UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly period ended September 30, 2016
OR
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 1-7865
| HMG/COURTLAND PROPERTIES, INC. |
| (Exact name of small business issuer as specified in its charter) |
| Delaware | 59-1914299 |
| (State or other jurisdiction of | (I.R.S. Employer |
| incorporation or organization) | Identification No.) |
| 1870 S. Bayshore Drive, Coconut Grove, Florida | 33133 |
| (Address of principal executive offices) | (Zip Code) |
| 305-854-6803 |
| (Registrant's telephone number, including area code) |
| Not Applicable |
| (Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Sections 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yesx No ¨
Indicate
by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yesx
No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer ¨ Smaller reporting company x
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the exchange Act). Yes ¨ No x
APPLICABLE ONLY TO CORPORATE ISSUERS:
State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date. 1,002,392 Common shares were outstanding as of November 11, 2016.
HMG/COURTLAND PROPERTIES, INC.
Index
Cautionary Statement. This Form 10-Q contains certain statements relating to future results of the Company that are considered "forward-looking statements" within the meaning of the Private Litigation Reform Act of 1995. Actual results may differ materially from those expressed or implied as a result of certain risks and uncertainties, including, but not limited to, changes in political and economic conditions; interest rate fluctuation; competitive pricing pressures within the Company's market; equity and fixed income market fluctuation; technological change; changes in law; changes in fiscal, monetary, regulatory and tax policies; monetary fluctuations as well as other risks and uncertainties detailed elsewhere in this Form 10-Q or from time-to-time in the filings of the Company with the Securities and Exchange Commission. Such forward-looking statements speak only as of the date on which such statements are made, and the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made or to reflect the occurrence of unanticipated events.
| HMG/COURTLAND PROPERTIES, INC. AND SUBSIDIARIES | |
| CONDENSED CONSOLIDATED BALANCE SHEETS |
| September 30, | December 31, | |||||||
| 2016 | 2015 | |||||||
| (UNAUDITED) | ||||||||
| ASSETS | ||||||||
| Investment properties, net of accumulated depreciation: | ||||||||
| Office building and other commercial property | $ | 862,280 | $ | 833,680 | ||||
| Total investment properties, net | 862,280 | 833,680 | ||||||
| Cash and cash equivalents | 3,195,824 | 11,213,385 | ||||||
| Investments in marketable securities | 8,268,558 | 10,507,750 | ||||||
| Other investments | 4,969,443 | 3,895,317 | ||||||
| Investment in affiliate | 2,085,336 | 2,061,706 | ||||||
| Loans, notes and other receivables | 1,701,211 | 1,260,620 | ||||||
| Investment in real estate partnership | 2,270,695 | 2,322,695 | ||||||
| Other assets | 320,271 | 129,755 | ||||||
| TOTAL ASSETS | $ | 23,673,618 | $ | 32,224,908 | ||||
| LIABILITIES | ||||||||
| Note payable to affiliate | $ | 1,800,000 | $ | 1,800,000 | ||||
| Margin payable | - | 7,999,166 | ||||||
| Accounts payable, accrued expenses and other liabilities | 144,506 | 23,132 | ||||||
| Due to Adviser | - | 36,799 | ||||||
| Dividend payable | - | 517,747 | ||||||
| Deferred income taxes | 217,000 | 217,000 | ||||||
| TOTAL LIABILITIES | 2,161,506 | 10,593,844 | ||||||
| STOCKHOLDERS' EQUITY | ||||||||
| Excess common stock, $1 par value; 100,000 shares authorized: no shares issued | - | - | ||||||
| Common stock, $1 par value; 1,050,000 and 1,200,000 shares authorized as of September 30, 2016 and December 31, 2015, respectively; and 1,035,493 and 1,053,923 issued as of September 30, 2016 and December 31, 2015, respectively | 1,035,493 | 1,053,926 | ||||||
| Additional paid-in capital | 24,076,991 | 24,255,614 | ||||||
| Less: Treasury shares (33,101 and 18,433 shares as of September 30, 2016 and December 31, 2015, respectively) | (340,281 | ) | (223,798 | ) | ||||
| Undistributed gains from sales of properties, net of losses | 52,709,950 | 52,709,950 | ||||||
| Undistributed losses from operations | (56,194,454 | ) | (56,375,340 | ) | ||||
| Total stockholders' equity | 21,287,699 | 21,420,352 | ||||||
| Non controlling interest | 224,413 | 210,712 | ||||||
| TOTAL STOCKHOLDERS' EQUITY | 21,512,112 | 21,631,064 | ||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 23,673,618 | $ | 32,224,908 | ||||
See notes to the condensed consolidated financial statements
| 1 |
| 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, | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| REVENUES | ||||||||||||||||
| Real estate rentals and related revenue | $ | 16,000 | $ | 15,600 | $ | 49,200 | $ | 48,000 | ||||||||
| EXPENSES | ||||||||||||||||
| Operating expenses: | ||||||||||||||||
| Rental and other properties | 31,664 | 42,108 | 80,755 | 85,301 | ||||||||||||
| Adviser's base fee | 165,000 | 165,000 | 495,000 | 495,000 | ||||||||||||
| General and administrative | 86,945 | 79,870 | 272,040 | 251,891 | ||||||||||||
| Professional fees and expenses | 56,150 | 275,186 | 173,785 | 584,009 | ||||||||||||
| Directors' fees and expenses | 16,000 | 16,000 | 58,532 | 62,250 | ||||||||||||
| Depreciation and amortization | 3,849 | 3,849 | 11,548 | 11,485 | ||||||||||||
| Interest expense | 17,728 | 38,125 | 59,617 | 82,759 | ||||||||||||
| Total expenses | 377,336 | 620,138 | 1,151,277 | 1,572,695 | ||||||||||||
| Loss before other income | (361,336 | ) | (604,538 | ) | (1,102,077 | ) | (1,524,695 | ) | ||||||||
| Net realized and unrealized gains (losses) from investments in marketable securities | 61,367 | (274,049 | ) | 615,954 | (644,323 | ) | ||||||||||
| Net income from other investments and investment in real estate partnership | 105,459 | 92,150 | 221,867 | 268,763 | ||||||||||||
| Interest, dividend and other income | 147,659 | 266,604 | 451,813 | 618,108 | ||||||||||||
| Total other income | 314,485 | 84,705 | 1,289,634 | 242,548 | ||||||||||||
| Net (loss) income | (46,851 | ) | (519,833 | ) | 187,557 | (1,282,147 | ) | |||||||||
| Noncontrolling interests | (2,671 | ) | 12,362 | (6,671 | ) | 18,512 | ||||||||||
| Net (loss) income attributable to the Company | $ | (49,522 | ) | $ | (507,471 | ) | $ | 180,886 | $ | (1,263,635 | ) | |||||
| Weighted average common shares outstanding-basic and diluted | 1,018,361 | 1,041,494 | 1,026,024 | 1,040,181 | ||||||||||||
| Net (loss) income per common share: | ||||||||||||||||
| Basic and diluted | $ | (0.05 | ) | $ | (0.49 | ) | $ | 0.18 | $ | (1.21 | ) | |||||
See notes to the condensed consolidated financial statements
| 2 |
| HMG/COURTLAND PROPERTIES, INC. AND SUBSIDIARIES | |
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
| For the nine months ended September 30, | ||||||||
| 2016 | 2015 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income (loss) attributable to the Company | $ | 180,886 | $ | (1,263,635 | ) | |||
| Adjustments to reconcile net income (loss) attributable to the Company to net cash used in operating activities: | ||||||||
| Depreciation and amortization | 11,548 | 11,485 | ||||||
| Non-employee stock compensation expense | 26,742 | 5,771 | ||||||
| Net income from other investments and investment in real estate partnership | (221,867 | ) | (268,763 | ) | ||||
| Net (gain) loss from investments in marketable securities | (615,954 | ) | 644,323 | |||||
| Net income (loss) attributable to non controlling interest | 6,671 | (18,512 | ) | |||||
| Changes in assets and liabilities: | ||||||||
| Other assets and other receivables | (168,538 | ) | 30,253 | |||||
| Accounts payable, accrued expenses and other liabilities | 84,575 | (32,703 | ) | |||||
| Total adjustments | (876,823 | ) | 371,854 | |||||
| Net cash used in operating activities | (695,937 | ) | (891,781 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Net proceeds from sales and redemptions of securities | 5,829,476 | 5,824,969 | ||||||
| Purchase of marketable securities | (2,974,329 | ) | (5,196,955 | ) | ||||
| Investment in real estate partnership | - | (2,040,785 | ) | |||||
| Distributions from other investments | 829,767 | 1,481,659 | ||||||
| Contributions to other investments | (1,666,225 | ) | (1,265,457 | ) | ||||
| Additions in mortgage loans and notes receivable | (500,000 | ) | - | |||||
| Collections of mortgage loans and notes receivable | 50,000 | 122,580 | ||||||
| Purchases and improvements of properties | (40,148 | ) | (51,365 | ) | ||||
| Net cash provided by (used in) investing activities | 1,528,541 | (1,125,354 | ) | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Margin (repayments) borrowings | (7,999,166 | ) | 4,838,458 | |||||
| Dividend paid | (517,747 | ) | (526,963 | ) | ||||
| Purchase of treasury stock | (340,281 | ) | (214,421 | ) | ||||
| Contribution from non-controlling interest | 7,029 | - | ||||||
| Net cash (used in) provided by financing activities | (8,850,165 | ) | 4,097,074 | |||||
| Net (decrease) increase in cash and cash equivalents | (8,017,561 | ) | 2,079,939 | |||||
| Cash and cash equivalents at beginning of the period | 11,213,385 | 9,451,152 | ||||||
| Cash and cash equivalents at end of the period | $ | 3,195,824 | $ | 11,531,091 | ||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||
| Cash paid during the period for interest | $ | 60,000 | $ | 83,000 | ||||
| Cash paid during the period for income taxes | $ | 26,000 | $ | - | ||||
See notes to the condensed consolidated financial statements
| 3 |
HMG/COURTLAND PROPERTIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
In the opinion of the Company, the accompanying unaudited condensed consolidated financial statements prepared in accordance with instructions for Form 10-Q, include all adjustments (consisting only of normal recurring accruals) which are necessary for a fair presentation of the results for the periods presented. Certain information and footnote disclosures normally included in the consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. It is suggested that these condensed consolidated financial statements be read in conjunction with the Company's Annual Report for the year ended December 31, 2015. The balance sheet as of December 31, 2015 was derived from audited consolidated financial statements as of that date. The results of operations for the three and nine months ended September 30, 2016 are not necessarily indicative of the results to be expected for future periods or the full year.
The condensed consolidated financial statements include the accounts of HMG/Courtland Properties, Inc. (the "Company") and entities in which the Company owns a majority voting interest or controlling financial interest. All material transactions and balances with consolidated and unconsolidated entities have been eliminated in consolidation or as required under the equity method.
2. RECENT ACCOUNTING PRONOUNCEMENTS
Refer to the consolidated financial statements and footnotes thereto included in the HMG/Courtland Properties, Inc. Annual Report on Form 10-K for the year ended December 31, 2015 for recent accounting pronouncements. The Company does not believe that any recently issued, but not yet effective accounting standards, if currently adopted, will have a material effect on the Company’s consolidated financial position, results of operations and cash flows.
3. INVESTMENTS IN MARKETABLE SECURITIES
Investments in marketable securities consist primarily of large capital corporate equity and debt securities in varying industries or issued by government agencies with readily determinable fair values. These securities are stated at market value, as determined by the most recent traded price of each security at the balance sheet date. Consistent with the Company's overall current investment objectives and activities its entire marketable securities portfolio is classified as trading. Included in investments in marketable securities is approximately $6.5 million and $8.3 million, of large capital real estate investment trusts (REITs) as of September 30, 2016 and December 31, 2015, respectively.
Net realized and unrealized (loss) gain from investments in marketable securities for the three and nine months ended September 30, 2016 and 2015 is summarized below:
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| Description | 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Net realized gain (loss) from sales of securities | $ | 318,000 | $ | (18,000 | ) | $ | 301,000 | $ | 186,000 | |||||||
| Unrealized net (loss) gain in trading securities | (257,000 | ) | (256,000 | ) | 315,000 | (830,000 | ) | |||||||||
| Total net gain (loss) from investments in marketable securities | $ | 61,000 | $ | (274,000 | ) | $ | 616,000 | $ | (644,000 | ) | ||||||
For the three and nine months ended September 30, 2016, net unrealized (loss) gain from trading securities were ($257,000) and $315,000, respectively. This is compared to net unrealized loss of $256,000 and $830,000 for the three and nine months ended September 30, 2015, respectively.
For the three months ended September 30, 2016, net realized gain from sales of marketable securities was approximately $318,000, and consisted of approximately $408,000 of gross gains and $90,000 of gross losses. For the nine months ended September 30, 2016, net realized gain from sales of marketable securities was approximately $301,000, and consisted of approximately $620,000 of gross gains net of $319,000 of gross losses.
For the three months ended September 30, 2015, net realized loss from sales of marketable securities was approximately $18,000, and consisted of approximately $104,000 of gross gains and $122,000 of gross losses. For the nine months ended September 30, 2015, net realized gain from sales of marketable securities was approximately $186,000, and consisted of approximately $443,000 of gross gains net of $257,000 of gross losses.
| 4 |
Investment gains and losses on marketable securities may fluctuate significantly from period to period in the future and could have a significant impact on the Company's net earnings. However, the amount of investment gains or losses on marketable securities for any given period has no predictive value and variations in amount from period to period have no practical analytical value.
4. INVESTMENT IN REAL ESTATE PARTNERSHIP
As previously reported, in September 2014, the Company, through a newly-formed wholly owned subsidiary (HMG Orlando LLC, a Delaware limited liability company), acquired a one-third equity membership interest in JY-TV Associates, LLC a Florida limited liability company (“JY-TV”) and entered into the Amended and Restated Operating Agreement of JY-TV (the “Agreement”). Also, as previously reported, on May 19, 2015, pursuant to the terms of a Construction Loan Agreement, between JY-TV Associates LLC (“JY-TV” or the “Borrower”, which is one-third owned by a wholly-owned subsidiary of the Company) and Wells Fargo Bank ("Lender"), Lender loaned to the Borrower the principal sum of $27 million pursuant to a senior secured construction loan ("Loan"). The proceeds of the Loan are being used to finance the previously reported construction of multi-family residential apartments containing 240 units totaling approximately 239,000 net rentable square feet on a 9.5 acre site located in Orlando, Florida ("Project"). Construction of the Project which commenced in June 2015, has been substantially completed. A grand opening was held on October 15, 2016, and leasing activities are proceeding as expected. Approximately 50% of the Project has been leased to date. For the nine months ended September 30, 2016 JY-TV reported a net loss of approximately $156,000, which includes depreciation expense of $87,000 and interest expense of $54,000. The Company’s portion of that loss is $52,000 which is included in net income from other investments and investment in partnership.
As previously reported, the Company and certain affiliates of the other two members of the Borrower ("Guarantors") entered into a Completion Guaranty Agreement ("Completion Guaranty") and a Repayment Guaranty Agreement ("Repayment Guaranty") (collectively, the “Guaranties”) with the Lender. Under the Completion Guaranty, Guarantors shall unconditionally guaranty, on a joint and several basis, lien free completion of all improvements with respect to the Project and any construction or completion obligations required to be made by the Borrower pursuant to any approved leases. Under the Repayment Guaranty, Guarantors shall provide an unconditional guaranty including the repayment of $11.5 million of the principal balance of the Loan, repayment of all accrued but unpaid interest and payment of any other sums payable under any of the Loan Agreement. Each Guarantor is required to maintain compliance at all times with certain financial covenants, as defined. As of September 30, 2016, the Company was in compliance with all debt covenants.
5. OTHER INVESTMENTS
As of September 30, 2016, the Company’s portfolio of other investments had an aggregate carrying value of approximately $5.0 million and we have committed to fund approximately $2.0 million as required by agreements with the investees. The carrying value of these investments is equal to contributions less distributions and loss valuation adjustments, if any.
During the nine months ended September 30, 2016, we made contributions to other investments of approximately $1.7 million, consisting primarily of a $400,000 investment in a partnership owning rental apartments located in Austin, Texas, $300,000 investment in an income and value real estate fund and $550,000 in two stock funds. The remaining contributions were made towards existing investment commitments.
During the nine months ended September 30, 2016, we received distributions from other investments of approximately $830,000 primarily from various real estate related investments and proceeds from the redemption of a hedge fund.
Net income from other investments for the three and nine months ended September 30, 2016 and 2015, is summarized below:
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| Description | 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Partnerships owning diversified businesses | $ | 101,000 | $ | 73,000 | $ | 145,000 | $ | 132,000 | ||||||||
| Partnerships owning real estate and related (a) | (10,000 | ) | 18,000 | 53,000 | 120,000 | |||||||||||
| Income from investment in 49% owned affiliate (T.G.I.F. Texas, Inc.) | 14,000 | 1,000 | 24,000 | 17,000 | ||||||||||||
| Total net income from other investments and investment in real estate partnership (excluding other than temporary impairment losses) | $ | 105,000 | $ | 92,000 | $ | 222,000 | $ | 269,000 | ||||||||
| (a) | This amount includes a loss of $52,000 equity pick up from our interest in JY-TV Associates, LLC for the three and nine months ended September 30, 2016. |
| 5 |
The following tables present gross unrealized losses and fair values for those investments that were in an unrealized loss position as of September 30, 2016 and December 31, 2015, aggregated by investment category and the length of time that investments have been in a continuous loss position:
| As of September 30, 2016 | ||||||||||||||||||||||||
| 12 Months or Less | 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 | $ | — | $ | — | $ | 4,000 | $ | (12,000 | ) | $ | 4,000 | $ | (12,000 | ) | ||||||||||
| Partnerships owning diversified businesses investments | 452,000 | (45,000 | ) | — | — | 452,000 | (45,000 | ) | ||||||||||||||||
| Other (private banks, etc.) | — | — | 293,000 | (8,000 | ) | 293,000 | (8,000 | ) | ||||||||||||||||
| Total | $ | 452,000 | $ | (45,000 | ) | $ | 297,000 | $ | (20,000 | ) | $ | 749,000 | $ | (65,000 | ) | |||||||||
| As of December 31, 2015 | ||||||||||||||||||||||||
| 12 Months or Less | 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 | $ | — | $ | — | $ | 5,000 | $ | (12,000 | ) | $ | 5,000 | $ | (12,000 | ) | ||||||||||
| Partnerships owning diversified businesses investments | 272,000 | (28,000 | ) | 184,000 | (16,000 | ) | 456,000 | (44,000 | ) | |||||||||||||||
| Other (private banks, etc.) | — | — | 288,000 | (12,000 | ) | 288,000 | (12,000 | ) | ||||||||||||||||
| Total | $ | 272,000 | $ | (28,000 | ) | $ | 477,000 | $ | (40,000 | ) | $ | 748,000 | $ | (68,000 | ) | |||||||||
When evaluating the investments for other-than-temporary impairment, the Company reviews factors such as the length of time and extent to which fair value has been below cost basis, the financial condition of the issuer and any changes thereto, and the Company’s intent to sell, or whether it is more likely than not it will be required to sell, the investment before recovery of the investment’s amortized cost basis.
In accordance with ASC Topic 320-10-65, Recognition and Presentation of Other-Than-Temporary Impairments there were no OTTI impairment valuation adjustments for the three and nine months ended September 30, 2016 and 2015.
6. FAIR VALUE OF FINANCIAL INSTRUMENTS
In accordance with ASC Topic 820, the Company measures cash and cash equivalents, marketable debt and equity securities at fair value on a recurring basis. Other investments are measured at fair value on a nonrecurring basis.
The following are the major categories of assets and liabilities measured at fair value on a recurring basis during the three and nine months ended September 30, 2016 and for the year ended December 31, 2015, using quoted prices in active markets for identical assets (Level 1) and significant other observable inputs (Level 2). For the periods presented, there were no major assets measured at fair value on a recurring basis which uses significant unobservable inputs (Level 3):
Assets and liabilities measured at fair value on a recurring basis are summarized below:
| Fair value measurement at reporting date using | ||||||||||||||||
| Description | Total September 30, 2016 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
| Assets: | ||||||||||||||||
| Cash equivalents: | ||||||||||||||||
| Money market mutual funds | $ | 1,005,000 | $ | 1,005,000 | $ | — | $ | — | ||||||||
| U.S. T-bills | 1,900,000 | 1,900,000 | — | — | ||||||||||||
| Marketable securities: | ||||||||||||||||
| Corporate debt securities | 848,000 | — | 848,000 | — | ||||||||||||
| Marketable equity securities | 7,420,000 | 7,420,000 | — | — | ||||||||||||
| Total assets | $ | 11,173,000 | $ | 10,325,000 | $ | 848,000 | $ | — | ||||||||
| 6 |
| Fair value measurement at reporting date using | ||||||||||||||||
| Description | Total December 31, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
| Assets: | ||||||||||||||||
| Cash equivalents: | ||||||||||||||||
| Money market mutual funds | $ | 943,000 | $ | 943,000 | $ | — | $ | — | ||||||||
| U.S. T-bills | 9,478,000 | 9,478,000 | — | — | ||||||||||||
| Marketable securities: | ||||||||||||||||
| Corporate debt securities | 737,000 | — | 737,000 | — | ||||||||||||
| Marketable equity securities | 9,771,000 | 9,771,000 | — | — | ||||||||||||
| Total assets | $ | 20,929,000 | $ | 20,192,000 | $ | 737,000 | $ | — | ||||||||
Carrying amount is the estimated fair value for corporate debt securities and time deposits based on a market-based approach using observable (Level 2) inputs such as prices of similar assets in active markets.
The following are the major categories of assets and liabilities measured at fair value on a nonrecurring basis during the nine months ended September 30, 2016 and for the year ended December 31, 2015. This category includes other investments which are measured using significant other observable inputs (Level 2) and significant unobservable inputs (Level 3):
| Fair value measurement at reporting date using | ||||||||||||||||||||
| Total
September 30, | Quoted
Prices in Active Markets for Identical Assets | Significant
Other Observable Inputs | Significant Unobservable Inputs | Total
losses for the three and nine months ended | ||||||||||||||||
| Description | 2016 | (Level 1) | (Level 2) (a) | (Level 3) (b) | 9/30/2016 | |||||||||||||||
| Assets: | ||||||||||||||||||||
| Other investments by investment focus: | ||||||||||||||||||||
| Technology & Communication | $ | 257,000 | $ | — | $ | 257,000 | $ | — | $ | — | ||||||||||
| Diversified businesses | 2,364,000 | — | 2,364,000 | — | — | |||||||||||||||
| Real estate and related | 1,713,000 | — | 1,618,000 | 95,000 | — | |||||||||||||||
| Other | 635,000 | — | — | 635,000 | — | |||||||||||||||
| Total assets | $ | 4,969,000 | $ | — | $ | 4,239,000 | $ | 730,000 | $ | — | ||||||||||
| 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 | 2015 | (Level 1) | (Level 2) (a) | (Level 3) (b) | 12/31/2015 | |||||||||||||||
| Assets: | ||||||||||||||||||||
| Other investments by investment focus: | ||||||||||||||||||||
| Technology & Communication | $ | 284,000 | $ | — | $ | 284,000 | $ | — | $ | — | ||||||||||
| Diversified businesses | 1,859,000 | — | 1,859,000 | — | — | |||||||||||||||
| Real estate and related | 1,117,000 | — | 1,019,000 | 98,000 | — | |||||||||||||||
| Other | 635,000 | — | — | 635,000 | — | |||||||||||||||
| Total assets | $ | 3,895,000 | $ | — | $ | 3,162,000 | $ | 733,000 | $ | — | ||||||||||
| (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, 2016, it is probable that all 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, 2016, the Company received distributions of approximately $827,000 from this type of investment primarily from investments in diversified businesses and real estate. During the nine months ended September 30, 2016, the Company made contributions totaling approximately $1.7 million in this type of investment. As of September 30, 2016, the amount of the Company’s unfunded commitments related to the aforementioned investments is approximately $2 million. |
| 7 |
| (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 $95,000 include various investments in real estate and related. Investments in this category 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 other Level 3 investments include investments in private bank stocks and a reinsurance company. The fair values of these other Level 3 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 investee. |
The following table includes a roll-forward of the investments classified within level 3 of the fair value hierarchy for the nine months ended September 30, 2016:
| Level 3 Investments: | ||||
| Balance at January 1, 2016 | $ | 733,000 | ||
| Distributions from Level 3 investments, net of gains | (3,000 | ) | ||
| Balance at September 30, 2016 | $ | 730,000 | ||
7. INCOME TAXES
The Company (excluding its taxable REIT subsidiary CII) as a qualifying real estate investment trust distributes its taxable ordinary income to stockholders in conformity with requirements of the Internal Revenue Code and is not required to report deferred items due to its ability to distribute all taxable income. In addition, net operating losses can be carried forward to reduce future taxable income but cannot be carried back.
The Company’s 95%-owned subsidiary, CII, files a separate income tax return and its operations are not included in the REIT’s income tax return.
The Company accounts for income taxes in accordance with ASC Topic 740, “Accounting for Income Taxes”. ASC Topic 740 requires a Company to use the asset and liability method of accounting for income taxes. Under this method, deferred income taxes are recognized for the tax consequences of “temporary differences” by applying enacted statutory tax rates applicable to future years to differences between the financial statement carrying amounts and the tax bases of existing assets and liabilities. The effect on deferred income taxes of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred taxes only pertain to CII. As of September 30, 2016, and December 31, 2015, the Company has recorded a net deferred tax liability of $217,000 because of timing differences associated with the carrying value of the investment in affiliate (TGIF) and other investments. CII’s NOL carryover to 2017 is estimated at $1 million expiring beginning in 2022 and has been partially reserved due to CII historically having tax losses.
The provision for income taxes in the consolidated statements of comprehensive income consists of the following:
| Nine months ended September 30, | 2016 | 2015 | ||||||
| Current: | ||||||||
| Federal | $ | - | $ | - | ||||
| State | - | - | ||||||
| - | - | |||||||
| Deferred: | ||||||||
| Federal | $ | 261,000 | $ | 157,000 | ||||
| State | 34,000 | 18,000 | ||||||
| 295,000 | 175,000 | |||||||
| Decrease in valuation allowance | (295,000 | ) | (175,000 | ) | ||||
| Total | $ | - | $ | - | ||||
| 8 |
The Company follows the provisions of ASC Topic 740-10, “Accounting for Uncertainty in Income Taxes” which clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with ASC Topic 740, and prescribes a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This topic also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition.
Based on our evaluation, we have concluded that there are no significant uncertain tax positions requiring recognition in our consolidated financial statements. Our evaluation was performed for the tax years ended December 31, 2015. The Company’s federal income tax returns since 2012 are subject to examination by the Internal Revenue Service, generally for a period of three years after the returns were filed.
We may from time to time be assessed interest or penalties by major tax jurisdictions, although any such assessments historically have been minimal and immaterial to our financial results. In the event we have received an assessment for interest and/or penalties, it has been classified in the consolidated financial statements as selling, general and administrative expense.
8. STOCK OPTIONS
Stock based compensation expense is recognized using the fair-value method for all awards. On June 30, 2016 the Company granted options to purchase 12,500 shares of the Company’s common stock to three directors and one officer. The exercise price of the options is equal to $9.31 per share, the market price of the stock on the date of grant and the options expires on June 29, 2021. The Company determined the fair value of its option awards using the Black-Scholes option pricing model. The following assumptions were used to value the options granted during the nine months ended September 30, 2016: 5 year expected life; expected volatility of approximately 39%; risk-free of .45% and annual dividend yield of 4%. The expected life for options granted during the period represents the period of time that options are to be outstanding based on the expiration date of the Plan. Expected volatilities are based upon historical volatility of the Company’s stock over a period equal to the 5 year expected life.
The weighted average fair value for options granted during the nine months ended September 30, 2016 was $2.14 per share. For the nine months ended September 30, 2016 the Company recorded approximately $27,000 in non-employee stock option expense relating to the options granted in 2016.
The following table summarizes stock option activity during the nine months ended September 30, 2016:
| Options Outstanding | Weighted Average Exercise Price | |||||||
| Outstanding at January 1, 2016 | 20,700 | $ | 17.54 | |||||
| Forfeited | (7,500 | ) | $ | 18.89 | ||||
| Expired unexercised | (13,200 | ) | $ | 16.77 | ||||
| Granted | 12,500 | $ | 9.31 | |||||
| Outstanding at September 30, 2016 | 12,500 | $ | 9.31 | |||||
The following table summarizes information concerning outstanding and exercisable options as of September 30, 2016:
| Number Outstanding | Weighted Average | |||||||||
| Strike Price | and exercisable | Strike Price | ||||||||
| $ | 9.31 | 12,500 | $ | 9.31 | ||||||
| 12,500 | $ | 9.31 | ||||||||
As of September 30, 2016, the options outstanding and exercisable had an intrinsic value of approximately $27,000.
| 9 |
| Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations |
RESULTS OF OPERATIONS
The Company reported a net loss of approximately $50,000 ($.05 per share) for the three months ended September 30, 2016, and reported net income of approximately $181,000 ($.18 per share) for the nine months ended September 30, 2016, respectively. For the three and nine months ended September 30, 2015, we reported a net loss of approximately $507,000 ($.49 per share) and $1.3 million ($1.21 per share), respectively.
REVENUES
Rentals and related revenues for the three and nine months ended September 30, 2016 and 2015 consists of rent from the Adviser to CII for its corporate office.
Net realized and unrealized gain from investments in marketable securities:
Net realized gain from investments in marketable securities for the three and nine months ended September 30, 2016 was approximately $318,000 and $301,000, respectively. Net realized (loss) gain from investments in marketable securities for the three and nine months ended September 30, 2015 was approximately ($18,000) and $186,000, respectively. Net unrealized (loss) gain from investments in marketable securities for the three and nine months ended September 30, 2016 was approximately ($257,000) and $315,000, respectively. Net unrealized loss from investments in marketable securities for the three and nine months ended September 30, 2015 was approximately $256,000 and $830,000, respectively. For further details refer to Note 3 to Condensed Consolidated Financial Statements (unaudited).
Net income from other investments:
Net income from other investments for the three and nine months ended September 30, 2016 was approximately $105,000 and $222,000, respectively. Net income from other investments for the three and nine months ended September 30, 2015 was approximately $92,000 and $269,000, respectively. Included in net income from other investments for the three and nine months ended September 30, 2016 is approximately $52,000 in loss from equity pick up of JY-TV Associates LLC (Orlando project). For further details refer to Note 5 to Condensed Consolidated Financial Statements (unaudited).
Interest, dividend and other income:
Interest, dividend and other income for the three and nine months ended September 30, 2016 was approximately $148,000 and $452,000, respectively. Interest, dividend and other income for the three and nine months ended September 30, 2015 was approximately $267,000 and $618,000, respectively. The decreases in the three and nine month comparable periods was primarily due to non-recurring other income.
EXPENSES
Professional fees and expenses for the three and nine months ended September 30, 2016 as compared with the same periods in 2015 decreased by approximately $219,000 (80%) and $410,000 (70%), respectively, primarily due to decreased legal fees.
General and administrative expenses for the nine months ended September 30, 2016 as compared with the same period in 2015 increased by approximately $20,000 (8%) primarily due to increased non-employee compensation expense relating to the granting of stock options on June 30, 2016.
EFFECT OF INFLATION:
Inflation affects the costs of holding the Company's investments. Increased inflation would decrease the purchasing power of our mainly liquid investments.
LIQUIDITY, CAPITAL EXPENDITURE REQUIREMENTS AND CAPITAL RESOURCES
The Company's material commitments primarily consist of a note payable to the Company’s 49% owned affiliate, T.G.I.F. Texas, Inc. (“TGIF”) of approximately $1.8 million due on demand, contributions committed to other investments of approximately $2 million due upon demand. The funds necessary to meet these obligations are expected from the proceeds from the sales of investments, distributions from investments and available cash.
| 10 |
MATERIAL COMPONENTS OF CASH FLOWS
For the nine months ended September 30, 2016, net cash used in operating activities was approximately $696,000, primarily consisting of operating expenses.
For the nine months ended September 30, 2016, net cash provided by investing activities was approximately $1.5 million. This consisted primarily of $5.8 million in proceeds from sales of marketable securities and $830,000 of distributions from other investments. These sources of funds were partially offset by purchases of marketable securities of approximately $3 million, contributions to other investments of $1.7 million and $500,000 of additions in mortgage loans.
For the nine months ended September 30, 2016, net cash used in financing activities was approximately $8.85 million, consisting primarily of margin repayments of $8 million, dividends paid of $518,000 and purchase of treasury stock of $340,000.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Not applicable
Item 4. Controls and Procedures
| (a) | Evaluation of Disclosure Controls and Procedures. |
Our Chief Executive Officer and Chief Financial Officer, after evaluating the effectiveness of our disclosure controls and procedures (as defined in the Securities Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this Quarterly Report on Form 10-Q have concluded that, based on such evaluation, our disclosure controls and procedures were effective and designed to ensure that material information relating to us and our consolidated subsidiaries, which we are required to disclose in the reports we file or submit under the Securities Exchange Act of 1934, was made known to them by others within those entities and reported within the time periods specified in the SEC's rules and forms.
| (b) | Changes in Internal Control Over Financial Reporting. |
There were no changes in the Company's internal controls over financial reporting identified in connection with the evaluation of such internal control over financial reporting that occurred during our last fiscal quarter which have materially affected, or reasonably likely to materially affect, our internal control over financial reporting.
Item 1. Legal Proceedings: None
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds:
The following table presents information regarding the shares of our common stock we purchased during each of the nine calendar months ended September 30, 2016:
| 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) | ||||||||||||
| July 1 –31, 2016 | 33,101 | $ | 10.28 | 33,101 | $ | 259,719 | ||||||||||
| Aug. 1 – 31, 2016 | - | - | - | $ | 259,719 | |||||||||||
| Sept. 1 – 30, 2016 | - | - | - | $ | 259,719 | |||||||||||
| (1) |
As previously reported, we have one current program to repurchase up to $600,000 of outstanding shares of our common stock from time to time in the open market at prevailing market prices or in privately negotiated transactions. This program was approved by our Board of Directors on June 30, 2016 and expires on June 29, 2021.
As of September 30, 2016, the maximum dollar value of shares that may yet be purchased under the program is $259,719. During the nine months ended September 30, 2016, there were 33,101 shares purchased as part of this publicly announced program. |
| 11 |
Item 3. Defaults Upon Senior Securities: None.
Item 4. Mine Safety Disclosures: Not applicable.
Item 5. Other Information: None
(a) Certifications pursuant to 18 USC Section 1350-Sarbanes-Oxley Act of 2002. Filed herewith.
| 12 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| HMG/COURTLAND PROPERTIES, INC. | |
| Dated: November 14, 2016 | /s/ Maurice Wiener |
| CEO and President | |
| Dated: November 14, 2016 | /s/Carlos Camarotti |
| CFO and Vice President |
| 13 |