DECEMBER 31, 2025
(Dollars in thousands, unless otherwise stated)
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| · · · · · Initial Cost to Company (b) · · · · · Gross Amount as of December 31, 2025 · · · · · |
|---|
| · · · · · · · · · · · Costs Capitalized · · · · · · · · · · · · · · |
|---|
| · · · · · · · · · · · Subsequent to · · · · · · · · · · · Accumulated · · Date of |
|---|
| · · · · · Land & · · Buildings & · · Acquisition or · · Land & Land · · Buildings and · · · · · Depreciation and · · Construction or |
|---|
| Description (a) · · Encumbrances · · Improvements · · Improvements · · Construction (c) · · Improvements · · Improvements · · Total* · · Amortization (d) · · Acquisition |
|---|
| Residential developments | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| Bay County, FL | | | $12 | | | $2,626 | | | $— | | | $80,288 | | | $82,914 | | | $— | | | $82,914 | | | $— | | through 2025 |
|---|
| Walton County, FL | | | — | | | — | | | — | | | 33,766 | | | 33,766 | | | — | | | 33,766 | | | — | | through 2025 |
|---|
| Gulf County, FL | | | — | | | 4,000 | | | — | | | 22,032 | | | 26,032 | | | — | | | 26,032 | | | — | | through 2025 |
|---|
| Franklin and Leon Counties, FL | | | 971 | | | 8,873 | | | — | | | (3,923) | | | 4,950 | | | — | | | 4,950 | | | — | | through 2022 |
|---|
| Residential operating property | | | — | | | 5,841 | | | 6,393 | | | (5,542) | | | 5,856 | | | 836 | | | 6,692 | | | 2,023 | | 2004 - 2007, 2011 - 2012 |
|---|
| Hospitality | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| Watersound Club - Camp Creek Inn, amenity and golf course | | | 26,843 | | | 34,475 | | | 46,892 | | | 327 | | | 34,802 | | | 46,892 | | | 81,694 | | | 14,217 | | 2001, 2023 |
|---|
| Watersound Club other | | | — | | | 41,459 | | | 20,081 | | | 3,325 | | | 44,309 | | | 20,556 | | | 64,865 | | | 20,438 | | 2006, 2007, 2018, 2019, 2024 |
|---|
| Embassy Suites by Hilton Panama City Beach Resort (e) | | | 49,817 | | | 5,500 | | | 57,962 | | | — | | | 5,500 | | | 57,962 | | | 63,462 | | | 4,936 | | 2023 |
|---|
| The Pearl Hotel | | | 32,560 | | | 10,518 | | | 38,742 | | | — | | | 10,518 | | | 38,742 | | | 49,260 | | | 3,176 | | 2022 |
|---|
| Marinas | | | — | | | 28,737 | | | 10,478 | | | 263 | | | 29,320 | | | 10,158 | | | 39,478 | | | 5,164 | | 2022 |
|---|
| Hotel Indigo/Harrison's Kitchen & Bar (f) | | | 19,024 | | | 2,426 | | | 30,758 | | | 55 | | | 2,481 | | | 30,758 | | | 33,239 | | | 2,549 | | 2022-2023 |
|---|
| WaterColor Hospitality | | | — | | | 1,137 | | | 17,376 | | | 12,454 | | | 2,632 | | | 28,335 | | | 30,967 | | | 13,482 | | 2002, 2013, 2022, 2024 |
|---|
| Homewood Suites by Hilton Panama City Beach | | | 14,978 | | | 1,953 | | | 20,193 | | | 22 | | | 1,975 | | | 20,193 | | | 22,168 | | | 2,406 | | 2022 |
|---|
| Hilton Garden Inn Panama City Airport | | | 3,227 | | | 1,693 | | | 17,101 | | | — | | | 1,693 | | | 17,101 | | | 18,794 | | | 2,414 | | 2021 |
|---|
| Home2 Suites by Hilton Santa Rosa Beach | | | 11,215 | | | 2,303 | | | 14,959 | | | — | | | 2,303 | | | 14,959 | | | 17,262 | | | 1,258 | | 2023 |
|---|
| The Lodge 30A (e) | | | 13,587 | | | 3,303 | | | 12,339 | | | — | | | 3,303 | | | 12,339 | | | 15,642 | | | 1,157 | | 2023 |
|---|
| Other | | | 1,621 | | | 11,507 | | | 13,816 | | | (2,718) | | | 9,253 | | | 13,352 | | | 22,605 | | | 4,902 | | 2008, 2010, 2016, 2019 - 2020 |
|---|
| Commercial | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| Leasing properties: | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|
| Watersound Town Center | | | 4,682 | | | 13,906 | | | 59,479 | | | — | | | 12,407 | | | 60,978 | | | 73,385 | | | 5,877 | | 2020 - 2024 |
|---|
| Pier Park North (e) | | | 39,922 | | | 13,175 | | | 35,243 | | | 4,488 | | | 13,320 | | | 39,586 | | | 52,906 | | | 19,797 | | 2014 - 2017 |
|---|
| Mexico Beach Crossings (e) | | | 42,510 | | | 11,225 | | | 34,765 | | | — | | | 11,225 | | | 34,765 | | | 45,990 | | | 3,302 | | 2023 |
|---|
| Watersound Origins Crossings (e) | | | 51,328 | | | 6,853 | | | 33,912 | | | 12 | | | 6,859 | | | 33,918 | | | 40,777 | | | 5,582 | | 2020 - 2021 |
|---|
| North Bay Landing | | | 27,619 | | | 3,520 | | | 34,383 | | | 20 | | | 3,540 | | | 34,383 | | | 37,923 | | | 3,354 | | 2022-2023 |
|---|
| Pier Park Crossings (e) | | | 33,616 | | | 8,456 | | | 28,664 | | | — | | | 8,456 | | | 28,664 | | | 37,120 | | | 7,052 | | 2019 - 2020 |
|---|
| VentureCrossings | | | — | | | 7,199 | | | 29,824 | | | (1,791) | | | 5,717 | | | 29,515 | | | 35,232 | | | 11,301 | | 2012, 2017, 2019 |
|---|
| FSU/TMH Medical Campus | | | — | | | 8,484 | | | 21,317 | | | — | | | 8,484 | | | 21,317 | | | 29,801 | | | 1,687 | | 2024 |
|---|
| Pier Park Crossings Phase II (e) | | | 21,365 | | | 3,567 | | | 15,588 | | | — | | | 3,567 | | | 15,588 | | | 19,155 | | | 2,845 | | 2020 |
|---|
| Watersound West Bay Center | | | — | | | 8,825 | | | 7,205 | | | — | | | 8,825 | | | 7,205 | | | 16,030 | | | 97 | | 2024 |
|---|
| Beckrich Office Park | | | 1,111 | | | 2,200 | | | 13,298 | | | 358 | | | 2,223 | | | 13,633 | | | 15,856 | | | 2,828 | | 2017, 2020 |
|---|
F 56
| · · · · · Initial Cost to Company (b) · · · · · Gross Amount as of December 31, 2025 · · · · · |
|---|
| · · · · · · · · · · · Costs Capitalized · · · · · · · · · · · · · · |
|---|
| · · · · · · · · · · · Subsequent to · · · · · · · · · · · Accumulated · · Date of |
|---|
| · · · · · Land & · · Buildings & · · Acquisition or · · Land & Land · · Buildings and · · · · · Depreciation and · · Construction or |
|---|
| Description (a) · · Encumbrances · · Improvements · · Improvements · · Construction (c) · · Improvements · · Improvements · · Total* · · Amortization (d) · · Acquisition |
|---|
| WindMark Beach, WaterColor and WaterSound Gatehouse Town centers | | | — | | | 64 | | | 12,467 | | | 2,634 | | | 147 | | | 15,018 | | | 15,165 | | | 13,346 | | 2001 - 2007, 2016 |
|---|
| Watersound Villas on the Fairway | | | — | | | 1,904 | | | 11,471 | | | — | | | 1,904 | | | 11,471 | | | 13,375 | | | 1,155 | | 2022-2023 |
|---|
| Self-Storage | | | — | | | 1,003 | | | 6,208 | | | — | | | 1,331 | | | 5,880 | | | 7,211 | | | 816 | | 2021 |
|---|
| Other leasing | | | — | | | 5,221 | | | 16,933 | | | 449 | | | 5,499 | | | 17,104 | | | 22,603 | | | 7,324 | | through 2023 |
|---|
| Commercial developments | | | — | | | 31,373 | | | — | | | 28,229 | | | 59,602 | | | — | | | 59,602 | | | 35 | | through 2025 |
|---|
| Forestry and other unimproved land | | | — | | | 6,552 | | | 1,730 | | | 18,847 | | | 25,399 | | | 1,730 | | | 27,129 | | | 2,310 | | N/A |
|---|
| Corporate, mitigation banks and other | | | — | | | 350 | | | 3,129 | | | 5,346 | | | 6,032 | | | 2,793 | | | 8,825 | | | 187 | | through 2025 |
|---|
| Total | | | $396,008 | | | $300,228 | | | $672,706 | | | $198,941 | | | $486,144 | | | $685,731 | | | $1,171,875 | | | $167,017 | | |
|---|
| * | Excludes unconsolidated JVs. |
|---|
| (a) | All real estate properties are located in Northwest Florida. |
|---|
| (b) | Includes initial costs to the Company to place the assets in service. |
|---|
| (c) | Includes cumulative impairments. |
|---|
| (d) | Depreciation is computed based on the following estimated useful lives. See Note 2. Significant Accounting Policies for additional information. |
|---|
| (i) | Land improvements 15 – 20 years |
| (ii) | Buildings 20 – 40 years |
| (iii) | Building improvements 5 – 25 years |
| (iv) | Leasehold improvements 2 – 25 years (shorter of the minimum lease term or the estimated useful life) |
| (e) | Property is related to a consolidated JV. See Note 4. Joint Ventures for additional information. |
|---|
| (f) | Properties are located on leased land. |
|---|
Notes:
| (A) | The aggregate cost of real estate owned as of December 31, 2025 for federal income tax purposes is approximately $940.5 million. |
|---|
| (B) | Reconciliation of real estate owned (in thousands of dollars): |
|---|
| · · · · · · · · · |
|---|
| | | December 31, 2025 | | December 31, 2024 | | December 31, 2023 |
|---|
| Balance at beginning of the year | | $1,182,716 | | $1,137,092 | | $1,092,229 |
|---|
| Amounts capitalized | | 96,103 | | 118,762 | | 165,474 |
|---|
| Impairments | | — | | — | | — |
|---|
| Cost of real estate sold | | (102,070) | | (65,151) | | (82,610) |
|---|
| Amounts retired or adjusted (a) | | (4,874) | | (7,987) | | (38,001) |
|---|
| Balance at the end of the year | | $1,171,875 | | $1,182,716 | | $1,137,092 |
|---|
| (a) | Includes transfers of operating property to property and equipment, net. |
|---|
| (C) | Reconciliation of accumulated depreciation (in thousands of dollars): |
|---|
| · · · · · · · · · |
|---|
| · · December 31, 2025 · December 31, 2024 · · December 31, 2023 |
|---|
| Balance at beginning of the year | | $142,288 | | $118,474 | | $95,968 |
|---|
| Depreciation expense | | 28,539 | | 27,092 | | 22,734 |
|---|
| Amounts retired or adjusted | | (3,810) | | (3,278) | | (228) |
|---|
| Balance at the end of the year | | $167,017 | | $142,288 | | $118,474 |
|---|
F 57