Skip to main content

Financials

Independent Registered Municipal Advisor 

Please be advised that the Canaveral Port Authority (“CPA”) has retained an independent registered municipal advisor.   CPA is represented by and will rely on its municipal advisor, PFM Financial Advisors, LLC to provide advice in evaluating recommendations or advice from financial services firms concerning the issuance of municipal securities and certain municipal financial products as such terms are defined in the SEC’s Municipal Advisor Rule. Materials should be addressed to CPA as well as PFM Financial Advisors, LLC and Hope Scarpinato via email at scarpinatoh@pfm.com.  If the materials received will be seriously considered by CPA, then we will instruct the municipal advisor in writing to prepare an evaluation.  
 
With respect to investments of operating funds, bond proceeds and escrow investments, CPA is represented by and will rely on its investment advisor, PFM Asset Management, a division of U.S. Bancorp Asset Management, Inc. to provide advice in evaluating recommendations or advice from financial services firms. 
 
CPA intends for market participants to use this notice for purposes of the independent registered municipal advisor exemption to the SEC Municipal Advisor Rule. This certificate  may be relied upon until September 18, 2026.

Annual Comprehensive Financial Report

Select a Topic
1: Organizational Chart
2: Listing of Principal Officials
3: Letter of Transmittal by Chief Financial Officer
4: Certificate of Achievement for Excellence in Financial Reporting
5: Independent Auditor’s Report
6: Management’s Discussion and Analysis (unaudited)
7: Statements of Net Position
8: Statements of Revenues, Expenses and Changes in Net Position
9: Statement of Cash Flows
10: Notes to Financial Statements
11: Schedule of Changes in Total OPEB Liability – Ten Years
12: Schedule of Expenditures of Federal Awards and State Financial Assistance
13: Notes to the Schedule of Expenditures of Federal Awards and State Financial Assistance
14: Narrative for Statistical Section
15: Net Position - Last Ten Fiscal Years
16: Operating Revenues by Source - Last Ten Fiscal Years
17: Operating Revenues By Activity - Last Ten Fiscal Years
18: Non-Operating Revenues - Last Ten Fiscal Years
19: Total Revenue By Activity - Fiscal Year 2024
20: Operating Expenses - Last Ten Fiscal Years
21: Non-Operating Expenses - Last Ten Fiscal Years
22: Changes in Net Position - Last Ten Fiscal Years
23: Total Expenses - Fiscal Year 2024
24: Operating Revenues and Expenses - Fiscal Years 2004 through 2024
25: Cargo Revenue - Last Ten Fiscal Years
26: Cargo Revenue - Fiscal Year 2024
27: Revenue Passengers - Last Ten Fiscal Years
28: Ten Largest Revenue Generating Customers - Fiscal Year 2024 & 2015
29: Revenue Bond Coverage - Last Ten Fiscal Years
30: Ratios of Outstanding Debt by Type – Last Ten Fiscal Years
31: Demographic Statistics for Brevard County – Last Ten Fiscal Years
32: Principal Employers – Brevard County 2024 & 2015
33: Map of Port District & Commission District
34: Employee Positions by Function - Last Ten Fiscal Years
35: World Trading Partners Map
36: Cargo Tonnage - Last Ten Fiscal Years
37: Operating Indicators by Function- Last Ten Fiscal Years
38: Capital Assets by Function – Last Ten Fiscal Years
39: Capital Improvements - Last Ten Fiscal Years
40: Report on Internal Control Over Financial Reporting
41: Report on Compliance for Each Major Federal Program
42: Schedule of Findings and Questioned Costs
43: Schedule of Comparative Revenues, Expenses and Changes in Net Position
44: Schedule of Construction in Progress and Capital Costs Compared with Budget
45: Schedule of Insurance in Force
46: Map of Port Canaveral

Canaveral Port Authority

Organizational Chart - September 30, 2024

Organizational Chart

Canaveral Port Authority

2024

Micah Loyd

Micah Loyd
Chairman

Wayne E. Justice

Wayne E. Justice
Vice Chairman

Jerry W. Allender

Jerry W. Allender
Secretary/Treasurer

Kevin Markey

Kevin Markey
Commissioner

Fritz VanVolkenburgh

Fritz VanVolkenburgh
Commissioner


John W. Murray

John W. Murray
Chief Executive Officer

Jeff Long

Jeff Long
Chief Financial Officer

Patricia Poston

Patricia G. Poston
Senior Director of Finance

Diana Mims-Reid

Diana Mims-Reid
Controller

Listing of Principal Officials As of September 30, 2024

Elected Officials

The Canaveral Port Authority, governing body of the Canaveral Harbor Port District, consists of five elected Commissioners. The Board meets on the third or fourth Wednesday of each month at 9:00 A.M. The meetings are held in the Board Room of the Port Authority office building located at 445 Challenger Road. In addition, special meetings and public hearings are scheduled throughout the year.

 

CommissionerPositionYears of Service Term Expires
Micah Loyd Chairman 8 11/1/28
Wayne Justice Vice Chairman 10 11/1/26
Jerry Allender Secretary/Treasurer 14 11/1/26
Kevin Markey Commissioner 3 11/1/28
Fritz VanVolkenburgh Commissioner 2 11/1/26

 


Appointed Officials



NameTitleYears of Service
Capt. John W. MurrayChief Executive Officer8
Jeff LongChief Financial Officer1
George ArochaDirector, Cargo & Container Operations10
Peter BergeronVice President, Public Safety & Security3
Amanda Brailsford-UrbinaVice President, HR, Recreation & Customer Experience8
Bruce CameronDirector, Cruise Operations2
Samantha CorneliusVice President, Business Development, Cargo & Aerospace7
William CroweVice President, Engineering & Construction9
Cory DibbleDirector, Public Safety & Security8
Shannon FeeleyDirector, Risk Management21
Dave GermanVice President, Cruise Business Development19
Donna GreensladeDirector, Human Resources20
Michael HoffmannDirector, Parks, Recreation & Customer Experience3
AJ JendrochDirector, Facilities & Maintenance11
Debbie JoyceDirector, Grants & Capital Projects3
Craig LangleyVice President & General Counsel10
Steven LindenDirector, Communications & Public Affairs7
Mark LorussoVice President, Information Technology13
Diane LuensmannVice President, Government & Strategic Communications7
Clyde MathisVice President, Cruise & Cargo Operations10
Mark MilisitsDirector, Real Estate2
Diana Mims-ReidController24
Bob MusserSr. Director, Port Environmental8
Karen PappasDirector, Procurement & Materials Management23
Patricia G. PostonSr. Director, Finance27
Marlene SanchezDirector, Operational Excellence & Process Improvement12
Steven SheltonVice President, Facilities Optimization1

March 25, 2025

To the Canaveral Port Authority Commissioners, Chief Executive Officer (CEO) and Citizens of the Canaveral Harbor Port District:

State law requires that all general-purpose local governments, including special districts, publish within nine months of the close of each fiscal year, a complete set of financial statements presented in conformity with U. S. general accepted accounting principles (GAAP) and audited in accordance with generally accepted auditing standards and Government Auditing Standards by a firm of licensed certified public accountants. Pursuant to that requirement, we hereby issue the annual comprehensive financial report of the Canaveral Port Authority for the fiscal year ended September 30, 2024.

This report consists of management’s representations concerning the finances of the Canaveral Port Authority (the Authority). Consequently, management assumes full responsibility for the completeness and reliability of all of the information presented in this report. To provide a reasonable basis for making these representations, management of the Authority has established a comprehensive internal control framework that is designed to: 1) protect the government’s assets from loss, theft, or misuse and 2) compile sufficient reliable information for the preparation of the Authority’s basic financial statements in conformity with GAAP. Because the cost of internal controls should not outweigh their benefits, the Authority’s comprehensive framework of internal controls has been designed to provide reasonable rather than absolute assurance that the financial statements will be free from material misstatement. As management, we assert that, to the best of our knowledge and belief, this financial report is complete and reliable in all material respects.

RSM US, LLP, a firm of licensed certified public accountants, has audited the Canaveral Port Authority’s basic financial statements. The goal of the independent audit was to provide reasonable assurance that the financial statements of the Authority for the fiscal year ended September 30, 2024, are free of material misstatement. The independent audit involved examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements; assessing the accounting principles used and significant estimates made by management; and evaluating the overall financial statement presentation. The independent auditor concluded, based upon the audit, that there was a reasonable basis for rendering an unmodified opinion that the Authority’s basic financial statements for the fiscal year ended September 30, 2024 are fairly presented. These statements are included as the first component of the financial section of this report.

GAAP requires that management provide a narrative introduction, overview, and analysis to accompany the basic financial statements in the form of Management’s Discussion and Analysis (MD&A). This letter of transmittal is designed to complement the MD&A and should be read in conjunction with it. The Canaveral Port Authority’s MD&A can be found immediately following the report of the independent auditor.

Profile of the Authority

Economic Conditions in Fiscal Year 2024

The information presented in the financial statements is perhaps best understood when it is considered from the broader perspective of the specific environment within which the Authority operates.

Local Economy

The Canaveral Harbor Port District encompasses approximately the northern two-thirds of Brevard County. The County is home to a number of large employers, both public and private. According to the U.S Department of Labor, Bureau of Labor Statistics, the Nation’s unemployment rate at September 2024 is estimated at 4.1%, the State of Florida unemployment rate is 3.3% and Brevard County Florida is 3.6%.

Economic Outlook

The Authority is strategically located on the central east coast of the state and enjoys a significant “drive-to” market for cruising. During Fiscal Year 2024, the Authority’s total operating revenue was $191.9 million.

For Fiscal Year 2024, cruise revenue was $156 million and total multi-day revenue passengers were 7,592,535.

Cargo related revenue for Fiscal Year 2024 was $23 million which was based on ship related revenue of $17 million and cargo lease revenue of $6.2 million. The total tonnage of 6,551,621 included the commodities - petroleum, limestone, grantite, forest products and slag. These materials contribute to a diversified cargo base and supports construction and growth in Central Florida.

The Authority continues to implement security measures to ensure the safety of the traveling public as well as Port Canaveral tenants. The annual costs of these services was $13 million for FY2024.

Long-Term Financial Planning

In addition to the Authority’s operating budget process, a $500 million five-year capital plan has been developed to assess future needs. As part of this capital plan, projects are continuously evaluated to determine whether any new projects will yield an appropriate rate of return before any investment is considered when additional funding is needed. The Authority continues to invest its cash resources to achieve the desired results along with prudent borrowing policies using bond financing and bank debt. A key component of capital project analysis also includes the availbility of Federal and State agencies grant funding.

The Canaveral Harbor Port District, as presently structured, was created by House Bill Number 1136, Chapter 28922, from the Laws of Florida Special Acts of 1953, as amended and restated by Chapter 2003-335, Laws of Florida, Acts of 2003, and acts amendatory thereof and supplemental thereto. This bill created, organized and established a port district in Brevard County, Florida and designated the area as the Canaveral Harbor Port District. The Authority is a quasi-public governmental body, an independent special taxing district that is a political subdivision of the State of Florida. As such, it is not under the jurisdiction of Brevard County or any neighboring city.

The Authority has operated under the Commission-manager form of government since 1953. Five elected commissioners, representing the five Port districts, serve as a board of directors and have jurisdiction over all fiscal and regulatory policies and operations of the Port. Commissioners are chosen by the public via an at-large election and serve four-year terms. These terms are staggered, with three commissioners up for election at one time, and the remaining two up for election two years hence. As an independent special district of the State of Florida, the Authority is empowered to levy ad valorem taxes to finance expansion and operation, incur indebtedness through the sale of bonds or use of bank loans, establish tariff rates, negotiate for government grants, condemn necessary land, zone its land, and exercise police powers. The commission is responsible, among other things, for passing policies, adopting a budget, appointing committees, and hiring both the government’s manager (CEO) and attorney. The CEO’s authority and responsibilities are similar to those of both the manager of a local government and the president of a sizable private corporation. The major goals of the Authority are to give the residents of the area the benefits of low-cost ocean transportation, a foreign trade zone and to create economic opportunity and jobs. The Authority also provides substantial facilities for recreation for the local population and visitors alike.

The annual Operating and Capital Budgets serve as the foundation for the Authority’s financial planning and control. All departments of the Authority are required to submit budget requests to the CEO during June of each year. The CEO uses these requests as the starting point for developing a proposed budget. The Chief Financial Officer (CFO) then prepares and presents this proposed budget to the commission for review prior to September 30. The commission holds two public hearings on the proposed budget and adopts a final budget no later than September 30, the close of the Authority’s fiscal year (FY). The Operating Budget is prepared by functional department. Due to operating or unforeseen activities during the year, department heads may request modifications to their departmental budget. Any proposed changes to the overall total of the Operating Budget are approved by the commission at a public hearing. Changes to the Capital Budget are more fluid, but do require review by the commission.

Economic Conditions in Fiscal Year 2024

The information presented in the financial statements is perhaps best understood when it is considered from the broader perspective of the specific environment within which the Authority operates.

Local Economy

The Canaveral Harbor Port District encompasses approximately the northern two-thirds of Brevard County. The County is home to a number of large employers, both public and private. According to the U.S Department of Labor, Bureau of Labor Statistics, the Nation’s unemployment rate at September 2024 is estimated at 4.1%, the State of Florida unemployment rate is 3.3% and Brevard County Florida is 3.6%.

Economic Outlook

The Authority is strategically located on the central east coast of the state and enjoys a significant “drive-to” market for cruising. During Fiscal Year 2024, the Authority’s total operating revenue was $191.9 million.

For Fiscal Year 2024, cruise revenue was $156 million and total multi-day revenue passengers were 7,592,535.

Cargo related revenue for Fiscal Year 2024 was $23 million which was based on ship related revenue of $17 million and cargo lease revenue of $6.2 million. The total tonnage of 6,551,621 included the commodities - petroleum, limestone, grantite, forest products and slag. These materials contribute to a diversified cargo base and supports construction and growth in Central Florida.

The Authority continues to implement security measures to ensure the safety of the traveling public as well as Port Canaveral tenants. The annual costs of these services was $13 million for FY2024.

Long-Term Financial Planning

In addition to the Authority’s operating budget process, a $500 million five-year capital plan has been developed to assess future needs. As part of this capital plan, projects are continuously evaluated to determine whether any new projects will yield an appropriate rate of return before any investment is considered when additional funding is needed. The Authority continues to invest its cash resources to achieve the desired results along with prudent borrowing policies using bond financing and bank debt. A key component of capital project analysis also includes the availbility of Federal and State agencies grant funding.

Relevant Financial Policies

The Authority continues to follow financial policies in effect which includes policies governing budget, investment, internal controls, leasing land, travel, purchasing, and Commissioners minor expenses. These policies are reviewed annually, with amendments approved by the Board.

Major Initiatives

The Authority continues to expand and improve its cruise, cargo, recreational and real estate facilities, and infrastructure. For FY2024, the capital budget consisted of several major projects, including the multiyear rehabilitation of North Cargo Berth 4, Portwide Parking Improvements and Garages, Roads and Utility Improvements, Cruise Terminal 5 & 10 Upgrades, Mobile Harbor Cranes and Passenger Boarding Bridge Improvements. The total investment of these projects totaled $96.1 million. Some of the major projects that were completed during FY2024 include the purchase of a Mobile Harbor Crane at a cost of $7.7 million, Road and Parking Lot Improvements at a cost of $4.9 million, Improvements to Piers, Buildings, and Structures at a cost of $5.3 million, Maintenance Dredging at a cost of $4.8 million, Cruise Terminal Furniture/Equipment Upgrades at a cost of $4 million, and Passenger Boarding Bridge Upgrades at a cost of $3.8 million.

The Authority’s improvements are funded from existing cash flow as a result of the revenues from existing and projected cruise, cargo, and land lease operations, and Federal and State grants. The Port continues to seek federal and state assistance in the form of grants and capital improvement funding.

Awards and Acknowledgments

The Government Finance Officers Association of the United States and Canada (GFOA) awarded a Certificate of Achievement for Excellence in Financial Reporting to the Canaveral Port Authority for its annual comprehensive financial report for the fiscal year ended September 30, 2023. This was the thirty-third consecutive year that the Authority has received this prestigious award. In order to be awarded a Certificate of Achievement, the Authority published an easily readable and efficiently organized annual comprehensive financial report. This report must satisfy both generally accepted accounting principles and applicable legal requirements.

A Certificate of Achievement is valid for a period of one year only. We believe that our current annual comprehensive financial report continues to meet the Certificate of Achievement Program’s requirements and we are submitting it to the GFOA to determine its eligibility for another certificate.

The preparation of this report would not have been possible without the efficient and dedicated services of the entire staff of the Finance Department. I would like to extend my thanks to all members of the department who assisted and contributed to the preparation of this report, with special recognition given to Controller, Diana Mims-Reid. Thanks and appreciation are also extended to Raymond Jessee with his help on reviewing and coordinating this report and also to the firm of RSM US, LLP for their professional approach and high standards in the conduct of their independent audit of the Authority’s financial records and transactions.

Finally, I would also like to express my appreciation to the Canaveral Port Authority Board of Commissioners and CEO John Murray for their guidance and support throughout the year. I appreciate their interest and leadership in planning and conducting the financial operation of the Authority in a progressive and responsible manner.

signature of Jeff Long

Certificate of Achievement for Excellence in Financial Reporting

Independent Auditor’s Report

Board of Commissioners Canaveral Port Authority Cape Canaveral, Florida

Report on the Audit of the Financial Statements

Opinion

We have audited the financial statements of the Canaveral Port Authority (the Authority) as of and for the year ended September 30, 2024, and the related notes to the financial statements, which collectively comprise the Authority’s basic financial statements as listed in the table of contents.

In our opinion, the accompanying financial statements referred to above present fairly, in all material respects, the financial position of the Authority, as of September 30, 2024, and the changes in financial position and its cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.

Basis for Opinion

We conducted our audit in accordance with auditing standards generally accepted in the United States of America (GAAS) and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States (Government Auditing Standards). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Authority, and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Responsibilities of Management for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Authority’s ability to continue as a going concern for 12 months beyond the financial statement date, including any currently known information that may raise substantial doubt shortly thereafter.

Auditor’s Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS and Government Auditing Standards will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal control.

Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

In performing an audit in accordance with GAAS and Government Auditing Standards, we:

  • Exercise professional judgment and maintain professional skepticism throughout the audit.
  • Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
  • Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Authority’s internal control. Accordingly, no such opinion is expressed.
  • Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.
  • Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Authority’s ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings and certain internal control-related matters that we identified during the audit.

Required Supplementary Information

Accounting principles generally accepted in the United States of America require that the management's discussion and analysis and the schedule of changes in total OPEB liability be presented to supplement the basic financial statements. Such information is the responsibility of management and, although not a part of the basic financial statements, is required by the Governmental Accounting Standards Board who considers it to be an essential part of financial reporting for placing the basic financial statements in an appropriate operational, economic or historical context. We have applied certain limited procedures to the required supplementary information in accordance with GAAS, which consisted of inquiries of management about the methods of preparing the information and comparing the information for consistency with management's responses to our inquiries, the basic financial statements and other knowledge we obtained during our audit of the basic financial statements. We do not express an opinion or provide any assurance on the information because the limited procedures do not provide us with sufficient evidence to express an opinion or provide any assurance.

Supplementary Information

Our audit was conducted for the purpose of forming an opinion on the financial statements that collectively comprise the Authority's basic financial statements. The schedule of expenditures of federal awards and state financial assistance, as required by Title 2 U.S. Code of Federal Regulations Part 200, Uniform Administrative Requirements, Cost Principles, and Audit Requirements for Federal Awards and Chapter 10.550, Rules of the Auditor General of the State of Florida are presented for purposes of additional analysis and are not a required part of the basic financial statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the basic financial statements. The information has been subjected to the auditing procedures applied in the audit of the basic financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the basic financial statements or to the basic financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the schedule of expenditures of federal awards and state financial assistance are fairly stated, in all material respects, in relation to the basic financial statements as a whole.

Other Information

Management is responsible for the other information included in the annual comprehensive financial report. The other information comprises the introductory and statistical sections, schedule of comparative revenues, expenses and changes in net position, schedule of comparative operating revenues by activity, the schedule of construction in progress and capital costs compared with budget (prior to transfer of completed projects to capital assets), and the schedule of insurance in force, but does not include the basic financial statements and our auditor's report thereon. Our opinion on the basic financial statements does not cover the other information, and we do not express an opinion or any form of assurance thereon.

In connection with our audit of the basic financial statements, our responsibility is to read the other information and consider whether a material inconsistency exists between the other information and the basic financial statements, or the other information otherwise appears to be materially misstated. If, based on the work performed, we conclude that an uncorrected material misstatement of the other information exists, we are required to describe it in our report.

Other Reporting Required by Government Auditing Standards

In accordance with Government Auditing Standards, we have also issued our report dated March 18, 2025, on our consideration of the Authority’s internal control over financial reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts and grant agreements and other matters. The purpose of that report is solely to describe the scope of our testing of internal control over financial reporting and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the Authority’s internal control over financial reporting or on compliance. That report is an integral part of an audit performed in accordance with Government Auditing Standards in considering Authority’s internal control over financial reporting and compliance.

RSM US LLP Signature

Orlando, Florida March 18, 2025

 

 

As management of the Canaveral Port Authority (the Authority), we offer readers of the Authority's financial statements this narrative overview and analysis of the financial activities of the Authority for the fiscal year ended September 30, 2024. All amounts, unless otherwise indicated, are expressed in thousands of dollars.

Financial Highlights

  • The assets and deferred outflows of the Authority exceeded its liabilities and deferred inflows at the close of the most recent fiscal year by $611,483 (net position). Of this amount, $232,900 is the unrestricted net position and is available to meet the Authority's ongoing obligations to creditors.
  • The Authority's total net position increased by $86,231. This consists of an increase in net investment in capital assets of $76,047, an increase in restricted net position of $173, and an increase in unrestricted net position of $10,011.
  • At the end of the current fiscal year, the unrestricted net position was 175.5% of total expenses.

Overview of the Financial Statements

This discussion and analysis are intended to serve as an introduction to the Authority's basic financial statements. The Authority's basic financial statements are comprised of two components: enterprise financial statements and notes to the financial statements. This report also contains the required supplementary information, other supplementary information, and other information in addition to the basic financial statements themselves.

The basic financial statements report information about the Authority using the full accrual basis of accounting as utilized by similar business activities in the private sector. The basic financial statements include a statement of net position, a statement of revenues, expenses and changes in net position and a statement of cash flows.

The statement of net position presents information on all the Authority's assets and deferred outflows of resources, as well as liabilities and deferred inflows of resources, with the difference between the two groups reported as total net position. Over time, increases or decreases in net position may serve as a useful indicator of whether the financial position of the Authority is improving or deteriorating.

The statement of revenues, expenses and changes in net position presents information showing how the Authority's net position changed during the fiscal year. All changes in net position are reported as soon as the underlying event giving rise to the change occurs, regardless of the timing of related cash flows. Thus, revenues and expenses are reported in this statement for some items that will only result in cash flows in future fiscal periods.

The statement of cash flows presents changes in cash and cash equivalents from operational, financing, and investing activities. This statement presents cash receipt and disbursement information without consideration of the earnings event, when an obligation arises, or depreciation of capital assets.

The notes to the financial statements provide additional information that is essential to a full understanding of the data provided in the basic financial statements.

In addition to the basic financial statements and accompanying notes, this report also presents other required supplementary information, other supplementary information, and other information.

Financial Analysis

As noted earlier, net position may serve over time as a useful indicator of the Authority's financial position. The following table reflects the condensed statements of net position as of September 30:

 

The following table reflects the condensed statements of net position as of September 30:

20242023Change
Amount
Change
%
Current and other assets$308,461$307,196$1,2650.4%
Capital assets 743,763 676,832 66,9319.9%
Total assets 1,052,224 984,028 68,1966.9%
Deferred outflows of resources 356 480 (124)-25.8%
Current liabilities 52,394 48,922 3,4727.1%
Noncurrent liabilities 348,555 366,839 (18,284)-5.0%
Total liabilities 400,949 415,761 (14,812)-3.6%
Deferred inflows of resources 40,147 43,495 (3,348)-7.7%
Net position:       
Net investment in capital assets 365,479 289,432 76,04726.3%
Restricted 13,104 12,931 1731.3%
Unrestricted 232,900 222,889 10,0114.5%
Total net position$611,483$525,252$86,23116.4%

 

Current assets increased because of a strong year of cruise operations with 7.6 million passengers. By far the largest portion (59.8%) of the Authority's net position as of September 30, 2024, reflects its investment in capital assets (e.g., land, buildings, improvements, equipment, intangibles and construction in progress); less any related debt used to acquire those assets that are still outstanding. These assets are not available for future spending. Although the Authority's investment in its capital assets is reported net of related debt, it should be noted that the resources needed to repay this debt must be provided from operations, since the capital assets themselves cannot be used to liquidate these liabilities. At the end of the current fiscal year, the Authority's net investment in capital assets increased by $76,047.

In addition, a portion (2.1%) of the Authority's net position as of September 30, 2024, represents the reserve for maximum debt service restricted in accordance with existing bond covenants. The remaining balance of unrestricted net position may be used to meet the Authority's ongoing obligations to creditors. At the end of the current fiscal year, the Authority's unrestricted net position increased by $10,011.

 

Net Position

Net Position Graph and Legend

The Authority's total net position decreased by $86,231 during the current fiscal year. Of this amount, an increase of $71,585 represents net income before capital contributions. The remaining increase of $14,646 represents the capital contributions (grant proceeds) from federal and state sources. There is no assurance that these capital contributions from other sources will continue in the future.

The following table shows condensed revenue and expense data for the years ended September 30:

 

 2024  2023  Change
Amount
 Change
%
Operating revenues:
Cruise
$    156,032  $    158,015  $       (1,983)  -1.3%
Cargo 23,216  20,539  2,677  13.0%
Leases 5,749  6,196  (447)  -7.2%
Other 6,855  7,050  (195)  -2.8%
Total operating revenues 191,852  191,800  52  0.0%
Non-operating revenues:        
Investment earnings 11,332  7,064  4,268  -60.4%
Other 1,082  15,154  (14,072)  -92.9%
Total non-operating revenues 12,414  22,218  (9,804)  -44.1%
Total revenues 204,266  214,018  (9,752)  -4.6%
 
Operating expenses:
       
Operations, facilities and public safety 46,654  38,947  7,707  19.8%
Executive, finance and administration 16,383  14,062  2,321  16.5%
Engineering and environmental 2,419  2,315  104  4.5%
Other 5,780  5,656  124  2.2%
Depreciation and amortization 47,837  47,855  (18)  0.0%
Total operating expenses 119,073  108,835  10,238  9.4%
Non-operating expenses: Interest  
 
12,102
  
 
12,219
  
 
(117)
  
 
-1.0%
Loss on disposal of capital assets 1,210  101  1,109  0.0%
Hurricane repairs 138  996  (858)  0.0%
Other 158  158  -  0.0%
Total non-operating expenses 13,608  13,474  134  1.0%
Total expenses 132,681  122,309  10,372  8.5%
Income before contributions 71,585  91,709  (20,124)  -21.9%
Capital contributions 14,646  30,442  (15,796)  -51.9%
Change in net position 86,231  122,151  (35,920)  -29.4%
Net position – beginning 525,252  403,101  122,151  30.3%
Net position – ending $    611,483  $    525,252  $      86,231  16.4%

 

Key elements of the increase in net position for the fiscal year ended September 30, 2024, are as follows.

  • Total operating fees and charges for services had a 0% overall change for the year. Included in the total operating revenue was cruise operations (including parking), recreation (Jetty Park), and leases had a decrease of 1.3%, 2.8% and 7.2%, respectively. These decreases were offset by a 13% increase in operating revenues for cargo.
  • Overall, non-operating revenues decreased, which included investment earnings, grant revenue and gains on sale of assets or legal settlements. Investment earnings (loss) increased by $11.3 million due to increased investments and rising interest rates.
  • Capital contributions from federal and state grants for capitalized projects decreased during the current fiscal year by $15.8 million. This decrease was due to the completion of North Cargo Berth 3 and several security projects.

 

total Revenue and Expenses

Capital Asset and Debt Administration

Capital assets: The Canaveral Port Authority’s capital assets as of September 30, 2024, and 2023, amount to $743,763 and $676,832, respectively, (net of accumulated depreciation). These balances include land, buildings, improvements, equipment, intangibles and construction in progress. The total increase in the Authority’s capital assets was 9.9% for fiscal year 2024.

Major capital asset events during the current fiscal year included the following:

  • Construction continued on several major projects for the Authority including improvements to Piers and Buildings, Portwide Parking Improvements & Garages, Roads and Utility Improvements, Cruise Terminal 5 & 10 Upgrades, North Cargo Berth 4 Improvements and Passenger Boarding Bridge Improvements. The total investment in these projects totaled $96,133 and were offset by the total value of projects completed and moved from Construction in Progress to capital assets of $35,554.

Several major projects included in Construction in Progress on September 30, 2023, were completed during fiscal year 2024 including:

  • Mobile Harbor Crane -1 $7,704
  • Maintenance Dredging at $4,754
  • Road Improvements & Bridge Renovation at $7,602
  • Improvements to Piers, Buildings, Structures at $5,306
  • Cruise Terminal Furniture/Equipment at $4,064

Commitments for the repair, modification, improvements, materials and new construction of Authority owned property at September 30, 2024, totaled $59,497.

Additions for the year ended September 30, 2024, were offset by depreciation expense of $46,587 and amortization expense of $1,250.

The following table shows capital assets by category for the years ended September 30:

 

 2024  2023  Change
Amount
 Change
%
Land $    5,471  $    5,471  $      -  0.0%
Buildings 168,051  181,987  (13,936) -7.7%
Improvements other than       
buildings404,015  415,244  (11,229) -2.7%
Equipment38,139 29,939 8,200 27.4%
Intangibles4,763 1,000 3,763 376.3%
Construction in progress123,324 43,191 80,133 185.5%
Total$    743,763 $    676,832 $   66,931 9.9%

 

Additional information on the Canaveral Port Authority’s capital assets can be found in Note 3.D. in this report.

Long-term debt: On September 30, 2024, the Canaveral Port Authority had total bonded debt outstanding of $335,686 and lines of credit with outstanding balances of $5 million and $16 million. The Canaveral Port Authority’s debt represents bonds secured solely by operating revenues (i.e., revenue bonds).

The Canaveral Port Authority’s total revenue and direct borrowing bonds decreased by $16,910 (4.8%). The major factor for the decrease during the current year was due to regular scheduled principal payments and no new issuances this year.

Additional information on the Canaveral Port Authority’s long-term debt can be found in Note 3.G. and 3.H. in this report.

Economic Factors and Next Year’s Budgets and Rates

For FY2025, the Authority has budgeted the following:

  • Charges for services of $211 million due to projected cruise and cargo related business.
  • Operating expenses of $136 million (including $51 million for depreciation) which contain funding for cruise activities.
  • Non-operating revenues of $9 million, which is mostly investment earnings.

Requests for Information

This financial report is designed to provide a general overview of the Canaveral Port Authority’s finances for all those with an interest in the Authority’s finances. Questions concerning any of the information provided in this report or requests for additional financial information should be addressed to the Finance Department, Canaveral Port Authority, 445 Challenger Road, Suite 301, Cape Canaveral, Florida 32920.

 

 Assets

Current assets:  
Cash and cash equivalents $      184,959,046
Cash and cash equivalents - restricted 2,978,641
Investments 27,008,051
Accounts receivable – trade, net 10,153,064
Interest receivable 357,859
Lease receivable 3,674,714
Prepaid expenses 4,602,478
Due from other governmental units 12,636,686
Inventory 771,565
Deposits and other receivables, current 18,630
Total current assets 247,160,734
 
Noncurrent assets:
 
Cash and cash equivalents - restricted 13,104,047
Lease receivable 37,539,605
Deposits and other receivables, long-term 10,656,302
Capital assets (net of accumulated depreciation  
and amortization):  
Land (non-depreciable) 5,470,630
Buildings 168,051,046
Improvements other than buildings 404,015,575
Equipment 38,139,657
Intangible assets 4,762,766
Construction in progress (non-depreciable) 123,323,638
Total noncurrent assets              805,063,266
Total assets          1,052,224,000
Deferred outflows of resources:
Other post-employment benefits (OPEB) related amounts
 
                     356,024   
Total deferred outflows of resources                      356,024   

 

(Continued)

LiabilitesAmount
Current liabilities 
Accounts payable and accrued expenses$27,781,326
Unearned revenue786,712
Payroll and sales taxes payable307,550
Revenue bonds and direct borrowing bonds, current portion17,036,000
Accrued interest payable1,537,472
Other liabilities, current portion2,591,415
Payable from restricted assets: 
• Accrued interest payable2,093,488
• Revenue bonds payable, current portion260,000
Total current liabilities52,393,963
  
Noncurrent liabilities 
Revenue bonds and direct borrowing bonds, less current portion323,146,997
Compensated absences, less current portion1,677,982
Lines of credit21,000,000
Total OPEB liability1,321,371
Other liabilities, long-term portion1,409,107
Total noncurrent liabilities348,555,457
Total liabilities400,949,420
  
Deferred inflows of resources 
Leases38,762,634
OPEB related amounts1,384,522
Total deferred inflows of resources40,147,156
  
Net position 
Net investment in capital assets365,479,123
Restricted for debt service13,104,047
Unrestricted232,900,278
Total net position611,483,448

See notes to financial statements.

 

Statement of Revenues, Expenses and Changes in Net Position
Fiscal Year Ended September 30, 2024

 

DescriptionAmount
Operating revenues 
Cruise$156,032,210
Cargo23,216,396
Leases5,748,471
Other6,854,478
Total operating revenues191,851,555
  
Operating expenses 
Operations16,701,581
Facilities16,879,038
Parks and recreation2,126,768
Public safety13,073,227
Fire training facility379,211
Commission327,920
Executive3,089,607
Finance and accounting2,198,283
Administrative services11,090,544
Engineering and environmental2,418,545
Business development1,088,201
Real estate397,462
Government and strategic communications1,607,136
Depreciation46,587,231
Amortization1,249,788
Total operating expenses119,072,662
  
Operating income72,778,893
  
Non-operating revenues 
Investment earnings11,332,065
Grant revenue1,010,505
Gain on sale of capital assets71,200
Total non-operating revenues12,413,770
  
Non-operating expenses 
Interest expense12,101,576
Loss on disposal of capital assets1,210,024
Hurricane repairs137,881
Other non-operating expenses158,322
Total non-operating expenses13,607,803
  
Income before capital contributions71,584,860
Capital contributions14,646,267
Change in net position86,231,127
Net position, beginning of year525,252,321
Net position, end of year611,483,448

See notes to financial statements.

 
Statement of Cash Flows
Fiscal Year Ended September 30, 2024

 

DescriptionAmount
Cash flows from operating activities 
Cash received from customers and users$187,219,660
Cash paid to suppliers for goods and services(51,816,228)
Cash payments to employees for services(20,871,507)
Net cash provided by operating activities114,531,925
  
Cash flows from non-capital financing activities 
Cash received from grants1,398,534
Net cash provided by non-capital financing activities1,398,534
  
Cash flows from capital and related financing activities 
Interest paid on revenue bonds and direct borrowing bonds(12,472,323)
Lease interest payments on leases1,300,165
Principal paid on revenue bonds and direct borrowing bonds(16,910,000)
Acquisition and construction of capital assets(112,689,708)
Payments made on lines of credit(2,900)
Proceeds from sale of capital assets71,200
Capital contributions30,473,473
Net cash used in capital and related financing activities(110,230,093)
  
Cash flows from investing activities 
Interest received on investments10,499,819
Purchase of investments(905,296)
Net cash provided by investing activities9,594,523
  
Net change in cash and cash equivalents15,294,889
  
Cash and cash equivalents 
Beginning of year185,746,845
End of year201,041,734

(Continued)

 

Reconciliation of operating income to net cash provided by operating activities:
Operating income$ 72,778,893
Adjustment to reconcile operating income to net cash provided by operating activities: 
Depreciation expense46,557,231
Amortization expense1,249,788
(Increase) decrease in assets and deferred outflows: 
Accounts receivable2,677,251
Inventory(120,804)
Lease receivables945,252
Deposits and other receivables(4,819,620)
Prepaid expenses(623,276)
Deferred outflows of resources – OPEB72,908
Increase (decrease) in liabilities and deferred inflows: 
Accounts payable and accrued expenses2,487,636
Unearned revenue(45,927)
Compensated absences5,506
Total OPEB liability61,073
Deferred inflows of resources – leases(3,202,870)
Deferred inflows of resources – OPEB(144,612)
Other liabilities(3,192,651)
Payroll and sales tax payable46,149
Total adjustments41,753,032
Net cash provided by operating activities$ 114,531,925

 

Supplemental schedule of noncash investing, capital and financing activities:

During 2024, the Authority recorded an unrealized gain on investments of $832,246.

During 2024, the Authority’s balance in due from other governmental units relating to capital contributions is $12,570,021.

On September 30, 2024, the Authority had capital asset additions included in accounts payable of $17,101,192.

See notes to financial statements.

 

 

Notes to Financial Statements
NoteContentsPAGE
1.Summary of Significant Accounting Policies 
 A. Reporting Entity9
 B. Measurement, Focus, Basis of Accounting and Financial Statement Presentation9
 C. Assets, Deferred Outflows, Liabilities, Deferred Inflows and Net Position9
 D. Revenues and Expenses13
 E. Estimates13
2.Budgetary Information14
3.Detail Notes 
 A. Cash and Cash Equivalents and Investments15
 B. Restricted Cash and Cash Equivalents18
 C. Leases18
 D. Capital Assets20
 E. Accounts Payable and Accrued Expenses20
 F. Other Liabilities20
 G. Revenue Bonds and Direct Borrowing Bonds21
 H. Lines of Credit26
 I. Changes in Long-Term Liabilities27
 J. Restricted Net Position27
 K. Defined Contribution Plan27
 L. Other Post-Employment Benefits28
 M. Major Customers31
 N. Risk Management31
 O. Concentration – Collective Bargaining Unit31
 P. Capital Contributions31
4.Commitments and Contingencies 
 A. Construction32
 B. Litigation32
 C. Grants Programs32
5.Future Accounting Pronouncements33

 

Note 1. Summary of Significant Accounting Policies

A. Reporting Entity

The Canaveral Port Authority (the Authority) is an independent special taxing Authority and a political subdivision of the state of Florida (the State) which was established in 1953 by Chapter 28922, Laws of Florida, and Special Acts of 1953, as amended in 2014 (the Enabling Act). The governing body of the Authority is the Board of Commissioners (Board) composed of one commissioner elected from each of the five districts created by the Enabling Act.

B. Measurement Focus, Basis of Accounting and Financial Statement Presentation

The Authority is a special purpose government entity engaged in a business-type activity which operates as a single enterprise fund for the presentation of its financial statements. Enterprise fund financial statements are reported using the economic resources measurement focus and the accrual basis of accounting. Revenues are recorded when earned and expenses are recorded when a liability is incurred, regardless of the timing of related cash flows.

The Authority operates as an enterprise fund that accounts for the construction, operation, and maintenance of the Authority. An enterprise fund is a type of proprietary fund that provides services to the general public. This fund is used to account for the acquisition, operation and maintenance of governmental facilities and services which are entirely or predominantly self-supported by user charges. The operations of the Authority are accounted for in such a manner as to show a profit or loss, similar to comparable private enterprises.

Proprietary funds distinguish operating revenues and expenses from non-operating items. Operating revenues and expenses result from providing services and producing and delivering goods in connection with a proprietary fund's principal ongoing operations. The principal operating revenues of the Authority are fees and charges for cruise ships, cargo ships and land leases. Operating expenses include costs to operate and maintain facilities of the Authority, administrative expenses and depreciation and amortization expenses related to long-lived assets. All revenues and expenses not meeting these definitions are reported as non-operating revenues and expenses.

When both restricted and unrestricted resources are available for use, it is the Authority's policy to use restricted resources first, then unrestricted resources as they are needed.

C. Assets, Deferred Outflows, Liabilities, Deferred Inflows and Net Position

1. Cash and Cash Equivalents

Florida state statutes authorize the government to invest in the Local Government Surplus Funds Trust Fund (Florida PRIME), an external investment pool, or any intergovernmental investment pool authorized pursuant to the Florida Interlocal Cooperation Act, Securities and Exchange Commission (SEC) registered money market funds with the highest credit quality rating, interest-bearing time deposits or savings accounts in qualified public depositories and direct obligations of the U.S. Treasury.

Florida PRIME is administered by the Florida State Board of Administration, who provides regulatory oversight. The Authority's investment in Florida PRIME is reported at amortized cost. The fair value of the Authority's position in Florida PRIME is equal to the value of pooled shares. The Authority also invests in Florida Public Assets for Liquidity Management (PALM). PALM is a common law trust organized under the laws of the state of Florida and is a local government investment pool. At September 30, 2024, the fair value of $1 net asset value (NAV).

Cash and cash equivalents include cash deposits and short-term investments with original maturities of three months or less from the date of acquisition.

2. Accounts and Other Receivables

Management considers most accounts and other receivables to be fully collectible; however, the Authority has created an allowance for those where, based upon historical attempts at collection, it deems collection to be unlikely. The allowance for trade receivables as of September 30, 2024, was $75,000. All other receivables were deemed fully collectible as of September 30, 2024.

3. Investments

The Authority's investments are reported at fair value using the quoted market price or other fair value techniques as required by the Governmental Accounting Standards Board (GASB) Statement No. 72, Fair Value Measurements (GASB 72). Fair value is defined by GASB 72 as the price that would be received to sell an asset or to transfer a liability in an orderly transaction between market participants at the measurement date. Categories within the fair value hierarchy include: Level 1 inputs are quoted prices in active markets for identical assets, Level 2 inputs are significant other observable inputs, and Level 3 are unobservable inputs.

As of September 30, 2024, the Authority reported investments at fair value. Fair value for all the Authority's investments in debt was measured using Level 1 and Level 2 techniques. Florida PRIME is valued at amortized cost and PALM is measured at fair value using NAV.

4. Leases

The Authority has entered into various lessor arrangements with tenants for the use of warehouses, terminals, offices, and land at the Authority. For certain regulated leases and short-term leases, the Authority recognizes rental income based on the provisions of the lease agreement in the statement of revenues, expenses and changes in net position.

For other lessor arrangements, the Authority recognizes a lease receivable and a deferred inflow of resources in the statement of net position. The Authority recognizes a lease receivable and a deferred inflow of resources at the commencement of the lease term, with certain exceptions for leases of assets held as investments, certain regulated leases, short-term leases and leases that transfer ownership of the underlying assets. The lease receivable is measured at the present value of the lease payments expected to be received during the lease term. The deferred inflow of resources is measured as the value of the lease receivable in addition to any payments received at or before the commencement of the lease term that relate to future periods. Lease receivable is reduced as payments are received, applying principal against receivable and interest to revenue, based on the amortization schedule of the lease term. Interest revenue on a straight-line basis over the life of the lease term.

The Authority uses the following estimates and judgments to measure the GASB 87, Leases (GASB 87) leases:

  • Discount Rate: The Authority uses its incremental borrowing rate to discount the expected lease receipts to present value based on the terms of the leases.
  • Lease Term: The lease term includes the non-cancelable lease period, plus: 1) periods for which the Authority has a unilateral option to extend and is reasonably certain to exercise such option, or 2) periods after an optional termination date if the Authority is reasonably certain not to exercise the termination option.
  • Lease Receipts: Measurement of the lease receivable includes fixed payments and, as applicable, variable fixed in substance payments, residual value guarantee payments that are fixed in substance and any lease incentives payable to the lessee.

5. Prepaid Expenses

Prepaid expenses consist of payments to vendors which reflect costs applicable to future accounting periods. Prepaid expenses are recorded as expenditures over the period of their economic benefit.

6. Restricted Cash and Cash Equivalents

Debt proceeds and funds set aside for payment of revenue bonds and construction projects are classified as restricted assets on the statement of net position because their use is limited by applicable bond indentures.

7. Inventory

Inventory is stated at the lesser of cost or market using the first-in, first-out inventory method.

8. Capital Assets

Capital assets are defined by the Authority as assets with an initial cost of more than $5,000 and an estimated useful life in excess of one year. Such assets are recorded at cost, if purchased, and at acquisition value at date of gift, if donated. Major additions are capitalized while maintenance and repairs, which do not improve or extend the life of the respective assets, are charged to expense. Assets received in aid of construction are credited to capital contributions and do not reduce the cost of the assets acquired with such contributions. Costs associated with deepening and widening the channel increase the potential service utility of the port and are recorded as a non-depreciable capital asset.

Depreciation is recognized on the straight-line method over the estimated useful lives of the assets. The following estimated useful lives are used for depreciation purposes:

ClassificationRange of Lives (Years)
Buildings30
Improvements other than buildings5-40
Equipment3-20

The Authority recognizes amortization on intangible assets as follows:

ClassificationRange of Lives (Years)
Computer software3-5
Trademarks5
Risk assessment plan5
Master plan7

 

9. Deferred Outflows of Resources

In addition to assets, the statement of net position includes a separate section for deferred outflows of resources. This separate financial statement section, deferred outflows of resources, represents a consumption of net assets that applies to future periods and so will not be recognized as an outflow of resources (expenses) until that time. The Authority currently reports losses on bond refunding and items related to other post-employment benefits (OPEB) in this section.

10. Compensated Absences

All permanent employees of the Authority are eligible for annual leave. Each employee working a normal work week shall earn annual leave according to the employee's length of service. All annual leave earned is accrued when earned in the statement of net position. There is no liability for unpaid accumulated sick leave since the Authority does not have a policy to pay such amounts upon termination.

11. Other Post-Employment Benefits (OPEB)

The Authority obtains actuarial valuation reports for its postemployment benefit plan and records the OPEB liability as required under GASB 75, Accounting and Financial Reporting for Post-Employment Benefits Other Than Pensions. Disclosure information is reported in GASB 75 is found in Note 3.L.

12. Unearned Revenue

Resources that do not meet the revenue recognition requirements (not earned) are recorded as unearned revenue in the statement of net position.

13. Deferred Inflows of Resources

In addition to liabilities, the statement of net position includes a separate section for deferred inflows of resources. This separate financial statement section, deferred inflows of resources, represents an acquisition of net assets that applies to a future period and so will not be recognized as an inflow of resources (revenue) until that time. The Authority currently reports items related to OPEB and leases in this section.

14. Net Position - Net Investment in Capital Assets

The net investment in capital assets component of net position consists of capital assets, net of accumulated depreciation, reduced by the outstanding balance of bonds, notes or other borrowings that are attributable to the acquisition, construction or improvements of those assets and any deferred losses on bond refunding.

15. Net Position - Restricted

The Authority's statement of net position reports a restriction on net position that is maintained for a specific purpose. The nature and purpose of this restriction represent, in accordance with legal restrictions, amounts for payment of principal and interest maturing in later years.

16. Net Position - Unrestricted

This category represents the net position of the Authority, which is not restricted for any project or other purpose.

D. Revenues and Expenses

1. Operating Revenues and Expenses

Operating revenues are recorded when earned and expenses are recorded when incurred. Revenues and expenses relating to the Authority's property and operations included wharfage, dockage, line handling, water services, crane rentals, property leases, commercial vehicle, parks and recreation entrance and usage fees, fire training, parking fees and other port services. All other revenues and expenses are classified as non-operating.

2. Grants

Grants restricted for capital acquisition and construction are recorded as capital contributions. Other grant revenue is classified as non-operating revenue. They are considered earned when all applicable eligibility requirements have been met, and it is earned by the Authority.

E. Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (U.S. GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets, deferred outflows, liabilities and deferred inflows, and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Note 2.   Budgetary Information

The Authority's Enabling Act requires adoption of an annual operating budget. The Board adopts an annual operating and capital improvement budget resolution prior to September 30, for the next ensuing fiscal year. The Authority's budgets are prepared on the accrual basis of accounting which is consistent with U.S. GAAP. Operating budgets for the enterprise fund are based on the level of service expectations. Capital improvement projects are budgeted to provide control over authorized project expenses and ensure legal compliance.

Budget control is maintained at the departmental level. Actions which change the annual budget must be authorized by the Board. Budget amounts have been adjusted for legally authorized revisions of the annual budgets approved during the year.

The Authority has statutory authority to levy ad valorem taxes up to three (3) mills annually on all taxable property within the Authority's district boundaries for operation, maintenance, and improvement of Authority facilities. The Authority has not levied property taxes since 1986 and does not expect to do so in the foreseeable future.

Note 3. Detail Notes

A. Cash and Cash Equivalents and Investments

On September 30, 2024, the carrying amount of the Authority's recorded deposits with financial institutions was $63,429,705, and the bank balance was $62,614,360. In addition, the Authority held $500 of petty cash on September 30, 2024.

The investing of public funds in Florida PRIME is governed by Section 218.407, Florida Statutes. Florida PRIME is under the regulatory oversight of the state of Florida. This investment pool consists of bank instruments, asset-backed securities, and commercial paper. The pool operates as a money market fund but is classified as an external investment pool. The weighted average days to maturity of Florida PRIME was 45 days as of September 30, 2024. On September 30, 2024, the Authority had $39,251,090 invested in Florida PRIME.

As of September 30, 2024, cash equivalents placed in money market accounts with PALM was $98,360,939.

Florida Statutes, Chapter 280, Florida Security for Public Deposit Act (the Act) prescribes that the deposit authority of the Authority's policy conforms to state statute. Deposits whose value exceeds the limits of the Federal Depository Insurance Corporation (FDIC) are entirely insured or collateralized pursuant to the Act. Under the Act, every qualified public depository shall deposit with the Florida Treasury, eligible collateral of the depository to be held subject to his or her order. The Florida Treasurer, by rule, shall establish minimum required collateral pledging levels. The pledging level may range from 25% to 200% of the average monthly balance of public deposits with an approved financial institution. The Public Deposit Security Trust Funds (Florida PRIME and PALM) have a procedure to allocate and recover losses in the event of default or insolvency. The Authority depositories at year-end were designated as qualified public depositories. All bank balances were covered by the FDIC and the banks' participation in the Act.

 

On September 30, all cash and cash equivalents were as follows:
Deposits with financial institutions $      63,429,705
Deposits with Florida PRIME 39,251,090
Deposits with PALM 98,360,939
Total current assets $      201,041,734
 
Reconciliation to the statement of net position:
Cash and cash equivalents, current $      184,959,046
Cash and cash equivalents, current - restricted 2,978,641
Cash and cash equivalents, noncurrent 13,104,047
Total cash and cash equivalents                     $       201,041,734

 

Credit Risk

The Authority's investment policy addresses credit risk by restricting the types of investments in which it can invest, consistent with limitations defined in Florida Statutes 218.415.

Credit risk is the risk that a security or a portfolio will lose some or all its value due to a real or perceived change in the ability of the issuer to repay its debt. This risk is measured by the assignment of a rating by a nationally recognized statistical rating organization. The Authority's investment policy permits the following investments, which are limited to credit quality ratings from nationally recognized rating agencies as described below:

 

  • Commercial paper of any United States company or foreign company domiciled in the United States that is rated, at the time of purchase, "Prime-1" by Moody's and "A-1" by Standard & Poor's (prime commercial paper), or equivalent, as provided by two nationally recognized rating agencies. If the commercial paper is backed by a letter of credit (LOC), the long-term debt of the LOC provider must be rated "A" or better by at least two nationally recognized rating agencies.
  • Local Intergovernmental Pools with the highest fund quality rating of AAAm or equivalent. Florida PRIME and PALM were rated AAAm by Standard & Poor's on September 30, 2024.
  • Corporate bonds issued by corporations organized and operating within the United States or by depository institutions licensed by the United States that have a long-term debt rating, at the time of purchase, at a minimum "A" by Moody's and a minimum long-term debt rating of "A" by Standard & Poor's, or equivalent as provided by two nationally recognized rating agencies.
  • Supranational in which the U.S. is a shareholder and a voting member. Must have the highest short- or long-term credit rating as provided by a nationally recognized credit agency.

Custodial Credit Risk

For an investment, custodial credit risk is the risk that, in the event of the failure of the counterparty, the Authority will not be able to recover the value of its investments or collateral securities that are in the possession of an outside party. The Authority's investment policy requires securities to be held by a third-party custodian and be properly designated as an asset of the Authority and held in the Authority's name. As of September 30, 2024, the Authority's investment portfolio was held with a third-party custodian and designated as Authority assets and held in the Authority's name, as required by the Authority's investment policy.

Interest Rate Risk

Interest rate risk is the risk that changes in market interest rates will adversely affect the fair value of an investment. The longer the maturity of an investment the greater the sensitivity of its fair value to changes in market interest rates. In accordance with the Authority's investment policy, investments should be invested to match investment maturities with known cash needs and anticipated cash flow requirements. The Authority's investment policy does not limit the maturities of investments to reduce the interest rate risk.


InvestmentsAmountFair Value Measurements Using
Quoted Prices in Active
Market for Identical
Assets (Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable Inputs
(Level 3)
Investments by Fair Value Level:
U.S. Government Securities$15,950,884$14,649,645$1,301,239$-
Corporate Issues10,169,443-10,169,443-
Supranationals784,925-784,925-
Municipal Issues102,799-102,799-
Total Investments by Fair Value Level$27,008,051$14,649,645$12,358,406$-

 

U.S. Government securities totaling $14.6 million in fiscal year 2024 are classified in Level 1 of the fair value hierarchy and are valued using quoted prices in active markets.

U.S. Government securities totaling $1.3 million, corporate issues totaling $10.2 million, supranationals totaling $785 thousand and municipal issues totaling $103 thousand in fiscal year 2024 are classified in Level 2 of the fair value hierarchy and are valued using matrix pricing techniques maintained by various pricing vendors. Matrix pricing is used to value securities based on the securities' relationship to benchmark quoted prices. The Authority has no investments classified in Level 3.

Concentration of Credit Risk

The Authority's investment policy does not specifically address the concentration of credit risk. However, the policy indicates that investments should be diversified to control the risk of loss resulting from overconcentration of assets.

On September 30, 2024, the Authority had the following investments:

 

Investment TypeAmountInvestment Maturities (in years)RatingAgency
Less than 11-56-10Over 10
Investments
U.S. Government Securities$15,950,884$7,415$15,837,215$106,254$-AAAS&P
Corporate Issues10,169,443179,7139,989,730--A-AAAS&P
Supranationals784,925-784,925--AAS&P
Municipal Issues102,799102,799---AAAS&P
Total$27,008,051$289,927$26,611,870$106,254$-  

 

The Authority is required to disclose, by amount and issuer, investments in any one issuer that represent 5% or more of total investments. At this time, the Authority's investments do not include any one issuer over 5% of total investments on September 30, 2024.

B. Restricted Cash and Cash Equivalents

Debt service and bond reserves are set aside for payment of revenue bonds and are classified as restricted cash and cash equivalents and restricted investments since their use is limited by applicable bond indentures.

Debt service reserve$      2,978,641
Bond reserve13,104,047
Total$      16,082,688

 

C. Leases

The Authority has entered into various lessor arrangements with tenants for the use of warehouses, terminals, offices and land at the port. For the purpose of the GASB 87, the lessor leases have been categorized as follows:

  • GASB 87 - Included Leases

  • GASB 87 - Excluded - Regulated Leases

  • GASB 87 - Excluded - Short-Term Leases


1. GASB 87 Leases - Included

The incremental borrowing rates ranging from 3.00% to 3.08% is used to discount the expected lease receipts to present value. As of September 30, 2024, lease receivable is $41.2 million ($3.7 million current assets; $37.5 million non-current assets) relating to fifty-six (56) leases, with interest income of $1.3 million related to the lease payments received and included in fees and charges for services on the statement of revenues, expenses and changes in net position.

As of September 30, 2024, deferred inflows are $38.8 million, and recognized revenues are $4.6 million.

Future payments included in the measurement of the lease receivable, as of September 30, 2024, are as follows:

Year/PeriodPrincipalInterestTotal
2025$3,674,714$1,118,547$4,793,261
20263,390,3871,014,7804,405,167
20273,094,146918,0034,012,149
20282,901,391833,7233,735,114
20292,995,161747,7963,742,957
2030 to 20349,451,9712,615,13612,067,107
2035 to 20392,883,1411,966,9994,850,140
2040 to 20441,867,7991,718,3803,586,179
2045 to 20491,920,3071,544,0483,464,355
2050 and Thereafter9,035,3039,464,21018,499,513
Total$41,214,320$21,941,622$63,155,942

 

C. Leases (Continued)

2. GASB 87 Leases - Excluded - Regulated Leases and Short-Term Leases

In accordance with GASB 87, the Authority does not recognize a lease receivable and a deferred inflow of resources for regulated leases and short-term leases. Regulated leases are certain leases that are subject to external laws, regulations or legal rulings. For the Authority, the Federal Maritime Commission regulates leases between ports and ocean carriers and other users. The Authority includes commercial cargo and cruise agreements as regulated leases. Short-term leases are certain leases that, at the commencement of the lease term, have a maximum possible term under the lease contract of 12 months (or less) including any options to extend. For the regulated agreements for fiscal year 2024, the total amount of inflows of resources was $125,390,090 which includes minimum payments of $38,554,864 and variable payments of $86,835,226.

Future minimum payments for regulated leases and short-term leases are as follows:

Years Ending September 30:
2025$37,766,519
202652,471,958
202772,611,397
202868,976,795
202951,827,640
2030 to 2034261,180,554
2035 to 2039268,377,466
2040 to 2044166,119,796
2045 to 204926,043,082
2050 to 205416,642,953
2055 to 205911,267,930
Total$1,033,286,090

 

D. Capital Assets

Capital asset activity for the year ended September 30, was as follows:

 

Balance
October 1, 2023
IncreasesDecreasesBalance
September 30, 2024
Capital assets, not being depreciated/amortized:    
Land$ 5,470,630$ -$ -$ 5,470,630
Construction in progress43,190,749115,687,007(35,554,118)123,323,638
Total capital assets, not being depreciated/amortized48,661,379115,687,007(35,554,118)128,794,268
 
Capital assets, being depreciated/amortized:    
Buildings281,603,745524,827(3,109,564)279,019,008
Improvements other than buildings764,285,50014,378,036(12,773,042)765,890,494
Equipment124,147,10615,639,154(1,363,609)138,422,651
Intangible assets16,975,6515,012,101-21,987,752
Total capital assets being depreciated/amortized1,187,012,00235,554,118(17,246,215)1,205,319,905
 
Less accumulated depreciation/amortization for:    
Buildings(99,616,750)(13,813,081)2,461,869(110,967,962)
Improvements other than buildings(349,041,148)(25,354,368)12,520,597(361,874,919)
Equipment(94,208,132)(7,419,782)1,344,920(100,282,994)
Intangible assets(15,975,198)(1,249,788)-(17,224,986)
Total accumulated depreciation/amortization(558,841,228)(47,837,019)16,327,386(590,350,861)
Total capital assets, being depreciated/amortized, net628,170,774(12,282,901)(918,829)614,969,044
Capital assets, net$ 676,832,153$ 103,404,106$ (36,472,947)$ 743,763,312

 

Intangible assets include computer software, a trademark, and risk & port master plan.

E. Accounts Payable and Accrued Expenses

Accounts payable and accrued expenses are comprised of the following as of September 30:

 

Accounts and contracts payable$      22,715,498
Retainage payable2,863,260
Accrued payroll and employee benefits2,202,568
 $      27,781,326

 

F. Other Liabilities

As required by GASB Statement No. 49, Accounting and Financial Reporting for Pollution Remediation Obligations, the Authority recognizes certain remediation obligations in its financial statements. The Authority's staff, working in conjunction with outside environmental specialists, developed detailed plans and cost estimates for the pollution remediation. The total estimated and recorded liabilities for the remediation on September 30, 2024, are $637,156. Such amounts are recorded as a component of accounts payable as accrued expenses in the statement of net position.

G. Revenue Bonds and Direct Borrowing Bonds

Revenue bonds are bonds that are offered for public sale. Direct borrowing bonds are bonds negotiated between the Authority and a bank. The revenue bonds are secured by and payable from the gross operating revenues of the Authority. The proceeds of these issues were used for capital improvements and refunding certain outstanding issues of the Authority. 

The resolutions applicable to the revenue bonds require the establishment of various bond principal and interest-sinking funds and reserve accounts with various requirements for deposits. These requirements have been met for the fiscal year ended September 30, 2024. Premiums associated with bonds are amortized on a straight-line basis, which approximates the effective interest method, over the term of the debt issue.

The direct placement debt includes an event of default with finance-related consequences. An event of default is considered to occur if the Authority fails to make debt service payments on the direct placement debt, or defaults on other Authority debt obligations. In the event of default, the direct placement debt includes a default rate of interest that will increase by 6% - 8% points in excess of the prime rate as defined in the bond documents.

A summary of long-term debt on September 30, 2024, is as follows:

Revenue Bonds 
Port Improvement and Refunding Revenue Bonds, Series 2016C$ 32,320,000
Port Improvement Revenue Bonds, Series 2016D27,145,000
Port Improvement Revenue Bonds, Series 2018A44,995,000
Port Improvement Revenue Bonds, Series 2018B30,000,000
Subtotal revenue bonds134,460,000
 
Direct Borrowing Bonds 
Port Revenue Refunding Bonds, Series 2016A17,595,000
Port Revenue Refunding Bonds, Series 2016B31,000,000
Port Improvement Revenue Bonds, Series 2018C31,950,000
Port Revenue Refunding Bonds, Series 2019A4,703,000
Port Revenue Refunding Bonds, Series 2019B8,099,000
Port Revenue Refunding Bonds, Series 2019C47,756,000
Port Revenue Refunding Bonds, Series 2019D29,383,000
Port Improvement Revenue Bonds, Series 2020A30,740,000
 201,226,000
 
Total revenue and direct borrowing bonds335,686,000
Plus: unamortized premiums4,756,997
Less: current maturities(17,296,000)
Revenue bonds and direct borrowing bonds, less current portion$ 323,146,997

 

PORT REVENUE REFUNDING BONDS, SERIES 2016A

On May 26, 2016, the Authority issued Port Revenue Refunding Bonds, Series 2016A (Series 2016A), in the principal amount of $24,070,000: (i) to finance various cruise terminal improvements and other capital improvements and other capital investments previously financed using short-term funds, and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds. 

The Series 2016A bonds bear interest at a fixed rate of 2.35% per annum, payable semiannually on June 1 and December 1. The principal is due annually beginning with a June 1, 2022, amount of $2,100,000, and a final payment of $2,695,000 in 2031.

PORT REVENUE REFUNDING BONDS, SERIES 2016B

On August 25, 2016, the Authority issued Port Revenue Refunding Bonds, Series 2016B (Series 2016B), in the principal amount of $38,000,000: (i) to finance various cruise terminal improvements and other capital investments, a portion of which may have been previously financed using short-term funds, and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds. 

The Series 2016B bonds bear interest at a fixed rate of 2.19% per annum, payable semiannually on June 1 and December 1. Principal is due annually beginning with a June 1, 2022, amount of $1,775,000, and a final payment of $5,040,000 in 2031. 

PORT IMPROVEMENT AND REVENUE REFUNDING BONDS, SERIES 2016C

On November 15, 2016, the Authority issued Port Improvement and Revenue Refunding Bonds, Series 2016C (Series 2016C), in the principal amount of $37,450,000: (i) to refund the Authority's $16,915,000 Port Revenue Refunding Bonds, Series 2006A, in which the outstanding amount was $9,760,000 and was redeemed on December 20, 2016, (ii) to currently refund all of the Authority's Port Revenue Bonds Series 2006B in the amount of $1,330,000, (iii) to finance various cruise terminal improvements and a centralized maintenance and processing warehouse and (iv) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds.

The Series 2016C bonds bear interest at rates ranging from 3.00% to 5.00% per annum, payable semiannually on June 1 and December 1. The principal is due annually beginning with a June 1, 2017, amount of $315,000, and a final payment of $2,650,000 in 2046. 

The Series 2016C bonds are subject to redemption prior to their respective dates of maturity, at any time, on or after June 1, 2026, at the option of the Authority, in whole or in part, at redemption price equal to 100% of the principal amount of the Series 2016C bonds to be redeemed, plus accrued interest to the redemption date.

PORT IMPROVEMENT REVENUE BONDS, SERIES 2016D

On November 15, 2016, the Authority issued Port Improvement Revenue Bonds, Series 2016D (Series 2016D), in the principal amount of $27,145,000: (i) to finance an auto processing facility and vehicle staging area with roadway improvements, and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds.

The Series 2016D bonds bear interest at rates ranging from 4.494% to 4.654% per annum, payable semiannually on June 1 and December 1. The principal is due annually, beginning with a June 1, 2032, amount of $1,300,000, and a final payment of $2,440,000 in 2046. 

The Series 2016D bonds are subject to redemption prior to their respective dates of maturity, at any time, on or after June 1, 2026, at the option of the Authority, in whole or in part, at redemption price equal to 100% of the principal amount of the Series 2016D bonds to be redeemed, plus accrued interest to the redemption date.

PORT IMPROVEMENT REVENUE BONDS, SERIES 2018A

On December 13, 2018, the Authority issued Port Improvement Revenue Bonds, Series 2018A (Series 2018A), in the principal amount of $44,995,000: (i) to finance the construction of a cruise terminal (the 2018 Project - Cruise Terminal), and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds.

The Series 2018A bonds bear interest at a rate of 5% per annum, payable semiannually on June 1 and December 1. The principal is due annually beginning on June 1, 2039, with an amount of $5,965,000, and a final payment of $4,440,000 in 2045. 

The Series 2018A bonds are subject to redemption prior to their respective dates of maturity, at any time, on or after June 1, 2028, at the option of the Authority, in whole or in part, at redemption price equal to 100% of the principal amount of the Series 2018A bonds to be redeemed, plus accrued interest to the redemption date.

PORT IMPROVEMENT REVENUE BONDS, SERIES 2018B

On December 13, 2018, the Authority issued Port Improvement Revenue Bonds, Series 2018B (Series 2018B), in the principal amount of $30,000,000: (i) to finance the construction of a parking garage (the 2018 Project - Parking Garage), and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds.

The Series 2018B bonds bear interest at a rate of 5% per annum, payable semiannually on June 1 and December 1. The principal is due annually beginning with a June 1, 2045, amount of $3,550,000, and a final payment of $9,250,000 in 2048.

The Series 2018B bonds are subject to redemption prior to their respective dates of maturity, at any time, on or after June 1, 2028, at the option of the Authority, in whole or in part, at redemption price equal to 100% of the principal amount of the Series 2018B bonds to be redeemed, plus accrued interest to the redemption date.

PORT IMPROVEMENT REVENUE BONDS, SERIES 2018C

On December 21, 2018, the Authority issued Port Improvement Revenue Bonds, Series 2018C (Series 2018C), in the principal amount of $37,000,000: (i) to finance the construction of a cruise terminal (the 2018 Project - Cruise Terminal), and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds.

The Series 2018C bonds bear interest at a rate of 3.41% per annum, payable semiannually on June 1 and December 1. The principal is due annually beginning with a June 1, 2020, amount of $945,000, and a final payment of $4,970,000 in 2038.

The Series 2018C bonds are subject to redemption prior to their respective dates of maturity, at any time, on or after December 1, 2028, at the option of the Authority, in whole or in part, at redemption price equal to 100% of the principal amount of the Series 2018C bonds to be redeemed, plus accrued interest to the redemption date.

PORT REVENUE REFUNDING BONDS, SERIES 2019A

On December 3, 2019, the Authority issued Port Revenue Refunding Bonds, Series 2019A (Series 2019A), in the principal amount of $10,106,000: (i) to refund the Port Improvement Revenue Bonds, Series 2013 in which the outstanding amount was $10,084,000, and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds. The refunding reduces the Authority's aggregate debt service payments by $665,801, resulting in a present value savings of $574,787.

The Series 2019A bonds bear interest at a fixed rate of 1.76% per annum, payable semi-annually on June 1 and December 1. The principal is due semi-annually beginning with June 1, 2020, an amount of $1,019,000, and a final payment of $603,000 in 2028.

PORT REVENUE REFUNDING BONDS, SERIES 2019B

On December 3, 2019, the Authority issued Port Revenue Refunding Bonds, Series 2019B (Series 2019B), in the principal amount of $32,404,000: (i) to refund the Port Improvement Revenue Bonds, Series 2010 in which the outstanding amount was $14,513,849, (ii) to refund the Port Improvement Revenue Bonds, Series 2013A in which the outstanding amount was $17,829,000, and (iii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds. The refunding reduces the system's aggregate debt service payments by $1,665,351, resulting in a present value savings of $1,416,788.

The Series 2019B bonds bear interest at a fixed rate of 1.73% per annum, payable semi-annually on June 1 and December 1. Principal is due semi-annually beginning with a June 1, 2020, amount of $5,337,000, and a final payment of $1,039,000 in 2028.

PORT REVENUE REFUNDING BONDS, SERIES 2019C

On December 3, 2019, the Authority issued Port Revenue Refunding Bonds, Series 2019C (Series 2019C), in the principal amount of $56,947,000: (i) to refund $56,843,500 of the Port Improvement Revenue Bonds, Series 2014, and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds. The refunding reduces the Authority's aggregate debt service payments by $8,326,022, resulting in a present value savings of $7,271,603.

The Series 2019C bonds bear interest at a fixed rate of 1.87% per annum, payable semi-annually on June 1 and December 1. The principal is due semi-annually beginning with a June 1, 2020, amount of $1,082,000, and a final payment of $3,066,000 in 2034. 

The Series 2019C bonds are subject to redemption prior to their respective dates of maturity, at any time, on or after December 1, 2029, at the option of the Authority, in whole or in part, at redemption price equal to 100% of the principal amount of the Series 2019C bonds to be redeemed, plus accrued interest to the redemption date.

PORT REVENUE REFUNDING BONDS, SERIES 2019D

On December 3, 2019, the Authority issued Port Revenue Refunding Bonds, Series 2019D (Series 2019D), in the principal amount of $35,047,000: (i) to refund $34,980,707 of the Port Improvement Revenue Bonds, Series 2014, and (ii) to pay bond issuance costs. Gross revenues are pledged for repayment of these bonds. The refunding reduces the Authority's aggregate debt service payments by $5,038,911, resulting in a present value savings of $4,400,523.

The Series 2019D bonds bear interest at a fixed rate of 1.89% per annum, payable semi-annually on June 1 and December 1. The principal is due semi-annually beginning with a June 1, 2020, amount of $657,000, and a final payment of $1,874,000 in 2034.

The Series 2019D bonds are subject to redemption prior to their respective dates of maturity, at any time, on or after December 1, 2029, at the option of the Authority, in whole or in part, at redemption price equal to 100% of the principal amount of the Series 2019D bonds to be redeemed, plus accrued interest to the redemption date.

PORT IMPROVEMENT REVENUE BONDS, SERIES 2020A

On March 11, 2020, the Authority issued Port Improvement Revenue Bonds, Series 2020A (Series 2020A), in the principal amount of $36,000,000 to finance the construction of cruise terminal improvements. Gross revenues are pledged for repayment of these bonds. 

The Series 2020A bonds bear interest at a fixed rate of 2.47% per annum, payable semi-annually on June 1 and December 1. The principal is due semi-annually beginning with a June 1, 2021, amount of $725,000, and a final payment of $1,155,000 in 2040.

The Series 2020A bonds are subject to redemption prior to their respective dates of maturity, at any time, on or after March 11, 2025, at the option of the Authority, in whole or in part, at redemption price equal to 100% of the principal amount of the Series 2020A bonds to be redeemed, plus accrued interest to the redemption date.

FUTURE MATURITIES

Future maturities requirements for all outstanding revenue bonds payable, as of September 30, 2024, are as follows:

Revenue BondsDirect Borrowing Bonds
PrincipalInterestPrincipalInterestTotal
2025$ 780,000$ 6,230,465$ 16,516,000$ 4,565,656$ 28,142,121
2026825,0006,241,46516,869,0004,210,88228,146,347
2027-6,200,21518,344,0003,848,20428,392,419
2028-6,200,21518,760,0003,453,07228,413,287
2029-6,200,21519,450,0003,046,15828,696,373
2030 to 20348,915,00030,667,37479,412,0009,225,677128,220,051
2035 to 203923,420,00027,845,44529,580,0002,660,68883,506,133
2040 to 204456,110,00018,977,4622,295,00042,60877,425,070
2045 to 204844,410,0005,059,552--49,469,552
 $ 134,460,000$ 113,622,408$ 201,226,000$ 31,052,945$ 480,411,353

 

The pledged revenue recognized during fiscal year 2024 was $191,851,555. The amount of the pledge is
equal to the remaining principal and interest payments. The bonds may be redeemed at the option of the

Authority.

H. Lines of Credit

PNC Bank

As of September 30, 2024, the Authority has an agreement with PNC Bank for a line of credit not to exceed $30,000,000 with a maturity date of December 15, 2025. This line of credit is used to provide bridge financing for capital projects. The taxable interest rate is the one-month term Secured Overnight Financing Rate (SOFR) plus 0.63%. The tax-exempt rate is 79% of one-month term SOFR, plus 0.56%. The line of credit balance on September 30, 2024, was $16,000,000.

Truist Bank

As of September 30, 2024, the Authority has an agreement with Truist Bank for a line of credit not to exceed $20,000,000 with a maturity date of October 10, 2025. This line of credit is used to provide bridge financing for capital projects. The taxable interest rate is the one-month term SOFR plus 0.65%. The line of credit balance on September 30, 2024, was $5,000,000. 

I. Changes in Long-Term Liabilities

Long-term liability activity for the year ended September 30, 2024, was as follows:

Balance
October 1, 2023
AdditionsReductionsBalance
September 30, 2024
Due Within
One Year
Revenue bonds$ 135,205,000$ -$ (745,000)$ 134,460,000$ 780,000
Direct borrowing bonds217,391,000-(16,165,000)201,226,00016,516,000
Unamortized bond premiums4,999,979-(242,982)4,756,997-
Lines of credit21,000,000--21,000,000-
Compensated absences1,672,4765,506 *-1,677,982-
Other liabilities7,198,9551,232,467(4,430,900)4,000,5222,591,415
Long-term liabilities$ 387,467,410$ 1,237,973$ (21,583,882)$ 367,121,501$ 19,887,415

 

J. Restricted Net Position

The following schedule lists the amounts of net position that are restricted as of September 30, 2024, in accordance with the provisions of the respective bond indentures. These amounts represent restricted assets, less certain current liabilities payable from restricted assets included in the various debt service, reserve, bond and interest sinking fund accounts.

Bond Reserve
Series 2016C$      22,715,498
Series 2016D2,199,813
Series 2018A5,102,166
Series 2018B2,767,145
Total debt service restrictions$      13,104,047

 

K. Defined Contribution Plan

Effective January 1, 1996, the Authority adopted Resolution 96-12, pursuant to 95-338 Laws of Florida, whereby the Authority revoked its participation in the Florida Retirement System and established the Canaveral Port Authority Defined Contribution Plan and Trust (the Plan) for employees hired after January 1, 1996.

The Plan is administered by the Authority as a Qualified Retirement Plan as defined by Section 401 (a) of the Internal Revenue Code. Plan provisions and contribution requirements are established and may be amended by the Board. The Authority contributes 10.77% of the employees' eligible compensation to the Plan; employee contributions to the Plan are not permitted. The amount of covered payroll by the Plan for the year ended September 30, 2024, was $20,933,098. The amount of retirement expense related to the Plan for the year ended September 30, 2024, was $2,259,692.

L. Other Post-Employment Benefits (OPEB)

(a) Description of OPEB Plans

Plan description: The Authority administers a single employer defined benefit healthcare plan (the Healthcare Plan) that provides health care benefits, including medical coverage and prescription drug benefits, to its employees and their eligible dependents. Pursuant to Section 112.0801 Florida Statutes, the Authority is required to provide eligible retirees (as defined in the Authority's ordinances) with the opportunity to participate in this Healthcare Plan at the same cost that is applicable to active employees. 

Employees who are active participants in the Healthcare Plan at the time of retirement and are either aged 62 with a completion of six years of service or have 30 years of service are eligible to receive benefits. Below is a summary of the Healthcare Plan's membership as of September 30:

Plan Membership

Active179
Inactive, receiving benefits1
Total membership180

The Board can only amend benefit provisions. The Board approves the Authority's annual budget and, therefore, indirectly approves the annual costs associated with the Healthcare Plan. The Authority has not established a trust fund for the Healthcare Plan and there are no assets accumulated in a trust. The Authority does not issue standalone financial statements for the Healthcare Plan. All financial information related to the Healthcare Plan is accounted for in the Authority's basic financial statements. 

For the year ended September 30, 2024, the amount of benefits paid by the Authority for the Healthcare Plan was $53,525.

(b) Measurement of Total OPEB Liability
The Authority's total OPEB liability for the Healthcare Plan was determined using the following measurement dates and actuarial assumptions as of September 30, 2024:

Measurement date09/30/2023
Actuarial valuation date10/01/2022
Healthcare cost trend rate6.5% for 2024 graded down by 0.5% per year to 5.0% in 2027
Discount rate4.91%
Mortality tables usedPUB-2010 Combined Mortality Table with fully generational improvements in mortality using Scale MP-2020
Multiple healthcare cost trend rate assumptions were used for different benefit components and participant groups (pre-65 and post-65 age groups). The current rates used to calculate the total OPEB liability as of September 30, 2024, are as follows:
Year
2023 to 20246.5%
2024 to 20256.0%
2025 to 20265.5%
2026 to 20275.0%

As of the measurement date, September 30, 2024, the Authority did not have any assets accumulated in a trust that was dedicated to providing benefits to Healthcare Plan members.

(c) Changes in Total OPEB Liability

Changes in the Healthcare Plan total OPEB liability for the fiscal year ending September 30, 2024, based on the measurement date, are as follows:

 

Balance, beginning of year$ 1,260,298
Changes for the year: 
Service cost155,888
Expected interest growth68,236
Demographic experience(23,886)
Assumption changes(85,640)
Benefit payments(53,525)
Net change61,073
Balance, end of year$ 1,321,371

(d) OPEB Expense

For the year ended September 30, 2024, the amount of OPEB expense recognized by the Authority was a credit of $10,631.

(e) OPEB Deferred Outflows and Inflows of Resources

Changes in the OPEB deferred outflows and inflows of resources for the fiscal year ended September 30, 2024, are as follows:

Deferred Outflows
of Resources
Deferred Inflows
of Resources
Demographic gain/loss$ 137,636$ 482,968
Assumption changes218,388901,554
Total$ 356,024$ 1,384,522
Amounts reported as deferred outflows of resources and deferred inflows of resources related to OPEB will be recognized in pension expense as follows:
Years Ending September 30:Deferred
Outflows (Inflows)
2025$ (137,133)
2026(137,133)
2027(137,133)
2028(137,133)
2029(137,133)
Thereafter(342,833)
 $ (1,028,498)

(f) Sensitivity of the Total OPEB Liability to Changes in the Healthcare Cost Trend Rate and Discount Rate


i) Healthcare Cost Trend Sensitivity

The following presents the total OPEB liability for the Healthcare Plan, calculated using healthcare cost trend rates as of September 30, 2024, as well as what the total OPEB liability would be if it were calculated using healthcare cost trend rates that are one percentage point lower or one percentage point higher than the current rates, as of the Healthcare Plan's measurement date:
Total OPEB Liability
Trend Rate1% DecreaseCurrent Rate1% Increase
As of September 30, 20246.50%$ 1,207,129$ 1,321,371$ 1,573,862

ii) Discount Rate Sensitivity

The discount rate was based on the return on the S&P Municipal Bond 20-year High Index as of the measurement date. The following presents the total OPEB liability of the Authority, as well as what the Authority's total OPEB liability would be if it were calculated using a discount rate that is 1-percentage-point lower or 1-percentagepoint higher than the current discount rate:

Total OPEB Liability
Discount Rate1% DecreaseCurrent Rate1% Increase
As of September 30, 20244.91%$ 1,515,852$ 1,321,371$ 1,250,458

M. Major Customers

Gross revenues from the top three companies totaled $38,805,260, $33,487,145 and $19,033,625 in 2024, respectively. The top three are cruise companies. On September 30, 2024, the outstanding trade accounts receivable balances of these three companies amounted to $2,328,457, $1,715 and $718,907, respectively.

N. Risk Management

The Authority purchases commercial insurance to cover the risk of loss for general liability, property and casualty, comprehensive crime and flood and fire.

The Authority is exposed to various risks and losses related to alleged torts; theft of, damage to, and destruction of assets; errors and omissions; injuries to employees; and natural disasters. The Authority manages the exposure to these risks through the purchase of commercial insurance.

In the past three years, there have been no claims that have exceeded the Authority's insurance coverage.

O. Concentration – Collective Bargaining Unit

Substantially all the Authority's non-management public safety, parking operations, enforcement, support, maintenance, supply, and safety employees are covered by a collective bargaining agreement, which is in effect through September 30, 2028.

Note 4. Commitments and Contingencies

P. Capital Contributions

For the year ended September 30, 2024, the Authority recognized capital contributions of $14,646,267, composed primarily of federal and state grants used for various capital projects.

A. Construction

Commitments for the repair, modification, improvements, materials and new construction of Authority owned property on September 30, 2024, totaled $59,497,047.

B. Litigation

The Authority is named as a defendant in various other lawsuits. The outcome of the lawsuits is not determinable currently. It is the opinion of management and of the Authority’s legal counsel that the resolution of these matters will not have a material adverse effect on the financial condition of the Authority. 

C. Grants Programs

The Authority participates in federal, and state assisted grant programs that are subject to review and audit by the grantor agencies. Entitlement to these resources is conditional upon compliance with the terms and conditions of the grant agreements and applicable federal and state regulations. Any disallowance resulting from a regulatory audit may become a liability to the Authority. Assessments from such audits, if any, are recorded when the amounts of such assessments become reasonably determinable. 

Note 5. Future Accounting Pronouncements

GASB has issued the following statements that will become effective in future years. Management has not yet determined the effects, if any, of these statements on the financial statements of the Authority. 

  • GASB Statement No. 101, Compensated Absences, was issued in June 2022 and will be effective for the Authority in fiscal year 2025. The objective of this statement is to better meet the information needs of financial statement users by the recognition and measurement guidance for compensated absences. That objective is achieved by aligning the recognition and measurement guidance under a unified model and by amending certain previously required disclosures. 
  • GASB Statement No. 102, Certain Risk Disclosures, was issued in December 2023 and will be effective for the Authority in fiscal year 2025. The objective of this statement is to better meet the information needs of financial statement users by providing enhanced disclosure about risks related to a government’s vulnerabilities due to certain concentrations or constraints. 
  • GASB Statement No. 103, Financial Reporting Model Improvements, was issued in April 2024 and will be effective for the Authority in fiscal year 2026. The objective of this statement is to improve key components of the financial reporting model to enhance its effectiveness in providing information that is essential for decision making and assessing a government’s accountability. This statement also addresses certain application issues.
  • GASB Statement No. 104, Disclosure of Certain Capital Assets, was issued in September 2024 and will be effective for the Authority in fiscal year 2026. The objective of this statement is to provide the users of government financial statements with essential information about certain types of capital assets. This statement requires certain types of capital assets to be disclosed separately in the capital asset note disclosures required by GASB Statement No. 34, Basic Financial Statements and Management Discussions and Analysis for State and Local Governments. This statement also requires additional disclosures for capital assets held for sale.

Schedule of Changes in Total OPEB Liability (Unaudited)
Last Ten Fiscal Years*

 

Fiscal Years Ended September 30,2024202320222021202020192018
Total OPEB Liability       
Service cost$ 155,888$ 142,621$ 180,797$ 352,677$ 178,370$ 201,759$ 248,419
Interest68,23678,03461,11239,68063,76163,69151,675
Demographic experience(23,886)35,142(506,672)136,185(30,559)(311,536)-
Assumption changes(85,640)(469,559)(541,844)345,945(260,426)155,090-
Benefit payments(53,525)(38,070)(30,584)(53,126)(51,263)(57,314)(35,371)
Net change in total OPEB liability61,073(251,832)(837,191)821,361(100,117)51,690264,723
 
Total OPEB liability – beginning1,260,2981,512,1302,349,3211,527,9601,628,0771,576,3871,311,664
 
Total OPEB liability – ending$1,321,371$1,260,298$1,512,130$2,349,321$1,527,960$1,628,077$1,576,387
 
Covered employee payroll13,868,88212,457,81111,037,93713,069,47611,304,94011,120,72610,025,200
 
Total OPEB liability as a percentage of covered employee payroll9.53%10.12%13.70%17.98%13.52%14.64%15.72%

 

*Data reported for fiscal years above is based on the Authority's Healthcare Plan's measurement dates of September 30. Changes in the total OPEB liability for the fiscal years prior to 2018 were not available and accordingly, not included in the schedule. There are no assets accumulated in a trust to pay related benefits for the OPEB plan.

 

Canaveral Port Authority
Schedule of Expenditures of Federal Awards and State Financial Assistance
Fiscal Year Ended September 30, 2024
Federal Agency/Pass-through Entity/Program TitleAssistance
Listing
Number
Contract NumberPass Through Entity
Identifying Number
Federal
Expenditures
Federal Programs:    
 
U.S. Department of Homeland Security    
Direct Programs:    
Port Security Grant Program97.056EMW-2022-PU-00191-S01Not applicable$ 296,524
Port Security Grant Program97.056EMW-2021-PU-00248-S01Not applicable18,295
Total Port Security Grant Program   314,819
 
Passthrough State of Florida Division of Emergency Management:    
Disaster Grants - Public Assistance (Presidentially Declared Disasters) - Hurricane Nicole97.036PA-00-06-15-09-127PA-00-06-15-09-12731,776
Disaster Grants - Public Assistance (Presidentially Declared Disasters) - Hurricane Matthew97.036PA-U5-06-15-09-055PA-U5-06-15-09-055651,842
COVID-19 - Disaster Grants - Public Assistance (Presidentially Declared Disasters)97.036PA-00-06-15-09-243PA-00-06-15-09-2431,153
Total Disaster Grants - Public Assistance (Presidentially Declared Disasters)   684,771
 
Total U.S. Department of Homeland Security   999,590
 
Total expenditures of federal awards   $ 999,590
Canaveral Port Authority
Schedule of Expenditures of Federal Awards and State Financial Assistance (Continued)
Fiscal Year Ended September 30, 2024
State Agency/Program Title/Grant Award NameCSFA
Number
Contract NumberState
Expenditures
State Projects:   
 
Florida Department of Transportation   
Seaport Grants:   
North Cargo Pier Berth Improvements (Berth 8 & Uplands Pier Extension)55.005G2G06/440323-1-94-04$ 9,830,333
Port Canaveral's North Cargo Berth 3 Rehabilitation55.005G1P26/440323-2-A8-013,200,000
Port Canaveral's North Cargo Berth Improvement Initiative55.005G2B55/440323-1-94-051,483,861
Video Management System Addition55.005G2H16/412652-2-94-03132,072
Total Florida Department of Transportation  14,646,266
 
Florida Department of Environmental Protection   
Canaveral Inlet Management Plan37.00320BE17,275
Canaveral Inlet Management Plan37.00324BE220,972
Total Florida Department of Environmental Protection  28,247
 
Total expenditures of state financial assistance   $14,674,513
 
Total expenditures of federal awards and state financial assistance   $15,674,103
See notes to Schedule of Expenditures of Federal Awards and State Financial Assistance,

Canaveral Port Authority

Notes to Schedule of Expenditures of Federal Awards and State Financial Assistance

Note 1. Basis of Presentation

The accompanying schedule of expenditures of federal awards and state financial assistance (the Schedule) includes the federal and state grant activity of the Canaveral Port Authority (the Authority), under programs of the federal and state government for the year ended September 30, 2024. The information in the Schedule is presented in accordance with the requirements of Title 2 U.S. Code of Federal Regulations Part 200, Uniform Administrative Requirements, Cost Principles, and Audit Requirements for Federal Awards (Uniform Guidance) and Chapter 10.650 Rules of the Auditor General. Because the Schedule presents only a selected portion of the operations of the Authority, they are not intended to and do not present the financial position, changes in net position, or cash flows of the Authority.

Note 2. Summary of Significant Accounting Policies

Expenditures reported on the Schedule are reported on the accrual basis of accounting. Such expenditures are recognized following the cost principles contained in the Uniform Guidance and Chapter 10.650, Rules of the Auditor General, wherein certain types of expenditures are not allowable or are limited as to reimbursement.

Note 3. Indirect Cost Rate

The Authority has elected not to use the 10% de minimis indirect cost rate allowed under the Uniform Guidance.

Note 4. Subrecipients

The Authority did not make subawards of federal awards or state financial assistance during the year ended September 30, 2024.

CANAVERAL PORT AUTHORITY

Statistical Section Narrative

UNAUDITED

 

This section of the Authority’s annual comprehensive financial report presents detailed information as a context for understanding what the information in the financial statements, note disclosures, and supplementary information says about the Authority’s overall financial position. This information has not been audited.

 

A. FINANCIAL TRENDS  PAGE 41-50

These schedules contain trend information to help the reader understand how the Authority’s financial performance and well-being has changed over time. The Authority engages in business-type activities and presents revenues by major source and distinguishes between operating and non-operating revenues and expenses.

B. REVENUE CAPACITY PAGE  51-56

These schedules contain information to help the reader assess the Authority’s most significant revenue sources: cargo and cruise revenue. 

C. DEBT CAPACITY PAGE  57-59

These schedules present information that assists the reader in analyzing the affordability of the Authority’s current levels of outstanding debt and the Authority’s ability to issue additional debt in the future. Details regarding the Authority’s outstanding debt can be found in the notes to the financial statements.

D. DEMOGRAPHIC AND ECONOMIC INFORMATION PAGE  60-62

These schedules offer demographic and economic indicators that are commonly used for financial analysis and that can enhance one’s understanding of the Authority’s present and ongoing financial status.

E. OPERATING INFORMATION PAGE  63-68

These schedules contain information about the Authority’s operations and resources to help the reader understand how the Authority’s financial information relates to the services it provides and the activities it performs.

Source: Unless otherwise noted, the information in these schedules is derived from the annual financial reports for the relevant year.

Schedule A-1

Canaveral Port Authority

Net Position (in thousands)

Fiscal Years ended September 30, 2015 through 2024

 

Fiscal
Year
Net Investment
in Capital
Assets
Restricted
for Debt
Service
UnrestrictedTotal
2015 *$ 301,897$ 1,825$ 23,161$ 326,883
2016305,8461,82528,982336,653
2017 **285,6855,23553,401344,321
2018287,3115,23565,568358,114
2019 ***305,09212,15265,134382,378
2020290,42412,36163,538366,323
2021250,80712,62354,562317,992
2022273,28112,771117,049403,101
2023289,43212,931222,889525,252
2024365,47913,104232,900611,483
* Balances have been reclassified to conform to September 30, 2016 financial presentation.
** Balances have been reclassified to conform to September 30, 2018 financial presentation.
*** Balances have been reclassified to conform to September 30, 2020 financial presentation.
Schedule A-2

Canaveral Port Authority

Operating Revenues by Source

Fiscal Years ended September 30, 2015 through 2024

 

Fiscal
Year
DockageWharfageLeasesWaterParkingLine-
handling
RecreationFire
Training
Facility
Commercial
Vehicle
MiscellaneousTotal
2015$ 6,571,994$ 44,584,996$ 5,069,270$ 1,268,708$ 14,666,522$ 1,037,664$ 2,933,656** $ 175,657$ 654,018$ 742,718$ 77,705,203
20167,106,44450,601,4595,588,4591,365,76114,967,0521,048,5273,119,327** 110,403633,874936,90785,478,213
20177,837,20754,173,635* 6,914,1941,459,84116,739,0811,160,1182,686,091** 112,8471,104,5871,091,918* 93,279,519
20188,992,07157,033,065* 8,414,8721,230,95119,211,9281,407,9333,178,419** 126,7031,460,186652,577* 101,708,705
20198,695,60160,457,5289,252,3061,175,64919,604,0091,254,1203,314,067** 207,8121,584,389965,951106,511,432
20209,072,93933,277,0459,699,530905,4649,405,1281,067,4172,033,680** 114,158908,927619,88267,104,170
20218,279,4959,855,9319,258,649412,5111,876,428903,2203,181,606** 182,80140,701557,95234,549,294
202216,332,62167,914,8869,916,482713,53526,150,2241,856,0654,056,137** 247,1791,162,170606,175128,955,474
202318,194,138111,442,77310,883,416707,69241,302,5482,219,3863,941,774** 360,7491,877,940869,239191,799,655
202417,207,389108,222,55111,929,083446,68944,954,6992,236,6663,970,409316,9301,935,659631,480191,851,555
* These items have been reclassified to conform to the September 30, 2019 financial statement presentation.
** These items have been reclassified from Exploration Tower revenue to Recreation revenue.

 

Schedule A-3

Canaveral Port Authority

Operating Revenues by Activity

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
CruiseCargoRecreationLeasesGround
Trans-
portation
OtherTotal
2015$ 63,006,688$ 5,123,196$ 2,500,239$ 5,069,270$ 654,018$ 1,351,792$ 77,705,203
201668,214,5246,870,8982,625,2255,588,459633,8741,545,23385,478,213
201772,799,9898,569,8932,686,0916,914,1941,104,5871,204,76593,279,519
201877,734,13310,141,8123,178,4198,414,8721,460,186779,283101,708,705
201981,914,3079,272,5983,314,0679,252,3061,584,3891,173,765106,511,432
202044,097,8269,629,8682,032,9009,699,530908,927735,11967,104,170
202110,184,47911,143,1053,181,6069,258,64940,701740,75434,549,294
202299,014,90218,488,8814,056,1375,380,030 *1,162,170853,354128,955,474
2023158,015,19320,538,8833,941,7746,195,8771,877,9401,229,988191,799,655
2024156,032,21023,216,3963,963,2995,748,4711,935,659955,520191,851,555
* Beginning in FY22, rent from cargo tenants is reported as Cargo revenue. Prior to FY22, cargo rent was reported within Leases.

 

Schedule A-4

Canaveral Port Authority

Non-Operating Revenues

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
Interest
Earnings
Grant
Revenue
OtherTotal
2015$      193,291$      73,179$      107,814$      374,284
2016164,880156,592829,8661,151,338
2017445,598288,4113,998,937 *4,732,946
2018809,438765,757723,9462,299,141
20193,412,808567,455704,5964,684,859
20201,600,821460,8267,3562,069,003
2021217,57815,440,7762,953,254 **18,611,608
2022(804,109)43,411,1261,495,47644,102,493
20237,063,89315,006,995147,10222,217,990
202411,332,0651,010,50571,20012,413,770
* Included in this amount is a gain on sale of an asset for $3.6M.
** Included in this amount is a gain on sale of an asset for $2.4M.

Canaveral Port Authority

Total Revenue by Activity - FY2024

 

Total Revenue by Activity - FY2024

$204,265,325

Canaveral Port Authority

Operating Expenses (in thousands)

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
OperationsFacilitiesPublic
Safety
RecreationFire
Training
CommissionExecutiveFinance &
Accounting
Admini-
strative
Services
Engineering,
& Environ-
mental
Business
Develop-
ment
Real
Estate
Government &
Strategic Comm-
unications
DepreciationAmortizationTotal
2015$  5,602$  8,502$  7,543$  2,224  **$   197$     311$  1,403  *$  1,530$  4,679$  1,970$  1,517$     519$      863$  31,507$  1,719$ 69,986
20166,6518,5067,9872,265  **1804581,747  *1,5594,4461,9391,5201,11285534,5551,27575,329
20176,64410,8048,8782,089  **1903271,822  *1,6555,8545,8331,1749301,11838,51536586,206
20186,44311,3519,1562,205  **2023051,5421,8256,0492,7391,6099931,01843,14048289,053
20199,21710,7739,7012,221  **2993321,8291,7176,5012,5561,7147981,17938,55453187,922
20206,98610,02810,1031,958  **2352931,7411,7098,0792,3591,5255101,18138,85757886,119
20212,9688,2789,0791,650  **2382661,7141,6437,4461,71273946293940,07861186,848
20228,93811,60210,3402,201  **2953031,8541,9018,1231,8857733301,10348,76045798,904
202313,27814,25411,4142,167  **3853392,1842,0326,8482,3159903801,39847,387498108,935
202416,70216,87913,0732,1273793283,0942,19811,0912,4191,0883911,46746,5871,250119,073
* FY2017 expenses have been reclassified to conform to the September 30, 2018 financial statement presentation.
** These items have been reclassified from Exploration Tower expenses to Recreation expenses.

Canaveral Port Authority

Non-Operating Expenses

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
Interest &
Amortization
Commissions
& Fees
Loss on
Capital Asset
Disposals
OtherTotal
2015$  5,822,476$    137,340  *$      60,692$             -   *$  6,020,508
20167,202,480295,368626,50940,0008,164,357
20178,900,648923,113  *78,981-   *9,902,742
20189,527,142104,312931,634533,77011,096,858
201913,222,111827,5505,026195,20114,249,888
20209,932,652424,935505,000142,32011,004,907
202112,516,878183,0301,658,837572,07914,930,824
202212,139,624148,622-259,62012,547,866
202312,282,09395,093100,683995,65013,473,519
202412,152,95197,1861,219,785137,88113,607,803
* FY2017 expenses have been reclassified to conform to the September 30, 2018 financial statement presentation.
Schedule A-8

Canaveral Port Authority

Changes in Net Position

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
Net
Operating
Income/(Loss)
Net
Non-Operating
Revenue or
(Expense)
Income/(Loss)
before
Contributions
& Special Items
Special
Item
Capital
Contributions
Change in
Net Position
2015$    7,719,291$  (5,646,224)$    2,073,067$   (421,690)$  27,832,677$  29,484,054
201610,149,451(7,013,019)3,136,432-6,634,0569,770,488
20177,983,034(5,169,796)2,813,238-4,854,5807,667,818
201812,755,824(8,797,717)3,958,107-9,834,72513,792,832
201918,589,628(9,565,029)9,024,599-15,239,30124,263,900
2020(19,014,956)(8,935,904)(27,950,860)-11,896,455(16,054,405)
2021(52,299,044)3,680,784(48,618,260)-287,128(48,331,132)
202230,051,42631,554,62761,606,053-23,502,43085,108,483
202382,964,5298,744,47191,709,000-30,442,555122,151,555
202472,778,893(1,194,033)71,58

Schedule A-9

Canaveral Port Authority

Total Expenses - FY2024

total expenses pie chart

$132,680,465

Schedule A-10

Canaveral Port Authority

Operating Revenues & Expenses FY2004 - FY2024

Operating Revenues and Expenses 2024

Schedule B-1

Canaveral Port Authority

Cargo Revenue

Fiscal Years ended September 30, 2015 through 2024

Commodity2015201620172018201920202021202220232024
Petroleum$  2,581,687$  3,261,288$  3,460,935$  3,714,869$  3,704,278$  3,016,994$  2,837,170$  3,935,588$  5,606,188$  5,675,570
Cement**162,868198,832246,483297,470203,589252,114254,200255,359357,632357,233
Newsprint-123,957262,757404,978321,769223,223----
Scrap Metal129,6125,93047715,51651,37458567,11658,677-
Salt269,032371,229505,786496,951527,801533,132472,147599,650691,496674,874
Forest Products38,958131,123367,015735,440885,9341,157,8052,151,2772,984,4135,777,2786,389,278
Concentrates108,458102,87639,37531,18633,37023,732101,26791,15727,80625,696
Orange/Length Juice2,1463,50030,158-------
General Misc.354,986558,141606,4201,215,792492,9511,002,1141,449,2531,689,6502,137,0912,473,095
Containers30,583206,941540,687406,577136,622111,995133,93283,730200,18937,480
Automobiles/Trucks/Boats121,000182,081299,827594,905390,149255,4281,4831,0931,8326,595
Bulk Fertilizer129,218164,544102,870100,869153,990114,126247,647238,231971,152213,870
Limestone/Aggregate288,768374,178400,754584,434656,620615,073807,842777,690851,457731,734
Granite/Rock344,450455,887509,905668,142609,656644,231463,717562,308786,1891,026,799
Slag/Sand501,450700,496885,651702,258847,279811,417904,1391,019,9421,338,4951,250,737
Space/Rocket Boosters---172,425276,1761,068,6231,318,9651,356,5021,733,4012,961,009
Gaming---------1,390,166
Totals$  5,123,196$  6,870,898$  8,569,893$ 10,141,812$  9,272,598$  9,629,868$ 11,143,105$ 13,552,429$ 20,538,883$ 23,216,396

* Includes minimum annual guarantees and layberth dockage.
** FY2014-2016 Revenue is from a contract with required shortage minimum guarantee.

 

cargo revenue fy2024

Schedule B-3

Canaveral Port Authority

Cargo Revenue - FY2024

cargo revenue 24' pie graph

$23,216,396

Schedule B-4

Canaveral Port Authority

Revenue Passengers

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
Multi Day
Cruises
20153,860,225
20163,951,127
20174,240,942
20184,568,431
20194,634,154
20202,261,431
2021233,216
20224,071,893
20236,780,927
20247,592,535

Schedule B-5

revenue passengers bar graph

Schedule B-6

Canaveral Port Authority

Ten Largest Revenue Generating Customers

Fiscal Years ended September 30, 2024 and 2015

FY 2024
Customer
FY 2024
Revenue
RankPercentage of
Total Revenue
Carnival Cruise Line/Seabourn$  54,293,769  *126.6%
Royal Caribbean Group50,206,425  *224.6%
Magical Cruise Company dba DCL Port Facilities, LLC24,578,182  *312.0%
MLSBC Cruise Ltd. Cape Canaveral19,445,782  *49.1%
Norwegian Cruise Line9,606,268  *54.7%
Ambassador Services International & LLC5,274,09562.6%
Vital Inc. / Seaport Canaveral Corp.3,121,19071.4%
SpaceX2,054,37881.0%
Ambassador Services, LLC1,424,987  *90.7%
Victory Casino Cruise / Tynda Holdings1,392,742100.7%
Totals$ 168,384,81282.4%
FY 2015
Customer
FY 2015
Revenue
RankPercentage of
Total Revenue
Magical Cruise Lines$  21,431,190  *127.4%
Carnival Cruise Line18,735,126  *224.0%
MLSBC Cruise Ltd.16,991,100  *321.8%
Victory Casino Cruise2,341,744  *43.0%
Ambassador Services, Inc & LLC2,102,48752.7%
Norwegian Cruise Line1,640,60062.1%
Seaport Canaveral1,601,82772.0%
Intercruises Shoreside1,460,574  *81.8%
Moran Gulf Shipping533,85490.7%
Transmontaigne Terminals LLC523,497100.7%
Totals$  67,361,37086.3%
* These amounts differ from those in the notes to the financial statements due to the inclusion of parking lot revenue.

This report is generated by the Finance Department.

Schedule C-1

Canaveral Port Authority

Revenue Bond Coverage

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
Gross Revenue
(1)
Total Expenses
(2)
Net Revenue
Available
for Debt Service
2015$    77,898,494$    36,860,800$    41,037,694
201685,643,09339,794,23445,848,859
201793,725,11747,294,18846,430,929
2018102,518,14345,872,33856,645,805
2019109,924,24049,803,71060,120,530
202068,704,99147,093,32621,611,665
202150,078,25237,852,09112,226,160
2022171,386,26649,946,995121,439,271
2023212,522,34362,012,296150,510,047
2024203,184,77371,409,170131,775,603
Fiscal
Year
Debt Service RequirementsCoverage
(3)
PrincipalInterestTotal
2015$    12,346,205$      6,834,674$    19,180,8792.14
201613,064,6896,350,48019,415,1692.36
201712,538,6058,442,51020,981,1152.21
201811,684,4129,363,62121,048,0332.69
201912,052,8959,542,919  *21,595,8152.78
20201,501,000  **7,184,498  **8,685,4982.49
2021-      **625,976  **625,97619.53
202215,904,06211,938,58127,842,6444.36
202316,545,00011,589,65028,134,6505.35
202416,910,00011,232,81428,142,8144.68
(1) Gross revenue includes operating revenues, investment earnings, operating grant revenues, and adding back bad debt per bond covenant.
(2) Expenses do not include non-cash outlays such as depreciation, amortization, bad debt expense, loss on equipment disposals, interest or any grant related expenses.
(3) Required coverage is 1.25

* Amount does not include bond proceeds used for debt service
** Amount does not include defeased debt.

Canaveral Port Authority

Ratios of Outstanding Debt By Type

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
Revenue & Direct
Borrowing Bonds*
Line of
Credit
Notes
Payable
Total
Debt
Ratio of
Debt to Ship
Revenue
(1)
Total Debt
Per
Passenger
(2)
2015$   197,369,979$  11,404,709$  230,745$  209,005,433307%$        50
2016246,426,58331,023,249108,027277,557,859370%65
2017289,432,97715,985,543-305,418,520375%67
2018277,748,56615,985,543-293,734,109334%61
2019383,662,58145,772,035-429,434,616471%88
2020405,929,99045,772,035-451,702,025841%189
2021390,531,00737,646,680-428,177,6872008%1,161
2022374,383,96224,000,000-398,383,962339%95
2023357,595,98021,000,000-378,595,980212%56
2024340,442,99721,000,000-361,442,997202%48
(1) Ship Revenue (Cruise and Cargo) used to find Ratio to Debt can be found in Schedule A-3.
(2) To find Total Debt per Passenger Schedule B-4 was used.
* Revenue bonds payable net of unamortized discounts and premiums.

Canaveral Port Authority

Demographic Statistics for Brevard County

(Estimates)

Fiscal Years ended September 30, 2015 through 2024
Fiscal
Year
Population
(1)
Personal
Income
(in thousands)
(2)
Per Capita
Personal
Income
(2)
Unemployment
Rate
(1)
2015561,714$    23,322,117$    41,1955.6
2016568,08824,258,58342,0155.2
2017579,13025,823,17743,9053.6
2018583,56327,455,16446,1453.0
2019594,46929,172,88148,5393.0
2020606,61231,339,82851,5075.2
2021616,74234,209,42855,4773.8
2022627,54435,833,89056,8172.5
2023640,77338,742,74660,1623.2
2024653,703(3)(3)3.3
(1) Florida Legislature Office of Economic and Demographic Research
(2) U.S. Bureau of Economic Analysis
(3) Information not available for this year.

 

Schedule D2

Canaveral Port Authority

Principal Employers

Brevard County 2024 and 2015

Employer20242015
Number of
Employees
Percentage
of Total
RankNumber of
Employees
Percentage
of Total
Rank
Brevard County School Board8,6002.86%18,8583.54%1
Health First Medical Group, LLC8,5002.83%27,8003.11%2
L3Harris Technologies, Inc.6,5502.18%36,0052.40%3
Northrop Grumman Corporation5,0001.66%4---
Wal-Mart Associates, Inc.4,0001.33%5---
Publix Super Markets, Inc.3,0001.00%6---
Brevard County Board of County Commissioners2,5000.83%72,4050.96%4
National Aeronautics Space Administration2,3000.76%82,0400.81%6
Lockheed Martin Corp1,6000.53%9---
Teletech Services Corp1,5000.50%10---
U.S Department of Defense---2,0900.83%5
Wuesthoff Health Systems---1,6100.64%7
Eastern Florida State College---1,4900.60%8
Rockwell Collins, Inc---1,4450.58%9
Florida Institute of Technology---1,3400.54%10
Total43,55014.48% 35,08314.01% 
Source: Florida Research and Economic Database & Economic Development of Florida's Space Coast, and Brevard County.

 

 

Schedule D-3

Canaveral Port Authority

Brevard County, Florida

Approved Commissioner Districts and Registered Voters, January 2025

Approved Commissioner Districts and Registered Voters, January 2025

Schedule E1

Canaveral Port Authority

Employee Positions by Function - Full Time Equivalent

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
AdministrationOperations
& Facilities
RecreationPublic
Safety
Total
201558.094.0     *23.58.0183.5
201655.0125.026.05.0211.0
201753.0140.525.05.0223.5
201867.0133.027.56.0233.5
201973.0136.527.06.0242.5
202063.072.015.54.0154.5
202159.6103.617.64.0184.8
202262.5112.517.55.0197.5
202369.0155.516.55.0246.0
202470.0174.019.05.0268.0
Source: Full time equivalent employees per the adopted budget.

* Balances have been reclassified to remove Parks and Recreation, & Exploration Tower.
Port canaveral world trading partners

 

IMPORTS

COUNTRYCOMMODITY
ArgentinaJuice Concentrate
Ascension IslandContainers, Roll-on/Roll-off
The BahamasPetroleum, Limestone, Salt
BelgiumPetroleum
CanadaGranite, Aggregate
ChileFertilizer, Supersacks
ColombiaPetroleum
EcuadorPetroleum
EgyptSupersacks
FinlandFertilizer
FranceContainers, Machinery/Equipment, Hardboard, General
GermanyPetroleum, Lumber, Containers, Machinery/Equipment, General
IndiaPetroleum, General
ItalyPetroleum
JapanSlag
KuwaitPetroleum
LatviaHardboard Plywood
MexicoPetroleum
The NetherlandsPetroleum, Supersacks, General
Netherlands AntillesPetroleum
NorwayPetroleum, Fertilizer, Supersacks
RomaniaLumber, Hardwood Plywood
Saudi ArabiaPetroleum
South KoreaPetroleum
SpainPetroleum, Aggregate
SwedenPetroleum, Lumber
TurkeyPetroleum, Supersacks, Salt, Machinery/Equipment, Boat
U.S.A.Petroleum, Space Components, Machinery/Equipment, Roll-on/Roll-off
VenezuelaPetroleum

EXPORTS

COUNTRYCOMMODITY
Ascension IslandContainers, Machinery/Equipment Roll-on/Roll-off
BelgiumRoll-on/Roll-off
FranceContainers, Machinery/Equipment, Hardboard, General
U.S.A.Petroleum, Containers, Space Components, Roll-on/Roll-off

 

Cargo Tonnage

(in short tons)

Fiscal Years ended September 30, 2015 through 2024

Commodity2015201620172018201920202021202220232024
Petroleum2,817,3613,845,8533,957,3633,982,5243,850,3442,572,8862,458,3783,333,1973,711,1063,590,879
Cement---5,650------
Newsprint-21,42846,69278,58762,25841,916----
Scrap Metal27,528---------
Salt224,272220,329277,976332,180362,922343,290291,307223,915253,589196,526
Forest products15,15129,410111,185211,911277,674350,383643,951930,012997,792731,886
Concentrate25,16325,12510,5106,0066,5945,19313,56613,8045,6435,646
Single Strength Juice18,13411,4474,893-------
General Miscellaneous10,16220,25957,58566,54115,87133,42463,51889,393133,718103,990
Containers--41,94366,9027,0847,05411,0027,02910,3142,327
Automobiles/Trucks/Boats4,86812,24439,83540,52323,72111,5763171841,740879
Bulk Fertilizer67,10081,41143,55241,83459,17438,30878,05168,27265,02669,282
Limestone/Aggregate259,206315,564344,751478,587510,337463,822619,011544,040577,495459,660
Granite/Rock281,395318,261404,229496,774442,880459,841352,150613,575552,868650,618
Slag/Sand397,903595,697650,249609,107710,236450,676671,283740,558791,420730,928
Totals4,148,2435,497,0285,990,7636,417,1266,329,0954,778,3695,202,5346,564,8797,100,7116,551,621

Canaveral Port Authority

Operating Indicators by Function

Fiscal Years ended September 30, 2015 through 2024

2015201620172018201920202021202220232024
Cruise          
Multi Day Cruises679668658693686459173792906911
Public Safety          
Fire Calls2312622962542102131911812636
Calls2,2562,5122,5412,8252,6792,5232,2323,2223,0593,490
Source: Cruise information comes from the Finance Department, Public Safety information comes from Fire Department.

Schedule E5

Canaveral Port Authority

Capital Assets by Function

Fiscal Years ended September 30, 2015 through 2024

2015201620172018201920202021202220232024
General          
Cruise Terminals7777777777
Cargo Terminals11111111111111111111
Warehouse Storage
sq ft (in thousands)
317567567567567567317317317317
Developed Land715715715725725725725725725725
Public Boat Docks10101010101010101010
Public Safety          
Security Building1100000000
Interagency Maritime
Operations Center
1111111111
Fire Boats1111112222
Mobile Command Center1111111111
Fire Station2222222222
Fire/Rescue Vehicles6666666666
Source: General information section comes from the Engineering and Tenant & Property Development departments.
           Public safety section is supplied by the Public Safety Department and Fire Department.

Canaveral Port Authority

Capital Improvements

Fiscal Years ended September 30, 2015 through 2024

Fiscal
Year
Total
2015$   101,881,393
2016112,777,097
201731,716,607
201837,850,476
2019115,013,154
2020107,138,941
202115,227,088  *
202242,649,542
202355,086,210
2024115,687,007
* Corrected to conform with prior year Financial Statements

Report on Internal Control Over Financial Reporting and on Compliance

and Other Matters Based on an Audit of Financial Statements Performed in

Accordance With Government Auditing Standards

 

Independent Auditor's Report

Board of Commissioners
Canaveral Port Authority
Cape Canaveral, Florida

We have audited, in accordance with the auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards issued by the Comptroller General of the United States (Government Auditing Standards), the financial statements of Canaveral Port Authority (the Authority) as of and for the year ended September 30, 2024, and the related notes to the financial statements, which collectively comprise the Authority's basic financial statements, and have issued our report thereon dated March 18, 2025.

Report on Internal Control over Financial Reporting

In planning and performing our audit of the financial statements, we considered the Authority's internal control over financial reporting (internal control) as a basis for designing audit procedures that are appropriate in the circumstances for the purpose of expressing our opinion on the financial statements, but not for the purpose of expressing an opinion on the effectiveness of the Authority's internal control. Accordingly, we do not express an opinion on the effectiveness of the Authority's internal control.

A deficiency in internal control exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct, misstatements on a timely basis. A material weakness is a deficiency, or a combination of deficiencies, in internal control, such that there is a reasonable possibility that a material misstatement of the entity's financial statements will not be prevented, or detected and corrected, on a timely basis. A significant deficiency is a deficiency, or a combination of deficiencies, in internal control that is less severe than a material weakness, yet important enough to merit attention by those charged with governance.

Our consideration of internal control was for the limited purpose described in the first paragraph of this section and was not designed to identify all deficiencies in internal control that might be material weaknesses or significant deficiencies. Given these limitations, during our audit we did not identify any deficiencies in internal control that we consider to be material weaknesses. However, material weaknesses or significant deficiencies may exist that were not identified.

Report on Compliance and Other Matters

As part of obtaining reasonable assurance about whether the Authority's financial statements are free from material misstatement, we performed tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements, noncompliance with which could have a direct and material effect on the financial statements. However, providing an opinion on compliance with those provisions was not an objective of our audit, and accordingly, we do not express such an opinion. The results of our tests disclosed no instances of noncompliance or other matters that are required to be reported under Government Auditing Standards.

Purpose of this Report

The purpose of this report is solely to describe the scope of our testing of internal control and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the entity's internal control or on compliance. This report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the entity's internal control and compliance. Accordingly, this communication is not suitable for any other purpose.

RSM US LLP Signature

Orlando, Florida
March 18, 2025

 

Report on Compliance for the Major Federal Program and the Major State Financial Assistance Project and Report on Internal Control Over Compliance Required by the Uniform Guidance and Chapter 10.650, Rules of the Auditor General of the State of Florida

Independent Auditor's Report

Board of Commissioners
Canaveral Port Authority
Cape Canaveral, Florida

Report on Compliance for the Major Federal Program and the Major State Financial Assistance

Project

Opinion on the Major Federal Program and Major State Financial Assistance Project
We have audited the Canaveral Port Authority's (the Authority) compliance with the types of compliance requirements identified as subject to audit in the OMB Compliance Supplement and in the State of Florida's Department of Financial Services' State Projects Compliance Supplement that could have a direct and material effect on the Authority's major federal program and major state financial assistance project for the year ended September 30, 2024. The Authority's major federal program and major state financial assistance project are identified in the summary of auditor's results section of the accompanying schedule of findings and questioned costs.

In our opinion, the Authority complied, in all material respects, with the compliance requirements referred to above that could have a direct and material effect on its major federal program and major state financial assistance project for the year ended September 30, 2024. 

Basis for Opinion on the Major Federal Program and Major State Financial Assistance Project 
We conducted our audit of compliance in accordance with auditing standards generally accepted in the United States of America (GAAS); the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States (Government Auditing Standards); the audit requirements of Title 2 U.S. Code of Federal Regulations Part 200, Uniform Administrative Requirements, Cost Principles, and Audit Requirements for Federal Awards (Uniform Guidance); and Chapter 10.650, Rules of the Auditor General of the State of Florida (Chapter 10.650). Our responsibilities under those standards, the Uniform Guidance and Chapter 10.650 are further described in the Auditor's Responsibilities for the Audit of Compliance section of our report. 

We are required to be independent of the Authority and to meet our other ethical responsibilities, in accordance with relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion on compliance for the major federal program and major state financial assistance project. Our audit does not provide a legal determination of the Authority's compliance with the compliance requirements referred to above. 

Responsibilities of Management for Compliance
Management is responsible for compliance with the requirements referred to above and for the design, 
implementation, and maintenance of effective internal control over compliance with the requirements of laws, statutes, regulations, rules and provisions of contracts or grant agreements applicable to the Authority's federal programs and state financial assistance projects. 

Auditor's Responsibilities for the Audit of Compliance 
Our objectives are to obtain reasonable assurance about whether material noncompliance with the compliance requirements referred to above occurred, whether due to fraud or error, and express an opinion on the Authority's compliance based on our audit. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS, Government Auditing Standards, the Uniform Guidance, and Chapter 10.650 will always detect material noncompliance when it exists. The risk of not detecting material noncompliance resulting from fraud is higher than for that resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal control. Noncompliance with the compliance requirements referred to above is considered material, if there is a substantial likelihood that, individually or in the aggregate, it would influence the judgment made by a reasonable user of the report on compliance about the Authority's compliance with the requirements of the major federal program and major state financial assistance project as a whole. 

In performing an audit in accordance with GAAS, Government Auditing Standards, the Uniform Guidance, and Chapter 10.650, we:

  • Exercise professional judgment and maintain professional skepticism throughout the audit.
  • Identify and assess the risks of material noncompliance, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the Authority's compliance with the compliance requirements referred to above and performing such other procedures as we considered necessary in the circumstances.
  • Obtain an understanding of the Authority's internal control over compliance relevant to the audit in order to design audit procedures that are appropriate in the circumstances and to test and report on internal control over compliance in accordance with the Uniform Guidance and Chapter 10.650, but not for the purpose of expressing an opinion on the effectiveness of the Authority's internal control over compliance. Accordingly, no such opinion is expressed.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and any significant deficiencies and material weaknesses in internal control over compliance that we identified during the audit.

Report on Internal Control Over Compliance
A deficiency in internal control over compliance exists when the design or operation of a control over compliance does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct, noncompliance with a type of compliance requirement of a federal program or state financial assistance project on a timely basis. A material weakness in internal control over compliance is a deficiency, or a combination of deficiencies, in internal control over compliance, such that there is a reasonable possibility that material noncompliance with a type of compliance requirement of a federal program or state financial assistance project will not be prevented, or detected and corrected, on a timely basis. A significant deficiency in internal control over compliance is a deficiency, or a combination of deficiencies, in internal control over compliance with a type of compliance requirement of a federal program or state financial assistance project that is less severe than a material weakness in internal control over compliance, yet important enough to merit attention by those charged with governance.

Our consideration of internal control over compliance was for the limited purpose described in the
Auditor's Responsibilities for the Audit of Compliance section above and was not designed to identify all
deficiencies in internal control over compliance that might be material weaknesses or significant
deficiencies in internal control over compliance. Given these limitations, during our audit we did not
identify any deficiencies in internal control over compliance that we consider to be material weaknesses,
as defined above. However, material weaknesses or significant deficiencies in internal control over

compliance may exist that were not identified.

Our audit was not designed for the purpose of expressing an opinion on the effectiveness of internal control over compliance. Accordingly, no such opinion is expressed. The purpose of this report on internal control over compliance is solely to describe the scope of our testing of internal control over compliance and the results of that testing based on the requirements of the Uniform Guidance and Chapter 10.650. Accordingly, this report is not suitable for any other purpose.

RSM US LLP Signature

Orlando, Florida
March 18, 2025

Schedule of Findings and Questioned Costs
Fiscal Year Ended September 30, 2024

I - Summary of Independent Auditor's Results

Financial Statements

Type of report the auditor issued on whether the financial statements audited were prepared in accordance with U.S. GAAP:
 Unmodified
Internal control over financial reporting:   
Material weakness(es) identified?YesXNo
Significant deficiency(ies) identified?YesXNone Reported
Noncompliance material to financial statements noted?YesXNo

Federal Awards

Internal control over major federal program:   
Material weakness(es) identified?YesXNo
Significant deficiency(ies) identified?YesXNone Reported
 
Type of auditor's report issued on compliance for the major federal program:Unmodified
 
Any audit findings that are required to be reported in accordance with Section 2 CFR 200.516(a)?YesXNo
 
Identification of major federal program:   
Assistance Listing NumberName of Federal Program
97.036Disaster Grants - Public Assistance
(Presidentially Declared Disasters)
 
Dollar threshold used to distinguish between type A and type B projects:$750,000
 
Auditee qualified as a low risk auditee?XYesNo

State Financial Assistance

Type of auditor's report issued:Unmodified
 
Internal control over financial reporting:   
Material weakness(es) identified?YesXNo
Significant deficiency(ies) identified?YesXNone Reported
Noncompliance material to the financial statements noted?YesXNo
 
Internal control over major state project:   
Material weakness(es) identified?YesXNo
Significant deficiency(ies) identified?YesXNone Reported
 
Type of auditor's report issued on compliance for the major state project:Unmodified
 
Any audit findings disclosed that are required to be reported in accordance with state projects pursuant to Chapter 10.550, Rules of the Auditor GeneralYesXNo
 
Identification of major state project:   
CSFA NumberName of State Project
55.005Seaport Grants
 
Dollar threshold used to distinguish between type A and type B projects:$750,000
II - Financial Statement Findings
No matters were reported.
III - Findings and Questioned Costs for Federal Awards and State Financial Assistance

No matters were reported.

 

 

Summary Schedule of Prior Audit Findings
Fiscal Year Ended September 30, 2024
(77)

The prior year single audit disclosed no findings in the Schedule of Findings and Questioned Costs and no uncorrected or unresolved findings exist from the prior audit's Summary of Prior Audit Findings.

Schedule of Comparative Revenues, Expenses and Changes

in Net Position, Years Ended September 30, 2024, 2023, 2022,

2021, and 2020

Schedule of Comparative Revenues, Expenses and Changes in Net Position - Unaudited

Fiscal Years Ended September 30,


20242023202220212020
Operating revenues
Dockage$    17,207,389$    18,194,138$    16,335,621$      8,279,495$      6,072,939
Wharfage107,422,266110,861,37867,372,8719,215,70632,608,638
Water1,440,859707,692713,535412,511605,464
Parking44,664,69941,302,54826,150,2241,878,4289,405,128
Line handling2,236,6652,316,3861,856,065603,2201,067,417
Terminals/are/RORO800,265581,395542,015640,225665,407
Leases5,748,4716,195,8775,380,0309,258,6499,699,530
Leases-Cargo6,180,6124,687,5394,236,452--
Permits86,17586,46084,08474,72978,857
Begging fees---12117,221
Commercial vehicle1,635,6591,877,9401,162,17040,701608,927
Miscellaneous535,305782,779521,191483,002523,804
Gaming2,560,8332,602,8052,535,7811,984,0991,134,554
Recreational parking1,952,4421,011,1881,604,441851,256538,215
Fire training316,930305,749247,179182,801114,168
Other park revenues981,219403,881387,933246,400139,640
Special events8,74413,100117,10282,951216,039
Concessions8,47110,80010,8006,9004,223
Total operating revenues191,851,555191,799,655128,955,47434,549,29467,104,170
 
Non-operating revenues
Investment earnings (loss)11,332,0657,063,893(804,109)217,5781,600,821
Grant revenue1,010,50515,006,99543,411,12616,440,776460,829
Gain on sale/disposal of assets71,200147,10225,4762,953,2547,356
Gain on legal settlement--1,470,000--
Total revenues$ 204,265,325$ 214,017,645$ 173,057,967$    53,160,902$    69,173,173
 
Operating expenses
Operations:
Salaries$      5,941,047$      4,463,765$      3,334,601$      1,675,206$      2,885,231
Benefits2,628,5842,141,6531,768,982915,9181,780,026
Service contracts3,283,6411,650,705750,683110,058385,663
Utilities75,27681,37375,14567,91541,030
Maintenance and supplies166,252366,306148,836163,079132,690
Office46,35572,00028,33934,36846,431
Training4,69018,011---
Fuel18,03619,38913,12011,24510,503
Contractual obligations4,760,8564,390,0142,760,239(35,538)1,652,670
Advertising---199-
Travel2,8197,4744,117426,360
Education and seminars29065--77
Cruise terminal maintenance--19,819--
Other44,76525,018-15,31722,240
Total operations16,701,58113,277,8588,637,8812,957,8096,960,200
 
Facilities:
Salaries4,283,6753,606,5482,738,2012,365,2482,872,865
Benefits2,616,6061,833,1771,483,0181,662,2771,804,374
Service contracts4,308,5212,606,5372,385,4891,107,9131,597,174
Utilities3,368,2313,668,0873,324,1402,361,4442,838,901
Maintenance and support2,601,5332,020,2911,466,545569,019823,672
Office14,36816,64815,76616,67618,394
Computer support and training6,01010,6879,3029,3028,568
Fuel149,170161,482145,35687,19282,238
Publications--89--
Travel5,1133,4421,9231,4361,403
Education and seminars2,8331,7153,0651,5652,379
Other32,67525,87918,4515,4397,868
Total facilities16,879,03814,254,45311,602,2758,277,64110,028,363
 
Public safety:
Salaries530,454488,970435,539323,917484,075
Benefits150,232154,762140,711110,084153,722
Service contracts---2,476712
Fire protection3,153,1012,560,0912,463,0622,385,0042,432,225
Police services9,178,3568,131,5757,263,7146,231,2617,000,101
Maintenance and supplies16,80714,6808,2097,4716,881
Office4,31711,39510,2782,5163,027
Computer support and training----1,244
Communications services8,36521,5244,2764,2663,444
Travel10,78515,5678,2881,0848,523
Education and seminars1,0254,7743,266-787
Other4,88510,71711,0689,8356,567
Total public safety13,073,32711,413,75510,348,3289,077,87410,102,808
 
Parks and recreation:
Salaries819,456763,120740,753532,024582,075
Benefits367,474420,060436,112349,719387,978
Service contracts383,789408,871388,243308,523220,011
Store merchandise63,12759,06960,42318,75722,906
Utilities260,779267,551255,419183,124164,362
Maintenance and supplies31,53135,06532,30020,02212,832
Office36,45751,51224,16816,66318,632
Computer support and training1,9951,3923,945--
Advertising11,9995,611415--
Travel3,3511,209520401239
Education and seminars932775372450279
Other park and centre19,39015,7054,1932,2236,988
Total parks and recreation2,036,1902,034,2901,940,8721,422,9061,423,202
 
Exploration tower:
Salaries-26,193107,053114,209201,726
Benefits-18,51558,11063,008121,286
Service contracts1339483,2378,60210,755
Store merchandise--34,60337,78346,641
Utilities88,90375,18738,6548,22911,681
Exhibit and special events1,2105,9194,2722,38312,632
Maintenance and supplies113-8789212,005
Office2506,1703295913,637
Promotions-1751,500(55)687
Advertising--1,656-16,526
Trade development-927424-3,276
Travel-40234-325
Other expenses----138
Total exploration tower90,609133,074251,150235,761434,615
 
Fire training facility:
Service contracts228,498245,358190,322135,897170,625
Utilities48,10953,43426,55843,32217,923
Insurance68,71951,01639,36038,24035,727
Maintenance and supplies33,38534,19435,38320,75910,809
Office----355
Accounting500500500--
Total fire training facility379,211385,402292,163238,218235,439
 
Commission:
Salaries140,240131,088128,242110,104120,200
Benefits133,949126,549119,511115,414106,443
Legal40,04458,74540,40831,87343,178
Maintenance and supplies1029594613
Office4,6504,7154,2684,7105,632
Planning and studies-3,830---
Promotions1,2103,1613563,0204,750
Advertising213424400341850
Travel7,10410,0789,1562506,752
Education and seminars--600-1,723
Total commission327,620338,619303,020265,758290,768
 
Executive:
Salaries2,271,6191,508,9831,331,5671,138,8531,139,195
Benefits441,694372,110355,072318,024311,905
Service contracts136,06758,750---
Legal29,03831,91947,14897,95259,810
Maintenance and supplies30180706489
Office192,603187,459107,332152,437205,299
Fraud hotline5762,4462,6264,1632,660
Advertising124351---
Travel11,66319,0575,9681,8408,377
Education and seminars9,3932,4263,847894,802
Other expenses---5839,600
Total executive3,093,6072,183,7151,853,6601,714,0051,741,176
 
Finance and accounting:
Salaries1,461,0101,351,4941,184,2171,108,9491,114,472
Benefits549,262506,693462,084393,768410,875
Service contracts92,95771,57028130,787
Maintenance and supplies9732826877100
Office17,92819,37642,5129,42644,715
Advertising1,7455,5943,8476,7331,923
Travel7,3736,3827,0786961,486
Education and seminars-4601,339850395
Other expenses145----
Accounting164,734139,438127,090122,054100,841
Total finance and accounting2,198,2832,032,2621,900,7241,642,8631,705,944
 
Administrative services:
Salaries2,770,4222,468,4232,032,2801,744,8072,211,261
Benefits1,095,139920,485772,062720,471901,769
Service contracts224,606184,479162,431171,65162,173
Utilities7173-376222
Legal33,742130,48910,63477,645100,443
Insurance5,043,9984,481,0103,848,5293,574,9323,112,167
Maintenance and supplies6,51013,2697,5415,8154,334
Office372,158129,21573,57673,082113,780
Recruiting128,781122,900125,96510,28883,092
Computer support and training1,414,4051,358,6401,076,6801,066,8991,450,466
Advertising1,53842989-457
Travel14,22413,2912,065776,601
Education and seminars1,70014,15610,960(209)22,450
Total administrative services11,060,5649,845,8628,122,8117,445,5378,078,805
 
Engineering and environmental:
Salaries1,300,1831,188,296968,883860,6081,144,243
Benefits508,671477,425405,862336,522455,823
Service contracts104,27990,98290,91285,553113,214
Maintenance and supplies34859,1061,30032186,335
Office7,1985,2285,8173,5866,260
Advertising1,0798,8232,705-1,706
Travel9,77117,0685,6105161,409
Education and seminars3,7684,6764,37431165
Engineering – general200,344172,75599,92076,853285,183
Engineering – environment290,634292,246299,632306,113205,097
Total engineering and environmental2,418,5452,314,9381,884,8351,712,3832,359,435
 
Business development:
Salaries620,683553,502462,773526,207610,761
Benefits190,213164,291177,527189,774313,127
Maintenance and supplies1006521112522,420
Office38,52037,80921,09313,18654,053
Promotions---15242
Advertising21,94014,545-(3,509)139,470
Trade development188,226166,160102,571(753)140,601
Travel19,76719,2019,3552,23038,262
Education and seminars8431,465---
Total business development1,088,201960,068773,530736,2691,424,678
 
Real estate:
Salaries249,599238,425191,31746,399172,584
Benefits68,43165,22553,10917,74160,223
Service contracts1,6498399583,0031,820
Maintenance and supplies4,726(24,886)4,4909,0402,284
Legal----475
Office13,94835,1442,40378,0101,112
Land use planning8,5148,78615,60011,10012,

Schedule of Construction in Progress and Capital Costs Compared with Budget (Unaudited)
(Prior to Transfer of Completed Projects to Capital Assets)

Fiscal Year Ended September 30, 2024

ActualBudget
Prior YearsCurrent YearCumulative TotalCumulative Total
Road Improvements$    2,674,419$    2,156,470$    4,830,889$    15,569,603
Portwide Parking Lot Improvement4,952,7474,449,4319,402,17812,194,001
Portwide Parking Improvements1,811,26858,710,12260,521,39062,269,279
Security Fencing/Lighting-686,759686,7591,262,719
Maintenance Dredging2,546,4662,213,3844,759,8507,230,786
Other Computer Equipment488,336771,7651,260,1012,235,642
Park Upgrades132,6091,806,0111,938,6209,279,479
Improve Parks-Bldgs,Structures2,814,2745,494,8608,309,1348,705,544
Fire Equipment-34,53334,53387,500
Fire Training Equipment-198,714198,714303,269
Utilities and Improvements147,138734,170881,3086,712,830
Minor Equipment22,611398,649421,260774,691
New/Replacement Vehicles2,052,194924,2642,976,4583,009,097
CT Terminal/Equipment706,1005,212,9135,919,0138,447,139
Stormwater Improvements NPDES116,03184,709200,740201,000
Cove Arms Phase 2502,292-502,292502,292
CT 5 Terminal Upgrades251,45564,105315,5605,516,824
CT10 Terminal Improvements186,0681,275,3641,461,4321,675,872
Cruise Terminal -New-117,344117,344118,000
Maritime Ctr Tenant Improvements24,122893,645917,7674,001,892
CT# 8 Renovations-590,957590,957926,615
WTB Channel Entrance Phase 22,419,556-2,419,5562,419,556
Public Harbor Projects-193,874193,874194,555
PSGP 2021 Projects293,527254,202547,729547,898
PSGP 2022 Projects681-68177,311
North Cargo Berth 414,565,02115,560,82130,125,84231,000,000
North Cargo Berth 3-7,9617,96110,000
Auto Terminal95,390-95,39095,390
Port Master Plan197,31233,592230,904237,759
North Shore Power Project49,796-49,79649,796
CT Pax Bridge Renovation1,180,9015,881,9917,062,8929,554,914
Mobile Harbor Crane -2 2024-3,260,7003,260,7003,300,000
Mobile Harbor Crane -1 20244,599,4673,104,4287,703,8957,992,089
LNG CT# 5 Funer Expansion70,194-70,19470,194
CBP Tech Upgrades242,220551,030793,250837,001
West Side Infrastructure68,55420,23988,793118,591
Total$ $43,190,749$ 115,687,007$ 158,877,756$ 207,529,128

Appendix A - Schedule of Insurance in Force (Unaudited)

Fiscal Year Ended September 30, 2024

 

Property Coverage 
Total insured values$  915,076,063
Limit on buildings, contents, electronic data processing, flood, equipment, terrorism and boats$  200,000,000
 
Port Liability 
Comprehensive per occurrence/bodily injury and property damage$    25,000,000
 
Automobile Liability and Physical Damage 
Bodily injury and property damage$      1,000,000
Auto medical payments, any one accident or loss$            5,000
Personal injury protectionStatutory
Hired and non-owned auto liability$      1,000,000
 
Excess Port Liability 
Per occurrence/aggregate$    75,000,000
 
Public Officials Liability, Claims Made Policy, includes Directors and Officers and Employment Practices Liability Insurance 
Each claim and aggregate, including claims expense$      3,000,000
 
Comprehensive Crime Insurance 
Employee theft, per loss/aggregate$      1,000,000
Forgery or alteration$      1,000,000
Computer fraud$      1,000,000
 
Florida Storage Tank 
Each incident/aggregate$      2,000,000
 
Fiduciary Liability, Claims Made Policy 
Aggregate$      1,000,000
 
Workers' Compensation, Employers Liability 
Bodily injury by accident/each accident$      1,000,000
Bodily injury by disease/each employee$      1,000,000
Bodily injury by disease/aggregate$      1,000,000
 
Hull and Machinery / Protection and Indemnity / Vessel Pollution Liability 
Hull limit$      5,567,200
P&I limit$      1,000,000
Excess P&I$      5,000,000
Vessel pollution limit$      5,000,000

Map of Port Canaveral

Annual Comprehensive Financial Report