Date: | February 13, 2008 |
Contact: | Bruce W. Teeters, Senior Vice President |
Phone: | (386) 274-2202 |
Facsimile: | (386) 274-1223 |
Earnings
News Release
|
||||||||
QUARTER
ENDED
|
||||||||
DECEMBER
31,
|
DECEMBER
31,
|
|||||||
2007
|
2006
|
|||||||
REVENUES
|
$ |
21,918,617
|
$ |
17,908,566
|
||||
NET
INCOME
|
$ |
10,898,146
|
$ |
5,776,338
|
||||
BASIC EARNINGS
PER SHARE:
|
||||||||
NET
INCOME
|
$ |
1.91
|
$ |
1.01
|
||||
DILUTED EARNINGS
PER SHARE:
|
||||||||
NET
INCOME
|
$ |
1.90
|
$ |
1.01
|
YEAR
ENDED
|
||||||||||||
DECEMBER
31,
|
DECEMBER
31,
|
|||||||||||
2007
|
2006
|
|||||||||||
|
|
|||||||||||
REVENUES
|
$ |
43,076,024
|
$ |
43,589,253
|
||||||||
NET
INCOME BEFORE DISCONTINUED OPERATIONS AND
|
13,532,838
|
14,003,939
|
||||||||||
CUMULATIVE
EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE
|
||||||||||||
DISCONTINUED
OPERATIONS (NET OF INCOME TAX)
|
--
|
240,476
|
||||||||||
CUMULATIVE
EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE
|
||||||||||||
(NET
OF INCOME TAX)
|
--
|
(216,093 | ) | (1 | ) | |||||||
NET
INCOME
|
$ |
13,532,838
|
$ |
14,028,322
|
||||||||
BASIC
EARNINGS PER SHARE:
|
||||||||||||
NET
INCOME BEFORE DISCONTINUED OPERATIONS AND
|
||||||||||||
CUMULATIVE
EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE
|
$ |
2.37
|
$ |
2.47
|
||||||||
DISCONTINUED
OPERATIONS (NET OF INCOME TAX)
|
--
|
$ |
0.04
|
|||||||||
CUMULATIVE
EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE
|
||||||||||||
(NET
OF INCOME TAX)
|
--
|
(0.04 | ) | (1 | ) | |||||||
NET
INCOME
|
$ |
2.37
|
$ |
2.47
|
||||||||
DILUTED
EARNINGS PER SHARE:
|
||||||||||||
NET
INCOME BEFORE DISCONTINUED OPERATIONS AND
|
||||||||||||
CUMULATIVE
EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE
|
$ |
2.36
|
$ |
2.46
|
||||||||
DISCONTINUED
OPERATIONS (NET OF INCOME TAX)
|
--
|
$ |
0.04
|
|||||||||
CUMULATIVE
EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE
|
||||||||||||
(NET
OF INCOME TAX)
|
--
|
(0.04 | ) | (1 | ) | |||||||
NET
INCOME
|
$ |
2.36
|
$ |
2.46
|
||||||||
(1) THE
CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE REPRESENTS
THE
CHANGE
IN ACCOUNTING FOR STOCK OPTIONS WITH THE ADOPTION OF
FINANCIAL
ACCOUNTING
STANDARDS STATEMENT NO. 123 (REVISED 2004).
|
RECONCILIATION
OF NET INCOME TO EARNINGS BEFORE
DEPRECIATION, AMORTIZATION
AND DEFERRED TAXES
|
|||||||||
QUARTER
ENDED
|
|||||||||
DECEMBER
31,
|
|
DECEMBER
31,
|
|||||||
2007
|
2006
(2)
|
||||||||
NET
INCOME
|
$ |
10,898,146
|
$ |
5,776,338
|
|||||
ADD
BACK:
|
|||||||||
DEPRECIATION
& AMORTIZATION
|
618,767
|
603,480
|
|||||||
DEFERRED
TAXES
|
2,754,421
|
1,978,679
|
|||||||
EARNINGS
BEFORE DEPRECIATION, AMORTIZATION
|
|||||||||
AND
DEFERRED TAXES
|
$ |
14,271,334
|
$ |
8,358,497
|
|||||
BASIC
WEIGHTED AVERAGE SHARES OUTSTANDING
|
5,720,219
|
5,691,192
|
|||||||
BASIC
EBDDT PER SHARE
|
$ |
2.49
|
$ |
1.47
|
|||||
|
|||||||||
YEAR
ENDED
|
|||||||||
DECEMBER
31,
|
|
DECEMBER
31,
|
|||||||
2007
|
2006
|
||||||||
NET
INCOME
|
$ |
13,532,838
|
$ |
14,028,322
|
|||||
ADD
BACK:
|
|||||||||
DEPRECIATION
& AMORTIZATION
|
2,466,981
|
2,265,848
|
|||||||
DEFERRED
TAXES
|
3,390,812
|
5,332,513
|
|||||||
EARNINGS
BEFORE DEPRECIATION, AMORTIZATION
|
|||||||||
AND
DEFERRED TAXES
|
$ |
19,390,631
|
$ |
21,626,683
|
|||||
BASIC
WEIGHTED AVERAGE SHARES OUTSTANDING
|
5,716,564
|
5,684,042
|
|||||||
BASIC
EBDDT PER SHARE
|
$ |
3.39
|
$ |
3.80
|
|||||
|
|||||||||
EBDDT
– EARNINGS BEFORE DEPRECIATION, AMORITIZATION, AND DEFERRED
TAXES. EBDDT IS NOT A MEASURE OF OPERATING RESULTS OR CASH FLOWS FROM
OPERATING ACTIVITIES AS DEFINED BY U.S. GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES. FURTHER, EBDDT IS NOT NECESSARILY INDICATIVE OF CASH
AVAILABILITY TO FUND CASH NEEDS AND SHOULD NOT BE CONSIDERED AS AN
ALTERNATIVE TO RELEVANT INFORMATION ABOUT OPERATIONS AND IS USEFUL, ALONG
WITH NET INCOME, FOR AN UNDERSTANDING OF THE COMPANY'S OPERATING
RESULTS.
|
|||||||||
EBDDT
IS CALCULATED BY ADDING DEPRECIATION, AMORTIZATION AND DEFERRED
INCOME TAXES
TO
NET INCOME AS THEY REPRESENT NON-CASH CHARGES.
|
|||||||||
(2) THE
FOURTH QUARTER OF 2006 HAS BEEN ADJUSTED TO REFLECT THE QUARTERLY IMPACT,
IN EACH QUARTER OF
2006,
OF THE SAB 108 ADJUSTMENT MADE IN THE FOURTH QUARTER OF 2006. THE
ADJUSTMENT WAS CONSIDERED
IMMATERIAL
FOR EACH OF THE QUARTERS OF 2006
|
CONSOLIDATED
BALANCE SHEET
|
||||||||
DECEMBER
31,
|
DECEMBER
31,
|
|||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Cash
|
$ |
863,826
|
$ |
738,264
|
||||
Restricted
Cash
|
10,387,550
|
1,185,962
|
||||||
Investment
Securities
|
10,193,094
|
11,780,205
|
||||||
Notes
Receivable
|
5,164,421
|
700,000
|
||||||
Land
and Development Costs
|
15,654,456
|
15,058,340
|
||||||
Intangible
Assets
|
4,717,699
|
5,103,649
|
||||||
Other
Assets
|
7,899,810
|
5,569,605
|
||||||
54,880,856
|
40,136,025
|
|||||||
Property,
Plant & Equipment:
|
||||||||
Land,
Timber and Subsurface Interests
|
7,793,594
|
3,012,623
|
||||||
Golf
Buildings, Improvements & Equipment
|
11,713,046
|
11,442,492
|
||||||
Income
Properties Land, Buildings & Improvements
|
104,820,647
|
104,819,695
|
||||||
Other
Building, Equipment and Land Improvements
|
2,909,057
|
2,584,467
|
||||||
Total
Property, Plant and Equipment
|
127,236,344
|
121,859,277
|
||||||
Less,
Accumulated Depreciation and Amortization
|
(10,284,670 | ) | (8,221,138 | ) | ||||
Net
- Property, Plant and Equipment
|
116,951,674
|
113,638,139
|
||||||
TOTAL
ASSETS
|
$ |
171,832,530
|
$ |
153,774,164
|
||||
LIABILITIES
|
||||||||
Accounts
Payable
|
$ |
452,090
|
$ |
167,378
|
||||
Accrued
Liabilities
|
8,684,175
|
7,749,121
|
||||||
Accrued
Stock Based Compensation
|
3,277,821
|
5,743,773
|
||||||
Income
Taxes Payable
|
3,058,049
|
--
|
||||||
Deferred
Profit
|
--
|
563,467
|
||||||
Deferred
Income Taxes
|
32,882,399
|
29,491,587
|
||||||
Notes
Payable
|
6,807,388
|
7,061,531
|
||||||
TOTAL
LIABILITIES
|
55,161,922
|
50,776,857
|
||||||
SHAREHOLDERS'
EQUITY
|
||||||||
Common
Stock
|
5,725,806
|
5,693,007
|
||||||
Additional
Paid in Capital
|
5,130,574
|
2,630,748
|
||||||
Retained
Earnings
|
107,012,038
|
95,650,170
|
||||||
Accumulated
Other Comprehensive Loss
|
(1,197,810 | ) | (976,618 | ) | ||||
TOTAL
SHAREHOLDERS' EQUITY
|
116,670,608
|
102,997,307
|
||||||
TOTAL
LIABILITIES AND
|
||||||||
SHAREHOLDERS'
EQUITY
|
$ |
171,832,530
|
$ |
153,774,164
|
||||