UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or other jurisdiction | (Commission File Number) | (IRS Employer |
| (Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (
Consolidated-Tomoka Land Co.
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
Title of each class: | Trading Symbol | Name of each exchange on which registered: | ||
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition
On July 29, 2020, CTO Realty Growth, Inc., a Florida corporation (the "Company"), issued a press release and investor presentation relating to the Company’s financial results for the quarter ended June 30, 2020. Copies of the press release and investor presentation are attached hereto as Exhibits 99.1 and 99.2, respectively, and are incorporated herein by reference.
The information in Item 2.02 of this Current Report, including Exhibits 99.1 and 99.2, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, unless it is specifically incorporated by reference therein.
Item 7.01. Regulation FD Disclosure
On July 29, 2020, the Company issued a press release and investor presentation relating to the Company’s financial results for the quarter ended June 30, 2020. Copies of the press release and investor presentation are attached hereto as Exhibits 99.1 and 99.2, respectively, and are incorporated herein by reference.
The furnishing of these materials is not intended to constitute a representation that such furnishing is required by Regulation FD or other securities laws, or that the materials include material investor information that is not otherwise publicly available. In addition, the Company does not assume any obligation to update such information in the future.
The information in Item 7.01 of this Current Report, including Exhibits 99.1 and 99.2, is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act or the Exchange Act, unless it is specifically incorporated by reference therein.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits
99.1 Press Release dated July 29, 2020
99.2 Investor Presentation dated July 29, 2020
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: July 29, 2020
CTO Realty Growth, Inc.
By: /s/Mark E. Patten
Senior Vice President, Chief Financial Officer
Press
Release
Contact:Lisa M. Vorakoun, Vice President – Chief Accounting Officer
lvorakoun@ctorealtygrowth.com
Phone:(386) 944-5641
Facsimile:(386) 274-1223
FOR IMMEDIATE RELEASE | CTO REALTY GROWTH, INC. REPORTS SECOND QUARTER 2020 NET INCOME OF $2.71 PER SHARE, INCLUDING A $1.30 UNREALIZED GAIN ON MARK TO MARKET OF PINE SHARES, AND ANNOUNCES PURSUIT OF REIT CONVERSION |
DAYTONA BEACH, Fla. – July 29, 2020 – CTO Realty Growth, Inc. (NYSE American: CTO) (the “Company”) today announced its operating results and earnings for the quarter ended June 30, 2020.
QUARTER HIGHLIGHTS
| ● | Net Income and Investment in Alpine |
Reported net income per share of $2.71 for the second quarter of 2020, includes $1.30 of earnings per share, after tax, of a non-cash unrealized gain on the mark to market of the Company’s ownership of 2,039,644 shares of Alpine Income Property Trust, Inc. (“PINE”).
| ● | COVID-19 and Collections Update |
The Company is actively working with its tenants that have been impacted by the COVID-19 Pandemic (as defined below). During the three months ended June 30, 2020, the Company collected 80% of the Contractual Base Rent (as defined below) due during such period. As of July 28, 2020, the Company has collected approximately 87% of the Contractual Base Rent due in July 2020. The Company has provided additional disclosure regarding the COVID-19 Pandemic later in this press release.
| ● | Income Property Dispositions |
Sold four single-tenant income properties and one multi-tenant income property for approximately $39.3 million, for aggregate gain of approximately $7.4 million, or $1.20 per share, after tax, representing a total weighted average exit cap rate of 4.30%. With the closing of these transactions, at quarter-end the Company had more than $27 million of 1031 restricted cash, which proceeds are expected to be re-invested as part of a future Section 1031 like-kind exchange.
| ● | Loan Portfolio Dispositions |
Sold four of its commercial loan investments generating aggregate proceeds of approximately $20.0 million.
| ● | Convertible Notes |
Repurchased approximately $7.5 million aggregate principal amount of the Company’s 3.875% Convertible Senior Notes due 2025 (the “2025 Notes”) at approximately 82% of face value, resulting in a gain on debt extinguishment.
| ● | Land JV |
During the period beginning on April 1, 2020 and ending on July 28, 2020, the entity that holds the approximately 4,900 acres of undeveloped land in Daytona Beach, Florida (the “Land JV”) sold over 3,100 acres for nearly $42 million resulting in a distribution to the joint venture partner that reduced the partner’s capital balance to approximately $45 million.
Page 1
CEO Comments
Mr. John P. Albright, President and Chief Executive Officer of the Company, stated, “Despite a challenging macro environment, we are pleased that our income portfolio performed strong with 87% collections in July and we were able to sell over $46 million of assets, five single-tenant and one multi-tenant, at attractive prices. In addition, we were able to sell the majority of our loan portfolio and use that capital to buy back convertible notes at an average of 79% of face value, using the balance to pay down our line. We are poised to produce a strong amount of free cash flow which is reflected in our increase in dividends year over year. Now that the market environment is a bit more stable, the Company’s Board of Directors has decided to pursue the conversion of CTO to a REIT, possibly as early as late 2020.” Mr. Albright also noted, “The Board believes a REIT conversion, which requires shareholder approval, will be important to shareholder value by meaningfully reducing the Company’s expected federal tax expense in 2020 and beyond, as over 80% of our assets are now income-producing. The expectation would be that the Company would seek shareholder approval for the REIT conversion by the end of 2020.”
Income Property Update
During the three months ended June 30, 2020, the Company sold four of its single-tenant income properties, including three ground leases, and sold one multi-tenant income property. Two additional single-tenant income properties are classified as Assets Held for Sale on the consolidated balance sheet as of June 30, 2020.
The Company’s income property portfolio consisted of the following as of June 30, 2020:
Property Type |
| # of Properties |
| Square Feet |
| Wtd. Average Years Remaining on Lease |
Single-Tenant (1) |
| 25 |
| 1,222,163 |
| 13.7 |
Multi-Tenant |
| 6 |
| 1,014,839 |
| 5.0 |
Total / Wtd. Avg. |
| 31 |
| 2,237,002 |
| 9.3 |
| (1) | One of the twenty-five single-tenant properties is leased to The Carpenter Hotel under a long-term ground lease which includes two tenant repurchase options. Pursuant to FASB ASC Topic 842, Leases, the $16.25 million investment has been recorded in the accompanying consolidated balance sheet as of June 30, 2020 as a commercial loan investment. |
Debt Update
The following table provides a summary of the Company’s long-term debt, at face value, as of June 30, 2020:
Component of Long-Term Debt |
| Principal |
| Interest Rate |
| Maturity Date |
Revolving Credit Facility (1) |
| $100.00 million |
| 30-day 0.7325% + 1.35% – 1.95% |
| May 2023 |
Revolving Credit Facility |
| $62.84 million |
| 30-day LIBOR + 1.35% – 1.95% |
| May 2023 |
Mortgage Note Payable (2) |
| $23.54 million |
| 3.17% |
| April 2021 |
Mortgage Note Payable |
| $30.00 million |
| 4.33% |
| October 2034 |
2025 Convertible Senior Notes |
| $62.47 million |
| 3.88% |
| April 2025 |
Total Debt/Weighted-Average Rate |
| $278.85 million |
| 2.78% |
|
|
| (1) | Utilized interest rate swap to achieve a fixed interest rate of 0.7325% plus the applicable spread on $100 million of the outstanding principal balance |
| (2) | Utilized interest rate swap to achieve fixed interest rate of 3.17% |
Page 2
OPERATING RESULTS
Three Months ended June 30, 2020 (compared to same period in 2019):
|
|
|
| Increase (Decrease) | |||||
Operating Segment |
| Revenue for the Quarter Ended 6/30/2020 ($000's) |
| vs Same Period in 2019 ($000's) |
| vs Same Period in 2019 (%) | |||
Income Properties |
| $ | 11,474 |
| $ | 1,098 |
|
| 11% |
Management Fee Income |
|
| 695 |
|
| 695 |
|
| 100% |
Interest Income from Commercial Loan Investments |
|
| 835 |
|
| 782 |
|
| 1483% |
Real Estate Operations |
|
| 6 |
|
| (254) |
|
| -98% |
Total Revenue |
| $ | 13,010 |
| $ | 2,321 |
|
| 22% |
The increase in total revenue was primarily attributable to income produced by the Company’s recent income property acquisitions versus that of properties disposed of by the Company during the comparative period, resulting in an increase of approximately $1.1 million of additional revenue. Additionally, revenues from commercial loan investments and management fee income increased by approximately $782,000 and $695,000, respectively.
|
|
|
|
| Increase (Decrease) | ||||
|
| For the Quarter Ended 6/30/2020 |
| vs Same Period in 2019 |
| vs Same Period in 2019 (%) | |||
Total Revenue ($000's) |
| $ | 13,010 |
| $ | 2,321 |
|
| 22% |
Operating Income ($000's) |
| $ | 10,773 |
| $ | (3,859) |
|
| -26% |
Income from Continuing Operations Per Share (basic) | $ | 2.71 |
| $ | 0.96 |
|
| 55% | |
Income from Discontinued Operations Per Share (basic) | $ | — |
| $ | (0.39) |
|
| -100% | |
Net Income Per Share (basic) |
| $ | 2.71 |
| $ | 0.57 |
|
| 27% |
Operating income during the three months ended June 30, 2020 included gains on the disposition of four single-tenant and one multi-tenant income properties totaling approximately $7.4 million, a decrease of approximately $4.4 million from the three months ended June 30, 2019 which included gains totaling approximately $11.8 million on the disposition of two multi-tenant income properties. Additionally, operating income for the three months ended June 30, 2020 was adversely impacted by a loss of approximately $353,000 related to the Company’s disposition of the four commercial loan investments, while operating income benefited from the approximately $505,000 gain on the repurchase of $7.5 million aggregate principal amount of the 2025 Notes.
A significant portion of net income for the quarter, which totaled approximately $12.6 million, or $2.71 per share, was due to the increase in the closing stock price of PINE resulting in the unrealized, non-cash gain on the Company’s investment in PINE of approximately $8.1 million, or $1.30 per share, after tax.
The Company’s general and administrative expenses were relatively flat quarter over quarter.
Page 3
Six Months ended June 30, 2020 (compared to same period in 2019):
|
|
|
|
| Increase (Decrease) | ||||
Operating Segment |
| Revenue for the Six Months Ended 6/30/2020 ($000's) |
| vs Same Period in 2019 ($000's) |
| vs Same Period in 2019 (%) | |||
Income Properties |
| $ | 22,476 |
| $ | 1,376 |
|
| 7% |
Management Fee Income |
|
| 1,398 |
|
| 1,398 |
|
| 100% |
Interest Income from Commercial Loan Investments |
|
| 1,887 |
|
| 1,834 |
|
| 3477% |
Real Estate Operations |
|
| 87 |
|
| (408) |
|
| -82% |
Total Revenue |
| $ | 25,848 |
| $ | 4,200 |
|
| 19% |
The increase in total revenue was primarily attributable to income from commercial loan investments totaling approximately $1.8 million as the majority of the Company’s commercial loan investments were originated after June 30, 2019. Income produced by the Company’s recent income property acquisitions versus that of properties disposed of by the Company during the comparative period, resulted in increased revenues of approximately $1.7 million. Additionally, revenues from management fee income totaled approximately $1.4 million, the majority of which was from the external management of PINE, which commenced in the late part of the fourth quarter of 2019.
|
|
|
|
| Increase (Decrease) | ||||
|
| For the Six Months Ended 6/30/2020 |
| vs Same Period in 2019 |
| vs Same Period in 2019 (%) | |||
Total Revenue ($000's) |
| $ | 25,848 |
| $ | 4,200 |
|
| 19% |
Operating Income ($000's) |
| $ | 11,062 |
| $ | (13,572) |
|
| -55% |
Income from Continuing Operations Per Share (basic) | $ | 0.07 |
| $ | (2.66) |
|
| -97% | |
Income from Discontinued Operations Per Share (basic) | $ | — |
| $ | (0.59) |
|
| -100% | |
Net Income Per Share (basic) |
| $ | 0.07 |
| $ | (3.25) |
|
| -98% |
Operating income during the six months ended June 30, 2020 included gains on the disposition of four single-tenant and one multi-tenant income properties totaling approximately $7.4 million, a decrease of approximately $11.3 million from the six months ended June 30, 2019 which included gains totaling approximately $18.7 million on the disposition of three multi-tenant income properties. Further, operating income for the six months ended June 30, 2020 was adversely impacted by an aggregate loss of approximately $2.1 million on the commercial loan portfolio, including the impairment charge recognized in the first quarter of 2020, related to the Company’s disposition of four of its commercial loan investments, while operating income benefited from a gain of approximately $1.1 million on the repurchase of $12.5 million aggregate principal amount of the 2025 Notes.
A significant portion of the reduced net income of approximately $349,000, or $0.07 per share, was due to the decrease in the closing stock price of PINE which resulted in an unrealized, non-cash loss on the Company’s investment in PINE of approximately $5.6 million, or $0.91 per share, after tax during the six months ended June 30, 2020.
The operating results during the six months ended June 30, 2020 were impacted by an increase of approximately $642,000, or 14% in general and administrative expenses, compared to the same period in 2019. The increase was made up of (i) approximately $127,000 in legal and tax fees related to the Company’s evaluation of a potential REIT conversion; and (ii) approximately $317,000 of increased audit, tax, and legal fees, primarily attributable to the significant transactions completed during the three months ended December 31, 2019 including the Land JV and the asset portfolio sale to PINE for which fees were incurred primarily during the first quarter of 2020.
Page 4
2020 Guidance
| YTD Q2 2020 Actual |
| Guidance for FY 2020 |
Acquisition of Income-Producing Assets | $137.2mm |
| $160mm - $210mm |
Target Investment Yields (Initial Yield – Unlevered) | 7.8% |
| 6.25% - 7.25% |
Disposition of Income-Producing Assets (Sales Value) (1) | $46.5mm | | $40mm - $60mm |
Target Disposition Yields (1) | 4.4% | 6.50% - 7.50% | |
Leverage Target (as % of Total Enterprise Value) | 56% |
| 40% - 50% |
(1) Includes the Wawa Jacksonville Sale (defined below) completed subsequent to June 30, 2020.
Significant Events Subsequent to June 30, 2020
On July 23, 2020, the Company sold its Wawa ground lease located in Jacksonville, Florida (the “Wawa Jacksonville Sale”), for a sales price of approximately $7.1 million, reflecting an exit cap rate of approximately 4.9%. The Company’s estimated gain on the sale is approximately $246,000, or $0.04 per share after tax.
Q2 and Q3 2020 Shareholder Dividend
| ● | Paid second quarter 2020 dividend of $0.25 per share to stockholders of record on May 11, 2020. |
| ● | The Board, at its July 2020 meeting, approved payment of the third quarter dividend of $0.40 per share on August 31, 2020, to stockholders of record on August 17, 2020. |
COVID-19 Pandemic and Rent Collection Update
In March 2020, the agency of the United Nations, responsible for international public health, declared the outbreak of the novel coronavirus as a pandemic (the “COVID-19 Pandemic”), which has spread throughout the United States. The spread of the COVID-19 Pandemic has continued to cause significant volatility in the U.S. and international markets and, in many industries, business activity was, for a time, virtually shut down entirely. There continues to be uncertainty around the duration and severity of business disruptions related to the COVID-19 Pandemic, as well as its impact on the U.S. economy and international economies.
Q2 2020 Rent Status: As of June 30, 2020, the Company had received second quarter payments from tenants representing approximately 80% of the Contractual Base Rent, defined as monthly base rent due pursuant to the original terms of the respective lease agreements, without giving effect to any deferrals or abatements subsequently entered into, due during the three months ended June 30, 2020. With respect to unpaid Contractual Base Rent due during the three months ended June 30, 2020 approximately 9% was deferred and approximately 4% was abated. In general, repayment of the deferred Contractual Base Rent will begin in the third quarter of 2020, with ratable payments continuing, in some cases, through the end of 2021. Certain of the deferral agreements are pending full execution of the lease amendment; however, both parties have indicated, in writing, their agreement to the repayment terms and in some instances, the tenant has already made the payments contemplated in the agreed-to lease amendment. In connection with the leases in which rent was abated, other lease modifications, including extended lease terms and imposition of percentage rent, were agreed to by the Company and the tenants. The Company has not yet reached an agreement with respect to approximately 7% of the Contractual Base Rent due during the three months ended June 30, 2020.
July 2020 Rent Status: As of July 29, 2020, the Company had received July 2020 payments from tenants representing approximately 87% of the Contractual Base Rent due for the month of July 2020. With respect to unpaid Contractual Base Rent due for the month of July, approximately 5% was deferred and approximately 1% was abated pursuant to executed agreements between the Company and the tenants. The Company has not yet reached an agreement with respect to approximately 7% of the Contractual Base Rent due for the month of July 2020.
An assessment of the current or identifiable potential financial and operational impacts on the Company as a result of the COVID-19 Pandemic are as follows:
| ● | The total borrowing capacity on the Company’s revolving credit facility (the “Credit Facility”), based on the assets currently in the borrowing base, is approximately $200 million, and as such the Company has the ability to draw an additional $37.2 million on the Credit Facility. Pursuant to the terms of the Credit Facility, any property in the |
Page 5
| borrowing base with a tenant that is more than 60 days past due on its contractual rent obligations would be automatically removed from the borrowing base and the Company’s borrowing capacity would be reduced. For the tenants requesting rent relief with which the Company has reached an agreement, such deferral and/or abatement agreements for current rent, under the terms of the credit facility, would not be past due if it adheres to such modification, and thus those properties would not be required to be removed from the borrowing base. |
| ● | As a result of the outbreak of the COVID-19 Pandemic, the federal government and the state of Florida issued orders encouraging everyone to remain in their residence and not go into work. In response to these orders and in the best interest of our employees and directors, we have implemented significant preventative measures to ensure the health and safety of our employees and Board of Directors (the “Board”), including: (i) conducting all meetings of the Board and Committees of the Board telephonically or via a visual conferencing service, (ii) permitting the Company’s employees to work from home at their election, (iii) enforcing appropriate social distancing practices in the Company’s office, (iv) encouraging the Company’s employees to wash their hands often and use face masks, (v) providing hand sanitizer and other disinfectant products throughout the Company’s office, (vi) requiring employees who do not feel well in any capacity to stay at home, and (vii) requiring all third-party delivery services (e.g. mail, food delivery, etc.) to complete their service outside the front door of the Company’s office. The Company also offered COVID-19 testing to its employees to ensure a safe working environment. These preventative measures have not had any material adverse impact on the Company’s financial reporting systems, internal controls over financial reporting or disclosure controls and procedures. At this time, we have not laid off, furloughed, or terminated any employee in response to the COVID-19 Pandemic. The Compensation Committee of the Board may reevaluate the performance goals and other aspects of the compensation arrangements of the Company’s executive officers later in 2020 as more information about the effects of the COVID-19 Pandemic become known. |
2nd Quarter Earnings Conference Call & Webcast
The Company will host a conference call to present its operating results for the quarter ended June 30, 2020, Thursday, July 30, 2020, at 9:00 a.m. eastern time. Shareholders and interested parties may access the earnings call via teleconference or webcast:
Teleconference: USA (Toll Free)1-888-317-6003
International: 1-412-317-6061
Canada (Toll Free): 1-866-284-3684
Please dial in at least fifteen minutes prior to the scheduled start time and use the code 1046397 when prompted.
A webcast of the call can be accessed at: https://services.choruscall.com/links/cto200730.html.
To access the webcast, log on to the web address noted above or go to http://www.ctorealtygrowth.com and log in at the investor relations section. Please log in to the webcast at least ten minutes prior to the scheduled time of the Earnings Call.
Page 6
About CTO Realty Growth, Inc.
CTO Realty Growth, Inc. is a Florida-based publicly traded real estate company, which owns income properties comprised of approximately 2.2 million square feet in diversified markets in the United States and an approximately 23.5% interest in Alpine Income Property Trust, Inc., a publicly traded net lease real estate investment trust (NYSE: PINE). Visit our website at www.ctorealtygrowth.com.
We encourage you to review our most recent investor presentation, which is available on our website at www.ctorealtygrowth.com.
SAFE HARBOR
Certain statements contained in this press release (other than statements of historical fact) are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Words such as “believe,” “estimate,” “expect,” “intend,” “anticipate,” “will,” “could,” “may,” “should,” “plan,” “potential,” “predict,” “forecast,” “project,” and similar expressions and variations thereof are intended to identify certain of such forward-looking statements, which speak only as of the dates on which they were made, although not all forward-looking statements contain such words. Although forward-looking statements are made based upon management’s present expectations and reasonable beliefs concerning future developments and their potential effect upon the Company, a number of factors could cause the Company’s actual results to differ materially from those set forth in the forward-looking statements. Such factors may include general adverse economic and real estate conditions, the inability of major tenants to continue paying their rent or obligations due to bankruptcy, insolvency or a general downturn in their business, the loss or failure, or decline in the business or assets of Alpine Income Property Trust, Inc. or the Company’s land joint-venture, the completion of 1031 exchange transactions, the availability of investment properties that meet the Company’s investment goals and criteria, uncertainties associated with obtaining required governmental permits and satisfying other closing conditions for planned acquisitions and sales, and the impact of the COVID-19 pandemic on the Company’s business and the business of its tenants, as well as the uncertainties and risk factors discussed in our (i) Annual Report on Form 10-K for the fiscal year ended December 31, 2019 and (ii) Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, as filed with the Securities and Exchange Commission. There can be no assurance that future developments will be in accordance with management’s expectations or that the effect of future developments on the Company will be those anticipated by management. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release.
Page 7
CTO REALTY GROWTH, INC.
|
| (Unaudited) June 30, |
| December 31, | ||
ASSETS |
|
|
|
|
|
|
Property, Plant, and Equipment: |
|
|
|
|
|
|
Income Properties, Land, Buildings, and Improvements |
| $ | 480,683,312 |
| $ | 392,841,899 |
Other Furnishings and Equipment |
|
| 745,482 |
|
| 733,165 |
Construction in Progress |
|
| 42,499 |
|
| 24,788 |
Total Property, Plant, and Equipment |
|
| 481,471,293 |
|
| 393,599,852 |
Less, Accumulated Depreciation and Amortization |
|
| (26,329,430) |
|
| (23,008,382) |
Property, Plant, and Equipment—Net |
|
| 455,141,863 |
|
| 370,591,470 |
Land and Development Costs |
|
| 7,151,736 |
|
| 6,732,291 |
Intangible Lease Assets—Net |
|
| 54,735,943 |
|
| 49,022,178 |
Assets Held for Sale |
|
| 9,974,702 |
|
| 833,167 |
Investment in Joint Ventures |
|
| 55,759,088 |
|
| 55,736,668 |
Investment in Alpine Income Property Trust Inc. |
|
| 33,164,611 |
|
| 38,814,425 |
Mitigation Credits |
|
| 2,497,884 |
|
| 2,322,596 |
Commercial Loan Investments |
|
| 18,488,912 |
|
| 34,625,173 |
Cash and Cash Equivalents |
|
| 10,701,531 |
|
| 6,474,637 |
Restricted Cash |
|
| 29,709,862 |
|
| 128,430,049 |
Other Assets |
|
| 11,526,739 |
|
| 9,703,549 |
Total Assets |
| $ | 688,852,871 |
| $ | 703,286,203 |
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
Accounts Payable |
| $ | 759,158 |
| $ | 1,385,739 |
Accrued and Other Liabilities |
|
| 9,627,066 |
|
| 5,687,192 |
Deferred Revenue |
|
| 5,178,851 |
|
| 5,830,720 |
Intangible Lease Liabilities—Net |
|
| 26,176,171 |
|
| 26,198,248 |
Liabilities Held for Sale |
|
| 831,320 |
|
| 831,320 |
Income Taxes Payable |
|
| 1,239,167 |
|
| 439,086 |
Deferred Income Taxes—Net |
|
| 90,581,236 |
|
| 90,282,173 |
Long-Term Debt |
|
| 270,783,375 |
|
| 287,218,303 |
Total Liabilities |
|
| 405,176,344 |
|
| 417,872,781 |
Commitments and Contingencies |
|
|
|
|
|
|
Shareholders’ Equity: |
|
|
|
|
|
|
Common Stock – 25,000,000 shares authorized; $1 par value, 6,108,185 shares issued and 4,713,261 shares outstanding at June 30, 2020; 6,076,813 shares issued and 4,770,454 shares outstanding at December 31, 2019 |
|
| 6,047,393 |
|
| 6,017,218 |
Treasury Stock – 1,394,924 shares at June 30, 2020 and 1,306,359 shares at December 31, 2019 |
|
| (77,540,735) |
|
| (73,440,714) |
Additional Paid-In Capital |
|
| 32,888,012 |
|
| 26,689,795 |
Retained Earnings |
|
| 324,074,094 |
|
| 326,073,199 |
Accumulated Other Comprehensive Income (Loss) |
|
| (1,792,237) |
|
| 73,924 |
Total Shareholders’ Equity |
|
| 283,676,527 |
|
| 285,413,422 |
Total Liabilities and Shareholders’ Equity |
| $ | 688,852,871 |
| $ | 703,286,203 |
Page 8
CTO REALTY GROWTH, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
| Three Months Ended |
| Six Months Ended | ||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, | ||||
|
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Income Properties |
| $ | 11,473,112 |
| $ | 10,375,295 |
| $ | 22,476,143 |
| $ | 21,099,713 |
Management Fee Income |
|
| 695,051 |
|
| — |
|
| 1,397,652 |
|
| — |
Interest Income from Commercial Loan Investments |
|
| 835,190 |
|
| 52,765 |
|
| 1,887,239 |
|
| 52,765 |
Real Estate Operations |
|
| 6,390 |
|
| 260,771 |
|
| 87,141 |
|
| 495,672 |
Total Revenues |
|
| 13,009,743 |
|
| 10,688,831 |
|
| 25,848,175 |
|
| 21,648,150 |
Direct Cost of Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Income Properties |
|
| (2,568,462) |
|
| (1,634,720) |
|
| (4,681,557) |
|
| (3,567,208) |
Real Estate Operations |
|
| (56,635) |
|
| (40,129) |
|
| (1,581,001) |
|
| (86,296) |
Total Direct Cost of Revenues |
|
| (2,625,097) |
|
| (1,674,849) |
|
| (6,262,558) |
|
| (3,653,504) |
General and Administrative Expenses |
|
| (2,170,671) |
|
| (2,119,176) |
|
| (5,262,411) |
|
| (4,620,796) |
Impairment Charges |
|
| — |
|
| — |
|
| (1,904,500) |
|
| — |
Depreciation and Amortization |
|
| (5,021,187) |
|
| (4,074,587) |
|
| (9,573,658) |
|
| (7,420,874) |
Total Operating Expenses |
|
| (9,816,955) |
|
| (7,868,612) |
|
| (23,003,127) |
|
| (15,695,174) |
Gain on Disposition of Assets |
|
| 7,075,858 |
|
| 11,811,907 |
|
| 7,075,858 |
|
| 18,681,864 |
Gain on Extinguishment of Debt |
|
| 504,544 |
|
| — |
|
| 1,141,481 |
|
| — |
Other Gains and Income |
|
| 7,580,402 |
|
| 11,811,907 |
|
| 8,217,339 |
|
| 18,681,864 |
Total Operating Income |
|
| 10,773,190 |
|
| 14,632,126 |
|
| 11,062,387 |
|
| 24,634,840 |
Investment and Other Income (Loss) |
|
| 8,469,612 |
|
| 14,560 |
|
| (4,716,786) |
|
| 53,315 |
Interest Expense |
|
| (2,452,962) |
|
| (3,042,058) |
|
| (5,905,560) |
|
| (5,965,287) |
Income from Continuing Operations Before Income Tax Expense |
|
| 16,789,840 |
|
| 11,604,628 |
|
| 440,041 |
|
| 18,722,868 |
Income Tax Expense from Continuing Operations |
|
| (4,179,316) |
|
| (2,941,213) |
|
| (91,376) |
|
| (4,715,853) |
Income from Continuing Operations |
|
| 12,610,524 |
|
| 8,663,415 |
|
| 348,665 |
|
| 14,007,015 |
Income from Discontinued Operations (Net of Income Tax) |
|
| — |
|
| 1,933,385 |
|
| — |
|
| 3,057,884 |
Net Income |
| $ | 12,610,524 |
| $ | 10,596,800 |
| $ | 348,665 |
| $ | 17,064,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Information: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income from Continuing Operations |
| $ | 2.71 |
| $ | 1.75 |
| $ | 0.07 |
| $ | 2.72 |
Net Income from Discontinued Operations (Net of Income Tax) |
|
| — |
|
| 0.39 |
|
| — |
|
| 0.59 |
Basic and Diluted Net Income per Share |
| $ | 2.71 |
| $ | 2.14 |
| $ | 0.07 |
| $ | 3.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Number of Common Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 4,653,627 |
|
| 4,951,469 |
|
| 4,682,511 |
|
| 5,147,580 |
Diluted |
|
| 4,653,627 |
|
| 4,951,469 |
|
| 4,682,511 |
|
| 5,147,580 |
Page 9
Exhibit 99.2
| PRESENTATION JULY 2020 NYSE Amencan: CTO Q2 2020 INVESTOR |
| SAFE HARBOR Statements contained in this presentation that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Words such as “believe,” “estimate,” “expect,” “intend,” “anticipate,” “will,” “could,” “may,” “should,” “plan,” “potential,” “predict,” “forecast,” “project,” and similar expressions and variations thereof are intended to identify certain of such forward-looking statements, which speak only as of the dates on which they were made, although not all forward-looking statements contain such words. Although forward-looking statements are made based upon management’s present expectations and reasonable beliefs concerning future developments and their potential effect upon the Company, a number of factors could cause the Company’s actual results to differ materially from those set forth in the forward-looking statements. Such factors may include general adverse economic and real estate conditions, the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or a general downturn in their business, the loss or failure, or decline in the business or assets of Alpine Income Property Trust, Inc. or the Company's land joint-venture, the completion of 1031 exchange transactions, the availability of investment properties that meet the Company’s investment goals and criteria, uncertainties associated with obtaining required governmental permits and satisfying other closing conditions for planned acquisitions and sales, and the impact of the COVID-19 pandemic on the Company’s business and the business of its tenants, as well as the uncertainties and risk factors discussed in our (i) Annual Report on Form 10-K for the fiscal year ended December 31, 2019 and (ii) Quarterly Report on Form 10-Q for the quarter ended March 31, 2020 as filed with the Securities and Exchange Commission. There can be no assurance that future developments will be in accordance with management’s expectations or that the effect of future developments on the Company will be those anticipated by management. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. Endnote references (A) through (F) used throughout this presentation are found on page 28 CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 2 FORWARD LOOKING STATEMENTS |
| AS OF July 27, 2020 (UNLESS OTHERWISE NOTED) FIDELITY,ALBUQUERQUE NM | 210,067 SF WELLS FARGO, RALEIGH NC | 450,393 SF GENERAL DYNAMICS INFO TECH, RESTON, VA | 64,319 SF (NET OF CASH) (4) THE STRAND, JACKSONVILLE FL | 212,402 SF Q3 2020 ANNUALIZED DIVIDEND (C) Q2 2020 BOOK VALUE PER SHARE Q2 2020 NET INCOME PER SHARE 1) 2) 3) 4) Based on monthly CBR (F) Reflects 7/27/2020 closing stock price Reflects 4.7mm outstanding shares Includes cash on hand at 6/30/2020 and 1031 restricted cash at 7/27/2020 CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 3 $2.71$1.60/share$60.19 $180mm$279mm$414mm EQUITY MARKET CAP(3) DEBT (FACE VALUE) (B)TOTAL ENTERPRISE VALUE ≈$29mm$49mm$48mm INVESTMENT IN ALPINE Land JV Interest LIQUIDITY INCOME PROPERTY TRUST, INC. (Book Value/Undiscounted) (Cash + Line of Credit Availability) (Based on $14.44 stock price)(2) 3087%112.2M$36M INCOME JULY RENT STATES SQUARE FEET FTM NOI (A) PROPERTIES COLLECTION(1) CTO BY THE NUMBERS |
| 1)Free cash flow before taxes, capital expenditures and/or dividends 2)Based on 7/27/2020 closing price of $14.44 CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 4 REIT CONSIDERATION Pursuing REIT Election for 2020 MONETIZING LAND JV 1,800 Acres Remaining/$90mm - $110mm Estimated Sales Value Book Value of CTO Interest (Undiscounted): $49mm MANAGING ALPINE INCOME PROPERTY TRUST (NYSE: PINE) 23.5% Ownership in a Publicly Traded Single-Tenant Net Lease REIT Dividend income (C) $29 million value for 2,040,000 Shares and OP Units owned (2) 5-Year Management Contract Management fee income OPPORTUNISTIC DE-LEVERAGING Repurchased nearly $7.5 million of convertible notes during Q2 2020 at 82% of face value RECYCLING CAPITAL Harvesting single-tenant assets and reinvesting into higher yielding multi-tenant assets Seeking opportunistic investments in multi-tenant retail & office assets in strong markets (E) STRONG CASH FLOW Estimated >$4.00 Per Share Free Cash Flow(1)(D) STRATEGIC FOCUS |
| After JV Partner receives their capital back plus preferred return, CTO receives 90% of all excess proceeds (1) As of 7/27/2020 CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 5 Land Remaining (Under Contract 267 Acres/$31mm)(1) 1,800 acres JV Partner Current Capital Account at 7/15/2020 $45mm Remaining Land Market Value Estimate $90 - $110mm JV Partner Pref Return <13% CTO Book Value Interest (Undiscounted) $49mm LAND JOINT VENTURE SUMMARY |
| Largest Remaining Parcels CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 6 177 Acres/Tomoka North $25mm - $35mm 850 Acres/Industrial Park $20mm - $30mm 155 Acres/Tomoka Village $7mm - $10mm 32 Acres/Florida Hospital $5mm - $8mm LAND JOINT VENTURE |
| PROPERTY LOCATION PRICE CAP RATE Dallas, Texas $15.2 mm 4.50% Daytona Beach, Florida $6.0 mm 4.75% Dallas, Texas (1) $2.4 mm 6.08% Jacksonville, Florida $6.7 mm 4.15% Monterey, California $9.0 mm 3.28% Jacksonville, Florida $7.1 mm 4.90% TOTAL $46.4 mm 4.39% AS OF JULY 27, 2020 1)Multi-tenant income property CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 7 2020 INCOME PROPERTY DISPOSITIONS |
| Paid 87% Paid 84% Deferred 7% Abated 1% Deferred 5% Abate d 1% Unresolved 8% Unresolved 7% Strong & improving rent collections Deferral arrangements generally defer 2nd quarter rent with payment into late 2020 / early 2021 Current negotiations seeking similar deferral structure or obtaining more term on lease, improve other terms Majority of unresolved for June and July is related to 24 Hour Fitness in Falls Church, VA 1)Based on monthly CBR (F) CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 8 June Rent Collection(1) July Rent Collection(1) IMPACT OF COVID-19 |
| Annual Results : 2015 – Q2 YTD 2020 ($000’s) $60,000 $25.00 $23.03 $44,941 $43,658 $20.00 $40,000 $15.00 (2) $10.00 $7.53 $6.76 $20,000 $5.00 $2.86 $1.44 $0.07 $0.00 $-2015 2016 2017 2018 2019 YTD Q2 2020 2015 2016 2017 2018 2019 YTD Q2 2020 ($000’s) $40,000 $35,000 $30,000 $25,000 $20,000 $15,000 $10,000 $5,000 $-$60.19 $59.83 $34,199 $60.00 $31,385 $50.00 $40.00 $30.00 $22.81 $20.00 $10.00 2015 2016 2017 2018 2019 YTD Q2 2020 $0.00 2015 2016 2017 2018 2019 6/30/2020 (1) Basic Earnings per Share including from discontinued operations (2) Includes $4.02 of EPS from impact of adjusting deferred tax liabilities and tax assets for new federal income tax rate of 21% CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 9 $11,062 $16,001 $12,086 $7,745 $32.98$38.95 $25.97 Book Value/Share Operating Income $25,848 $38,651 $31,415 $25,199 Earnings Per Share (1) Total Revenues HISTORICAL FINANCIAL RESULTS |
| DEBT OVERVIEW As of July 27, 2020 (unless otherwise noted) Unsecured 81% Fixed 77% Floating 23% Secured 19% Revolving Credit Facility (1) 2025 Convertible Senior Notes Mortgage Note Payable Mortgage Note Payable $162,845 $62,468 $30,000 $23,536 $37,155 $0 $0 $0 2.02% 3.88% 4.33% 3.17% 2.83 4.72 14.21 0.72 Total Debt at Face Value $278,849 $37,155 2.78% 4.30 Total Cash + 1031 Restricted Cash(2) ($45,100) Net Debt $233,749 (1) $100 million of Revolving Credit Facility is fixed at 2.23% as of 6/30/2020 (2) As of July 27, 2020 CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 10 Face Value Available Rate Remaining Term LEVERAGE SUMMARY |
| AS OF 7/27/2020 (UNLESS OTHERWISE NOTED) TOP CITIES: Jacksonville Atlanta Phoenix Albuquerque Raleigh Washington, D.C. Area (VA/MD) Population: Avg. HHI: Median HHI: 88,802 $96,289 $78,295 GEOGRAPHIC DIVERSITY PORTFOLIO QUICK GLANCE PORTFOLIO MIX Other, 69% 30 $36.0 ≈2.2 11 9% FL 26% VA 8% 46% 54% TX 9% 28% NM 10% AZ 14% 3% Retail (1) $ in millions (2) Square feet in millions NC 11% GA 13% Office Hotel Single-Tenant Multi-Tenant CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 11 States Total Square Feet(2) FTM NOI(1) (A) Total Properties Retail Demographics (3-mi Radius) INCOME PROPERTY PORTFOLIO |
| CTO Properties in Top U.S. Markets: CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 12 Houston, TX Washington, D.C. Area (VA/MD) Dallas/Ft. Worth, TX Seattle, WA Charlotte, NC Raleigh, NC Phoenix, AZ Atlanta, GA New York, NY Aspen, CO Jacksonville, FL Austin, TX LOCATION MATTERS |
| MATTERS These high-quality tenants represent >40°/o of CBR(F) w Fidelil}! RAYMOND JAMES A)t, Albertsons0 iZOSS Di2ESS FOi2 LESS ..... BICft - A LOTS•. HOBBY LOBBY Super Sauings ,Super Selection! PNC Clurlington p Northwestern Mutual -\I Wealth Management Company GENERAL DYNAMICS C:HASEO CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 13 DOLLAR GENERA[ CREDIT |
| MULTI-TENANT RETAIL | ACQUIRED FEBRUARY 2020 ACQUISITION PRICE: $75.4mm Growth: Opportunity to lease 59,000 square feet of vacant space CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 14 PERIMETER PLACE| ATLANTA, GA |
| Opportunity to Build a Stronger Brand CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 15 Rebranding Perimeter Place to Ashford Lane PERIMETER REBRANDING |
| MULTI-TENANT RETAIL | ACQUIRED DECEMBER 2019 ACQUISITION PRICE: $62.7mm Adjacent to St. John’s Town Center CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 16 THE STRAND| JACKSONVILLE, FL |
| MULTI-TENANT RETAIL | ACQUIRED JANUARY 2020 ACQUISITION PRICE: $61.8mm Includes 9 outparcels CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 17 CROSSROADS TOWNE CENTER| CHANDLER, AZ |
| SINGLE-TENANT OFFICE| ACQUIRED OCTOBER 2018 ACQUISITION PRICE: $44mm CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 18 FIDELITY | ALBUQUERQUE, NM |
| I ACQUIRED NOVEMBER2015 SINGLE-TENANT OFFICE ACQUISITION PRICE: $42.3mm Includes future development parcel CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 19 RALEIGH, NC WELLS FARGO |
| SINGLE-TENANT RETAIL | ACQUIRED FEBRUARY 2018 ACQUISITION PRICE: $26.5mm (1) (1) Excludes $1.5 million of the purchase price contributed by the master tenant in conjunction with the acquisition of the property. CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 20 ASPEN CORE BUILDING | ASPEN, CO |
| MULTI-TENANT OFFICE| ACQUIRED JULY 2015 ACQUISITION PRICE: $25.1mm CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 21 245 RIVERSIDE | JACKSONVILLE, FL |
| SINGLE-TENANT OFFICE| ACQUIRED JULY 2019 ACQUISITION PRICE: $18.6mm CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 22 GENERAL DYNAMICS | RESTON, VA |
| GROUND LEASE | ACQUIRED JULY 2019 ACQUISITION PRICE: $16.3mm CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 23 CARPENTER HOTEL | AUSTIN, TX |
| I ACQUIRED MARCH 2017 MULTI-TENANT RETAIL ACQUISITION PRICE: $15mm Lease up opportunity on 38,000 square feet of vacant office/medical office CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 24 FT. WORTH, TX WESTCLIFF CENTER |
| FY 2020 Guidance Year to Date Acquisition of Income-Producing Assets $160mm - $210mm $137mm Target Investment Yield (Initial Yield – Unlevered) 6.25% - 7.25% 7.8% Disposition of Income-Producing Assets $40mm - $60 mm $47mm Target Disposition Yield 6.50% - 7.50% 4.4% Leverage Target (as % of Total Enterprise Value) 40% - 50% 56% AS OF JULY 27, 2020 CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 25 FY 2020 GUIDANCE |
| CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 26 PropertyRentable Tenant/BuildingLocationTypeAsset TypeSquare Feet% of NOI (A) The StrandJacksonville, FLRetailMulti-tenant212,40213.3% Perimeter PlaceAtlanta, GARetailMulti-tenant268,57213.3% CrossroadsPhoenix, AZRetailMulti-tenant197,929 Party CityPhoenix, AZCrossroads Outparcel12,000 BBQ Galore/Jimmy Johns Phoenix, AZCrossroads Outparcel8,000 Olive GardenPhoenix, AZCrossroads Outparcel8,000 Mattress FirmPhoenix, AZCrossroads Outparcel6,52713.0% Old ChicagoPhoenix, AZCrossroads Outparcel5,627 Chick-fil-APhoenix, AZCrossroads Outparcel4,766 Village InnPhoenix, AZCrossroads Outparcel4,500 JPMChasePhoenix, AZCrossroads Outparcel4,500 Del TacoPhoenix, AZCrossroads Outparcel2,260 FidelityAlbuquerque, NMOfficeSTNL210,0679.7% Wells FargoRaleigh, NCOfficeSTNL450,3938.9% 245 Riverside AveJacksonville, FLOfficeMulti-tenant136,8565.4% AG HillAspen, CORetailSTNL 19,5965.3% General DynamicsReston, VAOfficeSTNL64,3193.9% 24 Hour FitnessFalls Church, VARetailSTNL46,0003.9% Carpenter HotelAustin, TXHotelSTNLN/A2.6% INCOME PROPERTY PORTFOLIO |
| Property Rentable Square Tenant/Building Location Type Asset TypeFeet% of NOI (A) Lowe's Katy, TX Retail STNL 131,644 2.5% Burlington North Richland Hills, TX Retail STNL 70,891 2.3% Harris Teeter Charlotte, NC Retail STNL 45,089 2.0% Rite Aid Renton, WA Retail STNL 16,280 1.6% Landshark Bar & Grill Daytona Beach, FL Retail STNL 6,264 1.4% Party City Oceanside, NY Retail STNL 15,500 1.3% Westcliff Shopping Center Ft. Worth, TX Retail Multi-tenant 136,185 0.7% Big Lots Germantown, MD Retail STNL 25,589 1.0% Big Lots Glendale, AZ Retail STNL 34,512 1.0% Chuys Jacksonville, FL Retail STNL 7,950 1.0% Walgreens Clermont, FL Retail STNL 13,650 0.9% Firebirds Jacksonville, FL Retail STNL 6,948 0.8% Staples Sarasota, FL Retail STNL 18,120 0.8% Crabby's Oceanside Daytona Beach, FL Retail STNL 5,780 0.7% Outback Austin, TX Retail STNL 6,176 0.5% Carrabas Austin, TX Retail STNL 6,528 0.5% Moes Jacksonville, FL Retail STNL 3,111 0.4% PDQ Jacksonville, FL Retail STNL 3,366 0.4% Fuzzy's/World of Beer Brandon, FL Retail Multi-tenant 6,715 0.4% Former Macaroni Grill Arlington, TX Retail STNL 8,123 0.0% Total Portfolio 2,230,735100.0% CTO Realty Growth, Inc.Q2 2020 INVESTOR PRESENTATION 27 INCOME PROPERTY PORTFOLIO |
| End Notes references utilized in this presentation A. Net operating income (“NOI”) relates to our Income Property Operations segment and is calculated based on our current portfolio as of July 27, 2020 reflecting: estimated forward twelve months revenue and expenses as of July 1, 2020, excluding non-cash items including straight-line, amortization of lease intangibles, and depreciation. B. Debt amount includes the face value of the Convertible Notes as of July 27, 2020. C. Dividends are set by the Board of Directors and declared on a quarterly basis, there can be no assurances as to the likelihood or amount of dividends in the future. D. There can be no assurances regarding the likelihood of achieving the potential net operating cash flow. E. There can be no assurances regarding the amount of our total investments or the timing of such investments. F. Contractual Base Rent (“CBR”) is defined as base rent due pursuant to the original terms of the respective lease agreements without giving effect to any deferrals or abatements subsequently entered into. CTO Realty Growth, Inc. Q2 2020 INVESTOR PRESENTATION 28 END NOTES |
| PRESENTATION JULY 2020 NYSE Amencan: CTO Q2 2020 INVESTOR |
