Delaware
|
59-1914299
|
||
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
||
incorporation
or organization)
|
Identification
Number)
|
||
1870 S. Bayshore Drive, Coconut Grove,
Florida
|
33133
|
||
(Address
of principal executive offices)
|
(Zip
Code)
|
Name of each exchange | |||
Title of class
|
on which registered: | ||
Common Stock - Par value $1.00 per share |
|
NYSE
Amex
|
PAGE
|
||
PART
I
|
||
Item
1.
|
Description
of Business
|
|
Item
2.
|
Description
of Property
|
|
Item
3.
|
Legal
Proceedings
|
|
PART
II
|
||
Item
4.
|
Market
for Registrant’s Common Equity and Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
|
Item
5.
|
Selected
Financial Data
|
|
Item
6.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
|
Item
6A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
|
Item
7.
|
Financial
Statements and Supplementary Data
|
|
Item
8.
|
Changes
in and Disagreements with Accountants On Accounting and Financial
Disclosure
|
|
Item
8A.
|
Controls
and Procedures
|
|
Item
8B.
|
Other
Information
|
|
PART
III
|
||
Item
9.
|
Directors,
Executive Officers and Corporate Governance
|
|
Item
10.
|
Executive
Compensation
|
|
Item
11.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
|
Item
12.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
|
Item
13.
|
Principal
Accountant Fees and Services
|
|
PART
IV
|
||
Item
14.
|
Exhibits
and Financial Statement Schedules
|
|
High
|
Low
|
|||||||
March
31, 2009
|
$ | 3.40 | $ | 2.16 | ||||
June
30, 2009
|
$ | 3.76 | $ | 2.88 | ||||
September
30, 2009
|
$ | 4.35 | $ | 3.06 | ||||
December
31, 2009
|
$ | 4.67 | $ | 3.25 | ||||
March
31, 2008
|
$ | 10.00 | $ | 8.60 | ||||
June
30, 2008
|
$ | 8.80 | $ | 7.20 | ||||
September
30, 2008
|
$ | 7.59 | $ | 4.56 | ||||
December
31, 2008
|
$ | 5.20 | $ | 2.05 | ||||
Number
of securities to be
issued
upon exercise of
outstanding
options
|
Weighted-average
exercise
price of
outstanding
options
|
Number
of securities
remaining
available for
future
issuance under
equity
compensation plans
|
|
Equity
compensation plan
approved
by shareholders
|
102,100
|
$8.83
|
16,000
|
Equity
compensation plan not
approved
by shareholders
|
--
|
--
|
--
|
Total
|
102,100
|
$8.83
|
16,000
|
Summarized
statements of income of
Monty’s
restaurant
|
Year
ended
December
31, 2009
|
Percentage
of
sales
|
Year
ended
December
31,
2008
|
Percentage
of
sales
|
||||||||||||
Revenues:
|
||||||||||||||||
Food
and Beverage Sales
|
$ | 6,271,000 | 100 | % | $ | 6,697,000 | 100 | % | ||||||||
Expenses:
|
||||||||||||||||
Cost
of food and beverage sold
|
1,616,000 | 25.8 | % | 1,794,000 | 26.8 | % | ||||||||||
Labor,
entertainment and related costs
|
1,495,000 | 23.8 | % | 1,557,000 | 23.2 | % | ||||||||||
Other
food and beverage related costs
|
274,000 | 4.4 | % | 287,000 | 4.3 | % | ||||||||||
Other
operating costs
|
569,000 | 9.1 | % | 529,000 | 7.9 | % | ||||||||||
Insurance
|
295,000 | 4.7 | % | 318,000 | 4.7 | % | ||||||||||
Management
and accounting fees
|
115,000 | 1.8 | % | 140,000 | 2.1 | % | ||||||||||
Utilities
|
247,000 | 3.9 | % | 255,000 | 3.8 | % | ||||||||||
Rent
(as allocated)
|
644,000 | 10.3 | % | 688,000 | 10.3 | % | ||||||||||
Total
Expenses
|
5,255,000 | 83.8 | % | 5,568,000 | 83.1 | % | ||||||||||
Income
before depreciation and minority
interest
|
$ | 1,016,000 | 16.2 | % | $ | 1,129,000 | 16.9 | % |
Year
ended December 31,
2009
|
Combined
marina
operations
|
Combined
marina
operations
|
||||||||||||||
Summarized
statements of income of marina operations
|
Grove
Isle
Marina
|
Monty’s
Marina
|
Year
ended
December
31,
2009
|
Year
ended
December
31,
2008
|
||||||||||||
Revenues:
|
||||||||||||||||
Dockage
fees and related income
|
$ | 63,000 | $ | 1,187,000 | $ | 1,250,000 | $ | 1,339,000 | ||||||||
Grove
Isle marina slip owners dues
|
448,000 | - | 448,000 | 420,000 | ||||||||||||
Total
marina revenues
|
511,000 | 1,187,000 | 1,698,000 | 1,759,000 | ||||||||||||
Expenses:
|
||||||||||||||||
Labor
and related costs
|
259,000 | - | 259,000 | 247,000 | ||||||||||||
Insurance
|
61,000 | 139,000 | 200,000 | 194,000 | ||||||||||||
Management
fees
|
40,000 | 4,000 | 44,000 | 77,000 | ||||||||||||
Utilities
(net of reimbursements)
|
36,000 | (8,000 | ) | 28,000 | 25,000 | |||||||||||
Bay
bottom lease
|
39,000 | 190,000 | 229,000 | 236,000 | ||||||||||||
Repairs
and maintenance
|
55,000 | 29,000 | 84,000 | 115,000 | ||||||||||||
Other
|
25,000 | 123,000 | 149,000 | 74,000 | ||||||||||||
Total
Expenses
|
515,000 | 477,000 | 993,000 | 968,000 | ||||||||||||
(Loss)
income before interest, depreciation and
minority interest
|
$ | (4,000 | ) | $ | 710,000 | $ | 705,000 | $ | 791,000 |
Grove
Isle Spa
Summarized
statement of income
|
For
the year
ended
December
31,
2009
|
For
the year
ended
December
31,
2008
|
||||||
Revenues:
|
||||||||
Services
provided
|
$ | 432,000 | $ | 754,000 | ||||
Membership
and other
|
72,000 | 45,000 | ||||||
Total
spa revenues
|
504,000 | 799,000 | ||||||
Expenses:
|
||||||||
Cost
of sales (commissions and other)
|
119,000 | 246,000 | ||||||
Salaries,
wages and related
|
180,000 | 233,000 | ||||||
Other
operating costs
|
204,000 | 145,000 | ||||||
Management
and administrative fees
|
33,000 | 43,000 | ||||||
Other
|
3,000 | - | ||||||
Total
Expenses
|
539,000 | 667,000 | ||||||
(Loss)
income before interest,
depreciation, minority interest and
income taxes
|
$ | (35,000 | ) | $ | 132,000 |
Description
|
2009
|
2008
|
||||||
Net
realized loss from sales of
marketable
securities
|
$ | (4,000 | ) | $ | (53,000 | ) | ||
Net
unrealized gain (loss) from
marketable
securities
|
1,129,000 | (1,383,000 | ) | |||||
Total
net gain (loss) from investments
in
marketable securities
|
$ | 1,125,000 | $ | (1,436,000 | ) |
2009
|
2008
|
|||||||
Partnerships
owning stocks and
bonds
(a)
|
$ | 22,000 | $ | 392,000 | ||||
Venture
capital funds – diversified
businesses
(b)
|
31,000 | 208,000 | ||||||
Venture
capital funds – technology
&
communications
|
12,000 | 22,000 | ||||||
Income
from investment in 49%
owned
affiliate (c)
|
74,000 | 40,000 | ||||||
Other
|
15,000 | 5,000 | ||||||
Total
net income from other
investments
|
$ | 154,000 | $ | 665,000 |
(a)
|
In
2009 and 2008 amounts consist of gains from the full redemption of
investments in private equity funds that invested in equities, debt or
debt like securities.
|
(b)
|
In
2008 amounts consist primarily of gains from distributions of investments
in two private limited partnerships which own interests in various
diversified businesses, primarily in the manufacturing and production
related sectors.
|
(c)
|
This
gain represents income from the Company’s 49% owned affiliate, T.G.I.F.
Texas, Inc. (“TGIF”). The increase in income is due to increase net income
of TGIF as a result of reduced operating expenses. In December 2009 and
2008 TGIF declared and paid a cash dividend of the Company’s portion of
which was approximately $140,000 and $224,000, respectively. These
dividends were recorded as reduction in the investment carrying value as
required under the equity method of accounting for
investments.
|
2009
|
2008
|
|||||||
Venture
capital funds – diversified
businesses
(a)
|
$ | (130,000 | ) | - | ||||
Real
estate and related (b)
|
(138,000 | ) | (37,000 | ) | ||||
Venture
capital funds – technology
&
communications (c)
|
(150,000 | ) | - | |||||
Other
|
(5,000 | ) | - | |||||
Total
other than temporary
impairment loss from other
investments
|
$ | (423,000 | ) | $ | (37,000 | ) |
(a)
|
In
2009 amount consist of write downs of two investments in private limited
partnerships owning real diversified businesses. These investments
experienced other than temporary impairment in value of approximately
$130,000.
|
(a)
|
In
2009 amount consist of write downs of three investments in private limited
partnerships owning real estate interests. These investments experienced
other than temporary impairment in value of approximately $138,000. In
2008 amount consist of one write down of approximately $37,000 in an
investment owning a limited partnership real estate
interest.
|
(b)
|
In
2009 amount primarily consists of write downs of two investments in
private limited partnerships owning technology related entities. These
investments experienced other than temporary impairment in value of
approximately $150,000.
|
Payments
Due by Period
|
||||||||||||||||||||
Contractual
Obligations
|
Total
|
Less
than 1
year
|
1 –
3 years
|
4 –
5 years
|
After
5 years
|
|||||||||||||||
Mortgages
and
notes
payable
|
$ | 18,470,000 | $ | 8,130,000 | $ | 715,000 | $ | 767,000 | $ | 8,858,000 | ||||||||||
Other
investments
commitments
(a)
|
900,000 | 900,000 | -- | -- | -- | |||||||||||||||
Total
|
$ | 19,370,000 | $ | 9,030,000 | $ | 715,000 | $ | 767,000 | $ | 8,858,000 |
(a)
|
The
timing of amounts due under commitments for other investments is
determined by the managing partners of the individual
investments. These amounts are reflected as due in less than
one year although the actual funding may not be required until some time
in the future.
|
Item
7.
|
|||
Report
of Independent Registered Public Accounting Firm
|
24.
|
||
Consolidated
balance sheets as of December 31, 2009 and 2008
|
25.
|
||
Consolidated
statements of comprehensive income for the
|
|||
years
ended December 31, 2009 and 2008
|
26.
|
||
Consolidated
statements of changes in stockholders' equity
|
|||
for
the years ended December 31, 2009 and 2008
|
27.
|
||
Consolidated
statements of cash flows for the
|
|||
years
ended December 31, 2009 and 2008
|
28.
|
||
Notes
to consolidated financial statements
|
29.
|
HMG/COURTLAND PROPERTIES, INC. AND | ||||||||
SUBSIDIARIES CONSOLIDATED BALANCE SHEETS | ||||||||
AS OF DECEMBER 31, 2009 AND 2008 | ||||||||
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Investment
properties, net of accumulated depreciation:
|
||||||||
Commercial properties
|
$ | 7,653,850 | $ | 7,961,765 | ||||
Hotel, club and spa facility
|
3,864,491 | 4,338,826 | ||||||
Marina properties
|
2,319,387 | 2,566,063 | ||||||
Land held for development
|
27,689 | 27,689 | ||||||
Total
investment properties, net
|
13,865,417 | 14,894,343 | ||||||
Cash
and cash equivalents
|
1,909,218 | 3,369,577 | ||||||
Cash
and cash equivalents-restricted
|
2,401,546 | 2,390,430 | ||||||
Investments
in marketable securities
|
4,508,433 | 3,295,391 | ||||||
Other
investments
|
3,524,246 | 3,733,101 | ||||||
Investment
in affiliate
|
2,881,394 | 2,947,758 | ||||||
Loans,
notes and other receivables
|
722,210 | 621,630 | ||||||
Notes
and advances due from related parties
|
590,073 | 587,683 | ||||||
Deferred
taxes
|
458,000 | 366,000 | ||||||
Goodwill
|
7,728,627 | 7,728,627 | ||||||
Other
assets
|
787,662 | 888,535 | ||||||
TOTAL
ASSETS
|
$ | 39,376,826 | $ | 40,823,075 | ||||
LIABILITIES
|
||||||||
Mortgages
and notes payable
|
$ | 18,470,448 | $ | 19,297,560 | ||||
Accounts
payable, accrued expenses and other liabilities
|
1,056,827 | 1,577,115 | ||||||
Interest
rate swap contract payable
|
1,144,000 | 2,156,000 | ||||||
TOTAL
LIABILITIES
|
20,671,275 | 23,030,675 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
- | - | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Excess
common stock, $1 par value;100,000 shares authorized;
|
||||||||
as
of December 31, 2009 and 500,000 shares authorized
as
of December 31, 2008; no shares issued
|
- | - | ||||||
Common
stock, $1 par value; 1,200,000 shares authorized and
|
||||||||
and
1,023,955 issued as of December 31, 2009;
1,500,000
authorized and 1,317,535 issued as of
December
31, 2008
|
1,023,955 | 1,317,535 | ||||||
Additional
paid-in capital
|
24,313,341 | 26,585,595 | ||||||
Less:
Treasury stock, at cost (2,572 and 294,952 shares as of
|
||||||||
December 31, 2009 & 2008, respectively)
|
(8,881 | ) | (2,570,635 | ) | ||||
Undistributed
gains from sales of properties, net of losses
|
41,572,120 | 41,572,120 | ||||||
Undistributed
losses from operations
|
(52,109,035 | ) | (52,023,776 | ) | ||||
Accumulated
other comprehensive loss
|
(572,000 | ) | (1,078,000 | ) | ||||
Total
stockholders’ equity
|
14,219,500 | 13,802,839 | ||||||
Non
controlling interests
|
4,486,051 | 3,989,561 | ||||||
TOTAL
EQUITY
|
18,705,551 | 17,792,400 | ||||||
TOTAL
LIABILITIES AND EQUITY
|
$ | 39,376,826 | $ | 40,823,075 | ||||
See
notes to the consolidated financial statements
|
HMG/COURTLAND
PROPERTIES, INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME
|
||||||||
FOR
THE YEARS ENDED DECEMBER 31, 2009 AND 2008
|
||||||||
REVENUES
|
2009
|
2008
|
||||||
Real
estate rentals and related revenue
|
$ | 1,795,119 | $ | 1,677,949 | ||||
Food
& beverage sales
|
6,270,728 | 6,696,816 | ||||||
Marina
revenues
|
1,697,950 | 1,759,386 | ||||||
Spa
revenues
|
503,963 | 799,011 | ||||||
Total
revenues
|
10,267,760 | 10,933,162 | ||||||
EXPENSES
|
||||||||
Operating
expenses:
|
||||||||
Rental
and other properties
|
636,198 | 773,251 | ||||||
Food
and beverage cost of sales
|
1,616,172 | 1,793,807 | ||||||
Food
and beverage labor and related costs
|
1,495,471 | 1,556,906 | ||||||
Food
and beverage other operating costs
|
2,142,587 | 2,216,260 | ||||||
Marina
expenses
|
993,080 | 967,696 | ||||||
Spa
expenses
|
539,160 | 667,134 | ||||||
Depreciation
and amortization
|
1,318,329 | 1,384,928 | ||||||
Adviser's
base fee
|
1,020,000 | 1,020,000 | ||||||
General
and administrative
|
424,315 | 316,020 | ||||||
Professional
fees and expenses
|
344,688 | 309,458 | ||||||
Directors'
fees and expenses
|
110,844 | 115,072 | ||||||
Total
operating expenses
|
10,640,844 | 11,120,532 | ||||||
Interest
expense
|
1,111,944 | 1,332,706 | ||||||
Total
expenses
|
11,752,788 | 12,453,238 | ||||||
Loss
before other income and income taxes
|
(1,485,028 | ) | (1,520,076 | ) | ||||
Net
realized and unrealized gains (losses) from investments in marketable
securities
|
1,125,428 | (1,436,224 | ) | |||||
Net
income from other investments
|
153,817 | 665,427 | ||||||
Other
than temporary impairment losses from other investments
|
(422,800 | ) | (37,491 | ) | ||||
Interest,
dividend and other income
|
415,417 | 509,263 | ||||||
Total
other income (loss)
|
1,271,862 | (299,025 | ) | |||||
Loss
before income taxes
|
(213,166 | ) | (1,819,101 | ) | ||||
Benefit
from income taxes
|
(92,000 | ) | (130,000 | ) | ||||
Net
loss
|
(121,166 | ) | (1,689,071 | ) | ||||
Less:
Net (loss) income attributable to non controlling
interests
|
||||||||
consolidated
entities
|
35,907 | (72,030 | ) | |||||
Net
loss attributable to the Company
|
$ | (85,259 | ) | $ | (1,617,071 | ) | ||
Other comprehensive income
(loss):
|
||||||||
Unrealized
gain (loss) on interest rate swap agreement
|
$ | 506,000 | $ | (815,000 | ) | |||
Total
other comprehensive loss
|
506,000 | (815,000 | ) | |||||
Comprehensive
income (loss)
|
$ | 420,741 | $ | (2,432,571 | ) | |||
Basic
and diluted Net Loss per Common Share
|
$ | (0.08 | ) | $ | (1.58 | ) | ||
Weighted
average common shares outstanding basic and diluted
|
1,021,408 | 1,023,919 | ||||||
See
notes to the consolidated financial statements
|
HMG/COURTLAND
PROPERTIES, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||||||
YEARS
ENDED DECEMBER 31, 2009 AND 2008
|
||||||||||||||||||||||||||||||||||||||||
Common
Stock
|
Additional
Paid-In
|
Undistributed
Gains from Sales of Properties Net
|
Undistributed
Losses from
|
Comprehensive
|
Accumulated
Other Compre-hensive
|
Treasury
Stock
|
Total
Stockholders'
|
|||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
of Losses
|
Operations
|
Income (loss)
|
Income (loss)
|
Shares
|
Cost
|
Equity
|
|||||||||||||||||||||||||||||||
Balance
as of January 1, 2008
|
1,317,535 | $ | 1,317,535 | $ | 26,585,595 | $ | 41,572,120 | $ | (50,406,705 | ) | $ | (262,500 | ) | 293,580 | $ | (2,565,834 | ) | $ | 16,240,211 | |||||||||||||||||||||
Net
loss
|
(1,617,071 | ) | (1,617,071 | ) | (1,617,071 | ) | ||||||||||||||||||||||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||
Unrealized
loss on interest rate swap
contract
|
(815,500 | ) | (815,500 | ) | (815,500 | ) | ||||||||||||||||||||||||||||||||||
Comprehensive
income (loss)
|
(2,432,571 | ) | ||||||||||||||||||||||||||||||||||||||
Purchase of Treasury stock |
|
1,372 | (4,801 | ) | (4,801 | ) | ||||||||||||||||||||||||||||||||||
Balance
as of December 31, 2008
|
1,317,535 | 1,317,535 | 26,585,595 | 41,572,120 | (52,023,776 | ) | (1,078,000 | ) | 294,952 | (2,570,635 | ) | 13,802,839 | ||||||||||||||||||||||||||||
Net
loss
|
(85,259 | ) | (85,259 | ) | (85,259 | ) | ||||||||||||||||||||||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||
Unrealized
loss on interest rate swap
contract
|
506,000 | 506,000 | 506,000 | |||||||||||||||||||||||||||||||||||||
Comprehensive
loss
|
420,741 | |||||||||||||||||||||||||||||||||||||||
Purchase
of treasury stock
|
1,200 | (4,080 | ) | (4,080 | ) | |||||||||||||||||||||||||||||||||||
Retirement
of treasury stock
|
(293,580 | ) | (293,580 | ) | (2,272,254 | ) | (293,580 | ) | 2,565,834 | |||||||||||||||||||||||||||||||
Balance
as of December 31, 2009
|
1,023,955 | $ | 1,023,955 | $ | 24,313,341 | $ | 41,572,120 | $ | (52,109,035 | ) | $ | (572,000 | ) | 2,572 | $ | (8,881 | ) | $ | 14,219,500 | |||||||||||||||||||||
See
notes to the consolidated financial statements
|
HMG/COURTLAND
PROPERTIES, INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
FOR THE YEARS ENDED DECEMBER 31, 2009 AND
2008
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss attributable to the Company
|
$ | (85,259 | ) | $ | (1,617,071 | ) | ||
Adjustments
to reconcile net loss attributable to the Company to net cash provided by
(used in) operating activities:
|
||||||||
Depreciation
and amortization
|
1,318,329 | 1,384,928 | ||||||
Net
income from other investments, excluding impairment loss
|
(153,817 | ) | (665,387 | ) | ||||
Other
than temporary impairment loss from other investments
|
422,800 | 37,491 | ||||||
Net(gain)
loss from investments in marketable securities
|
(1,125,428 | ) | 1,436,224 | |||||
Net
income attributable to non controlling interest
|
(35,907 | ) | (72,030 | ) | ||||
Deferred
income tax benefit
|
(92,000 | ) | (133,000 | ) | ||||
Provision
for bad debts
|
200,000 | - | ||||||
Changes
in assets and liabilities:
|
||||||||
Increase
in other assets and other receivables
|
(41,714 | ) | (122,767 | ) | ||||
Decrease
in accounts payable, accrued expenses and other
liabilities
|
(520,288 | ) | (6,927 | ) | ||||
Total
adjustments
|
(28,025 | ) | 1,858,492 | |||||
Net
cash (used in) provided by operating activities
|
(113,284 | ) | 241,421 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
and improvements of properties
|
(309,396 | ) | (601,321 | ) | ||||
(Increase)
decrease in notes and advances from related parties
|
(2,390 | ) | 29,285 | |||||
Increase
in mortgage loans and notes receivables
|
(150,000 | ) | (100,000 | ) | ||||
Collections
of mortgage loans and notes receivables
|
12,000 | 612,025 | ||||||
Net
proceeds from sales and redemptions of securities
|
2,089,692 | 3,762,483 | ||||||
Increase
in investments in marketable securities
|
(2,177,306 | ) | (3,247,411 | ) | ||||
Distributions
from other investments
|
392,980 | 1,759,205 | ||||||
Contributions
to other investments
|
(526,757 | ) | (658,716 | ) | ||||
Distribution
from affiliate
|
140,012 | 224,019 | ||||||
Net
cash (used in) provided by investing activities
|
(531,165 | ) | 1,779,569 | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Repayment
of mortgages and notes payables
|
(827,112 | ) | (684,174 | ) | ||||
Deposit
to restricted cash
|
(11,116 | ) | (2,390,430 | ) | ||||
Contributions
from non controlling partners
|
26,398 | 1,828,258 | ||||||
Purchase
of treasury stock
|
(4,080 | ) | (4,801 | ) | ||||
Net
cash used in financing activities
|
(815,910 | ) | (1,251,147 | ) | ||||
Net
(decrease) increase in cash and cash equivalents
|
(1,460,359 | ) | 769,843 | |||||
Cash
and cash equivalents at beginning of the year
|
3,369,577 | 2,599,734 | ||||||
Cash
and cash equivalents at end of the year
|
$ | 1,909,218 | $ | 3,369,577 | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid during the year for interest
|
$ | 1,112,000 | $ | 1,333,000 | ||||
Cash
paid during the year for income taxes
|
- | - | ||||||
See
notes to the consolidated financial statements
|
·
|
Level
1 – inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets;
|
·
|
Level
2 – inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability other than quoted prices, either directly or
indirectly including inputs in markets that are not considered to be
active;
|
·
|
Level
3 – inputs to the valuation methodology are unobservable and significant
to the fair value measurement
|
2009
|
2008
|
|||||||
Non
controlling interest balance at beginning of year
|
$ | 3,990,000 | $ | 3,052,000 | ||||
Non
controlling partners’ interest in operating losses of
consolidated
subsidiaries
|
(36,000 | ) | (72,000 | ) | ||||
Net
contributions from non controlling partners
|
26,000 | 1,828,000 | ||||||
Unrealized
gain (loss) on interest rate swap agreement
|
506,000 | (815,000 | ) | |||||
Other
|
- | (3,000 | ) | |||||
Non
controlling interest balance at end of year
|
$ | 4,486,000 | $ | 3,990,000 |
December
31, 2009
|
||||||||||||
Accumulated
|
||||||||||||
Cost
|
Depreciation
|
Net
|
||||||||||
Commercial Properties:
|
||||||||||||
Monty’s
restaurant and retail mall (Coconut Grove, FL) -
Building
& Improvements (1)
|
$ | 6,906,528 | $ | 918,810 | $ | 5,987,718 | ||||||
Monty’s
restaurant and retail mall (Coconut Grove, FL) -
furniture,
fixtures and equipment (F,F &E) (1)
|
1,870,487 | 1,069,320 | 801,167 | |||||||||
Corporate
Office - (Coconut Grove, FL) – Building
|
645,362 | 213,935 | 431,427 | |||||||||
Corporate
Office – (Coconut Grove, FL) – Land
|
325,000 | - | 325,000 | |||||||||
Other
(Montpelier, Vermont) – Buildings
|
52,000 | 52,000 | - | |||||||||
Other
(Montpelier, Vermont) - Land and improvements (5.4
acres)
|
108,538 | - | 108,538 | |||||||||
9,907,915 | 2,254,065 | 7,653,850 | ||||||||||
Grove Isle Hotel, club and spa facility (Coconut
Grove, FL):
|
||||||||||||
Land
|
1,338,518 | - | 1,338,518 | |||||||||
Hotel
and club building and improvements
|
6,819,032 | 6,144,872 | 674,160 | |||||||||
Spa
building and improvements
|
2,318,170 | 538,042 | 1,780,128 | |||||||||
Spa
F, F & E
|
436,107 | 364,422 | 71,685 | |||||||||
10,911,827 | 7,047,336 | 3,864,491 | ||||||||||
Marina Properties (Coconut Grove,
FL):
|
||||||||||||
Monty’s
marina - 132 slips and improvements (1)
|
3,465,480 | 1,158,519 | 2,306,961 | |||||||||
Grove
Isle marina (6 slips company owned, 79 privately owned)
|
333,334 | 320,908 | 12,426 | |||||||||
3,798,814 | 1,479,427 | 2,319,387 | ||||||||||
Land Held for Development:
|
||||||||||||
Hopkinton,
Rhode Island (approximately 50 acres)
|
27,689 | - | 27,689 | |||||||||
27,689 | - | 27,689 | ||||||||||
Totals
|
$ | 24,646,245 | $ | 10,780,828 | $ | 13,865,417 |
(1)
|
The
Monty’s property is subject to a ground lease with the City of Miami,
Florida expiring in 2035. Lease payments due under the lease
consist of percentage rent ranging from 8% to 15% of gross revenues from
various components of the property.
|
December
31, 2008
|
||||||||||||
Accumulated
|
||||||||||||
Cost
|
Depreciation
|
Net
|
||||||||||
Commercial Properties:
|
||||||||||||
Monty’s
restaurant and retail mall (Coconut Grove, FL) -
Building
& Improvements (1)
|
$ | 6,679,686 | $ | 688,473 | $ | 5,991,213 | ||||||
Monty’s
restaurant and retail mall (Coconut Grove, FL) -
furniture,
fixtures and equipment (F,F &E) (1)
|
1,851,876 | 750,145 | 1,101,731 | |||||||||
Corporate
Office - (Coconut Grove, FL) – Building
|
641,572 | 198,012 | 443,560 | |||||||||
Corporate
Office – (Coconut Grove, FL) – Land
|
325,000 | - | 325,000 | |||||||||
Other
(Montpelier, Vermont) – Buildings
|
52,000 | 52,000 | - | |||||||||
Other
(Montpelier, Vermont) - Land and improvements
|
100,261 | - | 100,261 | |||||||||
9,650,395 | 1,688,630 | 7,961,765 | ||||||||||
Grove Isle Hotel, club and spa facility (Coconut
Grove, FL):
|
||||||||||||
Land
|
1,338,518 | - | 1,338,518 | |||||||||
Hotel
and club building and improvements
|
6,819,032 | 5,815,975 | 1,003,057 | |||||||||
Spa
building and improvements
|
2,272,944 | 418,644 | 1,854,300 | |||||||||
Spa
F, F & E
|
429,457 | 286,506 | 142,951 | |||||||||
10,859,951 | 6,521,125 | 4,338,826 | ||||||||||
Marina Properties (Coconut Grove,
FL):
|
||||||||||||
Monty’s
marina - 132 slips and improvements (1)
|
3,465,480 | 917,104 | 2,548,376 | |||||||||
Grove
Isle marina (6 slips company owned, 79 privately owned)
|
333,334 | 315,647 | 17,687 | |||||||||
3,798,814 | 1,232,751 | 2,566,063 | ||||||||||
Land Held for Development:
|
||||||||||||
Hopkinton,
Rhode Island (approximately 50 acres)
|
27,689 | - | 27,689 | |||||||||
27,689 | - | 27,689 | ||||||||||
Totals
|
$ | 24,336,849 | $ | 9,442,506 | $ | 14,894,343 |
Summarized
combined statements of income
Bayshore
Landing, LLC and
Bayshore
Rawbar, LLC
|
For
the year
ended
December
31, 2009
|
For
the year
ended
December
31, 2008
|
||||||
Revenues:
|
||||||||
Food
and Beverage Sales
|
$ | 6,271,000 | $ | 6,697,000 | ||||
Marina
dockage and related
|
1,187,000 | 1,235,000 | ||||||
Retail/mall
rental and related
|
549,000 | 476,000 | ||||||
Total
Revenues
|
8,007,000 | 8,408,000 | ||||||
Expenses:
|
||||||||
Cost
of food and beverage sold
|
1,616,000 | 1,794,000 | ||||||
Labor
and related costs
|
1,294,000 | 1,336,000 | ||||||
Entertainers
|
201,000 | 221,000 | ||||||
Other
food and beverage related costs
|
611,000 | 588,000 | ||||||
Other
operating costs (including bad debts)
|
333,000 | 267,000 | ||||||
Repairs
and maintenance
|
281,000 | 435,000 | ||||||
Insurance
|
608,000 | 626,000 | ||||||
Management
fees
|
133,000 | 267,000 | ||||||
Utilities
|
306,000 | 308,000 | ||||||
Rent
|
885,000 | 838,000 | ||||||
Interest
expense, net of interest income
|
873,000 | 930,000 | ||||||
Depreciation
|
756,000 | 779,000 | ||||||
Total
Expenses
|
7,897,000 | 8,389,000 | ||||||
Net
income
|
$ | 110,000 | $ | 19,000 |
December 31, 2009 | December 31, 2008 | |||||||||||||||||||||||
Cost
|
Fair
|
Unrealized
|
Cost
|
Fair
|
Unrealized
|
|||||||||||||||||||
Description
|
Basis
|
Value
|
Gain (loss)
|
Basis
|
Value
|
Gain (loss)
|
||||||||||||||||||
Real
Estate
Investment
Trusts
|
$ | 435,000 | $ | 444,000 | $ | 9,000 | $ | 417,000 | $ | 266,000 | $ | (151,000 | ) | |||||||||||
Mutual
Funds
|
749,000 | 670,000 | (79,000 | ) | 804,000 | 583,000 | (221,000 | ) | ||||||||||||||||
Other
Equity Securities
|
1,438,000 | 1,547,000 | 109,000 | 1,768,000 | 1,269,000 | (499,000 | ) | |||||||||||||||||
Total Equity
Securities
|
2,622,000 | 2,661,000 | 39,000 | 2,989,000 | 2,118,000 | (871,000 | ) | |||||||||||||||||
Debt
Securities
|
1,662,000 | 1,848,000 | 186,000 | 1,211,000 | 1,177,000 | (34,000 | ) | |||||||||||||||||
Total
|
$ | 4,284,000 | $ | 4,509,000 | $ | 225,000 | $ | 4,200,000 | $ | 3,295,000 | $ | (905,000 | ) | |||||||||||
Cost
|
Fair Value
|
|||||||||
2010 – 2014 | $ | 702,000 | $ | 807,000 | ||||||
2015-2019 | 603,000 | 677,000 | ||||||||
2020
– thereafter
|
357,000 | 364,000 | ||||||||
$ | 1,662,000 | $ | 1,848,000 |
Description
|
2009
|
2008
|
Net
realized loss from sales of
marketable
securities
|
($4,000)
|
($53,000)
|
Net
unrealized gain (loss) from
marketable
securities
|
1,129,000
|
(1,383,000)
|
Total
net gain (loss) from investments in marketable
securities
|
$1,125,000
|
($1,436,000)
|
Carrying
values as of December 31,
|
||||||||
Investment
Focus
|
2009
|
2008
|
||||||
Venture
capital funds – technology and communications
|
$ | 526,000 | $ | 637,000 | ||||
Venture
capital funds – diversified businesses
|
1,386,000 | 1,404,000 | ||||||
Real
estate and related
|
1,362,000 | 1,387,000 | ||||||
Stock
and debt funds
|
- | 300,000 | ||||||
Other
|
250,000 | 5,000 | ||||||
Totals
|
$ | 3,524,000 | $ | 3,733,000 | ||||
2009
|
2008
|
|||||||
Partnerships
owning stocks and
bonds
(a)
|
$ | 22,000 | $ | 392,000 | ||||
Venture
capital funds – diversified
businesses
(b)
|
31,000 | 208,000 | ||||||
Venture
capital funds – technology
&
communications
|
12,000 | 22,000 | ||||||
Income
from investment in 49%
owned
affiliate (c)
|
74,000 | 40,000 | ||||||
Other
|
15,000 | 5,000 | ||||||
Total net income from other
investments
|
$ | 154,000 | $ | 665,000 |
(a)
|
In
2009 and 2008 amounts consist of gains from the full redemption of
investments in private equity funds that invested in equities, debt or
debt like securities.
|
(b)
|
In
2008 amounts consist primarily of gains from distributions of investments
in two private limited partnerships which own interests in various
diversified businesses, primarily in the manufacturing and production
related sectors.
|
(c)
|
This
gain represents income from the Company’s 49% owned affiliate, T.G.I.F.
Texas, Inc. (“TGIF”). The increase in income is due to increase net income
of TGIF as a result of reduced operating expenses. In December 2009 and
2008 TGIF declared and paid a cash dividend of the Company’s portion of
which was approximately $140,000 and $224,000, respectively. These
dividends were recorded as reduction in the investment carrying value as
required under the equity method of accounting for
investments.
|
2009
|
2008
|
|||||||
Venture
capital funds – diversified
businesses
(a)
|
$ | (130,000 | ) | - | ||||
Real
estate and related (b)
|
(138,000 | ) | $ | (37,000 | ) | |||
Venture
capital funds – technology
&
communications (c)
|
(150,000 | ) | - | |||||
Other
|
(5,000 | ) | - | |||||
Total other than temporary
impairment loss from other
investments
|
$ | (423,000 | ) | $ | (37,000 | ) |
(b)
|
In
2009 amount consist of write downs of two investments in private limited
partnerships owning real diversified businesses. These investments
experienced other than temporary impairment in value of approximately
$130,000.
|
(c)
|
In
2009 amount consist of write downs of three investments in private limited
partnerships owning real estate interests. These investments experienced
other than temporary impairment in value of approximately $138,000. In
2008 amount consist of one write down of approximately $37,000 in an
investment owning a limited partnership real estate
interest.
|
(d)
|
In
2009 amount primarily consists of write downs of two investments in
private limited partnerships owning technology related entities. These
investments experienced other than temporary impairment in value of
approximately $150,000.
|
As
of December 31, 2008
|
||||||||||||||||||||||||
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
|
$ | 109,000 | $ | (51,000 | ) | $ | 275,000 | $ | (86,000 | ) | $ | 384,000 | $ | (137,000 | ) | |||||||||
Partnerships
owning diversified businesses
|
112,000 | (4,000 | ) | 366,000 | (147,000 | ) | 478,000 | (151,000 | ) | |||||||||||||||
Total
|
$ | 221,000 | $ | (55,000 | ) | $ | 641,000 | $ | (233,000 | ) | $ | 862,000 | $ | (288,000 | ) | |||||||||
As
of December 31, 2009
|
||||||||||||||||||||||||
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
|
$ | 17,000 | $ | (9,000 | ) | $ | 80,000 | $ | (30,000 | ) | $ | 97,000 | $ | (39,000 | ) | |||||||||
Partnerships
owning diversified businesses
|
425,000 | (105,000 | ) | 100,000 | (15,000 | ) | 525,000 | (120,000 | ) | |||||||||||||||
Partnerships
owning real estate and related
investments
|
281,000 | (164,000 | ) | 0 | 0 | 281,000 | (164,000 | ) | ||||||||||||||||
Total
|
$ | 723,000 | $ | (278,000 | ) | $ | 180,000 | $ | (45,000 | ) | $ | 903,000 | $ | (323,000 | ) | |||||||||
Fair Values of Derivative Instruments: |
Liability Derivative
|
|||
December 31, 2009
|
December 31, 2008
|
|||
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Derivatives
designated as hedging instruments under
Statement
133:
|
|
|
|
|
Interest
rate swap contract
|
Liabilities
|
$ 1,144,000
|
Liabilities
|
$ 2,156,000
|
Total
derivatives designated as hedging instruments under
ASC
Topic 815 (formerly SFAS 133)
|
|
$ 1,144,000
|
|
$
2,156,000
|
Derivatives in ASC Topic 815 Cash Flow Hedging
Relationships
|
Amount
of Gain or (Loss)
Recognized
in OCI on
Derivative
(Effective
Portion)
|
|
For
the year
ended
December
31,
2009
|
For
the year
ended
December
31,
2008
|
|||||||
Interest
rate swap contracts
|
$ 506,000
|
($ 815,000)
|
|||||||
Total
|
$ 506,000
|
($ 815,000)
|
|||||||
Fair value measurement at reporting date using
|
||||||||||||||||
Description
|
December 31,
2009
|
Quoted Prices in Active
Markets for Identical Assets
(Level
1)
|
Significant Other
Observable Inputs
(Level
2)
|
Significant
Unobservable Inputs
(Level
3)
|
||||||||||||
Assets
|
||||||||||||||||
Cash
equivalents:
|
||||||||||||||||
Time
deposits
|
$ | 52,000 | $ | — | $ | 52,000 | $ | — | ||||||||
Money
market
mutual funds
|
663,000 | 663,000 | — | — | ||||||||||||
Cash
equivalents –
restricted
|
||||||||||||||||
Money
market
mutual funds
|
2,401,000 | 2,401,000 | — | — | ||||||||||||
Marketable
securities:
|
||||||||||||||||
Corporate
debt
securities
|
1,848,000 | — | 1,848,000 | — | ||||||||||||
Marketable
equity
securities
|
2,661,000 | 2,661,000 | — | — | ||||||||||||
Total
assets
|
$ | 7,625,000 | $ | 5,725,000 | $ | 1,900,000 | $ | — | ||||||||
Liabilities
|
||||||||||||||||
Interest
rate
swap contract
|
$ | 1,144,000 | $ | — | $ | 1,144,000 | $ | — | ||||||||
Total
liabilities
|
$ | 1,144,000 | $ | — | $ | 1,144,000 | $ | — | ||||||||
Description
|
December 31,
2009
|
Quoted Prices in Active
Markets for Identical Assets
(Level
1)
|
Significant Other
Observable Inputs
(Level
2)
|
Significant
Unobservable Inputs
(Level
3)
|
Total
Loss
|
||||||||||||||||
Investment
in
various
technology
related
partnerships
|
$ | 526,000 | $ | — | $ | — | $ | 526,000 | $ | 1,074,000 | |||||||||||
Investment
in
various
partnerships
investing in
diversified
businesses
|
494,000 | — | — | 494,000 | 130,000 | ||||||||||||||||
Investment
in
various
partnerships
owning real
estate
|
75,000 | — | — | 75,000 | 75,000 | ||||||||||||||||
Total
|
$ | 1,095,000 | $ | — | $ | — | $ | 1,095,00 | 1,279,000 | ||||||||||||
As of December 31,
|
||||||||
Description
|
2009
|
2008
|
||||||
Mortgage
loan participation
|
$ | 111,000 | $ | 111,000 | ||||
Promissory
note and accrued interest due from
individual
(a)
|
403,000 | 403,000 | ||||||
Other
(b)
|
208,000 | 107,000 | ||||||
Total
loans, notes and other receivables
|
$ | 722,000 | $ | 621,000 |
(a)
|
In
December 2007 the Company loaned $400,000 to a local real estate developer
who is well known to the Company and which loan is secured by numerous
real estate interests. The loan calls for interest only
payments at an annual rate of 9% with all principal due on June 30, 2010
(as extended). All interest payments due have been
received.
|
(b)
|
Other
receivables primarily are due from a major tenant at the Monty’s
property. For the year ended December 31, 2009 $50,000 out of
approximately $155,000 in pre adjustment tenant receivables were reserved
as uncollectible.
|
Description
|
2009
|
2008
|
||||||
Deferred
loan costs, net of accumulated amortization
|
$ | 160,000 | $ | 170,000 | ||||
Prepaid
expenses and other assets
|
372,000 | 343,000 | ||||||
Food/beverage
& spa inventory
|
83,000 | 80,000 | ||||||
Utility
deposits
|
90,000 | 75,000 | ||||||
Deferred
leasing costs
|
82,000 | 221,000 | ||||||
Total
other assets
|
$ | 787,000 | $ | 889,000 |
December
31,
|
||||||||
2009
|
2008
|
|||||||
Collateralized by Investment Properties (Note
2)
|
||||||||
Monty’s
restaurant, marina and retail rental space:
Mortgage
loan payable with interest 7.57% after taking
into
effect interest rate swap; principal and interest
payable
in equal monthly payments of approximately
$127,000
per month until maturity on 2/19/21. (a).
|
$ | 11,210,000 | $ | 11,818,000 | ||||
Grove
Isle hotel, private club, yacht slips and spa:
Mortgage
loan payable with interest at 2.5% plus the
one-month
LIBOR Rate (2.71% as of 12/31/09).
Monthly
payments of principal of $10,000 (plus accrued
interest)
with all unpaid principal and interest payable at
maturity
on 9/29/10.
|
3,699,000 | 3,819,000 | ||||||
Other (unsecured) (Note 8):
|
||||||||
Note
payable to affiliate:
Note
payable is to affiliate T.G.I.F., interest at prime
(3.25%
at 12/31/09) payable monthly. Principal
outstanding
is due on demand.
|
3,561,000 | 3,661,000 | ||||||
Totals
|
$ | 18,470,000 | $ | 19,298,000 | ||||
(a)
|
The
loan is guaranteed by the Company as well as a personal guaranty from the
trustee of CFT. The loan includes certain covenants including debt
service coverage. The Company is in compliance with all debt covenants as
of December 31, 2009.
See
Note 6 for discussion of interest rate swap agreement related to this
loan.
|
Year ending December 31,
|
Amount
|
|||
2010
|
$ | 8,130,000 | ||
2011
|
715,000 | |||
2012
|
767,000 | |||
2013
|
831,000 | |||
2014
|
897,000 | |||
2015
and thereafter
|
7,130,000 | |||
Total
|
$ | 18,470,000 |
NOL |
Expiration Year
|
||
$236,000 | 2029 | ||
$81,000 | 2028 | ||
$13,000 | 2026 | ||
$14,000 | 2024 | ||
$386,000 | 2022 | ||
$44,000 | 2018 | ||
$774,000 |
Total
|
||
2009
|
2008
|
|||||||
Loss
before income taxes
|
$ | (177,000 | ) | $ | (1,747,000 | ) | ||
Computed
tax at federal statutory rate of 34%
|
$ | (60,000 | ) | $ | (594,000 | ) | ||
State
taxes at 5.5%
|
(10,000 | ) | (96,000 | ) | ||||
REIT
related adjustments – current year
|
215,000 | 419,000 | ||||||
Unrealized (gain)
from marketable securities for book not tax
|
(368,000 | ) | 390,000 | |||||
Investment
losses (gains) for book in excess of tax
|
125,000 | (161,000 | ) | |||||
Recaptured
tax loss from investments
|
- | 49,000 | ||||||
Utilization
of net operating loss carry forward
|
- | (14,000 | ) | |||||
Other
items, net
|
6,000 | (123,000 | ) | |||||
Benefit
from income taxes
|
$ | (92,000 | ) | $ | (130,000 | ) |
Year
ended December 31,
|
2009
|
2008
|
||||||
Current:
|
||||||||
Federal
|
- | - | ||||||
State
|
- | 3,000 | ||||||
- | - | |||||||
Deferred:
|
||||||||
Federal
|
$ | (83,000 | ) | $ | (114,000 | ) | ||
State
|
(9,000 | ) | (19,000 | ) | ||||
(92,000 | ) | (133,000 | ) | |||||
Total
|
$ | (92,000 | ) | $ | (130,000 | ) |
As
of December 31, 2009
|
As
of December 31, 2008
|
|||||||||||||||
Deferred
tax
|
Deferred
tax
|
|||||||||||||||
Assets
|
Liabilities
|
Assets
|
Liabilities
|
|||||||||||||
Net
operating loss carry forward
|
$ | 271,000 | $ | 146,000 | ||||||||||||
Excess
of book basis of 49% owned
corporation
over tax basis
|
||||||||||||||||
$ | 551,000 | $ | 717,000 | |||||||||||||
Excess
of tax basis over book basis
of
investment
property
|
285,000 | 273,000 | ||||||||||||||
Unrealized
gain/loss on marketable securities
|
72,000 | 278,000 | ||||||||||||||
Excess
of tax basis over book basis of other
investments
|
546,000 | 21,000 | 488,000 | 102,000 | ||||||||||||
Totals
|
$ | 1,102,000 | $ | 644,000 | $ | 1,185,000 | $ | 819,000 |
As
of December 31, 2009
|
As
of December 31, 2008
|
|||||||||||||||
Shares
|
Weighted-Average
Exercise
Price
|
Shares
|
Weighted-Average
Exercise
Price
|
|||||||||||||
|
|
|||||||||||||||
Outstanding
at beginning of year
|
102,100 | $ | 8.83 | 102,100 | $ | 8.83 | ||||||||||
Granted
|
-- | -- | -- | -- | ||||||||||||
Exercised
|
-- | -- | -- | -- | ||||||||||||
Forfeited
|
-- | -- | -- | -- | ||||||||||||
Outstanding
at end of year
|
102,100 | $ | 8.83 | 102,100 | $ | 8.83 | ||||||||||
Options
exercisable at year-end
|
102,100 | $ | 8.83 | 102,100 | $ | 8.83 | ||||||||||
Weighted
average fair value of
options
granted during the year
|
-- | -- | -- | -- |
Year ending December 31,
|
Amount
|
||
2010
|
$2,022,000 | ||
2011
|
1,890,000 | ||
2012
|
1,908,000 | ||
2013
|
1,873,000 | ||
2014
|
1,888,000 | ||
Subsequent years | 7,486,000 | ||
Total |
$17,067,000
|
For
the years ended December 31,
|
||||||||||||
2009
|
2008
|
|||||||||||
Net Revenues:
|
||||||||||||
Real
estate and marina rentals
|
$ | 3,493,069 | $ | 3,437,335 | ||||||||
Food
and beverage sales
|
6,270,728 | 6,696,816 | ||||||||||
Spa
revenues
|
503,963 | 799,011 | ||||||||||
Total
Net Revenues
|
$ | 10,267,760 | $ | 10,933,162 | ||||||||
Income (loss) before income
taxes:
|
||||||||||||
Real
estate and marina rentals
|
$ | 576,114 | $ | 364,518 | ||||||||
Food
and beverage sales
|
(8,614 | ) | 29,537 | |||||||||
Spa,
other investments and related income
|
(744,759 | ) | (2,141,126 | ) | ||||||||
Total
net loss before income taxes attributable to
the
Company
|
$ | (177,259 | ) | $ | (1,747,071 | ) | ||||||
For
the years ended December 31,
|
||||||||||||
Identifiable Assets:
|
2009 | 2008 | ||||||||||
Real
estate rentals
|
$ | 14,802,290 | $ | 15,751,386 | ||||||||
Food
and beverage sales
|
603,484 | 957,182 | ||||||||||
Spa,
other investments and related income
|
16,242,425 | 16,385,880 | ||||||||||
Total
Identifiable Assets
|
$ | 31,648,199 | $ | 33,094,448 | ||||||||
A
summary of changes in the Company’s goodwill
during
the years ended December 31, 2009 and 2008
is
as follows:
|
||||||||||||
Summary of changes in
goodwill:
|
01/01/09
|
Acquisitions
|
12/31/09
|
|||||||||
Real
estate and marina rentals
|
$ | 4,776,291 | - | $ | 4,776,291 | |||||||
Food
& Beverage sales
|
2,952,336 | - | 2,952,336 | |||||||||
Other
investments and related income
|
- | - | - | |||||||||
Total
goodwill
|
$ | 7,728,627 | - | $ | 7,728,627 | |||||||
01/01/08
|
Acquisitions
|
12/31/08
|
||||||||||
Real
estate and marina rentals
|
$ | 4,776,291 | - | $ | 4 ,776,291 | |||||||
Food
& Beverage sales
|
2,952,336 | - | 2,952,336 | |||||||||
Spa,
other investments and related income
|
- | - | - | |||||||||
Total
goodwill
|
$ | 7,728,627 | - | $ | 7,728,627 |
(a)
|
Evaluation
of Disclosure Controls and Procedures. The Company’s Chief Executive
Officer and Chief Financial Officer, after evaluating the effectiveness of
our disclosure controls and procedures (as defined in the Exchange Act
Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this
Form 10-K have concluded that, based on such evaluation, our disclosure
controls and procedures were effective and designed to ensure that
material information relating to us and our consolidated subsidiaries,
which we are required to disclose in the reports we file or submit under
the Exchange Act, was made known to them by others within those entities
and reported within the time periods specified in the SEC's rules and
forms.
|
(b)
|
Our
management is responsible for establishing and maintaining adequate
internal control over financial reporting, as defined in Exchange Act Rule
13a-15(f). Our management conducted an evaluation of the effectiveness of
our internal control over financial reporting based on the framework in
Internal Control-Integrated Framework issued by the Committee of
Sponsoring Organizations of the Treadway Commission. Based on this
evaluation, our management concluded that our internal control over
financial reporting was effective as of December 31, 2009. This
Annual Report on Form 10-K does not include an attestation report of our
independent registered public accounting firm regarding internal control
over financial reporting. Management’s report was not subject to
attestation by our independent registered public accounting firm pursuant
to temporary rules of the Securities and Exchange Commission that permit
us to provide only management’s report in the Annual Report on Form
10-K.
|
(c)
|
There
was no change in our internal controls or in other factors that could
affect these controls during our last fiscal quarter that has materially
affected, or is reasonably likely to materially affect, our internal
control over financial reporting.
|
Name and Office
|
Age
|
Principal Occupation and Employment other than With the
Company
During the Past Five
Years - Other
Directorships
|
Maurice
Wiener; Chairman of
the
Board of Directors and
Chief
Executive Officer
|
68
|
Chairman
of the Board and Chief Executive Officer of the
Adviser;
Executive Trustee, Transco; Director, T.G.I.F. Texas,
Inc
|
Larry
Rothstein; Director,
President,
Treasurer and
Secretary
|
57
|
Director,
President and Secretary of the Adviser; Trustee and
Vice
President of Transco; Vice President and Secretary,
T.G.I.F.
Texas, Inc.
|
Carlos
Camarotti; Vice
President-Finance
and Assistant
Secretary
|
49
|
Vice
President - Finance and Assistant Secretary of the
Adviser;
|
Walter
Arader; Director
|
91
|
President,
Walter G. Arader and Associates (financial and
management
consultants).
|
Harvey
Comita; Director
|
80
|
Business
Consultant; Trustee of Transco Realty Trust.
|
Clinton
Stuntebeck; Director
|
71
|
Attorney/Business
and Investment Consultant
|
Director
|
Annual
Fee
|
Board
Meeting Fee
|
Committee
Meeting Fee
|
Total
Compensation
|
||||||||||||
Maurice
Wiener
|
$ | 17,000 | $ | 3,000 | - | $ | 20,000 | |||||||||
Larry
Rothstein
|
17,000 | 3,000 | 3,000 | $ | 23,000 | |||||||||||
Walter
Arader
|
12,000 | 2,250 | 1,500 | $ | 15,750 | |||||||||||
Harvey
Comita
|
12,000 | 3,000 | 3,000 | $ | 18,000 | |||||||||||
Clinton
Stuntebeck
|
12,000 | 3,000 | 3,000 | $ | 18,000 | |||||||||||
Totals
|
$ | 70,000 | $ | 14,250 | $ | 10,500 | $ | 94,750 |
Executive
Officer
|
Number
of Options
|
Exercise Price |
Expiration
Date
|
||
Maurice
Wiener
|
28,500 |
$8.33
per share
|
June
25, 2011
|
||
Maurice
Wiener
|
12,000 |
$12.25
per share
|
June
25, 2011
|
||
Larry
Rothstein
|
24,900 |
$7.57
per share
|
June
25, 2011
|
||
Larry
Rothstein
|
5,000 |
$12.10
per share
|
June
25, 2011
|
|
|||||||||||||||||||||
Shares Held as of
March 31, 2010
|
|||||||||||||||||||||
Name(7), (8)
|
Shares
Owned by
Named
Persons &
Members
of His
Family (1)
|
Additional
Shares in Which
the
named Person Has, or
Participates
in, the Voting or
Investment Power (2)
|
Total
Shares &
Percent of Class
|
||||||||||||||||||
Maurice
Wiener
|
51,100 | (4 | ) | 541,830 | (3), (5) | 592,930 | 53% | ||||||||||||||
Larry
Rothstein
|
47,900 | (4 | ) | 541,830 | (3) | 589,730 | 52% | ||||||||||||||
Walter
G. Arader
|
15,400 | (4 | ) | 15,400 | 1% | ||||||||||||||||
Harvey
Comita
|
10,000 | (4 | ) | 477,300 | (6) | 487,300 | 43% | ||||||||||||||
Clinton
Stuntebeck
|
5,000 | (4 | ) | 5,000 | * | ||||||||||||||||
All
Directors and
Officers
as a Group
|
157,700 | (4 | ) | 541,830 | (3) | 699,530 | 62% | ||||||||||||||
Transco Realty Trust | 477,300 | (5 | ) | 477,300 | 42% | ||||||||||||||||
1870
S. Bayshore Drive
Coconut
Grove, FL 33133
|
|||||||||||||||||||||
Comprehensive
Financial Planning,
Inc.
3950 Fairland Drive Dacula,
GA 30019
|
97,904 | (9 | ) | 97,904 | 9.6% |
(1)
|
Unless
otherwise indicated, beneficial ownership is based on sole voting and
investment power.
|
(3)
|
This
number includes the number of shares held by Transco Realty Trust (477,300
shares), HMG Advisory Corp. (54,530 shares) and T.G.I.F. Texas, Inc.
(10,000 shares). Several of the directors of the Company are
directors, trustees, officers or shareholders of certain of those
firms.
|
(4)
|
This
number includes options granted under the 2000 Stock Option
Plan. These options have been granted to Mr. Wiener, 40,500;
Mr. Rothstein, 29,900; 5,000 each to Mr. Arader, Mr. Comita and Mr.
Stuntebeck; and 16,700 to two officers. Reference is made to
Item
11. Executive Compensation for further information about
the 2000 Stock Option Plan.
|
(5)
|
Mr.
Wiener holds approximately 34% and 57% of the stock of Transco and HMG
Advisory Corp., respectively, and may therefore be deemed to be the
beneficial owner of the shares of the Company held by Transco and HMG
Advisory Corp.
|
(7)
|
Except
as otherwise set forth, the address for these individuals is 1870 South
Bayshore Drive, Coconut Grove, Florida
33133.
|
(8)
|
No
shares of stock of the executive officers and directors have been pledged
as collateral.
|
For
the fiscal year ended
|
December
31, 2009
|
December
31, 2008
|
||||||
Audit
fees including quarterly reviews
|
$ | 94,000 | $ | 101,000 | ||||
Tax
return preparation fees
|
20,000 | 22,000 | ||||||
Total
Fees
|
$ | 114,000 | $ | 123,000 | ||||
Part IV. |
HMG/Courtland
Properties, Inc.
|
||
March
31, 2010
|
by: /s/Maurice
Wiener
|
|
Maurice
Wiener
|
||
Chairman
and Chief Executive Officer
|
||
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant
and in the capacities and on the date indicated.
|
||
/s/Maurice
Wiener
|
March
31, 2010
|
|
Maurice
Wiener
|
||
Chairman
of the Board
|
||
Chief
Executive Officer
|
||
/s/Larry
Rothstein
|
March
31, 2010
|
|
Larry
Rothstein
|
||
Director,
President, Treasurer and Secretary
|
||
Principal
Financial Officer
|
||
/s/Walter
G. Arader
|
March
31, 2010
|
|
Walter
G. Arader, Director
|
||
/s/Harvey
Comita
|
March
31, 2010
|
|
Harvey
Comita, Director
|
||
/s/Clinton
Stuntebeck
|
March
31, 2010
|
|
Clinton
Stuntebeck, Director
|
||
/s/Carlos
Camarotti
|
March
31, 2010
|
|
Carlos
Camarotti
|
||
Vice
President - Finance and Controller
|
||
Principal
Accounting Officer
|
Description
|
||||
(3)
|
Included
herein.
|
|||
(b)
|
By-laws
|
Incorporated
by reference to Exhibit 6.1 to the Registration Statement of Hospital
Mortgage Group, Inc. on Form S-14, No. 2-64, 789, filed July 2,
1979.
|
||
(10)
|
(a)
|
Amended
and restated lease agreement between Grove Isle Associates, Ltd. and
Westgroup Grove Isle Associates, Ltd. dated November 19,
1996.
|
Incorporated
by reference to Exhibit 10(d) to the 1996 Form 10-KSB
|
|
(b)
|
Master
agreement between Grove Isle Associates, Ltd. Grove Isle Clubs Inc., Grove
Isle Investments, Inc. and Westbrook Grove Isle Associates, Ltd. dated
November 19, 1996.
|
Incorporated
by reference to Exhibit 10(e) to the 1996 Form 10-KSB
|
||
(c)
|
Agreement
Re: Lease Termination between Grove Isle Associates, Ltd. and Grove Isle
Club, Inc. dated November 19, 1996.
|
Incorporated
by reference to Exhibit 10(f) to the 1996 Form 10-KSB
|
||
(d)
|
Amended
and restated agreement between NAF Associates and the Company, dated
August 31, 1999.
|
Incorporated
by reference to Exhibit 10(f) to the 1999 Form 10-KSB
|
||
(e)
|
Amendment
to Amended and restated lease agreement between Grove Isle Associates,
Ltd. and Westgroup Grove Isle Associates, Ltd. dated December 1,
1999.
|
Incorporated
by reference to Exhibit 10(g) to the 1999 Form 10-KSB
|
||
|
(f)
|
Lease
agreement between Courtland Investments, Inc. and HMG Advisory Corp. dated
December 1, 1999.
|
Incorporated
by reference to Exhibit 10(h) to the 1999 Form 10-KSB
|
|
(g)
|
2000
Incentive Stock Option Plan of HMG/ Courtland Properties,
Inc.
|
Incorporated
by reference to Exhibit 10(h) to the 2001 Form 10-KSB
|
||
(h)
|
Amended
and Restated Advisory Agreement between the Company and HMG Advisory Corp.
effective January 1, 2003.
|
Incorporated
by reference to Exhibit 10(i) and 10(j) to the 2002 Form
10-KSB
|
||
(i)
|
Second
Amendment to Amended and restated lease agreement included herein between
Grove Isle Associated, Ltd. and Westgroup Grove Isle Associates, Ltd.
dated September 15, 2004
|
Incorporated
by reference to Exhibit 10(i) to the 2004 Form 10-KSB
|
||
(j)
|
Operating
Agreement of Grove Spa, LLC dated September 15, 2004
|
Incorporated
by reference to Exhibit 10(j) to the 2004 Form 10-KSB
|
||
(k)
|
Sublease
between Westgroup Grove Isle Associates, Ltd. and Grove Spa, LLC dated
September 15, 2004
|
Incorporated
by reference to Exhibit 10(k) to the 2004 Form 10-KSB Included
herein.
|
||
(l)
|
Purchase
and Sale Agreement (“Acquisition of Monty’s”) between Bayshore Restaurant
Management Corp. and Bayshore Landing, LLC dated August 20,
2004
|
Incorporated
by reference to Exhibit 10(l) to the 2004 Form 10-KSB
|
||
(m)
|
Ground
Lease between City of Miami and Bayshore Landing, LLC dated August 20,
2004 and related document
|
Incorporated
by reference to Exhibit 10(m) to the 2004 Form 10-KSB
|
||
(n)
|
Loan
Agreement between Wachovia Bank and Bayshore Landing, LLC dated August 20,
2004
|
Incorporated
by reference to Exhibit 10(n) to the 2004 Form 10-KSB
|
||
(o)
|
Operating
Agreement of Bayshore Landing, LLC dated August 19, 2004
|
Incorporated
by reference to Exhibit 10(o) to the 2004 Form 10-KSB
|
||
(p)
|
Management
Agreement for Bayshore Rawbar , LLC executed by RMI, LLC
|
Incorporated
by reference to Exhibit 10(p) to the 2004 Form 10-KSB
|
||
(q)
|
Management
Agreement for Bayshore Rawbar, LLC executed by HMG Advisory Bayshore,
Inc.
|
Incorporated
by reference to Exhibit 10(q) to the 2004 Form 10-KSB
|
||
(r)
|
Management
and Leasing Agreement for Bayshore Landing, LLC executed by RCI Bayshore,
Inc.
|
Incorporated
by reference to Exhibit 10(r) to the 2004 Form 10-KSB
|
||
(s)
|
Assignment
and Assumption of Management Agreement by Noble House Grove Isle,
Ltd.
To
GH-Grove Isle Management LLC
And
Consent by Grove Spa, LLC
|
Incorporated
by reference to Exhibit 10(s) to the 2008 Form 10-K
|
||
(t)
|
Third
Amendment to Amended and Restated Lease Agreement
|
Incorporated
by reference to Exhibit 10(t) to the 2008 Form 10-K
|
||
(u)
|
Assignment
and Assumption of Lease and Consent of Landlord
|
Incorporated
by reference to Exhibit 10(u) to the 2008 Form 10-K
|
||
(v)
|
Amendment
to Operating Agreement of Grove Spa, LLC, A Delaware Limited Liability
Company
|
Incorporated
by reference to Exhibit 10(v) to the 2008 Form 10-K
|
||
(w)
|
First
Amendment to Management Agreement
|
Incorporated
by reference to Exhibit 10(w) to the 2008 Form 10-K
|
||
(14)
|
Code
of Ethics for Chief Executive Officer and Senior Financial Officers dated
May 2003
|
Incorporated
by reference to Exhibit 14 to the 2004 Form 10-KSB
|
||
(21)
|
Included
herein.
|
|||
(31)
|
Included
herein.
|
|||
Included
herein.
|
||||
(32)
|
Included
herein.
|
|||
Included
herein.
|
||||