Back to GetFilings.com



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended April 30, 2005


( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934



Commission File No.:

Blue Ridge 0-28-44

 

Big Boulder 0-28-43


BLUE RIDGE REAL ESTATE COMPANY

BIG BOULDER CORPORATION

(exact name of Registrants as specified in their charters)


State or other jurisdiction of incorporation or organization: Pennsylvania


I.R.S. Employer Identification Number:

24-0854342 (Blue Ridge)

 

24-0822326 (Big Boulder)


Address of principal executive office:   Route 940 and Moseywood Road, Blakeslee, Pennsylvania

Zip Code:   18610

Registrants’ telephone number, including area code:  (570) 443-8433


     Indicate  by check mark  whether the  registrants  (1) have filed all reports required to be filed by Section 13 or 15(d) of the  Securities Exchange Act of 1934 during the  preceding 12 months (or for such period that the  registrant was  required  to file such  reports)  and (2) have been  subject to such  filing requirements for the past 90 days.

YES___X____          NO__________


     Indicate by check mark whether the registrants are accelerated filers (as defined in Rule 12b-2 of the Exchange Act).  

YES________          NO_____X____


      The number of shares of the registrants’ common stock outstanding as of the close of business on June 13, 2005 was 2,365,024 shares.*



*Under a Security Combination Agreement between Blue Ridge Real Estate Company ("Blue Ridge") and Big Boulder Corporation ("Big Boulder") (referred to as the "Companies") and under the by-laws of the Companies, shares of the Companies are combined in unit certificates, each certificate representing the same number of shares of each of the Companies.  Shares of each Company may be transferred only together with an equal number of shares of the other Company.  For this reason, a combined Blue Ridge/Big Boulder Form 10-Q is being filed.  Except as otherwise indicated, all information applies to both Companies.





INDEX




Page No.


PART I - FINANCIAL INFORMATION


Item 1.  Financial Statements

Combined Condensed Balance Sheets April 30, 2005 and October 31, 2004

1


Combined Condensed Statements of Operations - Three and Six Months ended

April 30, 2005 and 2004

3


Combined Condensed Statements of Cash Flows - Six Months Ended

April 30, 2005 and 2004

4


Notes to Financial Statements

5



Item 2.  Management's Discussion and Analysis of Financial Condition and Results

of Operations

11


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

17


Item 4.  Controls and Procedures

18




PART II - OTHER INFORMATION


Item 1.  Legal Proceedings

19


Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

19


Item 4.  Submission of Matters to a Vote of Security Holders

20


Item 6.  Exhibits

21


Signatures

22








PART I – FINANCIAL INFORMATION


Item 1.   Financial Statements



BLUE RIDGE REAL ESTATE COMPANY and SUBSIDIARIES

BIG BOULDER CORPORATION and SUBSIDIARIES

COMBINED CONDENSED BALANCE SHEETS


ASSETS


 

(UNAUDITED)

 
 

April 30,

October 31,

 

2005

2004

ASSETS

  

Current Assets:

  

      Cash and cash equivalents (all funds are interest bearing)

$219,734 

$89,739 

      Accounts receivable and mortgages receivable

672,807 

506,993 

      Amounts due from escrow

2,077,873 

      Inventories

121,876 

246,394 

      Prepaid expenses and other current assets

1,056,852 

833,658 

      Deferred tax asset

85,000 

85,000 

              Total current assets

4,234,142 

1,761,784 

Cash held in escrow

134,907 

Accounts receivable and mortgages receivable noncurrent

372,353 

299,986 

Land and land development costs (5,124 acres per land ledger)

8,837,849 

4,527,937 

Properties:

  

   Land held for investment, principally unimproved (12,185 and
            14,615, respectively, acres per land ledger)

6,531,216 

6,647,345 

   Land improvements, buildings and equipment – ski

43,639,062 

43,636,015 

   Land improvements, buildings and equipment - commercial

23,937,235 

24,364,105 

   Land improvements, buildings and equipment

3,101,268 

3,083,062 

 

77,208,781 

77,730,527 

   Less accumulated depreciation and amortization

39,861,167 

38,993,172 

 

37,347,614 

38,737,355 

 

$50,791,958 

$45,461,969 





See accompanying notes to unaudited financial statements.   







BLUE RIDGE REAL ESTATE COMPANY and SUBSIDIARIES

BIG BOULDER CORPORATION and SUBSIDIARIES

COMBINED CONDENSED BALANCE SHEETS


LIABILITIES AND SHAREHOLDERS' EQUITY


 

(UNAUDITED)

 
 

April 30,

October 31,

LIABILITIES AND SHAREHOLDERS' EQUITY

2005

2004

Current Liabilities:

  

   Notes payable - line of credit

$2,086,869 

$1,493,000 

   Notes payable - demand note

2,500,000 

2,500,000 

   Current installments of long-term debt

587,691 

766,060 

   Current installments of capital lease obligations

258,841 

244,686 

   Accounts payable

1,579,265 

1,708,615 

   Accrued claims

70,796 

99,282 

   Deferred revenue

172,152 

747,638 

   Accrued pension expense

573,240 

606,406 

   Accrued liabilities

527,105 

699,959 

      Total current liabilities

8,355,959 

8,865,646 

   

Long-term debt, less current installments

14,866,735 

14,277,503 

Capital lease obligations, less current installments

334,718 

593,559 

Deferred revenue non-current

515,631 

515,631 

Other non-current liabilities

3,224 

5,764 

Deferred income taxes

7,400,500 

5,434,000 

Commitments and contingencies

  

Combined shareholders' equity:

  

     Capital stock, without par value, stated value $.30 per

     combined share, Blue Ridge and Big Boulder each

     authorized 3,000,000 shares, each issued 2,239,148 and

     2,198,148 shares, respectively

671,743 

659,444 

     Capital in excess of stated value

2,044,648 

1,461,748 

     Compensation recognized under employee stock plans

200,900 

200,900 

     Earnings retained in the business

18,483,307 

15,533,181 

 

21,400,598 

17,855,273 

   

Less cost of 282,018 shares of capital stock in treasury

2,085,407 

2,085,407 

 

19,315,191 

15,769,866 

 

$50,791,958 

$45,461,969 



See accompanying notes to unaudited financial statements.





BLUE RIDGE REAL ESTATE COMPANY and SUBSIDIARIES

BIG BOULDER CORPORATION and SUBSIDIARIES

COMBINED CONDENSED STATEMENTS OF OPERATIONS

THREE AND SIX MONTHS ENDED APRIL 30, 2005 & 2004

(UNAUDITED)


 

Three Months Ended

Six Months Ended

Revenues:

April 30, 2005

April 30, 2004

April 30, 2005

April 30, 2004

        Ski operations

$5,521,506 

$4,710,776 

$9,988,120 

$9,618,408 

        Real estate management

676,413 

879,289 

1,365,765 

1,763,517 

        Summer recreation operations

1,959 

119,555 

57,605 

224,307 

        Land resource management

1,232,290 

55,599 

4,981,607 

723,475 

        Rental income

670,443 

82,441 

1,308,518 

167,439 

 

8,102,611 

5,847,660 

17,701,615 

12,497,146 

Costs and expenses:

    

        Ski operations

3,351,802 

4,271,121 

7,179,295 

9,376,535 

        Real estate management

799,530 

701,926 

1,422,079 

1,515,934 

        Summer recreation operations

43,934 

192,339 

130,690 

374,236 

        Land resource management

769,820 

112,548 

1,873,716 

228,850 

        Rental income

379,935 

140,478 

713,480 

179,158 

        General and administration

350,354 

212,199 

716,531 

420,010 

        Asset impairment loss

149,798 

149,798 

 

5,845,173 

5,630,611 

12,185,589 

12,094,723 

               Income from continuing operations

2,257,438 

217,049 

5,516,026 

402,423 

     

Other income (expense):

    

        Interest and other income

(13,179)

3,047 

(3,743)

4,671 

        Interest expense

(246,479)

(22,968)

(595,657)

(180,676)

 

(259,658)

(19,921)

(599,400)

(176,005)

     

Income from continuing operations before income taxes

1,997,780 

197,128 

4,916,626 

226,418 

     

Provision for income taxes

799,500 

76,873 

1,966,500 

88,873 

     

Net income before discontinued operations

1,198,280 

120,255 

2,950,126 

137,545 

     

Discontinued operations

12,254,538 

12,437,264 

     

Provision for income taxes on discontinued operations

4,808,626 

4,881,626 

     

Net income from discontinued operations

7,445,912 

7,555,638 

     

Net income


$1,198,280 

$7,566,167 

$2,950,126 

$7,693,183 

     

Basic earnings per weighted average combined share:

    

        Net income before discontinued operations

$0.61 

$0.05 

$1.52 

$0.07 

        Net income from discontinued operations

$0.00 

$3.89 

$0.00 

$3.94 

        Net income

$0.61 

$3.94 

$1.52 

$4.01 

     

Diluted earnings per weighted average combined share:

    

        Net income before discontinued operations

$0.60 

$0.06 

$1.48 

$0.07 

        Net income from discontinued operations

$0.00 

$3.81 

$0.00 

$3.88 

        Net income

$0.60 

$3.87 

$1.48 

$3.95 

See accompanying notes to unaudited financial statements.





BLUE RIDGE REAL ESTATE COMPANY

BIG BOULDER CORPORATION and SUBSIDIARIES

COMBINED CONDENSED STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED APRIL 30, 2005 & 2004

(UNAUDITED)


 

2005

2004

Cash Flows (Used in) Provided By Operating Activities:

  

      Net income

$2,950,126 

$7,693,183 

      Adjustments to reconcile net income to net cash
          (used in) provided by operating activities:

  

          Depreciation, amortization and impairment loss

1,412,051 

2,062,773 

          Deferred income taxes

1,966,500 

4,970,499 

          Loss (gain) on sale of assets

18,241 

(12,027,467)

          Changes in operating assets and liabilities:

  

                    Accounts receivable and mortgages receivable

(238,181)

309,290 

                    Amounts due from escrow

(2,077,873)

                    Prepaid expenses & other current assets

217,364

216,884 

                    Deferred operating costs

1,554,505 

                    Land and land development costs

(4,309,912)

(1,392,129)

                    Accounts payable & accrued liabilities

(366,396)

(883,486)

                    Deferred revenue

(575,486)

(231,905)

Net cash (used in) provided by operating activities

(1,003,566)

2,272,147 

Cash Flows provided by Investing Activities:

  

       Proceeds from sale of properties

1,071,429 

14,429,364 

       Additions to properties

(1,111,980)

(1,482,337)

       Cash held in escrow

134,907 

(7,734,579)

Net cash provided by investing activities

94,356 

5,212,448 

Cash Flows Provided By (Used In) Financing Activities:

  

       Borrowings under short-term financing

8,073,894 

3,886,000 

       Payment of short-term financing

(7,480,025)

(4,547,000)

       Proceeds from long-term debt

1,624,495 

       Payment of long-term debt and capital lease obligations

(1,458,318)

(6,917,813)

       Exercise of stock options

595,199 

       Prepaid costs of issuance

(316,040)

Net cash provided by (used in) financing activities

1,039,205 

(7,578,813)

Net increase (decrease) in cash & cash equivalents

129,995 

(94,218)

Cash & cash equivalents, beginning of period

89,739 

178,315 

Cash & cash equivalents, end of period

$219,734 

$84,097 

   

Supplemental disclosures of cash flow information:

  

   Cash paid for:

  

           Interest

$618,739 

$251,066 

           Income taxes

$65,955 

$9,108 

   

Supplemental disclosure of non cash investing and financing activities:

  

   Additions to properties acquired through capital
      lease obligations

$ 0 

$283,398 

   




See accompanying notes to unaudited financial statements.





NOTES TO UNAUDITED FINANCIAL STATEMENTS



     1.  The  combined  financial  statements  include the accounts of Blue Ridge Real Estate Company and its wholly-owned  subsidiaries  (Northeast Land Company, Jack Frost Mountain Company, Moseywood Construction Company, BRRE Holdings, Inc., Oxbridge Square Shopping Center, LLC and Coursey Commons Shopping Center, LLC) and Big Boulder Corporation and its  wholly-owned  subsidiaries  (Lake  Mountain  Company and BBC  Holdings, Inc.).  


     The combined financial statements as of and for the three and six month periods ended April 30, 2005 and 2004 are unaudited and are presented pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, these combined financial statements should be read in conjunction with the combined financial statements and notes thereto contained in the Company’s 2004 Annual Report on Form 10-K. In the opinion of management, the accompanying combined financial statements reflect all adjustments (which are of a normal recurring nature) necessary for a fair statement of the results for the interim periods.


     Due to seasonal variations in the ski operations and intermittent revenues from land resource management, the results of operations for any interim period are not necessarily indicative of the results expected for the full fiscal year.


     2.  The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities 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.  For example, unexpected changes in market conditions or a downturn in the economy could adversely affect actual results.  Estimates are used in accounting for, among other things, inventory obsolescence, accounts and mortgages receivables, legal liability, insurance liability, depreciation, employee benefits, taxes, deferred revenue and contingencies.  Estimates and assu mptions are reviewed periodically and the effects of revisions are reflected in the Combined Condensed Financial Statements in the period they are determined to be necessary.


     Management believes that its accounting policies regarding accounts and notes receivable, long lived assets, revenue recognition and other reserves, among others, affect its more significant judgments and estimates used in the preparation of its Combined Condensed Financial Statements.  For a description of these critical accounting policies and estimates, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations”.  Management believes there have been no significant changes in the Companies’ critical accounting policies or estimates since the Companies’ fiscal year ended October 31, 2004.


     Certain amounts in the 2004 combined financial statements have been reclassified to conform to the 2005 presentation.  In addition, the Companies have reclassified the operating results of the Companies rental real estate property, Dreshertown Shopping Plaza, to report discontinued operations, in accordance with updated clarification and discussions provided under Emerging Issues Task Force (“EITF”) 03-13, Applying the Conditions in Paragraph 42 of FASB Statement No. 144 in Determining Whether to Report Discontinued Operations.  Upon evaluating the characteristics outlined in EITF 03-13, the Companies concluded that reclassification to discontinued operations is appropriate, and consistent with reporting in the Companies’ annual report on Form 10K for the year ended October 31, 2004.  Furthermore, the Companies do not believe that amendment of p rior year quarterly filings would provide any further clarity or transparency, as the facts and circumstances surrounding the Companies’ plans to sell the shopping plaza were fully disclosed.


     These reclassifications do not affect net income, as reported in previously filed Forms 10-K and 10-Q.


     Prior to Fiscal 2004, management’s estimate of deferred operating costs was primarily based on deferring costs directly related to ski operations in order to match those costs to the period in which ski operating revenues are recognized. Ski operating revenues are recognized principally over the months of December through March.  Effective April 1, 2004, the Companies elected to change their method of deferring certain ski operating costs




incurred during the non-ski season.  Upon investigation of competitor’s practices, management has determined that a change in accounting principle should be made in order to report ski operations in accordance with the predominant industry practice used by similar operating companies.  Additionally, the Companies believe the new method better enables users of the financial statements, including management, to benchmark the Companies’ ski operations segment results against their competitors by removing the timing difference associated with matching certain ski operating costs incurred in a prior fiscal year against current fiscal year ski operating revenues.  There is no effect of this change in accounting principle on the financial statement reported in this current period.


     The following table summarizes the pro forma effect on income from operations, net income and earnings per share for the three and six months ended April 30, 2005 and 2004, had the change in accounting principle been in effect previously.


  

  Three Months Ended

Six Months Ended

  

April 30, 2005

April 30, 2004

April 30, 2005

April 30, 2004

      

Income from continuing operations, as reported

 

$ 2,257,438

$ 217,049

$5,516,026

$402,423

      

Effect of ski operating costs expensed in the period, that would have been previously expensed in the prior fiscal year

 

--

1,129,400

--

2,509,778

      

Pro forma income from continuing operations

 

$2,257,438

$1,346,449

$5,516,026

$2,912,201

      

Net income, as reported

 

$1,198,280

$7,566,167

$2,950,126

$7,693,183

      

Effect of ski operating costs expensed in the
period, that would have been previously
expensed in the prior fiscal year, net of tax effect

 

--

677,640

--

1,505,867

      

Pro forma net income

 

$1,198,280

$8,243,807

$2,950,126

$9,199,050

      

Basic earnings per weighted average combined
share, as reported:

 

$0.61

$3.94

$1.52

$4.01

      

Effect of ski operating costs expensed in the
period, that would have been previously
expensed in the prior fiscal year, net of tax effect

 

--

$0.35

--

$0.79

      

Basic earnings per weighted average combined share, as pro forma:

 

$0.61

$4.29

$1.52

$4.80

      

Diluted earnings per weighted average

     

combined share, as reported

 

$0.60

$3.87

$1.48

$3.95

      

Effect of ski operating costs expensed in the
period, that would have been previously
expensed in the prior fiscal year, net of tax effect

 

--

$0.35

--

$0.77

      

Diluted earnings per weighted average combined share, as pro forma

 

$0.60

$4.22

$1.48

$4.72





The following table summarizes the pro forma effect on income from operations, net income and earnings per share for the three months ended January 31, 2005 and 2004 had the change in accounting principal been in effect previously.


  

  Three Months Ended
January 31, 2005

  Three Months Ended
January 31, 2004

    

Income from continuing operations, as reported

 

$3,258,588

$ 185,374

    

Effect of ski operating costs expensed in the period, that would have been previously expensed in the prior fiscal year

 

--

1,150,231

    

Pro forma income from continuing operations

 

$3,258,588

$1,335,605

    

 

   

Net income, as reported

 

$1,751,846

$  127,016

    

Effect of ski operating costs expensed in the
period, that would have been previously
expensed in the prior fiscal year,
net of tax effect

 

--

690,139

    

Pro forma net income

 

$1,751,846

$  817,155

 

   

Basic earnings per weighted average combined share,
as reported

 

$  0.91

$  0.07

 

   

Effect on current period of change in
accounting principle, net of tax

 

--

0.36

    

Pro forma basic earnings per weighted average
combined share

 

$  0.91

$ 0.43

    

Diluted earnings per weighted average combined share, as reported

 

$  0.88

$  0.07

 

   

Effect on current period of change in
accounting principle, net of tax

 

--

0.36

    

Pro forma diluted earnings per weighted average
combined share

 

$  0.88

$ 0.43


     3. The Companies and the subsidiaries, under SFAS No. 131, operate in four business segments - Ski Operations, Real Estate Management/Rental Operations, Summer Recreation Operations and Land Resource Management.


     The results of operations for the three and six months are not necessarily indicative of the results to be expected for the full year since the Companies' two ski facilities operate principally during the months of December through March.  


     Revenues and operating expenses of the Real Estate Management/Rental Operations, Summer Recreation Operations and Land Resource Management are as disclosed on the statement of operations.





     4. The amounts due from escrow are the consideration received for numerous sales of land and investment properties during the six months ended April 30, 2005.  Initially the transactions were intended to be recorded as section 1031 tax deferred exchanges, and therefore the monies were placed in escrow with First American Exchange Corporation (a third party intermediary).  Management made the decision to recognize the resulting gains in Fiscal 2005 thereby utilizing available tax net operating losses.


     5. The provision for income taxes for the three and six months ended April 30, 2005 and 2004 represents the estimated annual effective tax rate for the years ending October 31, 2005 and 2004.  The effective income tax rate for the first six months of Fiscal 2005 and 2004 was estimated at 40%.


     6. During the three and six months ended April 30, 2005, several corporate officers exercised stock options in varying amounts for a total of 8,000 and 41,000 shares, respectively.


     As of February 1, 2005, seven key employees were granted stock options totaling 52,000 shares.  The options have a term of five years and vest over three years.  The shares were issued at an exercise price of $34.00 per share which equals the estimated fair market value of the Companies’ underlying stock on the date of grant.


      Had compensation cost for the Companies' employee stock option plan been determined consistent with SFAS No. 123 and SFAS No. 148, the Companies' net income and earnings per share would have been reduced to the pro forma amounts indicated below:


 

Three Months Ended

Six Months Ended

 

4/30/05

4/30/04

4/30/05

4/30/04

     

Net income, as reported

$1,198,280 

$7,566,167 

$2,950,126 

$7,693,183 

Add:  Stock-based employee compensation expense
included in reported net income, net of related tax effects