Document and Entity Information
Document and Entity Information - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Feb. 15, 2018 | Jun. 30, 2017 | |
Document And Entity Information | |||
Entity Registrant Name | CONSOLIDATED TOMOKA LAND CO | ||
Entity Central Index Key | 23,795 | ||
Document Type | 10-K | ||
Document Period End Date | Dec. 31, 2017 | ||
Amendment Flag | false | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Current Reporting Status | Yes | ||
Entity Filer Category | Accelerated Filer | ||
Entity Common Stock, Shares Outstanding | 5,595,040 | ||
Document Fiscal Year Focus | 2,017 | ||
Document Fiscal Period Focus | FY | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Public Float | $ 307,616,923 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Property, Plant, and Equipment: | ||
Income Properties, Land, Buildings, and Improvements | $ 358,130,350 | $ 274,334,139 |
Golf Buildings, Improvements, and Equipment | 6,617,396 | 3,528,194 |
Other Furnishings and Equipment | 715,042 | 1,032,911 |
Construction in Progress | 6,005,397 | 5,267,676 |
Total Property, Plant, and Equipment | 371,468,185 | 284,162,920 |
Less, Accumulated Depreciation and Amortization | (23,779,780) | (16,552,077) |
Property, Plant, and Equipment - Net | 347,688,405 | 267,610,843 |
Land and Development Costs | 39,477,697 | 51,955,278 |
Intangible Lease Assets - Net | 38,758,059 | 34,725,822 |
Impact Fee and Mitigation Credits | 1,125,269 | 2,322,906 |
Commercial Loan Investments | 11,925,699 | 23,960,467 |
Cash and Cash Equivalents | 6,559,409 | 7,779,562 |
Restricted Cash | 6,508,131 | 9,855,469 |
Refundable Income Taxes | 1,116,580 | 943,991 |
Other Assets | 12,971,129 | 9,469,088 |
Total Assets | 466,130,378 | 408,623,426 |
Liabilities: | ||
Accounts Payable | 1,880,516 | 1,518,105 |
Accrued and Other Liabilities | 10,160,526 | 8,667,897 |
Deferred Revenue | 2,030,459 | 1,991,666 |
Intangible Lease Liabilities - Net | 29,770,441 | 30,518,051 |
Accrued Stock-Based Compensation | 42,092 | |
Deferred Income Taxes - Net | 42,293,864 | 51,364,572 |
Long-Term Debt | 195,816,364 | 166,245,201 |
Total Liabilities | 281,952,170 | 260,347,584 |
Commitments and Contingencies - See Note 18 | ||
Shareholders' Equity: | ||
Common Stock – 25,000,000 shares authorized; $1 par value, 6,030,990 shares issued and 5,584,335 shares outstanding at December 31, 2017; 6,021,564 shares issued and 5,710,238 shares outstanding at December 31, 2016 | 5,963,850 | 5,914,560 |
Treasury Stock – 446,655 shares at December 31, 2017; 311,326 shares at December 31, 2016 | (22,507,760) | (15,298,306) |
Additional Paid-In Capital | 22,735,228 | 20,511,388 |
Retained Earnings | 177,614,274 | 136,892,311 |
Accumulated Other Comprehensive Income | 372,616 | 255,889 |
Total Shareholders' Equity | 184,178,208 | 148,275,842 |
Total Liabilities and Shareholders’ Equity | $ 466,130,378 | $ 408,623,426 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Dec. 31, 2017 | Dec. 31, 2016 |
CONSOLIDATED BALANCE SHEETS | ||
Common Stock, shares authorized | 25,000,000 | 25,000,000 |
Common Stock, par value (in dollars per share) | $ 1 | $ 1 |
Common Stock, shares issued | 6,030,990 | 6,021,564 |
Common Stock, shares outstanding | 5,584,335 | 5,710,238 |
Treasury Stock, shares held | 446,655 | 311,326 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Revenues | |||
Revenues | $ 91,412,291 | $ 71,074,861 | $ 42,997,680 |
Direct Cost of Revenues | |||
Total Direct Cost of Revenues | (30,452,977) | (25,840,020) | (13,768,098) |
General and Administrative Expenses | (10,252,610) | (10,297,877) | (8,753,779) |
Impairment Charges | 0 | (2,180,730) | (510,041) |
Depreciation and Amortization | (12,663,959) | (8,195,417) | (5,212,897) |
Gain on Disposition of Assets | 38 | 12,758,770 | 5,516,444 |
Land Lease Income | 2,226,526 | ||
Total Operating Expenses | (51,142,982) | (33,755,274) | (22,728,371) |
Operating Income | 40,269,309 | 37,319,587 | 20,269,309 |
Investment Income (Loss) | 37,985 | (529,981) | 208,879 |
Interest Expense | (8,523,136) | (8,753,338) | (6,919,767) |
Income Before Income Tax Expense | 31,784,158 | 28,036,268 | 13,558,421 |
Income Tax Benefit (Expense) | 9,935,266 | (11,836,854) | (5,269,104) |
Net Income | 41,719,424 | 16,199,414 | 8,289,317 |
Less: Net Loss Attributable to Noncontrolling Interest in Consolidated VIE | 51,834 | 57,849 | |
Net Income Attributable to Consolidated-Tomoka Land Co. | $ 41,719,424 | $ 16,251,248 | $ 8,347,166 |
Per Share Information- See Note 10 | |||
Basic Net Income Attributable to Consolidated-Tomoka Land Co. | $ 7.53 | $ 2.86 | $ 1.44 |
Diluted Net Income Attributable to Consolidated-Tomoka Land Co. | 7.48 | 2.85 | 1.43 |
Dividends Declared (in dollars per share) | 0.18 | 0.12 | 0.08 |
Dividends Paid (in dollars per share) | $ 0.18 | $ 0.12 | $ 0.08 |
Income Properties | |||
Revenues | |||
Revenues | $ 31,406,930 | $ 25,092,484 | $ 19,041,111 |
Direct Cost of Revenues | |||
Total Direct Cost of Revenues | (6,917,743) | (5,204,863) | (3,655,935) |
Depreciation and Amortization | (12,272,265) | (7,872,689) | (4,898,803) |
Commercial Loan Investments | |||
Revenues | |||
Revenues | 2,052,689 | 2,588,235 | 2,691,385 |
Real Estate Operations | |||
Revenues | |||
Revenues | 52,522,555 | 38,144,347 | 15,942,894 |
Direct Cost of Revenues | |||
Total Direct Cost of Revenues | (17,480,197) | (14,881,311) | (4,292,524) |
Golf Operations | |||
Revenues | |||
Revenues | 5,095,313 | 5,190,394 | 5,243,485 |
Direct Cost of Revenues | |||
Total Direct Cost of Revenues | (5,958,888) | (5,587,077) | (5,593,085) |
Depreciation and Amortization | (349,261) | (266,074) | (263,335) |
Agriculture And Other | |||
Revenues | |||
Revenues | 334,804 | 59,401 | 78,805 |
Direct Cost of Revenues | |||
Total Direct Cost of Revenues | (96,149) | (166,769) | (226,554) |
Depreciation and Amortization | $ (42,433) | $ (56,654) | $ (50,759) |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||
Net Income Attributable to Consolidated-Tomoka Land Co. | $ 41,719,424 | $ 16,251,248 | $ 8,347,166 |
Other Comprehensive Income | |||
Realized Loss (Gain) on Investment Securities Sold (Net of Income Tax of $-0-, $222,025, and $61,738, respectively) | 353,542 | (101,451) | |
Unrealized Gain (Loss) on Investment Securities (Net of Income Tax of $-0-, $210,652, and $414,962, respectively) | 335,429 | (660,761) | |
Cash Flow Hedging Derivative - Interest Rate Swap (Net of Income Tax of $73,304, $160,701, and $-0-, respectively) | 116,727 | 255,889 | |
Total Other Comprehensive Income (Loss), Net of Income Tax | 116,727 | 944,860 | (762,212) |
Total Comprehensive Income | $ 41,836,151 | $ 17,196,108 | $ 7,584,954 |
CONSOLIDATED STATEMENTS OF COM6
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Parenthetical) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||
Realized Loss (Gain) on Investment Securities Sold, Income Tax, Expense (Benefit) | $ 0 | $ 222,025 | $ (61,738) |
Unrealized Gain (Loss) on Investment Securities, Income Tax, Expense (Benefit) | 0 | 210,652 | (414,962) |
Cash Flow Hedging Derivative - Interest Rate Swap, Income Tax | $ 73,304 | $ 160,701 | $ 0 |
CONSOLIDATED STATEMENTS OF SHAR
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY - USD ($) | Common Stock | Treasury Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total Consolidated-Tomoka Land Co. Shareholders’ Equity | Noncontrolling Interest in Consolidated VIE | Total |
Balance at Dec. 31, 2014 | $ 5,862,063 | $ (1,381,566) | $ 11,289,846 | $ 112,561,115 | $ 73,241 | $ 128,404,699 | $ 128,404,699 | |
Increase (decrease) in shareholders' equity | ||||||||
Net Income (Loss) | 8,347,166 | 8,347,166 | $ (57,849) | 8,289,317 | ||||
Contributions from Noncontrolling Interest in Consolidated VIE | 5,664,787 | 5,664,787 | ||||||
Stock Repurchase | (6,484,844) | (6,484,844) | (6,484,844) | |||||
Equity Component of Convertible Debt | 2,130,002 | 2,130,002 | 2,130,002 | |||||
Exercise of Stock Options | 33,455 | 1,062,405 | 1,095,860 | 1,095,860 | ||||
Vested Restricted Stock | 5,348 | (25,509) | (20,161) | (20,161) | ||||
Stock Issuance | 644 | 34,258 | 34,902 | 34,902 | ||||
Stock Compensation Expense from Restricted Stock Grants and Equity Classified Stock Options | 2,500,255 | 2,500,255 | 2,500,255 | |||||
Cash Dividends ($0.18, $0.12 and $0.08 per share, for the years ended December 31, 2017, 2016 and 2015, respectively) | 464,279 | 464,279 | 464,279 | |||||
Other Comprehensive Loss, Net of Income Tax | (762,212) | (762,212) | (762,212) | |||||
Balance at Dec. 31, 2015 | 5,901,510 | (7,866,410) | 16,991,257 | 120,444,002 | (688,971) | 134,781,388 | 5,606,938 | 140,388,326 |
Increase (decrease) in shareholders' equity | ||||||||
Net Income (Loss) | 16,251,248 | 16,251,248 | (51,834) | 16,199,414 | ||||
Contributions from Noncontrolling Interest in Consolidated VIE | 102,844 | 102,844 | ||||||
Acquisition of Noncontrolling Interest | 879,158 | 879,158 | $ (5,657,948) | (4,778,790) | ||||
Stock Repurchase | (7,431,896) | (7,431,896) | (7,431,896) | |||||
Exercise of Stock Options | 3,350 | 413,577 | 416,927 | 416,927 | ||||
Vested Restricted Stock | 8,884 | (205,090) | (196,206) | (196,206) | ||||
Stock Issuance | 816 | 39,299 | 40,115 | 40,115 | ||||
Stock Compensation Expense from Restricted Stock Grants and Equity Classified Stock Options | 3,272,345 | 3,272,345 | 3,272,345 | |||||
Cash Dividends ($0.18, $0.12 and $0.08 per share, for the years ended December 31, 2017, 2016 and 2015, respectively) | 682,097 | 682,097 | 682,097 | |||||
Other Comprehensive Loss, Net of Income Tax | 944,860 | 944,860 | 944,860 | |||||
Balance at Dec. 31, 2016 | 5,914,560 | (15,298,306) | 20,511,388 | 136,892,311 | 255,889 | 148,275,842 | 148,275,842 | |
Increase (decrease) in shareholders' equity | ||||||||
Net Income (Loss) | 41,719,424 | 41,719,424 | 41,719,424 | |||||
Stock Repurchase | (7,209,454) | (7,209,454) | (7,209,454) | |||||
Exercise of Stock Options | 28,527 | 1,056,406 | 1,084,933 | 1,084,933 | ||||
Vested Restricted Stock | 18,930 | (413,184) | (394,254) | (394,254) | ||||
Stock Issuance | 1,833 | 101,303 | 103,136 | 103,136 | ||||
Stock Compensation Expense from Restricted Stock Grants and Equity Classified Stock Options | 1,479,315 | 1,479,315 | 1,479,315 | |||||
Cash Dividends ($0.18, $0.12 and $0.08 per share, for the years ended December 31, 2017, 2016 and 2015, respectively) | 997,461 | 997,461 | 997,461 | |||||
Other Comprehensive Loss, Net of Income Tax | 116,727 | 116,727 | 116,727 | |||||
Balance at Dec. 31, 2017 | $ 5,963,850 | $ (22,507,760) | $ 22,735,228 | $ 177,614,274 | $ 372,616 | $ 184,178,208 | $ 184,178,208 |
CONSOLIDATED STATEMENTS OF SHA8
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Parenthetical) - $ / shares | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY | |||
Cash Dividends (in dollars per share) | $ 0.18 | $ 0.12 | $ 0.08 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Cash Flow from Operating Activities: | |||
Net Income | $ 41,719,424 | $ 16,199,414 | $ 8,289,317 |
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | |||
Depreciation and Amortization | 12,663,959 | 8,195,417 | 5,212,897 |
Amortization of Intangible Liabilities to Income Property Revenue | (2,193,957) | (2,240,008) | (158,599) |
Loan Cost Amortization | 509,263 | 828,075 | 365,860 |
Amortization of Discount on Convertible Debt | 1,194,714 | 1,120,859 | 852,368 |
Amortization of Discount on Debt Securities within Investment Securities | (6,555) | ||
Gain on Disposition of Property, Plant, and Equipment and Intangible Assets | (38) | (12,758,770) | (5,516,444) |
Impairment Charges | 0 | 2,180,730 | 510,041 |
Accretion of Commercial Loan Origination Fees | (25,232) | (164,893) | (74,781) |
Amortization of Fees on Acquisition of Commercial Loan Investments | 36,382 | 3,618 | |
Discount on Commercial Loan Investment Payoff | 217,500 | ||
Realized Loss (Gain) on Investment Securities | 575,567 | (163,189) | |
Impairment Charge on Investment Securities | 0 | 0 | 59,553 |
Deferred Income Taxes | (8,953,981) | 11,658,864 | 4,627,019 |
Non-Cash Compensation | 1,437,223 | 3,178,883 | 2,186,408 |
Decrease (Increase) in Assets: | |||
Refundable Income Taxes | (172,589) | (85,520) | (591,191) |
Land and Development Costs | 12,477,581 | 422,020 | (4,005,182) |
Impact Fees and Mitigation Credits | 1,197,637 | 2,231,321 | 641,537 |
Other Assets | (3,502,041) | (4,128,648) | (3,497,262) |
Increase (Decrease) in Liabilities: | |||
Accounts Payable | 362,411 | (416,312) | 1,075,192 |
Accrued and Other Liabilities | 792,629 | (29,492) | 3,373,508 |
Deferred Revenue | 38,793 | (12,732,944) | 12,006,067 |
Net Cash Provided By Operating Activities | 57,545,796 | 14,288,445 | 25,190,182 |
Cash Flow from Investing Activities: | |||
Acquisition of Property, Plant, and Equipment and Intangible Lease Assets and Liabilities | (94,627,373) | (42,623,497) | (2,398,915) |
Acquisition of Property, Plant, and Equipment and Intangible Lease Assets and Liabilities through Business Combinations | (49,926,604) | (76,034,452) | |
Acquisition of Commercial Loan Investments | (2,940,000) | (15,253,628) | |
Acquisition of Land | (4,778,790) | (5,664,787) | |
Decrease (Increase) in Restricted Cash | 3,347,338 | 4,205,054 | (9,620,425) |
Proceeds from Sale of Investment Securities | 6,252,362 | 4,751,987 | |
Proceeds from Sale of Put Options | 92,902 | ||
Acquisition of Investment Securities | (10,763,038) | ||
Proceeds from Disposition of Property, Plant, and Equipment | 49,170,314 | 23,493,205 | |
Principal Payments Received on Commercial Loan Investments | 15,000,000 | 14,282,500 | 7,200,909 |
Net Cash Used In Investing Activities | (79,220,035) | (23,418,661) | (84,196,242) |
Cash Flow from Financing Activities: | |||
Proceeds from Long-Term Debt | 63,500,000 | 70,050,000 | 137,675,000 |
Payments on Long-Term Debt | (35,100,000) | (49,050,000) | (70,540,011) |
Cash Paid for Loan Fees | (532,814) | (400,586) | |
Cash Proceeds from Exercise of Stock Options and Stock Issuance | 1,188,069 | 157,197 | 1,019,837 |
Contributions from Noncontrolling Interest in Consolidated VIE | 102,844 | ||
Cash Used to Purchase Common Stock | (7,209,454) | (7,431,896) | (6,484,844) |
Cash from Excess Tax Benefit (Expense) from Vesting of Restricted Stock | 299,845 | (20,161) | |
Cash Paid for Vesting of Restricted Stock | (394,254) | (196,206) | |
Dividends Paid | (997,461) | (682,097) | (464,279) |
Net Cash Provided By (Used In) Financing Activities | 20,454,086 | 12,849,101 | 61,185,542 |
Net Increase (Decrease) in Cash | (1,220,153) | 3,718,885 | 2,179,482 |
Cash, Beginning of Year | 7,779,562 | 4,060,677 | |
Cash, End of Period | $ 6,559,409 | $ 7,779,562 | $ 4,060,677 |
CONSOLIDATED STATEMENTS OF CA10
CONSOLIDATED STATEMENTS OF CASH FLOWS (Parenthetical) | 12 Months Ended | ||
Dec. 31, 2017USD ($)a$ / item | Dec. 31, 2016USD ($)a | Dec. 31, 2015USD ($)a | |
Supplemental Disclosure of Cash Flows: | |||
Interest paid | $ 7,060,000 | $ 6,779,000 | $ 4,705,000 |
Interest capitalized | 215,000 | 0 | 0 |
Income taxes paid | 334,000 | 510,000 | 1,200,000 |
Income taxes refunded | $ 958,000 | 133,000 | 0 |
Supplemental disclosure of investing and financing activities | |||
Annual surcharge, per round of golf played | $ / item | 1 | ||
Minimum annual per round surcharge | $ 70,000 | ||
Maximum aggregate amount of per round surcharge | 700,000 | ||
Contingent consideration on Golf Course Land Purchase reflected as an increase in increase in Golf Buildings, Improvements, and Equipment and also as an increase in Accrued and Other Liabilities | 700,000 | ||
Face amount of debt | 200,000,000 | ||
Acquisition of property | 4,778,790 | 5,664,787 | |
Acquisition of noncontrolling interest and (discount on acquisition) | 4,778,790 | ||
Reduction in the value of accrued stock-based compensation | $ 42,000 | $ 93,000 | $ 314,000 |
Land Parcel - Beachfront Property | |||
Supplemental disclosure of investing and financing activities | |||
Area of Land | a | 6 | 6 | |
Surface land over subsurface interests | |||
Supplemental disclosure of investing and financing activities | |||
Area of Land | a | 462,000 | ||
Surface land over subsurface interests | Lee County | |||
Supplemental disclosure of investing and financing activities | |||
Subsurface rights interest (as a percent) | 50.00% | ||
Area of land for which surface entry rights were released | a | 1,400 | ||
Fair value of subsurface rights received for release of surface entry rights | $ 68,000 | ||
Partially owned consolidated property | Land Parcel - Beachfront Property | |||
Supplemental disclosure of investing and financing activities | |||
Area of Land | a | 6 | ||
Acquisition of property | $ 5,664,787 | ||
Non-cash portion of property acquired | 5,700,000 | ||
Wetlands restoration | |||
Supplemental disclosure of investing and financing activities | |||
Accrued restoration cost | $ 708,000 | $ 1,700,000 | |
Area of Land | a | 148.4 | ||
Additional accrual | $ 325,000 | ||
Amount spent related to restoration accrual | 381,000 | 935,000 | |
Retained Earnings | |||
Supplemental disclosure of investing and financing activities | |||
Acquisition of noncontrolling interest and (discount on acquisition) | (879,158) | ||
4.50% Convertible Senior Notes due 2020 | |||
Supplemental disclosure of investing and financing activities | |||
Face amount of debt | $ 75,000,000 | $ 75,000,000 | |
Convertible senior notes issuance amount allocated to equity component for the conversion option, net of tax effect | 2,100,000 | ||
Convertible senior notes decrease in long-term debt for the conversion option | 3,400,000 | ||
Convertible senior notes issuance increase in deferred income taxes for the tax effect on the amount allocated to equity component for the conversion option | $ 1,300,000 | ||
Portfolio Sale | Sold | |||
Supplemental disclosure of investing and financing activities | |||
Sales price | 51,600,000 | ||
Portion of sales price not received in cash | 23,100,000 | ||
Non-cash decrease in long-term debt for buyer assumption of mortgage loan | $ 23,100,000 |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 12 Months Ended |
Dec. 31, 2017 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES NATURE OF OPERATIONS The terms “us,” “we,” “our,” and “the Company” as used in this report refer to Consolidated-Tomoka Land Co. together with our consolidated subsidiaries. We are a diversified real estate operating company. We own and manage thirty-seven commercial real estate properties in twelve states in the United States. As of December 31, 2017, we owned twenty-six single-tenant and eleven multi-tenant income-producing properties with over 2.1 million square feet of gross leasable space. We also own and manage a portfolio of undeveloped land totaling approximately 8,100 acres in the City of Daytona Beach, Florida (the “City”). As of December 31, 2017, we had two commercial loan investments including a variable-rate B-Note representing a secondary tranche in a commercial mortgage loan and a fixed-rate first mortgage loan. We have golf operations which consist of the LPGA International Golf Club, which is managed by a third party. We also lease some of our land for nineteen billboards, have agricultural operations that are managed by a third party, which consist of leasing land for hay production, timber harvesting, and hunting leases, and own and manage Subsurface Interests (hereinafter defined). The results of our agricultural and subsurface leasing operations are included in Agriculture and Other Income and Real Estate Operations, respectively, in our consolidated statements of operations. Subsequent to December 31, 2017, and prior to the date of this report, the Company completed two self-developed single-tenant net lease restaurant properties on a 6-acre beachfront parcel in Daytona Beach, Florida and acquired a newly constructed commercial building located in Aspen, Colorado under a twenty-year master lease to a single tenant, bringing the number of single-tenant and total income properties to 29 and 40, respectively. PRINCIPLES OF CONSOLIDATION The consolidated financial statements include the accounts of the Company, its wholly owned subsidiaries, and other entities in which we have a controlling interest. Any real estate entities or properties included in the consolidated financial statements have been consolidated only for the periods that such entities or properties were owned or under control by us. All significant inter-company balances and transactions have been eliminated in the consolidated financial statements. Noncontrolling interests in consolidated pass-through entities are recognized before income taxes. USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Because of the fluctuating market conditions that currently exist in the Florida and national real estate markets, and the volatility and uncertainty in the financial and credit markets, it is possible that the estimates and assumptions, most notably those related to the Company’s investment in income properties and commercial loans, could change materially during the time span associated with the continued volatility of the real estate and financial markets or as a result of a significant dislocation in those markets. CASH AND CASH EQUIVALENTS Cash and cash equivalents includes cash on hand, bank demand accounts, and money market accounts having original maturities of 90 days or less. The Company’s bank balances as of December 31, 2017 include certain amounts over the Federal Deposit Insurance Corporation limits. RESTRICTED CASH Restricted cash totaled approximately $6.5 million at December 31, 2017 of which approximately $5.6 million of cash is being held in escrow to be reinvested through the like-kind exchange structure into other income properties; approximately $646,000 is being held in three separate escrow accounts related to three separate land transactions of which one closed in each of December 2013, December 2015, and February 2017; approximately $127,000 is being held in a reserve for interest and property taxes for the $3.0 million first mortgage loan investment originated in July 2017; and approximately $160,000 is being held in a capital replacement reserve account in connection with our financing of six income properties with Wells Fargo. INVESTMENT SECURITIES In accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 320, Investments – Debt and Equity Securities, the Company’s investments in debt and equity securities (“Investment Securities”) have been determined to be classified as available-for-sale. Available-for-sale securities are carried at fair value in the consolidated balance sheets, with the unrealized gains and losses, net of income tax, reported in other comprehensive income. Realized gains and losses, and declines in value judged to be other-than-temporary related to equity securities, are included in investment income in the consolidated statements of operations. With respect to debt securities, when the fair value of a debt security classified as available-for-sale is less than its cost, management assesses whether or not: (i) it has the intent to sell the security or (ii) it is more likely than not that the Company will be required to sell the security before its anticipated recovery. If either of these conditions are met, the Company must recognize an other-than-temporary impairment through earnings for the differences between the debt security’s cost basis and its fair value, and such amount is included in investment income in the consolidated statements of operations. There were no other-than-temporary impairments during the years ended December 31, 2017 or 2016, respectively. As of and for the year ended December 31, 2015, an other-than-temporary impairment was deemed to exist on a portion of the Company’s equity securities resulting in an impairment charge of approximately $60,000 which is included as a reduction in investment income in the consolidated statements of operations. The Company completed the disposition of its remaining position in Investment Securities during the year ended December 31, 2016 resulting in a loss of approximately $576,000. There were no Investment Securities remaining as of December 31, 2017 or 2016. The cost of Investment Securities sold is based on the specific identification method. Interest and dividends on Investment Securities classified as available-for-sale are included in investment income in the consolidated statements of operations. The fair value of the Company’s available-for-sale equity securities was measured quarterly, on a recurring basis, using Level 1 inputs, or quoted prices for identical, actively traded assets. The fair value of the Company’s available-for-sale debt securities was measured quarterly, on a recurring basis, using Level 2 inputs. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITY Interest Rate Swap. During the year ended December 31, 2016, in conjunction with the variable-rate mortgage loan secured by our property located in Raleigh, North Carolina leased to Wells Fargo Bank, NA (“Wells Fargo”), the Company entered into an interest rate swap to fix the interest rate (the “Interest Rate Swap”). The Company accounts for its cash flow hedging derivative in accordance with FASB ASC Topic 815-20, Derivatives and Hedging. Depending upon the hedge’s value at each balance sheet date, the derivative is included in either Other Assets or Accrued and Other Liabilities on the consolidated balance sheet at its fair value. On the date the Interest Rate Swap was entered into, the Company designated the derivative as a hedge of the variability of cash flows to be paid related to the recognized long-term debt liability. The Company formally documented the relationship between the hedging instrument and the hedged item, as well as its risk-management objective and strategy for undertaking the hedge transaction. At the hedge’s inception, the Company formally assessed whether the derivative that is used in hedging the transaction is highly effective in offsetting changes in cash flows of the hedged item. As the terms of the Interest Rate Swap and the associated debt are identical, the Interest Rate Swap qualifies for the shortcut method, therefore, it is assumed that there is no hedge ineffectiveness throughout the entire term of the Interest Rate Swap. Changes in fair value of the Interest Rate Swap that are highly effective and designated and qualified as a cash-flow hedge are recorded in other comprehensive income and loss, until earnings are affected by the variability in cash flows of the designated hedged item. Put Options. There were no derivatives outstanding as of December 31, 2017, 2016, or 2015. There were certain derivatives outstanding as of September 30, 2015 which were exercised during the quarter ended December 31, 2015. These derivatives were not designated as hedging instruments and, accordingly, the changes in fair value (i.e. gains or losses) were recorded in the consolidated statements of operations through investment income. The fair value of the Company’s derivatives not designated as hedging instruments are measured quarterly, on a recurring basis, using Level 2 inputs. The Company’s derivatives exercised during the year ended December 31, 2015 were for put options sold related to common stock investments included in the investment securities asset category; see Note 5, “Investment Securities.” The liability for the fair market value of the put options sold was included on the consolidated balance sheet in Accrued and Other Liabilities prior to their execution. FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts of the Company’s financial assets and liabilities including cash and cash equivalents, restricted cash, accounts receivable, accounts payable, and accrued and other liabilities at December 31, 2017 and 2016, approximate fair value because of the short maturity of these instruments. The carrying amount of the Company’s investments in variable rate commercial loans approximates fair value at December 31, 2017 and 2016, since the floating rates of the loans reasonably approximate current market rates for notes with similar risks and maturities. The carrying value of the Company’s credit facility approximates current market rates for revolving credit arrangements with similar risks and maturities. The face value of the Company’s fixed rate commercial loan investment, mortgage notes, and convertible debt is measured at fair value based on current market rates for financial instruments with similar risks and maturities. See Note 6, “Fair Value of Financial Instruments.” FAIR VALUE MEASUREMENTS The Company’s estimates of fair value of financial and non-financial assets and liabilities based on the framework established in the fair value accounting guidance. The framework specifies a hierarchy of valuation inputs which was established to increase consistency, clarity and comparability in fair value measurements and related disclosures. The guidance describes a fair value hierarchy based upon three levels of inputs that may be used to measure fair value, two of which are considered observable and one that is considered unobservable. The following describes the three levels: · Level 1 – Valuation is based upon quoted prices in active markets for identical assets or liabilities. · Level 2 – Valuation is based upon inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. · Level 3 – Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include option pricing models, discounted cash flow models and similar techniques. CLASSIFICATION OF COMMERCIAL LOAN INVESTMENTS Loans held for investment are stated at the principal amount outstanding and include the unamortized deferred loan fees offset by any unaccreted purchase discounts and origination fees, if applicable. Loans held for sale are classified separately and stated at the lower of cost or fair value once a decision has been made to sell loans not previously for sale. COMMERCIAL LOAN INVESTMENT IMPAIRMENT For each of the Company’s commercial loans held for investment, the Company evaluates the performance of the collateral property and the financial and operating capabilities of the borrower/guarantor, in part to assess whether any deterioration in the credit has occurred, and for possible impairment of the loan. Impairment would reflect the Company’s determination that it is probable that all amounts due according to the contractual terms of the loan would not be collected. Impairment is measured based on the present value of the expected future cash flows from the loan discounted at the effective rate of the loan or the fair value of the collateral. Upon measurement of impairment, the Company would record an allowance to reduce the carrying value of the loan with a corresponding recognition of loss in the results of operations. Significant exercise of judgment is required in determining impairment, including assumptions regarding the estimate of expected future cash flows, collectability of the loan, the value of the underlying collateral and other provisions including guarantees. The Company has determined that, as of December 31, 2017 and 2016, no allowance for impairment was required. RECOGNITION OF INTEREST INCOME FROM COMMERCIAL LOAN INVESTMENTS Interest income on commercial loan investments includes interest payments made by the borrower and the accretion of purchase discounts and loan origination fees, offset by the amortization of loan costs. Interest payments are accrued based on the actual coupon rate and the outstanding principal balance and purchase discounts and loan origination fees are accreted into income using the effective yield method, adjusted for prepayments. IMPACT FEES AND MITIGATION CREDITS Impact fees and mitigation credits are stated at historical cost. As these assets are sold, the related revenues and cost basis are reported as revenues from, and direct costs of, real estate operations, respectively, in the consolidated statements of operations. ACCOUNTS RECEIVABLE Accounts receivable related to income properties, which are classified in Other Assets on the consolidated balance sheets, primarily consist of tenant reimbursable expenses. Receivables related to the tenant reimbursable expenses totaled approximately $895,000 and $125,000 as of December 31, 2017 and 2016, respectively. Accounts receivable related to real estate operations, which are classified in other assets on the consolidated balance sheets, totaled approximately $2.2 million and $3.8 million as of December 31, 2017 and 2016, respectively. The accounts receivable as of December 31, 2017 and 2016 are primarily related to the reimbursement of certain infrastructure costs completed by the Company in conjunction with two land sale transactions that closed during the fourth quarter of 2015 as more fully described in Note 9, “Other Assets.” Trade accounts receivable primarily consist of receivables related to golf operations, which are classified in other assets on the consolidated balance sheets. Trade accounts receivable related to golf operations, which primarily consist of membership and event receivables, totaled approximately $349,000 and $326,000 as of December 31, 2017 and 2016, respectively. The collectability of the aforementioned receivables is determined based on a review of specifically identified accounts using judgments. As of December 31, 2017 and 2016, no allowance for doubtful accounts was required. PURCHASE ACCOUNTING FOR ACQUISITIONS OF REAL ESTATE SUBJECT TO A LEASE In accordance with the FASB guidance on business combinations, the fair value of the real estate acquired with in-place leases is allocated to the acquired tangible assets, consisting of land, building and tenant improvements, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases, the value of in-place leases, and the value of leasing costs, based in each case on their relative fair values. The fair value of the tangible assets of an acquired leased property is determined by valuing the property as if it were vacant, and the “as-if-vacant” value is then allocated to land, building and tenant improvements based on the determination of the fair values of these assets. In allocating the fair value of the identified intangible assets and liabilities of an acquired property, above-market and below-market in-place lease values are recorded as other assets or liabilities based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases, and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining term of the lease, including the probability of renewal periods. The capitalized above-market lease values are amortized as a reduction of rental income over the remaining terms of the respective leases. The capitalized below-market lease values are amortized as an increase to rental income over the initial term unless the Company believes that it is likely that the tenant will renew the option whereby the Company amortizes the value attributable to the renewal over the renewal period. The aggregate value of other acquired intangible assets, consisting of in-place leases, is measured by the excess of (i) the purchase price paid for a property after adjusting existing in-place leases to market rental rates over (ii) the estimated fair value of the property as-if-vacant, determined as set forth above. The value of in-place leases exclusive of the value of above-market and below-market in-place leases is amortized to expense over the remaining non-cancelable periods of the respective leases. If a lease were to be terminated prior to its stated expiration, all unamortized amounts relating to that lease would be written off. The value of tenant relationships is reviewed on individual transactions to determine if future value was derived from the acquisition. Prior to October 1, 2016, the Company determined that income property purchases subject to a lease, whether that lease is in-place or originated at the time of acquisition, qualify as a business combination, and acquisition costs are expensed in the period the transaction closes. In January 2017, the FASB issued Accounting Standards Update (“ASU”) 2017-01, Business Combinations which clarified the definition of a business. Pursuant to ASU 2017-01, the acquisition of an income property subject to a lease no longer qualifies as a business combination, but rather determined to be an asset acquisition. The Company early adopted ASU 2017-01 effective October 1, 2016 on a prospective basis. Accordingly, for income property acquisitions during the fourth quarter of 2016 and during 2017, acquisition costs have been capitalized. LAND AND DEVELOPMENT COSTS The carrying value of land and development includes the initial acquisition costs of land, improvements thereto, and other costs incidental to the acquisition or development of land. Subsurface Interests (hereinafter defined) and capitalized costs relating to timber and hay operations are also included in land and development costs. These costs are allocated to properties on a relative sales value basis and are charged to costs of sales as specific properties are sold. Due to the nature of the business, land and development costs have been classified as an operating activity on the consolidated statements of cash flows. SALE OF REAL ESTATE Gains and losses on sales of real estate are accounted for as required by FASB ASC Topic 976-605-25, Accounting for Sales of Real Estate. The Company recognizes revenue from the sale of real estate at the time the sale is consummated, unless the property is sold on a deferred payment plan and the initial payment does not meet established criteria, or the Company retains some form of continuing involvement in the property. As market information becomes available, real estate cost basis is analyzed and recorded at the lower of cost or market. PROPERTY, PLANT, AND EQUIPMENT Property, plant, and equipment are stated at cost, less accumulated depreciation and amortization. Such properties are depreciated on a straight-line basis over their estimated useful lives. Renewals and betterments are capitalized to property accounts. The cost of maintenance and repairs is expensed as incurred. The cost of property retired or otherwise disposed of, and the related accumulated depreciation or amortization, are removed from the accounts, and any resulting gain or loss is recorded in the statement of operations. The amount of depreciation of property, plant, and equipment, exclusive of amortization related to intangible assets, recognized for the years ended December 31, 2017, 2016, and 2015, was approximately $7.9 million, $5.5 million, and $3.5 million respectively. Interest of approximately $215,000 was capitalized to construction in progress during 2017, respectively with no interest capitalized in 2016 or 2015. The range of estimated useful lives for property, plant, and equipment is as follows: Golf Buildings and Improvements - 43 Years Golf Equipment - 10 Years Income Properties Buildings and Improvements - 55 Years Other Furnishings and Equipment - 10 Years Agriculture Equipment - 20 Years LONG-LIVED ASSETS The Company follows FASB ASC Topic 360-10, Property, Plant, and Equipment in conducting its impairment analyses. The Company reviews the recoverability of long-lived assets, including land and development costs, real estate held for sale, and property, plant, and equipment, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Examples of situations considered to be triggering events include: a substantial decline in operating cash flows during the period, a current or projected loss from operations, an income property not fully leased or leased at rates that are less than current market rates, and any other quantitative or qualitative events deemed significant by our management. Long-lived assets are evaluated for impairment by using an undiscounted cash flow approach, which considers future estimated capital expenditures. Impairment of long-lived assets is measured at fair value less cost to sell. INCOME PROPERTY LEASES The rental of the Company’s income properties are classified as operating leases. The Company recognizes lease income on these properties on a straight-line basis over the term of the lease. OPERATING LEASE EXPENSE The Company leases property and equipment, which are classified as operating leases. The Company recognizes lease expense on a straight-line basis over the term of the lease. GOLF OPERATIONS The Company operates two 18-hole golf courses and a 3-hole practice facility, a clubhouse facility, including food and beverage operations, and a fitness center. Revenues from this operation, including greens fees, cart rentals, merchandise, and food and beverage sales, are recognized at the time of sale. Initiation fees and membership dues are recognized over the life of the membership, which is generally twelve months. OTHER REAL ESTATE INTERESTS From time to time the Company will release surface or subsurface entry rights upon request of the surface owner. The Company recognizes revenue from the release at the time the transaction is consummated, unless the property is released under a deferred payment plan and the initial payment does not meet the criteria established under FASB ASC Topic 976-605-25, Accounting for Sales of Real Estate, the Company retains some form of continuing involvement in the property, or the transaction does not meet other requirements. STOCK-BASED COMPENSATION Prior to 2010, the Company maintained a stock option plan (the “2001 Plan”) pursuant to which 500,000 shares of the Company’s common stock were available to be issued. The 2001 Plan was approved at the April 25, 2001 shareholders’ meeting and expired in April 2011, with no new option shares issued after that date. Under the 2001 Plan, the option exercise price equaled the average of the high and low stock market price on the date of grant. The options generally vested over five years and expired after ten years. In connection with the grant of non-qualified options, a stock appreciation right for each share covered by the option could also be granted. The stock appreciation right entitled the optionee to receive a supplemental payment, which could be paid in whole or in part in cash or in shares of common stock equal to a portion of the spread between the exercise price and the fair market value of the underlying share at the time of exercise. The expenses associated with stock options and stock appreciation rights were recognized over their requisite service period. Both the Company’s stock options and stock appreciation rights awarded under the 2001 Plan were liability classified awards and were required to be remeasured to fair value at each balance sheet date until the award was settled, as required by applicable provisions of FASB ASC Topic, Share-Based Payments. See Note 16, “Stock-Based Compensation.” As of December 31, 2017, none of these options remained. At the Annual Meeting of Shareholders of the Company held on April 28, 2010, the Company’s shareholders approved the Consolidated-Tomoka Land Co. 2010 Equity Incentive Plan (the “2010 Plan”). The 2010 Plan replaced the Company’s 2001 Plan. At the Annual Meeting of Shareholders of the Company held on April 24, 2013, the Company’s shareholders approved an amendment and restatement of the entire 2010 Plan, which among other things, incorporated claw back provisions and clarified language regarding the shares available subsequent to forfeiture of any awards of restricted shares. At the Annual Meeting of Shareholders of the Company held on April 23, 2014, the Company’s shareholders approved an amendment to the 2010 Plan increasing the number of shares authorized for issuance by 240,000 shares, bringing the total number of shares authorized for issuance to 450,000. Awards under the 2010 Plan may be in the form of stock options, stock appreciation rights, restricted shares, restricted share units, performance shares, and performance units. Employees of the Company and its subsidiaries and non-employee directors may be selected by the Compensation Committee to receive awards under the 2010 Plan. The maximum number of shares of which stock awards may be granted under the 2010 Plan is 450,000 shares. No participant may receive awards during any one calendar year representing more than 50,000 shares of common stock. In no event will the number of shares of common stock issued under the plan upon the exercise of incentive stock options exceed 450,000 shares. These limits are subject to adjustments by the Compensation Committee as provided in the 2010 Plan for stock splits, stock dividends, recapitalizations, and other similar transactions or events. The 2010 Plan currently provides that it will expire on the tenth anniversary of the date that it was adopted by the Board, and that no awards will be granted under the plan after that date. All non-qualified stock option awards, restricted share awards, and performance share awards granted under the 2010 plan were determined to be equity-based awards under FASB ASC Topic, Share-Based Payments. The Company used the Black-Scholes valuation pricing model to determine the fair value of its non-qualified stock option awards. The determination of the fair value of the awards is affected by the stock price as well as assumptions regarding a number of other variables. These variables include expected stock price volatility over the term of the awards, annual dividends, and a risk-free interest rate assumption. The Company used a Monte Carlo simulation pricing model to determine the fair value and vesting period of the restricted share awards. The determination of the fair value of market condition-based awards is affected by the stock price as well as assumptions regarding a number of other variables. These variables include expected stock price volatility over the requisite performance term of awards, the performance of the Company’s stock price, annual dividends, and a risk-free interest rate assumption. Compensation cost is recognized regardless of the achievement of the market conditions, provided the requisite service period is met. INCOME TAXES The Company uses the asset and liability method to account for income taxes. Deferred income taxes result primarily from the net tax effect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, see Note 17, “Income Taxes.” In June 2006, the FASB issued additional guidance, which clarifies the accounting for uncertainty in income taxes recognized in a company’s financial statements included in income taxes. The interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The interpretation also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. In accordance with FASB guidance included in income taxes, the Company has analyzed its various federal and state filing positions and believes that its income tax filing positions and deductions are well documented and supported. Additionally, the Company believes that its accruals for tax liabilities are adequate. Therefore, no reserves for uncertain income tax positions have been recorded pursuant to the FASB guidance. EARNINGS PER COMMON SHARE Basic earnings per common share is computed by dividing net income by the weighted average number of shares outstanding. Diluted earnings per common share are based on the assumption of the conversion of stock options using the treasury stock method at average cost for the year, see Note 10, “Common Stock and Earnings Per Share.” CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents. Approximately 29% of the Company’s income property portfolio, based on square footage, and all of the Company’s land holdings, golf operations, agriculture operations, and Subsurface Interests (hereinafter defined) are in the State of Florida. Uncertainty of the duration of a prolonged real estate and economic downturn could have an adverse impact on the Company’s real estate values. Due to the continuing diversification of our income property tenant mix, significant revenues from our real estate operations, and the addition of new revenue sources including the interest income from commercial loan investments, on a revenue basis, none of the Company’s income property tenants individually accounted for more than 10% of consolidated revenues during the years ended December 31, 2017, 2016, or 2015. RECENTLY ISSUED ACCOUNTING STANDARDS In May 2014, the FASB issued ASU 2014-09, which amends its guidance on the recognition and reporting of revenue from contracts with customers. The amendments in this update are effective for annual reporting periods beginning after December 15, 2017. The Company completed its evaluation of the provisions during the three months ended September 30, 2017 and has determined there will be no material impact on the Company’s revenue recognition within the consolidated financial statements. All required disclosures relating to ASU 2014-09 will be implemented as required by the sta |
INCOME PROPERTIES
INCOME PROPERTIES | 12 Months Ended |
Dec. 31, 2017 | |
INCOME PROPERTIES | |
INCOME PROPERTIES | NOTE 2. INCOME PROPERTIES 2017 Activity. During the year ended December 31, 2017, the Company acquired four single-tenant income properties and two multi-tenant income properties, for an aggregate purchase price of approximately $79.8 million, or an aggregate acquisition cost of approximately $80.6 million including capitalized acquisition costs. Based on independent third-party purchase price allocation valuations, of the total acquisition cost, approximately $28.0 million was allocated to land, approximately $45.2 million was allocated to buildings and improvements, approximately $9.3 million was allocated to intangible assets pertaining to the in-place lease value, leasing fees and above market lease value, and approximately $1.9 million was allocated to intangible liabilities for the below market lease value. The weighted average amortization period for the intangible assets and liabilities was approximately 8.9 years at acquisition. The properties acquired during the year ended December 31, 2017 are described below: Tenant Description Tenant Type Property Location Date of Acquisition Property Square-Feet Property Acres Purchase Price Percentage Leased Remaining Lease Term (in years) Staples, Inc. (an affiliate of) Single-Tenant Sarasota, Florida 01/27/17 1.2 $ 4,075,000 5.0 Grocery-Anchored Shopping Center (Westcliff) Multi-Tenant Fort Worth, Texas 03/01/17 10.3 15,000,000 4.1 JoAnn Stores, Inc. Single-Tenant Saugus, Massachusetts 04/06/17 2.6 6,315,000 11.8 LA Fitness Single-Tenant Brandon, Florida 04/28/17 45,000 5.3 14,650,000 13.9 Wells Fargo Bank, N.A. Single-Tenant Hillsboro, Oregon 10/27/17 211,863 18.9 39,750,000 8.2 440,383 $ 79,790,000 No income properties were disposed of during the year ended December 31, 2017. On April 7, 2017, rent commenced on the 15-year lease with 24 Hour Fitness, the anchor tenant at The Grove at Winter Park located in Winter Park, Florida. The lease is for approximately 40,000 square feet, or 36% of the 112,000 square foot multi-tenant retail center. As of December 31, 2017, the multi-tenant retail center was approximately 63% leased with eleven different tenants including 24 Hour Fitness. 2016 Activity. During the year ended December 31, 2016, the Company acquired ten income properties, seven single-tenant and three multi-tenant, at an aggregate purchase price of approximately $86.7 million. Based on independent third-party purchase price allocation valuations, of the total acquisition cost, approximately $40.4 million was allocated to land, approximately $27.4 million was allocated to buildings and improvements, approximately $20.0 million was allocated to intangible assets pertaining to the in-place lease value and above-market lease value, and approximately $1.1 million was allocated to intangible liabilities pertaining to the below-market lease value. The weighted average amortization period for the intangible assets and liabilities was approximately 14.3 years at the time of acquisition. Nineteen income properties were disposed of during the year ended December 31, 2016 for an aggregate sales price of approximately $74.3 million. Aggregate gains on 2016 dispositions were approximately $12.8 million, while impairments on disposals were approximately $1.2 million. 2015 Activity. During the year ended December 31, 2015, the Company acquired four income properties, two single-tenant, one multi-tenant, and one vacant outparcel adjacent to one of our multi-tenant properties, at an aggregate acquisition cost of approximately $76.5 million, for an aggregate purchase price of approximately $76.4 million. Based on the finalization of independent third-party purchase price allocation valuations completed during 2015, of the total acquisition cost, approximately $17.1 million was allocated to land, approximately $78.9 million was allocated to buildings and improvements, approximately $12.1 million was allocated to intangible assets pertaining to the in-place lease value and above-market lease value, and approximately $31.6 million was allocated to intangible liabilities pertaining to the below-market lease value. The weighted average amortization period for the intangible assets and liabilities was approximately 15.7 years at the time of acquisition. Six income properties were disposed of during the year ended December 31, 2015, for an aggregate sales price of approximately $24.3 million. Aggregate gains on 2015 dispositions were approximately $5.5 million, while impairments on disposals were approximately $510,000. |
COMMERCIAL LOAN INVESTMENTS
COMMERCIAL LOAN INVESTMENTS | 12 Months Ended |
Dec. 31, 2017 | |
COMMERCIAL LOAN INVESTMENTS | |
COMMERCIAL LOAN INVESTMENTS | NOTE 3. COMMERCIAL LOAN INVESTMENTS Our investments in commercial loans or similar structured finance investments, such as mezzanine loans or other subordinated debt, have been and are expected to continue to be secured by commercial or residential real estate or the borrower’s pledge of its ownership interest in the entity that owns the real estate. The first mortgage loans we invest in or originate are generally for commercial real estate located in the United States and its territories, and are current or performing with either a fixed or floating rate. Some of these loans may be syndicated in either a pari-passu or senior/subordinated structure. Commercial first mortgage loans generally provide for a higher recovery rate due to their senior position in the underlying collateral. Commercial mezzanine loans are typically secured by a pledge of the borrower’s equity ownership in the underlying commercial real estate. Unlike a mortgage, a mezzanine loan is not secured by a lien on the property. An investor’s rights in a mezzanine loan are usually governed by an intercreditor agreement that provides holders with the rights to cure defaults and exercise control on certain decisions of any senior debt secured by the same commercial property. On July 31, 2017, the Company originated a $3.0 million first mortgage loan secured by a parcel of beachfront land in the City of Daytona Beach Shores, Florida which the borrower intends to develop as a residential condominium (the “Beach Loan”). The Beach Loan matures on August 1, 2018, includes a one-year extension option, bears a fixed interest rate of 11.00%, and requires payments of interest only prior to maturity. At closing, a loan origination fee of $60,000 was received by the Company. Should the borrower seek to obtain financing for the development of the project, the Beach Loan would likely be paid off in connection with that financing. On October 23, 2017, the Company sold its two commercial loan investments secured by hotel properties in Atlanta, Georgia and Dallas, Texas. The Company sold these investments at a premium to par for proceeds of approximately $15.1 million on an aggregate principal value of $15.0 million. The Company utilized these proceeds to pay down the Credit Facility (hereinafter defined). As of December 31, 2017, the Company owned two performing commercial loan investments which have an aggregate outstanding principal balance of approximately $12.0 million. These loans are secured by real estate, or the borrower’s equity interest in real estate, located in Daytona Beach Shores, Florida and Sarasota, Florida and have an average remaining maturity of approximately 0.5 years and a weighted average interest rate of 9.5%. The Company’s commercial loan investment portfolio was comprised of the following at December 31, 2017: Date of Maturity Original Face Current Face Carrying Description Investment Date Amount Amount Value Coupon Rate B-Note – Retail Shopping Center, Sarasota, FL May 2014 June 2018 $ 8,960,467 $ 8,960,467 $ 8,960,467 30 ‑day LIBOR First Mortgage – Land Parcel, Daytona Beach, FL July 2017 July 2018 3,000,000 3,000,000 2,965,232 11.00% Total $ 11,960,467 $ 11,960,467 $ 11,925,699 The carrying value of the commercial loan investment as of December 31, 2017 consisted of the following: Total Current Face Amount $ 11,960,467 Unamortized Fees — Unaccreted Origination Fees (34,768) Total Commercial Loan Investments $ 11,925,699 No commercial loan investments were classified as held for sale as of December 31, 2017. The Company’s commercial loan investment portfolio was comprised of the following at December 31, 2016: Date of Maturity Original Face Current Face Carrying Description Investment Date Amount Amount Value Coupon Rate Mezz – Hotel – Atlanta, GA January 2014 February 2019 $ 5,000,000 $ 5,000,000 $ 5,000,000 12.00% B-Note – Retail Shopping Center, Sarasota, FL May 2014 June 2017 8,960,467 8,960,467 8,960,467 30 day LIBOR Mezz – Hotel, Dallas, TX September 2014 September 2017 10,000,000 10,000,000 10,000,000 30 day LIBOR Total $ 23,960,467 $ 23,960,467 $ 23,960,467 The carrying value of the commercial loan investment portfolio as of December 31, 2016 was equal to the face amount. No commercial loan investments were classified as held for sale as of December 31, 2016. |
LAND AND DEVELOPMENT COSTS AND
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS | 12 Months Ended |
Dec. 31, 2017 | |
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS | |
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS | NOTE 4. LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS As of December 31, 2017, the Company owned approximately 8,100 acres of undeveloped land in Daytona Beach, Florida, along six miles of the west and east sides of Interstate 95. Currently, the majority of this land is used for agricultural purposes. As of February 28, 2018, approximately 75% of this acreage, or approximately 6,042 acres, is under contract to be sold. Approximately 1,100 acres of our land holdings are located on the east side of Interstate 95 and are generally well suited for commercial development. Approximately 7,000 acres of our land holdings are located on the west side of Interstate 95 and the majority of this land is generally well suited for residential development. Included in the western land is approximately 1,100 acres, primarily an 850-acre parcel and three smaller parcels, which are located further west of Interstate 95 and a few miles north of Interstate 4 that is generally well suited for industrial purposes. Land and development costs at December 31, 2017 and 2016, are summarized as follows: December 31, 2017 2016 Land and Development Costs $ 32,625,857 $ 39,681,558 Land, Timber, and Subsurface Interests 6,851,840 12,273,720 Total Land and Development Costs $ 39,477,697 $ 51,955,278 Real estate operations revenue consisted of the following for the years ended December 31, 2017, 2016, and 2015, respectively: 2017 2016 2015 Revenue Description ($000's) ($000's) ($000's) Land Sales Revenue $ 45,472 $ 11,871 $ 4,276 Tomoka Town Center - Percentage of Completion Revenue — 17,490 8,128 Revenue from Reimbursement of Infrastructure Costs 1,860 4,500 — Impact Fee and Mitigation Credit Sales 2,126 2,220 463 Subsurface Revenue 3,048 1,802 3,003 Fill Dirt and Other Revenue 17 261 73 Total Real Estate Operations Revenue $ 52,523 $ 38,144 $ 15,943 Tomoka Town Center. The Tomoka Town Center consists of approximately 235 acres of which approximately 180 acres are developable. During 2015 and 2016, land sales with a gross sales price totaling approximately $21.4 million within the Tomoka Town Center consisted of sales of approximately 99 acres to Tanger Outlets, Sam’s Club, and North American Development Group (“NADG”) (the “Tomoka Town Center Sales Agreements”). The Company performed certain infrastructure work, beginning in the fourth quarter of 2015 through completion in the fourth quarter of 2016, which required the sales price on the Tomoka Town Center Sales Agreements to be recognized on the percentage-of-completion basis. As the infrastructure work was completed in the fourth quarter of 2016, all revenue related to the Tomoka Town Center Sales Agreements had been recognized as of December 31, 2016. The timing of the remaining reimbursements for the cost of the infrastructure work which totals approximately $2.2 million is more fully described in Note 9, “Other Assets.” Tanger Outlets completed its approximately 350,000 square foot outlet mall in November 2016. As of December 31, 2017, NADG has begun construction on its approximately 400,000 square foot retail power center. During the second quarter of 2017, the Company completed the sale of approximately 19 acres to NADG (the “Third NADG Land Sale”). During the fourth quarter of 2017, the Company completed the sale of approximately 27 acres to NADG (the “Fourth NADG Land Sale”). The remaining developable acreage of approximately 35 acres is currently under contract with NADG as described in the land pipeline in Note 18, “Commitment and Contingencies.” Land Sales. During the year ended December 31, 2017, a total of approximately 1,701 acres were sold for approximately $47.0 million as described below: Gross Sales Gain Date of No. of Price (1) Price on Sale Buyer (or Description) Location Sale Acres ($000's) per Acre ($000's) 1 Minto Communities, LLC West of I-95 02/10/17 1,581.0 $ 27,151 $ $ 20,041 2 Commercial East of I-95 03/22/17 6.4 1,556 11 3 Commercial East of I-95 04/05/17 27.5 3,218 2,955 4 Commercial East of I-95 04/13/17 4.5 1,235 13 5 Commercial West of I-95 04/25/17 30.0 2,938 627 6 Third NADG Land Sale East of I-95 06/27/17 19.4 4,422 3,263 7 Commercial West of I-95 10/13/17 5.1 275 239 8 Fourth NADG Land Sale East of I-95 12/29/17 27.0 6,216 4,609 1,700.9 $ 47,011 $ $ 31,758 (1) The Gross Sales Price of land sales during 2017 of approximately $47.0 million above includes the infrastructure reimbursement payments received in the amount of approximately $955,000 for the Third NADG Land Sale and approximately $584,000 for the Fourth NADG Land Sale. Additionally, during 2017, approximately $321,000 was received from Minto Communities, LLC as an infrastructure reimbursement for improvements to the I-95 off ramp, which is not included in the gross sales price in the table above. During the year ended December 31, 2016, a total of approximately 707.7 acres were sold for approximately $13.8 million as described below: Gross Sales Gain Date of No. of Price (1) Price on Sale Buyer (or Description) Location Sale Acres ($000's) per Acre ($000's) 1 Commercial / Retail East of I-95 02/12/16 3.1 $ 190 $ $ 145 2 NADG - OutParcel East of I-95 03/30/16 4.4 2,000 1,304 3 Minto Sales Center West of I-95 09/27/16 4.5 205 126 4 Commercial / Retail West of I-95 10/13/16 17.1 3,034 2,675 5 Commercial / Retail East of I-95 12/22/16 74.6 830 751 6 ICI Homes West of I-95 12/29/16 604.0 7,500 3,303 707.7 $ 13,759 $ $ 8,304 (1) Land Sales Revenue for 2016 is equal to the Gross Sales Price of land sales during 2016 of approximately $13.8 million above, less the $2.0 million sales price for the NADG – OutParcel, plus approximately $112,000 of incentives earned and received during 2016 related to the Distribution Center sale which closed during 2014. During the year ended December 31, 2015, a total of approximately 114.1 acres were sold for approximately $22.5 million as described below: Gross Sales Gain Date of No. of Price (1) Price on Sale Buyer (or Description) Location Sale Acres ($000's) per Acre ($000's) 1 Commercial / Retail East of I-95 06/01/15 3.0 $ 505 $ $ 476 2 Commercial / Retail Highlands County 06/17/15 0.9 250 223 3 Tanger East of I-95 11/12/15 38.9 9,700 2,793 4 Integra Land Company East of I-95 12/18/15 15.0 2,376 2,265 5 Sam's Club East of I-95 12/23/15 18.1 4,500 1,279 6 NADG - First Parcel East of I-95 12/29/15 37.3 5,168 1,421 7 Commercial / Retail East of I-95 12/29/15 0.9 30 20 114.1 $ 22,529 $ $ 8,477 (1) Land Sales Revenue for 2015 is equal to the Gross Sales Price of land sales during 2015 of approximately $22.5 million above, less the aggregate $19.4 million sales price for the Tomoka Town Center Sales (Tanger, Sam’s Club, and NADG – First Parcel), plus approximately $1.03 million of incentives received and earned during 2015 related to the Distribution Center sale which closed during 2014, plus approximately $87,000 of percentage-of-completion revenue earned during 2015 for the Distribution Center Sale which closed during 2014. Pipeline. For a description of our land which is currently under contract, see the land pipeline in Note 18, “Commitment and Contingencies.” Land Impairments. As more fully described in Note 8, "Impairment of Long-Lived Assets," during the years ended December 31, 2017 and 2015 the Company did not recognize any impairments on its undeveloped land holdings. During the year ended December 31, 2016, impairment charges totaled approximately $1.0 million on the Company’s undeveloped land. Beachfront Development. During the year ended December 31, 2015, the Company acquired, through a real estate venture with an unaffiliated third party institutional investor, an interest in approximately six acres of vacant beachfront property located in Daytona Beach, Florida. The property was acquired for approximately $11.3 million, of which the Company contributed approximately $5.7 million. As of December 31, 2015, the real estate venture was fully consolidated as the Company determined that it was the primary beneficiary of the variable interest entity (“VIE”). On November 17, 2016, the Company acquired the unaffiliated third party’s 50% interest for approximately $4.8 million, a discount of approximately $879,000. The discount was recorded through equity on the consolidated balance sheet during the year ended December 31, 2016. The Company evaluated its interest in the six-acre vacant beachfront property for impairment and determined that no impairment was necessary as of December 31, 2016. As the Company owns the entire real estate venture as of December 31, 2017, there is no longer a consolidated VIE. The cost basis of the six-acre vacant beachfront property asset totaled approximately $11.7 million as of December 31, 2017, which includes costs for entitlement. The beachfront property received approval of the rezoning and entitlement of the site to allow for the development of two restaurants and also for the future potential development of up to approximately 1.2 million square feet of vertical density. In the first quarter of 2017, the Company executed a 15-year lease agreement with the operator of LandShark Bar & Grill (“LandShark”), which provided for the development by the Company of an approximately 6,264 square foot restaurant property on the parcel. The annual rent under the LandShark lease is based on a percentage of the tenant’s net operating income (“NOI”) until the Company has received its investment basis in the property and thereafter, the Company will receive a lower percentage of the tenant’s NOI during the remaining lease term. In the second quarter of 2017, the Company executed a 15-year lease agreement with Cocina 214 Restaurant & Bar (“Cocina 214”), for the second restaurant property to be developed on the parcel. The annual rent under the Cocina 214 lease is equal to the greater of $360,000 per year or a certain percentage of gross sales. The lease also provides for additional percentage rent upon the achievement of certain gross sales thresholds. The Company completed the design phase and commenced construction on the two single-tenant restaurants during the third quarter of 2017. As of December 31, 2017, the Company has incurred approximately $5.9 million of design and construction costs. See Note 18, “Commitment and Contingencies” for the total expected cost to be incurred for the development of the site and both restaurant properties. The development of the two restaurant properties was completed in time for the tenants to commence operations during January of 2018. Accordingly, during the first quarter of 2018, the total investment in the beach parcel and the construction costs of the two single-tenant properties will be classified as Income Properties, Land, Building, and Improvements, within the Property, Plant, and Equipment classification on the Company’s consolidated balance sheets. Other Real Estate Assets . The Company owns impact fees with a cost basis of approximately $402,000 and mitigation credits with a cost basis of approximately $723,000, for a combined total of approximately $1.1 million as of December 31, 2017. During the year ended December 31, 2017, the Company sold mitigation credits for approximately $1.6 million, for a gain of approximately $1.3 million, or $0.15 per share, after tax. Additionally, the Company recorded the transfer of mitigation credits with a cost basis of approximately $298,000 as a charge to direct cost of revenues of real estate operations during the year ended December 31, 2017, as more fully described in Note 18, “Commitments and Contingencies.” During the years ended December 31, 2017 and 2016, the Company received cash payments of approximately $519,000 and $2.2 million, respectively, for impact fees with a cost basis that was generally of equal value. Subsurface Interests. As of December 31, 2017, the Company owns full or fractional subsurface oil, gas, and mineral interests underlying approximately 462,000 “surface” acres of land owned by others in 20 counties in Florida (the “Subsurface Interests”). The Company leases certain of the Subsurface Interests to mineral exploration firms for exploration. Our subsurface operations consist of revenue from the leasing of exploration rights and in some instances, additional revenues from royalties applicable to production from the leased acreage. During the year ended December 31, 2017, the Company sold approximately 38,750 acres of subsurface interests in Osceola County, Florida for approximately $2.1 million (the "Osceola Subsurface Sale"). The gain from the Osceola Subsurface Sale totaled approximately $2.08 million, or $0.23 per share, after tax. The Company expects to utilize the proceeds from this sale to acquire an income property through the 1031 like-kind exchange structure. During 2011, an eight-year oil exploration lease was executed covering a portion of our Subsurface Interests. On September 20, 2017, the Company amended the oil exploration lease to, among other things, extend the expiration of the original term for five additional years to the new expiration date of September 22, 2024. The lease is effectively thirteen one-year terms as the lessee has the option to terminate the lease at the end of each lease year. The lessee has exercised renewal options through lease year seven ending September 22, 2018. The terms of the lease state that the Company will receive royalty payments if production occurs, and may receive additional annual rental payments if the lease is continued in years eight through thirteen. The lease calls for annual lease payments which are recognized as revenue ratably over the respective twelve-month lease periods. In addition, non-refundable drilling penalty payments are made as required by the drilling requirements in the lease which are recognized as revenue when received. Lease payments on the respective acreages and drilling penalties received through lease year seven are as follows: Acreage Lease Year (Approximate) Florida County Lease Payment (1) Drilling Penalty (1) Lease Year 1 - 9/23/2011 - 9/22/2012 136,000 Lee and Hendry $ 913,657 $ — Lease Year 2 - 9/23/2012 - 9/22/2013 136,000 Lee and Hendry 922,114 — Lease Year 3 - 9/23/2013 - 9/22/2014 82,000 Hendry 3,293,000 1,000,000 Lease Year 4 - 9/23/2014 - 9/22/2015 42,000 Hendry 1,866,146 600,000 Lease Year 5 - 9/23/2015 - 9/22/2016 25,000 Hendry 1,218,838 175,000 Lease Year 6 - 9/23/2016 - 9/22/2017 15,000 Hendry 806,683 150,000 Lease Year 7 - 9/23/2017 - 9/22/2018 15,000 Hendry 806,683 50,000 Total Payments Received to Date $ 9,827,121 $ 1,975,000 (1) Generally, cash payment for the Lease Payment and Drilling Penalty is received on or before the first day of the lease year. The Drilling Penalty, which is due within thirty days from the end of the prior lease year, is recorded as revenue when received, while the Lease Payment is recognized on a straight-line basis over the respective lease term. Pursuant to the amendment for the Year 7 renewal, the Lease Payment and Drilling Penalty were both received on October 11, 2017. See separate disclosure of revenue recognized per period below. Lease income generated by the annual lease payments is recognized on a straight-line basis over the guaranteed lease term. For the years December 31, 2017, 2016, and 2015, lease income of approximately $807,000, $1.1 million, and $1.7 million was recognized, respectively. There can be no assurance that the oil exploration lease will be extended beyond the expiration of the current term of September 22, 2018 or, if extended, the terms or conditions of such extension. During the years ended December 31, 2017, 2016, and 2015, the Company also received oil royalties from operating oil wells on 800 acres under a separate lease with a separate operator. Production volume from these oil wells was 60,287 in 2017, 50,441 barrels in 2016, and 62,745 barrels in 2015, resulting in revenues received from oil royalties of approximately $86,000, $50,000 and $68,000, respectively. The Company is not prohibited from selling any or all of its Subsurface Interests. The Company may release surface entry rights or other rights upon request of a surface owner for a negotiated release fee typically based on a percentage of the surface value. Should the Company complete a transaction to sell all or a portion of its Subsurface Interests or complete a release transaction, the Company may utilize the like-kind exchange structure in acquiring one or more replacement investments including income-producing properties. There were no releases of surface entry rights during the year ended December 31, 2017. Cash payments for the release of surface entry rights totaled approximately $493,000 and $995,000 during the years ended December 31, 2016 and 2015, respectively, which is included in revenue from real estate operations. During 2015, in conjunction with the release of the Company’s surface entry rights related to approximately 1,400 acres in Lee County, Florida, for a cash payment of approximately $920,000, the Company also received the 50% interest in the subsurface rights of those acres, which the Company did not previously own, for a fair value of approximately $68,000, which is also included in revenue from real estate operations. In addition, the Company generated revenue of approximately $250,000 and $73,000 during the years ended December 31, 2016 and 2015, respectively, from fill dirt excavation agreements, with no such revenue generated during the year ended December 31, 2017. |
INVESTMENT SECURITIES
INVESTMENT SECURITIES | 12 Months Ended |
Dec. 31, 2017 | |
INVESTMENT SECURITIES | |
INVESTMENT SECURITIES | NOTE 5. INVESTMENT SECURITIES During the year ended December 31, 2016, the Company completed the disposition of its remaining position in investment securities, including common stock and debt securities of a publicly traded real estate company, with a total basis of approximately $6.8 million, resulting in net proceeds of approximately $6.3 million, or a loss of approximately $576,000. The Company had no remaining available-for-sale securities as of December 31, 2017 or 2016. The following is a table reflecting the gains and losses recognized on the sale of investment securities during the years ended December 31, 2017, 2016, and 2015: For the Year Ended December 31, 2017 2016 2015 Proceeds from the Disposition of Debt Securities $ — $ 827,738 $ 2,084,994 Cost Basis of Debt Securities Sold — (843,951) (1,930,080) Loss recognized in Statement of Operations on the Disposition of Debt Securities — (16,213) 154,914 Proceeds from the Disposition of Equity Securities — 5,424,624 2,574,091 Cost Basis of Equity Securities Sold — (5,983,978) (2,565,816) Gain (Loss) recognized in Statement of Operations on the Disposition of Equity Securities $ — $ (559,354) $ 8,275 Total Gain (Loss) recognized in Statement of Operations on the Disposition of Debt and Equity Securities $ — $ (575,567) $ 163,189 |
FAIR VALUE OF FINANCIAL INSTRUM
FAIR VALUE OF FINANCIAL INSTRUMENTS | 12 Months Ended |
Dec. 31, 2017 | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | NOTE 6. FAIR VALUE OF FINANCIAL INSTRUMENTS The following table presents the carrying value and estimated fair value of the Company’s financial instruments not carried at fair value on the consolidated balance sheets at December 31, 2017 and 2016: December 31, 2017 December 31, 2016 Carrying Estimated Carrying Estimated Value Fair Value Value Fair Value Cash and Cash Equivalents - Level 1 $ 6,559,409 $ 6,559,409 $ 7,779,562 $ 7,779,562 Restricted Cash - Level 1 6,508,131 6,508,131 9,855,469 9,855,469 Commercial Loan Investments - Level 2 11,925,699 12,015,628 23,960,467 24,228,242 Long-Term Debt - Level 2 195,816,364 200,000,776 166,245,201 171,111,337 To determine estimated fair values of the financial instruments listed above, market rates of interest, which include credit assumptions, were used to discount contractual cash flows. The estimated fair values are not necessarily indicative of the amount the Company could realize on disposition of the financial instruments. The use of different market assumptions or estimation methodologies could have a material effect on the estimated fair value amounts. The following table presents the fair value of assets measured on a recurring basis by Level at December 31, 2017: Fair Value at Reporting Date Using Quoted Prices in Significant Active Markets Significant Other Unobservable for Identical Observable Inputs Inputs 12/31/2017 Assets (Level 1) (Level 2) (Level 3) Cash Flow Hedge - Interest Rate Swap $ 606,621 $ — $ 606,621 $ — Total $ 606,621 $ — $ 606,621 $ — The following table presents the fair value of assets measured on a recurring basis by Level at December 31, 2016: Fair Value at Reporting Date Using Quoted Prices in Significant Active Markets Significant Other Unobservable for Identical Observable Inputs Inputs 12/31/2016 Assets (Level 1) (Level 2) (Level 3) Cash Flow Hedge - Interest Rate Swap $ 416,590 $ — $ 416,590 $ — Total $ 416,590 $ — $ 416,590 $ — No assets were measured on a non-recurring basis as of December 31, 2017. At December 31, 2016, approximately eight acres of undeveloped land under contract for sale as of December 31, 2016 were measured on a non-recurring basis using Level 3 inputs in the fair value hierarchy, which resulted in aggregate impairment charge of approximately $1.0 million as further described in Note 8, “Impairment of Long-Lived Assets.” The following table presents the fair value of those assets measured on a non-recurring basis by Level as of December 31, 2016: Fair Value at Reporting Date Using Quoted Prices in Significant Active Markets Significant Other Unobservable for Identical Observable Inputs Inputs 12/31/2016 Assets (Level 1) (Level 2) (Level 3) Land Parcel - 3.6 Repurchased Acres $ 1,398,374 $ — $ — $ 1,398,374 Land Parcel - 4.5 Repurchased Acres 1,119,410 — — 1,119,410 Total $ 2,517,784 $ — $ — $ 2,517,784 |
INTANGIBLE ASSETS AND LIABILITI
INTANGIBLE ASSETS AND LIABILITIES | 12 Months Ended |
Dec. 31, 2017 | |
INTANGIBLE ASSETS AND LIABILITIES | |
INTANGIBLE ASSETS AND LIABILITIES | NOTE 7. INTANGIBLE ASSETS AND LIABILITIES Intangible assets and liabilities consist of the value of above-market and below-market leases, the value of in-place leases, and the value of leasing costs, based in each case on their fair values. Intangible assets and liabilities consisted of the following as of December 31, 2017 and 2016: As of December 31, 2017 December 31, 2016 Intangible Lease Assets: Value of In-Place Leases $ 36,827,226 $ 30,978,776 Value of Above Market In-Place Leases 2,966,322 2,905,624 Value of Intangible Leasing Costs 10,405,135 7,010,192 Sub-total Intangible Lease Assets 50,198,683 40,894,592 Accumulated Amortization (11,440,624) (6,168,770) Sub-total Intangible Lease Assets—Net 38,758,059 34,725,822 Intangible Lease Liabilities (included in accrued and other Value of Below Market In-Place Leases (35,312,017) (33,370,217) Sub-total Intangible Lease Liabilities (35,312,017) (33,370,217) Accumulated Amortization 5,541,576 2,852,166 Sub-total Intangible Lease Liabilities—Net (29,770,441) (30,518,051) Total Intangible Assets and Liabilities—Net $ 8,987,618 $ 4,207,771 During the year ended December 31, 2017, the value of in-place leases increased by approximately $5.8 million, the value of above-market in-place leases increased by approximately $61,000, the value of intangible leasing costs increased by approximately $3.4 million, and the value of below-market in-place leases increased by approximately $1.9 million due to the acquisition of ten income properties, offset by the net amortization of approximately $2.6 million, for a net increase during 2017 of approximately $4.8 million. As of December 31, 2017 and 2016, approximately $26.7 and $29.0 million, respectively, of the total below market in-place lease value is related to the Wells Fargo property located in Raleigh, North Carolina which was acquired on November 18, 2015. The following table reflects the net amortization of intangible assets and liabilities during the years ended December 31, 2017, 2016, and 2015: Year Ended Year Ended Year Ended 12/31/2017 12/31/2016 12/31/2015 ($000's) ($000's) ($000's) Depreciation and Amortization Expense $ 4,776 $ 2,696 $ 1,674 Increase to Income Properties Revenue (2,194) (2,240) (159) Net Amortization of Intangible Assets and Liabilities $ 2,582 $ 456 $ 1,515 The estimated future amortization expense (income) related to net intangible assets and liabilities is as follows: Future Accretion Net Future Future to Income Amortization of Amortization Property Intangible Assets Year Ending December 31, Amount Revenue and Liabilities 2018 $ 5,340,302 $ (2,269,867) $ 3,070,435 2019 5,311,743 (2,264,743) 3,047,000 2020 4,870,322 (2,198,014) 2,672,308 2021 3,179,886 (2,348,869) 831,017 2022 2,561,959 (2,420,029) 141,930 Thereafter 15,387,811 (16,162,883) (775,072) Total $ 36,652,023 $ (27,664,405) $ 8,987,618 As of December 31, 2017, the weighted average amortization period of both the total intangible assets and liabilities was approximately 13 years. |
IMPAIRMENT OF LONG-LIVED ASSETS
IMPAIRMENT OF LONG-LIVED ASSETS | 12 Months Ended |
Dec. 31, 2017 | |
IMPAIRMENT OF LONG-LIVED ASSETS | |
IMPAIRMENT OF LONG-LIVED ASSETS | NOTE 8. IMPAIRMENT OF LONG-LIVED ASSETS The Company assesses the impairment of long-lived assets whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The fair value of long-lived assets required to be assessed for impairment is determined on a non-recurring basis using Level 3 inputs in the fair value hierarchy. These Level 3 inputs may include, but are not limited to, executed purchase and sale agreements on specific properties, third party valuations, discounted cash flow models, and other model-based techniques. There were no impairment charges during the year ended December 31, 2017. In the second quarter of 2016, an impairment charge of approximately $942,000 was recognized on an income property in Altamonte Springs, Florida leased to PNC Bank under contract for sale as of June 30, 2016. The total impairment charge represented the anticipated loss on the sale plus estimated closing costs. This sale closed in September 2016. In the second quarter of 2016, an impairment charge of approximately $717,000 was recognized on approximately four of the approximately six acres of undeveloped land in the City for which a contract for sale was executed during the three months ended June 30, 2016. Such acreage was repurchased in prior years by the Company and carried a higher cost basis than the remainder of the Company’s historical land holdings. The total impairment charge represented the anticipated loss on the sale of approximately $646,000 plus estimated closing costs of approximately $71,000. This sale closed in March 2017. In the second quarter of 2016, an impairment charge of approximately $311,000 was recognized on approximately four acres of undeveloped land in the City for which a contract for sale was executed during the three months ended June 30, 2016. Such acreage was repurchased in prior years by the Company and carried a higher cost basis than the remainder of the Company’s historical land holdings. The total impairment charge represented the anticipated loss on the sale of approximately $256,000 plus estimated closing costs of approximately $55,000. This sale closed in April 2017. In the first quarter of 2016, an impairment charge of approximately $210,000 was recognized on an income property held for sale as of March 31, 2016. The total impairment charge represented the loss on the sale of approximately $134,000 plus closing costs of approximately $76,000. This sale closed in April 2016. During the first quarter of 2015, an impairment charge of approximately $510,000 was recognized on two income properties held for sale as of March 31, 2015. The total impairment charge represented the loss on the sale of approximately $277,000 plus estimated closing costs of approximately $233,000. As the actual loss on the sale was approximately $497,000, an adjustment to reduce that charge in the amount of approximately $13,000 was recognized during the three months ended June 30, 2015. This sale closed in April 2015 . |
OTHER ASSETS
OTHER ASSETS | 12 Months Ended |
Dec. 31, 2017 | |
OTHER ASSETS | |
OTHER ASSETS | NOTE 9. OTHER ASSETS Other assets consisted of the following: As of December 31, December 31, Income Property Tenant Receivables $ 895,476 $ 125,383 Income Property Straight-line Rent Adjustment 2,517,195 1,773,946 Income Property Lease Incentive 2,696,678 — Interest Receivable from Commercial Loan Investments 38,078 72,418 Cash Flow Hedge - Interest Rate Swap 606,621 416,590 Infrastructure Reimbursement Receivables 2,213,305 3,844,236 Golf Operations Receivables 349,220 325,510 Deferred Deal Costs 480,257 745,878 Prepaid Expenses, Deposits, and Other 3,174,299 2,165,127 Total Other Assets $ 12,971,129 $ 9,469,088 As of December 31, 2017, the Infrastructure Reimbursement Receivables were all related to the Tomoka Town Center land sales and consisted of approximately $1,575,000 due from Tanger for infrastructure reimbursement to be repaid in nine remaining annual installments of $175,000, net of a discount of approximately $172,000, and approximately $880,000 due from Sam’s Club for infrastructure reimbursement to be repaid in eight remaining annual installments of $110,000, net of a discount of approximately $75,000. As of December 31, 2017, the Income Property Lease Incentive of approximately $2.7 million relates to a tenant improvement allowance provided to Hilton Grand Vacations in conjunction with the extension of their leases of two buildings from November 30, 2021 to November 30, 2026 which will be recognized as an offset to rental revenue over the remaining term of the leases. |
COMMON STOCK AND EARNINGS PER S
COMMON STOCK AND EARNINGS PER SHARE | 12 Months Ended |
Dec. 31, 2017 | |
COMMON STOCK AND EARNINGS PER SHARE | |
COMMON STOCK AND EARNINGS PER SHARE | NOTE 10. COMMON STOCK AND EARNINGS PER SHARE Basic earnings per common share were computed by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common share were determined based on the assumption of the conversion of stock options and vesting of restricted stock using the treasury stock method at average market prices for the periods. Year Ended December 31, 2017 December 31, 2016 December 31, 2015 Income Available to Common Shareholders: Net Income Attributable to Consolidated-Tomoka Land Co. $ 41,719,424 $ 16,251,248 $ 8,347,166 Weighted Average Shares Outstanding 5,538,859 5,680,165 5,804,655 Common Shares Applicable to Stock Options Using the Treasury Stock Method 40,933 13,697 25,423 Total Shares Applicable to Diluted Earnings Per Share 5,579,792 5,693,862 5,830,078 Per Share Information: Basic Net Income Attributable to Consolidated-Tomoka Land Co. $ 7.53 $ 2.86 $ 1.44 Diluted Net Income Attributable to Consolidated-Tomoka Land Co. $ 7.48 $ 2.85 $ 1.43 In addition to the dilutive securities presented above, the effect of 57,750, 85,500, and 60,200 potentially dilutive securities were not included for the years ended December 31, 2017, 2016, and 2015, respectively, as the effect would be antidilutive. The Company intends to settle its 4.50% Convertible Senior Notes due 2020 in cash upon conversion with any excess conversion value to be settled in shares of our common stock. Therefore, only the amount in excess of the par value of the Notes will be included in our calculation of diluted net income per share using the treasury stock method. As such, the Notes have no impact on diluted net income per share until the price of our common stock exceeds the current conversion price of $68.72. The average price of our common stock during the year ended December 31, 2017 did not exceed the conversion price which resulted in no additional diluted outstanding shares. |
TREASURY STOCK
TREASURY STOCK | 12 Months Ended |
Dec. 31, 2017 | |
TREASURY STOCK | |
TREASURY STOCK | NOTE 11. TREASURY STOCK In the fourth quarter of 2015, the Company announced a $10 million stock repurchase program (the “$10 Million Repurchase Program”). As of March 29, 2017, the $10 Million Repurchase Program had been completed. In the first quarter of 2017, the Company announced a new $10 million stock repurchase program (the “New $10 Million Repurchase Program”) under which approximately $4.6 million of the Company’s common stock had been repurchased as of December 31, 2017. In the aggregate, during the year ended December 31, 2017, under both programs, the Company repurchased 135,329 shares of its common stock on the open market for a total cost of approximately $7.2 million, or an average price per share of $53.27, and placed those shares in treasury. |
LONG-TERM DEBT
LONG-TERM DEBT | 12 Months Ended |
Dec. 31, 2017 | |
LONG-TERM DEBT | |
LONG-TERM DEBT | NOTE 12. LONG-TERM DEBT As of December 31, 2017, the Company’s outstanding indebtedness, at face value, was as follows: Face Maturity Interest Value Debt Date Rate Credit Facility $ 70,000,000 September 2021 30 ‑day LIBOR Mortgage Note Payable (originated with Wells Fargo) (1) 30,000,000 October 2034 4.330% Mortgage Note Payable (originated with Wells Fargo) (2) 25,000,000 April 2021 30 ‑day LIBOR 4.50% Convertible Senior Notes due 2020, net of discount 75,000,000 March 2020 4.500% Total Long-Term Face Value Debt $ 200,000,000 (1) Secured by the Company’s interest in six income properties. The mortgage loan carries a fixed rate of 4.33% per annum during the first ten years of the term, and requires payments of interest only during the first ten years of the loan. After the tenth anniversary of the effective date of the loan, the cash flows, as defined in the related loan agreement, generated by the underlying six income properties must be used to pay down the principal balance of the loan until paid off or until the loan matures. The loan is fully pre-payable after the tenth anniversary of the effective date of the loan. (2) Secured by the Company’s income property leased to Wells Fargo located in Raleigh, North Carolina. The mortgage loan has a 5-year term with two years interest only, and interest and a 25-year amortization for the balance of the term. The mortgage loan bears a variable rate of interest based on the 30-day LIBOR plus a rate of 190 basis points. The interest rate for this mortgage loan has been fixed through the use of an interest rate swap that fixed the rate at 3.17%. The mortgage loan can be prepaid at any time subject to the termination of the interest rate swap. Credit Facility. Bank of Montreal (“BMO”) serving as the administrative agent for the lenders thereunder, is unsecured with regard to our income property portfolio but is guaranteed by certain wholly-owned subsidiaries of the Company. The Credit Facility bank group is led by BMO and also includes Wells Fargo and Branch Banking & Trust Company. On September 7, 2017, the Company executed the second amendment and restatement of the Credit Facility (the “Revolver Amendment”). Pursuant to the Revolver Amendment, the Credit Facility matures on September 7, 2021, with the ability to extend the term for 1 year. As a result of the Revolver Amendment, the Credit Facility has a total borrowing capacity of $100.0 million, with the ability to increase that capacity up to $150.0 million during the term. The Credit Facility provides the lenders with a security interest in the equity of the Company subsidiaries that own the properties included in the borrowing base. The indebtedness outstanding under the Credit Facility accrues interest at a rate ranging from the 30-day LIBOR plus 150 basis points to the 30-day LIBOR plus 220 basis points based on the total balance outstanding under the Credit Facility as a percentage of the total asset value of the Company, as defined in the Credit Facility. The Credit Facility also accrues a fee of 15 to 25 basis points for any unused portion of the borrowing capacity based on whether the unused portion is greater or less than 50% of the total borrowing capacity. At December 31, 2017, the current commitment level under the Credit Facility was $100.0 million. The available borrowing capacity under the Credit Facility was approximately $30.0 million, based on the level of borrowing base assets. As of December 31, 2017, the Credit Facility had a $70.0 million balance. See Note 21, “Subsequent Events” for a description of increase in in the commitment level subsequent to December 31, 2017. The Credit Facility is subject to customary restrictive covenants including, but not limited to, limitations on the Company’s ability to: (a) incur indebtedness; (b) make certain investments; (c) incur certain liens; (d) engage in certain affiliate transactions; and (e) engage in certain major transactions such as mergers. In addition, the Company is subject to various financial maintenance covenants including, but not limited to, a maximum indebtedness ratio, a maximum secured indebtedness ratio, and a minimum fixed charge coverage ratio. The Credit Facility also contains affirmative covenants and events of default including, but not limited to, a cross default to the Company’s other indebtedness and upon the occurrence of a change in control. The Company’s failure to comply with these covenants or the occurrence of an event of default could result in acceleration of the Company’s debt and other financial obligations under the Credit Facility. Mortgage Notes Payable. In addition to the Credit Facility, the Company has certain other borrowings, as noted in the table above, all of which are non-recourse. The Mortgage Note Payable originated with UBS Real Estate Securities, Inc. for $7.3 million was repaid during the year ended December 31, 2017. Convertible Debt. The Company’s $75.0 million aggregate principal amount of 4.50% Convertible Notes (the “Notes”) will mature on March 15, 2020, unless earlier purchased or converted. The initial conversion rate was 14.5136 shares of common stock for each $1,000 principal amount of Convertible Notes, which represented an initial conversion price of approximately $68.90 per share of common stock. Since July of 2016, when the Company’s Board of Directors implemented a quarterly dividend in place of the previous semi-annual dividend, the conversion rate has been adjusted with each successive quarterly dividend and is currently, after the fourth quarter 2017 dividend, equal to 14.5515 shares of common stock for each $1,000 principal amount of Convertible Notes, which represents an adjusted conversion price of approximately $68.72 per share of common stock. The conversion rate is subject to adjustment in certain circumstances. Holders may not surrender their Convertible Notes for conversion prior to December 15, 2019 except upon the occurrence of certain conditions relating to the closing sale price of the Company’s common stock, the trading price per $1,000 principal amount of Convertible Notes, or specified corporate events including a change in control of the Company. The Company may not redeem the Convertible Notes prior to the stated maturity date and no sinking fund is provided for the Convertible Notes. The Convertible Notes are convertible, at the election of the Company, into solely cash, solely shares of the Company’s common stock, or a combination of cash and shares of the Company’s common stock. The Company intends to settle the Convertible Notes in cash upon conversion, with any excess conversion value to be settled in shares of our common stock. In accordance with GAAP, the Convertible Notes are accounted for as a liability with a separate equity component recorded for the conversion option. A liability was recorded for the Convertible Notes on the issuance date at fair value based on a discounted cash flow analysis using current market rates for debt instruments with similar terms. The difference between the initial proceeds from the Convertible Notes and the estimated fair value of the debt instruments resulted in a debt discount, with an offset recorded to additional paid-in capital representing the equity component. The discount on the Convertible Notes was approximately $6.1 million at issuance, which represents the cash discount paid of approximately $2.6 million and the approximate $3.5 million attributable to the value of the conversion option recorded in equity, which is being amortized into interest expense through the maturity date of the Convertible Notes. As of December 31, 2017, the unamortized debt discount of our Convertible Notes was approximately $2.9 million. Long-term debt consisted of the following: December 31, 2017 December 31, 2016 Due Within Due Within Total One Year Total One Year Credit Facility $ 70,000,000 $ — $ 34,300,000 $ — Mortgage Note Payable (originated with UBS) — — 7,300,000 — Mortgage Note Payable (originated with Wells Fargo) 30,000,000 — 30,000,000 — Mortgage Note Payable (originated with Wells Fargo) 25,000,000 — 25,000,000 — 4.50% Convertible Senior Notes due 2020, net of discount 72,075,295 — 70,880,581 — Loan Costs, net of accumulated amortization (1,258,931) — (1,235,380) — Total Long-Term Debt $ 195,816,364 $ — $ 166,245,201 $ — Payments applicable to reduction of principal amounts will be required as follows: Year Ending December 31, Amount 2018 $ — 2019 — 2020 75,000,000 2021 95,000,000 2022 — Thereafter 30,000,000 Total Long-Term Debt - Face Value $ 200,000,000 The carrying value of long-term debt as of December 31, 2017 consisted of the following: Total Current Face Amount $ 200,000,000 Unamortized Discount on Convertible Debt (2,924,705) Loan Costs, net of accumulated amortization (1,258,931) Total Long-Term Debt $ 195,816,364 The following table reflects a summary of interest expense incurred and paid during the years ended December 2017, 2016, and 2015: Year Ended Year Ended Year Ended 12/31/2017 12/31/2016 12/31/2015 ($000's) ($000's) ($000's) Interest Expense $ 7,034 $ 6,804 $ 5,703 Amortization of Loan Costs 509 828 (1) 365 Amortization of Discount on Convertible Notes 1,195 1,121 852 Capitalized Interest (215) — — Total Interest Expense $ 8,523 $ 8,753 $ 6,920 Total Interest Paid $ 7,060 $ 6,779 $ 4,705 The Company was in compliance with all of its debt covenants as of December 31, 2017 and 2016. |
INTEREST RATE SWAP
INTEREST RATE SWAP | 12 Months Ended |
Dec. 31, 2017 | |
INTEREST RATE SWAP | |
INTEREST RATE SWAP | NOTE 13. INTEREST RATE SWAP During April 2016, the Company entered into an interest rate swap agreement to hedge cash flows tied to changes in the underlying floating interest rate tied to LIBOR for the $25.0 million mortgage note payable as discussed in Note 12, “Long-Term Debt.” During the years ended December 31, 2017 and 2016, the interest rate swap agreement was 100% effective. Accordingly, the change in fair value on the interest rate swap has been classified in accumulated other comprehensive income. As of December 31, 2017 and 2016, the fair value of our interest rate swap agreement, which was a gain of approximately $607,000 and $417,000, respectively, was included in other assets on the consolidated balance sheets. The interest rate swap was effective on April 7, 2016 and matures on April 7, 2021. The interest rate swap fixed the variable rate debt on the notional amount of related debt of $25.0 million to a rate of 3.17%. |
ACCRUED AND OTHER LIABILITIES
ACCRUED AND OTHER LIABILITIES | 12 Months Ended |
Dec. 31, 2017 | |
ACCRUED AND OTHER LIABILITIES | |
ACCRUED AND OTHER LIABILITIES | NOTE 14. ACCRUED AND OTHER LIABILITIES Accrued and other liabilities consisted of the following: As of December 31, December 31, Golf Course Lease $ — $ 2,226,527 Golf $1 Round Surcharge 700,000 — Accrued Property Taxes 66,909 28,973 Reserve for Tenant Improvements 3,302,831 398,621 Accrued Construction Costs 1,360,950 856,947 Accrued Interest 1,194,681 1,220,990 Environmental Reserve and Restoration Cost Accrual 866,936 1,505,757 Other 2,668,219 2,430,082 Total Accrued and Other Liabilities $ 10,160,526 $ 8,667,897 Golf Course Lease. In July 2012, the Company entered into an agreement with the City to, among other things, amend the lease payments under its golf course lease (the “Lease Amendment”). Under the Lease Amendment, the base rent payment, which was scheduled to increase from $250,000 to $500,000 as of September 1, 2012, remained at $250,000 for the remainder of the lease term and any extensions would have been subject to an annual rate increase of 1.75% beginning September 1, 2013. On January 24, 2017, the Company acquired the approximately 690 acres of land and improvements comprising the golf courses, previously leased from the City, for approximately $1.5 million (the “Golf Course Land Purchase”). In conjunction with the Golf Course Land Purchase, the lease between the Company and the City was terminated. Therefore, during the first quarter of 2017, the Company eliminated the remaining accrued liability of approximately $2.2 million, resulting in the recognition of approximately $0.40 per share in non-cash earnings, or $0.24 per share after tax, which comprises the land lease termination in the consolidated statements of operations. The balance as of December 31, 2016 of approximately $2.2 million consisted of approximately $1.7 million which reflected the acceleration of the remaining amount of accrued rent that was no longer owed to the City as a result of the Lease Amendment, which prior to the Golf Course Land Purchase was being recognized into income over the remaining lease term which was originally to expire in 2022. The remaining approximately $500,000 reflected the amount of rent accrued pursuant to the lease, as amended, which is no longer owed to the City due to the lease termination on January 24, 2017. Golf $1 Round Surcharge. In connection with the Golf Course Land Purchase, each year the Company is obligated to pay the City additional consideration in the amount of an annual surcharge of $1 per golf round played (the “Per-Round Surcharge”) with an annual minimum Per-Round Surcharge of $70,000 and a maximum aggregate amount of the Per-Round Surcharges paid equal to $700,000. The maximum amount of $700,000 represents contingent consideration and has been recorded as an increase in Golf Buildings, Improvements, and Equipment and Accrued and Other Liabilities in the accompany consolidated balance sheets as of December 31, 2017. The first annual payment of $70,000 was made in January 2018 leaving a remaining commitment of $630,000 as of the date of this report. Reserve for Tenant Improvements. In connection with the acquisition on April 22, 2014 of the property in Katy, Texas leased to Lowe’s, the Company was credited approximately $651,000 at closing for certain required tenant improvements, some of which were not required to be completed until December 2016. Through December 31, 2016, approximately $100,000 of these tenant improvements had been completed and funded, leaving approximately $551,000 remaining to be funded. The remaining commitment as of December 31, 2016, totaled approximately $381,000, which was equal to the amount of the final reimbursement request the Company received from Lowe’s and was paid during the year ended December 31, 2017, leaving no remaining commitment related to the Lowe’s property. In connection with the acquisition on April 28, 2017 of the property in Tampa, Florida leased to LA Fitness, the Company was credited approximately $400,000 at closing for certain tenant improvements. As of December 31, 2017, no amounts have been completed and funded related to the LA Fitness property. Additionally, the Company is obligated to fund the Income Property Lease Incentive to Hilton Grand Vacations, as described in Note 9, “Other Assets” in the amount of approximately $2.7 million as of December 31, 2017. The approximately $2.7 million Income Property Lease Incentive payment was made during January 2018. These two items comprise the majority of the approximately $3.3 million reserve for tenant improvements as of December 31, 2017. Environmental Reserve. During the year ended December 31, 2014, the Company accrued an environmental reserve of approximately $110,000 in connection with an estimate of additional costs required to monitor a parcel of less than one acre of land owned by the Company in Highlands County, Florida on which environmental remediation work had previously been performed. The Company engaged legal counsel who, in turn, engaged environmental engineers to review the site and the prior monitoring test results. During the year ended December 31, 2015, their review was completed, and the Company made an additional accrual of approximately $500,000, representing the low end of the range of possible costs estimated by the engineers to be between approximately $500,000 and $1.0 million to resolve this matter subject to the approval of the state department of environmental protection (the “FDEP”). The FDEP issued a Remedial Action Plan Modification Approval Order (the “FDEP Approval”) in August 2016 which supports the approximate $500,000 accrual made in 2015. The Company is implementing the remediation plan pursuant to the FDEP Approval. During the fourth quarter of 2017, the Company made an additional accrual of approximately $51,000 for the second year of monitoring as the low end of the original range of estimated costs was increased for the amount of monitoring now expected. Since the total accrual of approximately $661,000 was made, approximately $502,000 in costs have been incurred through December 31, 2017, leaving a remaining accrual of approximately $159,000. Restoration Accrual. As part of the resolution of a regulatory matter pertaining to the Company’s prior agricultural activities on certain of the Company’s land located in Daytona Beach, Florida, as of December 31, 2015, the Company accrued an obligation of approximately $1.7 million, representing the low end of the estimated range of possible wetlands restoration costs for approximately 148.4 acres within such land, and such estimated costs were included on the consolidated balance sheets as an increase in the basis of our land and development costs associated with those and benefitting surrounding acres. The final proposal for restoration work was received during the second quarter of 2016 which totaled approximately $2.0 million. Accordingly, an increase in the accrual of approximately $300,000 was recorded during the second quarter of 2016. The Company funded approximately $1.3 million of the total $2.0 million of estimated costs through the period ended December 31, 2017, leaving a remaining accrual of approximately $708,000. This matter is more fully described in Note 18, “Commitments and Contingencies.” |
DEFERRED REVENUE
DEFERRED REVENUE | 12 Months Ended |
Dec. 31, 2017 | |
DEFERRED REVENUE | |
DEFERRED REVENUE | NOTE 15. DEFERRED REVENUE Deferred revenue consisted of the following: As of December 31, December 31, Deferred Oil Exploration Lease Revenue $ 585,675 $ 585,674 Prepaid Rent 1,126,408 1,068,972 Other Deferred Revenue 318,376 337,020 Total Deferred Revenue $ 2,030,459 $ 1,991,666 On September 20, 2016, the Company received an approximate $807,000 rent payment for the sixth year of the Company’s thirteen-year oil exploration lease, which was recognized ratably over the twelve-month lease period ending in September 2017. On October 11, 2017, the Company received an approximate $807,000 rent payment for the seventh year of the Company’s thirteen-year oil exploration lease, which is being recognized ratably over the twelve-month lease period ending in September 2018. The oil exploration lease is more fully described in Note 4 “Land and Subsurface Interests.” |
STOCK-BASED COMPENSATION
STOCK-BASED COMPENSATION | 12 Months Ended |
Dec. 31, 2017 | |
STOCK-BASED COMPENSATION | |
STOCK-BASED COMPENSATION | NOTE 16. STOCK-BASED COMPENSATION SUMMARY OF STOCK-BASED COMPENSATION A summary of share activity for all equity and liability classified stock compensation during the year ended December 31, 2017, is presented below: Shares Vested / Shares Outstanding Granted Exercised Expired Forfeited Outstanding Type of Award at 1/1/2017 Shares Shares Shares Shares at 12/31/2017 Equity Classified - Performance Share Awards - Peer Group Market Condition Vesting — 12,635 — — — 12,635 Equity Classified - Market Condition Restricted Shares - Stock Price Vesting 69,500 — (7,750) (32,000) — 29,750 Equity Classified - Three Year Vest Restricted Shares 37,504 17,451 (17,298) — (267) 37,390 Equity Classified - Non-Qualified Stock Option Awards 113,500 — (23,500) — — 90,000 Liability Classified - Stock Options and Stock Appreciation Rights 11,000 — (6,000) (5,000) — — Total Shares 231,504 30,086 (54,548) (37,000) (267) 169,775 EQUITY-CLASSIFIED STOCK COMPENSATION Performance Share Awards – Peer Group Market Condition Vesting On February 3, 2017, the Company awarded 12,635 Performance Shares to certain employees under the Amended and Restated 2010 Equity Incentive Plan (the “2010 Plan”). The Performance Shares awards entitle the recipient to receive, upon the vesting thereof, shares of common stock of the Company equal to between 0% and 150% of the number of Performance Shares awarded. The number of shares of common stock to be issued upon vesting will be determined based on the calculation of the Company’s total shareholder return compared to the total shareholder return of the peer group of companies, established at the grant date, during a three-year performance period commencing on January 1, 2017 and ending on December 31, 2019. The Company used a Monte Carlo simulation pricing model to determine the fair value of its awards that are based on market conditions. The determination of the fair value of market condition-based awards is affected by the Company’s stock price as well as assumptions regarding a number of other variables. These variables include expected stock price volatility over the three-year performance period, the relative performance of the Company’s stock price and shareholder return compared to the companies in the peer group, annual dividends paid by the Company, and a risk-free interest rate assumption. Compensation cost is recognized regardless of the achievement of the market conditions, provided the requisite service period is met. A summary of activity during the years ended December 31, 2017, 2016, and 2015 is presented below: Wtd. Avg. Performance Shares with Market Conditions Shares Fair Value Outstanding at January 1, 2015 — $ — Granted — — Vested — — Expired — — Forfeited — — Outstanding at December 31, 2015 — $ — Granted — — Vested — — Expired — — Forfeited — — Outstanding at December 31, 2016 — $ — Granted 12,635 55.66 Vested — — Expired — — Forfeited — — Outstanding at December 31, 2017 12,635 $ 55.66 As of December 31, 2017, there was approximately $469,000 of unrecognized compensation cost, adjusted for estimated forfeitures, related to Performance Share awards, which will be recognized over a remaining weighted average period of 2.0 years. Market Condition Restricted Shares – Peer Group Vesting Under the 2010 Plan, in September 2010 and January 2011, the Company granted to certain employees restricted shares of the Company’s common stock, which would vest upon the achievement of certain market conditions, including thresholds relating to the Company’s total shareholder return as compared to the total shareholder return of a certain peer group during a five-year performance period. The Company used a Monte Carlo simulation pricing model to determine the fair value of its awards that are based on market conditions. The determination of the fair value of market condition-based awards is affected by the Company’s stock price as well as assumptions regarding a number of other variables. These variables include expected stock price volatility over the requisite performance term of the awards, the relative performance of the Company’s stock price and shareholder returns to companies in its peer group, annual dividends, and a risk-free interest rate assumption. Compensation cost is recognized regardless of the achievement of the market conditions, provided the requisite service period is met. A summary of activity during the years ended December 31, 2017, 2016, and 2015 is presented below: Wtd. Avg. Grant Date Market Condition Non-Vested Restricted Shares Shares Fair Value Outstanding at January 1, 2015 5,067 $ 23.13 Granted — — Vested (2,034) 22.80 Expired — — Forfeited (633) 22.80 Outstanding at December 31, 2015 2,400 $ 23.42 Granted — — Vested (2,300) 23.42 Expired — — Forfeited (100) 23.42 Outstanding at December 31, 2016 — $ — Granted — — Vested — — Expired — — Forfeited — — Outstanding at December 31, 2017 — $ — As of December 31, 2017, there is no unrecognized compensation as there are no outstanding shares remaining. Market Condition Restricted Shares– Stock Price Vesting “Inducement” grants of 96,000 and 17,000 shares of restricted Company common stock were awarded to Mr. Albright and Mr. Patten, in 2011 and 2012, respectively. Mr. Albright’s restricted shares were granted outside of the 2010 Plan while Mr. Patten’s restricted shares were awarded under the 2010 Plan. The Company filed a registration statement with the Securities and Exchange Commission on Form S-8 to register the resale of Mr. Albright’s restricted stock award under this award. The restricted shares will vest in six increments based upon the price per share of the Company’s common stock during the term of their employment (or within sixty days after termination of employment by the Company without cause), meeting or exceeding the target trailing sixty-day average closing prices ranging from $36 per share for the first increment to $65 per share for the final increment. If any increment of the restricted shares fails to satisfy the applicable stock price condition prior to six years from the grant date, that increment of the restricted shares will be forfeited. As of December 31, 2017, four increments of Mr. Albright’s grants had vested. On August 1, 2017, the remaining 32,000 unvested “inducement” grant restricted shares, for the $60 and $65 price increments, awarded to Mr. Albright expired without vesting. As of December 31, 2017, the first five increments of Mr. Patten’s grants had vested. Additional grants of 2,500 and 3,000 shares of restricted Company common stock were awarded to Mr. Smith and Steven R. Greathouse, the Company’s Sr. Vice President of Investments, under the 2010 Plan, during the fourth quarter of 2014 and the first quarter of 2015, respectively. The restricted stock will vest in two increments based upon the price per share of Company common stock during the term of their employment (or within sixty days after termination of employment by the Company without cause), meeting or exceeding the target trailing sixty-day average closing prices of $60 per share and $65 per share for the two increments. If any increment of the restricted shares fails to satisfy the applicable stock price condition prior to six years from the grant date, that increment of the restricted shares will be forfeited. As of December 31, 2017, the first increment of Mr. Smith’s and Mr. Greathouse’s grants had vested. A grant of 94,000 shares of restricted Company common stock was awarded to Mr. Albright under the 2010 Plan during the second quarter of 2015. As more fully described at the end of this Note 16, “Stock-Based Compensation,” on February 26, 2016, 72,000 of these shares were surrendered, of which 4,000 were re-granted on February 26, 2016 with identical terms of the surrendered restricted stock (68,000 of the shares having been permanently surrendered). The 26,000 shares of restricted Company common stock outstanding from these grants will vest in four increments based upon the price per share of the Company’s common stock during the term of his employment (or within sixty days after termination of employment by the Company without cause), meeting or exceeding the target trailing thirty-day average closing prices ranging from $60 per share for the first increment to $75 per share for the final increment. If any increment of the restricted shares fails to satisfy the applicable stock price condition prior to January 28, 2021, that increment of the restricted shares will be forfeited. As of December 31, 2017, one increment of this award had vested. Pursuant to amendments to the employment agreements and certain restricted share award agreements entered into by the Company on February 26, 2016 and August 4, 2017, the restricted shares granted thereunder will fully vest following a change in control only if the executive’s employment is terminated without cause or if the executive resigns for good reason (as such terms are defined in the executive’s employment agreement), in each case, at any time during the 24-month period following the change in control (as defined in the executive’s employment agreement). The Company used a Monte Carlo simulation pricing model to determine the fair value of its awards that are based on market conditions. The determination of the fair value of market condition-based awards is affected by the Company’s stock price as well as assumptions regarding a number of other variables. These variables include expected stock price volatility over the requisite performance term of the awards, the relative performance of the Company’s stock price and shareholder returns to companies in its peer group, annual dividends, and a risk-free interest rate assumption. Compensation cost is recognized regardless of the achievement of the market conditions, provided the requisite service period is met. A summary of the activity for these awards during the years ended December 31, 2017, 2016, and 2015 is presented below: Wtd. Avg. Market Condition Non-Vested Restricted Shares Shares Fair Value Outstanding at January 1, 2015 40,500 $ 15.55 Granted 97,000 36.85 Vested — — Expired — — Forfeited — — Outstanding at December 31, 2015 137,500 $ 30.58 Granted 4,000 38.98 Vested — — Expired — — Forfeited (72,000) 34.46 Outstanding at December 31, 2016 69,500 $ 27.03 Granted — — Vested (7,750) 34.30 Expired (32,000) 14.08 Forfeited — — Outstanding at December 31, 2017 29,750 $ 39.07 In connection with the permanent surrender of 68,000 shares of restricted Company common stock, approximately $1.6 million of related stock-based compensation expense was recognized during the year ended December 31, 2016 to accelerate the remaining expense pertaining the total grant date fair value of these awards. As of December 31, 2017, there is no unrecognized compensation cost related to market condition restricted stock. Three Year Vest Restricted Shares On January 22, 2014, the Company granted to certain employees 14,500 shares of restricted Company common stock under the 2010 Plan. One-third of the restricted shares will vest on each of the first, second, and third anniversaries of the grant date, provided they are an employee of the Company on those dates. In addition, any unvested portion of the restricted shares will vest upon a change in control. On January 28, 2015, the Company granted to certain employees, which did not include Mr. Albright, 11,700 shares of restricted Company common stock under the 2010 Plan. Additionally, on February 9, 2015, the Company granted 8,000 shares of restricted Company common stock to Mr. Albright under the 2010 Plan. One-third of both awards of restricted shares will vest on each of the first, second, and third anniversaries of the January 28, 2015 grant date, provided the grantee is an employee of the Company on those dates. In addition, any unvested portion of the restricted shares will vest upon a change in control. On January 27, 2016, the Company granted to certain employees 21,100 shares of restricted Company common stock under the 2010 Plan. One-third of the restricted shares will vest on each of the first, second, and third anniversaries of January 28, 2016, provided the grantee is an employee of the Company on those dates. In addition, any unvested portion of the restricted shares will vest upon a change in control. On January 25, 2017, the Company granted to certain employees 17,451 shares of restricted Company common stock under the 2010 Plan. One-third of the restricted shares will vest on each of the first, second, and third anniversaries of January 28, 2017 provided the grantee is an employee of the Company on those dates. In addition, any unvested portion of the restricted shares will vest upon a change in control. Effective as of August 4, 2017, the Company entered into amendments to the employment agreements and certain stock option award agreements and restricted share award agreements of certain employees including Messrs. Albright, Patten, Smith, and Greathouse, whereby such awards will fully vest following a change in control (as defined in the executive’s employment agreement) only if the executive’s employment is terminated without cause or if the executive resigns for good reason (as such terms are defined in the executive’s employment agreement), in each case, at any time during the 24-month period following the change in control. The Company’s determination of the fair value of the three year vest restricted stock awards was calculated by multiplying the number of shares issued by the Company’s stock price at the grant date, less the present value of expected dividends during the vesting period. Compensation cost is recognized on a straight-line basis over the vesting period. A summary of activity for these awards during the years ended December 31, 2017, 2016, and 2015, is presented below: Wtd. Avg. Fair Value Three Year Vest Non-Vested Restricted Shares Shares Per Share Outstanding at January 1, 2015 14,200 36.08 Granted 19,700 55.93 Vested (4,734) 36.08 Expired — — Forfeited (2,266) 46.59 Outstanding at December 31, 2015 26,900 49.73 Granted 21,100 44.88 Vested (10,363) 47.89 Expired — — Forfeited (133) 46.08 Outstanding at December 31, 2016 37,504 47.53 Granted 17,451 55.06 Vested (17,298) 46.70 Expired — — Forfeited (267) 52.51 Outstanding at December 31, 2017 37,390 $ 51.39 As of December 31, 2017, there was approximately $1.0 million of unrecognized compensation cost, adjusted for estimated forfeitures, related to the three year vest non-vested restricted shares, which will be recognized over a remaining weighted average period of 1.7 years. Non-Qualified Stock Option Awards Pursuant to the Non-Qualified Stock Option Award Agreements between the Company and Messrs. Albright, Patten, and Smith, each of these Company employees was granted an option to purchase 50,000, 10,000, and 10,000 shares of Company common stock, in 2011, 2012, and 2014, respectively, under the 2010 Plan with an exercise price per share equal to the fair market value on their respective grant dates. One-third of the options vested on the first, second, and third anniversaries of their respective grant dates. The options expire on the earliest of: (a) the tenth anniversary of the grant date; (b) twelve months after the employee’s death or termination for disability; or (c) thirty days after the termination of employment for any reason other than death or disability. On January 23, 2013, the Company granted options to purchase 51,000 shares of the Company’s common stock under the 2010 Plan to certain employees of the Company, including 10,000 shares to Mr. Patten, with an exercise price of $34.95. One-third of these options vested on each of the first, second, and third anniversaries of the grant date. As of December 31, 2017, all 51,000 of these options have been exercised, including the 10,000 shares awarded to Mr. Patten. On February 9, 2015, the Company granted to Mr. Albright an option to purchase 20,000 shares of the Company’s common stock under the 2010 Plan with an exercise price of $57.50. The option vested on January 28, 2016. The option expires on the earliest of: (a) January 28, 2025; (b) twelve months after the employee’s death or termination for disability; or (c) thirty days after the termination of employment for any reason other than death or disability. On May 20, 2015, the Company granted to Mr. Albright an option to purchase 40,000 shares of the Company’s common stock under the 2010 Plan, with an exercise price of $55.62. As more fully described at the end of this Note 16, “Stock-Based Compensation,” on February 26, 2016, this option was surrendered and an option to purchase 40,000 shares was granted on February 26, 2016 with identical terms. One-third of the options vested immediately and the remaining two-thirds vested on January 28, 2017 and January 28, 2018. The option expires on the earliest of: (a) January 28, 2025; (b) twelve months after the employee’s death or termination for disability; or (c) thirty days after the termination of employment for any reason other than death or disability. On June 29, 2015, the Company granted to an officer of the Company an option to purchase 10,000 shares of the Company’s common stock under the 2010 Plan, with an exercise price of $57.54. One-third of the option will vest on each of the first, second, and third anniversaries of the grant date, provided the recipient is an employee of the Company on those dates. In addition, any unvested portion of the option will vest upon a change in control. The option expires on the earliest of: (a) June 29, 2025; (b) twelve months after the employee’s death or termination for disability; or (c) thirty days after the termination of employment for any reason other than death or disability. Effective as of August 4, 2017, the Company entered into amendments to the employment agreements and certain stock option award agreements and restricted share award agreements whereby such awards will fully vest following a change in control (as defined in the executive’s employment agreement) only if the executive’s employment is terminated without cause or if the executive resigns for good reason (as such terms are defined in the executive’s employment agreement), in each case, at any time during the 24-month period following the change in control. The Company used the Black-Scholes valuation pricing model to determine the fair value of its non-qualified stock option awards. The determination of the fair value of the awards is affected by the stock price as well as assumptions regarding a number of other variables. These variables include expected stock price volatility over the term of the awards, annual dividends, and a risk-free interest rate assumption. A summary of the activity for these awards during the years ended December 31, 2017, 2016, and 2015, is presented below: Wtd. Avg. Remaining Contractual Aggregate Wtd. Avg. Term Intrinsic Non-Qualified Stock Option Awards Shares Ex. Price (Years) Value Outstanding at January 1, 2015 84,765 $ 34.39 Granted 70,000 56.43 Exercised (30,155) 30.24 Expired — — Forfeited (7,760) 34.95 Outstanding at December 31, 2015 116,850 48.63 Granted 40,000 55.62 Exercised (3,350) 34.95 Expired — — Forfeited (40,000) 55.62 Outstanding at December 31, 2016 113,500 49.03 Granted — — Exercised (23,500) 34.95 Expired — — Forfeited — — Outstanding at December 31, 2017 90,000 $ 52.71 6.98 $ 971,400 Exercisable at December 31, 2016 76,600 $ 45.94 1.87 $ 573,181 Exercisable at December 31, 2017 73,000 $ 51.94 6.88 $ 843,968 A summary of the non-vested options for these awards during the years ended December 31, 2017, 2016, and 2015, is presented below: Fair Value of Shares Non-Qualified Stock Option Awards Shares Vested Non-Vested at January 1, 2015 47,570 Granted 70,000 Vested (21,550) $ 783,764 Expired — Forfeited (7,760) Non-Vested at December 31, 2015 88,260 Granted 40,000 Vested (51,360) $ 2,643,088 Expired — Forfeited (40,000) Non-Vested at December 31, 2016 36,900 Granted — Vested (19,900) $ 1,094,066 Expired — Forfeited — Non-Vested at December 31, 2017 17,000 No options were granted during the year ended December 31, 2017. The total intrinsic value of options exercised during the year ended December 31, 2017 was approximately $451,000. As of December 31, 2017, there was approximately $78,000 of unrecognized compensation related to non-qualified, non-vested stock option awards, which will be recognized over a weighted average period of 0.4 years. LIABILITY-CLASSIFIED STOCK COMPENSATION The Company previously had a stock option plan (the “2001 Plan”) pursuant to which 500,000 shares of the Company’s common stock were eligible for issuance. The 2001 Plan expired in 2010, and no new stock options may be issued under the 2001 Plan. Under the 2001 Plan, both stock options and stock appreciation rights were issued in prior years and such issuances were deemed to be liability-classified awards under FASB ASC Topic, Share-Based Payments, which are required to be remeasured at fair value at each balance sheet date until the award is settled. A summary of share option activity under the 2001 Plan during the years ended December 31, 2017, 2016, and 2015 is presented below: Stock Options Wtd. Avg. Remaining Contractual Aggregate Wtd. Avg. Term Intrinsic Liability-Classified Stock Options Shares Ex. Price (Years) Value Outstanding at January 1, 2015 35,300 62.47 Granted — — Exercised (3,300) 33.16 Expired — — Forfeited (14,000) 66.54 Outstanding at December 31, 2015 18,000 64.69 Granted — — Exercised — — Expired (3,000) 67.27 Forfeited (4,000) 64.99 Outstanding at December 31, 2016 11,000 63.87 Granted — — Exercised (6,000) 52.73 Expired (5,000) 52.73 Forfeited — — Outstanding at December 31, 2017 — $ — — $ — Exercisable at December 31, 2017 — $ — — $ — In connection with the grant of non-qualified stock options, a stock appreciation right for each share covered by the option was also granted. The stock appreciation right entitles the optionee to receive a supplemental payment, which may be paid in whole or in part in cash or in shares of common stock, equal to a portion of the spread between the exercise price and the fair market value of the underlying shares at the time of exercise. The total intrinsic value of options exercised during the year ended December 31, 2017 was approximately $316,000. No options remain outstanding and exercisable as of December 31, 2017. Stock Appreciation Rights Wtd. Avg. Remaining Contractual Aggregate Wtd. Avg. Term Intrinsic Liability-Classified Stock Appreciation Rights Shares Fair Value (Years) Value Outstanding at January 1, 2015 35,300 5.56 Granted — — Exercised (3,300) 12.19 Expired — — Forfeited (14,000) 4.84 Outstanding at December 31, 2015 18,000 2.64 Granted — — Exercised — — Expired (3,000) — Forfeited (4,000) 0.87 Outstanding at December 31, 2016 11,000 1.33 Granted — — Exercised (6,000) 3.84 Expired (5,000) — Forfeited — — Outstanding at December 31, 2017 — $ — — $ — Exercisable at December 31, 2017 — $ — — $ — The total intrinsic value of stock appreciation rights exercised during the year ended December 31, 2017 was approximately $23,000. No stock appreciation rights remain outstanding and exercisable as of December 31, 2017. The aggregate intrinsic value of options is calculated by taking the current stock price of the Company as of the balance sheet date less the option exercise price, times the respective number of shares outstanding or exercisable, on a weighted average basis. Options with an exercise price greater than the current stock price are excluded from the calculation. The fair value of each share option and stock appreciation right is estimated on the measurement date using the Black-Scholes option pricing model based on assumptions noted in the following table. Expected volatility is based on the historical volatility of the Company and other factors. The Company has elected to use the simplified method of estimating the expected term of the options and stock appreciation rights. Due to the small number of employees included in the 2001 Plan, the Company uses the specific identification method to estimate forfeitures and includes all participants in one group. The risk-free rate for periods within the contractual term of the share option is based on the U.S. Treasury rates in effect at the time of measurement. The Company issues new, previously unissued, shares as options are exercised. Following are assumptions used in determining the fair value of stock options and stock appreciation rights for the years ended December 31, 2016 and 2015. There were no assumptions for the year ended December 31, 2017 as there are no remaining stock options or stock appreciation rights: Assumptions at: December 31, 2017 December 31, 2016 December 31, 2015 Expected Volatility — % 14.13 % 29.40 % Expected Dividends — % 0.22 % 0.15 % Expected Term — years 0.61 years years Risk-Free Rate — % 0.66 % 0.75 % There were no stock options or stock appreciation rights granted under the 2001 Plan during the years ended December 31, 2017, 2016, or 2015. The liability for stock options and stock appreciation rights, at fair value, reflected on the consolidated balance sheet at December 31, 2016, was approximately $42,000. There was no remaining liability as of December 31, 2017 because there were no options outstanding and exercisable as of December 31, 2017. These fair value measurements are based on Level 2 inputs based on Black-Scholes and market implied volatility. The Black-Scholes determination of fair value is affected by variables including stock price, expected stock price volatility over the term of the awards, annual dividends, and a risk-free interest rate assumption. Amounts recognized in the financial statements for stock options, stock appreciation rights, and restricted stock are as follows: Year Ended December 31, 2017 December 31, 2016 December 31, 2015 Accelerated Charge for Stock-Based Compensation $ — $ 1,649,513 $ — Recurring Charge for Stock-Based Compensation 1,437,223 1,529,370 2,186,408 Total Cost of Share-Based Plans Charged Against Income Before Tax Effect $ 1,437,223 $ 3,178,883 $ 2,186,408 Income Tax Expense Recognized in Income $ (554,409) $ (1,226,254) $ (843,407) In January 2015, the Compensation Committee awarded to Mr. Albright 8,000 restricted shares of the Company’s common stock. In February 2015, the Compensation Committee awarded to Mr. Albright options to purchase a total of 20,000 shares of the Company’s common stock. In May 2015, in connection with the extension of Mr. Albright’s employment agreement, the Compensation Committee awarded to Mr. Albright 94,000 restricted shares of the Company’s common stock (the “May 2015 Restricted Share Grant”) and options to purchase a total of 40,000 shares of the Company’s common stock (the “May 2015 Option Grant”). Each of these awards were approved by the Company’s Board. Upon review of the total equity awards to Mr. Albright in 2015, it was determined that the annual per person award limit under the 2010 Plan was inadvertently exceeded. In determining the extent to which the 2010 Plan’s individual annual award limit had been exceeded by the above awards, the Compensation Committee, as the administrator of the 2010 Plan, identified a conflict between Sections 3(d) and 3(e) of the 2010 Plan, the relevant provisions which provide limitations of the 2010 Plan. Section 3(d) of the 2010 Plan could be read to provide an overall limit of 50,000 shares applicable to all awards granted to a participant in any calendar year; however, the Compensation Committee could not disregard Section 3(e) of the 2010 Plan. Section 3(e) could be read to provide for two additional limits of 50,000 shares each for any (a) “Qualified Performance-Based Awards” (as defined in the 2010 Plan) constituting stock options and stock appreciation rights and (b) “Qualified Performance-Based Awards” other than stock options and stock appreciation rights. If the Compensation Committee were to determine that Section 3(e) of the 2010 Plan provides the applicable limits for two categories of “Qualified Performance-Based Awards,” then the Compensation Committee could conclude that Section 3(d) of the 2010 Plan provides the limit for awards other than Qualified Performance-Based Awards. The Compensation Committee consulted with outside advisors and determined that it was not possible to conclude which interpretation of the 2010 Plan was conclusively correct. Pursuant to its authority to interpret the 2010 Plan, the Compensation Committee elected to comply with the limit in Section 3(d) of the 2010 Plan. As a result of applying this interpretation of the 2010 Plan, the awards granted to Mr. Albright in 2015 exceeded the 2010 Plan’s individual annual award limit by 112,000 shares of our common stock (the “Excess 2015 Awards”). On February 26, 2016, the Company notified the NYSE American (i) that the Excess 2015 Awards may have violated Rule 711 of the NYSE American Company Guide and (ii) of the Company and Mr. Albright’s intention to rectify the Excess 2015 Awards in the manner described below. On March 4, 2016, the NYSE American notified the Company that it would not take any action and considered the matter closed. In consultation with the Board, Mr. Albright elected to rectify the Excess 2015 Awards by surrendering, in full, the May 2015 Option Grant and surrendering, in part, the May 2015 Restricted Share Grant. In 2016, a portion of the surrendered awards were replaced with new awards under the 2010 Plan. Effective as of February 26, 2016, the Compensation Committee awarded Mr. Albright (i) an option to purchase an additional 40,000 shares of our common stock under the 2010 Plan (the “New Option Grant”) and (ii) a grant of 4,000 restricted shares of our common stock (the “New Restricted Share Grant”). The New Option Grant has an exercise price per share of $55.62, which is equal to the exercise price per share applicable to the May 2015 Option Grant. This option is intended to have the same vesting terms as the May 2015 Option Grant, and as a result has vested with respect to 26,400 shares, and will vest with respect to 13,600 shares on January 28, 2018. The New Restricted Share Grant is intended to have the same vesting terms as the May 2015 Restricted Share Grant, and as a result will vest upon the price per share of Company common stock during the term of Mr. Albright’s employment (or within 60 days after termination of his employment by the Company other than for cause, due to death or disability or due to his voluntary resignation) meeting or exceeding the target trailing 30-day average closing price of $75 per share. If the restricted shares fail to satisfy the stock price condition prior to January 28, 2021, the restricted shares will be forfeited. Any unvested restricted shares will vest immediately upon Mr. Albright’s termination of employment without Cause or for his resignation for Good Reason (as such terms are defined in his amended and restated employment agreement), in each case, at any time during the 24-month period following a change in control. Mr. Albright has the right to vote the restricted shares prior to their vesting but is not entitled to dividends paid on any unvested shares. These restricted shares have not yet vested. Because the Excess 2015 Awards exceeded the 2010 Plan limits, the grants do not qualify, for purposes of calculating the Code Section 162(m) compensation for Mr. Albright for tax purposes, as performance-based awards. As noted herein, 112,000 shares of the awards granted to Mr. Albright in 2015 were deemed to have exceeded the limits of the 2010 Plan. However, when granted these shares were issued and outstanding as of their grant date and all legal requirements for their issuance under Florida law and the Company’s organizational documents were fulfilled and Mr. Albright’s ability to enforce his rights to such grants could not be negated or otherwise impaired. All requirements under FASB ASC Topic 718-10-20 were met, including a mutual understanding of the key terms and conditions of the awards, the Company was contingently liable to issue the shares underlying the awards, and all required approvals for the awards to be legally issued and outstanding were obtained as of the grant date. Consequently, the 112,000 shares were deemed appropriately reflected as stock compensation expense as of the year ended December 31, 2015. Effective as of February 26, 2016, the Company entered into amendments to the employment agreements and certain restricted share award agreements of Messrs. Albright, Patten, and Smith to |
INCOME TAXES
INCOME TAXES | 12 Months Ended |
Dec. 31, 2017 | |
INCOME TAXES | |
INCOME TAXES | NOTE 17. INCOME TAXES The provisions for income tax benefit (expense) are summarized as follows: 2017 2016 2015 Current Deferred Current Deferred Current Deferred Federal $ 794,174 $ 8,317,453 $ (159,596) $ (10,740,617) $ 479,671 $ (5,607,970) State 70,384 753,255 (311,525) (625,116) 185,584 (326,389) Total $ 864,558 $ 9,070,708 $ (471,121) $ (11,365,733) $ 665,255 $ (5,934,359) Deferred tax assets and liabilities are recognized for the future tax consequences attributable to the differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. The sources of these differences and the related deferred income tax assets (liabilities) are summarized as follows: Deferred Tax 2017 2016 Deferred Income Tax Assets Depreciation $ 2,073,439 $ 2,475,898 Intangible Lease Liabilities 7,512,629 11,714,651 Impairment Reserves 1,139,918 2,085,808 Stock Options and Restricted Stock 883,725 1,438,292 Net Operating Loss Carryforward 266,036 — Capital Loss Carryforward 20,750 — Deferred Oil Lease Income 148,439 225,924 Deferred Lease Expense — 858,882 Other - Net 60,480 217,887 Gross Deferred Income Tax Assets 12,105,416 19,017,342 Less - Valuation Allowance (272,966) (415,453) Net Deferred Income Tax Assets 11,832,450 18,601,889 Deferred Income Tax Liabilities Sales of Real Estate (52,720,764) (68,358,404) Discount on Equity Component of Convertible Debt (421,895) (904,422) Basis Difference in Joint Venture (224,715) (342,015) Interest Rate Swap (452,873) (255,891) Deferred Revenue (Net of Straight-line Rent Adjustments) (226,673) (105,729) Other - Net (79,394) — Total Deferred Income Tax Liabilities (54,126,314) (69,966,461) Net Deferred Income Tax Liabilities $ (42,293,864) $ (51,364,572) In assessing the realizability of deferred income tax assets, Management considers whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. The ultimate realization of deferred income tax assets is dependent upon the realization of future taxable income during the periods in which those temporary differences become deductible. We consider past history, the scheduled reversal of taxable temporary differences, projected future taxable income, and tax planning strategies in making this assessment. As of December 31, 2017 and 2016, we believe it is more likely than not that a portion of the Company’s deferred income tax assets will not be realized, and accordingly, a valuation allowance has been provided. As of December 31, 2017 and 2016, the valuation allowance was approximately $273,000 and $415,000, respectively, with the decrease being related solely to the decrease in the federal corporate tax rate. As of December 31, 2017 and 2016, the valuation allowance relates solely to a basis difference in a joint venture with a wholly owned and fully consolidated subsidiary, and no valuation allowance is provided for charitable contribution carryforwards due to the expectation of full utilization during 2017 and 2016. Following is a reconciliation of the income tax computed at the federal statutory rate of 21% for 2017 and 35% 2016 and 2015: Year ended December 31, 2017 2016 2015 Income Tax (Expense) Benefit Computed at Federal Statutory Rate $ (10,528,124) $ (9,219,942) $ (4,481,029) Increase (Decrease) Resulting from: State Income Tax, Net of Federal Income Tax Benefit (1,703,805) (1,693,578) (755,481) Income Tax on Permanently Non-Deductible Items 66,015 (1,015,936) — Change in Corporate Federal Tax Rate 22,249,536 — — Other Reconciling Items (148,356) 92,602 (32,594) Benefit (Expense) for Income Taxes $ 9,935,266 $ (11,836,854) $ (5,269,104) The effective income tax rate for each of the three years ended December 31, 2017, 2016, and 2015, including income taxes attributable to the discontinued operations, was (31.0)%, 42.2%, and 38.9%, respectively. The provision for income taxes reflects the Company’s estimate of the effective rate expected to be applicable for the full fiscal year, adjusted for any discrete events, which are reported in the period that they occur. During the fourth quarter of 2017, the Company recorded an income tax benefit of approximately $22.2 million due to the impact of the reduction in the corporate tax rate from 35% to 21% for the Tax Cuts and Jobs Act. During the first quarter of 2016, 68,000 shares of restricted Company common stock were permanently surrendered which constituted a discrete event in which the total related stock compensation expense charged to earnings under GAAP of approximately $2.3 million, of which approximately $1.6 million was recognized during the first quarter of 2016 and approximately $676,000 was recognized during the year ended December 31, 2015, became permanently non-deductible for tax purposes as the surrendered shares will not vest. Accordingly, no income tax benefit was recorded related to the approximately $2.3 million of stock compensation expense. The Company files a consolidated income tax return in the United States Federal jurisdiction and the States of Arizona, Colorado, California, Florida, Illinois, Georgia, Maryland, North Carolina, Texas, and Washington. The Internal Revenue Service has audited the federal tax returns through the year 2012, with all proposed adjustments settled. The Florida Department of Revenue has audited the Florida tax returns through the year 2014, with all proposed adjustments settled. The Company recognizes all potential accrued interest and penalties to unrecognized tax benefits in income tax expense. For the years ended December 31, 2017, 2016, and 2015 the Company recognized no uncertain tax positions or accrued interest and penalties for uncertain tax positions. Net income taxes paid during the years ended December 31, 2017, 2016, and 2015 totaled approximately $334,000, $510,000, and $1.2 million, respectively. Additionally, income taxes totaling approximately $958,000 and $133,000 were refunded during the years ended December 31, 2017 and 2016, respectively. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 12 Months Ended |
Dec. 31, 2017 | |
COMMITMENTS AND CONTINGENCIES | |
COMMITMENTS AND CONTINGENCIES | NOTE 18. COMMITMENTS AND CONTINGENCIES MINIMUM FUTURE RENTAL PAYMENTS The Company leases, as lessee, certain equipment under operating leases. Minimum future rental payments under non-cancelable operating leases having remaining terms in excess of one year as of December 31, 2017, are summarized as follows: Year Ending December 31, Amounts 2018 $ 150,689 2019 146,334 2020 71,804 2021 5,740 2022 — 2023 and thereafter (cumulative) — Total $ 374,567 Rental expense under all operating leases amounted to approximately $339,000, $389,000, and $410,000, for the years ended December 31, 2017, 2016, and 2015, respectively. MINIMUM FUTURE RENTAL RECEIPTS Additionally, the Company, as lessor, leases certain land, buildings, and improvements under operating leases. Minimum future rental receipts under non-cancelable operating leases having remaining terms in excess of one year as of December 31, 2017, are summarized as follows: Year Ending December 31, Amounts 2018 $ 27,723,892 2019 27,062,887 2020 25,829,071 2021 22,671,393 2022 21,043,187 2023 and thereafter (cumulative) 94,483,824 Total $ 218,814,254 LEGAL PROCEEDINGS From time to time, the Company may be a party to certain legal proceedings, incidental to the normal course of business. While the outcome of the legal proceedings cannot be predicted with certainty, the Company does not expect that these proceedings will have a material effect upon our financial condition or results of operations. On November 21, 2011, the Company, Indigo Mallard Creek LLC and Indigo Development LLC, as owners of the property leased to Harris Teeter, Inc. (“Harris Teeter”) in Charlotte, North Carolina, were served with pleadings filed in the General Court of Justice, Superior Court Division for Mecklenburg County, North Carolina, for a highway condemnation action involving this property. The proposed road modifications would impact access to the property. The Company does not believe the road modifications provided a basis for Harris Teeter to terminate its lease. Regardless, in January 2013, the North Carolina Department of Transportation (“NCDOT”) proposed to redesign the road modifications to keep the all access intersection open for ingress with no change to the planned limitation on egress to the right-in/right-out only. Additionally, NCDOT and the City of Charlotte proposed to build and maintain a new access road/point into the property. Construction has begun and is not expected to be completed before mid-2018 to 2019. Harris Teeter has expressed satisfaction with the redesigned project and indicated that it will not attempt to terminate its lease if this project is built as currently redesigned. Because the redesigned project will not be completed until mid-2018 to 2019, the condemnation case has been placed in administrative closure. As a result, the trial and mediation will not likely be scheduled until requested by the parties, most likely in 2019 . CONTRACTUAL COMMITMENTS - EXPENDITURES In conjunction with the Company’s sale of approximately 3.4 acres of land to RaceTrac in December 2013, the Company agreed to reimburse RaceTrac for a portion of the costs for road improvements and the other costs associated with bringing multiple ingress/egress points to the entire 23 acre Williamson Crossing site, including the Company’s remaining 19.6 acres. The estimated cost for the improvements equals approximately $1.26 million and the Company’s commitment is to reimburse RaceTrac in an amount equal to the lesser of 77.5% of the actual costs or $976,500. The Company’s commitment to fund the improvement costs benefiting the remaining Company land within Williamson Crossing can be paid over five years utilizing proceeds from sales of the remaining land or at the end of the fifth year. In 2013, the Company deposited $283,500 of cash in escrow related to the improvements, which is classified as restricted cash in the consolidated balance sheets. The total amount in escrow as of December 31, 2017 was approximately $288,000, including accrued interest. Accordingly, as of December 31, 2017, the remaining maximum commitment is approximately $689,000. In conjunction with the Company’s sale of approximately 18.1 acres of land to an affiliate of Sam’s Club (“Sam’s”) in December 2015, the Company agreed to reimburse Sam’s for a portion of their construction costs applicable to adjacent outparcels retained by the Company. As a result, in December 2015, the Company deposited $125,000 of cash in escrow related to construction work which remains classified as restricted cash in the consolidated balance sheets. The total amount in escrow as of December 31, 2017 was approximately $125,000, including accrued interest. Accordingly, the Company’s maximum commitment related to the construction work benefitting the outparcels adjacent to Sam’s land parcel is approximately $125,000, to be paid from escrow upon completion. In conjunction with the Company’s development of two income properties, both restaurants, on the beach parcel as described in Note 4, “Land and Subsurface Interests,” the Company has executed multiple contracts with third-parties to perform the work necessary to prepare the site, construct the restaurants, and acquire the related furniture and equipment. Pursuant to the leases with the tenants of the two restaurant properties, LandShark and Cocina 214, and based on the Company’s current cost estimates, the total estimated cost to improve the land and develop the income properties is approximately $6.7 million. Through December 31, 2017, the Company has incurred approximately $5.9 million of the total estimated cost, which is included in Construction in Progress on the Company’s consolidated balance sheets, leaving a remaining commitment of approximately $858,000. The development of the two restaurant properties was completed in time for the tenants to commence operations during January of 2018. Accordingly, during the first quarter of 2018, the total investment in the beach parcel and the construction costs of the two single-tenant properties will be classified as Income Properties, Land, Building, and Improvements, within the Property, Plant, and Equipment classification on the Company’s consolidated balance sheets. In conjunction with the extension of the leases with Hilton Grand Vacations executed during the fourth quarter of 2017, the Company is obligated to fund the Income Property Lease Incentive to Hilton Grand Vacations, as described in Note 9, “Other Assets” in the amount of approximately $2.7 million as of December 31, 2017. This payment was made during January 2018. In connection with the Golf Course Land Purchase, each year the Company is obligated to pay the City additional consideration in the amount of an annual surcharge of $1 per golf round played (the “Per-Round Surcharge”) with an annual minimum Per-Round Surcharge of $70,000 and a maximum aggregate amount of the Per-Round Surcharges paid equal to $700,000. The maximum amount of $700,000 represents contingent consideration and has been recorded as an increase in Golf Buildings, Improvements, and Equipment and Accrued and Other Liabilities in the accompany consolidated balance sheets as of December 31, 2017. The first annual payment of $70,000 was made in January 2018 leaving a remaining commitment of $630,000 as of the date of this report. CONTRACTUAL COMMITMENTS – LAND PIPELINE As of February 28, 2018, the Company’s pipeline of potential land sales transactions, including the terms of an executed non-binding term sheet to form a joint venture with an institutional investor to establish a mitigation bank on a parcel of our land (the “Mitigation Bank”), included the following eighteen potential transactions with sixteen different buyers, representing more than 6,000 acres or approximately 75% of our land holdings: No. of Amount Price Estimated Transaction (Buyer) Acres ($000's) per Acre Timing 1 Commercial/Retail - O'Connor - East of I-95 (2) 123 $ 29,250 $ '18 - '19 2 Residential (AR) - Minto Communities - West of I-95 1,614 26,500 Q4 '18 3 Residential (SF) - ICI Homes - West of I-95 1,016 21,000 '19 4 Mitigation Bank - Term Sheet - West of I-95 (1) 2,492 15,000 Q2 '18 5 Mixed-Use Retail - North American - East of I-95 (5) 35 14,362 409,000 Q4 '18 6 Commercial/Retail - Buc'ees - East of I-95 (2) 35 14,000 Q2 '18 7 Residential (Multi-Family) - East of I-95 (3) 45 5,200 Q3 '18 & '20 8 Distribution/Warehouse - VanTrust - East of I-95 71 5,000 '19 9 Commercial/Retail - East of I-95 20 4,250 Q4 '18 - '19 10 Residential (SF) - West of I-95 (4) 200 3,324 Q4 '18 & '20 11 Commercial/Distribution - VanTrust - East of I-95 26 3,215 Q4 '18 - '19 12 Specialty Grocer - East of I-95 9 2,790 Q4 '18 13 Auto Dealership - West of I-95 13 2,000 Q3 '18 14 Commercial (RV) - West of I-95 164 1,900 '19 15 Residential (SF) - ICI Homes - West of I-95 146 1,400 Q4 '18 16 Commercial/Retail - East of I-95 8 782 Q4 '18 17 Commercial/Retail - East of I-95 6 625 Q4 '18 18 Commercial/Retail - West of I-95 19 285 Q4 '18 Total (Average) 6,042 $ 150,883 $ (1) The amount for the Mitigation Bank represents the amount in the term sheet for buyer’s acquisition of approximately 70% of the joint venture that owns the Mitigation Bank, with the Company retaining 30%. (2) Land sales transactions which require the Company to incur the cost to provide the requisite mitigation credits necessary for obtaining the applicable regulatory permits for the buyer, with such costs representing either our basis in the credits that we own, or potentially up to 5% - 10% of the contract amount noted. (3) The acres and amount include the buyer’s option to acquire approximately 19 acres for approximately $2.0 million, in addition to the base contract of approximately 26 acres for approximately $3.2 million. (4) The acres and amount include the buyer’s option to acquire approximately 71 acres for approximately $574,000, in addition to the base contract of approximately 129 acres for approximately $2.75 million. (5) Pursuant to the contract, amount includes the reimbursement of infrastructure costs incurred by the Company for Tomoka Town Center plus interest accrued as of December 31, 2017. As noted above, these agreements contemplate closing dates ranging from early 2018 through fiscal year 2020, and although some of the transactions may close in 2018, some of the buyers are not contractually obligated to close until after 2018. Each of the transactions are in varying stages of due diligence by the various buyers including, in some instances, making submissions to the planning and development departments of the City, and other permitting activities with other applicable governmental authorities, including wetlands permits from the St. John’s River Water Management District and the U.S. Army Corps of Engineers, and conducting traffic analyses with local government and the Florida Department of Transportation and negotiating other matters with Volusia County. In addition to other customary closing conditions, the majority of these transactions are conditioned upon the receipt of approvals or permits from those various governmental authorities, as well as other matters that are beyond our control. If such approvals are not obtained, the prospective buyers may have the ability to terminate their respective agreements prior to closing. As a result, there can be no assurances regarding the likelihood or timing of any one of these potential land transactions being completed or the final terms thereof, including the sales price. OTHER MATTERS In connection with a certain land sale contract to which the Company is a party, the purchaser’s pursuit of customary development entitlements gave rise to an inquiry by federal regulatory agencies regarding prior agricultural activities by the Company on such land. During the second quarter of 2015, we received a written information request regarding such activities. We submitted a written response to the information request along with supporting documentation. During the fourth quarter of 2015, based on discussions with the agency, a penalty related to this matter was deemed probable, and accordingly the estimated penalty of $187,500 was accrued as of December 31, 2015, for which payment was made during the quarter ended September 30, 2016. Also during the fourth quarter of 2015, the agency advised the Company that the resolution to the inquiry would likely require the Company to incur costs associated with wetlands restoration relating to approximately 148.4 acres of the Company’s land. At December 31, 2015, the Company’s third-party environmental engineers estimated the cost for such restoration activities to range from approximately $1.7 million to approximately $1.9 million. Accordingly, as of December 31, 2015, the Company accrued an obligation of approximately $1.7 million, representing the low end of the estimated range of possible restoration costs, and included such estimated costs on the consolidated balance sheets as an increase in the basis of our land and development costs associated with those and benefitting surrounding acres. As of June 30, 2016, the final proposal from the Company’s third-party environmental engineer was received reflecting a total cost of approximately $2.0 million. Accordingly, an increase in the accrual of approximately $300,000 was made during the second quarter of 2016. The Company has funded approximately $1.3 million of the total $2.0 million of estimated costs through December 31, 2017. The Company believes there is at least a reasonable possibility that the estimated remaining liability of approximately $708,000 could change within one year of the date of the consolidated financial statements, which in turn could have a material impact on the Company’s consolidated balance sheets and future cash flows. The Company evaluates its estimates on an ongoing basis; however, actual results may differ from those estimates. During the first quarter of 2017, the Company completed the sale of approximately 1,581 acres of land to Minto Communities LLC which acreage represents a portion of the Company’s remaining $708,000 obligation. Accordingly, the Company deposited $423,000 of cash in escrow to secure performance on the obligation. The funds in escrow can be drawn upon completion of certain milestones including completion of restoration and annual required monitoring. The first such milestone was achieved during the fourth quarter of 2017 and $189,500 of the escrow was refunded leaving an escrow balance of approximately $234,000 as of December 31, 2017. Additionally, resolution of the regulatory matter required the Company to apply for an additional permit pertaining to an additional approximately 54.66 acres, which permit may require mitigation activities which the Company anticipates could be satisfied through the utilization of existing mitigation credits owned by the Company or the acquisition of mitigation credits. Resolution of this matter allowed the Company to obtain certain permits from the applicable federal or state regulatory agencies needed in connection with the closing of the land sale contract that gave rise to this matter. As of June 30, 2017, the Company determined that approximately 36 mitigation credits were required to be utilized, which represents approximately $298,000 in cost basis of the Company’s mitigation credits. Accordingly, the Company transferred the mitigation credits through a charge to direct cost of revenues of real estate operations during the three months ended June 30, 2017, thereby resolving the required mitigation activities related to the approximately 54.66 acres. In addition, in connection with other land sale contracts to which the Company is or may become a party, the pursuit of customary development entitlements by the potential purchasers may require the Company to utilize or acquire mitigation credits for the purpose of obtaining certain permits from the applicable federal or state regulatory agencies. Any costs incurred in connection with utilizing or acquiring such credits would be incorporated into the basis of the land under contract. No amounts related to such potential future costs have been accrued as of December 31, 2017. During the period from the fourth quarter of 2015 through the first quarter of 2016, the Company received communications from Wintergreen Advisers, LLC (“Wintergreen”), some of which have been filed publicly. In investigating Wintergreen’s allegations contained in certain of these communications, in pursuing the strategic alternatives process suggested by Wintergreen, and in engaging in a proxy contest in 2017, the Company has incurred costs of approximately $3.0 million, to date, through December 31, 2017. Approximately $1.6 million of the approximately $3.0 million was incurred during the year ended December 31, 2017, of which approximately $1.2 million is specifically for legal representation and third party costs related to the proxy contest. None of Wintergreen’s allegations, which included allegations regarding inadequate disclosure and other wrong-doing by the Company and its directors and officers, were found to have any basis or merit. |
BUSINESS SEGMENT DATA
BUSINESS SEGMENT DATA | 12 Months Ended |
Dec. 31, 2017 | |
BUSINESS SEGMENT DATA | |
BUSINESS SEGMENT DATA | NOTE 19. BUSINESS SEGMENT DATA The Company operates in four primary business segments: income properties, commercial loan investments, real estate operations, and golf operations. Our income property operations consist primarily of income-producing properties, and our business plan is focused on investing in additional income-producing properties. Our income property operations accounted for 83.4% and 74.1% of our identifiable assets as of December 31, 2017 and 2016, respectively, and 34.4%, 35.3%, and 44.3% of our consolidated revenues for the years ended December 31, 2017, 2016, and 2015, respectively. As of December 31, 2017, we had two commercial loan investments including a variable-rate B-Note representing a secondary tranche in a commercial mortgage loan and a fixed-rate first mortgage loan. Our real estate operations primarily consist of revenues generated from land transactions and leasing and royalty income from our interests in subsurface oil, gas and mineral rights. Our golf operations consist of a single property located in the City of Daytona Beach, with two 18-hole championship golf courses, a practice facility, and clubhouse facilities, including a restaurant and bar operation and pro-shop with retail merchandise. The majority of the revenues generated by our golf operations are derived from members and public customers playing golf, club memberships, and food and beverage operations. The Company evaluates performance based on profit or loss from operations before income taxes. The Company’s reportable segments are strategic business units that offer different products. They are managed separately because each segment requires different management techniques, knowledge, and skills. Information about the Company’s operations in different segments for the years ended December 31, 2017, 2016, and 2015 is as follows: Year Ended December 31, 2017 December 31, 2016 December 31, 2015 Revenues: Income Properties $ 31,406,930 $ 25,092,484 $ 19,041,111 Commercial Loan Investments 2,052,689 2,588,235 2,691,385 Real Estate Operations 52,522,555 38,144,347 15,942,894 Golf Operations 5,095,313 5,190,394 5,243,485 Agriculture and Other Income 334,804 59,401 78,805 Total Revenues $ 91,412,291 $ 71,074,861 $ 42,997,680 Operating Income: Income Properties $ 24,489,187 $ 19,887,621 $ 15,385,176 Commercial Loan Investments 2,052,689 2,588,235 2,691,385 Real Estate Operations 35,161,533 23,263,036 11,650,370 Golf Operations (863,575) (396,683) (349,600) Agriculture and Other Income 238,655 (107,368) (147,749) General and Corporate Expense (20,809,180) (7,915,254) (8,960,273) Total Operating Income $ 40,269,309 $ 37,319,587 $ 20,269,309 Depreciation and Amortization: Income Properties $ 12,272,265 $ 7,872,689 $ 4,898,803 Golf Operations 349,261 266,074 263,335 Agriculture and Other 42,433 56,654 50,759 Total Depreciation and Amortization $ 12,663,959 $ 8,195,417 $ 5,212,897 Capital Expenditures: Income Properties $ 92,125,062 $ 92,434,774 $ 84,261,324 Commercial Loan Investments 3,000,000 — 15,394,879 Real Estate Operations ($5,744,636 Contributed by Consolidated VIE in 2015) — — 11,489,272 Golf Operations 2,373,894 95,513 109,505 Agriculture and Other 128,716 19,881 38,714 Total Capital Expenditures $ 97,627,672 $ 92,550,168 $ 111,293,694 As of December 31, 2017 December 31, 2016 Identifiable Assets: Income Properties $ 388,602,721 $ 302,757,565 Commercial Loan Investments 11,963,777 24,032,885 Real Estate Operations 43,296,528 58,868,298 Golf Operations 6,262,634 3,675,842 Agriculture and Other 16,004,718 19,288,836 Total Assets $ 466,130,378 $ 408,623,426 Operating income represents income from continuing operations before loss on early extinguishment of debt, interest expense, investment income, and income taxes. General and corporate expenses are an aggregate of general and administrative expenses, impairment charges, depreciation and amortization expense, and gains (losses) on the disposition of assets. Identifiable assets by segment are those assets that are used in the Company’s operations in each segment. Other assets consist primarily of cash, property, plant, and equipment related to the other operations, as well as the general and corporate operations. Land, timber, and Subsurface Interests were previously stated as a separate line item within property, plant, and equipment on the consolidated financial statements and are now included with land, timber, and development costs as all of the costs are related to the Company’s land portfolio of approximately 8,100 acres. |
VARIABLE INTEREST ENTITY
VARIABLE INTEREST ENTITY | 12 Months Ended |
Dec. 31, 2017 | |
VARIABLE INTEREST ENTITY | |
Variable Interest Entity | NOTE 20. VARIABLE INTEREST ENTITY During the year ended December 31, 2015, the Company entered into a real estate venture with an unaffiliated third party institutional investor, whereby the venture acquired approximately six acres of vacant beachfront property located in Daytona Beach, Florida. The Company acquired its 50% interest in the real estate venture for approximately $5.7 million and served as its general partner with day-to-day management responsibilities. The venture was structured such that the Company earned a base management fee and would have received a preferred interest as well as a promoted interest if certain return hurdles were achieved. The Company’s preferred interest represents the first 9% of the investment return achieved at the disposition of the property. GAAP requires consolidation of a VIE in which an enterprise has a controlling financial interest and is the primary beneficiary. Upon entering into the venture described above and as of December 31, 2015, the Company determined it has a controlling financial interest and is the primary beneficiary; therefore, the venture is a VIE and has been consolidated in the Company’s financial statements. As of December 31, 2015, the VIE had one asset totaling $11,329,574, consisting of the six acre vacant beachfront property. During the year ended December 31, 2015, the Company contributed 50%, or $5,664,787, to the VIE for the initial property acquisition, with the other 50% contributed by the noncontrolling interest in the consolidated VIE. This consolidated venture has been accounted for in real estate operations with the inter-company management fees totaling approximately $9,000 during the year ended 2015 eliminated upon consolidation. On November 17, 2016, the Company acquired the unaffiliated third party’s interest for approximately $4.8 million, a discount of approximately $879,000. The discount was recorded through equity on the consolidated balance sheet during the quarter and year ended December 31, 2016. The Company evaluated its interest in the six-acre vacant beachfront property for impairment and determined that no impairment was necessary as of December 31, 2017 and 2016. As the Company owned the entire real estate venture as of December 31, 2016, there is no longer a consolidated VIE. The cost basis of the six-acre vacant beachfront property asset totaled approximately $11.7 million as of December 31, 2017 which includes costs for entitlement. The beachfront property received approval of the rezoning and entitlement of the site to allow for the development of two restaurants and also for the future potential development of up to approximately 1.2 million square feet of vertical density. In the first quarter of 2017, the Company executed a 15-year lease agreement with the operator of LandShark, which provided for the development by the Company of an approximately 6,264 square foot restaurant property on the parcel. The annual rent under the LandShark lease is based on a percentage of the tenant’s net operating income (“NOI”) until the Company has received its investment basis in the property and thereafter, the Company will receive a lower percentage of the tenant’s NOI during the remaining lease term. In the second quarter of 2017, the Company executed a 15-year lease agreement with Cocina 214, for the second restaurant property to be developed on the parcel. The annual rent under the Cocina 214 lease is equal to the greater of $360,000 per year or a certain percentage of gross sales. The lease also provides for additional percentage rent upon the achievement of certain gross sales thresholds. The Company completed the design phase and commenced construction on the two restaurants during the third quarter of 2017. As of December 31, 2017, the Company has incurred approximately $5.9 million of design and construction costs. See Note 18, “Commitment and Contingencies” for the total expected cost to be incurred for the development of the site and both restaurants. The development of the two restaurant properties was completed in time for the tenants to commence operations during January of 2018. Accordingly, during the first quarter of 2018, the total investment in the beach parcel and the construction costs of the two single-tenant properties will be classified as Income Properties, Land, Building, and Improvements, within the Property, Plant, and Equipment classification on the Company’s consolidated balance sheets. |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 12 Months Ended |
Dec. 31, 2017 | |
SUBSEQUENT EVENTS | |
SUBSEQUENT EVENTS | NOTE 21. SUBSEQUENT EVENTS The Company reviewed all subsequent events and transactions that have occurred after December 31, 2017, the date of the consolidated balance sheet. During the first quarter of 2018, the Company expanded the commitment under its Credit Facility to $130.0 million, providing an additional capacity of approximately $60.0 million, based on the outstanding balance as of December 31, 2017 of approximately $70.0 million. On February 21, 2018, the Company acquired a 19,596-square foot, newly constructed commercial building (the “Aspen Property”) located in downtown Aspen, Colorado for approximately $28 million, with the Company’s net investment totaling approximately $26.5 million after giving affect for contributions made by the Master Tenant. Simultaneously with the closing, the Company entered a twenty-year master lease on the Aspen Property with a Dallas, Texas based family office (the “Master Tenant”). The lease includes annual rent escalations, tenant repurchase options and is absolute net to the Company. There were no other reportable subsequent events or transactions. |
QUARTERLY FINANCIAL DATA
QUARTERLY FINANCIAL DATA | 12 Months Ended |
Dec. 31, 2017 | |
QUARTERLY FINANCIAL DATA | |
QUARTERLY FINANCIAL DATA | NOTE 22. QUARTERLY FINANCIAL DATA QUARTERLY FINANCIAL DATA (UNAUDITED) March 31, June 30, September 30, December 31, 2017 2016 2017 2016 2017 2016 2017 2016 Revenues Income Properties $ 7,073,240 $ 6,429,241 $ 7,565,007 $ 6,033,082 $ 7,928,258 $ 6,021,331 $ 8,840,425 $ 6,608,830 Interest Income from Commercial Loan Investments 536,489 881,245 553,159 635,050 637,801 534,212 325,240 537,728 Real Estate Operations 29,474,460 9,560,898 13,257,355 4,774,620 2,926,406 4,643,646 6,864,334 19,165,183 Golf Operations 1,474,944 1,464,359 1,383,513 1,412,196 797,420 1,001,368 1,439,436 1,312,471 Agriculture and Other Income 154,151 18,692 78,749 18,990 90,717 10,388 11,187 11,331 Total Revenues 38,713,284 18,354,435 22,837,783 12,873,938 12,380,602 12,210,945 17,480,622 27,635,543 Direct Cost of Revenues Income Properties (1,411,713) (1,176,707) (1,629,515) (1,204,040) (1,715,516) (1,430,642) (2,160,999) (1,393,474) Real Estate Operations (9,156,849) (2,257,041) (5,792,529) (1,124,641) (459,169) (1,257,183) (2,071,650) (10,242,446) Golf Operations (1,498,678) (1,404,588) (1,401,919) (1,447,176) (1,272,647) (1,302,920) (1,785,644) (1,432,393) Agriculture and Other Income (40,437) (48,051) (30,536) (52,654) (18,874) (52,894) (6,302) (13,170) Total Direct Cost of Revenues (12,107,677) (4,886,387) (8,854,499) (3,828,511) (3,466,206) (4,043,639) (6,024,595) (13,081,483) General and Administrative Expenses (3,220,147) (4,797,457) (2,727,187) (1,899,126) (1,995,512) (1,821,827) (2,309,764) (1,779,467) Impairment Charges — (209,908) — (1,970,822) — — — — Depreciation and Amortization (2,762,575) (2,067,367) (3,215,690) (1,805,559) (3,161,169) (1,945,460) (3,524,525) (2,377,031) Gain (Loss) on Disposition of Assets — — — 1,362,948 (266) 11,479,490 304 (83,668) Land Lease Income 2,226,526 — — — — — — — Total Operating Expenses (15,863,873) (11,961,119) (14,797,376) (8,141,070) (8,623,153) 3,668,564 (11,858,580) (17,321,649) Operating Income 22,849,411 6,393,316 8,040,407 4,732,868 3,757,449 15,879,509 5,622,042 10,313,894 Investment Income (Loss) 9,183 (566,384) 8,524 2,691 9,724 2,531 10,554 31,181 Interest Expense (2,061,891) (2,091,766) (2,144,176) (2,154,437) (2,073,299) (2,454,390) (2,243,770) (2,052,745) Income Before Income Tax Benefit (Expense) 20,796,703 3,735,166 5,904,755 2,581,122 1,693,874 13,427,650 3,388,826 8,292,330 Income Tax Benefit (Expense) (8,050,311) (2,342,601) (2,225,847) (1,000,480) (726,974) (5,281,646) 20,938,398 (3,212,127) Net Income 12,746,392 1,392,565 3,678,908 1,580,642 966,900 8,146,004 24,327,224 5,080,203 Less: Net Loss (Income) Attributable to Noncontrolling Interest in Consolidated VIE — 32,153 — (10,199) — 15,010 14,870 Net Income Attributable to Consolidated-Tomoka Land Co. $ 12,746,392 $ 1,424,718 $ 3,678,908 $ 1,570,443 $ 966,900 $ 8,161,014 $ 24,327,224 $ 5,095,073 Per Share Information: Basic Net Income Attributable to Consolidated-Tomoka Land Co. $ 2.28 $ 0.25 $ 0.67 $ 0.28 $ 0.18 $ 1.44 $ 4.42 $ 0.91 Diluted Net Income Attributable to Consolidated-Tomoka Land Co. $ 2.27 $ 0.25 $ 0.66 $ 0.28 $ 0.18 $ 1.44 $ 4.38 $ 0.90 |
SCHEDULE III REAL ESTATE AND AC
SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION | 12 Months Ended |
Dec. 31, 2017 | |
SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION | |
SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION | SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION FOR THE YEAR ENDED DECEMBER 31, 2017 Costs Capitalized Subsequent to Initial Cost to Company Acquisition Buildings & Carrying Description Encumbrances Land Improvements Improvements Costs $ $ $ $ $ Income Properties: 3600 Peterson, Santa Clara, CA — 17,855,023 8,414,925 — — 7-Eleven, Inc., Dallas, TX — 974,862 1,550,744 — — At Home, Raleigh, NC — 2,118,420 5,774,284 — — Bank of America, Monterey, CA — 4,458,840 — — — Barnes & Noble, Daytona Beach, FL — 1,798,600 3,803,000 — — Best Buy, McDonough, GA — 2,622,682 3,150,000 82,264 — Big Lots, Germantown, MD 3,300,000 1,781,918 2,951,231 — — Big Lots, Phoenix, AZ 3,400,000 1,715,717 3,050,164 — — Carrabba's Italian Grill, Austin, TX — 1,160,925 1,305,117 — — Century Theatre, Reno, NV — 1,669,377 4,484,938 11,140 — Container Store, Glendale, AZ — 1,968,398 5,493,102 — — CVS, Dallas, TX — 7,535,013 — — — Dick's Sporting Goods, McDonough, GA — 3,934,022 4,725,000 — — Harris Teeter Supermarket, Charlotte, NC 6,600,000 5,601,837 3,409,338 — — Hilton Grand Vacations (Office), Orlando, FL — 2,810,942 6,590,681 20,188 — Hilton Grand Vacations (Office), Orlando, FL — 1,210,138 2,453,690 282,099 — Joann's, Saugus, MA — 1,574,594 4,769,946 — — LA Fitness, Brandon, FL — 3,208,889 9,677,636 — — Lowe's, Katy, TX 8,500,000 9,412,181 3,480,650 — — Maple Ave Land, Dallas, TX — 359,116 — — — Outback Steakhouse, Austin, TX — 1,376,793 1,585,791 — — Outback Steakhouse, Charlottesville, VA — 1,308,881 3,135,515 — — Outback steakhouse, Huntersville, NC — 1,987,831 1,299,017 — — Rite Aid, Renton, WA 4,700,000 2,036,235 4,148,415 — — Riverside, Jacksonville, FL — 6,019,815 14,239,515 264,128 — Staples, Sarasota, FL — 2,728,083 1,145,137 — — The Grove, Winter Park, FL — 1,240,000 1,860,000 8,431,336 — Walgreens, Alpharetta, GA — 3,265,623 1,406,160 — — Walgreens, Clermont, FL 3,500,000 3,021,665 1,269,449 — — Wells Fargo, Hillsboro, OR — 10,005,650 25,902,632 — — Wells Fargo, Raleigh, NC 25,000,000 8,680,056 59,166,753 241,641 — Westcliff, Fort Worth, TX — 10,520,822 4,196,359 — — Whole Foods Market Centre, Sarasota, FL — 4,497,825 13,104,352 274,085 — Mason Commerce Center-Bldg 1, Daytona Beach, FL — 66,304 1,277,027 1,064,124 — Mason Commerce Center-Bldg 2, Daytona Beach, FL — 66,304 1,277,027 913,032 — Williamson Business Park-Bldg 3, Daytona Beach, FL — 110,509 1,008,784 986,104 — Concierge Office Building, Daytona Beach, FL — 293,872 2,862,171 157,497 — Vacant Pad Site, Winter Park, FL — 436,400 — — — 55,000,000 131,434,162 213,968,550 12,727,638 — Gross Amount at Which Carried at Close of Period December 31, 2017 Land Buildings Total Accumulated Depreciation Date of Completion of Construction Date Acquired Life $ $ $ $ Income Properties: 3600 Peterson, Santa Clara, CA 17,855,023 8,414,925 26,269,948 718,307 N/A 10/14/16 30 Yrs. 7-Eleven, Inc., Dallas, TX 974,862 1,550,744 2,525,606 71,076 N/A 02/18/16 40 Yrs. At Home, Raleigh, NC 2,118,420 5,774,284 7,892,704 429,700 N/A 09/29/16 20 Yrs Bank of America, Monterey, CA 4,458,840 — 4,458,840 — N/A 08/17/16 N/A Barnes & Noble, Daytona Beach, FL 1,798,600 3,803,000 5,601,600 1,616,275 N/A 12/15/05 40 Yrs. Best Buy, McDonough, GA 2,622,682 3,232,264 5,854,946 915,616 N/A 06/15/06 40 Yrs. Big Lots, Germantown, MD 1,781,918 2,951,231 4,733,149 319,717 N/A 09/13/13 40 Yrs. Big Lots, Phoenix, AZ 1,715,717 3,050,164 4,765,881 374,916 N/A 01/23/13 40 Yrs. Carrabba's Italian Grill, Austin, TX 1,160,925 1,305,117 2,466,042 88,026 N/A 09/15/16 25 Yrs Century Theatre, Reno, NV 1,669,377 4,496,078 6,165,455 260,643 N/A 11/30/16 23 Yrs Container Store, Glendale, AZ 1,968,398 5,493,102 7,461,500 335,042 N/A 05/18/15 55 Yrs. CVS, Dallas, TX 7,535,013 — 7,535,013 — N/A 09/22/16 N/A Dick's Sporting Goods, McDonough, GA 3,934,022 4,725,000 8,659,022 1,368,280 N/A 06/15/06 40 Yrs. Harris Teeter Supermarket, Charlotte, NC 5,601,837 3,409,338 9,011,175 831,026 N/A 04/17/08 40 Yrs. Hilton Grand Vacations (Office), Orlando, FL 2,810,942 6,610,869 9,421,811 804,368 N/A 01/30/13 40 Yrs. Hilton Grand Vacations (Office), Orlando, FL 1,210,138 2,735,789 3,945,927 328,545 N/A 01/30/13 40 Yrs. Joann's, Saugus, MA 1,574,594 4,769,946 6,344,540 97,692 N/A 04/06/17 50 Yrs. LA Fitness, Brandon, FL 3,208,889 9,677,636 12,886,525 271,310 N/A 04/28/17 30 Yrs. Lowe's, Katy, TX 9,412,181 3,480,650 12,892,831 491,997 N/A 04/22/14 30 Yrs. Maple Ave Land, Dallas, TX 359,116 — 359,116 — N/A 03/17/17 N/A Outback Steakhouse, Austin, TX 1,376,793 1,585,791 2,962,584 91,270 N/A 09/15/16 30 Yrs. Outback Steakhouse, Charlottesville, VA 1,308,881 3,135,515 4,444,396 161,768 N/A 09/15/16 30 Yrs. Outback steakhouse, Huntersville, NC 1,987,831 1,299,017 3,286,848 109,046 N/A 09/15/16 20 Yrs. Rite Aid, Renton, WA 2,036,235 4,148,415 6,184,650 458,054 N/A 07/25/13 40 Yrs. Riverside, Jacksonville, FL 6,019,815 14,503,643 20,523,458 1,601,471 N/A 07/16/15 43 Yrs. Staples, Sarasota, FL 2,728,083 1,145,137 3,873,220 52,584 N/A 01/27/17 40 Yrs. The Grove, Winter Park, FL 1,240,000 10,291,336 11,531,336 439,199 N/A 12/30/14 40 Yrs. Walgreens, Alpharetta, GA 3,265,623 1,406,160 4,671,783 483,368 N/A 03/31/04 40 Yrs. Walgreens, Clermont, FL 3,021,665 1,269,449 4,291,114 431,084 N/A 05/27/04 40 Yrs. Wells Fargo, Hillsboro, OR 10,005,650 25,902,632 35,908,282 226,204 N/A 10/27/17 35 Yrs. Wells Fargo, Raleigh, NC 8,680,056 59,408,394 68,088,450 4,198,411 N/A 11/18/15 45 Yrs. Westcliff, Fort Worth, TX 10,520,822 4,196,359 14,717,181 338,105 N/A 03/01/17 10 Yrs. Whole Foods Market Centre, Sarasota, FL 4,497,825 13,378,437 17,876,262 1,099,829 N/A 10/07/14 40 Yrs. Mason Commerce Center-Bldg 1, Daytona Beach, FL 66,304 2,341,151 2,407,455 948,544 09/01/08 N/A 40 Yrs. Mason Commerce Center-Bldg 2, Daytona Beach, FL 66,304 2,190,059 2,256,363 843,737 09/01/08 N/A 40 Yrs. Williamson Business Park-Bldg 3, Daytona Beach, FL 110,509 1,994,888 2,105,397 157,395 05/01/14 N/A 40 Yrs. Concierge Office Building, Daytona Beach, FL 293,872 3,019,668 3,313,540 915,860 07/01/09 N/A 40 Yrs. Vacant Pad Site, Winter Park, FL 436,400 — 436,400 — N/A 05/28/15 N/A 131,434,162 226,696,188 358,130,350 21,878,465 REAL ESTATE AND ACCUMULATED DEPRECIATION FOR THE YEAR ENDED DECEMBER 31, 2017 2017 2016 2015 $ $ $ Cost: Balance at Beginning of Year 274,334,139 268,970,875 209,294,277 Additions and Improvements 83,796,211 68,274,211 97,767,725 Adjust to Fair Value — — (2,343,013) Cost of Real Estate Sold — (62,910,947) (20,431,548) Reclassification to Land and Development Costs — — (15,316,566) Balance at End of Year 358,130,350 274,334,139 268,970,875 $ $ $ Accumulated Depreciation: Balance at Beginning of Year 14,391,567 14,374,079 14,073,096 Depreciation and Amortization 7,486,898 5,346,538 3,224,227 Depreciation on Real Estate Sold — (5,329,050) (2,472,192) Reclassification to Land and Development Costs — — (451,052) Balance at End of Year 21,878,465 14,391,567 14,374,079 (1) Reconciliation to Consolidated Balance Sheet at December 31, 2017 Income Properties, Land, Buildings, and Improvements 358,130,350 358,130,350 (2) Cost Basis of Assets Classified as Held for Sale on Balance Sheet — Total Per Schedule 358,130,350 |
Schedule IV MORTGAGE LOANS ON R
Schedule IV MORTGAGE LOANS ON REAL ESTATE | 12 Months Ended |
Dec. 31, 2017 | |
SCHEDULE IV MORTGAGE LOANS ON REAL ESTATE | |
Schedule IV MORTGAGE LOANS ON REAL ESTATE | SCHEDULE IV MORTGAGE LOANS ON REAL ESTATE FOR THE YEAR ENDED DECEMBER 31, 2017 Description Interest Rate Final Maturity Periodic Payment Prior Face Amount Carrying Amounts Principal Amount of % $ $ $ $ Junior Mortgage Loan: Retail Shopping Center – Sarasota, FL 30-day LIBOR June 2018 Principal payable — 8,960,467 8,960,467 — First Mortgage: Land Parcel - 11.00% July 2018 Principal payable — 3,000,000 2,965,232 — Totals — 11,960,467 11,925,699 — 2017 2016 2015 $ $ $ Balance at Beginning of Year 23,960,467 38,331,956 30,208,074 Additions During the Year: New Mortgage Loans (1) 3,000,000 — 15,394,878 Loan Fees Paid — — 40,000 Accretion of Origination Fees (2) (34,768) 132,923 74,781 Deductions During the Year: Collection of Principal (15,000,000) (14,282,500) (7,200,909) Discount on Payoff — (217,500) — Collection of Origination Fees — — (181,250) Amortization of Fees — (4,412) (3,618) Balance at End of Year 11,925,699 23,960,467 38,331,956 (1) Includes 2015 construction loan draws (2) Non-cash accretion of loan origination fees |
SUMMARY OF SIGNIFICANT ACCOUN35
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 12 Months Ended |
Dec. 31, 2017 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
PRINCIPLES OF CONSOLIDATION | PRINCIPLES OF CONSOLIDATION The consolidated financial statements include the accounts of the Company, its wholly owned subsidiaries, and other entities in which we have a controlling interest. Any real estate entities or properties included in the consolidated financial statements have been consolidated only for the periods that such entities or properties were owned or under control by us. All significant inter-company balances and transactions have been eliminated in the consolidated financial statements. Noncontrolling interests in consolidated pass-through entities are recognized before income taxes. |
USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS | USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Because of the fluctuating market conditions that currently exist in the Florida and national real estate markets, and the volatility and uncertainty in the financial and credit markets, it is possible that the estimates and assumptions, most notably those related to the Company’s investment in income properties and commercial loans, could change materially during the time span associated with the continued volatility of the real estate and financial markets or as a result of a significant dislocation in those markets. |
CASH AND CASH EQUIVALENTS | CASH AND CASH EQUIVALENTS Cash and cash equivalents includes cash on hand, bank demand accounts, and money market accounts having original maturities of 90 days or less. The Company’s bank balances as of December 31, 2017 include certain amounts over the Federal Deposit Insurance Corporation limits. |
RESTRICTED CASH | RESTRICTED CASH Restricted cash totaled approximately $6.5 million at December 31, 2017 of which approximately $5.6 million of cash is being held in escrow to be reinvested through the like-kind exchange structure into other income properties; approximately $646,000 is being held in three separate escrow accounts related to three separate land transactions of which one closed in each of December 2013, December 2015, and February 2017; approximately $127,000 is being held in a reserve for interest and property taxes for the $3.0 million first mortgage loan investment originated in July 2017; and approximately $160,000 is being held in a capital replacement reserve account in connection with our financing of six income properties with Wells Fargo. |
INVESTMENT SECURITIES | INVESTMENT SECURITIES In accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 320, Investments – Debt and Equity Securities, the Company’s investments in debt and equity securities (“Investment Securities”) have been determined to be classified as available-for-sale. Available-for-sale securities are carried at fair value in the consolidated balance sheets, with the unrealized gains and losses, net of income tax, reported in other comprehensive income. Realized gains and losses, and declines in value judged to be other-than-temporary related to equity securities, are included in investment income in the consolidated statements of operations. With respect to debt securities, when the fair value of a debt security classified as available-for-sale is less than its cost, management assesses whether or not: (i) it has the intent to sell the security or (ii) it is more likely than not that the Company will be required to sell the security before its anticipated recovery. If either of these conditions are met, the Company must recognize an other-than-temporary impairment through earnings for the differences between the debt security’s cost basis and its fair value, and such amount is included in investment income in the consolidated statements of operations. There were no other-than-temporary impairments during the years ended December 31, 2017 or 2016, respectively. As of and for the year ended December 31, 2015, an other-than-temporary impairment was deemed to exist on a portion of the Company’s equity securities resulting in an impairment charge of approximately $60,000 which is included as a reduction in investment income in the consolidated statements of operations. The Company completed the disposition of its remaining position in Investment Securities during the year ended December 31, 2016 resulting in a loss of approximately $576,000. There were no Investment Securities remaining as of December 31, 2017 or 2016. The cost of Investment Securities sold is based on the specific identification method. Interest and dividends on Investment Securities classified as available-for-sale are included in investment income in the consolidated statements of operations. The fair value of the Company’s available-for-sale equity securities was measured quarterly, on a recurring basis, using Level 1 inputs, or quoted prices for identical, actively traded assets. The fair value of the Company’s available-for-sale debt securities was measured quarterly, on a recurring basis, using Level 2 inputs. |
DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITY | DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITY Interest Rate Swap. During the year ended December 31, 2016, in conjunction with the variable-rate mortgage loan secured by our property located in Raleigh, North Carolina leased to Wells Fargo Bank, NA (“Wells Fargo”), the Company entered into an interest rate swap to fix the interest rate (the “Interest Rate Swap”). The Company accounts for its cash flow hedging derivative in accordance with FASB ASC Topic 815-20, Derivatives and Hedging. Depending upon the hedge’s value at each balance sheet date, the derivative is included in either Other Assets or Accrued and Other Liabilities on the consolidated balance sheet at its fair value. On the date the Interest Rate Swap was entered into, the Company designated the derivative as a hedge of the variability of cash flows to be paid related to the recognized long-term debt liability. The Company formally documented the relationship between the hedging instrument and the hedged item, as well as its risk-management objective and strategy for undertaking the hedge transaction. At the hedge’s inception, the Company formally assessed whether the derivative that is used in hedging the transaction is highly effective in offsetting changes in cash flows of the hedged item. As the terms of the Interest Rate Swap and the associated debt are identical, the Interest Rate Swap qualifies for the shortcut method, therefore, it is assumed that there is no hedge ineffectiveness throughout the entire term of the Interest Rate Swap. Changes in fair value of the Interest Rate Swap that are highly effective and designated and qualified as a cash-flow hedge are recorded in other comprehensive income and loss, until earnings are affected by the variability in cash flows of the designated hedged item. Put Options. There were no derivatives outstanding as of December 31, 2017, 2016, or 2015. There were certain derivatives outstanding as of September 30, 2015 which were exercised during the quarter ended December 31, 2015. These derivatives were not designated as hedging instruments and, accordingly, the changes in fair value (i.e. gains or losses) were recorded in the consolidated statements of operations through investment income. The fair value of the Company’s derivatives not designated as hedging instruments are measured quarterly, on a recurring basis, using Level 2 inputs. The Company’s derivatives exercised during the year ended December 31, 2015 were for put options sold related to common stock investments included in the investment securities asset category; see Note 5, “Investment Securities.” The liability for the fair market value of the put options sold was included on the consolidated balance sheet in Accrued and Other Liabilities prior to their execution. |
FAIR VALUE OF FINANCIAL INSTRUMENTS | FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying amounts of the Company’s financial assets and liabilities including cash and cash equivalents, restricted cash, accounts receivable, accounts payable, and accrued and other liabilities at December 31, 2017 and 2016, approximate fair value because of the short maturity of these instruments. The carrying amount of the Company’s investments in variable rate commercial loans approximates fair value at December 31, 2017 and 2016, since the floating rates of the loans reasonably approximate current market rates for notes with similar risks and maturities. The carrying value of the Company’s credit facility approximates current market rates for revolving credit arrangements with similar risks and maturities. The face value of the Company’s fixed rate commercial loan investment, mortgage notes, and convertible debt is measured at fair value based on current market rates for financial instruments with similar risks and maturities. See Note 6, “Fair Value of Financial Instruments.” |
FAIR VALUE MEASUREMENTS | FAIR VALUE MEASUREMENTS The Company’s estimates of fair value of financial and non-financial assets and liabilities based on the framework established in the fair value accounting guidance. The framework specifies a hierarchy of valuation inputs which was established to increase consistency, clarity and comparability in fair value measurements and related disclosures. The guidance describes a fair value hierarchy based upon three levels of inputs that may be used to measure fair value, two of which are considered observable and one that is considered unobservable. The following describes the three levels: · Level 1 – Valuation is based upon quoted prices in active markets for identical assets or liabilities. · Level 2 – Valuation is based upon inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 3 – Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include option pricing models, discounted cash flow models and similar techniques. |
CLASSIFICATION OF COMMERCIAL LOAN INVESTMENTS | CLASSIFICATION OF COMMERCIAL LOAN INVESTMENTS Loans held for investment are stated at the principal amount outstanding and include the unamortized deferred loan fees offset by any unaccreted purchase discounts and origination fees, if applicable. Loans held for sale are classified separately and stated at the lower of cost or fair value once a decision has been made to sell loans not previously for sale. |
COMMERCIAL LOAN INVESTMENT IMPAIRMENT | COMMERCIAL LOAN INVESTMENT IMPAIRMENT For each of the Company’s commercial loans held for investment, the Company evaluates the performance of the collateral property and the financial and operating capabilities of the borrower/guarantor, in part to assess whether any deterioration in the credit has occurred, and for possible impairment of the loan. Impairment would reflect the Company’s determination that it is probable that all amounts due according to the contractual terms of the loan would not be collected. Impairment is measured based on the present value of the expected future cash flows from the loan discounted at the effective rate of the loan or the fair value of the collateral. Upon measurement of impairment, the Company would record an allowance to reduce the carrying value of the loan with a corresponding recognition of loss in the results of operations. Significant exercise of judgment is required in determining impairment, including assumptions regarding the estimate of expected future cash flows, collectability of the loan, the value of the underlying collateral and other provisions including guarantees. The Company has determined that, as of December 31, 2017 and 2016, no allowance for impairment was required. |
RECOGNITION OF INTEREST INCOME FROM COMMERCIAL LOAN INVESTMENTS | RECOGNITION OF INTEREST INCOME FROM COMMERCIAL LOAN INVESTMENTS Interest income on commercial loan investments includes interest payments made by the borrower and the accretion of purchase discounts and loan origination fees, offset by the amortization of loan costs. Interest payments are accrued based on the actual coupon rate and the outstanding principal balance and purchase discounts and loan origination fees are accreted into income using the effective yield method, adjusted for prepayments. |
IMPACT FEES AND MITIGATION CREDITS | IMPACT FEES AND MITIGATION CREDITS Impact fees and mitigation credits are stated at historical cost. As these assets are sold, the related revenues and cost basis are reported as revenues from, and direct costs of, real estate operations, respectively, in the consolidated statements of operations. |
ACCOUNTS RECEIVABLE | ACCOUNTS RECEIVABLE Accounts receivable related to income properties, which are classified in Other Assets on the consolidated balance sheets, primarily consist of tenant reimbursable expenses. Receivables related to the tenant reimbursable expenses totaled approximately $895,000 and $125,000 as of December 31, 2017 and 2016, respectively. Accounts receivable related to real estate operations, which are classified in other assets on the consolidated balance sheets, totaled approximately $2.2 million and $3.8 million as of December 31, 2017 and 2016, respectively. The accounts receivable as of December 31, 2017 and 2016 are primarily related to the reimbursement of certain infrastructure costs completed by the Company in conjunction with two land sale transactions that closed during the fourth quarter of 2015 as more fully described in Note 9, “Other Assets.” Trade accounts receivable primarily consist of receivables related to golf operations, which are classified in other assets on the consolidated balance sheets. Trade accounts receivable related to golf operations, which primarily consist of membership and event receivables, totaled approximately $349,000 and $326,000 as of December 31, 2017 and 2016, respectively. The collectability of the aforementioned receivables is determined based on a review of specifically identified accounts using judgments. As of December 31, 2017 and 2016, no allowance for doubtful accounts was required. |
PURCHASE ACCOUNTING FOR ACQUISITIONS OF REAL ESTATE SUBJECT TO A LEASE | PURCHASE ACCOUNTING FOR ACQUISITIONS OF REAL ESTATE SUBJECT TO A LEASE In accordance with the FASB guidance on business combinations, the fair value of the real estate acquired with in-place leases is allocated to the acquired tangible assets, consisting of land, building and tenant improvements, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases, the value of in-place leases, and the value of leasing costs, based in each case on their relative fair values. The fair value of the tangible assets of an acquired leased property is determined by valuing the property as if it were vacant, and the “as-if-vacant” value is then allocated to land, building and tenant improvements based on the determination of the fair values of these assets. In allocating the fair value of the identified intangible assets and liabilities of an acquired property, above-market and below-market in-place lease values are recorded as other assets or liabilities based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases, and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining term of the lease, including the probability of renewal periods. The capitalized above-market lease values are amortized as a reduction of rental income over the remaining terms of the respective leases. The capitalized below-market lease values are amortized as an increase to rental income over the initial term unless the Company believes that it is likely that the tenant will renew the option whereby the Company amortizes the value attributable to the renewal over the renewal period. The aggregate value of other acquired intangible assets, consisting of in-place leases, is measured by the excess of (i) the purchase price paid for a property after adjusting existing in-place leases to market rental rates over (ii) the estimated fair value of the property as-if-vacant, determined as set forth above. The value of in-place leases exclusive of the value of above-market and below-market in-place leases is amortized to expense over the remaining non-cancelable periods of the respective leases. If a lease were to be terminated prior to its stated expiration, all unamortized amounts relating to that lease would be written off. The value of tenant relationships is reviewed on individual transactions to determine if future value was derived from the acquisition. Prior to October 1, 2016, the Company determined that income property purchases subject to a lease, whether that lease is in-place or originated at the time of acquisition, qualify as a business combination, and acquisition costs are expensed in the period the transaction closes. In January 2017, the FASB issued Accounting Standards Update (“ASU”) 2017-01, Business Combinations which clarified the definition of a business. Pursuant to ASU 2017-01, the acquisition of an income property subject to a lease no longer qualifies as a business combination, but rather determined to be an asset acquisition. The Company early adopted ASU 2017-01 effective October 1, 2016 on a prospective basis. Accordingly, for income property acquisitions during the fourth quarter of 2016 and during 2017, acquisition costs have been capitalized. |
LAND AND DEVELOPMENT COSTS | LAND AND DEVELOPMENT COSTS The carrying value of land and development includes the initial acquisition costs of land, improvements thereto, and other costs incidental to the acquisition or development of land. Subsurface Interests (hereinafter defined) and capitalized costs relating to timber and hay operations are also included in land and development costs. These costs are allocated to properties on a relative sales value basis and are charged to costs of sales as specific properties are sold. Due to the nature of the business, land and development costs have been classified as an operating activity on the consolidated statements of cash flows. |
SALE OF REAL ESTATE | SALE OF REAL ESTATE Gains and losses on sales of real estate are accounted for as required by FASB ASC Topic 976-605-25, Accounting for Sales of Real Estate. The Company recognizes revenue from the sale of real estate at the time the sale is consummated, unless the property is sold on a deferred payment plan and the initial payment does not meet established criteria, or the Company retains some form of continuing involvement in the property. As market information becomes available, real estate cost basis is analyzed and recorded at the lower of cost or market. |
PROPERTY, PLANT, AND EQUIPMENT | PROPERTY, PLANT, AND EQUIPMENT Property, plant, and equipment are stated at cost, less accumulated depreciation and amortization. Such properties are depreciated on a straight-line basis over their estimated useful lives. Renewals and betterments are capitalized to property accounts. The cost of maintenance and repairs is expensed as incurred. The cost of property retired or otherwise disposed of, and the related accumulated depreciation or amortization, are removed from the accounts, and any resulting gain or loss is recorded in the statement of operations. The amount of depreciation of property, plant, and equipment, exclusive of amortization related to intangible assets, recognized for the years ended December 31, 2017, 2016, and 2015, was approximately $7.9 million, $5.5 million, and $3.5 million respectively. Interest of approximately $215,000 was capitalized to construction in progress during 2017, respectively with no interest capitalized in 2016 or 2015. The range of estimated useful lives for property, plant, and equipment is as follows: Golf Buildings and Improvements - 43 Years Golf Equipment - 10 Years Income Properties Buildings and Improvements - 55 Years Other Furnishings and Equipment - 10 Years Agriculture Equipment - 20 Years |
LONG-LIVED ASSETS | LONG-LIVED ASSETS The Company follows FASB ASC Topic 360-10, Property, Plant, and Equipment in conducting its impairment analyses. The Company reviews the recoverability of long-lived assets, including land and development costs, real estate held for sale, and property, plant, and equipment, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Examples of situations considered to be triggering events include: a substantial decline in operating cash flows during the period, a current or projected loss from operations, an income property not fully leased or leased at rates that are less than current market rates, and any other quantitative or qualitative events deemed significant by our management. Long-lived assets are evaluated for impairment by using an undiscounted cash flow approach, which considers future estimated capital expenditures. Impairment of long-lived assets is measured at fair value less cost to sell. |
INCOME PROPERTY LEASES | INCOME PROPERTY LEASES The rental of the Company’s income properties are classified as operating leases. The Company recognizes lease income on these properties on a straight-line basis over the term of the lease. |
OPERATING LEASE EXPENSE | OPERATING LEASE EXPENSE The Company leases property and equipment, which are classified as operating leases. The Company recognizes lease expense on a straight-line basis over the term of the lease. |
GOLF OPERATIONS | GOLF OPERATIONS The Company operates two 18-hole golf courses and a 3-hole practice facility, a clubhouse facility, including food and beverage operations, and a fitness center. Revenues from this operation, including greens fees, cart rentals, merchandise, and food and beverage sales, are recognized at the time of sale. Initiation fees and membership dues are recognized over the life of the membership, which is generally twelve months. |
OTHER REAL ESTATE INTERESTS | OTHER REAL ESTATE INTERESTS From time to time the Company will release surface or subsurface entry rights upon request of the surface owner. The Company recognizes revenue from the release at the time the transaction is consummated, unless the property is released under a deferred payment plan and the initial payment does not meet the criteria established under FASB ASC Topic 976-605-25, Accounting for Sales of Real Estate, the Company retains some form of continuing involvement in the property, or the transaction does not meet other requirements. |
STOCK-BASED COMPENSATION | STOCK-BASED COMPENSATION Prior to 2010, the Company maintained a stock option plan (the “2001 Plan”) pursuant to which 500,000 shares of the Company’s common stock were available to be issued. The 2001 Plan was approved at the April 25, 2001 shareholders’ meeting and expired in April 2011, with no new option shares issued after that date. Under the 2001 Plan, the option exercise price equaled the average of the high and low stock market price on the date of grant. The options generally vested over five years and expired after ten years. In connection with the grant of non-qualified options, a stock appreciation right for each share covered by the option could also be granted. The stock appreciation right entitled the optionee to receive a supplemental payment, which could be paid in whole or in part in cash or in shares of common stock equal to a portion of the spread between the exercise price and the fair market value of the underlying share at the time of exercise. The expenses associated with stock options and stock appreciation rights were recognized over their requisite service period. Both the Company’s stock options and stock appreciation rights awarded under the 2001 Plan were liability classified awards and were required to be remeasured to fair value at each balance sheet date until the award was settled, as required by applicable provisions of FASB ASC Topic, Share-Based Payments. See Note 16, “Stock-Based Compensation.” As of December 31, 2017, none of these options remained. At the Annual Meeting of Shareholders of the Company held on April 28, 2010, the Company’s shareholders approved the Consolidated-Tomoka Land Co. 2010 Equity Incentive Plan (the “2010 Plan”). The 2010 Plan replaced the Company’s 2001 Plan. At the Annual Meeting of Shareholders of the Company held on April 24, 2013, the Company’s shareholders approved an amendment and restatement of the entire 2010 Plan, which among other things, incorporated claw back provisions and clarified language regarding the shares available subsequent to forfeiture of any awards of restricted shares. At the Annual Meeting of Shareholders of the Company held on April 23, 2014, the Company’s shareholders approved an amendment to the 2010 Plan increasing the number of shares authorized for issuance by 240,000 shares, bringing the total number of shares authorized for issuance to 450,000. Awards under the 2010 Plan may be in the form of stock options, stock appreciation rights, restricted shares, restricted share units, performance shares, and performance units. Employees of the Company and its subsidiaries and non-employee directors may be selected by the Compensation Committee to receive awards under the 2010 Plan. The maximum number of shares of which stock awards may be granted under the 2010 Plan is 450,000 shares. No participant may receive awards during any one calendar year representing more than 50,000 shares of common stock. In no event will the number of shares of common stock issued under the plan upon the exercise of incentive stock options exceed 450,000 shares. These limits are subject to adjustments by the Compensation Committee as provided in the 2010 Plan for stock splits, stock dividends, recapitalizations, and other similar transactions or events. The 2010 Plan currently provides that it will expire on the tenth anniversary of the date that it was adopted by the Board, and that no awards will be granted under the plan after that date. All non-qualified stock option awards, restricted share awards, and performance share awards granted under the 2010 plan were determined to be equity-based awards under FASB ASC Topic, Share-Based Payments. The Company used the Black-Scholes valuation pricing model to determine the fair value of its non-qualified stock option awards. The determination of the fair value of the awards is affected by the stock price as well as assumptions regarding a number of other variables. These variables include expected stock price volatility over the term of the awards, annual dividends, and a risk-free interest rate assumption. The Company used a Monte Carlo simulation pricing model to determine the fair value and vesting period of the restricted share awards. The determination of the fair value of market condition-based awards is affected by the stock price as well as assumptions regarding a number of other variables. These variables include expected stock price volatility over the requisite performance term of awards, the performance of the Company’s stock price, annual dividends, and a risk-free interest rate assumption. Compensation cost is recognized regardless of the achievement of the market conditions, provided the requisite service period is met. |
INCOME TAXES | INCOME TAXES The Company uses the asset and liability method to account for income taxes. Deferred income taxes result primarily from the net tax effect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, see Note 17, “Income Taxes.” In June 2006, the FASB issued additional guidance, which clarifies the accounting for uncertainty in income taxes recognized in a company’s financial statements included in income taxes. The interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The interpretation also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. In accordance with FASB guidance included in income taxes, the Company has analyzed its various federal and state filing positions and believes that its income tax filing positions and deductions are well documented and supported. Additionally, the Company believes that its accruals for tax liabilities are adequate. Therefore, no reserves for uncertain income tax positions have been recorded pursuant to the FASB guidance. |
EARNINGS PER COMMON SHARE | EARNINGS PER COMMON SHARE Basic earnings per common share is computed by dividing net income by the weighted average number of shares outstanding. Diluted earnings per common share are based on the assumption of the conversion of stock options using the treasury stock method at average cost for the year, see Note 10, “Common Stock and Earnings Per Share.” |
CONCENTRATION OF CREDIT RISK | CONCENTRATION OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents. Approximately 29% of the Company’s income property portfolio, based on square footage, and all of the Company’s land holdings, golf operations, agriculture operations, and Subsurface Interests (hereinafter defined) are in the State of Florida. Uncertainty of the duration of a prolonged real estate and economic downturn could have an adverse impact on the Company’s real estate values. Due to the continuing diversification of our income property tenant mix, significant revenues from our real estate operations, and the addition of new revenue sources including the interest income from commercial loan investments, on a revenue basis, none of the Company’s income property tenants individually accounted for more than 10% of consolidated revenues during the years ended December 31, 2017, 2016, or 2015. |
RECENTLY ISSUED ACCOUNTING STANDARDS | RECENTLY ISSUED ACCOUNTING STANDARDS In May 2014, the FASB issued ASU 2014-09, which amends its guidance on the recognition and reporting of revenue from contracts with customers. The amendments in this update are effective for annual reporting periods beginning after December 15, 2017. The Company completed its evaluation of the provisions during the three months ended September 30, 2017 and has determined there will be no material impact on the Company’s revenue recognition within the consolidated financial statements. All required disclosures relating to ASU 2014-09 will be implemented as required by the standard. The Company adopted ASU 2014-09 effective January 1, 2018 utilizing the modified retrospective method. In January 2016, the FASB issued ASU 2016-01, relating to the recognition and measurement of financial assets and financial liabilities. The amendments in this update are effective for annual reporting periods beginning after December 15, 2017. The Company adopted ASU 2016-01 effective January 1, 2018 and has determined there will be no material impact on its consolidated financial statements. In February 2016, the FASB issued ASU 2016-02, which requires entities to recognize assets and liabilities that arise from financing and operating leases and to classify those finance and operating lease payments in the financing or operating sections, respectively, of the statement of cash flows. The amendments in this update are effective for annual reporting periods beginning after December 15, 2018. The Company is currently evaluating the provisions to determine the potential impact, if any, the adoption will have on its consolidated financial statements. In March 2016, the FASB issued ASU 2016-09, which amends certain aspects of the stock-based compensation guidance. The amendments in this update are effective for annual reporting periods beginning after December 15, 2016. The Company adopted ASU 2016-09 effective January 1, 2017. In August 2016, the FASB issued ASU 2016-15, which clarifies the appropriate classification of certain cash receipts and payments in the statement of cash flows. The amendments in this update are effective for annual reporting periods beginning after December 15, 2017. The Company adopted ASU 2016-15 effective January 1, 2018 and has determined there will be no material impact on its consolidated financial statements. In November 2016, the FASB issued ASU 2016-18, which addresses diversity in the classification and presentation of changes in restricted cash in the statement of cash flows as operating, investing, or financing activities. The Company is currently evaluating the provisions to determine the potential impact, if any, the adoption will have on its consolidated statements of cash flows. The Company adopted ASU 2016-18 effective January 1, 2018 and will classify the changes in restricted cash between operating, investing, and financing in the consolidated statements of cash flows as applicable per the new guidance. In February 2018, the FASB issued ASU 2018-02, which amends the guidance allowing for a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act. The amendments in this update are effective for annual reporting periods beginning after December 15, 2018. The Company is currently evaluating the provisions to determine the potential impact, if any, the adoption will have on its consolidated financial statements. |
SUMMARY OF SIGNIFICANT ACCOUN36
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Schedule of estimated useful lives for property, plant, and equipment | Golf Buildings and Improvements - 43 Years Golf Equipment - 10 Years Income Properties Buildings and Improvements - 55 Years Other Furnishings and Equipment - 10 Years Agriculture Equipment - 20 Years |
INCOME PROPERTIES (Tables)
INCOME PROPERTIES (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
INCOME PROPERTIES | |
Schedule of income properties acquired | The properties acquired during the year ended December 31, 2017 are described below: Tenant Description Tenant Type Property Location Date of Acquisition Property Square-Feet Property Acres Purchase Price Percentage Leased Remaining Lease Term (in years) Staples, Inc. (an affiliate of) Single-Tenant Sarasota, Florida 01/27/17 1.2 $ 4,075,000 5.0 Grocery-Anchored Shopping Center (Westcliff) Multi-Tenant Fort Worth, Texas 03/01/17 10.3 15,000,000 4.1 JoAnn Stores, Inc. Single-Tenant Saugus, Massachusetts 04/06/17 2.6 6,315,000 11.8 LA Fitness Single-Tenant Brandon, Florida 04/28/17 45,000 5.3 14,650,000 13.9 Wells Fargo Bank, N.A. Single-Tenant Hillsboro, Oregon 10/27/17 211,863 18.9 39,750,000 8.2 440,383 $ 79,790,000 |
COMMERCIAL LOAN INVESTMENTS (Ta
COMMERCIAL LOAN INVESTMENTS (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
COMMERCIAL LOAN INVESTMENTS | |
Schedule of components of commercial loan investment portfolio | The Company’s commercial loan investment portfolio was comprised of the following at December 31, 2017: Date of Maturity Original Face Current Face Carrying Description Investment Date Amount Amount Value Coupon Rate B-Note – Retail Shopping Center, Sarasota, FL May 2014 June 2018 $ 8,960,467 $ 8,960,467 $ 8,960,467 30 ‑day LIBOR First Mortgage – Land Parcel, Daytona Beach, FL July 2017 July 2018 3,000,000 3,000,000 2,965,232 11.00% Total $ 11,960,467 $ 11,960,467 $ 11,925,699 The carrying value of the commercial loan investment as of December 31, 2017 consisted of the following: Total Current Face Amount $ 11,960,467 Unamortized Fees — Unaccreted Origination Fees (34,768) Total Commercial Loan Investments $ 11,925,699 No commercial loan investments were classified as held for sale as of December 31, 2017. The Company’s commercial loan investment portfolio was comprised of the following at December 31, 2016: Date of Maturity Original Face Current Face Carrying Description Investment Date Amount Amount Value Coupon Rate Mezz – Hotel – Atlanta, GA January 2014 February 2019 $ 5,000,000 $ 5,000,000 $ 5,000,000 12.00% B-Note – Retail Shopping Center, Sarasota, FL May 2014 June 2017 8,960,467 8,960,467 8,960,467 30 day LIBOR Mezz – Hotel, Dallas, TX September 2014 September 2017 10,000,000 10,000,000 10,000,000 30 day LIBOR Total $ 23,960,467 $ 23,960,467 $ 23,960,467 |
LAND AND DEVELOPMENT COSTS AN39
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS | |
Summary of land and development costs | December 31, 2017 2016 Land and Development Costs $ 32,625,857 $ 39,681,558 Land, Timber, and Subsurface Interests 6,851,840 12,273,720 Total Land and Development Costs $ 39,477,697 $ 51,955,278 |
Schedule of components of real estate operations revenue | 2017 2016 2015 Revenue Description ($000's) ($000's) ($000's) Land Sales Revenue $ 45,472 $ 11,871 $ 4,276 Tomoka Town Center - Percentage of Completion Revenue — 17,490 8,128 Revenue from Reimbursement of Infrastructure Costs 1,860 4,500 — Impact Fee and Mitigation Credit Sales 2,126 2,220 463 Subsurface Revenue 3,048 1,802 3,003 Fill Dirt and Other Revenue 17 261 73 Total Real Estate Operations Revenue $ 52,523 $ 38,144 $ 15,943 |
Summary of land sales | During the year ended December 31, 2017, a total of approximately 1,701 acres were sold for approximately $47.0 million as described below: Gross Sales Gain Date of No. of Price (1) Price on Sale Buyer (or Description) Location Sale Acres ($000's) per Acre ($000's) 1 Minto Communities, LLC West of I-95 02/10/17 1,581.0 $ 27,151 $ $ 20,041 2 Commercial East of I-95 03/22/17 6.4 1,556 11 3 Commercial East of I-95 04/05/17 27.5 3,218 2,955 4 Commercial East of I-95 04/13/17 4.5 1,235 13 5 Commercial West of I-95 04/25/17 30.0 2,938 627 6 Third NADG Land Sale East of I-95 06/27/17 19.4 4,422 3,263 7 Commercial West of I-95 10/13/17 5.1 275 239 8 Fourth NADG Land Sale East of I-95 12/29/17 27.0 6,216 4,609 1,700.9 $ 47,011 $ $ 31,758 (1) The Gross Sales Price of land sales during 2017 of approximately $47.0 million above includes the infrastructure reimbursement payments received in the amount of approximately $955,000 for the Third NADG Land Sale and approximately $584,000 for the Fourth NADG Land Sale. Additionally, during 2017, approximately $321,000 was received from Minto Communities, LLC as an infrastructure reimbursement for improvements to the I-95 off ramp, which is not included in the gross sales price in the table above. During the year ended December 31, 2016, a total of approximately 707.7 acres were sold for approximately $13.8 million as described below: Gross Sales Gain Date of No. of Price (1) Price on Sale Buyer (or Description) Location Sale Acres ($000's) per Acre ($000's) 1 Commercial / Retail East of I-95 02/12/16 3.1 $ 190 $ $ 145 2 NADG - OutParcel East of I-95 03/30/16 4.4 2,000 1,304 3 Minto Sales Center West of I-95 09/27/16 4.5 205 126 4 Commercial / Retail West of I-95 10/13/16 17.1 3,034 2,675 5 Commercial / Retail East of I-95 12/22/16 74.6 830 751 6 ICI Homes West of I-95 12/29/16 604.0 7,500 3,303 707.7 $ 13,759 $ $ 8,304 (1) Land Sales Revenue for 2016 is equal to the Gross Sales Price of land sales during 2016 of approximately $13.8 million above, less the $2.0 million sales price for the NADG – OutParcel, plus approximately $112,000 of incentives earned and received during 2016 related to the Distribution Center sale which closed during 2014. During the year ended December 31, 2015, a total of approximately 114.1 acres were sold for approximately $22.5 million as described below: Gross Sales Gain Date of No. of Price (1) Price on Sale Buyer (or Description) Location Sale Acres ($000's) per Acre ($000's) 1 Commercial / Retail East of I-95 06/01/15 3.0 $ 505 $ $ 476 2 Commercial / Retail Highlands County 06/17/15 0.9 250 223 3 Tanger East of I-95 11/12/15 38.9 9,700 2,793 4 Integra Land Company East of I-95 12/18/15 15.0 2,376 2,265 5 Sam's Club East of I-95 12/23/15 18.1 4,500 1,279 6 NADG - First Parcel East of I-95 12/29/15 37.3 5,168 1,421 7 Commercial / Retail East of I-95 12/29/15 0.9 30 20 114.1 $ 22,529 $ $ 8,477 (1) Land Sales Revenue for 2015 is equal to the Gross Sales Price of land sales during 2015 of approximately $22.5 million above, less the aggregate $19.4 million sales price for the Tomoka Town Center Sales (Tanger, Sam’s Club, and NADG – First Parcel), plus approximately $1.03 million of incentives received and earned during 2015 related to the Distribution Center sale which closed during 2014, plus approximately $87,000 of percentage-of-completion revenue earned during 2015 for the Distribution Center Sale which closed during 2014. |
Schedule of lease payments on respective acreages and drilling penalties received | Acreage Lease Year (Approximate) Florida County Lease Payment (1) Drilling Penalty (1) Lease Year 1 - 9/23/2011 - 9/22/2012 136,000 Lee and Hendry $ 913,657 $ — Lease Year 2 - 9/23/2012 - 9/22/2013 136,000 Lee and Hendry 922,114 — Lease Year 3 - 9/23/2013 - 9/22/2014 82,000 Hendry 3,293,000 1,000,000 Lease Year 4 - 9/23/2014 - 9/22/2015 42,000 Hendry 1,866,146 600,000 Lease Year 5 - 9/23/2015 - 9/22/2016 25,000 Hendry 1,218,838 175,000 Lease Year 6 - 9/23/2016 - 9/22/2017 15,000 Hendry 806,683 150,000 Lease Year 7 - 9/23/2017 - 9/22/2018 15,000 Hendry 806,683 50,000 Total Payments Received to Date $ 9,827,121 $ 1,975,000 (1) Generally, cash payment for the Lease Payment and Drilling Penalty is received on or before the first day of the lease year. The Drilling Penalty, which is due within thirty days from the end of the prior lease year, is recorded as revenue when received, while the Lease Payment is recognized on a straight-line basis over the respective lease term. Pursuant to the amendment for the Year 7 renewal, the Lease Payment and Drilling Penalty were both received on October 11, 2017. See separate disclosure of revenue recognized per period below. |
INVESTMENT SECURITIES (Tables)
INVESTMENT SECURITIES (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
INVESTMENT SECURITIES | |
Schedule of gains and losses recognized on sale of investment securities | For the Year Ended December 31, 2017 2016 2015 Proceeds from the Disposition of Debt Securities $ — $ 827,738 $ 2,084,994 Cost Basis of Debt Securities Sold — (843,951) (1,930,080) Loss recognized in Statement of Operations on the Disposition of Debt Securities — (16,213) 154,914 Proceeds from the Disposition of Equity Securities — 5,424,624 2,574,091 Cost Basis of Equity Securities Sold — (5,983,978) (2,565,816) Gain (Loss) recognized in Statement of Operations on the Disposition of Equity Securities $ — $ (559,354) $ 8,275 Total Gain (Loss) recognized in Statement of Operations on the Disposition of Debt and Equity Securities $ — $ (575,567) $ 163,189 |
FAIR VALUE OF FINANCIAL INSTR41
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
FAIR VALUE OF FINANCIAL INSTRUMENTS | |
Schedule of carrying value and estimated fair value of financial instruments | December 31, 2017 December 31, 2016 Carrying Estimated Carrying Estimated Value Fair Value Value Fair Value Cash and Cash Equivalents - Level 1 $ 6,559,409 $ 6,559,409 $ 7,779,562 $ 7,779,562 Restricted Cash - Level 1 6,508,131 6,508,131 9,855,469 9,855,469 Commercial Loan Investments - Level 2 11,925,699 12,015,628 23,960,467 24,228,242 Long-Term Debt - Level 2 195,816,364 200,000,776 166,245,201 171,111,337 |
Schedule of fair value of assets measured on recurring basis by Level | The following table presents the fair value of assets measured on a recurring basis by Level at December 31, 2017: Fair Value at Reporting Date Using Quoted Prices in Significant Active Markets Significant Other Unobservable for Identical Observable Inputs Inputs 12/31/2017 Assets (Level 1) (Level 2) (Level 3) Cash Flow Hedge - Interest Rate Swap $ 606,621 $ — $ 606,621 $ — Total $ 606,621 $ — $ 606,621 $ — The following table presents the fair value of assets measured on a recurring basis by Level at December 31, 2016: Fair Value at Reporting Date Using Quoted Prices in Significant Active Markets Significant Other Unobservable for Identical Observable Inputs Inputs 12/31/2016 Assets (Level 1) (Level 2) (Level 3) Cash Flow Hedge - Interest Rate Swap $ 416,590 $ — $ 416,590 $ — Total $ 416,590 $ — $ 416,590 $ — |
Schedule of fair value of assets measured on non-recurring basis by Level | Fair Value at Reporting Date Using Quoted Prices in Significant Active Markets Significant Other Unobservable for Identical Observable Inputs Inputs 12/31/2016 Assets (Level 1) (Level 2) (Level 3) Land Parcel - 3.6 Repurchased Acres $ 1,398,374 $ — $ — $ 1,398,374 Land Parcel - 4.5 Repurchased Acres 1,119,410 — — 1,119,410 Total $ 2,517,784 $ — $ — $ 2,517,784 |
INTANGIBLE ASSETS AND LIABILI42
INTANGIBLE ASSETS AND LIABILITIES (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
INTANGIBLE ASSETS AND LIABILITIES | |
Schedule of components of intangible lease assets and liabilities | As of December 31, 2017 December 31, 2016 Intangible Lease Assets: Value of In-Place Leases $ 36,827,226 $ 30,978,776 Value of Above Market In-Place Leases 2,966,322 2,905,624 Value of Intangible Leasing Costs 10,405,135 7,010,192 Sub-total Intangible Lease Assets 50,198,683 40,894,592 Accumulated Amortization (11,440,624) (6,168,770) Sub-total Intangible Lease Assets—Net 38,758,059 34,725,822 Intangible Lease Liabilities (included in accrued and other Value of Below Market In-Place Leases (35,312,017) (33,370,217) Sub-total Intangible Lease Liabilities (35,312,017) (33,370,217) Accumulated Amortization 5,541,576 2,852,166 Sub-total Intangible Lease Liabilities—Net (29,770,441) (30,518,051) Total Intangible Assets and Liabilities—Net $ 8,987,618 $ 4,207,771 |
Schedule of amortization of intangible assets and liabilities | Year Ended Year Ended Year Ended 12/31/2017 12/31/2016 12/31/2015 ($000's) ($000's) ($000's) Depreciation and Amortization Expense $ 4,776 $ 2,696 $ 1,674 Increase to Income Properties Revenue (2,194) (2,240) (159) Net Amortization of Intangible Assets and Liabilities $ 2,582 $ 456 $ 1,515 |
Schedule of estimated future amortization and accretion of intangible lease assets and liabilities | Future Accretion Net Future Future to Income Amortization of Amortization Property Intangible Assets Year Ending December 31, Amount Revenue and Liabilities 2018 $ 5,340,302 $ (2,269,867) $ 3,070,435 2019 5,311,743 (2,264,743) 3,047,000 2020 4,870,322 (2,198,014) 2,672,308 2021 3,179,886 (2,348,869) 831,017 2022 2,561,959 (2,420,029) 141,930 Thereafter 15,387,811 (16,162,883) (775,072) Total $ 36,652,023 $ (27,664,405) $ 8,987,618 |
OTHER ASSETS (Tables)
OTHER ASSETS (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
OTHER ASSETS | |
Schedule of components of other assets | As of December 31, December 31, Income Property Tenant Receivables $ 895,476 $ 125,383 Income Property Straight-line Rent Adjustment 2,517,195 1,773,946 Income Property Lease Incentive 2,696,678 — Interest Receivable from Commercial Loan Investments 38,078 72,418 Cash Flow Hedge - Interest Rate Swap 606,621 416,590 Infrastructure Reimbursement Receivables 2,213,305 3,844,236 Golf Operations Receivables 349,220 325,510 Deferred Deal Costs 480,257 745,878 Prepaid Expenses, Deposits, and Other 3,174,299 2,165,127 Total Other Assets $ 12,971,129 $ 9,469,088 |
COMMON STOCK AND EARNINGS PER44
COMMON STOCK AND EARNINGS PER SHARE (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
COMMON STOCK AND EARNINGS PER SHARE | |
Schedule of computation of earnings per share | Year Ended December 31, 2017 December 31, 2016 December 31, 2015 Income Available to Common Shareholders: Net Income Attributable to Consolidated-Tomoka Land Co. $ 41,719,424 $ 16,251,248 $ 8,347,166 Weighted Average Shares Outstanding 5,538,859 5,680,165 5,804,655 Common Shares Applicable to Stock Options Using the Treasury Stock Method 40,933 13,697 25,423 Total Shares Applicable to Diluted Earnings Per Share 5,579,792 5,693,862 5,830,078 Per Share Information: Basic Net Income Attributable to Consolidated-Tomoka Land Co. $ 7.53 $ 2.86 $ 1.44 Diluted Net Income Attributable to Consolidated-Tomoka Land Co. $ 7.48 $ 2.85 $ 1.43 |
LONG-TERM DEBT (Tables)
LONG-TERM DEBT (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
LONG-TERM DEBT | |
Schedule of outstanding indebtedness, at face value | As of December 31, 2017, the Company’s outstanding indebtedness, at face value, was as follows: Face Maturity Interest Value Debt Date Rate Credit Facility $ 70,000,000 September 2021 30 ‑day LIBOR Mortgage Note Payable (originated with Wells Fargo) (1) 30,000,000 October 2034 4.330% Mortgage Note Payable (originated with Wells Fargo) (2) 25,000,000 April 2021 30 ‑day LIBOR 4.50% Convertible Senior Notes due 2020, net of discount 75,000,000 March 2020 4.500% Total Long-Term Face Value Debt $ 200,000,000 (1) Secured by the Company’s interest in six income properties. The mortgage loan carries a fixed rate of 4.33% per annum during the first ten years of the term, and requires payments of interest only during the first ten years of the loan. After the tenth anniversary of the effective date of the loan, the cash flows, as defined in the related loan agreement, generated by the underlying six income properties must be used to pay down the principal balance of the loan until paid off or until the loan matures. The loan is fully pre-payable after the tenth anniversary of the effective date of the loan. (2) Secured by the Company’s income property leased to Wells Fargo located in Raleigh, North Carolina. The mortgage loan has a 5-year term with two years interest only, and interest and a 25-year amortization for the balance of the term. The mortgage loan bears a variable rate of interest based on the 30-day LIBOR plus a rate of 190 basis points. The interest rate for this mortgage loan has been fixed through the use of an interest rate swap that fixed the rate at 3.17%. The mortgage loan can be prepaid at any time subject to the termination of the interest rate swap. |
Schedule of components of long-term debt | Long-term debt consisted of the following: December 31, 2017 December 31, 2016 Due Within Due Within Total One Year Total One Year Credit Facility $ 70,000,000 $ — $ 34,300,000 $ — Mortgage Note Payable (originated with UBS) — — 7,300,000 — Mortgage Note Payable (originated with Wells Fargo) 30,000,000 — 30,000,000 — Mortgage Note Payable (originated with Wells Fargo) 25,000,000 — 25,000,000 — 4.50% Convertible Senior Notes due 2020, net of discount 72,075,295 — 70,880,581 — Loan Costs, net of accumulated amortization (1,258,931) — (1,235,380) — Total Long-Term Debt $ 195,816,364 $ — $ 166,245,201 $ — |
Schedule of payments applicable to reduction of principal amounts | Year Ending December 31, Amount 2018 $ — 2019 — 2020 75,000,000 2021 95,000,000 2022 — Thereafter 30,000,000 Total Long-Term Debt - Face Value $ 200,000,000 |
Schedule of carrying value of long-term debt | The carrying value of long-term debt as of December 31, 2017 consisted of the following: Total Current Face Amount $ 200,000,000 Unamortized Discount on Convertible Debt (2,924,705) Loan Costs, net of accumulated amortization (1,258,931) Total Long-Term Debt $ 195,816,364 |
Schedule of interest expense on debt | Year Ended Year Ended Year Ended 12/31/2017 12/31/2016 12/31/2015 ($000's) ($000's) ($000's) Interest Expense $ 7,034 $ 6,804 $ 5,703 Amortization of Loan Costs 509 828 (1) 365 Amortization of Discount on Convertible Notes 1,195 1,121 852 Capitalized Interest (215) — — Total Interest Expense $ 8,523 $ 8,753 $ 6,920 Total Interest Paid $ 7,060 $ 6,779 $ 4,705 |
ACCRUED AND OTHER LIABILITIES (
ACCRUED AND OTHER LIABILITIES (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
ACCRUED AND OTHER LIABILITIES | |
Schedule of components of accrued and other liabilities | As of December 31, December 31, Golf Course Lease $ — $ 2,226,527 Golf $1 Round Surcharge 700,000 — Accrued Property Taxes 66,909 28,973 Reserve for Tenant Improvements 3,302,831 398,621 Accrued Construction Costs 1,360,950 856,947 Accrued Interest 1,194,681 1,220,990 Environmental Reserve and Restoration Cost Accrual 866,936 1,505,757 Other 2,668,219 2,430,082 Total Accrued and Other Liabilities $ 10,160,526 $ 8,667,897 |
DEFERRED REVENUE (Tables)
DEFERRED REVENUE (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
DEFERRED REVENUE | |
Schedule of components of deferred revenue | As of December 31, December 31, Deferred Oil Exploration Lease Revenue $ 585,675 $ 585,674 Prepaid Rent 1,126,408 1,068,972 Other Deferred Revenue 318,376 337,020 Total Deferred Revenue $ 2,030,459 $ 1,991,666 |
STOCK-BASED COMPENSATION (Table
STOCK-BASED COMPENSATION (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Summary of share activity for all equity and liability classified stock compensation | A summary of share activity for all equity and liability classified stock compensation during the year ended December 31, 2017, is presented below: Shares Vested / Shares Outstanding Granted Exercised Expired Forfeited Outstanding Type of Award at 1/1/2017 Shares Shares Shares Shares at 12/31/2017 Equity Classified - Performance Share Awards - Peer Group Market Condition Vesting — 12,635 — — — 12,635 Equity Classified - Market Condition Restricted Shares - Stock Price Vesting 69,500 — (7,750) (32,000) — 29,750 Equity Classified - Three Year Vest Restricted Shares 37,504 17,451 (17,298) — (267) 37,390 Equity Classified - Non-Qualified Stock Option Awards 113,500 — (23,500) — — 90,000 Liability Classified - Stock Options and Stock Appreciation Rights 11,000 — (6,000) (5,000) — — Total Shares 231,504 30,086 (54,548) (37,000) (267) 169,775 |
Summary of stock appreciation rights activity | Wtd. Avg. Remaining Contractual Aggregate Wtd. Avg. Term Intrinsic Liability-Classified Stock Appreciation Rights Shares Fair Value (Years) Value Outstanding at January 1, 2015 35,300 5.56 Granted — — Exercised (3,300) 12.19 Expired — — Forfeited (14,000) 4.84 Outstanding at December 31, 2015 18,000 2.64 Granted — — Exercised — — Expired (3,000) — Forfeited (4,000) 0.87 Outstanding at December 31, 2016 11,000 1.33 Granted — — Exercised (6,000) 3.84 Expired (5,000) — Forfeited — — Outstanding at December 31, 2017 — $ — — $ — Exercisable at December 31, 2017 — $ — — $ — |
Schedule of assumptions used in determining the fair value of stock options and stock appreciation rights | Assumptions at: December 31, 2017 December 31, 2016 December 31, 2015 Expected Volatility — % 14.13 % 29.40 % Expected Dividends — % 0.22 % 0.15 % Expected Term — years 0.61 years years Risk-Free Rate — % 0.66 % 0.75 % |
Schedule of amounts recognized for stock options, stock appreciation rights, and restricted stock | Year Ended December 31, 2017 December 31, 2016 December 31, 2015 Accelerated Charge for Stock-Based Compensation $ — $ 1,649,513 $ — Recurring Charge for Stock-Based Compensation 1,437,223 1,529,370 2,186,408 Total Cost of Share-Based Plans Charged Against Income Before Tax Effect $ 1,437,223 $ 3,178,883 $ 2,186,408 Income Tax Expense Recognized in Income $ (554,409) $ (1,226,254) $ (843,407) |
Peer Group Market Condition Vesting | |
Summary of performance share awards activity | A summary of activity during the years ended December 31, 2017, 2016, and 2015 is presented below: Wtd. Avg. Performance Shares with Market Conditions Shares Fair Value Outstanding at January 1, 2015 — $ — Granted — — Vested — — Expired — — Forfeited — — Outstanding at December 31, 2015 — $ — Granted — — Vested — — Expired — — Forfeited — — Outstanding at December 31, 2016 — $ — Granted 12,635 55.66 Vested — — Expired — — Forfeited — — Outstanding at December 31, 2017 12,635 $ 55.66 |
Summary of nonvested restricted stock award activity | A summary of activity during the years ended December 31, 2017, 2016, and 2015 is presented below: Wtd. Avg. Grant Date Market Condition Non-Vested Restricted Shares Shares Fair Value Outstanding at January 1, 2015 5,067 $ 23.13 Granted — — Vested (2,034) 22.80 Expired — — Forfeited (633) 22.80 Outstanding at December 31, 2015 2,400 $ 23.42 Granted — — Vested (2,300) 23.42 Expired — — Forfeited (100) 23.42 Outstanding at December 31, 2016 — $ — Granted — — Vested — — Expired — — Forfeited — — Outstanding at December 31, 2017 — $ — |
Stock Price Vesting | |
Summary of nonvested restricted stock award activity | A summary of the activity for these awards during the years ended December 31, 2017, 2016, and 2015 is presented below: Wtd. Avg. Market Condition Non-Vested Restricted Shares Shares Fair Value Outstanding at January 1, 2015 40,500 $ 15.55 Granted 97,000 36.85 Vested — — Expired — — Forfeited — — Outstanding at December 31, 2015 137,500 $ 30.58 Granted 4,000 38.98 Vested — — Expired — — Forfeited (72,000) 34.46 Outstanding at December 31, 2016 69,500 $ 27.03 Granted — — Vested (7,750) 34.30 Expired (32,000) 14.08 Forfeited — — Outstanding at December 31, 2017 29,750 $ 39.07 |
Three-Year Vesting | |
Summary of nonvested restricted stock award activity | A summary of activity for these awards during the years ended December 31, 2017, 2016, and 2015, is presented below: Wtd. Avg. Fair Value Three Year Vest Non-Vested Restricted Shares Shares Per Share Outstanding at January 1, 2015 14,200 36.08 Granted 19,700 55.93 Vested (4,734) 36.08 Expired — — Forfeited (2,266) 46.59 Outstanding at December 31, 2015 26,900 49.73 Granted 21,100 44.88 Vested (10,363) 47.89 Expired — — Forfeited (133) 46.08 Outstanding at December 31, 2016 37,504 47.53 Granted 17,451 55.06 Vested (17,298) 46.70 Expired — — Forfeited (267) 52.51 Outstanding at December 31, 2017 37,390 $ 51.39 |
Amended and Restated 2010 Equity Incentive Plan | |
Summary of activity for stock option awards | A summary of the activity for these awards during the years ended December 31, 2017, 2016, and 2015, is presented below: Wtd. Avg. Remaining Contractual Aggregate Wtd. Avg. Term Intrinsic Non-Qualified Stock Option Awards Shares Ex. Price (Years) Value Outstanding at January 1, 2015 84,765 $ 34.39 Granted 70,000 56.43 Exercised (30,155) 30.24 Expired — — Forfeited (7,760) 34.95 Outstanding at December 31, 2015 116,850 48.63 Granted 40,000 55.62 Exercised (3,350) 34.95 Expired — — Forfeited (40,000) 55.62 Outstanding at December 31, 2016 113,500 49.03 Granted — — Exercised (23,500) 34.95 Expired — — Forfeited — — Outstanding at December 31, 2017 90,000 $ 52.71 6.98 $ 971,400 Exercisable at December 31, 2016 76,600 $ 45.94 1.87 $ 573,181 Exercisable at December 31, 2017 73,000 $ 51.94 6.88 $ 843,968 |
Summary of non-vested stock option awards | A summary of the non-vested options for these awards during the years ended December 31, 2017, 2016, and 2015, is presented below: Fair Value of Shares Non-Qualified Stock Option Awards Shares Vested Non-Vested at January 1, 2015 47,570 Granted 70,000 Vested (21,550) $ 783,764 Expired — Forfeited (7,760) Non-Vested at December 31, 2015 88,260 Granted 40,000 Vested (51,360) $ 2,643,088 Expired — Forfeited (40,000) Non-Vested at December 31, 2016 36,900 Granted — Vested (19,900) $ 1,094,066 Expired — Forfeited — Non-Vested at December 31, 2017 17,000 |
2001 Stock Option Plan | |
Summary of activity for stock option awards | Wtd. Avg. Remaining Contractual Aggregate Wtd. Avg. Term Intrinsic Liability-Classified Stock Options Shares Ex. Price (Years) Value Outstanding at January 1, 2015 35,300 62.47 Granted — — Exercised (3,300) 33.16 Expired — — Forfeited (14,000) 66.54 Outstanding at December 31, 2015 18,000 64.69 Granted — — Exercised — — Expired (3,000) 67.27 Forfeited (4,000) 64.99 Outstanding at December 31, 2016 11,000 63.87 Granted — — Exercised (6,000) 52.73 Expired (5,000) 52.73 Forfeited — — Outstanding at December 31, 2017 — $ — — $ — Exercisable at December 31, 2017 — $ — — $ — |
INCOME TAXES (Tables)
INCOME TAXES (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
INCOME TAXES | |
Summary of provisions for income tax benefit (expense) | 2017 2016 2015 Current Deferred Current Deferred Current Deferred Federal $ 794,174 $ 8,317,453 $ (159,596) $ (10,740,617) $ 479,671 $ (5,607,970) State 70,384 753,255 (311,525) (625,116) 185,584 (326,389) Total $ 864,558 $ 9,070,708 $ (471,121) $ (11,365,733) $ 665,255 $ (5,934,359) |
Summary of deferred income tax assets (liabilities) | Deferred Tax 2017 2016 Deferred Income Tax Assets Depreciation $ 2,073,439 $ 2,475,898 Intangible Lease Liabilities 7,512,629 11,714,651 Impairment Reserves 1,139,918 2,085,808 Stock Options and Restricted Stock 883,725 1,438,292 Net Operating Loss Carryforward 266,036 — Capital Loss Carryforward 20,750 — Deferred Oil Lease Income 148,439 225,924 Deferred Lease Expense — 858,882 Other - Net 60,480 217,887 Gross Deferred Income Tax Assets 12,105,416 19,017,342 Less - Valuation Allowance (272,966) (415,453) Net Deferred Income Tax Assets 11,832,450 18,601,889 Deferred Income Tax Liabilities Sales of Real Estate (52,720,764) (68,358,404) Discount on Equity Component of Convertible Debt (421,895) (904,422) Basis Difference in Joint Venture (224,715) (342,015) Interest Rate Swap (452,873) (255,891) Deferred Revenue (Net of Straight-line Rent Adjustments) (226,673) (105,729) Other - Net (79,394) — Total Deferred Income Tax Liabilities (54,126,314) (69,966,461) Net Deferred Income Tax Liabilities $ (42,293,864) $ (51,364,572) |
Schedule of reconciliation of income tax computed at the federal statutory rate | Year ended December 31, 2017 2016 2015 Income Tax (Expense) Benefit Computed at Federal Statutory Rate $ (10,528,124) $ (9,219,942) $ (4,481,029) Increase (Decrease) Resulting from: State Income Tax, Net of Federal Income Tax Benefit (1,703,805) (1,693,578) (755,481) Income Tax on Permanently Non-Deductible Items 66,015 (1,015,936) — Change in Corporate Federal Tax Rate 22,249,536 — — Other Reconciling Items (148,356) 92,602 (32,594) Benefit (Expense) for Income Taxes $ 9,935,266 $ (11,836,854) $ (5,269,104) |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
COMMITMENTS AND CONTINGENCIES | |
Schedule of minimum future rental payments under non-cancelable operating leases having remaining terms in excess of one year | Year Ending December 31, Amounts 2018 $ 150,689 2019 146,334 2020 71,804 2021 5,740 2022 — 2023 and thereafter (cumulative) — Total $ 374,567 |
Schedule of minimum future rental receipts under non-cancelable operating leases having remaining terms in excess of one year | Year Ending December 31, Amounts 2018 $ 27,723,892 2019 27,062,887 2020 25,829,071 2021 22,671,393 2022 21,043,187 2023 and thereafter (cumulative) 94,483,824 Total $ 218,814,254 |
Schedule of pipeline of potential land sales transactions | As of February 28, 2018, the Company’s pipeline of potential land sales transactions, including the terms of an executed non-binding term sheet to form a joint venture with an institutional investor to establish a mitigation bank on a parcel of our land (the “Mitigation Bank”), included the following eighteen potential transactions with sixteen different buyers, representing more than 6,000 acres or approximately 75% of our land holdings: No. of Amount Price Estimated Transaction (Buyer) Acres ($000's) per Acre Timing 1 Commercial/Retail - O'Connor - East of I-95 (2) 123 $ 29,250 $ '18 - '19 2 Residential (AR) - Minto Communities - West of I-95 1,614 26,500 Q4 '18 3 Residential (SF) - ICI Homes - West of I-95 1,016 21,000 '19 4 Mitigation Bank - Term Sheet - West of I-95 (1) 2,492 15,000 Q2 '18 5 Mixed-Use Retail - North American - East of I-95 (5) 35 14,362 409,000 Q4 '18 6 Commercial/Retail - Buc'ees - East of I-95 (2) 35 14,000 Q2 '18 7 Residential (Multi-Family) - East of I-95 (3) 45 5,200 Q3 '18 & '20 8 Distribution/Warehouse - VanTrust - East of I-95 71 5,000 '19 9 Commercial/Retail - East of I-95 20 4,250 Q4 '18 - '19 10 Residential (SF) - West of I-95 (4) 200 3,324 Q4 '18 & '20 11 Commercial/Distribution - VanTrust - East of I-95 26 3,215 Q4 '18 - '19 12 Specialty Grocer - East of I-95 9 2,790 Q4 '18 13 Auto Dealership - West of I-95 13 2,000 Q3 '18 14 Commercial (RV) - West of I-95 164 1,900 '19 15 Residential (SF) - ICI Homes - West of I-95 146 1,400 Q4 '18 16 Commercial/Retail - East of I-95 8 782 Q4 '18 17 Commercial/Retail - East of I-95 6 625 Q4 '18 18 Commercial/Retail - West of I-95 19 285 Q4 '18 Total (Average) 6,042 $ 150,883 $ (1) The amount for the Mitigation Bank represents the amount in the term sheet for buyer’s acquisition of approximately 70% of the joint venture that owns the Mitigation Bank, with the Company retaining 30%. (2) Land sales transactions which require the Company to incur the cost to provide the requisite mitigation credits necessary for obtaining the applicable regulatory permits for the buyer, with such costs representing either our basis in the credits that we own, or potentially up to 5% - 10% of the contract amount noted. (3) The acres and amount include the buyer’s option to acquire approximately 19 acres for approximately $2.0 million, in addition to the base contract of approximately 26 acres for approximately $3.2 million. (4) The acres and amount include the buyer’s option to acquire approximately 71 acres for approximately $574,000, in addition to the base contract of approximately 129 acres for approximately $2.75 million. (5) Pursuant to the contract, amount includes the reimbursement of infrastructure costs incurred by the Company for Tomoka Town Center plus interest accrued as of December 31, 2017. |
BUSINESS SEGMENT DATA (Tables)
BUSINESS SEGMENT DATA (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
BUSINESS SEGMENT DATA | |
Schedule of operations in different segments | Year Ended December 31, 2017 December 31, 2016 December 31, 2015 Revenues: Income Properties $ 31,406,930 $ 25,092,484 $ 19,041,111 Commercial Loan Investments 2,052,689 2,588,235 2,691,385 Real Estate Operations 52,522,555 38,144,347 15,942,894 Golf Operations 5,095,313 5,190,394 5,243,485 Agriculture and Other Income 334,804 59,401 78,805 Total Revenues $ 91,412,291 $ 71,074,861 $ 42,997,680 Operating Income: Income Properties $ 24,489,187 $ 19,887,621 $ 15,385,176 Commercial Loan Investments 2,052,689 2,588,235 2,691,385 Real Estate Operations 35,161,533 23,263,036 11,650,370 Golf Operations (863,575) (396,683) (349,600) Agriculture and Other Income 238,655 (107,368) (147,749) General and Corporate Expense (20,809,180) (7,915,254) (8,960,273) Total Operating Income $ 40,269,309 $ 37,319,587 $ 20,269,309 Depreciation and Amortization: Income Properties $ 12,272,265 $ 7,872,689 $ 4,898,803 Golf Operations 349,261 266,074 263,335 Agriculture and Other 42,433 56,654 50,759 Total Depreciation and Amortization $ 12,663,959 $ 8,195,417 $ 5,212,897 Capital Expenditures: Income Properties $ 92,125,062 $ 92,434,774 $ 84,261,324 Commercial Loan Investments 3,000,000 — 15,394,879 Real Estate Operations ($5,744,636 Contributed by Consolidated VIE in 2015) — — 11,489,272 Golf Operations 2,373,894 95,513 109,505 Agriculture and Other 128,716 19,881 38,714 Total Capital Expenditures $ 97,627,672 $ 92,550,168 $ 111,293,694 As of December 31, 2017 December 31, 2016 Identifiable Assets: Income Properties $ 388,602,721 $ 302,757,565 Commercial Loan Investments 11,963,777 24,032,885 Real Estate Operations 43,296,528 58,868,298 Golf Operations 6,262,634 3,675,842 Agriculture and Other 16,004,718 19,288,836 Total Assets $ 466,130,378 $ 408,623,426 |
QUARTERLY FINANCIAL DATA (Table
QUARTERLY FINANCIAL DATA (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
QUARTERLY FINANCIAL DATA | |
Schedule of quarterly financial data | March 31, June 30, September 30, December 31, 2017 2016 2017 2016 2017 2016 2017 2016 Revenues Income Properties $ 7,073,240 $ 6,429,241 $ 7,565,007 $ 6,033,082 $ 7,928,258 $ 6,021,331 $ 8,840,425 $ 6,608,830 Interest Income from Commercial Loan Investments 536,489 881,245 553,159 635,050 637,801 534,212 325,240 537,728 Real Estate Operations 29,474,460 9,560,898 13,257,355 4,774,620 2,926,406 4,643,646 6,864,334 19,165,183 Golf Operations 1,474,944 1,464,359 1,383,513 1,412,196 797,420 1,001,368 1,439,436 1,312,471 Agriculture and Other Income 154,151 18,692 78,749 18,990 90,717 10,388 11,187 11,331 Total Revenues 38,713,284 18,354,435 22,837,783 12,873,938 12,380,602 12,210,945 17,480,622 27,635,543 Direct Cost of Revenues Income Properties (1,411,713) (1,176,707) (1,629,515) (1,204,040) (1,715,516) (1,430,642) (2,160,999) (1,393,474) Real Estate Operations (9,156,849) (2,257,041) (5,792,529) (1,124,641) (459,169) (1,257,183) (2,071,650) (10,242,446) Golf Operations (1,498,678) (1,404,588) (1,401,919) (1,447,176) (1,272,647) (1,302,920) (1,785,644) (1,432,393) Agriculture and Other Income (40,437) (48,051) (30,536) (52,654) (18,874) (52,894) (6,302) (13,170) Total Direct Cost of Revenues (12,107,677) (4,886,387) (8,854,499) (3,828,511) (3,466,206) (4,043,639) (6,024,595) (13,081,483) General and Administrative Expenses (3,220,147) (4,797,457) (2,727,187) (1,899,126) (1,995,512) (1,821,827) (2,309,764) (1,779,467) Impairment Charges — (209,908) — (1,970,822) — — — — Depreciation and Amortization (2,762,575) (2,067,367) (3,215,690) (1,805,559) (3,161,169) (1,945,460) (3,524,525) (2,377,031) Gain (Loss) on Disposition of Assets — — — 1,362,948 (266) 11,479,490 304 (83,668) Land Lease Income 2,226,526 — — — — — — — Total Operating Expenses (15,863,873) (11,961,119) (14,797,376) (8,141,070) (8,623,153) 3,668,564 (11,858,580) (17,321,649) Operating Income 22,849,411 6,393,316 8,040,407 4,732,868 3,757,449 15,879,509 5,622,042 10,313,894 Investment Income (Loss) 9,183 (566,384) 8,524 2,691 9,724 2,531 10,554 31,181 Interest Expense (2,061,891) (2,091,766) (2,144,176) (2,154,437) (2,073,299) (2,454,390) (2,243,770) (2,052,745) Income Before Income Tax Benefit (Expense) 20,796,703 3,735,166 5,904,755 2,581,122 1,693,874 13,427,650 3,388,826 8,292,330 Income Tax Benefit (Expense) (8,050,311) (2,342,601) (2,225,847) (1,000,480) (726,974) (5,281,646) 20,938,398 (3,212,127) Net Income 12,746,392 1,392,565 3,678,908 1,580,642 966,900 8,146,004 24,327,224 5,080,203 Less: Net Loss (Income) Attributable to Noncontrolling Interest in Consolidated VIE — 32,153 — (10,199) — 15,010 14,870 Net Income Attributable to Consolidated-Tomoka Land Co. $ 12,746,392 $ 1,424,718 $ 3,678,908 $ 1,570,443 $ 966,900 $ 8,161,014 $ 24,327,224 $ 5,095,073 Per Share Information: Basic Net Income Attributable to Consolidated-Tomoka Land Co. $ 2.28 $ 0.25 $ 0.67 $ 0.28 $ 0.18 $ 1.44 $ 4.42 $ 0.91 Diluted Net Income Attributable to Consolidated-Tomoka Land Co. $ 2.27 $ 0.25 $ 0.66 $ 0.28 $ 0.18 $ 1.44 $ 4.38 $ 0.90 |
SUMMARY OF SIGNIFICANT ACCOUN53
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - NATURE OF OPERATIONS (Details) ft² in Millions | Feb. 21, 2018property | Dec. 31, 2017ft²arestaurantitemstateloanproperty | Jan. 31, 2018arestaurant | Sep. 30, 2017restaurant | Dec. 31, 2016a |
Land | |||||
Description of business | |||||
Number under lease | item | 19 | ||||
Commercial loans | |||||
Description of business | |||||
Number of mortgage loan investments | loan | 2 | ||||
Commercial | |||||
Description of business | |||||
Number of real estate properties | 40 | 37 | |||
Number of states in which entity operates | state | 12 | ||||
Gross leasable space | ft² | 2.1 | ||||
Single-tenant | |||||
Description of business | |||||
Number of real estate properties | 29 | 26 | |||
Multi-tenant | |||||
Description of business | |||||
Number of real estate properties | 11 | ||||
Land Parcel - Beachfront Property | |||||
Description of business | |||||
Acres | a | 6 | 6 | 6 | ||
Land Parcel - Beachfront Property | Restaurant property | |||||
Description of business | |||||
Number under lease | restaurant | 2 | 2 | 2 | ||
Daytona Beach, FL | Undeveloped land | |||||
Description of business | |||||
Acres | a | 8,100 | ||||
Subsequent Event | Aspen, Colorado | Commercial | Master lease | |||||
Description of business | |||||
Lease term | 20 years |
SUMMARY OF SIGNIFICANT ACCOUN54
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - RESTRICTED CASH and INVESTMENT SECURITIES (Details) | Jul. 31, 2017USD ($) | Jul. 31, 2017USD ($) | Feb. 28, 2017Transaction | Dec. 31, 2015Transaction | Dec. 31, 2013Transaction | Dec. 31, 2015Transaction | Dec. 31, 2017USD ($)Transactionitemproperty | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) |
Restricted Cash | |||||||||
Restricted Cash | $ 6,508,131 | $ 9,855,469 | |||||||
Number of closed land transactions | Transaction | 2 | ||||||||
Mortgage loan originated | 3,000,000 | $ 15,394,878 | |||||||
Investment Securities | |||||||||
Other-than-temporary impairment charge | 0 | 0 | 59,553 | ||||||
Loss from disposition of Investment Securities | 575,567 | (163,189) | |||||||
Investment Securities remaining | 0 | $ 0 | |||||||
Investment Income (Loss) | |||||||||
Investment Securities | |||||||||
Other-than-temporary impairment charge | $ 60,000 | ||||||||
First mortgage loan | |||||||||
Restricted Cash | |||||||||
Mortgage loan originated | $ 3,000,000 | $ 3,000,000 | |||||||
Escrow deposit to be reinvested through like-kind exchange structure | |||||||||
Restricted Cash | |||||||||
Restricted Cash | 5,600,000 | ||||||||
Restricted cash, escrow deposit related to land transactions | |||||||||
Restricted Cash | |||||||||
Restricted Cash | $ 646,000 | ||||||||
Number of separate escrow accounts | item | 3 | ||||||||
Number of separate land transactions | Transaction | 3 | ||||||||
Number of closed land transactions | Transaction | 1 | 1 | 1 | ||||||
Restricted cash reserve for interest and property taxes for first mortgage loan investment | |||||||||
Restricted Cash | |||||||||
Restricted Cash | $ 127,000 | ||||||||
Capital replacement reserve account | |||||||||
Restricted Cash | |||||||||
Restricted Cash | $ 160,000 | ||||||||
Number of real estate properties in financing | property | 6 |
SUMMARY OF SIGNIFICANT ACCOUN55
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - DERIVATIVE FINANCIAL INSTRUMENTS (Details) - derivative | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Put Options | |||
DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITY | |||
Derivatives outstanding | 0 | 0 | 0 |
SUMMARY OF SIGNIFICANT ACCOUN56
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - COMMERCIAL LOAN INVESTMENTS and ACCOUNTS RECEIVABLE (Details) | 3 Months Ended | ||
Dec. 31, 2015Transaction | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($) | |
Commercial Loan Investment Impairment | |||
Allowance for impairment of loans | $ 0 | $ 0 | |
Accounts Receivable | |||
Receivables related to tenant reimbursable expenses | 895,476 | 125,383 | |
Accounts receivable related to golf operations | 349,220 | 325,510 | |
Number of closed land transactions | Transaction | 2 | ||
Allowance for doubtful accounts | 0 | 0 | |
Other Assets | |||
Accounts Receivable | |||
Receivables related to tenant reimbursable expenses | 895,000 | 125,000 | |
Accounts receivable related to real estate operations | 2,200,000 | 3,800,000 | |
Accounts receivable related to golf operations | $ 349,000 | $ 326,000 |
SUMMARY OF SIGNIFICANT ACCOUN57
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - PROPERTY, PLANT, AND EQUIPMENT and GOLF OPERATIONS (Details) | 12 Months Ended | ||
Dec. 31, 2017USD ($)itemproperty | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | |
PROPERTY, PLANT, AND EQUIPMENT | |||
Depreciation | $ | $ 7,900,000 | $ 5,500,000 | $ 3,500,000 |
Interest capitalized | $ | $ 215,000 | $ 0 | $ 0 |
Golf Operations | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Number of golf courses | property | 2 | ||
Number of holes to the golf course | item | 18 | ||
Number of holes to the golf course practice facility | item | 3 | ||
Golf course and clubhouse facility membership period | 12 months | ||
Golf Buildings and Improvements | Minimum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 10 years | ||
Golf Buildings and Improvements | Maximum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 43 years | ||
Golf Equipment | Minimum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 3 years | ||
Golf Equipment | Maximum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 10 years | ||
Income Properties Buildings and Improvements | Minimum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 5 years | ||
Income Properties Buildings and Improvements | Maximum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 55 years | ||
Other Furnishings and Equipment | Minimum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 3 years | ||
Other Furnishings and Equipment | Maximum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 10 years | ||
Agriculture Equipment | Minimum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 10 years | ||
Agriculture Equipment | Maximum | |||
PROPERTY, PLANT, AND EQUIPMENT | |||
Useful lives for property, plant, and equipment | 20 years |
SUMMARY OF SIGNIFICANT ACCOUN58
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - STOCK-BASED COMPENSATION (Details) - shares | Apr. 23, 2014 | Apr. 30, 2011 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2009 |
STOCK-BASED COMPENSATION | |||||
Stock options and stock appreciation rights outstanding (in shares) | 169,775 | 231,504 | |||
2001 Stock Option Plan | |||||
STOCK-BASED COMPENSATION | |||||
Shares authorized for issuance | 500,000 | ||||
Amended and Restated 2010 Equity Incentive Plan | |||||
STOCK-BASED COMPENSATION | |||||
Shares authorized for issuance | 450,000 | 450,000 | |||
Number of additional shares authorized | 240,000 | ||||
Maximum award per participant | 50,000 | ||||
Period after adoption that plan expires | 10 years | ||||
Stock Option Awards | 2001 Stock Option Plan | |||||
STOCK-BASED COMPENSATION | |||||
Awards available for issue ( in shares) | 0 | ||||
Vesting period | 5 years | ||||
Period of expiration from grant date | 10 years | ||||
Stock Options and Stock Appreciation Rights | 2001 Stock Option Plan | |||||
STOCK-BASED COMPENSATION | |||||
Stock options and stock appreciation rights outstanding (in shares) | 11,000 |
SUMMARY OF SIGNIFICANT ACCOUN59
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - INCOME TAXES (Details) | Dec. 31, 2017USD ($) |
Income Taxes | |
Reserves for uncertain income tax positions | $ 0 |
SUMMARY OF SIGNIFICANT ACCOUN60
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONCENTRATION OF CREDIT RISK (Details) | 12 Months Ended |
Dec. 31, 2017 | |
Segment square footage | Geographic Concentration Risk | Income Properties | State of Florida | |
CONCENTRATION OF CREDIT RISK | |
Concentration risk percentage | 29.00% |
INCOME PROPERTIES - 2017 Acquis
INCOME PROPERTIES - 2017 Acquisitions (Details) | 12 Months Ended |
Dec. 31, 2017USD ($)property | |
Amount allocated of total acquisition cost | |
Weighted average amortization period of intangible assets | 13 years |
Weighted average amortization period of intangible liabilities | 13 years |
2017 acquisitions of income property subject to a lease | |
Acquisitions of Income Properties | |
Number of real estate properties | property | 10 |
2017 acquisitions of income property subject to a lease | Commercial | |
Acquisitions of Income Properties | |
Purchase price | $ 79,790,000 |
Aggregate acquisition cost including capitalized acquisition costs | $ 80,600,000 |
Amount allocated of total acquisition cost | |
Weighted average amortization period of intangible assets | 8 years 10 months 24 days |
Weighted average amortization period of intangible liabilities | 8 years 10 months 24 days |
2017 acquisitions of income property subject to a lease | Commercial | Nonrecurring basis | |
Amount allocated of total acquisition cost | |
Land | $ 28,000,000 |
Buildings and improvements | 45,200,000 |
Intangible assets pertaining to the in-place lease value, leasing fees and above market lease value | 9,300,000 |
Intangible liabilities for below market lease value | $ 1,900,000 |
2017 acquisitions of income property subject to a lease | Single-tenant | |
Acquisitions of Income Properties | |
Number of real estate properties | property | 4 |
2017 acquisitions of income property subject to a lease | Multi-tenant | |
Acquisitions of Income Properties | |
Number of real estate properties | property | 2 |
INCOME PROPERTIES - 2017 Proper
INCOME PROPERTIES - 2017 Properties Acquired (Details) - 2017 acquisitions of income property subject to a lease | 12 Months Ended |
Dec. 31, 2017USD ($)ft²a | |
Commercial | |
Description of properties acquired | |
Square-Feet | 440,383 |
Purchase price | $ | $ 79,790,000 |
Remaining Lease Term | 8 years 10 months 24 days |
Sarasota, FL | Single-tenant | |
Description of properties acquired | |
Square-Feet | 18,120 |
Acres | a | 1.2 |
Purchase price | $ | $ 4,075,000 |
Percentage Leased | 100.00% |
Remaining Lease Term | 5 years |
Fort Worth, TX | Multi-tenant | |
Description of properties acquired | |
Square-Feet | 136,185 |
Acres | a | 10.3 |
Purchase price | $ | $ 15,000,000 |
Percentage Leased | 96.00% |
Remaining Lease Term | 4 years 1 month 6 days |
Saugus, MA | Single-tenant | |
Description of properties acquired | |
Square-Feet | 22,500 |
Acres | a | 2.6 |
Purchase price | $ | $ 6,315,000 |
Percentage Leased | 100.00% |
Remaining Lease Term | 11 years 9 months 18 days |
Brandon, FL | Commercial | |
Description of properties acquired | |
Acres | a | 5.3 |
Purchase price | $ | $ 14,650,000 |
Percentage Leased | 100.00% |
Remaining Lease Term | 13 years 10 months 24 days |
Brandon, FL | Single-tenant | |
Description of properties acquired | |
Square-Feet | 45,000 |
Brandon, FL | Multi-tenant | |
Description of properties acquired | |
Square-Feet | 6,715 |
Hillsboro, OR | Single-tenant | |
Description of properties acquired | |
Square-Feet | 211,863 |
Acres | a | 18.9 |
Purchase price | $ | $ 39,750,000 |
Percentage Leased | 100.00% |
Remaining Lease Term | 8 years 2 months 12 days |
INCOME PROPERTIES - 2017 Dispos
INCOME PROPERTIES - 2017 Dispositions (Details) | 12 Months Ended |
Dec. 31, 2017property | |
Sold | 2017 dispositions of income property subject to a lease | |
Dispositions of Income Properties | |
Number of properties in the disposal group | 0 |
INCOME PROPERTIES - Rent and Le
INCOME PROPERTIES - Rent and Lease Information (Details) - Multi-tenant | Apr. 07, 2017 | Dec. 31, 2017ft²tenant |
The Grove of Winter Park | ||
Income properties | ||
Square-Feet | 112,000 | |
Property leased (as a percent) | 63.00% | |
Number of tenants | tenant | 11 | |
24 Hour Fitness | ||
Income properties | ||
Lessor, Operating Lease, Term of Contract | 15 years | |
Square-Feet | 40,000 | |
Percentage of the total area of real estate property leased by tenant | 36.00% |
INCOME PROPERTIES - 2016 Acquis
INCOME PROPERTIES - 2016 Acquisitions (Details) $ in Millions | 12 Months Ended | |
Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($)property | |
Acquisitions of Income Properties | ||
Amount allocated to below market lease value | $ 1.9 | |
Weighted average amortization period of intangible assets | 13 years | |
Weighted average amortization period of intangible liabilities | 13 years | |
2016 acquisitions | ||
Acquisitions of Income Properties | ||
Amount allocated to intangible assets | $ 20 | |
Amount allocated to below market lease value | $ 1.1 | |
2016 acquisitions | Commercial | ||
Acquisitions of Income Properties | ||
Number of income properties acquired | property | 10 | |
Aggregate purchase of income properties | $ 86.7 | |
Weighted average amortization period of intangible assets | 14 years 3 months 18 days | |
Weighted average amortization period of intangible liabilities | 14 years 3 months 18 days | |
2016 acquisitions | Single-tenant | ||
Acquisitions of Income Properties | ||
Number of income properties acquired | property | 7 | |
2016 acquisitions | Multi-tenant | ||
Acquisitions of Income Properties | ||
Number of income properties acquired | property | 3 | |
2016 acquisitions | Land | ||
Acquisitions of Income Properties | ||
Amount allocated to land, buildings and improvements | $ 40.4 | |
2016 acquisitions | Building and building improvements | ||
Acquisitions of Income Properties | ||
Amount allocated to land, buildings and improvements | $ 27.4 |
INCOME PROPERTIES - 2016 Dispos
INCOME PROPERTIES - 2016 Dispositions and Impairment Charges (Details) - Sold - 2016 dispositions of income property subject to a lease $ in Millions | 12 Months Ended |
Dec. 31, 2016USD ($)property | |
Dispositions of Income Properties | |
Number of properties in the disposal group | property | 19 |
Sales price | $ 74.3 |
Gain on Sale | 12.8 |
Impairment charge | $ 1.2 |
INCOME PROPERTIES - 2015 Acquis
INCOME PROPERTIES - 2015 Acquisitions (Detail) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($)property | |
Acquisitions | |||
Aggregate purchase price | $ 49,926,604 | $ 76,034,452 | |
Recognized assets and liabilities | |||
Weighted average amortization period of intangible assets | 13 years | ||
Weighted average amortization period of intangible liabilities | 13 years | ||
2015 Acquisitions | |||
Acquisitions | |||
Number of acquisitions | property | 4 | ||
Purchase price | $ 76,500,000 | ||
Aggregate purchase price | 76,400,000 | ||
Recognized assets and liabilities | |||
Land | 17,100,000 | ||
Buildings and improvements | 78,900,000 | ||
Intangible assets | 12,100,000 | ||
Intangible liabilities | $ 31,600,000 | ||
Weighted average amortization period of intangible assets | 15 years 8 months 12 days | ||
Weighted average amortization period of intangible liabilities | 15 years 8 months 12 days | ||
2015 Acquisitions | Single-tenant | |||
Acquisitions | |||
Number of acquisitions | property | 2 | ||
2015 Acquisitions | Multi-tenant | |||
Acquisitions | |||
Number of acquisitions | property | 1 | ||
2015 Acquisitions | Vacant Parcel | |||
Acquisitions | |||
Number of acquisitions | property | 1 |
INCOME PROPERTIES - 2015 Dispos
INCOME PROPERTIES - 2015 Dispositions and Impairments (Details) - Sold - 2015 dispositions of income property subject to a lease | 12 Months Ended |
Dec. 31, 2015USD ($)property | |
Dispositions of Income Properties | |
Number of properties in the disposal group | property | 6 |
Sales price | $ 24,300,000 |
Gain on Sale | 5,500,000 |
Impairment charge | $ 510,000 |
COMMERCIAL LOAN INVESTMENTS - P
COMMERCIAL LOAN INVESTMENTS - Portfolio Information (Details) | Dec. 31, 2017USD ($)loan | Oct. 23, 2017USD ($)loan | Jul. 31, 2017USD ($) | Jul. 31, 2017USD ($) | Dec. 31, 2017USD ($) | Dec. 31, 2015USD ($) | Sep. 30, 2017USD ($) |
Commercial loan investment portfolio | |||||||
Mortgage loan originated | $ 3,000,000 | $ 15,394,878 | |||||
Commercial loans | |||||||
Commercial loan investment portfolio | |||||||
Number of mortgage loan investments | loan | 2 | ||||||
Commercial loans | Performing | |||||||
Commercial loan investment portfolio | |||||||
Number of mortgage loan investments | loan | 2 | ||||||
Aggregate outstanding principal balance | $ 12,000,000 | $ 12,000,000 | |||||
Average remaining maturity | 6 months | ||||||
Interest Rate (as a percent) | 9.50% | ||||||
First mortgage loan | |||||||
Commercial loan investment portfolio | |||||||
Mortgage loan originated | $ 3,000,000 | $ 3,000,000 | |||||
Maturity extension period | 1 year | ||||||
Interest Rate (as a percent) | 11.00% | ||||||
Loan origination fee received | $ 60,000 | ||||||
Mezzanine loans | |||||||
Commercial loan investment portfolio | |||||||
Number of loans sold | loan | 2 | ||||||
Proceeds from loans sold | $ 15,100,000 | ||||||
Aggregate principal value | $ 15,000,000 |
COMMERCIAL LOAN INVESTMENTS - C
COMMERCIAL LOAN INVESTMENTS - Composition of Portfolio (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Commercial loan investment portfolio | ||
Original Face Amount | $ 11,960,467 | |
Carrying Value | 11,925,699 | |
Commercial loans | ||
Commercial loan investment portfolio | ||
Original Face Amount | 11,960,467 | $ 23,960,467 |
Current Face Amount | 11,960,467 | 23,960,467 |
Carrying Value | 11,925,699 | 23,960,467 |
Fixed–rate mezzanine | Commercial loans | ||
Commercial loan investment portfolio | ||
Original Face Amount | 5,000,000 | |
Current Face Amount | 5,000,000 | |
Carrying Value | $ 5,000,000 | |
Interest Rate (as a percent) | 12.00% | |
Fixed-rate first mortgage | Commercial loans | ||
Commercial loan investment portfolio | ||
Original Face Amount | 3,000,000 | |
Current Face Amount | 3,000,000 | |
Carrying Value | $ 2,965,232 | |
Interest Rate (as a percent) | 11.00% | |
Variable-rate B-Note Junior Mortgage | Commercial loans | ||
Commercial loan investment portfolio | ||
Original Face Amount | $ 8,960,467 | $ 8,960,467 |
Current Face Amount | 8,960,467 | 8,960,467 |
Carrying Value | $ 8,960,467 | $ 8,960,467 |
Variable-rate B-Note Junior Mortgage | Commercial loans | LIBOR | ||
Commercial loan investment portfolio | ||
Loans receivable basis spread on variable rate (as a percent) | 7.50% | 7.50% |
Variable–rate mezzanine | Commercial loans | ||
Commercial loan investment portfolio | ||
Original Face Amount | $ 10,000,000 | |
Current Face Amount | 10,000,000 | |
Carrying Value | $ 10,000,000 | |
Variable–rate mezzanine | Commercial loans | LIBOR | ||
Commercial loan investment portfolio | ||
Loans receivable basis spread on variable rate (as a percent) | 7.25% |
COMMERCIAL LOAN INVESTMENTS -71
COMMERCIAL LOAN INVESTMENTS - Carrying Value of Held for Investment and Loans Classified as Held for Sale (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Carrying value of the commercial loan investment portfolio | ||
Total Commercial Loan Investments | $ 11,925,699 | $ 23,960,467 |
Commercial loans | ||
Carrying value of the commercial loan investment portfolio | ||
Current Face Amount | 11,960,467 | 23,960,467 |
Unaccreted Origination Fees | (34,768) | |
Total Commercial Loan Investments | 11,925,699 | |
Loans classified as held for sale | ||
Loan investments classified as held for sale | $ 0 | $ 0 |
LAND AND DEVELOPMENT COSTS AN72
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS - Daytona Beach, Florida Land (Details) | Feb. 28, 2018a | Dec. 31, 2017apropertymi |
Expected | ||
Land and development costs and subsurface interests | ||
Area of land sales as a percentage of land holdings | 75.00% | |
Land sale acres | 6,042 | |
Undeveloped land | Daytona Beach, FL | ||
Land and development costs and subsurface interests | ||
Acres | 8,100 | |
Undeveloped land | Daytona Beach, FL | Property west of Interstate 95 | ||
Land and development costs and subsurface interests | ||
Acres | 7,000 | |
Distance of land owned along Interstate | mi | 6 | |
Undeveloped land | Daytona Beach, FL | Property west of Interstate 95 and north of Interstate 4 | ||
Land and development costs and subsurface interests | ||
Acres | 1,100 | |
Undeveloped land | Daytona Beach, FL | Property east of Interstate 95 | ||
Land and development costs and subsurface interests | ||
Acres | 1,100 | |
Distance of land owned along Interstate | mi | 6 | |
Undeveloped land, parcel one | Daytona Beach, FL | Property west of Interstate 95 and north of Interstate 4 | ||
Land and development costs and subsurface interests | ||
Acres | 850 | |
Undeveloped land, smaller parcels | Daytona Beach, FL | Property west of Interstate 95 and north of Interstate 4 | ||
Land and development costs and subsurface interests | ||
Number of land parcels | property | 3 |
LAND AND DEVELOPMENT COSTS AN73
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS - Land and Development Costs (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS | ||
Land and Development Costs | $ 32,625,857 | $ 39,681,558 |
Land, Timber, and Subsurface Interests | 6,851,840 | 12,273,720 |
Total Land and Development Costs | $ 39,477,697 | $ 51,955,278 |
LAND AND DEVELOPMENT COSTS AN74
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS - Real Estate Operations Revenues (Details) - USD ($) | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Land and development costs and subsurface interests | |||||||||||
Total Revenues | $ 17,480,622 | $ 12,380,602 | $ 22,837,783 | $ 38,713,284 | $ 27,635,543 | $ 12,210,945 | $ 12,873,938 | $ 18,354,435 | $ 91,412,291 | $ 71,074,861 | $ 42,997,680 |
Real Estate Operations | |||||||||||
Land and development costs and subsurface interests | |||||||||||
Land Sales Revenue | 45,472,000 | 11,871,000 | 4,276,000 | ||||||||
Tomoka Town Center - Percentage of Completion Revenue | 17,490,000 | 8,128,000 | |||||||||
Revenue from Reimbursement of Infrastructure Costs | 1,860,000 | 4,500,000 | |||||||||
Impact Fee and Mitigation Credit Sales | 2,126,000 | 2,220,000 | 463,000 | ||||||||
Subsurface Revenue | 3,048,000 | 1,802,000 | 3,003,000 | ||||||||
Fill Dirt and Other Revenue | 17,000 | 261,000 | 73,000 | ||||||||
Total Revenues | $ 6,864,334 | $ 2,926,406 | $ 13,257,355 | $ 29,474,460 | $ 19,165,183 | $ 4,643,646 | $ 4,774,620 | $ 9,560,898 | $ 52,522,555 | $ 38,144,347 | $ 15,942,894 |
LAND AND DEVELOPMENT COSTS AN75
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS - Tomoka Town Center (Details) | 3 Months Ended | 12 Months Ended | 24 Months Ended | ||||||||||
Dec. 31, 2017USD ($)ft²a | Sep. 30, 2017USD ($) | Jun. 30, 2017USD ($)a | Mar. 31, 2017USD ($) | Dec. 31, 2016USD ($) | Sep. 30, 2016USD ($) | Jun. 30, 2016USD ($) | Mar. 31, 2016USD ($) | Dec. 31, 2017USD ($)ft²a | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Dec. 31, 2016USD ($)a | Nov. 30, 2016ft² | |
Land and development costs and subsurface interests | |||||||||||||
Gross Sales Price | $ | $ 17,480,622 | $ 12,380,602 | $ 22,837,783 | $ 38,713,284 | $ 27,635,543 | $ 12,210,945 | $ 12,873,938 | $ 18,354,435 | $ 91,412,291 | $ 71,074,861 | $ 42,997,680 | ||
Infrastructure Reimbursement Receivables | $ | 2,213,305 | $ 3,844,236 | 2,213,305 | $ 3,844,236 | $ 3,844,236 | ||||||||
Tomoka Town Center | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Infrastructure Reimbursement Receivables | $ | $ 2,200,000 | $ 2,200,000 | |||||||||||
Tomoka Town Center | Land | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Acres | 235 | 235 | |||||||||||
Tomoka Town Center | Developable land | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Acres | 180 | 180 | |||||||||||
Tanger | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Area of real estate property | ft² | 350,000 | ||||||||||||
NADG retail power center | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Area of real estate property | ft² | 400,000 | 400,000 | |||||||||||
Tomoka Town Center Sales Agreements | Tomoka Town Center | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Gross Sales Price | $ | $ 21,400,000 | ||||||||||||
Acres sold | 99 | ||||||||||||
Third NADG Land Sale | Tomoka Town Center | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Acres sold | 19 | ||||||||||||
Fourth NADG Land Sale | Tomoka Town Center | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Acres sold | 27 | ||||||||||||
NADG Contract | Tomoka Town Center | Developable land | |||||||||||||
Land and development costs and subsurface interests | |||||||||||||
Acres | 35 | 35 |
LAND AND DEVELOPMENT COSTS AN76
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS - Land Sales and Impairments (Details) | Dec. 29, 2017USD ($)a$ / a | Oct. 13, 2017USD ($)a$ / a | Jun. 27, 2017USD ($)a$ / a | Apr. 25, 2017USD ($)a$ / a | Apr. 13, 2017USD ($)a$ / a | Apr. 05, 2017USD ($)a$ / a | Mar. 22, 2017USD ($)a$ / a | Feb. 10, 2017USD ($)a$ / a | Dec. 29, 2016USD ($)a$ / a | Dec. 22, 2016USD ($)a$ / a | Oct. 13, 2016USD ($)a$ / a | Sep. 27, 2016USD ($)a$ / a | Mar. 30, 2016USD ($)a$ / a | Feb. 12, 2016USD ($)a$ / a | Dec. 29, 2015USD ($)a$ / a | Dec. 23, 2015USD ($)a$ / a | Dec. 18, 2015USD ($)a$ / a | Nov. 12, 2015USD ($)a$ / a | Jun. 17, 2015USD ($)a$ / a | Jun. 01, 2015USD ($)a$ / a | Dec. 31, 2017USD ($) | Sep. 30, 2017USD ($) | Jun. 30, 2017USD ($) | Mar. 31, 2017USD ($) | Dec. 31, 2016USD ($) | Sep. 30, 2016USD ($) | Jun. 30, 2016USD ($) | Mar. 31, 2016USD ($) | Dec. 31, 2017USD ($)a$ / a | Dec. 31, 2016USD ($)a$ / a | Dec. 31, 2015USD ($)a$ / a |
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
Gross Sales Price | $ 17,480,622 | $ 12,380,602 | $ 22,837,783 | $ 38,713,284 | $ 27,635,543 | $ 12,210,945 | $ 12,873,938 | $ 18,354,435 | $ 91,412,291 | $ 71,074,861 | $ 42,997,680 | ||||||||||||||||||||
Impairment charges | $ 1,970,822 | $ 209,908 | 0 | 2,180,730 | 510,041 | ||||||||||||||||||||||||||
Undeveloped land | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
Impairment charges | $ 0 | 1,000,000 | $ 0 | ||||||||||||||||||||||||||||
NADG - Out Parcel | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
Total sales price | $ 2,000,000 | ||||||||||||||||||||||||||||||
Land Sales | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 1,700.9 | 707.7 | 114.1 | ||||||||||||||||||||||||||||
Gross Sales Price | $ 47,011,000 | $ 13,759,000 | $ 22,529,000 | ||||||||||||||||||||||||||||
Price per Acre | $ / a | 28,000 | 19,000 | 197,000 | ||||||||||||||||||||||||||||
Gain on Sale | $ 31,758,000 | $ 8,304,000 | $ 8,477,000 | ||||||||||||||||||||||||||||
Land Sales | Commercial | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 5.1 | 30 | 4.5 | 27.5 | 6.4 | ||||||||||||||||||||||||||
Gross Sales Price | $ 275,000 | $ 2,938,000 | $ 1,235,000 | $ 3,218,000 | $ 1,556,000 | ||||||||||||||||||||||||||
Price per Acre | $ / a | 54,000 | 98,000 | 274,000 | 117,000 | 245,000 | ||||||||||||||||||||||||||
Gain on Sale | $ 239,000 | $ 627,000 | $ 13,000 | $ 2,955,000 | $ 11,000 | ||||||||||||||||||||||||||
Land Sales | Commercial/Retail Site | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 74.6 | 17.1 | 3.1 | 0.9 | 0.9 | 3 | |||||||||||||||||||||||||
Gross Sales Price | $ 830,000 | $ 3,034,000 | $ 190,000 | $ 30,000 | $ 250,000 | $ 505,000 | |||||||||||||||||||||||||
Price per Acre | $ / a | 11,000 | 177,000 | 61,000 | 33,000 | 278,000 | 168,000 | |||||||||||||||||||||||||
Gain on Sale | $ 751,000 | $ 2,675,000 | $ 145,000 | $ 20,000 | $ 223,000 | $ 476,000 | |||||||||||||||||||||||||
Land Sales | Minto Communities LLC | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 1,581 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 27,151,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 17,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 20,041,000 | ||||||||||||||||||||||||||||||
Land Sales | NADG - Third Parcel | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 19.4 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 4,422,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 228,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 3,263,000 | ||||||||||||||||||||||||||||||
Land Sales | NADG - Fourth Parcel | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 27 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 6,216,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 230,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 4,609,000 | ||||||||||||||||||||||||||||||
Land Sales | NADG - Out Parcel | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 4.4 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 2,000,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 455,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 1,304,000 | ||||||||||||||||||||||||||||||
Land Sales | Minto Sales Center | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 4.5 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 205,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 46,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 126,000 | ||||||||||||||||||||||||||||||
Land Sales | ICI Homes | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 604 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 7,500,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 12,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 3,303,000 | ||||||||||||||||||||||||||||||
Land Sales | Distribution Center | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
Percentage of completion revenue earned | 87,000 | ||||||||||||||||||||||||||||||
Incentives received and earned | $ 112,000 | 1,030,000 | |||||||||||||||||||||||||||||
Land Sales | Tanger | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 38.9 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 9,700,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 249,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 2,793,000 | ||||||||||||||||||||||||||||||
Land Sales | Integra Land Company | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 15 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 2,376,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 158,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 2,265,000 | ||||||||||||||||||||||||||||||
Land Sales | Sam's Club land | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 18.1 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 4,500,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 249,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 1,279,000 | ||||||||||||||||||||||||||||||
Land Sales | NADG - First Parcel | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
No. of Acres | a | 37.3 | ||||||||||||||||||||||||||||||
Gross Sales Price | $ 5,168,000 | ||||||||||||||||||||||||||||||
Price per Acre | $ / a | 139,000 | ||||||||||||||||||||||||||||||
Gain on Sale | $ 1,421,000 | ||||||||||||||||||||||||||||||
Infrastructure reimbursement | Minto Communities LLC | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
Reimbursement received | 321,000 | ||||||||||||||||||||||||||||||
Infrastructure reimbursement | NADG - Third Parcel | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
Reimbursement received | 955,000 | ||||||||||||||||||||||||||||||
Infrastructure reimbursement | NADG - Fourth Parcel | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
Reimbursement received | $ 584,000 | ||||||||||||||||||||||||||||||
Tomoka Town Center Sales Agreements | Tomoka Town Center | |||||||||||||||||||||||||||||||
Land and development costs and subsurface interests | |||||||||||||||||||||||||||||||
Total sales price | $ 19,400,000 |
LAND AND DEVELOPMENT COSTS AN77
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS - Beachfront Venture (Details) | Dec. 31, 2017USD ($)ft²arestaurant | Dec. 31, 2016USD ($)a | Nov. 17, 2016USD ($) | Jun. 30, 2017USD ($) | Mar. 31, 2017ft² | Jun. 30, 2016USD ($) | Mar. 31, 2016USD ($) | Dec. 31, 2017USD ($)ft²arestaurant | Dec. 31, 2016USD ($)a | Dec. 31, 2015USD ($)a | Jan. 31, 2018arestaurant | Sep. 30, 2017restaurant | Nov. 16, 2016 |
Land and subsurface interests | |||||||||||||
Acquisition of property | $ 4,778,790 | $ 5,664,787 | |||||||||||
Acquisition of noncontrolling interest and (discount on acquisition) | $ 4,800,000 | 4,778,790 | |||||||||||
Impairment Charges | $ 1,970,822 | $ 209,908 | $ 0 | 2,180,730 | $ 510,041 | ||||||||
Cost basis | $ 39,477,697 | $ 51,955,278 | $ 39,477,697 | 51,955,278 | |||||||||
Land and land improvements | |||||||||||||
Land and subsurface interests | |||||||||||||
Square-Feet | ft² | 1,200,000 | 1,200,000 | |||||||||||
Retained Earnings | |||||||||||||
Land and subsurface interests | |||||||||||||
Acquisition of noncontrolling interest and (discount on acquisition) | $ (879,000) | $ (879,158) | |||||||||||
Land Parcel - Beachfront Property | |||||||||||||
Land and subsurface interests | |||||||||||||
Acres | a | 6 | 6 | 6 | 6 | 6 | ||||||||
Impairment Charges | $ 0 | $ 0 | |||||||||||
Cost basis | $ 11,700,000 | $ 11,700,000 | |||||||||||
Land Parcel - Beachfront Property | Restaurant property | |||||||||||||
Land and subsurface interests | |||||||||||||
Number of properties | restaurant | 2 | 2 | 2 | 2 | |||||||||
Design and construction costs incurred | $ 5,900,000 | ||||||||||||
Land Parcel - Beachfront Property | Restaurant property | LandShark Bar and Grill | |||||||||||||
Land and subsurface interests | |||||||||||||
Lease term | 15 years | ||||||||||||
Square-Feet | ft² | 6,264 | ||||||||||||
Land Parcel - Beachfront Property | Restaurant property | Cocina 214 Restaurant and Bar | |||||||||||||
Land and subsurface interests | |||||||||||||
Lease term | 15 years | ||||||||||||
Annual minimum rent per year | $ 360,000 | ||||||||||||
Land Parcel - Beachfront Property | Land and land improvements | |||||||||||||
Land and subsurface interests | |||||||||||||
Square-Feet | ft² | 1,200,000 | 1,200,000 | |||||||||||
Partially owned consolidated property | Land Parcel - Beachfront Property | |||||||||||||
Land and subsurface interests | |||||||||||||
Acres | a | 6 | ||||||||||||
Acquisition of property | $ 5,664,787 | ||||||||||||
Beachfront Venture | |||||||||||||
Land and subsurface interests | |||||||||||||
Unaffiliated third party’s percentage ownership | 50.00% | 50.00% | |||||||||||
Beachfront Venture | Land Parcel - Beachfront Property | |||||||||||||
Land and subsurface interests | |||||||||||||
Acquisition of property | $ 11,300,000 |
LAND AND DEVELOPMENT COSTS AN78
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS - Other Real Estate Assets (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Land and development costs and subsurface interests | ||
Impact fees | $ 402,000 | |
Mitigation credits | 723,000 | |
Impact Fee and Mitigation Credits | 1,125,269 | $ 2,322,906 |
Mitigation credits sold | 1,600,000 | |
Gain on mitigation credits sold | $ 1,300,000 | |
Gain on mitigation credits sold (in dollars per share) | $ 0.15 | |
Cash payments received for impact fees | $ 519,000 | $ 2,200,000 |
Real Estate Operations | Cost of revenues | ||
Land and development costs and subsurface interests | ||
Mitigation credits transferred | $ 298,000 |
LAND AND DEVELOPMENT COSTS AN79
LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS - Subsurface Interests (Details) | Oct. 11, 2017 | Sep. 20, 2017 | Sep. 20, 2016 | Dec. 31, 2017USD ($)acounty$ / sharesbbl | Dec. 31, 2016USD ($)abbl | Dec. 31, 2015USD ($)abbl | Dec. 31, 2011 | Dec. 31, 2017USD ($)acounty |
Fill dirt excavation agreements | ||||||||
Lease income | ||||||||
Fill dirt and other revenue | $ 0 | $ 250,000 | $ 73,000 | |||||
Subsurface Interests | ||||||||
Subsurface interests | ||||||||
Acres sold | a | 38,750 | |||||||
Gross Sales Price | $ 2,100,000 | |||||||
Gain on Sale | $ 2,080,000 | |||||||
After tax gain on sale (in dollars per share) | $ / shares | $ 0.23 | |||||||
Lease income | ||||||||
Number of acres with operating oil wells | a | 800 | 800 | 800 | 800 | ||||
Oil production volume | bbl | 60,287 | 50,441 | 62,745 | |||||
Revenues received from royalties | $ 86,000 | $ 50,000 | $ 68,000 | |||||
Oil exploration | ||||||||
Subsurface interests | ||||||||
Period of extended lease term | 5 years | |||||||
Period of lease term after which lessee has option to terminate lease | 1 year | |||||||
Lease payments on the respective acreages and drilling penalties received | ||||||||
Lease Payment | $ 9,827,121 | |||||||
Drilling Penalty | $ 1,975,000 | |||||||
Lease income | ||||||||
Period from end of prior lease year payment for drilling penalty is due | 30 days | |||||||
Lease income | $ 807,000 | 1,100,000 | $ 1,700,000 | |||||
Minimum | Oil exploration | ||||||||
Lease income | ||||||||
Period of lease term after which additional rental payments may be received | 8 years | |||||||
Maximum | Oil exploration | ||||||||
Subsurface interests | ||||||||
Lease term | 13 years | 13 years | 13 years | 8 years | ||||
Lease income | ||||||||
Period of lease term after which additional rental payments may be received | 13 years | |||||||
Surface land over subsurface interests | ||||||||
Subsurface interests | ||||||||
Acres | a | 462,000 | 462,000 | ||||||
Number of counties in which Subsurface Interests are owned | county | 20 | 20 | ||||||
Surface land over subsurface interests | Lee County | ||||||||
Lease income | ||||||||
Area of land for which surface entry rights were released | a | 1,400 | |||||||
Subsurface rights interest (as a percent) | 50.00% | |||||||
Fair value of subsurface rights received for release of surface entry rights | $ 68,000 | |||||||
Real Estate Operations | ||||||||
Subsurface interests | ||||||||
Gross Sales Price | $ 45,472,000 | 11,871,000 | 4,276,000 | |||||
Lease income | ||||||||
Revenues received from royalties | 3,048,000 | 1,802,000 | 3,003,000 | |||||
Fill dirt and other revenue | 17,000 | 261,000 | 73,000 | |||||
Real Estate Operations | Surface land over subsurface interests | ||||||||
Lease income | ||||||||
Revenue recognized for cash payments for the release of surface entry rights | $ 0 | $ 493,000 | 995,000 | |||||
Real Estate Operations | Surface land over subsurface interests | Lee County | ||||||||
Lease income | ||||||||
Revenue recognized for cash payments for the release of surface entry rights | 920,000 | |||||||
Fair value of subsurface rights received for release of surface entry rights | $ 68,000 | |||||||
Lease Year 1 - 9/23/2011 - 9/22/2012 | Lee and Hendry County | Oil exploration | ||||||||
Lease payments on the respective acreages and drilling penalties received | ||||||||
Acreage | a | 136,000 | 136,000 | ||||||
Lease Payment | $ 913,657 | |||||||
Lease Year 2 - 9/23/2012 - 9/22/2013 | Lee and Hendry County | Oil exploration | ||||||||
Lease payments on the respective acreages and drilling penalties received | ||||||||
Acreage | a | 136,000 | 136,000 | ||||||
Lease Payment | $ 922,114 | |||||||
Lease Year 3 - 9/23/2013 - 9/22/2014 | Hendry County | Oil exploration | ||||||||
Lease payments on the respective acreages and drilling penalties received | ||||||||
Acreage | a | 82,000 | 82,000 | ||||||
Lease Payment | $ 3,293,000 | |||||||
Drilling Penalty | $ 1,000,000 | |||||||
Lease Year 4 - 9/23/2014 - 9/22/2015 | Hendry County | Oil exploration | ||||||||
Lease payments on the respective acreages and drilling penalties received | ||||||||
Acreage | a | 42,000 | 42,000 | ||||||
Lease Payment | $ 1,866,146 | |||||||
Drilling Penalty | $ 600,000 | |||||||
Lease Year 5 - 9/23/2015 - 9/22/2016 | Hendry County | Oil exploration | ||||||||
Lease payments on the respective acreages and drilling penalties received | ||||||||
Acreage | a | 25,000 | 25,000 | ||||||
Lease Payment | $ 1,218,838 | |||||||
Drilling Penalty | $ 175,000 | |||||||
Lease Year 6 - 9/23/2016 - 9/22/2017 | Hendry County | Oil exploration | ||||||||
Lease payments on the respective acreages and drilling penalties received | ||||||||
Acreage | a | 15,000 | 15,000 | ||||||
Lease Payment | $ 806,683 | |||||||
Drilling Penalty | $ 150,000 | |||||||
Lease Year 7 - 9/23/2017 - 9/22/2018 | Hendry County | Oil exploration | ||||||||
Lease payments on the respective acreages and drilling penalties received | ||||||||
Acreage | a | 15,000 | 15,000 | ||||||
Lease Payment | $ 806,683 | |||||||
Drilling Penalty | $ 50,000 |
INVESTMENT SECURITIES - Disposi
INVESTMENT SECURITIES - Disposition of Remaining Position (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2017 | |
INVESTMENT SECURITIES | |||
Total basis of investment securities sold | $ 6,800,000 | ||
Proceeds from Sale of Investment Securities | 6,252,362 | $ 4,751,987 | |
Loss from disposition of Investment Securities | 575,567 | $ (163,189) | |
Investment Securities remaining | $ 0 | $ 0 |
INVESTMENT SECURITIES - Gains a
INVESTMENT SECURITIES - Gains and Losses Recognized on Sale of Investment Securities (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2016 | Dec. 31, 2015 | |
Gains and losses recognized on the sale of investment securities | ||
Proceeds from the Disposition of Securities | $ 6,252,362 | $ 4,751,987 |
Cost Basis of Securities Sold | (6,800,000) | |
Total Gain (Loss) recognized in Statement of Operations on the Disposition of Securities | (575,567) | 163,189 |
Debt Securities | ||
Gains and losses recognized on the sale of investment securities | ||
Proceeds from the Disposition of Securities | 827,738 | 2,084,994 |
Cost Basis of Securities Sold | (843,951) | (1,930,080) |
Total Gain (Loss) recognized in Statement of Operations on the Disposition of Securities | (16,213) | 154,914 |
Equity Securities | ||
Gains and losses recognized on the sale of investment securities | ||
Proceeds from the Disposition of Securities | 5,424,624 | 2,574,091 |
Cost Basis of Securities Sold | (5,983,978) | (2,565,816) |
Total Gain (Loss) recognized in Statement of Operations on the Disposition of Securities | $ (559,354) | $ 8,275 |
FAIR VALUE OF FINANCIAL INSTR82
FAIR VALUE OF FINANCIAL INSTRUMENTS - Carrying Value and Estimated Fair Value (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Carrying Value | ||
Carrying value and estimated fair value of financial instruments | ||
Cash and Cash Equivalents | $ 6,559,409 | $ 7,779,562 |
Restricted Cash | 6,508,131 | 9,855,469 |
Commercial Loan Investments | 11,925,699 | 23,960,467 |
Long-Term Debt | 195,816,364 | 166,245,201 |
Estimated Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | ||
Carrying value and estimated fair value of financial instruments | ||
Cash and Cash Equivalents | 6,559,409 | 7,779,562 |
Restricted Cash | 6,508,131 | 9,855,469 |
Estimated Fair Value | Significant Other Observable Inputs (Level 2) | ||
Carrying value and estimated fair value of financial instruments | ||
Commercial Loan Investments | 12,015,628 | 24,228,242 |
Long-Term Debt | $ 200,000,776 | $ 171,111,337 |
FAIR VALUE OF FINANCIAL INSTR83
FAIR VALUE OF FINANCIAL INSTRUMENTS - Measured on a Recurring Basis (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Fair value of assets | ||
Cash Flow Hedge | $ 606,621 | $ 416,590 |
Recurring basis | ||
Fair value of assets | ||
Cash Flow Hedge | 606,621 | 416,590 |
Total | 606,621 | 416,590 |
Recurring basis | Significant Other Observable Inputs (Level 2) | ||
Fair value of assets | ||
Cash Flow Hedge | 606,621 | 416,590 |
Total | $ 606,621 | $ 416,590 |
FAIR VALUE OF FINANCIAL INSTR84
FAIR VALUE OF FINANCIAL INSTRUMENTS - Assets Measured on a Nonrecurring Basis (Details) | 3 Months Ended | 12 Months Ended | |||
Jun. 30, 2016USD ($)a | Mar. 31, 2016USD ($) | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($)a | Dec. 31, 2015USD ($) | |
Fair value of financial instruments | |||||
Impairment charges | $ 1,970,822 | $ 209,908 | $ 0 | $ 2,180,730 | $ 510,041 |
Undeveloped land | |||||
Fair value of financial instruments | |||||
Impairment charges | 0 | $ 1,000,000 | $ 0 | ||
Four acres of undeveloped land, (4.5 Repurchased Acres) | |||||
Fair value of financial instruments | |||||
Area of Land | a | 4 | ||||
Impairment charges | $ 311,000 | ||||
Land Under Contract for Sale | Undeveloped land | |||||
Fair value of financial instruments | |||||
Area of Land | a | 6 | 8 | |||
Impairment charges | $ 1,000,000 | ||||
Land Under Contract for Sale | Four acres of undeveloped land, (3.6 Repurchased Acres) | |||||
Fair value of financial instruments | |||||
Area of Land | a | 4 | ||||
Impairment charges | $ 717,000 | ||||
Nonrecurring basis | |||||
Fair value of assets | |||||
Asset fair value | $ 0 | ||||
Nonrecurring basis | Land Under Contract for Sale | Undeveloped land | |||||
Fair value of assets | |||||
Asset fair value | $ 2,517,784 | ||||
Nonrecurring basis | Land Under Contract for Sale | Four acres of undeveloped land, (3.6 Repurchased Acres) | |||||
Fair value of financial instruments | |||||
Area of Land | a | 3.6 | ||||
Fair value of assets | |||||
Asset fair value | $ 1,398,374 | ||||
Nonrecurring basis | Land Under Contract for Sale | Four acres of undeveloped land, (4.5 Repurchased Acres) | |||||
Fair value of financial instruments | |||||
Area of Land | a | 4.5 | ||||
Fair value of assets | |||||
Asset fair value | $ 1,119,410 | ||||
Nonrecurring basis | Significant Unobservable Inputs (Level 3) | Land Under Contract for Sale | Undeveloped land | |||||
Fair value of assets | |||||
Asset fair value | 2,517,784 | ||||
Nonrecurring basis | Significant Unobservable Inputs (Level 3) | Land Under Contract for Sale | Four acres of undeveloped land, (3.6 Repurchased Acres) | |||||
Fair value of assets | |||||
Asset fair value | 1,398,374 | ||||
Nonrecurring basis | Significant Unobservable Inputs (Level 3) | Land Under Contract for Sale | Four acres of undeveloped land, (4.5 Repurchased Acres) | |||||
Fair value of assets | |||||
Asset fair value | $ 1,119,410 |
INTANGIBLE LEASE ASSETS AND LIA
INTANGIBLE LEASE ASSETS AND LIABILITIES - Components (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Intangible Assets And Liabilities [Line Items] | ||
Sub-total Intangible Lease Assets | $ 50,198,683 | $ 40,894,592 |
Accumulated Amortization | (11,440,624) | (6,168,770) |
Total Intangible Lease Assets—Net | 38,758,059 | 34,725,822 |
Intangible Lease Liabilities | ||
Value of Below Market In-Place Leases | (35,312,017) | (33,370,217) |
Sub-total Intangible Lease Liabilities | (35,312,017) | (33,370,217) |
Accumulated Amortization | 5,541,576 | 2,852,166 |
Total Intangible Lease Liabilities—Net | (29,770,441) | (30,518,051) |
Total Intangible Assets and Liabilities—Net | 8,987,618 | 4,207,771 |
Value of In-Place Leases | ||
Intangible Assets And Liabilities [Line Items] | ||
Sub-total Intangible Lease Assets | 36,827,226 | 30,978,776 |
Value of Above Market In-Place Leases | ||
Intangible Assets And Liabilities [Line Items] | ||
Sub-total Intangible Lease Assets | 2,966,322 | 2,905,624 |
Value of Intangible Leasing Costs | ||
Intangible Assets And Liabilities [Line Items] | ||
Sub-total Intangible Lease Assets | $ 10,405,135 | $ 7,010,192 |
INTANGIBLE ASSETS AND LIABILI86
INTANGIBLE ASSETS AND LIABILITIES - Activity (Details) | 12 Months Ended | ||
Dec. 31, 2017USD ($)property | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | |
Intangible Assets And Liabilities | |||
Increase in below-market in-place leases from acquisitions | $ 1,900,000 | ||
Net amortization related to intangible lease assets and liabilities | 2,582,000 | $ 456,000 | $ 1,515,000 |
Net increase in intangible assets and liabilities | 4,800,000 | ||
Below market lease value | $ 29,770,441 | 30,518,051 | |
2017 acquisitions of income property subject to a lease | |||
Intangible Assets And Liabilities | |||
Number of real estate properties | property | 10 | ||
Wells Fargo property | Raleigh, NC | |||
Intangible Assets And Liabilities | |||
Below market lease value | $ 26,700,000 | $ 29,000,000 | |
Value of In-Place Leases | |||
Intangible Assets And Liabilities | |||
Increase from acquisitions | 5,800,000 | ||
Value of Above Market In-Place Leases | |||
Intangible Assets And Liabilities | |||
Increase from acquisitions | 61,000 | ||
Value of Intangible Leasing Costs | |||
Intangible Assets And Liabilities | |||
Increase from acquisitions | $ 3,400,000 |
INTANGIBLE LEASE ASSETS AND L87
INTANGIBLE LEASE ASSETS AND LIABILITIES - Amortization (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
INTANGIBLE ASSETS AND LIABILITIES | |||
Depreciation and amortization expense | $ 4,776,000 | $ 2,696,000 | $ 1,674,000 |
Increase to Income Properties Revenue | (2,193,957) | (2,240,008) | (158,599) |
Net Amortization of Intangible Assets and Liabilities | $ 2,582,000 | $ 456,000 | $ 1,515,000 |
INTANGIBLE LEASE ASSETS AND L88
INTANGIBLE LEASE ASSETS AND LIABILITIES - Summary of Estimated Amortization and Accretion (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Future Amortization Amount | ||
Total Intangible Lease Assets—Net | $ 38,758,059 | $ 34,725,822 |
Future Accretion to Income Property Revenue | ||
Total Intangible Lease Liabilities—Net | (29,770,441) | $ (30,518,051) |
Net Future Amortization of Intangible Assets and Liabilities | ||
2,018 | 3,070,435 | |
2,019 | 3,047,000 | |
2,020 | 2,672,308 | |
2,021 | 831,017 | |
2,022 | 141,930 | |
Thereafter | (775,072) | |
Total | 8,987,618 | |
Value of In-Place Leases and Intangible Leasing Costs | ||
Future Amortization Amount | ||
2,018 | 5,340,302 | |
2,019 | 5,311,743 | |
2,020 | 4,870,322 | |
2,021 | 3,179,886 | |
2,022 | 2,561,959 | |
Thereafter | 15,387,811 | |
Total Intangible Lease Assets—Net | 36,652,023 | |
Value of Below Market, net of Above Market In-Place Leases | ||
Future Accretion to Income Property Revenue | ||
2,018 | (2,269,867) | |
2,019 | (2,264,743) | |
2,020 | (2,198,014) | |
2,021 | (2,348,869) | |
2,022 | (2,420,029) | |
Thereafter | (16,162,883) | |
Total Intangible Lease Liabilities—Net | $ (27,664,405) |
INTANGIBLE ASSETS AND LIABILI89
INTANGIBLE ASSETS AND LIABILITIES - Weighted Average Amortization Period (Details) | 12 Months Ended |
Dec. 31, 2017 | |
INTANGIBLE ASSETS AND LIABILITIES | |
Weighted average amortization period of intangible assets | 13 years |
Weighted average amortization period of intangible liabilities | 13 years |
IMPAIRMENT OF LONG-LIVED ASSE90
IMPAIRMENT OF LONG-LIVED ASSETS (Details) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||
Jun. 30, 2016USD ($)a | Mar. 31, 2016USD ($) | Jun. 30, 2015USD ($) | Mar. 31, 2015USD ($)property | Jun. 30, 2015USD ($) | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($)aproperty | Dec. 31, 2015USD ($) | |
Impairment of Long-Lived Assets | ||||||||
Impairment Charges | $ 1,970,822 | $ 209,908 | $ 0 | $ 2,180,730 | $ 510,041 | |||
2016 dispositions of income property subject to a lease | Sold | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment charge (gain) | $ (1,200,000) | |||||||
Number of properties in the disposal group | property | 19 | |||||||
Gain (loss) on disposal | $ 12,800,000 | |||||||
September 2016 disposition of income property subject to a lease | Held for sale or under contract to be sold | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment charge (gain) | $ 942,000 | |||||||
April 2016 disposition of income property subject to a lease | Held for sale or under contract to be sold | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment charge (gain) | 210,000 | |||||||
Gain (loss) on disposal | (134,000) | |||||||
Closing costs | $ 76,000 | |||||||
April 2015 disposition of income property subject to a lease | Held for sale or under contract to be sold | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment charge (gain) | $ 510,000 | |||||||
Number of properties in the disposal group | property | 2 | |||||||
Gain (loss) on disposal | $ (277,000) | |||||||
Closing costs | $ 233,000 | |||||||
April 2015 disposition of income property subject to a lease | Sold | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment charge (gain) | $ (13,000) | $ 497,000 | ||||||
Undeveloped land | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment Charges | $ 0 | 1,000,000 | $ 0 | |||||
Undeveloped land | Land Under Contract for Sale | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment Charges | $ 1,000,000 | |||||||
Area of Land | a | 6 | 8 | ||||||
Four acres of undeveloped land, (3.6 Repurchased Acres) | Land Under Contract for Sale | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment Charges | $ 717,000 | |||||||
Area of Land | a | 4 | |||||||
Anticipated loss on the sale | $ 646,000 | |||||||
Estimated closing costs | 71,000 | |||||||
Four acres of undeveloped land, (4.5 Repurchased Acres) | ||||||||
Impairment of Long-Lived Assets | ||||||||
Impairment Charges | $ 311,000 | |||||||
Area of Land | a | 4 | |||||||
Anticipated loss on the sale | $ 256,000 | |||||||
Estimated closing costs | $ 55,000 |
OTHER ASSETS - Components of Ot
OTHER ASSETS - Components of Other Assets (Details) | Dec. 31, 2017USD ($)buildinginstallment | Dec. 31, 2016USD ($) |
Income properties | ||
Income Property Tenant Receivables | $ 895,476 | $ 125,383 |
Income Property Straight-line Rent Adjustment | 2,517,195 | 1,773,946 |
Income Property Lease Incentive | 2,696,678 | |
Interest Receivable from Commercial Loan Investments | 38,078 | 72,418 |
Cash Flow Hedge | 606,621 | 416,590 |
Infrastructure Reimbursement Receivables | 2,213,305 | 3,844,236 |
Golf Operations Receivables | 349,220 | 325,510 |
Deferred Deal Costs | 480,257 | 745,878 |
Prepaid Expenses, Deposits, and Other | 3,174,299 | 2,165,127 |
Total Other Assets | 12,971,129 | $ 9,469,088 |
Tanger | ||
Income properties | ||
Infrastructure Reimbursement Receivables | $ 1,575,000 | |
Number of installments to repay infrastructure reimbursement receivable | installment | 9 | |
Infrastructure reimbursement receivables, installment payment amounts | $ 175,000 | |
Infrastructure reimbursement receivable, discount | 172,000 | |
Sam's Club | ||
Income properties | ||
Infrastructure Reimbursement Receivables | $ 880,000 | |
Number of installments to repay infrastructure reimbursement receivable | installment | 8 | |
Infrastructure reimbursement receivables, installment payment amounts | $ 110,000 | |
Infrastructure reimbursement receivable, discount | $ 75,000 | |
Buildings | Hilton Grand Vacations | ||
Income properties | ||
Number of real estate properties | building | 2 |
COMMON STOCK AND EARNINGS PER92
COMMON STOCK AND EARNINGS PER SHARE - Summary of Common Stock and Earnings Per Share (Details) - USD ($) | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Income Available to Common Shareholders: | |||||||||||
Net Income Attributable to Consolidated-Tomoka Land Co. | $ 41,719,424 | $ 16,251,248 | $ 8,347,166 | ||||||||
Weighted Average Shares Outstanding | 5,538,859 | 5,680,165 | 5,804,655 | ||||||||
Common Shares Applicable to Stock | |||||||||||
Options Using the Treasury Stock Method | 40,933 | 13,697 | 25,423 | ||||||||
Total Shares Applicable to Diluted Earnings Per Share | 5,579,792 | 5,693,862 | 5,830,078 | ||||||||
Per Share Information: | |||||||||||
Basic Net Income Attributable to Consolidated-Tomoka Land Co. | $ 4.42 | $ 0.18 | $ 0.67 | $ 2.28 | $ 0.91 | $ 1.44 | $ 0.28 | $ 0.25 | $ 7.53 | $ 2.86 | $ 1.44 |
Diluted Net Income Attributable to Consolidated-Tomoka Land Co. | $ 4.38 | $ 0.18 | $ 0.66 | $ 2.27 | $ 0.90 | $ 1.44 | $ 0.28 | $ 0.25 | $ 7.48 | $ 2.85 | $ 1.43 |
COMMON STOCK AND EARNINGS PER93
COMMON STOCK AND EARNINGS PER SHARE - Anti-dilutive Securities and Convertible Notes (Details) - $ / shares | 12 Months Ended | ||||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Mar. 31, 2015 | Mar. 11, 2015 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||||
Anti-dilutive securities (in shares) | 57,750 | 85,500 | 60,200 | ||
Additional diluted outstanding shares related to Convertible Notes | 0 | 0 | 0 | ||
4.50% Convertible Senior Notes due 2020 | |||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||||
Stated interest rate (as a percent) | 4.50% | 4.50% | |||
Conversion price per share | $ 68.72 | $ 68.72 | $ 68.90 |
TREASURY STOCK (Details)
TREASURY STOCK (Details) - USD ($) | 9 Months Ended | 12 Months Ended | ||||
Dec. 31, 2017 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Mar. 31, 2017 | Mar. 29, 2017 | |
Treasury Stock | ||||||
Stock repurchased amount | $ 7,209,454 | $ 7,431,896 | $ 6,484,844 | |||
Fourth quarter 2015 and first quarter 2017 $10 Million Repurchase Programs | ||||||
Treasury Stock | ||||||
Stock repurchased (in shares) | 135,329 | |||||
Stock repurchased amount | $ 7,200,000 | |||||
Average price per share of stock repurchased | $ 53.27 | |||||
Fourth quarter 2015 $10 Million Repurchase Program | ||||||
Treasury Stock | ||||||
Stock repurchase program authorized amount | $ 10,000,000 | $ 10,000,000 | ||||
First quarter 2017 $10 Million Repurchase Program | ||||||
Treasury Stock | ||||||
Stock repurchase program authorized amount | $ 10,000,000 | |||||
Stock repurchased amount | $ 4,600,000 |
LONG-TERM DEBT - Outstanding In
LONG-TERM DEBT - Outstanding Indebtedness (Details) | 12 Months Ended | |||
Dec. 31, 2017USD ($)property | Dec. 31, 2016 | Apr. 30, 2016USD ($) | Dec. 31, 2015USD ($) | |
Long-term debt | ||||
Face Value of Debt | $ 200,000,000 | |||
Interest Rate Swap | ||||
Long-term debt | ||||
Fixed interest rate through use of derivative (as a percent) | 3.17% | |||
Credit Facility | ||||
Long-term debt | ||||
Face Value of Debt | $ 70,000,000 | |||
Credit Facility | LIBOR | Minimum | ||||
Long-term debt | ||||
Margin added to variable rate basis (as a percent) | 1.50% | |||
Credit Facility | LIBOR | Maximum | ||||
Long-term debt | ||||
Margin added to variable rate basis (as a percent) | 2.20% | |||
Wells Fargo Mortgage Note Payable Originated September 30, 2014 | ||||
Long-term debt | ||||
Face Value of Debt | $ 30,000,000 | |||
Stated interest rate (as a percent) | 4.33% | |||
Number of income properties securing debt | property | 6 | |||
Period of fixed interest rate | 10 years | |||
Period of interest only payments | 10 years | |||
Period after which cash flows generated by underlying income properties must be used to pay down principal balance | 10 years | |||
Period to when loan is pre-payable | 10 years | |||
Wells Fargo Mortgage Note Payable Originated April 15, 2016 | ||||
Long-term debt | ||||
Face Value of Debt | $ 25,000,000 | $ 25,000,000 | ||
Term of loan | 5 years | |||
Period of interest only payments | 2 years | |||
Period of amortization for principal payments | 25 years | |||
Wells Fargo Mortgage Note Payable Originated April 15, 2016 | LIBOR | ||||
Long-term debt | ||||
Margin added to variable rate basis (as a percent) | 1.90% | |||
4.50% Convertible Senior Notes due 2020 | ||||
Long-term debt | ||||
Face Value of Debt | $ 75,000,000 | $ 75,000,000 | ||
Stated interest rate (as a percent) | 4.50% | 4.50% |
LONG-TERM DEBT - Credit Facilit
LONG-TERM DEBT - Credit Facility (Details) - Credit Facility $ in Millions | 12 Months Ended |
Dec. 31, 2017USD ($) | |
Long-term debt | |
Extension term | 1 year |
Maximum borrowing capacity | $ 100 |
Maximum borrowing capacity, after possible increase | $ 150 |
Unused portion of the borrowing capacity fee percentage condition | 50.00% |
Current borrowing capacity | $ 100 |
Available borrowing capacity | 30 |
Amount outstanding | $ 70 |
Minimum | |
Long-term debt | |
Commitment fee percentage on unused portion of the borrowing capacity | 0.15% |
Maximum | |
Long-term debt | |
Commitment fee percentage on unused portion of the borrowing capacity | 0.25% |
LIBOR | Minimum | |
Long-term debt | |
Margin added to variable rate basis (as a percent) | 1.50% |
LIBOR | Maximum | |
Long-term debt | |
Margin added to variable rate basis (as a percent) | 2.20% |
LONG-TERM DEBT - Mortgage Notes
LONG-TERM DEBT - Mortgage Notes Payable (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Long-term debt | |||
Borrowings repaid | $ 35,100,000 | $ 49,050,000 | $ 70,540,011 |
UBS Mortgage Note Payable | |||
Long-term debt | |||
Borrowings repaid | $ 7,300,000 |
LONG-TERM DEBT - Convertible No
LONG-TERM DEBT - Convertible Notes (Details) | Mar. 11, 2015USD ($)$ / shares | Dec. 31, 2017USD ($)$ / shares | Dec. 31, 2016 | Dec. 31, 2015USD ($) | Mar. 31, 2015$ / shares |
Long-term debt | |||||
Face amount of debt | $ 200,000,000 | ||||
Unamortized debt discount of notes | 2,924,705 | ||||
4.50% Convertible Senior Notes due 2020 | |||||
Long-term debt | |||||
Face amount of debt | $ 75,000,000 | $ 75,000,000 | |||
Stated interest rate (as a percent) | 4.50% | 4.50% | |||
Debt instrument conversion ratio | 0.0145136 | 0.0145515 | |||
Conversion price per share | $ / shares | $ 68.90 | $ 68.72 | $ 68.72 | ||
Sinking fund provided | $ 0 | ||||
Unamortized debt discount of notes | $ 6,100,000 | $ 2,900,000 | |||
Debt discount, cash portion | 2,600,000 | ||||
Debt discount, equity component | $ 3,500,000 |
LONG-TERM DEBT - Components (De
LONG-TERM DEBT - Components (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Long-term debt | ||
Long-term debt | $ 200,000,000 | |
Loan Costs, net of accumulated amortization | (1,258,931) | $ (1,235,380) |
Long-Term Debt | 195,816,364 | 166,245,201 |
Credit Facility | ||
Long-term debt | ||
Long-term debt | 70,000,000 | 34,300,000 |
UBS Mortgage Note Payable | ||
Long-term debt | ||
Long-term debt | 7,300,000 | |
Wells Fargo Mortgage Note Payable Originated September 30, 2014 | ||
Long-term debt | ||
Long-term debt | $ 30,000,000 | 30,000,000 |
Long-term debt due within one year | ||
Stated interest rate (as a percent) | 4.33% | |
Wells Fargo Mortgage Note Payable Originated April 15, 2016 | ||
Long-term debt | ||
Long-term debt | $ 25,000,000 | 25,000,000 |
4.50% Convertible Senior Notes due 2020 | ||
Long-term debt | ||
Long-term debt, net of discount | $ 72,075,295 | $ 70,880,581 |
Long-term debt due within one year | ||
Stated interest rate (as a percent) | 4.50% | 4.50% |
LONG-TERM DEBT - Payments Appli
LONG-TERM DEBT - Payments Applicable to Reduction of Principal (Details) | Dec. 31, 2017USD ($) |
Payments applicable to reduction of principal amounts | |
2,020 | $ 75,000,000 |
2,021 | 95,000,000 |
Thereafter | 30,000,000 |
Total Long-Term Debt - Face Value | $ 200,000,000 |
LONG-TERM DEBT - Carrying Value
LONG-TERM DEBT - Carrying Value (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
LONG-TERM DEBT | ||
Current Face Amount | $ 200,000,000 | |
Unamortized Discount on Convertible Debt | (2,924,705) | |
Loan Costs, net of accumulated amortization | (1,258,931) | $ (1,235,380) |
Total Long-Term Debt | $ 195,816,364 | $ 166,245,201 |
LONG-TERM DEBT - Interest Expen
LONG-TERM DEBT - Interest Expense (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
LONG-TERM DEBT | |||
Interest expense | $ 7,034,000 | $ 6,804,000 | $ 5,703,000 |
Amortization of loan costs | 509,263 | 828,075 | 365,860 |
Amortization of discount | 1,194,714 | 1,120,859 | 852,368 |
Capitalized Interest | (215,000) | ||
Total Interest Expense | 8,523,000 | 8,753,000 | 6,920,000 |
Interest paid | $ 7,060,000 | $ 6,779,000 | $ 4,705,000 |
INTEREST RATE SWAP (Details)
INTEREST RATE SWAP (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Apr. 30, 2016 | |
Derivative [Line Items] | |||
Face amount of debt | $ 200,000,000 | ||
Wells Fargo Mortgage Note Payable Originated April 15, 2016 | |||
Derivative [Line Items] | |||
Face amount of debt | $ 25,000,000 | $ 25,000,000 | |
Interest Rate Swap | |||
Derivative [Line Items] | |||
Effectiveness of interest rate cash flow hedge (as a percent) | 100.00% | 100.00% | |
Derivative fixed interest rate (as a percent) | 3.17% | ||
Interest Rate Swap | Other Assets | |||
Derivative [Line Items] | |||
Fair value of interest rate swap agreement to hedge cash flows | $ 607,000 | $ 417,000 | |
Designated as a hedge | Interest Rate Swap | |||
Derivative [Line Items] | |||
Notional amount | $ 25,000,000 |
ACCRUED AND OTHER LIABILITIES -
ACCRUED AND OTHER LIABILITIES - Components (Details) | 12 Months Ended | ||
Dec. 31, 2017USD ($)$ / item | Jan. 31, 2018USD ($) | Dec. 31, 2016USD ($) | |
ACCRUED AND OTHER LIABILITIES | |||
Golf Course Lease | $ 2,226,527 | ||
Golf $1 Round Surcharge | $ 700,000 | $ 630,000 | |
Accrued Property Taxes | 66,909 | 28,973 | |
Reserve for Tenant Improvements | 3,302,831 | 398,621 | |
Accrued Construction Costs | 1,360,950 | 856,947 | |
Accrued Interest | 1,194,681 | 1,220,990 | |
Environmental Reserve and Restoration Cost Accrual | 866,936 | 1,505,757 | |
Other | 2,668,219 | 2,430,082 | |
Total Accrued and Other Liabilities | $ 10,160,526 | $ 8,667,897 | |
Annual surcharge, per round of golf played | $ / item | 1 |
ACCRUED AND OTHER LIABILITIE105
ACCRUED AND OTHER LIABILITIES - Golf Course Lease and Surcharge (Details) | Jan. 24, 2017USD ($)a | Jan. 31, 2018USD ($) | Jul. 31, 2012USD ($) | Mar. 31, 2017USD ($)$ / shares | Dec. 31, 2017USD ($)$ / item | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) |
Accrued and other liabilities | |||||||
Land and land improvements acquired | $ 4,778,790 | $ 5,664,787 | |||||
Gain from elimination of accrued rent liability | $ 2,226,526 | $ 2,226,526 | |||||
Balance of accrued rent under golf course lease | 2,226,527 | ||||||
Annual surcharge, per round of golf played | $ / item | 1 | ||||||
Minimum annual per round surcharge | $ 70,000 | ||||||
Maximum Aggregate Amount of Per Round Surcharge | 700,000 | ||||||
Annual per round surcharge payment made | $ 70,000 | ||||||
Accrued surcharge commitment | $ 630,000 | $ 700,000 | |||||
Golf course land purchase | |||||||
Accrued and other liabilities | |||||||
Acres | a | 690 | ||||||
Land and land improvements acquired | $ 1,500,000 | ||||||
Golf course lease | |||||||
Accrued and other liabilities | |||||||
Base rent payment | $ 250,000 | ||||||
Base rent, including increase | 500,000 | ||||||
Gain from elimination of accrued rent liability | $ 2,200,000 | ||||||
Noncash gain from elimination of accrued rent liability (in dollars per share) | $ / shares | $ 0.40 | ||||||
After tax gain from elimination of accrued rent liability (in dollars per share) | $ / shares | $ 0.24 | ||||||
Balance of accrued rent under golf course lease | $ 2,200,000 | ||||||
Acceleration of the remaining amount of accrued rent | $ 1,700,000 | ||||||
Amount of rent accrued pursuant to the lease, as amended, which will no longer be owed | $ 500,000 | ||||||
Golf course lease amendment | |||||||
Accrued and other liabilities | |||||||
Base rent payment | $ 250,000 | ||||||
Base rent annual rate increase during extensions (as a percent) | 1.75% |
ACCRUED AND OTHER LIABILITIE106
ACCRUED AND OTHER LIABILITIES - Tenant Improvement Credits (Details) | Apr. 22, 2014USD ($) | Jan. 31, 2018USD ($) | Dec. 31, 2017USD ($)tenant | Dec. 31, 2016USD ($) | Apr. 28, 2017USD ($) |
Accrued and other liabilities | |||||
Tenant improvements | $ 3,302,831 | $ 398,621 | |||
Tenant reimbursement commitment | |||||
Accrued and other liabilities | |||||
Number of counterparties with a tenant reimbursement commitment | tenant | 2 | ||||
Hilton Grand Vacations | Buildings | Tenant reimbursement commitment | |||||
Accrued and other liabilities | |||||
Tenant improvements | $ 2,700,000 | ||||
Tenant improvements completed and funded | $ 2,700,000 | ||||
Katy, TX | Property | Tenant reimbursement commitment | |||||
Accrued and other liabilities | |||||
Contractual Obligation | 0 | ||||
Tenant improvements | 381,000 | ||||
Tenant improvements completed and funded | 100,000 | ||||
Remaining amount of commitment | $ 551,000 | ||||
Katy, TX | Property | Tenant reimbursement commitment | 2014 Acquisitions | |||||
Accrued and other liabilities | |||||
Liability incurred | $ 651,000 | ||||
Tampa, Florida | Property | Tenant reimbursement commitment | |||||
Accrued and other liabilities | |||||
Tenant improvements completed and funded | $ 0 | ||||
2017 acquisitions of income property subject to a lease | Tampa, Florida | Property | Tenant reimbursement commitment | |||||
Accrued and other liabilities | |||||
Tenant improvements | $ 400,000 |
ACCRUED AND OTHER LIABILITIE107
ACCRUED AND OTHER LIABILITIES - Environmental Reserves (Details) | Jun. 30, 2016USD ($) | Dec. 31, 2015USD ($)a | Dec. 31, 2017USD ($) | Jun. 30, 2016USD ($) | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($)a | Dec. 31, 2014USD ($)a | Dec. 31, 2017USD ($) | Dec. 31, 2017USD ($) |
Environmental Reserve for Monitoring Environmental Remediation Work Previously Performed | ||||||||||
Environmental reserves | ||||||||||
Additional environmental reserve accrued | $ 51,000 | $ 500,000 | $ 110,000 | $ 661,000 | ||||||
Environmental costs funded | 502,000 | |||||||||
Environmental reserve accrued | 159,000 | $ 159,000 | $ 159,000 | 159,000 | ||||||
Wetlands restoration | ||||||||||
Environmental reserves | ||||||||||
Acres | a | 148.4 | 148.4 | ||||||||
Estimated cost | $ 2,000,000 | $ 2,000,000 | 2,000,000 | 2,000,000 | ||||||
Environmental costs funded | 381,000 | $ 935,000 | 1,300,000 | |||||||
Accrued restoration cost | $ 1,700,000 | $ 708,000 | $ 708,000 | $ 1,700,000 | $ 708,000 | $ 708,000 | ||||
Area of previously disposed land subject to remediation | a | 148.4 | 148.4 | ||||||||
Increase in accrual of remediation costs | $ 300,000 | $ 325,000 | ||||||||
Minimum | Environmental Reserve for Monitoring Environmental Remediation Work Previously Performed | ||||||||||
Environmental reserves | ||||||||||
Estimated cost | $ 500,000 | |||||||||
Minimum | Wetlands restoration | ||||||||||
Environmental reserves | ||||||||||
Estimated cost | $ 1,700,000 | |||||||||
Maximum | Environmental Reserve for Monitoring Environmental Remediation Work Previously Performed | ||||||||||
Environmental reserves | ||||||||||
Acres | a | 1 | |||||||||
Estimated cost | $ 1,000,000 | |||||||||
Maximum | Wetlands restoration | ||||||||||
Environmental reserves | ||||||||||
Estimated cost | $ 1,900,000 |
DEFERRED REVENUE - Summary of D
DEFERRED REVENUE - Summary of Deferred Revenue (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
DEFERRED REVENUE | ||
Deferred Oil Exploration Lease Revenue | $ 585,675 | $ 585,674 |
Prepaid Rent | 1,126,408 | 1,068,972 |
Other Deferred Revenue | 318,376 | 337,020 |
Total Deferred Revenue | $ 2,030,459 | $ 1,991,666 |
DEFERRED REVENUE - Rent Paid in
DEFERRED REVENUE - Rent Paid in Advance (Details) - Oil exploration - USD ($) | Oct. 11, 2017 | Sep. 20, 2017 | Sep. 20, 2016 | Dec. 31, 2011 |
Deferred Revenue Arrangement [Line Items] | ||||
Rent payment received | $ 807,000 | $ 807,000 | ||
Period over which rent received in advance is recognized | 12 months | 12 months | ||
Maximum | ||||
Deferred Revenue Arrangement [Line Items] | ||||
Lease term | 13 years | 13 years | 13 years | 8 years |
STOCK-BASED COMPENSATION - All
STOCK-BASED COMPENSATION - All Equity and Liability Classified Award Activity (Details) - shares | Feb. 03, 2017 | Jan. 25, 2017 | Jan. 27, 2016 | Jan. 22, 2014 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Shares | |||||||
Outstanding (in shares) | 231,504 | ||||||
Granted (in shares) | 30,086 | ||||||
Vested / Exercised (in shares) | (54,548) | ||||||
Expired (in shares) | (37,000) | ||||||
Forfeited (in shares) | (267) | ||||||
Outstanding (in shares) | 169,775 | 231,504 | |||||
Peer Group Market Condition Vesting | Performance Shares | |||||||
Shares | |||||||
Granted (in shares) | 12,635 | 12,635 | |||||
Outstanding (in shares) | 12,635 | ||||||
Peer Group Market Condition Vesting | Restricted Shares | |||||||
Shares | |||||||
Outstanding (in shares) | 2,400 | 5,067 | |||||
Vested (in shares) | (2,300) | (2,034) | |||||
Forfeited (in shares) | (100) | (633) | |||||
Outstanding (in shares) | 2,400 | ||||||
Stock Price Vesting | Restricted Shares | |||||||
Shares | |||||||
Outstanding (in shares) | 69,500 | 137,500 | 40,500 | ||||
Granted (in shares) | 4,000 | 97,000 | |||||
Vested (in shares) | (7,750) | ||||||
Expired (in shares) | (32,000) | ||||||
Forfeited (in shares) | (72,000) | ||||||
Outstanding (in shares) | 29,750 | 69,500 | 137,500 | ||||
Three-Year Vesting | Restricted Shares | |||||||
Shares | |||||||
Outstanding (in shares) | 37,504 | 26,900 | 14,200 | ||||
Granted (in shares) | 17,451 | 21,100 | 14,500 | 17,451 | 21,100 | 19,700 | |
Vested (in shares) | (17,298) | (10,363) | (4,734) | ||||
Forfeited (in shares) | (267) | (133) | (2,266) | ||||
Outstanding (in shares) | 37,390 | 37,504 | 26,900 | ||||
Amended and Restated 2010 Equity Incentive Plan | Stock Option Awards | |||||||
Shares | |||||||
Outstanding (in shares) | 113,500 | 116,850 | 84,765 | ||||
Granted (in shares) | 40,000 | 70,000 | |||||
Exercised (in shares) | (23,500) | (3,350) | (30,155) | ||||
Forfeited (in shares) | (40,000) | (7,760) | |||||
Outstanding (in shares) | 90,000 | 113,500 | 116,850 | ||||
2001 Stock Option Plan | Stock Option Awards | |||||||
Shares | |||||||
Outstanding (in shares) | 11,000 | 18,000 | 35,300 | ||||
Exercised (in shares) | (6,000) | (3,300) | |||||
Expired (in shares) | (5,000) | (3,000) | |||||
Forfeited (in shares) | (4,000) | (14,000) | |||||
Outstanding (in shares) | 11,000 | 18,000 | |||||
2001 Stock Option Plan | Stock Options and Stock Appreciation Rights | |||||||
Shares | |||||||
Outstanding (in shares) | 11,000 | ||||||
Granted (in shares) | 0 | 0 | 0 | ||||
Vested / Exercised (in shares) | (6,000) | ||||||
Expired (in shares) | (5,000) | ||||||
Outstanding (in shares) | 11,000 |
STOCK-BASED COMPENSATION - Perf
STOCK-BASED COMPENSATION - Performance Share Awards – Peer Group Market Condition Vesting (Details) - Performance Shares - Peer Group Market Condition Vesting - USD ($) | Feb. 03, 2017 | Dec. 31, 2017 |
Stock-based compensation | ||
Performance period | 3 years | |
Shares | ||
Granted (in shares) | 12,635 | 12,635 |
Outstanding (in shares) | 12,635 | |
Weighted Average Fair Value | ||
Granted (in dollars per share | $ 55.66 | |
Outstanding (in dollars per share) | $ 55.66 | |
Compensation cost | ||
Unrecognized compensation cost | $ 469,000 | |
Weighted average period of recognition of unrecognized compensation cost | 2 years | |
Minimum | ||
Stock-based compensation | ||
Vesting percentage | 0.00% | |
Maximum | ||
Stock-based compensation | ||
Vesting percentage | 150.00% |
STOCK-BASED COMPENSATION - Mark
STOCK-BASED COMPENSATION - Market Condition Restricted Shares - Peer Group Vesting (Details) - Peer Group Market Condition Vesting - Restricted Shares - USD ($) | 1 Months Ended | 12 Months Ended | |||
Jan. 31, 2011 | Sep. 30, 2010 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2017 | |
Stock-based compensation | |||||
Performance period | 5 years | 5 years | |||
Shares | |||||
Outstanding (in shares) | 2,400 | 5,067 | |||
Vested (in shares) | (2,300) | (2,034) | |||
Forfeited (in shares) | (100) | (633) | |||
Outstanding (in shares) | 2,400 | ||||
Weighted Average Fair Value | |||||
Outstanding (in dollars per share) | $ 23.42 | $ 23.13 | |||
Vested (in dollars per share) | 23.42 | 22.80 | |||
Forfeited (in dollars per share) | $ 23.42 | 22.80 | |||
Outstanding (in dollars per share) | $ 23.42 | ||||
Compensation cost | |||||
Unrecognized compensation cost | $ 0 |
STOCK-BASED COMPENSATION - M113
STOCK-BASED COMPENSATION - Market Condition Restricted Shares - Stock Price Vesting (Details) | Aug. 04, 2017 | Aug. 01, 2017$ / sharesshares | Feb. 26, 2016item$ / sharesshares | May 31, 2015shares | Mar. 31, 2016USD ($)$ / sharesshares | Jun. 30, 2015shares | Mar. 31, 2015$ / sharesshares | Dec. 31, 2014$ / sharesshares | Mar. 31, 2015item$ / shares | Dec. 31, 2017USD ($)item$ / sharesshares | Dec. 31, 2016USD ($)$ / sharesshares | Dec. 31, 2015USD ($)$ / sharesshares | Dec. 31, 2012$ / sharesshares | Dec. 31, 2011shares | Mar. 31, 2016USD ($)$ / sharesshares | Dec. 31, 2012item$ / shares |
Compensation cost | ||||||||||||||||
Accelerated stock compensation expense | $ | $ 1,649,513 | |||||||||||||||
Stock Price Vesting | Restricted Shares | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Total shares surrendered | 72,000 | |||||||||||||||
Shares | ||||||||||||||||
Outstanding (in shares) | 137,500 | 40,500 | 69,500 | 137,500 | 40,500 | 40,500 | ||||||||||
Granted (in shares) | 4,000 | 97,000 | ||||||||||||||
Vested (in shares) | (7,750) | |||||||||||||||
Expired (in shares) | (32,000) | |||||||||||||||
Forfeited (in shares) | (72,000) | |||||||||||||||
Outstanding (in shares) | 40,500 | 29,750 | 69,500 | 137,500 | ||||||||||||
Weighted Average Fair Value | ||||||||||||||||
Outstanding (in dollars per share) | $ / shares | $ 30.58 | $ 15.55 | $ 27.03 | $ 30.58 | $ 15.55 | $ 15.55 | ||||||||||
Granted (in dollars per share | $ / shares | 38.98 | 36.85 | ||||||||||||||
Vested (in dollars per share) | $ / shares | 34.30 | |||||||||||||||
Expired (in dollars per share) | $ / shares | 14.08 | |||||||||||||||
Forfeited (in dollars per share) | $ / shares | 34.46 | |||||||||||||||
Outstanding (in dollars per share) | $ / shares | $ 15.55 | $ 39.07 | $ 27.03 | $ 30.58 | ||||||||||||
Compensation cost | ||||||||||||||||
Accelerated stock compensation expense | $ | $ 1,600,000 | $ 1,600,000 | $ 676,000 | $ 2,300,000 | ||||||||||||
Unrecognized compensation cost | $ | $ 0 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Stock based compensation, shares, surrendered | 72,000 | |||||||||||||||
Shares permanently surrendered | 68,000 | |||||||||||||||
Stock based compensation, shares, permanently surrendered | 68,000 | |||||||||||||||
Shares | ||||||||||||||||
Granted (in shares) | 94,000 | 94,000 | 96,000 | |||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | 2011 grant | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Number of increments vested | item | 4 | |||||||||||||||
Shares | ||||||||||||||||
Expired (in shares) | (32,000) | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | 2011 grant | Minimum | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 60 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | 2011 grant | Maximum | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 65 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | February 26, 2016 grant | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Restricted share award period after termination of employment | 60 days | |||||||||||||||
Period for average closing price | 30 days | |||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 75 | |||||||||||||||
Shares | ||||||||||||||||
Granted (in shares) | 4,000 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | 2015 and February 26, 2016 grants | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Number of increments to vest | item | 4 | |||||||||||||||
Restricted share award period after termination of employment | 60 days | |||||||||||||||
Period for average closing price | 30 days | |||||||||||||||
Number of increments vested | item | 1 | |||||||||||||||
Shares | ||||||||||||||||
Outstanding (in shares) | 26,000 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | 2015 and February 26, 2016 grants | Minimum | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 60 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | 2015 and February 26, 2016 grants | Maximum | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 75 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Patten | ||||||||||||||||
Shares | ||||||||||||||||
Granted (in shares) | 17,000 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Patten | 2012 grant | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Number of increments vested | item | 5 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright and Mr. Patten | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Number of increments to vest | item | 6 | |||||||||||||||
Restricted share award period after termination of employment | 60 days | |||||||||||||||
Period for average closing price | 60 days | |||||||||||||||
Period subject to stock price condition | 6 years | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright and Mr. Patten | Minimum | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 36 | $ 36 | ||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright and Mr. Patten | Maximum | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 65 | $ 65 | ||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Smith | ||||||||||||||||
Shares | ||||||||||||||||
Granted (in shares) | 2,500 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Greathouse | ||||||||||||||||
Shares | ||||||||||||||||
Granted (in shares) | 3,000 | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Smith and Mr. Greathouse | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Number of increments to vest | item | 2 | |||||||||||||||
Restricted share award period after termination of employment | 60 days | |||||||||||||||
Period for average closing price | 60 days | |||||||||||||||
Period subject to stock price condition | 6 years | |||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Smith and Mr. Greathouse | Minimum | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 60 | $ 60 | ||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Smith and Mr. Greathouse | Maximum | ||||||||||||||||
Stock-based compensation | ||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 65 | $ 65 | ||||||||||||||
Equity Award Agreements | ||||||||||||||||
Award agreements | ||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | |||||||||||||||
Equity Award Agreements | Mr. Albright | ||||||||||||||||
Award agreements | ||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | |||||||||||||||
Equity Award Agreements | Stock Price Vesting | ||||||||||||||||
Award agreements | ||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | 24 months |
STOCK-BASED COMPENSATION - Thre
STOCK-BASED COMPENSATION - Three Year Vest Restricted Shares (Details) - USD ($) $ / shares in Units, $ in Millions | Aug. 04, 2017 | Jan. 25, 2017 | Feb. 26, 2016 | Jan. 27, 2016 | Feb. 09, 2015 | Jan. 28, 2015 | Jan. 22, 2014 | Feb. 09, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Three-Year Vesting | Restricted Shares | |||||||||||
Stock-based compensation | |||||||||||
Vesting per year (as a percent) | 33.00% | 33.00% | 33.00% | ||||||||
Shares | |||||||||||
Outstanding (in shares) | 14,200 | 37,504 | 26,900 | 14,200 | |||||||
Granted (in shares) | 17,451 | 21,100 | 14,500 | 17,451 | 21,100 | 19,700 | |||||
Vested (in shares) | (17,298) | (10,363) | (4,734) | ||||||||
Forfeited (in shares) | (267) | (133) | (2,266) | ||||||||
Outstanding (in shares) | 37,390 | 37,504 | 26,900 | ||||||||
Weighted Average Fair Value | |||||||||||
Outstanding (in dollars per share) | $ 36.08 | $ 47.53 | $ 49.73 | $ 36.08 | |||||||
Granted (in dollars per share | 55.06 | 44.88 | 55.93 | ||||||||
Vested (in dollars per share) | 46.70 | 47.89 | 36.08 | ||||||||
Forfeited (in dollars per share) | 52.51 | 46.08 | 46.59 | ||||||||
Outstanding (in dollars per share) | $ 51.39 | $ 47.53 | $ 49.73 | ||||||||
Compensation cost | |||||||||||
Unrecognized compensation cost | $ 1 | ||||||||||
Weighted average period of recognition of unrecognized compensation cost | 1 year 8 months 12 days | ||||||||||
Three-Year Vesting | Restricted Shares | Certain employees, excluding Mr. Albright | |||||||||||
Stock-based compensation | |||||||||||
Vesting per year (as a percent) | 33.00% | ||||||||||
Shares | |||||||||||
Granted (in shares) | 11,700 | ||||||||||
Three-Year Vesting | Restricted Shares | Mr. Albright | |||||||||||
Stock-based compensation | |||||||||||
Vesting per year (as a percent) | 33.00% | ||||||||||
Shares | |||||||||||
Granted (in shares) | 8,000 | 8,000 | |||||||||
Equity Award Agreements | |||||||||||
Award agreements | |||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | ||||||||||
Equity Award Agreements | Mr. Albright | |||||||||||
Award agreements | |||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | ||||||||||
Equity Award Agreements | Three-Year Vesting | |||||||||||
Award agreements | |||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months |
STOCK-BASED COMPENSATION - Non-
STOCK-BASED COMPENSATION - Non-Qualified Stock Option Awards Granted (Details) - $ / shares | Aug. 04, 2017 | Feb. 26, 2016 | Jun. 29, 2015 | May 20, 2015 | Feb. 09, 2015 | Jan. 23, 2013 | May 31, 2015 | Feb. 09, 2015 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2017 |
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | |||||||||||||||
Stock-based compensation | |||||||||||||||
Granted (in shares) | 40,000 | 70,000 | |||||||||||||
Exercise price (in dollars per share) | $ 55.62 | $ 56.43 | |||||||||||||
Surrendered (in shares) | 40,000 | 7,760 | |||||||||||||
Exercised (in shares) | 23,500 | 3,350 | 30,155 | ||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Albright, Patten, and Smith | |||||||||||||||
Stock-based compensation | |||||||||||||||
Granted (in shares) | 10,000 | 10,000 | 50,000 | ||||||||||||
Vesting per year (as a percent) | 33.00% | 33.00% | 33.00% | ||||||||||||
Period of expiration from grant date | 10 years | 10 years | 10 years | ||||||||||||
Period of expiration after death or termination for disability | 12 months | 12 months | 12 months | ||||||||||||
Period of expiration after termination of employment for reason other than death or disability | 30 days | 30 days | 30 days | ||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Certain employees | |||||||||||||||
Stock-based compensation | |||||||||||||||
Granted (in shares) | 51,000 | ||||||||||||||
Exercise price (in dollars per share) | $ 34.95 | ||||||||||||||
Vesting per year (as a percent) | 33.00% | ||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Certain employees | January 23, 2013 grant | |||||||||||||||
Stock-based compensation | |||||||||||||||
Exercised (in shares) | 51,000 | ||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Mr. Patten | |||||||||||||||
Stock-based compensation | |||||||||||||||
Granted (in shares) | 10,000 | ||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Mr. Patten | January 23, 2013 grant | |||||||||||||||
Stock-based compensation | |||||||||||||||
Exercised (in shares) | 10,000 | ||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Mr. Albright | |||||||||||||||
Stock-based compensation | |||||||||||||||
Granted (in shares) | 40,000 | 40,000 | 20,000 | 40,000 | 20,000 | ||||||||||
Exercise price (in dollars per share) | $ 55.62 | $ 55.62 | $ 57.50 | ||||||||||||
Surrendered (in shares) | 40,000 | ||||||||||||||
Period of expiration after death or termination for disability | 12 months | 12 months | |||||||||||||
Period of expiration after termination of employment for reason other than death or disability | 30 days | 30 days | |||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Mr. Albright | Immediate vesting | |||||||||||||||
Stock-based compensation | |||||||||||||||
Vesting percentage | 33.00% | ||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Mr. Albright | Vesting on designated anniversary dates | |||||||||||||||
Stock-based compensation | |||||||||||||||
Vesting percentage | 67.00% | ||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Officer | |||||||||||||||
Stock-based compensation | |||||||||||||||
Granted (in shares) | 10,000 | ||||||||||||||
Exercise price (in dollars per share) | $ 57.54 | ||||||||||||||
Vesting per year (as a percent) | 33.00% | ||||||||||||||
Period of expiration after death or termination for disability | 12 months | ||||||||||||||
Period of expiration after termination of employment for reason other than death or disability | 30 days | ||||||||||||||
Equity Award Agreements | |||||||||||||||
Award agreements | |||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | ||||||||||||||
Equity Award Agreements | Albright, Patten, and Smith | |||||||||||||||
Award agreements | |||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | ||||||||||||||
Equity Award Agreements | Mr. Albright | |||||||||||||||
Award agreements | |||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | ||||||||||||||
Equity Award Agreements | Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | |||||||||||||||
Award agreements | |||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months |
STOCK-BASED COMPENSATION - N116
STOCK-BASED COMPENSATION - Non-Qualified Stock Option Award Activity (Details) - Amended and Restated 2010 Equity Incentive Plan - Stock Option Awards - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Shares | |||
Outstanding (in shares) | 113,500 | 116,850 | 84,765 |
Granted (in shares) | 40,000 | 70,000 | |
Exercised (in shares) | (23,500) | (3,350) | (30,155) |
Forfeited (in shares) | (40,000) | (7,760) | |
Outstanding (in shares) | 90,000 | 113,500 | 116,850 |
Exercisable (in shares) | 73,000 | 76,600 | |
Weighted Average Exercise Price (in dollars per share) | |||
Outstanding (in dollars per share) | $ 49.03 | $ 48.63 | $ 34.39 |
Granted (in dollars per share) | 55.62 | 56.43 | |
Exercised (in dollars per share) | 34.95 | 34.95 | 30.24 |
Forfeited (in dollars per share) | 55.62 | 34.95 | |
Outstanding (in dollars per share) | 52.71 | 49.03 | $ 48.63 |
Exercisable (in dollars per share) | $ 51.94 | $ 45.94 | |
Weighted Average Remaining Contractual Term | |||
Outstanding | 6 years 11 months 23 days | ||
Exercisable | 6 years 10 months 17 days | 1 year 10 months 13 days | |
Stock-based compensation | |||
Aggregate Intrinsic Value, Outstanding (in dollars) | $ 971,400 | ||
Aggregate Intrinsic Value, Exercisable (in dollars) | $ 843,968 | $ 573,181 |
STOCK-BASED COMPENSATION - N117
STOCK-BASED COMPENSATION - Non-Qualified Stock Option Non-Vested Award Activity (Details) - Amended and Restated 2010 Equity Incentive Plan - Stock Option Awards - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Non-Vested Shares | |||
Outstanding (in shares) | 36,900 | 88,260 | 47,570 |
Granted (in shares) | 40,000 | 70,000 | |
Vested (in shares) | (19,900) | (51,360) | (21,550) |
Forfeited (in shares) | (40,000) | (7,760) | |
Outstanding (in shares) | 17,000 | 36,900 | 88,260 |
Stock-based compensation | |||
Fair Value of Shares Vested | $ 1,094,066 | $ 2,643,088 | $ 783,764 |
Total intrinsic value of options exercised (in dollars) | 451,000 | ||
Unrecognized compensation cost (in dollars) | $ 78,000 | ||
Weighted average period of recognition of unrecognized compensation cost | 4 months 24 days |
STOCK-BASED COMPENSATION - Liab
STOCK-BASED COMPENSATION - Liability-Classified Stock Compensation Activity (Details) - 2001 Stock Option Plan - USD ($) | 12 Months Ended | |||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2009 | |
Stock-based compensation | ||||
Shares eligible for issuance | 500,000 | |||
Stock Option Awards | ||||
Stock-based compensation | ||||
Awards available for issue ( in shares) | 0 | |||
Shares | ||||
Outstanding (in shares) | 11,000 | 18,000 | 35,300 | |
Exercised (in shares) | (6,000) | (3,300) | ||
Expired (in shares) | (5,000) | (3,000) | ||
Forfeited (in shares) | (4,000) | (14,000) | ||
Outstanding (in shares) | 11,000 | 18,000 | ||
Weighted Average Fair Value | ||||
Outstanding (in dollars per share) | $ 63.87 | $ 64.69 | $ 62.47 | |
Exercised (in dollars per share) | 52.73 | 33.16 | ||
Expired (in dollars per share) | $ 52.73 | 67.27 | ||
Forfeited (in dollars per share) | 64.99 | 66.54 | ||
Outstanding (in dollars per share) | $ 63.87 | $ 64.69 | ||
Stock-based compensation | ||||
Total intrinsic value of options exercised (in dollars) | $ 316,000 | |||
Stock Appreciation Rights | ||||
Shares | ||||
Outstanding (in shares) | 11,000 | 18,000 | 35,300 | |
Exercised (in shares) | (6,000) | (3,300) | ||
Expired (in shares) | (5,000) | (3,000) | ||
Forfeited (in shares) | (4,000) | (14,000) | ||
Outstanding (in shares) | 11,000 | 18,000 | ||
Weighted Average Fair Value | ||||
Outstanding (in dollars per share) | $ 1.33 | $ 2.64 | $ 5.56 | |
Exercised (in dollars per share) | $ 3.84 | 12.19 | ||
Forfeited (in dollars per share) | 0.87 | 4.84 | ||
Outstanding (in dollars per share) | $ 1.33 | $ 2.64 | ||
Aggregate Intrinsic Value | ||||
Total intrinsic value of options exercised | $ 23,000 |
STOCK-BASED COMPENSATION - Assu
STOCK-BASED COMPENSATION - Assumptions Used in Determining Fair Value of Liability-Classified Stock Options and Stock Appreciation Rights (Details) - Stock Options and Stock Appreciation Rights | 12 Months Ended | |
Dec. 31, 2016 | Dec. 31, 2015 | |
Stock-based compensation | ||
Expected Volatility | 14.13% | 29.40% |
Expected Dividends | 0.22% | 0.15% |
Expected Term | 7 months 10 days | 1 year 3 months 18 days |
Risk-Free Rate | 0.66% | 0.75% |
STOCK-BASED COMPENSATION - Stoc
STOCK-BASED COMPENSATION - Stock Options and Stock Appreciation Rights Grants and Liability (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Stock-based compensation | |||
Granted (in shares) | 30,086 | ||
Accrued Stock-Based Compensation | $ 42,092 | ||
2001 Stock Option Plan | Stock Options and Stock Appreciation Rights | |||
Stock-based compensation | |||
Granted (in shares) | 0 | 0 | 0 |
Accrued Stock-Based Compensation | $ 0 | $ 42,000 |
STOCK-BASED COMPENSATION - Reco
STOCK-BASED COMPENSATION - Recognized in Financial Statements (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
STOCK-BASED COMPENSATION | |||
Accelerated Charge for Stock-Based Compensation | $ 1,649,513 | ||
Recurring Charge for Stock-Based Compensation | $ 1,437,223 | 1,529,370 | $ 2,186,408 |
Total Cost of Share-Based Plans Charged Against Income Before Tax Effect | 1,437,223 | 3,178,883 | 2,186,408 |
Income Tax Expense Recognized in Income | $ (554,409) | $ (1,226,254) | $ (843,407) |
STOCK-BASED COMPENSATION - Exce
STOCK-BASED COMPENSATION - Excess 2015 Awards (Details) | Aug. 04, 2017 | Jan. 25, 2017shares | Feb. 26, 2016$ / sharesshares | Jan. 27, 2016shares | May 20, 2015$ / sharesshares | Feb. 09, 2015$ / sharesshares | Jan. 22, 2014shares | May 31, 2015shares | Feb. 09, 2015shares | Jun. 30, 2015shares | Dec. 31, 2017shares | Dec. 31, 2016$ / sharesshares | Dec. 31, 2015item$ / sharesshares | Dec. 31, 2014shares | Dec. 31, 2012shares | Dec. 31, 2011shares | Dec. 31, 2017shares | Jan. 28, 2018shares |
Amended and Restated 2010 Equity Incentive Plan | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Annual per person overall award limit (in shares) | 50,000 | |||||||||||||||||
Number of additional share limits per employee | item | 2 | |||||||||||||||||
Amended and Restated 2010 Equity Incentive Plan | Mr. Albright | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Shares awarded in excess of the individual annual limit | 112,000 | |||||||||||||||||
Stock Options and Stock Appreciation Rights | Amended and Restated 2010 Equity Incentive Plan | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Additional annual per person award limit for Qualified Performance-Based Awards | 50,000 | |||||||||||||||||
Awards other than stock options and stock appreciation rights | Amended and Restated 2010 Equity Incentive Plan | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Additional annual per person award limit for Qualified Performance-Based Awards | 50,000 | |||||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Granted (in shares) | 40,000 | 70,000 | ||||||||||||||||
Exercise price (in dollars per share) | $ / shares | $ 55.62 | $ 56.43 | ||||||||||||||||
Vested (in shares) | 19,900 | 51,360 | 21,550 | |||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Mr. Albright | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Granted (in shares) | 40,000 | 40,000 | 20,000 | 40,000 | 20,000 | |||||||||||||
Exercise price (in dollars per share) | $ / shares | $ 55.62 | $ 55.62 | $ 57.50 | |||||||||||||||
Vested (in shares) | 26,400 | 13,600 | ||||||||||||||||
Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | Albright, Patten, and Smith | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Granted (in shares) | 10,000 | 10,000 | 50,000 | |||||||||||||||
Three-Year Vesting | Restricted Shares | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Granted (in shares) | 17,451 | 21,100 | 14,500 | 17,451 | 21,100 | 19,700 | ||||||||||||
Three-Year Vesting | Restricted Shares | Mr. Albright | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Granted (in shares) | 8,000 | 8,000 | ||||||||||||||||
Stock Price Vesting | Restricted Shares | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Granted (in shares) | 4,000 | 97,000 | ||||||||||||||||
Stock Price Vesting | Restricted Shares | Mr. Albright | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Granted (in shares) | 94,000 | 94,000 | 96,000 | |||||||||||||||
Stock Price Vesting | Restricted Shares | February 26, 2016 grant | Mr. Albright | ||||||||||||||||||
Stock-based compensation | ||||||||||||||||||
Granted (in shares) | 4,000 | |||||||||||||||||
Restricted share award period after termination of employment | 60 days | |||||||||||||||||
Period for average closing price | 30 days | |||||||||||||||||
Closing share price (in dollars per share) | $ / shares | $ 75 | |||||||||||||||||
Equity Award Agreements | ||||||||||||||||||
Award agreements | ||||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | |||||||||||||||||
Equity Award Agreements | Mr. Albright | ||||||||||||||||||
Award agreements | ||||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | |||||||||||||||||
Equity Award Agreements | Albright, Patten, and Smith | ||||||||||||||||||
Award agreements | ||||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | |||||||||||||||||
Equity Award Agreements | Stock Option Awards | Amended and Restated 2010 Equity Incentive Plan | ||||||||||||||||||
Award agreements | ||||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | |||||||||||||||||
Equity Award Agreements | Three-Year Vesting | ||||||||||||||||||
Award agreements | ||||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | |||||||||||||||||
Equity Award Agreements | Stock Price Vesting | ||||||||||||||||||
Award agreements | ||||||||||||||||||
Period after change of control for equity award to fully vest upon termination of employment without cause or resignation | 24 months | 24 months |
INCOME TAXES - Components of Pr
INCOME TAXES - Components of Provision (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
INCOME TAXES | |||
Federal - Current | $ 794,174 | $ (159,596) | $ 479,671 |
State - Current | 70,384 | (311,525) | 185,584 |
Total - Current | 864,558 | (471,121) | 665,255 |
Federal - Deferred | 8,317,453 | (10,740,617) | (5,607,970) |
State - Deferred | 753,255 | (625,116) | (326,389) |
Total - Deferred | $ 9,070,708 | $ (11,365,733) | $ (5,934,359) |
INCOME TAXES - Sources of Defer
INCOME TAXES - Sources of Deferred Income Tax Assets (Liabilities) (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Deferred Income Tax Assets | ||
Depreciation | $ 2,073,439 | $ 2,475,898 |
Intangible Lease Liabilities | 7,512,629 | 11,714,651 |
Impairment Reserves | 1,139,918 | 2,085,808 |
Stock Options and Restricted Stock | 883,725 | 1,438,292 |
Net Operating Loss Carryforward | 266,036 | |
Capital Loss Carryforward | 20,750 | |
Deferred Oil Lease Income | 148,439 | 225,924 |
Deferred Lease Expense | 858,882 | |
Other - Net | 60,480 | 217,887 |
Gross Deferred Income Tax Assets | 12,105,416 | 19,017,342 |
Less - Valuation Allowance | (272,966) | (415,453) |
Net Deferred Income Tax Assets | 11,832,450 | 18,601,889 |
Deferred Income Tax Liabilities | ||
Sales of Real Estate | (52,720,764) | (68,358,404) |
Discount on Equity Component of Convertible Debt | (421,895) | (904,422) |
Basis Difference in Joint Venture | (224,715) | (342,015) |
Interest Rate Swap | (452,873) | (255,891) |
Deferred Revenue (Net of Straight-line Rent Adjustments) | (226,673) | (105,729) |
Other - Net | (79,394) | |
Total Deferred Income Tax Liabilities | (54,126,314) | (69,966,461) |
Net Deferred Income Tax Liabilities | $ (42,293,864) | $ (51,364,572) |
INCOME TAXES - Valuation Allowa
INCOME TAXES - Valuation Allowance - Charitable Contributions (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Valuation Allowance [Line Items] | ||
Valuation allowance | $ 272,966 | $ 415,453 |
Charitable contribution carryforwards | ||
Valuation Allowance [Line Items] | ||
Valuation allowance | $ 0 | $ 0 |
INCOME TAXES - Reconciliation o
INCOME TAXES - Reconciliation of Income Tax Computed at Federal Statutory Rate (Details) - USD ($) | Jan. 01, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Income taxes | ||||||||||||
Federal statutory rate (as a percent) | 35.00% | 35.00% | 35.00% | |||||||||
Increase (Decrease) Resulting from: | ||||||||||||
Income Tax (Expense) Benefit Computed at Federal Statutory Rate | $ (10,528,124) | $ (9,219,942) | $ (4,481,029) | |||||||||
State Income Tax, Net of Federal Income Tax Benefit | (1,703,805) | (1,693,578) | (755,481) | |||||||||
Income Tax on Permanently Non-Deductible Items | (1,015,936) | |||||||||||
Income Tax on Permanently Non-Deductible Items | 66,015 | |||||||||||
Change in Corporate Federal Tax Rate | 22,249,536 | |||||||||||
Other Reconciling Items | (148,356) | 92,602 | (32,594) | |||||||||
Benefit (Expense) for Income Taxes | $ 20,938,398 | $ (726,974) | $ (2,225,847) | $ (8,050,311) | $ (3,212,127) | $ (5,281,646) | $ (1,000,480) | $ (2,342,601) | $ 9,935,266 | $ (11,836,854) | $ (5,269,104) | |
Expected | ||||||||||||
Income taxes | ||||||||||||
Federal statutory rate (as a percent) | 21.00% |
INCOME TAXES - Income Tax Rates
INCOME TAXES - Income Tax Rates (Details) - USD ($) $ in Millions | Jan. 01, 2018 | Dec. 31, 2017 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Income taxes | |||||
Effective income tax rate | (31.00%) | 42.20% | 38.90% | ||
Income tax benefit recorded due to the impact of the reduction in the corporate tax rate | $ 22.2 | ||||
Corporate tax rate (as a percent) | 35.00% | 35.00% | 35.00% | ||
Expected | |||||
Income taxes | |||||
Corporate tax rate (as a percent) | 21.00% |
INCOME TAXES - Stock-Based Comp
INCOME TAXES - Stock-Based Compensation (Details) - USD ($) | 3 Months Ended | 12 Months Ended | 15 Months Ended | |
Mar. 31, 2016 | Dec. 31, 2016 | Dec. 31, 2015 | Mar. 31, 2016 | |
Income taxes | ||||
Accelerated stock compensation expense | $ 1,649,513 | |||
Restricted Shares | ||||
Income taxes | ||||
Income tax benefit recorded related to additional stock compensation expense | $ 0 | |||
Restricted Shares | Stock Price Vesting | ||||
Income taxes | ||||
Accelerated stock compensation expense | $ 1,600,000 | $ 1,600,000 | $ 676,000 | $ 2,300,000 |
Restricted Shares | Stock Price Vesting | Mr. Albright | ||||
Income taxes | ||||
Shares permanently surrendered | 68,000 |
INCOME TAXES - Uncertain Tax Po
INCOME TAXES - Uncertain Tax Positions (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
INCOME TAXES | |||
Change to unrecognized tax benefits | $ 0 | $ 0 | $ 0 |
Interest and penalties accrued for uncertain positions | $ 0 | $ 0 | $ 0 |
INCOME TAXES - Paid and Refunde
INCOME TAXES - Paid and Refunded (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
INCOME TAXES | |||
Net income taxes paid | $ 334,000 | $ 510,000 | $ 1,200,000 |
Income tax refunds | $ 958,000 | $ 133,000 | $ 0 |
COMMITMENTS AND CONTINGENCIES -
COMMITMENTS AND CONTINGENCIES - Minimum Future Rental Payments (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Minimum future rental payments under non-cancelable operating leases having remaining terms in excess of one year | |||
2,018 | $ 150,689 | ||
2,019 | 146,334 | ||
2,020 | 71,804 | ||
2,021 | 5,740 | ||
Total | 374,567 | ||
Operating leases | |||
Rental expense under all operating leases | $ 339,000 | $ 389,000 | $ 410,000 |
COMMITMENTS AND CONTINGENCIE132
COMMITMENTS AND CONTINGENCIES - Minimum Future Rental Receipts (Details) | Dec. 31, 2017USD ($) |
Minimum future rental receipts under non-cancelable operating leases having remaining terms in excess of one year | |
2,018 | $ 27,723,892 |
2,019 | 27,062,887 |
2,020 | 25,829,071 |
2,021 | 22,671,393 |
2,022 | 21,043,187 |
2023 and thereafter (cumulative) | 94,483,824 |
Total | $ 218,814,254 |
COMMITMENTS AND CONTINGENCIE133
COMMITMENTS AND CONTINGENCIES - Contractual Commitments - Expenditures (Details) | 1 Months Ended | 12 Months Ended | |||||
Dec. 31, 2015USD ($)a | Dec. 31, 2013USD ($)a | Dec. 31, 2017USD ($)arestaurant$ / item | Dec. 31, 2013USD ($)a | Jan. 31, 2018USD ($)arestaurant | Sep. 30, 2017restaurant | Dec. 31, 2016USD ($)a | |
Commitments | |||||||
Restricted Cash | $ 6,508,131 | $ 9,855,469 | |||||
Reserve for Tenant Improvements | $ 3,302,831 | $ 398,621 | |||||
Obligations | |||||||
Annual surcharge, per round of golf played | $ / item | 1 | ||||||
Minimum annual per round surcharge | $ 70,000 | ||||||
Maximum aggregate amount of per round surcharge | 700,000 | ||||||
Accrued surcharge commitment | $ 700,000 | $ 630,000 | |||||
Land Parcel - Beachfront Property | |||||||
Commitments | |||||||
Acres | a | 6 | 6 | 6 | ||||
Land Parcel - Beachfront Property | Restaurant property | |||||||
Commitments | |||||||
Number of properties | restaurant | 2 | 2 | 2 | ||||
Total estimated cost to improve the land and develop the income properties | $ 6,700,000 | ||||||
Payments for construction in progress | 5,900,000 | ||||||
Commitment amount | 858,000 | ||||||
Race Trac | |||||||
Commitments | |||||||
Acres sold | a | 3.4 | ||||||
Sam's Club affiliate | |||||||
Commitments | |||||||
Acres sold | a | 18.1 | ||||||
Sam's Club affiliate | Buyer reimbursement | |||||||
Commitments | |||||||
Deposit of cash in escrow classified as restricted cash | $ 125,000 | ||||||
Restricted Cash | 125,000 | ||||||
Hilton Grand Vacations | Tenant reimbursement commitment | Buildings | |||||||
Commitments | |||||||
Reserve for Tenant Improvements | 2,700,000 | ||||||
Williamson Crossing site | |||||||
Commitments | |||||||
Acres | a | 19.6 | 19.6 | |||||
Williamson Crossing site | Road and other land improvements | |||||||
Commitments | |||||||
Area of land subject to contractual commitment | a | 23 | ||||||
Estimated cost for improvements | $ 1,260,000 | ||||||
Williamson Crossing site | Buyer reimbursement | |||||||
Commitments | |||||||
Percentage of cost paid | 77.50% | ||||||
Commitment amount | $ 976,500 | $ 976,500 | |||||
Reimbursement period of land improvement cost | 5 years | ||||||
Deposit of cash in escrow classified as restricted cash | $ 283,500 | ||||||
Restricted Cash | 288,000 | ||||||
Maximum | Sam's Club affiliate | Buyer reimbursement | |||||||
Commitments | |||||||
Commitment amount | 125,000 | ||||||
Maximum | Williamson Crossing site | Buyer reimbursement | |||||||
Commitments | |||||||
Commitment amount | $ 689,000 |
COMMITMENTS AND CONTINGENCIE134
COMMITMENTS AND CONTINGENCIES - Contractual Commitments - Land Pipeline (Details) - Expected | Feb. 28, 2018USD ($)aentityTransaction$ / a |
Contracts | |
Number of purchase and sale agreements | Transaction | 18 |
Number of buyers | entity | 16 |
No. of Acres | 6,042 |
Area of land sales as a percentage of land holdings | 75.00% |
Contract Amount | $ | $ 150,883,000 |
Price per Acre | $ / a | 25,000 |
Minimum | |
Contracts | |
No. of Acres | 6,000 |
Mitigation Bank joint venture | |
Contracts | |
Ownership interest retained (as a percent) | 30.00% |
Institutional investor | Mitigation Bank joint venture | |
Contracts | |
Interest acquired in joint venture (as a percent) | 70.00% |
Commercial/Retail | O'Connor - East Of I-95 | |
Contracts | |
No. of Acres | 123 |
Contract Amount | $ | $ 29,250,000 |
Price per Acre | $ / a | 238,000 |
Commercial/Retail | O'Connor - East Of I-95 | Minimum | |
Contracts | |
Cost of requisite mitigation credits as a percentage of land sale contract amount | 5.00% |
Commercial/Retail | O'Connor - East Of I-95 | Maximum | |
Contracts | |
Cost of requisite mitigation credits as a percentage of land sale contract amount | 10.00% |
Commercial/Retail | Buc'ees - East of I-95 | |
Contracts | |
No. of Acres | 35 |
Contract Amount | $ | $ 14,000,000 |
Price per Acre | $ / a | 400,000 |
Commercial/Retail | Buc'ees - East of I-95 | Minimum | |
Contracts | |
Cost of requisite mitigation credits as a percentage of land sale contract amount | 5.00% |
Commercial/Retail | Buc'ees - East of I-95 | Maximum | |
Contracts | |
Cost of requisite mitigation credits as a percentage of land sale contract amount | 10.00% |
Commercial/Retail | Property East of I-95, one | |
Contracts | |
No. of Acres | 20 |
Contract Amount | $ | $ 4,250,000 |
Price per Acre | $ / a | 213,000 |
Commercial/Retail | Property East of I-95, two | |
Contracts | |
No. of Acres | 8 |
Contract Amount | $ | $ 782,000 |
Price per Acre | $ / a | 98,000 |
Commercial/Retail | Property East of I-95, three | |
Contracts | |
No. of Acres | 6 |
Contract Amount | $ | $ 625,000 |
Price per Acre | $ / a | 104,000 |
Commercial/Retail | Property west of Interstate 95 | |
Contracts | |
No. of Acres | 19 |
Contract Amount | $ | $ 285,000 |
Price per Acre | $ / a | 15,000 |
Residential (AR) | Minto Communities - West of I-95 | |
Contracts | |
No. of Acres | 1,614 |
Contract Amount | $ | $ 26,500,000 |
Price per Acre | $ / a | 16,000 |
Residential (SF) | ICI Homes - West of I-95 | |
Contracts | |
No. of Acres | 1,016 |
Contract Amount | $ | $ 21,000,000 |
Price per Acre | $ / a | 21,000 |
Residential (SF) | ICI Homes - West of I-95, property two | |
Contracts | |
No. of Acres | 146 |
Contract Amount | $ | $ 1,400,000 |
Price per Acre | $ / a | 10,000 |
Residential (SF) | Property west of Interstate 95 | |
Contracts | |
No. of Acres | 200 |
Contract Amount | $ | $ 3,324,000 |
Price per Acre | $ / a | 17,000 |
Residential (SF) | Buyer's option | Property west of Interstate 95 | |
Contracts | |
No. of Acres | 71 |
Contract Amount | $ | $ 574,000 |
Residential (SF) | Base contract | Property west of Interstate 95 | |
Contracts | |
No. of Acres | 129 |
Contract Amount | $ | $ 2,750,000 |
Commercial | Mitigation Bank - Term Sheet - West of I-95 | |
Contracts | |
No. of Acres | 2,492 |
Contract Amount | $ | $ 15,000,000 |
Price per Acre | $ / a | 6,000 |
Commercial | Property west of Interstate 95 | |
Contracts | |
No. of Acres | 164 |
Contract Amount | $ | $ 1,900,000 |
Price per Acre | $ / a | 12,000 |
Mixed-Use Retail | North American - East of I-95 | |
Contracts | |
No. of Acres | 35 |
Contract Amount | $ | $ 14,362,000 |
Price per Acre | $ / a | 409,000 |
Residential (Multi-Family) | Property east of Interstate 95 | |
Contracts | |
No. of Acres | 45 |
Contract Amount | $ | $ 5,200,000 |
Price per Acre | $ / a | 116,000 |
Residential (Multi-Family) | Buyer's option | Property east of Interstate 95 | |
Contracts | |
No. of Acres | 19 |
Contract Amount | $ | $ 2,000,000 |
Residential (Multi-Family) | Base contract | Property east of Interstate 95 | |
Contracts | |
No. of Acres | 26 |
Contract Amount | $ | $ 3,200,000 |
Distribution/Warehouse | Property east of Interstate 95 | |
Contracts | |
No. of Acres | 71 |
Contract Amount | $ | $ 5,000,000 |
Price per Acre | $ / a | 70,000 |
Commercial/Distribution | Property east of Interstate 95 | |
Contracts | |
No. of Acres | 26 |
Contract Amount | $ | $ 3,215,000 |
Price per Acre | $ / a | 124,000 |
Specialty Grocer | Property east of Interstate 95 | |
Contracts | |
No. of Acres | 9 |
Contract Amount | $ | $ 2,790,000 |
Price per Acre | $ / a | 310,000 |
Auto Dealership | Property west of Interstate 95 | |
Contracts | |
No. of Acres | 13 |
Contract Amount | $ | $ 2,000,000 |
Price per Acre | $ / a | 154,000 |
COMMITMENTS AND CONTINGENCIE135
COMMITMENTS AND CONTINGENCIES - Other Matters (Details) | Jun. 30, 2017aitem | Jun. 30, 2016USD ($) | Dec. 31, 2015USD ($)a | Dec. 31, 2017USD ($) | Jun. 30, 2017USD ($)a | Mar. 31, 2017USD ($)a | Jun. 30, 2016USD ($) | Dec. 31, 2017USD ($)a | Dec. 31, 2016USD ($)a | Dec. 31, 2015USD ($)a | Dec. 31, 2017USD ($) | Dec. 31, 2017USD ($) |
Contingencies | ||||||||||||
Escrow balance | $ 6,508,131 | $ 6,508,131 | $ 9,855,469 | $ 6,508,131 | $ 6,508,131 | |||||||
Unfavorable regulatory action | ||||||||||||
Contingencies | ||||||||||||
Accrued loss contingency | $ 187,500 | $ 187,500 | ||||||||||
Wintergreen Advisers, LLC maters | ||||||||||||
Contingencies | ||||||||||||
Cost incurred | 1,600,000 | 3,000,000 | ||||||||||
Legal representation and third party costs | $ 1,200,000 | |||||||||||
Minto Communities LLC | ||||||||||||
Contingencies | ||||||||||||
Acres sold | a | 1,581 | |||||||||||
Land Sales | ||||||||||||
Contingencies | ||||||||||||
Acres sold | a | 1,700.9 | 707.7 | 114.1 | |||||||||
Wetlands restoration | ||||||||||||
Contingencies | ||||||||||||
Acres | a | 148.4 | 148.4 | ||||||||||
Environmental costs funded | $ 381,000 | $ 935,000 | 1,300,000 | |||||||||
Estimated cost | $ 2,000,000 | $ 2,000,000 | 2,000,000 | 2,000,000 | ||||||||
Accrued restoration cost | $ 1,700,000 | 708,000 | 708,000 | $ 1,700,000 | 708,000 | 708,000 | ||||||
Increase in accrual of remediation costs | $ 300,000 | $ 325,000 | ||||||||||
Wetlands restoration | Minto Communities LLC | ||||||||||||
Contingencies | ||||||||||||
Cash deposited in (refunded from) escrow | (189,500) | $ 423,000 | ||||||||||
Escrow balance | $ 234,000 | $ 234,000 | $ 234,000 | $ 234,000 | ||||||||
Wetlands restoration | Minimum | ||||||||||||
Contingencies | ||||||||||||
Estimated cost | 1,700,000 | |||||||||||
Wetlands restoration | Maximum | ||||||||||||
Contingencies | ||||||||||||
Estimated cost | $ 1,900,000 | |||||||||||
Mitigation activities | ||||||||||||
Contingencies | ||||||||||||
Acres | a | 54.66 | 54.66 | 54.66 | |||||||||
Number of mitigation credits required to be utilized | item | 36 | |||||||||||
Mitigation credits transferred | $ 298,000 |
BUSINESS SEGMENT DATA - Descrip
BUSINESS SEGMENT DATA - Description (Details) | Dec. 31, 2017loanitemproperty | Dec. 31, 2017segmentitemproperty | Dec. 31, 2016 | Dec. 31, 2015 |
Business segment data | ||||
Number of business segments | segment | 4 | |||
Golf Operations | ||||
Business segment data | ||||
Number of golf courses owned | property | 2 | 2 | ||
Number of holes to the golf course | item | 18 | 18 | ||
Commercial loans | ||||
Business segment data | ||||
Number of mortgage loan investments | loan | 2 | |||
Product concentration | Identifiable assets | Income Properties | ||||
Business segment data | ||||
Percentage of total | 83.40% | 74.10% | ||
Product concentration | Consolidated revenues | Income Properties | ||||
Business segment data | ||||
Percentage of total | 34.40% | 35.30% | 44.30% |
BUSINESS SEGMENT DATA - Summary
BUSINESS SEGMENT DATA - Summary of Operations in Different Segments (Details) - USD ($) | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Business segment data | |||||||||||
Revenues | $ 17,480,622 | $ 12,380,602 | $ 22,837,783 | $ 38,713,284 | $ 27,635,543 | $ 12,210,945 | $ 12,873,938 | $ 18,354,435 | $ 91,412,291 | $ 71,074,861 | $ 42,997,680 |
Operating Income | 5,622,042 | 3,757,449 | 8,040,407 | 22,849,411 | 10,313,894 | 15,879,509 | 4,732,868 | 6,393,316 | 40,269,309 | 37,319,587 | 20,269,309 |
Depreciation and Amortization | 3,524,525 | 3,161,169 | 3,215,690 | 2,762,575 | 2,377,031 | 1,945,460 | 1,805,559 | 2,067,367 | 12,663,959 | 8,195,417 | 5,212,897 |
Identifiable Assets | 466,130,378 | 408,623,426 | 466,130,378 | 408,623,426 | |||||||
Operating Segments | |||||||||||
Business segment data | |||||||||||
Operating Income | 40,269,309 | 37,319,587 | 20,269,309 | ||||||||
Capital Expenditures | 97,627,672 | 92,550,168 | 111,293,694 | ||||||||
General and Corporate Expense | |||||||||||
Business segment data | |||||||||||
Operating Income | (20,809,180) | (7,915,254) | (8,960,273) | ||||||||
Income Properties | |||||||||||
Business segment data | |||||||||||
Revenues | 8,840,425 | 7,928,258 | 7,565,007 | 7,073,240 | 6,608,830 | 6,021,331 | 6,033,082 | 6,429,241 | 31,406,930 | 25,092,484 | 19,041,111 |
Depreciation and Amortization | 12,272,265 | 7,872,689 | 4,898,803 | ||||||||
Identifiable Assets | 388,602,721 | 302,757,565 | 388,602,721 | 302,757,565 | |||||||
Income Properties | Operating Segments | |||||||||||
Business segment data | |||||||||||
Operating Income | 24,489,187 | 19,887,621 | 15,385,176 | ||||||||
Capital Expenditures | 92,125,062 | 92,434,774 | 84,261,324 | ||||||||
Commercial Loan Investments | |||||||||||
Business segment data | |||||||||||
Revenues | 325,240 | 637,801 | 553,159 | 536,489 | 537,728 | 534,212 | 635,050 | 881,245 | 2,052,689 | 2,588,235 | 2,691,385 |
Identifiable Assets | 11,963,777 | 24,032,885 | 11,963,777 | 24,032,885 | |||||||
Commercial Loan Investments | Operating Segments | |||||||||||
Business segment data | |||||||||||
Operating Income | 2,052,689 | 2,588,235 | 2,691,385 | ||||||||
Capital Expenditures | 3,000,000 | 15,394,879 | |||||||||
Real Estate Operations | |||||||||||
Business segment data | |||||||||||
Revenues | 6,864,334 | 2,926,406 | 13,257,355 | 29,474,460 | 19,165,183 | 4,643,646 | 4,774,620 | 9,560,898 | 52,522,555 | 38,144,347 | 15,942,894 |
Identifiable Assets | 43,296,528 | 58,868,298 | 43,296,528 | 58,868,298 | |||||||
Real Estate Operations | Operating Segments | |||||||||||
Business segment data | |||||||||||
Operating Income | 35,161,533 | 23,263,036 | 11,650,370 | ||||||||
Capital Expenditures | 11,489,272 | ||||||||||
Real Estate Operations | Primary beneficiary, Consolidated VIE | Operating Segments | |||||||||||
Business segment data | |||||||||||
Capital Expenditures | 5,744,636 | ||||||||||
Golf Operations | |||||||||||
Business segment data | |||||||||||
Revenues | 1,439,436 | 797,420 | 1,383,513 | 1,474,944 | 1,312,471 | 1,001,368 | 1,412,196 | 1,464,359 | 5,095,313 | 5,190,394 | 5,243,485 |
Depreciation and Amortization | 349,261 | 266,074 | 263,335 | ||||||||
Identifiable Assets | 6,262,634 | 3,675,842 | 6,262,634 | 3,675,842 | |||||||
Golf Operations | Operating Segments | |||||||||||
Business segment data | |||||||||||
Operating Income | (863,575) | (396,683) | (349,600) | ||||||||
Capital Expenditures | 2,373,894 | 95,513 | 109,505 | ||||||||
Agriculture And Other | |||||||||||
Business segment data | |||||||||||
Revenues | 11,187 | $ 90,717 | $ 78,749 | $ 154,151 | 11,331 | $ 10,388 | $ 18,990 | $ 18,692 | 334,804 | 59,401 | 78,805 |
Depreciation and Amortization | 42,433 | 56,654 | 50,759 | ||||||||
Identifiable Assets | $ 16,004,718 | $ 19,288,836 | 16,004,718 | 19,288,836 | |||||||
Agriculture And Other | Operating Segments | |||||||||||
Business segment data | |||||||||||
Operating Income | 238,655 | (107,368) | (147,749) | ||||||||
Capital Expenditures | $ 128,716 | $ 19,881 | $ 38,714 |
BUSINESS SEGMENT DATA - Land Po
BUSINESS SEGMENT DATA - Land Portfolio (Details) | Dec. 31, 2017a |
Daytona Beach, FL | Undeveloped land | |
Business segment data | |
Area of Land | 8,100 |
VARIABLE INTEREST ENTITY (Detai
VARIABLE INTEREST ENTITY (Details) | Dec. 31, 2017USD ($)ft²arestaurant | Dec. 31, 2016USD ($)a | Nov. 17, 2016USD ($) | Jun. 30, 2017USD ($) | Mar. 31, 2017ft² | Jun. 30, 2016USD ($) | Mar. 31, 2016USD ($) | Dec. 31, 2017USD ($)ft²arestaurant | Dec. 31, 2016USD ($)a | Dec. 31, 2015USD ($)aproperty | Jan. 31, 2018arestaurant | Sep. 30, 2017restaurant | Nov. 16, 2016 |
Variable Interest Entity [Line Items] | |||||||||||||
Cost basis | $ 39,477,697 | $ 51,955,278 | $ 39,477,697 | $ 51,955,278 | |||||||||
Acquisition of property | 4,778,790 | $ 5,664,787 | |||||||||||
Acquisition of noncontrolling interest and (discount on acquisition) | $ 4,800,000 | 4,778,790 | |||||||||||
Impairment charges | $ 1,970,822 | $ 209,908 | $ 0 | 2,180,730 | $ 510,041 | ||||||||
Land and land improvements | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Area of real estate property | ft² | 1,200,000 | 1,200,000 | |||||||||||
Primary beneficiary, Consolidated VIE | Daytona Beach, FL | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Cost basis | $ 11,329,574 | 11,329,574 | |||||||||||
Retained Earnings | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Acquisition of noncontrolling interest and (discount on acquisition) | $ (879,000) | $ (879,158) | |||||||||||
Land Parcel - Beachfront Property | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Cost basis | $ 11,700,000 | $ 11,700,000 | |||||||||||
Area of Land | a | 6 | 6 | 6 | 6 | 6 | ||||||||
Impairment charges | $ 0 | $ 0 | |||||||||||
Land Parcel - Beachfront Property | Restaurant property | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Number of properties | restaurant | 2 | 2 | 2 | 2 | |||||||||
Design and construction costs incurred | $ 5,900,000 | ||||||||||||
Land Parcel - Beachfront Property | Restaurant property | LandShark Bar and Grill | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Area of real estate property | ft² | 6,264 | ||||||||||||
Lease term | 15 years | ||||||||||||
Land Parcel - Beachfront Property | Restaurant property | Cocina 214 Restaurant and Bar | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Lease term | 15 years | ||||||||||||
Annual minimum rent per year | $ 360,000 | ||||||||||||
Land Parcel - Beachfront Property | Land and land improvements | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Area of real estate property | ft² | 1,200,000 | 1,200,000 | |||||||||||
Partially owned consolidated property | Land Parcel - Beachfront Property | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Area of Land | a | 6 | ||||||||||||
Acquisition of property | $ 5,664,787 | ||||||||||||
Preferred interest investment return (as a percent) | 9.00% | ||||||||||||
Beachfront Venture | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Ownership interest (as a percent) | 50.00% | ||||||||||||
Unaffiliated third party’s percentage ownership | 50.00% | 50.00% | |||||||||||
Eliminated upon consolidation | Partially owned consolidated property | Land Parcel - Beachfront Property | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Management fee | $ 9,000 | ||||||||||||
Beachfront Venture | Primary beneficiary, Consolidated VIE | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Number of real estate properties | property | 1 | ||||||||||||
Cost basis | $ 11,329,574 | ||||||||||||
Area of Land | a | 6 | ||||||||||||
Beachfront Venture | Land Parcel - Beachfront Property | |||||||||||||
Variable Interest Entity [Line Items] | |||||||||||||
Acquisition of property | $ 11,300,000 |
SUBSEQUENT EVENTS (Details)
SUBSEQUENT EVENTS (Details) | Feb. 21, 2018USD ($)ft² | Mar. 31, 2018USD ($) | Dec. 31, 2017USD ($) |
Credit Facility | |||
Subsequent Events | |||
Maximum borrowing capacity | $ 100,000,000 | ||
Available borrowing capacity | 30,000,000 | ||
Amount outstanding | $ 70,000,000 | ||
Subsequent Event | Credit Facility | |||
Subsequent Events | |||
Maximum borrowing capacity | $ 130,000,000 | ||
Subsequent Event | Aspen, Colorado | Commercial | Master lease | |||
Subsequent Events | |||
Lease term | 20 years | ||
Subsequent Event | 2018 acquisitions of income property subject to a lease | Aspen, Colorado | |||
Subsequent Events | |||
Area of real estate property | ft² | 19,596 | ||
Purchase price | $ 28,000,000 | ||
Net investment in property | $ 26,500,000 | ||
Subsequent Event | Expected | Credit Facility | |||
Subsequent Events | |||
Available borrowing capacity | $ 60,000,000 |
QUARTERLY FINANCIAL DATA (UNAUD
QUARTERLY FINANCIAL DATA (UNAUDITED) (Details) - USD ($) | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Revenues | |||||||||||
Revenues | $ 17,480,622 | $ 12,380,602 | $ 22,837,783 | $ 38,713,284 | $ 27,635,543 | $ 12,210,945 | $ 12,873,938 | $ 18,354,435 | $ 91,412,291 | $ 71,074,861 | $ 42,997,680 |
Direct Cost of Revenues | |||||||||||
Total Direct Cost of Revenues | (6,024,595) | (3,466,206) | (8,854,499) | (12,107,677) | (13,081,483) | (4,043,639) | (3,828,511) | (4,886,387) | (30,452,977) | (25,840,020) | (13,768,098) |
General and Administrative Expenses | (2,309,764) | (1,995,512) | (2,727,187) | (3,220,147) | (1,779,467) | (1,821,827) | (1,899,126) | (4,797,457) | (10,252,610) | (10,297,877) | (8,753,779) |
Impairment Charges | (1,970,822) | (209,908) | 0 | (2,180,730) | (510,041) | ||||||
Depreciation and Amortization | (3,524,525) | (3,161,169) | (3,215,690) | (2,762,575) | (2,377,031) | (1,945,460) | (1,805,559) | (2,067,367) | (12,663,959) | (8,195,417) | (5,212,897) |
Gain (Loss) on Disposition of Assets | 304 | (266) | (83,668) | 11,479,490 | 1,362,948 | 38 | 12,758,770 | 5,516,444 | |||
Land Lease Income | 2,226,526 | 2,226,526 | |||||||||
Total Operating Expenses | (11,858,580) | (8,623,153) | (14,797,376) | (15,863,873) | (17,321,649) | 3,668,564 | (8,141,070) | (11,961,119) | (51,142,982) | (33,755,274) | (22,728,371) |
Operating Income | 5,622,042 | 3,757,449 | 8,040,407 | 22,849,411 | 10,313,894 | 15,879,509 | 4,732,868 | 6,393,316 | 40,269,309 | 37,319,587 | 20,269,309 |
Investment Income (Loss) | 10,554 | 9,724 | 8,524 | 9,183 | 31,181 | 2,531 | 2,691 | (566,384) | 37,985 | (529,981) | 208,879 |
Interest Expense | (2,243,770) | (2,073,299) | (2,144,176) | (2,061,891) | (2,052,745) | (2,454,390) | (2,154,437) | (2,091,766) | (8,523,136) | (8,753,338) | (6,919,767) |
Income Before Income Tax Benefit (Expense) | (3,388,826) | (1,693,874) | (5,904,755) | (20,796,703) | (8,292,330) | (13,427,650) | (2,581,122) | (3,735,166) | (31,784,158) | (28,036,268) | (13,558,421) |
Income Tax Benefit (Expense) | 20,938,398 | (726,974) | (2,225,847) | (8,050,311) | (3,212,127) | (5,281,646) | (1,000,480) | (2,342,601) | 9,935,266 | (11,836,854) | (5,269,104) |
Net Income | 24,327,224 | 966,900 | 3,678,908 | 12,746,392 | 5,080,203 | 8,146,004 | 1,580,642 | 1,392,565 | 41,719,424 | 16,199,414 | 8,289,317 |
Less: Net Loss Attributable to Noncontrolling Interest in Consolidated VIE | 14,870 | 15,010 | (10,199) | 32,153 | 51,834 | 57,849 | |||||
Net Income Attributable to Consolidated-Tomoka Land Co. | $ 24,327,224 | $ 966,900 | $ 3,678,908 | $ 12,746,392 | $ 5,095,073 | $ 8,161,014 | $ 1,570,443 | $ 1,424,718 | $ 41,719,424 | $ 16,251,248 | $ 8,347,166 |
Basic | |||||||||||
Net Income (Loss) Attributable to Consolidated-Tomoka Land Co. | $ 4.42 | $ 0.18 | $ 0.67 | $ 2.28 | $ 0.91 | $ 1.44 | $ 0.28 | $ 0.25 | $ 7.53 | $ 2.86 | $ 1.44 |
Diluted | |||||||||||
Net Income (Loss) Attributable to Consolidated-Tomoka Land Co. | $ 4.38 | $ 0.18 | $ 0.66 | $ 2.27 | $ 0.90 | $ 1.44 | $ 0.28 | $ 0.25 | $ 7.48 | $ 2.85 | $ 1.43 |
Income Properties | |||||||||||
Revenues | |||||||||||
Revenues | $ 8,840,425 | $ 7,928,258 | $ 7,565,007 | $ 7,073,240 | $ 6,608,830 | $ 6,021,331 | $ 6,033,082 | $ 6,429,241 | $ 31,406,930 | $ 25,092,484 | $ 19,041,111 |
Direct Cost of Revenues | |||||||||||
Total Direct Cost of Revenues | (2,160,999) | (1,715,516) | (1,629,515) | (1,411,713) | (1,393,474) | (1,430,642) | (1,204,040) | (1,176,707) | (6,917,743) | (5,204,863) | (3,655,935) |
Depreciation and Amortization | (12,272,265) | (7,872,689) | (4,898,803) | ||||||||
Commercial Loan Investments | |||||||||||
Revenues | |||||||||||
Revenues | 325,240 | 637,801 | 553,159 | 536,489 | 537,728 | 534,212 | 635,050 | 881,245 | 2,052,689 | 2,588,235 | 2,691,385 |
Real Estate Operations | |||||||||||
Revenues | |||||||||||
Revenues | 6,864,334 | 2,926,406 | 13,257,355 | 29,474,460 | 19,165,183 | 4,643,646 | 4,774,620 | 9,560,898 | 52,522,555 | 38,144,347 | 15,942,894 |
Direct Cost of Revenues | |||||||||||
Total Direct Cost of Revenues | (2,071,650) | (459,169) | (5,792,529) | (9,156,849) | (10,242,446) | (1,257,183) | (1,124,641) | (2,257,041) | (17,480,197) | (14,881,311) | (4,292,524) |
Golf Operations | |||||||||||
Revenues | |||||||||||
Revenues | 1,439,436 | 797,420 | 1,383,513 | 1,474,944 | 1,312,471 | 1,001,368 | 1,412,196 | 1,464,359 | 5,095,313 | 5,190,394 | 5,243,485 |
Direct Cost of Revenues | |||||||||||
Total Direct Cost of Revenues | (1,785,644) | (1,272,647) | (1,401,919) | (1,498,678) | (1,432,393) | (1,302,920) | (1,447,176) | (1,404,588) | (5,958,888) | (5,587,077) | (5,593,085) |
Depreciation and Amortization | (349,261) | (266,074) | (263,335) | ||||||||
Agriculture And Other | |||||||||||
Revenues | |||||||||||
Revenues | 11,187 | 90,717 | 78,749 | 154,151 | 11,331 | 10,388 | 18,990 | 18,692 | 334,804 | 59,401 | 78,805 |
Direct Cost of Revenues | |||||||||||
Total Direct Cost of Revenues | $ (6,302) | $ (18,874) | $ (30,536) | $ (40,437) | $ (13,170) | $ (52,894) | $ (52,654) | $ (48,051) | (96,149) | (166,769) | (226,554) |
Depreciation and Amortization | $ (42,433) | $ (56,654) | $ (50,759) |
SCHEDULE III REAL ESTATE AND142
SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION - Initial Cost and Subsequent Costs Capitalized (Details) - USD ($) | 12 Months Ended | |||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Cost: | ||||
Encumbrances | $ 55,000,000 | |||
Land | 131,434,162 | |||
Building & Improvements | 213,968,550 | |||
Improvements | 12,727,638 | |||
Gross Amount Carried at Close | ||||
Land | 131,434,162 | |||
Buildings | 226,696,188 | |||
Total | 358,130,350 | $ 274,334,139 | $ 268,970,875 | $ 209,294,277 |
Accumulated Depreciation | 21,878,465 | $ 14,391,567 | $ 14,374,079 | $ 14,073,096 |
3600 Peterson | Santa Clara, CA | ||||
Cost: | ||||
Land | 17,855,023 | |||
Building & Improvements | 8,414,925 | |||
Gross Amount Carried at Close | ||||
Land | 17,855,023 | |||
Buildings | 8,414,925 | |||
Total | 26,269,948 | |||
Accumulated Depreciation | $ 718,307 | |||
Life | 30 years | |||
7-Eleven, Inc. | Dallas, TX | ||||
Cost: | ||||
Land | $ 974,862 | |||
Building & Improvements | 1,550,744 | |||
Gross Amount Carried at Close | ||||
Land | 974,862 | |||
Buildings | 1,550,744 | |||
Total | 2,525,606 | |||
Accumulated Depreciation | $ 71,076 | |||
Life | 40 years | |||
At Home | Raleigh, NC | ||||
Cost: | ||||
Land | $ 2,118,420 | |||
Building & Improvements | 5,774,284 | |||
Gross Amount Carried at Close | ||||
Land | 2,118,420 | |||
Buildings | 5,774,284 | |||
Total | 7,892,704 | |||
Accumulated Depreciation | $ 429,700 | |||
Life | 20 years | |||
Bank of America | Monterey, CA | ||||
Cost: | ||||
Land | $ 4,458,840 | |||
Gross Amount Carried at Close | ||||
Land | 4,458,840 | |||
Total | 4,458,840 | |||
Barnes and Noble | Daytona Beach, FL | ||||
Cost: | ||||
Land | 1,798,600 | |||
Building & Improvements | 3,803,000 | |||
Gross Amount Carried at Close | ||||
Land | 1,798,600 | |||
Buildings | 3,803,000 | |||
Total | 5,601,600 | |||
Accumulated Depreciation | $ 1,616,275 | |||
Life | 40 years | |||
Best Buy | McDonough, GA | ||||
Cost: | ||||
Land | $ 2,622,682 | |||
Building & Improvements | 3,150,000 | |||
Improvements | 82,264 | |||
Gross Amount Carried at Close | ||||
Land | 2,622,682 | |||
Buildings | 3,232,264 | |||
Total | 5,854,946 | |||
Accumulated Depreciation | $ 915,616 | |||
Life | 40 years | |||
Big Lots | Germantown, MD | ||||
Cost: | ||||
Encumbrances | $ 3,300,000 | |||
Land | 1,781,918 | |||
Building & Improvements | 2,951,231 | |||
Gross Amount Carried at Close | ||||
Land | 1,781,918 | |||
Buildings | 2,951,231 | |||
Total | 4,733,149 | |||
Accumulated Depreciation | $ 319,717 | |||
Life | 40 years | |||
Big Lots | Phoenix, AZ | ||||
Cost: | ||||
Encumbrances | $ 3,400,000 | |||
Land | 1,715,717 | |||
Building & Improvements | 3,050,164 | |||
Gross Amount Carried at Close | ||||
Land | 1,715,717 | |||
Buildings | 3,050,164 | |||
Total | 4,765,881 | |||
Accumulated Depreciation | $ 374,916 | |||
Life | 40 years | |||
Carrabba's Italian Grill | Austin, TX | ||||
Cost: | ||||
Land | $ 1,160,925 | |||
Building & Improvements | 1,305,117 | |||
Gross Amount Carried at Close | ||||
Land | 1,160,925 | |||
Buildings | 1,305,117 | |||
Total | 2,466,042 | |||
Accumulated Depreciation | $ 88,026 | |||
Life | 25 years | |||
Century Theatres | Reno, NV | ||||
Cost: | ||||
Land | $ 1,669,377 | |||
Building & Improvements | 4,484,938 | |||
Improvements | 11,140 | |||
Gross Amount Carried at Close | ||||
Land | 1,669,377 | |||
Buildings | 4,496,078 | |||
Total | 6,165,455 | |||
Accumulated Depreciation | $ 260,643 | |||
Life | 23 years | |||
Container Store | Glendale, AZ | ||||
Cost: | ||||
Land | $ 1,968,398 | |||
Building & Improvements | 5,493,102 | |||
Gross Amount Carried at Close | ||||
Land | 1,968,398 | |||
Buildings | 5,493,102 | |||
Total | 7,461,500 | |||
Accumulated Depreciation | $ 335,042 | |||
Life | 55 years | |||
CVS Pharmacy | Dallas, TX | ||||
Cost: | ||||
Land | $ 7,535,013 | |||
Gross Amount Carried at Close | ||||
Land | 7,535,013 | |||
Total | 7,535,013 | |||
Dick's Sporting Goods | McDonough, GA | ||||
Cost: | ||||
Land | 3,934,022 | |||
Building & Improvements | 4,725,000 | |||
Gross Amount Carried at Close | ||||
Land | 3,934,022 | |||
Buildings | 4,725,000 | |||
Total | 8,659,022 | |||
Accumulated Depreciation | $ 1,368,280 | |||
Life | 40 years | |||
Harris Teeter Supermarket | Charlotte, NC | ||||
Cost: | ||||
Encumbrances | $ 6,600,000 | |||
Land | 5,601,837 | |||
Building & Improvements | 3,409,338 | |||
Gross Amount Carried at Close | ||||
Land | 5,601,837 | |||
Buildings | 3,409,338 | |||
Total | 9,011,175 | |||
Accumulated Depreciation | $ 831,026 | |||
Life | 40 years | |||
Hilton Grand Vacations (Office), one | Orlando, FL | ||||
Cost: | ||||
Land | $ 2,810,942 | |||
Building & Improvements | 6,590,681 | |||
Improvements | 20,188 | |||
Gross Amount Carried at Close | ||||
Land | 2,810,942 | |||
Buildings | 6,610,869 | |||
Total | 9,421,811 | |||
Accumulated Depreciation | $ 804,368 | |||
Life | 40 years | |||
Hilton Grand Vacations (Office), two | Orlando, FL | ||||
Cost: | ||||
Land | $ 1,210,138 | |||
Building & Improvements | 2,453,690 | |||
Improvements | 282,099 | |||
Gross Amount Carried at Close | ||||
Land | 1,210,138 | |||
Buildings | 2,735,789 | |||
Total | 3,945,927 | |||
Accumulated Depreciation | $ 328,545 | |||
Life | 40 years | |||
Joann's | Saugus, MA | ||||
Cost: | ||||
Land | $ 1,574,594 | |||
Building & Improvements | 4,769,946 | |||
Gross Amount Carried at Close | ||||
Land | 1,574,594 | |||
Buildings | 4,769,946 | |||
Total | 6,344,540 | |||
Accumulated Depreciation | $ 97,692 | |||
Life | 50 years | |||
L.A. Fitness | Brandon, FL | ||||
Cost: | ||||
Land | $ 3,208,889 | |||
Building & Improvements | 9,677,636 | |||
Gross Amount Carried at Close | ||||
Land | 3,208,889 | |||
Buildings | 9,677,636 | |||
Total | 12,886,525 | |||
Accumulated Depreciation | $ 271,310 | |||
Life | 30 years | |||
Lowes | Katy, TX | ||||
Cost: | ||||
Encumbrances | $ 8,500,000 | |||
Land | 9,412,181 | |||
Building & Improvements | 3,480,650 | |||
Gross Amount Carried at Close | ||||
Land | 9,412,181 | |||
Buildings | 3,480,650 | |||
Total | 12,892,831 | |||
Accumulated Depreciation | $ 491,997 | |||
Life | 30 years | |||
Maple Ave Land | Dallas, TX | ||||
Cost: | ||||
Land | $ 359,116 | |||
Gross Amount Carried at Close | ||||
Land | 359,116 | |||
Total | 359,116 | |||
Outback Steakhouse | Austin, TX | ||||
Cost: | ||||
Land | 1,376,793 | |||
Building & Improvements | 1,585,791 | |||
Gross Amount Carried at Close | ||||
Land | 1,376,793 | |||
Buildings | 1,585,791 | |||
Total | 2,962,584 | |||
Accumulated Depreciation | $ 91,270 | |||
Life | 30 years | |||
Outback Steakhouse | Charlottesville, VA | ||||
Cost: | ||||
Land | $ 1,308,881 | |||
Building & Improvements | 3,135,515 | |||
Gross Amount Carried at Close | ||||
Land | 1,308,881 | |||
Buildings | 3,135,515 | |||
Total | 4,444,396 | |||
Accumulated Depreciation | $ 161,768 | |||
Life | 30 years | |||
Outback Steakhouse | Huntersville, NC | ||||
Cost: | ||||
Land | $ 1,987,831 | |||
Building & Improvements | 1,299,017 | |||
Gross Amount Carried at Close | ||||
Land | 1,987,831 | |||
Buildings | 1,299,017 | |||
Total | 3,286,848 | |||
Accumulated Depreciation | $ 109,046 | |||
Life | 20 years | |||
Rite Aid | Renton, WA | ||||
Cost: | ||||
Encumbrances | $ 4,700,000 | |||
Land | 2,036,235 | |||
Building & Improvements | 4,148,415 | |||
Gross Amount Carried at Close | ||||
Land | 2,036,235 | |||
Buildings | 4,148,415 | |||
Total | 6,184,650 | |||
Accumulated Depreciation | $ 458,054 | |||
Life | 40 years | |||
Riverside | Jacksonville, FL | ||||
Cost: | ||||
Land | $ 6,019,815 | |||
Building & Improvements | 14,239,515 | |||
Improvements | 264,128 | |||
Gross Amount Carried at Close | ||||
Land | 6,019,815 | |||
Buildings | 14,503,643 | |||
Total | 20,523,458 | |||
Accumulated Depreciation | $ 1,601,471 | |||
Life | 43 years | |||
Staples | Sarasota, FL | ||||
Cost: | ||||
Land | $ 2,728,083 | |||
Building & Improvements | 1,145,137 | |||
Gross Amount Carried at Close | ||||
Land | 2,728,083 | |||
Buildings | 1,145,137 | |||
Total | 3,873,220 | |||
Accumulated Depreciation | $ 52,584 | |||
Life | 40 years | |||
The Grove | Winter Park, FL | ||||
Cost: | ||||
Land | $ 1,240,000 | |||
Building & Improvements | 1,860,000 | |||
Improvements | 8,431,336 | |||
Gross Amount Carried at Close | ||||
Land | 1,240,000 | |||
Buildings | 10,291,336 | |||
Total | 11,531,336 | |||
Accumulated Depreciation | $ 439,199 | |||
Life | 40 years | |||
Walgreens | Alpharetta, GA | ||||
Cost: | ||||
Land | $ 3,265,623 | |||
Building & Improvements | 1,406,160 | |||
Gross Amount Carried at Close | ||||
Land | 3,265,623 | |||
Buildings | 1,406,160 | |||
Total | 4,671,783 | |||
Accumulated Depreciation | $ 483,368 | |||
Life | 40 years | |||
Walgreens | Clermont, FL | ||||
Cost: | ||||
Encumbrances | $ 3,500,000 | |||
Land | 3,021,665 | |||
Building & Improvements | 1,269,449 | |||
Gross Amount Carried at Close | ||||
Land | 3,021,665 | |||
Buildings | 1,269,449 | |||
Total | 4,291,114 | |||
Accumulated Depreciation | $ 431,084 | |||
Life | 40 years | |||
Wells Fargo | Raleigh, NC | ||||
Cost: | ||||
Encumbrances | $ 25,000,000 | |||
Land | 8,680,056 | |||
Building & Improvements | 59,166,753 | |||
Improvements | 241,641 | |||
Gross Amount Carried at Close | ||||
Land | 8,680,056 | |||
Buildings | 59,408,394 | |||
Total | 68,088,450 | |||
Accumulated Depreciation | $ 4,198,411 | |||
Life | 45 years | |||
Wells Fargo | Hillsboro, OR | ||||
Cost: | ||||
Land | $ 10,005,650 | |||
Building & Improvements | 25,902,632 | |||
Gross Amount Carried at Close | ||||
Land | 10,005,650 | |||
Buildings | 25,902,632 | |||
Total | 35,908,282 | |||
Accumulated Depreciation | $ 226,204 | |||
Life | 35 years | |||
Westcliff property | Fort Worth, TX | ||||
Cost: | ||||
Land | $ 10,520,822 | |||
Building & Improvements | 4,196,359 | |||
Gross Amount Carried at Close | ||||
Land | 10,520,822 | |||
Buildings | 4,196,359 | |||
Total | 14,717,181 | |||
Accumulated Depreciation | $ 338,105 | |||
Life | 10 years | |||
Whole Foods | Sarasota, FL | ||||
Cost: | ||||
Land | $ 4,497,825 | |||
Building & Improvements | 13,104,352 | |||
Improvements | 274,085 | |||
Gross Amount Carried at Close | ||||
Land | 4,497,825 | |||
Buildings | 13,378,437 | |||
Total | 17,876,262 | |||
Accumulated Depreciation | $ 1,099,829 | |||
Life | 40 years | |||
Mason Commerce Center-Bldg 1 | Daytona Beach, FL | ||||
Cost: | ||||
Land | $ 66,304 | |||
Building & Improvements | 1,277,027 | |||
Improvements | 1,064,124 | |||
Gross Amount Carried at Close | ||||
Land | 66,304 | |||
Buildings | 2,341,151 | |||
Total | 2,407,455 | |||
Accumulated Depreciation | $ 948,544 | |||
Life | 40 years | |||
Mason Commerce Center Bldg 2 | Daytona Beach, FL | ||||
Cost: | ||||
Land | $ 66,304 | |||
Building & Improvements | 1,277,027 | |||
Improvements | 913,032 | |||
Gross Amount Carried at Close | ||||
Land | 66,304 | |||
Buildings | 2,190,059 | |||
Total | 2,256,363 | |||
Accumulated Depreciation | $ 843,737 | |||
Life | 40 years | |||
Williamson Business Park-Bldg 3 | Daytona Beach, FL | ||||
Cost: | ||||
Land | $ 110,509 | |||
Building & Improvements | 1,008,784 | |||
Improvements | 986,104 | |||
Gross Amount Carried at Close | ||||
Land | 110,509 | |||
Buildings | 1,994,888 | |||
Total | 2,105,397 | |||
Accumulated Depreciation | $ 157,395 | |||
Life | 40 years | |||
Concierge Office Building | Daytona Beach, FL | ||||
Cost: | ||||
Land | $ 293,872 | |||
Building & Improvements | 2,862,171 | |||
Improvements | 157,497 | |||
Gross Amount Carried at Close | ||||
Land | 293,872 | |||
Buildings | 3,019,668 | |||
Total | 3,313,540 | |||
Accumulated Depreciation | $ 915,860 | |||
Life | 40 years | |||
Vacant Pad Site | Winter Park, FL | ||||
Cost: | ||||
Land | $ 436,400 | |||
Gross Amount Carried at Close | ||||
Land | 436,400 | |||
Total | $ 436,400 |
SCHEDULE III REAL ESTATE AND143
SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION - Rollforward (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Cost: | |||
Balance at Beginning of Year | $ 274,334,139 | $ 268,970,875 | $ 209,294,277 |
Additions and Improvements | 83,796,211 | 68,274,211 | 97,767,725 |
Adjust to Fair Value | (2,343,013) | ||
Cost of Real Estate Sold | (62,910,947) | (20,431,548) | |
Reclassification to Land and Development Costs | (15,316,566) | ||
Balance at End of Year | 358,130,350 | 274,334,139 | 268,970,875 |
Accumulated Depreciation: | |||
Balance at Beginning of Year | 14,391,567 | 14,374,079 | 14,073,096 |
Depreciation and Amortization | 7,486,898 | 5,346,538 | 3,224,227 |
Depreciation on Real Estate Sold | (5,329,050) | (2,472,192) | |
Reclassification to Land and Development Costs | (451,052) | ||
Balance at End of Year | $ 21,878,465 | $ 14,391,567 | $ 14,374,079 |
SCHEDULE III REAL ESTATE AND144
SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION - Reconciliation (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 |
SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION | ||||
Income Properties, Land, Buildings, and Improvements | $ 358,130,350 | $ 274,334,139 | ||
Total | $ 358,130,350 | $ 274,334,139 | $ 268,970,875 | $ 209,294,277 |
SCHEDULE IV MORTGAGE LOANS O145
SCHEDULE IV MORTGAGE LOANS ON REAL ESTATE (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
MORTGAGE LOANS ON REAL ESTATE | |||
Face Amount of Mortgages | $ 11,960,467 | ||
Carrying Amounts of Mortgages | 11,925,699 | ||
Mortgage Loans on Real Estate Roll Forward | |||
Balance at Beginning of Year | 23,960,467 | $ 38,331,956 | $ 30,208,074 |
New Mortgage Loans | 3,000,000 | 15,394,878 | |
Loan Fees Paid | 40,000 | ||
Accretion of Origination Fees | (34,768) | 132,923 | 74,781 |
Collection of Principal | (15,000,000) | (14,282,500) | (7,200,909) |
Discount on payoff | (217,500) | ||
Collection of Origination Fees | (181,250) | ||
Amortization of Fees | (4,412) | (3,618) | |
Balance at End of Year | 11,925,699 | $ 23,960,467 | $ 38,331,956 |
Variable-rate B-Note Junior Mortgage | Retail Shopping Center | Sarasota, FL | |||
MORTGAGE LOANS ON REAL ESTATE | |||
Face Amount of Mortgages | 8,960,467 | ||
Carrying Amounts of Mortgages | $ 8,960,467 | ||
Variable-rate B-Note Junior Mortgage | Retail Shopping Center | LIBOR | Sarasota, FL | |||
MORTGAGE LOANS ON REAL ESTATE | |||
Interest rate margin added to variable rate (as a percent) | 7.50% | ||
Fixed-rate first mortgage | Land Parcel - Beachfront Property | Daytona Beach, FL | |||
MORTGAGE LOANS ON REAL ESTATE | |||
Interest Rate (as a percent) | 11.00% | ||
Face Amount of Mortgages | $ 3,000,000 | ||
Carrying Amounts of Mortgages | $ 2,965,232 |