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
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 | 0 |
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 | 0 | 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 | 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 | 0 | 149,798 | 0 |
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 | 0 | 12,254,538 | 0 | 12,437,264 |
Provision for income taxes on discontinued operations | 0 | 4,808,626 | 0 | 4,881,626 |
Net income from discontinued operations | 0 | 7,445,912 | 0 | 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 | ||
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) | 0 |
Prepaid expenses & other current assets | 217,364 | 216,884 |
Deferred operating costs | 0 | 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 | 0 |
Payment of long-term debt and capital lease obligations | (1,458,318) | (6,917,813) |
Exercise of stock options | 595,199 | 0 |
Prepaid costs of issuance | (316,040) | 0 |
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 | $ 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 Companys 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 Managements 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, managements 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 competitors 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 | -- | 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 | $0.61 | $3.94 | $1.52 | $4.01 | |
Effect of ski operating costs expensed in the | -- | $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 | -- | $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 | Three Months Ended | ||
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 | -- | 690,139 | |
Pro forma net income | $1,751,846 | $ 817,155 | |
| |||
Basic earnings per weighted average combined share, | $ 0.91 | $ 0.07 | |
| |||
Effect on current period of change in | -- | 0.36 | |
Pro forma basic earnings per weighted average | $ 0.91 | $ 0.43 | |
Diluted earnings per weighted average combined share, as reported | $ 0.88 | $ 0.07 | |
| |||
Effect on current period of change in | -- | 0.36 | |
Pro forma diluted earnings per weighted average | $ 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 | - | - | - | - |