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)
|
PAGE
NUMBER
|
||
PART
I.
|
Financial
Information
|
|
Item
1.
Financial Statements
|
||
Condensed
Consolidated Balance Sheets as of
|
||
March
31, 2007 (Unaudited) and December 31, 2006
|
||
Condensed
Consolidated Statements of Comprehensive Income for the
|
||
Three
Months Ended March 31, 2007 and 2006 (Unaudited)
|
||
|
||
Condensed
Consolidated Statements of Cash Flows for the
|
||
Three
Months Ended March 31, 2007 and 2006 (Unaudited)
|
||
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
||
Item
2.
Management's Discussion and Analysis of Financial
|
||
Condition and Results of Operations
|
||
Item
3.
Controls and Procedures
|
||
PART
II.
|
Other
Information
|
|
Item
1.
Legal Proceedings
|
||
Item
2. Changes
in Securities and Small Business Issuer Purchases of Equity
Securities
|
||
Item
3.
Defaults Upon Senior Securities
|
||
Item
4.
Submission of Matters to a Vote of Security Holders
|
||
Item
5.
Other Information
|
||
Item
6.
Exhibits and Reports on Form 8-K
|
||
Signatures
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|||||||
|
|
||||||
March
31,
|
December
31,
|
||||||
2007
|
2006
|
||||||
ASSETS
|
(UNAUDITED)
|
||||||
Investment
properties, net of accumulated depreciation:
|
|||||||
Commercial
properties
|
$
|
7,356,893
|
$
|
7,385,857
|
|||
Commercial
properties- construction in progress
|
436,842
|
239,166
|
|||||
Hotel,
club and spa facility
|
5,296,387
|
5,433,500
|
|||||
Marina
properties
|
2,983,534
|
3,044,878
|
|||||
Land
held for development
|
27,689
|
27,689
|
|||||
Total
investment properties, net
|
16,101,345
|
16,131,090
|
|||||
Cash
and cash equivalents
|
3,421,155
|
2,412,871
|
|||||
Investments
in marketable securities
|
5,697,005
|
5,556,121
|
|||||
Other
investments
|
4,549,853
|
4,293,662
|
|||||
Investment
in affiliate
|
3,199,472
|
3,165,235
|
|||||
Loans,
notes and other receivables
|
866,250
|
1,910,555
|
|||||
Notes
and advances due from related parties
|
746,444
|
736,909
|
|||||
Deferred
taxes
|
5,000
|
76,000
|
|||||
Goodwill
|
7,728,627
|
7,728,627
|
|||||
Other
assets
|
846,205
|
718,935
|
|||||
TOTAL
ASSETS
|
$
|
43,161,356
|
$
|
42,730,005
|
|||
LIABILITIES
|
|||||||
Mortgages
and notes payable
|
$
|
20,765,174
|
$
|
20,931,301
|
|||
Accounts
payable and accrued expenses
|
1,804,443
|
1,704,182
|
|||||
Interest
rate swap contract payable
|
65,000
|
45,000
|
|||||
TOTAL
LIABILITIES
|
22,634,617
|
22,680,483
|
|||||
Minority
interests
|
3,391,901
|
3,126,715
|
|||||
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, 2007 and
|
|||||||
December
31, 2006
|
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
|
(49,742,078
|
)
|
(49,964,109
|
)
|
|||
Accumulated
other comprehensive loss
|
(32,500
|
)
|
(22,500
|
)
|
|||
19,700,672
|
19,488,641
|
||||||
Less:
Treasury stock, at cost (293,580 shares as of
|
|||||||
March
31, 2007 and December 31, 2006)
|
(2,565,834
|
)
|
(2,565,834
|
)
|
|||
TOTAL
STOCKHOLDERS' EQUITY
|
17,134,838
|
16,922,807
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
43,161,356
|
$
|
42,730,005
|
|||
See
notes to the condensed consolidated financial
statements
|
CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
|
|||||||
Three
months ended
March
31,
|
|||||||
REVENUES
|
2007
|
|
|
2006
|
|||
Real
estate rentals and related revenue
|
$
|
385,228
|
$
|
336,355
|
|||
Food
& beverage sales
|
1,782,562
|
1,786,051
|
|||||
Marina
revenues
|
445,188
|
427,814
|
|||||
Spa
revenues
|
211,094
|
129,130
|
|||||
Net
gain from investments in marketable securities
|
126,401
|
136,353
|
|||||
Net
income from other investments
|
377,093
|
112,818
|
|||||
Interest,
dividend and other income
|
140,492
|
130,462
|
|||||
Total
revenues
|
3,468,058
|
3,058,983
|
|||||
EXPENSES
|
|||||||
Operating
expenses:
|
|||||||
Rental
and other properties
|
136,356
|
175,577
|
|||||
Food
and beverage cost of sales
|
472,657
|
530,396
|
|||||
Food
and beverage labor and related costs
|
345,047
|
335,929
|
|||||
Food
and beverage other operating costs
|
582,627
|
539,736
|
|||||
Marina
expenses
|
250,691
|
260,016
|
|||||
Spa
expenses
|
212,343
|
152,285
|
|||||
Depreciation
and amortization
|
311,558
|
261,283
|
|||||
Adviser's
base fee
|
225,000
|
225,000
|
|||||
General
and administrative
|
95,633
|
78,277
|
|||||
Professional
fees and expenses
|
81,941
|
78,648
|
|||||
Directors'
fees and expenses
|
21,413
|
16,300
|
|||||
Total
operating expenses
|
2,735,266
|
2,653,447
|
|||||
Interest
expense
|
402,328
|
397,820
|
|||||
Minority
partners' interests in operating income of
|
|||||||
consolidated
entities
|
37,433
|
34,871
|
|||||
Total
expenses
|
3,175,027
|
3,086,138
|
|||||
Income
(loss) before income taxes
|
293,031
|
(27,155
|
)
|
||||
Provision
for income taxes
|
71,000
|
48,000
|
|||||
Net
income (loss)
|
$
|
222,031
|
($75,155
|
)
|
|||
Other
comprehensive (loss) income:
|
|||||||
Unrealized
(loss) gain on interest rate swap agreement
|
($10,000
|
)
|
$
|
198,000
|
|||
Total
other comprehensive (loss) income
|
(10,000
|
)
|
198,000
|
||||
Comprehensive
income
|
$
|
212,031
|
$
|
122,845
|
|||
Net
Income (loss) Per Common Share:
|
|||||||
Basic
|
$
|
.22
|
($.07
|
)
|
|||
Diluted
|
$
|
.21
|
-
|
|
|||
Weighted
average common shares outstanding-basic
|
1,023,955
|
1,050,131
|
|||||
Weighted
average common shares outstanding-diluted
|
1,057,570
|
-
|
|||||
See
notes to the condensed consolidated financial
statements
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|||||||
|
Three
months ended March 31,
|
||||||
2007
|
2006
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income (loss)
|
$
|
222,031
|
($75,155
|
)
|
|||
Adjustments
to reconcile net income (loss) to net cash provided by
|
|||||||
operating
activities:
|
|||||||
Depreciation
and amortization
|
311,558
|
261,283
|
|||||
Net
income from other investments
|
(377,093
|
)
|
(112,818
|
)
|
|||
Net
gain from investments in marketable securities
|
(126,401
|
)
|
(136,353
|
)
|
|||
Minority
partners' interest in operating income
|
37,433
|
34,871
|
|||||
Deferred
income tax expense
|
71,000
|
48,000
|
|||||
Changes
in assets and liabilities:
|
|||||||
Increase
in other assets and other receivables
|
(117,346
|
)
|
(46,586
|
)
|
|||
Net
proceeds from sales and redemptions of securities
|
356,639
|
791,871
|
|||||
Increase
in investments in marketable securities
|
(362,208
|
)
|
(217,794
|
)
|
|||
Increase
in accounts payable and accrued expenses
|
70,543
|
199,592
|
|||||
Total
adjustments
|
(135,875
|
)
|
822,066
|
||||
Net
cash provided by operating activities
|
86,156
|
746,911
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchases
and improvements of properties
|
(273,923
|
)
|
(839,749
|
)
|
|||
(Increase)
decrease in notes and advances from related parties
|
(9,535
|
)
|
14,509
|
||||
Additions
in mortgage loans and notes receivables
|
(100,548
|
)
|
-
|
||||
Collections
of mortgage loans and notes receivables
|
1,127,040
|
24,303
|
|||||
Distributions
from other investments
|
352,589
|
229,456
|
|||||
Contributions
to other investments
|
(287,218
|
)
|
(254,525
|
)
|
|||
Net
cash provided by (used in) investing activities
|
808,405
|
(826,006
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Additional
borrowings, mortgages and notes payables
|
-
|
614,777
|
|||||
Repayment
of mortgages and notes payables
|
(166,127
|
)
|
(34,970
|
)
|
|||
Purchase
of treasury stock
|
-
|
(687,120
|
)
|
||||
Contributions
from minority partners
|
279,850
|
418,608
|
|||||
Net
cash provided by financing activities
|
113,723
|
311,295
|
|||||
Net
increase in cash and cash equivalents
|
1,008,284
|
232,200
|
|||||
Cash
and cash equivalents at beginning of the period
|
2,412,871
|
2,350,735
|
|||||
Cash
and cash equivalents at end of the period
|
$
|
3,421,155
|
$
|
2,582,935
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Cash
paid during the period for interest
|
$
|
402,000
|
$
|
398,000
|
|||
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, 2007
|
For
the three months ended
March
31, 2006
|
|||||
Revenues:
|
|||||||
Food
and Beverage Sales
|
$
|
1,783,000
|
$
|
1,786,000
|
|||
Marina
dockage and related
|
333,000
|
316,000
|
|||||
Retail/mall
rental and related
|
93,000
|
73,000
|
|||||
Total
Revenues
|
2,209,000
|
2,175,000
|
|||||
Expenses:
|
|||||||
Cost
of food and beverage sold
|
473,000
|
530,000
|
|||||
Labor
and related costs
|
291,000
|
284,000
|
|||||
Entertainers
|
54,000
|
52,000
|
|||||
Other
food and beverage related costs
|
61,000
|
70,000
|
|||||
Other
operating costs
|
268,000
|
242,000
|
|||||
Insurance
|
166,000
|
88,000
|
|||||
Management
fees
|
101,000
|
93,000
|
|||||
Utilities
|
77,000
|
95,000
|
|||||
Ground
rent
|
198,000
|
172,000
|
|||||
Interest
|
244,000
|
240,000
|
|||||
Depreciation
|
157,000
|
109,000
|
|||||
Total
Expenses
|
2,090,000
|
1,975,000
|
|||||
Net
Income before minority interest
|
$
|
119,000
|
$
|
200,000
|
Three
Months Ended March 31,
|
|||||||
Description
|
2007
|
|
|
2006
|
Net
realized gain from sales of securities
|
$
|
65,000
|
$
|
29,000
|
|||
Unrealized
net gain in trading securities
|
61,000
|
107,000
|
|||||
Total
net gain from investments in marketable securities
|
$
|
126,000
|
$
|
136,000
|
2007
|
2006
|
||||||
High
yield distressed debt fund
|
$
|
24,000
|
$
|
38,000
|
|||
Venture
capital fund - technology
|
48,000
|
51,000
|
|||||
Partnership
owning diversified businesses
|
222,000
|
-
|
|||||
Partnership
owning real estate
|
35,000
|
-
|
|||||
Others,
net
|
14,000
|
-
|
|||||
Income
from investment in 49% owned affiliate (T.G.I.F. Texas,
Inc.)
|
34,000
|
24,000
|
|||||
Total
net income from other investments
|
$
|
377,000
|
$
|
113,000
|
For
the three months ended March 31,
|
|||||||
2007
|
2006
|
||||||
Net
Revenues:
|
|||||||
Real
estate and marina rentals
|
$
|
830,416
|
$
|
764,169
|
|||
Food
and beverage sales
|
1,782,562
|
1,786,051
|
|||||
Other
investments and related income
|
855,080
|
508,763
|
|||||
Total
Net Revenues
|
$
|
3,468,058
|
$
|
3,058,983
|
|||
Income
(loss) before income taxes:
|
|||||||
Real
estate and marina rentals
|
$
|
105,084
|
($4,974
|
)
|
|||
Food
and beverage sales
|
62,503
|
73,428
|
|||||
Other
investments and related income
|
125,444
|
(95,610
|
)
|
||||
Total
income (loss) before income taxes
|
$
|
293,031
|
($27,155
|
)
|
|||
2007
|
||||
Basic:
|
||||
Net
income
|
$
|
222,031
|
||
Weighted
average shares outstanding
|
1,023,955
|
|||
Basic
earnings per share
|
$
|
.22
|
||
2007
|
||||
Diluted:
|
||||
Net
income
|
$
|
222,031
|
||
Weighted
average shares outstanding
|
1,023,955
|
|||
Plus
incremental shares from assumed conversion: Stock options (dilutive
shares
only)
|
33,615
|
|||
Diluted
weighted average common shares
|
1,057,570
|
|||
Diluted
earnings per share
|
$
|
.21
|
Summarized
statement of income of Monty’s restaurant
|
Three
months ended March 31, 2007
|
Percentage
of sales
|
Three
months ended March 31, 2006
|
Percentage
of sales
|
Revenues:
|
||||
Food
and Beverage Sales
|
$1,783,000
|
100%
|
$1,786,000
|
100%
|
Expenses:
|
||||
Cost
of food and beverage sold
|
473,000
|
26.5%
|
530,000
|
29.7%
|
Labor,
entertainment and related costs
|
345,000
|
19.4%
|
336,000
|
18.8%
|
Other
food and beverage direct costs
|
61,000
|
3.4%
|
70,000
|
3.9%
|
Insurance
|
87,000
|
4.9%
|
46,000
|
2.6%
|
Management
fees
|
81,000
|
4.5%
|
81,000
|
4.5%
|
Utilities
|
49,000
|
2.8%
|
52,000
|
2.9%
|
Rent
(as allocated)
|
167,000
|
9.4%
|
168,000
|
9.4%
|
Other
|
138,000
|
7.7%
|
123,000
|
6.9%
|
Total
Expenses
|
1,401,000
|
78.6%
|
1,406,000
|
78.7%
|
Income
before depreciation and minority interest
|
$382,000
|
21.4%
|
$380,000
|
21.3%
|
Combined
marina
operations
|
Combined
marina
operations
|
|
Summarized
statement of income of marina operations
|
Three
months
ended
March 31,
2007
|
Three
months
ended
March 31,
2006
|
Revenues:
|
||
Dockage
fees and related income
|
$333,000
|
$315,000
|
Grove
Isle marina slip owners dues
|
112,000
|
113,000
|
Total
marina revenues
|
445,000
|
428,000
|
Expenses:
|
||
Labor
and related costs
|
58,000
|
54,000
|
Insurance
|
50,000
|
40,000
|
Management
fees
|
16,000
|
9,000
|
Utilities
|
17,000
|
35,000
|
Bay
bottom lease
|
63,000
|
59,000
|
Repairs
and maintenance
|
27,000
|
39,000
|
Other
|
20,000
|
24,000
|
Total
Expenses
|
251,000
|
260,000
|
Income
before interest, depreciation and minority interest
|
$194,000
|
$168,000
|
Summarized
statement of income of spa operations
|
Three
months
ended
March 31,
2007
|
Three
months
ended
March 31,
2006
|
Revenues:
|
||
Services
provided
|
$198,000
|
$116,000
|
Membership
and other
|
13,000
|
13,000
|
Total
spa revenues
|
211,000
|
129,000
|
Expenses:
|
||
Cost
of sales (commissions and other)
|
64,000
|
33,000
|
Salaries,
wages and related
|
74,000
|
38,000
|
Other
operating expenses
|
46,000
|
41,000
|
Management
and administrative fees
|
15,000
|
10,000
|
Pre-opening
and start up costs
|
-
|
20,000
|
Other
non-operating expenses
|
13,000
|
10,000
|
Total
Expenses
|
212,000
|
152,000
|
Loss
before interest, depreciation and minority interest
|
($1,000)
|
($23,000)
|
(b) |
Reports
on Form 8-K filed for the quarter ended March 31, 2007:
None.
|
HMG/COURTLAND
PROPERTIES, INC.
|
|
|
|
Dated:
May 15, 2007
|
/s/
Lawrence Rothstein
|
President,
Treasurer and Secretary
|
|
Principal
Financial Officer
|
|
|
|
Dated:
May 15, 2007
|
/s/Carlos
Camarotti
|
Vice
President- Finance and Controller
|
|
Principal
Accounting Officer
|