x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For
the Quarterly period ended June 30,
2011
|
|
OR | |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from _______________________ to ______________________ | |
Commission file number 1-7865 |
HMG/COURTLAND PROPERTIES, INC. | ||
(Exact name of small business issuer as specified in its charter) | ||
Delaware
|
59-1914299
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
|
1870 S. Bayshore Drive,
Coconut Grove, Florida
|
33133
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
305-854-6803
|
||
(Registrant’s
telephone number, including area code)
|
||
Not Applicable
|
||
(Former
name, former address and former fiscal year, if
changed since last report)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
(Do not check if a smaller reporting company) |
PAGE
NUMBER
|
|||||
PART I. Financial Information | |||||
Item 1.
|
Financial
Statements
|
||||
1
|
|||||
2
|
|||||
3
|
|||||
4
|
|||||
12
|
|||||
16
|
|||||
16
|
|||||
17
|
|||||
17
|
|||||
17
|
|||||
17
|
|||||
17
|
|||||
17
|
|||||
18
|
June
30,
|
December
31,
|
|||||||
2011
|
2010
|
|||||||
(UNAUDITED)
|
||||||||
ASSETS
|
||||||||
Investment
properties, net of accumulated depreciation:
|
||||||||
Commercial
properties
|
$ | 7,181,986 | $ | 7,259,225 | ||||
Hotel,
club and spa facility
|
3,552,216 | 3,649,217 | ||||||
Marina
properties
|
1,999,626 | 2,110,445 | ||||||
Land
held for development
|
27,689 | 27,689 | ||||||
Total
investment properties, net
|
12,761,517 | 13,046,576 | ||||||
Cash
and cash equivalents
|
3,449,015 | 3,618,200 | ||||||
Cash
and cash equivalents-restricted
|
— | 2,379,947 | ||||||
Investments
in marketable securities
|
1,923,382 | 2,093,109 | ||||||
Other
investments
|
3,709,571 | 3,769,417 | ||||||
Investment
in affiliate
|
2,834,264 | 2,813,634 | ||||||
Loans,
notes and other receivables
|
537,099 | 742,411 | ||||||
Notes
and advances due from related parties
|
703,100 | 698,341 | ||||||
Deferred
taxes
|
530,000 | 480,000 | ||||||
Goodwill
|
5,628,627 | 5,628,627 | ||||||
Other
assets
|
640,752 | 657,541 | ||||||
TOTAL
ASSETS
|
$ | 32,717,327 | $ | 35,927,803 | ||||
LIABILITIES
|
||||||||
Mortgages
and notes payable
|
$ | 14,909,158 | $ | 17,509,155 | ||||
Accounts
payable, accrued expenses and other
liabilities
|
854,248 | 894,894 | ||||||
Interest
rate swap contract payable
|
1,380,000 | 1,462,000 | ||||||
TOTAL
LIABILITIES
|
17,143,406 | 19,866,049 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Excess
common stock, $1 par value; 100,000 shares
authorized: no shares issued
|
— | — | ||||||
Common
stock, $1 par value; 1,200,000 shares authorized and
1,023,955 issued
|
1,023,955 | 1,023,955 | ||||||
Additional
paid-in capital
|
24,313,341 | 24,313,341 | ||||||
Less:
Treasury stock at cost (13,529 shares as of June 30,
2011 and December 31, 2010)
|
(60,388 | ) | (60,388 | ) | ||||
Undistributed
gains from sales of properties, net of losses
|
41,572,120 | 41,572,120 | ||||||
Undistributed
losses from operations
|
(53,832,005 | ) | (53,443,832 | ) | ||||
Accumulated
other comprehensive loss
|
(690,000 | ) | (731,000 | ) | ||||
Total
stockholders’ equity
|
12,327,023 | 12,674,196 | ||||||
Non
controlling interest
|
3,246,898 | 3,387,558 | ||||||
TOTAL
EQUITY
|
15,573,921 | 16,061,754 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 32,717,327 | $ | 35,927,803 |
For
the three months ended
|
For
the six months ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
REVENUES
|
||||||||||||||||
Real
estate rentals and related revenue
|
$ | 464,209 | $ | 457,238 | $ | 927,561 | $ | 920,860 | ||||||||
Food
& beverage sales
|
1,607,675 | 1,649,699 | 3,295,691 | 3,143,611 | ||||||||||||
Marina
revenues
|
402,480 | 438,698 | 815,379 | 870,797 | ||||||||||||
Spa
revenues
|
97,678 | 106,976 | 209,797 | 215,591 | ||||||||||||
Total
revenues
|
2,572,042 | 2,652,611 | 5,248,428 | 5,150,859 | ||||||||||||
EXPENSES
|
||||||||||||||||
Operating
expenses:
|
||||||||||||||||
Rental
and other properties
|
165,994 | 153,983 | 347,997 | 318,246 | ||||||||||||
Food
and beverage cost of sales
|
447,991 | 436,555 | 921,679 | 853,537 | ||||||||||||
Food
and beverage labor and related costs
|
340,129 | 357,504 | 685,631 | 721,161 | ||||||||||||
Food
and beverage other operating costs
|
526,091 | 536,609 | 1,063,951 | 1,011,418 | ||||||||||||
Marina
expenses
|
224,365 | 244,772 | 443,146 | 488,215 | ||||||||||||
Spa
expenses
|
107,078 | 96,892 | 209,898 | 192,027 | ||||||||||||
Depreciation
and amortization
|
236,448 | 228,819 | 617,742 | 510,429 | ||||||||||||
Adviser’s
base fee
|
255,000 | 255,000 | 510,000 | 510,000 | ||||||||||||
General
and administrative
|
78,916 | 121,573 | 172,959 | 217,126 | ||||||||||||
Professional
fees and expenses
|
109,204 | 113,891 | 196,330 | 188,673 | ||||||||||||
Directors’
fees and expenses
|
21,306 | 23,762 | 45,306 | 52,975 | ||||||||||||
Total
operating expenses
|
2,512,522 | 2,569,360 | 5,214,639 | 5,063,807 | ||||||||||||
Interest
expense
|
218,461 | 271,782 | 470,650 | 531,704 | ||||||||||||
Total
expenses
|
2,730,983 | 2,841,142 | 5,685,289 | 5,595,511 | ||||||||||||
Loss
before other income and income taxes
|
(158,941 | ) | (188,531 | ) | (436,861 | ) | (444,652 | ) | ||||||||
Net
realized and unrealized (losses) gains from
investments in marketable securities
|
(30,978 | ) | (156,303 | ) | 31,980 | (28,823 | ) | |||||||||
Net
income from other investments
|
35,978 | 19,910 | 45,312 | 218,186 | ||||||||||||
Realized
loss on interest rate swap agreement
|
— | — | (198,400 | ) | — | |||||||||||
Other
than temporary impairment losses from other
investments
|
(86,707 | ) | (50,000 | ) | (86,707 | ) | (50,000 | ) | ||||||||
Interest,
dividend and other income
|
30,135 | 59,900 | 126,022 | 177,981 | ||||||||||||
Total
other (loss) income
|
(51,572 | ) | (126,493 | ) | (81,793 | ) | 317,344 | |||||||||
Loss
before income taxes
|
(210,513 | ) | (315,024 | ) | (518,654 | ) | (127,308 | ) | ||||||||
Benefit
from income taxes
|
(59,000 | ) | (90,000 | ) | (50,000 | ) | (18,000 | ) | ||||||||
Net
loss
|
(151,513 | ) | (225,024 | ) | (468,654 | ) | (109,308 | ) | ||||||||
Less:
Net (income) loss attributable to noncontrolling
interest in consolidated entities
|
(30,529 | ) | (62,403 | ) | 80,481 | (81,395 | ) | |||||||||
Net
loss attributable to the Company
|
$ | (182,042 | ) | $ | (287,427 | ) | $ | (388,173 | ) | $ | (190,703 | ) | ||||
Other
comprehensive income (loss):
|
||||||||||||||||
Unrealized
(loss) gain on interest rate swap agreement
|
$ | (89,500 | ) | $ | (217,000 | ) | $ | 41,000 | $ | (271,000 | ) | |||||
Total
other comprehensive (loss) income
|
(89,500 | ) | (217,000 | ) | 41,000 | (271,000 | ) | |||||||||
Comprehensive
loss
|
$ | (271,542 | ) | $ | (504,427 | ) | $ | (347,173 | ) | $ | (461,703 | ) | ||||
Net
loss Per Common Share:
|
||||||||||||||||
Basic
and diluted
|
$ | (0.18 | ) | $ | (0.28 | ) | $ | (0.38 | ) | $ | (0.19 | ) | ||||
Weighted
average common shares outstanding-Basic and
diluted
|
1,010,426 | 1,021,383 | 1,010,426 | 1,021,383 |
For
the six months
|
||||||||
ended
June 30,
|
||||||||
2011
|
2010
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss attributable to the Company
|
$ | (388,173 | ) | $ | (190,703 | ) | ||
Adjustments
to reconcile net loss attributable to the Company to
net cash provided by operating activities:
|
||||||||
Depreciation
and amortization
|
617,742 | 510,429 | ||||||
Net
income from other investments, excluding impairment
losses
|
(45,312 | ) | (218,186 | ) | ||||
Other
than temporary impairment loss from other
investments
|
86,707 | 50,000 | ||||||
Net
(gain) loss from investments in marketable
securities
|
(31,980 | ) | 28,823 | |||||
Realized
loss on interest rate swap agreement
|
198,400 | — | ||||||
Net
(loss) income attributable to non controlling
interest
|
(80,481 | ) | 81,395 | |||||
Deferred
income tax benefit
|
(50,000 | ) | (18,000 | ) | ||||
Changes
in assets and liabilities:
|
||||||||
Other
assets and other receivables
|
52,477 | (161,878 | ) | |||||
Accounts
payable, accrued expenses and other
liabilities
|
(43,084 | ) | 127,887 | |||||
Total
adjustments
|
704,469 | 400,470 | ||||||
Net
cash provided by operating activities
|
316,296 | 209,767 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
and improvements of properties
|
(163,057 | ) | (90,137 | ) | ||||
Decrease
in notes and advances from related parties
|
(4,759 | ) | 7,710 | |||||
Collections
of mortgage loans and notes receivables
|
— | 163,975 | ||||||
Distributions
from other investments
|
119,222 | 233,064 | ||||||
Contributions
to other investments
|
(118,963 | ) | (108,577 | ) | ||||
Net
proceeds from sales and redemptions of
securities
|
641,788 | 2,632,920 | ||||||
Purchase
of marketable securities
|
(440,081 | ) | (825,889 | ) | ||||
Net
cash provided by investing activities
|
34,150 | 2,013,066 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Repayment
of mortgages and notes payables
|
(2,599,997 | ) | (426,669 | ) | ||||
Partial
settlement of interest rate swap contract
|
(198,400 | ) | — | |||||
Withdrawals
from (deposits to) restricted cash
|
2,379,947 | (839,424 | ) | |||||
Distributions
to minority partners
|
(101,181 | ) | (13,551 | ) | ||||
Net
cash used in financing activities
|
(519,631 | ) | (1,279,644 | ) | ||||
Net
(decrease) increase in cash and cash
equivalents
|
(169,185 | ) | 943,189 | |||||
Cash
and cash equivalents at beginning of the year
|
3,618,200 | 1,909,218 | ||||||
Cash
and cash equivalents at end of the year
|
$ | 3,449,015 | $ | 2,852,407 | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid during the period for interest
|
$ | 471,000 | $ | 532,000 | ||||
Cash
paid during the period for income taxes
|
$ | — | $ | — |
Summarized
Combined statements of income
Bayshore
Landing, LLC and
Bayshore
Rawbar, LLC
|
For
the three months ended
June
30, 2011
|
For
the three months ended
June
30, 2010
|
For
the six
months
ended
June
30, 2011
|
For
the six
months
ended
June
30, 2010
|
||||||||||||
Revenues:
|
||||||||||||||||
Food
and Beverage Sales
|
$ | 1,608,000 | $ | 1,650,000 | $ | 3,296,000 | $ | 3,144,000 | ||||||||
Marina
dockage and related
|
271,000 | 315,000 | 557,000 | 619,000 | ||||||||||||
Retail/mall
rental and related
|
147,000 | 144,000 | 294,000 | 296,000 | ||||||||||||
Total
Revenues
|
2,026,000 | 2,109,000 | 4,147,000 | 4,059,000 | ||||||||||||
Expenses:
|
||||||||||||||||
Cost
of food and beverage sold
|
448,000 | 437,000 | 922,000 | 854,000 | ||||||||||||
Labor
and related costs
|
292,000 | 308,000 | 590,000 | 626,000 | ||||||||||||
Entertainers
|
48,000 | 49,000 | 96,000 | 95,000 | ||||||||||||
Other
food and beverage related costs
|
150,000 | 158,000 | 307,000 | 295,000 | ||||||||||||
Other
operating costs
|
28,000 | 61,000 | 70,000 | 131,000 | ||||||||||||
Repairs
and maintenance
|
108,000 | 68,000 | 214,000 | 121,000 | ||||||||||||
Insurance
|
130,000 | 143,000 | 254,000 | 285,000 | ||||||||||||
Management
fees
|
76,000 | 65,000 | 160,000 | 126,000 | ||||||||||||
Utilities
|
70,000 | 72,000 | 124,000 | 125,000 | ||||||||||||
Ground
rent
|
224,000 | 210,000 | 446,000 | 419,000 | ||||||||||||
Interest
|
166,000 | 218,000 | 367,000 | 424,000 | ||||||||||||
Depreciation
and amortization (a)
|
168,000 | 177,000 | 483,000 | 360,000 | ||||||||||||
Realized
loss on interest rate swap (Note 7)
|
— | — | 198,000 | — | ||||||||||||
Total
Expenses
|
1,908,000 | 1,966,000 | 4,231,000 | 3,861,000 | ||||||||||||
Net
income (loss)
|
$ | 118,000 | $ | 143,000 | $ | (84,000 | ) | $ | 198,000 |
(a)
|
Includes
approximately $145,000 loan costs which were fully
amortized in conjunction with the Monty’s loan
modification in March 2011.
|
Three
months ended
June
30,
|
Six
months ended
June
30,
|
|||||||||||||||
Description
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Net
realized (loss) gain from sales of securities
|
$ | (2,000 | ) | $ | 7,000 | $ | 78,000 | $ | 253,000 | |||||||
Unrealized
net loss in trading securities
|
(29,000 | ) | (163,000 | ) | (46,000 | ) | (282,000 | ) | ||||||||
Total
net (loss) gain from investments in marketable
securities
|
$ | (31,000 | ) | $ | (156,000 | ) | $ | 32,000 | $ | (29,000 | ) |
Three
months ended June 30,
|
Six
months ended June 30,
|
|||||||||||||||
Description
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Partnership
owning diversified businesses
|
$ | 25,000 | $ | — | $ | 25,000 | $ | 180,000 | ||||||||
Technology
and related
|
— | 2,000 | 2,000 | |||||||||||||
Income
from investment in 49% owned affiliate (T.G.I.F.
Texas, Inc.)
|
11,000 | 18,000 | 20,000 | 36,000 | ||||||||||||
Total
net income from other investments (excluding other
than temporary impairment losses)
|
$ | 36,000 | $ | 20,000 | $ | 45,000 | $ | 218,000 |
Three
months ended June 30,
|
Six
months ended June 30,
|
|||||||||||||||
Description
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Real
estate and related (a)
|
$ | (84,000 | ) | $ | (50,000 | ) | $ | (84,000 | ) | $ | (50,000 | ) | ||||
Other
|
(3,000 | ) | — | (3,000 | ) | — | ||||||||||
Total
other than temporary impairment losses from other
investments
|
$ | (87,000 | ) | $ | (50,000 | ) | $ | (87,000 | ) | $ | (50,000 | ) |
(a)
|
In
June 2011 the Company recognized an impairment loss
of approximately $84,000 from an investment in a
partnership which operates and leases executive
suites in Miami, Florida. The Company has funded
$120,000 to date in this investment and the losses
incurred were associated with the initial start up of
the venture in 2010.
|
As
of June 30, 2011
|
||||||||||||||||||||||||
Less
than 12 Months
|
Greater
than 12 Months
|
Total
|
||||||||||||||||||||||
Investment
Description
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
Partnerships
owning investments in technology related
industries
|
$ | 324,000 | $ | (13,000 | ) | $ | 43,000 | $ | (44,000 | ) | $ | 367,000 | $ | (57,000 | ) | |||||||||
Partnerships
owning diversified businesses
|
— | — | 626,000 | (89,000 | ) | 626,000 | (89,000 | ) | ||||||||||||||||
Partnerships
owning real estate and related investments
|
— | — | 302,000 | (49,000 | ) | 302,000 | (49,000 | ) | ||||||||||||||||
Total
|
$ | 324,000 | $ | (13,000 | ) | $ | 971,000 | $ | (182,000 | ) | $ | 1,295,000 | $ | (195,000 | ) |
As
of December 31, 2010
|
||||||||||||||||||||||||
Less
than 12 Months
|
Greater
than 12 Months
|
Total
|
||||||||||||||||||||||
Investment
Description
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
Partnerships
owning investments in technology related
industries
|
— | — | $ | 52,000 | $ | (34,000 | ) | $ | 52,000 | $ | (34,000 | ) | ||||||||||||
Partnerships
owning diversified businesses
|
— | — | 737,000 | (104,000 | ) | 737,000 | (104,000 | ) | ||||||||||||||||
investments
|
— | — | 398,000 | (105,000 | ) | 398,000 | (105,000 | ) | ||||||||||||||||
Total
|
— | — | $ | 1,187,000 | $ | (243,000 | ) | $ | 1,187,000 | $ | (243,000 | ) |
Fair
value measurement at reporting date using
|
||||||||||||||||
Total
June 30, |
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
|||||||||||||
Description
|
2011
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||||
Assets:
|
||||||||||||||||
Cash
equivalents:
|
||||||||||||||||
Time
deposits
|
$ | 54,000 | — | $ | 54,000 | — | ||||||||||
Money
market mutual funds
|
2,107,000 | $ | 2,107,000 | — | — | |||||||||||
Marketable
securities:
|
||||||||||||||||
Corporate
debt securities
|
527,000 | — | 527,000 | — | ||||||||||||
Marketable
equity securities
|
1,396,000 | 1,396,000 | — | — | ||||||||||||
Total
assets
|
$ | 4,084,000 | $ | 3,503,000 | $ | 581,000 | $ | — | ||||||||
Liabilities:
|
||||||||||||||||
Interest
rate swap contract
|
1,380,000 | — | 1,380,000 | — | ||||||||||||
Total
liabilities
|
$ | 1,380,000 | — | $ | 1,380,000 | — |
Fair
value measurement at reporting date using
|
||||||||||||||||
Total
December 31, |
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
|||||||||||||
Description
|
2010
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||||
Assets:
|
||||||||||||||||
Cash
equivalents:
|
||||||||||||||||
Time
deposits
|
$ | 53,000 | — | $ | 53,000 | — | ||||||||||
Money
market mutual funds
|
2,450,000 | $ | 2,450,000 | — | — | |||||||||||
Cash
equivalents – restricted:
|
||||||||||||||||
Money
market mutual funds
|
2,380,000 | 2,380,000 | — | — | ||||||||||||
Marketable
securities:
|
||||||||||||||||
Corporate
debt securities
|
730,000 | — | 730,000 | — | ||||||||||||
Marketable
equity securities
|
1,364,000 | 1,364,000 | — | — | ||||||||||||
Total
assets
|
$ | 6,977,000 | $ | 6,194,000 | $ | 783,000 | — | |||||||||
Liabilities:
|
||||||||||||||||
Interest
rate swap contract
|
1,462,000 | — | 1,462,000 | — | ||||||||||||
Total
liabilities
|
$ | 1,462,000 | — | $ | 1,462,000 | — |
Fair
value measurement at reporting date
using
|
||||||||||||||||||||
Total
June 30, |
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
Total
losses for the three and six months ended
|
||||||||||||||||
Description
|
2011
|
(Level
1)
|
(Level
2) (a)
|
(Level
3) (b)
|
6/30/2011
|
|||||||||||||||
Assets:
|
||||||||||||||||||||
Other
investments by investment focus:
|
||||||||||||||||||||
Technology
& Communication
|
$ | 468,000 | $ | — | $ | 468,000 | $ | — | $ | (3,000 | ) | |||||||||
Diversified
businesses
|
1,416,000 | — | 1,416,000 | — | — | |||||||||||||||
Real
estate and related
|
1,526,000 | — | 545,000 | 981,000 | (84,000 | ) | ||||||||||||||
Other
|
300,000 | — | — | 300,000 | — | |||||||||||||||
$ | 3,710,000 | $ | — | $ | 2,429,000 | $ | 1,281,000 | $ | (87,000 | ) | ||||||||||
Goodwill
(Bayshore)
|
5,628,000 | 5,628,000 | ||||||||||||||||||
Total
assets
|
$ | 9,338,000 | $ | — | $ | 2,429,000 | $ | 6,909,000 | $ | (87,000 | ) |
Fair
value measurement at reporting date
using
|
||||||||||||||||||||
Total
December 31, |
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
Total
gains (losses) for year ended
|
||||||||||||||||
Description
|
2010
|
(Level
1)
|
(Level
2) (a)
|
(Level
3) (b)
|
12/31/2010
|
|||||||||||||||
Assets:
|
||||||||||||||||||||
Other
investments by investment focus:
|
||||||||||||||||||||
Technology
& Communication
|
$ | 469,000 | $ | — | $ | 469,000 | $ | — | $ | (44,000 | ) | |||||||||
Diversified
businesses
|
1,461,000 | — | 1,461,000 | — | 187,000 | |||||||||||||||
Real
estate and related
|
1,539,000 | — | 539,000 | 1,000,000 | (45,000 | ) | ||||||||||||||
Other
|
300,000 | — | — | 300,000 | $ | 14,000 | ||||||||||||||
$ | 3,769,000 | $ | — | $ | 2,469,000 | $ | 1,300,000 | $ | 112,000 | |||||||||||
Goodwill
(Bayshore)
|
5,628,000 | 5,628,000 | (2,100,000 | ) | ||||||||||||||||
Total
assets
|
$ | 9,397,000 | $ | — | $ | 2,469,000 | $ | 6,928,000 | $ | (1,988,000 | ) |
(a)
|
This
class of other investments above which are measured
on a nonrecurring basis using Level 2 input or recent
observable information. These include investments in
certain entities that calculate net asset value per
share (or its equivalent such as member units or an
ownership interest in partners’ capital to
which a proportionate share of net assets is
attributed, “NAV”). This class primarily
consists of private equity funds that have varying
investment focus. These investments can never be
redeemed with the funds. Instead, the nature of the
investments in this class is that distributions are
received through the liquidation of the underlying
assets of the fund. If these investments were held it
is estimated that the underlying assets of the fund
would be liquidated over 5 to 10 years. As of June
30, 2011 and December 31, 2010, it is probable that
all of the investments in this class will be sold at
an amount different from the NAV of the
Company’s ownership interest in partners’
capital. Therefore, the fair values of the
investments in this class have been estimated using
recent observable information such as audited
financial statements and/or statements of
partners’ capital obtained directly from
investees on a quarterly or other regular basis. As
of June 30, 2011 and December 31, 2010 the amount of
the Company’s unfunded commitments related to
the aforementioned investments is approximately
$610,000 and $665,000, respectively.
|
(b)
|
This
class of other investments above which are measured
on a nonrecurring basis using Level 3 unobservable
inputs consist of investments primarily in
commercial real estate in Florida through private
partnerships and two investments in the stock of
private banks in Florida and Texas. The Company
does not know when it will have the ability to
redeem the investments and has categorized them as
a Level 3 fair value measurement. The Level 3 real
estate and related investments of approximately $1
million primarily consist of one investment in a
commercial building located near the
Company’s offices purchased in 2005. This
investment is measured using primarily inputs
provided by the managing member of the partnerships
with whom the Company has done similar transactions
in the past and is well known to management. The
fair values of these real estate investments have
been estimated using the net asset value of the
Company’s ownership interest in
partners’ capital. There have been no gains
or losses realized or unrealized relating to these
investments. The investments in private bank stocks
include a private bank and trust located in Coral
Gables, Florida in the amount of $250,000 made in
2009, and a $50,000 investment in a bank located in
El Campo, Texas made in 2010. The fair values of
these bank stock investments have been estimated
using the cost method less distributions received
and other than temporary impairments. This
investment is valued using inputs provided by the
management of the banks.
|
Level
3 Investments:
|
||||
Balance
at January 1, 2011
|
$ | 1,300,000 | ||
Additional
investment in limited partnership
|
30,000 | |||
Other
than temporary impairment loss
|
(87,000 | ) | ||
Transfers
from Level 2
|
38,000 | |||
Balance
at June 30, 2011
|
$ | 1,281,000 |
Liability Derivative | |||||||||||
June
30, 2011
|
December
31, 2010
|
||||||||||
Fair
Values of Derivative Instruments:
|
Balance
Sheet Location
|
Fair
Value
|
Balance
Sheet Location
|
Fair
Value
|
|||||||
Derivatives
designated as hedging instruments:
|
|||||||||||
Interest
rate swap contract
|
Liabilities
|
$ | 1,380,000 |
Liabilities
|
$ | 1,462,000 | |||||
Total
derivatives designated as hedging instruments under
ASC Topic 815
|
$ | 1,380,000 | $ | 1,462,000 |
Amount
of Gain or (Loss) Recognized in OCI on
|
||||||||||||||||
Derivative
(Effective Portion)
|
||||||||||||||||
For
the three
|
For
the three
|
For
the six
|
For
the six
|
|||||||||||||
Months
ended
|
Months
ended
|
Months
ended
|
Months
ended
|
|||||||||||||
June
30, 2011
|
June
30, 2010
|
June
30, 2011
|
June
30, 2010
|
|||||||||||||
Interest
rate swap contracts
|
$ | (89,500 | ) | $ | (217,000 | ) | $ | 41,000 | $ | (271,000 | ) | |||||
Total
|
$ | (89,500 | ) | $ | (217,000 | ) | $ | 41,000 | $ | (271,000 | ) |
Three
months ended
|
Six
months ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Real
estate and marina rentals
|
$ | 867,000 | $ | 896,000 | $ | 1,743,000 | $ | 1,792,000 | ||||||||
Food
and beverage sales
|
1,607,000 | 1,650,000 | 3,295,000 | 3,144,000 | ||||||||||||
Spa
revenues
|
98,000 | 107,000 | 210,000 | 216,000 | ||||||||||||
Total
net revenues
|
$ | 2,572,000 | $ | 2,653,000 | $ | 5,248,000 | $ | 5,152,000 | ||||||||
Income
(loss) before income taxes:
|
||||||||||||||||
Real
estate and marina rentals
|
$ | 239,000 | $ | 298,000 | $ | 495,000 | $ | 441,000 | ||||||||
Food
and beverage sales
|
56,000 | 40,000 | 114,000 | 43,000 | ||||||||||||
Other
investments and related income
|
(536,000 | ) | (715,000 | ) | (1,047,000 | ) | (693,000 | ) | ||||||||
Total
net loss attributalbe to the Company before income
taxes
|
$ | (241,000 | ) | $ | (377,000 | ) | $ | (438,000 | ) | $ | (209,000 | ) |
Management’s
Discussion and Analysis of Financial Condition
and Results of Operations
|
For
the three months
|
For
the six months
|
|||||||||||||||
ended
June 30,
|
ended
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenues:
|
||||||||||||||||
Food
and Beverage Sales
|
$ | 1,608,000 | $ | 1,650,000 | $ | 3,296,000 | $ | 3,144,000 | ||||||||
Expenses:
|
||||||||||||||||
Cost
of food and beverage sold
|
448,000 | 437,000 | 922,000 | 854,000 | ||||||||||||
Labor
and related costs
|
292,000 | 308,000 | 590,000 | 626,000 | ||||||||||||
Entertainers
|
48,000 | 49,000 | 96,000 | 95,000 | ||||||||||||
Other
food and beverage direct costs
|
64,000 | 68,000 | 131,000 | 129,000 | ||||||||||||
Other
operating costs
|
86,000 | 90,000 | 176,000 | 166,000 | ||||||||||||
Repairs
and maintenance
|
35,000 | 49,000 | 80,000 | 86,000 | ||||||||||||
Insurance
|
81,000 | 68,000 | 157,000 | 139,000 | ||||||||||||
Management
and accounting fees
|
26,000 | 22,000 | 64,000 | 57,000 | ||||||||||||
Utilities
|
65,000 | 65,000 | 128,000 | 123,000 | ||||||||||||
Rent
(as allocated)
|
170,000 | 175,000 | 328,000 | 312,000 | ||||||||||||
Total
Expenses
|
1,315,000 | 1,331,000 | 2,672,000 | 2,587,000 | ||||||||||||
Income
before depreciation and non controlling
interest
|
$ | 293,000 | $ | 319,000 | $ | 624,000 | $ | 557,000 |
Amounts
above are presented as a percentage of sales below:
|
For
the three months
|
For
the six months
|
||||||||||||||
ended
June 30,
|
ended
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenues:
|
||||||||||||||||
Food
and Beverage Sales
|
100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Expenses:
|
||||||||||||||||
Cost
of food and beverage sold
|
28 | % | 26 | % | 28 | % | 27 | % | ||||||||
Labor
and related costs
|
18 | % | 19 | % | 18 | % | 20 | % | ||||||||
Entertainers
|
3 | % | 3 | % | 3 | % | 3 | % | ||||||||
Other
food and beverage direct costs
|
4 | % | 4 | % | 4 | % | 4 | % | ||||||||
Other
operating costs
|
5 | % | 6 | % | 5 | % | 5 | % | ||||||||
Repairs
and maintenance
|
2 | % | 3 | % | 2 | % | 3 | % | ||||||||
Insurance
|
5 | % | 4 | % | 5 | % | 4 | % | ||||||||
Management
fees
|
2 | % | 1 | % | 1 | % | 2 | % | ||||||||
Utilities
|
4 | % | 4 | % | 4 | % | 4 | % | ||||||||
Rent
(as allocated)
|
11 | % | 11 | % | 11 | % | 10 | % | ||||||||
Total
Expenses
|
82 | % | 81 | % | 81 | % | 82 | % | ||||||||
Income
before depreciation and non-controlling
interest
|
18 | % | 19 | % | 19 | % | 18 | % |
For
the three months ended
June 30, |
For
the six months ended
June 30, |
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Marina
Revenues:
|
||||||||||||||||
Monty’s
dockage fees and related income
|
$ | 290,000 | $ | 315,000 | $ | 591,000 | $ | 619,000 | ||||||||
Grove
Isle marina slip owners dues and dockage fees
|
113,000 | 124,000 | 224,000 | 252,000 | ||||||||||||
Total
marina revenues
|
403,000 | 439,000 | 815,000 | 871,000 | ||||||||||||
Marina
Expenses:
|
||||||||||||||||
Labor
and related costs
|
60,000 | 68,000 | 131,000 | 131,000 | ||||||||||||
Insurance
|
21,000 | 50,000 | 43,000 | 99,000 | ||||||||||||
Management
fees
|
18,000 | 19,000 | 36,000 | 39,000 | ||||||||||||
Utilities,
net of tenant reimbursement
|
(2,000 | ) | (2,000 | ) | (18,000 | ) | (13,000 | ) | ||||||||
Rent
and bay bottom lease expense
|
54,000 | 61,000 | 110,000 | 119,000 | ||||||||||||
Repairs
and maintenance
|
54,000 | 19,000 | 95,000 | 56,000 | ||||||||||||
Other
|
22,000 | 30,000 | 48,000 | 57,000 | ||||||||||||
Total
marina expenses
|
227,000 | 245,000 | 445,000 | 488,000 | ||||||||||||
Income
before depreciation and non controlling
interest
|
$ | 176,000 | $ | 194,000 | $ | 370,000 | $ | 383,000 |
Summarized
statements of income of spa operations
|
Three
months ended June 30, 2011
|
Three
months ended June 30, 2010
|
Six
months ended June 30, 2011
|
Six
months ended June 30, 2010
|
||||||||||||
Revenues:
|
||||||||||||||||
Services
provided
|
$ | 78,000 | $ | 88,000 | $ | 172,000 | $ | 178,000 | ||||||||
Membership
and other
|
20,000 | 19,000 | 38,000 | 38,000 | ||||||||||||
Total
spa revenues
|
98,000 | 107,000 | 210,000 | 216,000 | ||||||||||||
Expenses:
|
||||||||||||||||
Cost
of sales (commissions and other)
|
16,000 | 17,000 | 34,000 | 29,000 | ||||||||||||
Salaries,
wages and related
|
33,000 | 31,000 | 65,000 | 68,000 | ||||||||||||
Other
operating expenses
|
47,000 | 41,000 | 91,000 | 71,000 | ||||||||||||
Management
and administrative fees
|
5,000 | 5,000 | 11,000 | 11,000 | ||||||||||||
Other
non-operating expenses
|
6,000 | 3,000 | 9,000 | 14,000 | ||||||||||||
Total
Expenses
|
107,000 | 97,000 | 210,000 | 193,000 | ||||||||||||
Income
(loss) before interest, depreciation and
non-controlling interest
|
$ | (9,000 | ) | $ | 10,000 | $ | -0- | $ | 23,000 |
Quantitative
and Qualitative Disclosures about Market Risk
|
Controls
and Procedures
|
|
(a)
Evaluation of Disclosure Controls and
Procedures.
|
|
(b)
Changes in Internal Control Over Financial
Reporting.
|
Legal
Proceedings
|
Unregistered
Sales of Equity Securities and Use of
Proceeds: None
|
Defaults
Upon Senior Securities: None.
|
Removed and
Reserved
|
Other
Information: None
|
Exhibits:
|
HMG/COURTLAND
PROPERTIES, INC.
|
||
/s/
Lawrence Rothstein
|
||
Dated:
August 15, 2011
|
Lawrence
Rothstein
|
|
President,
Treasurer and Secretary
|
||
Principal
Financial Officer
|
/s/
Carlos Camarotti
|
||
Dated:
August 15, 2011
|
Carlos
Camarotti
|
|
Vice
President- Finance and Controller
|
||
Principal
Accounting Officer
|