Attached files

file filename
8-K - 8-K - CTO Realty Growth, Inc.cto-20161021x8k.htm

Picture 1

Press     

Release

 

Contact:Mark E. Patten, Sr. Vice President and CFO

mpatten@ctlc.com

Phone:(386) 944-5643

Facsimile:(386) 274-1223

 

FOR

IMMEDIATE

RELEASE

CONSOLIDATED-TOMOKA LAND CO.

REPORTS THIRD QUARTER 2016 EARNINGS OF $1.44 PER SHARE

 

DAYTONA BEACH, FLORIDA, October 19, 2016. Consolidated-Tomoka Land Co. (NYSE MKT: CTO) (the “Company”) today announced its operating results and earnings for the quarter and nine months ended September 30, 2016.

 

OPERATING RESULTS

 

Operating results for the quarter ended September 30, 2016 (as compared to the same period in 2015):

·

Net income was $1.44 per share, an increase of $1.08 per share

·

Operating income was approximately $15.9 million, an increase of approximately $10.7 million

·

Revenue from our Operating Segments were as follows:

 

 

 

 

Increase (Decrease)

Operating Segment

 

Revenue for the Quarter

($000’s)

vs Same Period in 2015

($000’s)

vs Same Period in 2015 (%)

Income Properties

 

$
6,022 
$
987 
19.6% 

Interest Income from Commercial Loan Investments

 

534 
(12)

-2.3%

Real Estate Operations

 

4,644 
2,895 
165.6% 

Golf Operations

 

1,001 
52 
5.5% 

Agriculture & Other Income

 

10 
(9)

-46.7%

Total Revenues

 

$
12,211 
$
3,913 
47.2% 

 

 

 

 

 

 

Operating results for the nine months ended September 30, 2016 (as compared to the same period in 2015):

·

Net income was $1.96 per share, an increase of $1.50 per share

·

Operating income was approximately $27.0 million, an increase of approximately $18.2 million

·

Revenue from our Operating Segments were as follows:

 

 

 

 

Increase (Decrease)

Operating Segment

 

Revenue for the Nine Months

($000’s)

vs Same Period in 2015

($000’s)

vs Same Period in 2015 (%)

Income Properties

 

$
18,484 
$
5,057 
37.7% 

Interest Income from Commercial Loan Investments

 

2,050 
233 
12.9% 

Real Estate Operations

 

18,979 
15,003 
377.3% 

Golf Operations

 

3,878 
(57)

-1.5%

Agriculture & Other Income

 

48 
(11)

-18.8%

Total Revenues

 

$
43,439 
$
20,225 
87.1% 

 

 

 

 

 

1

 


 

 

OTHER HIGHLIGHTS

 

Other highlights for the quarter ended September 30, 2016 include the following:

·

Repurchased 50,678 shares of the Company’s stock for approximately $2.5 million at an average purchase price of $49.05 per share;

·

Book value increased by $2.18 per share to approximately $24.99 per share as of September 30, 2016, an increase of approximately 9.6% versus December 31, 2015; and

·

As of September 30, 2016: (i) total cash was approximately $12.1 million including approximately $3.1 million of restricted cash related to 1031 exchange transactions; (ii) total debt (including the convertible notes at face value) to total enterprise value (total debt plus equity market capitalization), net of total cash, was approximately 29.7%; and available borrowing capacity on our credit facility totaled approximately $58.8 million, subject to borrowing base requirements.

 

Income Property Portfolio Update

 

Portfolio Summary

The Company’s income property portfolio consisted of the following as of September 30, 2016:

 

Property Type

 

# of Properties

 

 

Annualized Revenue ($000’s)

 

Avg Years Remaining on Lease

Single-Tenant

 

21

 

 

$         13,100

 

9.7 

Multi-Tenant

 

8

 

 

5,700 

 

5.4 

Total / Wtd. Avg.

 

29

 

 

$
18,800 

 

8.7 

 

As reported in a press release dated October 17, 2016, the Company completed the acquisition of a multi-tenant office property in Santa Clara, California for approximately $30 million. Including this acquisition, the Company, year-to-date, has completed the acquisition of nine income properties for an aggregate purchase price of approximately $79.8 million at a weighted average cap rate of approximately 6.14%.

During the quarter, the Company completed the disposition of one single-tenant income property and a portfolio of 14 single-tenant income properties. In aggregate, the sales price for these dispositions totaled approximately $54.6 million, with a gain of approximately $11.5 million reflecting a blended exit cap rate of approximately 5.00%. A portion of the proceeds from these sales was utilized in connection with the income property acquisitions during the quarter, and the remaining proceeds are expected to be used for future acquisitions as part of one or more Section 1031 like-kind exchange transactions. Year-to-date, the Company has completed the disposition of 19 income properties with an aggregate sales price of approximately $74.3 million and net gains of approximately $11.7 million.

 

Real Estate Operations Update

 

Land Sales

 

As reported in a press release dated October 14, 2016, the Company sold approximately 17 acres of land at a sales price of approximately $3.0 million, or approximately $174,000 per acre, resulting in an estimated gain at closing of approximately $2.7 million, or approximately $0.29 per share after tax. The land is located on the west side of Interstate 95 on Tomoka Farms Road just south of the soon to open CarMax dealership.

 

During the quarter ended September 30, 2016, the Company recognized a total gain of approximately $2.9 million based on percentage-of-completion accounting for the land sales transactions closed in the fourth quarter of 2015 and in the first quarter of 2016 in the area referred to as the Tomoka Town Center (the “Town Center”). The revenue recognized and resulting gain relates to the progress in completing the

2

 


 

infrastructure improvements at the Town Center, currently estimated at approximately 95% complete, which improvements are expected to be completed before the end of November 2016.

 

The Town Center percentage-of-completion summary is as follows:

 

Purchaser

 

Revenue Recognized in
Q3 2016
(1)

Gain Recognized in Q3 2016 (2)

Revenue Recognized YTD

Q3 2016 (1)

Gain Recognized YTD Q3 2016 (2)

Deferred Revenue as of September 30, 2016 (3)

Tanger Outlet

 

$
1,553,551 
$
1,250,016 
$
6,682,681 
$
5,356,247 
$
393,546 

Sam's Club

 

796,397 
655,273 
3,423,880 
2,807,171 
130,463 

NADG - First Parcel

 

989,346 
698,832 
4,258,592 
2,989,057 
283,751 

NADG - Outparcel

 

314,462 
264,409 
2,089,796 
1,811,018 
109,802 

Total Town Center Sales

 

$
3,653,756 
$
2,868,530 
$
16,454,949 
$
12,963,493 
$
917,562 

 

(1)

The revenue recognized in each quarter consists of revenue from a portion of the sales price that was previously deferred and revenue from expected reimbursements, as the infrastructure work is completed.

(2)

The gain recognized in each quarter consists of revenue less the allocated cost basis of the infrastructure costs, as the infrastructure work is completed.

(3)

The total revenue remaining to be recognized for the above land transactions includes the above approximately $918,000 of deferred revenue plus an estimated approximately $191,000 of revenue related to the reimbursement of the infrastructure costs to be incurred through completion of the work, less the estimated remaining cost basis of approximately $241,000.

Land Pipeline Update

 

As of October 14, 2016, the Company’s pipeline of potential land sales transactions included the following eight definitive purchase and sale agreements with seven different buyers, representing approximately 39% of our land holdings:

 

 

 

Contract (or Buyer)/Parcel

 

Acres

 

Contract Amount ($000's)

 

Price Per Acre

($ Rounded 000’s)

 

Estimated

Timing

1

 

Commercial/Retail

 

 

$
1,175 

 

$
294,000 

 

‘18

2

 

Mixed-Use Retail

 

22 

 

5,574 

 

253,000 

 

‘17

3

 

Mixed-Use Retail (NADG)

 

82 

 

20,187 

 

248,000 

 

’17 - ‘18

4

 

Commercial/Retail

 

 

1,470 

 

245,000 

 

‘17

5

 

AR Residential (Minto)

 

1,581 

 

28,651 

 

18,000 

 

’16 – ‘17

6

 

AR Residential (Minto)

 

1,686 

 

31,360 

 

19,000 

 

’18 – ’19

7

 

SF Residential (ICI)

 

600 

 

9,000 

 

15,000 

 

’16 – ‘17

8

 

SF Residential

 

73 

 

1,050 

 

14,000 

 

‘17

 

 

Totals

 

4,054 

 

$
98,467 

 

$
24,000 

 

 

 

 

 

 

 

 

 

 

 

 

 

As noted above, all of these agreements contemplate closing dates ranging from the fourth quarter of 2016 through fiscal year 2018, and the Company expects some of the transactions to close in 2016, although the buyers are not contractually obligated to close until after 2016. Each of the transactions are in varying stages of due diligence by the various buyers including, in some instances, having made submissions to the planning and development departments of the City of Daytona Beach, and other permitting activities with other applicable governmental authorities. In addition to other customary closing conditions, the majority of these transactions are conditioned upon the receipt of approvals or permits from those various governmental authorities, as well as other matters that are beyond our control. If such approvals are not obtained, the prospective buyers may have the ability to terminate their respective agreements prior to closing. As a result, there can be no assurances regarding the likelihood or timing of any one of these potential land transactions being completed or the final terms thereof, including the sales price.

 

Minto Communities

3

 


 

 

One of the definitive sales contracts is with an affiliate of Minto Communities for Minto’s development of Oasis Daytona, a 3,400-unit master planned age-restricted resort-style community on a 1,586-acre parcel (the “Minto Parcel”) of the Company’s land holdings west of Interstate 95 (the “First Minto Transaction”). The First Minto Transaction was originally executed in May 2014. On September 27, 2016, the Company sold approximately 4.5 acres (the “Sales Center Site”) included in the Minto Parcel to Minto for a purchase price of approximately $205,000, or approximately $46,000 per acre.  Minto has begun construction on the Sales Center Site to build the sales center for Oasis Daytona. In addition, during the quarter, the Company agreed to a price reduction of $1.0 million for the remaining 1,581 acres in the First Minto Transaction to reflect the estimated costs Minto will incur in connection with the wetlands restoration program the Company agreed to in its settlement with governmental environmental agencies regarding the Company’s agricultural activities prior to 2012. The First Minto Transaction provides for recourse seller financing, which if Minto elects to utilize will require the Company to monetize the seller financing note within 180 days of closing to effectuate a 1031 exchange transaction for the total amount of the land transaction proceeds.

 

Subsurface Interests Update

 

Sale of Portfolio of Subsurface Interests

 

On April 13, 2016, the Company entered into a purchase and sale agreement with an affiliate of Land Venture Partners, LLC (“LVP”) for the sale of its approximately 500,000 acres of subsurface interests (the “Interests”), including the royalty interests in two operating oil wells in Lee County, Florida and its interests in the oil exploration lease with Kerogen Florida Energy Company LP, for a sales price of approximately $24 million (the “Subsurface Sale”). The Subsurface Sale agreement was subsequently amended to allow for certain portions of the Interests to be excluded from the Subsurface Sale and retained by the Company, with a corresponding reduction in transaction price. The agreement currently contemplates a closing of the Subsurface Sale prior to year-end 2016. 

 

Subsequent to September 30, 2016, LVP provided the Company with a proposal to significantly reduce the Interests covered by the Subsurface SaleThe Company is currently reviewing LVP’s submission and intends to formalize a response in the near term.

 

Financial Results

 

Revenue

 

Total revenue for the quarter ended September 30, 2016 increased to approximately $12.2 million, as compared to approximately $8.3 million during the same period in 2015. This increase was primarily the result of the following:

 

·

An increase in revenue from our real estate operations of approximately $2.9 million, reflecting approximately $3.7 million in revenue from the percentage-of-completion revenue recognition noted earlier and the final incentive payment related to the distribution center land sale in 2014 as compared to approximately $1.0 million in land sales in the same period in 2015; and

·

An increase in revenue from our income property operations of approximately $987,000 reflecting approximately $1.0 million of incremental rent revenue due to the addition of the 245 Riverside Avenue property, acquired in July 2015, and the Wells Fargo property, acquired in November 2015, offset by a reduction of approximately $634,000 in single-tenant rent revenue due to recent dispositions. Included in the increased revenue during the quarter ended September 30, 2016 is approximately $559,000 in non-cash revenue related to the accretion of the below-market lease intangible primarily attributable to the Wells Fargo property.

 

Total revenue for the nine months ended September 30, 2016 increased approximately $20.2 million to approximately $43.4 million, as compared to approximately $23.2 million during the same period in 2015. This increase was primarily the result of the following:

 

4

 


 

·

An increase in revenue from our real estate operations of approximately $15.0 million reflecting approximately $16.5 million in revenue from the percentage-of-completion revenue recognition noted earlier and the final incentive payment related to the distribution center land sale in 2014 as compared to approximately $1.9 million in land sales in the same period in 2015; and

·

An increase in revenue from our income property operations of approximately $5.1 million, reflecting approximately $4.5 million of incremental rent revenue due to the addition of the 245 Riverside and Wells Fargo properties, offset by a reduction of approximately $1.3 million in single-tenant rent revenue due to recent dispositions. Included in the increased revenue during the nine months ended September 30, 2016 is approximately $1.7 million in non-cash revenue related to the accretion of the below-market lease intangible primarily attributable to the Wells Fargo property.

 

Net Income

 

Net income for the quarter ended September 30, 2016 was approximately $8.2 million, compared to approximately $2.1 million in the same period in 2015. Net income per share for the quarter ended September 30, 2016 was $1.44 per share, as compared to $0.36 per share during the same period in 2015, an increase of $1.08 per share.

 

Our results in the third quarter of 2016 reflected the following:

·

Approximately $2.9 million in gains from the aforementioned percentage-of-completion revenue recognition on the Town Center land sales;

·

An increase of net operating income (revenue less the direct cost of revenues) from our income property operations of approximately $554,000 and gains from the disposition of income properties during the quarter that exceeded gains from dispositions in the same period in 2015 by approximately $7.7 million;

·

An increase in depreciation and amortization of approximately $528,000 resulting from the growth in our income property portfolio; and

·

An increase in interest expense of approximately $562,000 reflecting our increased fixed rate debt, the write off of approximately $367,000 of unamortized loan costs related to the $23.1 million mortgage assumed by the buyer of the 14 property portfolio sale and a smaller balance outstanding on our credit facility. 

 

Net income for the nine months ended September 30, 2016 was approximately $11.2 million, compared to approximately $2.7 million in the same period in 2015. Net income per share for the nine months ended September 30, 2016 was $1.96 per share, as compared to $0.46 per share during the same period in 2015, an increase of $1.50 per share.

 

Our results in the nine months ended September 30, 2016 reflected the following:

·

Approximately $13.0 million in gains from the aforementioned percentage-of-completion revenue recognition on the Town Center land sales;

·

An increase of net operating income (revenue less the direct cost of revenues) from our income property operations of approximately $3.6 million and gains from the disposition of income properties during the nine months ended September 30, 2016 that exceeded the same period in 2015 by approximately $9.1 million;

·

The recognition of impairment charges of approximately $2.2 million related to a charge of approximately $1.2 million in connection with the sales of income properties in Sebring, Florida and Altamonte Springs, Florida which were sold in April and September 2016, respectively, and impairment charges recognized on certain land sales contracts of approximately $1.0 million in 2016;

·

An increase in depreciation and amortization of approximately $2.2 million resulting from the growth in our income property portfolio;

·

An increase in general and administrative expenses of approximately $2.4 million primarily due to an increase in non-cash stock compensation expense of approximately $1.5 million, of which approximately $1.6 million is related to the acceleration of stock compensation expense in connection with the cancellation of certain grants in the first quarter of 2016, and increased legal costs of approximately $1.2 million, primarily related to certain shareholder matters; and

5

 


 

·

An increase in interest expense of approximately $1.9 million reflecting our increased fixed rate debt and smaller balance outstanding on our credit facility.

 

Review of 2016 Guidance

 

The following summary provides a review of the Company’s guidance for the year ending December 31, 2016 compared to the operating results and leverage through the nine months ended September 30, 2016 and the investment and disposition activity and land transactions through the date of this earnings release:

 

 

 

2016 Guidance

YTD Q3 2016

Reported Earnings Per Share (1)

 

$2.75-$3.00/share

$1.96/share

Acquisition of Income-Producing Assets

 

$70mm - $85mm

$79.8mm

Target Investment Yields (Initial Yield – Unlevered)

 

6% - 8%

6.14% 

Disposition of Non-Core Income Properties (2)

 

$15.0mm - $25mm

$22.7mm

Target Disposition Yields (2)

 

7% - 10%

8.2% 

Land Transactions (Sales Value)

 

$25mm - $35mm

$5.4mm

Leverage Target (as % of Total Enterprise Value)

 

<40%

29.7% 

 

 

 

 

(1)

Earnings per share guidance provided in February 2016 excluded the gain on the disposition of the Portfolio Sale which equaled $1.20 per share, therefore, for comparison to the Company’s earnings per share guidance, the earnings per share would equal $0.76 per share

(2)

Excludes Portfolio Sale

 

Governance and Compensation Policy Actions

 

During the quarter ended September 30, 2016, as part of its initiatives regarding governance and compensation policies, the Company’s Board of Directors completed the following actions:

 

·

Board composition. Appointed Laura M. Franklin as a director and added Ms. Franklin to the Board’s Audit Committee and Compensation Committee.

 

·

Stock ownership requirements.  Adopted and the following policies:

 

i.

require the Company’s chief executive officer to own Company stock in an amount equal to at least six times his or her base salary;

ii.

prohibit directors and executive officers of the Company from pledging the shares of Company stock they own or having margin loans secured by the shares of Company stock they own; and

iii.

require directors of the Company to own Company stock in an amount equal to five times their annual cash retainer.

 

·

Compensation policies.  Adopted the following policies:

i.

added a minimum holding period requirement for net equity grants until applicable stock ownership requirements are satisfied;

ii.

expressly prohibited the Company from exchanging underwater incentive stock options for cash; and

iii.

expanded the Company’s claw-back provisions to cover all incentive compensation, including cash.

 

·

Shareholder feedback on say-on-pay vote.  The Company and its Compensation Committee have begun one-on-one personal outreach meetings with the Company’s shareholders to obtain feedback regarding the Company’s executive compensation program. 

 

On October 19, 2016, A. Chester Skinner, III notified the Company of his intention not to stand for re-election to the Board of Directors when his current term expires at the Company’s 2017 annual meeting of shareholders. Mr. Skinner currently serves on the Audit Committee and the Governance Committee of the Board. Mr. Skinner’s decision not to stand for re-election did not relate to any disagreement with the Company.  Mr. Skinner will remain a member of the Company’s Board of Directors until the Company’s 2017 annual meeting of shareholders.

 

6

 


 

The Board approved a quarterly dividend of $0.04 for shareholders of record on November 10, 2016, to be paid on November 30, 2016.  

 

CEO and CFO Comments on Operating Results  

 

Mark E. Patten, senior vice president and chief financial officer, stated, “We’re pleased with our strong results for the quarter and our liquidity position at quarter end,  with more than $9 million in cash, approximately $3.1 million in restricted cash available to reinvest, and the borrowing capacity available under our credit facility which equals nearly $59 million as of quarter end.” Mr. Patten continued, “While we remain optimistic in our ability to achieve our full year 2016 guidance for earnings, that objective reflects the level of closed land sales in our guidance.” 

 

John P. Albright, president and chief executive officer, stated, “We are pleased with the pace of execution of our business plan, however, our major land transactions we anticipate closing before the end of the year are almost entirely dependent on the permitting process, whose timing is out of the control of the Company and our buyers.”

 

About Consolidated-Tomoka Land Co.

 

Consolidated-Tomoka Land Co. is a Florida-based publicly traded real estate company, which owns a portfolio of income investments in diversified markets in the United States including over 1.6 million square feet of income properties, as well as approximately 10,500 acres of land in the Daytona Beach area. Visit our website at www.ctlc.com.

 

We encourage you to review our most recent investor presentation, which has been updated for the results for the year ended December 31, 2015, available on our website at www.ctlc.com.  

 

SAFE HARBOR

 

Certain statements contained in this press release (other than statements of historical fact) are forward-looking statements.  Words such as “believe,” “estimate,” “expect,” “intend,” “anticipate,” “will,” “could,” “may,” “should,” “plan,” “potential,” “predict,” “forecast,” “project,” and similar expressions and variations thereof identify certain of such forward-looking statements, which speak only as of the dates on which they were made.  Although forward-looking statements are made based upon management’s expectations and beliefs concerning future Company actions and developments and their potential effect upon the Company, a number of factors could cause the Company’s actual results to differ materially from those set forth in the forward-looking statements. Such factors may include uncertainties associated with the closing of pending transactions, the completion of 1031 transactions, and the permitting processes for certain land transactions, as well as the uncertainties and risk factors discussed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015 as filed with the Securities and Exchange Commission.  There can be no assurance that future developments will be in accordance with management’s expectations or that the effect of future developments on the Company will be those anticipated by management.

7

 


 

CONSOLIDATED-TOMOKA LAND CO.

CONSOLIDATED BALANCE SHEETS

 

 

 

(Unaudited)
September 30,
2016

 

December 31,
2015

ASSETS

 

 

 

 

Property, Plant, and Equipment:

 

 

 

 

  Income Properties, Land, Buildings, and Improvements

 

$
241,841,215 

 

$                 268,970,875

  Golf Buildings, Improvements, and Equipment

 

3,450,342 

 

3,432,681 

  Other Furnishings and Equipment

 

1,062,472 

 

1,044,139 

  Construction in Progress

 

2,519,706 

 

50,610 

     Total Property, Plant, and Equipment

 

248,873,735 

 

273,498,305 

  Less, Accumulated Depreciation and Amortization

 

(15,016,672)

 

(16,242,277)

     Property, Plant, and Equipment—Net

 

233,857,063 

 

257,256,028 

Land and Development Costs ($11,613,782 and $11,329,574 Related to Consolidated VIE as of September 30, 2016 and December 31, 2015, respectively)

 

58,460,992 

 

53,406,020 

Intangible Lease Assets—Net

 

31,002,084 

 

20,087,151 

Assets Held for Sale

 

 

Impact Fee and Mitigation Credits

 

4,062,228 

 

4,554,227 

Commercial Loan Investments

 

23,960,467 

 

38,331,956 

Cash and Cash Equivalents

 

9,041,486 

 

4,060,677 

Restricted Cash

 

6,643,732 

 

14,060,523 

Investment Securities

 

 

5,703,767 

Refundable Income Taxes

 

1,931,359 

 

858,471 

Other Assets

 

8,584,059 

 

6,034,824 

        Total Assets

 

$
377,543,470 

 

$
404,353,644 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

Liabilities:

 

 

 

 

  Accounts Payable

 

$
1,761,159 

 

$                     1,934,417

  Accrued and Other Liabilities

 

8,117,733 

 

8,867,919 

  Deferred Revenue

 

3,031,700 

 

14,724,610 

  Intangible Lease Liabilities - Net

 

30,919,973 

 

31,979,559 

  Accrued Stock-Based Compensation

 

52,154 

 

135,554 

  Deferred Income Taxes—Net

 

48,835,542 

 

39,526,406 

  Long-Term Debt

 

135,553,756 

 

166,796,853 

        Total Liabilities

 

228,272,017 

 

263,965,318 

Commitments and Contingencies

 

 

 

 

Shareholders’ Equity:

 

 

 

 

  Consolidated-Tomoka Land Co. Shareholders' Equity:

 

 

 

 

  Common Stock – 25,000,000 shares authorized; $1 par value, 6,018,816
     shares issued and 5,745,514 shares outstanding at September 30, 2016;
     6,068,310 shares issued and 5,908,437 shares outstanding at December 31, 2015

 

5,911,812 

 

5,901,510 

  Treasury Stock – 273,302 shares at September 30, 2016; 159,873 shares at December 31, 2015

 

(13,350,705)

 

(7,866,410)

  Additional Paid-In Capital

 

20,118,710 

 

16,991,257 

  Retained Earnings

 

131,144,058 

 

120,444,002 

  Accumulated Other Comprehensive Loss

 

(225,240)

 

(688,971)

     Total Consolidated-Tomoka Land Co. Shareholders' Equity

 

143,598,635 

 

134,781,388 

Noncontrolling Interest in Consolidated VIE

 

5,672,818 

 

5,606,938 

        Total Shareholders’ Equity

 

149,271,453 

 

140,388,326 

        Total Liabilities and Shareholders’ Equity

 

$
377,543,470 

 

$                 404,353,644

 

8

 


 

CONSOLIDATED-TOMOKA LAND CO.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

2016

 

2015

 

2016

 

2015

Revenues

 

 

 

 

 

 

 

 

Income Properties

 

$
6,021,331 

 

$
5,034,090 

 

$
18,483,654 

 

$
13,426,817 

Interest Income from Commercial Loan Investments

 

534,212 

 

546,640 

 

2,050,507 

 

1,816,834 

Real Estate Operations

 

4,643,646 

 

1,748,398 

 

18,979,164 

 

3,976,340 

Golf Operations

 

1,001,368 

 

949,083 

 

3,877,923 

 

3,935,076 

Agriculture and Other Income

 

10,388 

 

19,504 

 

48,070 

 

59,181 

Total Revenues

 

12,210,945 

 

8,297,715 

 

43,439,318 

 

23,214,248 

Direct Cost of Revenues

 

 

 

 

 

 

 

 

Income Properties

 

(1,430,642)

 

(997,760)

 

(3,811,389)

 

(2,321,493)

Real Estate Operations

 

(1,257,183)

 

(316,613)

 

(4,638,865)

 

(1,221,189)

Golf Operations

 

(1,302,920)

 

(1,355,469)

 

(4,154,684)

 

(4,201,313)

Agriculture and Other Income

 

(52,894)

 

(51,484)

 

(153,599)

 

(149,830)

Total Direct Cost of Revenues

 

(4,043,639)

 

(2,721,326)

 

(12,758,537)

 

(7,893,825)

General and Administrative Expenses

 

(1,821,827)

 

(2,778,960)

 

(8,518,410)

 

(6,123,603)

Impairment Charges

 

 

 

(2,180,730)

 

(510,041)

Depreciation and Amortization

 

(1,945,460)

 

(1,417,129)

 

(5,818,386)

 

(3,644,620)

Gain on Disposition of Assets

 

11,479,490 

 

3,763,140 

 

12,842,438 

 

3,781,329 

Total Operating Expenses

 

3,668,564 

 

(3,154,275)

 

(16,433,625)

 

(14,390,760)

Operating Income

 

15,879,509 

 

5,143,440 

 

27,005,693 

 

8,823,488 

Investment Income (Loss)

 

2,531 

 

170,466 

 

(561,162)

 

395,743 

Interest Expense

 

(2,454,390)

 

(1,892,145)

 

(6,700,593)

 

(4,847,081)

Income Before Income Tax Expense

 

13,427,650 

 

3,421,761 

 

19,743,938 

 

4,372,150 

Income Tax Expense

 

(5,281,646)

 

(1,349,480)

 

(8,624,727)

 

(1,721,896)

Net Income

 

8,146,004 

 

2,072,281 

 

11,119,211 

 

2,650,254 

Less: Net Loss (Income) Attributable to

   Noncontrolling Interest in Consolidated VIE

 

15,010 

 

7,590 

 

36,964 

 

7,590 

Net Income Attributable to Consolidated-Tomoka

    Land Co.

 

$
8,161,014 

 

$
2,079,871 

 

$
11,156,175 

 

$
2,657,844 

 

 

 

 

 

 

 

 

 

Per Share Information:

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka

    Land Co.

 

$                1.44

 

$                    0.36

 

$            1.96

 

$          0.46

Diluted

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka

    Land Co.

 

$                1.44

 

$                    0.36

 

$            1.95

 

$          0.45

Dividends Declared and Paid

 

$                0.04

 

$                    —

 

$            0.08

 

$          0.04

 

 

 

 

 

 

 

9