Delaware | 59-1914299 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
1870 S. Bayshore Drive, | Coconut Grove, | Florida | 33133 |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer o | Accelerated filer o | Non-accelerated filer o | Smaller reporting company x |
(Do not check if a smaller reporting company) |
PAGE
|
|||
NUMBER
|
|||
PART I.
|
Financial Information
|
||
Item 1.
|
Financial Statements
|
||
Condensed Consolidated Balance Sheets as of September 30, 2012 (Unaudited) and December 31, 2011
|
1
|
||
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2012 and 2011 (Unaudited)
|
2
|
||
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2012 and 2011 (Unaudited)
|
3
|
||
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
4
|
||
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
12 | |
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risks
|
16
|
|
Item 4.
|
Controls and Procedures
|
16
|
|
PART II.
|
Other Information
|
||
Item 1.
|
Legal Proceedings
|
16
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
17
|
|
Item 3.
|
Defaults Upon Senior Securities
|
17
|
|
Item 4.
|
Mine Safety Disclosures
|
17
|
|
Item 5.
|
Other Information
|
17
|
|
Item 6.
|
Exhibits
|
17
|
|
Signatures
|
18
|
HMG/COURTLAND PROPERTIES, INC. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
September 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
ASSETS
|
(UNAUDITED)
|
|||||||
Investment properties, net of accumulated depreciation:
|
||||||||
Commercial properties
|
$ | 6,976,674 | $ | 7,057,005 | ||||
Hotel, club and spa facility
|
3,287,216 | 3,447,870 | ||||||
Marina properties
|
1,719,571 | 1,893,452 | ||||||
Land held for development
|
- | 27,689 | ||||||
Total investment properties, net
|
11,983,461 | 12,426,016 | ||||||
Cash and cash equivalents
|
2,637,520 | 2,366,363 | ||||||
Investments in marketable securities
|
1,903,681 | 2,019,476 | ||||||
Other investments
|
3,691,087 | 3,745,327 | ||||||
Investment in affiliate
|
2,730,735 | 2,686,887 | ||||||
Loans, notes and other receivables
|
735,304 | 683,998 | ||||||
Notes and advances due from related parties
|
705,614 | 696,909 | ||||||
Deferred taxes
|
629,000 | 632,000 | ||||||
Goodwill
|
5,628,627 | 5,628,627 | ||||||
Other assets
|
604,109 | 710,227 | ||||||
TOTAL ASSETS
|
$ | 31,249,138 | $ | 31,595,830 | ||||
LIABILITIES
|
||||||||
Mortgages and notes payable
|
$ | 14,114,747 | $ | 14,531,833 | ||||
Accounts payable, accrued expenses and other liabilities
|
665,675 | 740,618 | ||||||
Interest rate swap contract payable
|
2,066,000 | 1,975,000 | ||||||
TOTAL LIABILITIES
|
16,846,422 | 17,247,451 | ||||||
STOCKHOLDERS' EQUITY
|
||||||||
Excess common stock, $1 par value; 100,000 shares authorized: no shares issued
|
- | - | ||||||
Common stock, $1 par value; 1,200,000 shares authorized and 992,326 issued
|
992,326 | 1,023,955 | ||||||
Additional paid-in capital
|
24,238,575 | 24,366,099 | ||||||
Less: Treasury stock at cost (13,529 as of December 31, 2011)
|
- | (60,388 | ) | |||||
Undistributed gains from sales of properties, net of losses
|
41,572,120 | 41,572,120 | ||||||
Undistributed losses from operations
|
(54,244,646 | ) | (54,383,928 | ) | ||||
Accumulated other comprehensive loss
|
(1,033,000 | ) | (987,500 | ) | ||||
Total stockholders' equity
|
11,525,375 | 11,530,358 | ||||||
Non controlling interest
|
2,877,341 | 2,818,021 | ||||||
TOTAL EQUITY
|
14,402,716 | 14,348,379 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 31,249,138 | $ | 31,595,830 |
HMG/COURTLAND PROPERTIES, INC. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
|
For the three months ended
|
For the nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
REVENUES
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Real estate rentals and related revenue
|
$ | 500,760 | $ | 475,230 | $ | 1,462,710 | $ | 1,402,791 | ||||||||
Food & beverage sales
|
1,271,635 | 1,218,886 | 4,628,472 | 4,514,577 | ||||||||||||
Marina revenues
|
407,686 | 384,640 | 1,238,978 | 1,200,019 | ||||||||||||
Spa revenues
|
110,324 | 211,226 | 350,587 | 421,023 | ||||||||||||
Total revenues
|
2,290,405 | 2,289,982 | 7,680,747 | 7,538,410 | ||||||||||||
EXPENSES
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||
Rental and other properties
|
178,861 | 211,684 | 478,751 | 559,681 | ||||||||||||
Food and beverage cost of sales
|
357,382 | 344,710 | 1,324,379 | 1,266,389 | ||||||||||||
Food and beverage labor and related costs
|
334,066 | 304,758 | 1,059,782 | 990,389 | ||||||||||||
Food and beverage other operating costs
|
463,826 | 474,202 | 1,541,511 | 1,538,153 | ||||||||||||
Marina expenses
|
223,310 | 212,670 | 640,572 | 655,816 | ||||||||||||
Spa expenses
|
95,877 | 204,238 | 345,944 | 414,136 | ||||||||||||
Depreciation and amortization
|
222,843 | 237,079 | 668,611 | 854,821 | ||||||||||||
Adviser's base fee
|
255,000 | 255,000 | 765,000 | 765,000 | ||||||||||||
General and administrative
|
83,747 | 117,293 | 274,255 | 290,252 | ||||||||||||
Professional fees and expenses
|
46,721 | 108,871 | 172,289 | 305,201 | ||||||||||||
Direc tors' fees and expenses
|
25,649 | 25,285 | 69,149 | 70,591 | ||||||||||||
Total operating expenses
|
2,287,282 | 2,495,790 | 7,340,243 | 7,710,429 | ||||||||||||
Interest expense
|
215,843 | 216,837 | 656,626 | 687,487 | ||||||||||||
Total expenses
|
2,503,125 | 2,712,627 | 7,996,869 | 8,397,916 | ||||||||||||
Loss before other income (loss) and income taxes
|
(212,720 | ) | (422,645 | ) | (316,122 | ) | (859,506 | ) | ||||||||
Net realized and unrealized gains (losses) from investments in marketable securities
|
44,826 | (173,206 | ) | 141,922 | (141,226 | ) | ||||||||||
Net income from other investments
|
20,247 | 10,189 | 336,693 | 55,502 | ||||||||||||
Realized loss on interest rate swap agreement
|
- | - | - | (198,400 | ) | |||||||||||
Other than temporary impairment losses from other investments
|
- | - | (27,666 | ) | (86,707 | ) | ||||||||||
Interest, dividend and other income
|
43,404 | 34,346 | 112,275 | 160,368 | ||||||||||||
Total other income (loss)
|
108,477 | (128,671 | ) | 563,224 | (210,463 | ) | ||||||||||
(Loss) income before income taxes
|
(104,243 | ) | (551,316 | ) | 247,102 | (1,069,969 | ) | |||||||||
Provision for (benefit from) income taxes
|
20,000 | (230,000 | ) | 3,000 | (280,000 | ) | ||||||||||
Net (loss) income
|
(124,243 | ) | (321,316 | ) | 244,102 | (789,969 | ) | |||||||||
Less: Net loss (income) attributable to noncontrolling interest in consolidated entities
|
29,834 | 91,283 | (104,820 | ) | 171,764 | |||||||||||
Net (loss) income attributable to the Company
|
$ | (94,409 | ) | $ | (230,033 | ) | $ | 139,282 | $ | (618,205 | ) | |||||
Other comprehensive loss:
|
||||||||||||||||
Unrealized loss on interest rate swap agreement
|
$ | (3,500 | ) | $ | (298,000 | ) | $ | (45,500 | ) | $ | (257,000 | ) | ||||
Total other comprehensive loss
|
(3,500 | ) | (298,000 | ) | (45,500 | ) | (257,000 | ) | ||||||||
Comprehensive (loss) income
|
$ | (97,909 | ) | $ | (528,033 | ) | $ | 93,782 | $ | (875,205 | ) | |||||
Net (loss) income Per Common Share:
|
||||||||||||||||
Basic and diluted
|
$ | (0.09 | ) | $ | (0.23 | ) | $ | 0.14 | $ | (0.61 | ) | |||||
Weighted average common shares outstanding-Basic and diluted
|
1,010,108 | 1,010,426 | 1,008,492 | 1,010,426 |
HMG/COURTLAND PROPERTIES, INC. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
For the nine months ended September 30,
|
||||||||
2012
|
2011
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income (loss) attributable to the Company
|
$ | 139,282 | $ | (618,205 | ) | |||
Adjustments to reconcile net income (loss) attributable to the Company to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
668,611 | 854,821 | ||||||
Non-employee stock compensation expense
|
13,455 | 48,646 | ||||||
Net income from other investments, excluding impairment losses
|
(336,693 | ) | (55,502 | ) | ||||
Other than temporary impairment losses from other investments
|
27,666 | 86,707 | ||||||
Net (gain) loss from investments in marketable securities
|
(141,922 | ) | 141,226 | |||||
Realized loss on interest rate swap agreement
|
- | 198,400 | ||||||
Net income (loss) attributable to non controlling interest
|
104,820 | (171,764 | ) | |||||
Deferred income tax expense (benefit)
|
3,000 | (280,000 | ) | |||||
Changes in assets and liabilities:
|
||||||||
Other assets and other receivables
|
56,646 | (52,758 | ) | |||||
Accounts payable, accrued expenses and other liabilities
|
(74,947 | ) | (104,467 | ) | ||||
Total adjustments
|
320,636 | 665,309 | ||||||
Net cash provided by operating activities
|
459,918 | 47,104 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases and improvements of properties
|
(227,889 | ) | (170,196 | ) | ||||
Increase in notes and advances from related parties
|
(8,705 | ) | (7,246 | ) | ||||
Distributions from other investments
|
527,557 | 168,794 | ||||||
Contributions to other investments
|
(227,327 | ) | (174,713 | ) | ||||
Net proceeds from sales and redemptions of securities
|
971,374 | 1,165,181 | ||||||
Purchase of marketable securities
|
(694,465 | ) | (1,099,976 | ) | ||||
Net cash provided by (used in) investing activities
|
340,545 | (118,156 | ) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Repayment of mortgages and notes payables
|
(417,086 | ) | (2,710,884 | ) | ||||
Partial settlement of interest rate swap contract
|
- | (198,400 | ) | |||||
Withdrawals from restricted cash
|
- | 2,379,947 | ||||||
Distributions to minority partners
|
- | (101,181 | ) | |||||
Purchase treasury stock
|
(112,220 | ) | - | |||||
Net cash used in financing activities
|
(529,306 | ) | (630,518 | ) | ||||
Net increase (decrease) in cash and cash equivalents
|
271,157 | (701,570 | ) | |||||
Cash and cash equivalents at beginning of the period
|
2,366,363 | 3,618,200 | ||||||
Cash and cash equivalents at end of the period
|
$ | 2,637,520 | $ | 2,916,630 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Cash paid during the period for interest
|
$ | 657,000 | $ | 687,000 | ||||
Cash paid during the period for income taxes
|
$ | - | $ | - |
Summarized Combined statements of income
Bayshore Landing, LLC and
Bayshore Rawbar, LLC
|
For the three months ended
September 30, 2012
|
For the three months ended
September 30, 2011
|
For the nine
months ended
September 30, 2012
|
For the nine
months ended
September 30, 2011
|
||||||||||||
Revenues:
|
||||||||||||||||
Food and Beverage Sales
|
$ | 1,272,000 | $ | 1,219,000 | $ | 4,628,000 | $ | 4,515,000 | ||||||||
Marina dockage and related
|
268,000 | 243,000 | 822,000 | 800,000 | ||||||||||||
Retail/mall rental and related
|
174,000 | 158,000 | 483,000 | 452,000 | ||||||||||||
Total Revenues
|
1,714,000 | 1,620,000 | 5,933,000 | 5,767,000 | ||||||||||||
Expenses:
|
||||||||||||||||
Cost of food and beverage sold
|
357,000 | 344,000 | 1,324,000 | 1,266,000 | ||||||||||||
Labor and related costs
|
284,000 | 255,000 | 911,000 | 845,000 | ||||||||||||
Entertainers
|
50,000 | 49,000 | 149,000 | 145,000 | ||||||||||||
Other food and beverage related costs
|
117,000 | 113,000 | 400,000 | 420,000 | ||||||||||||
Other operating costs
|
40,000 | 71,000 | 123,000 | 141,000 | ||||||||||||
Repairs and maintenance
|
106,000 | 76,000 | 296,000 | 290,000 | ||||||||||||
Insurance
|
115,000 | 150,000 | 377,000 | 404,000 | ||||||||||||
Management fees
|
64,000 | 93,000 | 201,000 | 253,000 | ||||||||||||
Utilities
|
71,000 | 71,000 | 185,000 | 195,000 | ||||||||||||
Ground rent
|
219,000 | 220,000 | 676,000 | 666,000 | ||||||||||||
Interest
|
161,000 | 166,000 | 487,000 | 533,000 | ||||||||||||
Depreciation and amortization
|
164,000 | 167,000 | 492,000 | 650,000 | ||||||||||||
Realized loss on interest rate swap
|
- | - | - | 198,000 | ||||||||||||
Total Expenses
|
1,748,000 | 1,775,000 | 5,621,000 | 6,006,000 | ||||||||||||
Net (loss) income
|
$ | (34,000 | ) | $ | (155,000 | ) | $ | 312,000 | $ | (239,000 | ) |
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
Description
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Net realized (loss) gain from sales of securities
|
$ | (12,000 | ) | $ | 36,000 | $ | 55,000 | $ | 115,000 | |||||||
Unrealized net gain (loss) in trading securities
|
57,000 | (209,000 | ) | 87,000 | (256,000 | ) | ||||||||||
Total net gain (loss) from investments in marketable securities
|
$ | 45,000 | $ | (173,000 | ) | $ | 142,000 | $ | (141,000 | ) |
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
Description
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Partnerships owning diversified businesses
|
$ | 7,000 | $ | - | $ | 38,000 | $ | 25,000 | ||||||||
Partnerships owning real estate and related investments
|
- | - | 255,000 | - | ||||||||||||
Partnerships owning technology related businesses
|
1,000 | 1,000 | ||||||||||||||
Income from investment in 49% owned affiliate (T.G.I.F. Texas, Inc.)
|
13,000 | 9,000 | 44,000 | 30,000 | ||||||||||||
Total net income from other investments (excluding other than temporary impairment losses)
|
$ | 20,000 | $ | 10,000 | $ | 337,000 | $ | 56,000 |
As of September 30, 2012
|
||||||||||||||||||||||||
Less than 12 Months
|
Greater than 12 Months
|
Total
|
||||||||||||||||||||||
Investment Description
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||||||||
Partnerships owning investments in technology related industries
|
$ | 11,000 | $ | (13,000 | ) | $ | 371,000 | $ | (67,000 | ) | $ | 382,000 | $ | (80,000 | ) | |||||||||
Partnerships owning diversified businesses
|
- | - | 213,000 | (37,000 | ) | 213,000 | (37,000 | ) | ||||||||||||||||
Partnerships owning real estate and related investments
|
- | - | 241,000 | (51,000 | ) | 241,000 | (51,000 | ) | ||||||||||||||||
Total
|
$ | 11,000 | $ | (13,000 | ) | $ | 825,000 | $ | (155,000 | ) | $ | 836,000 | $ | (168,000 | ) |
As of December 31, 2011
|
||||||||||||||||||||||||
Less than 12 Months
|
Greater than 12 Months
|
Total
|
||||||||||||||||||||||
Investment Description
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||||||||
Partnerships owning investments in technology related industries
|
$ | 327,000 | $ | (20,000 | ) | $ | 47,000 | $ | (39,000 | ) | $ | 374,000 | $ | (59,000 | ) | |||||||||
Partnerships owning diversified businesses
|
- | - | 228,000 | (61,000 | ) | 228,000 | (61,000 | ) | ||||||||||||||||
Partnerships owning real estate and related investments
|
- | - | 256,000 | (56,000 | ) | 256,000 | (56,000 | ) | ||||||||||||||||
Total
|
$ | 327,000 | $ | (20,000 | ) | $ | 531,000 | $ | (156,000 | ) | $ | 858,000 | $ | (176,000 | ) |
Liability Derivative | |||||||||||
September 30, 2012 |
|
||||||||||
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
||||||||
Derivatives designated as hedging instruments:
|
|||||||||||
Interest rate swap contract
|
Liabilities
|
$ | 2,066,000 |
Liabilities
|
$ | 1,975,000 | |||||
Total derivatives designated as hedging instruments under ASC Topic 815
|
|
$ | 2,066,000 |
|
$ | 1,975,000 |
The Effect of Derivative Instruments on the Statements of Comprehensive Income
|
Recognized in OCI on Derivative
|
||||||||||||||||
(Effective Portion)
|
||||||||||||||||
For the three
|
For the three Months
|
For the nine Months
|
For the nine Months
|
|||||||||||||
Months ended
|
ended
|
ended
|
ended
|
|||||||||||||
September 30, 2012
|
September 30, 2011
|
September 30, 2012
|
September 30, 2011
|
|||||||||||||
Interest rate swap contracts
|
$ | (3,500 | ) | $ | (298,000 | ) | $ | (45,500 | ) | $ | (257,000 | ) | ||||
Total
|
$ | (3,500 | ) | $ | (298,000 | ) | $ | (45,500 | ) | $ | (257,000 | ) |
Fair value measurement at reporting date using
|
||||||||||||||||
Total
|
Quoted Prices in Active
|
Significant Other
|
Significant
|
|||||||||||||
September 30,
|
Markets for Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
|||||||||||||
Description
|
2012
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Cash equivalents:
|
||||||||||||||||
Time deposits
|
$ | 54,000 | - | $ | 54,000 | - | ||||||||||
Money market mutual funds
|
1,512,000 | $ | 1,512,000 | - | - | |||||||||||
Marketable securities:
|
||||||||||||||||
Corporate debt securities
|
758,000 | - | 758,000 | - | ||||||||||||
Marketable equity securities
|
1,146,000 | 1,146,000 | - | - | ||||||||||||
Total assets
|
$ | 3,470,000 | $ | 2,658,000 | $ | 812,000 | $ | - | ||||||||
Liabilities:
|
||||||||||||||||
Interest rate swap contract
|
2,066,000 | - | 2,066,000 | - | ||||||||||||
Total liabilities
|
$ | 2,066,000 | - | $ | 2,066,000 | - |
Fair value measurement at reporting date using
|
||||||||||||||||
Total
|
Quoted Prices in Active
|
Significant Other
|
Significant
|
|||||||||||||
December 31,
|
Markets for Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
|||||||||||||
Description
|
2011
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Cash equivalents:
|
||||||||||||||||
Time deposits
|
$ | 54,000 | - | $ | 54,000 | - | ||||||||||
Money market mutual funds
|
1,537,000 | $ | 1,537,000 | - | - | |||||||||||
Marketable securities:
|
||||||||||||||||
Corporate debt securities
|
885,000 | - | 885,000 | - | ||||||||||||
Marketable equity securities
|
1,134,000 | 1,134,000 | - | - | ||||||||||||
Total assets
|
$ | 3,610,000 | $ | 2,671,000 | $ | 939,000 | $ | - | ||||||||
Liabilities:
|
||||||||||||||||
Interest rate swap contract
|
1,975,000 | - | 1,975,000 | - | ||||||||||||
Total liabilities
|
$ | 1,975,000 | - | $ | 1,975,000 | - |
Fair value measurement at reporting date using
|
Total losses
|
|||||||||||||||||||
Total
|
Quoted Prices in Active
|
Significant Other
|
Significant
|
for the three and nine
|
||||||||||||||||
September 30,
|
Markets for Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
months ended
|
||||||||||||||||
Description
|
2012
|
(Level 1)
|
(Level 2) (a)
|
(Level 3) (b)
|
9/30/2012
|
|||||||||||||||
Assets:
|
||||||||||||||||||||
Other investments by investment focus:
|
||||||||||||||||||||
Technology & Communication
|
$ | 518,000 | $ | - | $ | 518,000 | $ | - | $ | - | ||||||||||
Diversified businesses
|
1,409,000 | - | 1,409,000 | - | - | |||||||||||||||
Real estate and related
|
1,464,000 | - | 511,000 | 953,000 | (28,000 | ) | ||||||||||||||
Other
|
300,000 | - | — | 300,000 | - | |||||||||||||||
$ | 3,691,000 | $ | - | $ | 2,438,000 | $ | 1,253,000 | $ | (28,000 | ) | ||||||||||
Goodwill (Bayshore)
|
5,629,000 | 5,629,000 | ||||||||||||||||||
Total assets
|
$ | 9,320,000 | $ | - | $ | 2,438,000 | $ | 6,882,000 | $ | (28,000 | ) |
Fair value measurement at reporting date using
|
Total
|
|||||||||||||||||||
Total
|
Quoted Prices in Active
|
Significant Other
|
Significant
|
losses for
|
||||||||||||||||
December 31,
|
Markets for Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
year ended
|
||||||||||||||||
Description
|
2011
|
(Level 1)
|
(Level 2) (a)
|
(Level 3) (b)
|
12/31/2011
|
|||||||||||||||
Assets:
|
||||||||||||||||||||
Other investments by investment focus:
|
||||||||||||||||||||
Technology & Communication
|
$ | 478,000 | $ | - | $ | 478,000 | $ | - | $ | (2,000 | ) | |||||||||
Diversified businesses
|
1,445,000 | - | 1,445,000 | - | - | |||||||||||||||
Real estate and related
|
1,523,000 | - | 542,000 | 981,000 | (84,000 | ) | ||||||||||||||
Other
|
300,000 | - | — | 300,000 | - | |||||||||||||||
$ | 3,746,000 | $ | - | $ | 2,465,000 | $ | 1,281,000 | $ | (86,000 | ) | ||||||||||
Goodwill (Bayshore)
|
5,629,000 | - | 5,629,000 | |||||||||||||||||
Total assets
|
$ | 9,375,000 | $ | - | $ | 2,465,000 | $ | 6,910,000 | $ | (86,000 | ) |
(a)
|
Other investments measured at fair value on a non-recurring basis include investments in certain entities that calculate net asset value per share (or its equivalent such as member units or an ownership interest in partners’ capital to which a proportionate share of net assets is attributed, “NAV”). This class primarily consists of private equity funds that have varying investment focus. These investments can never be redeemed with the funds. Instead, the nature of the investments in this class is that distributions are received through the liquidation of the underlying assets of the fund. If these investments were held it is estimated that the underlying assets of the fund would be liquidated over 5 to 10 years. As of September 30, 2012, it is probable that all of the investments in this class will be sold at an amount different from the NAV of the Company’s ownership interest in partners’ capital. Therefore, the fair values of the investments in this class have been estimated using recent observable information such as audited financial statements and/or statements of partners’ capital obtained directly from investees on a quarterly or other regular basis. During the nine months ended September 30, 2012, the Company made contributions totaling $227,000 in this type of investment. These contributions include one new investment in a medical technology related company for $51,000 which was fully funded in January 2012 and follow on contributions totaling $176,000 towards funding commitments in various other existing investments. As of September 30, 2012, the amount of the Company’s unfunded commitments related to the aforementioned investments is approximately $812,000.
|
(b)
|
Other investments above which are measured on a nonrecurring basis using Level 3 unobservable inputs consist of investments primarily in commercial real estate in Florida through private partnerships and two investments in the stock of private banks in Florida and Texas. The Company does not know when it will have the ability to redeem the investments and has categorized them as a Level 3 fair value measurement. The Level 3 real estate and related investments of approximately $953,000 include one investment in a commercial building located near the Company’s offices purchased in 2005 with a carrying value as of September 30, 2012 of $724,000. These investments are measured using primarily inputs provided by the managing member of the partnerships with whom the Company has done similar transactions in the past and is well known to management. The fair values of these real estate investments have been estimated using the net asset value of the Company’s ownership interest in partners’ capital. The investments in private bank stocks include a private bank and trust located in Coral Gables, Florida in the amount of $250,000 made in 2009, and a $50,000 investment in a bank located in El Campo, Texas made in 2010. The fair values of these bank stock investments have been estimated using the cost method less distributions received and other than temporary impairments. This investment is valued using inputs provided by the management of the banks.
|
Level 3 Investments:
|
||||
Balance at January 1, 2012
|
$ | 1,281,000 | ||
Additional investment in limited partnership
|
- | |||
Other than temporary impairment loss
|
(28,000 | ) | ||
Transfers from Level 2
|
- | |||
Balance at September 30, 2012
|
$ | 1,253,000 |
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net Revenues:
|
||||||||||||||||
Real estate and marina rentals
|
$ | 908,000 | $ | 860,000 | $ | 2,702,000 | $ | 2,603,000 | ||||||||
Food and beverage sales
|
1,272,000 | 1,219,000 | 4,628,000 | 4,515,000 | ||||||||||||
Spa revenues
|
110,000 | 211,000 | 350,000 | 421,000 | ||||||||||||
Total net revenues
|
$ | 2,290,000 | $ | 2,290,000 | $ | 7,680,000 | $ | 7,539,000 | ||||||||
Income (loss) before income taxes:
|
||||||||||||||||
Real estate and marina rentals
|
$ | 267,000 | $ | 235,000 | $ | 829,000 | $ | 729,000 | ||||||||
Food and beverage sales
|
(26,000 | ) | (42,000 | ) | 98,000 | 72,000 | ||||||||||
Other investments and related income
|
(315,000 | ) | (653,000 | ) | (785,000 | ) | (1,699,000 | ) | ||||||||
Total net (loss) income attributable to the Company before income taxes
|
$ | (74,000 | ) | $ | (460,000 | ) | $ | 142,000 | $ | (898,000 | ) |
For the three months
|
For the nine months
|
|||||||||||||||
ended September 30,
|
ended September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues:
|
||||||||||||||||
Food and Beverage Sales
|
$ | 1,272,000 | $ | 1,219,000 | $ | 4,628,000 | $ | 4,515,000 | ||||||||
Expenses:
|
||||||||||||||||
Cost of food and beverage sold
|
357,000 | 344,000 | 1,324,000 | 1,266,000 | ||||||||||||
Labor and related costs
|
284,000 | 255,000 | 911,000 | 845,000 | ||||||||||||
Entertainers
|
50,000 | 49,000 | 149,000 | 145,000 | ||||||||||||
Other food and beverage direct costs
|
59,000 | 57,000 | 214,000 | 188,000 | ||||||||||||
Other operating costs
|
58,000 | 56,000 | 186,000 | 232,000 | ||||||||||||
Repairs and maintenance
|
48,000 | 42,000 | 167,000 | 122,000 | ||||||||||||
Insurance
|
72,000 | 83,000 | 231,000 | 240,000 | ||||||||||||
Management and accounting fees
|
35,000 | 48,000 | 105,000 | 112,000 | ||||||||||||
Utilities
|
57,000 | 60,000 | 170,000 | 188,000 | ||||||||||||
Rent (as allocated)
|
134,000 | 129,000 | 468,000 | 457,000 | ||||||||||||
Total Expenses
|
1,154,000 | 1,123,000 | 3,925,000 | 3,795,000 | ||||||||||||
Income before depreciation and non controlling interest
|
$ | 118,000 | $ | 96,000 | $ | 703,000 | $ | 720,000 |
For the three months
ended September 30,
|
For the nine months
ended September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues:
|
||||||||||||||||
Food and Beverage Sales
|
100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Expenses:
|
||||||||||||||||
Cost of food and beverage sold
|
28 | % | 28 | % | 29 | % | 28 | % | ||||||||
Labor and related costs
|
22 | % | 21 | % | 20 | % | 19 | % | ||||||||
Entertainers
|
4 | % | 4 | % | 3 | % | 3 | % | ||||||||
Other food and beverage direct costs
|
5 | % | 5 | % | 4 | % | 4 | % | ||||||||
Other operating costs
|
5 | % | 5 | % | 4 | % | 5 | % | ||||||||
Repairs and maintenance
|
4 | % | 3 | % | 4 | % | 3 | % | ||||||||
Insurance
|
6 | % | 7 | % | 5 | % | 5 | % | ||||||||
Management and accounting fees
|
3 | % | 4 | % | 2 | % | 3 | % | ||||||||
Utilities
|
4 | % | 4 | % | 4 | % | 4 | % | ||||||||
Rent (as allocated)
|
10 | % | 11 | % | 10 | % | 10 | % | ||||||||
Total Expenses
|
91 | % | 92 | % | 85 | % | 84 | % | ||||||||
Income before depreciation and non-controlling interest
|
9 | % | 8 | % | 15 | % | 16 | % |
For the three months
|
For the nine months
|
|||||||||||||||
ended September 30,
|
ended September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Marina Revenues:
|
||||||||||||||||
Monty's dockage fees and related income
|
$ | 282,000 | $ | 259,000 | $ | 861,000 | $ | 850,000 | ||||||||
Grove Isle marina slip owners dues and dockage fees
|
126,000 | 126,000 | 378,000 | 350,000 | ||||||||||||
Total marina revenues
|
408,000 | 385,000 | 1,239,000 | 1,200,000 | ||||||||||||
Marina Expenses:
|
||||||||||||||||
Labor and related costs
|
61,000 | 70,000 | 191,000 | 201,000 | ||||||||||||
Insurance
|
22,000 | 24,000 | 69,000 | 67,000 | ||||||||||||
Management fees
|
18,000 | 17,000 | 54,000 | 54,000 | ||||||||||||
Utilities, net of tenant reimbursement
|
12,000 | 4,000 | (9,000 | ) | (14,000 | ) | ||||||||||
Rent and bay bottom lease expense
|
63,000 | 49,000 | 173,000 | 159,000 | ||||||||||||
Repairs and maintenance
|
29,000 | 26,000 | 86,000 | 121,000 | ||||||||||||
Other
|
19,000 | 21,000 | 77,000 | 68,000 | ||||||||||||
Total marina expenses
|
224,000 | 211,000 | 641,000 | 656,000 | ||||||||||||
Income before depreciation and non controlling interest
|
$ | 184,000 | $ | 174,000 | $ | 598,000 | $ | 544,000 |
Summarized statements of income of spa operations
|
Three months ended September 30, 2012
|
Three months ended September 30, 2011
|
Nine months ended September 30, 2012
|
Nine months ended September 30, 2011
|
||||||||||||
Revenues:
|
||||||||||||||||
Services provided
|
$ | 96,000 | $ | 196,000 | $ | 296,000 | $ | 367,000 | ||||||||
Membership and other
|
15,000 | 16,000 | 54,000 | 54,000 | ||||||||||||
Total spa revenues
|
111,000 | 212,000 | 350,000 | 421,000 | ||||||||||||
Expenses:
|
||||||||||||||||
Cost of sales (commissions and other)
|
19,000 | 33,000 | 63,000 | 67,000 | ||||||||||||
Salaries, wages and related
|
38,000 | 40,000 | 115,000 | 105,000 | ||||||||||||
Other operating expenses
|
32,000 | 119,000 | 144,000 | 209,000 | ||||||||||||
Management and administrative fees
|
6,000 | 11,000 | 14,000 | 23,000 | ||||||||||||
Other non-operating expenses
|
1,000 | 2,000 | 10,000 | 11,000 | ||||||||||||
Total Expenses
|
96,000 | 205,000 | 346,000 | 415,000 | ||||||||||||
Income (loss) before interest, depreciation and non-controlling interest
|
$ | 15,000 | $ | 7,000 | $ | 4,000 | $ | 6,000 |
(a)
|
Evaluation of Disclosure Controls and Procedures.
|
(b)
|
Changes in Internal Control Over Financial Reporting.
|
(a)
|
The following table presents information regarding the shares of our common stock we purchased during each of the nine calendar months ended September 30, 2012:
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plan (1)
|
Maximum Dollar Value of Shares That May Yet Be Purchased Under the Plan(1)
|
||||||||||||
January 1-31 2012
|
-
|
-
|
-
|
$ |
239,612
|
|||||||||||
Feb. 1 – 29 2012
|
-
|
-
|
-
|
$ |
239,612
|
|||||||||||
March 1–31 2012
|
-
|
-
|
-
|
$ |
239,612
|
|||||||||||
April 1 – 30 2012
|
-
|
-
|
-
|
$ |
239,612
|
|||||||||||
May 1 – 31 2012
|
-
|
-
|
-
|
$ |
239,612
|
|||||||||||
June 1 – 30 2012
|
-
|
-
|
-
|
$ |
239,612
|
|||||||||||
July 1 – 31 2012
|
-
|
-
|
-
|
$ |
239,612
|
|||||||||||
August 1–31 2012
|
-
|
-
|
-
|
$ |
239,612
|
|||||||||||
Sept. 1 –30 2012
|
18,100
|
|
$ |
6.20
|
|
-
|
$ |
127,392
|
1.
|
We have one program, which was announced in November 2008 after approval by our Board of Directors, to repurchase up to $300,000 of outstanding shares of our common stock from time to time in the open market at prevailing market prices or in privately negotiated transactions. All of the shares we purchased during these periods were purchased on the open market pursuant to this program. The repurchased shares of common stock have been retired and will not be reissued.
|
HMG/COURTLAND PROPERTIES, INC. | |||
Dated: November 14, 2012
|
|
/s/ Larry Rothstein | |
President, Treasurer and Secretary | |||
Principal Financial Officer |
Dated: November 14, 2012
|
|
/s/ Carlos Camarotti | |
Vice President- Finance and Controller | |||
Principal Accounting Officer |