Exhibit 99.1
Press
Release
Contact: Mark E. Patten, Sr. Vice President and CFO
mpatten@ctlc.com
Phone: (386) 944-5643
Facsimile: (386) 274-1223
|
Executing Strategy to Monetize Land into Income Producing Assets
|
FOR IMMEDIATE RELEASE | CONSOLIDATED-TOMOKA LAND CO. REPORTS RECORD FULL YEAR 2016 EARNINGS OF $2.86 PER SHARE
Successfully Executing Strategy to Monetize Land into Income Producing Assets
|
DAYTONA BEACH, Fla - February 7, 2017. Consolidated-Tomoka Land Co. (NYSE MKT: CTO) (the “Company” or “CTO”) today announced its operating results and earnings for the quarter and year ended December 31, 2016.
OPERATING RESULTS
Operating results for the quarter ended December 31, 2016 (as compared to the same period in 2015):
· | Basic net income was $0.91 per share, a decrease of $0.08 per share; |
o | The decrease in net income and operating income in 2016 was due primarily to approximately $1.7 million of gains on income property sales in 2015; |
· | Operating income was approximately $10.3 million, a decrease of approximately $1.1 million; and |
· | Revenues from the 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 |
| $ 6,609 |
| $ 994 | 18% |
Interest Income from Commercial Loan Investments |
| 538 |
| (337) | -39% |
Real Estate Operations |
| 19,165 |
| 7,199 | 60% |
Golf Operations |
| 1,312 |
| 4 | 0% |
Agriculture & Other Income |
| 11 |
| (8) | -42% |
Total Revenues |
| $ 27,635 |
| $ 7,852 | 40% |
Operating results for the year ended December 31, 2016 (as compared to the same period in 2015):
· | Basic net income was $2.86 per share, an increase of $1.42 per share; |
· | Operating income was approximately $37.3 million, an increase of approximately $17.1 million; and |
· | Revenues from the Operating Segments were as follows: |
|
|
|
|
|
|
|
|
|
| Increase (Decrease) | |
Operating Segment |
| Revenue for the Year ($000’s) |
| vs Same Period in 2015 ($000’s) | vs Same Period in 2015 (%) |
Income Properties |
| $ 25,093 |
| $ 6,051 | 32% |
Interest Income from Commercial Loan Investments |
| 2,588 |
| (103) | -4% |
Real Estate Operations |
| 38,144 |
| 22,201 | 139% |
Golf Operations |
| 5,190 |
| (53) | -1% |
Agriculture & Other Income |
| 60 |
| (19) | -25% |
Total Revenues |
| $ 71,075 |
| $ 28,077 | 65% |
1
CEO and CFO Comments on Operating Results
John P. Albright, president and chief executive officer, stated, “We are very pleased with the Company’s record performance in 2016 and the continued execution of our business plan and strategy, particularly the progress we have made monetizing the Company’s land holdings and growing our income property portfolio.” Mr. Albright added, “Since becoming CEO in late 2011, the Company has completed more than $48 million in land transactions and has another approximately $110 million under contract with ten different buyers, totaling nearly 40% of CTO’s land holdings. CTO’s Board of Directors and management team remain committed to advancing the Company’s business plan in 2017, by continuing to convert our land holdings into income-producing investments, with the express purpose of maximizing shareholder value for all of CTO’s shareholders.”
Mark E. Patten, senior vice president and chief financial officer, stated, “We’re pleased to have achieved record annual earnings in 2016, and importantly, the earnings are primarily coming from increased year-over-year land sales and the impact of the growth in our income property portfolio which are driving our increasing cash flows.” Mr. Patten continued, “Our liquidity remains strong and we have continued to invest in our buy-back program, investing approximately $1.9 million in approximately 38,000 shares during the fourth quarter representing an average price of approximately $51.22 per share. Including the fourth quarter activity, we’ve acquired just over 151,000 shares in 2016 representing an investment in our stock of approximately $7.4 million.”
OTHER HIGHLIGHTS
Other highlights for the quarter ended December 31, 2016 include the following:
· | Repurchased 38,024 shares of the Company’s stock for approximately $1.95 million at an average purchase price of $51.22 per share; |
· | Book value increased by $3.16 per share to approximately $25.97 per share as of December 31, 2016, an increase of approximately 13.9% versus December 31, 2015; and |
· | As of December 31, 2016: (i) total cash was approximately $16.0 million including approximately $8.2 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 32.6%; and available borrowing capacity on the Company’s credit facility totaled approximately $40.7 million, subject to borrowing base requirements. |
Income Property Portfolio Update
Portfolio Summary
The Company’s income property portfolio consisted of the following as of December 31, 2016:
|
|
|
|
|
|
|
Property Type |
| # of Properties |
| Annualized Revenue ($000’s) |
| Average Years Remaining on Lease |
Single-Tenant |
| 21 |
| $ 13,100 |
| 9.5 |
Multi-Tenant |
| 10 |
| 8,800 |
| 5.6 |
Total / Wtd. Avg. |
| 31 |
| $ 21,900 |
| 8.0 |
In the fourth quarter of 2016 the Company acquired two income properties with an average remaining lease term of 5.0 years, for an aggregate purchase price of approximately $36.9 million at a weighted average cap rate of 7.46%. For 2016, the Company completed the acquisition of 10 income properties for an aggregate purchase price of approximately $86.7 million at a weighted average cap rate of approximately 6.33% at acquisition.
For 2016, the Company has completed the disposition of 19 income properties with an aggregate sales price of approximately $74.3 million with a weighted average exit cap rate of approximately 5.79% and net gains of approximately $11.7 million.
2
Real Estate Operations Update
Land Sales
In the fourth quarter of 2016, the Company sold approximately 696 acres of land in three separate transactions with three different buyers at an aggregate sales price of approximately $11.4 million, representing an average of approximately $16,000 per acre and resulting in aggregate gains at closing of approximately $6.7 million, or approximately $0.74 per share, after tax. The fourth quarter transactions included the sale of approximately 604 acres on the west side of Interstate 95 to ICI Homes for $7.5 million or approximately $12,000 per acre.
For 2016, excluding the impact of the percentage of completion revenues, the Company sold approximately 708 acres of land in six separate transactions with six different buyers at an aggregate sales price of approximately $13.8 million, representing an average of approximately $19,000 per acre and resulting in aggregate gains at closing of approximately $8.3 million, or approximately $0.90 per share, after tax.
During the quarter and the year ended December 31, 2016, the Company recognized the following revenues and gains 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 Town Center percentage-of-completion summary is as follows:
|
|
|
|
|
|
|
| |
Purchaser |
| Revenue Recognized in |
| Gain Recognized in Q4 2016 (2) |
| Revenue Recognized YTD 2016 (1) |
| Gain Recognized YTD 2016 (2) |
Tanger Outlet |
| $ 478,148 |
| $ 384,651 |
| $ 7,160,829 |
| $ 5,740,898 |
Sam's Club |
| 155,556 |
| 167,610 |
| 3,579,436 |
| 2,974,781 |
NADG - First Parcel |
| 304,681 |
| 215,195 |
| 4,563,273 |
| 3,204,252 |
NADG - Outparcel |
| 96,842 |
| 86,275 |
| 2,186,638 |
| 1,897,293 |
Total Town Center Sales |
| $ 1,035,227 |
| $ 853,731 |
| $ 17,490,176 |
| $ 13,817,224 |
(1) | The revenue recognized in each period consisted of revenue from a portion of the sales price that was previously deferred and revenue from expected reimbursements, as the infrastructure work was completed. |
(2) | The gain recognized in each period consisted of revenue less the allocated cost basis of the infrastructure costs, as the infrastructure work was completed. |
As of December 31, 2016 the infrastructure work related to the Town Center had been completed and all revenue and resulting gains had been fully recognized.
3
Land Pipeline Update
As of February 3, 2017, the Company’s pipeline of potential land sales transactions included the following 11 definitive purchase and sale agreements with ten different buyers, representing approximately 39% of the Company’s land holdings:
|
|
|
|
|
|
|
|
|
|
|
|
| Contract (or Buyer)/Parcel |
| Acres |
| Contract Amount ($000's) |
| Price Per Acre ($ Rounded 000’s) |
| Estimated Timing |
1 |
| Commercial/Retail |
| 35 |
| $ 14,000 |
| $ 400,000 |
| ’17 - ‘19 |
2 |
| Commercial/Retail |
| 4 |
| 1,175 |
| 294,000 |
| ’17 - ‘18 |
3 |
| Commercial/Retail |
| 6 |
| 1,556 |
| 259,000 |
| ’17 - ‘18 |
4 |
| Mixed-Use Retail |
| 22 |
| 5,574 |
| 253,000 |
| ’17 - ‘18 |
5 |
| Mixed-Use Retail (NADG) |
| 82 |
| 20,187 |
| 246,000 |
| ’17 - ‘18 |
6 |
| Residential (Multi-Family) |
| 7 |
| 1,140 |
| 163,000 |
| ’18 - ‘19 |
7 |
| Commercial |
| 28 |
| 3,215 |
| 115,000 |
| ’17 - ‘18 |
8 |
| AR Residential (Minto) |
| 1,686 |
| 31,360 |
| 19,000 |
| ‘18 - ‘19 |
9 |
| AR Residential (Minto) |
| 1,581 |
| 27,151 |
| 17,000 |
| ’17 |
10 |
| SF Residential |
| 194 |
| 3,324 |
| 17,000 |
| ’18 - ‘19 |
11 |
| SF Residential (ICI) |
| 146 |
| 1,400 |
| 10,000 |
| ‘18 - ‘19 |
|
| Totals |
| 3,791 |
| $ 110,082 |
| $ 29,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
As noted above, all of these agreements contemplate closing dates ranging from the first quarter of 2017 through fiscal year 2019, and the Company expects a number of these transactions to close in 2017, although the buyers may not be contractually obligated to close until after 2017. Each of these transactions is 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 the Company’s 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
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 1,581-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 put under contract 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 of its sales center for Oasis Daytona on the Sales Center Site. The sales price noted above for the First Minto Transaction reflects adjustments agreed to by the Company for the estimated costs Minto will incur in connection with a wetlands restoration program and for Minto’s intent to close this transaction for all cash rather than utilizing the recourse seller financing option available under the agreement. As of February 6, 2017 the joint permit application with the Army Corps of Engineers has been obtained and the Company expects the First Minto Transaction will close before the end of February 2017.
Beachfront Venture
In the fourth quarter of 2016, the Company purchased the remaining 50% interest in a real estate venture that owns a six-acre vacant beachfront parcel in Daytona Beach, Florida (the “Beach Venture”). The Company acquired the remaining 50% interest from the institutional investor in the Beach Venture for approximately $4.7 million. As a result, the noncontrolling interest in the consolidated variable interest entity has been eliminated as of December 31, 2016 in the accompanying consolidated balance sheets. The Beach Venture received approval of the rezoning and entitlement of the site for up to approximately 1.2 million square feet of density. As previously announced, the Company is in negotiations with two prospective tenants, the Cocina 214 Mexican Restaurant & Bar and the LandShark Bar & Grill, to lease the two restaurants
4
the Company will develop on the parcel. The zoning and entitlements received allow for the restaurant development and a larger scale vertical development should the market conditions permit.
Financial Results
Revenue
Total revenue for the quarter ended December 31, 2016 increased to approximately $27.6 million, as compared to approximately $19.8 million during the same period in 2015, an increase of approximately $7.9 million. This increase was primarily the result of the following elements of the Real Estate Operations segment and the Income Property Operations, respectively:
|
|
|
|
|
|
|
| Increase (Decrease) | |
Real Estate Operations Segment |
| Revenue for the Quarter ($000’s) | vs Same Period in 2015 ($000’s) | |
Land Sales Revenue |
| $ 11,364 | $ 8,959 | |
Revenue from Reimbursement of Infrastructure Costs |
| 4,500 | 4,500 | |
Impact Fee Sales |
| 1,739 | 1,681 | |
Fill Dirt and Other Revenue |
| 261 | 261 | |
Percentage of Completion Revenue (Town Center) |
| 1,035 | (7,093) | |
Subsurface Revenue |
| 266 | (1,109) | |
Total Related to Real Estate Operations |
| $ 19,165 | $ 7,199 | |
|
|
|
|
|
|
|
| Increase (Decrease) | |
Income Property Operations Segment |
| Revenue for the Quarter ($000’s) | vs Same Period in 2015 ($000’s) | |
Wells Fargo/Riverside Acquisitions |
| $ 1,845 | $ 556 | |
Accretion of Above Market/Below Market Intangibles |
| 518 | 359 | |
Q4 2016 Acquisitions |
| 649 | 649 | |
Rent from Remaining Portfolio (Impact of 2016 Dispositions) |
| 3,597 | (570) | |
Total Related to Income Property Operations |
| $ 6,609 | $ 994 | |
Total revenue for the year ended December 31, 2016 increased approximately $28.1 million to approximately $71.1 million, as compared to approximately $43.0 million during the same period in 2015. This increase was primarily the result of the following elements of the Real Estate Operations segment and the Income Property Operations, respectively:
|
|
|
|
|
|
|
| Increase (Decrease) | |
Real Estate Operations Segment |
| Revenue for the Year ($000’s) | vs Same Period in 2015 ($000’s) | |
Land Sales Revenue |
| $ 11,871 | $ 7,595 | |
Revenue from Reimbursement of Infrastructure Costs |
| 4,500 | 4,500 | |
Impact Fee Sales |
| 2,220 | 1,757 | |
Fill Dirt and Other Revenue |
| 261 | 188 | |
Percentage of Completion Revenue (Town Center) |
| 17,490 | 9,362 | |
Subsurface Revenue |
| 1,802 | (1,201) | |
Total Related to Real Estate Operations |
| $ 38,144 | $ 22,201 | |
5
|
|
|
|
|
|
| Increase (Decrease) |
Income Property Operations Segment |
| Revenue for the Year ($000’s) | vs Same Period in 2015 ($000’s) |
Wells Fargo/Riverside Acquisitions |
| $ 7,022 | $ 5,029 |
Accretion of Above Market/Below Market Intangibles |
| 2,240 | 2,081 |
Q4 2016 Acquisitions |
| 649 | 649 |
Rent from Remaining Portfolio (Impact of 2016 Dispositions) |
| 15,182 | (1,708) |
Total Related to Income Property Operations |
| $ 25,093 | $ 6,051 |
Net Income
Net income for the quarter ended December 31, 2016 was approximately $5.1 million, compared to approximately $5.7 million in the same period in 2015. Basic net income per share for the quarter ended December 31, 2016 was $0.91 per share, as compared to $0.99 per share during the same period in 2015, a decrease of $0.08 per share.
The results in the fourth quarter of 2016 reflected increased revenues of approximately $7.9 million as described above, offset by the associated increase in direct cost of revenues of approximately $7.2 million primarily related to the increase in the direct cost of revenues for the real estate operations of approximately $7.2 million, which primarily reflects the cost basis for increased land sales revenue during the quarter, as well as the following other elements of the Company’s operating results:
· | A decrease in general and administrative expenses of approximately $851,000 primarily due to the decrease in non-cash stock compensation expense of approximately $550,000 and reduced charges associated with accruals for environmental matters of approximately $181,000; |
· | An increase in depreciation and amortization of approximately $809,000 resulting from the growth in our income property portfolio; |
· | Decreases in gains recognized on the disposition of assets which is the result of approximately $1.7 million recognized in 2015 versus no dispositions in the fourth quarter of 2016; and |
· | Increased investment income which primarily is the result of a loss recognized in the fourth quarter of 2015 related to the disposition of certain investment securities. |
Net income for the year ended December 31, 2016 was approximately $16.3 million, compared to approximately $8.3 million in the same period in 2015. Net income per share for the year ended December 31, 2016 was $2.86 per share, as compared to $1.44 per share during the same period in 2015, an increase of $1.42 per share.
The results for the year ended December 31, 2016 reflected increased revenues of approximately $28.1 million as described above, offset by the associated increase in direct cost of revenues of approximately $12.1 million with such increase substantially related to the increase in the direct cost of revenues for the real estate operations of approximately $10.6 million, which primarily reflects the cost basis for increased land sales revenue during the year, as well as the following other elements of the Company’s operating results:
· | Gains on the disposition of income properties of approximately $12.8 million which includes approximately $11.5 million, recognized in the third quarter, from the completed disposition of a portfolio of 14 single-tenant income properties; |
· | An increase in general and administrative expenses of approximately $1.5 million primarily due to the increase in non-cash stock compensation expense of approximately $992,000 and approximately $1.4 million in charges associated with legal, accounting, and director meeting fees to address certain shareholder matters, offset by reduced expense for accruals for environmental matters of approximately $662,000; |
· | An increase in depreciation and amortization of nearly $3.0 million resulting from the growth in the income property portfolio; |
· | Increased interest expense of approximately $1.8 million primarily reflecting a full year of interest on the convertible notes issuance; |
6
· | A decrease in investment income of approximately $739,000 which primarily is the result of a loss recognized in the first quarter of 2016 related to the disposition of certain investment securities; and |
· | The recognition of increased impairment charges of approximately $1.7 million whereby the total impairment charges during 2016 were approximately $2.2 million which related to charges 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, which are still under contract to close as of December 31, 2016. |
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 as of and for the year ended December 31, 2016 and the investment and disposition activity and land transactions:
|
|
|
|
|
| 2016 Guidance | 2016 Actual |
Reported Earnings Per Share (Basic) (1) |
| $2.75-$3.00 | $ 2.86 |
Acquisition of Income-Producing Assets |
| $70mm - $85mm | $86.7mm |
Target Investment Yields (Initial Yield – Unlevered) |
| 6% - 8% | 6.33% |
Disposition of Non-Core Income Properties (2) |
| $15mm - $25mm | $22.7mm |
Target Disposition Yields (2) |
| 7% - 10% | 8.20% |
Land Transactions (Sales Value) |
| $25mm - $35mm | $13.8mm |
Leverage Target (as % of Total Enterprise Value) |
| <40% | 32.6% |
(1) | Earnings per share guidance provided in February 2016 excluded the potential gain on the Portfolio Sale. The gain on the Portfolio Sale ultimately equaled $1.20 per share. Excluding the impact of the Portfolio Sale, actual earnings per share for 2016 would have equaled $1.66 per share. |
(2) | Excludes Portfolio Sale with proceeds of $51.6 million, including the buyer’s assumption of the $23.1 million secured debt on the portfolio, reflecting an exit cap rate of approximately 4.73%. |
Issuance of 2017 Guidance
The following summary provides the Company’s guidance for the year ending December 31, 2017:
|
|
|
|
|
|
|
| 2017 Guidance |
Earnings per Share (Basic) (1) |
| $2.25 – $2.45 |
Acquisition of Income-Producing Assets |
| $50mm - $70mm |
Target Investment Yields (Initial Yield – Unlevered) |
| 6% - 8% |
Land Transactions (Sales Value) |
| $30mm - $50mm |
Leverage Target (as % of Total Enterprise Value) |
| <40% |
(1) | Earnings per share in 2016, excluding the gain on the Portfolio Sale, equaled $1.66 per share. |
Fourth Quarter/Year-End 2016 Earnings Conference Call & Webcast
The Company will host a conference call to present its operating results for the fourth quarter and year ended December 31, 2016 tomorrow, Wednesday, February 8, 2017, at 8:30 a.m. eastern time. Shareholders and interested parties may access the Earnings Call via teleconference or webcast:
Teleconference: USA (Toll Free)1-888-317-6003
International: 1-412-317-6061
Canada (Toll Free): 1-866-284-3684
Please dial-in at least five minutes prior to the scheduled start time and use the code 9989753 when prompted.
A webcast of the call can be accessed at: http://services.choruscall.com/links/cto170208.html
To access the webcast log-on to the web address noted above or go to http://www.ctlc.com and log-in at the investor relations section. Please log in to the webcast at least ten minutes prior to the scheduled time of the Earnings Call.
7
A replay of the Earnings Call will be archived and available online through the Investor Relations section of http://www.ctlc.com.
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 approximately 1.7 million square feet of income properties, as well as approximately 9,800 acres of land in the Daytona Beach area. Visit our website at www.ctlc.com.
We encourage you to review our most recent investor presentations, from our Investor Day on December 2, 2016, and for the Third Quarter 2016 pertaining to the results for the quarter and nine months ended September 30, 2016, 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, including the likelihood, timing, and final terms thereof, 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.
8
CONSOLIDATED-TOMOKA LAND CO.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
| (Unaudited) December 31, 2016 |
|
| December 31, 2015 |
ASSETS |
|
|
|
|
|
|
Property, Plant, and Equipment: |
|
|
|
|
|
|
Income Properties, Land, Buildings, and Improvements |
| $ | 274,334,139 |
| $ | 268,970,875 |
Golf Buildings, Improvements, and Equipment |
|
| 3,528,194 |
|
| 3,432,681 |
Other Furnishings and Equipment |
|
| 1,032,911 |
|
| 1,044,139 |
Construction in Progress |
|
| 5,267,676 |
|
| 50,610 |
Total Property, Plant, and Equipment |
|
| 284,162,920 |
|
| 273,498,305 |
Less, Accumulated Depreciation and Amortization |
|
| (16,552,077) |
|
| (16,242,277) |
Property, Plant, and Equipment—Net |
|
| 267,610,843 |
|
| 257,256,028 |
Land and Development Costs ($-0- and $11,329,574 Related to Consolidated VIE as of December 31, 2016 and 2015, respectively) |
|
| 51,955,278 |
|
| 53,406,020 |
Intangible Lease Assets—Net |
|
| 34,725,822 |
|
| 20,087,151 |
Impact Fee and Mitigation Credits |
|
| 2,322,906 |
|
| 4,554,227 |
Commercial Loan Investments |
|
| 23,960,467 |
|
| 38,331,956 |
Cash and Cash Equivalents |
|
| 7,779,562 |
|
| 4,060,677 |
Restricted Cash |
|
| 9,855,469 |
|
| 14,060,523 |
Investment Securities |
|
| — |
|
| 5,703,767 |
Refundable Income Taxes |
|
| 943,991 |
|
| 858,471 |
Other Assets |
|
| 9,469,088 |
|
| 6,034,824 |
Total Assets |
| $ | 408,623,426 |
| $ | 404,353,644 |
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
Accounts Payable |
| $ | 1,518,105 |
| $ | 1,934,417 |
Accrued and Other Liabilities |
|
| 8,667,897 |
|
| 8,867,919 |
Deferred Revenue |
|
| 1,991,666 |
|
| 14,724,610 |
Intangible Lease Liabilities - Net |
|
| 30,518,051 |
|
| 31,979,559 |
Accrued Stock-Based Compensation |
|
| 42,092 |
|
| 135,554 |
Deferred Income Taxes—Net |
|
| 51,364,572 |
|
| 39,526,406 |
Long-Term Debt |
|
| 166,245,201 |
|
| 166,796,853 |
Total Liabilities |
|
| 260,347,584 |
|
| 263,965,318 |
Commitments and Contingencies |
|
|
|
|
|
|
Shareholders’ Equity: |
|
|
|
|
|
|
Consolidated-Tomoka Land Co. Shareholders' Equity: |
|
|
|
|
|
|
Common Stock – 25,000,000 shares authorized; $1 par value, 6,021,564 shares issued and 5,710,238 shares outstanding at December 31, 2016; 6,068,310 shares issued and 5,908,437 shares outstanding at December 31, 2015 |
|
| 5,914,560 |
|
| 5,901,510 |
Treasury Stock – 311,326 shares at December 31, 2016; 159,873 shares at December 31, 2015 |
|
| (15,298,306) |
|
| (7,866,410) |
Additional Paid-In Capital |
|
| 20,511,388 |
|
| 16,991,257 |
Retained Earnings |
|
| 136,892,311 |
|
| 120,444,002 |
Accumulated Other Comprehensive Income (Loss) |
|
| 255,889 |
|
| (688,971) |
Total Consolidated-Tomoka Land Co. Shareholders' Equity |
|
| 148,275,842 |
|
| 134,781,388 |
Noncontrolling Interest in Consolidated VIE |
|
| — |
|
| 5,606,938 |
Total Shareholders’ Equity |
|
| 148,275,872 |
|
| 140,388,326 |
Total Liabilities and Shareholders’ Equity |
| $ | 408,623,426 |
| $ | 404,353,644 |
9
CONSOLIDATED-TOMOKA LAND CO.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Year Ended | ||||||||
|
|
| December 31, 2016 |
|
| December 31, 2015 |
|
| December 31, 2016 |
|
| December31, 2015 |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Income Properties |
| $ | 6,608,830 |
| $ | 5,614,294 |
| $ | 25,092,484 |
| $ | 19,041,111 |
Interest Income from Commercial Loan Investments |
|
| 537,728 |
|
| 874,551 |
|
| 2,588,235 |
|
| 2,691,385 |
Real Estate Operations |
|
| 19,165,183 |
|
| 11,966,554 |
|
| 38,144,347 |
|
| 15,942,894 |
Golf Operations |
|
| 1,312,471 |
|
| 1,308,409 |
|
| 5,190,394 |
|
| 5,243,485 |
Agriculture and Other Income |
|
| 11,331 |
|
| 19,624 |
|
| 59,401 |
|
| 78,805 |
Total Revenues |
|
| 27,635,543 |
|
| 19,783,432 |
|
| 71,074,861 |
|
| 42,997,680 |
Direct Cost of Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Income Properties |
|
| (1,393,474) |
|
| (1,334,442) |
|
| (5,204,863) |
|
| (3,655,935) |
Real Estate Operations |
|
| (10,242,446) |
|
| (3,071,335) |
|
| (14,881,311) |
|
| (4,292,524) |
Golf Operations |
|
| (1,432,393) |
|
| (1,391,772) |
|
| (5,587,077) |
|
| (5,593,085) |
Agriculture and Other Income |
|
| (13,170) |
|
| (76,724) |
|
| (166,769) |
|
| (226,554) |
Total Direct Cost of Revenues |
|
| (13,081,483) |
|
| (5,874,273) |
|
| (25,840,020) |
|
| (13,768,098) |
General and Administrative Expenses |
|
| (1,779,467) |
|
| (2,630,176) |
|
| (10,297,877) |
|
| (8,753,779) |
Impairment Charges |
|
| — |
|
| — |
|
| (2,180,730) |
|
| (510,041) |
Depreciation and Amortization |
|
| (2,377,031) |
|
| (1,568,277) |
|
| (8,195,417) |
|
| (5,212,897) |
Gain (Loss) on Disposition of Assets |
|
| (83,668) |
|
| 1,735,115 |
|
| 12,758,770 |
|
| 5,516,444 |
Total Operating Expenses |
|
| (17,321,649) |
|
| (8,337,611) |
|
| (33,755,274) |
|
| (22,728,371) |
Operating Income |
|
| 10,313,894 |
|
| 11,445,821 |
|
| 37,319,587 |
|
| 20,269,309 |
Investment Income (Loss) |
|
| 31,181 |
|
| (186,864) |
|
| (529,981) |
|
| 208,879 |
Interest Expense |
|
| (2,052,745) |
|
| (2,072,686) |
|
| (8,753,338) |
|
| (6,919,767) |
Income Before Income Tax Expense |
|
| 8,292,330 |
|
| 9,186,271 |
|
| 28,036,268 |
|
| 13,558,421 |
Income Tax Expense |
|
| (3,212,127) |
|
| (3,547,208) |
|
| (11,836,854) |
|
| (5,269,104) |
Net Income |
|
| 5,080,203 |
|
| 5,639,063 |
|
| 16,199,414 |
|
| 8,289,317 |
Less: Net Loss Attributable to Noncontrolling Interest in Consolidated VIE |
|
| 14,870 |
|
| 50,259 |
|
| 51,834 |
|
| 57,849 |
Net Income Attributable to Consolidated-Tomoka Land Co. |
| $ | 5,095,073 |
| $ | 5,689,322 |
| $ | 16,251,248 |
| $ | 8,347,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Information: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Consolidated-Tomoka Land Co. |
| $ | 0.91 |
| $ | 0.99 |
| $ | 2.86 |
| $ | 1.44 |
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Consolidated-Tomoka Land Co. |
| $ | 0.90 |
| $ | 0.98 |
| $ | 2.85 |
| $ | 1.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared and Paid |
| $ | 0.04 |
| $ | 0.04 |
| $ | 0.12 |
| $ | 0.08 |
10