Florida
(State or other jurisdiction of incorporation)
|
001-11350
(Commission File Number)
|
59-0483700
(IRS Employer Identification No.)
|
|
1530 Cornerstone Boulevard, Suite 100
Daytona Beach, Florida
(Address of principal executive offices)
|
32117
(Zip Code)
|
||
Registrant’s telephone number, including area code: (386) 274-2202
|
|||
Not Applicable
(Former name or former address, if changed since last report.)
|
CONSOLIDATED-TOMOKA LAND CO.
|
|
Date: October 29, 2012
|
/s/ Mark E. Patten
|
Mark E. Patten, Senior Vice President and Chief Financial Officer
|
|
|
FOR
IMMEDIATE
RELEASE
|
CONSOLIDATED-TOMOKA LAND CO.
REPORTS THIRD QUARTER 2012 EARNINGS
|
·
|
Net Loss per share was $0.10
|
·
|
The quarter was impacted by $145,000 of separation costs for a retiring senior executive and a non-cash legal reserve of $611,691, related to previously disclosed litigation commenced in 2010, an $0.08 impact on net loss per share
|
·
|
Revenue from Income Properties portfolio increased 7% to $2.46 million
|
·
|
Revenue from Real Estate Operations totaled $331,496, an increase of $262,090
|
·
|
Revenue from Golf Operations increased nearly 3%, while net operating losses were approximately $453,000, a 2% improvement.
|
·
|
Book value increased by approximately $1 million since December 31, 2011, to $114,120,431 or $19.98 per share
|
·
|
Acquired a 1.53- acre land parcel in Phoenix, Arizona, for $1.8 million with a 15-year ground lease for a new corporately owned Buffalo Wild Wings restaurant
|
·
|
Entered into an amendment to the unsecured revolving credit facility increasing the borrowing capacity to $62 million and adding an additional participating lender on the line
|
·
|
Entered into an amendment of lease with the City of Daytona Beach on Golf Operations land/facility, reducing scheduled rent to $250,0000 per year with a 1.75% escalator per annum beginning in 2013, versus the rent increase of $500,000 per year scheduled to begin in 2012, and agreed to spend a maximum of $200,000 on renovations to the clubhouse, which commenced in early October
|
·
|
Total golf memberships for the golf operations grew by 94% since January 2012
|
·
|
Debt totaled approximately $16.7 million at September 30, 2012, versus $15.3 million at December 31, 2011, and total cash was approximately $2.4 million at September 30, 2012
|
·
|
Received the second year payment of $922,114 pursuant to the terms of a subsurface lease agreement, with the two payments received being recognized into income over the two- year lease term commencing in September, 2011
|
·
|
The Company hired a Director of Real Estate in the quarter to oversee the Company’s Daytona Beach land holdings
|
CONSOLIDATED-TOMOKA LAND CO.
|
||||||||
(Unaudited)
|
||||||||
September 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
ASSETS
|
||||||||
Cash
|
$
|
2,381,299
|
$
|
6,174
|
||||
Restricted Cash
|
3,764,058
|
2,779,511
|
||||||
Refundable Income Tax
|
--
|
399,905
|
||||||
Land and Development Costs
|
27,844,287
|
27,825,924
|
||||||
Intangible Assets
|
3,880,128
|
3,572,096
|
||||||
Assets Held for Sale
|
--
|
7,694,710
|
||||||
Other Assets
|
7,595,195
|
8,023,872
|
||||||
$
|
45,464,967
|
$
|
50,302,192
|
|||||
Property, Plant and Equipment:
|
||||||||
Land, Timber and Subsurface Interests
|
$
|
15,144,835
|
$
|
15,109,298
|
||||
Golf Buildings, Improvements and Equipment
|
2,535,294
|
2,535,294
|
||||||
Income Properties Land, Buildings and Improvements
|
120,173,169
|
111,564,673
|
||||||
Other Furnishings and Equipment
|
932,504
|
2,320,766
|
||||||
Total Property, Plant and Equipment
|
138,785,802
|
131,530,031
|
||||||
Less, Accumulated Depreciation and Amortization
|
(11,745,344
|
)
|
(11,566,420
|
)
|
||||
Net - Property, Plant and Equipment
|
127,040,458
|
119,963,611
|
||||||
TOTAL ASSETS
|
$
|
172,505,425
|
$
|
170,265,803
|
||||
LIABILITIES
|
||||||||
Accounts Payable
|
$
|
196,564
|
$
|
385,685
|
||||
Accrued Liabilities
|
7,671,153
|
7,317,676
|
||||||
Accrued Stock Based Compensation
|
351,028
|
484,489
|
||||||
Pension Liability
|
1,219,171
|
1,586,513
|
||||||
Income Taxes Payable
|
345,393
|
--
|
||||||
Deferred Income Taxes
|
31,874,836
|
32,060,283
|
||||||
Notes Payable
|
16,726,849
|
15,266,714
|
||||||
TOTAL LIABILITIES
|
$
|
58,384,994
|
$
|
57,101,360
|
||||
Commitments and Contingencies
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common Stock – 25,000,000 shares authorized; $1 par value,
5,725,442 issued and 5,831,708 shares outstanding at
September 30, 2012; 5,724,147 issued and 5,829,464 outstanding at
December 31, 2011
|
5,725,442
|
5,724,147
|
||||||
Treasury Stock – 14,634 Shares held at September 30, 2012; no
shares held at December 31, 2011
|
(453,654
|
)
|
--
|
|||||
Additional Paid in Capital
|
6,683,030
|
5,697,554
|
||||||
Retained Earnings
|
103,295,038
|
102,872,167
|
||||||
Accumulated Other Comprehensive Loss
|
(1,129,425
|
)
|
(1,129,425
|
)
|
||||
TOTAL SHAREHOLDERS' EQUITY
|
$
|
114,120,431
|
$
|
113,164,443
|
||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
172,505,425
|
$
|
170,265,803
|
CONSOLIDATED TOMOKA LAND CO.
|
||||||||||||||||
CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues
|
||||||||||||||||
Income Properties
|
$
|
2,461,342
|
$
|
2,301,016
|
$
|
7,241,189
|
$
|
6,723,261
|
||||||||
Real Estate Operations
|
331,496
|
69,406
|
2,299,102
|
200,712
|
||||||||||||
Golf Operations
|
861,326
|
838,646
|
3,443,984
|
3,559,926
|
||||||||||||
Other Income
|
186,458
|
16,646
|
264,894
|
67,778
|
||||||||||||
Total Revenues
|
$
|
3,840,622
|
$
|
3,225,714
|
$
|
13,249,169
|
$
|
10,551,677
|
||||||||
Direct Cost of Revenues
|
||||||||||||||||
Income Properties
|
$
|
(199,710
|
)
|
$
|
(129,271
|
)
|
$
|
(518,904
|
)
|
$
|
(374,662
|
)
|
||||
Real Estate Operations
|
(143,138
|
)
|
(151,671
|
)
|
(531,913
|
)
|
(527,289
|
)
|
||||||||
Golf Operations
|
(1,314,428
|
)
|
(1,300,876
|
)
|
(4,210,959
|
)
|
(4,488,542
|
)
|
||||||||
Other
|
(28,530
|
)
|
(206,906
|
)
|
(166,420
|
)
|
(444,664
|
)
|
||||||||
Total Direct Cost of Revenues
|
$
|
(1,685,806
|
)
|
$
|
(1,788,724
|
)
|
$
|
(5,428,196
|
)
|
$
|
(5,835,157
|
)
|
||||
General and Administrative
|
$
|
(1,864,770
|
)
|
$
|
(1,228,398
|
)
|
$
|
(4,200,082
|
)
|
$
|
(3,459,469
|
)
|
||||
Stock Compensation
|
(446,678
|
)
|
10,676
|
(870,303
|
)
|
51,855
|
||||||||||
Impairment Charges
|
-
|
(6,618,888
|
)
|
-
|
(6,618,888
|
)
|
||||||||||
Depreciation and Amortization
|
(584,210
|
)
|
(604,953
|
)
|
(1,723,504
|
)
|
(1,733,396
|
)
|
||||||||
Gain (Loss) on Disposition of Assets
|
(33,513
|
)
|
42,692
|
242,051
|
155,607
|
|||||||||||
Total Operating Expenses
|
$
|
(4,614,977
|
)
|
$
|
(10,187,595
|
)
|
$
|
(11,980,034
|
)
|
$
|
(17,439,448
|
)
|
||||
Operating Income (Loss)
|
(774,355
|
)
|
(6,961,881
|
)
|
1,269,135
|
(6,887,771
|
)
|
|||||||||
Interest Income
|
453
|
41,436
|
820
|
156,580
|
||||||||||||
Interest Expense
|
(124,650
|
)
|
(167,996
|
)
|
(401,060
|
)
|
(545,999
|
)
|
||||||||
Loss on Early Extinguishment of Debt
|
-
|
-
|
(245,726
|
)
|
-
|
|||||||||||
Income (Loss) from Continuing Operations
|
||||||||||||||||
Before Income Tax
|
(898,552
|
)
|
(7,088,441
|
)
|
623,169
|
(7,277,190
|
)
|
|||||||||
Income Tax
|
341,946
|
2,778,394
|
(237,238
|
)
|
2,875,627
|
|||||||||||
Income (Loss) from Continuing Operations
|
(556,606
|
)
|
(4,310,047
|
)
|
385,931
|
(4,401,563
|
)
|
|||||||||
Income from Discontinued Operations (net of tax)
|
-
|
92,055
|
151,450
|
243,448
|
||||||||||||
Net Income (Loss)
|
$
|
(556,606
|
)
|
$
|
(4,217,992
|
)
|
$
|
537,381
|
$
|
(4,158,115
|
)
|
|||||
Per Share Information
|
||||||||||||||||
Basic and Diluted
|
||||||||||||||||
Income (Loss) from Continuing Operations
|
$
|
(0.10
|
)
|
$
|
(0.75
|
)
|
$
|
0.06
|
$
|
(0.77
|
)
|
|||||
Income from Discontinued Operations (net of tax)
|
$
|
--
|
$
|
(0.01
|
)
|
$
|
0.03
|
$
|
0.04
|
|||||||
Net Income (Loss)
|
$
|
(0.10
|
)
|
$
|
(0.74
|
)
|
$
|
0.09
|
$
|
(0.73
|
)
|
|||||
Dividends Declared and Paid
|
$
|
-
|
$
|
-
|
$
|
0.02
|
$
|
0.02
|
||||||||