Delaware
|
59-1914299
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
1870 S. Bayshore
Drive, Coconut
Grove, Florida
|
33133
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
Accelerated Filer [ ]
|
Accelerated
Filer [ ]
|
Non-Accelerated
Filer [X]
|
PAGE
|
||
NUMBER
|
||
PART
I.
|
Financial
Information
|
|
Item
1. Financial
Statements
|
||
Condensed
Consolidated Balance Sheets as of
|
||
March
31, 2008 (Unaudited) and December 31, 2007
|
1
|
|
Condensed
Consolidated Statements of Comprehensive Income for the
|
||
Three
Months Ended March 31, 2008 and 2007 (Unaudited)
|
2
|
|
Condensed
Consolidated Statements of Cash Flows for the
|
||
Three
Months Ended March 31, 2008 and 2007 (Unaudited)
|
3
|
|
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
4
|
|
Item
2. Management's Discussion and Analysis of
Financial
|
||
Condition
and Results of Operations
|
12
|
|
Item
3. Quantitative and Qualitative Disclosures About
Market Risks
|
16
|
|
Item
4T. Controls and Procedures
|
16
|
|
PART
II.
|
Other
Information
|
|
Item
1. Legal Proceedings
|
16
|
|
Item
2. Unregistered Sales of Equity Securities
and Use of Proceeds
|
16 | |
Item
3. Defaults Upon Senior Securities
|
16
|
|
Item
4. Submission of Matters to a Vote of
Security Holders
|
16
|
|
Item
5. Other Information
|
16
|
|
Item
6. Exhibits
|
16
|
|
Signatures
|
16
|
CONDENSED CONSOLIDATED
BALANCE SHEETS
|
||||||||
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
ASSETS
|
(UNAUDITED)
|
|||||||
Investment
properties, net of accumulated depreciation:
|
||||||||
Commercial
properties
|
$ | 7,536,706 | $ | 7,604,490 | ||||
Commercial
properties- construction in progress
|
386,137 | 320,617 | ||||||
Hotel,
club and spa facility
|
4,746,130 | 4,885,328 | ||||||
Marina
properties
|
2,722,804 | 2,793,155 | ||||||
Land
held for development
|
27,689 | 27,689 | ||||||
Total
investment properties, net
|
15,419,466 | 15,631,279 | ||||||
Cash
and cash equivalents
|
4,304,401 | 2,599,734 | ||||||
Investments
in marketable securities
|
3,641,625 | 4,818,330 | ||||||
Other
investments
|
4,689,409 | 4,623,801 | ||||||
Investment
in affiliate
|
3,156,615 | 3,132,117 | ||||||
Loans,
notes and other receivables
|
731,897 | 1,218,559 | ||||||
Notes
and advances due from related parties
|
703,828 | 700,238 | ||||||
Deferred
taxes
|
274,000 | 233,000 | ||||||
Goodwill
|
7,728,627 | 7,728,627 | ||||||
Other
assets
|
695,148 | 727,534 | ||||||
TOTAL
ASSETS
|
$ | 41,345,016 | $ | 41,413,219 | ||||
LIABILITIES
|
||||||||
Mortgages
and notes payable
|
$ | 19,813,486 | $ | 19,981,734 | ||||
Accounts
payable and accrued expenses
|
1,876,648 | 1,613,734 | ||||||
Interest
rate swap contract payable
|
1,070,000 | 525,000 | ||||||
TOTAL
LIABILITIES
|
22,760,134 | 22,120,468 | ||||||
Minority
interests
|
2,871,792 | 3,052,540 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
stock, $1 par value; 2,000,000 shares
|
||||||||
authorized;
none issued
|
- | - | ||||||
Excess
common stock, $1 par value; 500,000 shares authorized;
|
||||||||
none
issued
|
- | - | ||||||
Common
stock, $1 par value; 1,500,000 shares authorized;
|
||||||||
1,317,535
shares issued as of March 31, 2008 and
|
||||||||
December
31, 2007
|
1,317,535 | 1,317,535 | ||||||
Additional
paid-in capital
|
26,585,595 | 26,585,595 | ||||||
Undistributed
gains from sales of properties, net of losses
|
41,572,120 | 41,572,120 | ||||||
Undistributed
losses from operations
|
(50,661,326 | ) | (50,406,705 | ) | ||||
Accumulated
other comprehensive loss
|
(535,000 | ) | (262,500 | ) | ||||
18,278,924 | 18,806,045 | |||||||
Less: Treasury
stock, at cost (293,580 shares as of
|
||||||||
March
31, 2008 and December 31, 2007)
|
(2,565,834 | ) | (2,565,834 | ) | ||||
TOTAL
STOCKHOLDERS' EQUITY
|
15,713,090 | 16,240,211 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 41,345,016 | $ | 41,413,219 | ||||
See
notes to the condensed consolidated financial statements
|
HMG/COURTLAND
PROPERTIES, INC AND SUBSIDIARIES
|
||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
|
||||||||
Three
months ended
March
31,
|
||||||||
REVENUES
|
2008
|
2007
|
||||||
Real
estate rentals and related revenue
|
$ | 401,737 | $ | 385,228 | ||||
Food
& beverage sales
|
1,915,386 | 1,782,562 | ||||||
Marina
revenues
|
452,642 | 445,188 | ||||||
Spa
revenues
|
223,214 | 211,094 | ||||||
Total
revenues
|
2,992,979 | 2,824,072 | ||||||
EXPENSES
|
||||||||
Operating
expenses:
|
||||||||
Rental
and other properties
|
133,118 | 136,356 | ||||||
Food
and beverage cost of sales
|
513,646 | 472,657 | ||||||
Food
and beverage labor and related costs
|
410,225 | 345,047 | ||||||
Food
and beverage other operating costs
|
537,473 | 582,627 | ||||||
Marina
expenses
|
236,258 | 250,691 | ||||||
Spa
expenses
|
179,947 | 212,343 | ||||||
Depreciation
and amortization
|
334,895 | 311,558 | ||||||
Adviser's
base fee
|
255,000 | 225,000 | ||||||
General
and administrative
|
78,705 | 95,633 | ||||||
Professional
fees and expenses
|
62,545 | 81,941 | ||||||
Directors'
fees and expenses
|
28,750 | 21,413 | ||||||
Total
operating expenses
|
2,770,562 | 2,735,266 | ||||||
Interest
expense
|
355,428 | 402,328 | ||||||
Minority
partners' interests in operating income of
|
||||||||
consolidated
entities
|
95,460 | 37,433 | ||||||
Total
expenses
|
3,221,450 | 3,175,027 | ||||||
Loss
before other (loss) income and income taxes
|
(228,471 | ) | (350,955 | ) | ||||
Net
(loss) gain from investments in marketable securities
|
(187,874 | ) | 126,401 | |||||
Net
income from other investments
|
31,793 | 377,093 | ||||||
Interest,
dividend and other income
|
88,931 | 140,492 | ||||||
Total
other (loss) income
|
(67,150 | ) | 643,986 | |||||
(Loss)
income before income taxes
|
(295,621 | ) | 293,031 | |||||
(Benefit
from) provision for income taxes
|
(41,000 | ) | 71,000 | |||||
Net
(loss) income
|
$ | (254,621 | ) | $ | 222,031 | |||
Other comprehensive
(loss) income:
|
||||||||
Unrealized
loss on interest rate swap agreement
|
$ | (272,500 | ) | $ | (10,000 | ) | ||
Total
other comprehensive loss
|
(272,500 | ) | (10,000 | ) | ||||
Comprehensive
(loss) income
|
$ | (527,121 | ) | $ | 212,031 | |||
Net (Loss) Income Per
Common Share:
|
||||||||
Basic
|
$ | (.25 | ) | $ | .22 | |||
Diluted
|
$ | (.25 | ) | $ | .21 | |||
Weighted
average common shares outstanding-basic
|
1,023,955 | 1,023,955 | ||||||
Weighted
average common shares outstanding-diluted
|
1,023,955 | 1,057,570 | ||||||
See
notes to the condensed consolidated financial statements
|
HMG/COURTLAND
PROPERTIES, INC. AND SUBSIDIARIES
|
||||||||
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS (UNAUDITED)
|
||||||||
Three
months ended March 31,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
(loss) income
|
$ | (254,621 | ) | $ | 222,031 | |||
Adjustments
to reconcile net (loss) income to net cash provided by
|
||||||||
operating
activities:
|
||||||||
Depreciation
and amortization
|
334,895 | 311,558 | ||||||
Net
income from other investments
|
(31,793 | ) | (377,093 | ) | ||||
Net
loss (gain) from investments in marketable securities
|
187,874 | (126,401 | ) | |||||
Minority
partners' interest in operating income
|
95,460 | 37,433 | ||||||
Deferred
income tax (benefit) expense
|
(41,000 | ) | 71,000 | |||||
Changes
in assets and liabilities:
|
||||||||
Other
assets and other receivables
|
9,666 | (117,346 | ) | |||||
Accounts
payable and accrued expenses
|
259,204 | 70,543 | ||||||
Total
adjustments
|
814,306 | (130,306 | ) | |||||
Net
cash provided by operating activities
|
559,685 | 91,725 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
and improvements of properties
|
(116,697 | ) | (273,923 | ) | ||||
Increase
in notes and advances from related parties
|
(3,590 | ) | (9,535 | ) | ||||
Additions
in mortgage loans and notes receivables
|
- | (100,548 | ) | |||||
Collections
of mortgage loans and notes receivables
|
503,000 | 1,127,040 | ||||||
Distributions
from other investments
|
9,918 | 352,589 | ||||||
Contributions
to other investments
|
(194,048 | ) | (287,218 | ) | ||||
Net
proceeds from sales and redemptions of securities
|
1,643,628 | 356,639 | ||||||
Increase
in investments in marketable securities
|
(528,981 | ) | (362,208 | ) | ||||
Net
cash provided by investing activities
|
1,313,230 | 802,836 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Repayment
of mortgages and notes payables
|
(168,248 | ) | (166,127 | ) | ||||
Contributions
from minority partners
|
- | 279,850 | ||||||
Net
cash (used in) provided by financing activities
|
(168,248 | ) | 113,723 | |||||
Net
increase in cash and cash equivalents
|
1,704,667 | 1,008,284 | ||||||
Cash
and cash equivalents at beginning of the period
|
2,599,734 | 2,412,871 | ||||||
Cash
and cash equivalents at end of the period
|
$ | 4,304,401 | $ | 3,421,155 | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid during the period for interest
|
$ | 355,000 | $ | 402,000 | ||||
Cash
paid during the period for income taxes
|
- | - | ||||||
See
notes to the condensed consolidated financial statements
|
Summarized
Combined statements of income
Bayshore
Landing, LLC and
Bayshore
Rawbar, LLC
|
For
the three months ended
March
31, 2008
|
For
the three months ended
March
31, 2007
|
||||||
Revenues:
|
||||||||
Food
and Beverage Sales
|
$ | 1,915,000 | $ | 1,783,000 | ||||
Marina
dockage and related
|
332,000 | 333,000 | ||||||
Retail/mall
rental and related
|
102,000 | 93,000 | ||||||
Total
Revenues
|
2,349,000 | 2,209,000 | ||||||
Expenses:
|
||||||||
Cost
of food and beverage sold
|
514,000 | 473,000 | ||||||
Labor
and related costs
|
355,000 | 291,000 | ||||||
Entertainers
|
55,000 | 54,000 | ||||||
Other
food and beverage related costs
|
70,000 | 61,000 | ||||||
Other
operating costs
|
231,000 | 268,000 | ||||||
Insurance
|
154,000 | 166,000 | ||||||
Management
fees
|
61,000 | 101,000 | ||||||
Utilities
|
70,000 | 77,000 | ||||||
Ground
rent
|
204,000 | 198,000 | ||||||
Interest
|
236,000 | 244,000 | ||||||
Depreciation
|
188,000 | 157,000 | ||||||
Total
Expenses
|
2,138,000 | 2,090,000 | ||||||
Net
Income before minority interest
|
$ | 211,000 | $ | 119,000 |
Three
Months Ended March 31,
|
||||||||
Description
|
2008
|
2007
|
||||||
Net
realized (loss) gain from sales of securities
|
$ | (31,000 | ) | $ | 65,000 | |||
Unrealized
net (loss) gain in trading securities
|
(157,000 | ) | 61,000 | |||||
Total
net (loss) gain from investments in marketable securities
|
$ | (188,000 | ) | $ | 126,000 |
2008
|
2007
|
|||||||
Partnership
owning diversified businesses
|
$ | 7,000 | $ | 222,000 | ||||
High
yield distressed debt fund
|
- | 24,000 | ||||||
Venture
capital fund – technology
|
- | 48,000 | ||||||
Partnership
owning real estate
|
- | 35,000 | ||||||
Others,
net
|
- | 14,000 | ||||||
Income
from investment in 49% owned affiliate (T.G.I.F. Texas,
Inc.)
|
25,000 | 34,000 | ||||||
Total
net income from other investments
|
$ | 32,000 | $ | 377,000 |
For
the three months ended March 31,
|
|||||||||
2008
|
2007
|
||||||||
Net
Revenues:
|
|||||||||
Real
estate and marina rentals
|
$ | 854,000 | $ | 830,000 | |||||
Food
and beverage sales
|
1,916,000 | 1,783,000 | |||||||
Spa
revenues
|
223,000 | 211,000 | |||||||
Total
Net Revenues
|
$ | 2,993,000 | $ | 2,824,000 | |||||
Income (loss) before
income taxes:
|
|||||||||
Real
estate and marina rentals
|
$ | 137,000 | $ | 105,000 | |||||
Food
and beverage sales
|
94,000 | 63,000 | |||||||
Other
investments and related income
|
(527,000 | ) | 125,000 | ||||||
Total
(loss) income before income taxes
|
$ | (296,000 | ) | $ | 293,000 | ||||
2008
|
2007
|
|||||||
Basic:
|
||||||||
Net
(loss) income
|
$ | (254,621 | ) | $ | 222,031 | |||
Weighted
average shares outstanding
|
1,023,955 | 1,023,955 | ||||||
Basic
earnings per share
|
$ | (.25 | ) | $ | .22 | |||
2008
|
2007
|
|||||||
Diluted:
|
||||||||
Net
(loss) income
|
$ | (254,621 | ) | $ | 222,031 | |||
Weighted
average shares outstanding
|
1,023,955 | 1,023,955 | ||||||
Plus
incremental shares from assumed conversion: Stock options (dilutive shares
only)
|
-- | 33,615 | ||||||
Diluted
weighted average common shares
|
1,023,955 | 1,057,570 | ||||||
Diluted
earnings per share
|
$ | (.25 | ) | $ | .21 |
Summarized
statements of income of Monty’s restaurant
|
Three
months ended March 31, 2008
|
Percentage
of sales
|
Three
months ended March 31, 2007
|
Percentage
of sales
|
||||||||||||
Revenues:
|
||||||||||||||||
Food
and Beverage Sales
|
$ | 1,915,000 | 100 | % | $ | 1,783,000 | 100 | % | ||||||||
Expenses:
|
||||||||||||||||
Cost
of food and beverage sold
|
514,000 | 26.8 | % | 473,000 | 26.5 | % | ||||||||||
Labor,
entertainment and related costs
|
410,000 | 21.4 | % | 345,000 | 19.4 | % | ||||||||||
Other
food and beverage direct costs
|
70,000 | 3.7 | % | 61,000 | 3.4 | % | ||||||||||
Insurance
|
79,000 | 4.1 | % | 87,000 | 4.9 | % | ||||||||||
Management
fees
|
35,000 | 1.8 | % | 81,000 | 4.5 | % | ||||||||||
Utilities
|
66,000 | 3.5 | % | 49,000 | 2.8 | % | ||||||||||
Rent
(as allocated)
|
182,000 | 9.5 | % | 167,000 | 9.4 | % | ||||||||||
Other
|
105,000 | 5.5 | % | 138,000 | 7.7 | % | ||||||||||
Total
Expenses
|
1,461,000 | 76.3 | % | 1,401,000 | 78.6 | % | ||||||||||
Income
before depreciation and minority interest
|
$ | 454,000 | 23.7 | % | $ | 382,000 | 21.4 | % |
Combined
marina operations
|
Combined
marina operations
|
|||||||
Summarized
statements of income of marina operations
|
Three
months ended March 31, 2008
|
Three
months ended March 31, 2007
|
||||||
Revenues:
|
||||||||
Dockage
fees and related income
|
$ | 332,000 | $ | 333,000 | ||||
Grove
Isle marina slip owners dues
|
121,000 | 112,000 | ||||||
Total
marina revenues
|
453,000 | 445,000 | ||||||
Expenses:
|
||||||||
Labor
and related costs
|
56,000 | 58,000 | ||||||
Insurance
|
47,000 | 50,000 | ||||||
Management
fees
|
20,000 | 16,000 | ||||||
Bay
bottom lease
|
63,000 | 63,000 | ||||||
Repairs
and maintenance
|
38,000 | 27,000 | ||||||
Other
|
12,000 | 37,000 | ||||||
Total
Expenses
|
236,000 | 251,000 | ||||||
Income
before interest, depreciation and minority interest
|
$ | 217,000 | $ | 194,000 |
Summarized
statements of income of spa operations
|
Three
months ended March 31, 2008
|
Three
months ended March 31, 2007
|
||||||
Revenues:
|
||||||||
Services
provided
|
$ | 210,000 | $ | 198,000 | ||||
Membership
and other
|
13,000 | 13,000 | ||||||
Total
spa revenues
|
223,000 | 211,000 | ||||||
Expenses:
|
||||||||
Cost
of sales (commissions and other)
|
61,000 | 64,000 | ||||||
Salaries,
wages and related
|
62,000 | 74,000 | ||||||
Other
operating expenses
|
35,000 | 46,000 | ||||||
Management
and administrative fees
|
10,000 | 15,000 | ||||||
Other
non-operating expenses
|
12,000 | 13,000 | ||||||
Total
Expenses
|
180,000 | 212,000 | ||||||
Income
(loss) before interest, depreciation and minority interest
|
$ | 43,000 | $ | (1,000 | ) |
(a)
|
Evaluation
of Disclosure Controls and
Procedures.
|
(b)
|
Changes
in Internal Control Over Financial
Reporting.
|
HMG/COURTLAND
PROPERTIES, INC.
|
|
|
|
Dated: May
9, 2008
|
/s/
Lawrence Rothstein
|
President,
Treasurer and Secretary
|
|
Principal
Financial Officer
|
|
|
|
Dated: May
9, 2008
|
/s/Carlos
Camarotti
|
Vice
President- Finance and Controller
|
|
Principal
Accounting Officer
|