ST JOE Co (JOE)
SIC breadcrumb: Finance, Insurance, And Real Estate > Real Estate > SIC 6552 Land Subdividers & Developers (No Cemeteries)
SEC company page: https://www.sec.gov/edgar/browse/?CIK=745308. Latest filing source: 0001104659-26-019676.
Informational only - descriptive public-record data, not investment advice.
Business
Read JOE's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read JOE's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 513,246,000 | USD | 2025 | 2026-02-25 |
| Net income | 115,627,000 | USD | 2025 | 2026-02-25 |
| Assets | 1,518,426,000 | USD | 2025 | 2026-02-25 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000745308.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2009 | 2010 | 2011 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96,862,000 | 100,038,000 | 110,276,000 | 127,085,000 | 160,555,000 | 266,996,000 | 252,321,000 | 389,285,000 | 402,737,000 | 513,246,000 | |||||
| Net income | 15,895,000 | 59,578,000 | 32,369,000 | 26,775,000 | 45,203,000 | 74,553,000 | 70,927,000 | 77,712,000 | 74,189,000 | 115,627,000 | |||||
| Operating income | 3,078,000 | 3,577,000 | 29,404,000 | 31,323,000 | 47,085,000 | 94,457,000 | 61,467,000 | 90,733,000 | 95,586,000 | 146,231,000 | |||||
| Gross profit | 106,423,000 | 153,306,000 | 167,221,000 | 220,970,000 | |||||||||||
| Diluted EPS | -1.42 | -0.39 | -3.58 | 0.45 | 0.77 | 1.27 | 1.21 | 1.33 | 1.27 | 1.99 | |||||
| Operating cash flow | 10,662,000 | 53,706,000 | 41,420,000 | 30,393,000 | 37,331,000 | 111,797,000 | 48,221,000 | 103,849,000 | 107,993,000 | 190,696,000 | |||||
| Capital expenditures | 1,297,000 | 3,005,000 | 2,615,000 | 9,354,000 | 5,689,000 | 4,302,000 | 7,348,000 | 6,182,000 | 7,746,000 | 4,058,000 | |||||
| Dividends paid | 0.00 | 4,122,000 | 18,844,000 | 23,497,000 | 25,664,000 | 30,347,000 | 33,618,000 | ||||||||
| Share buybacks | 0.00 | 305,004,000 | 14,820,000 | 147,422,000 | 93,369,000 | 20,845,000 | 8,803,000 | 19,972,000 | 3,364,000 | 40,269,000 | |||||
| Assets | 1,027,945,000 | 920,993,000 | 870,962,000 | 909,233,000 | 1,037,324,000 | 1,208,151,000 | 1,430,839,000 | 1,523,530,000 | 1,538,574,000 | 1,518,426,000 | |||||
| Liabilities | 341,146,000 | 328,409,000 | 337,851,000 | 379,563,000 | 469,154,000 | 582,051,000 | 779,730,000 | 825,040,000 | 801,839,000 | 742,801,000 | |||||
| Stockholders' equity | 669,293,000 | 577,557,000 | 518,171,000 | 519,521,000 | 550,617,000 | 607,409,000 | 630,802,000 | 683,062,000 | 724,280,000 | 766,290,000 | |||||
| Cash and cash equivalents | 241,111,000 | 192,083,000 | 195,155,000 | 185,716,000 | 106,794,000 | 70,162,000 | 37,747,000 | 86,068,000 | 88,756,000 | 129,614,000 | |||||
| Free cash flow | 9,365,000 | 50,701,000 | 38,805,000 | 21,039,000 | 31,642,000 | 107,495,000 | 40,873,000 | 97,667,000 | 100,247,000 | 186,638,000 |
Ratios
| Metric | 2009 | 2010 | 2011 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 16.41% | 59.56% | 29.35% | 21.07% | 28.15% | 27.92% | 28.11% | 19.96% | 18.42% | 22.53% | |||||
| Operating margin | 3.18% | 3.58% | 26.66% | 24.65% | 29.33% | 35.38% | 24.36% | 23.31% | 23.73% | 28.49% | |||||
| Return on equity | 2.37% | 10.32% | 6.25% | 5.15% | 8.21% | 12.27% | 11.24% | 11.38% | 10.24% | 15.09% | |||||
| Return on assets | 1.55% | 6.47% | 3.72% | 2.94% | 4.36% | 6.17% | 4.96% | 5.10% | 4.82% | 7.61% | |||||
| Liabilities / equity | 0.51 | 0.57 | 0.65 | 0.73 | 0.85 | 0.96 | 1.24 | 1.21 | 1.11 | 0.97 |
Financial Bridges
Income statement bridge from reported figures
Figure provenance: SEC companyfacts FY 2025. Revenue: accession 0001104659-26-019676; concept Revenues; source concepts us-gaap:Revenues | Gross profit: accession 0001104659-26-019676; concept GrossProfit; source concepts us-gaap:GrossProfit | Operating income: accession 0001104659-26-019676; concept OperatingIncomeLoss; source concepts us-gaap:OperatingIncomeLoss | Net income: accession 0001104659-26-019676; concept NetIncomeLoss; source concepts us-gaap:NetIncomeLoss
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001104659-26-019676; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001104659-26-019676; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001104659-26-019676; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: GrossProfit. Source concepts: us-gaap:GrossProfit.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001104659-26-019676; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-29. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000745308.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.29 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.21 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.18 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 128,167,000 | 34,727,000 | 0.60 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 101,390,000 | 19,409,000 | 0.33 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 86,738,000 | 13,185,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 87,787,000 | 13,915,000 | 0.24 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 111,606,000 | 24,518,000 | 0.42 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 99,011,000 | 16,835,000 | 0.29 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 104,334,000 | 18,920,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 94,197,000 | 17,461,000 | 0.30 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 129,082,000 | 29,524,000 | 0.51 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 161,076,000 | 38,707,000 | 0.67 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 128,891,000 | 29,934,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 99,044,000 | 13,934,000 | 0.24 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001104659-26-051523; filed 2026-04-29. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001104659-26-051523; filed 2026-04-29. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001104659-26-051523; filed 2026-04-29. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001104659-26-051523.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying unaudited condensed consolidated financial statements and related notes in Item 1 and with the audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K. The statements in this discussion regarding industry outlook, our expectations regarding our future performance, liquidity and capital resources and other non-historical statements are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described in “Forward-Looking Statements” below and “Risk Factors” beginning on page 7 of our Annual Report on Form 10-K. Our actual results may differ materially from those contained in or implied by any forward-looking statements. We assume no obligation to revise or publicly release any revision to any forward-looking statements contained in this Quarterly Report on Form 10-Q, unless required by law.
Business Overview
St. Joe is a diversified real estate development, asset management and operating company with all of its real estate assets and operations in Northwest Florida. We intend to use existing assets for residential, hospitality and commercial ventures. We have significant residential and commercial land-use entitlements. We actively seek higher and better uses for our real estate assets through a range of development activities. As part of our core business strategy, we have created a meaningful portion of our business through JVs. We enter into these arrangements for the purposes of developing real estate and other business activities, which we believe allows us to complement our growth strategy, leverage industry expertise and diversify our business. We may partner with or explore the sale of discrete assets, such as our sale of a senior living community property in September 2025, in order to optimize resource allocation and maximize value. See Note 4. Joint Ventures for additional information. We seek to continue to enhance the value of our owned real estate assets by developing residential, hospitality and commercial projects to meet market demand. Approximately 87% of our real estate is located in Florida’s Bay, Gulf, and Walton counties. Approximately 90% of our real estate land holdings are located within fifteen miles of the Gulf.
We believe our present capital structure, liquidity and land provide us with years of opportunities to increase recurring revenue and long-term value for our shareholders. We intend to continue to focus on our core business activity of real estate development, asset management and operations by developing long-term, scalable residential communities, growing our hospitality offerings and expanding our portfolio of income producing commercial properties. In addition, we operate a real estate brokerage, title insurance agency and insurance agency business. We continue to develop a broad range of asset types that we believe will provide acceptable rates of return, grow recurring revenues and support future business. Capital commitments will be funded with cash proceeds from completed projects, existing cash, owned-land, partner capital and financing arrangements. These investments are made with a long-term value creation perspective. Timing of projects may be subject to delays caused by factors beyond our control. We may also choose to operate rather than lease assets, lease rather than sell assets, or sell improved rather than unimproved land that may delay revenue and profits.
Our real estate investment strategy focuses on projects that meet long-term risk-adjusted return criteria. Our practice is to only incur such expenditures when our analysis indicates that a project will generate a return equal to or greater than the threshold return over its life.
Highlights for the first quarter of 2026 compared to the first quarter of 2025 include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Quarterly revenue increased by 5.2% to $99.1 million during the three months ended March 31, 2026, from $94.2 million in the same period in 2025, our highest first quarter revenue outside of the one-off timberland sale in 2014. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Hospitality revenue increased by 12.9% to a first quarter record of $44.7 million during the three months ended March 31, 2026, from $39.6 million in the same period in 2025. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Real estate revenue increased by 3.7% to $39.7 million during the three months ended March 31, 2026, from $38.3 million in the same period in 2025. |
44
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Quarterly operating income increased by 7.7% to $18.2 million during the three months ended March 31, 2026, from $16.9 million in the same period in 2025. Equity in income from unconsolidated joint ventures decreased by $6.7 million during the three months ended March 31, 2026, primarily due to lower home closing volume related to the Latitude Margaritaville Watersound unconsolidated JV. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | We placed 1,380 homesites under contract in the first quarter of 2026 bringing total homesites under contract to 3,204 as of March 31, 2026, as compared to 952 homesites under contract as of March 31, 2025. |
Market Conditions
While macroeconomic factors such as uncertainty over tariffs, inflation, geopolitical conflicts, elevated interest rates and higher insurance costs for consumers and overall consumer confidence, among other things, continued to produce economic headwinds and impacted buyer sentiment in many parts of the country, our segments continued to generate positive financial results through the first quarter of 2026. We believe this is primarily due to the continued growth of Northwest Florida as a result of net migration, which we attribute to the region’s high quality of life, natural beauty and outstanding amenities.
Elevated interest rates, market conditions in home states, and higher insurance costs have negatively impacted or delayed the ability of some buyers to obtain financing or sell their existing homes in their home states. The negative impact has been partially offset by the net migration into our markets and the number of cash buyers. In addition, we have not experienced an increase in cancellation rates as homebuilders have continued to perform on their contractual obligations with us.
Given our diverse portfolio of residential holdings, the mix of sales and pricing from different communities may impact revenue and margins period over period, as discussed in more detail below.
Reportable Segments
We conduct primarily all of our business in the following three reportable segments: (1) residential, (2) hospitality and (3) commercial.
The following table sets forth the relative contribution of these reportable segments to our consolidated operating revenue:
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Three Months Ended March 31, | | | ||
| | | 2026 | | 2025 | | |
| Segment Operating Revenue | | | | |||
| Residential | 28.6 | % | 35.0 | % | | |
| Hospitality | 49.5 | % | 43.0 | % | | |
| Commercial | 17.6 | % | 20.7 | % | | |
| Other | 4.3 | % | 1.3 | % | | |
| Consolidated operating revenue | 100.0 | % | 100.0 | % | |
For more information regarding our reportable segments see Note 16. Segment Information.
Residential Segment
Our residential segment primarily plans and develops residential communities of various sizes across a wide range of price points and sells homesites to homebuilders or retail consumers. Our residential segment also evaluates opportunities to enter into JV agreements for specific communities such as Latitude Margaritaville Watersound.
The residential segment generates revenue from sales of homesites, homes and other residential land and certain homesite residuals from homebuilder sales that provide us a percentage of the sale price of the completed home if the home price exceeds a negotiated threshold. Revenue is recognized at the point in time when a sale is closed and title and control have been transferred to the buyer. The residential segment also generates revenue from the sale of tap and
45
Table of Contents
impact fee credits, marketing fees and other fees on certain transactions. Certain homesite residuals and other revenue related to homebuilder homesite sales are recognized in revenue at the point in time of the closing of the sale. The residential segment incurs costs from direct costs (e.g., development and construction costs), selling costs and other indirect costs. Cost of real estate revenue excludes depreciation, depletion and amortization expense.
Our residential segment includes the Bayside at Ward Creek, Breakfast Point East, Breakwater at Ward Creek, College Station, Park Place, Salt Creek at Mexico Beach, Salt Grass at Ward Creek, Titus Park, Watersound Camp Creek, Watersound Origins, Watersound Origins West and WindMark Beach communities, which are large scale, multi-phase communities with current development activity, sales activity or future phases. Homesites in these communities are developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers.
The East Lake Creek, East Lake Powell, Lake Powell, Pigeon Creek, Teachee, West Bay Creek and West Laird projects have phases of homesites in preliminary planning or permitting. Homesites in these projects will be developed based on market demand.
The SummerCamp Beach community has homesites available for sale and along with the RiverCamps and SouthWood communities, have additional lands for future development.
The Latitude Margaritaville Watersound community is a 55+ active adult residential community in Bay County, Florida. The community is located near the Intracoastal Waterway with convenient access to the Northwest Florida Beaches International Airport. The community is being developed through our unconsolidated Latitude Margaritaville Watersound JV with our partner Minto Communities USA, a homebuilder and community developer, and is estimated to include approximately 3,700 residential homes, which are being developed in smaller increments of discrete neighborhoods. As of March 31, 2026, the unconsolidated Latitude Margaritaville Watersound JV had completed 2,273 home sale transactions of the total estimated 3,700 homes planned in the community and had 158 homes under contract, which are expected to result in a sales value to the JV of approximately $93.5 million at closing of the homes. See Note 4. Joint Ventures for additional information.
46
Table of Contents
The residential homesite pipeline by community/project is as follows:
[[GREPCENT_TABLE]]
[["\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b","\u200b"],["\u200b","\u200b","\u200b","\u200b","Residential Homesite Pipeline (a)"],["\u200b","\u200b","\u200b","\u200b","Platted or","\u200b","\u200b","\u200b","Additional","\u200b","\u200b"],["\u200b","\u200b","\u200b","\u200b","Under","\u200b","Engineering","\u200b","Entitlements with","\u200b","\u200b"],["Community/Project","\u200b","Location","\u200b","Development","\u200b","or Permitting","\u200b","Concept Plan","\u200b","Total"],["Breakfast Point East (b)","\u200b","Bay County, FL","\u200b","53","\u200b","85","\u200b","142","\u200b","280"],["College Station","\u200b","Bay County, FL","\u200b","59","\u200b","\u2014","\u200b","209","\u200b","268"],["Eas
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying audited consolidated financial statements and the related notes included in this Form 10-K. The statements in this discussion regarding industry outlook, our expectations regarding our future performance, liquidity and capital resources and other non-historical statements are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described in “Risk Factors” in this Form 10-K. Our actual results may differ materially from those contained in or implied by any forward-looking statements. We assume no obligation to revise or publicly release any revision to any forward-looking statements contained in this Form 10-K, unless required by law.
Business Overview
St. Joe is a diversified real estate development, asset management and operating company with all of its real estate assets and operations in Northwest Florida. We intend to use existing assets for residential, hospitality and commercial ventures. We have significant residential and commercial land-use entitlements. We actively seek higher and better uses for our real estate assets through a range of development activities. As part of our core business strategy, we have created a meaningful portion of our business through JVs. We enter into these arrangements for the purposes of developing real estate and other business activities, which we believe allows us to complement our growth strategy, leverage industry expertise and diversify our business. We may partner with or explore the sale of discrete assets, such as our sale of a senior living community property in September 2025, in order to optimize resource allocation and maximize value. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. We seek to continue to enhance the value of our owned real estate assets by developing residential, hospitality and commercial projects to meet market demand. Approximately 87% of our real estate is located in Florida’s Bay, Gulf, and Walton counties. Approximately 90% of our real estate land holdings are located within fifteen miles of the Gulf.
We believe our present capital structure, liquidity and land provide us with years of opportunities to increase recurring revenue and long-term value for our shareholders. We intend to continue to focus on our core business activity of real estate development, asset management and operations by developing long-term, scalable residential communities, growing our hospitality offerings and expanding our portfolio of income producing commercial properties. We continue to develop a broad range of asset types that we believe will provide acceptable rates of return, grow recurring revenues and support future business. Capital commitments will be funded with cash proceeds from completed projects, existing cash, owned-land, partner capital and financing arrangements. These investments are made with a long-term value creation perspective. Timing of projects may be subject to delays caused by factors beyond our control. We may also choose to operate rather than lease assets, lease rather than sell assets, or sell improved rather than unimproved land that may delay revenue and profits.
Our real estate investment strategy focuses on projects that meet long-term risk-adjusted return criteria. Our practice is to only incur such expenditures when our analysis indicates that a project will generate a return equal to or greater than the threshold return over its life.
Highlights for the year ended December 31, 2025 compared to the year ended December 31, 2024 include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net income attributable to the Company increased by 55.8% to $115.6 million, or $2.00 per share, during 2025, from $74.2 million, or $1.27 per share, in 2024. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Total revenue in 2025 increased by 27.4%, to $513.2 million from $402.7 million in 2024. Real estate revenue increased by 63.5% to $234.2 million during 2025. Hospitality revenue increased by 8.1% to a record of $215.4 million during 2025. Leasing revenue increased by 5.5% to a record of $63.6 million during 2025. |
24
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | In 2025, we funded $108.1 million in capital expenditures, paid $33.6 million in cash dividends, repurchased $40.0 million of our common stock and repaid a net amount of $46.6 million of debt. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Cash and cash equivalents balance increased by $40.8 million to $129.6 million as of December 31, 2025, as compared to $88.8 as of December 31, 2024. |
Market Conditions
While macroeconomic factors such as uncertainty over tariffs, inflation, elevated interest rates and higher insurance costs for consumers and overall consumer confidence, among other things, continued to produce economic headwinds and impacted buyer sentiment in many parts of the country, our segments continued to generate positive financial results throughout 2025. We believe this is primarily due to the continued growth of Northwest Florida as a result of net migration, which we attribute to the region’s high quality of life, natural beauty and outstanding amenities.
While elevated interest rates, market conditions in their home states and higher insurance costs have negatively impacted or delayed the ability of some buyers to obtain financing or sell their existing home in their home state, the impact has been partially offset by the net migration into our markets and the number of cash buyers. Market conditions have also not caused an increase in cancellation rates as homebuilders have continued to perform on their contractual obligations with us.
Given our diverse portfolio of residential holdings, the mix of sales and pricing from different communities may impact revenue and margins period over period, as discussed in more detail below. Further discussion of the potential impacts on our business from the current macroeconomic environment are included in Part I. Item 1A. Risk Factors.
Reportable Segments
We conduct primarily all of our business in the following three reportable segments: 1) residential, 2) hospitality and 3) commercial.
The following table sets forth the relative contribution of these reportable segments to our consolidated operating revenue:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | | Year Ended December 31, | |||||
| | | | 2025 | | 2024 | | 2023 | |
| Segment Operating Revenue | | | | | | |||
| Residential | | 32.2 | % | 29.1 | % | 40.0 | % | |
| Hospitality | | 43.0 | % | 50.3 | % | 39.7 | % | |
| Commercial | | 23.2 | % | 19.5 | % | 19.1 | % | |
| Other | | 1.6 | % | 1.1 | % | 1.2 | % | |
| Consolidated operating revenue | | 100.0 | % | 100.0 | % | 100.0 | % |
For more information regarding our reportable segments, see Note 18. Segment Information included in Item 15 of this Form 10-K for additional information.
Residential Segment
Our residential segment typically plans and develops residential communities of various sizes across a wide range of price points and sells homesites to homebuilders or retail consumers. Our residential segment also evaluates opportunities to enter into JV agreements for specific communities such as Latitude Margaritaville Watersound.
The residential segment generates revenue from sales of homesites, homes and other residential land and certain homesite residuals from homebuilder sales that provide us a percentage of the sale price of the completed home if the home price exceeds a negotiated threshold. Revenue is recognized at the point in time when a sale is closed and title and control has been transferred to the buyer. The residential segment also generates revenue from the sale of tap and impact fee credits, marketing fees and other fees on certain transactions. Certain homesite residuals and other revenue related to
25
Table of Contents
homebuilder homesite sales are recognized in revenue at the point in time of the closing of the sale. The residential segment incurs cost from direct costs (e.g., development and construction costs), selling costs and other indirect costs. Cost of real estate revenue excludes depreciation, depletion and amortization expense.
Our residential segment includes the Bayside at Ward Creek, Breakfast Point East, Breakwater at Ward Creek, College Station, Park Place, Salt Creek at Mexico Beach, Salt Grass at Ward Creek, Titus Park, Watersound Camp Creek, Watersound Origins, Watersound Origins West and WindMark Beach communities, which are large scale, multi-phase communities with current development activity, sales activity or future phases. Homesites in these communities are developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers.
The East Lake Creek, East Lake Powell, Lake Powell, Pigeon Creek, Teachee, West Bay Creek and West Laird communities have phases of homesites in preliminary planning or permitting. Homesites in these communities will be developed based on market demand.
The SummerCamp Beach community has homesites available for sale and along with the RiverCamps and SouthWood communities, have additional lands for future development.
The Latitude Margaritaville Watersound community is a planned 55+ active adult residential community in Bay County, Florida. The community is located near the Intracoastal Waterway with convenient access to the Northwest Florida Beaches International Airport. The community is being developed through our unconsolidated Latitude Margaritaville Watersound JV with our partner Minto Communities USA, a homebuilder and community developer, and is estimated to include approximately 3,700 residential homes, which are being developed in smaller increments of discrete neighborhoods. As of December 31, 2025, the unconsolidated Latitude Margaritaville Watersound JV has completed 2,190 home sale transactions of the total estimated 3,700 homes planned in the community and had 149 homes under contract, which are expected to result in a sales value to the JV of approximately $88.8 million at closing of the homes. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
26
Table of Contents
The residential homesite pipeline by community/project are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | | | Residential Homesite Pipeline (a) | ||||||
| | | | | Platted or | | | | Additional | | |
| | | | | Under | | Engineering | | Entitlements with | | |
| Community/Project | | Location | | Development | | or Permitting | | Concept Plan | | Total |
| Breakfast Point East (b) | | Bay County, FL | | 86 | | 85 | | 142 | | 313 |
| College Station | | Bay County, FL | | 59 | | — | | 209 | | 268 |
| East Lake Creek (b) | | Bay County, FL | | — | | 4 | | 196 | | 200 |
| East Lake Powell (c) | | Bay County, FL | | — | | — | | 360 | | 360 |
| Lake Powell (d) | | Bay County, FL | | — | | 327 | | 1,025 | | 1,352 |
| Latitude Margaritaville Watersound (d) (e) | | Bay County, FL | | 908 | | 627 | | — | | 1,535 |
| Salt Creek at Mexico Beach (b) | | Bay County, FL | | — | | 147 | | 180 | | 327 |
| Park Place | | Bay County, FL | | 173 | | — | | — | | 173 |
| Pigeon Creek (d) | | Bay County, FL | | — | | — | | 3,330 | | 3,330 |
| RiverCamps (c) | | Bay County, FL | | — | | — | | 149 | | 149 |
| SouthWood (f) | | Leon County, FL | | — | | — | | 920 | | 920 |
| SummerCamp Beach (b) | | Franklin County, FL | | 15 | | — | | 260 | | 275 |
| Teachee (d) | | Bay County, FL | | — | | 106 | | 1,644 | | 1,750 |
| Titus Park | | Bay County, FL | | 65 | | 125 | | 439 | | 629 |
| Bayside at Ward Creek (d) | | Bay County, FL | | 156 | | 178 | | — | | 334 |
| Breakwater at Ward Creek (d) | | Bay County, FL | | — | | 95 | | — | | 95 |
| Salt Grass at Ward Creek (d) | | Bay County, FL | | 137 | | 307 | | — | | 444 |
| Watersound Camp Creek (f) | | Walton County, FL | | 18 | | — | | — | | 18 |
| Watersound Origins (f) | | Walton County, FL | | 68 | | — | | — | | 68 |
| Watersound Origins West (d) | | Walton County, FL | | 104 | | 276 | | 2,841 | | 3,221 |
| West Bay Creek (d) | | Bay County, FL | | — | | — | | 5,250 | | 5,250 |
| West Laird (d) | | Bay County, FL | | — | | 1,068 | | 1,117 | | 2,185 |
| WindMark Beach (f) | | Gulf County, FL | | 224 | | 155 | | 329 | | 708 |
| Total Homesites | | | | 2,013 | | 3,500 | | 18,391 | | 23,904 |
| Column 1 | Column 2 |
|---|---|
| (a) | The number of homesites are preliminary and are subject to change. Includes homesites platted or currently in concept planning, engineering, permitting or development. We have significant additional entitlements for future residential homesites on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | Planned Unit Development (“PUD”). |
| Column 1 | Column 2 |
|---|---|
| (c) | Development Agreement (“DA”). |
| Column 1 | Column 2 |
|---|---|
| (d) | Detailed Specific Area Plan (“DSAP”). |
| Column 1 | Column 2 |
|---|---|
| (e) | The unconsolidated Latitude Margaritaville Watersound JV builds and sells homes in this community. |
| Column 1 | Column 2 |
|---|---|
| (f) | Development of Regional Impact (“DRI”). |
In addition to the communities listed above, we have a number of other residential project concepts in various stages of planning and evaluation.
As of December 31, 2025, we had eighteen different homebuilders within our residential communities. As of December 31, 2025, we had 1,992 residential homesites under contract, which are expected to result in revenue of approximately $143.5 million, plus residuals, at closing of the homesites over the next several years. By comparison, as of December 31, 2024, we had 1,074 residential homesites under contract, which were expected to result in revenue of approximately $102.0 million, plus residuals. The change in homesites under contract is due to homesite transactions during 2025, new contracts, including a long-term contract totaling approximately 650 undeveloped homesites within the SouthWood community, and the amount of remaining homesites in current phases of the residential communities. Homesite prices vary significantly by community and often sell in concentrated transactions that may impact period over period results. As of December 31, 2025, in addition to the 1,992 homesites under contract in other residential communities, our unconsolidated Latitude Margaritaville Watersound JV had 149 homes under contract, which together with the 1,992 homesites are expected to result in a sales value of approximately $232.3 million at closing of the homesites and homes.
27
Table of Contents
Hospitality Segment
Our hospitality segment features a private membership club (the “Watersound Club”), hotel operations, food and beverage operations, golf courses, beach clubs, retail outlets, gulf-front vacation rentals, marinas and other entertainment offerings. The hospitality segment generates revenue from membership sales, golf courses, lodging at our hotels, short-term vacation rentals, food and beverage operations, merchandise sales, marina operations (including boat slip rentals, boat storage fees and fuel sales), other resort and entertainment activities and beach clubs, which includes food and beverage operations of the WaterColor Beach Club. Hospitality revenue is generally recognized at the point in time services are provided and represent a single performance obligation with a fixed transaction price. Hospitality revenue recognized over time includes non-refundable club membership initiation fees, club membership dues and other membership fees. The hospitality segment incurs costs from the services and goods provided, personnel costs, maintenance of the facilities and holding costs of the assets. From time to time, we may explore the sale of certain hospitality properties, the development of new hospitality properties, as well as new entertainment and management opportunities. Our hospitality segment may also generate revenue from the sale of operating properties. Real estate sales in our hospitality segment incur costs of revenue directly associated with the land, development, construction and selling costs. Cost of hospitality revenue and cost of real estate revenue exclude depreciation, depletion and amortization expense. Some of our JV assets and other assets incur interest and financing expenses related to the loans as described in Note 9. Debt, Net included in Item 15 of this Form 10-K.
Watersound Club provides club members access to our member facilities, which include the Watersound Beach Club, Camp Creek golf course and amenities, Shark’s Tooth golf course and tennis center and The Third golf course, which opened in November 2024. In addition, in June 2024, we opened The Sporting Preserve, a 12-stand sporting clays course. Watersound Club offers different types of club memberships, each with different access rights and associated fee structures. Watersound Club is focused on creating an outstanding membership experience combined with the luxurious aspects of a destination resort. Watersound Beach Club located on Scenic Highway 30A with over one mile of Gulf frontage, has two resort-style pools, two restaurants, three bars, kid’s room and a recreation area. Camp Creek includes an 18-hole golf course, a full club house, health and wellness center, three restaurants, a tennis and pickle ball center, a resort-style pool complex with separate adult pool, a golf teaching academy, pro shop and multi-sport fields. Shark’s Tooth includes an 18-hole golf course, tennis center, a full club house, a pro shop, as well as two food and beverage outlets. The Third includes an 18-hole golf course. Guests of some of our hotels also have access to certain Watersound Club amenities.
Watersound Origins amenities include a resort-style pool, fitness center, pickle ball courts and tennis courts located in the community. Access to these amenities is reserved to Watersound Origins, Watersound Origins West and Watersound Villas on the Fairway members consisting of the communities’ residents. In addition, an executive golf course located in the community is available to residents and for public play.
We own and operate the award-winning WaterColor Inn (which includes the Fish Out of Water restaurant) and The Pearl Hotel (which includes the Havana Beach Bar & Grill restaurant); the Camp Creek Inn, the Hilton Garden Inn Panama City Airport, the Homewood Suites by Hilton Panama City Beach, the Hotel Indigo Panama City Marina, the Home2 Suites by Hilton Santa Rosa Beach, the Watersound Inn and two gulf-front vacation rental houses. With our JV partners, we own and operate The Lodge 30A and the Embassy Suites by Hilton Panama City Beach Resort. We also operate the WaterColor Beach Club, which includes food and beverage operations and other hospitality related activities, such as beach chair rentals.
28
Table of Contents
Our hotel portfolio by property is as follows:
| | | | | |
|---|---|---|---|---|
| Hotel | | Location | | Rooms (a) |
| Camp Creek Inn (b) | | Walton County, FL | | 75 |
| WaterColor Inn | | Walton County, FL | | 67 |
| The Pearl Hotel | | Walton County, FL | | 55 |
| Watersound Inn | | Walton County, FL | | 11 |
| The Lodge 30A (c) (d) | | Walton County, FL | | 85 |
| Home2 Suites by Hilton Santa Rosa Beach (b) | | Walton County, FL | | 107 |
| Embassy Suites by Hilton Panama City Beach Resort (d) (e) | | Bay County, FL | | 255 |
| Hilton Garden Inn Panama City Airport | | Bay County, FL | | 143 |
| Homewood Suites by Hilton Panama City Beach | | Bay County, FL | | 131 |
| Hotel Indigo Panama City Marina (b) | | Bay County, FL | | 124 |
| TownePlace Suites by Marriott Panama City Beach Pier Park (f) | | Bay County, FL | | 124 |
| Residence Inn Panama City Beach Pier Park (g) | | Bay County, FL | | 121 |
| Total rooms | | | | 1,298 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes hotels currently in operation. We have significant additional entitlements for future hotel projects on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | The hotel opened in June 2023. |
| Column 1 | Column 2 |
|---|---|
| (c) | The hotel opened in February 2023. |
| Column 1 | Column 2 |
|---|---|
| (d) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (e) | The hotel opened in April 2023. |
| Column 1 | Column 2 |
|---|---|
| (f) | The hotel is operated by our JV partner. Pier Park TPS, LLC, (the “Pier Park TPS JV”) is unconsolidated and is accounted for using the equity method, which is included within our commercial segment. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (g) | The hotel, which opened in April 2024, is operated by our JV partner. Pier Park RI, LLC, (the “Pier Park RI JV”) is unconsolidated and is accounted for using the equity method, which is included within our commercial segment. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
We own and operate two marinas, the Point South Marina Bay Point in Bay County, Florida and Point South Marina Port St. Joe in Gulf County, Florida. We are planning new marinas along the Intracoastal Waterway.
We also own and operate retail stores, two standalone restaurants and other entertainment assets.
In addition to the properties listed above, we have a number of hospitality projects in various stages of planning.
Commercial Segment
Our commercial segment includes leasing of commercial property, multi-family, self-storage and other assets, as well as senior living prior to the sale of the SJWCSL, LLC’s (“Watercrest JV”) senior living community property in September 2025. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. The commercial segment also oversees the planning, development, entitlement, management and sale of our commercial and forestry land holdings for a variety of uses, including a broad range of retail, office, hotel, senior living, multi-family, self-storage and industrial properties. We believe the diversity of our commercial segment complements the growth of our residential and hospitality segments. We provide development opportunities for national, regional and local retailers and other strategic partners in Northwest Florida. We own and manage retail shopping centers and develop commercial parcels. We are currently developing the Watersound Town Center in Walton County, Florida and Watersound West Bay Center in Bay County, Florida. These lifestyle centers are complementary to the Watersound Origins, Watersound Origins West and Latitude Margaritaville Watersound residential communities. In conjunction with FSU and TMH, we are in the process of developing an 87-acre medical campus in Panama City Beach, Florida, the first building of which opened in July 2024. We have large land holdings near the Pier Park retail center, adjacent to the Northwest Florida Beaches International Airport, near or within business districts in the region and along major roadways. We lease land for various other uses. The commercial segment manages our timber holdings in Northwest Florida, which includes growing and selling pulpwood, sawtimber and other products.
29
Table of Contents
The commercial segment generates leasing revenue and incurs leasing expenses primarily from maintenance and management of our properties, personnel costs and asset holding costs. Our commercial segment generates revenue from the sale of developed and undeveloped land, timber holdings or land with limited development and/or entitlements and the sale of commercial operating properties. Real estate sales in our commercial segment incur costs of revenue directly associated with the land, development, construction, timber and selling costs. Our commercial segment generates timber revenue primarily from open market sales of timber on site without the associated delivery costs. Cost of leasing revenue and cost of real estate revenue exclude depreciation, depletion and amortization expense. Some of our JV assets and other assets incur interest and financing expenses related to loans as described in Note 9. Debt, Net included in Item 15 of this Form 10-K.
Total units and percentage leased for multi-family and senior living communities by location are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | December 31, 2025 | | | December 31, 2024 | | | December 31, 2023 | | ||||||||||||
| | | | | | | | | | | Percentage | | | | | | | Percentage | | | | | | | Percentage | |
| | | | | | | | | | | Leased | | | | | | | Leased | | | | | | | Leased | |
| | | | | Units | | Units | | Units | | of Units | | | Units | | Units | | of Units | | | Units | | Units | | of Units | |
| | | Location | | Planned (a) | | Completed | | Leased | | Completed | | | Completed | | Leased | | Completed | | | Completed | | Leased | | Completed | |
| Multi-family | | | | | | | | | | | | | | | | | | | | | | | | ||
| Pier Park Crossings (b) | | Bay County, FL | | 240 | | 240 | | 229 | | 95 | % | | 240 | | 216 | | 90 | % | | 240 | | 226 | | 94 | % |
| Pier Park Crossings Phase II (b) | | Bay County, FL | | 120 | | 120 | | 109 | | 91 | % | | 120 | | 111 | | 93 | % | | 120 | | 118 | | 98 | % |
| Watersound Origins Crossings (b) | | Walton County, FL | | 217 | | 217 | | 198 | | 91 | % | | 217 | | 202 | | 93 | % | | 217 | | 193 | | 89 | % |
| North Bay Landing (c) | | Bay County, FL | | 240 | | 240 | | 218 | | 91 | % | | 240 | | 220 | | 92 | % | | 240 | | 222 | | 93 | % |
| Mexico Beach Crossings (b) (d) | | Bay County, FL | | 216 | | 216 | | 202 | | 94 | % | | 216 | | 151 | | 70 | % | | 216 | | 76 | | 35 | % |
| Watersound Villas on the Fairway (e) | | Walton County, FL | | 40 | | 40 | | 10 | | 25 | % | | 64 | | 44 | | 69 | % | | 64 | | 46 | | 72 | % |
| WindMark Beach (f) | | Gulf County, FL | | 31 | | 31 | | 22 | | 71 | % | | 31 | | 17 | | 55 | % | | 31 | | 12 | | 39 | % |
| Total multi-family units (g) | | 1,104 | | 1,104 | | 988 | | 89 | % | | 1,128 | | 961 | | 85 | % | | 1,128 | | 893 | | 79% | % | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Senior living communities | | | | | | | | | | | | | | | | | | | | | | | | ||
| Watercrest (b) (h) | | Walton County, FL | | N/A | | N/A | | N/A | | N/A | % | | 107 | | 103 | | 96 | % | | 107 | | 106 | | 99 | % |
| Watersound Fountains (i) | | Walton County, FL | | 148 | | 148 | | 69 | | 47 | % | | 148 | | 39 | | 26 | % | | — | | — | | N/A | % |
| Total senior living units | | 148 | | 148 | | 69 | | 47 | % | | 255 | | 142 | | 56 | % | | 107 | | 106 | | 99 | % | ||
| Total units | | 1,252 | | 1,252 | | 1,057 | | 84 | % | | 1,383 | | 1,103 | | 80 | % | | 1,235 | | 999 | | 81 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | We have additional multi-family communities in various stages of planning. |
| Column 1 | Column 2 |
|---|---|
| (b) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (c) | Construction was completed in the second quarter of 2023. |
| Column 1 | Column 2 |
|---|---|
| (d) | Construction was completed in the fourth quarter of 2023. |
| Column 1 | Column 2 |
|---|---|
| (e) | Construction was completed in the first quarter of 2023. In January 2025, the community was platted as individual units, which created the ability to sell them individually. We are no longer entering into new leases. During 2025, we sold 24 townhomes, included within our residential segment. |
| Column 1 | Column 2 |
|---|---|
| (f) | Renovation of 19 units for long-term rental use was completed in the second half of 2023. |
| Column 1 | Column 2 |
|---|---|
| (g) | All multi-family communities are managed by our unconsolidated JV, Watersound Management, LLC (the “Watersound Management JV”). The Watersound Management JV is unconsolidated and is accounted for using the equity method. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (h) | In September 2025, the Watercrest JV sold its senior living community property to a third party and ceased operating activities. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (i) | The community opened in March 2024. The senior living community is operated by our JV partner. WOSL, LLC, (the “Watersound Fountains Independent Living JV”) is unconsolidated and is accounted for using the equity method. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
Our leasing portfolio consists of approximately 1,174,000 square feet of leasable space for mixed-use, retail, industrial, office, self-storage and medical uses. Through separate unconsolidated JVs, other commercial properties that are operated by our JV partners include a 124-room TownePlace Suites by Marriott (Pier Park TPS JV), a 121-room
30
Table of Contents
Residence Inn (Pier Park RI JV), a Busy Bee branded fuel station and convenience store, which includes a Starbucks, (SJBB, LLC, the “Busy Bee JV”) and a golf cart sales and service facility (SJECC, LLC, the “Electric Cart Watersound JV”), all located in Bay County, Florida.
The total net leasable square feet and percentage leased of leasing properties are as follows:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2025 | | | December 31, 2024 | | | December 31, 2023 | |||||||
| | | | | Net | | | | | Net | | | | | Net | | | |
| | | | | Leasable | | | | | Leasable | | | | | Leasable | | | |
| | | | | Square | | Percentage | | | Square | | Percentage | | | Square | | Percentage | |
| | | Location | | Feet* | | Leased | | | Feet* | | Leased | | | Feet* | | Leased | |
| Pier Park North (a) | Bay County, FL | 320,310 | 100 | % | | 320,310 | 100 | % | | 320,310 | 100 | % | |||||
| VentureCrossings | Bay County, FL | 303,605 | 100 | % | | 303,605 | 100 | % | | 303,605 | 98 | % | |||||
| Watersound Town Center (b) (c) | | Walton County, FL | | 149,210 | | 98 | % | | 155,962 | | 86 | % | | 137,921 | | 83 | % |
| Beckrich Office Park (c) (d) | Bay County, FL | 80,675 | 87 | % | | 78,322 | 90 | % | | 78,322 | 93 | % | |||||
| FSU/TMH Medical Campus (e) | | Bay County, FL | | 78,670 | | 100 | % | | 78,670 | | 100 | % | | — | | N/A | % |
| Watersound Self-Storage | | Walton County, FL | | 67,694 | | 93 | % | | 67,694 | | 90 | % | | 67,694 | | 92 | % |
| WindMark Beach Town Center (c) (f) | Gulf County, FL | 44,748 | 57 | % | | 44,748 | 71 | % | | 44,748 | 71 | % | |||||
| Cedar Grove Commerce Park | | Bay County, FL | | 19,389 | | 100 | % | | 19,389 | | 100 | % | | 19,389 | | 100 | % |
| WaterColor Town Center (c) (g) | Walton County, FL | 17,560 | 96 | % | | 22,199 | 75 | % | | 22,199 | 100 | % | |||||
| Port St. Joe Commercial | Gulf County, FL | 16,964 | 100 | % | | 16,964 | 100 | % | | 16,964 | 100 | % | |||||
| Beach Commerce Park (c) | Bay County, FL | 14,800 | 100 | % | | 14,800 | 100 | % | | 14,800 | 100 | % | |||||
| South Walton Commerce Park | | Walton County, FL | | 11,570 | | 100 | % | | 11,570 | | 100 | % | | 11,570 | | 100 | % |
| Watersound Gatehouse (c) | Walton County, FL | 10,271 | 87 | % | | 10,271 | 87 | % | | 10,271 | 100 | % | |||||
| Other (h) | | Bay, Gulf and Walton Counties, FL | | 38,574 | | 100 | % | | 37,590 | | 100 | % | | 34,224 | | 100 | % |
| | | 1,174,040 | 96 | % | | 1,182,094 | 95 | % | | 1,082,017 | 95 | % |
| Column 1 | Column 2 |
|---|---|
| * | Net Leasable Square Feet is designated as the current square feet available for lease as specified in the applicable lease agreements plus management’s estimate of space available for lease based on construction drawings. |
| Column 1 | Column 2 |
|---|---|
| (a) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (b) | An additional building was completed in the second quarter of 2024 and construction of additional leasing space was completed in 2023. As of December 31, 2025, we occupied 6,752 square feet for our real estate brokerage, title insurance agency and insurance agency businesses, which is excluded from net leasable square feet. Included in net leasable square feet as of December 31, 2025, 2024 and 2023, is 1,200 square feet leased to an unconsolidated JV. Included in net leasable square feet as of December 31, 2024, is 6,752 square feet within our residential segment. Included in net leasable square feet as of December 31, 2024 and 2023, is 2,137 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (c) | In addition to net leasable square feet, there is also space that we occupy or that serves as common area. |
| Column 1 | Column 2 |
|---|---|
| (d) | We occupied approximately 22,556 square feet as of December 31, 2025 and 24,000 square feet as of each December 31, 2024 and 2023 as our headquarters, which is excluded from net leasable square feet. Included in net leasable square feet as of December 31, 2024 and 2023, is 1,500 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (e) | A medical office building was completed in the third quarter of 2024. |
| Column 1 | Column 2 |
|---|---|
| (f) | Included in net leasable square feet as of December 31, 2025 is 5,658 square feet and 13,808 square feet as of each December 31, 2024 and 2023, of unfinished space. |
| Column 1 | Column 2 |
|---|---|
| (g) | As of December 31, 2025, we occupied 4,639 square feet for our real estate brokerage business, which is excluded from net leasable square feet. As of December 31, 2024, a portion of vacant space was being held as a future office for our new real estate brokerage business. |
| Column 1 | Column 2 |
|---|---|
| (h) | Includes various other properties, each with less than 10,000 net leasable square feet. |
We have commercial projects under development and construction as detailed in the table below. In addition to these properties, we have other commercial buildings and sites in various stages of planning and development.
31
Table of Contents
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2025 | ||||||
| | | Location | | Completed Square Feet | | Square Feet Under Construction | | Additional Planned Square Feet | | Total Square Feet* |
| Watersound Town Center (a) | | Walton County, FL | | 155,962 | | 12,925 | | 231,113 | | 400,000 |
| Watersound West Bay Center | | Bay County, FL | | 3,366 | | 81,628 | | 415,006 | | 500,000 |
| FSU/TMH Medical Campus | | Bay County, FL | | 78,670 | | — | | 241,330 | | 320,000 |
| | | | | 237,998 | | 94,553 | | 887,449 | | 1,220,000 |
| Column 1 | Column 2 |
|---|---|
| * | Total square feet are based on current estimates and are subject to change. |
| Column 1 | Column 2 |
|---|---|
| (a) | We occupy 6,752 square feet of the completed space for our real estate brokerage, title insurance agency and insurance agency businesses. |
Results of Operations
Consolidated Results
The following table sets forth a comparison of the results of our operations:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
| | | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | ||||
| | | In millions | |||||||
| Revenue: | | | | | | | |||
| Real estate revenue | | $ | 234.2 | | $ | 143.2 | | $ | 186.0 |
| Hospitality revenue | | 215.4 | | 199.2 | | 152.4 | |||
| Leasing revenue | | 63.6 | | 60.3 | | 50.8 | |||
| Total revenue | | 513.2 | | 402.7 | | 389.2 | |||
| Expenses: | | | | | | | |||
| Cost of real estate revenue (a) | | 115.3 | | 70.3 | | 88.0 | |||
| Cost of hospitality revenue (a) | | 148.5 | | 136.4 | | 122.2 | |||
| Cost of leasing revenue (a) | | 28.4 | | 28.8 | | 25.8 | |||
| Corporate and other operating expenses (a) | | 27.3 | | 25.2 | | 23.8 | |||
| Depreciation, depletion and amortization | | 47.5 | | 46.4 | | 38.7 | |||
| Total expenses | | 367.0 | | 307.1 | | 298.5 | |||
| Operating income | | 146.2 | | 95.6 | | 90.7 | |||
| Other income (expense): | | | | | | | |||
| Investment income, net | | 13.2 | | 13.5 | | 13.3 | |||
| Interest expense | | (30.5) | | (33.6) | | (30.6) | |||
| Equity in income from unconsolidated joint ventures | | | 25.6 | | | 23.6 | | | 22.7 |
| Other income (expense), net | | 0.6 | | (0.7) | | 3.9 | |||
| Total other income, net | | 8.9 | | 2.8 | | 9.3 | |||
| Income before income taxes | | 155.1 | | 98.4 | | 100.0 | |||
| Income tax expense | | (39.2) | | (26.0) | | (26.0) | |||
| Net income | | $ | 115.9 | | $ | 72.4 | | $ | 74.0 |
| Column 1 | Column 2 |
|---|---|
| (a) | Excluding depreciation, depletion and amortization, shown separately above. |
Results of operations in this Form 10-K generally discusses 2025 and 2024 items and comparisons. For a detailed discussion of results of operations and comparisons for 2024 and 2023, see Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in our Form 10‑K for the year ended December 31, 2024 filed with the SEC on February 26, 2025.
32
Table of Contents
Real Estate Revenue and Gross Profit
The following table sets forth a comparison of our total consolidated real estate revenue and gross profit:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | ||
| | | 2025 | | % (a) | | 2024 | | % (a) | | 2023 | | % (a) | | |||
| | | Dollars in millions | ||||||||||||||
| Revenue: | | | | | | | | | | | ||||||
| Residential real estate revenue | | $ | 165.0 | 70.4 | % | $ | 116.8 | 81.6 | % | $ | 155.7 | 83.7 | % | |||
| Commercial and forestry real estate revenue | | 57.1 | 24.4 | % | 18.0 | 12.6 | % | 21.3 | 11.5 | % | ||||||
| Timber revenue | | | 4.2 | | 1.8 | % | | 4.2 | | 2.9 | % | | 4.9 | | 2.6 | % |
| Other revenue | | 7.9 | 3.4 | % | 4.2 | 2.9 | % | 4.1 | 2.2 | % | ||||||
| Real estate revenue | | $ | 234.2 | 100.0 | % | $ | 143.2 | 100.0 | % | $ | 186.0 | 100.0 | % | |||
| | | | | | | | | | | | | | | | | |
| Gross profit: | | | | | | | | | | | ||||||
| Residential real estate | | $ | 81.5 | 49.4 | % | $ | 54.8 | 46.9 | % | $ | 77.8 | 50.0 | % | |||
| Commercial and forestry real estate | | 32.3 | 56.6 | % | 13.1 | 72.8 | % | 14.7 | 69.0 | % | ||||||
| Timber | | | 3.4 | | 81.0 | % | | 3.4 | | 81.0 | % | | 4.1 | | 83.7 | % |
| Other | | 1.7 | 21.5 | % | 1.6 | 38.1 | % | 1.4 | 34.1 | % | ||||||
| Gross profit | | $ | 118.9 | 50.8 | % | $ | 72.9 | 50.9 | % | $ | 98.0 | 52.7 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Calculated percentage of total real estate revenue and the respective gross margin percentage. |
Residential Real Estate Revenue and Gross Profit. During 2025, residential real estate revenue increased $48.2 million, or 41.3%, to $165.0 million, as compared to $116.8 million in 2024. During 2025, residential real estate gross profit increased $26.7 million, to $81.5 million (or gross margin of 49.4%), as compared to $54.8 million, (or gross margin of 46.9%) in 2024. During 2025, we sold 911 homesites, 25 homes and had an unimproved residential land sale of $0.9 million, compared to 912 homesites and no homes or unimproved residential land sales during 2024. During 2025 and 2024 the average base revenue, excluding homesite residuals, per homesite sold was approximately $137,000 and $108,000, respectively, due to the mix of sales from different communities. Homesite sales during 2024 also include the sale of 82 entitled but undeveloped homesites sold within the SouthWood community, compared to none in the current period. The revenue, gross profit and margin for each period was impacted by the difference in pricing among the communities, the difference in the cost of the development and the volume of sales within each of the communities. The number of homesites sold varied in each period due to the timing of homebuilder contractual closing obligations in our residential communities.
Commercial and Forestry Real Estate Revenue and Gross Profit. During 2025, we had sixteen commercial, hospitality and forestry real estate sales totaling approximately 351 acres for $57.1 million, resulting in a gross profit of $32.3 million (or gross margin of 56.6%). The commercial, hospitality and forestry real estate sales during 2025, included the sale of the Watercrest JV’s senior living community property for $41.0 million, resulting in a gross margin of approximately 47.2% and a commercial property used in hospitality operations for $1.4 million resulting in a gross margin of approximately 42.9%. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. During 2024, we had eleven commercial and forestry real estate sales totaling approximately 634 acres for $18.0 million, resulting in a gross profit of $13.1 million (or gross margin of 72.8%).
Revenue from commercial and forestry real estate can vary significantly from period-to-period depending on the proximity to developed areas and mix of real estate sold in each period, with varying compositions of retail, office, industrial, timber and other commercial uses. Our gross margin can vary significantly from period-to-period depending on the characteristics of the property sold. Sales of forestry land typically have a lower cost basis than residential and commercial real estate sales. In addition, our cost basis in residential and commercial real estate can vary depending on the amount of development or other costs incurred on the property.
33
Table of Contents
Timber Revenue and Gross Profit. Timber revenue was $4.2 million during each of 2025 and 2024. There were 246,000 tons of wood products sold at an average price per ton of $16.02 during 2025, as compared to 256,000 tons of wood products sold at an average price per ton of $14.56, during 2024. Timber gross margin was 81.0% during both 2025 and 2024.
Other Revenue. Other revenue primarily consists of our real estate brokerage, title insurance agency and insurance agency business revenue and mitigation bank credit sales. Other revenue increased $3.7 million during 2025, compared to 2024, primarily due to our real estate brokerage business, which began operations in the second quarter of 2025.
Hospitality Revenue and Gross Profit
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | ||||||||
| | 2025 | | 2024 | | 2023 | | |||
| | Dollars in millions | ||||||||
| Hospitality revenue | $ | 215.4 | | $ | 199.2 | | $ | 152.4 | |
| Gross profit | $ | 66.9 | | $ | 62.8 | | $ | 30.2 | |
| Gross margin | 31.1 | % | 31.5 | % | 19.8 | % |
Hospitality revenue increased $16.2 million, or 8.1% to $215.4 million during 2025, as compared to $199.2 million in 2024. The increase in hospitality revenue was primarily related to the increase in membership dues and membership ancillary spend, as well as The Third golf course, which opened in November 2024 and the renovated Shark’s Tooth clubhouse, which reopened in February 2025. The increase in revenue was also related to an increase in hotel operations. As of December 31, 2025, Watersound Club had 3,594 members, compared with 3,476 members as of December 31, 2024, a net increase of 118 members. As of both December 31, 2025 and 2024, we had 1,053 operational hotel rooms (excluding 245 hotel rooms related to unconsolidated JVs). Hospitality gross margin was 31.1% during 2025, compared to 31.5% during 2024. The decrease in gross margin was primarily due to ongoing operating costs for The Third golf course and reopening and ongoing operating costs of the Shark’s Tooth clubhouse during the current period.
Leasing Revenue and Gross Profit
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | ||||||||
| | 2025 | | 2024 | | 2023 | | |||
| | Dollars in millions | ||||||||
| Leasing revenue | $ | 63.6 | | $ | 60.3 | | $ | 50.8 | |
| Gross profit | $ | 35.2 | | $ | 31.5 | | $ | 25.0 | |
| Gross margin | 55.3 | % | 52.2 | % | 49.2 | % |
Leasing revenue increased $3.3 million, or 5.5%, to $63.6 million during 2025, as compared to $60.3 million in 2024. The increase was primarily due to additional commercial property, multi-family and marina leases, partially offset by a decrease related to the Watercrest JV’s senior living community property, which was sold and ceased operating activities, and the sale of 24 townhomes in the Watersound Villas on the Fairway community in the current period. Leasing gross margin increased to 55.3% during 2025, as compared to 52.2% during 2024. The increase in leasing gross margin was primarily due to additional leases in the current period and the sale of the Watercrest JV’s senior living community property in September 2025, which operated with lower margins.
34
Table of Contents
Corporate and Other Operating Expenses
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | ||||
| | | In millions | |||||||
| Employee costs | | $ | 13.1 | | $ | 12.7 | | $ | 10.4 |
| Property taxes and insurance | | 6.3 | | 5.5 | | 6.4 | |||
| Professional fees | | 3.9 | | 3.6 | | 4.0 | |||
| Marketing and owner association costs | | 1.3 | | 1.0 | | 1.0 | |||
| Occupancy, repairs and maintenance | | 0.7 | | 0.6 | | 0.4 | |||
| Other miscellaneous | | 2.0 | | 1.8 | | 1.6 | |||
| Total corporate and other operating expenses (a) | | $ | 27.3 | | $ | 25.2 | | $ | 23.8 |
| Column 1 | Column 2 |
|---|---|
| (a) | Excluding depreciation, depletion and amortization. |
Corporate and other operating expenses increased $2.1 million, or 8.3%, to $27.3 million during 2025, as compared to $25.2 million in 2024. The increase was due to increased operating costs, primarily related to employee costs, property taxes, licenses, professional fees, marketing and owner association costs.
Depreciation, Depletion and Amortization
Depreciation, depletion and amortization expense increased $1.1 million during 2025, as compared to 2024, primarily due to new hospitality and commercial assets placed in service, partially offset by assets sold in the current period. Depreciation is a non-cash, generally accepted accounting principles (“GAAP”) expense, which is amortized over an asset’s useful life, while maintenance and repair expenses are period costs and expensed as incurred. See Note 2. Significant Accounting Policies included in Item 15 of this Form 10-K for additional information.
Investment Income, Net
Investment income, net primarily includes (i) interest, dividends and accretion income accrued or received on our cash, cash equivalents and other investments, (ii) interest income earned on the time deposit held by a special purpose entity and (iii) interest earned on notes receivable, the Company’s unimproved land contribution to the unconsolidated Latitude Margaritaville Watersound JV as home sales are transacted in the community and other receivables as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | ||||
| | | In millions | |||||||
| Interest, dividend and accretion income | | $ | 3.7 | | $ | 3.8 | | $ | 3.6 |
| Interest income from investments in special purpose entities | | 8.0 | | 8.0 | | 8.0 | |||
| Interest earned on notes receivable and other interest | | 1.5 | | 1.7 | | 1.7 | |||
| Total investment income, net | | $ | 13.2 | | $ | 13.5 | | $ | 13.3 |
Investment income, net decreased $0.3 million during 2025, as compared to 2024, primarily due to less interest earned on the unimproved land contribution to our unconsolidated Latitude Margaritaville Watersound JV related to the decreased volume of home sales transacted in the community during the current period. The decrease was also due to lower yields on our cash, cash equivalents and other investments, partially offset by higher balances of cash, cash equivalents and other investments in the current period. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
35
Table of Contents
Interest Expense
Interest expense primarily includes interest incurred on project financing, the Senior Notes issued by Northwest Florida Timber Finance, LLC (“Senior Notes”), Community Development District (“CDD”) debt and finance leases, as well as amortization of debt discount and premium and debt issuance costs as detailed in the table below:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | |||
| | In millions | |||||||
| Interest incurred for project financing and other interest expense | $ | 21.6 | | $ | 24.7 | | $ | 21.8 |
| Interest expense and amortization of discount and issuance costs for Senior Notes issued by special purpose entity | | 8.9 | | | 8.9 | | | 8.8 |
| Total interest expense | $ | 30.5 | | $ | 33.6 | | $ | 30.6 |
Interest expense decreased $3.1 million, or 9.2%, to $30.5 million in 2025, as compared to $33.6 million in 2024. The decrease in interest expense is due to repayment of project financing and a decrease in interest rates from the prior period. See Note 9. Debt, Net and Note 17. Other Income, Net included in Item 15 of this Form 10-K for additional information regarding project financing.
Equity in Income from Unconsolidated Joint Ventures
Equity in income (loss) from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated JVs accounted for using the equity method as detailed in the table below. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | |||
| | In millions | |||||||
| Latitude Margaritaville Watersound JV (a) | $ | 32.2 | | $ | 29.3 | | $ | 23.6 |
| Watersound Fountains Independent Living JV (b) | | (4.1) | | | (4.4) | | | (0.7) |
| Pier Park TPS JV | | (0.3) | | | (0.5) | | | (0.4) |
| Pier Park RI JV (c) | | (2.1) | | | (0.9) | | | — |
| Busy Bee JV (d) | | (0.1) | | | 0.1 | | | — |
| Electric Cart Watersound JV (e) | | (0.1) | | | (0.1) | | | 0.1 |
| Watersound Management JV | | 0.1 | | | 0.1 | | | 0.1 |
| Total equity in income from unconsolidated joint ventures | $ | 25.6 | | $ | 23.6 | | $ | 22.7 |
| Column 1 | Column 2 |
|---|---|
| (a) | During 2025, 2024 and 2023, the Latitude Margaritaville Watersound JV completed 527, 659 and 641 home sale transactions, respectively. The year ended December 31, 2025, includes intra-entity profit elimination of $0.5 million related to the sale of additional land to the JV, a pro-rata portion of which will be recognized as each home on the land is sold by the JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (b) | The community opened in March 2024 and is currently under lease-up. |
| Column 1 | Column 2 |
|---|---|
| (c) | The hotel opened in April 2024 and activity in the current period includes start-up, depreciation and interest expenses for the project. |
| Column 1 | Column 2 |
|---|---|
| (d) | Includes changes in the fair value of derivatives related to interest rate swaps entered into by the Busy Bee JV. |
| Column 1 | Column 2 |
|---|---|
| (e) | The permanent sales and service facility located in the Watersound West Bay Center opened in October 2023. An additional sales showroom located in the Watersound Town Center opened in June 2024. |
Other Income (Expense), Net
Other income (expense), net primarily includes accretion income from our retained interest investments, gain on contributions to unconsolidated joint ventures, gain (loss) on disposition of assets and other income and expense items as detailed in the table below:
36
Table of Contents
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | |||
| | In millions | |||||||
| Accretion income from retained interest investments | $ | — | | $ | — | | $ | 2.6 |
| Gain on contributions to unconsolidated joint ventures | | — | | | — | | | 0.7 |
| Gain (loss) on disposition of assets | | 2.5 | | | (0.6) | | | (0.5) |
| Miscellaneous (expense) income, net | (1.9) | | (0.1) | | 1.1 | |||
| Other income (expense), net | $ | 0.6 | | $ | (0.7) | | $ | 3.9 |
Other income (expense), net increased $1.3 million to other income, net of $0.6 million during 2025, as compared to other expense, net of $0.7 million in 2024.
Accretion income from retained interest investments includes accretion of investment income over the life of the retained interest using the effective yield method, prior to optional prepayment, in full, of the installment notes in August 2023.
Gain on contributions to unconsolidated joint ventures includes gain on additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Gain on disposition of assets during 2025 primarily includes a gain on the sale of our Pilatus PC-12 NG aircraft (“N850J”) previously used in hospitality operations. Loss on disposition of assets during 2024 primarily includes loss on disposal of hospitality assets.
Miscellaneous (expense) income, net during 2025, primarily includes expense of $1.2 million for design costs for certain residential, hospitality and commercial assets that we are no longer pursuing. Miscellaneous (expense) income, net during 2025 also includes loss on early extinguishment of debt related to the payoff of the Watercrest JV Loan, as well as fees related to other loans. See Note 9. Debt, Net and Note 17. Other Income, Net included in Item 15 of this Form 10-K for additional information.
Income Tax Expense
Income tax expense was $39.2 million in 2025, as compared to $26.0 million during 2024. Our effective tax rate was 25.3% in 2025, as compared to 26.4% in 2024.
Our effective rate for 2025 and 2024, differed from the federal statutory rate of 21.0% primarily due to state income taxes, nontaxable or nondeductible and other differences. See Note 12. Income Taxes included in Item 15 of this Form 10-K for additional information.
37
Table of Contents
Segment Results
Residential
The table below sets forth the consolidated results of operations of our residential segment:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | |||
| | In millions | |||||||
| Revenue: | | | | | | | ||
| Real estate revenue | | | | | | | | |
| Residential real estate revenue | $ | 155.0 | | $ | 107.2 | | $ | 145.6 |
| Other revenue | 10.0 | | 9.6 | | 10.1 | |||
| Total real estate revenue | | 165.0 | | | 116.8 | | | 155.7 |
| Leasing revenue | | 0.1 | | | 0.2 | | | 0.1 |
| Total revenue | 165.1 | | 117.0 | | 155.8 | |||
| Expenses: | | | | | | |||
| Cost of real estate and other revenue (a) | 83.5 | | 62.0 | | 77.9 | |||
| Cost of leasing revenue (a) | | — | | | 0.1 | | | — |
| Other operating expenses (a) | 4.7 | | 4.7 | | 4.5 | |||
| Depreciation, depletion and amortization | 0.2 | | 0.2 | | 0.2 | |||
| Total expenses | 88.4 | | 67.0 | | 82.6 | |||
| Operating income | 76.7 | | 50.0 | | 73.2 | |||
| Other income (expense): | | | | | | |||
| Investment income, net | | 1.4 | | | 1.6 | | | 1.7 |
| Interest expense | (0.3) | | (0.4) | | (0.4) | |||
| Equity in income from unconsolidated joint ventures | | 32.2 | | | 29.3 | | | 23.6 |
| Other (expense) income, net | (0.2) | | 0.2 | | 0.9 | |||
| Total other income, net | 33.1 | | 30.7 | | 25.8 | |||
| Income before income taxes | $ | 109.8 | | $ | 80.7 | | $ | 99.0 |
| Column 1 | Column 2 |
|---|---|
| (a) | Excluding depreciation, depletion and amortization, shown separately above. |
The following tables set forth our consolidated residential real estate revenue and cost of revenue activity:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2025 | | |||||||||||
| | | Units | | | | | Cost of | | Gross | | Gross | | ||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites | | 911 | | $ | 139.9 | | $ | 69.3 | | $ | 70.6 | | 50.5 | % |
| Homes | 25 | | | 14.2 | | | 9.0 | | | 5.2 | | 36.6 | % | |
| Land sales | N/A | | | 0.9 | | | — | | | 0.9 | | 100.0 | % | |
| Total consolidated | 936 | | $ | 155.0 | | $ | 78.3 | | $ | 76.7 | 49.5 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (a) | | 527 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,463 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for using the equity method. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
38
Table of Contents
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2024 | | |||||||||||
| | | Units | | | | | Cost of | | Gross | | Gross | | ||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | 912 | | $ | 107.2 | | $ | 56.8 | | $ | 50.4 | | 47.0 | % | |
| Total consolidated | 912 | | $ | 107.2 | | $ | 56.8 | | $ | 50.4 | 47.0 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 659 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,571 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 82 entitled but undeveloped homesites sold within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for using the equity method. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2023 | ||||||||||||
| | | Units | | | | | Cost of | | Gross | | Gross | |||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | ||||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | | 1,063 | | $ | 145.0 | | $ | 73.5 | | $ | 71.5 | | 49.3 | % |
| Land sales | | N/A | | | 0.6 | | | 0.1 | | | 0.5 | | 83.3 | % |
| Total consolidated | | 1,063 | | $ | 145.6 | | $ | 73.6 | | $ | 72.0 | 49.5 | % | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 641 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,704 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 100 entitled but undeveloped homesites sold within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for using the equity method. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024
The following discussion sets forth details of the consolidated results of operations of our residential segment.
Homesites. Revenue from homesite sales increased $32.7 million, or 30.5%, during 2025, as compared to 2024, primarily due to the mix and number of homesites sold per community and the timing of homebuilder contractual closing obligations in our residential communities. During 2025 and 2024, the average base revenue, excluding homesite residuals, per homesite sold was approximately $137,000 and $108,000, respectively, due to the mix of sales from different communities. Homesite sales during 2024 also include the sale of 82 entitled but undeveloped homesites sold within the SouthWood community, compared to none in the current period. Revenue includes estimated homesite residuals of $10.9 million and $3.6 million, during 2025 and 2024, respectively. The increase in estimated homesite residuals was due to the mix and number of homesites sold in specific communities during the current period. Homesite gross margin increased to 50.5% during 2025, as compared to 47.0% during 2024, primarily due to the cost, mix and number of homesites sold from different communities during each period. Gross margin may vary each period depending on the location of homesite sales.
Homes. During 2025, we sold 24 completed townhomes within our Watersound Villas on the Fairway community and a home within our Watersound Origins community for a total of $14.2 million, resulting in a gross margin of 36.6%. During 2024, we did not have any home sales.
39
Table of Contents
Land sales. During 2025, we had an unimproved residential land sale for $0.9 million, with de minimis cost of revenue. During 2024, we did not have any unimproved residential land sales.
Other revenue includes tap and impact fee credits sold, marketing fees and other fees. Other revenue includes estimated fees related to homebuilder homesite sales of $2.8 million and $2.5 million during 2025 and 2024, respectively.
Leasing revenue includes long-term leases of residential assets.
Other operating expenses include salaries and benefits, property taxes, marketing, professional fees, project administration, owner association and CDD assessments and other administrative expenses.
Investment income, net consists of interest earned on our unimproved land contribution to our unconsolidated Latitude Margaritaville Watersound JV as home sales are transacted in the community. Investment income, net decreased $0.2 million during 2025, as compared to 2024, due to fewer home sales transacted in the community during the current period. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. Interest expense primarily consists of interest incurred on our portion of the total outstanding CDD debt. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
Equity in income from unconsolidated joint ventures includes our proportionate share of earnings or losses of an unconsolidated JV accounted for by the equity method. Equity in income from unconsolidated joint ventures increased $2.9 million during 2025, compared to 2024. The increase was primarily due to higher average sales price and margin per home sold, partially offset by the decreased volume of home sale transactions. The year ended December 31, 2025, also includes $0.5 million of intra-entity profit elimination related to the sale of additional land to our unconsolidated Latitude Margaritaville Watersound JV, a pro-rata portion of which will be recognized as each home on the land is sold by the JV. The Latitude Margaritaville Watersound JV completed 527 home sale transactions during 2025, compared to 659 home sale transactions during 2024. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Other (expense) income, net in 2025 primarily includes expense of $0.6 million for design costs for certain residential assets that we are no longer pursuing.
40
Table of Contents
Hospitality
The table below sets forth the consolidated results of operations of our hospitality segment:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | |||
| | In millions | |||||||
| Revenue: | | | | | | | ||
| Hospitality revenue | $ | 215.4 | | $ | 199.2 | | $ | 152.4 |
| Leasing revenue | | 3.9 | | | 3.5 | | | 2.1 |
| Real estate revenue | | 1.4 | | | — | | | — |
| Total revenue | | 220.7 | | | 202.7 | | | 154.5 |
| Expenses: | | | | | | |||
| Cost of hospitality revenue (a) | 148.5 | | 136.4 | | 122.2 | |||
| Cost of leasing revenue (a) | 2.6 | | 2.5 | | 2.6 | |||
| Cost of real estate revenue (a) | | 0.8 | | | — | | | — |
| Other operating expenses (a) | 1.9 | | 1.5 | | 1.8 | |||
| Depreciation, depletion and amortization | 28.5 | | 27.0 | | 22.1 | |||
| Total expenses | 182.3 | | 167.4 | | 148.7 | |||
| Operating income | 38.4 | | 35.4 | | 5.8 | |||
| Other income (expense): | | | | | | |||
| Investment income, net | | 0.2 | | | 0.2 | | | 0.3 |
| Interest expense | | (10.4) | | | (11.8) | | | (9.6) |
| Other income (expense), net | 1.9 | | (0.3) | | (0.1) | |||
| Total other expense, net | (8.3) | | (11.9) | | (9.4) | |||
| Income before income taxes | $ | 30.1 | | $ | 23.4 | | $ | (3.6) |
| Column 1 | Column 2 |
|---|---|
| (a) | Excluding depreciation, depletion and amortization, shown separately above. |
The following table sets forth details of our hospitality segment consolidated revenue and gross profit:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2025 | | | Year Ended December 31, 2024 | | Year Ended December 31, 2023 | ||||||||||||||||||||
| | | | | | Gross | | Gross | | | | | | Gross | | Gross | | | | | | Gross | | Gross | | |||
| | | Revenue | | Profit | | Margin | | | Revenue | | Profit | | Margin | | Revenue | | Profit | | Margin | ||||||||
| | | Dollars in millions | | ||||||||||||||||||||||||
| Clubs (a) | | $ | 91.5 | | $ | 38.6 | 42.2 | % | | $ | 80.8 | | $ | 36.0 | 44.6 | % | | $ | 54.0 | | $ | 15.5 | 28.7 | % | |||
| Hotels | | | 110.3 | | | 26.7 | | 24.2 | % | | | 105.7 | | | 24.8 | | 23.5 | % | | | 86.4 | | | 12.4 | | 14.4 | % |
| Other | | | 13.6 | | | 1.6 | | 11.8 | % | | | 12.7 | | | 2.0 | | 15.7 | % | | | 12.0 | | | 2.3 | 19.2 | % | |
| Total | | $ | 215.4 | | $ | 66.9 | 31.1 | % | | $ | 199.2 | | $ | 62.8 | 31.5 | % | | $ | 152.4 | | $ | 30.2 | 19.8 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes the Camp Creek Inn due to its proximity and guest access to Watersound Club amenities. The hotel opened in June 2023. |
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Revenue from our clubs increased $10.7 million, or 13.2%, during 2025, as compared to 2024. The increase in revenue in the current period was due to an increase in membership dues, membership ancillary spend, lodging related to the Camp Creek Inn, as well as The Third golf course, which opened in November 2024 and the renovated Shark’s Tooth clubhouse, which reopened in February 2025. As of December 31, 2025, Watersound Club had 3,594 members, compared with 3,476 members as of December 31, 2024, a net increase of 118 members. Our clubs gross margin was 42.2% during 2025, compared to 44.6% during 2024. The decrease in gross margin was primarily due to ongoing operating costs for The Third golf course and reopening and ongoing operating costs of the Shark’s Tooth clubhouse during the current period.
41
Table of Contents
Revenue from our hotel operations increased $4.6 million, or 4.4%, during 2025, as compared to 2024. The increase was primarily related to lodging revenue, as well as guest ancillary spend. Our hotels had a gross margin of 24.2% during 2025, comparable to 23.5% during 2024.
As of both December 31, 2025 and 2024, we had 1,053 operational hotel rooms (excluding 245 hotel rooms related to unconsolidated JVs).
Revenue from other hospitality operations increased $0.9 million, or 7.1%, during 2025, as compared to 2024. The increase was primarily due to our standalone restaurants and marina operations. Our other hospitality operations gross margin was 11.8% during 2025, compared to 15.7% during 2024. The decrease in gross margin was due to increased operational costs during the current period.
Leasing revenue includes marina boat slip and dry storage rentals, as well as leases of other hospitality assets. Leasing revenue increased $0.4 million, or 11.4%, during 2025, as compared to 2024, primarily due to increased occupancy and rates at our marinas and other hospitality assets.
Real estate revenue during 2025, includes the sale of a hospitality property for $1.4 million, resulting in a gross profit of $0.6 million (or gross margin of 42.9%).
Other operating expenses include salaries and benefits, professional fees, repairs and maintenance, and other administrative expenses. The increase of $0.4 million in other operating expenses during 2025, as compared to 2024, was primarily related to repair and maintenance and salaries and benefits expenses in the current period.
The increase of $1.5 million in depreciation, depletion and amortization expense during 2025, as compared to 2024, was primarily due to new assets placed in service, partially offset by assets sold in the current period.
Interest expense primarily includes interest incurred from our hospitality project financing. The decrease of $1.4 million in interest expense during 2025, as compared to 2024, was primarily due to repayment of project financing and a decrease in interest rates from the prior period. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
Other income (expense), net during 2025 primarily includes a gain of $2.6 million on the sale of our N850J aircraft previously used in hospitality operations, partially offset by expense of $0.5 million for design costs for certain hospitality assets that we are no longer pursuing. Other income (expense), net during 2024 primarily includes net loss on disposal of assets.
42
Table of Contents
Commercial
The table below sets forth the consolidated results of operations of our commercial segment:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||
| | 2025 | | 2024 | | 2023 | |||
| | In millions | |||||||
| Revenue: | | | | | | | ||
| Leasing revenue | | | | | | | | |
| Commercial leasing revenue | $ | 29.6 | | $ | 25.3 | | $ | 21.5 |
| Multi-family leasing revenue | | 23.3 | | | 23.3 | | | 19.4 |
| Senior living leasing revenue | | 6.2 | | | 7.8 | | | 7.3 |
| Total leasing revenue | | 59.1 | | | 56.4 | | | 48.2 |
| Real estate revenue | | | | | | | | |
| Commercial and forestry real estate revenue | 55.7 | | 18.0 | | 21.3 | |||
| Timber revenue | | 4.2 | | | 4.2 | | | 4.9 |
| Total real estate revenue | | 59.9 | | | 22.2 | | | 26.2 |
| Total revenue | 119.0 | | 78.6 | | 74.4 | |||
| Expenses: | | | | | | |||
| Cost of leasing revenue (a) | 25.4 | | 25.9 | | 22.9 | |||
| Cost of real estate revenue (a) | 24.8 | | 5.7 | | 7.4 | |||
| Other operating expenses (a) | 4.6 | | 3.8 | | 4.3 | |||
| Depreciation, depletion and amortization | 18.4 | | 18.8 | | 16.1 | |||
| Total expenses | 73.2 | | 54.2 | | 50.7 | |||
| Operating income | 45.8 | | 24.4 | | 23.7 | |||
| Other (expense) income: | | | | | | |||
| Interest expense | (10.8) | | (12.5) | | (11.7) | |||
| Equity in loss from unconsolidated joint ventures | | (6.6) | | | (5.7) | | | (0.9) |
| Other (expense) income, net | (1.1) | | (0.6) | | 0.1 | |||
| Total other expense, net | (18.5) | | (18.8) | | (12.5) | |||
| Income before income taxes | $ | 27.3 | | $ | 5.6 | | $ | 11.2 |
| Column 1 | Column 2 |
|---|---|
| (a) | Excluding depreciation, depletion and amortization, shown separately above. |
The following table sets forth details of our commercial segment consolidated revenue and gross profit:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2025 | | | Year Ended December 31, 2024 | | Year Ended December 31, 2023 | ||||||||||||||||||||
| | | | | | Gross | | Gross | | | | | | Gross | | Gross | | | | | | Gross | | Gross | | |||
| | | Revenue | | Profit | | Margin | | | Revenue | | Profit | | Margin | | Revenue | | Profit | | Margin | ||||||||
| | | Dollars in millions | | ||||||||||||||||||||||||
| Leasing | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial leasing | | $ | 29.6 | | $ | 20.1 | 67.9 | % | | $ | 25.3 | | $ | 16.7 | 66.0 | % | | $ | 21.5 | | $ | 13.2 | 61.4 | % | |||
| Multi-family leasing | | | 23.3 | | | 11.6 | 49.8 | % | | | 23.3 | | | 11.5 | 49.4 | % | | | 19.4 | | | 10.3 | 53.1 | % | |||
| Senior living leasing | | | 6.2 | | | 2.0 | | 32.3 | % | | | 7.8 | | | 2.3 | | 29.5 | % | | | 7.3 | | | 1.8 | | 24.7 | % |
| Total leasing | | | 59.1 | | | 33.7 | | 57.0 | % | | | 56.4 | | | 30.5 | | 54.1 | % | | | 48.2 | | | 25.3 | | 52.5 | % |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial and forestry real estate | | | 55.7 | | | 31.7 | | 56.9 | % | | | 18.0 | | | 13.1 | | 72.8 | % | | | 21.3 | | | 14.7 | | 69.0 | % |
| Timber | | | 4.2 | | | 3.4 | | 81.0 | % | | | 4.2 | | | 3.4 | | 81.0 | % | | | 4.9 | | 4.1 | 83.7 | % | ||
| Total real estate | | | 59.9 | | | 35.1 | | 58.6 | % | | | 22.2 | | | 16.5 | | 74.3 | % | | | 26.2 | | | 18.8 | | 71.8 | % |
| Total | | $ | 119.0 | | $ | 68.8 | 57.8 | % | | $ | 78.6 | | $ | 47.0 | 59.8 | % | | $ | 74.4 | | $ | 44.1 | 59.3 | % |
43
Table of Contents
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
The following discussion sets forth details of the consolidated results of operations of our commercial segment.
Total leasing revenue increased $2.7 million, or 4.8% during 2025, as compared to 2024. The increase was primarily due to additional commercial property and multi-family leases, partially offset by a decrease for assets sold during the current period. Total leasing gross margin during 2025 increased to 57.0%, as compared to 54.1% during 2024. The increase in leasing gross margin was primarily due to additional leases in the current period and the sale of the Watercrest JV’s senior living community property in September 2025, which operated with lower margins. As of December 31, 2025, we had net leasable square feet of approximately 1,174,000, of which approximately 1,133,000 square feet were under lease. As of December 31, 2024, we had net leasable square feet of approximately 1,182,000, of which approximately 1,126,000 square feet were under lease. As of December 31, 2025 and 2024, our consolidated entities had 1,104 and 1,235, respectively, multi-family and senior living units completed, of which 988 and 1,064, respectively, were leased (excludes 148 senior living units related to the unconsolidated Watersound Fountains Independent Living JV). The number of multi-family and senior living units decreased during 2025, due to the Watercrest JV’s senior living community property, which was sold and ceased operating activities, and the sale of 24 townhomes in the Watersound Villas on the Fairway community. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Commercial and forestry real estate revenue related to sales during the three years ended December 31, 2025 includes the following:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Number of | | | | Average Price | | | | | Gross Profit | ||
| Period | | Sales | | Acres Sold | | Per Acre | | Revenue | | on Sales | |||
| | | | | | In millions (except for average price per acre) | ||||||||
| 2025 (a) | | 15 | | 351 | | $ | 158,689 | | $ | 55.7 | | $ | 31.7 |
| 2024 | 11 | | 634 | | $ | 28,391 | | $ | 18.0 | | $ | 13.1 | |
| 2023 | 28 | | 474 | | $ | 44,304 | | $ | 21.0 | | $ | 14.5 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes the sale of the Watercrest JV’s senior living community property for $41.0 million, resulting in a gross margin of approximately 47.2%. |
Commercial and forestry real estate revenue can vary depending on the proximity to developed areas and the mix and characteristics of commercial and forestry real estate sold in each period, with varying compositions of retail, office, industrial, timber and other commercial uses. During 2025, we had fifteen commercial and forestry real estate sales of approximately 351 acres for $55.7 million, resulting in a gross margin of approximately 56.9%. The year ended December 31, 2025, included the sale of the Watercrest JV’s senior living community property for $41.0 million, resulting in a gross margin of approximately 47.2%. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. During 2024, we had eleven commercial and forestry real estate sales of approximately 634 acres for $18.0 million, resulting in a gross margin of approximately 72.8%.
Timber revenue was $4.2 million during each of 2025 and 2024. There were 246,000 tons of wood products sold during 2025, as compared to 256,000 tons of wood products sold during 2024. The average price of wood products sold increased to $16.02 per ton during 2025, as compared to $14.56 per ton during 2024. Timber gross margin was 81.0% during both 2025 and 2024.
Other operating expenses include salaries and benefits, property taxes, CDD assessments, professional fees, marketing, project administration and other administrative expenses. The increase of $0.8 million in other operating expenses during 2025, as compared to 2024, was primarily related to property taxes.
The decrease of $0.4 million in depreciation, depletion and amortization expense during 2025, as compared to 2024, was primarily due to assets sold, partially offset by new assets placed in service in the current period.
44
Table of Contents
Interest expense primarily includes interest incurred from our commercial project financing and CDD debt. The decrease of $1.7 million in interest expense during 2025, as compared to 2024, was primarily due to repayment of project financing and a decrease in interest rates from the prior period. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
Equity in loss from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated JVs accounted for using the equity method. Equity in loss from unconsolidated joint ventures was $6.6 million during 2025, as compared to $5.7 million in 2024. Equity in loss from unconsolidated joint ventures during 2025 includes start-up, depreciation and interest expenses related to the Pier Park RI JV, which opened a 121-room hotel in April 2024. Equity in loss from unconsolidated joint ventures during 2025 and 2024, also includes lease-up, depreciation and interest expenses related to the Watersound Fountains Independent Living JV, which opened a 148-unit independent senior living community in March 2024 and is currently under lease-up. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Other (expense) income, net during 2025 primarily includes loss on early extinguishment of debt related to the payoff of the Watercrest JV Loan, as well as fees related to other loans. See Note 9. Debt included in Item 15 of this Form 10-K for additional information.
Liquidity and Capital Resources
As of December 31, 2025, we had cash and cash equivalents of $129.6 million, compared to $88.8 million as of December 31, 2024.
We believe that our current cash position, financing arrangements and cash generated from operations will provide us with sufficient liquidity to satisfy our anticipated working capital needs, expected capital expenditures, principal and interest payments on our long-term debt, authorized stock repurchases and authorized dividends for the next twelve months. See Part I. Item 1A. Risk Factors.
During 2025, we invested a total of $108.1 million in capital expenditures, which includes $77.9 million for our residential segment, $8.9 million for our hospitality segment, $18.6 million for our commercial segment and $2.7 million for corporate and other expenditures. The $108.1 million in capital expenditures included $103.8 million for development or for new operating assets and $4.3 million for sustaining capital on existing operating properties. We anticipate that future capital commitments will be funded through cash generated from operations, cash and cash equivalents on hand and new financing arrangements. As of December 31, 2025, we had a total of $32.1 million primarily in construction and development related contractual obligations. Capital expenditures and contractual obligations exclude amounts related to unconsolidated JVs. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
As of December 31, 2025 and 2024, we had various loans outstanding totaling $396.0 million and $442.7 million, respectively, with maturities from April 2027 through March 2064. As of December 31, 2025, the weighted average effective interest rate of total outstanding debt was 4.8%, of which 80.8% includes fixed or swapped interest rates, and the average remaining life was 19.6 years. As of December 31, 2025, the weighted average rate on our variable rate loans, excluding the swapped portion, was 5.9%. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
Our indebtedness consists of various loans on real and leasehold property. These loans are typically secured by various interests in the property such as assignment of rents, leases, deposits, permits, plans, specifications, fees, agreements, approvals, contracts, licenses, construction contracts, development contracts, service contracts, franchise agreements, the borrower’s assets, improvements, and security interests in the rents, personal property, management agreements, construction agreements, improvements, accounts, profits, leases and fixtures (collectively, “Security Interests”). The specific Security Interests vary from loan to loan.
In 2015, the Pier Park North JV (the “Pier Park North JV”) entered into a $48.2 million loan (the “PPN JV Loan”). In September 2025, the PPN JV Loan was refinanced, which increased the principal amount of the loan from $39.5
45
Table of Contents
million to $40.0 million and fixed the interest rate to 6.1%. The refinanced loan provides for monthly payments of principal and interest, with a final ballon payment at maturity in October 2035. As of December 31, 2025 and 2024, $39.9 million and $40.4 million, respectively, was outstanding on the PPN JV Loan. The loan may not be prepaid prior to October 2029. Commencing in October 2029 through May 2035, any principal prepaid is subject to a prepayment fee equal to the greater of (i) a prepayment ratio, as outlined in the loan agreement, or (ii) 1% of the amount prepaid. From June 2035 through maturity, the loan may be prepaid without a prepayment fee upon prior written notice. In connection with the loan, we entered into a limited guarantee in favor of the lender with respect to environmental indemnity matters and specified non-recourse carveouts outlined in the loan agreement. We incurred $0.3 million in loan costs due to the refinance. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2018, Pier Park Crossings LLC (the “Pier Park Crossings JV”) entered into a $36.6 million loan, insured by the U.S. Department of Housing and Urban Development (“HUD”), as amended, (the “PPC JV Loan”). As of December 31, 2025 and 2024, $33.6 million and $34.2 million, respectively, was outstanding on the PPC JV Loan. The loan bears interest at a rate of 3.1% and matures in June 2060. The loan includes a prepayment premium due to the lender of 2% - 7% for any additional principal that is prepaid through August 2031. The loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, a wholly-owned subsidiary of ours entered into a $5.5 million loan, which is guaranteed by us (the “Beckrich Building III Loan”). As of December 31, 2025 and 2024, $1.1 million and $5.0 million, respectively, was outstanding on the Beckrich Building III Loan. The loan bears interest at a rate of SOFR plus 1.8% and matures in August 2029. The loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information. In January 2026, the loan was paid in full.
In 2020, a wholly-owned subsidiary of ours entered into a $15.3 million loan, which is guaranteed by us (the “Airport Hotel Loan”). As of December 31, 2025 and 2024, $3.2 million and $11.7 million, respectively, was outstanding on the Airport Hotel Loan. The loan bears interest at SOFR plus 2.1%, with a floor of 3.0%. In February 2025, the Airport Hotel Loan maturity date was extended from March 2025 to February 2030. We incurred less than $0.1 million of additional loan costs due to the modification. The loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2020, Pier Park Resort Hotel, LLC (the “Pier Park Resort Hotel JV”) entered into a loan with an initial amount of $52.5 million up to a maximum of $60.0 million through additional earn-out requests (the “Pier Park Resort Hotel JV Loan”). As of December 31, 2025 and 2024, $49.8 million and $50.9 million, respectively, was outstanding on the Pier Park Resort Hotel JV Loan. The loan matures in April 2027 and bears interest at a rate of SOFR plus 2.1%. The loan is secured by the real property and certain other Security Interests. In connection with the loan, as guarantors, we and our JV partner entered into a guarantee based on each partner’s ownership interest in favor of the lender, to guarantee the payment and performance of the borrower. As guarantor, our liability under the loan can be released upon reaching and maintaining certain debt service coverage. In addition, the guarantee can become full recourse in the case of the failure of the guarantor to abide by or perform any of the covenants or warranties to be performed on the part of such guarantor. The Pier Park Resort Hotel JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to SOFR. The interest rate swap matures in April 2027 and fixed the variable rate on the notional amount of related debt, initially at $42.0 million, amortizing to $38.7 million at swap maturity, to a rate of 3.2%. See Note 5. Financial Instruments and Fair Value Measurements and Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2020, a wholly-owned subsidiary of ours entered into a $16.8 million loan, which is guaranteed by us (the “Breakfast Point Hotel Loan”). As of December 31, 2025 and 2024, $15.0 million and $15.5 million, respectively, was outstanding on the Breakfast Point Hotel Loan. The loan matures in November 2042 and bears interest at a rate of 6.0% through November 2027 and the 1-year constant maturity Treasury rate plus 3.3% from December 2027 through November 2042, with a minimum rate of 6.0% throughout the term of the loan. The loan includes a prepayment premium due to the lender of 1% of the outstanding principal balance for any additional principal that is prepaid through November 2027. The loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
46
Table of Contents
In 2021, 30A Greenway Hotel, LLC (“The Lodge 30A JV”) entered into a $15.0 million loan (the “Lodge 30A JV Loan”). As of December 31, 2025 and 2024, $13.6 million and $14.1 million, respectively, was outstanding on the Lodge 30A JV Loan. The loan bears interest at a rate of 3.8% and matures in January 2028. The loan is secured by the real property and certain other Security Interests. In connection with the loan, we, wholly-owned subsidiaries of ours and our JV partner entered into a joint and several payment and performance guarantee in favor of the lender. Upon reaching a certain debt service coverage ratio for a minimum of twenty-four months, our liability as guarantor can be reduced to 75% of the outstanding principal amount for a twelve-month period. The debt service coverage ratio will be tested annually thereafter and can be reduced to 50% in year four and 25% in year five. We receive a monthly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2021, a wholly-owned subsidiary of ours entered into a loan, as amended (the “North Bay Landing Loan”). In February 2025, the North Bay Landing Loan was refinanced, which increased the principal amount of the loan to $27.8 million, fixed the interest rate to 5.9% and provides for monthly principal and interest payments through maturity in March 2060. As of December 31, 2025 and 2024, $27.6 million and $22.7 million, respectively, was outstanding on the North Bay Landing Loan. The refinanced loan terms include a prepayment premium due to the lender of 1% - 10% for any principal that is prepaid through March 2035. The refinanced loan is insured by HUD and is secured by the real property and certain other Security Interests. We incurred $0.6 million in loan costs due to the refinance. As a result of the refinance, 2025 includes a less than $0.1 million loss on early extinguishment of debt related to unamortized debt issuance costs, included within other income, net on the consolidated statements of income. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2021, a wholly-owned subsidiary of ours entered into a $28.0 million loan, which is guaranteed by us (the “Watersound Camp Creek Loan”). As of December 31, 2025 and 2024, $26.8 million and $27.4 million, respectively, was outstanding on the Watersound Camp Creek Loan. The loan matures in December 2047 and bears interest at a rate of SOFR plus 2.1%, with a floor of 2.6%. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan will be reduced to 50% of the outstanding principal amount upon the project reaching and maintaining a trailing six months of operations with a certain debt service coverage ratio and reduced to 25% of the outstanding principal amount upon reaching and maintaining a trailing twelve months of operations with a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of the failure of the guarantor to abide by or perform any of the covenants, warranties or other certain obligations to be performed on the part of such guarantor. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2021, a wholly-owned subsidiary of ours entered into a $12.0 million loan, which is guaranteed by us (the “Watersound Town Center Grocery Loan”). As of December 31, 2025 and 2024, $4.7 million and $8.1 million, respectively, was outstanding on the Watersound Town Center Grocery Loan. The loan bears interest at SOFR plus 2.1%, with a floor of 2.3%, and matures in August 2031. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan has been reduced to 25% of the outstanding principal amount after reaching a certain debt service coverage ratio. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2021, a wholly-owned subsidiary of ours entered into a $21.2 million loan, which is guaranteed by us (the “Hotel Indigo Loan”). As of December 31, 2025 and 2024, $19.0 million and $19.9 million, respectively, was outstanding on the Hotel Indigo Loan. The loan bears interest at a rate of SOFR plus 2.5%, with a floor of 2.5%. The loan matures in October 2028 and includes an option for an extension of the maturity date by sixty months, subject to certain conditions. The loan is secured by the leasehold property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2022, Mexico Beach Crossings, LLC (the “Mexico Beach Crossings JV”) entered into a $43.5 million loan, insured by HUD (the “Mexico Beach Crossings JV Loan”). As of December 31, 2025 and 2024, $42.5 million and $43.1 million, respectively, was outstanding on the Mexico Beach Crossings JV Loan. The loan bears interest at a rate of 3.0% and matures in March 2064. The loan includes a prepayment premium due to the lender of 1% - 9% for any principal that is prepaid through March 2034. The loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
47
Table of Contents
In 2022, Pier Park Crossings Phase II LLC (the “Pier Park Crossings Phase II JV”) refinanced into a $22.9 million loan, insured by HUD (the “PPC II JV Loan”). As of December 31, 2025 and 2024, $21.4 million and $21.8 million, respectively, was outstanding on the PPC II JV Loan. The loan bears interest at a rate of 2.7% and matures in May 2057. The loan includes a prepayment premium due to the lender of 1% - 7% for any principal that is prepaid through May 2032. The loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2022, a wholly-owned subsidiary of ours entered into a $13.7 million loan, which is guaranteed by us (the “Topsail Hotel Loan”). As of December 31, 2025 and 2024, $11.2 million and $12.3 million, respectively, was outstanding on the Topsail Hotel Loan. The loan bears interest at a rate of SOFR plus 2.1%, with a floor of 3.0% and matures in July 2027. The loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2022, a wholly-owned subsidiary of ours entered into a $37.0 million loan, which is guaranteed by us (“The Pearl Hotel Loan”). As of December 31, 2025 and 2024, $32.6 million and $34.0 million, respectively, was outstanding on The Pearl Hotel Loan. The loan bears interest at a rate of 6.3% and matures in December 2032. The loan includes a prepayment fee due to the lender of 1% - 2% of the outstanding principal balance if the loan is refinanced with another financial institution through December 2027. The loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2023, Origins Crossings, LLC (the “Watersound Origins Crossings JV”) refinanced into a $52.9 million loan, insured by HUD (the “Watersound Origins Crossings JV Loan”). As of December 31, 2025 and 2024, $51.3 million and $52.0 million, respectively, was outstanding on the Watersound Origins Crossings JV Loan. The loan bears interest at a rate of 5.0% and matures in April 2058. The loan includes a prepayment premium due to the lender of 1% - 8% for any principal that is prepaid through April 2033. The refinanced loan is secured by the real property and certain other Security Interests. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information.
CDD bonds financed the construction of infrastructure improvements in some of our communities. The principal and interest payments on the bonds are paid by assessments on the properties benefited by the improvements financed by the bonds. We have recorded a liability for CDD debt that is associated with platted property, which is the point at which it becomes fixed and determinable. Additionally, we have recorded a liability for the balance of the CDD debt that is associated with unplatted property if it is probable and reasonably estimable that we will ultimately be responsible for repayment. We have recorded CDD related debt of $2.6 million as of December 31, 2025. Total outstanding CDD debt related to our land holdings was $9.0 million as of December 31, 2025, which is comprised of $7.4 million at the SouthWood community, $1.5 million at the existing Pier Park retail center and less than $0.1 million at the Wild Heron residential community. We pay interest on this total outstanding CDD debt.
As of December 31, 2025, our unconsolidated Latitude Margaritaville Watersound JV, Watersound Fountains Independent Living JV, Pier Park TPS JV, Pier Park RI JV, Busy Bee JV and Electric Cart Watersound JV had various loans outstanding, some of which we have entered into guarantees. See Note 4. Joint Ventures and Note 19. Commitments and Contingencies included in Item 15 of this Form 10-K for additional information.
During 2025 and 2024, we paid dividends of $0.58 and $0.52, respectively, per share on our common stock for a total of $33.6 million and $30.4 million, respectively.
During 2025, we repurchased 798,622 shares of our common stock outstanding at an average repurchase price of $50.10, per share, for an aggregate repurchase price of $40.0 million, excluding the excise tax on stock repurchases in excess of issuances as a result of the IRA. During 2024, we repurchased 70,985 shares of our common stock outstanding at an average repurchase price of $47.38, per share, for an aggregate repurchase price of $3.4 million, excluding the excise tax on stock repurchases in excess of issuances as a result of the IRA. See Item 5. Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities and Note 14. Stockholders’ Equity included in Item 15 of this Form 10-K for additional information regarding the Stock Repurchase Program and treasury stock retirement during 2025.
48
Table of Contents
As part of a certain sale of forestry land in 2014, we generated significant tax gains. The installment note’s structure allowed us to defer the resulting federal and state tax liability of $45.6 million until 2029, the maturity date for the installment note. We have a deferred tax liability related to the gain in connection with the sale. At the maturity date of the installment note in 2029, the $200.0 million time deposit included in investments held by special purpose entities will be used to pay the $180.0 million of principal for the Senior Notes held by special purpose entity and the remaining $20.0 million will become available to us, which can be used to pay a portion of the tax liability. See Note 5. Financial Instruments and Fair Value Measurements and Note 12. Income Taxes included in Item 15 of this Form 10-K for additional information.
As of December 31, 2025 and 2024, we were required to provide surety bonds that guarantee completion and maintenance of certain infrastructure in certain development projects and mitigation banks, as well as other financial guarantees of $14.7 million and $53.1 million, respectively, as well as standby letters of credit in the amount of $0.4 million and $0.7 million, respectively, which may potentially result in a liability to us if certain obligations are not met.
In conducting our operations, we routinely hold customers’ assets in escrow pending completion of real estate transactions, and are responsible for the proper disposition of these balances for our customers. These amounts are maintained in segregated bank accounts and have not been included in the accompanying consolidated balance sheets, consistent with GAAP and industry practice. The cash deposit accounts and offsetting liability balances for escrow deposits in connection with our title insurance agencies for real estate transactions were $8.0 million and $6.4 million as of December 31, 2025 and 2024, respectively. These escrow funds are not available for regular operations.
Summary of Cash Flows
A summary of our cash flows from operating, investing and financing activities are as follows:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | | 2025 | | 2024 | | 2023 | |||
| | | In millions | |||||||
| Net cash provided by operating activities | | $ | 190.7 | | $ | 108.0 | | $ | 103.8 |
| Net cash used in investing activities | | (26.2) | | (50.4) | | (99.1) | |||
| Net cash (used in) provided by financing activities | | (124.3) | | (52.1) | | 40.8 | |||
| Net increase in cash, cash equivalents and restricted cash | | 40.2 | | 5.5 | | 45.5 | |||
| Cash, cash equivalents and restricted cash at beginning of the year | | 96.3 | | 90.8 | | 45.3 | |||
| Cash, cash equivalents and restricted cash at end of the year | | $ | 136.5 | | $ | 96.3 | | $ | 90.8 |
Cash Flows from Operating Activities
Net cash provided by operating activities includes net income, adjustments for non-cash items, distribution of earnings from unconsolidated joint ventures, changes in operating assets and liabilities and expenditures related to assets ultimately planned to be sold. Adjustments for non-cash items primarily include depreciation, depletion and amortization, equity in income from unconsolidated joint ventures, deferred income tax and cost of real estate sold. Net cash provided by operations was $190.7 million in 2025, as compared to $108.0 million in 2024. During 2025 net income was $115.9 million, compared to $72.4 million in 2024. The increase in net cash provided by operating activities was primarily due to the changes in net income, distribution of earnings from unconsolidated joint ventures, cost of real estate sold, deferred revenue and accounts payable and other liabilities, partially offset by the changes in equity in income from unconsolidated joint ventures, deferred income tax, expenditures for an acquisition of real estate to be sold, (gain) loss on disposal of property and equipment and other assets during the year. During 2025, the Watercrest JV sold its senior living community property to a third party for $41.0 million, resulting in a gross profit of $19.4 million and a corresponding cash distribution of $19.1 million made to us. During 2025, distribution of earnings from unconsolidated joint ventures were $35.6 million, compared to $26.8 million in 2024. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
49
Table of Contents
Cash Flows from Investing Activities
Net cash used in investing activities primarily includes capital expenditures for operating property and property and equipment used in our operations and capital contributions to unconsolidated joint ventures, partially offset by proceeds from the disposition of assets and maturities of assets held by special purpose entities. During 2025, net cash used in investing activities was $26.2 million, which included capital expenditures for operating property and property and equipment of $23.8 million, primarily for our commercial and hospitality segments, and capital contributions to unconsolidated joint ventures of $7.8 million, partially offset by proceeds from the disposition of assets of $4.6 million primarily related to the sale of our N850J aircraft and maturities of assets held by SPEs of $0.8 million. During 2024, net cash used in investing activities was $50.4 million, which included capital expenditures for operating property and property and equipment of $49.9 million, primarily for our commercial and hospitality segments, and capital contributions to unconsolidated joint ventures of $1.7 million, partially offset by maturities of assets held by special purpose entities of $0.8 million, proceeds from insurance claims of $0.2 million and capital distributions from unconsolidated joint ventures of $0.2 million.
Cash Flows from Financing Activities
Net cash used in financing activities was $124.3 million in 2025, compared to $52.1 million in 2024. Net cash used in financing activities during 2025, included principal payments for debt of $114.5 million primarily related to the refinance of the PPN JV Loan and North Bay Landing Loan and payoff of the Watercrest JV Loan, repurchase of 798,622 shares of our common stock outstanding of $40.3 million, including excise tax, dividends paid of $0.58 per share on our common stock of $33.6 million, capital distributions to non-controlling interest of $2.9 million, debt issuance costs of $0.6 million and principal payments for finance leases of $0.2 million. Net cash used in financing activities during 2025, were partially offset by borrowings on debt of $67.8 million related to the refinance of the PPN JV Loan and North Bay Landing Loan. See Note 9. Debt, Net included in Item 15 of this Form 10-K for additional information. Net cash used in financing activities during 2024 included dividends paid of $0.52 per share on our common stock $30.3 million, principal payments for debt of $18.2 million, repurchase of 70,985 shares of our common stock outstanding of $3.4 million, including excise tax, capital distributions to non-controlling interest of $1.0 million, principal payments for finance leases of $0.2 million and debt issuance costs of $0.1 million, partially offset by borrowings on debt of $1.1 million.
Critical Accounting Estimates
The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses and related disclosures of contingent assets and liabilities. We base these estimates on historical experience, available current market information and on various other assumptions that management believes are reasonable under the circumstances. Additionally, we evaluate the results of these estimates on an on-going basis. Management’s estimates form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions and our accounting estimates are subject to change.
Investment in Real Estate, Net and Cost of Real Estate Revenue. Costs associated with a specific real estate project are capitalized during the development period. These development costs include land and common development costs (such as structures, roads, utilities and amenities). We capitalize costs directly associated with development and construction of identified real estate projects. Indirect costs that clearly relate to a specific project under development, such as project administration, interest (up to total interest expense) and real estate property taxes, may also be capitalized.
A portion of real estate development costs and estimates for costs to complete are allocated to each unit based on the relative sales value of each unit as compared to the estimated sales value of the total project. These estimates are reevaluated at least annually, and more frequently if warranted by market conditions, changes in the project’s scope or other factors, with any adjustments being allocated prospectively to the remaining property or units.
50
Table of Contents
The capitalization period relating to direct and indirect project costs is the period in which activities necessary to ready a property for its intended use are in progress. The period begins when such activities commence, typically when we begin the site work or construction on land already owned, and ends when the asset is substantially complete and ready for its intended use. In the event that the activities to ready the asset for its intended use are suspended, the capitalization period will cease until such activities are resumed. If we determine not to complete a project, any previously capitalized costs that are not recoverable are expensed in the period in which the determination is made and recovery is not deemed probable.
Our investments in real estate are carried at cost, net of depreciation and timber depletion, unless circumstances indicate that the carrying value of the assets may not be recoverable. If we determine that an impairment exists due to the inability to recover an asset’s carrying value, an impairment charge is recorded to the extent that the carrying value exceeds estimated fair value. If such assets were held for sale, the provision for loss would be recorded to the extent that the carrying value exceeds estimated fair value, including costs to sell.
Long-Lived Assets. Long-lived assets include our investments in land holdings, operating and development properties, property and equipment and investment in unconsolidated JV’s. We evaluate our investment in unconsolidated JVs for impairment during each reporting period. A series of operating losses of an investee or other factors may indicate that a decrease in the value of our investment in the unconsolidated JV has occurred. The amount of impairment recognized is the excess of the investment’s carrying value over its estimated fair value.
Our investments in land holdings, operating and development properties and property and equipment are carried at cost, net of depreciation and timber depletion. We review our long-lived assets for impairment quarterly to determine whether events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. As part of our review for impairment of long-lived assets, we review the long-lived asset’s carrying value, current period actual financial results as compared to prior period and forecasted results contained in our business plan and any other events or changes in circumstances to identify whether an indicator of potential impairment may exist. Some of the events or changes in circumstances that are considered as indicators of potential impairment include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a prolonged decrease in the value to below cost or demand for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a change in the expected use or development plans for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a material change in strategy that would affect the value of our properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | continuing operating or cash flow losses for an operating property; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | an accumulation of costs in excess of the projected costs for development or operating property; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | any other adverse change that may affect the value of the property. |
We use varying methods to determine if an impairment exists, such as (i) considering indicators of potential impairment, (ii) analyzing expected future cash flows and comparing the expected future undiscounted cash flows of the property to its carrying value or (iii) determining market resale values.
The accounting estimate related to real estate impairment evaluation is susceptible to change due to the use of assumptions about future sales proceeds and future expenditures. For projects under development or construction, an estimate of future cash flows on an undiscounted basis is performed using estimated future expenditures necessary to maintain the existing project and using management’s best estimates about future sales prices and planned holding periods. Based on our investment return criteria for evaluating our projects under development or undeveloped land, management’s assumptions used in the projection of undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the projected pace of sales of homesites based on estimated market conditions and our development plans; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | estimated pricing and projected price appreciation over time; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount and trajectory of price appreciation over the estimated selling period; |
51
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the length of the estimated development and selling periods, which can differ depending on the size of the development and the number of phases to be developed; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount of remaining development costs, including the extent of infrastructure or amenities included in such development costs; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | holding costs to be incurred over the selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for bulk land sales of undeveloped and developed parcels, future pricing is based upon estimated developed homesite pricing less estimated development costs and estimated developer profit; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for commercial, multi-family, self-storage and senior living development property, future pricing is based on sales of comparable property in similar markets; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | whether liquidity is available to fund continued development. |
For operating properties, an estimate of undiscounted cash flows requires management to make similar assumptions about the use and eventual disposition of such properties. Some of the significant assumptions that are used to develop the undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in hotels, other rental units and vacation rental homes, use of average occupancy and room rates, revenue from food and beverage and other amenity operations, operating expenses and capital expenditures, and eventual disposition of such properties as hotels, private residence vacation units or condominiums, based on current prices for similar units appreciated to the expected sale date; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in commercial, multi-family, self-storage, or retail property, use of future occupancy and rental rates, operating expenses and capital expenditures and the amount of proceeds to be realized upon eventual disposition of such property at a terminal capitalization rate; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in club, marina and retail assets, use of revenue from membership dues, future golf rounds and greens fees, boat slip rentals and boat storage fees, merchandise and other hospitality operations, operating expenses and capital expenditures, and the amount of proceeds to be realized upon eventual disposition of such properties at a multiple of terminal year cash flows. |
Homesites substantially completed and ready for sale are measured at the lower of carrying value or fair value, including costs to sell. Management identifies homesites as being substantially completed and ready for sale when the properties are being actively marketed with intent to sell such properties in the near term and under current market conditions. Other homesites, which management does not intend to sell in the near term under current market conditions, are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of such property.
Other properties that management does not intend to sell in the near term under current market conditions and has the ability to hold are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of the property. Typically, assets are carried based on historical cost basis, which in some cases may exceed fair value if sold in the near term. The results of impairment analysis for development and operating properties are particularly dependent on the estimated holding and selling period for each asset group.
If a property is considered impaired, the impairment charge is determined by the amount the property’s carrying value exceeds its fair value. We use varying methods to determine fair value, such as (i) analyzing expected future cash flows, (ii) determining resale values in a given market, (iii) applying a capitalization rate to net operating income using prevailing rates in a given market or (iv) applying a multiplier to revenue using prevailing rates in a given market. The fair value of a property may be derived either from discounting projected cash flows at an appropriate discount rate, through appraisals of the underlying property, or a combination thereof.
We classify the assets and liabilities of a long-lived asset as held-for-sale when management approves and commits to a formal plan of sale and it is probable that a sale will be completed. The carrying value of the assets held-for-sale is then recorded at the lower of their carrying value or fair value, including costs to sell.
52
Table of Contents
Income Taxes. In preparing our consolidated financial statements, significant management judgment is required to estimate our income taxes. Our estimates are based on our interpretation of federal and state tax laws. We estimate our actual current tax due and assess temporary differences resulting from differing treatment of items for tax and accounting purposes. The temporary differences result in deferred tax assets and liabilities, which are included in our consolidated balance sheets. Adjustments may be required by a change in assessment of our deferred tax assets and liabilities, changes due to audit adjustments by federal and state tax authorities and changes in tax laws. To the extent adjustments are required in any given period, we will include the adjustments in the deferred tax assets and liabilities in our consolidated financial statements. We record a valuation allowance against our deferred tax assets as needed based upon our analysis of the timing and reversal of future taxable amounts and our historical and future expectations of taxable income.
In general, a valuation allowance is recorded, if based on all the available positive and negative evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Realization of our deferred tax assets is dependent upon us generating sufficient taxable income in future years in the appropriate tax jurisdictions to obtain a benefit from the reversal of deductible temporary differences and from loss carryforwards.
As of December 31, 2025 and 2024, we had $9.5 million and $9.1 million, respectively, of federal net operating loss carryforwards (“NOLs”). The federal NOLs are specific to our qualified opportunity funds (“QOF”) entity and do not expire. As of December 31, 2025 and 2024, we had state net NOLs of $5.8 million and $4.0 million, respectively. The majority of these state NOLs are available to offset future taxable income through 2044 and will begin expiring in 2040. As of December 31, 2025 and 2024, we did not have a valuation allowance. As of December 31, 2025 and 2024, we had income tax payable of $2.1 million and $1.8 million, respectively, included within accounts payable and other liabilities on the consolidated balance sheets. See Note 12. Income Taxes included in Item 15 of this Form 10-K for additional information.
Recently Adopted Accounting Pronouncements
Measurement of Credit Losses for Accounts Receivable and Contract Assets
In July 2025, the FASB issued ASU 2025-05, Financial Instruments - Credit Losses (Topic 326) Measurement of Credit Losses for Accounts Receivable and Contract Assets (“ASU 2025-05”) that provides a practical expedient for estimating expected credit losses for current accounts receivable and current contract assets arising from transactions accounted for under Revenue from Contracts with Customers (Topic 606). As of December 31, 2025, we adopted this guidance, which will be applied prospectively, and elected the practical expedient to assume current conditions as of the balance sheet date do not change for the remaining life of the assets. The adoption of this guidance had no impact on our financial condition, results of operations, cash flows and related disclosures.
Recently Issued Accounting Pronouncements
Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures
In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (“ASU 2024-03”) that requires additional disclosure in the notes to the financial statements information about specific costs and expense categories, including purchases of inventory, employee compensation, depreciation, intangible asset amortization and selling expenses, as well as qualitative descriptions for certain other expenses. In January 2025, the FASB issued ASU 2025-01, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date (“ASU 2025-01”) that clarifies the effective date of ASU 2024-03. This guidance will be effective for annual reporting periods beginning after December 15, 2026, and for interim reporting periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted. The guidance should be applied either prospectively for periods after the effective date or retrospectively to all prior periods presented. We are currently evaluating the impact that the adoption of this guidance will have on our financial condition, results of operations, cash flows and related disclosures.
53
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001558370-25-001603.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying audited consolidated financial statements and the related notes included in this Form 10-K. The statements in this discussion regarding industry outlook, our expectations regarding our future performance, liquidity and capital resources and other non-historical statements are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described in “Risk Factors” in this Form 10-K. Our actual results may differ materially from those contained in or implied by any forward-looking statements. We assume no obligation to revise or publicly release any revision to any forward-looking statements contained in this Form 10-K, unless required by law.
Business Overview
St. Joe is a diversified real estate development, asset management and operating company with all of its real estate assets and operations in Northwest Florida. We intend to use existing assets for residential, hospitality and commercial ventures. We have significant residential and commercial land-use entitlements. We actively seek higher and better uses for our real estate assets through a range of development activities. As part of our core business strategy, we have created a meaningful portion of our business through JVs. We enter into these arrangements for the purposes of developing real estate and other business activities, which we believe allows us to complement our growth strategy, leverage industry expertise and diversify our business. We may also partner with or explore the sale of discrete assets when we and/or others can better deploy resources. We seek to enhance the value of our owned real estate assets by developing residential, commercial and hospitality projects to meet market demand. Approximately 87% of our real estate is located in Florida’s Bay, Gulf, and Walton counties. Approximately 90% of our real estate land holdings are located within fifteen miles of the Gulf of Mexico.
We believe our present capital structure, liquidity and land provide us with years of opportunities to increase recurring revenue and long-term value for our shareholders. We intend to continue to focus on our core business activity of real estate development, asset management and operations by expanding our portfolio of income producing commercial properties, developing long-term, scalable residential communities and growing our hospitality offerings. We continue to develop a broad range of asset types that we believe will provide acceptable rates of return, grow recurring revenues and support future business. Capital commitments will be funded with cash proceeds from completed projects, existing cash, owned-land, partner capital and financing arrangements. We do not anticipate immediate benefits from investments. Timing of projects may be subject to delays caused by factors beyond our control. We may also choose to operate rather than lease assets, lease rather than sell assets, or sell improved rather than unimproved land that may delay revenue and profits.
Our real estate investment strategy focuses on projects that meet long-term risk-adjusted return criteria. Our practice is to only incur such expenditures when our analysis indicates that a project will generate a return equal to or greater than the threshold return over its life.
Highlights for the year ended December 31, 2024 compared to the year ended December 31, 2023 include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Total revenue for 2024 increased by 3.5% over 2023 to $402.7 million. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Our hospitality revenue reached a single year record of $199.2 million, eclipsing the prior record achieved in 2023 of $152.4 million by 30.7%. |
25
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Our leasing revenue reached a single year revenue record of $60.3 million, eclipsing the prior record achieved in 2023 of $50.8 million by 18.7%. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Our operating income for 2024 increased by 5.4% to $95.6 million, as compared to $90.7 million for 2023. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | During 2024, we invested $129.4 million in capital expenditures, paid $30.3 million in cash dividends, repurchased $3.4 million of our common stock and repaid a net amount of $17.1 million of debt while increasing the cash and cash equivalents balance as of December 31, 2024, to $88.8 million from $86.1 million at the beginning of the year. |
Market Conditions
Throughout 2024, we continued to generate positive financial results. While macroeconomic factors such as inflation, elevated interest rates, higher insurance costs, supply chain disruptions, labor shortages, financial institution disruptions and geopolitical conflicts, among other things, continued to produce economic headwinds and impacted buyer sentiment, demand across our segments remains strong. We believe this is primarily due to the continued growth of Northwest Florida as a result of increased migration, which we attribute to the region’s high quality of life, natural beauty and outstanding amenities.
Despite the strong demand across our segments, we also continue to feel the impact from the aforementioned macroeconomic factors. In addition, inflation, higher insurance costs and elevated interest rates, have increased operating costs and loan rates, as compared to recent years. While elevated interest rates have negatively impacted buyers’ ability to obtain financing and the housing market generally, the impact has been offset by the net migration into our markets, limited housing supply relative to demand and the number of cash buyers. Market conditions have also not caused an increase in cancellation rates as homebuilders have continued to perform on their contractual obligations with us.
Given our diverse portfolio of residential holdings, the mix of sales and pricing from different communities may impact revenue and margins period over period, as discussed in more detail below. Further discussion of the potential impacts on our business from the current macroeconomic environment are included in Part I. Item 1A. Risk Factors.
Reportable Segments
We conduct primarily all of our business in the following three reportable segments: 1) residential, 2) hospitality and 3) commercial.
The following table sets forth the relative contribution of these reportable segments to our consolidated operating revenue:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||
| | | | 2024 | 2023 | 2022 | | ||
| Segment Operating Revenue | | | ||||||
| Residential | | 29.1 | % | 40.0 | % | 36.8 | % | |
| Hospitality | | 50.3 | % | 39.7 | % | 38.6 | % | |
| Commercial | | 19.5 | % | 19.1 | % | 23.5 | % | |
| Other | | 1.1 | % | 1.2 | % | 1.1 | % | |
| Consolidated operating revenue | | 100.0 | % | 100.0 | % | 100.0 | % |
For more information regarding our reportable segments, see Note 19. Segment Information included in Item 15 of this Form 10-K for additional information.
Residential Segment
Our residential segment typically plans and develops residential communities of various sizes across a wide range of price points and sells homesites to homebuilders or retail consumers. Our residential segment also evaluates opportunities to enter into JV agreements for specific communities such as Latitude Margaritaville Watersound.
26
Table of Contents
The residential segment generates revenue from sales of homesites and other residential land and certain homesite residuals from homebuilder sales that provide us a percentage of the sale price of the completed home if the home price exceeds a negotiated threshold. Revenue is recognized at the point in time when a sale is closed and title and control has been transferred to the buyer. The residential segment also generates revenue from the sale of tap and impact fee credits, marketing fees and other fees on certain transactions. Certain homesite residuals and other revenue related to homebuilder homesite sales are recognized in revenue at the point in time of the closing of the sale. The residential segment incurs cost from direct costs (e.g., development and construction costs), selling costs and other indirect costs.
Our residential segment includes the Watersound Origins, Watersound Origins West, Watersound Camp Creek, Breakfast Point East, Titus Park, Bayside at Ward Creek, Breakwater at Ward Creek, Salt Grass at Ward Creek, College Station, Park Place, Salt Creek at Mexico Beach, and WindMark Beach communities, which are large scale, multi-phase communities with current development activity, sales activity or future phases. Homesites in these communities are developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers.
The East Lake Creek, East Lake Powell, Lake Powell, Teachee, West Bay Creek and West Laird communities have phases of homesites in preliminary planning or permitting. Homesites in these communities will be developed based on market demand.
The SummerCamp Beach community has homesites available for sale and along with the RiverCamps and SouthWood communities, have additional lands for future development.
The Latitude Margaritaville Watersound community is a planned 55+ active adult residential community in Bay County, Florida. The community is located near the Intracoastal Waterway with convenient access to the Northwest Florida Beaches International Airport. The community is being developed through our unconsolidated Latitude Margaritaville Watersound JV with our partner Minto Communities USA, a homebuilder and community developer, and is estimated to include approximately 3,500 residential homes, which will be developed in smaller increments of discrete neighborhoods. As of December 31, 2024, the unconsolidated Latitude Margaritaville Watersound JV has completed 1,663 home sale transactions of the total estimated 3,500 homes planned in the community and had 367 homes under contract, which are expected to result in a sales value of approximately $226.9 million at closing of the homes. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
27
Table of Contents
The residential homesite pipeline by community/project are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | | | Residential Homesite Pipeline (a) | ||||||
| | | | | Platted or | | | | Additional | | |
| | | | | Under | | Engineering | | Entitlements with | | |
| Community/Project | | Location | | Development | | or Permitting | | Concept Plan | | Total |
| Breakfast Point East (b) | | Bay County, FL | | 171 | | 85 | | 105 | | 361 |
| College Station | | Bay County, FL | | 40 | | 55 | | 209 | | 304 |
| East Lake Creek (b) | | Bay County, FL | | — | | — | | 200 | | 200 |
| East Lake Powell (c) | | Bay County, FL | | — | | — | | 360 | | 360 |
| Lake Powell (d) | | Bay County, FL | | — | | 327 | | 1,025 | | 1,352 |
| Latitude Margaritaville Watersound (d) (e) | | Bay County, FL | | 996 | | 841 | | — | | 1,837 |
| Salt Creek at Mexico Beach (b) | | Bay County, FL | | 60 | | 131 | | 154 | | 345 |
| Salt Creek at Mexico Beach Townhomes (b) | | Bay County, FL | | — | | 42 | | — | | 42 |
| Park Place | | Bay County, FL | | — | | 196 | | — | | 196 |
| RiverCamps (c) | | Bay County, FL | | — | | — | | 149 | | 149 |
| SouthWood (f) | | Leon County, FL | | — | | — | | 920 | | 920 |
| SummerCamp Beach (b) | | Franklin County, FL | | 17 | | — | | 260 | | 277 |
| Teachee (d) | | Bay County, FL | | — | | — | | 1,750 | | 1,750 |
| Titus Park | | Bay County, FL | | 168 | | — | | 564 | | 732 |
| Bayside at Ward Creek (d) | | Bay County, FL | | 44 | | 330 | | — | | 374 |
| Breakwater at Ward Creek (d) | | Bay County, FL | | 161 | | 97 | | — | | 258 |
| Salt Grass at Ward Creek (d) | | Bay County, FL | | 217 | | 305 | | — | | 522 |
| Watersound Camp Creek (f) | | Walton County, FL | | 53 | | — | | — | | 53 |
| Watersound Origins (f) | | Walton County, FL | | 153 | | — | | — | | 153 |
| Watersound Origins West (d) | | Walton County, FL | | 50 | | 493 | | 2,759 | | 3,302 |
| West Bay Creek (d) | | Bay County, FL | | — | | — | | 5,250 | | 5,250 |
| West Laird (d) | | Bay County, FL | | — | | 1,068 | | 1,117 | | 2,185 |
| WindMark Beach (f) | | Gulf County, FL | | 189 | | 306 | | 329 | | 824 |
| Total Homesites | | | | 2,319 | | 4,276 | | 15,151 | | 21,746 |
| Column 1 | Column 2 |
|---|---|
| (a) | The number of homesites are preliminary and are subject to change. Includes homesites platted or currently in concept planning, engineering, permitting or development. We have significant additional entitlements for future residential homesites on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | Planned Unit Development (“PUD”). |
| Column 1 | Column 2 |
|---|---|
| (c) | Development Agreement (“DA”). |
| Column 1 | Column 2 |
|---|---|
| (d) | Detailed Specific Area Plan (“DSAP”). |
| Column 1 | Column 2 |
|---|---|
| (e) | The unconsolidated Latitude Margaritaville Watersound JV builds and sells homes in this community. |
| Column 1 | Column 2 |
|---|---|
| (f) | Development of Regional Impact (“DRI”). |
In addition to the communities listed above, we have a number of other residential project concepts in various stages of planning and evaluation.
As of December 31, 2024, we had twenty different homebuilders within our residential communities. As of December 31, 2024, we had 1,074 residential homesites under contract, which are expected to result in revenue of approximately $102.0 million, plus residuals, at closing of the homesites over the next several years. By comparison, as of December 31, 2023, we had 1,486 residential homesites under contract, which were expected to result in revenue of approximately $132.5 million, plus residuals. The change in homesites under contract is due to homesite transactions during 2024 and the amount of remaining homesites in current phases of the residential communities. Homesite prices vary significantly by community and often sell in concentrated transactions that may impact period over period results. As of December 31, 2024, in addition to the 1,074 homesites under contract in other residential communities, our unconsolidated Latitude Margaritaville Watersound JV had 367 homes under contract, which together with the 1,074 homesites are expected to result in a sales value of approximately $328.9 million at closing of the homesites and homes.
Hospitality Segment
Our hospitality segment features a private membership club (the “Watersound Club”), hotel operations, food and beverage operations, golf courses, beach clubs, retail outlets, gulf-front vacation rentals, management services, marinas
28
Table of Contents
and other entertainment assets. The hospitality segment generates revenue from membership sales, golf courses, lodging at our hotels, short-term vacation rentals, management of The Pearl Hotel (prior to acquisition in December 2022), food and beverage operations, merchandise sales, marina operations (including boat slip rentals, boat storage fees and fuel sales), flight services, other resort and entertainment activities and beach clubs, which includes food and beverage operations of the WaterColor Beach Club. Hospitality revenue is generally recognized at the point in time services are provided and represent a single performance obligation with a fixed transaction price. Hospitality revenue recognized over time includes non-refundable club membership initiation fees, club membership dues, management fees and other membership fees. The hospitality segment incurs costs from the services and goods provided, personnel costs, maintenance of the facilities and holding costs of the assets. From time to time, we may explore the sale of certain hospitality properties, the development of new hospitality properties, as well as new entertainment and management opportunities. Some of our JV assets and other assets incur interest and financing expenses related to the loans as described in Note 10. Debt, Net included in Item 15 of this Form 10-K.
Watersound Club provides club members access to our member facilities, which include the Watersound Beach Club, Camp Creek golf course and amenities, Shark’s Tooth golf course and tennis center and The Third golf course, which opened in November 2024. In addition, in June 2024, we opened The Sporting Preserve, a 12-stand sporting clays course. Watersound Club offers different types of club memberships, each with different access rights and associated fee structures. Watersound Club is focused on creating an outstanding membership experience combined with the luxurious aspects of a destination resort. Watersound Beach Club located on Scenic Highway 30A with over one mile of Gulf of Mexico frontage, has two resort-style pools, two restaurants, three bars, kid’s room and a recreation area. Camp Creek includes an 18-hole golf course, a full club house, health and wellness center, three restaurants, a tennis and pickle ball center, a resort-style pool complex with separate adult pool, a golf teaching academy, pro shop and multi-sport fields. Shark’s Tooth includes an 18-hole golf course, tennis center, a full club house, a pro shop, as well as two food and beverage outlets. The Third includes an 18-hole golf course. Guests of some of our hotels also have access to certain Watersound Club amenities.
Watersound Origins amenities include a resort-style pool, fitness center, pickle ball courts and tennis courts located in the community. Access to these amenities is reserved to Watersound Origins and Watersound Origins West members consisting of the communities’ residents. In addition, an executive golf course located in the community is available to residents and for public play.
We own and operate the award-winning WaterColor Inn (which includes the Fish Out of Water restaurant) and The Pearl Hotel (which includes the Havana Beach Bar & Grill restaurant); the Camp Creek Inn, the Hilton Garden Inn Panama City Airport, the Homewood Suites by Hilton Panama City Beach, the Hotel Indigo Panama City Marina, the Home2 Suites by Hilton Santa Rosa Beach, the Watersound Inn and two gulf-front vacation rental houses. With our JV partners, we own and operate The Lodge 30A and the Embassy Suites by Hilton Panama City Beach Resort. We also operate the WaterColor Beach Club, which includes food and beverage operations and other hospitality related activities, such as beach chair rentals.
Our hotel portfolio by property is as follows:
| | | | | |
|---|---|---|---|---|
| Hotel | | Location | | Rooms (a) |
| Camp Creek Inn (b) | | Walton County, FL | | 75 |
| WaterColor Inn (c) | | Walton County, FL | | 67 |
| The Pearl Hotel (d) | | Walton County, FL | | 55 |
| Watersound Inn | | Walton County, FL | | 11 |
| The Lodge 30A (e) (f) | | Walton County, FL | | 85 |
| Home2 Suites by Hilton Santa Rosa Beach (b) | | Walton County, FL | | 107 |
| Embassy Suites by Hilton Panama City Beach Resort (f) (g) | | Bay County, FL | | 255 |
| Hilton Garden Inn Panama City Airport | | Bay County, FL | | 143 |
| Homewood Suites by Hilton Panama City Beach (h) | | Bay County, FL | | 131 |
| Hotel Indigo Panama City Marina (b) | | Bay County, FL | | 124 |
| TownePlace Suites by Marriott Panama City Beach Pier Park (i) | | Bay County, FL | | 124 |
| Residence Inn Panama City Beach Pier Park (j) | | Bay County, FL | | 121 |
| Total rooms | | | | 1,298 |
29
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (a) | Includes hotels currently in operation. We have significant additional entitlements for future hotel projects on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | The hotel opened in June 2023. |
| Column 1 | Column 2 |
|---|---|
| (c) | Seven additional suites were completed in June 2022. |
| Column 1 | Column 2 |
|---|---|
| (d) | We acquired the hotel in December 2022. The hotel was previously owned by a third party, but operated by our hospitality segment. |
| Column 1 | Column 2 |
|---|---|
| (e) | The hotel opened in February 2023. |
| Column 1 | Column 2 |
|---|---|
| (f) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (g) | The hotel opened in April 2023. |
| Column 1 | Column 2 |
|---|---|
| (h) | The hotel opened in March 2022. |
| Column 1 | Column 2 |
|---|---|
| (i) | The hotel is operated by our JV partner. Pier Park TPS, LLC, (the “Pier Park TPS JV”) is unconsolidated and is accounted for under the equity method of accounting, which is included within our commercial segment. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (j) | The hotel, which opened in April 2024, is operated by our JV partner. Pier Park RI, LLC, (the “Pier Park RI JV”) is unconsolidated and is accounted for under the equity method of accounting, which is included within our commercial segment. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
We own and operate two marinas, the Point South Marina Bay Point in Bay County, Florida and Point South Marina Port St. Joe in Gulf County, Florida. We are planning new marinas along the Intracoastal Waterway. The Point South Marina Bay Point reopened in the third quarter of 2022 and the Point South Marina Port St. Joe reopened in the fourth quarter of 2022 after completion of reconstruction due to damage from Hurricane Michael.
We also own and operate retail stores, two standalone restaurants and other entertainment assets.
In addition to the properties listed above, we have a number of hospitality projects in various stages of planning.
Commercial Segment
Our commercial segment includes leasing of commercial property, multi-family, senior living, self-storage and other assets. The commercial segment also oversees the planning, development, entitlement, management and sale of our commercial and forestry land holdings for a variety of uses, including a broad range of retail, office, hotel, senior living, multi-family, self-storage and industrial properties. We provide development opportunities for national, regional and local retailers and other strategic partners in Northwest Florida. We own and manage retail shopping centers and develop commercial parcels. We are currently developing the Watersound Town Center in Walton County, Florida and Watersound West Bay Center in Bay County, Florida. These lifestyle centers are complementary to the Watersound Origins and Latitude Margaritaville Watersound residential communities. In conjunction with FSU and TMH, we are in the process of developing an 87-acre medical campus in Panama City Beach, Florida, the first building of which opened in July 2024. We have large land holdings near the Pier Park retail center, adjacent to the Northwest Florida Beaches International Airport, near or within business districts in the region and along major roadways. We lease land for various other uses. The commercial segment manages our timber holdings in Northwest Florida which includes growing and selling pulpwood, sawtimber and other products.
The commercial segment generates leasing revenue and incurs leasing expenses primarily from maintenance and management of our properties, personnel costs and asset holding costs. Our commercial segment generates revenue from the sale of developed and undeveloped land, timber holdings or land with limited development and/or entitlements and the sale of commercial operating properties. Real estate sales in our commercial segment incur costs of revenue directly associated with the land, development, construction, timber and selling costs. Our commercial segment generates timber revenue primarily from open market sales of timber on site without the associated delivery costs. Some of our JV assets and other assets incur interest and financing expenses related to loans as described in Note 10. Debt, Net included in Item 15 of this Form 10-K.
30
Table of Contents
Total units and percentage leased for multi-family and senior living communities by location are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | December 31, 2024 | | | December 31, 2023 | | | December 31, 2022 | | ||||||||||||
| | | | | | | | | | | Percentage | | | | | | | Percentage | | | | | | | Percentage | |
| | | | | | | | | | | Leased | | | | | | | Leased | | | | | | | Leased | |
| | | | Units | Units | | Units | | of Units | | | Units | | Units | | of Units | | | Units | | Units | | of Units | | ||
| | | Location | | Planned (a) | | Completed | | Leased | | Completed | | | Completed | | Leased | | Completed | | | Completed | | Leased | | Completed | |
| Multi-family | | | | | | | | | | | | | | | | | | | | | | | | ||
| Pier Park Crossings (b) | | Bay County, FL | | 240 | | 240 | | 216 | | 90 | % | | 240 | | 226 | | 94 | % | | 240 | | 228 | | 95 | % |
| Pier Park Crossings Phase II (b) | | Bay County, FL | | 120 | | 120 | | 111 | | 93 | % | | 120 | | 118 | | 98 | % | | 120 | | 115 | | 96 | % |
| Watersound Origins Crossings (b) | | Walton County, FL | | 217 | | 217 | | 202 | | 93 | % | | 217 | | 193 | | 89 | % | | 217 | | 199 | | 92 | % |
| North Bay Landing (c) | | Bay County, FL | | 240 | | 240 | | 220 | | 92 | % | | 240 | | 222 | | 93 | % | | 120 | | 94 | | 78 | % |
| Mexico Beach Crossings (b) (d) | | Bay County, FL | | 216 | | 216 | | 151 | | 70 | % | | 216 | | 76 | | 35 | % | | — | | — | | N/A | % |
| Origins Crossings Townhomes (e) | | Walton County, FL | | 64 | | 64 | | 44 | | 69 | % | | 64 | | 46 | | 72 | % | | 48 | | 33 | | 69 | % |
| WindMark Beach (f) | | Gulf County, FL | | 31 | | 31 | | 17 | | 55 | % | | 31 | | 12 | | 39 | % | | 12 | | 10 | | 83 | % |
| Total multi-family units (g) | | 1,128 | | 1,128 | | 961 | | 85 | % | | 1,128 | | 893 | | 79 | % | | 757 | | 679 | | 90% | % | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Senior living communities | | | | | | | | | | | | | | | | | | | | | | | | ||
| Watercrest (b) | | Walton County, FL | | 107 | | 107 | | 103 | | 96 | % | | 107 | | 106 | | 99 | % | | 107 | | 88 | | 82 | % |
| Watersound Fountains (h) | | Walton County, FL | | 148 | | 148 | | 39 | | 26 | % | | — | | — | | N/A | % | | — | | — | | N/A | % |
| Total senior living units | | 255 | | 255 | | 142 | | 56 | % | | 107 | | 106 | | 99 | % | | 107 | | 88 | | 82 | % | ||
| Total units | | 1,383 | | 1,383 | | 1,103 | | 80 | % | | 1,235 | | 999 | | 81 | % | | 864 | | 767 | | 89 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | We have additional multi-family communities in various stages of planning. |
| Column 1 | Column 2 |
|---|---|
| (b) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (c) | Construction was completed in the second quarter of 2023. |
| Column 1 | Column 2 |
|---|---|
| (d) | Construction was completed in the fourth quarter of 2023. |
| Column 1 | Column 2 |
|---|---|
| (e) | Construction was completed in the first quarter of 2023. In January 2025, the townhomes were platted as individual units, which created the ability to sell them individually. |
| Column 1 | Column 2 |
|---|---|
| (f) | Renovation of 19 units for long-term rental use was completed in the second half of 2023. As of December 31, 2022, we were in the process of converting 19 units for long-term rental use, which were not available for lease due to renovation. |
| Column 1 | Column 2 |
|---|---|
| (g) | All multi-family communities are managed by our unconsolidated JV, Watersound Management, LLC (the “Watersound Management JV”). The Watersound Management JV is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (h) | The community opened in March 2024. The senior living community is operated by our JV partner. WOSL, LLC, (the “Watersound Fountains Independent Living JV”) is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
Our leasing portfolio consists of approximately 1,182,000 square feet of leasable space for mixed-use, retail, industrial, office, self-storage and medical uses. Through separate unconsolidated JVs, other commercial properties that are operated by our JV partners include a 124-room TownePlace Suites by Marriott (Pier Park TPS JV), a 121-room Residence Inn (Pier Park RI JV), a Busy Bee branded fuel station and convenience store, which includes a Starbucks, (SJBB, LLC, the “Busy Bee JV”) and a golf cart sales and service facility (SJECC, LLC, the “Electric Cart Watersound JV”), all located in Bay County, Florida.
31
Table of Contents
The total net rentable square feet and percentage leased of leasing properties are as follows:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2024 | | | December 31, 2023 | | | December 31, 2022 | |||||||
| | | Net | | | Net | | | | Net | | |||||||
| | | | | Rentable | | | | | Rentable | | | | | Rentable | | | |
| | | | | Square | | Percentage | | | Square | | Percentage | | | Square | | Percentage | |
| | | Location | | Feet* | | Leased | | | Feet* | | Leased | | | Feet* | | Leased | |
| Pier Park North (a) | Bay County, FL | 320,310 | 100 | % | | 320,310 | 100 | % | | 320,310 | 97 | % | |||||
| VentureCrossings | Bay County, FL | 303,605 | 100 | % | | 303,605 | 98 | % | | 303,605 | 96 | % | |||||
| Watersound Town Center (b) (c) | | Walton County, FL | | 155,962 | | 86 | % | | 137,921 | | 83 | % | | 89,662 | | 99 | % |
| FSU/TMH Medical Campus (d) | | Bay County, FL | | 78,670 | | 100 | % | | — | | N/A | % | | — | | N/A | % |
| Beckrich Office Park (c) (e) (f) | Bay County, FL | 78,322 | 90 | % | | 78,322 | 93 | % | | 78,294 | 99 | % | |||||
| Watersound Self-Storage | | Walton County, FL | | 67,694 | | 90 | % | | 67,694 | | 92 | % | | 67,694 | | 87 | % |
| WindMark Beach Town Center (c) (g) | Gulf County, FL | 44,748 | 71 | % | | 44,748 | 71 | % | | 44,748 | 71 | % | |||||
| WaterColor Town Center (c) (h) | Walton County, FL | 22,199 | 75 | % | | 22,199 | 100 | % | | 22,199 | 100 | % | |||||
| Cedar Grove Commerce Park | | Bay County, FL | | 19,389 | | 100 | % | | 19,389 | | 100 | % | | 19,389 | | 100 | % |
| Port St. Joe Commercial | Gulf County, FL | 16,964 | 100 | % | | 16,964 | 100 | % | | 16,964 | 100 | % | |||||
| Beach Commerce Park (c) | Bay County, FL | 14,800 | 100 | % | | 14,800 | 100 | % | | 14,800 | 100 | % | |||||
| South Walton Commerce Park (i) | | Walton County, FL | | 11,570 | | 100 | % | | 11,570 | | 100 | % | | 11,570 | | 100 | % |
| Watersound Gatehouse (c) | Walton County, FL | 10,271 | 87 | % | | 10,271 | 100 | % | | 10,271 | 100 | % | |||||
| Other (j) | | Bay, Gulf and Walton Counties, FL | | 37,590 | | 100 | % | | 34,224 | | 100 | % | | 34,224 | | 100 | % |
| | 1,182,094 | 95 | % | | 1,082,017 | 95 | % | | 1,033,730 | 95 | % |
| Column 1 | Column 2 |
|---|---|
| * | Net Rentable Square Feet is designated as the current square feet available for lease as specified in the applicable lease agreements plus management’s estimate of space available for lease based on construction drawings. |
| Column 1 | Column 2 |
|---|---|
| (a) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (b) | An additional building was completed in the second quarter of 2024 and construction of additional leasing space was completed in 2023. Includes net rentable square feet of 6,752 within our residential segment. Included in net rentable square feet as of December 31, 2024 and 2023, is 2,137 square feet leased to a consolidated JV. Included in net rentable square feet as of December 31, 2024 and 2023, is 1,200 square feet leased to an unconsolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (c) | In addition to net rentable square feet, there is also space that we occupy or that serves as common area. |
| Column 1 | Column 2 |
|---|---|
| (d) | A medical office building was completed in the third quarter of 2024. |
| Column 1 | Column 2 |
|---|---|
| (e) | We occupy approximately 24,000 square feet as our headquarters, which is excluded from net rentable square feet as of each December 31, 2024, 2023 and 2022. |
| Column 1 | Column 2 |
|---|---|
| (f) | Included in net rentable square feet as of December 31, 2024, 2023 and 2022, is 1,500 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (g) | Included in net rentable square feet as of December 31, 2024, 2023 and 2022, is 13,808 square feet of unfinished space. |
| Column 1 | Column 2 |
|---|---|
| (h) | As of December 31, 2024, a portion of the vacant space is being held as a future office for our new boutique real estate brokerage business. |
| Column 1 | Column 2 |
|---|---|
| (i) | Included in net rentable square feet as of December 31, 2022, is 1,364 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (j) | Includes various other properties, each with less than 10,000 net rentable square feet. |
Our commercial development is currently concentrated in the commercial projects detailed in the table below. In addition to these properties, we have other commercial buildings and sites in various stages of planning and development.
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2024 | |||||||||
| | | Location | | Completed Net Rentable Square Feet | | Percentage Leased | | | Square Feet Under Construction | | Additional Planned Square Feet | | Total Square Feet* |
| Watersound Town Center | | Walton County, FL | | 155,962 | | 86 | % | | — | | 244,038 | | 400,000 |
| Watersound West Bay Center | | Bay County, FL | | 3,366 | | 100 | % | | — | | 496,634 | | 500,000 |
| FSU/TMH Medical Campus | | Bay County, FL | | 78,670 | | 100 | % | | — | | 241,330 | | 320,000 |
| | | | | 237,998 | | 91 | % | | — | | 982,002 | | 1,220,000 |
| Column 1 | Column 2 |
|---|---|
| * | Total square feet are based on current estimates and are subject to change. |
32
Table of Contents
Results of Operations
Consolidated Results
The following table sets forth a comparison of the results of our operations:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Real estate revenue | | $ | 143.2 | | $ | 186.0 | | $ | 115.9 |
| Hospitality revenue | | 199.2 | | 152.4 | | 97.2 | |||
| Leasing revenue | | 60.3 | | 50.8 | | 39.2 | |||
| Total revenue | | 402.7 | | 389.2 | | 252.3 | |||
| Expenses: | | | | ||||||
| Cost of real estate revenue | | 70.3 | | 88.0 | | 50.8 | |||
| Cost of hospitality revenue | | 136.4 | | 122.2 | | 77.5 | |||
| Cost of leasing revenue | | 28.8 | | 25.8 | | 17.6 | |||
| Corporate and other operating expenses | | 25.2 | | 23.8 | | 22.1 | |||
| Depreciation, depletion and amortization | | 46.4 | | 38.7 | | 22.9 | |||
| Total expenses | | 307.1 | | 298.5 | | 190.9 | |||
| Operating income | | 95.6 | | 90.7 | | 61.4 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | 13.5 | | 13.3 | | 9.9 | |||
| Interest expense | | (33.6) | | (30.6) | | (18.4) | |||
| Gain on contributions to unconsolidated joint ventures | | — | | 0.7 | | 2.7 | |||
| Equity in income from unconsolidated joint ventures | | | 23.6 | | | 22.7 | | | 26.0 |
| Other (expense) income, net | | (0.7) | | 3.2 | | 13.0 | |||
| Total other income, net | | 2.8 | | 9.3 | | 33.2 | |||
| Income before income taxes | | 98.4 | | 100.0 | | 94.6 | |||
| Income tax expense | | (26.0) | | (26.0) | | (24.4) | |||
| Net income | | $ | 72.4 | | $ | 74.0 | | $ | 70.2 |
Results of operations in this Form 10-K generally discusses 2024 and 2023 items and comparisons. For a detailed discussion of results of operations and comparisons for 2023 and 2022, see Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in our Form 10‑K for the year ended December 31, 2023 filed with the SEC on February 21, 2024.
33
Table of Contents
Real Estate Revenue and Gross Profit
The following table sets forth a comparison of our total consolidated real estate revenue and gross profit:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | ||
| | | | 2024 | % (a) | 2023 | % (a) | 2022 | % (a) | | ||||||||
| | | | Dollars in millions | ||||||||||||||
| Revenue: | | | | | | ||||||||||||
| Residential real estate revenue | | | $ | 116.8 | 81.6 | % | $ | 155.7 | 83.7 | % | $ | 92.8 | 80.1 | % | |||
| Commercial and forestry real estate revenue | | | 18.0 | 12.6 | % | 21.3 | 11.5 | % | 13.7 | 11.8 | % | ||||||
| Timber revenue | | | | 4.2 | | 2.9 | % | | 4.9 | | 2.6 | % | | 6.7 | | 5.8 | % |
| Other revenue | | | 4.2 | 2.9 | % | 4.1 | 2.2 | % | 2.7 | 2.3 | % | ||||||
| Real estate revenue | | | $ | 143.2 | 100.0 | % | $ | 186.0 | 100.0 | % | $ | 115.9 | 100.0 | % | |||
| | | | | | | | | | | | | | | | | | |
| Gross profit: | | | | | | ||||||||||||
| Residential real estate | | | $ | 54.8 | 46.9 | % | $ | 77.8 | 50.0 | % | $ | 48.7 | 52.5 | % | |||
| Commercial and forestry real estate | | | 13.1 | 72.8 | % | 14.7 | 69.0 | % | 9.7 | 70.8 | % | ||||||
| Timber | | | | 3.4 | | 81.0 | % | | 4.1 | | 83.7 | % | | 5.9 | | 88.1 | % |
| Other | | | 1.6 | 38.1 | % | 1.4 | 34.1 | % | 0.8 | 29.6 | % | ||||||
| Gross profit | | | $ | 72.9 | 50.9 | % | $ | 98.0 | 52.7 | % | $ | 65.1 | 56.2 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Calculated percentage of total real estate revenue and the respective gross margin percentage. |
Residential Real Estate Revenue and Gross Profit. During 2024, residential real estate revenue decreased $38.9 million, or 25.0%, to $116.8 million, as compared to $155.7 million in 2023. During 2024, residential real estate gross profit decreased $23.0 million, to $54.8 million (or gross margin of 46.9%), as compared to $77.8 million, (or gross margin of 50.0%) in 2023. During 2024, we sold 912 homesites, compared to 1,063 homesites and unimproved residential land sales of $0.6 million during 2023. During 2024 and 2023 the average base revenue, excluding homesite residuals, per homesite sold was approximately $108,000 and $107,000, respectively. The current period homesite sales also include the sale of 82 entitled but undeveloped homesites sold within the SouthWood community, compared to 100 in the prior period. The revenue, gross profit and margin for each period was impacted by the volume of sales within each of the communities, the difference in pricing among the communities and the difference in the cost of the homesite development. The number of homesites sold varied in each period due to the timing of homebuilder contractual closing obligations in our residential communities.
Commercial and Forestry Real Estate Revenue and Gross Profit. During 2024, we had eleven commercial and forestry real estate sales totaling approximately 634 acres for $18.0 million, resulting in a gross profit of $13.1 million (or gross margin of 72.8%). During 2023, we had twenty-eight commercial and forestry real estate sales totaling approximately 474 acres for $21.0 million and land improvement services of $0.3 million, together resulting in a gross profit of $14.7 million (or gross margin of 69.0%).
Revenue from commercial and forestry real estate can vary significantly from period-to-period depending on the proximity to developed areas and mix of real estate sold in each period, with varying compositions of retail, office, industrial, timber and other commercial uses. Our gross margin can vary significantly from period-to-period depending on the characteristics of the property sold. Sales of forestry land typically have a lower cost basis than residential and commercial real estate sales. In addition, our cost basis in residential and commercial real estate can vary depending on the amount of development or other costs incurred on the property.
Timber Revenue and Gross Profit. Timber revenue decreased $0.7 million, or 14.3%, to $4.2 million during 2024, as compared to $4.9 million in 2023. The decrease was primarily due to a decrease in prices and tons of wood products sold in the current period. There were 256,000 tons of wood products sold at an average price per ton of $14.56 during 2024, as compared to 259,000 tons of wood products sold at an average price per ton of $16.56, during 2023. Timber gross
34
Table of Contents
margin was 81.0% during 2024, compared to 83.7% during 2023. The decrease was primarily due to the lower prices and less tons of wood products sold in the current period.
Other Revenue. Other revenue primarily consists of title insurance business revenue and mitigation bank credit sales.
Hospitality Revenue and Gross Profit
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||||
| | | 2024 | 2023 | 2022 | | |||||
| | | Dollars in millions | ||||||||
| Hospitality revenue | | $ | 199.2 | | $ | 152.4 | | $ | 97.2 | |
| Gross profit | | $ | 62.8 | | $ | 30.2 | | $ | 19.7 | |
| Gross margin | | 31.5 | % | 19.8 | % | 20.3 | % |
Hospitality revenue increased $46.8 million, or 30.7% to $199.2 million during 2024, as compared to $152.4 million in 2023. The increase in hospitality revenue was primarily related to the growth in membership dues and membership ancillary spend, new Camp Creek amenities which opened in April 2023, as well as an increase in lodging revenue. The increase in lodging revenue was related to Embassy Suites by Hilton Panama City Beach Resort, which opened in April 2023; The Lodge 30A, which opened in February 2023; and Home2 Suites by Hilton Santa Rosa Beach, Hotel Indigo Panama City Marina and Camp Creek Inn, which all opened in June 2023. As of December 31, 2024, Watersound Club had 3,476 members, compared with 3,317 members as of December 31, 2023, a net increase of 159 members. As of both December 31, 2024 and 2023, we had 1,053 operational hotel rooms (excluding 245 and 124 hotel rooms related to unconsolidated JVs, respectively). Hospitality had a gross margin of 31.5% during 2024, compared to 19.8% during 2023. The increase in gross margin was primarily due to new assets being operational throughout the current period.
Leasing Revenue and Gross Profit
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | | 2024 | 2023 | 2022 | | |||||
| | | Dollars in millions | ||||||||
| Leasing revenue | | $ | 60.3 | | $ | 50.8 | | $ | 39.2 | |
| Gross profit | | $ | 31.5 | | $ | 25.0 | | $ | 21.6 | |
| Gross margin | | 52.2 | % | 49.2 | % | 55.1 | % |
Leasing revenue increased $9.5 million, or 18.7%, to $60.3 million during 2024, as compared to $50.8 million in 2023. The increase was primarily due to new multi-family, commercial property and marina leases, as well as other new leases. Leasing gross margin increased to 52.2% during 2024, as compared to 49.2% during 2023, primarily due to new leases, as well as lower operating costs in the current period.
Corporate and Other Operating Expenses
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Employee costs | | $ | 12.7 | | $ | 10.4 | | $ | 9.6 |
| Property taxes and insurance | | 5.5 | | 6.4 | | 5.5 | |||
| Professional fees | | 3.6 | | 4.0 | | 3.7 | |||
| Marketing and owner association costs | | 1.0 | | 1.0 | | 1.1 | |||
| Occupancy, repairs and maintenance | | 0.6 | | 0.4 | | 0.7 | |||
| Other miscellaneous | | 1.8 | | 1.6 | | 1.5 | |||
| Total corporate and other operating expenses | | $ | 25.2 | | $ | 23.8 | | $ | 22.1 |
Corporate and other operating expenses increased $1.4 million to $25.2 million during 2024, as compared to $23.8 million in 2023. The increase was primarily due to employee costs related to bonuses and restricted stock awards,
35
Table of Contents
partially offset by a decrease in property taxes due to timing of residential homesite completions. See Note 15. Stockholders’ Equity and Note 16. Stock Based Compensation included in Item 15 of this Form 10-K for additional information related to the issuance of common stock for employee compensation.
Depreciation, Depletion and Amortization
Depreciation, depletion and amortization expense increased $7.7 million during 2024, as compared to 2023, primarily due to new hospitality and commercial assets placed in service. Depreciation is a non-cash, generally accepted accounting principles (“GAAP”) expense which is amortized over an asset’s useful life, while maintenance and repair expenses are period costs and expensed as incurred. See Note 2. Significant Accounting Policies included in Item 15 of this Form 10-K for additional information.
Investment Income, Net
Investment income, net primarily includes (i) interest and dividends earned and accretion of the net discount (ii) interest income earned on the time deposit held by a special purpose entity and (iii) interest earned on notes receivable and other receivables as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Interest, dividend and accretion income | | $ | 3.3 | | $ | 2.9 | | $ | 0.8 |
| Interest income from investments in special purpose entities | | 8.0 | | 8.0 | | 8.0 | |||
| Interest earned on notes receivable and other interest | | 2.2 | | 2.4 | | 1.1 | |||
| Total investment income, net | | $ | 13.5 | | $ | 13.3 | | $ | 9.9 |
Investment income, net during the years ended December 31, 2024 and 2023 were comparable.
Interest Expense
Interest expense primarily includes interest incurred on project financing, the Senior Notes issued by Northwest Florida Timber Finance, LLC (“Senior Notes”), Community Development District (“CDD”) debt and finance leases, as well as amortization of debt discount and premium and debt issuance costs as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Interest incurred for project financing and other interest expense | | $ | 24.7 | | $ | 21.8 | | $ | 9.6 |
| Interest expense and amortization of discount and issuance costs for Senior Notes issued by special purpose entity | | | 8.9 | | | 8.8 | | | 8.8 |
| Total interest expense | | $ | 33.6 | | $ | 30.6 | | $ | 18.4 |
Interest expense increased $3.0 million, or 9.8%, to $33.6 million in 2024, as compared to $30.6 million in 2023, primarily due to completion of projects where interest expense is no longer capitalized and the increase in project financing throughout 2023. See Note 10. Debt, Net and Note 18. Other Income, Net included in Item 15 of this Form 10-K for additional information regarding project financing.
Gain on Contributions to Unconsolidated Joint Ventures
Gain on contributions to unconsolidated joint ventures includes gain on land, impact fees and additional infrastructure improvements contributed to our unconsolidated JVs as detailed in the table below. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
36
Table of Contents
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Latitude Margaritaville Watersound JV (a) | | $ | — | | $ | 0.7 | | $ | 0.9 |
| Pier Park RI JV (b) | | | — | | | — | | | 1.4 |
| Electric Cart Watersound JV (c) | | | — | | | — | | | 0.4 |
| Gain on Contributions to Unconsolidated Joint Ventures | | $ | — | | $ | 0.7 | | $ | 2.7 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes a gain on additional infrastructure improvements contributed in each of 2023 and 2022. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes a gain on land and impact fees contributed. |
| Column 1 | Column 2 |
|---|---|
| (c) | Includes a gain of on land contributed. |
Equity in Income from Unconsolidated Joint Ventures
Equity in income (loss) from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated JVs accounted for by the equity method as detailed in the table below. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||
| | 2024 | | 2023 | | 2022 | |||
| | In millions | |||||||
| Latitude Margaritaville Watersound JV (a) | $ | 29.3 | | $ | 23.6 | | $ | 3.9 |
| Sea Sound JV (b) | | — | | | — | | | 21.7 |
| Watersound Fountains Independent Living JV (c) | | (4.4) | | | (0.7) | | | (0.2) |
| Pier Park TPS JV | | (0.5) | | | (0.4) | | | — |
| Pier Park RI JV (d) | | (0.9) | | | — | | | — |
| Busy Bee JV (e) | | 0.1 | | | — | | | 0.5 |
| Electric Cart Watersound JV (f) | | (0.1) | | | 0.1 | | | — |
| Watersound Management JV | | 0.1 | | | 0.1 | | | 0.1 |
| Total equity in income from unconsolidated joint ventures | $ | 23.6 | | $ | 22.7 | | $ | 26.0 |
| Column 1 | Column 2 |
|---|---|
| (a) | During 2024, 2023 and 2022, the Latitude Margaritaville Watersound JV completed 659, 641 and 316 home sale transactions, respectively. |
| Column 1 | Column 2 |
|---|---|
| (b) | In 2022, FDSJ Eventide, LLC (the “Sea Sound JV”) sold its assets to an unrelated third party for $92.5 million, resulting in a total gain on sale of $36.1 million. The year ended December 31, 2022, includes our proportionate share of the gain on sale of $21.7 million. As a result of the sale, the Sea Sound JV no longer has activity from operations. |
| Column 1 | Column 2 |
|---|---|
| (c) | The community opened in March 2024 and is currently under lease-up. Activity in the current period includes pre-opening, lease-up, depreciation and interest expenses for the project. |
| Column 1 | Column 2 |
|---|---|
| (d) | The hotel opened in April 2024. |
| Column 1 | Column 2 |
|---|---|
| (e) | Includes changes in the fair value of derivatives related to interest rate swaps entered into by the Busy Bee JV. |
| Column 1 | Column 2 |
|---|---|
| (f) | The permanent sales and service facility located in the Watersound West Bay Center opened in October 2023. An additional sales showroom located in the Watersound Town Center opened in June 2024. |
Other (Expense) Income, Net
Other (expense) income, net primarily includes income from our retained interest investments, gain on insurance recoveries and other income and expense items as detailed in the table below:
37
Table of Contents
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Accretion income from retained interest investments | | $ | — | | $ | 2.6 | | $ | 1.7 |
| Gain on insurance recoveries | | | — | | | — | | | 9.8 |
| Miscellaneous (expense) income, net | | (0.7) | | 0.6 | | 1.5 | |||
| Other (expense) income, net | | $ | (0.7) | | $ | 3.2 | | $ | 13.0 |
Other (expense) income, net decreased $3.9 million to other expense, net of $0.7 million during 2024, as compared to other income, net of $3.2 million in 2023. Accretion income from retained interest investments includes accretion of investment income over the life of the retained interest using the effective yield method, prior to optional prepayment, in full, of the installment notes in August 2023.
Miscellaneous (expense) income, net during 2024, includes a $0.6 million net loss on disposal of assets. Miscellaneous (expense) income, net during 2023, includes $1.1 million of income received from the Florida Division of Emergency Management’s Florida Timber Recovery Block Grant Program (“TRBG”) for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael in 2018. Miscellaneous (expense) income, net during 2023 also includes a $0.4 million gain on retained interest investment. Miscellaneous (expense) income, net during 2023 includes $0.6 million of expense for cleanup of damaged timber as a result of Hurricane Michael. See Note 18. Other Income, Net included in Item 15 of this Form 10-K for additional information.
Income Tax Expense
Income tax expense was $26.0 million in each of 2024 and 2023. Our effective tax rate was 26.4% in 2024, as compared to 25.1% in 2023.
Our effective rate for 2024 and 2023, differed from the federal statutory rate of 21.0% primarily due to state income taxes and other permanent differences. See Note 13. Income Taxes included in Item 15 of this Form 10-K for additional information.
38
Table of Contents
Segment Results
Residential
The table below sets forth the consolidated results of operations of our residential segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Real estate revenue | | | | | | | | | |
| Residential real estate revenue | | $ | 107.2 | | $ | 145.6 | | $ | 85.1 |
| Other revenue | | 9.6 | | 10.1 | | 7.7 | |||
| Total real estate revenue | | | 116.8 | | | 155.7 | | | 92.8 |
| Leasing revenue | | | 0.2 | | | 0.1 | | | 0.1 |
| Total revenue | | 117.0 | | 155.8 | | 92.9 | |||
| Expenses: | | | | ||||||
| Cost of real estate and other revenue | | 62.0 | | 77.9 | | 44.1 | |||
| Cost of leasing revenue | | | 0.1 | | | — | | | — |
| Other operating expenses | | 4.7 | | 4.5 | | 3.9 | |||
| Depreciation, depletion and amortization | | 0.2 | | 0.2 | | 0.2 | |||
| Total expenses | | 67.0 | | 82.6 | | 48.2 | |||
| Operating income | | 50.0 | | 73.2 | | 44.7 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | | 1.6 | | | 1.7 | | | 1.1 |
| Interest expense | | (0.4) | | (0.4) | | (0.5) | |||
| Gain on contributions to unconsolidated joint ventures | | | — | | | 0.7 | | | 0.9 |
| Equity in income from unconsolidated joint ventures | | | 29.3 | | | 23.6 | | | 3.9 |
| Other income (expense), net | | 0.2 | | 0.2 | | (0.5) | |||
| Total other income, net | | 30.7 | | 25.8 | | 4.9 | |||
| Income before income taxes | | $ | 80.7 | | $ | 99.0 | | $ | 49.6 |
The following tables set forth our consolidated residential real estate revenue and cost of revenue activity:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2024 | | |||||||||||
| | Units | | | Cost of | Gross | Gross | | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | ||||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | | 912 | | $ | 107.2 | | $ | 56.8 | | $ | 50.4 | | 47.0 | % |
| Total consolidated | 912 | | $ | 107.2 | | $ | 56.8 | | $ | 50.4 | 47.0 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 659 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,571 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 82 entitled but undeveloped homesites sold within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
39
Table of Contents
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2023 | | |||||||||||
| | Units | | | Cost of | Gross | Gross | | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | 1,063 | | $ | 145.0 | | $ | 73.5 | | $ | 71.5 | | 49.3 | % | |
| Land sale | N/A | | | 0.6 | | | 0.1 | | | 0.5 | | 83.3 | % | |
| Total consolidated | 1,063 | | $ | 145.6 | | $ | 73.6 | | $ | 72.0 | 49.5 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 641 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,704 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 100 entitled but undeveloped homesites sold within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2022 | ||||||||||||
| | | Units | | | Cost of | Gross | Gross | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | ||||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | | 752 | | $ | 84.0 | | $ | 41.0 | | $ | 43.0 | | 51.2 | % |
| Land sale | | N/A | | | 1.1 | | | — | | | 1.1 | | 100.0 | % |
| Total consolidated | | 752 | | $ | 85.1 | | $ | 41.0 | | $ | 44.1 | 51.8 | % | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 316 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,068 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 42 entitled but undeveloped homesites sold within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023
The following discussion sets forth details of the consolidated results of operations of our residential segment.
Homesites. Revenue from homesite sales decreased $37.8 million, or 26.1%, during 2024, as compared to 2023, primarily due to the mix and number of homesites sold per community and the timing of homebuilder contractual closing obligations in our residential communities. During 2024 and 2023, the average base revenue, excluding homesite residuals, per homesite sold was approximately $108,000 and $107,000, respectively. The current period homesite sales also include the sale of 82 entitled but undeveloped homesites sold within the SouthWood community, compared to 100 in the prior period. Revenue includes estimated homesite residuals of $3.6 million and $24.0 million, during 2024 and 2023, respectively. The decrease in estimated homesite residuals was due to the mix and number of homesites sold in specific communities during the current period. Gross margin decreased to 47.0% during 2024, as compared to 49.3% during 2023, primarily due to the cost, mix and number of homesites sold from different communities during each period. Gross margin may vary each period depending on the location of homesite sales.
Land sales. During 2024, we did not have any unimproved residential land sales. During 2023, we had unimproved residential land sales for $0.6 million, resulting in a gross margin of approximately 83.3%.
40
Table of Contents
Other revenue includes tap and impact fee credits sold, marketing fees and other fees. Other revenue includes estimated fees related to homebuilder homesite sales of $2.5 million and $5.0 million during 2024 and 2023, respectively. The decrease in estimated fees related to homebuilder homesite sales was due to the mix and number of homesites sold in specific communities during each period.
Leasing revenue includes long-term leases of residential assets.
Other operating expenses include salaries and benefits, property taxes, marketing, professional fees, project administration, owner association and CDD assessments and other administrative expenses.
Investment income, net primarily consists of interest earned on our notes receivable and unimproved land contribution to our unconsolidated Latitude Margaritaville Watersound JV as home sales are transacted in the community. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. Interest expense primarily consists of interest incurred on our portion of the total outstanding CDD debt. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Gain on contributions to unconsolidated joint ventures during 2024 and 2023, includes a gain of less than $0.1 million and $0.7 million, respectively, on additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Equity in income from unconsolidated joint ventures includes our proportionate share of earnings or losses of an unconsolidated JV accounted for by the equity method. Equity in income from unconsolidated joint ventures increased $5.7 million during 2024, compared to 2023. The increase was due to a higher average margin per home sold and the increased volume of home sale transactions during the current period related to our unconsolidated Latitude Margaritaville Watersound JV. The Latitude Margaritaville Watersound JV completed 659 home sale transactions during 2024, compared to 641 home sale transactions during 2023. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Hospitality
The table below sets forth the consolidated results of operations of our hospitality segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Hospitality revenue | | $ | 199.2 | | $ | 152.4 | | $ | 96.7 |
| Leasing revenue | | | 3.5 | | | 2.1 | | | 0.5 |
| Total revenue | | | 202.7 | | | 154.5 | | | 97.2 |
| Expenses: | | | | ||||||
| Cost of hospitality revenue | | 136.4 | | 122.2 | | 76.9 | |||
| Cost of leasing revenue | | 2.5 | | 2.6 | | 0.9 | |||
| Other operating expenses | | 1.5 | | 1.8 | | 1.2 | |||
| Depreciation, depletion and amortization | | 27.0 | | 22.1 | | 9.4 | |||
| Total expenses | | 167.4 | | 148.7 | | 88.4 | |||
| Operating income | | 35.3 | | 5.8 | | 8.8 | |||
| Other (expense) income: | | | | ||||||
| Investment income, net | | | 0.2 | | | 0.3 | | | — |
| Interest expense | | | (11.8) | | | (9.6) | | | (1.7) |
| Other (expense) income, net | | (0.3) | | (0.1) | | 1.8 | |||
| Total other (expense) income, net | | (11.9) | | (9.4) | | 0.1 | |||
| Income (loss) before income taxes | | $ | 23.4 | | $ | (3.6) | | $ | 8.9 |
41
Table of Contents
The following table sets forth details of our hospitality segment consolidated revenue and gross profit:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2024 | | | Year Ended December 31, 2023 | | Year Ended December 31, 2022 | ||||||||||||||||||||
| | | | | | Gross | | Gross | | | | | | Gross | | Gross | | | | | | Gross | | Gross | | |||
| | | Revenue | | Profit | | Margin | | | Revenue | | Profit | | Margin | | Revenue | | Profit | | Margin | ||||||||
| | | Dollars in millions | | ||||||||||||||||||||||||
| Clubs (a) | | $ | 80.8 | | $ | 36.0 | 44.6 | % | | $ | 54.0 | | $ | 15.5 | 28.7 | % | | $ | 40.7 | | $ | 12.4 | 30.5 | % | |||
| Hotels | | | 105.7 | | | 24.8 | | 23.5 | % | | | 86.4 | | | 12.4 | | 14.4 | % | | | 46.0 | | | 7.3 | | 15.9 | % |
| Other | | | 12.7 | | | 2.0 | | 15.7 | % | | | 12.0 | | | 2.3 | | 19.2 | % | | | 10.0 | | | 0.1 | 1.0 | % | |
| Total | | $ | 199.2 | | $ | 62.8 | 31.5 | % | | $ | 152.4 | | $ | 30.2 | 19.8 | % | | $ | 96.7 | | $ | 19.8 | 20.5 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes the Camp Creek Inn due to its proximity and guest access to Watersound Club amenities. The hotel opened in June 2023. |
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Revenue from our clubs increased $26.8 million, or 49.6%, during 2024, as compared to 2023. The increase in revenue in the current period was due to growth in membership dues and membership ancillary spend, as well as the new Camp Creek amenities which opened in April 2023 and Camp Creek Inn which opened in June 2023. As of December 31, 2024, Watersound Club had 3,476 members, compared with 3,317 members as of December 31, 2023, a net increase of 159 members. Our clubs gross margin was 44.6% during 2024, compared to 28.7% during 2023. The increase in gross margin was primarily due to new assets being operational throughout the current period.
Revenue from our hotel operations increased $19.3 million, or 22.3%, during 2024, as compared to 2023. The increase was primarily due to an increase in lodging revenue from Embassy Suites by Hilton Panama City Beach Resort, which opened in April 2023; The Lodge 30A, which opened in February 2023; Home2 Suites by Hilton Santa Rosa Beach and Hotel Indigo Panama City Marina, which both opened in June 2023. Our hotels had a gross margin of 23.5% during 2024, as compared to 14.4% during 2023. The increase in gross margin was primarily due to new assets being operational throughout the current period.
As of both December 31, 2024 and 2023, we had 1,053 operational hotel rooms (excluding 245 and 124 hotel rooms related to unconsolidated JVs, respectively).
Revenue from other hospitality operations increased $0.7 million, or 5.8%, during 2024, as compared to 2023. The increase was primarily due to increased occupancy and special events at our Point South Marina Bay Point and Point South Marina Port St. Joe. Our other hospitality operations had a gross margin of 15.7% during 2024, compared to 19.2% during 2023. The decrease in gross margin was due to increased operational costs during the current period.
Leasing revenue includes marina boat slip and dry storage rentals, as well as leases of other hospitality assets. Leasing revenue increased $1.4 million, or 66.7%, during 2024, as compared to 2023, primarily due to increased occupancy at our marinas and other hospitality assets.
Other operating expenses include salaries and benefits, professional fees and other administrative expenses.
The increase of $4.9 million in depreciation, depletion and amortization expense during 2024, as compared to 2023, was primarily due to new properties placed in service.
Interest expense primarily includes interest incurred from our hospitality project financing. The increase of $2.2 million in interest expense during 2024, as compared to 2023, was primarily due to completion of projects where interest expense is no longer capitalized and the increase in project financing throughout 2023. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Other (expense) income, net for 2024, primarily includes net loss on disposal of assets.
42
Table of Contents
Commercial
The table below sets forth the consolidated results of operations of our commercial segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2024 | 2023 | 2022 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Leasing revenue | | | | | | | | | |
| Commercial leasing revenue | | $ | 25.3 | | $ | 21.5 | | $ | 19.6 |
| Multi-family leasing revenue | | | 23.3 | | | 19.4 | | | 14.2 |
| Senior living leasing revenue | | | 7.8 | | | 7.3 | | | 4.7 |
| Total leasing revenue | | | 56.4 | | | 48.2 | | | 38.5 |
| Real estate revenue | | | | | | | | | |
| Commercial and forestry real estate revenue | | 18.0 | | 21.3 | | 13.7 | |||
| Timber revenue | | | 4.2 | | | 4.9 | | | 6.7 |
| Total real estate revenue | | | 22.2 | | | 26.2 | | | 20.4 |
| Hospitality revenue | | | — | | | — | | | 0.5 |
| Total revenue | | 78.6 | | 74.4 | | 59.4 | |||
| Expenses: | | | | ||||||
| Cost of leasing revenue | | 25.9 | | 22.9 | | 16.4 | |||
| Cost of real estate revenue | | 5.7 | | 7.4 | | 4.8 | |||
| Cost of hospitality revenue | | | — | | | — | | | 0.6 |
| Other operating expenses | | 3.8 | | 4.3 | | 4.2 | |||
| Depreciation, depletion and amortization | | 18.8 | | 16.1 | | 13.0 | |||
| Total expenses | | 54.2 | | 50.7 | | 39.0 | |||
| Operating income | | 24.4 | | 23.7 | | 20.4 | |||
| Other (expense) income: | | | | ||||||
| Interest expense | | (12.5) | | (11.7) | | (7.3) | |||
| Gain on contributions to unconsolidated joint ventures | | | — | | | — | | | 1.8 |
| Equity in (loss) income from unconsolidated joint ventures | | | (5.7) | | | (0.9) | | | 22.1 |
| Other (expense) income, net | | (0.6) | | 0.1 | | (0.7) | |||
| Total other (expense) income, net | | (18.8) | | (12.5) | | 15.9 | |||
| Income before income taxes | | $ | 5.6 | | $ | 11.2 | | $ | 36.3 |
The following table sets forth details of our commercial segment consolidated revenue and gross profit (deficit):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2024 | | | Year Ended December 31, 2023 | | Year Ended December 31, 2022 | ||||||||||||||||||||
| | | | | | Gross | | Gross | | | | | | Gross | | Gross | | | | | | Profit | | Gross | | |||
| | | Revenue | | Profit | | Margin | | | Revenue | | Profit | | Margin | | Revenue | | (Deficit) | | Margin | ||||||||
| | | Dollars in millions | | ||||||||||||||||||||||||
| Leasing | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial leasing | | $ | 25.3 | | $ | 16.7 | 66.0 | % | | $ | 21.5 | | $ | 13.2 | 61.4 | % | | $ | 19.6 | | $ | 12.7 | 64.8 | % | |||
| Multi-family leasing | | | 23.3 | | | 11.5 | 49.4 | % | | | 19.4 | | | 10.3 | 53.1 | % | | | 14.2 | | | 8.8 | 62.0 | % | |||
| Senior living leasing | | | 7.8 | | | 2.3 | | 29.5 | % | | | 7.3 | | | 1.8 | | 24.7 | % | | | 4.7 | | | 0.6 | | 12.8 | % |
| Total leasing | | | 56.4 | | | 30.5 | | 54.1 | % | | | 48.2 | | | 25.3 | | 52.5 | % | | | 38.5 | | | 22.1 | | 57.4 | % |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial and forestry real estate | | | 18.0 | | | 13.1 | | 72.8 | % | | | 21.3 | | | 14.7 | | 69.0 | % | | | 13.7 | | | 9.7 | | 70.8 | % |
| Timber | | | 4.2 | | | 3.4 | | 81.0 | % | | | 4.9 | | | 4.1 | | 83.7 | % | | | 6.7 | | 5.9 | 88.1 | % | ||
| Total real estate | | | 22.2 | | | 16.5 | | 74.3 | % | | | 26.2 | | | 18.8 | | 71.8 | % | | | 20.4 | | | 15.6 | | 76.5 | % |
| Hospitality | | | — | | | — | | N/A | % | | | — | | | — | | N/A | % | | | 0.5 | | | (0.1) | | (20.0) | % |
| Total | | $ | 78.6 | | $ | 47.0 | 59.8 | % | | $ | 74.4 | | $ | 44.1 | 59.3 | % | | $ | 59.4 | | $ | 37.6 | 63.3 | % |
43
Table of Contents
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
The following discussion sets forth details of the consolidated results of operations of our commercial segment.
Total leasing revenue increased $8.2 million, or 17.0% during 2024, as compared to 2023. The increase was primarily due to new multi-family and commercial property leases, as well as other new leases. Total leasing gross margin during 2024 increased to 54.1%, as compared to 52.5% during 2023. The increase in leasing gross margin was primarily due to new leases, as well as lower operating costs in the current period. As of December 31, 2024, we had net rentable square feet of approximately 1,182,000, of which approximately 1,126,000 square feet were under lease. As of December 31, 2023, we had net rentable square feet of approximately 1,082,000, of which approximately 1,029,000 square feet were under lease. As of December 31, 2024, our consolidated entities had 1,235 multi-family and senior living units completed, of which 1,064 were leased (excludes 148 senior living units related to the unconsolidated Watersound Fountains Independent Living JV), compared to 1,235 multi-family and senior living units completed, of which 999 were leased as of December 31, 2023.
Commercial and forestry real estate revenue related to sales for the three years ended December 31, 2024 includes the following:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Number of | | | | Average Price | | | | | Gross Profit | ||
| Period | | Sales | | Acres Sold | | Per Acre | | Revenue | | on Sales | |||
| | | | | | In millions (except for average price per acre) | ||||||||
| 2024 | 11 | 634 | $ | 28,391 | $ | 18.0 | $ | 13.1 | |||||
| 2023 | 28 | 474 | $ | 44,304 | $ | 21.0 | $ | 14.5 | |||||
| 2022 | 29 | 283 | $ | 44,876 | $ | 12.7 | $ | 9.3 |
We believe the diversity of our commercial segment complements the growth of our residential and hospitality segments. Commercial and forestry real estate revenue can vary depending on the proximity to developed areas and the mix and characteristics of commercial and forestry real estate sold in each period, with varying compositions of retail, office, industrial, timber and other commercial uses. During 2024, we had eleven commercial and forestry real estate sales of approximately 634 acres for $18.0 million, resulting in a gross margin of approximately 72.8%. During 2023, we had twenty-eight commercial and forestry real estate sales of approximately 474 acres for $21.0 million and land improvement services of $0.3 million, together resulting in a gross margin of approximately 69.0%.
Timber revenue decreased by $0.7 million, or 14.3%, to $4.2 million during 2024, as compared to $4.9 million in 2023. The decrease was primarily due to a decrease in prices and tons of wood products sold in the current period. There were 256,000 tons of wood products sold during 2024, as compared to 259,000 tons of wood products sold during 2023. The average price of wood product sold decreased to $14.56 per ton during 2024, as compared to $16.56 per ton during 2023. Timber gross margin was 81.0% during 2024, as compared to 83.7% during 2023. The decrease was primarily due to the lower prices and less tons of wood products sold in the current period.
Other operating expenses include salaries and benefits, property taxes, CDD assessments, professional fees, marketing, project administration and other administrative expenses.
The increase of $2.7 million in depreciation, depletion and amortization expense during 2024, as compared to 2023, was primarily due to new properties placed in service.
Interest expense primarily includes interest incurred from our commercial project financing and CDD debt. The increase of $0.8 million in interest expense during 2024, as compared to 2023, was primarily due to completion of projects where interest expense is no longer capitalized and the increase in project financing throughout 2023. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Equity in (loss) income from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated JVs accounted for by the equity method. Equity in loss from unconsolidated joint ventures was $5.7 million during 2024, as compared to $0.9 million in 2023. Equity in loss from unconsolidated joint ventures during 2024
44
Table of Contents
primarily includes pre-opening, lease-up, depreciation and interest expenses related to the Watersound Fountains Independent Living JV, which opened in March 2024 and is currently under lease-up. In 2022, the Sea Sound JV sold its assets to an unrelated third party for $92.5 million, resulting in a total gain on sale of $36.1 million. Equity in (loss) income during 2022 included $21.7 million related to our proportionate share of the gain on sale. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Other (expense) income, net during 2023, includes $1.1 million of income received from the Florida Division of Emergency Management’s TRBG program for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael. Other (expense) income, net during 2023, includes $0.6 million of expense for cleanup of damaged timber as a result of Hurricane Michael.
Liquidity and Capital Resources
As of December 31, 2024, we had cash and cash equivalents of $88.8 million, compared to cash and cash equivalents of $86.1 million as of December 31, 2023. Although we do not currently hold any Securities, we did hold Securities as of December 31, 2022. See Note 5. Investments included in Item 15 of this Form 10-K for additional information regarding our previous investments.
We believe that our current cash position, financing arrangements and cash generated from operations will provide us with sufficient liquidity to satisfy our anticipated working capital needs, expected capital expenditures, principal and interest payments on our long-term debt, authorized stock repurchases and authorized dividends for the next twelve months. See Part I. Item 1A. Risk Factors.
During 2024, we invested a total of $129.4 million in capital expenditures, which includes $68.1 million for our residential segment, $28.0 million for our hospitality segment, $30.6 million for our commercial segment and $2.7 million for corporate expenditures. The $129.4 million in capital expenditures included $121.8 million for new operating assets or for residential development and $7.6 million for sustaining capital on existing operating properties. We anticipate that future capital commitments will be funded through cash generated from operations, cash and cash equivalents on hand and new financing arrangements. As of December 31, 2024, we had a total of $37.7 million primarily in construction and development related contractual obligations. Capital expenditures and contractual obligations exclude amounts related to unconsolidated JVs. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
As of December 31, 2024 and 2023, we had various loans outstanding totaling $442.7 million and $459.2 million, respectively, with maturities from March 2025 through March 2064. As of December 31, 2024, the weighted average effective interest rate of total outstanding debt was 4.9%, of which 67.5% of the debt outstanding includes fixed or swapped interest rates, and the average remaining life of debt outstanding was 16.7 years. As of December 31, 2024, the weighted average rate on our variable rate loans, excluding the swapped portion, was 6.5%. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Our indebtedness consists of various loans on real and leasehold property. These loans are typically secured by various interests in the property such as assignment of rents, leases, deposits, permits, plans, specifications, fees, agreements, approvals, contracts, licenses, construction contracts, development contracts, service contracts, franchise agreements, the borrower’s assets, improvements, and security interests in the rents, personal property, management agreements, construction agreements, improvements, accounts, profits, leases and fixtures (collectively, “Security Interests”). The specific Security Interests vary from loan to loan.
In 2015, the Pier Park North JV (the “Pier Park North JV”) entered into a $48.2 million loan (the “PPN JV Loan”). As of December 31, 2024 and 2023, $40.4 million and $41.5 million, respectively, was outstanding on the PPN JV Loan. The loan accrues interest at a rate of 4.1% per annum and matures in November 2025. In connection with the loan, we entered into a limited guarantee in favor of the lender, based on our percentage ownership of the JV. In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation by the Pier Park North JV; any voluntary transfer or encumbrance of the property in violation of the due-on-sale clause in the security instrument; upon commencement of voluntary bankruptcy or insolvency proceedings and upon breach of covenants in the security
45
Table of Contents
instrument. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. We have begun the process to refinance the PPN JV Loan.
In 2018, Pier Park Crossings LLC (the “Pier Park Crossings JV”) entered into a $36.6 million loan, insured by the U.S. Department of Housing and Urban Development (“HUD”) (the “PPC JV Loan”). As of December 31, 2024 and 2023, $34.2 million and $34.7 million, respectively, was outstanding on the PPC JV Loan. The loan bears interest at a rate of 3.1% and matures in June 2060. The loan includes a prepayment premium due to the lender of 2% - 8% for any additional principal that is prepaid through August 2031. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, SJWCSL, LLC (the “Watercrest JV”) entered into a $22.5 million loan (the “Watercrest JV Loan”). As of December 31, 2024 and 2023, $19.6 million and $20.1 million, respectively, was outstanding on the Watercrest JV Loan. The loan bears interest at a rate of the Secured Overnight Financing Rate (“SOFR”) plus 2.2% and matures in June 2047. The loan is secured by the real property and certain other Security Interests. In connection with the loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Watercrest JV Loan. We are the sole guarantor and receive a quarterly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, a wholly-owned subsidiary of ours entered into a $5.5 million loan, which is guaranteed by us (the “Beckrich Building III Loan”). As of both December 31, 2024 and 2023, $5.0 million was outstanding on the Beckrich Building III Loan. The loan bears interest at a rate of SOFR plus 1.8% and matures in August 2029. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, Pier Park Crossings Phase II LLC (the “Pier Park Crossings Phase II JV”) entered into a $22.9 million loan, insured by HUD, as amended (the “PPC II JV Loan”). As of December 31, 2024 and 2023, $21.8 million and $22.2 million, respectively, was outstanding on the PPC II JV Loan. The loan bears interest at a rate of 2.7% and matures in May 2057. The loan includes a prepayment premium due to the lender of 1% - 8% for any principal that is prepaid through May 2032. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2020, a wholly-owned subsidiary of ours entered into a $15.3 million loan, which is guaranteed by us (the “Airport Hotel Loan”). As of December 31, 2024 and 2023, $11.7 million and $13.0 million, respectively, was outstanding on the Airport Hotel Loan. The loan bears interest at SOFR plus 2.1%, with a floor of 3.0%, and matures in March 2025. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. We are in the process of extending the maturity date of the current loan to February 2030.
In 2020, Pier Park Resort Hotel, LLC (the “Pier Park Resort Hotel JV”) entered into a loan with an initial amount of $52.5 million up to a maximum of $60.0 million through additional earn-out requests (the “Pier Park Resort Hotel JV Loan”). As of December 31, 2024 and 2023, $50.9 million and $51.9 million, respectively, was outstanding on the Pier Park Resort Hotel JV Loan. The loan matures in April 2027 and bears interest at a rate of SOFR plus 2.1%. The loan is secured by the real property and certain other Security Interests. In connection with the loan, as guarantors, we and our JV partner entered into a guarantee based on each partner’s ownership interest in favor of the lender, to guarantee the payment and performance of the borrower. As guarantor, our liability under the loan will be released upon reaching and maintaining certain debt service coverage for twelve months. In addition, the guarantee can become full recourse in the case of the failure of the guarantor to abide by or perform any of the covenants or warranties to be performed on the part of such guarantor. The Pier Park Resort Hotel JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to SOFR. The interest rate swap matures in April 2027 and fixed the variable rate on the notional amount of related debt, initially at $42.0 million, amortizing to $38.7 million at swap maturity, to a rate of 3.2%. See Note 6. Financial Instruments and Fair Value Measurements and Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
46
Table of Contents
In 2020, a wholly-owned subsidiary of ours entered into a $16.8 million loan, which is guaranteed by us (the “Breakfast Point Hotel Loan”). As of December 31, 2024 and 2023, $15.5 million and $15.9 million, respectively, was outstanding on the Breakfast Point Hotel Loan. The loan matures in November 2042 and bears interest at a rate of 6.0% through November 2027 and the 1-year constant maturity Treasury rate plus 3.3% from December 2027 through November 2042, with a minimum rate of 6.0% throughout the term of the loan. The loan includes a prepayment premium due to the lender of 1% of the outstanding principal balance for any additional principal that is prepaid through November 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2020, a wholly-owned subsidiary of ours entered into a $5.8 million loan, which is guaranteed by us (the “Self-Storage Facility Loan”). As of December 31, 2024 and 2023, $3.4 million and $4.7 million, respectively, was outstanding on the Self-Storage Facility Loan. The loan matures in November 2025 and bears interest at a rate of SOFR plus 2.5%, with a floor of 2.9%. The loan is secured by the real property and certain other Security Interests. Our liability as guarantor under the loan shall not exceed $2.9 million, plus any additional fees, with the project maintaining a certain debt service coverage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2021, 30A Greenway Hotel, LLC (“The Lodge 30A JV”) entered into a $15.0 million loan (the “Lodge 30A JV Loan”). As of December 31, 2024 and 2023, $14.1 million and $14.7 million, respectively, was outstanding on the Lodge 30A JV Loan. The loan bears interest at a rate of 3.8% and matures in January 2028. The loan is secured by the real property and certain other Security Interests. In connection with the loan, we, wholly-owned subsidiaries of ours and our JV partner entered into a joint and several payment and performance guarantee in favor of the lender. Upon reaching a certain debt service coverage ratio for a minimum of twenty-four months, our liability as guarantor will be reduced to 75% of the outstanding principal amount for a twelve-month period. The debt service coverage ratio will be tested annually thereafter and will be reduced to 50% in year four and 25% in year five. We receive a monthly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2021, a wholly-owned subsidiary of ours entered into a $26.8 million loan, which is guaranteed by us (the “North Bay Landing Loan”). In August 2024, a wholly-owned subsidiary of ours entered into a modification of the loan that amended the principal amount of the loan to $22.9 million, adjusted the interest rate to SOFR plus 2.5%, with a floor of 3.2%, extended the maturity date by eighteen months and provides for monthly principal and interest payments with a final balloon payment at maturity in March 2026. As of December 31, 2024 and 2023, $22.7 million and $26.8 million, respectively, was outstanding on the North Bay Landing Loan. Upon reaching a certain debt service coverage ratio, the loan will bear interest at a rate of SOFR plus 2.3%, with a floor of 3.0%. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan is 50% of the outstanding principal amount and will be reduced to 25% of the outstanding principal amount upon reaching and maintaining a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation or failure to abide by other certain obligations on the part of such guarantor. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. In January 2025, we signed a commitment letter to secure HUD insured refinancing of the North Bay Landing Loan.
In 2021, a wholly-owned subsidiary of ours entered into a $28.0 million loan, which is guaranteed by us (the “Watersound Camp Creek Loan”). As of December 31, 2024 and 2023, $27.4 million and $28.0 million, respectively, was outstanding on the Watersound Camp Creek Loan. The loan matures in December 2047 and bears interest at a rate of SOFR plus 2.1%, with a floor of 2.6%. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan will be reduced to 50% of the outstanding principal amount upon the project reaching and maintaining a trailing six months of operations with a certain debt service coverage ratio and reduced to 25% of the outstanding principal amount upon reaching and maintaining a trailing twelve months of operations with a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of the failure of the guarantor to abide by or perform any of the covenants, warranties or other certain obligations to be performed on the part of such guarantor. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2021, a wholly-owned subsidiary of ours entered into a $12.0 million loan, which is guaranteed by us (the “Watersound Town Center Grocery Loan”). As of December 31, 2024 and 2023, $8.1 million and $10.5 million,
47
Table of Contents
respectively, was outstanding on the Watersound Town Center Grocery Loan. The loan bears interest at SOFR plus 2.1%, with a floor of 2.3%, and matures in August 2031. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan is 50% of the outstanding principal amount and will be reduced to 25% of the outstanding principal amount upon reaching a certain debt service coverage ratio. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2021, a wholly-owned subsidiary of ours entered into a $21.2 million loan, which is guaranteed by us (the “Hotel Indigo Loan”). As of December 31, 2024 and 2023, $19.9 million and $20.7 million, respectively, was outstanding on the Hotel Indigo Loan. The loan bears interest a rate of SOFR plus 2.5%, with a floor of 2.5%. The loan matures in October 2028 and includes an option for an extension of the maturity date by sixty months, subject to certain conditions. The loan is secured by the leasehold property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In January 2022, Mexico Beach Crossings, LLC (the “Mexico Beach Crossings JV”) entered into a $43.5 million loan, insured by HUD (the “Mexico Beach Crossings JV Loan”). As of December 31, 2024 and 2023, $43.1 million and $42.4 million, respectively, was outstanding on the Mexico Beach Crossings JV Loan. The loan bears interest at a rate of 3.0% and matures in March 2064. The loan includes a prepayment premium due to the lender of 1% - 10% for any principal that is prepaid through March 2034. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In July 2022, a wholly-owned subsidiary of ours entered into a $13.7 million loan, which is guaranteed by us (the “Topsail Hotel Loan”). As of both December 31, 2024 and 2023, $12.3 million was outstanding on the Topsail Hotel Loan. The loan bears interest at a rate of SOFR plus 2.1%, with a floor of 3.0% and matures in July 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In December 2022, a wholly-owned subsidiary of ours entered into a $37.0 million loan, which is guaranteed by us (“The Pearl Hotel Loan”). As of December 31, 2024 and 2023, $34.0 million and $35.5 million, respectively, was outstanding on The Pearl Hotel Loan. The loan bears interest at a rate of 6.3% and matures in December 2032. The loan includes a prepayment fee due to the lender of 1% - 3% of the outstanding principal balance if the loan is refinanced with another financial institution through December 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2023, Origins Crossings, LLC (the “Watersound Origins Crossings JV”) refinanced into a $52.9 million loan, insured by HUD (the “Watersound Origins Crossings JV Loan”). As of December 31, 2024 and 2023, $52.0 million and $52.5 million, respectively, was outstanding on the Watersound Origins Crossings JV Loan. The loan bears interest at a rate of 5.0% and matures in April 2058. The loan includes a prepayment premium due to the lender of 1% - 9% for any principal that is prepaid through April 2033. The refinanced loan is secured by the real property and certain other Security Interests. During 2023, we incurred $0.9 million of additional loan cost due to the refinance. As a result of the refinance, 2023 includes a $0.1 million loss on early extinguishment of debt related to unamortized debt issuance costs, included within other income, net on the consolidated statements of income. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
CDD bonds financed the construction of infrastructure improvements in some of our communities. The principal and interest payments on the bonds are paid by assessments on the properties benefited by the improvements financed by the bonds. We have recorded a liability for CDD debt that is associated with platted property, which is the point at which it becomes fixed and determinable. Additionally, we have recorded a liability for the balance of the CDD debt that is associated with unplatted property if it is probable and reasonably estimable that we will ultimately be responsible for repayment. We have recorded CDD related debt of $3.2 million as of December 31, 2024. Total outstanding CDD debt related to our land holdings was $9.6 million as of December 31, 2024, which is comprised of $7.8 million at the SouthWood community, $1.7 million at the existing Pier Park retail center and less than $0.1 million at the Wild Heron residential community. We pay interest on this total outstanding CDD debt.
48
Table of Contents
As of December 31, 2024, our unconsolidated Latitude Margaritaville Watersound JV, Watersound Fountains Independent Living JV, Pier Park TPS JV, Pier Park RI JV, Busy Bee JV and Electric Cart Watersound JV had various loans outstanding, some of which we have entered into guarantees. See Note 4. Joint Ventures and Note 20. Commitments and Contingencies included in Item 15 of this Form 10-K for additional information.
In 2020, we, as lender, entered into a $10.0 million secured revolving promissory note with the unconsolidated Latitude Margaritaville Watersound JV, as borrower (the “Latitude JV Note”). As of both December 31, 2024 and 2023, there was no principal balance outstanding on the Latitude JV Note. The note was provided by us to finance the development of the pod-level, non-spine infrastructure. Future advances, if any, will be repaid by the JV as each home is sold by the JV, with the aggregate unpaid principal and all accrued and unpaid interest due at maturity in June 2025. The note is secured by a mortgage and security interest in and on the real property and improvements located on the real property of the JV. See Note 4. Joint Ventures and Note 20. Commitments and Contingencies included in Item 15 of this Form 10-K for additional information.
During the year ended December 31, 2024, we repurchased 70,985 shares of our common stock outstanding at an average purchase price of $47.38, per share, for an aggregate purchase price of $3.4 million, excluding the excise tax on stock repurchases in excess of issuances as a result of the IRA. During the year ended December 31, 2023, we did not repurchase shares of our common stock outstanding. See Item 5. Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities and Note 15. Stockholders’ Equity included in Item 15 of this Form 10-K for additional information regarding the Stock Repurchase Program and treasury stock retirement during 2024.
As part of a certain sale of forestry land in 2014, we generated significant tax gains. The installment note’s structure allowed us to defer the resulting federal and state tax liability of $45.6 million until 2029, the maturity date for the installment note. We have a deferred tax liability related to the gain in connection with the sale. At the maturity date of the installment note in 2029, the $200.0 million time deposit included in investments held by special purpose entities will be used to pay the $180.0 million of principal for the Senior Notes held by special purpose entity and the remaining $20.0 million will become available to us, which can be used to pay a portion of the tax liability. See Note 6. Financial Instruments and Fair Value Measurements and Note 13. Income Taxes included in Item 15 of this Form 10-K for additional information.
As of December 31, 2024 and 2023, we were required to provide surety bonds that guarantee completion and maintenance of certain infrastructure in certain development projects and mitigation banks, as well as other financial guarantees of $53.1 million and $40.0 million, respectively, as well as standby letters of credit in the amount of $0.7 million and $0.2 million, respectively, which may potentially result in a liability to us if certain obligations are not met.
In conducting our operations, we routinely hold customers’ assets in escrow pending completion of real estate transactions, and are responsible for the proper disposition of these balances for our customers. These amounts are maintained in segregated bank accounts and have not been included in the accompanying consolidated balance sheets, consistent with GAAP and industry practice. The cash deposit accounts and offsetting liability balances for escrow deposits in connection with our title insurance agencies for real estate transactions were $6.4 million and $10.0 million as of December 31, 2024 and 2023, respectively. These escrow funds are not available for regular operations.
49
Table of Contents
Summary of Cash Flows
A summary of our cash flows from operating, investing and financing activities are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | | 2024 | 2023 | 2022 | ||||||
| | | | In millions | |||||||
| Net cash provided by operating activities | | | $ | 108.0 | | $ | 103.8 | | $ | 48.2 |
| Net cash used in investing activities | | | (50.4) | | (99.1) | | (189.8) | |||
| Net cash (used in) provided by financing activities | | | (52.1) | | 40.8 | | 112.5 | |||
| Net increase (decrease) in cash, cash equivalents and restricted cash | | | 5.5 | | 45.5 | | (29.1) | |||
| Cash, cash equivalents and restricted cash at beginning of the year | | | 90.8 | | 45.3 | | 74.4 | |||
| Cash, cash equivalents and restricted cash at end of the year | | | $ | 96.3 | | $ | 90.8 | | $ | 45.3 |
Cash Flows from Operating Activities
Net cash flows provided by operating activities includes net income, adjustments for non-cash items, distribution of earnings from unconsolidated joint ventures, changes in operating assets and liabilities and expenditures related to assets ultimately planned to be sold, including developed and undeveloped land. Adjustments for non-cash items primarily include depreciation, depletion and amortization, equity in income from unconsolidated joint ventures, deferred income tax and cost of real estate sold. Net cash provided by operations was $108.0 million in 2024, as compared to $103.8 million in 2023. During 2024 net income was $72.4 million, compared to $74.1 million in 2023. The increase in net cash provided by operating activities was primarily due to the changes in depreciation, depletion and amortization, distribution of earnings from unconsolidated joint ventures, deferred income tax and other assets, partially offset by the changes in cost of real estate sold, deferred revenue and accounts payable and other liabilities during the year.
Cash Flows from Investing Activities
Net cash flows used in investing activities primarily includes capital expenditures for operating property and property and equipment used in our operations, purchases of investments and capital contributions to unconsolidated joint ventures, partially offset by maturities of investments, capital distributions from unconsolidated joint ventures and maturities of assets held by special purpose entities. During 2024, net cash used in investing activities was $50.4 million, which included capital expenditures for operating property and property and equipment of $49.9 million and capital contributions to unconsolidated joint ventures of $1.7 million, partially offset by proceeds from insurance claims of $0.2 million, capital distributions from unconsolidated joint ventures of $0.2 million and maturities of assets held by special purpose entities of $0.8 million. During 2023, net cash used in investing activities was $99.1 million, which included capital expenditures for operating property and property and equipment of $139.9 million, purchases of investments of U.S. Treasury Bills of $37.4 million and capital contributions to unconsolidated joint ventures of $2.3 million, partially offset by maturities of investments of $79.0 million, capital distributions from unconsolidated joint ventures of $0.7 million and maturities of assets held by special purpose entities of $0.8 million.
Cash Flows from Financing Activities
Net cash used in financing activities was $52.1 million for 2024, compared to net cash provided by financing activities of $40.8 million in 2023. Net cash used in financing activities during 2024 included capital distributions to non-controlling interest of $1.0 million, repurchase of common stock of $3.4 million, dividends paid of $30.3 million, principal payments for debt of $18.2 million, principal payments for finance leases of $0.2 million and debt issuance costs of $0.1 million, partially offset by borrowings on debt of $1.1 million. Net cash provided by financing activities during 2023 included capital contributions from non-controlling interest of $1.4 million and borrowings on debt of $121.8 million, partially offset by capital distributions to non-controlling interest of $2.2 million, dividends paid of $25.7 million, principal payments for debt of $53.5 million, principal payments for finance leases of $0.1 million and debt issuance costs of $0.9 million.
50
Table of Contents
Critical Accounting Estimates
The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses and related disclosures of contingent assets and liabilities. We base these estimates on historical experience, available current market information and on various other assumptions that management believes are reasonable under the circumstances. Additionally, we evaluate the results of these estimates on an on-going basis. Management’s estimates form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions and our accounting estimates are subject to change.
Investment in Real Estate, Net and Cost of Real Estate Revenue. Costs associated with a specific real estate project are capitalized during the development period. These development costs include land and common development costs (such as structures, roads, utilities and amenities). We capitalize costs directly associated with development and construction of identified real estate projects. Indirect costs that clearly relate to a specific project under development, such as project administration, interest (up to total interest expense) and real estate taxes, may also be capitalized.
A portion of real estate development costs and estimates for costs to complete are allocated to each unit based on the relative sales value of each unit as compared to the estimated sales value of the total project. These estimates are reevaluated at least annually, and more frequently if warranted by market conditions, changes in the project’s scope or other factors, with any adjustments being allocated prospectively to the remaining property or units.
The capitalization period relating to direct and indirect project costs is the period in which activities necessary to ready a property for its intended use are in progress. The period begins when such activities commence, typically when we begin the site work or construction on land already owned, and ends when the asset is substantially complete and ready for its intended use. In the event that the activities to ready the asset for its intended use are suspended, the capitalization period will cease until such activities are resumed. If we determine not to complete a project, any previously capitalized costs that are not recoverable are expensed in the period in which the determination is made and recovery is not deemed probable.
Our investments in real estate are carried at cost, net of depreciation and timber depletion, unless circumstances indicate that the carrying value of the assets may not be recoverable. If we determine that an impairment exists due to the inability to recover an asset’s carrying value, an impairment charge is recorded to the extent that the carrying value exceeds estimated fair value. If such assets were held for sale, the provision for loss would be recorded to the extent that the carrying value exceeds estimated fair value less costs to sell.
Long-Lived Assets. Long-lived assets include our investments in land holdings, operating and development properties, property and equipment and investment in unconsolidated JV’s. We evaluate our investment in unconsolidated JVs for impairment during each reporting period. A series of operating losses of an investee or other factors may indicate that a decrease in the value of our investment in the unconsolidated JV has occurred. The amount of impairment recognized is the excess of the investment’s carrying value over its estimated fair value.
Our investments in land holdings, operating and development properties and property and equipment are carried at cost, net of depreciation and timber depletion. We review our long-lived assets for impairment quarterly to determine whether events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. As part of our review for impairment of long-lived assets, we review the long-lived asset’s carrying value, current period actual financial results as compared to prior period and forecasted results contained in our business plan and any other events or changes in circumstances to identify whether an indicator of potential impairment may exist. Some of the events or changes in circumstances that are considered as indicators of potential impairment include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a prolonged decrease in the value to below cost or demand for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a change in the expected use or development plans for the properties; |
51
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a material change in strategy that would affect the value of our properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | continuing operating or cash flow losses for an operating property; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | an accumulation of costs in excess of the projected costs for development or operating property; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | any other adverse change that may affect the value of the property. |
We use varying methods to determine if an impairment exists, such as (i) considering indicators of potential impairment, (ii) analyzing expected future cash flows and comparing the expected future undiscounted cash flows of the property to its carrying value or (iii) determining market resale values.
The accounting estimate related to real estate impairment evaluation is susceptible to change due to the use of assumptions about future sales proceeds and future expenditures. For projects under development or construction, an estimate of future cash flows on an undiscounted basis is performed using estimated future expenditures necessary to maintain the existing project and using management’s best estimates about future sales prices and planned holding periods. Based on our investment return criteria for evaluating our projects under development or undeveloped land, management’s assumptions used in the projection of undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the projected pace of sales of homesites based on estimated market conditions and our development plans; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | estimated pricing and projected price appreciation over time; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount and trajectory of price appreciation over the estimated selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the length of the estimated development and selling periods, which can differ depending on the size of the development and the number of phases to be developed; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount of remaining development costs, including the extent of infrastructure or amenities included in such development costs; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | holding costs to be incurred over the selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for bulk land sales of undeveloped and developed parcels, future pricing is based upon estimated developed homesite pricing less estimated development costs and estimated developer profit; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for commercial, multi-family, self-storage and senior living development property, future pricing is based on sales of comparable property in similar markets; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | whether liquidity is available to fund continued development. |
For operating properties, an estimate of undiscounted cash flows requires management to make similar assumptions about the use and eventual disposition of such properties. Some of the significant assumptions that are used to develop the undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in hotels, other rental units and vacation rental homes, use of average occupancy and room rates, revenue from food and beverage and other amenity operations, operating expenses and capital expenditures, and eventual disposition of such properties as hotels, private residence vacation units or condominiums, based on current prices for similar units appreciated to the expected sale date; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in commercial, multi-family, self-storage, senior living or retail property, use of future occupancy and rental rates, operating expenses and capital expenditures and the amount of proceeds to be realized upon eventual disposition of such property at a terminal capitalization rate; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in club, marina and retail assets, use of revenue from membership dues, future golf rounds and greens fees, boat slip rentals and boat storage fees, merchandise and other hospitality operations, operating expenses and capital expenditures, and the amount of proceeds to be realized upon eventual disposition of such properties at a multiple of terminal year cash flows. |
Homesites substantially completed and ready for sale are measured at the lower of carrying value or fair value less costs to sell. Management identifies homesites as being substantially completed and ready for sale when the properties
52
Table of Contents
are being actively marketed with intent to sell such properties in the near term and under current market conditions. Other homesites, which management does not intend to sell in the near term under current market conditions, are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of such property.
Other properties that management does not intend to sell in the near term under current market conditions and has the ability to hold are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of the property. Typically, assets are carried based on historical cost basis, which in some cases may exceed fair value if sold in the near term. The results of impairment analysis for development and operating properties are particularly dependent on the estimated holding and selling period for each asset group.
If a property is considered impaired, the impairment charge is determined by the amount the property’s carrying value exceeds its fair value. We use varying methods to determine fair value, such as (i) analyzing expected future cash flows, (ii) determining resale values in a given market, (iii) applying a capitalization rate to net operating income using prevailing rates in a given market or (iv) applying a multiplier to revenue using prevailing rates in a given market. The fair value of a property may be derived either from discounting projected cash flows at an appropriate discount rate, through appraisals of the underlying property, or a combination thereof.
We classify the assets and liabilities of a long-lived asset as held-for-sale when management approves and commits to a formal plan of sale and it is probable that a sale will be completed. The carrying value of the assets held-for-sale is then recorded at the lower of their carrying value or fair value less costs to sell.
Income Taxes. In preparing our consolidated financial statements, significant management judgment is required to estimate our income taxes. Our estimates are based on our interpretation of federal and state tax laws. We estimate our actual current tax due and assess temporary differences resulting from differing treatment of items for tax and accounting purposes. The temporary differences result in deferred tax assets and liabilities, which are included in our consolidated balance sheets. Adjustments may be required by a change in assessment of our deferred tax assets and liabilities, changes due to audit adjustments by federal and state tax authorities and changes in tax laws. To the extent adjustments are required in any given period, we will include the adjustments in the deferred tax assets and liabilities in our consolidated financial statements. We record a valuation allowance against our deferred tax assets as needed based upon our analysis of the timing and reversal of future taxable amounts and our historical and future expectations of taxable income.
In general, a valuation allowance is recorded, if based on all the available positive and negative evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Realization of our deferred tax assets is dependent upon us generating sufficient taxable income in future years in the appropriate tax jurisdictions to obtain a benefit from the reversal of deductible temporary differences and from loss carryforwards.
As of December 31, 2024 and 2023, we had $9.1 million and $11.0 million, respectively, of federal net operating loss carryforwards (“NOLs”). The federal NOLs are specific to our QOF entity and do not expire. As of December 31, 2024 and 2023, we had state net NOLs of $4.0 million and $12.9 million, respectively. The majority of these state NOLs are available to offset future taxable income through 2044 and will begin expiring in 2040. As of December 31, 2023, we had a valuation allowance of $0.3 million against approximately $7.2 million of certain state NOLs. During 2024, we utilized these NOLs and released the valuation allowance. As of December 31, 2024 and 2023, we had income tax payable of $1.8 million and $9.2 million, respectively, included within accounts payable and other liabilities on the consolidated balance sheets. See Note 13. Income Taxes included in Item 15 of this Form 10-K for additional information.
Recently Adopted Accounting Pronouncements
Business Combinations – Joint Venture Formations
In August 2023, the FASB issued ASU 2023-05, Business Combinations – Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement (“ASU 2023-05”) that requires a JV to apply a new basis of accounting upon formation by recognizing and initially measuring its assets and liabilities at fair value. We adopted this guidance as of
53
Table of Contents
December 31, 2024, and will apply the guidance prospectively for all JVs with a formation date on or after January 1, 2025. The adoption of this guidance had no impact on our financial condition, results of operations, cash flows and related disclosures.
Segment Reporting
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (“Topic 280”) – Improvements to Reportable Segment Disclosures (“ASU 2023-07”) that requires an entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within each reported measure of segment profit or loss. This guidance also requires that an entity disclose an amount and description of other segment items, provide all annual disclosures currently required by Topic 280 in interim periods and disclose the title and position of the CODM and how the CODM uses the reported measure of segment profit or loss in assessing segment performance and deciding how to allocate resources. We adopted the guidance as of December 31, 2024, and applied the guidance retrospectively to all prior periods presented. The adoption of the guidance impacted segment related disclosures, see Note 19. Segment Information included in Item 15 of this Form 10-K for additional information. The adoption of this guidance did not have an impact on our financial condition, results of operations and cash flows.
Income Taxes
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) – Improvements to Income Tax Disclosures (“ASU 2023-09”) that increases transparency about income tax information by requiring consistent categories and greater disaggregation of information in the rate reconciliation and income taxes paid, disaggregated by jurisdiction. We adopted the guidance as of December 31, 2024, and applied the guidance retrospectively to all prior periods presented. The adoption of the guidance primarily impacted income tax related disclosures, see Note 13. Income Taxes included in Item 15 of this Form 10-K for additional information. The adoption of this guidance did not have an impact on our financial condition, results of operations and cash flows.
Recently Issued Accounting Pronouncements
Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures
In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (“ASU 2024-03”) that requires additional disclosure in the notes to the financial statements information about specific costs and expense categories, including purchases of inventory, employee compensation, depreciation, intangible asset amortization and selling expenses, as well as qualitative descriptions for certain other expenses. This guidance will be effective for annual reporting periods beginning after December 15, 2026, and for interim reporting periods beginning after December 15, 2027, with early adoption permitted. The guidance should be applied either prospectively for periods after the effective date or retrospectively to all prior periods presented. We are currently evaluating the impact that the adoption of this guidance will have on our financial condition, results of operations, cash flows and related disclosures.
FY 2023 10-K MD&A
SEC filing source: 0001558370-24-001435.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying audited consolidated financial statements and the related notes included in this Form 10-K. The statements in this discussion regarding industry outlook, our expectations regarding our future
24
Table of Contents
performance, liquidity and capital resources and other non-historical statements in this discussion are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described in “Risk Factors” in this Form 10-K. Our actual results may differ materially from those contained in or implied by any forward-looking statements. We assume no obligation to revise or publicly release any revision to any forward-looking statements contained in this Form 10-K, unless required by law.
Business Overview
St. Joe is a real estate development, asset management and operating company with all of its real estate assets and operations in Northwest Florida. We intend to use existing assets for residential, hospitality and commercial ventures. We have significant residential and commercial land-use entitlements. We actively seek higher and better uses for our real estate assets through a range of development activities. As part of our core business strategy, we have created a meaningful portion of our business through JVs and limited partnerships over the past several years. We enter into these arrangements for the purposes of developing real estate and other business activities, which we believe allows us to complement our growth strategy, leverage industry expertise and diversify our business. We may also partner with or explore the sale of discrete assets when we and/or others can better deploy resources. We seek to enhance the value of our owned real estate assets by developing residential, commercial and hospitality projects to meet market demand. Approximately 87% of our real estate is located in Florida’s Bay, Gulf, and Walton counties. Approximately 90% of our real estate land holdings are located within fifteen miles of the Gulf of Mexico.
We believe our present capital structure, liquidity and land provide us with years of opportunities to increase recurring revenue and long-term value for our shareholders. We intend to focus on our core business activity of real estate development, asset management and operations. We continue to develop a broad range of asset types that we believe will provide acceptable rates of return, grow recurring revenues and support future business. Capital commitments will be funded with cash proceeds from completed projects, existing cash, owned-land, partner capital and financing arrangements. We do not anticipate immediate benefits from investments. Timing of projects may be subject to delays caused by factors beyond our control. We may also choose to operate rather than lease assets, lease rather than sell assets, or sell improved rather than unimproved land that may delay revenue and profits.
Our real estate investment strategy focuses on projects that meet long-term risk-adjusted return criteria. Our practice is to only incur such expenditures when our analysis indicates that a project will generate a return equal to or greater than the threshold return over its life.
Highlights for the year ended December 31, 2023 compared to the year ended December 31, 2022 include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Revenue increased by 54.3% to $389.2 million from $252.3 million. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Operating income increased by 47.7% to $90.7 million from $61.4 million. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net income attributable to the Company increased by 9.6% to $77.7 million from $70.9 million. (Prior year net income attributable to the Company includes approximately $16.2 million after-tax gain on one unconsolidated joint venture and approximately $7.3 million after-tax gain on insurance recoveries.) |
Market Conditions
Throughout 2023, we continued to generate positive financial results. While macroeconomic factors such as inflation, elevated interest rates, higher insurance costs, supply chain disruptions, labor shortages, financial institution disruptions and geopolitical conflicts, among other things, continued to produce economic headwinds and impacted buyer sentiment, demand across our segments remains strong. We believe this is primarily the result of the continued growth of Northwest Florida, which we attribute to the region’s high quality of life, natural beauty and outstanding amenities, as well as the evolving flexibility in the workplace.
Despite the strong demand across our segments, we also continue to feel the impact from the aforementioned macroeconomic factors, including supply chain disruptions which have extended the time to complete residential, hospitality and commercial projects. In addition, inflation, higher insurance costs and elevated interest rates, have
25
Table of Contents
increased operating costs and loan rates, as compared to prior periods. While elevated interest rates have negatively impacted buyers’ ability to obtain financing and the housing market generally, the impact has been offset by the net migration into our markets, limited housing supply relative to demand and the number of cash buyers. Market conditions have not caused an increase in cancellation rates as homebuilders have continued to perform on their contractual obligations with us.
Given our diverse portfolio of residential holdings, the mix of sales and pricing from different communities may impact revenue and margins period over period, as discussed in more detail below.
Further discussion of the potential impacts on our business from the current macroeconomic environment are discussed in Part I. Item 1A. Risk Factors.
Reportable Segments
We conduct primarily all of our business in the following three reportable segments: 1) residential, 2) hospitality and 3) commercial.
The following table sets forth the relative contribution of these reportable segments to our consolidated operating revenue:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||
| | | | 2023 | 2022 | 2021 | | ||
| Segment Operating Revenue | | | ||||||
| Residential | | 40.0 | % | 36.8 | % | 54.3 | % | |
| Hospitality | | 39.7 | % | 38.6 | % | 27.9 | % | |
| Commercial | | 19.1 | % | 23.5 | % | 17.1 | % | |
| Other | | 1.2 | % | 1.1 | % | 0.7 | % | |
| Consolidated operating revenue | | 100.0 | % | 100.0 | % | 100.0 | % |
For more information regarding our reportable segments, see Note 19. Segment Information included in Item 15 of this Form 10-K.
Residential Segment
Our residential segment typically plans and develops residential communities of various sizes across a wide range of price points and sells homesites to homebuilders or retail consumers. Our residential segment also evaluates opportunities to enter into JV agreements for specific communities such as Latitude Margaritaville Watersound.
The residential segment generates revenue from sales of developed homesites, homes and other residential land and certain homesite residuals from homebuilder sales that provide us a percentage of the sale price of the completed home if the home price exceeds a negotiated threshold. Revenue is recognized at the point in time when a sale is closed and title and control has been transferred to the buyer. The residential segment also generates revenue from the sale of tap and impact fee credits, marketing fees and other fees on certain transactions. Certain homesite residuals and other revenue related to homebuilder homesite sales are recognized in revenue at the point in time of the closing of the sale. The residential segment incurs cost from direct costs (e.g., development and construction costs), selling costs and other indirect costs.
Our residential segment includes the Watersound Origins, Watersound Origins West, Watersound Camp Creek, Breakfast Point East, Titus Park, Ward Creek, College Station, Park Place, Salt Creek at Mexico Beach, WindMark Beach and SouthWood communities, which are large scale, multi-phase communities with current development activity, sales activity or future phases. Homesites in these communities are developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers.
26
Table of Contents
The East Lake Creek, East Lake Powell, Lake Powell, Teachee, West Bay Creek and West Laird communities have phases of homesites in preliminary planning or permitting. Homesites in these communities will be developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers.
The SummerCamp Beach community has homesites available for sale and along with the RiverCamps community, both have additional lands for future development.
The Latitude Margaritaville Watersound community is a planned 55+ active adult residential community in Bay County, Florida. The community is located near the Intracoastal Waterway with convenient access to the Northwest Florida Beaches International Airport. The community is being developed through our unconsolidated Latitude Margaritaville Watersound JV with our partner Minto Communities USA, a homebuilder and community developer, and is estimated to include approximately 3,500 residential homes, which will be developed in smaller increments of discrete neighborhoods. As of December 31, 2023, the unconsolidated Latitude Margaritaville Watersound JV had 609 homes under contract, which are expected to result in a sales value of approximately $318.5 million at closing of the homes. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
The residential homesite pipeline by community/project are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | | | Residential Homesite Pipeline (a) | ||||||
| | | | | Platted or | | | | Additional | | |
| | | | | Under | | Engineering | | Entitlements with | | |
| Community/Project | | Location | | Development | | or Permitting | | Concept Plan | | Total |
| Breakfast Point East (b) | | Bay County, FL | | 31 | | 266 | | 104 | | 401 |
| College Station | | Bay County, FL | | — | | 58 | | 265 | | 323 |
| East Lake Creek (b) | | Bay County, FL | | — | | — | | 200 | | 200 |
| East Lake Powell (c) | | Bay County, FL | | — | | — | | 360 | | 360 |
| Lake Powell (d) | | Bay County, FL | | — | | — | | 1,352 | | 1,352 |
| Latitude Margaritaville Watersound (d) (e) | | Bay County, FL | | 1,367 | | 386 | | 743 | | 2,496 |
| Salt Creek at Mexico Beach (b) | | Bay County, FL | | — | | 92 | | 275 | | 367 |
| Salt Creek at Mexico Beach Townhomes (b) | | Bay County, FL | | — | | 36 | | 82 | | 118 |
| Park Place | | Bay County, FL | | 34 | | — | | 191 | | 225 |
| RiverCamps (c) | | Bay County, FL | | — | | — | | 149 | | 149 |
| SouthWood (f) | | Leon County, FL | | 7 | | 80 | | 920 | | 1,007 |
| SummerCamp Beach (b) | | Franklin County, FL | | 27 | | — | | 260 | | 287 |
| Teachee (d) | | Bay County, FL | | — | | — | | 1,750 | | 1,750 |
| Titus Park | | Bay County, FL | | 128 | | 144 | | 560 | | 832 |
| Ward Creek (d) | | Bay County, FL | | 444 | | 316 | | 601 | | 1,361 |
| Watersound Camp Creek (f) | | Walton County, FL | | 74 | | — | | — | | 74 |
| Watersound Origins (f) | | Walton County, FL | | 253 | | — | | — | | 253 |
| Watersound Origins West (d) | | Walton County, FL | | 99 | | 158 | | 1,694 | | 1,951 |
| West Bay Creek (d) | | Bay County, FL | | — | | — | | 5,250 | | 5,250 |
| West Laird (d) | | Bay County, FL | | — | | 1,068 | | 1,117 | | 2,185 |
| WindMark Beach (f) | | Gulf County, FL | | 94 | | 549 | | 317 | | 960 |
| Total Homesites | | | | 2,558 | | 3,153 | | 16,190 | | 21,901 |
| Column 1 | Column 2 |
|---|---|
| (a) | The number of homesites are preliminary and are subject to change. Includes homesites platted or currently in concept planning, engineering, permitting or development. We have significant additional entitlements for future residential homesites on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | Planned Unit Development (“PUD”). |
| Column 1 | Column 2 |
|---|---|
| (c) | Development Agreement (“DA”). |
| Column 1 | Column 2 |
|---|---|
| (d) | Detailed Specific Area Plan (“DSAP”). |
| Column 1 | Column 2 |
|---|---|
| (e) | The unconsolidated Latitude Margaritaville Watersound JV builds and sells homes in this community. |
| Column 1 | Column 2 |
|---|---|
| (f) | Development of Regional Impact (“DRI”). |
In addition to the communities listed above, we have a number of other residential project concepts in various stages of planning and evaluation.
27
Table of Contents
As of December 31, 2023, we had nineteen different homebuilders within our residential communities. As of December 31, 2023, we had 1,486 residential homesites under contract, which are expected to result in revenue of approximately $132.5 million, plus residuals, at closing of the homesites over the next several years. By comparison, as of December 31, 2022, we had 2,197 residential homesites under contract, with an expected revenue of approximately $176.3 million, plus residuals. The change in homesites under contract is due to increased homesite transactions during 2023 and the amount of remaining homesites in current phases of residential communities. The number of homesites under contract is subject to change based on homesite closings and new sales activity. Homesite prices vary significantly by community and often sell in concentrated transactions that may impact quarterly results. As of December 31, 2023, in addition to the 1,486 homesites under contract in other residential communities, our unconsolidated Latitude Margaritaville Watersound JV had 609 homes under contract, which together with the 1,486 homesites are expected to result in a sales value of approximately $451.0 million at closing of the homesites and homes.
Hospitality Segment
Our hospitality segment features a private membership club (the “Watersound Club”), hotel operations, food and beverage operations, golf courses, beach clubs, retail outlets, gulf-front vacation rentals, management services, marinas and other entertainment assets. The hospitality segment generates revenue from membership sales, golf courses, lodging at our hotels, short-term vacation rentals, management of The Pearl Hotel (prior to acquisition in December 2022), food and beverage operations, merchandise sales, marina operations (including boat slip rentals, boat storage fees and fuel sales), charter flights, other resort and entertainment activities and beach clubs, which includes operation of the WaterColor Beach Club. Hospitality revenue is generally recognized at the point in time services are provided and represent a single performance obligation with a fixed transaction price. Hospitality revenue recognized over time includes non-refundable club membership initiation fees, club membership dues, management fees and other membership fees. The hospitality segment incurs costs from the services and goods provided, personnel costs, maintenance of the facilities and holding costs of the assets. From time to time, we may explore the sale of certain hospitality properties, the development of new hospitality properties, as well as new entertainment and management opportunities. Some of our JV assets and other assets incur interest and financing expenses related to the loans as described in Note 10. Debt, Net included in Item 15 of this Form 10-K.
Watersound Club provides club members and guests of some of our hotels access to our member facilities, which include Camp Creek golf course and amenities, Shark’s Tooth golf course and tennis center, Watersound Beach Club and a Pilatus PC-12 NG aircraft (“N850J”). Watersound Club offers different types of club memberships, each with different access rights and associated fee structures. Watersound Club is focused on creating an outstanding membership experience combined with the luxurious aspects of a destination resort. Club operations include a private beach club located on Scenic Highway 30A, with over one mile of Gulf of Mexico frontage, two resort-style pools, two restaurants, three bars, kid’s room and a recreation area. Shark’s Tooth includes an 18-hole golf course, tennis center, a full club house, a pro shop, as well as two food and beverage outlets. Camp Creek includes an 18-hole golf course, a full club house, health and wellness center, three restaurants, a tennis and pickle ball center, a resort-style pool complex with separate adult pool, a golf teaching academy, pro shop and multi-sport fields. We are in the process of constructing The Third, an 18-hole golf course, planned to be added to our Watersound Club operations.
Watersound Origins amenities include an executive golf course, resort-style pool, fitness center and two tennis courts located in the community. Access to these amenities is reserved to Watersound Origins and Watersound Origins West members consisting of the communities’ residents. The golf course is available for public play.
We own and operate the award-winning WaterColor Inn (which includes the Fish Out of Water restaurant) and The Pearl Hotel (which includes the Havana Beach Bar & Grill restaurant); the Camp Creek Inn, the Hilton Garden Inn Panama City Airport, the Homewood Suites by Hilton Panama City Beach, the Hotel Indigo Panama City Marina, the Home2 Suites by Hilton Santa Rosa Beach, the WaterSound Inn and two gulf-front vacation rental houses. With our JV partners, we own and operate The Lodge 30A and the Embassy Suites by Hilton Panama City Beach Resort. We also operate the WaterColor Beach Club, which includes food and beverage operations and other hospitality related activities, such as beach chair rentals.
28
Table of Contents
We are in the process of constructing a Residence Inn by Marriott, with our JV partner, in Panama City Beach, Florida. Once complete, the hotel will be operated by our JV partner and will be included within our commercial segment.
Our hotel portfolio by property is as follows:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | | | Rooms (a) | ||||
| | | Location | | Completed | | Planned | | Total |
| Operational | | | | | | | | |
| Camp Creek Inn (b) | | Walton County, FL | | 75 | | — | | 75 |
| WaterColor Inn (c) | | Walton County, FL | | 67 | | — | | 67 |
| The Pearl Hotel (d) | | Walton County, FL | | 55 | | — | | 55 |
| WaterSound Inn | | Walton County, FL | | 11 | | — | | 11 |
| The Lodge 30A (e) (f) | | Walton County, FL | | 85 | | — | | 85 |
| Home2 Suites by Hilton Santa Rosa Beach (b) | | Walton County, FL | | 107 | | — | | 107 |
| Embassy Suites by Hilton Panama City Beach Resort (f) (g) | | Bay County, FL | | 255 | | — | | 255 |
| Hilton Garden Inn Panama City Airport | | Bay County, FL | | 143 | | — | | 143 |
| Homewood Suites by Hilton Panama City Beach (h) | | Bay County, FL | | 131 | | — | | 131 |
| Hotel Indigo Panama City Marina (b) | | Bay County, FL | | 124 | | — | | 124 |
| TownePlace Suites by Marriott Panama City Beach Pier Park (i) | | Bay County, FL | | 124 | | — | | 124 |
| Total operational rooms | | | | 1,177 | | — | | 1,177 |
| | | | | | | | | |
| Under Development/Construction | | | | | | | | |
| Residence Inn by Marriott, Panama City Beach, Florida (j) | | Bay County, FL | | — | | 121 | | 121 |
| Total rooms under development/construction | | | | — | | 121 | | 121 |
| Total rooms | | | | 1,177 | | 121 | | 1,298 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes hotels currently in operation or under development and construction. We have significant additional entitlements for future hotel projects on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | The hotel opened in June 2023. |
| Column 1 | Column 2 |
|---|---|
| (c) | Seven additional suites were completed in June 2022. |
| Column 1 | Column 2 |
|---|---|
| (d) | We acquired the hotel in December 2022. The hotel was previously owned by a third party, but operated by our hospitality segment. |
| Column 1 | Column 2 |
|---|---|
| (e) | The hotel opened in February 2023. |
| Column 1 | Column 2 |
|---|---|
| (f) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (g) | The hotel opened in April 2023. |
| Column 1 | Column 2 |
|---|---|
| (h) | The hotel opened in March 2022. |
| Column 1 | Column 2 |
|---|---|
| (i) | The hotel is operated by our JV partner. Pier Park TPS, LLC, (the “Pier Park TPS JV”) is unconsolidated and is accounted for under the equity method of accounting, which is included within our commercial segment. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (j) | The hotel is under development with our JV partner. Once complete, the hotel will be operated by our JV partner. The Pier Park RI JV (Pier Park RI, LLC, the “Pier Park RI JV”) is unconsolidated and is accounted for under the equity method of accounting, which is included within our commercial segment. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
We own and operate two marinas, the Point South Marina Bay Point in Bay County, Florida and Point South Marina Port St. Joe in Gulf County, Florida. We are planning new marinas along the Intracoastal Waterway. The Point South Marina Bay Point reopened in the third quarter of 2022 and the Point South Marina Port St. Joe reopened in the fourth quarter of 2022 after completion of reconstruction due to damage from Hurricane Michael.
We also own and operate retail stores, two standalone restaurants and other entertainment assets.
In addition to the properties listed above, we have a number of hospitality projects in various stages of planning.
29
Table of Contents
Commercial Segment
Our commercial segment includes leasing of commercial property, multi-family, senior living, self-storage and other assets. The commercial segment oversees the planning, development, entitlement, management and sale of our commercial and rural land holdings for a variety of uses, including a broad range of retail, office, hotel, senior living, multi-family, self-storage and industrial properties. We provide development opportunities for national, regional and local retailers and other strategic partners in Northwest Florida. We own and manage retail shopping centers and develop commercial parcels. We are currently developing the Watersound Town Center in Walton County, Florida and Watersound West Bay Center in Bay County, Florida. These lifestyle centers are complementary to our Watersound Origins and Latitude Margaritaville Watersound residential communities. In conjunction with FSU and TMH, we are in the process of developing an 87-acre medical campus in Panama City Beach, Florida. We have large land holdings near the Pier Park retail center, adjacent to the Northwest Florida Beaches International Airport, near or within business districts in the region and along major roadways. We lease land for various other uses. The commercial segment manages our timber holdings in Northwest Florida which includes growing and selling pulpwood, sawtimber and other products.
The commercial segment generates leasing revenue and incurs leasing expenses primarily from maintenance and management of our properties, personnel costs and asset holding costs. Our commercial segment generates revenue from the sale of developed and undeveloped land, timber holdings or land with limited development and/or entitlements and the sale of commercial operating properties. Real estate sales in our commercial segment incur costs of revenue directly associated with the land, development, construction, timber and selling costs. Our commercial segment generates timber revenue primarily from open market sales of timber on site without the associated delivery costs. Some of our JV assets and other assets incur interest and financing expenses related to loans as described in Note 10. Debt, Net included in Item 15 of this Form 10-K.
Total units and percentage leased for multi-family and senior living communities by location are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | December 31, 2023 | | | December 31, 2022 | | | December 31, 2021 | | ||||||||||||
| | | | | | | | | | | Percentage | | | | | | | Percentage | | | | | | | Percentage | |
| | | | | | | | | | | Leased | | | | | | | Leased | | | | | | | Leased | |
| | | | Units | Units | | Units | | of Units | | | Units | | Units | | of Units | | | Units | | Units | | of Units | | ||
| | | Location | | Planned | | Completed | | Leased | | Completed | | | Completed | | Leased | | Completed | | | Completed | | Leased | | Completed | |
| Multi-family | | | | | | | | | | | | | | | | | | | | | | | | ||
| Pier Park Crossings (a) (b) | | Bay County, FL | | 240 | | 240 | | 226 | | 94 | % | | 240 | | 228 | | 95 | % | | 240 | | 234 | | 98 | % |
| Pier Park Crossings Phase II (a) (b) | | Bay County, FL | | 120 | | 120 | | 118 | | 98 | % | | 120 | | 115 | | 96 | % | | 120 | | 113 | | 94 | % |
| Watersound Origins Crossings (a) (b) | | Walton County, FL | | 217 | | 217 | | 193 | | 89 | % | | 217 | | 199 | | 92 | % | | 217 | | 207 | | 95 | % |
| Sea Sound (c) | | Bay County, FL | | N/A | | N/A | | N/A | | N/A | % | | N/A | | N/A | | N/A | % | | 214 | | 203 | | 95 | % |
| North Bay Landing (b) (d) | | Bay County, FL | | 240 | | 240 | | 222 | | 93 | % | | 120 | | 94 | | 78 | % | | — | | — | | N/A | % |
| Mexico Beach Crossings (a) (b) (e) | | Bay County, FL | | 216 | | 216 | | 76 | | 35 | % | | — | | — | | N/A | % | | — | | — | | N/A | % |
| Origins Crossings Townhomes (b) (f) | | Walton County, FL | | 64 | | 64 | | 46 | | 72 | % | | 48 | | 33 | | 69 | % | | — | | — | | N/A | % |
| WindMark Beach (g) | | Gulf County, FL | | 31 | | 31 | | 12 | | 39 | % | | 12 | | 10 | | 83 | % | | 31 | | 31 | | 100 | % |
| Total multi-family units | | 1,128 | | 1,128 | | 893 | | 79 | % | | 757 | | 679 | | 90 | % | | 822 | | 788 | | 96% | % | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Senior living communities | | | | | | | | | | | | | | | | | | | | | | | | ||
| Watercrest (a) | | Walton County, FL | | 107 | | 107 | | 106 | | 99 | % | | 107 | | 88 | | 82 | % | | 107 | | 47 | | 44 | % |
| Watersound Fountains (h) | | Walton County, FL | | 148 | | — | | — | | N/A | % | | — | | — | | N/A | % | | — | | — | | N/A | % |
| Total senior living units | | 255 | | 107 | | 106 | | 99 | % | | 107 | | 88 | | 82 | % | | 107 | | 47 | | 44 | % | ||
| Total units | | 1,383 | | 1,235 | | 999 | | 81 | % | | 864 | | 767 | | 89 | % | | 929 | | 835 | | 90 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
30
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | The community is managed by our unconsolidated JV, Watersound Management, LLC (“Watersound Management JV”). The Watersound Management JV is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (c) | Construction of the 300-unit multi-family community was completed in the first quarter of 2022. In November 2022, FDSJ Eventide, LLC (the “Sea Sound JV”) sold its assets to a third party. The Sea Sound JV is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (d) | Construction was completed in the second quarter of 2023. |
| Column 1 | Column 2 |
|---|---|
| (e) | Construction was completed in the fourth quarter of 2023. |
| Column 1 | Column 2 |
|---|---|
| (f) | Construction was completed in the first quarter of 2023. |
| Column 1 | Column 2 |
|---|---|
| (g) | Renovation of 19 units for long-term rental use was completed in the second half of 2023. As of December 31, 2022, we were in the process of converting 19 units for long-term rental use, which were not available for lease due to renovation. The year ended December 31, 2021 included 19 units for short-term lease in a vacation rental program. |
| Column 1 | Column 2 |
|---|---|
| (h) | Construction began in the second quarter of 2021 and is ongoing. Once complete, the senior living community will be operated by our JV partner. WOSL, LLC, (the “Watersound Fountains Independent Living JV”) is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
Pier Park Crossings, which was developed in two phases, includes 360 completed apartment units in Panama City Beach, Florida. Watersound Origins Crossings includes 217 completed apartment units and Origins Crossings Townhomes includes 64 completed units near the Watersound Town Center. North Bay Landing includes 240 completed apartment units in Panama City, Florida. Mexico Beach Crossings includes 216 completed apartment units in Mexico Beach, Florida. The WindMark Beach community includes 31 completed long-term rental units in Port St. Joe, Florida. Watercrest includes 107 completed senior living units in Santa Rosa Beach, Florida. In addition, we have a senior living community under construction, through our unconsolidated Watersound Fountains Independent Living JV. Watersound Fountains, planned for 148 independent living units, is located near the Watersound Town Center and the Watersound Origins residential community. We have additional multi-family communities in various stages of planning.
Our leasing portfolio consists of approximately 1,082,000 square feet of leasable space for mixed-use, retail, industrial, office, self-storage and medical uses. Through separate unconsolidated JVs, other commercial properties that are operated by our JV partners include a 124-room TownePlace Suites by Marriott (Pier Park TPS JV), a Busy Bee branded fuel station and convenience store, which includes a Starbucks, (SJBB, LLC, the “Busy Bee JV”) and a golf cart sales and service facility (SJECC, LLC, the “Electric Cart Watersound JV”), all located in Bay County, Florida.
The total net rentable square feet and percentage leased of leasing properties are as follows:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2023 | | | December 31, 2022 | | | December 31, 2021 | |||||||
| | | Net | | | Net | | | | Net | | |||||||
| | | | | Rentable | | | | | Rentable | | | | | Rentable | | | |
| | | | | Square | | Percentage | | | Square | | Percentage | | | Square | | Percentage | |
| | | Location | | Feet* | | Leased | | | Feet* | | Leased | | | Feet* | | Leased | |
| Pier Park North (a) | Bay County, FL | 320,310 | 100 | % | | 320,310 | 97 | % | | 320,310 | 95 | % | |||||
| VentureCrossings | Bay County, FL | 303,605 | 98 | % | | 303,605 | 96 | % | | 303,605 | 88 | % | |||||
| Watersound Town Center (b) (c) | | Walton County, FL | | 137,921 | | 83 | % | | 89,662 | | 99 | % | | 24,764 | | 100 | % |
| Beckrich Office Park (c) (d) | Bay County, FL | 78,322 | 93 | % | | 78,294 | 99 | % | | 81,065 | 85 | % | |||||
| Watersound Self-Storage (e) | | Walton County, FL | | 67,694 | | 92 | % | | 67,694 | | 87 | % | | 67,694 | | 50 | % |
| WindMark Beach Town Center (c) (f) | Gulf County, FL | 44,748 | 71 | % | | 44,748 | 71 | % | | 44,748 | 67 | % | |||||
| WaterColor Town Center (c) | Walton County, FL | 22,199 | 100 | % | | 22,199 | 100 | % | | 22,199 | 100 | % | |||||
| Cedar Grove Commerce Park | | Bay County, FL | | 19,389 | | 100 | % | | 19,389 | | 100 | % | | 19,389 | | 100 | % |
| Port St. Joe Commercial | Gulf County, FL | 16,964 | 100 | % | | 16,964 | 100 | % | | 16,964 | 100 | % | |||||
| Beach Commerce Park (c) | Bay County, FL | 14,800 | 100 | % | | 14,800 | 100 | % | | 14,800 | 100 | % | |||||
| South Walton Commerce Park (g) | | Walton County, FL | | 11,570 | | 100 | % | | 11,570 | | 100 | % | | 11,570 | | 88 | % |
| WaterSound Gatehouse (c) | Walton County, FL | 10,271 | 100 | % | | 10,271 | 100 | % | | 10,271 | 100 | % | |||||
| Other (h) | | Bay, Gulf and Walton Counties, FL | | 34,224 | | 100 | % | | 34,224 | | 100 | % | | 34,224 | | 100 | % |
| SummerCamp Commercial (i) | Franklin County, FL | N/A | N/A | % | | N/A | N/A | % | | 13,000 | 0 | % | |||||
| | 1,082,017 | 95 | % | | 1,033,730 | 95 | % | | 984,603 | 87 | % |
31
Table of Contents
| Column 1 | Column 2 |
|---|---|
| * | Net Rentable Square Feet is designated as the current square feet available for lease as specified in the applicable lease agreements plus management’s estimate of space available for lease based on construction drawings. |
| Column 1 | Column 2 |
|---|---|
| (a) | Property is related to a consolidated JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| Column 1 | Column 2 |
|---|---|
| (b) | Construction of additional leasing space was completed in 2023 and 2022. Includes net rentable square feet of 6,752 within our residential segment. Included in net rentable square feet as of December 31, 2023, is 2,137 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (c) | In addition to net rentable square feet there is also space that we occupy or that serves as common area. |
| Column 1 | Column 2 |
|---|---|
| (d) | Included in net rentable square feet as of December 31, 2023, 2022 and 2021, is 1,500 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (e) | Construction was completed in the third quarter of 2021. |
| Column 1 | Column 2 |
|---|---|
| (f) | Included in net rentable square feet as of December 31, 2023, 2022 and 2021, is 13,808 square feet of unfinished space. |
| Column 1 | Column 2 |
|---|---|
| (g) | Included in net rentable square feet as of December 31, 2022 and 2021, is 1,364 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (h) | Includes various other properties, each with less than 10,000 net rentable square feet. |
| Column 1 | Column 2 |
|---|---|
| (i) | As of December 31, 2022, the space was no longer available for lease. The property was impaired in 2011 and has no cost basis as of December 31, 2023, 2022 and 2021. |
We have commercial projects under development and construction as detailed in the table below. In addition to these properties, we have other commercial buildings and sites in various stages of planning and development.
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2023 | |||||||||
| | | Location | | Completed Net Rentable Square Feet | | Percentage Leased | | | Square Feet Under Construction | | Additional Planned Square Feet | | Total Square Feet* |
| Watersound Town Center | | Walton County, FL | | 137,921 | | 83 | % | | 16,020 | | 246,059 | | 400,000 |
| Watersound West Bay Center | | Bay County, FL | | — | | N/A | % | | 3,346 | | 496,654 | | 500,000 |
| FSU/TMH Medical Campus | | Bay County, FL | | — | | N/A | % | | 78,670 | | 241,330 | | 320,000 |
| | | | | 137,921 | | 83 | % | | 98,036 | | 984,043 | | 1,220,000 |
| Column 1 | Column 2 |
|---|---|
| * | Total square feet are based on current estimates and are subject to change. |
32
Table of Contents
Results of Operations
Consolidated Results
The following table sets forth a comparison of the results of our operations:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Real estate revenue | | $ | 186.0 | | $ | 115.9 | | $ | 164.6 |
| Hospitality revenue | | 152.4 | | 97.2 | | 75.3 | |||
| Leasing revenue | | 50.8 | | 39.2 | | 27.1 | |||
| Total revenue | | 389.2 | | 252.3 | | 267.0 | |||
| Expenses: | | | | ||||||
| Cost of real estate revenue | | 88.0 | | 50.8 | | 61.4 | |||
| Cost of hospitality revenue | | 122.2 | | 77.5 | | 58.3 | |||
| Cost of leasing revenue | | 25.8 | | 17.6 | | 11.6 | |||
| Corporate and other operating expenses | | 23.8 | | 22.1 | | 23.0 | |||
| Depreciation, depletion and amortization | | 38.7 | | 22.9 | | 18.2 | |||
| Total expenses | | 298.5 | | 190.9 | | 172.5 | |||
| Operating income | | 90.7 | | 61.4 | | 94.5 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | 13.3 | | 9.9 | | 7.2 | |||
| Interest expense | | (30.6) | | (18.4) | | (15.9) | |||
| Gain on contributions to unconsolidated joint ventures | | 0.7 | | 2.7 | | 3.6 | |||
| Equity in income (loss) from unconsolidated joint ventures | | | 22.7 | | | 26.0 | | | (0.9) |
| Other income, net | | 3.2 | | 13.0 | | 10.2 | |||
| Total other income, net | | 9.3 | | 33.2 | | 4.2 | |||
| Income before income taxes | | 100.0 | | 94.6 | | 98.7 | |||
| Income tax expense | | (26.0) | | (24.4) | | (25.0) | |||
| Net income | | $ | 74.0 | | $ | 70.2 | | $ | 73.7 |
Results of operations in this Form 10-K generally discusses 2023 and 2022 items and comparisons. For a detailed discussion of results of operations and comparisons for 2022 and 2021, see Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in our Form 10‑K for the year ended December 31, 2022 filed with the SEC on February 22, 2023.
33
Table of Contents
Real Estate Revenue and Gross Profit
The following table sets forth a comparison of our total consolidated real estate revenue and gross profit:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | ||
| | | | 2023 | % (a) | 2022 | % (a) | 2021 | % (a) | | ||||||||
| | | | Dollars in millions | ||||||||||||||
| Revenue: | | | | | | ||||||||||||
| Residential real estate revenue | | | $ | 155.7 | 83.7 | % | $ | 92.8 | 80.1 | % | $ | 144.7 | 87.9 | % | |||
| Commercial and rural real estate revenue | | | 21.3 | 11.5 | % | 13.7 | 11.8 | % | 12.0 | 7.3 | % | ||||||
| Timber revenue | | | | 4.9 | | 2.6 | % | | 6.7 | | 5.8 | % | | 6.0 | | 3.6 | % |
| Other revenue | | | 4.1 | 2.2 | % | 2.7 | 2.3 | % | 1.9 | 1.2 | % | ||||||
| Real estate revenue | | | $ | 186.0 | 100.0 | % | $ | 115.9 | 100.0 | % | $ | 164.6 | 100.0 | % | |||
| | | | | | | | | | | | | | | | | | |
| Gross profit: | | | | | | ||||||||||||
| Residential real estate | | | $ | 77.8 | 50.0 | % | $ | 48.7 | 52.5 | % | $ | 87.9 | 60.7 | % | |||
| Commercial and rural real estate | | | 14.7 | 69.0 | % | 9.7 | 70.8 | % | 9.5 | 79.2 | % | ||||||
| Timber | | | | 4.1 | | 83.7 | % | | 5.9 | | 88.1 | % | | 5.3 | | 88.3 | % |
| Other | | | 1.4 | 34.1 | % | 0.8 | 29.6 | % | 0.5 | 26.3 | % | ||||||
| Gross profit | | | $ | 98.0 | 52.7 | % | $ | 65.1 | 56.2 | % | $ | 103.2 | 62.7 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Calculated percentage of total real estate revenue and the respective gross margin percentage. |
Residential Real Estate Revenue and Gross Profit. During 2023, residential real estate revenue increased $62.9 million, or 67.8%, to $155.7 million, as compared to $92.8 million in 2022. During 2023, residential real estate gross profit increased $29.1 million, to $77.8 million (or gross margin of 50.0%), as compared to $48.7 million, (or gross margin of 52.5%) in 2022. During 2023, we sold 1,063 homesites and had unimproved residential land sales of $0.6 million, compared to 752 homesites and unimproved residential land sales of $1.1 million during 2022. During 2023 and 2022 the average base revenue, excluding homesite residuals, per homesite sold was approximately $107,000 and $98,000, respectively, due to the mix of sales from different communities. The current period homesite sales also include the sale of 100 entitled but undeveloped homesites sold within the SouthWood community, compared to 42 in the prior period, which reduced the average price per homesite. The revenue, gross profit and margin for each period was impacted by the difference in pricing among the communities, the difference in the cost of the homesite development and the volume of sales within each of the communities. The number of homesites sold varied in each period due to the timing of homebuilder contractual closing obligations in our residential communities.
Commercial and Rural Real Estate Revenue and Gross Profit. During 2023, we had twenty-eight commercial and rural real estate sales totaling approximately 474 acres for $21.0 million and land improvement services of $0.3 million, together resulting in a gross profit of $14.7 million (or gross margin of 69.0%). During 2022, we had twenty-nine commercial and rural real estate sales totaling approximately 283 acres for $12.7 million and land improvement services of $1.0 million, together resulting in a gross profit of $9.7 million (or gross margin of 70.8%). Revenue from commercial and rural real estate can vary significantly from period-to-period depending on the proximity to developed areas and mix of real estate sold in each period, with varying compositions of retail, office, industrial and other commercial uses.
Our gross margin can vary significantly from period-to-period depending on the characteristics of the property sold. Sales of rural and timber land typically have a lower cost basis than residential and commercial real estate sales. In addition, our cost basis in residential and commercial real estate can vary depending on the amount of development or other costs incurred on the property.
Timber Revenue and Gross Profit. Timber revenue decreased $1.8 million, or 26.9%, to $4.9 million during 2023, as compared to $6.7 million in 2022. The decrease was primarily due to a decrease in prices and tons of wood products sold in the current period. There were 259,000 tons of wood products sold at an average price per ton of $16.56 during 2023,
34
Table of Contents
as compared to 275,000 tons of wood products sold at an average price per ton of $22.71, during 2022. Timber gross margin was 83.7% during 2023, compared to 88.1% during 2022. The decrease was primarily due to lower prices and less tons sold in the current period.
Other Revenue. Other revenue primarily consists of mitigation bank credit sales and title insurance business revenue.
Hospitality Revenue and Gross Profit
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | ||||||||
| | 2023 | 2022 | 2021 | | |||||
| | In millions | ||||||||
| Hospitality revenue | $ | 152.4 | | $ | 97.2 | | $ | 75.3 | |
| Gross profit | $ | 30.2 | | $ | 19.7 | | $ | 17.0 | |
| Gross margin | 19.8 | % | 20.3 | % | 22.6 | % |
Hospitality revenue increased $55.2 million, or 56.8% to $152.4 million during 2023, as compared to $97.2 million in 2022. The increase in hospitality revenue was primarily related to the continued increase of club members and opening of new Camp Creek amenities in April 2023, as well as an increase in lodging revenue. The increase in lodging revenue was related to The Pearl Hotel, which we acquired in December 2022; Embassy Suites by Hilton Panama City Beach Resort, which opened in April 2023; The Lodge 30A, which opened in February 2023; Home2 Suites by Hilton Santa Rosa Beach, Hotel Indigo Panama City Marina and Camp Creek Inn, which opened in June 2023; Homewood Suites by Hilton Panama City Beach, which opened in March 2022; and new WaterColor Inn suites, which opened in June 2022. The increase in hospitality revenue was also due to the opening of a standalone restaurant and marinas in 2022. As of December 31, 2023, Watersound Club had 3,317 members, compared with 2,604 members as of December 31, 2022, an increase of 713 members. As of December 31, 2023, we had 1,053 operational hotel rooms, compared with 407 operational hotel rooms as of December 31, 2022, an increase of 646 rooms (both periods exclude 124 rooms related to an unconsolidated JV). Hospitality had a gross margin of 19.8% during 2023, compared to 20.3% during 2022. The decrease in gross margin was primarily due to the opening costs associated with opening five new hotels in 2023.
Leasing Revenue and Gross Profit
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | ||||||||
| | 2023 | 2022 | 2021 | | |||||
| | In millions | | |||||||
| Leasing revenue | $ | 50.8 | | $ | 39.2 | | $ | 27.1 | |
| Gross profit | $ | 25.0 | | $ | 21.6 | | $ | 15.5 | |
| Gross margin | 49.2 | % | 55.1 | % | 57.2 | % |
Leasing revenue increased $11.6 million, or 29.6%, to $50.8 million during 2023, as compared to $39.2 million in 2022. The increase was primarily due to new multi-family, senior living and marina leases, as well as other new leases. Leasing gross margin decreased to 49.2% during 2023, as compared to 55.1% during 2022, primarily due to increased operating costs, as well as start-up and lease-up expenses in the current period.
35
Table of Contents
Corporate and Other Operating Expenses
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Employee costs | | $ | 10.4 | | $ | 9.6 | | $ | 10.4 |
| Property taxes and insurance | | 6.4 | | 5.5 | | 5.4 | |||
| Professional fees | | 4.0 | | 3.7 | | 3.2 | |||
| Marketing and owner association costs | | 1.0 | | 1.1 | | 1.6 | |||
| Occupancy, repairs and maintenance | | 0.4 | | 0.7 | | 0.7 | |||
| Other miscellaneous | | 1.6 | | 1.5 | | 1.7 | |||
| Total corporate and other operating expenses | | $ | 23.8 | | $ | 22.1 | | $ | 23.0 |
Corporate and other operating expenses increased $1.7 million to $23.8 million during 2023, as compared to $22.1 million in 2022. The increase was primarily due to employee costs related to restricted stock awards, property taxes and professional fees. See Note 15. Stockholders’ Equity included in Item 15 of this Form 10-K for additional information related to the issuance of common stock for employee compensation.
Depreciation, Depletion and Amortization
Depreciation, depletion and amortization expense increased $15.8 million during 2023, as compared to 2022, primarily due to new hospitality and commercial assets placed in service. Depreciation is a non-cash, generally accepted accounting principles (“GAAP”) expense which is amortized over an asset’s useful life, while maintenance and repair expenses are period costs and expensed as incurred. See Note 2. Significant Account Policies included in Item 15 of this Form 10-K for additional information.
Investment Income, Net
Investment income, net primarily includes (i) interest and dividends earned and accretion of the net discount (ii) net unrealized gain or loss related to investments – equity securities, (iii) interest income earned on the time deposit held by a special purpose entity and (iv) interest earned on notes receivable and other receivables as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Interest, dividend and accretion income | | $ | 2.9 | | $ | 0.8 | | $ | 0.1 |
| Unrealized loss on investments, net | | | — | | | — | | | (1.9) |
| Interest income from investments in special purpose entities | | 8.0 | | 8.0 | | 8.1 | |||
| Interest earned on notes receivable and other interest | | 2.4 | | 1.1 | | 0.9 | |||
| Total investment income, net | | $ | 13.3 | | $ | 9.9 | | $ | 7.2 |
Investment income, net increased $3.4 million to $13.3 million during 2023, as compared to $9.9 million in 2022. The increase was primarily due to higher interest rates earned on our investments and cash equivalents in the current period. The increase was also due to interest earned on the unimproved land contribution to our unconsolidated Latitude Margaritaville Watersound JV related to increased home sale transactions in the community in the current period. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Interest Expense
Interest expense primarily includes interest incurred on project financing, the Senior Notes issued by Northwest Florida Timber Finance, LLC, Community Development District (“CDD”) debt and finance leases, as well as amortization of debt discount and premium and debt issuance costs as detailed in the table below:
36
Table of Contents
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Interest incurred for project financing and other interest expense | | $ | 21.8 | | $ | 9.6 | | $ | 7.1 |
| Interest expense and amortization of discount and issuance costs for Senior Notes issued by special purpose entity | | | 8.8 | | | 8.8 | | | 8.8 |
| Total interest expense | | $ | 30.6 | | $ | 18.4 | | $ | 15.9 |
Interest expense increased $12.2 million, or 66.3%, to $30.6 million in 2023, as compared to $18.4 million in 2022, related to the increase in project financing and higher interest rates. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information regarding project financing.
Gain on Contributions to Unconsolidated Joint Ventures
Gain on contributions to unconsolidated joint ventures includes gain on land, impact fees and additional infrastructure improvements contributed to our unconsolidated JVs as detailed in the table below. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Latitude Margaritaville Watersound JV (a) | | $ | 0.7 | | $ | 0.9 | | $ | 0.5 |
| Watersound Fountains Independent Living JV (b) | | | — | | | — | | | 3.1 |
| Pier Park RI JV (c) | | | — | | | 1.4 | | | — |
| Electric Cart Watersound JV (d) | | | — | | | 0.4 | | | — |
| Gain on Contributions to Unconsolidated Joint Ventures | | $ | 0.7 | | $ | 2.7 | | $ | 3.6 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes a gain of $0.7 million, $0.9 million and $0.5 million in 2023, 2022 and 2021, respectively, on additional infrastructure improvements contributed. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes a gain of $3.1 million in 2021 on land contributed. |
| Column 1 | Column 2 |
|---|---|
| (c) | Includes a gain of $1.4 million in 2022 on land and impact fees contributed. |
| Column 1 | Column 2 |
|---|---|
| (d) | Includes a gain of $0.4 million in 2022 on land contributed. |
Equity in Income (Loss) from Unconsolidated Joint Ventures
Equity in income (loss) from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated JVs accounted for by the equity method as detailed in the table below. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||
| | 2023 | | 2022 | | 2021 | |||
| | In millions | |||||||
| Latitude Margaritaville Watersound JV (a) | $ | 23.6 | | $ | 3.9 | | $ | (1.9) |
| Sea Sound JV (b) | | — | | | 21.7 | | | — |
| Watersound Fountains Independent Living JV (c) | | (0.7) | | | (0.2) | | | — |
| Pier Park TPS JV | | (0.4) | | | — | | | 0.6 |
| Busy Bee JV | | — | | | 0.5 | | | 0.4 |
| Electric Cart Watersound JV (d) | | 0.1 | | | — | | | — |
| Watersound Management JV | | 0.1 | | | 0.1 | | | — |
| Total equity in income (loss) from unconsolidated joint ventures | $ | 22.7 | | $ | 26.0 | | $ | (0.9) |
| Column 1 | Column 2 |
|---|---|
| (a) | During 2023 and 2022, the Latitude Margaritaville Watersound JV completed 641 and 316 home sale transactions, respectively. The Latitude Margaritaville Watersound JV began completing home sale transactions in the fourth quarter of 2021. |
| Column 1 | Column 2 |
|---|---|
| (b) | In November 2022, the Sea Sound JV sold its assets to an unrelated third party for $92.5 million, resulting in a total gain on sale of $36.1 million. The year ended December 31, 2022, includes our proportionate share of the gain on sale of $21.7 million. As a result of the sale, the Sea Sound JV no longer has activity from operations. |
37
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (c) | The project is under construction. |
| Column 1 | Column 2 |
|---|---|
| (d) | JV was formed in February 2022. The permanent sales and service facility located in the Watersound West Bay Center was completed in the fourth quarter of 2023. |
Other Income, Net
Other income (expense), net primarily includes income from our retained interest investments, gain on insurance recoveries, loss from hurricane damage and other income and expense items as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Accretion income from retained interest investments | | $ | 2.6 | | $ | 1.7 | | $ | 1.5 |
| Gain on insurance recoveries | | | — | | | 9.8 | | | 4.9 |
| Loss from hurricane damage | | | — | | | — | | | (0.1) |
| Miscellaneous income, net | | 0.6 | | 1.5 | | 3.9 | |||
| Other income, net | | $ | 3.2 | | $ | 13.0 | | $ | 10.2 |
Other income, net decreased $9.8 million to $3.2 million during 2023, as compared to $13.0 million in 2022. Accretion income from retained interest investments increased $0.9 million during 2023 due to an agreement by all parties for an optional prepayment of the related bonds, in full, in August 2023, prior to the installment notes’ scheduled maturity in 2024. See Note 8. Other Assets included in Item 15 of this Form 10-K for additional information. The year ended December 31, 2022 includes a gain on insurance recovery of $9.7 million related to Hurricane Michael. In November 2022, we closed out the insurance claim related to Hurricane Michael and therefore will not receive additional proceeds in future periods.
Miscellaneous income, net during 2023, includes $1.1 million of income received from the Florida Division of Emergency Management’s Florida Timber Recovery Block Grant Program (“TRBG”) for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael. Miscellaneous income, net during 2023 also includes $0.6 million of expense for cleanup of damaged timber as a result of Hurricane Michael. Miscellaneous income, net during 2023 and 2022 includes income of $0.4 million and $1.0 million, respectively, related to gain on retained interest investment. Miscellaneous income, net during 2022 includes $2.6 million received from the Pier Park CDD for repayment of subordinated notes. Miscellaneous income, net during 2022 also includes expense of $1.1 million for design costs no longer pursued and $0.6 million for a homeowner’s association special assessment. See Note 18. Other Income, Net included in Item 15 of this Form 10-K for additional information.
Income Tax Expense
Income tax expense was $26.0 million in 2023, compared to $24.4 million in 2022. Our effective tax rate was 25.1% in 2023, as compared to 25.6% in 2022.
Our effective rate for 2023 and 2022, differed from the federal statutory rate of 21.0% primarily due to state income taxes, tax credits and other permanent items. See Note 13. Income Taxes included in Item 15 of this Form 10-K for additional information.
38
Table of Contents
Segment Results
Residential
The table below sets forth the consolidated results of operations of our residential segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Real estate revenue | | | | | | | | | |
| Residential real estate revenue | | $ | 145.6 | | $ | 85.1 | | $ | 137.8 |
| Other revenue | | 10.1 | | 7.7 | | 6.9 | |||
| Total real estate revenue | | | 155.7 | | | 92.8 | | | 144.7 |
| Leasing revenue | | | 0.1 | | | 0.1 | | | 0.2 |
| Total revenue | | 155.8 | | 92.9 | | 144.9 | |||
| Expenses: | | | | ||||||
| Cost of real estate and other revenue | | 77.9 | | 44.1 | | 56.8 | |||
| Other operating expenses | | 4.5 | | 3.9 | | 4.8 | |||
| Depreciation, depletion and amortization | | 0.2 | | 0.2 | | 0.2 | |||
| Total expenses | | 82.6 | | 48.2 | | 61.8 | |||
| Operating income | | 73.2 | | 44.7 | | 83.1 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | | 1.7 | | | 1.1 | | | 0.8 |
| Interest expense | | (0.4) | | (0.5) | | (0.6) | |||
| Gain on contributions to unconsolidated joint ventures | | | 0.7 | | | 0.9 | | | 0.5 |
| Equity in income (loss) from unconsolidated joint ventures | | | 23.6 | | | 3.9 | | | (1.9) |
| Other income (expense), net | | 0.2 | | (0.5) | | 0.1 | |||
| Total other income (expense), net | | 25.8 | | 4.9 | | (1.1) | |||
| Income before income taxes | | $ | 99.0 | | $ | 49.6 | | $ | 82.0 |
The following tables set forth our consolidated residential real estate revenue and cost of revenue activity:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2023 | | |||||||||||
| | Units | | | Cost of | Gross | Gross | | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | | 1,063 | | $ | 145.0 | | $ | 73.5 | | $ | 71.5 | | 49.3 | % |
| Land sales | N/A | | | 0.6 | | | 0.1 | | | 0.5 | | 83.3 | % | |
| Total consolidated | 1,063 | | $ | 145.6 | | $ | 73.6 | | $ | 72.0 | 49.5 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 641 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,704 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 100 entitled but undeveloped homesites sold within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
39
Table of Contents
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2022 | | |||||||||||
| | Units | | | Cost of | Gross | Gross | | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | 752 | | $ | 84.0 | | $ | 41.0 | | $ | 43.0 | | 51.2 | % | |
| Land sale | N/A | | | 1.1 | | | — | | | 1.1 | | 100.0 | % | |
| Total consolidated | 752 | | $ | 85.1 | | $ | 41.0 | | $ | 44.1 | 51.8 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 316 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,068 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 42 entitled but undeveloped homesites sold within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2021 | ||||||||||||
| | | Units | | | Cost of | Gross | Gross | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | ||||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | | 804 | | $ | 136.7 | | $ | 52.7 | | $ | 84.0 | | 61.4 | % |
| Homes | | 2 | | | 1.0 | | | 0.9 | | | 0.1 | | 10.0 | % |
| Land sale | | N/A | | | 0.1 | | | — | | | 0.1 | | 100.0 | % |
| Total consolidated | | 806 | | $ | 137.8 | | $ | 53.6 | | $ | 84.2 | 61.1 | % | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 47 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 853 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 55 entitled but undeveloped homesites sold within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. The Latitude Margaritaville Watersound JV began completing home sale transactions in the fourth quarter of 2021. |
Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022
The following discussion sets forth details of the consolidated results of operations of our residential segment.
Homesites. Revenue from homesite sales increased $61.0 million, or 72.6%, during 2023, as compared to 2022, primarily due to the mix and number of homesites sold per community and the timing of homebuilder contractual closing obligations in our residential communities. During 2023 and 2022, the average base revenue, excluding homesite residuals, per homesite sold was approximately $107,000 and $98,000, respectively, due to the mix of sales from different communities. The current period homesite sales also include the sale of 100 entitled but undeveloped homesites sold within the SouthWood community, compared to 42 in the prior period, which reduced the average price per homesite. Revenue includes estimated homesite residuals of $24.0 million and $5.8 million, during 2023 and 2022, respectively. Gross margin decreased to 49.3% during 2023, as compared to 51.2% during 2022, primarily due to the cost, mix and number of homesites sold from different communities during each period. Gross margin may vary each period depending on the location of homesite sales.
40
Table of Contents
Land sales. During 2023, we had unimproved residential land sales for $0.6 million, resulting in a gross margin of approximately 83.3%. During 2022, we had unimproved residential land sales for $1.1 million, with de minimis cost of revenue.
Other revenue includes tap and impact fee credits sold and marketing fees. Other revenue includes estimated fees related to homebuilder homesite sales of $5.0 million and $1.9 million during 2023 and 2022, respectively. The increase in estimated homesite residuals and fees related to homebuilder homesite sales was due to the mix and number of homesites sold per community in the current period.
Leasing revenue includes long-term leases of residential assets.
Other operating expenses include salaries and benefits, property taxes, marketing, professional fees, project administration, owner association and CDD assessments and other administrative expenses.
Investment income, net primarily consists of interest earned on our notes receivable and unimproved land contribution to our unconsolidated Latitude Margaritaville Watersound JV as home sales are transacted in the community. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. Interest expense primarily consists of interest incurred on our portion of the total outstanding CDD debt. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Gain on contributions to unconsolidated joint ventures during 2023 and 2022, includes a gain of $0.7 million and $0.9 million, respectively, on additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Equity in income (loss) from unconsolidated joint ventures includes our proportionate share of earnings or losses of an unconsolidated JV accounted for by the equity method. Equity in income (loss) from unconsolidated joint ventures increased $19.7 million during 2023, compared to 2022. The increase was due to the completion of 641 home sale transactions by the Latitude Margaritaville Watersound JV during 2023, compared to 316 home sale transactions during 2022. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Other income (expense), net for 2022 includes $1.0 million of design costs no longer pursued.
41
Table of Contents
Hospitality
The table below sets forth the consolidated results of operations of our hospitality segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Hospitality revenue | | $ | 152.4 | | $ | 96.7 | | $ | 74.5 |
| Leasing revenue | | | 2.1 | | | 0.5 | | | 0.1 |
| Total revenue | | | 154.5 | | | 97.2 | | | 74.6 |
| Expenses: | | | | ||||||
| Cost of hospitality revenue | | 122.2 | | 76.9 | | 57.5 | |||
| Cost of leasing revenue | | 2.6 | | 0.9 | | — | |||
| Other operating expenses | | 1.8 | | 1.2 | | 1.0 | |||
| Depreciation, depletion and amortization | | 22.1 | | 9.4 | | 7.0 | |||
| Total expenses | | 148.7 | | 88.4 | | 65.5 | |||
| Operating income | | 5.8 | | 8.8 | | 9.1 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | | 0.3 | | | — | | | — |
| Interest expense | | | (9.6) | | | (1.7) | | | (0.5) |
| Other (expense) income, net | | (0.1) | | 1.8 | | 0.6 | |||
| Total other (expense) income, net | | (9.4) | | 0.1 | | 0.1 | |||
| (Loss) income before income taxes | | $ | (3.6) | | $ | 8.9 | | $ | 9.2 |
The following table sets forth details of our hospitality segment consolidated revenue and gross profit:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2023 | | | Year Ended December 31, 2022 | | Year Ended December 31, 2021 | ||||||||||||||||||||
| | | | | | Gross | | Gross | | | | | | Gross | | Gross | | | | | | Gross | | Gross | | |||
| | | Revenue | | Profit | | Margin | | | Revenue | | Profit | | Margin | | Revenue | | Profit | | Margin | ||||||||
| | | In millions | | ||||||||||||||||||||||||
| Clubs (a) | | $ | 54.0 | | $ | 15.5 | 28.7 | % | | $ | 40.7 | | $ | 12.4 | 30.5 | % | | $ | 31.9 | | $ | 9.3 | 29.2 | % | |||
| Hotels | | | 86.4 | | | 12.4 | | 14.4 | % | | | 46.0 | | | 7.3 | | 15.9 | % | | | 35.5 | | | 6.5 | | 18.3 | % |
| Other | | | 12.0 | | | 2.3 | | 19.2 | % | | | 10.0 | | | 0.1 | | 1.0 | % | | | 7.1 | | | 1.2 | 16.9 | % | |
| Total | | $ | 152.4 | | $ | 30.2 | 19.8 | % | | $ | 96.7 | | $ | 19.8 | 20.5 | % | | $ | 74.5 | | $ | 17.0 | 22.8 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes the Camp Creek Inn due to its proximity and guest access to Watersound Club amenities. The hotel opened in June 2023. |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Revenue from our clubs increased $13.3 million, or 32.7%, during 2023, as compared to 2022. The increase in revenue in the current period was due to increases in the number of club members and membership revenue, as well as the opening of new Camp Creek amenities in April 2023 and Camp Creek Inn in June 2023. As of December 31, 2023, Watersound Club had 3,317 members, compared with 2,604 members as of December 31, 2022, an increase of 713 members. Our clubs gross margin was 28.7% during 2023, compared to 30.5% during 2022. The decrease in gross margin was primarily due to the opening costs associated with the opening of new assets in the current period.
Revenue from our hotel operations increased $40.4 million, or 87.8%, during 2023, as compared to 2022. The increase was primarily due to an increase in lodging revenue from The Pearl Hotel, which we acquired in December 2022; Embassy Suites by Hilton Panama City Beach Resort, which opened in April 2023; The Lodge 30A, which opened in February 2023; Home2 Suites by Hilton Santa Rosa Beach and Hotel Indigo Panama City Marina, which both opened in June 2023; Homewood Suites by Hilton Panama City Beach, which opened in March 2022; and new WaterColor Inn suites, which opened in June 2022. Our hotels had a gross margin of 14.4% during 2023, as compared to
42
Table of Contents
15.9% during 2022. The decrease in gross margin was due to the opening costs associated with the opening of new hotels in the current period.
As of December 31, 2023, we had 1,053 operational hotel rooms, compared with 407 operational hotel rooms as of December 31, 2022, an increase of 646 rooms (both periods exclude 124 rooms related to an unconsolidated JV).
Revenue from other hospitality operations increased $2.0 million, or 20.0%, during 2023, as compared to 2022. The increase in other hospitality revenue was primarily related to revenue from a new standalone restaurant, which opened in August 2022, Point South Marina Bay Point, which reopened in the third quarter of 2022 and Point South Marina Port St. Joe, which reopened in the fourth quarter of 2022. Our other hospitality operations had a gross margin of 19.2% during 2023, compared to 1.0% during 2022. The increase in gross margin was due to new assets being operational in the current period.
Leasing revenue includes marina boat slip and dry storage rentals.
Other operating expenses include salaries and benefits, professional fees and other administrative expenses.
The increase of $12.7 million in depreciation, depletion and amortization expense during 2023, as compared to 2022, was primarily due to new properties placed in service.
Interest expense primarily includes interest incurred from our hospitality project financing. The increase of $7.9 million in interest expense during 2023, as compared to 2022, was primarily due to an increase in project financing and higher interest rates. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Other (expense) income, net for 2022, includes $2.6 million received from the Pier Park CDD for repayment of subordinated notes, partially offset by $0.6 million of expense for a homeowner’s association special assessment.
43
Table of Contents
Commercial
The table below sets forth the consolidated results of operations of our commercial segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2023 | 2022 | 2021 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Leasing revenue | | | | | | | | | |
| Commercial leasing revenue | | $ | 21.5 | | $ | 19.6 | | $ | 15.8 |
| Multi-family leasing revenue | | | 19.4 | | | 14.2 | | | 9.0 |
| Senior living leasing revenue | | | 7.3 | | | 4.7 | | | 2.0 |
| Total leasing revenue | | | 48.2 | | | 38.5 | | | 26.8 |
| Real estate revenue | | | | | | | | | |
| Commercial and rural real estate revenue | | 21.3 | | 13.7 | | 12.0 | |||
| Timber revenue | | | 4.9 | | | 6.7 | | | 6.0 |
| Total real estate revenue | | | 26.2 | | | 20.4 | | | 18.0 |
| Hospitality revenue | | | — | | | 0.5 | | | 0.7 |
| Total revenue | | 74.4 | | 59.4 | | 45.5 | |||
| Expenses: | | | | ||||||
| Cost of leasing revenue | | 22.9 | | 16.4 | | 11.4 | |||
| Cost of real estate revenue | | 7.4 | | 4.8 | | 3.2 | |||
| Cost of hospitality revenue | | | — | | | 0.6 | | | 0.8 |
| Other operating expenses | | 4.3 | | 4.2 | | 3.9 | |||
| Depreciation, depletion and amortization | | 16.1 | | 13.0 | | 10.7 | |||
| Total expenses | | 50.7 | | 39.0 | | 30.0 | |||
| Operating income | | 23.7 | | 20.4 | | 15.5 | |||
| Other (expense) income: | | | | ||||||
| Interest expense | | (11.7) | | (7.3) | | (5.9) | |||
| Gain on contributions to unconsolidated joint ventures | | | — | | | 1.8 | | | 3.1 |
| Equity in (loss) income from unconsolidated joint ventures | | | (0.9) | | | 22.1 | | | 1.0 |
| Other income (expense), net | | 0.1 | | (0.7) | | 3.7 | |||
| Total other (expense) income, net | | (12.5) | | 15.9 | | 1.9 | |||
| Income before income taxes | | $ | 11.2 | | $ | 36.3 | | $ | 17.4 |
The following table sets forth details of our commercial segment consolidated revenue and gross profit (deficit):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2023 | | | Year Ended December 31, 2022 | | Year Ended December 31, 2021 | ||||||||||||||||||||
| | | | | | | | | | | | | | Gross | | | | | | | | Gross | | | | |||
| | | | | | Gross | | Gross | | | | | | Profit | | Gross | | | | | | Profit | | Gross | | |||
| | | Revenue | | Profit | | Margin | | | Revenue | | (Deficit) | | Margin | | Revenue | | (Deficit) | | Margin | ||||||||
| | | In millions | | ||||||||||||||||||||||||
| Leasing | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial leasing | | $ | 21.5 | | $ | 13.2 | 61.4 | % | | $ | 19.6 | | $ | 12.7 | 64.8 | % | | $ | 15.8 | | $ | 10.8 | 68.4 | % | |||
| Multi-family leasing | | | 19.4 | | | 10.3 | 53.1 | % | | | 14.2 | | | 8.8 | 62.0 | % | | | 9.0 | | | 5.6 | 62.2 | % | |||
| Senior living leasing | | | 7.3 | | | 1.8 | | 24.7 | % | | | 4.7 | | | 0.6 | | 12.8 | % | | | 2.0 | | | (1.0) | | (50.0) | % |
| Total leasing | | | 48.2 | | | 25.3 | | 52.5 | % | | | 38.5 | | | 22.1 | | 57.4 | % | | | 26.8 | | | 15.4 | | 57.5 | % |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial and rural real estate | | | 21.3 | | | 14.7 | | 69.0 | % | | | 13.7 | | | 9.7 | | 70.8 | % | | | 12.0 | | | 9.5 | | 79.2 | % |
| Timber | | | 4.9 | | | 4.1 | | 83.7 | % | | | 6.7 | | | 5.9 | | 88.1 | % | | | 6.0 | | 5.3 | 88.3 | % | ||
| Total real estate | | | 26.2 | | | 18.8 | | 71.8 | % | | | 20.4 | | | 15.6 | | 76.5 | % | | | 18.0 | | | 14.8 | | 82.2 | % |
| Hospitality | | | — | | | — | | N/A | % | | | 0.5 | | | (0.1) | | (20.0) | % | | | 0.7 | | | (0.1) | | (14.3) | % |
| Total | | $ | 74.4 | | $ | 44.1 | 59.3 | % | | $ | 59.4 | | $ | 37.6 | 63.3 | % | | $ | 45.5 | | $ | 30.1 | 66.2 | % |
44
Table of Contents
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
The following discussion sets forth details of the consolidated results of operations of our commercial segment.
Total leasing revenue increased $9.7 million, or 25.2% during 2023, as compared to 2022. The increase was primarily due to new multi-family and senior living leases as well as other new leases. Total leasing gross margin during 2023 was 52.5%, as compared to 57.4% during 2022. The decrease in leasing gross margin was primarily due to increased operating costs, as well as start-up and lease-up expenses in the current period. As of December 31, 2023, we had net rentable square feet of approximately 1,082,000, of which approximately 1,029,000 square feet were under lease. As of December 31, 2022, we had net rentable square feet of approximately 1,034,000, of which approximately 987,000 square feet were under lease. As of December 31, 2023, our consolidated entities had 1,235 multi-family and senior living units completed, of which 999 were leased, compared to 864 multi-family and senior living units completed, of which 767 were leased as of December 31, 2022.
Commercial and rural real estate revenue related to sales for the three years ended December 31, 2023 includes the following:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Number of | | | | Average Price | | | | | Gross Profit | ||
| Period | | Sales | | Acres Sold | | Per Acre | | Revenue | | on Sales | |||
| | | | | | In millions (except for average price per acre) | ||||||||
| 2023 | 28 | 474 | $ | 44,304 | $ | 21.0 | $ | 14.5 | |||||
| 2022 | 29 | 283 | $ | 44,876 | $ | 12.7 | $ | 9.3 | |||||
| 2021 | 22 | 577 | $ | 20,797 | $ | 12.0 | $ | 9.5 |
We believe the diversity of our commercial segment complements the growth of our residential and hospitality segments. Commercial and rural real estate revenue can vary depending on the proximity to developed areas and the mix and characteristics of commercial and rural real estate sold in each period, with varying compositions of retail, office, industrial and other commercial uses. During 2023, we had twenty-eight commercial and rural real estate sales of approximately 474 acres for $21.0 million and land improvement services of $0.3 million, together resulting in a gross margin of approximately 69.0%. During 2022, we had twenty-nine commercial and rural real estate sales of approximately 283 acres for $12.7 million and land improvement services of $1.0 million, together resulting in a gross margin of approximately 70.8%.
Timber revenue decreased by $1.8 million, or 26.9%, to $4.9 million during 2023, as compared to $6.7 million in 2022. The decrease was primarily due to a decrease in prices and tons of wood products sold in the current period. There were 259,000 tons of wood products sold during 2023, as compared to 275,000 tons of wood products sold during 2022. The average price of wood product sold decreased to $16.56 per ton during 2023, as compared to $22.71 per ton during 2022. Timber gross margin was 83.7% during 2023, as compared to 88.1% during 2022. The decrease was primarily due to the lower prices and less tons sold in the current period.
Hospitality revenue includes some of our short-term vacation rentals.
Other operating expenses include salaries and benefits, property taxes, CDD assessments, professional fees, marketing, project administration and other administrative expenses.
The increase of $3.1 million in depreciation, depletion and amortization expense during 2023, as compared to 2022, was primarily due to new properties placed in service.
Interest expense primarily includes interest incurred from our commercial project financing and CDD debt. The increase of $4.4 million in interest expense during 2023, as compared to 2022, was primarily due to an increase in project financing and higher interest rates. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
45
Table of Contents
Gain on contributions to unconsolidated joint ventures for 2022, includes a gain of $1.4 million on land contributed to our unconsolidated Pier Park RI JV and a gain of $0.4 million on land contributed to our unconsolidated Electric Cart Watersound JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Equity in (loss) income from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated JVs accounted for by the equity method. Equity in (loss) income from unconsolidated joint ventures during 2023 had a loss of $0.9 million, primarily related to start-up expenses for the Watersound Fountains Independent Living JV. In November 2022, the Sea Sound JV sold its assets to an unrelated third party for $92.5 million, resulting in a total gain on sale of $36.1 million. Equity in (loss) income during 2022 included $21.7 million related to our proportionate share of the gain on sale. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Liquidity and Capital Resources
As of December 31, 2023, we had cash and cash equivalents of $86.1 million, compared to cash and cash equivalents and U.S. Treasury Bills classified as investments – debt securities of $78.3 million as of December 31, 2022. Although we do not currently hold any Securities, we did hold Securities as of December 31, 2022. See Note 5. Investments included in Item 15 of this Form 10-K for additional information regarding our previous investments.
We believe that our current cash position, financing arrangements and cash generated from operations will provide us with sufficient liquidity to satisfy our anticipated working capital needs, expected capital expenditures, principal and interest payments on our long-term debt, capital contributions to JVs, Latitude Margaritaville Watersound JV note commitment, authorized stock repurchases and authorized dividends for the next twelve months. See Part I. Item 1A. Risk Factors.
During 2023, we invested a total of $217.8 million in capital expenditures, which includes $74.4 million for our residential segment, $70.1 million for our commercial segment, $72.3 million for our hospitality segment and $1.0 million for corporate expenditures. The $217.8 million in capital expenditures included $209.8 million for new operating assets or for residential development and $8.0 million for sustaining capital on existing operating properties. We anticipate that future capital commitments will be funded through cash generated from operations, new financing arrangements, cash on hand and cash equivalents. As of December 31, 2023, we had a total of $48.6 million primarily in construction and development related contractual obligations. Capital expenditures and contractual obligations exclude amounts related to unconsolidated JVs. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
As of December 31, 2023 and 2022, we had various loans outstanding totaling $459.2 million and $391.4 million, respectively, with maturities from May 2024 through March 2064. As of December 31, 2023, the weighted average effective interest rate of total outstanding debt was 5.3%, of which 66.2% of the debt outstanding includes fixed or swapped interest rates, and the average remaining life of debt outstanding was 17.2 years. As of December 31, 2023, the weighted average rate on our variable rate loans, excluding the swapped portion, was 7.6%. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Our indebtedness consists of various loans on real and leasehold property. These loans are typically secured by various interests in the property such as assignment of rents, leases, deposits, permits, plans, specifications, fees, agreements, approvals, contracts, licenses, construction contracts, development contracts, service contracts, franchise agreements, the borrower’s assets, improvements, and security interests in the rents, personal property, management agreements, construction agreements, improvements, accounts, profits, leases and fixtures (collectively, “Security Interests”). The specific Security Interests vary from loan to loan.
In 2015, the Pier Park North JV (the “Pier Park North JV”) entered into a $48.2 million loan (the “PPN JV Loan”). As of December 31, 2023 and 2022, $41.5 million and $42.6 million, respectively, was outstanding on the PPN JV Loan. The loan accrues interest at a rate of 4.1% per annum and matures in November 2025. In connection with the loan, we entered into a limited guarantee in favor of the lender, based on our percentage ownership of the JV. In addition, the
46
Table of Contents
guarantee can become full recourse in the case of any fraud or intentional misrepresentation by the Pier Park North JV; any voluntary transfer or encumbrance of the property in violation of the due-on-sale clause in the security instrument; upon commencement of voluntary bankruptcy or insolvency proceedings or upon breach of covenants in the security instrument. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2018, Pier Park Crossings LLC (the “Pier Park Crossings JV”) entered into a $36.6 million loan, insured by the U.S. Department of Housing and Urban Development (“HUD”) (the “PPC JV Loan”). As of December 31, 2023 and 2022, $34.7 million and $35.2 million, respectively, was outstanding on the PPC JV Loan. The loan bears interest at a rate of 3.1% and matures in June 2060. The loan includes a prepayment premium due to the lender of 2% - 9% for any additional principal that is prepaid through August 31, 2031. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, Origins Crossings, LLC (the “Watersound Origins Crossings JV”) entered into a $44.0 million loan, as amended (the “Watersound Origins Crossings JV Loan”). In March 2023, the Watersound Origins Crossings JV refinanced the Watersound Origins Crossings JV Loan that increased the principal amount of the loan, which had a balance of $44.0 million at the time of the refinance, to $52.9 million, fixed the interest rate to 5.0% and provides for monthly payments of principal and interest through maturity in April 2058. The refinanced loan terms include a prepayment premium due to the lender of 1% - 10% for any principal that is prepaid through April 2033. As of December 31, 2023 and 2022, $52.5 million and $44.0 million, respectively, was outstanding on the Watersound Origins Crossings JV Loan. The refinanced loan is insured by HUD and secured by the real property and certain other Security Interests. We incurred $0.9 million of additional loan cost due to the refinance. As a result of the refinance, 2023 includes a $0.1 million loss on early extinguishment of debt related to unamortized debt issuance costs, included within other income, net on the consolidated statements of income. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, SJWCSL, LLC (the “Watercrest JV”) entered into a $22.5 million loan (the “Watercrest JV Loan”). As of December 31, 2023 and 2022, $20.1 million and $21.0 million, respectively, was outstanding on the Watercrest JV Loan. The loan bears interest at a rate of the Secured Overnight Financing Rate (“SOFR”) plus 2.2% and matures in June 2047. Effective July 1, 2023, the benchmark interest rate index based on the London Interbank Offered Rate (“LIBOR”) transitioned to SOFR. The loan is secured by the real property and certain other Security Interests. In connection with the loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Watercrest JV Loan. We are the sole guarantor and receive a quarterly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, a wholly-owned subsidiary of ours entered into a $5.5 million loan, which is guaranteed by us (the “Beckrich Building III Loan”). As of both December 31, 2023 and 2022, $5.0 million was outstanding on the Beckrich Building III Loan. The loan bears interest at a rate of SOFR plus 1.8% and matures in August 2029. Effective July 1, 2023, the benchmark interest rate index based on LIBOR transitioned to SOFR. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, Pier Park Crossings Phase II LLC (the “Pier Park Crossings Phase II JV”) entered into a $22.9 million loan, insured by HUD, as amended (the “PPC II JV Loan”). As of December 31, 2023 and 2022, $22.2 million and $22.6 million, respectively, was outstanding on the PPC II JV Loan. The loan bears interest at a rate of 2.7% and matures in May 2057. The loan includes a prepayment premium due to the lender of 1% - 9% for any principal that is prepaid through May 2032. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2020, a wholly-owned subsidiary of ours entered into a $15.3 million loan, which is guaranteed by us (the “Airport Hotel Loan”). As of December 31, 2023 and 2022, $13.0 million and $14.6 million, respectively, was outstanding on the Airport Hotel Loan. The loan bears interest at SOFR plus 2.1%, with a floor of 3.0%, and matures in March 2025. Effective July 1, 2023, the benchmark interest rate index based on LIBOR transitioned to SOFR. The loan
47
Table of Contents
is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2020, Pier Park Resort Hotel, LLC (the “Pier Park Resort Hotel JV”) entered into a loan with an initial amount of $52.5 million up to a maximum of $60.0 million through additional earn-out requests (the “Pier Park Resort Hotel JV Loan”). As of December 31, 2023 and 2022, $51.9 million and $45.2 million, respectively, was outstanding on the Pier Park Resort Hotel JV Loan. The loan matures in April 2027 and bears interest at a rate of SOFR plus 2.1%. The loan is secured by the real property and certain other Security Interests. In connection with the loan, as guarantors, we and our JV partner entered into a guarantee based on each partner’s ownership interest in favor of the lender, to guarantee the payment and performance of the borrower. As guarantor, our liability under the loan will be released upon reaching and maintaining certain debt service coverage for twelve months. In addition, the guarantee can become full recourse in the case of the failure of the guarantor to abide by or perform any of the covenants or warranties to be performed on the part of such guarantor. The Pier Park Resort Hotel JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to SOFR. The interest rate swap matures in April 2027 and fixed the variable rate on the notional amount of related debt, initially at $42.0 million, amortizing to $38.7 million at swap maturity, to a rate of 3.2%. See Note 6. Financial Instruments and Fair Value Measurements and Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2020, a wholly-owned subsidiary of ours entered into a $16.8 million loan, which is guaranteed by us (the “Breakfast Point Hotel Loan”). As of December 31, 2023 and 2022, $15.9 million and $16.4 million, respectively, was outstanding on the Breakfast Point Hotel Loan. The loan matures in November 2042 and bears interest at a rate of 6.0% through November 2027 and the 1-year constant maturity Treasury rate plus 3.3% from December 2027 through November 2042, with a minimum rate of 6.0% throughout the term of the loan. The loan includes a prepayment premium due to the lender of 1% - 2% of the outstanding principal balance for any additional principal that is prepaid through November 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2020, a wholly-owned subsidiary of ours entered into a $5.8 million loan, which is guaranteed by us (the “Self-Storage Facility Loan”). As of both December 31, 2023 and 2022, $4.7 million was outstanding on the Self-Storage Facility Loan. The loan matures in November 2025 and bears interest at a rate of SOFR plus 2.5%, with a floor of 2.9%. Effective July 1, 2023, the benchmark interest rate index based on LIBOR transitioned to SOFR. The loan is secured by the real property and certain other Security Interests. Our liability as guarantor under the loan shall not exceed $2.9 million, plus any additional fees, with the project maintaining a certain debt service coverage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In January 2021, 30A Greenway Hotel, LLC (“The Lodge 30A JV”) entered into a $15.0 million loan (the “Lodge 30A JV Loan”). As of December 31, 2023 and 2022, $14.7 million and $13.3 million, respectively, was outstanding on the Lodge 30A JV Loan. The loan bears interest at a rate of 3.8% and matures in January 2028. The loan is secured by the real property and certain other Security Interests. In connection with the loan, we, wholly-owned subsidiaries of ours and our JV partner entered into a joint and several payment and performance guarantee in favor of the lender. Upon reaching a certain debt service coverage ratio for a minimum of twenty-four months, our liability as guarantor will be reduced to 75% of the outstanding principal amount for a twelve-month period. The debt service coverage ratio will be tested annually thereafter and will be reduced to 50% in year four and 25% in year five. We receive a monthly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In March 2021, a wholly-owned subsidiary of ours entered into a $26.8 million loan, which is guaranteed by us (the “North Bay Landing Loan”). As of December 31, 2023 and 2022, $26.8 million and $18.2 million, respectively, was outstanding on the North Bay Landing Loan. The loan bears interest at a rate of SOFR plus 2.6%, with a floor of 3.3%. Upon reaching a certain debt service coverage ratio, the loan will bear interest at a rate of SOFR plus 2.4%, with a floor of 3.1%. Effective July 1, 2023, the benchmark interest rate index based on LIBOR transitioned to SOFR. The loan matures in September 2024 and includes an option for an extension of the maturity date by eighteen months, subject to certain conditions. The loan is secured by the real property and certain other Security Interests. As guarantor, our
48
Table of Contents
liability under the loan has been reduced to 50% of the outstanding principal amount upon satisfaction of final advance conditions and will be further reduced to 25% of the outstanding principal amount upon reaching and maintaining a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation or failure to abide by other certain obligations on the part of such guarantor. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. In May 2023, we began the process to make available the option to refinance the North Bay Landing Loan by seeking a loan commitment to be insured by HUD.
In June 2021, a wholly-owned subsidiary of ours entered into a $28.0 million loan, which is guaranteed by us (the “Watersound Camp Creek Loan”). As of December 31, 2023 and 2022, $28.0 million and $13.1 million, respectively, was outstanding on the Watersound Camp Creek Loan. The loan matures in December 2047. In February 2023, the loan was amended, which modified the interest rate from LIBOR plus 2.1%, with a floor of 2.6%, to SOFR plus 2.1%, with a floor of 2.6%. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan will be reduced to 50% of the outstanding principal amount upon the project reaching and maintaining a trailing six months of operations with a certain debt service coverage ratio and reduced to 25% of the outstanding principal amount upon reaching and maintaining a trailing twelve months of operations with a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of the failure of the guarantor to abide by or perform any of the covenants, warranties or other certain obligations to be performed on the part of such guarantor. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In August 2021, a wholly-owned subsidiary of ours entered into a $12.0 million loan, which is guaranteed by us (the “Watersound Town Center Grocery Loan”). As of December 31, 2023 and 2022, $10.5 million and $11.4 million, respectively, was outstanding on the Watersound Town Center Grocery Loan. The loan bears interest at SOFR plus 2.1%, with a floor of 2.3%, and matures in August 2031. Effective July 1, 2023, the benchmark interest rate index based on LIBOR transitioned to SOFR. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan has been reduced to 50% of the outstanding principal amount and will be further reduced to 25% of the outstanding principal amount upon reaching a certain debt service coverage ratio and the project maintaining 93% occupancy for ninety consecutive days. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In October 2021, a wholly-owned subsidiary of ours entered into a $21.2 million loan, which is guaranteed by us (the “Hotel Indigo Loan”). As of December 31, 2023 and 2022, $20.7 million and $10.4 million, respectively, was outstanding on the Hotel Indigo Loan. The loan bears interest a rate of SOFR plus 2.5%, with a floor of 2.5%. The loan matures in October 2028 and includes an option for an extension of the maturity date by sixty months, subject to certain conditions. The loan is secured by the leasehold property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In January 2022, Mexico Beach Crossings, LLC (the “Mexico Beach Crossings JV”) entered into a $43.5 million loan, insured by HUD (the “Mexico Beach Crossings JV Loan”). As of December 31, 2023 and 2022, $42.4 million and $23.4 million, respectively, was outstanding on the Mexico Beach Crossings JV Loan. The loan bears interest at a rate of 3.0% and matures in March 2064. The loan may not be prepaid prior to April 2024 and if any additional principal is prepaid from April 2024 through March 2034 a premium is due to the lender of 1% - 10%. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In July 2022, a wholly-owned subsidiary of ours entered into a $13.7 million loan, which is guaranteed by us (the “Topsail Hotel Loan”). As of December 31, 2023 and 2022, $12.3 million and $5.2 million, respectively, was outstanding on the Topsail Hotel Loan. The loan bears interest at a rate of SOFR plus 2.1%, with a floor of 3.0% and matures in July 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In December 2022, a wholly-owned subsidiary of ours entered into a $37.0 million loan, which is guaranteed by us (“The Pearl Hotel Loan”). As of December 31, 2023 and 2022, $35.5 million and $37.0 million, respectively, was outstanding on The Pearl Hotel Loan. The loan bears interest at a rate of 6.3% and matures in December 2032. The loan
49
Table of Contents
includes a prepayment fee due to the lender of 1% - 4% of the outstanding principal balance if the loan is refinanced with another financial institution through December 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
CDD bonds financed the construction of infrastructure improvements in some of our communities. The principal and interest payments on the bonds are paid by assessments on the properties benefited by the improvements financed by the bonds. We have recorded a liability for CDD debt that is associated with platted property, which is the point at which it becomes fixed and determinable. Additionally, we have recorded a liability for the balance of the CDD debt that is associated with unplatted property if it is probable and reasonably estimable that we will ultimately be responsible for repayment. We have recorded CDD related debt of $3.0 million as of December 31, 2023. Total outstanding CDD debt related to our land holdings was $10.7 million as of December 31, 2023, which is comprised of $8.7 million at the SouthWood community, $1.9 million at the existing Pier Park retail center and less than $0.1 million at the Wild Heron residential community. We pay interest on this total outstanding CDD debt.
As of December 31, 2023, our unconsolidated Latitude Margaritaville Watersound JV, Watersound Fountains Independent Living JV, Pier Park TPS JV, Pier Park RI JV, Busy Bee JV and Electric Cart Watersound JV had various loans outstanding, some of which we have entered into guarantees. See Note 4. Joint Ventures and Note 20. Commitments and Contingencies included in Item 15 of this Form 10-K for additional information.
In 2020, we, as lender, entered into a $10.0 million secured revolving promissory note with the unconsolidated Latitude Margaritaville Watersound JV, as borrower (the “Latitude JV Note”). As of both December 31, 2023 and 2022, there was no principal balance outstanding on the Latitude JV Note. The note was provided by us to finance the development of the pod-level, non-spine infrastructure. Future advances, if any, will be repaid by the JV as each home is sold by the JV, with the aggregate unpaid principal and all accrued and unpaid interest due at maturity in June 2025. The note is secured by a mortgage and security interest in and on the real property and improvements located on the real property of the JV. See Note 4. Joint Ventures and Note 20. Commitments and Contingencies included in Item 15 of this Form 10-K for additional information.
During the year ended December 31, 2023, we did not repurchase shares of our common stock outstanding. During the year ended December 31, 2022, we repurchased 576,963 shares of our common stock outstanding at an average purchase price of $34.81, per share, for an aggregate purchase price of $20.0 million. See Item 5. Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities and Note 15. Stockholders’ Equity included in Item 15 of this Form 10-K for additional information regarding the Stock Repurchase Program and treasury stock retirement during 2022.
As part of a certain sale of timberlands in 2014, we generated significant tax gains. The installment note’s structure allowed us to defer the resulting federal and state tax liability of $45.6 million until 2029, the maturity date for the installment note. We have a deferred tax liability related to the gain in connection with the sale.
As of December 31, 2023 and 2022, we were required to provide surety bonds that guarantee completion and maintenance of certain infrastructure in certain development projects and mitigation banks, as well as other financial guarantees of $40.0 million and $38.1 million, respectively, as well as standby letters of credit in the amount of $0.2 million and $17.3 million, respectively, which may potentially result in a liability to us if certain obligations are not met.
In conducting our operations, we routinely hold customers’ assets in escrow pending completion of real estate transactions, and are responsible for the proper disposition of these balances for our customers. These amounts are maintained in segregated bank accounts and have not been included in the accompanying consolidated balance sheets, consistent with U.S. GAAP and industry practice. The cash deposit accounts and offsetting liability balances for escrow deposits in connection with our title insurance agencies for real estate transactions were $10.0 million and $8.0 million as of December 31, 2023 and 2022, respectively. These escrow funds are not available for regular operations.
50
Table of Contents
Summary of Cash Flows
A summary of our cash flows from operating, investing and financing activities are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | | 2023 | 2022 | 2021 | ||||||
| | | | In millions | |||||||
| Net cash provided by operating activities | | | $ | 103.8 | | $ | 48.2 | | $ | 111.8 |
| Net cash used in investing activities | | | (99.1) | | (189.8) | | (196.1) | |||
| Net cash provided by financing activities | | | 40.8 | | 112.5 | | 48.6 | |||
| Net increase (decrease) in cash, cash equivalents and restricted cash | | | 45.5 | | (29.1) | | (35.7) | |||
| Cash, cash equivalents and restricted cash at beginning of the year | | | 45.3 | | 74.4 | | 110.1 | |||
| Cash, cash equivalents and restricted cash at end of the year | | | $ | 90.8 | | $ | 45.3 | | $ | 74.4 |
Cash Flows from Operating Activities
Net cash flows provided by operating activities includes net income, adjustments for non-cash items, changes in operating assets and liabilities and expenditures related to assets ultimately planned to be sold, including developed and undeveloped land. Adjustments for non-cash items primarily include depreciation, depletion and amortization, unrealized loss on investments, net, equity in (income) loss from unconsolidated joint ventures, net of distributions, deferred income tax, cost of real estate sold and gain on contributions to unconsolidated joint ventures. Net cash provided by operations was $103.8 million in 2023, as compared to $48.2 million in 2022. During 2023 net income was $74.1 million, compared to $70.2 million in 2022. The increase in net cash provided by operating activities was primarily due to the changes in net income, expenditures for and acquisition of real estate to be sold, depreciation, depletion and amortization, and gain on insurance for damage to property and equipment, net, partially offset by the changes in cost of real estate sold and other assets during the year.
Cash Flows from Investing Activities
Net cash flows used in investing activities primarily includes capital expenditures for operating property and property and equipment used in our operations, purchases of investments and capital contributions to unconsolidated joint ventures, partially offset by proceeds from insurance claims, sales and maturities of investments, capital distributions from unconsolidated joint ventures and maturities of assets held by special purpose entities. During 2023, net cash used in investing activities was $99.1 million, which included capital expenditures for operating property and equipment, purchases of investments of U.S. Treasury Bills of $37.4 million and capital contributions to unconsolidated joint ventures of $2.3 million, partially offset by maturities of investments of $79.0 million, capital distributions from unconsolidated joint ventures of $0.7 million and maturities of assets held by special purpose entities of $0.8 million. During 2022, net cash used in investing activities was $189.8 million, which included capital expenditures for operating property and equipment, purchases of investments of U.S. Treasury Bills of $97.1 million and capital contributions to unconsolidated joint ventures of $2.5 million, partially offset by proceeds from insurance claims of $9.8 million, maturities of investments of $92.0 million, sales of investments of $54.3 million, capital distributions from unconsolidated joint ventures of $12.0 million and maturities of assets held by special purpose entities of $0.8 million.
Capital expenditures for operating property and property and equipment were $139.9 million and $259.1 million during 2023 and 2022, respectively, which were primarily for our commercial and hospitality segments, including the acquisition of The Pearl Hotel in 2022. See Note 3. Investment in Real Estate, Net included in Item 15 of this Form 10-K for additional information regarding the acquisition.
Cash Flows from Financing Activities
Net cash provided by financing activities was $40.8 million for 2023, compared to $112.5 million in 2022. Net cash provided by financing activities during 2023 included capital contributions from non-controlling interest of $1.4 million and borrowings on debt of $121.8 million, partially offset by capital distributions to non-controlling interest of $2.2
51
Table of Contents
million, dividends paid of $25.7 million, principal payments for debt of $53.5 million, principal payments for finance leases of $0.1 million and debt issuance costs of $0.9 million. Net cash provided by financing activities during 2022 included capital contributions from non-controlling interest of $3.8 million and borrowings on debt of $184.5 million, partially offset by capital distributions to non-controlling interest of $2.4 million, additional ownership interest acquired in Pier Park North JV of $7.7 million, repurchase of common shares of $20.0 million, dividends paid of $23.5 million, principal payments for debt of $20.2 million, principal payments for finance leases of $0.1 million and debt issuance costs of $1.9 million.
Critical Accounting Estimates
The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses and related disclosures of contingent assets and liabilities. We base these estimates on historical experience, available current market information and on various other assumptions that management believes are reasonable under the circumstances. Additionally, we evaluate the results of these estimates on an on-going basis. Management’s estimates form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions and our accounting estimates are subject to change.
Investment in Real Estate, Net and Cost of Real Estate Revenue. Costs associated with a specific real estate project are capitalized during the development period. These development costs include land and common development costs (such as roads, structures, utilities and amenities). We capitalize costs directly associated with development and construction of identified real estate projects. Indirect costs that clearly relate to a specific project under development, such as project administration, interest (up to total interest expense) and real estate taxes, may also be capitalized.
A portion of real estate development costs and estimates for costs to complete are allocated to each unit based on the relative sales value of each unit as compared to the estimated sales value of the total project. These estimates are reevaluated at least annually, and more frequently if warranted by market conditions, changes in the project’s scope or other factors, with any adjustments being allocated prospectively to the remaining property or units.
The capitalization period relating to direct and indirect project costs is the period in which activities necessary to ready a property for its intended use are in progress. The period begins when such activities commence, typically when we begin the site work or construction on land already owned, and ends when the asset is substantially complete and ready for its intended use. In the event that the activities to ready the asset for its intended use are suspended, the capitalization period will cease until such activities are resumed. If we determine not to complete a project, any previously capitalized costs that are not recoverable are expensed in the period in which the determination is made and recovery is not deemed probable.
Our investments in real estate are carried at cost, net of depreciation and timber depletion, unless circumstances indicate that the carrying value of the assets may not be recoverable. If we determine that an impairment exists due to the inability to recover an asset’s carrying value, an impairment charge is recorded to the extent that the carrying value exceeds estimated fair value. If such assets were held for sale, the provision for loss would be recorded to the extent that the carrying value exceeds estimated fair value less costs to sell.
Long-Lived Assets. Long-lived assets include our investments in land holdings, operating and development properties, investment in unconsolidated JV’s and property and equipment. Our investments in land holdings, operating and development properties and property and equipment are carried at cost, net of depreciation and timber depletion. We review our long-lived assets for impairment quarterly to determine whether events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. As part of our review for impairment of long-lived assets, we review the long-lived asset’s carrying value, current period actual financial results as compared to prior period and forecasted results contained in our business plan and any other events or changes in circumstances to identify whether an
52
Table of Contents
indicator of potential impairment may exist. Some of the events or changes in circumstances that are considered as indicators of potential impairment include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a prolonged decrease in the value to below cost or demand for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a change in the expected use or development plans for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a material change in strategy that would affect the value of our properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | continuing operating or cash flow losses for an operating property; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | an accumulation of costs in excess of the projected costs for development or operating property; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | any other adverse change that may affect the value of the property. |
We use varying methods to determine if an impairment exists, such as (i) considering indicators of potential impairment, (ii) analyzing expected future cash flows and comparing the expected future undiscounted cash flows of the property to its carrying value or (iii) determining market resale values.
The accounting estimate related to real estate impairment evaluation is susceptible to change due to the use of assumptions about future sales proceeds and future expenditures. For projects under development or construction, an estimate of future cash flows on an undiscounted basis is performed using estimated future expenditures necessary to maintain the existing project and using management’s best estimates about future sales prices and planned holding periods. Based on our investment return criteria for evaluating our projects under development or undeveloped land, management’s assumptions used in the projection of undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the projected pace of sales of homesites based on estimated market conditions and our development plans; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | estimated pricing and projected price appreciation over time; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount and trajectory of price appreciation over the estimated selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the length of the estimated development and selling periods, which can differ depending on the size of the development and the number of phases to be developed; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount of remaining development costs, including the extent of infrastructure or amenities included in such development costs; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | holding costs to be incurred over the selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for bulk land sales of undeveloped and developed parcels, future pricing is based upon estimated developed homesite pricing less estimated development costs and estimated developer profit; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for commercial, multi-family, self-storage and senior living development property, future pricing is based on sales of comparable property in similar markets; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | whether liquidity is available to fund continued development. |
For operating properties, an estimate of undiscounted cash flows requires management to make similar assumptions about the use and eventual disposition of such properties. Some of the significant assumptions that are used to develop the undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in hotels, other rental units and vacation rental homes, use of average occupancy and room rates, revenue from food and beverage and other amenity operations, operating expenses and capital expenditures, and eventual disposition of such properties as hotels, private residence vacation units or condominiums, based on current prices for similar units appreciated to the expected sale date; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in commercial, multi-family, self-storage, senior living or retail property, use of future occupancy and rental rates, operating expenses and capital expenditures and the amount of proceeds to be realized upon eventual disposition of such property at a terminal capitalization rate; and |
53
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in club, marina and retail assets, use of revenue from membership dues, future golf rounds and greens fees, boat slip rentals and boat storage fees, merchandise and other hospitality operations, operating expenses and capital expenditures, and the amount of proceeds to be realized upon eventual disposition of such properties at a multiple of terminal year cash flows. |
Homesites substantially completed and ready for sale are measured at the lower of carrying value or fair value less costs to sell. Management identifies homesites as being substantially completed and ready for sale when the properties are being actively marketed with intent to sell such properties in the near term and under current market conditions. Other homesites, which management does not intend to sell in the near term under current market conditions, are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of such property.
Other properties that management does not intend to sell in the near term under current market conditions and has the ability to hold are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of the property. Typically, assets are carried based on historical cost basis, which in some cases may exceed fair value if sold in the near term. The results of impairment analysis for development and operating properties are particularly dependent on the estimated holding and selling period for each asset group.
If a property is considered impaired, the impairment charge is determined by the amount the property’s carrying value exceeds its fair value. We use varying methods to determine fair value, such as (i) analyzing expected future cash flows, (ii) determining resale values in a given market, (iii) applying a capitalization rate to net operating income using prevailing rates in a given market or (iv) applying a multiplier to revenue using prevailing rates in a given market. The fair value of a property may be derived either from discounting projected cash flows at an appropriate discount rate, through appraisals of the underlying property, or a combination thereof.
We classify the assets and liabilities of a long-lived asset as held-for-sale when management approves and commits to a formal plan of sale and it is probable that a sale will be completed. The carrying value of the assets held-for-sale is then recorded at the lower of their carrying value or fair value less costs to sell.
Income Taxes. In preparing our consolidated financial statements, significant management judgment is required to estimate our income taxes. Our estimates are based on our interpretation of federal and state tax laws. We estimate our actual current tax due and assess temporary differences resulting from differing treatment of items for tax and accounting purposes. The temporary differences result in deferred tax assets and liabilities, which are included in our consolidated balance sheets. Adjustments may be required by a change in assessment of our deferred tax assets and liabilities, changes due to audit adjustments by federal and state tax authorities and changes in tax laws. To the extent adjustments are required in any given period, we will include the adjustments in the deferred tax assets and liabilities in our consolidated financial statements. We record a valuation allowance against our deferred tax assets as needed based upon our analysis of the timing and reversal of future taxable amounts and our historical and future expectations of taxable income.
In general, a valuation allowance is recorded, if based on all the available positive and negative evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Realization of our deferred tax assets is dependent upon us generating sufficient taxable income in future years in the appropriate tax jurisdictions to obtain a benefit from the reversal of deductible temporary differences and from net loss carryforwards.
As of December 31, 2023 and 2022, we had $11.0 million and $3.4 million, respectively, of federal net operating loss carryforwards (“NOLs”). The federal NOLs are specific to our QOF entity and do not expire. As of December 31, 2023 and 2022, we had state net NOLs of $12.9 million and $121.1 million, respectively. The majority of these state NOLs are available to offset future taxable income through 2042 and will begin expiring in 2025. As of both December 31, 2023 and 2022, we had a valuation allowance of $0.3 million against approximately $7.2 million of certain state NOLs. As of December 31, 2023 and 2022, we had income tax payable of $9.2 million and $3.5 million, respectively, included within accounts payable and other liabilities on the consolidated balance sheets. See Note 13. Income Taxes included in Item 15 of this Form 10-K for additional information.
54
Table of Contents
Recently Adopted Accounting Pronouncements
Reference Rate Reform
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (“Topic 848”): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”) that provided temporary optional guidance to ease the potential burden in accounting for or recognizing the effects of reference rate reform on financial reporting. This guidance provided expedients and exceptions for applying GAAP to contract modifications and hedging relationships affected by reference rate reform if certain criteria were met. The amendments applied only to contracts and hedging relationships that referenced LIBOR or another reference rate that was expected to be discontinued due to reference rate reform. In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848) (“ASU 2021-01”) which clarified the original guidance that certain optional expedients and exceptions in contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848) - Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”) that extended the temporary reference rate reform guidance under Topic 848 from December 31, 2022 to December 31, 2024. This new guidance was effective upon issuance and could be applied prospectively through December 31, 2024, as reference rate activities occurred. In 2022 and the first half of 2023, some of our debt agreements that referenced LIBOR were amended to an alternative rate and on July 1, 2023, the remainder of our debt agreements that referenced a benchmark interest rate index based on LIBOR automatically transitioned to SOFR. Topic 848 was applied at the time of these modifications and there was no impact on our financial condition, results of operations and cash flows.
Leases Common Control Arrangements
In March 2023, the FASB issued ASU 2023-01, Leases (“Topic 842”): Common Control Arrangements (“ASU 2023-01”) that improved accounting guidance for arrangements between entities under common control. The new guidance required that leasehold improvements associated with common control leases be amortized by the lessee over the useful life of the leasehold improvements to the common control group, as long as the lessee controls the use of the underlying asset through a lease. When the lessee no longer controls the use of the underlying asset, the leasehold improvements are accounted for as a transfer between entities under common control through an adjustment to equity. We adopted this guidance as of December 31, 2023 and will apply the guidance prospectively to all new leasehold improvements recognized on or after adoption. As of December 31, 2023, there were no leasehold improvements associated with common control leases. The adoption of this guidance had no impact on our financial condition, results of operations and cash flows.
Recently Issued Accounting Pronouncements
Business Combinations – Joint Venture Formations
In August 2023, the FASB issued ASU 2023-05, Business Combinations – Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement (“ASU 2023-05”) that requires a JV to apply a new basis of accounting upon formation by recognizing and initially measuring its assets and liabilities at fair value. This guidance will be effective prospectively for all JVs with a formation date on or after January 1, 2025, with early adoption permitted. A JV formed before January 1, 2025 may elect to apply the guidance retrospectively if sufficient information is available. We are currently evaluating the impact that the adoption of this guidance will have on our financial condition, results of operations, cash flows and related disclosures.
Segment Reporting
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (“Topic 280”) – Improvements to Reportable Segment Disclosures (“ASU 2023-07”) that requires an entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and included within each reported measure of segment profit or loss. This guidance also requires that an entity disclose an amount and description of other segment items, provide all annual disclosures currently required by Topic 280 in interim periods and
55
Table of Contents
disclose the title and position of the CODM and how the CODM uses the reported measure of segment profit or loss in assessing segment performance and deciding how to allocate resources. This guidance will be effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The guidance should be applied retrospectively to all prior periods presented. We are currently evaluating the impact that the adoption of this guidance will have on our financial condition, results of operations, cash flows and related disclosures.
Income Taxes
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) – Improvements to Income Tax Disclosures (“ASU 2023-09”) that increases transparency about income tax information by requiring consistent categories and greater disaggregation of information in the rate reconciliation and income taxes paid, disaggregated by jurisdiction. This guidance will be effective for annual periods beginning after December 15, 2024, with early adoption permitted. We are currently evaluating the impact that the adoption of this guidance will have on our financial condition, results of operations, cash flows and related disclosures.
FY 2022 10-K MD&A
SEC filing source: 0001558370-23-001760.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying audited consolidated financial statements and the related notes included in this Form 10-K. The statements in this discussion regarding industry outlook, our expectations regarding our future performance, liquidity and capital resources and other non-historical statements in this discussion are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described in “Risk Factors” in this Form 10-K. Our actual results may differ materially from those contained in or implied by any forward-looking statements. We assume no obligation to revise or publicly release any revision to any forward-looking statements contained in this Form 10-K, unless required by law.
Business Overview
St. Joe is a real estate development, asset management and operating company with all of its real estate assets and operations in Northwest Florida. We intend to use existing assets for residential, hospitality and commercial ventures. We have significant residential and commercial land-use entitlements. We actively seek higher and better uses for our real estate assets through a range of development activities. As part of our core business strategy, we have created a meaningful portion of our business through joint ventures and limited partnerships over the past several years. We enter into these arrangements for the purposes of developing real estate and other business activities, which we believe allows us to complement our growth strategy, leverage industry expertise and diversify our business. We may also partner with or explore the sale of discrete assets when we and/or others can better deploy resources. We seek to enhance the value of our owned real estate assets by developing residential, commercial and hospitality projects to meet market demand. Approximately 86% of our real estate is located in Florida’s Bay, Gulf, and Walton counties. Approximately 90% of our real estate land holdings are located within fifteen miles of the Gulf of Mexico.
We believe our present capital structure, liquidity and land provide us with years of opportunities to increase recurring revenue and long-term value for our shareholders. We intend to focus on our core business activity of real estate development, asset management and operations. We continue to develop a broad range of asset types that we believe will provide acceptable rates of return, grow recurring revenues and support future business. Capital
22
Table of Contents
commitments will be funded with cash proceeds from completed projects, existing cash, owned-land, partner capital and financing arrangements. We do not anticipate immediate benefits from investments. Timing of projects may be subject to delays caused by factors beyond our control. We may also choose to operate rather than lease assets, lease rather than sell assets, or sell improved rather than unimproved land that may delay revenue and profits.
Our real estate investment strategy focuses on projects that meet long-term risk-adjusted return criteria. Our practice is to only incur such expenditures when our analysis indicates that a project will generate a return equal to or greater than the threshold return over its life.
2022 highlights include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | As of December 31, 2022, our unconsolidated Latitude Margaritaville Watersound JV has completed 363 home sale transactions of the total estimated 3,500 homes in the community and had 677 homes under contract. This represents 1,040 home contracts in the first nineteen months of the JV’s sales. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | In December 2022, we acquired The Pearl Hotel, located on Scenic Highway 30A, which was previously operated by our hospitality segment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | In November 2022, our unconsolidated JV, FDSJ Eventide, LLC, (the “Sea Sound JV”), sold its assets to a third party. Our proportionate share of the gain on sale of $21.7 million is included within equity in income (loss) from unconsolidated joint ventures on the consolidated statements of income. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | In November 2022, we purchased an additional 30.0% ownership interest in the consolidated Pier Park North JV. |
Market Conditions
Throughout 2022, we continued to generate positive financial results. While macroeconomic factors such as inflation, rising interest rates, supply chain disruptions, geopolitical conflicts and the continuing recovery from the COVID-19 pandemic, among other things, have created economic headwinds and impacted buyer sentiment, demand across our segments remains strong. We believe this is primarily the result of the continued growth of Northwest Florida, which we attribute to the region’s high quality of life, natural beauty and outstanding amenities, as well as the evolving flexibility in the workplace.
Despite the strong demand across our segments, we also continue to feel the impact from the aforementioned macroeconomic factors, including supply chain disruptions which have extended homesite and home deliveries in certain residential communities, and inflation and rising interests rates, which have increased operating costs and loan rates, as compared to prior periods. However, despite homesite and home delivery delays, we generally have not seen a material increase in cancellation rates, and therefore the impact relates primarily to the timing of revenue recognition. In addition, while rising interest rates have negatively impacted buyers’ ability to obtain financing and the housing market generally, homebuilders have performed on their contractual obligations with us.
Given our diverse portfolio of residential holdings, the mix of sales and pricing from different communities may also impact revenue and margins period over period, as discussed in more detail below.
Further discussion of the potential impacts on our business from the current macroeconomic environment are discussed in Part I. Item 1A. Risk Factors.
Reportable Segments
We conduct primarily all of our business in the following three reportable segments: 1) residential, 2) hospitality and 3) commercial.
23
Table of Contents
The following table sets forth the relative contribution of these reportable segments to our consolidated operating revenue:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||
| | | | 2022 | 2021 | 2020 | | ||
| Segment Operating Revenue | | | ||||||
| Residential | | 36.8 | % | 54.3 | % | 46.3 | % | |
| Hospitality | | 38.6 | % | 27.9 | % | 29.5 | % | |
| Commercial | | 23.5 | % | 17.1 | % | 23.1 | % | |
| Other | | 1.1 | % | 0.7 | % | 1.1 | % | |
| Consolidated operating revenue | | 100.0 | % | 100.0 | % | 100.0 | % |
For more information regarding our reportable segments, see Note 19. Segment Information included in Item 15 of this Form 10-K.
Residential Segment
Our residential segment typically plans and develops residential communities of various sizes across a wide range of price points and sells homesites to homebuilders or retail consumers. Our residential segment also evaluates opportunities to enter into JV agreements for specific communities such as Latitude Margaritaville Watersound.
Our residential segment includes the Watersound Origins, Watersound Origins West, Watersound Camp Creek, Breakfast Point East, Titus Park, Ward Creek, College Station, Park Place, Salt Creek at Mexico Beach, WindMark Beach and SouthWood communities, which are large scale, multi-phase communities with current development activity, sales activity or future phases. Homesites in these communities are developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers.
The East Lake Creek, East Lake Powell, Lake Powell, Teachee, West Bay Creek and West Laird communities have phases of homesites in preliminary planning. Homesites in these communities will be developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers.
The SummerCamp Beach community has homesites available for sale and along with the RiverCamps community, both have additional lands for future development.
The Latitude Margaritaville Watersound community is a planned 55+ active adult residential community in Bay County, Florida. The community is located near the Intracoastal Waterway with convenient access to the Northwest Florida Beaches International Airport. The community is being developed through our unconsolidated Latitude Margaritaville Watersound JV with our partner Minto Communities USA, a homebuilder and community developer, and is estimated to include approximately 3,500 residential homes, which will be developed in smaller increments of discrete neighborhoods. As of December 31, 2022, the unconsolidated Latitude Margaritaville Watersound JV had 677 homes under contract, which are expected to result in a sales value of approximately $338.5 million at closing of the homes. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
24
Table of Contents
The residential homesite pipeline by community/project are as follows:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | Residential Homesite Pipeline (a) | ||||||
| | | | | | Platted or | | | | Additional | | |
| | | | | | Under | | Engineering or | | Entitlements with | | |
| Community/Project | | Location | | | Development | | Permitting | | Concept Plan | | Total |
| Breakfast Point East (b) | | Bay County, FL | | | 201 | | 266 | | 104 | | 571 |
| College Station | | Bay County, FL | | | — | | 58 | | 265 | | 323 |
| East Lake Creek (b) | | Bay County, FL | | | — | | — | | 200 | | 200 |
| East Lake Powell (c) | | Bay County, FL | | | — | | — | | 360 | | 360 |
| Lake Powell (d) | | Bay County, FL | | | — | | — | | 1,352 | | 1,352 |
| Latitude Margaritaville Watersound (d) (e) | | Bay County, FL | | | 869 | | 687 | | 1,581 | | 3,137 |
| Salt Creek at Mexico Beach (b) | | Bay County, FL | | | — | | 92 | | 275 | | 367 |
| Salt Creek at Mexico Beach Townhomes (b) | | Bay County, FL | | | 42 | | 36 | | 82 | | 160 |
| Park Place | | Bay County, FL | | | 82 | | — | | 191 | | 273 |
| RiverCamps (c) | | Bay County, FL | | | — | | — | | 149 | | 149 |
| SouthWood (f) | | Leon County, FL | | | 20 | | 180 | | 920 | | 1,120 |
| SummerCamp Beach (b) | | Franklin County, FL | | | 35 | | — | | 273 | | 308 |
| Teachee (d) | | Bay County, FL | | | — | | — | | 1,750 | | 1,750 |
| Titus Park | | Bay County, FL | | | 240 | | 144 | | 560 | | 944 |
| Ward Creek (d) | | Bay County, FL | | | 567 | | 316 | | 601 | | 1,484 |
| Watersound Camp Creek (f) | | Walton County, FL | | | 104 | | — | | — | | 104 |
| Watersound Origins (f) | | Walton County, FL | | | 569 | | — | | — | | 569 |
| Watersound Origins West (d) | | Walton County, FL | | | 83 | | 234 | | 1,694 | | 2,011 |
| West Bay Creek (d) | | Bay County, FL | | | — | | — | | 5,250 | | 5,250 |
| West Laird (d) | | Bay County, FL | | | — | | 1,068 | | 1,117 | | 2,185 |
| WindMark Beach (f) | | Gulf County, FL | | | 128 | | 549 | | 317 | | 994 |
| Total Homesites | | | | | 2,940 | | 3,630 | | 17,041 | | 23,611 |
| Column 1 | Column 2 |
|---|---|
| (a) | The number of homesites are preliminary and are subject to change. Includes homesites platted or currently in concept planning, engineering, permitting or development. We have significant additional entitlements for future residential homesites on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | Planned Unit Development (“PUD”). |
| Column 1 | Column 2 |
|---|---|
| (c) | Development Agreement (“DA”). |
| Column 1 | Column 2 |
|---|---|
| (d) | Detailed Specific Area Plan (“DSAP”). |
| Column 1 | Column 2 |
|---|---|
| (e) | The unconsolidated Latitude Margaritaville Watersound JV is building and selling homes in this community. |
| Column 1 | Column 2 |
|---|---|
| (f) | Development of Regional Impact (“DRI”). |
In addition to the communities listed above, we have a number of other residential project concepts in various stages of planning and evaluation.
As of December 31, 2022, we had eighteen different homebuilders within our residential communities. As of December 31, 2022, we had 2,197 residential homesites under contract, which are expected to result in revenue of approximately $176.3 million, plus residuals, at closing of the homesites over the next several years. By comparison, as of December 31, 2021, we had 2,000 residential homesites under contract, with an expected revenue of approximately $158.9 million, plus residuals. The increase in homesites under contract is due to the development of additional homesites and increased homebuilder contracts for residential homesites. The number of homesites under contract are subject to change based on homesite closings and homebuilder interest in each community. Homesite prices vary significantly by community and sell in sporadic transactions that may impact quarterly results. As of December 31, 2022, in addition to the 2,197 homesites under contract in other residential communities, our unconsolidated Latitude Margaritaville Watersound JV had 677 homes under contract, which together with the 2,197 homesites are expected to result in a sales value of approximately $514.8 million at closing of the homesites and homes.
Hospitality Segment
Our hospitality segment features a private membership club (the “Watersound Club”), hotel operations, food and beverage operations, golf courses, beach clubs, retail outlets, gulf-front vacation rentals, management services, marinas
25
Table of Contents
and other entertainment assets. The hospitality segment generates revenue and incurs costs from membership sales, membership reservations, golf courses, lodging at our hotels, short-term vacation rentals, management of The Pearl Hotel (prior to acquisition in December 2022), food and beverage operations, merchandise sales, marina operations, charter flights, other resort and entertainment activities and beach clubs, which includes operation of the WaterColor Beach Club. Hospitality revenue is generally recognized at the point in time services are provided and represent a single performance obligation with a fixed transaction price. Hospitality revenue recognized over time includes non-refundable club membership initiation fees, club membership dues, management fees and other membership fees. From time to time, we may explore the sale of certain hospitality properties, the development of new hospitality properties, as well as new entertainment and management opportunities. Some of our JV assets and other assets incur interest and financing expenses related to the loans as described in Note 10. Debt, Net included in Item 15 of this Form 10-K.
Watersound Club provides club members and guests in some of our hotels access to our member facilities, which include Camp Creek, Shark’s Tooth golf course, WaterSound Beach Club and a Pilatus PC-12 NG aircraft (“N850J”). Watersound Club offers different types of club memberships, each with different access rights and associated fee structures. Watersound Club is focused on creating an outstanding membership experience combined with the luxurious aspects of a destination resort. Club operations include our golf courses, beach club and facilities that generate revenue from membership sales, membership reservations, daily play at the golf courses, merchandise sales, charter flights and food and beverage sales and incur expenses from the services provided, maintenance of the golf courses, aircraft, beach club and facilities and personnel costs. Watersound Origins includes an executive golf course, resort-style pool, fitness center, two tennis courts and a private dock located in the community. Access to amenities is reserved to Watersound Origins members consisting of the community residents. The golf course is available for public play.
Watersound Club has a private beach club located on Scenic Highway 30A, which includes over one mile of Gulf of Mexico frontage, two resort-style pools, two restaurants, three bars, kid’s room and a recreation area. Shark’s Tooth includes an 18-hole golf course, a full club house, a pro shop, tennis center with four har-tru courts, as well as two food and beverage outlets. Camp Creek is an 18-hole golf course and soon will feature several new amenities. These amenities include a health and wellness center, restaurants, a tennis and pickle ball center, a resort-style pool complex with separate adult pool, a golf teaching academy, pro shop and multi-sport fields.
We own and operate the award-winning WaterColor Inn, (which includes the Fish Out of Water restaurant) and The Pearl Hotel (which includes the Havana Beach Bar & Grill restaurant), as well as the Hilton Garden Inn Panama City Airport, the Homewood Suites by Hilton Panama City Beach, the WaterSound Inn and two gulf-front vacation rental houses. We also operate the WaterColor Beach Club, which includes food and beverage operations and other hospitality related activities, such as beach chair rentals. Revenue is generated from (i) lodging at our hotels, (ii) operation of the WaterColor Beach Club, (iii) management of The Pearl Hotel (prior to December 2022), (iv) short-term vacation rentals, (v) food and beverage operations and (vi) merchandise sales. Lodging at our hotels and operation of the WaterColor Beach Club generate revenue from service and/or daily rental fees and incur expenses from the cost of services and goods provided, maintenance of the facilities and personnel costs. Revenue generated from our management services include management fees and expenses consist primarily of internal administrative costs. Lodging at our hotels and short-term vacation rentals generate revenue from rental fees and incur expenses from the holding cost of assets we own and standard lodging personnel, such as front desk, reservations and marketing personnel. Our food and beverage operations generate revenue from food and beverage sales and incur expenses from the cost of services and goods provided and standard personnel costs. Our retail outlets generate revenue from merchandise sales and incur expenses from the cost of goods provided, personnel costs and facility costs.
We are in the process of constructing an Embassy Suites by Hilton hotel, with our JV partner, in the Pier Park area of Panama City Beach, Florida; the waterfront Hotel Indigo in Panama City, Florida’s downtown waterfront district; a Home2 Suites by Hilton hotel in Santa Rosa Beach, Florida; The Lodge 30A, with our JV partner, a boutique hotel on Scenic Highway 30A in Seagrove Beach, Florida; and an upscale boutique inn located adjacent to the Camp Creek golf course near the highly desirable Scenic Highway 30A corridor. Once complete, we intend to manage the day-to-day operations of these hotels. We are also in the process of constructing a Residence Inn by Marriott, with our JV partner, in Panama City Beach, Florida. Once complete, the hotel will be operated by our JV partner.
26
Table of Contents
Our hotel portfolio by property is as follows:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | | | Rooms (a) | ||||
| | | Location | | Completed | | Planned | | Total |
| Operational | | | | | | | | |
| WaterColor Inn (b) | | Walton County, FL | | 67 | | — | | 67 |
| The Pearl Hotel (c) | | Walton County, FL | | 55 | | — | | 55 |
| WaterSound Inn | | Walton County, FL | | 11 | | — | | 11 |
| Hilton Garden Inn Panama City Airport (d) | | Bay County, FL | | 143 | | — | | 143 |
| Homewood Suites by Hilton Panama City Beach (e) | | Bay County, FL | | 131 | | — | | 131 |
| TownePlace Suites by Marriott Panama City Beach Pier Park (f) | | Bay County, FL | | 124 | | — | | 124 |
| Total operational rooms | | | | 531 | | — | | 531 |
| | | | | | | | | |
| Under Development/Construction | | | | | | | | |
| Embassy Suites by Hilton Panama City Beach (g) | | Bay County, FL | | — | | 255 | | 255 |
| Hotel Indigo | | Bay County, FL | | — | | 124 | | 124 |
| Residence Inn by Marriott, Panama City Beach, Florida (h) | | Bay County, FL | | — | | 121 | | 121 |
| Home2 Suites by Hilton Santa Rosa Beach | | Walton County, FL | | — | | 107 | | 107 |
| The Lodge 30A (g) | | Walton County, FL | | — | | 85 | | 85 |
| Camp Creek Inn | | Walton County, FL | | — | | 75 | | 75 |
| Total rooms under development/construction | | | | — | | 767 | | 767 |
| Total rooms | | | | 531 | | 767 | | 1,298 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes hotels currently in operation or under development and construction. We have significant additional entitlements for future hotel projects on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | Seven additional suites were completed in June 2022. |
| Column 1 | Column 2 |
|---|---|
| (c) | We acquired the hotel in December 2022. The hotel was previously owned by a third party, but operated by our hospitality segment. |
| Column 1 | Column 2 |
|---|---|
| (d) | The hotel opened in July 2021. |
| Column 1 | Column 2 |
|---|---|
| (e) | The hotel opened in March 2022. |
| Column 1 | Column 2 |
|---|---|
| (f) | The hotel is operated by our JV partner. The Pier Park TPS JV is unconsolidated and is accounted for under the equity method of accounting, which is included within our commercial segment. |
| Column 1 | Column 2 |
|---|---|
| (g) | Under development with JV partners. |
| Column 1 | Column 2 |
|---|---|
| (h) | The hotel is under development with our JV partner. Once complete, the hotel will be operated by our JV partner. The Pier Park RI JV (Pier Park RI, LLC, the “Pier Park RI JV”) is unconsolidated and is accounted for under the equity method of accounting, which is included within our commercial segment. |
We own and operate two marinas, the Point South Marina Bay Point in Bay County, Florida and Point South Marina Port St. Joe in Gulf County, Florida. We are planning new marinas along the Intracoastal Waterway. Our marinas generate revenue from boat slip rentals, boat storage fees and fuel sales, and incur expenses from cost of services provided, maintenance of the marina facilities and personnel costs. The Point South Marina Bay Point fully reopened in the third quarter of 2022 and the Point South Marina Port St. Joe reopened in the fourth quarter of 2022 after completion of reconstruction due to damage from Hurricane Michael.
We also own and operate retail stores, two standalone restaurants and other entertainment assets. These assets generate revenue from merchandise sales, food and beverage sales and other service fees which are recognized at the point of sale and incur expenses from the cost of goods and services provided, personnel costs and facility costs.
In addition to the properties listed above, we have a number of hospitality projects in various stages of planning.
Commercial Segment
Our commercial segment includes leasing of commercial property, multi-family, senior living, self-storage and other assets. The commercial segment also oversees the planning, development, entitlement, management and sale of our commercial and rural land holdings for a variety of uses, including a broad range of retail, office, hotel, senior living, multi-family, self-storage and industrial properties. We provide development opportunities for national, regional and local retailers and other strategic partners in Northwest Florida. We own and manage retail shopping centers and develop
27
Table of Contents
commercial parcels. We are currently developing the Watersound Town Center in Walton County, Florida and Watersound West Bay Center in Bay County, Florida. These lifestyle centers are complementary to our Watersound Origins and Latitude Margaritaville Watersound residential communities. In conjunction with FSU and TMH, we are also in the process of developing an 87-acre medical campus in Bay County, Florida. We also have large land holdings near the Pier Park retail center, adjacent to the Northwest Florida Beaches International Airport, near or within business districts in the region and along major roadways. We also lease land for various other uses.
The commercial segment also manages our timber holdings in Northwest Florida which includes growing and selling pulpwood, sawtimber and other products. As of December 31, 2022, we had an estimated 1.9 million tons of marketable pulpwood and 3.0 million tons of marketable sawlogs on approximately 64,000 acres. Based on our annual harvest plan, we anticipate harvesting approximately 260,000 tons of pulpwood and sawlogs during 2023.
The commercial segment generates leasing revenue and incurs leasing expenses primarily from maintenance and management of our properties, personnel costs and asset holding costs. Our commercial segment also generates revenue from the sale of developed and undeveloped land, timber holdings or land with limited development and/or entitlements and the sale of commercial operating properties. Real estate sales in our commercial segment incur costs of revenue directly associated with the land, development, construction, timber and selling costs. Our commercial segment generates timber revenue primarily from open market sales of timber on site without the associated delivery costs. Some of our JV assets and other assets incur interest and financing expenses related to the loans as described in Note 10. Debt, Net included in Item 15 of this Form 10-K.
The commercial segment’s portfolio of leasable properties continues to expand and diversify. Through wholly-owned subsidiaries and consolidated and unconsolidated JVs we are in the process of constructing 371 multi-family units and 148 senior living units, in addition to the 757 multi-family units and 107 senior living units that have been completed.
Total units and percentage leased for multi-family and senior living communities by location are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | December 31, 2022 | | | December 31, 2021 | | | December 31, 2020 | | ||||||||||||
| | | | | | | | | | | Percentage | | | | | | | Percentage | | | | | | | Percentage | |
| | | | | | | | | | | Leased | | | | | | | Leased | | | | | | | Leased | |
| | | | Units | Units | | Units | | of Units | | | Units | | Units | | of Units | | | Units | | Units | | of Units | | ||
| | | Location | | Planned | | Completed | | Leased | | Completed | | | Completed | | Leased | | Completed | | | Completed | | Leased | | Completed | |
| Multi-family | | | | | | | | | | | | | | | | | | | | | | | | ||
| Pier Park Crossings | | Bay County, FL | | 240 | | 240 | | 228 | | 95 | % | | 240 | | 234 | | 98 | % | | 240 | | 237 | | 99 | % |
| Pier Park Crossings Phase II | | Bay County, FL | | 120 | | 120 | | 115 | | 96 | % | | 120 | | 113 | | 94 | % | | 120 | | 55 | | 46 | % |
| Watersound Origins Crossings (a) | | Walton County, FL | | 217 | | 217 | | 199 | | 92 | % | | 217 | | 207 | | 95 | % | | 18 | | — | | 0 | % |
| Sea Sound (b) | | Bay County, FL | | N/A | | N/A | | N/A | | N/A | % | | 214 | | 203 | | 95 | % | | — | | — | | N/A | % |
| North Bay Landing (c) | | Bay County, FL | | 240 | | 120 | | 94 | | 78 | % | | — | | — | | N/A | % | | — | | — | | N/A | % |
| Mexico Beach Crossings (d) | | Bay County, FL | | 216 | | — | | — | | N/A | % | | — | | — | | N/A | % | | — | | — | | N/A | % |
| Origins Crossings Townhomes (e) | | Walton County, FL | | 64 | | 48 | | 33 | | 69 | % | | — | | — | | N/A | % | | — | | — | | N/A | % |
| WindMark Beach (f) | | Gulf County, FL | | 31 | | 12 | | 10 | | 83 | % | | 31 | | 31 | | 100 | % | | 19 | | 19 | | 100 | % |
| Total multi-family units | | 1,128 | | 757 | | 679 | | 90 | % | | 822 | | 788 | | 96 | % | | 397 | | 311 | | 78% | % | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Senior living communities | | | | | | | | | | | | | | | | | | | | | | | | ||
| Watercrest | | Walton County, FL | | 107 | | 107 | | 88 | | 82 | % | | 107 | | 47 | | 44 | % | | 107 | | — | | N/A | % |
| Watersound Fountains (g) | | Walton County, FL | | 148 | | — | | — | | N/A | % | | — | | — | | N/A | % | | — | | — | | N/A | % |
| Total senior living units | | 255 | | 107 | | 88 | | 82 | % | | 107 | | 47 | | 44 | % | | 107 | | — | | 0 | % | ||
| Total units | | 1,383 | | 864 | | 767 | | 89 | % | | 929 | | 835 | | 90 | % | | 504 | | 311 | | 62 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Construction was completed in the fourth quarter of 2021. |
| Column 1 | Column 2 |
|---|---|
| (b) | Construction of the 300-unit multi-family community was completed in the first quarter of 2022. In November 2022, the Sea Sound JV sold its assets to a third party. The Sea Sound JV is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
28
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (c) | Construction began in the fourth quarter of 2020 and is ongoing. |
| Column 1 | Column 2 |
|---|---|
| (d) | Construction began in the first quarter of 2022 and is ongoing. |
| Column 1 | Column 2 |
|---|---|
| (e) | Vertical construction began in the third quarter of 2021 and is ongoing. |
| Column 1 | Column 2 |
|---|---|
| (f) | The years ended December 31, 2021 and 2020 include 19 units for short-term lease in a vacation rental program. As of December 31, 2022, we were in the process of converting these 19 units for long-term rental use and they were not available for lease. |
| Column 1 | Column 2 |
|---|---|
| (g) | Construction began in the second quarter of 2021 and is ongoing. The Watersound Fountains Independent Living JV is unconsolidated and is accounted for under the equity method of accounting. |
Pier Park Crossings, which was developed in two phases, includes 360 completed apartment units in Panama City Beach, Florida. Watersound Origins Crossings includes 217 completed apartment units adjacent to the Watersound Town Center. Sea Sound, our unconsolidated Sea Sound JV, included 300 completed apartment units in Panama City Beach, Florida near the Breakfast Point residential community, prior to being sold by the JV in November 2022. The WindMark Beach community includes 12 completed long-term rental units and 19 units in the process of being converted from short-term to long-term rental units in Port St. Joe, Florida. Watercrest includes 107 completed senior living units in Santa Rosa Beach, Florida. In addition, we have three multi-family communities and one senior living community under construction. North Bay Landing, planned for 240 apartment units, with 120 units completed as of December 31, 2022, is located in Panama City, Florida. Mexico Beach Crossings, planned for 216 apartment units, is located in Mexico Beach, Florida. Origins Crossings Townhomes, planned for 64 units, with 48 units completed as of December 31, 2022, is located near the Watersound Town Center. Watersound Fountains, an unconsolidated JV (WOSL, LLC, the “Watersound Fountains Independent Living JV”), planned for 148 independent living units, is located near the Watersound Origins residential community. We have additional multi-family communities in various stages of planning.
Our leasing portfolio consists of approximately 1,034,000 square feet of leasable space for mixed-use, retail, industrial, office, self-storage and medical uses. This includes our consolidated Pier Park North JV. Through separate unconsolidated JVs, other commercial properties include a 124-room TownePlace Suites by Marriott operated by our JV partner (Pier Park TPS, LLC, the “Pier Park TPS JV”), a Busy Bee branded fuel station and convenience store operated by our JV partner (SJBB, LLC, the “Busy Bee JV”) and a golf cart sales and service facility, which is under construction (SJECC, LLC, the “Electric Cart Watersound JV”), all located in Panama City Beach, Florida.
The total net rentable square feet and percentage leased of leasing properties are as follows:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2022 | | | December 31, 2021 | | | December 31, 2020 | |||||||
| | | Net | | | Net | | | | Net | | |||||||
| | | | | Rentable | | | | | Rentable | | | | | Rentable | | | |
| | | | | Square | | Percentage | | | Square | | Percentage | | | Square | | Percentage | |
| | | Location | | Feet* | | Leased | | | Feet* | | Leased | | | Feet* | | Leased | |
| Pier Park North | Bay County, FL | 320,310 | 97 | % | | 320,310 | 95 | % | | 320,310 | 92 | % | |||||
| VentureCrossings | Bay County, FL | 303,605 | 96 | % | | 303,605 | 88 | % | | 303,605 | 86 | % | |||||
| Watersound Town Center (a) | | Walton County, FL | | 89,662 | | 99 | % | | 24,764 | | 100 | % | | 6,496 | | 100 | % |
| Beckrich Office Park (b) (c) | Bay County, FL | 78,294 | 99 | % | | 81,065 | 85 | % | | 86,296 | 80 | % | |||||
| Watersound Self-Storage (d) | | Walton County, FL | | 67,694 | | 87 | % | | 67,694 | | 50 | % | | N/A | | N/A | % |
| WindMark Beach Town Center (b) (e) | Gulf County, FL | 44,748 | 71 | % | | 44,748 | 67 | % | | 44,748 | 47 | % | |||||
| WaterColor Town Center (b) | Walton County, FL | 22,199 | 100 | % | | 22,199 | 100 | % | | 23,121 | 79 | % | |||||
| Cedar Grove Commerce Park | | Bay County, FL | | 19,389 | | 100 | % | | 19,389 | | 100 | % | | 19,449 | | 90 | % |
| Port St. Joe Commercial | Gulf County, FL | 16,964 | 100 | % | | 16,964 | 100 | % | | 16,964 | 100 | % | |||||
| Beach Commerce Park (b) | Bay County, FL | 14,800 | 100 | % | | 14,800 | 100 | % | | 17,450 | 76 | % | |||||
| South Walton Commerce Park (f) | | Walton County, FL | | 11,570 | | 100 | % | | 11,570 | | 88 | % | | 11,570 | | 88 | % |
| WaterSound Gatehouse (b) | Walton County, FL | 10,271 | 100 | % | | 10,271 | 100 | % | | 10,271 | 87 | % | |||||
| Other (g) | | Bay, Gulf and Walton Counties, FL | | 34,224 | | 100 | % | | 34,224 | | 100 | % | | 34,224 | | 100 | % |
| SummerCamp Commercial (h) | Franklin County, FL | N/A | N/A | % | | 13,000 | 0 | % | | 13,000 | 0 | % | |||||
| | 1,033,730 | 95 | % | | 984,603 | 87 | % | | 907,504 | 85 | % |
| Column 1 | Column 2 |
|---|---|
| * | Net Rentable Square Feet is designated as the current square feet available for lease as specified in the applicable lease agreements plus management’s estimate of space available for lease based on construction drawings. |
| Column 1 | Column 2 |
|---|---|
| (a) | Construction of additional leasing space was completed in 2022. |
| Column 1 | Column 2 |
|---|---|
| (b) | In addition to net rentable square feet there is also space that we occupy or that serves as common area. |
| Column 1 | Column 2 |
|---|---|
| (c) | Included in net rentable square feet as of December 31, 2022, 2021 and 2020, is 1,500 square feet leased to a consolidated JV. |
29
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (d) | Construction was completed in the third quarter of 2021. |
| Column 1 | Column 2 |
|---|---|
| (e) | Included in net rentable square feet as of December 31, 2022, 2021 and 2020, is 13,808 square feet of unfinished space. |
| Column 1 | Column 2 |
|---|---|
| (f) | Included in net rentable square feet as of December 31, 2022, 2021 and 2020, is 1,364 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (g) | Includes various other properties, each with less than 10,000 net rentable square feet. |
| Column 1 | Column 2 |
|---|---|
| (h) | As of December 31, 2022, the space is no longer available for lease. The property was impaired in 2011 and has no basis as of December 31, 2022 and 2021. |
We have commercial projects under development and construction as detailed in the table below. In addition to these properties, we have other commercial buildings in various stages of planning.
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2022 | |||||||||
| | | Location | | Completed Net Rentable Square Feet | | Percentage Leased | | | Square Feet Under Construction | | Additional Planned Square Feet | | Total Square Feet* |
| Watersound Town Center | | Walton County, FL | | 89,662 | | 99 | % | | 50,768 | | 259,570 | | 400,000 |
| Watersound West Bay Center | | Bay County, FL | | — | | N/A | % | | — | | 500,000 | | 500,000 |
| FSU/TMH Medical Campus | | Bay County, FL | | — | | N/A | % | | 80,300 | | 239,700 | | 320,000 |
| | | | | 89,662 | | 99 | % | | 131,068 | | 999,270 | | 1,220,000 |
| Column 1 | Column 2 |
|---|---|
| * | Total square feet are based on current estimates and are subject to change. |
Results of Operations
Consolidated Results
The following table sets forth a comparison of the results of our operations:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Real estate revenue | | $ | 109.2 | | $ | 158.6 | | $ | 87.6 |
| Hospitality revenue | | 97.2 | | 75.3 | | 47.8 | |||
| Leasing revenue | | 39.2 | | 27.1 | | 18.8 | |||
| Timber revenue | | 6.7 | | 6.0 | | 6.3 | |||
| Total revenue | | 252.3 | | 267.0 | | 160.5 | |||
| Expenses: | | | | ||||||
| Cost of real estate revenue | | 50.0 | | 60.7 | | 35.8 | |||
| Cost of hospitality revenue | | 77.5 | | 58.3 | | 35.2 | |||
| Cost of leasing revenue | | 17.6 | | 11.6 | | 5.9 | |||
| Cost of timber revenue | | 0.8 | | 0.7 | | 0.8 | |||
| Corporate and other operating expenses | | 22.1 | | 23.0 | | 22.9 | |||
| Depreciation, depletion and amortization | | 22.9 | | 18.2 | | 12.8 | |||
| Total expenses | | 190.9 | | 172.5 | | 113.4 | |||
| Operating income | | 61.4 | | 94.5 | | 47.1 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | 9.9 | | 7.2 | | 5.0 | |||
| Interest expense | | (18.4) | | (15.9) | | (13.6) | |||
| Gain on contributions to unconsolidated joint ventures | | 2.7 | | 3.6 | | 20.0 | |||
| Equity in income (loss) from unconsolidated joint ventures | | | 26.0 | | | (0.9) | | | (0.6) |
| Other income, net | | 13.0 | | 10.2 | | 1.3 | |||
| Total other income, net | | 33.2 | | 4.2 | | 12.1 | |||
| Income before income taxes | | 94.6 | | 98.7 | | 59.2 | |||
| Income tax expense | | (24.4) | | (25.0) | | (13.7) | |||
| Net income | | $ | 70.2 | | $ | 73.7 | | $ | 45.5 |
30
Table of Contents
Results of operations in this Form 10-K generally discusses 2022 and 2021 items and comparisons. For a detailed discussion of results of operations and comparisons for 2021 and 2020, see Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in our Form 10‑K for the year ended December 31, 2021 filed with the SEC on February 23, 2022.
Real Estate Revenue and Gross Profit
The following table sets forth a comparison of our total consolidated real estate revenue and gross profit:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | ||
| | | | 2022 | % (a) | 2021 | % (a) | 2020 | % (a) | | ||||||||
| | | | Dollars in millions | ||||||||||||||
| Revenue: | | | | | | ||||||||||||
| Residential real estate revenue | | | $ | 92.8 | 85.0 | % | $ | 144.7 | 91.2 | % | $ | 74.1 | 84.6 | % | |||
| Commercial and rural real estate revenue | | | 13.7 | 12.5 | % | 12.0 | 7.6 | % | 11.7 | 13.4 | % | ||||||
| Other revenue | | | 2.7 | 2.5 | % | 1.9 | 1.2 | % | 1.8 | 2.0 | % | ||||||
| Real estate revenue | | | $ | 109.2 | 100.0 | % | $ | 158.6 | 100.0 | % | $ | 87.6 | 100.0 | % | |||
| | | | | | | | | | | | | | | | | | |
| Gross profit: | | | | | | ||||||||||||
| Residential real estate | | | $ | 48.7 | 52.5 | % | $ | 87.9 | 60.7 | % | $ | 44.4 | 59.9 | % | |||
| Commercial and rural real estate | | | 9.7 | 70.8 | % | 9.5 | 79.2 | % | 6.2 | 53.0 | % | ||||||
| Other | | | 0.8 | 29.6 | % | 0.5 | 26.3 | % | 1.2 | 66.7 | % | ||||||
| Gross profit | | | $ | 59.2 | 54.2 | % | $ | 97.9 | 61.7 | % | $ | 51.8 | 59.1 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Calculated percentage of total real estate revenue and the respective gross margin percentage. |
Residential Real Estate Revenue and Gross Profit. During 2022, residential real estate revenue decreased $51.9 million, or 35.9%, to $92.8 million, as compared to $144.7 million in 2021. During 2022, residential real estate gross profit decreased $39.2 million, to $48.7 million (or gross margin of 52.5%), as compared to $87.9 million, (or gross margin of 60.7%) in 2021. During 2022, we sold 752 homesites and had unimproved residential land sales of $1.1 million, compared to 804 homesites, two homes and had unimproved residential land sales of $0.1 million during 2021. During 2022 and 2021 the average revenue, excluding homesite residuals, per homesite sold was approximately $98,000 and $157,000, respectively, due to the mix of sales from different communities. The revenue, gross profit and margin for each period was impacted by the volume of sales within each of the communities, the difference in pricing among the communities and the difference in the cost of the homesite development. The number of homesites sold varied in each period due to the timing of homebuilder contractual closing obligations in our residential communities and the extended timing of development of completed homesites.
Commercial and Rural Real Estate Revenue and Gross Profit. During 2022, we had twenty-nine commercial and rural real estate sales totaling approximately 283 acres for $12.7 million and land improvement services of $1.0 million, together resulting in a gross profit of $9.7 million (or gross margin of 70.8%). During 2021, we had twenty-two commercial and rural real estate sales totaling approximately 577 acres for $12.0 million, resulting in a gross profit of $9.5 million (or gross margin of 79.2%). Revenue from commercial and rural real estate can vary significantly from period-to-period depending on the proximity to developed areas and mix of real estate sold in each period, with varying compositions of retail, office, industrial and other commercial uses.
Our gross margin can vary significantly from period-to-period depending on the characteristics of the property sold. Sales of rural and timber land typically have a lower cost basis than residential and commercial real estate sales. In addition, our cost basis in residential and commercial real estate can vary depending on the amount of development or other costs incurred on the property.
31
Table of Contents
Other Revenue. Other revenue primarily consists of mitigation bank credit sales and title insurance business revenue.
Hospitality Revenue and Gross Profit
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||||
| | | 2022 | 2021 | 2020 | | |||||
| | | In millions | ||||||||
| Hospitality revenue | | $ | 97.2 | | $ | 75.3 | | $ | 47.8 | |
| Gross profit | | $ | 19.7 | | $ | 17.0 | | $ | 12.6 | |
| Gross margin | | 20.3 | % | 22.6 | % | 26.4 | % |
Hospitality revenue increased $21.9 million, or 29.1%, to $97.2 million during 2022, as compared to $75.3 million in 2021. The increase in hospitality revenue was primarily related to the continued increase of club members, as well as an increase in lodging revenue from the Hilton Garden Inn Panama City Airport, which opened in July 2021, the Homewood Suites by Hilton Panama City Beach, which opened in March 2022 and new WaterColor Inn suites, which opened in June 2022. The increase in hospitality revenue was also due to the opening of a new retail store, standalone restaurants and marinas. As of December 31, 2022, Watersound Club had 2,604 members, compared with 2,255 members as of December 31, 2021, an increase of 349 members. Gross profit during 2021 includes $0.7 million of business interruption proceeds received for the marinas related to Hurricane Michael.
Hospitality had a gross margin of 20.3% during 2022, compared to 22.6% during 2021. The decrease in gross margin was due to increased pre-opening expenses and onboarding of staff associated with new assets that opened in 2022 and assets scheduled to open in 2023, and an increase in cost of labor and products in the current period. In 2021, gross margin was impacted by the $0.7 million of business interruption proceeds received.
Leasing Revenue and Gross Profit
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | | 2022 | 2021 | 2020 | | |||||
| | | In millions | | |||||||
| Leasing revenue | | $ | 39.2 | | $ | 27.1 | | $ | 18.8 | |
| Gross profit | | $ | 21.6 | | $ | 15.5 | | $ | 12.9 | |
| Gross margin | | 55.1 | % | 57.2 | % | 68.6 | % |
Leasing revenue increased $12.1 million, or 44.6%, to $39.2 million during 2022, as compared to $27.1 million in 2021. The increase was primarily due to new multi-family and senior living leases, as well as other new leases.
Leasing gross margin decreased to 55.1% during 2022, as compared to 57.2% during 2021, primarily due to start-up and lease-up expenses for new assets in the current period.
Timber Revenue and Gross Profit
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | 2022 | 2021 | 2020 | | ||||||
| | | In millions | | |||||||
| Timber revenue | | $ | 6.7 | | $ | 6.0 | | $ | 6.3 | |
| Gross profit | | $ | 5.9 | | $ | 5.3 | | $ | 5.5 | |
| Gross margin | | 88.1 | % | 88.3 | % | 87.3 | % |
Timber revenue increased $0.7 million, or 11.7%, to $6.7 million during 2022, as compared to $6.0 million in 2021. The increase was primarily due to an increase in prices and the sales mix of different wood products, partially offset by a decrease in sales of fill dirt and other products in the current period. There were 275,000 tons of wood products sold during 2022, as compared to 273,000 tons of wood products sold during 2021. Timber gross margin was 88.1% during 2022, compared to 88.3% during 2021.
32
Table of Contents
Corporate and Other Operating Expenses
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Employee costs | | $ | 9.6 | | $ | 10.4 | | $ | 9.6 |
| Property taxes and insurance | | 5.5 | | 5.4 | | 5.3 | |||
| Professional fees | | 3.7 | | 3.2 | | 4.7 | |||
| Marketing and owner association costs | | 1.1 | | 1.6 | | 1.2 | |||
| Occupancy, repairs and maintenance | | 0.7 | | 0.7 | | 0.7 | |||
| Other miscellaneous | | 1.5 | | 1.7 | | 1.4 | |||
| Total corporate and other operating expenses | | $ | 22.1 | | $ | 23.0 | | $ | 22.9 |
Corporate and other operating expenses decreased $0.9 million to $22.1 million during 2022, as compared to $23.0 million in 2021. The decrease is primarily due to the $1.2 million of expense during 2021 to 401(k) plan participants related to the final allocation of surplus assets from the pension plan termination in 2014.
Depreciation, Depletion and Amortization
Depreciation, depletion and amortization expense increased $4.7 million during 2022, as compared to 2021, primarily due to new hospitality and commercial assets placed in service.
Investment Income, Net
Investment income, net primarily includes (i) interest and dividends earned and accretion of the net discount (ii) net unrealized gain or loss related to investments – equity securities, (iii) interest income earned on the time deposit held by a special purpose entity and (iv) interest earned on mortgage notes receivable and other receivables as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Interest, dividend and accretion income | | $ | 0.8 | | $ | 0.1 | | $ | 1.2 |
| Unrealized loss on investments, net | | | — | | | (1.9) | | | (4.7) |
| Interest income from investments in special purpose entities | | 8.0 | | 8.1 | | 8.2 | |||
| Interest earned on notes receivable and other interest | | 1.1 | | 0.9 | | 0.3 | |||
| Total investment income, net | | $ | 9.9 | | $ | 7.2 | | $ | 5.0 |
Investment income, net increased $2.7 million to $9.9 million during 2022, as compared to $7.2 million in 2021. Investment income, net during 2022 included de minimis unrealized loss on investments, net related to preferred stock, compared to $1.9 million in 2021.
Interest Expense
Interest expense primarily includes interest incurred on the Senior Notes issued by Northwest Florida Timber Finance, LLC, project financing, Community Development District (“CDD”) debt and finance leases, as well as amortization of debt discount and premium and debt issuance costs as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Interest expense and amortization of discount and issuance costs for Senior Notes issued by special purpose entity | | $ | 8.8 | | $ | 8.8 | | $ | 8.8 |
| Other interest expense | | 9.6 | | 7.1 | | 4.8 | |||
| Total interest expense | | $ | 18.4 | | $ | 15.9 | | $ | 13.6 |
33
Table of Contents
Interest expense increased $2.5 million, or 15.7%, to $18.4 million in 2022, as compared to $15.9 million in 2021, primarily related to the increase in project financing and higher interest rates. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information regarding project financing.
Gain on Contributions to Unconsolidated Joint Ventures
Gain on contributions to unconsolidated joint ventures includes gain on land, impact fees and additional infrastructure improvements contributed to our unconsolidated JVs as detailed in the table below. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Latitude Margaritaville Watersound JV (a) | | $ | 0.9 | | $ | 0.5 | | $ | 15.7 |
| Sea Sound JV (b) | | | — | | | — | | | 4.3 |
| Watersound Fountains Independent Living JV (c) | | | — | | | 3.1 | | | — |
| Pier Park RI JV (d) | | | 1.4 | | | — | | | — |
| Electric Cart Watersound JV (e) | | | 0.4 | | | — | | | — |
| Gain on Contributions to Unconsolidated Joint Ventures | | $ | 2.7 | | $ | 3.6 | | $ | 20.0 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes a gain of $0.9 million and $0.5 million in 2022 and 2021, respectively, on additional infrastructure improvements contributed. Includes a gain of $15.7 million in 2020 on land and additional infrastructure improvements contributed. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes a gain of $4.3 million in 2020 on land and mitigation credits contributed. |
| Column 1 | Column 2 |
|---|---|
| (c) | Includes a gain of $3.1 million in 2021 on land contributed. |
| Column 1 | Column 2 |
|---|---|
| (d) | Includes a gain of $1.4 million in 2022 on land and impact fees contributed. |
| Column 1 | Column 2 |
|---|---|
| (e) | Includes a gain of $0.4 million in 2022 on land contributed. |
Equity in Income (Loss) from Unconsolidated Joint Ventures
Equity in income (loss) from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated joint ventures accounted for by the equity method. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | | Year Ended December 31, | |||||||
| | | | 2022 | | 2021 | | 2020 | |||
| | | | In millions | |||||||
| Equity in income (loss) from unconsolidated joint ventures | | | | | | | | | | |
| Latitude Margaritaville Watersound JV (a) | | | $ | 3.9 | | $ | (1.9) | | $ | (0.5) |
| Sea Sound JV (b) | | | | 21.7 | | | — | | | — |
| Watersound Fountains Independent Living JV (c) | | | | (0.2) | | | — | | | — |
| Pier Park TPS JV | | | | — | | | 0.6 | | | (0.1) |
| Busy Bee JV | | | | 0.5 | | | 0.4 | | | — |
| Electric Cart Watersound JV (d) | | | | — | | | — | | | — |
| Watersound Management JV (e) | | | | 0.1 | | | — | | | — |
| Total equity in income (loss) from unconsolidated joint ventures | | | $ | 26.0 | | $ | (0.9) | | $ | (0.6) |
| Column 1 | Column 2 |
|---|---|
| (a) | The Latitude Margaritaville Watersound JV began completing home sale transactions in the fourth quarter of 2021. |
| Column 1 | Column 2 |
|---|---|
| (b) | In November 2022, the Sea Sound JV sold its assets to an unrelated third party for $92.5 million, resulting in a total gain on sale of $36.1 million. The year ended December 31, 2022, includes our proportionate share of the gain on sale of $21.7 million. |
| Column 1 | Column 2 |
|---|---|
| (c) | JV was formed in April 2021. |
| Column 1 | Column 2 |
|---|---|
| (d) | JV was formed in February 2022. |
34
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (e) | JV was formed in June 2021. |
Other Income, Net
Other income, net primarily includes income from our retained interest investments, gain on insurance recoveries, loss from hurricane damage and other income and expense items as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Accretion income from retained interest investments | | $ | 1.7 | | $ | 1.5 | | $ | 1.4 |
| Gain on insurance recoveries | | | 9.8 | | | 4.9 | | | 0.7 |
| Loss from hurricane damage | | | — | | | (0.1) | | | (1.1) |
| Miscellaneous income, net | | 1.5 | | 3.9 | | 0.3 | |||
| Other income, net | | $ | 13.0 | | $ | 10.2 | | $ | 1.3 |
Other income, net increased $2.8 million to $13.0 million during 2022, as compared to $10.2 million in 2021. The years ended December 31, 2022 and 2021 include a gain on insurance recovery of $9.7 million and $4.9 million, respectively, and loss from hurricane damage of less than $0.1 million during each period, related to Hurricane Michael. In November 2022, we closed out the insurance claim related to Hurricane Michael and therefore will not receive additional proceeds in future periods.
Miscellaneous income, net during 2022 includes income of $1.0 million related to gain on retained interest investment. Miscellaneous income, net during 2022 and 2021 includes $2.6 million and $0.9 million, respectively, received from the Pier Park CDD for repayment of subordinated notes, which have been fully repaid. Miscellaneous income, net during 2022 also includes expense of $1.1 million for design costs no longer pursued and $0.6 million for a homeowner’s association special assessment. Miscellaneous income, net during 2021 includes $3.6 million received from the Florida Division of Emergency Management’s Florida Timber Recovery Block Grant Program (“TRBG”) for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael. See Note 18. Other Income, Net included in Item 15 of this Form 10-K for additional information for additional information.
Income Tax Expense
Income tax expense was $24.4 million in 2022, compared to $25.0 million in 2021. Our effective tax rate was 25.6% in 2022, as compared to 25.1% in 2021.
Our effective rate for 2022 differed from the federal statutory rate of 21.0% primarily due to state income taxes. Our effective rate for 2021 differed from the federal statutory rate of 21.0% primarily due to state income taxes, the change in valuation allowance, the changes in the 2021 Florida income tax rate from 4.5% to 3.5%, tax credits, the benefit of QOZ investment and other permanent items. See Note 13. Income Taxes included in Item 15 of this Form 10-K for additional information.
35
Table of Contents
Segment Results
Residential
The table below sets forth the consolidated results of operations of our residential segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Real estate revenue | | $ | 85.1 | | $ | 137.8 | | $ | 69.4 |
| Leasing revenue | | | 0.1 | | | 0.2 | | | 0.2 |
| Other revenue | | 7.7 | | 6.9 | | 4.6 | |||
| Total revenue | | 92.9 | | 144.9 | | 74.2 | |||
| Expenses: | | | | ||||||
| Cost of real estate and other revenue | | 44.1 | | 56.8 | | 29.8 | |||
| Other operating expenses | | 4.0 | | 4.9 | | 5.3 | |||
| Depreciation, depletion and amortization | | 0.2 | | 0.2 | | 0.2 | |||
| Total expenses | | 48.3 | | 61.9 | | 35.3 | |||
| Operating income | | 44.6 | | 83.0 | | 38.9 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | | 1.1 | | | 0.8 | | | 0.2 |
| Interest expense | | (0.5) | | (0.6) | | (0.6) | |||
| Gain on contributions to unconsolidated joint ventures | | | 0.9 | | | 0.5 | | | 15.7 |
| Equity in income (loss) from unconsolidated joint ventures | | | 3.9 | | | (1.9) | | | (0.5) |
| Other (expense) income, net | | (0.5) | | 0.1 | | — | |||
| Total other income (expense), net | | 4.9 | | (1.1) | | 14.8 | |||
| Income before income taxes | | $ | 49.5 | | $ | 81.9 | | $ | 53.7 |
Real estate revenue includes sales of homesites, homes and other residential land and certain homesite residuals from homebuilder sales that provide us a percentage of the sale price of the completed home if the home price exceeds a negotiated threshold. Leasing revenue includes long-term leases of residential assets. Other revenue includes tap and impact fee credits sold and marketing fees. Certain homesite residuals and other revenue related to homebuilder homesite sales are recognized in revenue at the point in time of the closing of the sale. For 2022 and 2021, real estate revenue includes estimated homesite residuals of $5.8 million and $4.8 million, respectively. For 2022 and 2021, other revenue includes estimated fees related to homebuilder homesite sales of $1.9 million and $2.4 million, respectively. Cost of real estate revenue includes direct costs (e.g., development and construction costs), selling costs and other indirect costs.
36
Table of Contents
The following tables set forth our consolidated residential real estate revenue and cost of revenue activity:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2022 | | |||||||||||
| | Units | | | Cost of | Gross | Gross | | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | ||||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | | 752 | | $ | 84.0 | | $ | 41.0 | | $ | 43.0 | | 51.2 | % |
| Land sales | N/A | | | 1.1 | | | — | | | 1.1 | | 100.0 | % | |
| Total consolidated | 752 | | $ | 85.1 | | $ | 41.0 | | $ | 44.1 | 51.8 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 316 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 1,068 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 42 units sold as undeveloped homesites within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2021 | | |||||||||||
| | Units | | | Cost of | Gross | Gross | | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites (a) | 804 | | $ | 136.7 | | $ | 52.7 | | $ | 84.0 | | 61.4 | % | |
| Homes | 2 | | | 1.0 | | | 0.9 | | | 0.1 | | 10.0 | % | |
| Land sale | N/A | | | 0.1 | | | — | | | 0.1 | | 100.0 | % | |
| Total consolidated | 806 | | $ | 137.8 | | $ | 53.6 | | $ | 84.2 | 61.1 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (b) | | 47 | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 853 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes 55 units sold as undeveloped homesites within the SouthWood community. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2020 | ||||||||||||
| | | Units | | | Cost of | Gross | Gross | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | ||||
| | | Dollars in millions | | |||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites | | 509 | | $ | 67.7 | | $ | 27.4 | | $ | 40.3 | | 59.5 | % |
| Land sale | | N/A | | | 1.7 | | | 0.4 | | | 1.3 | | 76.5 | % |
| Total consolidated | | 509 | | $ | 69.4 | | $ | 27.8 | | $ | 41.6 | 59.9 | % | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (a) | | — | | | | | | | | | | | | |
| Total consolidated and unconsolidated | | 509 | | | | | | | | | | | | |
37
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (a) | Includes the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. The Latitude Margaritaville Watersound JV began completing home sale transactions in the fourth quarter of 2021. |
Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021
The following discussion sets forth details of the consolidated results of operations of our residential segment.
Homesites. Revenue from homesite sales decreased $52.7 million, or 38.6%, during 2022, as compared to 2021, primarily due to the mix and number of homesites sold per community, the timing of homebuilder contractual closing obligations in our residential communities and the extended timing of development of completed homesites. During 2022 and 2021, the average revenue, excluding homesite residuals, per homesite sold was approximately $98,000 and $157,000, respectively. The decrease in average revenue per homesite sold during the period was due to the mix of sales from different communities, primarily from sales in the Watersound Camp Creek and WaterColor communities, which had a higher volume during the prior period. Gross margin decreased to 51.2% during 2022, as compared to 61.4% during 2021, primarily due to the mix and number of homesites sold from different communities during each respective period. Gross margin may vary each period depending on the location of homesite sales.
Homes. During 2022, we did not have any home sales. During 2021, we sold two completed homes within our RiverCamps community for a total of $1.0 million, resulting in a gross profit margin of 10.0%.
Land sales. During 2022 we had unimproved residential land sales for $1.1 million, with de minimis cost of revenue. During 2021, we had unimproved residential land sales for $0.1 million, with de minimis cost of revenue.
Other operating expenses include salaries and benefits, property taxes, marketing, professional fees, project administration, owner association and CDD assessments and other administrative expenses.
Investment income, net primarily consists of interest earned on our notes receivable and unimproved land contribution to our unconsolidated Latitude Margaritaville Watersound JV as home sales are transacted in the community. See Note 8. Other Assets and Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. Interest expense primarily consists of interest incurred on our portion of the total outstanding CDD debt. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Gain on contributions to unconsolidated joint ventures for 2022 and 2021, include a gain of $0.9 million and $0.5 million, respectively, on additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. Gain on contributions to unconsolidated joint ventures for 2020 includes a gain of $15.7 million on land and additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Equity in income (loss) from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated joint ventures accounted for by the equity method. Equity in income (loss) from unconsolidated joint ventures during 2022 includes $3.9 million of income, compared to $1.9 of loss during 2021, related to the Latitude Margaritaville Watersound JV. The Latitude Margaritaville Watersound JV began completing home sale transactions in the fourth quarter of 2021 and sold 316 homes in 2022, compared to 47 in 2021. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Other (expense) income, net for 2022 includes $1.0 million of design costs no longer pursued.
38
Table of Contents
Hospitality
The table below sets forth the consolidated results of operations of our hospitality segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Hospitality revenue | | $ | 96.7 | | $ | 74.5 | | $ | 47.4 |
| Leasing revenue | | | 0.5 | | | 0.1 | | | — |
| Total revenue | | | 97.2 | | | 74.6 | | | 47.4 |
| Expenses: | | | | ||||||
| Cost of hospitality revenue | | 76.9 | | 57.5 | | 34.7 | |||
| Cost of leasing revenue | | 0.9 | | — | | — | |||
| Other operating expenses | | 1.1 | | 0.9 | | 1.2 | |||
| Depreciation, depletion and amortization | | 9.4 | | 7.0 | | 4.6 | |||
| Total expenses | | 88.3 | | 65.4 | | 40.5 | |||
| Operating income | | 8.9 | | 9.2 | | 6.9 | |||
| Other expense: | | | | ||||||
| Interest expense | | | (1.7) | | | (0.5) | | | (0.2) |
| Other income, net | | 1.8 | | 0.6 | | 0.5 | |||
| Total other income, net | | 0.1 | | 0.1 | | 0.3 | |||
| Income before income taxes | | $ | 9.0 | | $ | 9.3 | | $ | 7.2 |
The following table sets forth details of our hospitality segment consolidated revenue and cost of revenue:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2022 | | | Year Ended December 31, 2021 | | Year Ended December 31, 2020 | ||||||||||||||||||||
| | | | | | Gross | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Profit | | Gross | | | | | | Gross | | Gross | | | | | | Gross | | Gross | | |||
| | | Revenue | | (Deficit) | | Margin | | | Revenue | | Profit | | Margin | | Revenue | | Profit | | Margin | ||||||||
| | | In millions | |||||||||||||||||||||||||
| Clubs | | $ | 40.7 | | $ | 12.5 | 30.7 | % | | $ | 31.9 | | $ | 9.3 | 29.2 | % | | $ | 22.3 | | $ | 7.6 | 34.1 | % | |||
| Hotel operations, certain food and beverage operations, short-term vacation rentals and other management services | | | 47.5 | | | 7.4 | 15.6 | % | | | 36.8 | | | 6.5 | 17.7 | % | | | 23.2 | | | 3.8 | 16.4 | % | |||
| Other | | | 8.5 | | | (0.1) | | (1.2) | % | | | 5.8 | | | 1.2 | | 20.7 | % | | | 1.9 | | 1.3 | 68.4 | % | ||
| Total | | $ | 96.7 | | $ | 19.8 | 20.5 | % | | $ | 74.5 | | $ | 17.0 | 22.8 | % | | $ | 47.4 | | $ | 12.7 | 26.8 | % |
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Revenue from our clubs increased $8.8 million, or 27.6%, during 2022, as compared to 2021. The increase in revenue in the current period was due to increases in the number of club members and membership revenue. As of December 31, 2022, Watersound Club had 2,604 members, compared with 2,255 members as of December 31, 2021, an increase of 349 members. Our clubs gross margin increased to 30.7% during 2022, compared to 29.2% during 2021.
Revenue from our hotel operations, certain food and beverage operations, short-term vacation rentals and other management services increased $10.7 million, or 29.1%, during 2022, as compared to 2021. The increase was primarily due to an increase in lodging revenue from the Hilton Garden Inn Panama City Airport, which opened in July 2021, Homewood Suites by Hilton Panama City Beach, which opened in March 2022, new WaterColor Inn suites, which opened in June 2022 and The Pearl Hotel, which we acquired in December 2022 and managed prior to acquisition. Gross margin decreased to 15.6% during 2022, as compared to 17.7% during 2021. The decrease in gross margin was due to
39
Table of Contents
increased preopening expenses associated with assets that opened in 2022, onboarding of staff for assets scheduled to open in 2023 and an increase in cost of labor and products.
Revenue from other hospitality operations increased $2.7 million, or 46.6%, during 2022, as compared to 2021. The increase in other hospitality revenue was primarily related to revenue from two new standalone restaurants, which opened in December 2021 and August 2022, a new retail store, which opened in March 2022, Point South Marina Bay Point, which fully reopened in the third quarter of 2022 and Point South Marina Port St. Joe, which reopened in the fourth quarter of 2022. Our other hospitality operations gross margin decreased to a negative gross margin of 1.2% during 2022, compared to gross margin of 20.7% during 2021, due to opening expenses and onboarding of staff for these new assets. Gross margin during 2021 was also impacted by $0.7 million of business interruption insurance proceeds received for the marinas related to Hurricane Michael. We did not have revenue from our marinas during 2021 or 2020 due to the impact of Hurricane Michael.
Leasing revenue includes marina boat slip and dry storage rentals.
Other operating expenses include salaries and benefits, professional fees and other administrative expenses.
The increase of $2.4 million in depreciation, depletion and amortization expense during 2022, as compared to 2021, was primarily due to new properties placed in service.
Interest expense primarily includes interest incurred from our hospitality project financing. The increase of $1.2 million in interest expense during 2022, as compared to 2021, was primarily due to an increase in project financing and higher interest rates. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Other income, net for 2022 and 2021, includes $2.6 million and $0.9 million, respectively, received from the Pier Park CDD for repayment of subordinated notes, partially offset by $0.6 million of expense for a homeowner’s association special assessment in the current period.
40
Table of Contents
Commercial
The table below sets forth the consolidated results of operations of our commercial segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2022 | 2021 | 2020 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Leasing revenue | | | | | | | | | |
| Commercial leasing revenue | | $ | 19.6 | | $ | 15.8 | | $ | 14.8 |
| Multi-family leasing revenue | | | 14.2 | | | 9.0 | | | 3.9 |
| Senior living leasing revenue | | | 4.7 | | | 2.0 | | | — |
| Total leasing revenue | | | 38.5 | | | 26.8 | | | 18.7 |
| Commercial and rural real estate revenue | | 13.7 | | 12.0 | | 11.7 | |||
| Timber revenue | | | 6.7 | | | 6.0 | | | 6.3 |
| Hospitality revenue | | | 0.5 | | | 0.7 | | | 0.4 |
| Total revenue | | 59.4 | | 45.5 | | 37.1 | |||
| Expenses: | | | | ||||||
| Cost of leasing revenue | | 16.4 | | 11.4 | | 5.9 | |||
| Cost of commercial and rural real estate revenue | | 4.0 | | 2.5 | | 5.5 | |||
| Cost of timber revenue | | | 0.8 | | | 0.7 | | | 0.8 |
| Cost of hospitality revenue | | | 0.6 | | | 0.8 | | | 0.6 |
| Other operating expenses | | 4.2 | | 3.9 | | 3.7 | |||
| Depreciation, depletion and amortization | | 13.0 | | 10.7 | | 7.1 | |||
| Total expenses | | 39.0 | | 30.0 | | 23.6 | |||
| Operating income | | 20.4 | | 15.5 | | 13.5 | |||
| Other (expense) income: | | | | ||||||
| Interest expense | | (7.3) | | (5.9) | | (3.8) | |||
| Gain on contributions to unconsolidated joint ventures | | | 1.8 | | | 3.1 | | | 3.9 |
| Equity in income (loss) from unconsolidated joint ventures | | | 22.1 | | | 1.0 | | | (0.1) |
| Other (expense) income, net | | (0.7) | | 3.7 | | 0.1 | |||
| Total other income, net | | 15.9 | | 1.9 | | 0.1 | |||
| Income before income taxes | | $ | 36.3 | | $ | 17.4 | | $ | 13.6 |
The following table sets forth details of our commercial segment consolidated revenue and cost of revenue:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2022 | | | Year Ended December 31, 2021 | | Year Ended December 31, 2020 | ||||||||||||||||||||
| | | | | | Gross | | | | | | | | Gross | | | | | | | | Gross | | | | |||
| | | | | | Profit | | Gross | | | | | | Profit | | Gross | | | | | | Profit | | Gross | | |||
| | | Revenue | | (Deficit) | | Margin | | | Revenue | | (Deficit) | | Margin | | Revenue | | (Deficit) | | Margin | ||||||||
| | | In millions | |||||||||||||||||||||||||
| Leasing | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial leasing | | $ | 19.6 | | $ | 12.7 | 64.8 | % | | $ | 15.8 | | $ | 10.8 | 68.4 | % | | $ | 14.8 | | $ | 10.3 | 69.6 | % | |||
| Multi-family leasing | | | 14.2 | | | 8.8 | 62.0 | % | | | 9.0 | | | 5.6 | 62.2 | % | | | 3.9 | | | 3.0 | 76.9 | % | |||
| Senior living leasing | | | 4.7 | | | 0.6 | | 12.8 | % | | | 2.0 | | | (1.0) | | (50.0) | % | | | — | | | (0.5) | | — | % |
| Total leasing | | | 38.5 | | | 22.1 | | 57.4 | % | | | 26.8 | | | 15.4 | | 57.5 | % | | | 18.7 | | | 12.8 | | 68.4 | % |
| Commercial and rural real estate | | | 13.7 | | | 9.7 | | 70.8 | % | | | 12.0 | | | 9.5 | | 79.2 | % | | | 11.7 | | | 6.2 | | 53.0 | % |
| Timber | | | 6.7 | | | 5.9 | | 88.1 | % | | | 6.0 | | | 5.3 | | 88.3 | % | | | 6.3 | | 5.5 | 87.3 | % | ||
| Hospitality | | | 0.5 | | | (0.1) | | (20.0) | % | | | 0.7 | | | (0.1) | | (14.3) | % | | | 0.4 | | | (0.2) | | (50.0) | % |
| Total | | $ | 59.4 | | $ | 37.6 | 63.3 | % | | $ | 45.5 | | $ | 30.1 | 66.2 | % | | $ | 37.1 | | $ | 24.3 | 65.5 | % |
41
Table of Contents
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
The following discussion sets forth details of the consolidated results of operations of our commercial segment.
Total leasing revenue increased $11.7 million, or 43.7% during 2022, as compared to 2021. The increase was primarily due to new multi-family and senior living leases as well as other new leases. Total leasing gross margin during 2022 was 57.4%, as compared to 57.5% during 2021. As of December 31, 2022, we had net rentable square feet of approximately 1,034,000, of which approximately 987,000 square feet were under lease. As of December 31, 2021, we had net rentable square feet of approximately 985,000, of which approximately 857,000 square feet were under lease. As of December 31, 2022, our consolidated entities had 864 multi-family and senior living units completed, of which 767 were leased, compared to 715 multi-family and senior living units completed, of which 632 were leased as of December 31, 2021.
Commercial and rural real estate revenue related to sales for the three years ended December 31, 2022 includes the following:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Number of | | | | | Average Price | | | | | Gross Profit | |
| Period | | Sales | | Acres Sold | | Per Acre | | | Revenue | | on Sales | ||
| | | | | | In millions (except for average price per acre) | ||||||||
| 2022 | 29 | 283 | $ | 44,876 | $ | 12.7 | $ | 9.3 | |||||
| 2021 | 22 | 577 | $ | 20,797 | $ | 12.0 | $ | 9.5 | |||||
| 2020 | 23 | 473 | $ | 24,736 | $ | 11.7 | $ | 6.2 |
We believe the diversity of our commercial segment complements the growth of our residential and hospitality segments. Commercial and rural real estate revenue can vary depending on the proximity to developed areas and the mix and characteristics of commercial and rural real estate sold in each period, with varying compositions of retail, office, industrial and other commercial uses. During 2022, we had twenty-nine commercial and rural real estate sales of approximately 283 acres for $12.7 million and land improvement services of $1.0 million, together resulting in a gross margin of approximately 70.8%. During 2021, we had twenty-two commercial and rural real estate sales totaling approximately 577 acres for $12.0 million, resulting in a gross profit margin of approximately 79.2%. As our focus continues to evolve more towards recurring revenue from leasing operations, we expect to have limited commercial and rural real estate sales. Further, we may continue to transform and operate commercial properties for higher and better use. This may result in certain assets moving from the commercial segment to the hospitality segment.
Timber revenue increased by $0.7 million, or 11.7%, to $6.7 million during 2022, as compared to $6.0 million in 2021. The increase was primarily due to an increase in prices and the sales mix of different wood products, partially offset by a decrease in sales of fill dirt and other products in the current period. There were 275,000 tons of wood products sold during 2022, as compared to 273,000 tons of wood products sold during 2021. The average price of wood products sold increased to $22.71 per ton during 2022, as compared to $19.57 per ton during 2021. Timber gross margin was 88.1% during 2022, as compared to 88.3% during 2021.
The total tons sold and relative percentages of total tons sold by major type of wood product are as follows:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||||||
| | 2022 | 2021 | 2020 | | ||||||||
| Pine pulpwood | 137,000 | 49.8 | % | 162,000 | 59.4 | % | 208,000 | 64.6 | % | |||
| Pine sawtimber | 130,000 | 47.3 | % | 100,000 | 36.6 | % | 75,000 | 23.3 | % | |||
| Pine grade logs | 5,000 | 1.8 | % | 9,000 | 3.3 | % | 26,000 | 8.1 | % | |||
| Other | 3,000 | 1.1 | % | 2,000 | 0.7 | % | 13,000 | 4.0 | % | |||
| Total | 275,000 | 100.0 | % | 273,000 | 100.0 | % | 322,000 | 100.0 | % |
Hospitality revenue includes some of our short-term vacation rentals.
42
Table of Contents
Other operating expenses include salaries and benefits, property taxes, CDD assessments, professional fees, marketing, project administration and other administrative expenses.
The increase of $2.3 million in depreciation, amortization and depletion expense during 2022, as compared to 2021, was primarily due to new properties placed in service.
Interest expense primarily includes interest incurred from our commercial project financing and CDD debt. The increase of $1.4 million in interest expense during 2022, as compared to 2021, was primarily due to an increase in project financing and higher interest rates. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Gain on contributions to unconsolidated joint ventures for 2022, includes a gain of $1.4 million on land and impact fees contributed to our unconsolidated Pier Park RI JV and a gain of $0.4 million on land contributed to our unconsolidated Electric Cart Watersound JV. Gain on contributions to unconsolidated joint ventures for 2021, includes a gain of $3.1 million on land contributed to our unconsolidated Watersound Fountains Independent Living JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Equity in income (loss) from unconsolidated joint ventures includes our proportionate share of earnings or losses of unconsolidated JVs accounted for by the equity method. In November 2022, the Sea Sound JV sold its assets to an unrelated third party for $92.5 million, resulting in a total gain on sale of $36.1 million. Equity in income (loss) during 2022 included $21.7 million related to our proportionate share of the gain on sale. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Other income, net during 2021, includes $3.6 million received from the Florida Division of Emergency Management’s TRBG program for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael. See Note 18. Other Income, Net included in Item 15 of this Form 10-K for additional information.
Liquidity and Capital Resources
As of December 31, 2022, we had cash and cash equivalents and U.S. Treasury Bills classified as investments – debt securities of $78.3 million, compared to $159.1 million as of December 31, 2021. In addition to cash and cash equivalents, we consider our investments classified as Securities, as being generally available to meet our liquidity needs. Securities are not as liquid as cash and cash equivalents, but they are generally convertible into cash within a relatively short period of time. See Note 5. Investments included in Item 15 of this Form 10-K for additional information regarding our investments.
We believe that our current cash position, financing arrangements and cash generated from operations will provide us with sufficient liquidity to satisfy our anticipated working capital needs, expected capital expenditures, principal and interest payments on our long-term debt, capital contributions to JVs, Latitude Margaritaville Watersound JV note commitment, authorized stock repurchases and authorized dividends for the next twelve months. See Part II. Item 1A. Risk Factors.
During 2022, we invested a total of $356.7 million in capital expenditures, which includes $92.2 million for our residential segment, $93.0 million for our commercial segment, $171.1 million for our hospitality segment and $0.4 million for corporate expenditures. We anticipate that future capital commitments will be funded through cash generated from operations, new and existing financing arrangements, cash on hand and cash equivalents. As of December 31, 2022, we had a total of $118.1 million primarily in construction and development related contractual obligations, of which a portion will be funded through committed or new financing arrangements. Capital expenditures and contractual obligations exclude amounts related to unconsolidated joint ventures. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
As of December 31, 2022 and 2021, we had various loans outstanding totaling $391.4 million and $227.5 million, respectively, with maturities from May 2023 through March 2064. As of December 31, 2022, the weighted average
43
Table of Contents
effective interest rate of total outstanding debt was 5.1%, of which 60.4% of the debt outstanding includes fixed or swapped interest rates, and the average remaining life of debt outstanding was 13.8 years. As of December 31, 2022, the weighted average rate on our variable rate loans was 6.7%. See Item 7A. Quantitative and Qualitative Disclosures about Market Risk for additional information regarding London Interbank Offered Rate (“LIBOR”) related risks. Also, see Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Our indebtedness consists of various loans on real and leasehold property. These loans are typically secured by various interests in the property such as assignment of rents, leases, deposits, permits, plans, specifications, fees, agreements, approvals, contracts, licenses, construction contracts, development contracts, service contracts, franchise agreements, the borrower’s assets, improvements, and security interests in the rents, personal property, management agreements, construction agreements, improvements, accounts, profits, leases, accounts and fixtures (collectively, “Security Interests”). The specific Security Interests vary from loan to loan.
In 2015, the Pier Park North JV entered into a $48.2 million loan (the “PPN JV Loan”). As of December 31, 2022 and 2021, $42.6 million and $43.6 million, respectively, was outstanding on the PPN JV Loan. The loan accrues interest at a rate of 4.1% per annum and matures in November 2025. In connection with the loan, we entered into a limited guarantee in favor of the lender, based on our percentage ownership of the JV. In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation by the Pier Park North JV; any voluntary transfer or encumbrance of the property in violation of the due-on-sale clause in the security instrument; upon commencement of voluntary bankruptcy or insolvency proceedings or upon breach of covenants in the security instrument. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2018, the Pier Park Crossings JV entered into a $36.6 million loan, insured by the U.S. Department of Housing and Urban Development (“HUD”) (the “PPC JV Loan”). As of December 31, 2022 and 2021, $35.2 million and $35.7 million, respectively, was outstanding on the PPC JV Loan. The loan bears interest at a rate of 3.1% and matures in June 2060. The loan includes a prepayment premium due to the lender of 2% - 10% for any additional principal that is prepaid through August 31, 2031. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, the Watersound Origins Crossings JV entered into a $37.9 million loan (the “Watersound Origins Crossings JV Loan”). In January 2022, the Watersound Origins Crossings JV entered into a modification that increased the principal amount of the loan to $44.0 million, modified the interest rate from 5.0% to the Secured Overnight Financing Rate (“SOFR”) plus 2.8%, with a floor of 3.3%, and provides for payments of interest only with a final balloon payment at maturity in May 2024. As of December 31, 2022 and 2021, $44.0 million and $37.9 million, respectively, was outstanding on the Watersound Origins Crossings JV Loan. The loan is secured by the real property and certain other Security Interests. In connection with the loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Watersound Origins Crossings JV Loan. As guarantor, our liability has been reduced to 25% of the outstanding principal amount, based on meeting certain debt service coverage and loan to value requirements. In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation or failure to abide by other certain obligations on the part of such guarantor. We are the sole guarantor and receive a monthly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. In January 2023, we began the process to refinance the Watersound Origins Crossings JV Loan with a loan commitment to be insured by HUD.
In 2019, the Watercrest JV entered into a $22.5 million loan (the “Watercrest JV Loan”). As of December 31, 2022 and 2021, $21.0 million and $20.1 million, respectively, was outstanding on the Watercrest JV Loan. The loan bears interest at a rate of LIBOR plus 2.2% and matures in June 2047. The loan is secured by the real property and certain other Security Interests. In connection with the loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Watercrest JV Loan. We are the sole guarantor and receive a quarterly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. The Watercrest JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to LIBOR. The interest rate swap was effective June 1, 2021 and matures on June 1, 2024 and fixed the variable
44
Table of Contents
rate on the notional amount of related debt of $20.0 million to a rate of 4.4%. In April 2022, the swap was terminated resulting in a gain of $0.1 million, included in interest expense on the consolidated statements of income for the year ended December 31, 2022. See Note 6. Financial Instruments and Fair Value Measurements and Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, a wholly-owned subsidiary of ours entered into a $5.5 million loan, which is guaranteed by us (the “Beckrich Building III Loan”). As of December 31, 2022 and 2021, $5.0 million and $5.2 million, respectively, was outstanding on the Beckrich Building III Loan. The loan bears interest at a rate of LIBOR plus 1.7% and matures in August 2029. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In 2019, the Pier Park Crossings Phase II JV entered into a $17.5 million loan (the “PPC II JV Loan”). As of December 31, 2022 and 2021, $22.6 million and $17.4 million, respectively, was outstanding on the PPC II JV Loan. In April 2022, the Pier Park Crossings Phase II JV refinanced the PPC II JV Loan that increased the principal amount of the loan, which had a balance of $17.3 million at the time of the refinance, to $22.9 million, fixed the interest rate to 2.7% and provides for monthly payments of principal and interest through maturity in May 2057. The refinanced loan terms include a prepayment premium due to the lender of 1% - 10% for any principal that is prepaid through May 31, 2032. The refinanced loan is insured by HUD and is secured by the real property and certain other Security Interests. During 2022, we incurred $0.2 million of additional loan cost, related to the refinance. As a result of the refinance, the year ended December 31, 2022 includes a $0.1 million loss on early extinguishment of debt related to unamortized debt issuance costs, included within other income, net on the consolidated statements of income. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In March 2020, a wholly-owned subsidiary of ours entered into a $15.3 million loan, which is guaranteed by us (the “Airport Hotel Loan”). As of both December 31, 2022 and 2021, $14.6 million was outstanding on the Airport Hotel Loan. The loan bears interest at LIBOR plus 2.0%, with a floor of 3.0%, and matures in March 2025. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In April 2020, the Pier Park Resort Hotel JV entered into a loan with an initial amount of $52.5 million up to a maximum of $60.0 million through additional earn-out requests (the “Pier Park Resort Hotel JV Loan”). As of December 31, 2022 and 2021, $45.2 million and $14.7 million, respectively, was outstanding on the Pier Park Resort Hotel JV Loan. The loan matures in April 2027 and bears interest at a rate of LIBOR plus 2.2% during construction and LIBOR plus 2.0% upon hotel opening. In December 2022, the Pier Park Resort Hotel Loan was amended, effective February 10, 2023, to bear interest at a rate of SOFR plus 2.1%. The loan is secured by the real property and certain other Security Interests. In connection with the loan, as guarantors, we and our JV partner entered into a guarantee based on each partner’s ownership interest in favor of the lender, to guarantee the payment and performance of the borrower. As guarantor, our liability under the loan will be released upon reaching and maintaining certain debt service coverage for twelve months. In addition, the guarantee can become full recourse in the case of the failure of the guarantor to abide by or perform any of the covenants or warranties to be performed on the part of such guarantor. The Pier Park Resort Hotel JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to LIBOR. The interest rate swap was effective December 10, 2022 and matures on April 12, 2027 and fixed the variable rate on the notional amount of related debt of $42.0 million to a rate of 3.2%. See Note 6. Financial Instruments and Fair Value Measurements and Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In November 2020, a wholly-owned subsidiary of ours entered into a $16.8 million loan, which is guaranteed by us (the “Breakfast Point Hotel Loan”). As of December 31, 2022 and 2021, $16.4 million and $11.8 million, respectively, was outstanding on the Breakfast Point Hotel Loan. The loan matures in November 2042. In November 2022, the Breakfast Point Hotel loan was amended to fix the interest rate to 6.0% through November 2027 and the 1-year constant maturity Treasury rate plus 3.3% from December 2027 through November 2042, with a minimum rate of 6.0% throughout the term of the loan. The amendment also includes a prepayment premium due to the lender of 1% - 3% of the outstanding principal balance for any additional principal that is prepaid through November 2027. The loan is
45
Table of Contents
secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In November 2020, a wholly-owned subsidiary of ours entered into a $5.8 million loan, which is guaranteed by us (the “Self-Storage Facility Loan”). As of both December 31, 2022 and 2021, $4.7 million was outstanding on the Self-Storage Facility Loan. The loan matures in November 2025 and bears interest at a rate of LIBOR plus 2.4%, with a floor of 2.9%. The loan is secured by the real property and certain other Security Interests. Our liability as guarantor under the loan shall not exceed $2.9 million, plus any additional fees, upon reaching and maintaining certain debt service coverage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In January 2021, The Lodge 30A JV entered into a $15.0 million loan (the “Lodge 30A JV Loan”). As of December 31, 2022 and 2021, $13.3 million and $7.5 million, respectively, was outstanding on the Lodge 30A JV Loan. The loan bears interest at a rate of 3.8% and matures in January 2028. The loan is secured by the real property and certain other Security Interests. In connection with the loan, we, wholly-owned subsidiaries of ours and our JV partner entered into a joint and several payment and performance guarantee in favor of the lender. Upon reaching a certain debt service coverage ratio for a minimum of twenty-four months, our liability as guarantor will be reduced to 75% of the outstanding principal amount for a twelve-month period. The debt service coverage ratio will be tested annually thereafter and will be reduced to 50% in year four and 25% in year five. We receive a monthly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In March 2021, a wholly-owned subsidiary of ours entered into a $26.8 million loan, which is guaranteed by us (the “North Bay Landing Loan”). As of December 31, 2022 and 2021, $18.2 million and $1.3 million, respectively, was outstanding on the North Bay Landing Loan. The loan bears interest at a rate of LIBOR plus 2.5%, with a floor of 3.2%. Upon reaching a certain debt service coverage ratio, the loan will bear interest at a rate of LIBOR plus 2.3%, with a floor of 3.0%. The loan matures in September 2024 and includes an option for an extension of the maturity date by eighteen months, subject to certain conditions. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan will be reduced to 50% of the outstanding principal amount upon satisfaction of final advance conditions and reduced to 25% of the outstanding principal amount upon reaching and maintaining a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation or failure to abide by other certain obligations on the part of such guarantor. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In June 2021, a wholly-owned subsidiary of ours entered into a $28.0 million loan, which is guaranteed by us (the “Watersound Camp Creek Loan”). As of December 31, 2022 and 2021, $13.1 million and $3.4 million, respectively, was outstanding on the Watersound Camp Creek Loan. The loan bears interest at a rate of LIBOR plus 2.1%, with a floor of 2.6%, and matures in December 2047. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan will be reduced to 50% of the outstanding principal amount upon the project reaching and maintaining a trailing six months of operations with a certain debt service coverage ratio and reduced to 25% of the outstanding principal amount upon reaching and maintaining a trailing twelve months of operations with a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of the failure of the guarantor to abide by or perform any of the covenants, warranties or other certain obligations to be performed on the part of such guarantor. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In August 2021, a wholly-owned subsidiary of ours entered into a $12.0 million loan, which is guaranteed by us (the “Watersound Town Center Grocery Loan”). As of December 31, 2022 and 2021, $11.4 million and $0.6 million, respectively, was outstanding on the Watersound Town Center Grocery Loan. The loan bears interest at LIBOR plus 2.0%, with a floor of 2.2%, and matures in August 2031. The loan is secured by the real property and certain other Security Interests. As guarantor, our liability under the loan will be reduced to 50% of the outstanding principal amount upon satisfaction of final advance conditions, issuance of the certificate of occupancy for the project and receipt of the initial base rent payment and reduced to 25% of the outstanding principal amount upon reaching a certain debt service coverage ratio and the project maintaining 93% occupancy for ninety consecutive days. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
46
Table of Contents
In October 2021, a wholly-owned subsidiary of ours entered into a $21.2 million loan, which is guaranteed by us (the “Hotel Indigo Loan”). As of December 31, 2022, $10.4 million was outstanding on the Hotel Indigo Loan. As of December 31, 2021, there was no principal balance outstanding on the Hotel Indigo Loan. In June 2022, the Hotel Indigo Loan was amended to revise the interest rate to SOFR plus 2.7%, with a floor of 2.7%, through October 2023 and SOFR plus 2.5%, with a floor of 2.5%, from November 2023 through maturity. The loan matures in October 2028 and includes an option for an extension of the maturity date by sixty months, subject to certain conditions. The loan is secured by the leasehold property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In January 2022, the Mexico Beach Crossings JV entered into a $43.5 million loan, insured by HUD (the “Mexico Beach Crossings JV Loan”). As of December 31, 2022, $23.4 million was outstanding on the Mexico Beach Crossings JV Loan. The loan bears interest at a rate of 3.0% and matures in March 2064. The loan may not be prepaid prior to April 1, 2024 and if any additional principal is prepaid from April 1, 2024 through March 31, 2034 a premium is due to the lender of 1% - 10%. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In July 2022, a wholly-owned subsidiary of ours entered into a $13.7 million loan, which is guaranteed by us (the “Topsail Hotel Loan”). As of December 31, 2022, $5.2 million was outstanding on the Topsail Hotel Loan. The loan bears interest at a rate of SOFR plus 2.1%, with a floor of 3.0% and matures in July 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
In December 2022, a wholly-owned subsidiary of ours entered into a $37.0 million loan, which is guaranteed by us (“The Pearl Hotel Loan”). As of December 31, 2022, $37.0 million was outstanding on The Pearl Hotel Loan. The loan bears interest at a rate of 6.3% and matures in December 2032. The loan includes a prepayment fee due to the lender of 1% - 5% of the outstanding principal balance if the loan is refinanced with another financial institution through December 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
CDD bonds financed the construction of infrastructure improvements in some of our communities. The principal and interest payments on the bonds are paid by assessments on the properties benefited by the improvements financed by the bonds. We have recorded a liability for CDD debt that is associated with platted property, which is the point at which it becomes fixed and determinable. Additionally, we have recorded a liability for the balance of the CDD debt that is associated with unplatted property if it is probable and reasonably estimable that we will ultimately be responsible for repayment. We have recorded CDD related debt of $4.1 million as of December 31, 2022. Total outstanding CDD debt related to our land holdings was $12.8 million as of December 31, 2022, which is comprised of $10.7 million at the SouthWood community, $2.0 million at the existing Pier Park retail center and $0.1 million at the Wild Heron residential community. We pay interest on this total outstanding CDD debt.
As of December 31, 2022, our unconsolidated Watersound Fountains Independent Living JV, Latitude Margaritaville Watersound JV, Pier Park TPS JV, Pier Park RI JV, Busy Bee JV and Electric Cart Watersound JV had various loans outstanding, some of which we have entered into guarantees. See Note 4. Joint Ventures and Note 20. Commitments and Contingencies included in Item 15 of this Form 10-K for additional information.
In June 2020, we, as lender, entered into a $10.0 million secured revolving promissory note with the unconsolidated Latitude Margaritaville Watersound JV, as borrower (the “Latitude JV Note”). As of December 31, 2022, there was no principal balance outstanding on the Latitude JV Note. As of December 31, 2021, $7.1 million was outstanding on the Latitude JV Note. The Latitude JV Note was provided by us to finance the development of the pod-level, non-spine infrastructure. Future advances, if any, will be repaid by the JV as each home is sold by the JV, with the aggregate unpaid principal and all accrued and unpaid interest due at maturity in June 2025. The note is secured by a mortgage and security interest in and on the real property and improvements located on the real property of the JV. See Note 4. Joint Ventures and Note 8. Other Assets included in Item 15 of this Form 10-K for additional information.
47
Table of Contents
During the year ended December 31, 2022, we repurchased 576,963 shares of our common stock outstanding at an average purchase price of $34.81, per share, for an aggregate purchase price of $20.0 million. During the year ended December 31, 2021, we did not repurchase shares of our common stock outstanding. See Item 5. Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities and Note 15. Stockholders’ Equity included in Item 15 of this Form 10-K for additional information regarding the Stock Repurchase Program and treasury stock retirement during 2022.
As part of timberland sales in 2008, we have recorded a retained interest with respect to notes contributed to bankruptcy-remote qualified special purpose entities of $8.2 million for the installment notes monetized through December 31, 2022. This balance represents the present value of future cash flows to be received over the life of the installment notes, using management’s best estimates of underlying assumptions, including credit risk and interest rates as of the date of the monetization, plus the accretion of investment income based on an effective yield, which is recognized over the term of the notes, less actual cash receipts. See Note 8. Other Assets included in Item 15 of this Form 10-K for additional information.
As part of certain sales of timberlands in 2008 and 2014, we generated significant tax gains. The installment note’s structure allowed us to defer the resulting federal tax liability of $20.4 million until 2023 - 2024 and $37.8 million until 2029, respectively, the maturity dates for the installment notes. We have a deferred tax liability related to the gains in connection with these sales.
As of December 31, 2022 and 2021, we were required to provide surety bonds that guarantee completion and maintenance of certain infrastructure in certain development projects and mitigation banks, as well as other financial guarantees of $38.1 million and $36.9 million, respectively, as well as standby letters of credit in the amount of $17.3 million and $12.9 million, respectively, which may potentially result in a liability to us if certain obligations are not met.
In conducting our operations, we routinely hold customers’ assets in escrow pending completion of real estate transactions, and are responsible for the proper disposition of these balances for our customers. These amounts are maintained in segregated bank accounts and have not been included in the accompanying consolidated balance sheets, consistent with U.S. generally accepted accounting principles (“GAAP”) and industry practice. The cash deposit accounts and offsetting liability balances for escrow deposits in connection with our title insurance agencies for real estate transactions were $8.0 million and $9.3 million as of December 31, 2022 and 2021, respectively, these escrow funds are not available for regular operations.
Summary of Cash Flows
A summary of our cash flows from operating, investing and financing activities are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | | 2022 | 2021 | 2020 | ||||||
| | | | In millions | |||||||
| Net cash provided by operating activities | | | $ | 48.2 | | $ | 111.8 | | $ | 37.3 |
| Net cash used in investing activities | | | (189.8) | | (196.1) | | (175.3) | |||
| Net cash provided by financing activities | | | 112.5 | | 48.6 | | 59.4 | |||
| Net decrease in cash, cash equivalents and restricted cash | | | (29.1) | | (35.7) | | (78.6) | |||
| Cash, cash equivalents and restricted cash at beginning of the year | | | 74.4 | | 110.1 | | 188.7 | |||
| Cash, cash equivalents and restricted cash at end of the year | | | $ | 45.3 | | $ | 74.4 | | $ | 110.1 |
Cash Flows from Operating Activities
Cash flows provided by operating activities includes net income, adjustments for non-cash items, changes in operating assets and liabilities and expenditures related to assets ultimately planned to be sold, including residential real estate development and related amenities, sales of timberlands or undeveloped and developed land and land developed by the commercial segment. Adjustments for non-cash items primarily include depreciation, depletion and amortization,
48
Table of Contents
unrealized loss on investments, net, equity in (income) loss from unconsolidated joint ventures, net of distributions, deferred income tax expense, cost of real estate sold and gain on contributions to unconsolidated joint ventures. Net cash provided by operations was $48.2 million in 2022, as compared to $111.8 million in 2021. During 2022 net income was $70.2 million, compared to $73.7 million in 2021. The decrease in net cash provided by operating activities was primarily due to expenditures for and acquisition of real estate to be sold, cost of real estate sold, equity in (income) loss from unconsolidated joint ventures, net of distributions, gain on insurance for damage to property and equipment, net and the changes in deferred income tax expense and deferred revenue, partially offset by the changes in other assets during the year.
Cash Flows from Investing Activities
Cash flows used in investing activities primarily includes capital expenditures for operating property and property and equipment used in our operations, purchases of investments, capital contributions to unconsolidated joint ventures and payments for interest in unconsolidated joint venture, partially offset by proceeds from insurance claims, sales and maturities of investments, capital distributions from unconsolidated joint ventures and maturities of assets held by special purpose entities. During 2022, net cash used in investing activities was $189.8 million, which included capital expenditures for operating property and equipment, purchases of investments of U.S. Treasury Bills of $97.1 million and capital contributions to unconsolidated joint ventures of $2.5 million, partially offset by proceeds from insurance claims of $9.8 million, maturities of investments of $92.0 million, sales of investments of $54.3 million, capital distributions from unconsolidated joint ventures of $12.0 million and maturities of assets held by special purpose entities of $0.8 million. During 2021, net cash used in investing activities was $196.1 million, which included capital expenditures for operating property and equipment, purchases of investments of U.S. Treasury Bills of $157.9 million, capital contributions to unconsolidated joint ventures of $9.4 million and payments for interest in unconsolidated joint venture of $0.5 million, partially offset by proceeds from insurance claims of $4.9 million, maturities of investments of $117.0 million, sales of investments of $1.5 million, capital distributions from unconsolidated joint ventures of $1.0 million and maturities of assets held by special purpose entities of $0.8 million.
Capital expenditures for operating property and property and equipment were $259.1 million and $153.5 million during 2022 and 2021, respectively, which were primarily for our commercial and hospitality segments, including the acquisition of The Pearl Hotel in 2022. See Note 3. Investment in Real Estate, Net included in Item 15 of this Form 10-K for additional information regarding the acquisition.
Cash Flows from Financing Activities
Net cash provided by financing activities was $112.5 million for 2022, compared to $48.6 million in 2021. Net cash provided by financing activities during 2022 included capital contributions from non-controlling interest of $3.8 million and borrowings on debt of $184.5 million, partially offset by capital distributions to non-controlling interest of $2.4 million, additional ownership interest acquired in Pier Park North JV of $7.7 million, repurchase of common shares of $20.0 million, dividends paid of $23.5 million, principal payments for debt of $20.2 million, principal payments for finance leases of $0.1 million and debt issuance costs of $1.9 million. Net cash provided by financing activities during 2021 included capital contribution from non-controlling interest of $3.2 million and borrowings on debt of $69.3 million, partially offset by capital distribution to non-controlling interest of $1.3 million, dividends paid of $18.8 million, principal payments on debt of $2.3 million, principal payments for finance leases of $0.1 million and debt issuance costs of $1.4 million.
Critical Accounting Estimates
The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses and related disclosures of contingent assets and liabilities. We base these estimates on historical experience, available current market information and on various other assumptions that management believes are reasonable under the circumstances. Additionally, we evaluate the results of these estimates on an on-going basis. Management’s estimates
49
Table of Contents
form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions and our accounting estimates are subject to change.
Investment in Real Estate, Net and Cost of Real Estate Revenue. Costs associated with a specific real estate project are capitalized during the development period. These development costs include land and common development costs (such as roads, structures, utilities and amenities). We capitalize costs directly associated with development and construction of identified real estate projects. Indirect costs that clearly relate to a specific project under development, such as project administration, interest (up to total interest expense) and real estate taxes, may also be capitalized.
A portion of real estate development costs and estimates for costs to complete are allocated to each unit based on the relative sales value of each unit as compared to the estimated sales value of the total project. These estimates are reevaluated at least annually, and more frequently if warranted by market conditions, changes in the project’s scope or other factors, with any adjustments being allocated prospectively to the remaining property or units.
The capitalization period relating to direct and indirect project costs is the period in which activities necessary to ready a property for its intended use are in progress. The period begins when such activities commence, typically when we begin the site work or construction on land already owned, and ends when the asset is substantially complete and ready for its intended use. In the event that the activities to ready the asset for its intended use are suspended, the capitalization period will cease until such activities are resumed. If we determine not to complete a project, any previously capitalized costs that are not recoverable are expensed in the period in which the determination is made and recovery is not deemed probable.
Our investments in real estate are carried at cost, net of depreciation and timber depletion, unless circumstances indicate that the carrying value of the assets may not be recoverable. If we determine that an impairment exists due to the inability to recover an asset’s carrying value, an impairment charge is recorded to the extent that the carrying value exceeds estimated fair value. If such assets were held for sale, the provision for loss would be recorded to the extent that the carrying value exceeds estimated fair value less costs to sell.
Long-Lived Assets. Long-lived assets include our investments in land holdings, operating and development properties, investment in unconsolidated JV’s and property and equipment. Our investments in land holdings, operating and development properties and property and equipment are carried at cost, net of depreciation and timber depletion. We review our long-lived assets for impairment quarterly to determine whether events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. As part of our review for impairment of long-lived assets, we review the long-lived asset’s carrying value, current period actual financial results as compared to prior period and forecasted results contained in our business plan and any other events or changes in circumstances to identify whether an indicator of potential impairment may exist. Some of the events or changes in circumstances that are considered as indicators of potential impairment include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a prolonged decrease in the value to below cost or demand for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a change in the expected use or development plans for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a material change in strategy that would affect the value of our properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | continuing operating or cash flow losses for an operating property; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | an accumulation of costs in excess of the projected costs for development or operating property; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | any other adverse change that may affect the value of the property. |
We use varying methods to determine if an impairment exists, such as (i) considering indicators of potential impairment, (ii) analyzing expected future cash flows and comparing the expected future undiscounted cash flows of the property to its carrying value or (iii) determining market resale values.
50
Table of Contents
The accounting estimate related to real estate impairment evaluation is susceptible to change due to the use of assumptions about future sales proceeds and future expenditures. For projects under development or construction, an estimate of future cash flows on an undiscounted basis is performed using estimated future expenditures necessary to maintain the existing project and using management’s best estimates about future sales prices and planned holding periods. Based on our investment return criteria for evaluating our projects under development or undeveloped land, management’s assumptions used in the projection of undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the projected pace of sales of homesites based on estimated market conditions and our development plans; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | estimated pricing and projected price appreciation over time; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount and trajectory of price appreciation over the estimated selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the length of the estimated development and selling periods, which can differ depending on the size of the development and the number of phases to be developed; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount of remaining development costs, including the extent of infrastructure or amenities included in such development costs; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | holding costs to be incurred over the selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for bulk land sales of undeveloped and developed parcels, future pricing is based upon estimated developed homesite pricing less estimated development costs and estimated developer profit; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for commercial, multi-family, self-storage and senior living development property, future pricing is based on sales of comparable property in similar markets; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | whether liquidity is available to fund continued development. |
For operating properties, an estimate of undiscounted cash flows requires management to make similar assumptions about the use and eventual disposition of such properties. Some of the significant assumptions that are used to develop the undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in hotels, other rental units and vacation rental homes, use of average occupancy and room rates, revenue from food and beverage and other amenity operations, operating expenses and capital expenditures, and eventual disposition of such properties as hotels, private residence vacation units or condominiums, based on current prices for similar units appreciated to the expected sale date; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in commercial, multi-family, self-storage, senior living or retail property, use of future occupancy and rental rates, operating expenses and capital expenditures and the amount of proceeds to be realized upon eventual disposition of such property at a terminal capitalization rate; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in club, marina and retail assets, use of revenue from membership dues, future golf rounds and greens fees, boat slip rentals and boat storage fees, merchandise and other hospitality operations, operating expenses and capital expenditures, and the amount of proceeds to be realized upon eventual disposition of such properties at a multiple of terminal year cash flows. |
Homesites substantially completed and ready for sale are measured at the lower of carrying value or fair value less costs to sell. Management identifies homesites as being substantially completed and ready for sale when the properties are being actively marketed with intent to sell such properties in the near term and under current market conditions. Other homesites, which management does not intend to sell in the near term under current market conditions, are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of such property.
Other properties that management does not intend to sell in the near term under current market conditions and has the ability to hold are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of the property. Typically, assets are carried based on historical cost basis, which in some cases may exceed fair value if sold in the near term. The results of impairment analysis for development and operating properties are particularly dependent on the estimated holding and selling period for each asset group.
51
Table of Contents
If a property is considered impaired, the impairment charge is determined by the amount the property’s carrying value exceeds its fair value. We use varying methods to determine fair value, such as (i) analyzing expected future cash flows, (ii) determining resale values in a given market, (iii) applying a capitalization rate to net operating income using prevailing rates in a given market or (iv) applying a multiplier to revenue using prevailing rates in a given market. The fair value of a property may be derived either from discounting projected cash flows at an appropriate discount rate, through appraisals of the underlying property, or a combination thereof.
We classify the assets and liabilities of a long-lived asset as held-for-sale when management approves and commits to a formal plan of sale and it is probable that a sale will be completed. The carrying value of the assets held-for-sale is then recorded at the lower of their carrying value or fair value less costs to sell.
Income Taxes. In preparing our consolidated financial statements, significant management judgment is required to estimate our income taxes. Our estimates are based on our interpretation of federal and state tax laws. We estimate our actual current tax due and assess temporary differences resulting from differing treatment of items for tax and accounting purposes. The temporary differences result in deferred tax assets and liabilities, which are included in our consolidated balance sheets. Adjustments may be required by a change in assessment of our deferred tax assets and liabilities, changes due to audit adjustments by federal and state tax authorities and changes in tax laws. To the extent adjustments are required in any given period, we will include the adjustments in the deferred tax assets and liabilities in our consolidated financial statements. We record a valuation allowance against our deferred tax assets as needed based upon our analysis of the timing and reversal of future taxable amounts and our historical and future expectations of taxable income.
In general, a valuation allowance is recorded, if based on all the available positive and negative evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Realization of our deferred tax assets is dependent upon us generating sufficient taxable income in future years in the appropriate tax jurisdictions to obtain a benefit from the reversal of deductible temporary differences and from net loss carryforwards.
As of December 31, 2022 and 2021, we had a state NOL of $121.1 million and $229.3 million, respectively. As of December 31, 2022 and 2021, we had $3.4 million and $3.1 million of federal NOLs. The federal NOLs are applicable to a specific QOF entity and do not expire. The majority of state net operating losses are available to offset future taxable income through 2036 and will begin expiring in 2031. As of both December 31, 2022 and 2021, we had a valuation allowance of $0.3 million against certain state NOLs. As of December 31, 2022 and 2021, we had income tax payable of $3.5 million and $0.7 million, respectively, included within other liabilities on the consolidated balance sheets.
Recently Adopted Accounting Pronouncements
There are no recently adopted accounting pronouncements which would have a material effect on our financial condition, results of operations and cash flows.
Recently Issued Accounting Pronouncements
Reference Rate Reform
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (“Topic 848”): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”) that provides temporary optional guidance to ease the potential burden in accounting for or recognizing the effects of reference rate reform on financial reporting. This guidance provides expedients and exceptions for applying GAAP to contract modifications and hedging relationships affected by reference rate reform if certain criteria are met. The amendments apply only to contracts and hedging relationships that reference LIBOR or another reference rate that is expected to be discontinued due to reference rate reform. In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848) (“ASU 2021-01”) which clarifies the original guidance that certain optional expedients and exceptions in contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848) - Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”) that extends the temporary reference rate reform guidance under Topic 848 from December 31, 2022 to December 31, 2024. This new guidance was effective upon issuance and may be applied prospectively through December 31, 2024, as reference
52
Table of Contents
rate activities occur. In 2022, some of our debt agreements that referenced LIBOR were amended to an alternative rate, ASU 2020-04 was applied at the time of these modifications and there was no impact on our financial condition, results of operations and cash flows. There is no current additional impact to us from this guidance and we will consider the impact on our financial condition, results of operations and cash flows if there are additional modifications to existing agreements.
FY 2021 10-K MD&A
SEC filing source: 0001558370-22-001751.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying audited consolidated financial statements and the related notes included in this Form 10-K. The statements in this discussion regarding industry outlook, our expectations regarding our future performance, liquidity and capital resources and other non-historical statements in this discussion are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described in “Risk Factors” in this Form 10-K. Our actual results may differ materially from those contained in or implied by any forward-looking statements. We assume no obligation to revise or publicly release any revision to any forward-looking statements contained in this Form 10-K, unless required by law.
Business Overview
St. Joe is a real estate development, asset management and operating company with all of its real estate assets and operations in Northwest Florida. We intend to use existing assets for residential, hospitality and commercial ventures. We have significant residential and commercial land-use entitlements. We actively seek higher and better uses for our real estate assets through a range of development activities. We may partner with or explore the sale of discrete assets when we and/or others can better deploy resources. We seek to enhance the value of our owned real estate assets by developing residential, commercial and hospitality projects to meet market demand. Approximately 86% of our real estate is located in Florida’s Bay, Gulf, and Walton counties. Approximately 90% of our real estate land holdings are located within fifteen miles of the Gulf of Mexico.
We believe our present capital structure, liquidity and land provide us with years of opportunities to increase recurring revenue and long-term value for our shareholders. We intend to focus on our core business activity of real estate development, asset management and operations. We continue to develop a broad range of asset types that we believe will provide acceptable rates of return, grow recurring revenues and support future business. Capital commitments will be funded with cash proceeds from completed projects, existing cash, owned-land, partner capital and financing arrangements. We do not anticipate immediate benefits from investments. Timing of projects may be subject to delays caused by factors beyond our control.
Our real estate investment strategy focuses on projects that meet long-term risk-adjusted return criteria. Our practice is to only incur such expenditures when our analysis indicates that a project will generate a return equal to or greater than the threshold return over its life.
21
Table of Contents
2021 highlights include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Revenue for 2021 increased by 66.3% to $267.0 million, compared to $160.5 million in 2020. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net income for 2021 increased by 65.0% to $74.5 million, compared to $45.2 million in 2020. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Net cash provided by operating activities for 2021 increased by 199.7% to $111.8 million, compared to $37.3 million in 2020. |
Market Conditions
In 2021, the U.S. economy was in the process of recovery from the severe impacts of the initial onset of the COVID-19 pandemic in early 2020, and while the economic recovery following containment and mitigation measures of COVID-19 is still ongoing, demand across our segments remains strong. We believe this is primarily the result of the continued growth in Northwest Florida, which we attribute to the region’s high quality of life, natural beauty and outstanding amenities, as well as the evolving flexibility in the workplace.
Despite our positive financial results during the COVID-19 pandemic, the magnitude and duration of the COVID-19 pandemic remains unknown, and we could experience material declines within each of our reportable segments in 2022 and beyond compared to the historical norms. We have taken measures and may be required to take additional measures in the future, in response to the pandemic, including temporary closures of our hotels, retail outlets, beach clubs and food and beverage operations, implementing cost reduction measures and “work from home” policies. We will continue to monitor the potential impacts and evaluate each new project day-by-day and phase-by-phase and take prudent measures and respond as needed based on market conditions. Further discussion of the potential impacts on our business from the COVID-19 pandemic are discussed in Part I. Item 1A. Risk Factors.
Reportable Segments
We conduct primarily all of our business in the following three reportable segments: 1) residential, 2) hospitality and 3) commercial. Prior to the first quarter of 2020, commercial leasing and sales, as well as forestry were treated as individual reportable segments. Commencing in the first quarter of 2020, due to organizational changes, our previously titled “commercial leasing and sales” and “forestry” segments are reported as one segment and retitled to “commercial.” This change is consistent with our belief that the decision making and management of the assets in these segments are being made as one group. All prior year segment information has been reclassified to conform to the current presentation. Also, commencing in the first quarter of 2020, our previously titled “residential real estate” segment was retitled to “residential.” The change had no effect on the consolidated balance sheets, statements of income, statements of comprehensive income or statements of cash flows for the periods presented.
The following table sets forth the relative contribution of these reportable segments to our consolidated operating revenue:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||
| | | | 2021 | 2020 | 2019 | | ||
| Segment Operating Revenue | | | ||||||
| Residential | | 54.6 | % | 46.6 | % | 32.7 | % | |
| Hospitality | | 27.9 | % | 29.5 | % | 36.0 | % | |
| Commercial | | 16.7 | % | 22.8 | % | 30.6 | % | |
| Other | | 0.8 | % | 1.1 | % | 0.7 | % | |
| Consolidated operating revenue | | 100.0 | % | 100.0 | % | 100.0 | % |
For more information regarding our reportable segments, see Note 19. Segment Information included in Item 15 of this Form 10-K.
22
Table of Contents
Residential Segment
Our residential segment typically plans and develops residential communities of various sizes across a wide range of price points and sells homesites to homebuilders or retail consumers. Our residential segment also evaluates opportunities to enter into JV agreements for specific communities such as Latitude Margaritaville Watersound.
The Watersound Origins, Watersound Camp Creek, Breakfast Point East, Titus Park, Ward Creek, Watersound Origins West, College Station, Park Place, Mexico Beach, WindMark Beach and SouthWood communities are large scale, multi-phase communities with current development activity, sales activity or future phases. Homesites in these communities are developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers.
The SummerCamp Beach and RiverCamps communities have homesites available for sale and lands for future development. The WaterColor community is substantially developed, with remaining homesites available for sale.
The Latitude Margaritaville Watersound community is a planned 55+ active adult residential community in Bay County, Florida. The community is located near the Intracoastal Waterway with convenient access to the Northwest Florida Beaches International Airport. The community is being developed through an unconsolidated JV (the “Latitude Margaritaville Watersound JV”) with our partner Minto Communities USA, a homebuilder and community developer, and is estimated to include approximately 3,500 residential homes, which will be developed in smaller increments of discrete neighborhoods. During 2021, the unconsolidated Latitude Margaritaville Watersound JV entered into 435 sales contracts and completed 47 home sale transactions. As of December 31, 2021, the unconsolidated Latitude Margaritaville Watersound JV had 388 homes under contract, which are expected to result in a sales value of approximately $171.0 million at closing of the homes. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
The residential homesite pipeline by community/project are as follows:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | Residential Homesite Pipeline (a) | ||||||
| | | | | | | | | | Additional | | |
| | | | | | Platted or | | Engineering or | | Entitlements with | | |
| Community/Project | | Location | | | Under Development | | Permitting | | Concept Plan | | Total |
| Breakfast Point East (b) | | Bay County, FL | | | 229 | | 173 | | 318 | | 720 |
| College Station | | Bay County, FL | | | 36 | | 58 | | 243 | | 337 |
| East Lake Creek (b) | | Bay County, FL | | | — | | — | | 200 | | 200 |
| East Lake Powell (c) | | Bay County, FL | | | — | | — | | 360 | | 360 |
| Latitude Margaritaville Watersound (d) (e) | | Bay County, FL | | | 1,091 | | 340 | | 2,022 | | 3,453 |
| Mexico Beach (b) | | Bay County, FL | | | 32 | | 60 | | 275 | | 367 |
| Mexico Beach Townhomes (b) | | Bay County, FL | | | 42 | | 36 | | 82 | | 160 |
| Park Place | | Bay County, FL | | | 136 | | — | | 191 | | 327 |
| RiverCamps (c) | | Bay County, FL | | | 15 | | — | | 149 | | 164 |
| SouthWood (f) | | Leon County, FL | | | 29 | | 172 | | 994 | | 1,195 |
| SummerCamp Beach (b) | | Franklin County, FL | | | 63 | | — | | 271 | | 334 |
| Titus Park | | Bay County, FL | | | 303 | | 144 | | 650 | | 1,097 |
| Watersound Origins West (d) | | Walton County, FL | | | 115 | | — | | 5,781 | | 5,896 |
| Watersound Camp Creek (f) | | Walton County, FL | | | 128 | | — | | — | | 128 |
| Watersound Origins (f) | | Walton County, FL | | | 248 | | 409 | | — | | 657 |
| Ward Creek (d) | | Bay County, FL | | | 355 | | 594 | | 651 | | 1,600 |
| WaterColor Park District | | Walton County, FL | | | 3 | | — | | — | | 3 |
| West Laird (d) | | Bay County, FL | | | — | | — | | 2,390 | | 2,390 |
| WindMark Beach (f) | | Gulf County, FL | | | 249 | | — | | 866 | | 1,115 |
| Total Homesites | | | | | 3,074 | | 1,986 | | 15,443 | | 20,503 |
| Column 1 | Column 2 |
|---|---|
| (a) | The number of homesites are preliminary and are subject to change. Includes homesites platted or currently in concept planning, engineering, permitting or development. We have significant additional entitlements for future residential homesites on our land holdings. |
23
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | Planned Unit Development (“PUD”). |
| Column 1 | Column 2 |
|---|---|
| (c) | Development Agreement (“DA”). |
| Column 1 | Column 2 |
|---|---|
| (d) | Detailed Specific Area Plan (“DSAP”). |
| Column 1 | Column 2 |
|---|---|
| (e) | The unconsolidated Latitude Margaritaville Watersound JV plans to build and sell homes in this community. |
| Column 1 | Column 2 |
|---|---|
| (f) | Development of Regional Impact (“DRI”). |
In addition to the communities listed above, we have a number of residential projects in various stages of planning.
As of December 31, 2021, we had 2,000 residential homesites under contract with thirteen different homebuilders, which are expected to result in revenue of approximately $158.9 million at closing of the homesites over the next several years. By comparison, as of December 31, 2020, we had 1,269 residential homesites under contract, with an expected revenue of approximately $115.0 million. The increase in homesites under contract is due to the development of additional homesites and increased homebuilder contracts for residential homesites. The number of homesites under contract are subject to change based on homesite closings and homebuilder interest in each community. As of December 31, 2021, in addition to the 2,000 homesites in other residential communities, our unconsolidated Latitude Margaritaville Watersound JV had 388 homes under contract, which together with the 2,000 homesites are expected to result in a sales value of approximately $329.9 million at closing of the homesites and homes.
Hospitality Segment
Our hospitality segment features a private membership club (the “Watersound Club”), hotel operations, food and beverage operations, golf courses, beach clubs, retail outlets, gulf-front vacation rentals, management services, marinas and other entertainment assets. The hospitality segment generates revenue and incurs costs from membership sales, membership reservations, golf courses, lodging, short-term vacation rentals, management of The Pearl Hotel, food and beverage operations, merchandise sales, marina operations, charter flights, other resort and entertainment activities and beach clubs, which includes operation of the WaterColor Beach Club. Hospitality revenue is generally recognized at the point in time services are provided and represent a single performance obligation with a fixed transaction price. Hospitality revenue recognized over time includes non-refundable club membership initiation fees, club membership dues, management fees and other membership fees. From time to time, we may explore the sale of certain hospitality properties, the development of new hospitality properties, as well as new entertainment and management opportunities. Some of our JV assets and other assets incur interest and financing expenses related to the loans as described in Note 11. Debt, Net included in Item 15 of this Form 10-K.
Watersound Club provides club members and guests in some of our hotels access to our member facilities, which include the Camp Creek golf course, Shark’s Tooth golf course, WaterSound Beach Club and our Pilatus PC-12 NG aircraft (“N850J”). Watersound Club offers different types of club memberships, each with different access rights and associated fee structures. Watersound Club is focused on creating an outstanding membership experience combined with the luxurious aspects of a destination resort. Club operations include our golf courses, beach club and facilities that generate revenue from membership sales, membership reservations, daily play at the golf courses, merchandise sales, charter flights and food and beverage sales and incur expenses from the services provided, maintenance of the golf courses, aircraft, beach club and facilities and personnel costs. Watersound Origins includes an executive golf course, resort-style pool, fitness center, two tennis courts and a private dock located in the community. Access to amenities are reserved to Watersound Origins members consisting of the community residents. The golf course is available for public play.
Watersound Club has a private beach club, located on Scenic Highway 30A, which includes over one mile of Gulf of Mexico frontage, two resort-style pools, two restaurants, three bars, kid’s room and a recreation area. Shark’s Tooth includes an 18-hole golf course, a full club house, a pro shop, as well as two food and beverage operations. In addition to the golf course, Watersound Club’s tennis center is located in the Wild Heron community near the Shark’s Tooth golf course. Camp Creek is an 18-hole golf course located adjacent to the new Camp Creek residential community and near the Watersound Origins residential community. In the fourth quarter of 2019, we commenced construction on new club amenities adjacent to the Camp Creek golf course. Amenities are planned to include a health and wellness center, restaurants, a tennis and pickle ball center, a resort-style pool complex with separate adult pool, a golf teaching academy, pro shop and multi-sport fields. Once complete, these amenities will be available to Watersound Club members and guests of some of our hotels.
24
Table of Contents
We own and operate the award-winning WaterColor Inn, (which includes the Fish Out of Water restaurant), the Hilton Garden Inn Panama City Airport, the WaterSound Inn and two gulf-front vacation rental houses. We own and operate retail and commercial outlets near our hospitality facilities. We also operate the award-winning The Pearl Hotel and Havana Beach Bar & Grill restaurant and the WaterColor Beach Club, which includes food and beverage operations and other hospitality related activities, such as beach chair rentals. Revenue is generated from (i) lodging, (ii) operation of the WaterColor Beach Club, (iii) management of The Pearl Hotel, (iv) short-term vacation rentals, (v) food and beverage operations and (vi) merchandise sales. Lodging and operation of the WaterColor Beach Club generate revenue from service and/or daily rental fees and incur expenses from the cost of services and goods provided, maintenance of the facilities and personnel costs. Revenue generated from our management services include management fees and expenses consist primarily of internal administrative costs. Lodging and short-term vacation rentals generate revenue from rental fees and incur expenses from the holding cost of assets we own and standard lodging personnel, such as front desk, reservations and marketing personnel. Our food and beverage operations generate revenue from food and beverage sales and incur expenses from the cost of services and goods provided and standard personnel costs. Our retail outlets generate revenue from merchandise sales, which are recognized at the point of sale and incur expenses from the cost of goods provided, personnel costs and facility costs.
We are in the process of constructing seven additional suites at WaterColor Inn; an Embassy Suites by Hilton hotel, with our JV partner, in the Pier Park area of Panama City Beach, Florida; a Homewood Suites by Hilton adjacent to the new Panama City Beach Sports Complex in Panama City Beach, Florida; the waterfront Hotel Indigo and standalone restaurant in Panama City, Florida’s downtown waterfront district; a Home2 Suites by Hilton hotel in Santa Rosa Beach, Florida; The Lodge 30A, with our JV partner, a boutique hotel on Scenic Highway 30A in Seagrove Beach, Florida; and an upscale boutique inn located adjacent to the Camp Creek golf course near the highly desirable Scenic Highway 30A corridor. Once complete, we intend to manage the day-to-day operations of these hotels and restaurant.
Our hotel portfolio by property is as follows:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| | | | | Rooms (a) | ||||
| | | Location | | Completed | | Planned | | Total |
| Operational | | | | | | | | |
| WaterColor Inn (b) | | Walton County, FL | | 60 | | 7 | | 67 |
| WaterSound Inn | | Walton County, FL | | 11 | | — | | 11 |
| Hilton Garden Inn Panama City Airport (c) | | Bay County, FL | | 143 | | — | | 143 |
| TownePlace Suites by Marriott Panama City Beach Pier Park (d) | | Bay County, FL | | 124 | | — | | 124 |
| Total operational rooms | | | | 338 | | 7 | | 345 |
| | | | | | | | | |
| Managed | | | | | | | | |
| The Pearl Hotel (e) | | Walton County, FL | | 55 | | — | | 55 |
| Total managed rooms | | | | 55 | | — | | 55 |
| | | | | | | | | |
| Under Development/Construction | | | | | | | | |
| Embassy Suites by Hilton Panama City Beach (f) | | Bay County, FL | | — | | 255 | | 255 |
| Homewood Suites by Hilton Panama City Beach | | Bay County, FL | | — | | 131 | | 131 |
| Hotel Indigo | | Bay County, FL | | — | | 124 | | 124 |
| Home2 Suites by Hilton Santa Rosa Beach | | Walton County, FL | | — | | 107 | | 107 |
| The Lodge 30A (f) | | Walton County, FL | | — | | 85 | | 85 |
| Camp Creek Inn | | Walton County, FL | | — | | 75 | | 75 |
| Total rooms under development/construction | | | | — | | 777 | | 777 |
| Total rooms | | | | 393 | | 784 | | 1,177 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes hotels currently in operation, under management or under development and construction. We have significant additional entitlements for future hotel projects on our land holdings. |
| Column 1 | Column 2 |
|---|---|
| (b) | Planned additional rooms are currently under construction. |
| Column 1 | Column 2 |
|---|---|
| (c) | The hotel opened in July 2021. |
| Column 1 | Column 2 |
|---|---|
| (d) | The hotel is operated by our JV partner and opened in May 2020. The Pier Park TPS JV is unconsolidated and is accounted for under the equity method of accounting, which is included within our commercial segment. |
| Column 1 | Column 2 |
|---|---|
| (e) | The hotel is owned by a third party, but is operated by us. |
25
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (f) | Under development with JV partners. |
We own and operate two marinas consisting of the Bay Point Marina and Port St. Joe Marina. We are planning new marinas along the Intracoastal Waterway. Our marinas generate revenue from boat slip rentals, boat storage fees and fuel sales, and incur expenses from cost of services provided, maintenance of the marina facilities and personnel costs. At present, we are reconstructing the marinas and expect a portion to open in spring 2022. See Note 7. Hurricane Michael included in Item 15 of this Form 10-K for additional information.
We own and operate the WaterColor retail store that generates revenue from merchandise sales, which are recognized at the point of sale, and incur expenses from the cost of goods provided, personnel costs and facility costs. We own and operate The Powder Room in Panama City Beach, Florida. The approximately 17,000 square feet facility was completed in December 2020 and includes a retail store with firearms and ammunition, as well as training and educational space and 14 shooting lanes. The Powder Room generates revenue from service fees and merchandise sales, which are recognized at the point of sale, and incurs expenses from the cost of services and goods provided, personnel costs and facility costs.
In addition to the properties listed above, we have a number of hospitality projects in various stages of planning.
Commercial Segment
Our commercial segment includes leasing of commercial property, multi-family, senior living, self-storage and other assets. The commercial segment also oversees the planning, development, entitlement, management and sale of our commercial and rural land holdings for a variety of uses, including a broad range of retail, office, hotel, senior living, multi-family, self-storage and industrial properties. We provide development opportunities for national, regional and local retailers and other strategic partners in Northwest Florida. We own and manage retail shopping centers and develop commercial parcels. We have large land holdings near the Pier Park retail center, adjacent to the Northwest Florida Beaches International Airport, near or within business districts in the region and along major roadways. We also lease land for hunting, rock quarrying and other uses.
The commercial segment also manages our timber holdings in Northwest Florida which includes growing and selling pulpwood, sawtimber and other products, such as fill dirt. As of December 31, 2021, we had an estimated 2.0 million tons of marketable pulpwood and 2.8 million tons of marketable sawlogs on approximately 64,000 acres. Based on our annual harvest plan, we anticipate harvesting approximately 260,000 tons of pulpwood and sawlogs during 2022.
The commercial segment generates leasing revenue and incurs leasing expenses primarily from maintenance and management of our properties, personnel costs and asset holding costs. Our commercial segment also generates revenue from the sale of developed and undeveloped land, timber holdings or land with limited development and/or entitlements and the sale of commercial operating properties. Real estate sales in our commercial segment incur costs of revenue directly associated with the land, development, construction, timber and selling costs. Our commercial segment generates timber revenue primarily from open market sales of timber on site without the associated delivery costs. Some of our JV assets and other assets incur interest and financing expenses related to the loans as described in Note 11. Debt, Net included in Item 15 of this Form 10-K.
The commercial segment’s portfolio of leasable properties continues to expand and diversify. Through wholly-owned subsidiaries and consolidated and unconsolidated joint ventures we are in the process of constructing 390 multi-family units and 148 senior living units, in addition to the 791 multi-family units and 107 senior living units that have recently been completed.
26
Table of Contents
Total units and percentage leased/occupied for multi-family and senior living communities by location are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | December 31, 2021 | | December 31, 2020 | | December 31, 2019 | ||||||||||||
| | | | | | | | | | | Percentage | | | | | | Percentage | | | | | | Percentage |
| | | | | | | | | | | Leased | | | | | | Leased | | | | | | Leased |
| | | | Units | Units | | Units | | of Units | | Units | | Units | | of Units | | Units | | Units | | of Units | ||
| | | Location | | Planned | | Completed | | Leased | | Completed | | Completed | | Leased | | Completed | | Completed | | Leased | | Completed |
| Multi-family | | | | | | | | | | | | | | | | | | | | | ||
| Pier Park Crossings | | Bay County, FL | | 240 | | 240 | | 234 | | 98% | | 240 | | 237 | | 99% | | 216 | | 216 | | 100% |
| Pier Park Crossings Phase II | | Bay County, FL | | 120 | | 120 | | 113 | | 94% | | 120 | | 55 | | 46% | | — | | — | | N/A |
| Watersound Origins Crossings (a) | | Walton County, FL | | 217 | | 217 | | 207 | | 95% | | 18 | | — | | 0% | | — | | — | | N/A |
| Sea Sound (b) | | Bay County, FL | | 300 | | 214 | | 203 | | 95% | | — | | — | | N/A | | — | | — | | N/A |
| North Bay Landing (c) | | Bay County, FL | | 240 | | — | | — | | N/A | | — | | — | | N/A | | — | | — | | N/A |
| Origins Crossings Townhomes (d) | | Walton County, FL | | 64 | | — | | — | | N/A | | — | | — | | N/A | | — | | — | | N/A |
| Total multi-family units | | 1,181 | | 791 | | 757 | | 96% | | 378 | | 292 | | 77% | | 216 | | 216 | | 100% | ||
| | | | | | | | | | | | | | | | | | | | | | | |
| Senior living communities | | | | | | | | | | | | | | | | | | | | | ||
| Watercrest (e) | | Walton County, FL | | 107 | | 107 | | 47 | | 44% | | 107 | | — | | N/A | | — | | — | | N/A |
| Watersound Fountains (f) | | Walton County, FL | | 148 | | — | | — | | N/A | | — | | — | | N/A | | — | | — | | N/A |
| Total senior living units | | 255 | | 107 | | 47 | | 44% | | 107 | | — | | N/A | | — | | — | | N/A | ||
| Total units | | 1,436 | | 898 | | 804 | | 90% | | 485 | | 292 | | 60% | | 216 | | 216 | | 100% |
| Column 1 | Column 2 |
|---|---|
| (a) | Construction was completed in the fourth quarter of 2021. |
| Column 1 | Column 2 |
|---|---|
| (b) | Construction of three apartment buildings was completed as of the end of the fourth quarter of 2021. The Sea Sound Apartments JV is unconsolidated and is accounted for under the equity method of accounting. |
| Column 1 | Column 2 |
|---|---|
| (c) | Construction began in the fourth quarter of 2020 and is ongoing. |
| Column 1 | Column 2 |
|---|---|
| (d) | Vertical construction began in the third quarter of 2021 and is ongoing. |
| Column 1 | Column 2 |
|---|---|
| (e) | Construction was completed in the fourth quarter of 2020. |
| Column 1 | Column 2 |
|---|---|
| (f) | Construction began in the second quarter of 2021 and is ongoing. The Watersound Fountains Independent Living JV is unconsolidated and is accounted for under the equity method of accounting. |
Pier Park Crossings, which was developed in two phases, includes 360 completed apartment units in Panama City Beach, Florida. Watersound Origins Crossings, includes 217 completed apartment units adjacent to the Watersound Town Center. Watercrest, includes 107 completed senior living units in Santa Rosa Beach, Florida. In addition to Pier Park Crossings, Watersound Origins Crossings and Watercrest, we have three multi-family communities and one senior living community under construction. Sea Sound apartments, an unconsolidated JV (the “Sea Sound Apartments JV”) planned for 300 units, with 214 units completed as of December 31, 2021, is located in Panama City Beach, Florida near the Breakfast Point residential communities. North Bay Landing apartments, planned for 240 units, is located in Panama City, Florida. Origins Crossings Townhomes, planned for 64 units, is located near the Watersound Town Center. Watersound Fountains, an unconsolidated JV, (the “Watersound Fountains Independent Living JV’) planned for 148 independent living units, is located near the Watersound Origins residential community.
Our leasing portfolio consists of approximately 985,000 square feet of leasable space for mixed-use, retail, industrial, office, self-storage and medical uses. This includes our consolidated Pier Park North JV. Through separate unconsolidated JVs, other commercial properties include a 124-room TownePlace Suites by Marriott operated by our JV partner (Pier Park TPS, LLC the “Pier Park TPS JV”) and a Busy Bee branded fuel station and convenience store operated by our JV partner (SJBB, LLC the “Busy Bee JV”), both located in Panama City Beach, Florida.
27
Table of Contents
The total net rentable square feet and percentage leased of leasing properties by location are as follows:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | December 31, 2021 | | | December 31, 2020 | | | December 31, 2019 | |||||||
| | | Net | | | Net | | | | Net | | |||||||
| | | | | Rentable | | | | | Rentable | | | | | Rentable | | | |
| | | | | Square | | Percentage | | | Square | | Percentage | | | Square | | Percentage | |
| | | Location | | Feet* | | Leased | | | Feet* | | Leased | | | Feet* | | Leased | |
| Pier Park North JV | Bay County, FL | 320,310 | 95 | % | | 320,310 | 92 | % | | 320,310 | 95 | % | |||||
| VentureCrossings | Bay County, FL | 303,605 | 88 | % | | 303,605 | 86 | % | | 303,605 | 80 | % | |||||
| Beckrich Office Park (a) (b) | Bay County, FL | 81,065 | 85 | % | | 86,296 | 80 | % | | 68,398 | 100 | % | |||||
| Watersound Self-Storage (c) | | Walton County, FL | | 67,694 | | 50 | % | | N/A | | N/A | % | | N/A | | N/A | % |
| WindMark Beach Town Center (a) (d) | Gulf County, FL | 44,748 | 67 | % | | 44,748 | 47 | % | | 48,960 | 48 | % | |||||
| Watersound Town Center (e) | | Walton County, FL | | 24,764 | | 100 | % | | 6,496 | | 100 | % | | N/A | | N/A | % |
| WaterColor Town Center (a) | Walton County, FL | 22,199 | 100 | % | | 23,121 | 79 | % | | 20,033 | 96 | % | |||||
| Cedar Grove Commerce Park | | Bay County, FL | | 19,389 | | 100 | % | | 19,449 | | 90 | % | | N/A | | N/A | % |
| Port St. Joe Commercial | Gulf County, FL | 16,964 | 100 | % | | 16,964 | 100 | % | | 15,524 | 100 | % | |||||
| Beach Commerce Park (a) | Bay County, FL | 14,800 | 100 | % | | 17,450 | 76 | % | | 14,700 | 100 | % | |||||
| SummerCamp Commercial | Franklin County, FL | 13,000 | 0 | % | | 13,000 | 0 | % | | 13,000 | 0 | % | |||||
| South Walton Commerce Park (f) | | Walton County, FL | | 11,570 | | 88 | % | | 11,570 | | 88 | % | | 11,534 | | 82 | % |
| WaterSound Gatehouse (a) | Walton County, FL | 10,271 | 100 | % | | 10,271 | 87 | % | | 11,515 | 89 | % | |||||
| WaterColor Crossings | | Walton County, FL | | 7,135 | | 100 | % | | 7,135 | | 100 | % | | 7,135 | | 100 | % |
| 395 Office building | Walton County, FL | 6,700 | 100 | % | | 6,700 | 100 | % | | 6,700 | 100 | % | |||||
| Pier Park outparcel | Bay County, FL | 5,565 | 100 | % | | 5,565 | 100 | % | | 5,565 | 100 | % | |||||
| Topsail West Commercial | | Walton County, FL | | 3,500 | | 100 | % | | 3,500 | | 100 | % | | N/A | | N/A | % |
| Bank building | | Bay County, FL | | 3,346 | | 100 | % | | 3,346 | | 100 | % | | N/A | | N/A | % |
| Bank building | | Gulf County, FL | | 3,346 | | 100 | % | | 3,346 | | 100 | % | | N/A | | N/A | % |
| WaterColor HOA Office | Walton County, FL | 2,520 | 100 | % | | 2,520 | 100 | % | | 1,244 | 100 | % | |||||
| RiverCamps | | Bay County, FL | | 2,112 | | 100 | % | | 2,112 | | 100 | % | | N/A | | N/A | % |
| SouthWood Town Center (g) | | Leon County, FL | | N/A | | N/A | % | | N/A | | N/A | % | | 34,230 | | 80 | % |
| | 984,603 | 87 | % | | 907,504 | 85 | % | | 882,453 | 86 | % |
| Column 1 | Column 2 |
|---|---|
| * | Net Rentable Square Feet is designated as the current square feet available for lease as specified in the applicable lease agreements plus management’s estimate of space available for lease based on construction drawings. |
| Column 1 | Column 2 |
|---|---|
| (a) | In addition to net rentable square feet there is also space that we occupy or that serves as common area. |
| Column 1 | Column 2 |
|---|---|
| (b) | Included in net rentable square feet as of December 31, 2021 and 2020, is 1,500 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (c) | Construction was completed in the third quarter of 2021. |
| Column 1 | Column 2 |
|---|---|
| (d) | Included in net rentable square feet as of December 31, 2021, 2020 and 2019, is 13,808 square feet of unfinished space. |
| Column 1 | Column 2 |
|---|---|
| (e) | Construction of an 18,268 square foot building was completed in the third quarter of 2021. |
| Column 1 | Column 2 |
|---|---|
| (f) | Included in net rentable square feet as of December 31, 2021 and 2020, is 1,364 square feet leased to a consolidated JV. |
| Column 1 | Column 2 |
|---|---|
| (g) | In January 2020, we sold the SouthWood Town Center. |
We have other commercial projects under development and construction. This includes a Publix supermarket totaling approximately 50,000 square feet, in-line space totaling approximately 12,000 square feet and a build-to-suit project totaling approximately 3,350 square feet. We have commenced development of Watersound West Bay Center, a lifestyle shopping center adjacent to Latitude Margaritaville Watersound in Panama City Beach, Florida. Watersound West Bay Center has potential to include approximately 350,000 square feet of leasable space at build out, featuring a mix of retail, restaurant, office and medical space. In January 2022, we entered into a JV to develop a new 216-unit apartment community in Mexico Beach, Florida. In addition to the properties listed above, we have a number of projects in various stages of planning, including additional commercial buildings and apartment communities.
28
Table of Contents
Results of Operations
Consolidated Results
The following table sets forth a comparison of the results of our operations:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
| | | Year Ended December 31, | |||||||
| | 2021 | 2020 | 2019 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Real estate revenue | | $ | 158.6 | | $ | 87.6 | | $ | 61.5 |
| Hospitality revenue | | 75.3 | | 47.8 | | 46.1 | |||
| Leasing revenue | | 27.1 | | 18.8 | | 15.6 | |||
| Timber revenue | | 6.0 | | 6.3 | | 3.9 | |||
| Total revenue | | 267.0 | | 160.5 | | 127.1 | |||
| Expenses: | | | | ||||||
| Cost of real estate revenue | | 60.7 | | 35.8 | | 24.3 | |||
| Cost of hospitality revenue | | 58.3 | | 35.2 | | 34.5 | |||
| Cost of leasing revenue | | 11.6 | | 5.9 | | 4.7 | |||
| Cost of timber revenue | | 0.7 | | 0.8 | | 0.6 | |||
| Corporate and other operating expenses | | 23.0 | | 22.9 | | 21.4 | |||
| Depreciation, depletion and amortization | | 18.2 | | 12.8 | | 10.3 | |||
| Total expenses | | 172.5 | | 113.4 | | 95.8 | |||
| Operating income | | 94.5 | | 47.1 | | 31.3 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | 7.2 | | 5.0 | | 10.7 | |||
| Interest expense | | (15.9) | | (13.6) | | (12.3) | |||
| Gain on contribution to unconsolidated joint ventures | | 3.6 | | 20.0 | | 2.3 | |||
| Other income, net | | 10.2 | | 1.3 | | 4.2 | |||
| Total other income, net | | 5.1 | | 12.7 | | 4.9 | |||
| Income before equity in loss from unconsolidated joint ventures and income taxes | | 99.6 | | 59.8 | | 36.2 | |||
| Equity in loss from unconsolidated joint ventures | | | (0.9) | | | (0.6) | | | (0.1) |
| Income tax expense | | (25.0) | | (13.7) | | (9.4) | |||
| Net income | | $ | 73.7 | | $ | 45.5 | | $ | 26.7 |
Results of operations in this Form 10-K generally discusses 2021 and 2020 items and comparisons. For a detailed discussion of results of operations and comparisons for 2020 and 2019, see Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in our Form 10‑K for the year ended December 31, 2020 filed with the SEC on February 24, 2021.
29
Table of Contents
Real Estate Revenue and Gross Profit
The following table sets forth a comparison of our total consolidated real estate revenue and gross profit for the three years ended December 31, 2021:
| | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | ||
| | | | 2021 | % (a) | 2020 | % (a) | 2019 | % (a) | | ||||||||
| | | | Dollars in millions | ||||||||||||||
| Revenue: | | | | | | ||||||||||||
| Residential real estate revenue | | | $ | 144.7 | 91.2 | % | $ | 74.1 | 84.6 | % | $ | 41.1 | 66.8 | % | |||
| Commercial and rural real estate revenue | | | 12.0 | 7.6 | % | 11.7 | 13.4 | % | 19.5 | 31.7 | % | ||||||
| Other revenue | | | 1.9 | 1.2 | % | 1.8 | 2.0 | % | 0.9 | 1.5 | % | ||||||
| Real estate revenue | | | $ | 158.6 | 100.0 | % | $ | 87.6 | 100.0 | % | $ | 61.5 | 100.0 | % | |||
| | | | | | | | | | | | | | | | | | |
| Gross profit: | | | | | | ||||||||||||
| Residential real estate | | | $ | 87.9 | 60.7 | % | $ | 44.4 | 59.9 | % | $ | 21.1 | 51.3 | % | |||
| Commercial and rural real estate | | | 9.5 | 79.2 | % | 6.2 | 53.0 | % | 15.2 | 77.9 | % | ||||||
| Other | | | 0.5 | 26.3 | % | 1.2 | 66.7 | % | 0.9 | 100.0 | % | ||||||
| Gross profit | | | $ | 97.9 | 61.7 | % | $ | 51.8 | 59.1 | % | $ | 37.2 | 60.5 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Calculated percentage of total real estate revenue and the respective gross margin percentage. |
Residential Real Estate Revenue and Gross Profit. During 2021, residential real estate revenue increased $70.6 million, or 95.3% to $144.7 million, as compared to $74.1 million during 2020. Residential real estate gross profit increased $43.5 million, to $87.9 million (or gross margin of 60.7%), as compared to $44.4 million, (or gross margin of 59.9%) during 2020. During 2021, we sold 804 homesites, 2 homes and unimproved residential land sales of $0.1 million, compared to 509 homesites, no home sales and had unimproved residential land sales of $1.7 million during 2020. During 2021 and 2020 the average revenue, excluding homesite residuals, per homesite sold was approximately $157,000 and $124,000, respectively, due to the mix of sales from different communities. The revenue, gross profit and margin improvement for each period was impacted by the volume of sales within each of the communities, the difference in pricing among the communities and the difference in the cost of the homesite development. The number of homesites sold varied each period due to the timing of homebuilder contractual closing obligations and the timing of development of completed homesites in our residential communities.
Commercial and Rural Real Estate Revenue and Gross Profit. During 2021, we had 22 commercial and rural real estate sales totaling approximately 577 acres for $12.0 million, resulting in a gross profit margin of approximately 79.2%. During 2020, we had 23 commercial and rural real estate sales totaling approximately 473 acres for $11.7 million, resulting in a gross profit margin of approximately 53.0%. Revenue from commercial and rural real estate can vary significantly from period-to-period depending on the proximity to developed areas and mix of real estate sold in each period, with varying compositions of retail, office, industrial and other commercial uses.
Our gross margin can vary significantly from period-to-period depending on the characteristics of property sold. Sales of rural and timber land typically have a lower cost basis than residential and commercial real estate sales. In addition, our cost basis in residential and commercial real estate can vary depending on the amount of development or other costs incurred on the property.
Other Revenue. Other revenue primarily consists of mitigation bank credit sales and title fee revenue.
30
Table of Contents
Hospitality Revenue and Gross Profit
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | Year Ended December 31, | |||||||||
| | | 2021 | 2020 | 2019 | | |||||
| | | In millions | ||||||||
| Hospitality revenue | | $ | 75.3 | | $ | 47.8 | | $ | 46.1 | |
| Gross profit | | $ | 17.0 | | $ | 12.6 | | $ | 11.6 | |
| Gross margin | | 22.6 | % | 26.4 | % | 25.2 | % |
Hospitality revenue increased $27.5 million, or 57.5%, during 2021, as compared to 2020. The increase in hospitality revenue was primarily related to higher demand in lodging and resort amenities due to increased popularity of the region and year-round travel that resulted in an influx of members and guests from new markets. The increase was also due to the impact of the COVID-19 pandemic on the prior period, which resulted in shutdowns and reduced revenue from mid-March to mid-May 2020. As of December 31, 2021, Watersound Club had 2,255 members, compared with 1,563 members as of December 31, 2020, an increase of 692 members. Gross profit during 2021 and 2020 includes $0.7 million and $1.3 million, respectively of business interruption proceeds received for the marinas related to Hurricane Michael. See Note 7. Hurricane Michael included in Item 15 of this Form 10-K for additional information.
Hospitality had a gross margin during 2021 of 22.6%, compared to 26.4% during 2020. The decrease in gross margin is due to business interruption proceeds received in the prior period, as well as pre-opening expenses associated with the opening of Hilton Garden Inn Panama City Airport, onboarding of staff for future assets currently under construction and an increase in cost of labor and products in the current period.
Leasing Revenue and Gross Profit
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | | 2021 | 2020 | 2019 | | |||||
| | | In millions | | |||||||
| Leasing revenue | | $ | 27.1 | | $ | 18.8 | | $ | 15.6 | |
| Gross profit | | $ | 15.5 | | $ | 12.9 | | $ | 10.9 | |
| Gross margin | | 57.2 | % | 68.6 | % | 69.9 | % |
Leasing revenue increased $8.3 million, or 44.1%, during 2021, as compared to 2020. The increase was primarily due to new leases at Pier Park Crossings Phase II apartments, which began leasing in the fourth quarter of 2020 and new leases at Watersound Origins Crossings apartments and Watercrest senior living community, which began leasing in the first quarter of 2021, as well as other new leases. Gross profit during 2020 includes $0.7 million of business interruption insurance proceeds received for Pier Park Crossings apartments related to Hurricane Michael. See Note 7. Hurricane Michael included in Item 15 of this Form 10-K for additional information.
Leasing gross margin decreased to 57.2% during 2021, as compared to 68.6% during 2020, primarily due to start-up and lease-up expenses for new assets in the current period and business interruption proceeds received in the prior period.
Timber Revenue and Gross Profit
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | 2021 | 2020 | 2019 | | ||||||
| | | In millions | | |||||||
| Timber revenue | | $ | 6.0 | | $ | 6.3 | | $ | 3.9 | |
| Gross profit | | $ | 5.3 | | $ | 5.5 | | $ | 3.3 | |
| Gross margin | | 88.3 | % | 87.3 | % | 84.6 | % |
Timber revenue decreased $0.3 million, or 4.8%, during 2021, as compared to 2020. The decrease was primarily due to a decrease in the sales of fill dirt and other products. The decrease was partially offset by an increase due to the
31
Table of Contents
sales mix of different wood products and price increases in the current period. There were 273,000 tons of wood products sold during 2021, as compared to 322,000 tons of wood products sold during 2020.
Corporate and Other Operating Expenses
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2021 | 2020 | 2019 | ||||||
| | | In millions | |||||||
| Employee costs (a) | | $ | 10.4 | | $ | 9.6 | | $ | 8.9 |
| Non-cash stock compensation costs | | — | | — | | 0.1 | |||
| Property taxes and insurance | | 5.4 | | 5.3 | | 5.0 | |||
| Professional fees | | 3.2 | | 4.7 | | 4.0 | |||
| Marketing and owner association costs | | 1.6 | | 1.2 | | 1.2 | |||
| Occupancy, repairs and maintenance | | 0.7 | | 0.7 | | 0.8 | |||
| Other miscellaneous | | 1.7 | | 1.4 | | 1.4 | |||
| Total corporate and other operating expenses | | $ | 23.0 | | $ | 22.9 | | $ | 21.4 |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes $1.2 million in each 2021 and 2020 and $1.1 million in 2019 of expense allocated to participants related to the 2014 pension plan termination. See Note 17. Employee Benefit Plan included in Item 15 of this Form 10-K for additional information. |
Corporate and other operating expenses during 2021 and 2020, were comparable.
Depreciation, Depletion and Amortization
Depreciation, depletion and amortization expense increased $5.4 million during 2021, as compared to 2020, primarily due to new assets placed in service.
Investment Income, Net
Investment income, net primarily includes (i) interest and dividends earned and accretion of the net discount, (ii) net realized gain or loss from the sale of available-for-sale investments and equity securities, (iii) net unrealized gain or loss related to investments – equity securities, (iv) interest income earned on the time deposit held by a special purpose entity and (v) interest earned on mortgage notes receivable and other receivables as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2021 | 2020 | 2019 | ||||||
| | | In millions | |||||||
| Interest, dividend and accretion income | | $ | 0.1 | | $ | 1.2 | | $ | 7.4 |
| Net realized gain on the sale of investments | | — | | — | | 0.1 | |||
| Unrealized loss on investments, net | | | (1.9) | | | (4.7) | | | (5.3) |
| Interest income from investments in special purpose entities | | 8.1 | | 8.2 | | 8.2 | |||
| Interest earned on notes receivable and other interest | | 0.9 | | 0.3 | | 0.3 | |||
| Total investment income, net | | $ | 7.2 | | $ | 5.0 | | $ | 10.7 |
Investment income, net increased $2.2 million to $7.2 million for 2021, as compared to $5.0 million for 2020. The decrease in interest, dividend and accretion income is primarily due the change in investments held during the period. Investment income, net during 2021 and 2020 includes unrealized losses related to preferred stock of $1.9 million and $4.7 million, respectively.
32
Table of Contents
Interest Expense
Interest expense primarily includes interest incurred on the Senior Notes issued by Northwest Florida Timber Finance, LLC, project financing, Community Development District (“CDD”) debt and finance leases, as well as amortization of debt discount and premium and debt issuance costs as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2021 | 2020 | 2019 | ||||||
| | | In millions | |||||||
| Interest expense and amortization of discount and issuance costs for Senior Notes issued by special purpose entity | | $ | 8.8 | | $ | 8.8 | | $ | 8.8 |
| Other interest expense | | 7.1 | | 4.8 | | 3.5 | |||
| Total interest expense | | $ | 15.9 | | $ | 13.6 | | $ | 12.3 |
Interest expense increased $2.3 million, or 16.9%, in 2021, as compared to 2020, primarily related to the increase in project financing. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information regarding project financing.
Gain on Contribution to Unconsolidated Joint Ventures
Gain on contribution to unconsolidated joint ventures in 2021 and 2020 was $3.6 million and $20.0 million, respectively. The year ended December 31, 2021, includes a gain of $3.1 million on land contributed to our unconsolidated Watersound Fountains Independent Living JV. The year ended December 31, 2021, also includes a gain of $0.5 million on additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. The year ended December 31, 2020, includes a gain of $15.7 million on land and additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. The year ended December 31, 2020, also includes a gain of $4.3 million on land and mitigation credits contributed to our unconsolidated Sea Sound Apartments JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Other Income, Net
Other income, net primarily includes income from our retained interest investments, gain on insurance recovery, loss from hurricane damage and other income and expense items as detailed in the table below:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2021 | 2020 | 2019 | ||||||
| | | In millions | |||||||
| Accretion income from retained interest investments | | $ | 1.5 | | $ | 1.4 | | $ | 1.4 |
| Gain on insurance recovery | | | 4.9 | | | 0.7 | | | 5.3 |
| Loss from hurricane damage | | | (0.1) | | | (1.1) | | | (2.7) |
| Miscellaneous income, net | | 3.9 | | 0.3 | | 0.2 | |||
| Other income, net | | $ | 10.2 | | $ | 1.3 | | $ | 4.2 |
Other income, net increased $8.9 million to $10.2 million during 2021, as compared to $1.3 million in 2020. The year ended December 31, 2021 and 2020 includes a gain on insurance recovery of $4.9 million and $0.7 million, respectively, and loss from hurricane damage of $0.1 million and $1.1 million, respectively, related to Hurricane Michael. Miscellaneous income, net during 2021 includes $3.6 million received from the Florida Division of Emergency Management’s Florida Timber Recovery Block Grant Program (“TRBG”) for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael. We have met all requirements related to the TRBG program as of December 31, 2021. See Note 7. Hurricane Michael and Note 18. Other Income, Net included in Item 15 of this Form 10-K for additional information for additional information.
33
Table of Contents
Income Tax Expense
We recorded income tax expense in 2021 of $25.0 million, compared to $13.7 million in 2020. Our effective tax rate was 25.1% in 2021, as compared to 23.2% in 2020.
Our effective rate for 2021 differed from the federal statutory rate of 21.0% primarily due to state income taxes, the change in valuation allowance, the changes in the Florida income tax rate, income tax credits related to our multi-family projects, the benefit of QOZ investment and other permanent differences. Our effective rate for 2020 differed from the federal statutory rate of 21.0% primarily due to state income taxes, income tax credits related to our multi-family projects and other permanent differences. See Note 13. Income Taxes included in Item 15 of this Form 10-K for additional information.
Segment Results
Residential
The table below sets forth the consolidated results of operations of our residential segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2021 | 2020 | 2019 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Real estate revenue | | $ | 137.8 | | $ | 69.4 | | $ | 37.0 |
| Hospitality revenue | | | 0.7 | | | 0.4 | | | 0.5 |
| Leasing revenue | | | 0.4 | | | 0.2 | | | — |
| Other revenue | | 6.9 | | 4.6 | | 4.1 | |||
| Total revenue | | 145.8 | | 74.6 | | 41.6 | |||
| Expenses: | | | | ||||||
| Cost of real estate and other revenue | | 56.8 | | 29.8 | | 19.9 | |||
| Cost of hospitality revenue | | | 0.8 | | | 0.6 | | | 0.6 |
| Cost of leasing revenue | | | 0.1 | | | — | | | — |
| Other operating expenses | | 4.9 | | 5.3 | | 4.9 | |||
| Depreciation and amortization | | 0.4 | | 0.3 | | 0.3 | |||
| Total expenses | | 63.0 | | 36.0 | | 25.7 | |||
| Operating income | | 82.8 | | 38.6 | | 15.9 | |||
| Other income (expense): | | | | ||||||
| Investment income, net | | | 0.8 | | | 0.2 | | | 0.1 |
| Interest expense | | (0.6) | | (0.7) | | (0.7) | |||
| Gain on contribution to unconsolidated joint ventures | | | 0.5 | | | 15.7 | | | — |
| Other income (expense), net | | 0.1 | | — | | (0.2) | |||
| Total other income (expense), net | | 0.8 | | 15.2 | | (0.8) | |||
| Income before equity in loss from unconsolidated joint ventures and income taxes | | $ | 83.6 | | $ | 53.8 | | $ | 15.1 |
Real estate revenue includes sales of homesites, homes and other residential land and certain homesite residuals from homebuilder sales that provide us a percentage of the sale price of the completed home if the home price exceeds a negotiated threshold. Hospitality revenue includes some of our short-term vacation rentals. Leasing revenue includes long-term leases of residential assets. Other revenue includes tap and impact fee credits sold and marketing fees. Certain homesite residuals and other revenue related to homebuilder homesite sales are recognized in revenue at the point in time of the closing of the sale. For 2021 and 2020, real estate revenue includes estimated homesite residuals of $4.8 million and $1.9 million, respectively. For 2021 and 2020, other revenue includes estimated fees related to homebuilder homesite sales of $2.4 million and $1.9 million, respectively. Cost of real estate revenue includes direct costs (e.g., development and construction costs), selling costs and other indirect costs.
34
Table of Contents
The following tables set forth our consolidated residential real estate revenue and cost of revenue activity:
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2021 | | |||||||||||
| | Units | | | Cost of | Gross | Gross | | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | ||||||||||||
| Consolidated | | | | | | | | | | | | | | |
| Homesites | | 804 | | $ | 136.7 | | $ | 52.7 | | $ | 84.0 | | 61.4 | % |
| Homes | 2 | | | 1.0 | | | 0.9 | | | 0.1 | | 10.0 | % | |
| Land sales | N/A | | | 0.1 | | | — | | | 0.1 | | 100.0 | % | |
| Total consolidated | 806 | | $ | 137.8 | | $ | 53.6 | | $ | 84.2 | 61.1 | % | ||
| | | | | | | | | | | | | | | |
| Unconsolidated | | | | | | | | | | | | | | |
| Homes (a) | | 47 | | | | | | | | | | | | |
| Total | | 853 | | | | | | | | | | | | |
| Column 1 | Column 2 |
|---|---|
| (a) | Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information. |
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2020 | | |||||||||||
| | Units | | | Cost of | Gross | Gross | | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | | |||
| | | Dollars in millions | | |||||||||||
| Homesites | 509 | | $ | 67.7 | | $ | 27.4 | | $ | 40.3 | | 59.5 | % | |
| Land sale | N/A | | | 1.7 | | | 0.4 | | | 1.3 | | 76.5 | % | |
| Total | 509 | | $ | 69.4 | | $ | 27.8 | | $ | 41.6 | 59.9 | % |
| | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2019 | ||||||||||||
| | | Units | | | Cost of | Gross | Gross | |||||||
| | | Sold | | Revenue | | Revenue | | Profit | | Margin | ||||
| | | Dollars in millions | | |||||||||||
| Homesites | | 379 | | $ | 37.0 | | $ | 18.6 | | $ | 18.4 | | 49.7 | % |
| Total | | 379 | | $ | 37.0 | | $ | 18.6 | | $ | 18.4 | 49.7 | % |
Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020
Homesites. Revenue from homesite sales increased $69.0 million, or 101.9%, during 2021, as compared to 2020, primarily due to the mix and number of homesites sold per community, the timing of homebuilder contractual closing obligations and the timing of development of completed homesites in our residential communities. During 2021 and 2020, the average revenue, excluding homesite residuals, per homesite sold was approximately $157,000 and $124,000, respectively. The increase in average revenue per homesite sold in 2021 was due to the mix of sales from different communities. Gross margin increased to 61.4% during 2021, as compared to 59.5% during 2020, primarily due to the mix and number of homesites sold from different communities during each respective period. Gross margin may vary each period depending on the location of homesite sales.
Homes. During 2021, we sold two completed homes within our RiverCamps community for a total of $1.0 million, resulting in a gross profit margin of 10.0%. During 2020, we did not have any home sales.
Land sales. During 2021, we had unimproved residential land sales for $0.1 million, with de minimis cost of revenue. During 2020 we had unimproved residential land sales for $1.7 million, resulting in a gross profit margin of 76.5%.
35
Table of Contents
Other operating expenses include salaries and benefits, property taxes, marketing, professional fees, project administration, owner association and CDD assessments and other administrative expenses.
Investment income, net primarily consists of interest earned on our notes receivable. Interest expense primarily consists of interest incurred on our portion of the total outstanding CDD debt.
Gain on contribution to unconsolidated joint ventures for 2021, includes a gain of $0.5 million on additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. Gain on contribution to unconsolidated joint ventures for 2020 includes a gain of $15.7 million on land and additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Hospitality
The table below sets forth the consolidated results of operations of our hospitality segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2021 | 2020 | 2019 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Hospitality revenue | | $ | 74.5 | | $ | 47.4 | | $ | 45.6 |
| Leasing revenue | | | 0.1 | | | — | | | 0.1 |
| Total revenue | | | 74.6 | | | 47.4 | | | 45.7 |
| Expenses: | | | | ||||||
| Cost of hospitality revenue | | 57.5 | | 34.7 | | 33.9 | |||
| Other operating expenses | | 0.9 | | 1.2 | | 0.8 | |||
| Depreciation and amortization | | 7.0 | | 4.6 | | 4.6 | |||
| Total expenses | | 65.4 | | 40.5 | | 39.3 | |||
| Operating income | | 9.2 | | 6.9 | | 6.4 | |||
| Other (expense) income: | | | | ||||||
| Interest expense | | | (0.5) | | | (0.2) | | | — |
| Other income, net | | 0.6 | | 0.5 | | 0.2 | |||
| Total other income, net | | 0.1 | | 0.3 | | 0.2 | |||
| Income before equity in loss from unconsolidated joint ventures and income taxes | | $ | 9.3 | | $ | 7.2 | | $ | 6.6 |
The following table sets forth details of our hospitality segment consolidated revenue and cost of revenue:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2021 | | | Year Ended December 31, 2020 | | Year Ended December 31, 2019 | ||||||||||||||||||||
| | | | | | Gross | | Gross | | | | | | Gross | | Gross | | | | | | Gross | | Gross | | |||
| | | Revenue | | Profit | | Margin | | | Revenue | | Profit | | Margin | | Revenue | | Profit | | Margin | ||||||||
| | | In millions | |||||||||||||||||||||||||
| Clubs | | $ | 31.9 | | $ | 9.3 | 29.2 | % | | $ | 22.3 | | $ | 7.6 | 34.1 | % | | $ | 20.9 | | $ | 7.7 | 36.8 | % | |||
| Hotel operations, food and beverage operations, short-term vacation rentals and other management services | | | 36.9 | | | 6.5 | 17.6 | % | | | 23.2 | | | 3.8 | 16.4 | % | | | 23.6 | | | 3.0 | 12.7 | % | |||
| Other | | | 5.8 | | | 1.3 | | 22.4 | % | | | 1.9 | | | 1.3 | | 68.4 | % | | | 1.2 | | 1.1 | 91.7 | % | ||
| Total | | $ | 74.6 | | $ | 17.1 | 22.9 | % | | $ | 47.4 | | $ | 12.7 | 26.8 | % | | $ | 45.7 | | $ | 11.8 | 25.8 | % |
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Revenue from our clubs increased $9.6 million, or 43.0%, during 2021, as compared to 2020. The increase in revenue in the current period was due to increases in the number of members and membership revenue, as well as higher
36
Table of Contents
demand for club amenities that resulted in revenue increases from the beach club, golf and charter flights. As of December 31, 2021, Watersound Club had 2,255 members, compared with 1,563 members as of December 31, 2020, an increase of 692 members. Our clubs gross margin decreased to 29.2% during 2021, compared to 34.1% during 2020. The decrease in gross margin was due to increased support services allocation related to the growth of our club memberships, as well as onboarding of staff for future assets currently under construction and an increase in cost of labor and products.
Revenue from our hotel operations, food and beverage operations, short-term vacation rentals and other management services increased $13.7 million, or 59.1%, during 2021, as compared to 2020. The increase was primarily due to increases in lodging revenue from the WaterColor Inn and Hilton Garden Inn Panama City Airport, which opened in July 2021, as well as food and beverage operations consistent with increased popularity of the region and year-round travel. The increase was also due to the impact of the COVID-19 pandemic on the prior period, which resulted in shutdowns and reduced revenue from mid-March to mid-May 2020. Gross margin increased to 17.6% during 2021, as compared to 16.4% during 2020. The increase in gross margin was due to an increase in year-round travel in the current period consistent with the growth and popularity of the region. The increase in gross margin was partially offset by pre-opening expenses associated with the opening of Hilton Garden Inn Panama City Airport, onboarding of staff for future assets currently under construction and an increase in cost of labor and products.
Revenue from other hospitality operations increased $3.9 million to $5.8 million during 2021, as compared to $1.9 million in 2020. The increase in other hospitality revenue was primarily related to an increase in revenue from The Powder Room, which opened in December 2020, as well as the WaterColor retail store. Gross profit during 2021 and 2020 includes $0.7 million and $1.3 million, respectively, related to business interruption insurance proceeds received for the marinas related to Hurricane Michael, which impacted gross margin during each period. Our other hospitality operations gross margin decreased to 22.4% during 2021, compared to 68.4% during the same period in 2020, due to the business interruption proceeds received in the prior period. We did not have revenue from our marinas during 2021, 2020 or 2019, due to the impact of Hurricane Michael on the marinas. See Note 7. Hurricane Michael included in Item 15 of this Form 10-K for further discussion.
Other operating expenses include salaries and benefits, professional fees, property taxes and other administrative expenses.
The increase of $2.4 million in depreciation and amortization expense during 2021, as compared to the same period in 2020, was primarily due to new properties placed in service.
Interest expense primarily includes interest incurred from our hospitality project financing.
37
Table of Contents
Commercial
The table below sets forth the consolidated results of operations of our commercial segment:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | 2021 | 2020 | 2019 | ||||||
| | | In millions | |||||||
| Revenue: | | | | ||||||
| Leasing revenue | | | | | | | | | |
| Commercial leasing revenue | | $ | 15.8 | | $ | 14.8 | | $ | 14.3 |
| Multi-family leasing revenue | | | 8.8 | | | 3.9 | | | 1.2 |
| Senior living leasing revenue | | | 2.0 | | | — | | | — |
| Total leasing revenue | | | 26.6 | | | 18.7 | | | 15.5 |
| Commercial and rural real estate revenue | | 12.0 | | 11.7 | | 19.5 | |||
| Timber revenue | | | 6.0 | | | 6.3 | | | 3.9 |
| Total revenue | | 44.6 | | 36.7 | | 38.9 | |||
| Expenses: | | | | ||||||
| Cost of leasing revenue | | 11.3 | | 5.9 | | 4.6 | |||
| Cost of commercial and rural real estate revenue | | 2.5 | | 5.5 | | 4.3 | |||
| Cost of timber revenue | | | 0.7 | | | 0.8 | | | 0.7 |
| Other operating expenses | | 3.9 | | 3.7 | | 3.5 | |||
| Depreciation, amortization and depletion | | 10.5 | | 7.0 | | 5.3 | |||
| Total expenses | | 28.9 | | 22.9 | | 18.4 | |||
| Operating income | | 15.7 | | 13.8 | | 20.5 | |||
| Other (expense) income: | | | | ||||||
| Interest expense | | (5.9) | | (3.8) | | (2.7) | |||
| Gain on contribution to unconsolidated joint ventures | | | 3.1 | | | 3.9 | | | 2.2 |
| Other income, net | | 3.7 | | 0.1 | | 1.2 | |||
| Total other income, net | | 0.9 | | 0.2 | | 0.7 | |||
| Income before equity in loss from unconsolidated joint ventures and income taxes | | $ | 16.6 | | $ | 14.0 | | $ | 21.2 |
The following table sets forth details of our commercial segment consolidated revenue and cost of revenue:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2021 | | | Year Ended December 31, 2020 | | Year Ended December 31, 2019 | ||||||||||||||||||||
| | | | | | Gross | | Gross | | | | | | Gross | | Gross | | | | | | Gross | | Gross | | |||
| | | Revenue | | Profit (Deficit) | | Margin | | | Revenue | | Profit (Deficit) | | Margin | | Revenue | | Profit | | Margin | ||||||||
| | | In millions | |||||||||||||||||||||||||
| Leasing | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial leasing | | $ | 15.8 | | $ | 10.8 | 68.4 | % | | $ | 14.8 | | $ | 10.3 | 69.6 | % | | $ | 14.3 | | $ | 10.2 | 71.3 | % | |||
| Multi-family leasing | | | 8.8 | | | 5.5 | 62.5 | % | | | 3.9 | | | 3.0 | 76.9 | % | | | 1.2 | | | 0.7 | 58.3 | % | |||
| Senior living leasing | | | 2.0 | | | (1.0) | | (50.0) | % | | | — | | | (0.5) | | — | % | | | — | | | — | | — | % |
| Total leasing | | | 26.6 | | | 15.3 | | 57.5 | % | | | 18.7 | | | 12.8 | | 68.4 | % | | | 15.5 | | | 10.9 | | 70.3 | % |
| Commercial and rural real estate | | | 12.0 | | | 9.5 | | 79.2 | % | | | 11.7 | | | 6.2 | | 53.0 | % | | | 19.5 | | | 15.2 | | 77.9 | % |
| Timber | | | 6.0 | | | 5.3 | | 88.3 | % | | | 6.3 | | | 5.5 | | 87.3 | % | | | 3.9 | | 3.2 | 82.1 | % | ||
| Total | | $ | 44.6 | | $ | 30.1 | 67.5 | % | | $ | 36.7 | | $ | 24.5 | 66.8 | % | | $ | 38.9 | | $ | 29.3 | 75.3 | % |
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Total leasing revenue increased $7.9 million, or 42.2%, during 2021, as compared to 2020. The increase was primarily due to new leases at Pier Park Crossings Phase II apartments, which began leasing in the fourth quarter of 2020 and new leases at Watersound Origins Crossings apartments and Watercrest senior living community, which began leasing in the first quarter of 2021, as well as other new leases. Total leasing gross margin decreased during 2021 to
38
Table of Contents
57.5%, as compared to 68.4% during 2020, primarily due to $0.7 million of business interruption proceeds received for Pier Park Crossings apartments related to Hurricane Michael in the prior period and start-up and lease-up expenses for new assets in the current period. As of December 31, 2021, we had net rentable square feet of approximately 985,000, of which approximately 857,000 square feet was under lease. As of December 31, 2020, we had net rentable square feet of approximately 908,000, of which approximately 774,000 square feet was under lease. As of December 31, 2021, we had 804 multi-family and senior living units leased, compared to 292 multi-family and senior living units leased as of December 31, 2020.
Commercial and rural real estate revenue for the three years ended December 31, 2021 includes the following:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Number of | | | | | Average Price | | | | | Gross Profit | |
| Period | | Sales | | Acres Sold | | Per Acre | | | Revenue | | on Sales | ||
| | | | | | In millions (except for average price per acre) | ||||||||
| 2021 | 22 | 577 | $ | 20,797 | $ | 12.0 | $ | 9.5 | |||||
| 2020 | 23 | 473 | $ | 24,736 | $ | 11.7 | $ | 6.2 | |||||
| 2019 | 25 | 1,605 | $ | 12,150 | $ | 19.5 | $ | 15.2 |
We believe the diversity of our commercial segment complements the growth of our residential and hospitality segments. Commercial and rural real estate revenue can vary depending on the proximity to developed areas and the mix and characteristics of commercial and rural real estate sold in each period, with varying compositions of retail, office, industrial and other commercial uses. During 2021, we had 22 commercial and rural real estate sales totaling approximately 577 acres for $12.0 million, resulting in a gross profit margin of approximately 79.2%. During 2020, we had 23 commercial and rural real estate sales totaling approximately 473 acres for $11.7 million, resulting in a gross profit margin of approximately 53.0%. As our focus continues to evolve more towards recurring revenue from leasing operations, we expect to have limited commercial and rural real estate sales. Further, we may continue to transform and operate commercial properties for higher and better use. This may result in certain assets moving from the commercial segment to the hospitality segment.
Timber revenue decreased by $0.3 million, or 4.8%, during 2021, as compared to 2020. The decrease was primarily due to a decrease in the sales of fill dirt and other products. The decrease was partially offset by an increase due to the sales mix of different wood products and price increases in the current period. There were 273,000 tons of wood products sold during 2021, as compared to 322,000 tons of wood products sold during 2020. The average price of wood product sold increased to $19.57 per ton during 2021, as compared to $15.32 per ton during 2020.
The total tons sold and relative percentages of total tons sold by major type of wood product are as follows:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||||||
| | | 2021 | 2020 | 2019 | | ||||||||
| Pine pulpwood | 162,000 | 59.4 | % | 208,000 | 64.6 | % | 129,000 | 58.6 | % | ||||
| Pine sawtimber | 100,000 | 36.6 | % | 75,000 | 23.3 | % | 35,000 | 15.9 | % | ||||
| Pine grade logs | 9,000 | 3.3 | % | 26,000 | 8.1 | % | 21,000 | 9.6 | % | ||||
| Other | 2,000 | 0.7 | % | 13,000 | 4.0 | % | 35,000 | 15.9 | % | ||||
| Total | 273,000 | 100.0 | % | 322,000 | 100.0 | % | 220,000 | 100.0 | % |
Other operating expenses include salaries and benefits, property taxes, CDD assessments, professional fees, marketing, project administration and other administrative expenses.
The increase of $3.5 million in depreciation, amortization and depletion expense during 2021, as compared to 2020, was primarily due to new properties placed in service.
Interest expense primarily includes interest incurred from our commercial project financing and CDD debt.
Gain on contribution to unconsolidated joint ventures for 2021, includes a gain of $3.1 million on land contributed to our unconsolidated Watersound Fountains Independent Living JV. Gain on contribution to unconsolidated joint
39
Table of Contents
ventures for 2020 includes a gain of $3.9 million on land contributed to our unconsolidated Sea Sound Apartments JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Other income, net during 2021, includes $3.6 million received from the Florida Division of Emergency Management’s TRBG program for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael. See Note 7. Hurricane Michael and Note 18. Other Income, Net included in Item 15 of this Form 10-K for additional information.
Liquidity and Capital Resources
As of December 31, 2021, we had cash and cash equivalents and U.S. Treasury Bills classified as investments – debt securities of $159.1 million, compared to $154.8 million as of December 31, 2020. As of December 31, 2021, we also had investments – equity securities in preferred stock investments of $0.5 million. In addition to cash and cash equivalents, we consider our investments classified as Securities, as being generally available to meet our liquidity needs. Securities are not as liquid as cash and cash equivalents, but they are generally convertible into cash within a relatively short period of time. See Note 5. Investments included in Item 15 of this Form 10-K for additional information regarding our investments.
We believe that our current cash position, financing arrangements and cash generated from operations will provide us with sufficient liquidity to satisfy our anticipated working capital needs, expected capital expenditures, principal and interest payments on our long-term debt, capital contributions to JVs, Latitude Margaritaville Watersound JV Note commitment, authorized stock repurchases and authorized dividends for the next twelve months. See Part II. Item 1A. Risk Factors.
During 2021, we incurred a total of $200.8 million in capital expenditures, which includes $52.8 million for our residential segment, $45.8 million for our commercial segment, $101.7 million for our hospitality segment and $0.5 million for corporate expenditures. Our 2022 capital expenditures budget exceeds our 2021 expenditures. We anticipate that these future capital commitments will be funded through cash generated from operations, new and existing financing arrangements, cash on hand and cash equivalents. As of December 31, 2021, we had a total of $217.0 million in construction and development related contractual obligations, of which a portion will be funded through committed or new financing arrangements.
As of December 31, 2021 and 2020, we had various loans outstanding totaling $227.5 million and $161.4 million, respectively, with maturities from May 2022 through June 2060. The weighted average rate on our variable rate loans as of December 31, 2021 was 2.6%. See Item 7A. Quantitative and Qualitative Disclosures about Market Risk for additional information regarding London Interbank Offered Rate (“LIBOR”) related risks. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In October 2015, the Pier Park North JV entered into a $48.2 million loan (the “PPN JV Loan”). As of December 31, 2021 and 2020, $43.6 million and $44.6 million, respectively, was outstanding on the PPN JV Loan. The PPN JV Loan accrues interest at a rate of 4.1% per annum and matures in November 2025. In connection with the PPN JV Loan, we entered into a limited guarantee in favor of the lender, based on our percentage ownership of the JV. In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation by the Pier Park North JV; any voluntary transfer or encumbrance of the property in violation of the due-on-sale clause in the security instrument; upon commencement of voluntary bankruptcy or insolvency proceedings or upon breach of covenants in the security instrument. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In May 2018, the Pier Park Crossings JV entered into a $36.6 million loan, insured by the U.S. Department of Housing and Urban Development (“HUD”), to finance the construction of apartments in Panama City Beach, Florida (the “PPC JV Loan”). As of December 31, 2021 and 2020, $35.7 million and $36.1 million, respectively, was outstanding on the PPC JV Loan. The PPC JV Loan matures in June 2060. In August 2021, the Pier Park Crossings JV entered into a modification of the PPC JV Loan, that reduced the interest rate from 4.0% to 3.1%. The modification revised the prepayment provision to include that the PPC JV Loan may not be prepaid prior to September 1, 2022 and
40
Table of Contents
from September 1, 2022 through August 31, 2031 a premium is due to the lender of 2% - 10% of any prepaid principal. The PPC JV Loan is secured by the Pier Park Crossings JV’s real property and the assignment of rents and leases. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In May 2019, the Watersound Origins Crossings JV entered into a $37.9 million loan (the “Watersound Origins Crossings JV Loan”). As of December 31, 2021 and 2020, $37.9 million and $27.2 million, respectively, was outstanding on the Watersound Origins Crossings JV Loan. The Watersound Origins Crossings JV Loan bears interest at a rate of 5.0% and matures in May 2024. The Watersound Origins Crossings JV Loan is secured by the real property, assignment of rents and the security interest in the rents and personal property. In connection with the Watersound Origins Crossings JV Loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Watersound Origins Crossings JV Loan. We are the sole guarantor and receive a monthly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In June 2019, the Watercrest JV entered into a $22.5 million loan (the “Watercrest JV Loan”). As of December 31, 2021 and 2020, $20.1 million and $18.1 million, respectively, was outstanding on the Watercrest JV Loan. The Watercrest JV Loan bears interest at a rate of LIBOR plus 2.2% and matures in June 2047. The Watercrest JV Loan is secured by the real property, assignment of rents, leases and deposits and the security interest in the rents and personal property. In connection with the Watercrest JV Loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Watercrest JV Loan. We are the sole guarantor and receive a quarterly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. The Watercrest JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to LIBOR. The interest rate swap was effective June 1, 2021 and matures on June 1, 2024 and fixed the variable rate debt on the notional amount of related debt of $20.0 million to a rate of 4.4%. See Note 6. Financial Instruments and Fair Value Measurements and Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In August 2019, a wholly-owned subsidiary of ours entered into a $5.5 million loan (the “Beckrich Building III Loan”). As of December 31, 2021 and 2020, $5.2 million and $5.4 million, respectively, was outstanding on the Beckrich Building III Loan. The Beckrich Building III Loan bears interest at a rate of LIBOR plus 1.7% and matures in August 2029. The Beckrich Building III Loan is secured by the real property, assignment of leases, rents and profits and the security interest in the rents and personal property. In connection with the Beckrich Building III Loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Beckrich Building III Loan. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In October 2019, the Pier Park Crossings II JV entered into a $17.5 million loan (the “PPC II JV Loan”). As of December 31, 2021 and 2020, $17.4 million and $15.9 million, respectively, was outstanding on the PPC II JV Loan. The PPC II JV Loan matures in October 2024 and bears interest at a rate of LIBOR plus 2.1%. The PPC II JV Loan is secured by the real property, assignment of rents and leases and the security interest in the rents, leases and personal property. In connection with the PPC II JV Loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the PPC II JV Loan. As guarantor, our liability under the PPC II JV Loan was reduced to 50% of the principal amount upon satisfaction of final advance conditions in April 2021 and will be reduced to 25% of the principal amount upon reaching and maintaining a certain debt service coverage ratio. We are the sole guarantor and receive a monthly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information. In January 2022, we began the process to refinance the PPC II JV Loan with a loan commitment to be insured by HUD.
In March 2020, a wholly-owned subsidiary of ours entered into a $15.3 million loan (the “Airport Hotel Loan”). As of December 31, 2021 and 2020, $14.6 million and $3.5 million, respectively, was outstanding on the Airport Hotel Loan. The Airport Hotel Loan bears interest at LIBOR plus 2.0%, with a floor of 3.0%, and matures in March 2025. The Airport Hotel Loan is secured by the real property, assignment of leases, rents and profits and the security interest in the rents and personal property. In connection with the Airport Hotel Loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Airport Hotel Loan. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
41
Table of Contents
In April 2020, the Pier Park Resort Hotel JV entered into a loan with an initial amount of $52.5 million up to a maximum of $60.0 million through additional earn-out requests (the “Pier Park Resort Hotel JV Loan”). As of December 31, 2021, $14.7 million was outstanding on the Pier Park Resort Hotel JV Loan. As of December 31, 2020, there was no principal balance outstanding on the Pier Park Resort Hotel JV Loan. The Pier Park Resort Hotel JV Loan matures in April 2027 and bears interest at a rate of LIBOR plus 2.2% during construction and LIBOR plus 2.0% upon hotel opening. The Pier Park Resort Hotel JV Loan is secured by the real property, assignment of rents and leases and the security interest in the rents, leases and personal property. In connection with the Pier Park Resort Hotel JV Loan, as guarantor, we and our JV partner entered into a guarantee based on each partner’s ownership interest in favor of the lender, to guarantee the payment and performance of the borrower. As guarantor, our liability under the Pier Park Resort Hotel JV Loan will be released upon reaching and maintaining certain debt service coverage for twelve months. In addition, the guarantee can become full recourse in the case of the failure of guarantor to abide by or perform any of the covenants or warranties to be performed on the part of such guarantor. The Pier Park Resort Hotel JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to LIBOR. The interest rate swap is effective December 10, 2022 and matures on April 12, 2027 and fixed the variable rate on the notional amount of related debt of $42.0 million to a rate of 3.2%. See Note 6. Financial Instruments and Fair Value Measurements and Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In November 2020, a wholly-owned subsidiary of ours entered into a $16.8 million loan to finance the construction of a Homewood Suites by Hilton hotel in the Breakfast Point area of Panama City Beach, Florida (the “Breakfast Point Hotel Loan”). As of December 31, 2021, $11.8 million was outstanding on the Breakfast Point Hotel Loan. As of December 31, 2020, there was no principal balance outstanding on the Breakfast Point Hotel Loan. The Breakfast Point Hotel Loan matures in November 2042 and bears interest at a rate of LIBOR plus 2.8% through November 2022, 3.3% over the 5-Year T-Bill Index from November 2022 through November 2027 and 3.3% over the 1-Year T-Bill Index from November 2027 through November 2042, with a minimum rate of 3.8% throughout the term of the loan. The Breakfast Point Hotel Loan is secured by the real property, assignment of rents and the security interest in the rents and personal property. In connection with the Breakfast Point Hotel Loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Breakfast Point Hotel Loan. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In November 2020, a wholly-owned subsidiary of ours entered into a $5.8 million loan to finance the construction of a self-storage facility in Santa Rosa Beach, Florida (the “Self-Storage Facility Loan”). As of December 31, 2021, $4.7 million was outstanding on the Self-Storage Facility Loan. As of December 31, 2020, there was no principal balance outstanding on the Self-Storage Facility Loan. The Self-Storage Facility Loan matures in November 2025 and bears interest at a rate of LIBOR plus 2.4%, with a floor of 2.9%. The Self-Storage Facility Loan is secured by the real property, assignment of leases and rents and the security interest in the rents and personal property. In connection with the Self-Storage Facility Loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Self-Storage Facility Loan. Our liability as guarantor under the Self-Storage Facility Loan shall not exceed $2.9 million, plus any additional fees, upon reaching and maintaining certain debt service coverage. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In January 2021, The Lodge 30A JV entered into a $15.0 million loan to finance the construction of a boutique hotel in Seagrove Beach, Florida (the “Lodge 30A JV Hotel Loan”). As of December 31, 2021, $7.5 million was outstanding on the Lodge 30A JV Hotel Loan. The Lodge 30A JV Hotel Loan bears interest at a rate of 3.8% and matures in January 2028. The Lodge 30A JV Hotel Loan is secured by the real property, assignment of leases and rents and the security interest in the rents and personal property. In connection with the Lodge 30A JV Hotel Loan, we, wholly-owned subsidiaries of ours and our JV partner entered into a joint and several payment and performance guarantee in favor of the lender. Upon reaching a certain debt service coverage ratio for a minimum of twenty-four months, our liability as guarantor will be reduced to 75% for a twelve-month period. The debt service coverage ratio will be tested annually thereafter and will be reduced to 50% in year four and 25% in year five. We receive a monthly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In March 2021, a wholly-owned subsidiary of ours entered into a $26.8 million loan to finance the construction of apartments in Panama City, Florida (the “North Bay Landing Apartments Loan”, formerly referenced as “Star Avenue”).
42
Table of Contents
As of December 31, 2021, $1.3 million was outstanding on the North Bay Landing Apartments Loan. The North Bay Landing Apartments Loan bears interest at a rate of LIBOR plus 2.5%, with a floor of 3.2%. Upon reaching a certain debt service coverage ratio, the North Bay Landing Apartments Loan will bear interest at a rate of LIBOR plus 2.3%, with a floor of 3.0%. The North Bay Landing Apartments Loan matures in September 2024 and includes an option for an extension of the maturity date by eighteen months, subject to certain conditions. The North Bay Landing Apartments Loan is secured by the real property, assignment of rents and leases and the security interest in the rents, leases and personal property. In connection with the North Bay Landing Apartments Loan, we executed a guarantee in favor of the lender to guarantee completion of the project and the payment and performance of the borrower under the North Bay Landing Apartments Loan. As guarantor, our liability under the North Bay Landing Apartments Loan will be reduced to 50% of the principal amount upon satisfaction of final advance conditions and reduced to 25% of the principal amount upon reaching and maintaining a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation or failure to abide by other certain obligations on the part of such guarantor. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In June 2021, a wholly-owned subsidiary of ours entered into a $28.0 million loan to finance the construction of Watersound Camp Creek, which includes an inn and amenity center near the Watersound Camp Creek residential community (the “Watersound Camp Creek Loan”). As of December 31, 2021, $3.4 million was outstanding on the Watersound Camp Creek Loan. The Watersound Camp Creek Loan bears interest at a rate of LIBOR plus 2.1%, with a floor of 2.6%, and matures in December 2047. The Watersound Camp Creek Loan is secured by the real property, assignment of rents and the security interest in the rents and personal property. In connection with the Watersound Camp Creek Loan, we executed a guarantee in favor of the lender to guarantee completion of the project and the payment of the borrower under the Watersound Camp Creek Loan. As guarantor, our liability under the Watersound Camp Creek Loan will be reduced to 50% of the principal amount upon the project reaching and maintaining a trailing six months operations with a certain debt service coverage ratio and reduced to 25% of the principal amount upon reaching and maintaining a trailing twelve months operations of a certain debt service coverage ratio. In addition, the guarantee can become full recourse in the case of the failure of guarantor to abide by or perform any of the covenants, warranties or other certain obligations to be performed on the part of such guarantor. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In August 2021, a wholly-owned subsidiary of ours entered into a $12.0 million loan to finance the construction of the a building in the Watersound Town Center near the Watersound Origins residential community (the “Watersound Town Center Grocery Loan”). As of December 31, 2021, $0.6 million was outstanding on the Watersound Town Center Grocery Loan. The Watersound Town Center Grocery Loan bears interest at LIBOR plus 2.0%, with a floor of 2.2%, and matures in August 2031. The Watersound Town Center Grocery Loan is secured by the real property, assignment of rents and the security interest in the rents and personal property. In connection with the Watersound Town Center Grocery Loan, we executed a guarantee in favor of the lender to guarantee completion of the project and the payment and performance of the borrower under the Watersound Town Center Grocery Loan. As guarantor, our liability under the Watersound Town Center Grocery Loan will be reduced to 50% of the principal amount upon satisfaction of final advance conditions, issuance of the certificate of occupancy for the project and receipt of the initial base rent payment and reduced to 25% of the principal amount upon reaching a certain debt service coverage ratio and the project maintaining 93% occupancy for ninety consecutive days. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
In October 2021, a wholly-owned subsidiary of ours entered into a $21.2 million loan to finance the construction of a hotel in Panama City, Florida (the “Hotel Indigo Loan”). As of December 31, 2021, there was no principal balance outstanding on the Hotel Indigo Loan. The Hotel Indigo Loan bears interest at a rate of LIBOR plus 2.6%, with a floor of 2.6%, through October 2023 and LIBOR plus 2.4%, with a floor of 2.4%, from November 2023 through maturity. The Hotel Indigo Loan matures in October 2028 and includes an option for an extension of the maturity date by sixty months, subject to certain conditions. The Hotel Indigo Loan is secured by the leasehold property, assignment of rents, leases, deposits, permits, plans, fees, agreements, approvals and contracts and the security interest in the personal property and rents. In connection with the Hotel Indigo Loan, we executed a guarantee in favor of the lender to guarantee completion of the project and the payment and performance of the borrower under the Hotel Indigo Loan. See Note 11. Debt, Net included in Item 15 of this Form 10-K for additional information.
43
Table of Contents
CDD bonds financed the construction of infrastructure improvements in some of our communities. The principal and interest payments on the bonds are paid by assessments on the properties benefited by the improvements financed by the bonds. We have recorded a liability for CDD debt that is associated with platted property, which is the point at which it becomes fixed and determinable. Additionally, we have recorded a liability for the balance of the CDD debt that is associated with unplatted property if it is probable and reasonably estimable that we will ultimately be responsible for repayment. We have recorded CDD related debt of $4.9 million as of December 31, 2021. Total outstanding CDD debt related to our land holdings was $14.1 million as of December 31, 2021, which is comprised of $11.8 million at SouthWood, $2.2 million at the existing Pier Park retail center and $0.1 million at Wild Heron. We pay interest on this total outstanding CDD debt.
As of December 31, 2021, our unconsolidated Watersound Fountains Independent Living JV, Sea Sound Apartments JV, Latitude Margaritaville Watersound JV, Pier Park TPS JV and Busy Bee JV had various loans outstanding, some of which we have entered into guarantees. See Note 4. Joint Ventures and Note 20. Commitments and Contingencies included in Item 15 of this Form 10-K for additional information.
In June 2020, we, as lender, entered into a $10.0 million secured revolving promissory note with the unconsolidated Latitude Margaritaville Watersound JV, as borrower (the “Latitude Margaritaville Watersound JV Note”). As of December 31, 2021 and 2020, $7.1 million and $2.7 million, respectively, was outstanding on the Latitude Margaritaville Watersound JV Note. The Latitude Margaritaville Watersound JV Note was provided by us to finance the development of the pod-level, non-spine infrastructure, which is being repaid by the JV as each home is sold by the JV, with the aggregate unpaid principal and all accrued and unpaid interest due at maturity in June 2025. The Latitude Margaritaville Watersound JV Note is secured by a mortgage and security interest in and on the real property and improvements located on the real property of the JV. See Note 4. Joint Ventures and Note 9. Other Assets included in Item 15 of this Form 10-K for additional information.
During the year ended December 31, 2021, we did not repurchase shares of our common stock outstanding. During the year ended December 31, 2020, we repurchased a total of 532,034 of our common stock outstanding for an aggregate purchase price of $8.8 million, including costs. See Item 5. Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities and Note 15. Stockholders’ Equity included in Item 15 of this Form 10-K for additional information regarding common stock repurchases related to the Stock Repurchase Program and treasury stock retirement during 2020.
As part of a timberland sale in 2007 and 2008, we have recorded a retained interest with respect to notes contributed to bankruptcy-remote qualified special purpose entities of $13.8 million for the installment notes monetized through December 31, 2021. This balance represents the present value of future cash flows to be received over the life of the installment notes, using management’s best estimates of underlying assumptions, including credit risk and interest rates as of the date of the monetization, plus the accretion of investment income based on an effective yield, which is recognized over the term of the notes, less actual cash receipts.
As part of certain sales of timberlands in 2007, 2008 and 2014, we generated significant tax gains. The installment notes structure allowed us to defer the resulting federal tax liability of $33.7 million until 2022 - 2024 and $37.8 million until 2029, respectively, the maturity dates for the installment notes. We have a deferred tax liability related to the gains in connection with these sales.
As of December 31, 2021 and 2020, we were required to provide surety bonds that guarantee completion and maintenance of certain infrastructure in certain development projects and mitigation banks, as well as other financial guarantees of $36.9 million and $24.2 million, respectively, as well as standby letters of credit in the amount of $12.9 million and $6.6 million, respectively, which may potentially result in a liability to us if certain obligations are not met.
In conducting our operations, we routinely hold purchasers’ assets in escrow pending completion of real estate transactions, and are responsible for the proper disposition of these balances for our customers. These amounts are maintained in segregated bank accounts and have not been included in the accompanying consolidated balance sheets, consistent with U.S. generally accepted accounting principles (“GAAP”) and industry practice. The cash deposit accounts and offsetting liability balances for escrow deposits in connection with our title agencies for real estate
44
Table of Contents
transactions were $9.3 million and $4.5 million as of December 31, 2021 and 2020, respectively, these escrow funds are not available for regular operations.
Summary of Cash Flows
A summary of our cash flows from operating, investing and financing activities are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | | 2021 | 2020 | 2019 | ||||||
| | | | In millions | |||||||
| Net cash provided by operating activities | | | $ | 111.8 | | $ | 37.3 | | $ | 30.4 |
| Net cash used in investing activities | | | (196.1) | | (175.3) | | (30.4) | |||
| Net cash provided by (used in) financing activities | | | 48.6 | | 59.4 | | (9.4) | |||
| Net decrease in cash, cash equivalents and restricted cash | | | (35.7) | | (78.6) | | (9.4) | |||
| Cash, cash equivalents and restricted cash at beginning of the year | | | 110.1 | | 188.7 | | 198.1 | |||
| Cash, cash equivalents and restricted cash at end of the year | | | $ | 74.4 | | $ | 110.1 | | $ | 188.7 |
Cash Flows from Operating Activities
Cash flows provided by operating activities includes net income, adjustments for non-cash items, changes in operating assets and liabilities and expenditures related to assets ultimately planned to be sold, including residential real estate development and related amenities, sales of timberlands or undeveloped and developed land and land developed by the commercial segment. Adjustments for non-cash items primarily include depreciation, depletion and amortization, unrealized loss on investments, net, equity in loss from unconsolidated joint ventures, net of distributions, deferred income tax expense, cost of real estate sold and gain on contribution to unconsolidated joint ventures. Net cash provided by operations was $111.8 million in 2021, as compared to $37.3 million in 2020. During 2021 net income was $73.7 million, compared to $45.5 million in 2020. The increase in net cash provided by operating activities was primarily due to increased net income, the changes in cost of real estate sold and gain on contribution to unconsolidated joint ventures during the period.
Cash Flows from Investing Activities
Cash flows used in investing activities primarily includes capital expenditures for operating property and property and equipment used in our operations, purchases of investments, capital contribution to unconsolidated joint ventures and payments for interest in unconsolidated joint venture, partially offset by proceeds from insurance claims, sales and maturities of investments, capital distribution from unconsolidated joint ventures and maturities of assets held by special purpose entities. During 2021, net cash used in investing activities was $196.1 million, which included capital expenditures for operating property and equipment, purchases of investments of U.S. Treasury Bills of $157.9 million, capital contribution to unconsolidated joint ventures of $9.4 million and payments for interest in unconsolidated joint venture of $0.5 million, partially offset by maturities of investments of $117.0 million, proceeds from insurance claims of $4.9 million, sales of investments of $1.5 million, capital distribution from unconsolidated joint ventures of $1.0 million and maturities of assets held by special purpose entities of $0.8 million. During 2020, net cash used in investing activities was $175.3 million, which included capital expenditures for operating property and property and equipment, purchases of investments of $58.9 million and capital contribution to unconsolidated joint ventures of $10.8 million, partially offset by maturities of investments of $11.0 million, sales of investments of $3.7 million, maturities of assets held by special purpose entities of $0.8 million and proceeds from insurance claims of $0.7 million.
Capital expenditures for operating property and property and equipment were $153.5 million and $121.8 million during 2021 and 2020, respectively, which were primarily for our commercial and hospitality segments.
45
Table of Contents
Cash Flows from Financing Activities
Net cash provided by financing activities was $48.6 million for 2021, compared to $59.4 million during the same period in 2020. Net cash provided by financing activities during 2021 included borrowings on debt of $69.3 million and capital contribution from non-controlling interest of $3.2 million, partially offset by dividends paid of $18.8 million, principal payments on debt of $2.3 million, debt issuance costs of $1.4 million, capital distribution to non-controlling interest of $1.3 million and principal payments for finance leases of $0.1 million. Net cash provided by financing activities during 2020 included borrowings on debt of $69.0 million and capital contribution from non-controlling interest of $7.7 million, partially offset by repurchases of common shares of $8.8 million, dividends paid of $4.1 million, principal payments for debt of $1.9 million, debt issuance costs of $1.8 million, capital distribution to non-controlling interest of $0.6 million and principal payments for finance leases of $0.1 million.
Critical Accounting Estimates
The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures of contingent assets and liabilities. We base these estimates on historical experience, available current market information and on various other assumptions that management believes are reasonable under the circumstances. Additionally, we evaluate the results of these estimates on an on-going basis. Management’s estimates form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions and our accounting estimates are subject to change.
Investment in Real Estate and Cost of Real Estate Revenue. Costs associated with a specific real estate project are capitalized during the development period. These development costs include land and common development costs (such as roads, structures, utilities and amenities). We capitalize costs directly associated with development and construction of identified real estate projects. Indirect costs that clearly relate to a specific project under development, such as project administration, interest (up to total interest expense) and real estate taxes, may also be capitalized.
A portion of real estate development costs and estimates for costs to complete are allocated to each unit based on the relative sales value of each unit as compared to the estimated sales value of the total project. These estimates are reevaluated at least annually, and more frequently if warranted by market conditions, changes in the project’s scope or other factors, with any adjustments being allocated prospectively to the remaining property or units.
The capitalization period relating to direct and indirect project costs is the period in which activities necessary to ready a property for its intended use are in progress. The period begins when such activities commence, typically when we begin the site work or construction on land already owned, and ends when the asset is substantially complete and ready for its intended use. In the event that the activities to ready the asset for its intended use are suspended, the capitalization period will cease until such activities are resumed. If we determine not to complete a project, any previously capitalized costs that are not recoverable are expensed in the period in which the determination is made and recovery is not deemed probable.
Our investments in real estate are carried at cost, net of depreciation and timber depletion, unless circumstances indicate that the carrying value of the assets may not be recoverable. If we determine that an impairment exists due to the inability to recover an asset’s carrying value, an impairment charge is recorded to the extent that the carrying value exceeds estimated fair value. If such assets were held for sale, the provision for loss would be recorded to the extent that the carrying value exceeds estimated fair value less costs to sell.
Long-Lived Assets. Long-lived assets include our investments in land holdings, operating and development properties, investment in unconsolidated JV’s and property and equipment. Our investments in land holdings, operating and development properties and property and equipment are carried at cost, net of depreciation and timber depletion. We review our long-lived assets for impairment quarterly to determine whether events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. As part of our review for impairment of long-lived assets,
46
Table of Contents
we review the long-lived asset’s carrying value, current period actual financial results as compared to prior period and forecast contained in our business plan and any other events or changes in circumstances to identify whether an indicator of potential impairment may exist. Some of the events or changes in circumstances that are considered as indicators of potential impairment include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a prolonged decrease in the value to below cost or demand for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a change in the expected use or development plans for the properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | a material change in strategy that would affect the value of our properties; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | continuing operating or cash flow losses for an operating property; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | an accumulation of costs in excess of the projected costs for development or operating property; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | any other adverse change that may affect the value of the property. |
We use varying methods to determine if an impairment exists, such as (i) considering indicators of potential impairment, (ii) analyzing expected future cash flows and comparing the expected future undiscounted cash flows of the property to its carrying value or (iii) determining market resale values.
The accounting estimate related to real estate impairment evaluation is susceptible to change due to the use of assumptions about future sales proceeds and future expenditures. For projects under development or construction, an estimate of future cash flows on an undiscounted basis is performed using estimated future expenditures necessary to maintain the existing project and using management’s best estimates about future sales prices and planned holding periods. Based on our investment return criteria for evaluating our projects under development or undeveloped land, management’s assumptions used in the projection of undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the projected pace of sales of homesites based on estimated market conditions and our development plans; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | estimated pricing and projected price appreciation over time; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount and trajectory of price appreciation over the estimated selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the length of the estimated development and selling periods, which can differ depending on the size of the development and the number of phases to be developed; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | the amount of remaining development costs, including the extent of infrastructure or amenities included in such development costs; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | holding costs to be incurred over the selling period; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for bulk land sales of undeveloped and developed parcels, future pricing is based upon estimated developed homesite pricing less estimated development costs and estimated developer profit; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for commercial, multi-family, self-storage and senior living development property, future pricing is based on sales of comparable property in similar markets; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | whether liquidity is available to fund continued development. |
For operating properties, an estimate of undiscounted cash flows requires management to make similar assumptions about the use and eventual disposition of such properties. Some of the significant assumptions that are used to develop the undiscounted cash flows include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in hotels, other rental units and vacation rental homes, use of average occupancy and room rates, revenue from food and beverage and other amenity operations, operating expenses and capital expenditures, and eventual disposition of such properties as hotels, private residence vacation units or condominiums, based on current prices for similar units appreciated to the expected sale date; |
47
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in commercial, multi-family, self-storage, senior living or retail property, use of future occupancy and rental rates, operating expenses and capital expenditures and the amount of proceeds to be realized upon eventual disposition of such property at a terminal capitalization rate; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | for investments in club, marina and retail assets, use of revenue from membership dues, future golf rounds and greens fees, boat slip rentals and boat storage fees, merchandise and other hospitality operations, operating expenses and capital expenditures, and the amount of proceeds to be realized upon eventual disposition of such properties at a multiple of terminal year cash flows. |
Other properties that management does not intend to sell in the near term under current market conditions and has the ability to hold are evaluated for impairment based on management’s best estimate of the long-term use and eventual disposition of the property. Typically, assets are carried based on historical cost basis, which in some cases may exceed fair value if sold in the near term. The results of impairment analysis for development and operating properties are particularly dependent on the estimated holding and selling period for each asset group.
If a property is considered impaired, the impairment charge is determined by the amount the property’s carrying value exceeds its fair value. We use varying methods to determine fair value, such as (i) analyzing expected future cash flows, (ii) determining resale values in a given market, (iii) applying a capitalization rate to net operating income using prevailing rates in a given market or (iv) applying a multiple to revenue using prevailing rates in a given market. The fair value of a property may be derived either from discounting projected cash flows at an appropriate discount rate, through appraisals of the underlying property or a combination thereof.
We classify the assets and liabilities of a long-lived asset as held-for-sale when management approves and commits to a formal plan of sale and it is probable that a sale will be completed. The carrying value of the assets held-for-sale is then recorded at the lower of their carrying value or fair value less costs to sell.
Income Taxes. In preparing our consolidated financial statements, significant management judgment is required to estimate our income taxes. Our estimates are based on our interpretation of federal and state tax laws. We estimate our actual current tax due and assess temporary differences resulting from differing treatment of items for tax and accounting purposes. The temporary differences result in deferred tax assets and liabilities, which are included in our consolidated balance sheets. Adjustments may be required by a change in assessment of our deferred tax assets and liabilities, changes due to audit adjustments by federal and state tax authorities and changes in tax laws. To the extent adjustments are required in any given period, we will include the adjustments in the deferred tax assets and liabilities in our consolidated financial statements. We record a valuation allowance against our deferred tax assets as needed based upon our analysis of the timing and reversal of future taxable amounts and our historical and future expectations of taxable income.
In general, a valuation allowance is recorded, if based on all the available positive and negative evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Realization of our deferred tax assets is dependent upon us generating sufficient taxable income in future years in the appropriate tax jurisdictions to obtain a benefit from the reversal of deductible temporary differences and from net loss carryforwards.
As of December 31, 2021 and 2020, we had a state net operating loss carryforward of $229.3 million and $304.0 million, respectively. As of December 31, 2021 and 2020, we had $3.1 million and $2.3 million of federal net operating loss carryforwards. The federal net operating loss carryforwards are applicable to a specific QOF entity of ours and do not expire. The majority of state net operating losses are available to offset future taxable income through 2036 and will begin expiring in 2030. As of December 31, 2021, we had a valuation allowance of $0.3 million. As of December 31, 2020, we had a de minimis valuation allowance. As of December 31, 2021 and 2020, we had income tax payable of $0.7 million and $2.7 million, respectively, included within other liabilities on the consolidated balance sheets.
Recently Adopted Accounting Pronouncements
Income Taxes
In December 2019, the FASB issued ASU 2019-12, Income Taxes - Simplifying the Accounting for Income Taxes (“ASU 2019-12”) which simplified the accounting for income taxes by removing certain exceptions to the general
48
Table of Contents
principles in Topic 740. The amendment also improved consistent application of and simplified GAAP for other areas of Topic 740 by clarifying and amending existing guidance. We adopted the new guidance as of January 1, 2021. The adoption of this guidance did not have an impact on our financial condition, results of operations and cash flows.
Investments – Equity Securities, Investments-Equity Method and Joint Ventures and Derivatives and Hedging
In January 2020, the FASB issued ASU 2020-01, Investments—Equity Securities (Topic 321), Investments—Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815): Clarifying the Interactions between Topic 321, Topic 323, and Topic 815 (a consensus of the Emerging Issues Task Force) (“ASU 2020-01”), which clarified the interaction between the accounting standard on recognition and measurement of financial instruments in Topic 321, Investments—Equity Securities (“Topic 321”) and Topic 323, Investments—Equity Method and Joint Ventures (“Topic 323”). We adopted the new guidance as of January 1, 2021. The adoption of this guidance did not have a material impact on our financial condition, results of operations and cash flows.
Codification Improvements
In October 2020, the FASB issued ASU 2020-10, Codification Improvements (“ASU 2020-10”) that improved consistency by including all disclosure guidance in the appropriate disclosure sections and clarified application of various provisions in the Codification. We adopted the new guidance as of January 1, 2021. The adoption of this guidance did not have an impact on our financial condition, results of operations and cash flows and did not have a material impact on the disclosures to the financial statements.
Recently Issued Accounting Pronouncements
Reference Rate Reform
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”) that provides temporary optional guidance to ease the potential burden in accounting for or recognizing the effects of reference rate reform on financial reporting. The new guidance provides expedients and exceptions for applying GAAP to contract modifications and hedging relationships affected by reference rate reform if certain criteria are met. The amendments apply only to contracts and hedging relationships that reference LIBOR or another reference rate that is expected to be discontinued due to reference rate reform. In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848) (“ASU 2021-01”) which clarifies the original guidance that certain optional expedients and exceptions in contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. This new guidance was effective upon issuance and may be applied prospectively through December 31, 2022, as reference rate activities occur. There is no current impact to us from this guidance and we are evaluating the impact that the adoption of this guidance will have on our financial condition, results of operations and cash flows.