cto_Current_Folio_10K

Table of Contents 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549


FORM 10-K


 

☒           ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the fiscal year ended December 31, 2016

 

☐           TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                      to                     

 

Commission File Number 001-11350


 

CONSOLIDATED-TOMOKA LAND CO.

(Exact name of registrant as specified in its charter)

 


 

Florida

59-0483700

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

 

 

1530 Cornerstone Boulevard,

Suite 100

Daytona Beach, Florida

32117

(Address of principal executive offices)

(Zip Code)

 

Registrant’s Telephone Number, including area code

(386) 274-2202


 

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT

 

Title of each class

Name of each exchange on which registered

COMMON STOCK, $1 PAR VALUE

NYSE MKT

 

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

NONE

(Title of Class)


Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    YES  ☐    NO  ☒ 

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    YES  ☐    NO  ☒ 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    YES  ☒    NO  ☐ 

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (S232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES  ☒    NO  ☐ 

 

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (S229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  ☐ 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

 

(Do not check if smaller reporting company)

Smaller reporting company

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    YES  ☐    NO  ☒ 

 

The aggregate market value of the shares of common stock held by non-affiliates of the registrant at June 30, 2016, was approximately $263,176,258.

 

The number of shares of the registrant’s Common Stock outstanding on February 15, 2017 was 5,718,489.

 

Portions of the registrant’s Proxy Statement for the 2017 Annual Meeting of Shareholders, which will be filed with the Securities and Exchange Commission within 120 days after the end of the registrant’s fiscal year ended December 31, 2016, are incorporated by reference in Part III of this report.

 

 

 

 


 

Table of Contents 

TABLE OF CONTENTS

 

 

 

 

 

 

    

 

    

Page #

 

 

PART I

 

 

Item 1. 

 

BUSINESS

 

Item 1A. 

 

RISK FACTORS

 

16 

Item 1B. 

 

UNRESOLVED STAFF COMMENTS

 

28 

Item 2. 

 

PROPERTIES

 

29 

Item 3. 

 

LEGAL PROCEEDINGS

 

29 

Item 4. 

 

MINE SAFETY DISCLOSURES

 

29 

 

 

 

 

 

 

 

PART II

 

 

Item 5. 

 

MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER  MATTERS, AND ISSUER PURCHASES OF EQUITY SECURITIES

 

30 

Item 6. 

 

SELECTED FINANCIAL DATA

 

32 

Item 7. 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND  RESULTS OF OPERATIONS OVERVIEW

 

33 

Item 7A. 

 

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

56 

Item 8. 

 

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

56 

Item 9. 

 

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

 

56 

Item 9A. 

 

CONTROLS AND PROCEDURES

 

56 

Item 9B. 

 

OTHER INFORMATION

 

57 

 

 

 

 

 

 

 

PART III

 

 

Item 10. 

 

DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE

 

59 

Item 11. 

 

EXECUTIVE COMPENSATION

 

59 

Item 12. 

 

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

 

59 

Item 13. 

 

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

 

59 

Item 14. 

 

PRINCIPAL ACCOUNTANT FEES AND SERVICES

 

59 

 

 

 

 

 

 

 

PART IV

 

 

Item 15. 

 

EXHIBITS, FINANCIAL STATEMENT SCHEDULES

 

60 

Item 16. 

 

FORM 10-K SUMMARY

 

60 

Signatures 

 

61 

 

 

 

 


 

Table of Contents 

PART I

When we refer to “we,” “us,” “our,” or “the Company,” we mean Consolidated-Tomoka Land Co. and its consolidated subsidiaries. References to “Notes to Financial Statements” refer to the Notes to the Consolidated Financial Statements of Consolidated-Tomoka Land Co. included in Item 8 of this Annual Report on Form 10-K. Also, when the Company uses any of the words “anticipate,” “assume,” “believe,” “estimate,” “expect,” “intend,” or similar expressions, the Company is making forward-looking statements. Although management believes that the expectations reflected in such forward-looking statements are based upon present expectations and reasonable assumptions, the Company’s actual results could differ materially from those set forth in the forward-looking statements. Certain factors that could cause actual results or events to differ materially from those the Company anticipates or projects are described in “Item 1A. Risk Factors” of this Annual Report on Form 10-K. Given these uncertainties, readers are cautioned not to place undue reliance on such statements, which speak only as of the date of this Annual Report on Form 10-K or any document incorporated herein by reference. The Company undertakes no obligation to publicly release any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this Annual Report on Form 10-K.

ITEM 1.              BUSINESS

We are a diversified real estate operating company. We own and manage thirty-one commercial real estate properties in ten states in the U.S. As of December 31, 2016, we owned twenty-one single-tenant and ten multi-tenant income-producing properties with approximately 1,700,000 square feet of gross leasable space. We also own and manage a land portfolio of approximately 9,800 acres. As of February 10, 2017, subsequent to the Minto Sale (hereinafter defined), the Company’s land holdings totaled approximately 8,200 acres. As of December 31, 2016, we had three commercial loan investments including one fixed-rate and one variable-rate mezzanine commercial mortgage loan, and a variable-rate B-Note representing a secondary tranche in a commercial mortgage loan. Our golf operations 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 consists of leasing land for hay and sod 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.

1


 

Table of Contents 

The following is a summary of financial information regarding the Company’s business segments (amounts in thousands) for the years ended December 31: 

 

 

 

 

 

 

 

 

 

 

 

 

    

2016

    

2015

    

2014

 

Revenues of each segment are as follows:

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

25,093

 

$

19,041

 

$

14,970

 

Interest Income from Commercial Loan Investments

    

 

2,588

    

 

2,691

    

 

2,191

 

Real Estate Operations

 

 

38,144

 

 

15,943

 

 

13,493

 

Golf Operations

 

 

5,190

 

 

5,244

 

 

5,125

 

Agriculture and Other Income

 

 

60

 

 

79

 

 

278

 

Total Revenues

 

$

71,075

 

$

42,998

 

$

36,057

 

Operating income (loss) from Continuing Operations before income tax for each segment is as follows:

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

19,888

 

$

15,385

 

$

13,015

 

Commercial Loan Investments

 

 

2,588

 

 

2,691

 

 

2,191

 

Real Estate Operations

 

 

23,263

 

 

11,650

 

 

8,630

 

Golf Operations

 

 

(397)

 

 

(349)

 

 

(405)

 

Agriculture and Other Income

 

 

(107)

 

 

(148)

 

 

89

 

General and Administrative Expenses

 

 

(10,298)

 

 

(8,754)

 

 

(7,017)

 

Impairment Charges

 

 

(2,181)

 

 

(510)

 

 

(421)

 

Depreciation and Amortization

 

 

(8,195)

 

 

(5,213)

 

 

(3,490)

 

Gain on Disposition of Assets

 

 

12,759

 

 

5,517

 

 

1

 

Total Operating Income

 

$

37,320

 

$

20,269

 

$

12,593

 

Identifiable assets of each segment are as follows:

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

302,757

 

$

277,520

 

$

190,087

 

Commercial Loan Investments

 

 

24,033

 

 

38,487

 

 

30,274

 

Real Estate Operations

 

 

58,868

 

 

59,787

 

 

43,834

 

Golf Operations

 

 

3,676

 

 

3,608

 

 

3,640

 

Agriculture and Other (1)

 

 

19,289

 

 

24,952

 

 

7,396

 

Total Assets

 

$

408,623

 

$

404,354

 

$

275,231

 


(1)

Agriculture and Other assets includes all other corporate assets, including cash, restricted cash, and investment securities.

BUSINESS PLAN

Our business plan is primarily focused on investing in income-producing real estate and when possible, monetizing the value of our land holdings through land sales to redeploy the proceeds into our investments in income-producing real estate. Our investments in income-producing real estate are primarily through the acquisition of single-tenant and multi-tenant income properties, the self-development of multi-tenant income properties, or investing in commercial loans or similar financings secured by commercial real estate. Our investment in single-tenant, multi-tenant, and office income properties, when possible, utilizes proceeds from other real estate transactions which qualify for income tax deferral through the like-kind exchange provisions under Section 1031 of the Internal Revenue Code including land sales and the disposition of other income properties. We have held the significant majority of our portfolio of land holdings, which are used in our agricultural operations, for most of our over 100-year history, and, as a result, our book basis in the majority of these assets is very low. Because of the low basis in our land holdings, dispositions of our land typically would generate large taxable gains. Utilizing the like-kind exchange structure allows us to defer the related income taxes on these gains and reinvest nearly all of the net sales proceeds of the qualifying transaction into income-producing properties. Generally, in order to utilize the like-kind exchange structure we are prohibited from performing tasks that are typically indicative of the developer of the property, therefore we seek to complete land transactions with counterparties who will serve as the developer of the property. In limited circumstances we have reacquired land that we have previously sold either pursuant to the terms of the original sales agreement or through foreclosure. Land we have reacquired typically has a higher book basis. Our approach in investing in income-producing real estate is to use leverage, when appropriate or necessary, to fund our acquisitions and to help achieve our business plan objectives. Our use of leverage in acquiring income-producing real estate is intended to provide positive returns relative to our borrowing costs. We believe this enhances our Company’s income-generating real estate asset base while keeping us cash flow positive given that approximately half of our market capitalization is represented by lower-yielding land assets.

2


 

Table of Contents 

Our investment strategy seeks to acquire income properties which will continue to broaden the credit base of our lease tenants, diversify our income property portfolio geographically, with an emphasis on major markets and growth markets in the U.S., and diversify the type of income-producing property, which in the future may include hospitality or other retail. We have self-developed four of our existing multi-tenant income-producing properties, all of which are located in Daytona Beach, Florida. Our investments in commercial loans or similar structured finance investments have been, and will continue to be, secured by commercial real estate, residential real estate developments, land or a borrower’s pledge of its ownership interest in the entity that owns the real estate. We believe investment in each of these income-producing asset classes provide attractive opportunities for stable current cash flows and increased returns in the long run and the potential for capital appreciation.

Proceeds from closed land transactions provide us with investible capital. Our strategy is to utilize leverage, when appropriate and necessary, and proceeds from land transactions to acquire income properties, acquire or originate commercial loan investments, and invest in securities of real estate companies, or other shorter term investments. Our primary targeted investment classes include the following:

·

Single-tenant retail and office double-or-triple-net leased properties in major metropolitan areas or areas with high growth;

·

Multi-tenant office and retail properties primarily in major metropolitan areas or areas with high growth and typically stabilized;

·

Purchase or origination of ground lease;

·

Self-developed properties on Company owned land including select office, flex, industrial, and retail;

·

Joint venture development using Company owned land;

·

Origination or purchase of 1-10 year term loans with strong risk-adjusted yields with property types to include hotel, office, retail, land and industrial;

·

Real estate related investment securities, including commercial mortgage backed securities, preferred or common stock, and corporate bonds; and

·

Select regional area investments using Company market knowledge and expertise to earn good risk-adjusted yields.

Our investments in income-producing properties have single or multiple tenants typically subject to long-term leases, primarily in the form of triple or double net leases and ground leases. Triple-net leases generally require the tenant to pay property operating expenses such as real estate taxes, insurance, assessments and other governmental fees, utilities, repairs and maintenance and capital expenditures. For multi-tenant properties, each tenant typically pays its proportionate share of the aforementioned operating expenses of the property although we typically incur additional costs for property management services.

STRATEGIC ALTERNATIVES

In late 2015, the Company had received a shareholder proposal to be voted upon by the Company’s shareholders at the 2016 annual meeting, requesting that the Board engage an independent advisor to evaluate a sale of the Company or the orderly liquidation of its assets (the “Shareholder Proposal”).  In November 2015, the Board decided to initiate the process called for by the Shareholder Proposal in advance of the annual meeting scheduled for April 2016. In early 2016, a special committee (the “Special Committee”) comprised entirely of independent directors on the Company’s Board commenced an exploration of strategic alternatives for maximizing shareholder value, including the options of sale of the Company, sale of assets or continued pursuit of the Company’s business plan (the “Strategic Review”). After interviewing and considering the proposals of nine financial advisory firms, the Special Committee engaged Deutsche Bank Securities Inc. (“Deutsche Bank”) to serve as financial advisor to the Special Committee in connection with the Strategic Review. Pillsbury Winthrop Shaw Pittman, LLP (“Pillsbury”) acted as legal counsel to the Special Committee, the Board and the Company.

3


 

Table of Contents 

The Strategic Review was deliberate and comprehensive and included consideration of a wide range of potential alternatives, including the sale of the Company, the sale of all or a portion of the Company’s assets, and other options, including the continuation of the Company’s business plan. The Company notes the following with regard to the Strategic Review:

·

As part of the Strategic Review, solicitation materials with respect to a potential strategic transaction with the Company, prepared with the assistance of Deutsche Bank, were delivered to more than 200 parties.

·

Such parties included potential buyers of the Company, merger partners, land investors, high net worth individuals, REITs, and opportunity funds and private equity funds.

·

More than 20 parties executed non-disclosure agreements and received detailed financial and operating information from the Company.

·

No minimum or maximum price requirement was communicated to potential bidders.

·

Deutsche Bank’s fee was contingent on completion of a transaction. As no transaction was completed, Deutsche Bank received no payment other than expense reimbursements. There was no retainer paid to Deutsche Bank.

·

The Company did not place any restrictions on the form of transaction to be proposed, nor were there any requirements concerning the retention or compensation of any individuals or group of individuals within the Company’s current management team. 

The Company notes the following with regard to the potential strategic transactions that were considered by the Special Committee:

·

Two potential bidders visited the Company’s headquarters and met with the Company’s senior management to discuss a potential transaction, and executives of both potential bidders toured the Company’s Daytona Beach assets. No potential bidders were denied an opportunity for such a visit.

·

Ultimately, the Company received two offers from interested parties, both public real estate companies; one of comparable size to the Company, and the other a smaller company.

·

Both offers were to acquire 100% of the Company’s outstanding stock via an all-stock merger. In both offers, the consideration consisted of securities of the offeror, and in connection with one or both offers the leverage level of the potential bidder would have resulted in the combined Company having a leverage level unfavorable for a public real estate company. Due to the proposed form of consideration, both offers required the Company to undertake thorough valuations of the bidders’ businesses to understand the value of the securities being offered as consideration.

·

The offers reflected a price-per-share offer for the Company’s common stock of no greater than a 5% premium to the then trading price of the Company’s stock.

·

Both offers were conditioned upon approval by the offerors’ shareholders. 

·

The Strategic Review process, from evaluation of financial advisory firms through the conclusion of discussions with the interested parties that submitted offers, occurred over approximately eight months.

In July 2016, the Special Committee, in consultation with Deutsche Bank, exercised its independent judgment and, consistent with its fiduciary duty to act in the interests of all the Company’s shareholders, determined that neither offer sufficiently reflected the Company’s value and therefore would not have maximized value for the Company’s shareholders. The Special Committee concluded that the best way to maximize shareholder value and ultimately monetize the Company’s land and other assets was to continue to pursue the Company’s business plan. The Company and its Board of Directors remain committed to maximizing shareholder value and remain open at all times to considering any potentially value-enhancing opportunities.

4


 

Table of Contents 

INCOME PROPERTIES

We have pursued a strategy of investing in income-producing properties, when possible, by utilizing the proceeds from real estate transactions, including land sales and the disposition of other income properties, qualifying for income tax deferral through like-kind exchange treatment for tax purposes. During the year ended December 31, 2016, we acquired ten income properties: seven single-tenant income properties and three multi-tenant income properties, at an aggregate purchase price of approximately $86.7 million:

·

On February 18, 2016, the Company acquired a 4,685 square-foot building situated on approximately 0.37 acres in Dallas, Texas which was 100% occupied and leased to two tenants, anchored by 7-Eleven, Inc. The purchase price was approximately $2.5 million, and as of the acquisition date, the weighted average remaining term of the leases was approximately 8.2 years.

·

On August 17, 2016, the Company acquired approximately 1.26 acres in Monterey, California, leased to Bank of America. The 1.26 acres contains a 32,692 square-foot building occupied by the tenant. The purchase price was approximately $8.4 million, and as of the acquisition date, the remaining term of the lease was approximately 4.3 years.

·

On September 15, 2016, the Company acquired four buildings in a sales-leaseback transaction with Bloomin’ Brands, Inc. (the “Bloomin’ Portfolio”) for a total purchase price of approximately $14.9 million as described below. As of the acquisition date, the remaining lease terms were each approximately 15.0 years:

o

6,528 square-foot building leased to Carrabba’s Italian Grill located in Austin, Texas;

o

6,176 square-foot building leased to Outback Steakhouse located in Austin, Texas;

o

7,216 square-foot building leased to Outback Steakhouse located in Charlottesville, Virginia; and

o

6,297 square-foot building leased to Outback Steakhouse located in Huntersville, North Carolina.

·

On September 22, 2016, the Company acquired approximately 0.91 acres in Dallas, Texas, leased to CVS Pharmacy (“CVS”). The 0.91 acres contains a 10,340 square-foot building occupied by the tenant. The purchase price was approximately $14.9 million, and as of the acquisition date, the remaining term of the lease was approximately 25.4 years.

·

On September 29, 2016, the Company acquired a 116,334 square-foot building situated on approximately 10.64 acres in Raleigh, North Carolina, leased to a subsidiary of At Home Group, Inc. The purchase price was approximately $9.2 million, and as of the acquisition date, the remaining term of the lease was approximately 13.0 years.

·

On October 14, 2016, the Company acquired a 75,841 square-foot building situated on approximately 5.24 acres in Santa Clara, California for a purchase price of approximately $30.0 million. The two-tenant office building is 100% leased to Centrify Corporation and Adesto Technologies, and as of the acquisition date, the remaining lease terms were approximately 4.0 and 7.0 years, respectively.

·

On November 30, 2016, the Company acquired a 52,474 square-foot building situated on approximately 1.39 acres in Reno, Nevada for a purchase price of approximately $6.9 million. The retail building is 95% leased to Century Theatres, an affiliate of Cinemark, and as of the acquisition date, the remaining term of the lease was approximately 3.0 years.

Nineteen income properties were disposed of during the year ended December 31, 2016 for an aggregate sales price of approximately $74.3 million as described below:

·

On April 5, 2016, the Company sold its income property leased to American Signature Furniture located in Daytona Beach, Florida, which had 3.8 years remaining on the lease, for a sales price of approximately $5.2 million. The Company’s gain on the sale was approximately $197,000, or $0.02 per share after tax.

·

On April 6, 2016, the Company sold its income property leased to an affiliate of CVS, located in Sebring, Florida, which was sub-leased to Advanced Auto Parts and had approximately 3.1 years remaining on the lease, for a sales price of approximately $2.4 million. The Company’s loss on the sale was approximately $210,000, or $0.02 per share after tax, which was charged to earnings as an impairment during the three months ended March 31, 2016.

5


 

Table of Contents 

·

On April 22, 2016, the Company sold its 15,360 square foot self-developed property leased to Teledyne ODI, located in Daytona Beach, Florida, which had approximately 9.3 years remaining on the lease, for a sales price of approximately $3.0 million. The Company’s gain on the sale was approximately $822,000, or $0.09 per share after tax.

·

On June 22, 2016, the Company sold its income property leased to Lowe’s located in Lexington, North Carolina, which had 9.6 years remaining on the lease, for a sales price of approximately $9.1 million. The Company’s gain on the sale was approximately $344,000, or $0.04 per share after tax.

·

On September 16, 2016, the Company sold its portfolio of fourteen single-tenant income properties (the “Portfolio Sale”). The properties include nine properties leased to Bank of America, located primarily in Orange County and also in Los Angeles County, California; two properties leased to Walgreens, located in Boulder, Colorado and Palm Bay, Florida; a property leased to a subsidiary of CVS located in Tallahassee, Florida; a ground lease for a property leased to Chase Bank located in Chicago, Illinois; and a ground lease for a property leased to Buffalo Wild Wings in Phoenix, Arizona. The sales price for the Portfolio Sale was approximately $51.6 million, which included the buyer’s assumption of the Company’s existing $23.1 million mortgage loan secured by the fourteen properties. The Portfolio Sale resulted in a net gain of approximately $11.1 million, or approximately $1.20 per share, after tax, during the third quarter of 2016, with a loss due to additional legal costs of approximately $82,000 recognized in the fourth quarter of 2016 for a final net gain of approximately $11.0 million. The Company’s net gain on the Portfolio Sale of approximately $11.1 million consists of approximately $11.4 million, which is included in gain on disposition of assets, offset by approximately $367,000 of unamortized loan costs on the $23.1 million mortgage loan which were written off and included in interest expense on the consolidated statement of operations.

·

On September 30, 2016, the Company sold its income property leased to PNC Bank, N.A. located in Altamonte Springs, Florida, which was vacant and had approximately 3.1 years remaining on the lease, for a sales price of approximately $3.0 million. The Company’s loss on the sale was approximately $922,000, or $0.10 per share after tax, of which approximately $942,000 was previously recognized as an impairment charge during the three months ended June 30, 2016, with the difference of approximately $20,000 included in gain on disposition of assets during the three months ended September 30, 2016. The impairment charge of approximately $942,000 is described in Note 8, “Impairment of Long-Lived Assets.”

On April 5, 2016, the Company entered into a 15-year lease with 24 Hour Fitness USA, Inc. (“24 Hour Fitness”) for the anchor space at The Grove property 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. On July 6, 2016, the Company funded approximately $4.0 million into an escrow account for customary tenant improvements for the build out of the space to be occupied by 24 Hour Fitness. 24 Hour Fitness began drawing funds from escrow in September of 2016, and continued doing so in accordance with the lease as construction progressed. As of December 31, 2016, approximately $3.6 million of construction has been funded from the escrow account, leaving a remaining cash commitment of approximately $375,000. The balance was funded during January of 2017, 24 Hour Fitness completed construction, and the grand opening took place on February 4, 2017.

In addition, the Company has executed the following four separate leases at the Grove:

·

Wawa has executed a 20-year ground lease for an outparcel with expected completion in early 2018;

·

Quickly Boba, an Asian fusion café, executed a lease for 3,000 square feet;

·

Five Star Vision, a franchisee of Sprint Wireless executed a lease for approximately 1,200 square feet; and

·

Amazing Explorers Academy, a STEAM-based pre-school, executed a lease for approximately 12,000 square feet.

With these leases, The Grove, which is managed and being leased by a third party, is now approximately 50% leased. The Company expects the majority of the signed tenants to open for business late in the third quarter or early in the forth quarter of 2017.

6


 

Table of Contents 

Our current portfolio of twenty-one single-tenant income properties generates approximately $13.1 million of revenues from lease payments on an annualized basis and has a weighted average remaining lease term of 9.5 years as of December 31, 2016. Our current portfolio of ten multi-tenant properties generates approximately $8.8 million of revenue from lease payments on an annualized basis and has a weighted average remaining lease term of 5.6 years as of December 31, 2016.

We expect to continue to focus on acquiring income-producing properties during fiscal year 2017, and in the near term thereafter, maintaining our use of the aforementioned tax deferral structure whenever possible.

As part of our overall strategy for investing in income-producing investments, we have self-developed five of our multi-tenant properties which are located in Daytona Beach, Florida. The first self-developed property, located at the northeast corner of LPGA and Williamson Boulevards in Daytona Beach, Florida, is an approximately 22,000 square foot, two-story, building, known as the Concierge Office Building, which was 100% leased as of December 31, 2016. The second two properties, known as the Mason Commerce Center, consists of two buildings totaling approximately 31,000 square-feet (15,360 each), which was 100% leased as of December 31, 2016. During 2014, construction was completed on two additional properties, known as the Williamson Business Park, which are adjacent to the Mason Commerce Center. Williamson Business Park consists of two buildings totaling approximately 31,000 square-feet (15,360 each). One of the two buildings in the Williamson Business Park was sold on April 22, 2016 for a gain of approximately $822,000. The remaining Williamson Business Park building was approximately 50% leased as of December 31, 2016. Of the ten multi-tenant properties owned as of December 31, 2016, four were self-developed.

Our focus on acquiring income-producing investments includes a continual review of our existing income property portfolio to identify opportunities to recycle our capital through the sale of income properties based on, among other possible factors, the current or expected performance of the property and favorable market conditions. Pursuant to our on-going review, nineteen properties were sold during the year ended December 31, 2016, including Portfolio Sale.

7


 

Table of Contents 

As of December 31, 2016, the Company owned twenty-one single-tenant and ten multi-tenant income properties in ten states. Following is a summary of these properties:

 

 

 

 

 

 

 

 

 

 

Tenant

    

City

    

State

    

Area
(Square Feet)

    

Year Built

 

At Home

 

Raleigh

 

NC

 

116,334

 

1995

 

Bank of America

 

Monterey

 

CA

 

32,692

 

1982

 

Barnes & Noble

 

Daytona Beach

 

FL

 

28,000

 

1995

 

Best Buy

 

McDonough

 

GA

 

30,038

 

2005

 

Big Lots

 

Phoenix

 

AZ

 

34,512

 

2000

 

Big Lots

 

Germantown

 

MD

 

25,589

 

2000

 

Carrabba's Italian Grill

 

Austin

 

TX

 

6,528

 

1994

 

Container Store

 

Glendale

 

AZ

 

23,329

 

2015

 

CVS

 

Dallas

 

TX

 

10,340

 

2016

 

Dick’s Sporting Goods

 

McDonough

 

GA

 

46,315

 

2006

 

Harris Teeter

 

Charlotte

 

NC

 

45,089

 

1993

 

Hilton Grand Vacations

 

Orlando

 

FL

 

102,019

 

1988

 

Hilton Grand Vacations

 

Orlando

 

FL

 

31,895

 

2000

 

Lowe’s Corporation

 

Katy

 

TX

 

131,644

 

1997

 

Outback Steakhouse

 

Austin

 

TX

 

6,176

 

1994

 

Outback Steakhouse

 

Charlottesville

 

VA

 

7,216

 

1984

 

Outback Steakhouse

 

Huntersville

 

NC

 

6,297

 

1997

 

Rite Aid Corp.

 

Renton

 

WA

 

16,280

 

2006

 

Walgreens

 

Clermont

 

FL

 

13,650

 

2003

 

Walgreens

 

Alpharetta

 

GA

 

15,120

 

2000

 

Wells Fargo

 

Raleigh

 

NC

 

450,393

 

1996/1997

 

21 Single-Tenant Properties

 

 

 

 

 

1,179,456

 

 

 

7-Eleven

 

Dallas

 

TX

 

4,685

 

1973

 

3600 Peterson

 

Santa Clara

 

CA

 

75,841

 

1978/2015

 

Concierge Office Building

 

Daytona Beach

 

FL

 

22,012

 

2009

 

Mason Commerce Center-Building 1

 

Daytona Beach

 

FL

 

15,360

 

2009

 

Mason Commerce Center-Building 2

 

Daytona Beach

 

FL

 

15,360

 

2009

 

The Grove

 

Winter Park

 

FL

 

112,292

 

1985

 

Century Theatres

 

Reno

 

NV

 

52,474

 

2000

 

Riverside Avenue

 

Jacksonville

 

FL

 

136,856

 

2003

 

Whole Foods Market Centre

 

Sarasota

 

FL

 

59,341

 

2004

 

Williamson Business Park-Building 1

 

Daytona Beach

 

FL

 

15,360

 

2014

 

10 Multi-Tenant Properties

 

 

 

 

 

509,581

 

 

 

Total 31 Properties

 

 

 

 

 

1,689,037

 

 

 

 

The weighted average economical and physical occupancy rates of our income properties for each of the last three years on a portfolio basis are as follows:

 

 

 

 

 

 

Year

    

Single-Tenant Economic / Physical
Occupancy

    

Multi-Tenant Economic / Physical
Occupancy

 

2014

 

100% / 97%

 

75% / 75%

 

2015

 

100% / 99%

 

85% / 85%

 

2016

 

100% / 100%

 

85% / 85%

 

 

 

 

 

 

8


 

Table of Contents 

The information on lease expirations of our total income property portfolio for each of the ten years starting with 2017 is as follows:

 

 

 

 

 

 

 

 

 

 

 

Year

    

# of Tenant Leases
Expiring

    

Total Square Feet of Leases Expiring

    

Annual Rents
Expiring

    

Percentage of
Gross
Annual Rents
Expiring

 

2017

 

9

 

35,657

 

$

715,450

 

3.4

%

2018

 

5

 

34,822

 

$

502,187

 

2.4

%

2019

 

4

 

23,280

 

$

521,656

 

2.5

%

2020

 

6

 

71,305

 

$

1,205,981

 

5.7

%

2021

 

14

 

234,275

 

$

4,068,692

 

19.1

%

2022

 

1

 

14,790

 

$

317,907

 

1.5

%

2023

 

1

 

34,512

 

$

365,400

 

1.7

%

2024

 

4

 

529,997

 

$

3,750,434

 

17.6

%

2025

 

3

 

52,683

 

$

1,177,640

 

5.5

%

2026

 

2

 

17,773

 

$

592,478

 

2.8

%

The majority of leases have additional option periods beyond the original term of the lease, which typically are exercisable at the tenant’s option.

Subsequent to December 31, 2016, and prior to the date of this report, the Company acquired a 18,120 square-foot building in Sarasota, Florida leased to an affiliate of Staples, Inc. The purchase price was approximately $4.1 million, and as of the acquisition date, the weighted average remaining term of the leases was approximately 5.0 years. The transaction is expected to be part of a 1031 like-kind exchange.

No tenant of a single income property or group of income properties with the same tenant had aggregate rent which accounted for more than 10% of our consolidated revenues in 2016 or 2015.

REAL ESTATE OPERATIONS

As of December 31, 2016, the Company owned approximately 9,800 acres of land in Daytona Beach, Florida, along six miles of the west and east side of Interstate 95. Presently, the majority of this land is used for agricultural purposes. 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 8,700 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 which are located further west of Interstate 95 and a few miles north of Interstate 4 and this land is generally well suited for industrial purposes. As of February 10, 2017, subsequent to the Minto Sale (hereinafter defined), the Company’s land holdings totaled approximately 8,200 acres of which approximately 7,100 acres are located on the west side of Interstate 95.

Real estate operations revenue consisted of the following for the years ended December 31, 2016, 2015, and 2014, respectively:

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2015

 

2014

 

Revenue Description

    

($000's)

    

($000's)

    

($000's)

 

Land Sales Revenue

 

$

11,871

 

$

4,276

 

$

8,744

 

Tomoka Town Center - Percentage of Completion Revenue

 

 

17,490

 

 

8,128

 

 

 —

 

Revenue from Reimbursement of Infrastructure Costs

 

 

4,500

 

 

 —

 

 

 —

 

Impact Fee and Mitigation Credit Sales

 

 

2,220

 

 

463

 

 

926

 

Subsurface Revenue

 

 

1,802

 

 

3,003

 

 

3,704

 

Fill Dirt and Other Revenue

 

 

261

 

 

73

 

 

119

 

Total Real Estate Operations Revenue

 

$

38,144

 

$

15,943

 

$

13,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9


 

Table of Contents 

The Tomoka Town Center consists of approximately 235 acres of which approximately 180 acres are developable. 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, Sam’s Club, and North American Development Group “NADG”) in 2015 and 2016 (the “Tomoka Town Center Sales Agreements”). The remaining developable acreage of approximately 82 acres is currently under contract with NADG as described in the land pipeline in Note 20, “Commitment and Contingencies.” The Company performed certain infrastructure work, beginning in the fourth quarter of 2015 through its 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. All revenue related to the Tomoka Town Center Sales Agreements has been recognized as of December 31, 2016. The timing of the reimbursements of the remaining infrastructure worth approximately $3.8 million is more fully described in Note 9, “Other Assets.”

Land Sales. 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

 

$

61,000

 

$

145

2

 

NADG - OutParcel

 

East of I-95

 

03/30/16

 

4.4

 

 

2,000

 

 

455,000

 

 

1,304

3

 

Minto Sales Center

 

West of I-95

 

09/27/16

 

4.5

 

 

205

 

 

46,000

 

 

126

4

 

Commercial / Retail

 

West of I-95

 

10/13/16

 

17.1

 

 

3,034

 

 

177,000

 

 

2,675

5

 

Commercial / Retail

 

East of I-95

 

12/22/16

 

74.6

 

 

830

 

 

11,000

 

 

751

6

 

ICI Homes

 

West of I-95

 

12/29/16

 

604.0

 

 

7,500

 

 

12,000

 

 

3,303

 

 

 

 

 

 

 

 

707.7

 

$

13,759

 

$

19,000

 

$

8,304

(1)

Land Sales Revenue for 2016 is equal to the Gross Sales Price of land sales during 2016 of $13,759, 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

 

$

168,000

 

$

476

2

 

Commercial / Retail

 

Highlands County

 

06/17/15

 

0.9

 

 

250

 

 

278,000

 

 

223

3

 

Tanger

 

East of I-95

 

11/12/15

 

38.9

 

 

9,700

 

 

249,000

 

 

2,793

4

 

Integra Land Company

 

East of I-95

 

12/18/15

 

15.0

 

 

2,376

 

 

158,000

 

 

2,265

5

 

Sam's Club

 

East of I-95

 

12/23/15

 

18.1

 

 

4,500

 

 

249,000

 

 

1,279

6

 

NADG - First Parcel

 

East of I-95

 

12/29/15

 

37.3

 

 

5,168

 

 

139,000

 

 

1,421

7

 

Commercial / Retail

 

East of I-95

 

12/29/15

 

0.9

 

 

30

 

 

33,000

 

 

20

 

 

 

 

 

 

 

 

114.1

 

$

22,529

 

$

197,000

 

$

8,477

(1)

Land  Sales Revenue for 2015 is equal to the Gross Sales Price of land sales during 2015 of $22,529, 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.

10


 

Table of Contents 

During the year ended December 31, 2014, a total of approximately 99.7 acres were sold for approximately $8.8 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

 

Halifax Humane Society, Inc.

 

West of I-95

 

02/18/14

 

3.1

 

$

392

 

$

126,000

 

$

347

2

 

Distribution Center

 

East of I-95

 

08/15/14

 

75.6

 

 

7,790

 

 

103,000

 

 

3,903

3

 

Victor Indigo Lakes, L.L.C.

 

East of I-95

 

10/30/14

 

21.0

 

 

625

 

 

30,000

 

 

552

 

 

 

 

 

 

 

 

99.7

 

$

8,807

 

$

88,000

 

$

4,802

(1)

Land Sales Revenue for 2014 is equal to the Gross Sales Price of land sales during 2014 of $8,807, less approximately $87,000 of percentage-of-completion revenue recognized during 2015 for the Distribution Center Sale which closed during 2014, plus approximately $25,000 for the sale of a ditch parcel.

On February 10, 2017, the Company completed the sale of approximately 1,581 acres of land, or approximately 16% of its land holdings, to Minto Communities, LLC (“Minto”) for approximately $27.2 million (the “Minto Sale”), or approximately $17,200 an acre, resulting in an estimated gain of approximately $20.0 million, or $2.19 per share, after tax. On February 16, 2017, Margaritaville Holdings (“Margaritaville”) and Minto announced a partnership that will develop new active adult communities in some of the nation’s most popular destinations and that the first location of the all-new residential concept will open in Daytona Beach, Florida on the approximately 1,581 acres sold to Minto by the Company, and another approximately 1,686 acres the Company currently has under contract with Minto. Margaritaville and Minto indicated that the community would be branded as LATITUDE MARGARITAVILLE, Daytona Beach.

Following the Minto Sale, as of February 10, 2017, the Company’s land holdings totaled approximately 8,200 acres and the pipeline of potential land sales transactions included the following ten definitive purchase and sale agreements with ten different buyers, representing approximately 27% of our land holdings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract

 

 

 

 

 

 

 

 

No. of

 

Amount

 

Price

 

Estimated

 

    

Contract (or Buyer) / Parcel

    

Acres

    

($000's)

    

per Acre

 

Timing

1

 

Commercial/Retail (1)

 

35

 

$

14,000

 

$

400,000

 

'17 - '19

2

 

Commercial/Retail

 

4

 

 

1,175

 

 

294,000

 

'17 - '18

3

 

Commercial/Retail

 

6

 

 

1,556

 

 

259,000

 

'17 - '18

4

 

Mixed-Use Retail

 

22

 

 

5,574

 

 

253,000

 

'17 - '18

5

 

Mixed-Use Retail (NADG)

 

82

 

 

20,187

 

 

246,000

 

'17 - '18

6

 

Residential (SF)

 

7

 

 

1,140

 

 

163,000

 

'18 - '19

7

 

Commercial (1)

 

28

 

 

3,215

 

 

115,000

 

'17 - '18

8

 

AR Residential (Minto)

 

1,686

 

 

31,360

 

 

19,000

 

'18 - '19

9

 

SF Residential

 

194

 

 

3,324

 

 

17,000

 

'18 - '19

10

 

SF Residential (ICI)

 

146

 

 

1,400

 

 

10,000

 

'18 - '19

 

 

Total

 

2,210

 

$

82,931

 

$

38,000

 

 


(1)

Contract amount and price per acre may be reduced by potential costs incurred for wetlands mitigation, if any.

As noted above, all of these agreements contemplate closing dates ranging from the first quarter of 2017 through fiscal year 2019, and the Company expects some of the transactions to close in 2017, although the buyers are not contractually obligated to close until after 2017. Each of the transactions are in varying stages of due diligence by the various buyers including, in some instances, having made submissions to the planning and development departments of the City of Daytona Beach, and other permitting activities with other applicable governmental authorities. In addition to other customary closing conditions, the majority of these transactions are conditioned upon the receipt of approvals or permits from those various governmental authorities, as well as other matters that are beyond 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.

11


 

Table of Contents 

Historical revenues and income from our sale of land are not indicative of future results because of the unique nature of land transactions and variations in the cost basis of the owned land. A significant portion of the Company’s revenue and income in any given year may be generated through relatively few land transactions. The timing for these land transactions, from the time of preliminary discussions through contract negotiations, due diligence periods, and the closing, can last from several months to several years. Although we believe there have been recent indications of improvement in the overall economy and credit markets, we expect the overall real estate market, particularly home building, to remain inconsistent in the near term, and as a result we believe our ability to enter into land transactions will remain challenging.

Other Real Estate Assets. The Company owns impact fees of approximately $925,000 and mitigation credits of approximately $1.4 million for a combined total of approximately $2.3 million as of December 31, 2016. As of December 31, 2015, the Company owned impact fees of approximately $3.1 million and mitigation credits of approximately $1.4 million for a combined total of approximately $4.5 million. During the years ended December 31, 2016 and 2015, the Company received cash payments of approximately $2.2 million and $463,000, respectively, for impact fees with a cost basis that was generally of equal value.

Land Impairments. During the year ended December 31, 2016, impairment charges totaled approximately $1.0 million on our undeveloped land holdings. Two of the ten aforementioned executed purchase and sale agreements include approximately eight acres of land that have a higher cost basis than the remainder of the Company’s historic land holdings as these acres were repurchased by the Company in previous years from the prior purchasers thereof (the “Repurchased Land”). In connection with those two contracts, the Company recognized impairment charges of approximately $717,000 and $311,000, respectively, in the second quarter of 2016. The total impairment charges represent the anticipated losses on the sales plus estimated closing costs. As of December 31, 2016, the land upon which the impairments were charged is still under contract to be sold.  During the years ended December 31, 2015 and 2014, the Company did not recognize any impairments of its land holdings. 

Beachfront Venture. 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. 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, 2016. As the Company owns the entire real estate venture as of December 31, 2016, there is no longer a consolidated VIE. The six acre vacant beachfront property asset totaled approximately $11.7 million as of December 31, 2016 which includes the additional land basis related to entitlement costs. The beachfront property received approval of the rezoning and entitlement of the site for up to approximately 1.2 million square feet of density. The Company is in negotiations with two prospective tenants, Cocina 214 Mexican Restaurant & Bar and LandShark Bar & Grill, to lease the two restaurants the Company intends to develop on the parcel. The zoning and entitlements received allow for the restaurant development and a larger scale vertical development should market conditions permit.

Subsurface Interests. The Company owns full or fractional subsurface oil, gas, and mineral interests underlying approximately 500,000 “surface” acres of land owned by others in 20 counties in Florida (the “Subsurface Interests”). The Company leases 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 November 2015, the Company hired Lantana Advisors, a subsidiary of SunTrust, to evaluate the possible sale of the Subsurface Interests. On April 13, 2016, the Company entered into a purchase and sale agreement with an affiliate of Land Venture Partners, LLC (“LVP”) for the sale of the Subsurface Interests, including the royalty interests in two operating oil wells in Lee County, Florida and its interests in the oil exploration lease with Kerogen Florida Energy Company LP, for a sales price of approximately $24 million (the “Subsurface Sale”). The Subsurface Sale was terminated on November 8, 2016.  The Company and LVP, amongst other things, were unable to reach a resolution on issues pertaining to the acceptability of title for a portion of the total acres in the Subsurface Interests. 

12


 

Table of Contents 

During 2011, an eight-year oil exploration lease was executed. 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. Cash payments for both the annual lease payment and the drilling penalty, if applicable, are received in full on or before the first day of the respective lease year.

Lease payments on the respective acreages and drilling penalties received through lease year six 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

 

Total Payments Received to Date

 

 

 

 

 

$

9,020,438

 

$

1,925,000

 


(1)

Cash payment for the Lease Payment and Drilling Penalty is received on or before the first day of the lease year. The Drilling Penalty is recorded as revenue when received, while the Lease Payment is recognized on a straight-line basis over the respective lease term. See separate disclosure of the revenue per year below.

The terms of the lease state the Company will receive royalty payments if production occurs, and may receive additional annual rental payments if the lease is continued in years seven and eight. The lease is effectively eight one-year terms as the lessee has the option to terminate the lease annually or modify the acres subject to the lease.

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, 2016, 2015, and 2014, lease income of approximately $1.1 million, $1.7 million, and $2.9 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, 2017 or, if renewed, on similar terms or conditions.

During the years ended December 31, 2016, 2015, and 2014, 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 50,441 barrels in 2016, 62,745 barrels in 2015, and 64,835 barrels in 2014, resulting in revenues received from oil royalties of approximately $50,000, $68,000 and $198,000, respectively.

The Company is not prohibited from the disposition of any or all of the Subsurface Interests. Should the Company complete a transaction to sell all or a portion of the Subsurface Interests, the Company may utilize the like-kind exchange structure in acquiring one or more replacement investments such as income-producing properties. The Company may release surface entry rights or other rights upon request of a surface owner for a negotiated release fee based on a percentage of the surface value. Cash payments for the release of surface entry rights totaled approximately $493,000, $995,000, and $4,000 during the years ended December 31, 2016, 2015, and 2014, respectively, which is included in revenue from real estate operations. During the fourth quarter of 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, $73,000, and $119,000 during the years ended December 31, 2016, 2015, and 2014, respectively, from fill dirt excavation agreements.

13


 

Table of Contents 

GOLF OPERATIONS

Golf operations consist a semi-private golf club consisting of the following: two 18-hole championship golf courses (an 18-hole course designed by Rees Jones, and an 18-hole course designed by Arthur Hills), with a three-hole practice facility also designed by Rees Jones; a clubhouse facility; food and beverage operations; and a fitness facility located within the LPGA International mixed-use residential community on the west side of Interstate 95 in Daytona Beach, Florida (collectively “LPGA International Golf Club”). In 2012 and 2013, we completed approximately $534,000 of capital expenditures to renovate the clubhouse facilities, including a significant upgrade of the food and beverage operations, addition of fitness facilities, and renovations to public areas.

The Company entered into a management agreement with an affiliate of ClubCorp America (“ClubCorp”), effective January 25, 2012, to manage the LPGA International golf and clubhouse facilities (the “LPGA Management Agreement”). We believe ClubCorp, which owns and operates clubs and golf courses worldwide, brings substantial golf and club management expertise and knowledge to the LPGA International golf operations, including the utilization of national marketing capabilities, aggregated purchasing programs, and implementation of an affiliate member program, and our affiliation with ClubCorp will also improve membership levels through the access to other member clubs in the affiliate program of ClubCorp. The LPGA Management Agreement includes, amongst other terms, the payment to ClubCorp of a base management fee and an incentive fee based on the improvement in the net operating results of the golf operations.

As of December 31, 2016, the Company leased approximately 690 acres of land and certain improvements attributable to the golf courses under a long-term lease with the City of Daytona Beach, Florida (the “City”), which was to have expired in 2022. 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”) whereby the base rent payment, which was scheduled to increase from $250,000 to $500,000 as of September 1, 2012, would remain at $250,000 for the remainder of the lease term and any extensions would be subject to an annual rate increase of 1.75% beginning September 1, 2013. In addition, pursuant to the Lease Amendment, beginning September 1, 2012, and continuing throughout the initial lease term and any extension option, the Company was to have paid additional rent to the City equal to 5.0% of gross revenues exceeding $5,500,000 and 7.0% of gross revenues exceeding $6,500,000. Since the inception of the lease, the Company has recognized the rent expense on a straight-line basis resulting in an estimated accrual for deferred rent. Upon the effective date of the Lease Amendment, the Company’s straight-line rent was revised to reflect the lower rent levels through expiration of the lease. As a result, approximately $3.0 million of the rent previously deferred will not be due to the City, and will be recognized into income over the remaining lease term. As of December 31, 2016, the Company’s accrued total liability related to the straight-line rent on the lease between the Company and the City was approximately $2.2 million.

On January 24, 2017, the Company acquired the land and improvements comprising the golf courses, previously leased from the City for approximately $1.5 million (the “Golf Course Land Purchase”). As a part of the Golf Course Land Purchase, the Company donated to the City three land parcels totaling approximately 14.3 acres located on the west side of Interstate 95 that are adjacent to the City’s Municipal Stadium. The Company had a cost basis of $0 in the donated land and paid approximately $100,000 to satisfy the community development district bonds associated with the acreage. Other terms of the Golf Course Land Purchase include the following:

·

The Company is obligated to pay the City an annual surcharge of $1 per golf round played each year (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;

·

Within one year following the date of the closing of the Golf Course Land Purchase, unless extended due to weather related delays outside the Company’s control, the Company is obligated to renovate the greens on the Jones Course; and

·

If the Company sells the LPGA International Golf Club within six years of the closing of the Golf Course Land Purchase, the Company is obligated to pay the City an amount equal to 10% of the difference between the sales price, less closing costs and any other costs required to be incurred in connection with the sale, and $4.0 million.

In conjunction with the Golf Course Land Purchase, the lease between the Company and the City was terminated. As of December 31, 2016, the Company’s accrued liability related to the straight-line rent on the lease between the Company and the City was approximately $2.2 million. Effective as of the closing date, the accrued liability will be eliminated as there is no remaining commitment related to the lease. As a result of eliminating the accrued liability, the Company will recognize approximately $0.40 per share in non-cash earnings in the first quarter of 2017.

14


 

Table of Contents 

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 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 September 24, 2015, the Company originated a $14.5 million first mortgage loan secured by a hotel in San Juan, Puerto Rico. The loan was to have matured in September 2018 and bore a floating interest rate of 30-day London Interbank Offer Rate (“LIBOR”) plus 900 basis points, of which 700 basis points were payable currently and 200 basis points accrued over the term of the loan. At closing, a loan origination fee of approximately $181,000 was received by the Company and was being accreted ratably into income through the contractual maturity date. On May 26, 2016, this $14.5 million first mortgage loan was repaid at a discount of approximately $218,000. At payoff, the remaining loan origination fee of approximately $145,000, net of loan costs of approximately $32,000, was accreted into income.

During the year ended December 31, 2016, the approximately $9.0 million B-Note secured by property in Sarasota, Florida and the $10.0 million mezzanine loan secured by property in Dallas, Texas were extended by the borrowers, each borrower having exercised one-year extension options thereby extending the maturity dates to June 2017 and September 2017, respectively, with maximum maturity extensions to June 2018 and September 2019, respectively.

As of December 31, 2016, the Company owned three performing commercial loan investments which have an aggregate outstanding principal balance of approximately $24.0 million. These loans are secured by real estate, or the borrower’s equity interest in real estate, located in Dallas, Texas, Sarasota, Florida, and Atlanta, Georgia and have an average remaining maturity of approximately 0.9 years and a weighted average interest rate of 8.9%.

AGRICULTURE AND OTHER INCOME

Effectively all of our agriculture and other income consists of revenues generated by our agricultural operations which encompasses approximately 8,700 acres of our land holdings primarily on the west side of Interstate 95 in Daytona Beach, Florida. Our agricultural operations are managed by a third-party and consist of leasing land for hay production, timber harvesting, as well as hunting leases.

COMPETITION

The real estate business generally is highly competitive. Our business plan is focused on investing in commercial real estate that produces income primarily through the leasing of assets to tenants. To identify investment opportunities in income-producing real estate assets and to achieve our investment objectives, we compete with numerous companies and organizations, both public as well as private, of varying sizes, ranging from organizations with local operations to organizations with national scale and reach, and in some cases, we compete with individual real estate investors. In all the markets in which we compete to acquire income properties, price is the principal method of competition, with transaction structure and certainty of execution also being significant considerations for potential sellers. As of December 31, 2016, our total income property portfolio, including our single-tenant and multi-tenant properties, consists of thirty-one income properties located in the following states: (i) Arizona, (ii) California, (iii) Florida, (iv) Georgia, (v) Maryland, (vi) Nevada, (vii) North Carolina, (viii) Texas, (ix) Virginia and (x) Washington. Should we need to re-lease our single-tenant income properties or space in our multi-tenant properties, we would compete with many other property owners in the local market based on price, location of our property, potential tenant improvements, and possibly lease terms.

15


 

Table of Contents 

Our real estate operations are comprised primarily of our land holdings, which are largely used for agricultural purposes today and are substantially located in the City of Daytona Beach, Florida, and the Subsurface Interests. The parties typically interested in acquiring our land holdings are both residential and commercial developers as well as commercial businesses. These interested parties typically base their decision to acquire land on, among other things, price, location, land use or optionality of land use, and may also consider other development activities in the surrounding area.

Our business plan is also focused on investing in commercial real estate through the performance of mortgage financings secured by commercial real estate. Competition for investing in commercial mortgage loans and similar financial instruments can include financial institutions such as banks, life insurance companies, institutional investors such as pension funds and other lenders including mortgage REITs, REITs, and high wealth investors. The organizations that we compete with are varying sizes, ranging from organizations with local operations to organizations with national scale and reach. Competition from these interested parties is based on, amongst other things, pricing or rate, financing structure, and other elements of the typical terms and conditions of a real estate financing.

Our golf operations consist of the LPGA International Golf Club. The operation of LPGA International Golf Club also includes private event sales for golf events and clubhouse events. The primary competition for our golf operations comes from other private and public golf operations in the local market. Competition for our golf operation is largely based on price, service level, and product quality. We attempt to differentiate our golf operations product on the basis of the condition and quality of the courses and practice facilities, our private event capabilities, service level, the quality and experience of the food and beverage amenities and other amenities.

EMPLOYEES

At December 31, 2016, the Company had fourteen full-time employees and considers its employee relations to be satisfactory.

AVAILABLE INFORMATION

The Company’s website is www.ctlc.com. The Company makes available on this website, free of charge, its annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as soon as reasonably practicable after the Company electronically files or furnishes such materials to the SEC. The Company will also provide paper copies of these filings free of charge upon a specific request in writing for such filing to the Company’s Corporate Secretary, P.O. Box 10809, Daytona Beach, Florida 32120-0809. All reports the Company files with or furnishes to the SEC are also available free of charge via the SEC’s electronic data gathering and retrieval (“EDGAR”) system available through the SEC’s website at http://www.sec.gov. The public may read and copy any materials filed by us with the SEC at the SEC’s Public Reference Room, 100 F Street, N.E., Washington, D.C. 20549. The public may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330.

The Company currently leases space for its corporate offices subject to a lease that expires on September 30, 2017. The Company does not intend to renew the existing lease and plans to build-out the remaining approximately 7,700 square feet at the Company’s Williamson Business Park property to relocate its corporate offices. The Company currently estimates the build-out of the space at Williamson Business Park could total approximately $800,000. We expect the build-out to commence in the second quarter of 2017.

ITEM 1A.              RISK FACTORS

Our business is subject to a number of significant risks. The risks described below may not be the only risks which potentially could impact our business. These additional risks include those which are unknown at this time or that are currently considered immaterial. If any of the circumstances, events, or developments described below actually occur to a significant degree, our business, financial condition, results of operations, and/or cash flows could be materially adversely affected, and the trading price of our common stock could decline. You should carefully consider the following risks and all of the other information set forth in this Annual Report on Form 10-K, including the consolidated financial statements and the notes thereto.

16


 

Table of Contents 

A prolonged downturn in economic conditions, especially in Daytona Beach, Florida, could adversely impact our business. In recent years, the collapse of the housing market, together with the crisis in the credit markets, resulted in a recession in the local and national economy with significant levels of unemployment, shrinking gross domestic product, and drastically reduced consumer spending. During this period, potential consumers of residential real estate often deferred or avoided real estate purchases due to, among other factors, a lack of liquidity, the substantial costs involved, and overall uncertainty with the economy. The real estate industry is particularly vulnerable to shifts in local, regional, and national economic conditions which are outside of our control, such as short and long-term interest rates, housing demand, population growth, and unemployment levels and job growth. Our real estate operations segment is especially sensitive to economic conditions in Florida, particularly in Daytona Beach, where substantially all of our land portfolio is located. While Florida has experienced improving economic conditions, the recovery for Florida started later and has taken longer than the rest of the nation. A prolonged period of economic weakness or another downturn could have a material adverse effect on our business, financial condition, results of operations, and/or cash flows.

We may experience a decline in the fair value of our real estate assets or investments which could result in impairments and would impact our financial condition and results of operations. A decline in the fair market value of our long-lived assets may require us to recognize an “other-than-temporary” impairment against such assets (as defined by the Financial Accounting Standards Board (“FASB”) authoritative accounting guidance) if certain conditions or circumstances related to an asset were to change and we were to determine that, with respect to any such asset, there was an unrealized loss to the fair value of the asset. The fair value of our long-lived assets depends on market conditions, including estimates of future demand for these assets, and the revenues that can be generated from such applicable assets including land or an income property. If such a determination were to be made, we would recognize the estimated unrealized losses through earnings and write down the depreciated or amortized cost of such assets to a new cost basis, based on the fair value of such assets on the date they are considered to be other-than-temporarily impaired. Such impairment charges reflect non-cash losses at the time of recognition; subsequent disposition or sale of such assets could further affect our future losses or gains, as they are based on the difference between the sales price received and the adjusted depreciated or amortized cost of such assets at the time of sale.

The most recent downturn in the U.S. economy and real estate markets caused the fair value of certain of our properties to decrease. In 2011, we wrote down the carrying value of our golf operations assets and certain of our land assets with corresponding non-cash charges against our earnings to reflect the impaired value. In the last few years we have written down the carrying value of several small parcels of land reacquired through foreclosure in 2009 when portions of this reacquired land was under contract to be sold for a price that was less than the carrying value of the land. If the real estate market were to experience another decline, we may be required to take other impairment charges against our earnings for other than temporary impairments in the value of our real estate assets including our land, income properties, commercial loan investments and similar financings or other capitalized costs. Any such non-cash charges could have an adverse effect on our financial condition and results of operations.

Our quarterly results are subject to variability. We have historically derived a substantial portion of our income from transactions in our land holdings. The timing of such real estate transactions is not predictable and is generally subject to the purchaser’s ability to, among other things, obtain on a timely basis acceptable financing and approvals from local municipalities and regulatory agencies for the intended use of the land or the issuance of permits related to wetlands mitigation. As these approvals are subject to third party responses, it is not uncommon for delays to occur, which affect the timing of transaction closings and may also impact the terms and conditions of the transaction. These timing issues have caused, and may continue to cause, our operating results to vary significantly from quarter to quarter and year to year.

Our future success will depend upon, among other things, our ability to successfully execute our strategy to invest in income- producing assets.  There is no assurance that we will be able to continue to execute our strategy of investing in income-producing assets, including income properties and possibly commercial loans or similar financings secured by real estate. There is no assurance that the income property portfolio will expand at all, or if it expands, at any specified rate or to any specified size. If we continue to invest in diverse geographic markets other than the markets in which we currently own properties, we will be subject to risks associated with investing in new markets as those markets will be relatively unfamiliar to us. In addition, investments in new markets may introduce increased costs to us relating to factors including the regulatory environment and the local and state tax structure. Additionally, there is no assurance we will or can expand our investments in commercial loans or similar financings secured by real estate. Consequently, if we are unable to acquire additional income-producing assets or our investments in new markets introduce increased costs our financial condition, results of operations, and cash flows may be adversely affected.

17


 

Table of Contents 

We operate in a highly competitive market for the acquisition of income properties and more established competitors may be able to compete more effectively for acquisition opportunities than we can. A number of entities and other investors compete with us to purchase income properties. We compete with REITs, public and private real estate focused companies, high wealth individual investors, and others. Many of our competitors are substantially larger and have considerably greater financial, technical and marketing resources than we do. Several of our public company competitors have greater access to raising equity or debt financing, have significant amounts of capital available and investment objectives that overlap with ours, which may create competition for acquisition opportunities. Some competitors may have a lower cost of funds and access to funding sources that are not available to us. In addition, some of our competitors may have higher risk tolerances or different risk assessments, which could allow them to consider a wider variety of income property acquisitions and establish more relationships than us. We cannot be assured that the competitive pressures we face will not have a material adverse effect on our business, financial condition, results of operations and therefore our cash flows. Also, as a result of this competition, we may not be able to take advantage of attractive acquisition opportunities from time to time, and we can offer no assurance that we will be able to identify and purchase assets that are consistent with our objectives.

If we are not successful in utilizing the like-kind exchange structure in deploying the proceeds from our land transactions or dispositions of income properties, or our like-kind exchange transactions are disqualified, our results of operations and cash flows could be adversely impacted. Our strategy of investing in income-producing properties includes the utilization, when possible, of proceeds obtained from the disposition of income properties or from land transactions, which qualify for deferral of the applicable income tax through the like-kind exchange provisions of the Internal Revenue Code. If we fail to complete a qualifying acquisition utilizing the aforementioned proceeds, or a transaction we deemed qualifying for like-kind exchange treatment is subsequently disqualified by the Internal Revenue Service, we may be subject to increased income taxes, which may adversely impact our results of operations and our cash flows.

If the provisions of section 1031 of the Internal Revenue Code regarding the like-kind exchange structure were altered substantially or eliminated, our financial position, results of operations and cash flows could be adversely impacted. A fundamental element of our strategy is investing in income-producing properties utilizing, when possible, the proceeds obtained from the disposition of our land holdings, Subsurface Interests and in some instances our income properties, which qualify for deferral of the applicable income tax through the like-kind exchange provisions of the Internal Revenue Code. If the provisions of section 1031 of the Internal Revenue Code regarding the like-kind exchange structure, including the deferral of taxes on gains related to the sale of real property such as our land holdings, Subsurface Interests and income properties, were to be altered substantially or eliminated, we may be subject to increased income taxes, which may have a material adverse effect on our results of operations and our cash flows.

We are subject to a number of risks inherent with the real estate industry and in the ownership of real estate assets or investment in financings secured by real estate which may adversely affect our returns from our investments, our financial condition, results of operations and cash flows. Factors beyond our control can affect the performance and value of our real estate assets including our land and Subsurface Interests, income properties, investments in commercial loans or similar financings secured by real estate or other investments. Real estate assets are subject to various risks, including but not limited to the following:

·

Adverse changes in national, regional, and local economic and market conditions where our properties are located;

·

Competition from other real estate companies similar to ours and competition for tenants, including competition based on rental rates, age and location of the property and the quality of maintenance, insurance, and management services;

·

Changes in tenant preferences that reduce the attractiveness of our properties to tenants or decreases in market rental rates;

·

Zoning or other local regulatory restrictions, or other factors pertaining to the local government institutions which inhibit interest in the markets in which our land holdings or income producing assets are located;

·

Costs associated with the need to periodically repair, renovate or re-lease our properties;

·

Increases in the cost of our operations, particularly maintenance, insurance, or real estate taxes which may occur even when circumstances such as market factors and competition cause a reduction in our revenues;

18


 

Table of Contents 

·

Changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance with laws and regulations, fiscal policies, and ordinances;

·

Commodities prices;

·

Illiquidity of real estate investments which may limit our ability to modify our income producing asset portfolio promptly in response to changes in economic or other conditions;

·

Acts of God, including natural disasters, which may result in uninsured losses; and

·

Acts of war or terrorism, including consequences of terrorist attacks.

If any of these or similar events occurs, it may reduce our return from an affected real estate asset or investment which could adversely impact our financial condition, results of operations and cash flows.

The loss of revenues from our income property portfolio or certain tenants would adversely impact our results of operations and cash flows. While no single tenant represents more than 10% of our consolidated revenues as of December 31, 2016, we have tenants who lease a number of our income properties or a large amount of the square footage of our income property portfolio, such as Wells Fargo, Lowe’s Corporation, Hilton Grand Vacations, and At Home. The default, financial distress, or bankruptcy of one or all of these tenants could cause substantial vacancies in our income property portfolio and reduce our revenues from our income property operations significantly, thereby adversely impacting our results of operations and cash flows. Vacancies reduce our revenue until the affected properties can be re-leased and could decrease the value of each such vacant property. Upon the expiration of the leases that are currently in place, we may not be able to re-lease a vacant property at a comparable lease rate or without incurring additional expenditures in connection with such re-leasing. If, following the loss of an income property tenant, we are unable to re-lease the income property at comparable rental rates and in a timely manner, our financial condition, results of operations and cash flows could be adversely affected.

Certain provisions of the Company’s leases may be unenforceable. The Company’s rights and obligations with respect to its leases are governed by written agreements with its tenants. A court could determine that one or more provisions of such an agreement are unenforceable, such as a particular remedy, a termination provision, or a provision governing the Company’s remedies for default of the tenant. If we were unable to enforce provisions of a lease agreement or agreements, our results of operations, financial condition, and cash flows could be adversely impacted.

We may not be able to dispose of properties we target for sale to recycle our capital. While the Company’s strategy may include selectively selling non-core or other income-producing properties to recycle our capital, we may be unable to sell properties targeted for disposition due to adverse market or other conditions or not achieve the pricing or timing that is consistent with our expectations. This may adversely affect, among other things, the Company’s ability to deploy capital into the acquisition of other income-producing properties, the execution of our overall operating strategy and consequently our financial condition, results of operations, and cash flows.

Most of our land holdings are located in Daytona Beach, Florida and the competition in the local and regional market, the possible impact of government regulation or development limitations, and the criteria used by parties interested in acquiring land could adversely impact the interest in our land and thereby our results of operations and cash flows. The parties typically interested in our land holdings base their decision to acquire land on, among other things, price, location, ability to entitle the land, and land use or optionality of land use. In some instances, the aforementioned acquisition criteria or other factors may make an interested party consider other land instead of ours. In addition, parties interested in acquiring our land holdings would likely consider the impact of governmental regulations or ordinances on their ability to entitle and develop the land for their intended use and may seek incentives or similar economic considerations from one or more governmental authorities that they may not be able to obtain. These conditions may make it difficult for us to complete land transactions on acceptable terms or at all which could adversely impact our financial condition, results of operations, and cash flows.

19


 

Table of Contents 

The Company’s real estate investments, including our land holdings and income-producing assets, are generally illiquid. Real estate investments are relatively illiquid, therefore, it may be difficult for us to sell such assets if the need or desire arises and otherwise the Company’s ability to make rapid adjustments in the size and content of our income property portfolio or other real estate assets in response to economic or other conditions is limited. Illiquid assets typically experience greater price volatility, as a ready market does not exist, and can be more difficult to value. In addition, validating third party pricing for illiquid assets may be more subjective than more liquid assets. As a result, if we are required to liquidate all or a portion of certain of our real estate assets or income producing asset portfolio quickly, we may realize significantly less than the value at which we have previously recorded our assets. Further, certain expenditures necessary to operate our income property operations, real estate operations and golf operations generally do not decrease and may in fact increase in response to weakening economic conditions or other market disruptions, which expenditures may include maintenance costs, insurance costs, and in some instances, interest expense. This relationship of revenue and expenditures may result, under certain market conditions, in reduced operating results and cash flows and thereby could have an adverse effect on the Company’s financial condition.

Continued or increased operating losses from the golf operations may adversely impact the Company’s results of operations and cash flows. The Company has golf operations consisting of the LPGA International Golf Club, a semi-private golf club in Daytona Beach, Florida, consisting of the following: two 18-hole golf courses, a food and beverage operation, a private event operation, and club memberships. A third party manages these operations, on behalf of the Company, and employs the personnel. Since its inception the golf operation has generated negative cash flows. In 2011, the Company recognized an impairment of approximately $4.0 million on the long-lived assets of the golf operations. In January 2017 the Company invested an additional $1.6 million of capital in the golf operations to buy-out of the long-term land lease with the City of Daytona Beach. The results of operations from the golf operations are subject to the typical execution risks inherent with many golf, retail and club operations including, but not limited to: maintenance, merchandising, pricing, customer service, competition, cost of food, beverage and retail products, consumer preferences and behavior, safety, compliance with various federal, state and local laws, ordinances and regulations, environmental contamination, weather conditions, or other trends in the local market. Although the negative cash flows generated by the golf operations decreased substantially or did not worsen in 2015 and 2016, any one of these execution risk factors could negatively impact the golf operations and thereby adversely impact the Company’s financial condition, results of operations and cash flows.

Competition, seasonality and market conditions relating to golf operations could adversely affect our operating results. Our golf operations face competition from similar golf operations in the surrounding areas, primarily Daytona Beach and other areas of Volusia County. Any new competition from golf operations that are developed close to our existing golf operations also may adversely impact the results of our golf operations. Our golf operations are also subject to changes in market conditions, such as population trends, consumer demand and changing demographics, any of which could adversely affect results of operations. In addition, our golf operations may suffer if the economy weakens, if the popularity of golf continues to decrease, or if unusual weather conditions or other factors cause a reduction in rounds played. Our golf operations are also seasonal, primarily due to the impact of the winter tourist season and Florida’s summer heat and rain. Should any of these factors impact our golf operations unfavorably our financial condition, results of operations and cash flows would be impacted adversely.

The revenues from our golf operations depend on a third-party operator that we do not control. We currently utilize a third-party to manage and operate our golf operations. As a result, we do not directly implement operating business decisions with respect to the operation and marketing of our golf operations, and personnel decisions. For our golf operations these decisions may concern course maintenance, membership programs, marketing programs, and employee matters. The amount of revenue that we generate from the golf operations is dependent on the ability of the third-party manager to maintain and seek to increase the gross receipts and manage and possibly decrease the expenses at LPGA International. If the revenues from our golf operations decline or the operating expenses increase at a rate that is inconsistent with revenues our results of operations and our cash flows would be adversely affected, and our financial condition may be adversely impacted should we be required to recognize additional impairments on the long-lived assets of the golf operations, including our recently invested capital.

Our investment strategy may involve credit risk. As part of our business strategy, we have invested in commercial loans secured by commercial real estate and may in the future invest in other commercial loans or similar financings secured by real estate. Investments in commercial loans or similar financings of real estate involve credit risk with regard to the borrower, the borrower’s operations and the real estate that secures the financing. The credit risks include, but are not limited to, the ability of the borrower to execute their business plan and strategy, the ability of the borrower to sustain and/or improve the operating results generated by the collateral property, the ability of the borrower to continue as a going concern, and the risk associated with the market or industry in which the collateral property is utilized. Our evaluation of

20


 

Table of Contents 

the investment opportunity in a mortgage loan or similar financing includes these elements of credit risk as well as other underwriting criteria and factors. Further, we may rely on third party resources to assist us in our investment evaluation process and otherwise in conducting customary due diligence. Our underwriting of the investment or our estimates of credit risk may not prove to be accurate, as actual results may vary from our estimates. In the event we underestimate the performance of the borrower and/or the underlying real estate which secures our commercial loan or financing, we may experience losses or unanticipated costs regarding our investment and our financial condition, results of operations, and cash flows may be adversely impacted.

Because of competition, we may not be able to acquire commercial loans or similar financings at all or at favorable yields. We may not be able to execute our strategy of acquiring commercial loans or similar financings at favorable spreads over our borrowing costs. We compete with many other investment groups including REITs, public and private investment funds, life insurance companies, commercial and investment banks, and commercial finance companies, including some of the third parties with which we expect to have relationships. In most instances the competition has greater financial capacity, larger organizations and operating presence in the market. As a result, we may not be able to acquire commercial loans or similar financings in the future at all or at favorable spreads over our borrowing costs, which could adversely impact our results of operations and cash flows and would likely result in the need for any growth in our portfolio of income-producing assets to be achieved through the acquisition of income properties.

Debt and preferred equity investments could cause us to incur expenses, which could adversely affect our results of operations. We currently own, or may own in the future, investments in first mortgages, mezzanine loans, junior participations and preferred equity interests. Such investments may or may not be recourse obligations of the borrower and are not insured or guaranteed by governmental agencies or otherwise. In the event of a default under these obligations, we may have to take possession of the collateral securing these interests including through foreclosure proceedings. Borrowers may contest enforcement of foreclosure or our other remedies, and may seek bankruptcy protection to potentially block our actions to enforce their obligations to us. Relatively high loan-to-value ratios and declines in the value of the underlying collateral property may prevent us from realizing an amount equal to our investment upon foreclosure or realization even if we make substantial improvements or repairs to the underlying real estate in order to maximize such property’s investment potential. Although we maintain and regularly evaluate financial reserves to properly accrue for potential future losses, our reserves would reflect management’s judgment of the probability and severity of losses and the value of the underlying collateral. We cannot be certain that our judgment will prove to be correct and that our reserves, if any, will be adequate over time to protect against future losses due to unanticipated adverse changes in the economy or events adversely affecting specific properties, assets, tenants, borrowers, industries in which our tenants and borrowers operate or markets in which our tenants and borrowers, or their properties are located. If we are unable to enforce our contractual rights, including but not limited to, taking possession of the collateral property in a foreclosure circumstance, or our reserves for credit losses prove inadequate, we could suffer losses which would have a material adverse effect on our financial condition, results of operations, and cash flows.

The mezzanine loan assets that we expect to acquire will involve greater risks of loss than senior loans secured by income-producing properties. We may acquire mezzanine loans, which generally take the form of subordinated loans secured by the underlying property or loans secured by a pledge of the ownership interests of either the entity owning the property or a pledge of the ownership interests of the entity that owns the interest in the entity owning the property. These types of assets involve a higher degree of risk than senior mortgage lending secured by income-producing real property, because the loan may become unsecured as a result of foreclosure by the senior lender. In the event of a bankruptcy of the entity providing the pledge of its ownership interests as security, we may not have full recourse to the assets of such entity, or the assets of the entity may not be sufficient to satisfy our mezzanine loan. If a borrower defaults on our mezzanine loan or the debt that is senior to our loan, or in the event of a borrower bankruptcy, our mezzanine loan will only be satisfied after the senior debt has been satisfied. As a result, we may not recover some or all of our initial investment. In addition, mezzanine loans may have higher loan-to-value ratios than conventional mortgage loans, resulting in less equity in the property and increasing the risk of loss of principal. Significant losses related to our mezzanine loans would result in operating losses for us and could adversely impact our financial condition and cash flows.

We may invest in fixed-rate loan investments, and an increase in interest rates may adversely affect the value of these investments, which could adversely impact our financial condition, results of operations and cash flows. Increases in interest rates may negatively affect the market value of our investments, particularly any fixed-rate commercial loans or other financings we have invested in. Generally, any fixed-rate commercial loans or other financings will be more negatively affected by rising interest rates than adjustable-rate assets. We are required to reduce the book value of our investments by the amount of any decrease in their fair value. Reductions in the fair value of our investments could decrease the amounts we may borrow to purchase additional commercial loan or similar financing investments, which could impact

21


 

Table of Contents 

our ability to increase our operating results and cash flows. Furthermore, if our borrowing costs are rising while our interest income is fixed for the fixed-rate investments, the spread between our borrowing costs and the fixed-rate we earn on the commercial loans or similar financing investments will contract or could become negative which would adversely impact our financial condition, results of operations, and cash flows.

The commercial loans or similar financings we currently own or may acquire that are secured by commercial real estate typically depend on the ability of the property owner to generate income from operating the property. Failure to do so may result in delinquency and/or foreclosure. Commercial loans are secured by commercial property and are subject to risks of delinquency and foreclosure and therefore the risk of loss. The ability of a borrower to repay a loan secured by an income-producing property typically is dependent primarily upon the successful operation of such property rather than upon the existence of independent income or assets of the borrower. If the net operating income of the property is reduced, the borrower’s ability to repay the loan may be impaired. In the event of any default under a commercial loan held directly by us, we will bear a risk of loss of principal to the extent of any deficiency between the value of the collateral and the principal and accrued interest of the commercial loan, which could have a material adverse effect on our financial condition, operating results and cash flows. In the event of the bankruptcy of a commercial loan borrower, the mortgage loan to such borrower will be deemed to be secured only to the extent of the value of the underlying collateral at the time of bankruptcy (as determined by the bankruptcy court), and the lien securing the loan will be subject to the avoidance powers of the bankruptcy trustee or debtor-in-possession to the extent the lien is unenforceable under state law. Foreclosure of a loan can be an expensive and lengthy process, which could have a substantial negative effect on our anticipated return on the foreclosed commercial loan. If the borrower is unable to repay a mortgage loan or similar financing our inability to foreclose on the asset in a timely manner, and/or our inability to obtain value from reselling or otherwise disposing of the asset for an amount equal to our investment basis, would adversely impact our financial condition, results of operations, and cash flows.

The activities or actions of a third party servicer engaged to service our investment in a commercial loan or similar debt financing could adversely impact the value of our investment or our results of operations and cash flows. Our investments in first mortgages, mezzanine loans or other debt financings secured by real estate may require a third party servicer to service the loan on our behalf and/or on behalf of third parties who have invested in some portion of the debt financing. An intended or unintended breach by the servicer with regard to their servicing of the debt financing or in their contractual obligations and fiduciary duties to us or the other holders of the debt financing could adversely impact the value of our investment or our results of operations and cash flows.

We may suffer losses when a borrower defaults on a loan and the value of the underlying collateral is less than the amount due. If a borrower defaults on a non-recourse loan, we will only have recourse to the real estate-related assets collateralizing the loan. If the underlying collateral value is less than the loan amount, we will suffer a loss. Conversely, some of our commercial loans may be unsecured or are secured only by equity interests in the borrowing entities. These loans are subject to the risk that other lenders in the capital stack may be directly secured by the real estate assets of the borrower or may otherwise have a superior right to repayment. Upon a default, those collateralized lenders would have priority over us with respect to the proceeds of a sale of the underlying real estate. In such cases, we may lack control over the underlying asset collateralizing our loan or the underlying assets of the borrower before a default and, as a result, the value of the collateral may be reduced by acts or omissions by owners or managers of the assets. In addition, the value of the underlying real estate may be adversely affected by some or all of the risks referenced above that pertain to the income-producing properties that we own.

Some of our commercial loans may be backed by individual or corporate guarantees from borrowers or their affiliates which guarantees are not secured. If the guarantees are not fully or partially secured, we typically rely on financial covenants from borrowers and guarantors which are designed to require the borrower or guarantor to maintain certain levels of creditworthiness. Where we do not have recourse to specific collateral pledged to satisfy such guarantees or recourse loans, we will only have recourse as an unsecured creditor to the general assets of the borrower or guarantor, some or all of which may be pledged as collateral for other lenders. There can be no assurance that a borrower or guarantor will comply with its financial covenants, or that sufficient assets will be available to pay amounts owed to us under our loans and guarantees. As a result of these factors, we may suffer additional losses which could have a material adverse effect on our financial performance.

Upon a borrower bankruptcy, we may not have full recourse to the assets of the borrower to satisfy our loan. Additionally, in some instances, our loans may be subordinate to other debt of certain borrowers. If a borrower defaults on our loan or on debt senior to our loan, or a borrower files for bankruptcy, our loan will be satisfied only after the senior debt receives payment. Where debt senior to our loan exists, the presence of inter-creditor arrangements may limit our ability to amend our loan documents, assign our loans, accept prepayments, exercise our remedies (through “standstill”

22


 

Table of Contents 

periods), and control decisions made in bankruptcy proceedings. Bankruptcy and borrower litigation can significantly increase collection costs and the time needed for us to acquire title to the underlying collateral (if applicable), during which time the collateral and/or a borrower’s financial condition may decline in value, causing us to suffer additional losses.

If the value of collateral underlying a loan declines, or interest rates increase during the term of a loan, a borrower may not be able to obtain the necessary funds to repay our loan at maturity through refinancing because the underlying property revenue cannot satisfy the debt service coverage requirements necessary to obtain new financing. If a borrower is unable to repay our loan at maturity, we could suffer additional loss which may adversely impact our financial performance.

As a result of any of the above factors or events, the losses we may suffer could adversely impact our financial condition, results of operations and cash flows.

Investments in securities of companies operating in the real estate industry, including debt and equity instruments such as corporate bonds, preferred or common stock, or convertible instruments could cause us to incur losses or other expenses which could adversely affect our financial position, results of operations, and cash flows. We have owned and may own in the future, investments in corporate securities of companies operating in the real estate industry including debt and equity instruments such as corporate bonds, preferred or common stock, or convertible instruments. Certain of these investments may be traded on an exchange or other active market whereby the price of the underlying instrument is quoted daily and those quoted prices and thus the market value of the instrument varies during a given trading day. Certain of these investments may be traded on an exchange or market that is not deemed an active market but where the price of the investment fluctuates daily or otherwise. Adverse fluctuations in the value of these investments, whether market-generated or not, are reflected as unrealized losses on our balance sheet. We may choose to or be required to liquidate these investments in whole or in part and at prices that result in realized losses on our investment. Should we incur realized losses on liquidating these investments, our financial position, results of operations and cash flows would be adversely impacted.

The Company may be unable to obtain debt or equity capital on favorable terms, if at all, or additional borrowings may impact our liquidity. In order to further our business objectives, we may seek to obtain additional debt financing or raise equity capital and may be unable to do so on favorable terms, if at all. We may obtain unsecured debt financing in addition to our revolving credit facility which could decrease our borrowing capacity on the credit facility. Other sources of available capital may be materially more expensive or available under terms that are materially more restrictive than the Company’s existing debt capital, which would have an adverse impact on the Company’s business, financial condition, results of operations, and cash flows.

An increase in our borrowing costs would adversely affect our financial condition and results of operations. While we have no short-term maturities in our long-term debt, should we seek to incur additional debt to help finance our acquisitions, increased interest rates would reduce the difference, or spread, that we may earn between the yield on the investments we make and the cost of the leverage we employ to finance such investments. It is possible that the spread on investments could be reduced to a point at which the profitability from investments would be significantly reduced or eliminated entirely. This would adversely affect our returns on our assets, our financial condition, our results of operations, and cash flows, and could require us to liquidate certain or all of these assets.

The Company’s revolving credit facility and secured financings include certain financial and/or other covenants that could restrict our operating activities, and the failure to comply with such covenants could result in a default that accelerates the required payment of such debt. As of December 31, 2016, the Company had approximately $34.3 million of outstanding indebtedness under the revolving credit facility and $62.3 million of secured debt. The revolving credit facility contains various restrictive covenants which include, among others, a maximum total indebtedness and limits on the repurchase of the Company’s stock and similar restrictions. In addition, the revolving credit facility contains certain financial covenants pertaining to debt service coverage ratios, maximum levels of investment in certain types of assets, the number and make-up of the properties in the borrowing base, and similar covenants typical for this type of indebtedness. The Company’s secured indebtedness generally contains covenants regarding debt service coverage ratios. The Company’s ability to meet or maintain compliance with these and other debt covenants may be dependent on the performance by the Company’s tenants under their leases. The Company’s failure to comply with certain of our debt covenants could result in a default that may, if not cured, accelerate the payment under such debt and limit the Company’s available cash flow for acquisitions, dividends, or operating costs, which would likely have a material adverse impact on the Company’s financial condition, results of operations, and cash flows. In addition, these defaults could impair the Company’s access to the debt and equity markets.

23


 

Table of Contents 

Servicing our debt requires a significant amount of cash, and we may not have sufficient cash flow from our business to pay our debt. Our ability to make scheduled payments of the principal of, to pay interest on, to pay any cash due upon conversion of, or to refinance our indebtedness, including the Notes, depends on our future operating and financial performance, which is subject to economic, financial, competitive and other factors beyond our control. Our business may not continue to generate cash flow from operations in the future sufficient to service our debt and make necessary capital expenditures. If we are unable to generate such cash flow, we may be required to adopt one or more alternatives, such as selling assets, restructuring debt or obtaining additional equity capital on terms that may be onerous or highly dilutive. Our ability to refinance our indebtedness will depend on the capital markets and our financial condition at such time. We may not be able to engage in any of these activities or engage in these activities on desirable terms, which could result in a default on our debt obligations.

 

Certain investors in the convertible debt issuance may also invest in our common stock utilizing trading strategies which may increase the volatility in or adversely affect the trading price and liquidity of our common stock. Investors in, and potential purchasers of, the Notes may employ, or seek to employ, a convertible arbitrage strategy with respect to the Notes. Investors that employ a convertible arbitrage strategy with respect to our convertible debt instruments typically implement that strategy by selling short the common stock underlying the Notes and dynamically adjusting their short position while they hold the Notes. Investors may also implement this strategy by entering into swaps on our common stock in lieu of or in addition to short selling our common stock. These strategies, particularly the effect short sales or equity swaps with respect to our common stock, could increase the volatility of our stock price or otherwise adversely affect the trading price of our common stock.

 

We continue to have the ability to incur debt; if we incur substantial additional debt, the higher levels of debt may affect our ability to pay the interest and principal of our debt. Despite our current consolidated debt levels, we and our subsidiaries may incur substantial additional debt in the future (subject to the restrictions contained in our debt instruments), some of which may be secured debt. The indenture governing our Notes does not restrict our ability to incur additional indebtedness, whether secured or unsecured, or require us to maintain financial ratios or specified levels of net worth or liquidity. If we incur substantial additional indebtedness in the future, these higher levels of indebtedness may affect our ability to pay the principal of, and interest on, our outstanding debt and our creditworthiness generally.

We may not have the ability to raise the funds necessary to settle conversions of the Notes or purchase the Notes as required upon a fundamental change, and our future debt may contain limitations on our ability to pay cash upon a purchase or conversion of the Notes. Following certain potential events qualifying as a fundamental change under the indenture governing the Notes, including a change of control, holders of Notes will have the right to require us to purchase their Notes for cash. A fundamental change may also constitute an event of default or a prepayment event under, and result in the acceleration of the maturity of, our then-existing indebtedness. In addition, upon conversion of the Notes, unless we elect to deliver solely shares of our common stock to settle such conversion (other than paying cash in lieu of delivering any fractional share), we will be required to make cash payments in respect of the Notes being converted. There is no assurance that we will have sufficient financial resources, or will be able to arrange financing, to pay the fundamental change purchase price or make cash payments upon conversion. In addition, restrictions in our then existing credit facilities or other indebtedness, if any, may not allow us to purchase the Notes upon a fundamental change or make cash payments upon conversion. Our failure to purchase the Notes upon a fundamental change or make cash payments upon conversion thereof when required would result in an event of default with respect to the Notes which could, in turn, constitute a default under the terms of our other indebtedness, if any. If the repayment of the related indebtedness were to be accelerated after any applicable notice or grace periods, we may not have sufficient funds to repay the indebtedness and purchase the Notes or make cash payments upon conversions thereof.

To the extent we issue shares of our common stock to satisfy all or a portion of the settlement of our Notes, conversions of the Notes will dilute the ownership interest of our existing shareholders, including holders who had previously converted their Notes into common stock. To the extent we issue shares of our common stock to satisfy all or a portion of our conversion obligation pursuant to the Notes, the conversion of some or all of the Notes into common stock will dilute the ownership interests of our existing shareholders. Any sales in the public market of our common stock issuable upon such conversion could adversely affect prevailing market prices of our common stock. In addition, the existence of the Notes may encourage short selling by market participants because the conversion of the Notes could depress the price of our common stock. 

24


 

Table of Contents 

The fundamental change purchase feature of our Notes may delay or prevent an otherwise beneficial attempt to take over our company. The terms of the Notes require us to offer to purchase the Notes for cash in the event of a fundamental change, as defined in the indenture agreement of the Notes. A non-stock takeover of the Company may trigger the requirement that we purchase the Notes. This feature may have the effect of delaying or preventing a takeover of the Company that would otherwise be beneficial to investors.

 

The conditional conversion feature of our Notes, if triggered, may adversely affect our financial condition and operating results. In the event the conditional conversion feature of the Notes is triggered, holders of Notes will be entitled to convert their Notes at any time during specified periods at their option. If one or more holders elect to convert their Notes, unless we satisfy our conversion obligation by delivering solely shares of our common stock (other than cash in lieu of any fractional share), we would be required to settle all or a portion of our conversion obligation through the payment of cash, which could adversely affect our liquidity. In addition, even if holders do not elect to convert their Notes, we could be required under applicable accounting rules to reclassify all or a portion of the outstanding principal of the Notes as a current rather than long-term liability, which would result in a material reduction of our net working capital.

The accounting method for our Notes, which may be settled in cash, may have a material effect on our reported financial results. Under Accounting Standards Codification (“ASC”) 470-20, Debt with Conversion and Other Options, which we refer to as ASC 470-20, an entity must separately account for the liability and equity components of the convertible debt instruments (such as the Notes) that may be settled entirely or partially in cash upon conversion in a manner that reflects the issuer’s economic interest cost. The effect of ASC 470-20 on the accounting for the Notes is that the equity component is required to be included in the additional paid-in capital section of shareholders’ equity on our consolidated balance sheet, and the value of the equity component would be treated as original issue discount for purposes of accounting for the debt component of the Notes. As a result, we will be required to record a greater amount of non-cash interest expense in current periods presented as a result of the amortization of the discounted carrying value of the Notes to their face amount over the term of the Notes. We will report lower net income (or greater net loss) in our financial results because ASC 470-20 requires interest to include both the current period’s amortization of the debt discount and the instrument’s coupon interest, which could adversely affect our reported or future financial results, the market price of our common stock.

Convertible debt instruments (such as the Notes) that may be settled entirely or partly in cash are currently accounted for utilizing the treasury stock method if we have the ability and intent to settle in cash, the effect of which is that the shares issuable upon conversion of the Notes are not included in the calculation of diluted earnings per share except to the extent that the conversion value of the Notes exceeds their principal amount. Under the treasury stock method, for diluted earnings per share purposes, the transaction is accounted for as if the number of shares of common stock that would be necessary to settle such excess, if we elected to settle such excess in shares, are issued. We cannot be sure that we will be able to continue to demonstrate the ability or intent to settle in cash or that the accounting standards in the future will continue to permit the use of the treasury stock method. If we are unable to use the treasury stock method in accounting for the shares issuable upon conversion of the Notes, then our diluted earnings per share would be adversely affected.

Declines in value of the assets in which we invest will adversely affect our financial condition and results of operations, and make it costlier to finance these assets. Generally, we use our income property investments as collateral for our financings or as the borrowing base for our credit facility. Any decline in their value, or perceived market uncertainty about their value, could make it difficult for us to obtain or renew financing on favorable terms or at all, or maintain our compliance with terms of any financing arrangements already in place.

Our operations could be negatively impacted by the loss of key management personnel. We believe our future success depends, to a significant extent, on the efforts of each member of the Company’s senior management and our ability to attract and retain key personnel. The loss of, or our inability to replace, any member of senior management could adversely affect our operations and our ability to execute our business strategies and thereby our financial condition, results of operations and cash flows. We maintain key man life insurance on our Chief Executive Officer, but we do not have key man life insurance policies on the other members of our senior management.

The Company has a single shareholder that beneficially owns approximately 27% of the Company’s outstanding common stock and exercises the related voting rights of those shares. The significance of its investment and its recent actions could have a material adverse impact on the Company’s results of operations, cash flows, the trading price of our stock, and business operations. Wintergreen Advisers, LLC, an institutional investment advisory firm (“Wintergreen”), manages Wintergreen Fund, a public mutual fund (the “Fund”) and other investment vehicles that, based on Wintergreen’s statements to the Company, collectively beneficially own approximately 27% of the outstanding

25


 

Table of Contents 

common stock of the Company. Based on publically available information, the Fund’s ownership of our shares has become an increasingly more significant component of the Fund and may be the second largest holding of the Fund. With regard to the significance of the Fund’s investment in the Company as a percentage of its total investments, certain securities limitations imposed on the Fund regarding ownership levels in illiquid stocks may require the Fund to liquidate some amount of the shares it owns in the Company, which, depending upon the number of shares sold and the manner in which those shares are liquidated, could have a adversely impact our stock price. Beginning in the fourth quarter of 2015 and continuing to the present, the Company has received communications from Wintergreen, and Wintergreen has made public filings which have led and will likely lead to the Company having to incur costs for legal representation, accounting services, or other third party costs to address any claims, allegations or other matters contained in these communications or as a result of other actions taken by Wintergreen. Further, in February 2017 Wintergreen filed a complaint in the Circuit Court of the Seventh Judicial Circuit in Volusia County, Florida (the “Wintergreen Complaint”) against the Company and each of its directors. The Wintergreen Complaint will likely cause the Company to incur costs for legal representation and potentially accounting and other third party services. Such costs, while not reasonably estimable, may represent significant costs for the Company which would have an adverse impact on the Company’s results of operations and cash flows.  

Our operations and properties could be adversely affected in the event of a hurricane, earthquake, natural disaster, or other significant disruption. Our corporate headquarters and many of our properties are located in Florida, where major hurricanes have occurred. We have income properties in California where earthquakes have occurred. We have income properties in other states or regions that experience similar or other natural disasters. Depending on where any particular hurricane makes landfall, our properties in Florida could experience significant damage. Similarly, should an earthquake occur in California, our properties there could incur significant damage. In addition, the occurrence and frequency of hurricanes in Florida could also negatively impact demand for our real estate assets because of consumer perceptions of hurricane risks. In addition to hurricanes, the occurrence of other natural disasters and climate conditions in Florida and other states, such as tornadoes, floods, fires, unusually heavy or prolonged rain, droughts, and heat waves, could have an adverse effect on our ability to develop properties or realize income from our properties. If a hurricane, earthquake, natural disaster or other similar significant disruption occurs, we may experience disruptions to our operations and damage to our properties, which could have an adverse effect on our business, our financing condition, our results of operations, and our cash flows.

Uninsured losses may adversely affect the Company’s ability to pay outstanding indebtedness. The Company’s income-producing properties are generally covered by comprehensive liability, fire, and extended insurance coverage, typically paid by the tenant under the triple-net and double-net lease structure. The Company’s golf operations and assets are similarly covered by the aforementioned insurance coverages. The Company believes that the insurance carried on our properties and golf assets is adequate and in accordance with industry standards. There are, however, types of losses (such as from hurricanes, earthquakes, floods or other types of natural disasters, or wars, terrorism, or other acts of violence) which may be uninsurable or the cost of insuring against these losses may not be economically justifiable. If an uninsured loss occurs or a loss exceeds policy limits, the Company could lose both its invested capital and anticipated revenues from the property, thereby reducing the Company’s cash flow, impairing the value of the income property or golf assets and adversely impacting the Company’s financial condition and results of operations.

Acts of violence, terrorist attacks or war may affect the markets in which the Company operates and adversely affect the Company’s results of operations and cash flows. Terrorist attacks or other acts of violence may negatively affect the Company’s operations. There can be no assurance that there will not be terrorist attacks against businesses within the United States. These attacks may directly impact the Company’s physical assets or business operations or the financial condition of its tenants, lenders or other institutions with which the Company has a relationship. The United States may be engaged in armed conflict, which could have an impact on these parties. The consequences of armed conflict are unpredictable, and the Company may not be able to foresee events that could have an adverse effect on its business. More generally, the occurrence of any of these events or the threat of these events, could cause consumer confidence and spending to decrease or result in increased volatility in the United States and worldwide financial markets and economies. They also could result in, or cause an economic recession in the United States or abroad. Any of these occurrences could have an adverse impact on the Company’s financial condition, results of operations or cash flows.

We are highly dependent on information systems and certain third-party technology service providers, and systems failures not related to cyber-attacks or similar external attacks could significantly disrupt our business, which may, in turn, negatively affect the market price of our securities and adversely impact our results of operations and cash flows. Our business is highly dependent on communications and information systems. Any failure or interruption of our systems or our networks could cause delays or other problems in our operations and communications. We rely heavily

26


 

Table of Contents 

on our financial, accounting and other data processing systems. In addition, much of our information technology infrastructure is or may be managed by third parties and as such we also face the risk of operational failure, termination, or capacity constraints by any of these third parties with which we do business or that facilitate our business activities. It is difficult to determine what, if any, negative impact may directly result from any specific interruption or disruption of our networks or systems or any failure to maintain performance, reliability and security of our technological infrastructure, but significant events impacting our systems or networks could have a material adverse effect on our operating results and cash flows and negatively affect the market price of our securities.

Cybersecurity risks and cyber incidents could adversely affect the Company’s business and disrupt operations. Cyber incidents can result from deliberate attacks or unintentional events. These incidents can include, but are not limited to, gaining unauthorized access to digital systems for purposes of misappropriating assets or sensitive information, corrupting data, or causing operational disruption. The result of these incidents could include, but are not limited to, disrupted operations, misstated financial data, liability for stolen assets or information, increased cybersecurity protection costs, litigation, and reputational damage adversely affecting customer or investor confidence. Should any such cyber incidents or similar events occur, the Company’s assets, particularly cash, could be lost and, as a result, the Company’s ability to execute its business and strategy could be impaired, thereby adversely affecting its financial condition, results of operations, and cash flows.

Land use and environmental regulations could restrict, make costlier, or otherwise adversely impact our business. We are subject to a wide variety of federal, state, and local laws and regulations relating to land use, and development and permitting, and environmental compliance obligations. Any failure to comply with these laws or regulations could result in capital or operating expenditures or the imposition of significant financial penalties or restrictions on our operations that could adversely affect present and future operations or our ability to sell land, and thereby, our financial condition, results of operations, and cash flows. Municipalities may restrict or place moratoriums on the availability of utilities, such as water and sewer. Additionally, development moratoriums may be imposed due to, among other possibilities, inadequate traffic capacity provided by existing roadways. In some areas, municipalities may enact growth control initiatives, which will restrict the number of building permits available in a given year. If municipalities in which we own land take these or similar actions, acquirers of our land assets may experience delays, increasing costs, or limitations in the ability to operate in those municipalities, which may have an adverse impact on our financial condition, results of operations, and cash flows.

We may encounter environmental problems which require remediation or the incurrence of significant costs to resolve which could adversely impact our financial condition, results of operations, and cash flows. Under various federal, state and local laws, ordinances and regulations, we may be required to investigate and clean up certain hazardous or toxic substances released on or in properties we own or operate or that we previously owned or operated, and also may be required to pay other costs relating to hazardous or toxic substances or incur costs or obligations associated with wetland areas on our land holdings. Any such liability may be imposed without regard to whether the Company’s management had knowledge or were otherwise aware of the origination of the environmental or wetland issues or were responsible for their occurrence. The presence of environmental issues or the failure to remediate properly any such losses at any of our properties or on our land holdings may adversely affect our ability to sell or lease those properties, or to borrow using those properties as collateral. The costs or liabilities could exceed the value of the affected real estate. The costs or liabilities associated with resolving environmental or wetland issues could be significant.

The uses of any of our income properties prior to our acquisition, and the building materials used in the construction of the property are among the property-specific factors that will affect how the environmental laws are applied to our properties. In general, before we acquire our income properties, independent environmental consultants are engaged to conduct Phase I environmental assessments, which generally do not involve invasive techniques such as soil or groundwater sampling.  Depending on the Phase I results, we may elect to obtain Phase II environmental assessments which do involve this type of sampling. There can be no assurance that environmental liabilities have not developed since these environmental assessments were performed or that future uses or conditions (including changes in applicable environmental laws and regulations) or new information about previously unidentified historical conditions will not result in the imposition of environmental liabilities.

If we are subject to any material costs or liabilities associated with environmental or wetland issues, our financial condition, results of operations and our cash flows could be adversely affected.

27


 

Table of Contents 

Under the Americans with Disabilities Act of 1990, all public accommodations and commercial facilities must meet certain federal requirements related to access and use by disabled persons, compliance with which may be costly. Compliance with the ADA requirements could involve modifications to our income properties or golf operations. Other federal, state and local laws may require modifications to or restrict further renovations of our income properties or golf operations. Although we believe that our income properties and golf operation facilities are sufficiently in compliance with current requirements, noncompliance with the ADA or related laws or regulations could result in the imposition of governmental fines or in the award to private litigants of damages against us. Costs such as these, as well as the general costs of compliance with these laws or regulations, may adversely affect our financial condition, results of operations, and cash flows.

Compliance with proposed and recently enacted changes in securities laws and regulations increases our costs. The Dodd-Frank Act contains many regulatory changes and calls for future rulemaking that may affect our business. The final and complete set of regulations promulgating the Dodd-Frank Act has not yet been published. We are evaluating, and will continue to evaluate, the potential impact of regulatory change under the Dodd-Frank Act and other changes in securities laws and regulations.

The market value of the Company’s securities is subject to various factors that may cause significant fluctuations or volatility. As with other publicly-traded securities, the market price of the Company’s common stock and convertible notes depends on various factors, which may change from time-to-time and/or may be unrelated to the Company’s financial condition, results of operations, or cash flows and such factors may cause significant fluctuations or volatility in the market price of the Company’s securities. These factors include, but are likely not limited to, the following:

·

General economic and financial market conditions including a weak economic environment;

·

Level and trend of interest rates;

·

The Company’s ability to access the capital markets to raise additional debt or equity capital;

·

Changes in the Company’s cash flows or results of operations;

·

The Company’s financial condition and performance;

·

Market perception of the Company compared to other real estate companies;

·

Market perception of the real estate sector compared to other investment sectors; and

·

Volume of average daily trading and the amount of the Company’s shares available to be traded.

The Company’s failure to maintain effective internal control over financial reporting could have a material adverse effect on its business, operating results, and price of our securities. Section 404 of the Sarbanes-Oxley Act of 2002 (“SOX”) as amended or modified from time to time, requires annual management assessments of the effectiveness of the Company’s internal control over financial reporting. If the Company fails to maintain the adequacy of its internal control over financial reporting, the Company may not be able to ensure that it can conclude on an ongoing basis that it has effective internal control over financial reporting and therefore would likely not be in compliance with SOX. An effective system of internal controls over financial reporting, particularly those related to revenue recognition, are necessary for the Company to prepare and produce reliable financial reports and to maintain its qualification as a public company and are important in reducing the risk of financial fraud. If the Company cannot provide reliable financial reports or prevent fraud, its business and operating results could be harmed, qualification as a public company listed on the New York Stock Exchange MKT, or the NYSE MKT, could be jeopardized, investors could lose confidence in the Company’s reported financial information, and the market price of the Company’s securities could drop significantly.

The Company’s ability to pay dividends in the future is subject to many factors. The Company has consistently paid a dividend since 1976. The Company’s ability to continue to pay dividends may be adversely impacted if any of the events or conditions associated with the risks described in this section were to occur. Payment of the Company’s dividend depends upon the Company’s financial condition, results of operations, and cash flows. 

ITEM 1B.            UNRESOLVED STAFF COMMENTS  

NONE

28


 

Table of Contents 

ITEM 2.              PROPERTIES

As of December 31, 2016, the Company owns the following properties: i) land holdings of approximately 9,800 acres in the Daytona Beach area of Volusia County; ii) twenty-one single-tenant retail buildings located in Arizona, California, Florida, Georgia, Maryland, North Carolina, Texas, Virginia, and Washington; iii) ten multi-tenant properties located in California, Florida, Nevada, and Texas four of which were self-developed and are located in Daytona Beach, Florida; and iv) full or fractional subsurface oil, gas, and mineral interests of approximately 500,000 “surface acres” in 20 counties in Florida. As of February 10, 2017, subsequent to the Minto Sale, the Company’s land holdings totaled approximately 8,200 acres.

ITEM 3.              LEGAL PROCEEDINGS

From time to time, the Company may be a party to certain legal proceedings, incidental to the normal course of our 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 the 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 the second quarter of 2017.  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 late 2017 to mid-2018, 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 late 2018.

On February 15, 2017, Wintergreen Advisers, LLC (“Wintergreen”) filed a complaint in the Circuit Court of the Seventh Judicial Circuit in Volusia County, Florida (the “Wintergreen Complaint”) against the Company and each of its directors. The Wintergreen Complaint seeks an order compelling the Company to either include Wintergreen’s four director nominees, all of whom are employees or hired consultants of Wintergreen, in the Company’s proxy statement as nominees to be voted on at the Company’s 2017 Annual Meeting of Shareholders (the “2017 Annual Meeting”) or permit Wintergreen to bring their proposed nominees before the Company’s shareholders at the 2017 Annual Meeting. The Company believes that the Wintergreen Complaint has no legal merit and the Company intends to defend the interests of all CTO shareholders by vigorously resisting the remedies sought in the Wintergreen Complaint. The Wintergreen Complaint does not seek monetary remedies or compensation for damages or similar contingencies. However, defending against the Wintergreen Complaint will likely require cash outlays, for legal and other expenses, as well as, commitment of management resources. As of the date of this report the Company is not able to estimate the amount of such costs.

ITEM 4.              MINE SAFETY DISCLOSURES

Not applicable

29


 

Table of Contents 

PART II

ITEM 5.              MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS, AND ISSUER REPURCHASES OF EQUITY SECURITIES

COMMON STOCK PRICES AND DIVIDENDS

The Company’s common stock trades on the NYSE MKT under the symbol CTO. The Company has paid dividends on a continuous basis since 1976, the year in which its initial dividends were paid. The following table summarizes aggregate annual dividends, which were paid semi-annually prior to June 30, 2016 and quarterly thereafter, per share over the two years ended December 31, 2016:

 

 

 

 

2016

 

$

0.12

2015

    

$

0.08

The level of future dividends will be subject to an ongoing review of the Company’s operating results and financial position and, among other factors, the overall economy, with an emphasis on our local real estate market and our capital needs.

Indicated below are high and low sales prices of our stock for each full quarter within the last two fiscal years. All quotations represent actual transactions.  

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2015

 

 

    

High

    

Low

    

High

    

Low

 

 

 

$

 

$

 

$

 

$

 

First Quarter

 

53.00

 

42.53

 

64.37

 

51.96

 

Second Quarter

 

50.41

 

44.48

 

60.00

 

53.03

 

Third Quarter

 

53.00

 

46.24

 

60.04

 

48.11

 

Fourth Quarter

 

55.80

 

48.65

 

60.09

 

48.49

 

The number of shareholders of record as of February 15, 2017 (without regard to shares held in nominee or street name) was 351.

Recent Sales of Unregistered Securities

There were no unregistered sales of equity securities during the year ended December 31, 2016, which were not previously reported.

The following share repurchases were made during the year ended December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Total Number
of Shares
Purchased

    

Average Price
Paid per Share

    

Total Number of

Shares Purchased as a Part of Publicly

Announced Plans

or Programs

    

Maximum Number (or
Approximate Dollar
Value) of Shares that
May Yet be Purchased
Under the Plans or
Programs

 

1/1/2016 - 1/31/2016

 

 —

 

$

 —

 

 —

 

$

10,028,941

 

2/1/2016 - 2/29/2016

 

24,024

 

 

46.21

 

24,024

 

 

8,918,687

 

3/1/2016 - 3/31/2016

 

4,838

 

 

47.41

 

4,838

 

 

8,689,328

 

4/1/2016 - 4/30/2016

 

832

 

 

49.25

 

832

 

 

8,648,352

 

5/1/2016 - 5/31/2016

 

33,057

 

 

48.94

 

33,057

 

 

7,030,406

 

6/1/2016 - 6/30/2016

 

 —

 

 

 —

 

 —

 

 

7,030,406

 

7/1/2016 - 7/31/2016

 

10,093

 

 

48.65

 

10,093

 

 

6,539,389

 

8/1/2016 - 8/31/2016

 

32,399

 

 

49.04

 

32,399

 

 

4,950,510

 

9/1/2016 - 9/30/2016

 

8,186

 

 

49.58

 

8,186

 

 

4,544,646

 

10/1/2016 - 10/31/2016

 

13,103

 

 

50.24

 

13,103

 

 

3,886,367

 

11/1/2016 - 11/30/2016

 

10,801

 

 

50.10

 

10,801

 

 

3,345,188

 

12/1/2016 - 12/31/2016

 

14,120

 

 

52.98

 

14,120

 

 

2,597,045

 

Total

 

151,453

 

$

49.07

 

151,453

 

$

2,597,045

 

 

30


 

Table of Contents 

STOCK PERFORMANCE GRAPH

COMPARISON OF 5-YEAR CUMULATIVE TOTAL RETURN*

Among Consolidated-Tomoka Land Co., the NYSE MKT Composite Index, and a Peer Group

The following performance graph shows a comparison of cumulative total shareholder return from a $100 investment in stock of the Company over the five-year period ending December 31, 2016, with the cumulative shareholder return of the NYSE MKT Composite Index, a Real Estate Industry Index provided by Research Data Group that consists of Alico Inc., Forestar Group Inc., Getty Realty Corp., Gramercy Property Trust Inc., Resource Capital Corp., Stratus Properties Inc., Tejon Ranch Company, The New Home Company Inc., The St. Joe Company, and Whitestone Reit (collectively the “Peer Group”). The Company adjusted its Peer Group in 2015, and therefore the performance graph disclosures, because the Company believes the Peer Group reflects a mix of public companies that is reasonably comparable to the businesses of the Company, including the investment in and operation of income-producing properties, real estate operations including land management, and Subsurface Interests. 

Picture 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

12/11

    

12/12

    

12/13

    

12/14

    

12/15

    

12/16

 

Consolidated-Tomoka Land Co.

 

100.00

 

114.71

 

134.45

 

207.06

 

195.88

 

199.00

 

NYSE MKT Composite

 

100.00

 

106.15

 

115.07

 

118.71

 

106.60

 

117.67

 

Peer Group

 

100.00

 

136.40

 

142.44

 

134.76

 

118.46

 

133.58

 

 

 

31


 

Table of Contents 

ISSUER REPURCHASES OF EQUITY SECURITIES

In November 2008, the Company’s Board of Directors authorized the Company to repurchase from time to time up to $8 million of its common stock. There was no expiration date for the repurchase authorization. The Company repurchased 4,660 shares of its common stock at a cost of approximately $105,000, or an average price per share of $22.46, through December 31, 2013, and those shares were retired. During 2014, the Company repurchased an additional 25,836 shares of its common stock on the open market for a total cost of approximately $928,000, or an average price per share of $35.92, and placed those shares in treasury. During the year ended December 31, 2015, the Company repurchased an additional 119,403 shares of its common stock on the open market for a total cost of approximately $6.5 million, or an average price per share of $54.31, and placed those shares in treasury, thereby completing the $8 million share repurchase program. 

In the fourth quarter of 2015, the Company announced a new $10 million stock repurchase program (the “$10 Million Repurchase Program”). Under the $10 Million Repurchase Program, during the year ended December 31, 2016, the Company repurchased 151,453 shares of its common stock on the open market for a total cost of approximately $7.4 million, or an average price per share of $49.07, and placed those shares in treasury.

ITEM 6.              SELECTED FINANCIAL DATA

The following table summarizes our selected historical financial information for each of the last five fiscal years. The selected financial information has been derived from our audited Consolidated Financial Statements. Additional data for fiscal years 2016, 2015, and 2014 is included elsewhere in this report.

The following selected financial data should be read in conjunction with the Company’s Consolidated Financial Statements and Notes along with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included elsewhere in this report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Years Ended

 

 

    

2016

    

2015

    

2014

    

2013

    

2012

 

 

 

 

(In thousands except per share amounts)

 

Summary of Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

 

$

71,075

 

$

42,998

 

$

36,057

 

$

26,070

 

$

16,581

 

Total Direct Cost of Revenues

 

 

(25,840)

 

 

(13,768)

 

 

(12,537)

 

 

(10,855)

 

 

(7,322)

 

General and Administrative

 

 

(10,298)

 

 

(8,754)

 

 

(7,017)

 

 

(5,434)

 

 

(6,624)

 

Impairment Charges

 

 

(2,181)

 

 

(510)

 

 

(421)

 

 

(616)

 

 

 —

 

Depreciation and Amortization

 

 

(8,195)

 

 

(5,213)

 

 

(3,490)

 

 

(2,886)

 

 

(2,011)

 

Gain on Disposition of Assets

 

 

12,759

 

 

5,517

 

 

1

 

 

 —

 

 

240

 

Operating Income

 

 

37,320

 

 

20,270

 

 

12,593

 

 

6,279

 

 

864

 

Interest Expense, Net of Investment Income

 

 

(9,284)

 

 

(6,712)

 

 

(2,378)

 

 

(1,826)

 

 

(647)

 

Loss on Early Extinguishment of Debt

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(246)

 

Income Tax Benefit (Expense)

 

 

(11,837)

 

 

(5,269)

 

 

(3,831)

 

 

(1,891)

 

 

29

 

Income from Continuing Operations

 

 

16,199

 

 

8,289

 

 

6,384

 

 

2,562

 

 

 —

 

Income from Discontinued Operations, Net of Tax

 

 

 —

 

 

 —

 

 

 —

 

 

1,121

 

 

599

 

Net Income

 

 

16,199

 

 

8,289

 

 

6,384

 

 

3,683

 

 

599

 

Less: Net Loss Attributable to Noncontrolling Interest in Consolidated VIE

 

 

52

 

 

58

 

 

 —

 

 

 —

 

 

 —

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

16,251

 

$

8,347

 

$

6,384

 

$

3,683

 

$

599

 

Basic Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

2.86

 

$

1.44

 

$

1.11

 

$

0.44

 

$

 —

 

Income from Discontinued Operations, Net of Tax

 

 

 —

 

 

 —

 

 

 —

 

 

0.20

 

 

0.10

 

Net Income

 

$

2.86

 

$

1.44

 

$

1.11

 

$

0.64

 

$

0.10

 

Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

2.85

 

$

1.43

 

$

1.10

 

$

0.44

 

$

 —

 

Income from Discontinued Operations, Net of Tax

 

 

 —

 

 

 —

 

 

 —

 

 

0.20

 

 

0.10

 

Net Income

 

$

2.85

 

$

1.43

 

$

1.10

 

$

0.64

 

$

0.10

 

Dividends Paid Per Share

 

$

0.12

 

$

0.08

 

$

0.07

 

$

0.06

 

$

0.04

 

Summary of Financial Position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, Plant, and Equipment - Net

 

$

267,611

 

$

257,256

 

$

180,789

 

$

147,139

 

$

124,348

 

Total Assets

 

$

408,623

 

$

404,354

 

$

275,231

 

$

225,325

 

$

184,506

 

Shareholders’ Equity

 

$

148,276

 

$

134,781

 

$

128,405

 

$

120,169

 

$

114,217

 

Long-Term Debt

 

$

166,245

 

$

166,797

 

$

102,579

 

$

62,368

 

$

28,936

 

 

32


 

Table of Contents 

ITEM 7.              MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OVERVIEW

Forward-Looking Statements

When the Company uses any words such as “anticipate,” “assume,” “believe,” “estimate,” “expect,” “intend,” or similar expressions, the Company is making forward-looking statements. Although management believes that the expectations reflected in such forward-looking statements are based upon current expectations and reasonable assumptions, the Company’s actual results could differ materially from those set forth in the forward-looking statements. Certain factors or risks that could cause actual results or events to differ materially from those the Company anticipates or projects are described in “Item 1A. Risk Factors” of this Annual Report on Form 10-K. Given these uncertainties, readers are cautioned not to place undue reliance on such statements, which speak only as of the date of this Annual Report on Form 10-K or any document incorporated herein by reference. The Company undertakes no obligation to publicly release any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this Annual Report on Form 10-K.

OVERVIEW

We are a diversified real estate operating company. We own and manage thirty-one commercial real estate properties in ten states in the U.S. As of December 31, 2016, we owned twenty-one single-tenant and ten multi-tenant income-producing properties with approximately 1,700,000 square feet of gross leasable space. We also own and manage a land portfolio of approximately 9,800 acres. As of February 10, 2017, subsequent to the Minto Sale (hereinafter defined), the Company’s land holdings totaled approximately 8,200 acres. As of December 31, 2016, we had three commercial loan investments including one fixed-rate and one variable-rate mezzanine commercial mortgage loan, and a variable-rate B-Note representing a secondary tranche in a commercial mortgage loan. Our golf operations 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 consists of leasing land for hay and sod production, timber harvesting, and hunting leases, and own and manage subsurface interests. 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.

Strategic Alternatives. In late 2015, the Company had received a shareholder proposal to be voted upon by the Company’s shareholders at the 2016 annual meeting, requesting that the Board engage an independent advisor to evaluate a sale of the Company or the orderly liquidation of its assets (the “Shareholder Proposal”).  In November 2015, the Board decided to initiate the process called for by the Shareholder Proposal in advance of the annual meeting scheduled for April 2016. In early 2016, a special committee (the “Special Committee”) comprised entirely of independent directors on the Company’s Board commenced an exploration of strategic alternatives for maximizing shareholder value, including the options of sale of the Company, sale of assets or continued pursuit of the Company’s business plan (the “Strategic Review”). After interviewing and considering the proposals of nine financial advisory firms, the Special Committee engaged Deutsche Bank Securities Inc. (“Deutsche Bank”) to serve as financial advisor to the Special Committee in connection with the Strategic Review. Pillsbury Winthrop Shaw Pittman, LLP (“Pillsbury”) acted as legal counsel to the Special Committee, the Board and the Company.

The Strategic Review was deliberate and comprehensive and included consideration of a wide range of potential alternatives, including the sale of the Company, the sale of all or a portion of the Company’s assets, and other options, including the continuation of the Company’s business plan. The Company notes the following with regard to the Strategic Review:

·

As part of the Strategic Review, solicitation materials with respect to a potential strategic transaction with the Company, prepared with the assistance of Deutsche Bank, were delivered to more than 200 parties.

·

Such parties included potential buyers of the Company, merger partners, land investors, high net worth individuals, REITs, and opportunity funds and private equity funds.

·

More than 20 parties executed non-disclosure agreements and received detailed financial and operating information from the Company.

·

No minimum or maximum price requirement was communicated to potential bidders.

33


 

Table of Contents 

·

Deutsche Bank’s fee was contingent on completion of a transaction. As no transaction was completed, Deutsche Bank received no payment other than expense reimbursements. There was no retainer paid to Deutsche Bank.

·

The Company did not place any restrictions on the form of transaction to be proposed, nor were there any requirements concerning the retention or compensation of any individuals or group of individuals within the Company’s current management team. 

The Company notes the following with regard to the potential strategic transactions that were considered by the Special Committee:

·

Two potential bidders visited the Company’s headquarters and met with the Company’s senior management to discuss a potential transaction, and executives of both potential bidders toured the Company’s Daytona Beach assets. No potential bidders were denied an opportunity for such a visit.

·

Ultimately, the Company received two offers from interested parties, both public real estate companies; one of comparable size to the Company, and the other a smaller company.

·

Both offers were to acquire 100% of the Company’s outstanding stock via an all-stock merger. In both offers, the consideration consisted of securities of the offeror, and in connection with one or both offers the leverage level of the potential bidder would have resulted in the combined Company having a leverage level unfavorable for a public real estate company. Due to the proposed form of consideration, both offers required the Company to undertake thorough valuations of the bidders’ businesses to understand the value of the securities being offered as consideration.

·

The offers reflected a price-per-share offer for the Company’s common stock of no greater than a 5% premium to the then trading price of the Company’s stock.

·

Both offers were conditioned upon approval by the offerors’ shareholders. 

·

The Strategic Review process, from evaluation of financial advisory firms through the conclusion of discussions with the interested parties that submitted offers, occurred over approximately eight months.

In July 2016, the Special Committee, in consultation with Deutsche Bank, exercised its independent judgment and, consistent with its fiduciary duty to act in the interests of all the Company’s shareholders, determined that neither offer sufficiently reflected the Company’s value and therefore would not have maximized value for the Company’s shareholders. The Special Committee concluded that the best way to maximize shareholder value and ultimately monetize the Company’s land and other assets was to continue to pursue the Company’s business plan. The Company and its Board of Directors remain committed to maximizing shareholder value and remain open at all times to considering any potentially value-enhancing opportunities.

Income Property Operations. We have pursued a strategy of investing in income-producing properties by utilizing, when possible, the proceeds from real estate transactions, including land sales and the disposition of other income properties, qualifying for income tax deferral through like-kind exchange treatment for tax purposes. During the year ended December 31, 2016, we acquired ten income properties: seven single-tenant income properties and three multi-tenant income properties, at an aggregate purchase price of approximately $86.7 million:

·

On February 18, 2016, the Company acquired a 4,685 square-foot building situated on approximately 0.37 acres in Dallas, Texas which was 100% occupied and leased to two tenants, anchored by 7-Eleven, Inc. The purchase price was approximately $2.5 million, and as of the acquisition date, the weighted average remaining term of the leases was approximately 8.2 years.

·

On August 17, 2016, the Company acquired approximately 1.26 acres in Monterey, California, leased to Bank of America. The 1.26 acres contains a 32,692 square-foot building occupied by the tenant. The purchase price was approximately $8.4 million, and as of the acquisition date, the remaining term of the lease was approximately 4.3 years.

·

On September 15, 2016, the Company acquired four buildings in a sales-leaseback transaction with Bloomin’ Brands, Inc. (the “Bloomin’ Portfolio”) for a total purchase price of approximately $14.9 million as described below. As of the acquisition date, the remaining lease terms were each approximately 15.0 years:

o

6,528 square-foot building leased to Carrabba’s Italian Grill located in Austin, Texas;

34


 

Table of Contents 

o

6,176 square-foot building leased to Outback Steakhouse located in Austin, Texas;

o

7,216 square-foot building leased to Outback Steakhouse located in Charlottesville, Virginia; and

o

6,297 square-foot building leased to Outback Steakhouse located in Huntersville, North Carolina.

·

On September 22, 2016, the Company acquired approximately 0.91 acres in Dallas, Texas, leased to CVS Pharmacy (“CVS”). The 0.91 acres contains a 10,340 square-foot building occupied by CVS. The purchase price was approximately $14.9 million, and as of the acquisition date, the remaining term of the lease was approximately 25.4 years.

·

On September 29, 2016, the Company acquired a 116,334 square-foot building situated on approximately 10.64 acres in Raleigh, North Carolina, leased to a subsidiary of At Home Group, Inc. The purchase price was approximately $9.2 million, and as of the acquisition date, the remaining term of the lease was approximately 13.0 years.

·

On October 14, 2016, the Company acquired a 75,841 square-foot building situated on approximately 5.24 acres in Santa Clara, California for a purchase price of approximately $30.0 million. The two-tenant office building is 100% leased to Centrify Corporation and Adesto Technologies, and as of the acquisition date, the remaining lease terms were approximately 4.0 and 7.0 years, respectively.

·

On November 30, 2016, the Company acquired a 52,474 square-foot building situated on approximately 1.39 acres in Reno, Nevada for a purchase price of approximately $6.9 million. The retail building is 95% leased to Century Theatres, an affiliate of Cinemark, and as of the acquisition date, the remaining term of the lease was approximately 3.0 years.

Nineteen income properties were disposed of during the year ended December 31, 2016 for an aggregate sales price of approximately $74.3 million as described below:

·

On April 5, 2016, the Company sold its income property leased to American Signature Furniture located in Daytona Beach, Florida, which had 3.8 years remaining on the lease, for a sales price of approximately $5.2 million. The Company’s gain on the sale was approximately $197,000, or $0.02 per share after tax.

·

On April 6, 2016, the Company sold its income property leased to an affiliate of CVS, located in Sebring, Florida, which was sub-leased to Advanced Auto Parts and had approximately 3.1 years remaining on the lease, for a sales price of approximately $2.4 million. The Company’s loss on the sale was approximately $210,000, or $0.02 per share after tax, which was charged to earnings as an impairment during the three months ended March 31, 2016.

·

On April 22, 2016, the Company sold its 15,360 square foot self-developed property leased to Teledyne ODI, located in Daytona Beach, Florida, which had approximately 9.3 years remaining on the lease, for a sales price of approximately $3.0 million. The Company’s gain on the sale was approximately $822,000, or $0.09 per share after tax.

·

On June 22, 2016, the Company sold its income property leased to Lowe’s located in Lexington, North Carolina, which had 9.6 years remaining on the lease, for a sales price of approximately $9.1 million. The Company’s gain on the sale was approximately $344,000, or $0.04 per share after tax.

·

On September 16, 2016, the Company sold its portfolio of fourteen single-tenant income properties (the “Portfolio Sale”). The properties include nine properties leased to Bank of America, located primarily in Orange County and also in Los Angeles County, California; two properties leased to Walgreens, located in Boulder, Colorado and Palm Bay, Florida; a property leased to a subsidiary of CVS located in Tallahassee, Florida; a ground lease for a property leased to Chase Bank located in Chicago, Illinois; and a ground lease for a property leased to Buffalo Wild Wings in Phoenix, Arizona. The sales price for the Portfolio Sale was approximately $51.6 million, which included the buyer’s assumption of the Company’s existing $23.1 million mortgage loan secured by the fourteen properties. The Portfolio Sale resulted in a net gain of approximately $11.1 million, or approximately $1.20 per share, after tax, during the third quarter of 2016, with a loss due to additional legal costs of approximately $82,000 recognized in the fourth quarter of 2016 for a final net gain of approximately $11.0 million. The Company’s net gain on the Portfolio Sale of approximately $11.1 million consists of approximately $11.4 million, which is included in gain on disposition of assets, offset by approximately $367,000 of unamortized loan costs on the $23.1 million mortgage loan which were written off and included in interest expense on the consolidated statement of operations.

35


 

Table of Contents 

·

On September 30, 2016, the Company sold its income property leased to PNC Bank, N.A. located in Altamonte Springs, Florida, which was vacant and had approximately 3.1 years remaining on the lease, for a sales price of approximately $3.0 million. The Company’s loss on the sale was approximately $922,000, or $0.10 per share after tax, of which approximately $942,000 was previously recognized as an impairment charge during the three months ended June 30, 2016, with the difference of approximately $20,000 included in gain on disposition of assets during the three months ended September 30, 2016. The impairment charge of approximately $942,000 is described in Note 8, “Impairment of Long-Lived Assets.”

On April 5, 2016, the Company entered into a 15-year lease with 24 Hour Fitness USA, Inc. (“24 Hour Fitness”) for the anchor space at The Grove property 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. On July 6, 2016, the Company funded approximately $4.0 million into an escrow account for customary tenant improvements for the build out of the space to be occupied by 24 Hour Fitness. 24 Hour Fitness began drawing funds from escrow in September of 2016, and continued doing so in accordance with the lease as construction progressed. As of December 31, 2016, approximately $3.6 million of construction has been funded from the escrow account, leaving a remaining cash commitment of approximately $375,000. The balance was funded during January of 2017, 24 Hour Fitness completed construction, and the grand opening took place on February 4, 2017.

In addition, the Company has executed the following four separate leases at the Grove:

·

Wawa has executed a 20-year ground lease for an outparcel with expected completion in early 2018;

·

Quickly Boba, an Asian fusion café, executed a lease for 3,000 square feet;

·

Five Star Vision, a franchisee of Sprint Wireless executed a lease for approximately 1,200 square feet; and

·

Amazing Explorers Academy, a STEAM-based pre-school, executed a lease for approximately 12,000 square feet.

With these leases, The Grove, which is managed and being leased by a third party, is now approximately 50% leased. The Company expects the majority of the signed tenants to open for business late in the third quarter or early in the forth quarter of 2017.

Our current portfolio of twenty-one single-tenant income properties generates approximately $13.1 million of revenues from lease payments on an annualized basis and has a weighted average remaining lease term of 9.5 years as of December 31, 2016. Our current portfolio of ten multi-tenant properties generates approximately $8.8 million of revenue from lease payments on an annualized basis and has a weighted average remaining lease term of 5.6 years as of December 31, 2016.

We expect to continue to focus on acquiring income-producing properties during fiscal year 2017, and in the near term thereafter, and we expect to maintain our use of the aforementioned tax deferral structure in connection with such acquisitions whenever possible.

As part of our overall strategy for investing in income-producing investments, we have self-developed five multi-tenant properties, all of which are located in Daytona Beach, Florida. The first self-developed property, located at the northeast corner of LPGA and Williamson Boulevards in Daytona Beach, Florida, is an approximately 22,000 square foot, two-story, building, known as the Concierge Office Building, which was 100% leased as of December 31, 2016. The second two properties, known as the Mason Commerce Center, consist of two buildings totaling approximately 31,000 square-feet (15,360 each), which were 100% leased as of December 31, 2016. During 2014, construction was completed on two additional properties, known as the Williamson Business Park, which are adjacent to the Mason Commerce Center. Williamson Business Park consists of two buildings totaling approximately 31,000 square-feet (15,360 each). One of the two buildings in the Williamson Business Park was sold on April 22, 2016 for a gain of approximately $822,000. The remaining Williamson Business Park building was approximately 50% leased as of December 31, 2016. Of the ten multi-tenant properties owned as of December 31, 2016, four were self-developed.

Our focus on acquiring income-producing investments includes a continual review of our existing income property portfolio to identify opportunities to recycle our capital through the sale of income properties based on, among other possible factors, the current or expected performance of the property and favorable market conditions. Pursuant to our on-going review, nineteen properties were sold during the year ended December 31, 2016, including the Portfolio Sale.

36


 

Table of Contents 

Real Estate Operations. As of December 31, 2016, the Company owned approximately 9,800 acres of land in Daytona Beach, Florida, along six miles of the west and east sides of Interstate 95. Presently, the majority of this land is used for agricultural purposes. 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 8,700 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 which are located further west of Interstate 95 and a few miles north of Interstate 4 and this land is generally well suited for industrial purposes. As of February 10, 2017, subsequent to the Minto Sale (hereinafter defined), the Company’s land holdings totaled approximately 8,200 acres of which approximately 7,100 acres are located on the west side of Interstate 95.

Real estate operations revenue consisted of the following for the years ended December 31, 2016, 2015, and 2014, respectively:

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2015

 

2014

 

Revenue Description

    

($000's)

    

($000's)

    

($000's)

 

Land Sales Revenue

 

$

11,871

 

$

4,276

 

$

8,744

 

Tomoka Town Center - Percentage of Completion Revenue

 

 

17,490

 

 

8,128

 

 

 —

 

Revenue from Reimbursement of Infrastructure Costs

 

 

4,500

 

 

 —

 

 

 —

 

Impact Fee and Mitigation Credit Sales

 

 

2,220

 

 

463

 

 

926

 

Subsurface Revenue

 

 

1,802

 

 

3,003

 

 

3,704

 

Fill Dirt and Other Revenue

 

 

261

 

 

73

 

 

119

 

Total Real Estate Operations Revenue

 

$

38,144

 

$

15,943

 

$

13,493

 

 

 

 

 

 

 

 

 

 

 

 

For several years preceding the significant downturn in the U.S. economy in 2008, the Company’s land transaction activity had been reasonably strong. During 2009, however, land transactions decreased significantly, and in fiscal years 2010 and 2011, effectively no contracts for land transactions were entered into and no land transactions were closed. We believe the trend in Company revenues and income from real estate operations during this period were consistent with the overall trend of the national and local economies and the real estate markets in general. In the last several years, certain of the mass transit routes serving the Daytona Beach area, including both Interstate 95 and Interstate 4, have been widened or otherwise improved and in some instances are currently under construction to improve overpasses and expand the number of traffic lanes. We believe these improvements have or will benefit Company owned land and may have a positive impact on future activity of our land assets. Since 2012 the trend in entering into land transaction contracts and closing land transactions has improved markedly, as evidenced by the following summary (note the total proceeds listed below represent the gross sales price in the year the land transaction closed is not meant to represent revenue recognized during the year due to the timing of percentage-of-completion revenue recognition and incentive revenue on certain land transactions):

·

In 2012, we completed the sale of 16.6 acres for total proceeds of approximately $618,000;

·

In 2013, we completed the sale of three land transactions of approximately 11.7 acres for total proceeds of approximately $3.0 million;

·

In 2014, we completed the sale of three land transactions of approximately 99.7 acres for total proceeds of approximately $8.8 million;

·

In 2015, we completed the sale of seven land transactions of approximately 114.1 acres for total proceeds of approximately $22.5 million; and

·

In 2016, we completed the sale of six land transactions of approximately 707.7 acres for total proceeds of approximately $13.8 million.

On February 10, 2017, the Company completed the sale of approximately 1,581 acres of land, or approximately 16% of its land holdings, to Minto Communities, LLC (“Minto”) for approximately $27.2 million (the “Minto Sale”), or approximately $17,200 an acre. On February 16, 2017, Margaritaville Holdings (“Margaritaville”) and Minto announced a partnership that will develop new active adult communities in some of the nation’s most popular destinations and that the first location of the all-new residential concept will open in Daytona Beach, Florida on the approximately 1,581 acres sold to Minto by the Company, and another approximately 1,686 acres the Company currently has under contract with Minto. Margaritaville and Minto indicated that the community would be branded as LATITUDE MARGARITAVILLE, Daytona Beach.

37


 

Table of Contents 

Historical revenues and income from our sale of land are not indicative of future results because of the unique nature of land transactions and variations in the cost basis of the owned land. A significant portion of the Company’s revenue and income in any given year may be generated through relatively few land transactions. The timing for these land transactions, from the time of preliminary discussions through contract negotiations, due diligence periods, and the closing, can last from several months to several years. Although we believe there have been recent indications of improvement in the overall economy and credit markets, we expect the overall real estate market, particularly home building, to remain inconsistent in the near term, and as a result we believe our ability to enter into land transactions will remain challenging.

Other Real Estate Assets. The Company owns impact fees of approximately $925,000 and mitigation credits of approximately $1.4 million for a combined total of approximately $2.3 million as of December 31, 2016. As of December 31, 2015, the Company owned impact fees of approximately $3.1 million and mitigation credits of approximately $1.4 million for a combined total of approximately $4.5 million. During the years ended December 31, 2016 and 2015, the Company received cash payments of approximately $2.2 million and $463,000, respectively, for impact fees with a cost basis that was generally of equal value.

Land Impairments. During the year ended December 31, 2016, impairment charges totaled approximately $1.0 million on our undeveloped land holdings. Two of the ten executed purchase and sale agreements, as described in Note 20, “Commitments and Contingencies,” include approximately eight acres of land that have a higher cost basis than the remainder of the Company’s historic land holdings, as these acres were repurchased by the Company in previous years from the prior purchasers thereof (the “Repurchased Land”). In connection with those two contracts, the Company recognized impairment charges of approximately $717,000 and $311,000, respectively, in the second quarter of 2016. The total impairment charges represent the anticipated losses on the sales plus estimated closing costs. As of December 31, 2016, the land upon which the impairments were charged is still under contract to be sold. During the years ended December 31, 2015 and 2014, the Company did not recognize any impairments of its land holdings.

Beachfront Venture. 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. 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, 2016. As the Company owns the entire real estate venture as of December 31, 2016, there is no longer a consolidated VIE. The six acre vacant beachfront property asset totaled approximately $11.7 million as of December 31, 2016 which includes the additional land basis related to entitlement costs. The beachfront property received approval of the rezoning and entitlement of the site for up to approximately 1.2 million square feet of density. The Company is in negotiations with two prospective tenants, Cocina 214 Mexican Restaurant & Bar and LandShark Bar & Grill, to lease the two restaurants the Company intends to develop on the parcel. The zoning and entitlements received allow for the restaurant development and a larger scale vertical development should market conditions permit.

Subsurface Interests. The Company owns full or fractional subsurface oil, gas, and mineral interests underlying approximately 500,000 “surface” acres of land owned by others in 20 counties in Florida (the “Subsurface Interests”). The Company leases 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 November 2015, the Company hired Lantana Advisors, a subsidiary of SunTrust, to evaluate the possible sale of the Subsurface Interests. On April 13, 2016, the Company entered into a purchase and sale agreement with an affiliate of Land Venture Partners, LLC (“LVP”) for the sale of the Subsurface Interests, including the royalty interests in two operating oil wells in Lee County, Florida and its interests in the oil exploration lease with Kerogen Florida Energy Company LP, for a sales price of approximately $24 million (the “Subsurface Sale”). The Subsurface Sale was terminated on November 8, 2016.  The Company and LVP, amongst other things, were unable to reach a resolution on issues pertaining to the acceptability of title for a portion of the total acres in the Subsurface Interests.  

38


 

Table of Contents 

During 2011, an eight-year oil exploration lease was executed. 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. Cash payments for both the annual lease payment and the drilling penalty, if applicable, are received in full on or before the first day of the respective lease year.

Lease payments on the respective acreages and drilling penalties received through lease year six 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

 

Total Payments Received to Date

 

 

 

 

 

$

9,020,438

 

$

1,925,000

 


(1)

Cash payment for the Lease Payment and Drilling Penalty is received on or before the first day of the lease year. The Drilling Penalty is recorded as revenue when received, while the Lease Payment is recognized on a straight-line basis over the respective lease term. See separate disclosure of the revenue per year below.

The terms of the lease state the Company will receive royalty payments if production occurs, and may receive additional annual rental payments if the lease is continued in years seven and eight. The lease is effectively eight one-year terms as the lessee has the option to terminate the lease annually or modify the acres subject to the lease.

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, 2016, 2015, and 2014, lease income of approximately $1.1 million, $1.7 million, and $2.9 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, 2017 or, if renewed, on similar terms or conditions.

During the years ended December 31, 2016, 2015, and 2014, 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 50,441 barrels in 2016, 62,745 barrels in 2015, and 64,835 barrels in 2014, resulting in revenues received from oil royalties of approximately $50,000, $68,000 and $198,000, respectively.

The Company is not prohibited from the disposition of any or all of the Subsurface Interests. Should the Company complete a transaction to sell all or a portion of the Subsurface Interests, the Company may utilize the like-kind exchange structure in acquiring one or more replacement investments such as income-producing properties. The Company may release surface entry rights or other rights upon request of a surface owner for a negotiated release fee based on a percentage of the surface value. Cash payments for the release of surface entry rights totaled approximately $493,000, $995,000, and $4,000 during the years ended December 31, 2016, 2015, and 2014, respectively, which is included in revenue from real estate operations. During the fourth quarter of 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, $73,000, and $119,000 during the years ended December 31, 2016, 2015, and 2014, respectively, from fill dirt excavation agreements.

Golf Operations. Golf operations consist a semi-private golf club consisting of the following: two 18-hole championship golf courses (an 18-hole course designed by Rees Jones, and an 18-hole course designed by Arthur Hills), with a three-hole practice facility also designed by Rees Jones; a clubhouse facility; food and beverage operations; and a fitness facility located within the LPGA International mixed-use residential community on the west side of Interstate 95 in Daytona Beach, Florida (collectively “LPGA International Golf Club”). In 2012 and 2013, we completed approximately $534,000 of capital expenditures to renovate the clubhouse facilities, including a significant upgrade of the food and beverage operations, addition of fitness facilities, and renovations to public areas.

39


 

Table of Contents 

The Company entered into a management agreement with an affiliate of ClubCorp America (“ClubCorp”), effective January 25, 2012, to manage LPGA International Golf Club (the “LPGA Management Agreement”). We believe ClubCorp, which owns and operates clubs and golf courses worldwide, brings substantial golf and club management expertise and knowledge to the LPGA International Golf Club, including the utilization of national marketing capabilities, aggregated purchasing programs, and implementation of an affiliate member program, which should improve membership levels through the access to other member clubs in the affiliate program of ClubCorp. The LPGA Management Agreement includes, amongst other terms, the payment to ClubCorp of a base management fee and an incentive fee based on the improvement in the net operating results of the golf operations.

As of December 31, 2016, the Company leased approximately 690 acres of land and certain improvements attributable to the golf courses under a long-term lease with the City of Daytona Beach, Florida (the “City”), which was to have expired in 2022. 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”) whereby the base rent payment, which was scheduled to increase from $250,000 to $500,000 as of September 1, 2012, would remain at $250,000 for the remainder of the lease term and any extensions would be subject to an annual rate increase of 1.75% beginning September 1, 2013. In addition, pursuant to the Lease Amendment, beginning September 1, 2012, and continuing throughout the initial lease term and any extension option, the Company was to have paid additional rent to the City equal to 5.0% of gross revenues exceeding $5,500,000 and 7.0% of gross revenues exceeding $6,500,000. Since the inception of the lease, the Company has recognized the rent expense on a straight-line basis resulting in an estimated accrual for deferred rent. Upon the effective date of the Lease Amendment, the Company’s straight-line rent was revised to reflect the lower rent levels through expiration of the lease. As a result, approximately $3.0 million of the rent previously deferred will not be due to the City, and will be recognized into income over the remaining lease term. As of December 31, 2016, the Company’s accrued total liability related to the straight-line rent on the lease between the Company and the City was approximately $2.2 million.

On January 24, 2017, the Company acquired the land and improvements comprising the golf courses, previously leased from the City for approximately $1.5 million (the “Golf Course Land Purchase”). As a part of the Golf Course Land Purchase, the Company donated to the City three land parcels totaling approximately 14.3 acres located on the west side of Interstate 95 that are adjacent to the City’s Municipal Stadium. The Company had a cost basis of $0 in the donated land and paid approximately $100,000 to satisfy the community development district bonds associated with the acreage. Other terms of the Golf Course Land Purchase include the following:

·

The Company is obligated to pay the City an annual surcharge of $1 per golf round played each year (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;

·

Within one year following the date of the closing of the Golf Course Land Purchase, unless extended due to weather related delays outside the Company’s control, the Company is obligated to renovate the greens on the Jones Course; and

·

If the Company sells the LPGA International Golf Club within six years of the closing of the Golf Course Land Purchase, the Company is obligated to pay the City an amount equal to 10% of the difference between the sales price, less closing costs and any other costs required to be incurred in connection with the sale, and $4.0 million.

In conjunction with the Golf Course Land Purchase, the lease between the Company and the City was terminated. As of December 31, 2016, the Company’s accrued liability related to the straight-line rent on the lease between the Company and the City was approximately $2.2 million. Effective as of the closing date, the accrued liability will be eliminated as there is no remaining commitment related to the lease. As a result of eliminating the accrued liability, the Company will recognize approximately $0.40 per share in non-cash earnings in the first quarter of 2017.

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 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.

40


 

Table of Contents 

On September 24, 2015, the Company originated a $14.5 million first mortgage loan secured by a hotel in San Juan, Puerto Rico. The loan was to have matured in September 2018 and bore a floating interest rate of 30-day London Interbank Offer Rate (“LIBOR”) plus 900 basis points, of which 700 basis points were payable currently and 200 basis points accrued over the term of the loan. At closing, a loan origination fee of approximately $181,000 was received by the Company and was being accreted ratably into income through the contractual maturity date. On May 26, 2016, this $14.5 million first mortgage loan was repaid at a discount of approximately $218,000. At payoff, the remaining loan origination fee of approximately $145,000, net of loan costs of approximately $32,000, was accreted into income.

During the year ended December 31, 2016, the approximately $9.0 million B-Note secured by property in Sarasota, Florida and the $10.0 million mezzanine loan secured by property in Dallas, Texas were extended by the borrowers, each borrower having exercised one-year extension options thereby extending the maturity dates to June 2017 and September 2017, respectively, with maximum maturity extensions to June 2018 and September 2019, respectively.

As of December 31, 2016, the Company owned three performing commercial loan investments which have an aggregate outstanding principal balance of approximately $24.0 million. These loans are secured by real estate, or the borrower’s equity interest in real estate, located in Dallas, Texas, Sarasota, Florida, and Atlanta, Georgia and have an average remaining maturity of approximately 0.9 years and a weighted average interest rate of 8.9%.

Agriculture and Other Income. Effectively all of our agriculture and other income consists of revenues generated by our agricultural operations which encompasses approximately 8,700 acres of our land holdings primarily on the west side of Interstate 95 in Daytona Beach of Daytona Beach, Florida. Our agricultural operations are managed by a third party and consist of leasing land for hay production, timber harvesting, as well as hunting leases.

SUMMARY OF OPERATING RESULTS FOR YEAR ENDED DECEMBER 31, 2016 COMPARED TO DECEMBER 31, 2015

 

REVENUE

Total revenue for the year ended December 31, 2016 is presented in the following summary and indicates the changes as compared to the year ended December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue for

 

Increase (Decrease)

 

 

Year Ended

 

Vs. Same Period

 

Vs. Same Period

 

 

12/31/2016

 

in 2015

 

in 2015

Operating Segment

    

($000's)

    

($000's)

    

(%)

Income Properties

 

$

25,093

 

$

6,051

 

 

32%

Interest Income from Commercial Loan Investments

 

 

2,588

 

 

(103)

 

 

-4%

Real Estate Operations

 

 

38,144

 

 

22,201

 

 

139%

Golf Operations

 

 

5,190

 

 

(53)

 

 

-1%

Agriculture & Other Income

 

 

60

 

 

(19)

 

 

-25%

Total Revenue

 

$

71,075

 

$

28,077

 

 

65%

 

 

 

 

 

 

 

 

 

 

Total revenue for the year ended December 31, 2016 increased approximately $28.1 million to approximately $71.1 million, as compared to approximately $43.0 million during the same period in 2015. This increase was primarily the result of the following elements of our Real Estate Operations segment and our Income Property Operations, respectively:

 

 

 

 

 

 

 

 

 

Revenue for

 

Increase (Decrease)

 

 

Year Ended

 

Vs. Same Period

 

 

12/31/2016

 

in 2015

Real Estate Operations Revenue

    

($000's)

    

($000's)

Land Sales Revenue

 

$

11,871

 

$

7,595

Tomoka Town Center - Percentage of Completion Revenue

 

 

17,490

 

 

9,362

Revenue from Reimbursement of Infrastructure Costs

 

 

4,500

 

 

4,500

Impact Fee and Mitigation Credit Sales

 

 

2,220

 

 

1,757

Subsurface Revenue

 

 

1,802

 

 

(1,201)

Fill Dirt and Other Revenue

 

 

261

 

 

188

Total Real Estate Operations Revenue

 

$

38,144

 

$

22,201

41


 

Table of Contents 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue for

 

Increase (Decrease)

 

 

Year Ended

 

Vs. Same Period

 

 

12/31/2016

 

in 2015

Income Property Operations Revenue

    

($000's)

    

($000's)

Wells Fargo/Riverside Acquisitions

 

$

7,022

 

$

5,029

Accretion of Above Market (Below Market) Intangibles

 

 

2,240

 

 

2,081

Q4 2016 Acquisitions

 

 

649

 

 

649

Revenue from Remaining Portfolio (Includes Impact of 2016 Dispositions)

 

 

15,182

 

 

(1,708)

Total Income Property Operations Revenue

 

$

25,093

 

$

6,051

 

 

 

 

 

 

 

NET INCOME

 

Net income for the year ended December 31, 2016 was approximately $16.3 million, compared to approximately $8.3 million in the same period in 2015. Net income per share for the year ended December 31, 2016 was $2.86 per share, as compared to $1.44 per share during the same period in 2015, an increase of $1.42 per share.

Our results for the year ended December 31, 2016 reflected our increased revenues of approximately $28.1 million as described above, offset by the associated increase in direct cost of revenues of approximately $12.1 million with such increase substantially related to the increase in the direct cost of revenues for our real estate operations of approximately $10.6 million, which primarily reflects the cost basis for our increased land sales revenue during the year, as well as the following other elements of our operating results:

·

Gains on the disposition of income properties of approximately $12.8 million which includes the approximate $11.4 million from the completed Portfolio Sale;

·

An increase in our general and administrative expenses of approximately $1.5 million primarily due to the net increase in non-cash stock compensation expense of approximately $992,000, which consists of an increase of approximately $1.6 million related to the acceleration of non-cash stock compensation expense in connection with the cancellation of certain grants in the first quarter of 2016 offset by a decrease in recurring stock compensation expense of approximately $657,000, and approximately $1.4 million in charges associated with legal, accounting, and director meeting fees to address certain shareholder matters, offset by reduced expense for accruals for environmental matters of approximately $662,000;

·

An increase in depreciation and amortization of nearly $3.0 million resulting from the growth in our income property portfolio;

·

Increased interest expense of approximately $1.8 million primarily reflecting a full year of interest on our convertible notes issuance;

·

A decrease in our investment income of approximately $739,000 which primarily is the result of a loss recognized in the first quarter of 2016 related to the disposition of certain investment securities; and

·

The recognition of increased impairment charges of approximately $1.7 million whereby the total impairment charges were approximately $2.2 million which related to charges of approximately $1.2 million in connection with the sales of income properties in Sebring, Florida and Altamonte Springs, Florida which were sold in April and September 2016, respectively, and impairment charges recognized on certain land sales contracts of approximately $1.0 million in 2016.

INCOME PROPERTIES

Revenues and operating income from our income property operations totaled approximately $25.1 million and $19.9 million, respectively, during the year ended December 31, 2016, compared to total revenue and income of approximately $19.0 million and $15.4 million, for the year ended December 31, 2015. The direct costs of revenues for our income property operations totaled approximately $5.2 million during the year ended December 31, 2016, compared to approximately $3.7 million for the year ended December 31, 2015. The 31.8% increase in revenues reflects the impact of a full year of revenue from the income-producing properties acquired in 2015, particularly the Wells Fargo single-tenant office property and the 245 Riverside property which represented approximately $5.0 million of the increase, the impact

42


 

Table of Contents 

of our acquisitions in 2016, particularly the 3600 Peterson office property in the fourth quarter which represented approximately $591,000 of the increase, offset by the reduced rental income related to the dispositions of 19 single-tenant income properties during 2016. In addition, our revenues increased by approximately $2.1 million in connection with the recognition of non-cash revenue attributable to the accretion of the above and below market lease intangibles. Our operating income from our income property operations increased 29.3%, which reflects the aforementioned increased revenues offset by an increase of approximately $1.5 million in our direct costs of revenues which was primarily due to an increase in costs associated with the impact of a full year of expense from the income-producing properties acquired in 2015, particularly the Wells Fargo single-tenant office property and the 245 Riverside property which represented approximately $1.5 million of the increase, offset by reduced operating costs at our multi-tenant property in Winter Park, The Grove, that totaled approximately $194,000.

REAL ESTATE OPERATIONS

During the year ended December 31, 2016, operating income from real estate operations was approximately $23.3 million on revenues totaling approximately $38.1 million, as compared to operating income of approximately $11.7 million on revenues totaling approximately $15.9 million, for the year ended December 31, 2015. Revenues in 2016 include approximately $17.5 million in revenue recognized on a percentage-of-completion basis for land transactions that closed in the fourth quarter of 2015 and first quarter of 2016, and $4.5 million in revenue recognized in connection with the reimbursement of certain infrastructure costs we incurred related to those land transactions. In addition, revenues include approximately $11.9 million from six land transactions of approximately 707.7 acres, and approximately $1.8 million in revenue from our subsurface operations, consisting of approximately $1.3 million from the lease of Subsurface Interests, including approximately $150,000 received as a non-refundable drilling penalty, and approximately $493,000 in surface entry release revenue. Our revenues also benefited from approximately $2.2 million in the sale of impact fees and revenue from a fill dirt contract of $250,000. The direct costs of revenues for our real estate operations for the year ended December 31, 2016 and 2015 totaled approximately $14.9 million and $4.3 million, respectively. The increase of approximately $10.6 million is due primarily to the recognition of cost basis for the land sales recognized using percentage-of-completion accounting and the larger amount of land sales in 2016. The operating income for our real estate operations in 2016 reflects the aforementioned net impact of our land sales and the revenue recognized on a percentage-of-completion basis.

GOLF OPERATIONS

The Company’s golf operations incurred a loss of approximately $397,000 during the year ended December 31, 2016, representing an increase of $47,000 compared to the loss of approximately $350,000 in the same period in 2015. Revenues from golf operations totaled approximately $5.2 million for the years ended December 31, 2016 and 2015. The total direct cost of golf operations revenues totaled approximately $5.6 million for the years ended December 31, 2016 and 2015. The golf operations experienced a 6.8% increase in membership but the golf operations experienced a decrease in rounds played of approximately 3.4% and a reduction in the average rate per round played of approximately 6.5%. In addition, the net margin from the food and beverage operations were off approximately $106,000 year-over-year.

INTEREST INCOME FROM COMMERCIAL LOAN INVESTMENTS

Interest income from commercial loan investments totaled approximately $2.6 million and $2.7 million for the years ended December 31, 2016 and 2015, respectively, a decrease of approximately $103,000 or 3.8%. The decrease in interest income in 2016 reflects the increased interest from our commercial loan investments with a variable rate of interest offset by the impact of a fixed-rate development loan originated during 2014 that was repaid in 2015.

AGRICULTURE AND OTHER INCOME

For the year ended December 31, 2016, revenues from our agriculture operations and other income, totaled approximately $59,000, compared to approximately $79,000 during the same period in 2015. For the year ended December 31, 2016, the direct costs of revenues totaled approximately $167,000, compared to approximately $227,000 during the same period in 2015 reflecting a decrease primarily attributable to the elimination of payroll associated with this segment.

43


 

Table of Contents 

GENERAL AND ADMINISTRATIVE AND OTHER CORPORATE EXPENSES

Total general and administrative expenses for the year ended December 31, 2016 is presented in the following summary and indicates the changes as compared to the year ended December 31, 2015:

 

 

 

 

 

 

 

 

 

 

G&A Expense

 

Decrease (Increase)

 

 

 

Year Ended

 

Vs. Same Period

 

 

 

12/31/2016

 

in 2015

 

General and Administrative Expenses

    

($000's)

    

($000's)

 

Recurring General and Administrative Expenses

 

$

5,535

 

$

(302)

 

Non-Cash Stock Compensation

 

 

3,179

 

 

(993)

 

Environmental Reserves

 

 

 —

 

 

917

 

Other Non-Recurring G&A

 

 

199

 

 

1

 

Non-Recurring Payroll (Severance)

 

 

 —

 

 

127

 

Shareholder Matter Legal and Related Costs

 

 

1,385

 

 

(1,294)

 

Total General and Administrative Expenses

 

$

10,298

 

$

(1,544)

 

 

 

 

 

 

 

 

 

General and administrative expenses totaled approximately $10.3 million and approximately $8.8 million for the years ended December 31, 2016 and 2015, respectively, an increase of approximately $1.5 million. The increase includes approximately $1.2 million in costs for legal representation, accounting and audit fees, and director fee expenses related to communications received from our largest shareholder and approximately $200,000 in costs associated with our Strategic Review process. In addition, the increase includes approximately $992,000 in stock compensation expense, which consists of an increase of approximately $1.6 million related to the acceleration of non-cash stock compensation expense in connection with the cancellation of certain grants in the first quarter of 2016 offset by a decrease in recurring stock compensation expense of approximately $657,000. The increased costs were partially offset by a decrease of approximately $662,000 in costs that were incurred during 2015 related to certain environmental reserves accrued.

INTEREST EXPENSE

Interest expense totaled approximately $8.8 million and $6.9 million for the years ended December 31, 2016 and 2015, respectively. The higher interest expense for 2016, reflects the full year impact of the $75.0 million convertible debt issuance during the first quarter of 2015 offset by our pay down of the credit facility of approximately $4.0 million. Also included in interest expense in the consolidated financial statements is the amortization of loan costs incurred in connection with the Company’s long-term debt and the amortization of the discount on the convertible debt.

SUMMARY OF OPERATING RESULTS FOR YEAR ENDED DECEMBER 31, 2015 COMPARED TO DECEMBER 31, 2014

REVENUE

Total revenue for the year ended December 31, 2015 is presented in the following summary and indicates the changes as compared to the year ended December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue for

 

Increase (Decrease)

 

 

Year Ended

 

Vs. Same Period

 

Vs. Same Period

 

 

12/31/2015

 

in 2014

 

in 2014

Operating Segment

    

($000's)

    

($000's)

    

(%)

Income Properties

 

$

19,041

 

$

4,072

 

 

27%

Interest Income from Commercial Loan Investments

 

 

2,691

 

 

501

 

 

23%

Real Estate Operations

 

 

15,943

 

 

2,450

 

 

18%

Golf Operations

 

 

5,244

 

 

118

 

 

2%

Agriculture & Other Income

 

 

79

 

 

(199)

 

 

-72%

Total Revenue

 

$

42,998

 

$

6,942

 

 

19%

 

 

 

 

 

 

 

 

 

 

44


 

Table of Contents 

Total revenue for the year ended December 31, 2015 increased approximately $6.9 million to approximately $43.0 million, as compared to approximately $36.1 million during the same period in 2014. This increase was primarily the result of the following elements of our Real Estate Operations segment and our Income Property Operations, respectively:

 

 

 

 

 

 

 

 

 

Revenue for

 

Increase (Decrease)

 

 

Year Ended

 

Vs. Same Period

 

 

12/31/2015

 

in 2014

Real Estate Operations Revenue

    

($000's)

    

($000's)

Land Sales Revenue

 

$

4,276

 

$

(4,468)

Tomoka Town Center - Percentage of Completion Revenue

 

 

8,128

 

 

8,128

Impact Fee and Mitigation Credit Sales

 

 

463

 

 

(463)

Subsurface Revenue

 

 

3,003

 

 

(701)

Fill Dirt and Other Revenue

 

 

73

 

 

(46)

Total Real Estate Operations Revenue

 

$

15,943

 

$

2,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue for

 

Increase (Decrease)

 

 

Year Ended

 

Vs. Same Period

 

 

12/31/2015

 

in 2014

Income Property Operations Revenue

    

($000's)

    

($000's)

Wells Fargo/Riverside Acquisitions

 

$

1,992

 

$

1,992

Accretion of Above Market (Below Market) Intangibles

 

 

159

 

 

159

Revenue from Remaining Portfolio (Includes Impact of 2016 Dispositions)

 

 

16,890

 

 

1,921

Total Income Property Operations Revenue

 

$

19,041

 

$

4,072

 

 

 

 

 

 

 

 

NET INCOME

Net income for the year ended December 31, 2015 was approximately $8.3 million, compared to approximately $6.4 million in the same period in 2014. Net income per share for the year ended December 31, 2015 was $1.44 per share, as compared to $1.11 per share during the same period in 2014, an increase of $0.33 per share.

Our results for the year ended December 31, 2015 reflected our increased revenues of approximately $6.9 million as described above, offset by the associated increase in direct cost of revenues of approximately $1.2 million with such increase substantially related to the increase in the direct cost of revenues for our income property operations of approximately $1.7 million, which primarily reflects the increased direct costs of revenues for our income property operations segment relating to our multi-tenant properties which have higher operating costs, as well as the following other elements of our operating results:

·

An increase in our general and administrative expenses of approximately $1.7 million primarily due to the increase in non-cash stock compensation expense of approximately $914,000 and approximately $577,000 in accrued expenses related to environmental matters and, approximately $100,000 in charges associated with legal, accounting, and director meeting fees to address certain shareholder matters;

·

An increase in depreciation and amortization of nearly $1.7 million resulting from the growth in our income property portfolio; and

·

Increased interest expense of approximately $4.5 million primarily reflecting an increase in our total debt outstanding including our convertible notes issuance in March 2015.

45


 

Table of Contents 

INCOME PROPERTIES

Revenues and operating income from our income property operations totaled approximately $19.0 million and $15.4 million, respectively, during the year ended December 31, 2015, compared to total revenue and income of approximately $15.0 million and $13.0 million, for the year ended December 31, 2014. The direct costs of revenues for our income property operations totaled approximately $3.7 million and $2.0 million for the years ended December 31, 2015 and 2014, respectively. The 27.2% increase in revenues reflects the addition of three income-producing properties in 2015 and a full year of results for the properties acquired in 2014, offset by the reduced rental income related to the dispositions of six non-core, single-tenant income properties during 2015. Our operating income from our income property operations increased 18.2%, which reflects the aforementioned increased rent revenues offset by an increase of approximately $1.7 million in our direct costs of revenues which was primarily due to an increase in costs associated with the two multi-tenant income properties acquired during the fourth quarter of 2014 as well as the multi-tenant income property in Jacksonville, Florida acquired in July 2015. The total increase in costs related to these three multi-tenant properties totaled approximately $1.6 million.

REAL ESTATE OPERATIONS

During the year ended December 31, 2015, operating income from real estate operations was approximately $11.7 million on revenues totaling approximately $15.9 million, as compared to operating income of approximately $8.6 million on revenues totaling approximately $13.5 million, for the year ended December 31, 2014. Revenues in 2015 include approximately $12.4 million from seven land transactions of approximately 114.03 acres, and approximately $2.9 million in revenue from our subsurface operations, consisting of approximately $1.7 million from the lease of Subsurface Interests, including approximately $175,000 received as a non-refundable drilling penalty, and approximately $1.1 million in surface entry release revenue. The direct costs of revenues for our real estate operations totaled approximately $4.3 million and $4.9 million, respectively. The decrease of approximately $570,000 is due primarily to a larger cost basis in the 2014 land sales as compared to the 2015 land sales. The operating income for our real estate operations in 2015 reflects the aforementioned revenues offset primarily by approximately $2.8 million relating to the cost basis and closing costs recognized with the land sales transactions. The revenue and income for 2014 were substantially generated from three land sales transaction of approximately $8.8 million on approximately 99.66 acres as well as approximately $3.5 million from our subsurface operations.

GOLF OPERATIONS

The Company’s golf operations incurred a loss of approximately $350,000 during the year ended December 31, 2015, representing a 13.7% improvement over the loss of approximately $405,000 in the same period in 2014. Revenues from golf operations totaled approximately $5.2 million and $5.1 million for the years ended December 31, 2015 and 2014, respectively, an increase in 2015 of 2.3%. The total direct cost of golf operations revenues totaled approximately $5.6 million and $5.5 million for the years ended December 31, 2015 and 2014, respectively, an increase of approximately 1.1%. The slight improvement in the loss from the golf operations was due to a 3.1% increase in membership and, a 7.1% increase in food and beverage revenue, offset by a decrease in golf revenues of 1.6%, which was primarily attributable to a decrease in the average rate per round of golf, as compared to the prior year.

INTEREST INCOME FROM COMMERCIAL LOAN INVESTMENTS

In 2015, the Company originated a $14.5 million first mortgage loan secured by a hotel property in San Juan, Puerto Rico. Two of the loans originated during 2014 were paid off during 2015 for total cash repayments totaling approximately $7.2 million. Interest income from commercial loan investments totaled approximately $2.7 million for the year ended December 31, 2015 and $2.2 million for the year ended December 31, 2014, an increase of approximately $500,000 or 22.8%. The increase in interest income in 2015 reflects our investment in the newly originated $14.5 million loan investment partially offset by the reduced interest from the loans paid off during the year. Interest income during 2014 included approximately $844,000 from the approximately $17.5 million loan secured by a hotel in Atlanta, Georgia which was paid off during the first quarter of 2014 which primarily consisted of approximately $650,000 of the remaining accretion of the total loan discount of approximately $2.05 million.

46


 

Table of Contents 

AGRICULTURE AND OTHER INCOME

For the year ended December 31, 2015, revenues from our agriculture operations and other income, totaled approximately $79,000, compared to approximately $278,000 during the same period in 2014. The decrease in revenues during the year ended December 31, 2015, as compared to the same period in 2014, of approximately $199,000 is attributable to there being no timber contracts in 2015 while timber contracts generated approximately $203,000 of revenue during 2014. For the year ended December 31, 2015, the direct costs of revenues totaled approximately $227,000, compared to approximately $189,000 during the same period in 2014 reflecting an increase of approximately $37,000, which is primarily attributable to property taxes paid in 2015 on the related property offset by commissions paid on timber contracts during 2014. The results from these operations declined in the year ended December 31, 2015, by approximately $236,000 compared to the year ended December 31, 2014.

GENERAL AND ADMINISTRATIVE AND OTHER CORPORATE EXPENSES

Total general and administrative expenses for the year ended December 31, 2015 is presented in the following summary and indicates the changes as compared to the year ended December 31, 2014:

 

 

 

 

 

 

 

 

 

 

G&A Expense

 

Decrease (Increase)

 

 

 

Year Ended

 

Vs. Same Period

 

 

 

12/31/2015

 

in 2014

 

General and Administrative Expenses

    

($000's)

    

($000's)

 

Recurring General and Administrative Expenses

 

$

5,233

 

$

(454)

 

Non-Cash Stock Compensation

 

 

2,186

 

 

(914)

 

Environmental Reserves

 

 

917

 

 

(807)

 

Other Non-Recurring G&A

 

 

200

 

 

656

 

Non-Recurring Payroll (Severance)

 

 

127

 

 

(127)

 

Shareholder Matter Legal and Related Costs

 

 

91

 

 

(91)

 

Total General and Administrative Expenses

 

$

8,754

 

$

(1,737)

 

 

 

 

 

 

 

 

 

General and administrative expenses totaled approximately $8.8 million and approximately $7.0 million for the years ended December 31, 2015 and 2014, respectively. The increase of approximately $1.7 million reflects approximately $577,000 in additional environmental reserve charges, as described below, an increase of approximately $914,000 in stock compensation expense primarily due to additional restricted share and option awards during the second quarter of 2015, an increase of approximately $364,000 in legal related costs primarily related to environmental and shareholder matters, an increase in audit related fees of approximately $158,000, and an increase in payroll related costs of approximately $348,000. The increased costs described above were partially offset by a decrease of approximately $850,000 in costs that were incurred during 2014 related to the termination of the Company’s pension plan, which were primarily non-cash charges pertaining to the actuarial accounting required for the termination.

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. Additionally, related to a separate matter, the Company accrued approximately $187,500 for the potential costs associated with wetlands mitigation and restoration costs related to a federal regulatory agency inquiry relating to approximately 160 acres of the Company’s land.

47


 

Table of Contents 

INTEREST EXPENSE

Interest expense totaled approximately $6.9 million and $2.4 million for the years ended December 31, 2015 and 2014, respectively. The higher interest expense for 2015, reflects our increased net borrowings which increased by approximately $64.5 million, including our $30.0 million mortgage loan issued in September 2014 and the $75.0 million convertible debt issuance during the first quarter of 2015 offset by our pay down of the credit facility of approximately $47.5 million. Also included in interest expense in the consolidated financial statements is the amortization of loan costs incurred in connection with the Company’s long-term debt and the amortization of the discount on the convertible debt.

LIQUIDITY AND CAPITAL RESOURCES

Cash totaled approximately $7.8 million at December 31, 2016, with restricted cash of approximately $9.9 million of which approximately $8.2 million is being held for investments utilizing the tax-deferred like-kind exchange structure, as well as certain escrows related to tenant improvements, reserves for property taxes and insurance required by our secured debt, and for escrow accounts related to certain land transactions.

Our total cash balance at December 31, 2016, reflects cash flow provided by operating activities totaling approximately $14.3 million in 2016 compared to the prior year which totaled approximately $25.2 million, a decrease of approximately $10.9 million. While our net income increased by approximately $7.9 million, the overall decrease in cash provided by operations year-over-year was due to the recognition of the majority of the revenue from land sales transactions closed in the fourth quarter of 2015 on a percentage-of-completion basis which increase totaled approximately $24.7 million. In addition, the decrease reflects approximately $7.2 million in increased gains from the disposition of income properties and the impact of a full year of non-cash revenue related to the accretion of lease intangibles for above and below market leases related to acquisitions in 2015. Our cash flow from operating activities in 2016 were impacted favorably by an increase in deferred income taxes of approximately $7.0 million and increased depreciation and amortization of approximately $3.0 million.  

Our cash flows used in investing activities totaled approximately $23.4 million for the year ended December 31, 2016, reflecting total investments in income properties which totaled approximately $92.5 million and our acquisition of the remaining 50% of real estate venture that owned a beach front parcel in Daytona Beach for approximately $4.8 million, offset by approximately $14.3 million for the payoff of one of our commercial loan investments and $49.2 million in proceeds from the disposition of 19 single-tenant income properties. In addition, our investing activities included proceeds of approximately $6.3 million from the sale of our remaining investment securities holdings, consisting of common stock and debt securities of a publicly traded real estate company.

Our cash flows provided by financing activities totaled approximately $12.8 million for the year ended December 31, 2016, primarily related to our net borrowings of approximately $21.0 million which included the assumption of a $23.1 million fixed-rate mortgage loan on 14 of our income properties in connection with the Portfolio Sale. The cash flow provided from our net borrowings was offset by the use of cash for repurchases of our stock during the year ended December 31, 2016 which totaled approximately $7.4 million.

Long-term debt, at face value, totaled approximately $171.6 million at December 31, 2016, representing a decrease of approximately $2.1 million from the balance of approximately $173.7 million at December 31, 2015. The decrease in the long-term debt was due primarily to the aforementioned assumption of a $23.1 million fixed-rate mortgage loan on fourteen of our income properties in connection with the Portfolio Sale and net pay-downs on our credit facility of approximately $4.0 million, offset by the addition of a $25 million first mortgage loan secured by our single-tenant office property leased to Wells Fargo, N.A. in Raleigh, North Carolina.

Credit Facility. The Company has a revolving credit facility (the “Credit Facility”) with Bank of Montreal (“BMO”) as the administrative agent for the lenders thereunder. The Credit Facility 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. The Credit Facility matures on August 1, 2018 with the ability to extend the term for 1 year.

The Credit Facility has a total borrowing capacity of $75.0 million with the ability to increase that capacity up to $125.0 million during the term. The Credit Facility provides the lenders with a secured 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 135 basis points to the 30-day LIBOR plus 225 basis points based on the total balance outstanding under the Credit Facility as a percentage of the total asset value of

48


 

Table of Contents 

the Company, as defined in the Credit Facility. The Credit Facility also accrues a fee of 20 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, 2016, the current commitment level under the Credit Facility was $75.0 million. The available borrowing capacity under the Credit Facility was approximately $40.7 million, based on the level of borrowing base assets. As of December 31, 2016, the Credit Facility had a $34.3 million balance.

On March 21, 2016, the Company entered into an amendment of the Credit Facility (the “First Amendment”). The First Amendment modified certain terms of the Company’s Credit Facility effective as of September 30, 2015, including, among other things, (i) modifying certain non-cash or non-recurring items in the calculation of Adjusted EBITDA, as defined in the Credit Facility, and eliminating stock repurchases from the calculation of fixed charges, both of which are part of the calculation of the fixed charge coverage ratio financial covenant, (ii) the addition of a measure for the fixed charge coverage ratio that must be met before the Company may repurchase shares of its own stock, and (iii) providing a consent of the lenders regarding the amount of the Company’s stock repurchases since the third quarter of 2015. 

On April 13, 2016, the Company entered into an amendment of the Credit Facility (the “Second Amendment”). The Second Amendment modified section 8.8(n) of the Credit Facility which pertains to permitted stock repurchases by the Company by, among other things, (i) adding the gains from the sale of unimproved land, including the sale of Subsurface Interests or the release of surface entry rights, net of taxes incurred in connection with the sale, to the calculation of Adjusted EBITDA, for the purpose of determining the coverage ratio that must be met before the Company may repurchase shares of its own stock, and (ii) reducing the coverage ratio that must be met before the Company may repurchase shares of its own stock pursuant to section 8.8(n) from 1.75x to 1.50x. As of the date of the Second Amendment, the Company met the required coverage ratio; therefore, subject to black-out periods and other restrictions applicable to share repurchases, the Company will be able to continue to make additional repurchases of its own common stock under the $10 Million Repurchase Program (hereinafter defined).

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 of 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. The Company added the following mortgage loan borrowing during the year ended December 31, 2016:

·

On April 15, 2016, the Company closed on a $25.0 million loan originated with Wells Fargo, N.A., secured by the Company’s interest in the single-tenant office property leased to Wells Fargo, N.A. The mortgage loan matures in April 2021, carries a fixed rate of 3.17% per annum, after giving effect to an interest rate swap originated by the Company, and requires payments of interest only prior to maturity.

Convertible Debt. On March 11, 2015, the Company issued $75.0 million aggregate principal amount of 4.50% Convertible Senior Notes due 2020 (the “Notes”). The Notes bear interest at a rate of 4.50% per year, payable semiannually in arrears on March 15 and September 15 of each year, beginning on September 15, 2015. The Notes will mature on March 15, 2020, unless earlier purchased or converted. The initial conversion rate is 14.5136 shares of common stock for each $1,000 principal amount of Notes, which represents an initial conversion price of approximately $68.90 per share of common stock. On July 20, 2016 the Company’s Board of Directors implemented a quarterly dividend in place of the previous semi-annual dividend. As a result, effective November 7, 2016, the adjusted conversion rate is 14.5253 shares of common stock for each $1,000 principal amount of Convertible Notes, which represents an adjusted conversion price of approximately $68.84 per share of common stock.

49


 

Table of Contents 

The conversion rate is subject to adjustment in certain circumstances. Holders may not surrender their 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 Notes, or specified corporate events. The Company may not redeem the Notes prior to the stated maturity date and no sinking fund is provided for the Notes. The 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 Notes in cash upon conversion with any excess conversion value to be settled in shares of our common stock. In accordance with GAAP, the Notes are accounted for as a liability with a separate equity component recorded for the conversion option. A liability was recorded for the 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 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 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 Notes. As of December 31, 2016 the unamortized debt discount of our Notes was approximately $4.1 million.

Net proceeds from issuance of the Notes was approximately $72.4 million (net of the cash discount paid of approximately $2.6 million) of which approximately $47.5 million was used to repay the outstanding balance of our Credit Facility as of March 11, 2015. We utilized the remaining amount for investments in income-producing properties or investments in commercial loans secured by commercial real estate.  

Acquisitions and Investments. As noted previously, the Company invested approximately $86.7 million to acquire ten income properties during the year ended December 31, 2016. These acquisitions included the following:

·

A multi-tenant property located in Dallas, Texas for approximately $2.5 million in February 2016;

·

A ground lease underlying a single-tenant property located in Monterey, California for approximately $8.4 million in August 2016;

·

A portfolio of four single-tenant restaurant properties, two located in Austin, Texas, one property in Charlottesville, Virginia, and one property in Huntersville, North Carolina for a total of approximately $14.9 million in September 2016;

·

A ground lease underlying a single-tenant property located in Dallas, Texas for approximately $14.9 million in September 2016;

·

A single-tenant property located in Raleigh, North Carolina for approximately $9.2 million in September 2016;

·

A multi-tenant office property located in Santa Clara, California for approximately $30.0 million in October 2016; and

·

A multi-tenant retail property located in Reno, Nevada for approximately $6.9 million in November 2016.

In addition, our investments included an investment of approximately $4.8 million to acquire the remaining 50% interest in a venture that owns approximately six acres of beachfront property in Daytona Beach, Florida. 

We are targeting investments between approximately $50.0 million to $70.0 million in income-producing properties during 2017. We currently are not planning to make investments in commercial loans secured by commercial real estate in 2017. We expect to fund our acquisitions utilizing available capacity under our credit facility, cash from operations, proceeds from land sales transactions, possibly the dispositions of income properties, and potentially the sale of all or a portion of our Subsurface Interests, each of which we expect will qualify under the like-kind exchange deferred-tax structure, and additional financing sources.

50


 

Table of Contents 

Dispositions. During the year ended December 31, 2016, the Company received approximately $49.2 million in cash proceeds through the sale of nineteen income properties. The aggregate sales price of approximately $74.3 million which includes the assumption of a $23.1 million first mortgage loan that was secured by the fourteen asset portfolio we sold in September 2016. Cash received is net of aggregate closing costs of approximately $1.9 million.

Capital Expenditures. In connection with the acquisition of the Lowes on April 22, 2014, 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. As of December 31, 2016, $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 is equal to the amount of the final reimbursement request the Company received from Lowe’s.

On April 5, 2016, the Company entered into a 15-year lease with 24 Hour Fitness for the anchor space at The Grove property 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. On July 6, 2016, the Company funded approximately $4.0 million into an escrow account for customary tenant improvements for the build out of the space to be occupied by 24 Hour Fitness. 24 Hour Fitness began drawing funds from escrow in September of 2016, and continued doing so in accordance with the lease as construction progressed. As of December 31, 2016, approximately $3.6 million of construction has been funded from the escrow account, leaving a remaining cash commitment of approximately $375,000. The balance was funded during January of 2017, 24 Hour Fitness completed construction, and the grand opening took place on February 4, 2017.

In conjunction with the Company’s sale of approximately 98.7 acres within the Town Center, the Company is obligated to complete certain infrastructure improvements, including, but not limited to, the addition or expansion of roads and underlying utilities, and storm water retention (the “Infrastructure Work”). The Company entered into a construction agreement for approximately $9.1 million, including change orders through December 31, 2016, for the substantial portion of the Infrastructure Work. This work has been completed as of December 31, 2016, therefore, no remaining commitment exists.

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 acres of Company land can be paid over five years 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, 2016 was approximately $287,000, including accrued interest. Accordingly, as of December 31, 2016, the remaining maximum commitment is approximately $690,000.

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 as of December 31, 2016. The Company’s maximum commitment related to the construction work benefitting the outparcels adjacent to Sam’s is $125,000, to be paid from escrow upon completion.

In conjunction with the Company’s sale of approximately 15.0 acres of land to an affiliate of Integra Land Company (“Integra”) in December 2015, the Company agreed to reimburse Integra approximately $276,000 for a portion of the costs for road access and related utility improvements that will benefit the land parcel sold to Integra as well as the surrounding acreage still owned by the Company. The Company also agreed to reimburse Integra approximately $94,000 for site relocation costs. Accordingly, in December 2015, the Company deposited a combined $370,000 of cash in escrow related to these reimbursements which are classified as restricted cash in the consolidated balance sheets. During the year ended December 31, 2016, approximately $350,000 was disbursed from the escrow account. Accordingly, as of December 31, 2016, the Company’s maximum remaining commitment related to these reimbursements is approximately $20,000 to be paid from escrow as costs are incurred.

In conjunction with the Company’s January 2017 Golf Course Land Purchase, the Company agreed to renovate the greens on the Jones course within one year of the agreement. The Company expects to incur the cost of this renovation, which is estimated between approximately $200,000 and $300,000, prior to the fourth quarter of 2017.

51


 

Table of Contents 

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. We believe the issues raised by, and the land which was the subject of, this inquiry are similar to or the same as those which were addressed and resolved by the settlement agreement executed in December 2012 between the Company and the St. Johns River Water Management District (the “District”) and the permit which the District subsequently issued to the Company. 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 year ended December 31, 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 148.35 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 for 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 funded approximately $935,000 of the total $2.0 million of estimated costs during the year ended December 31, 2016. The Company believes there is at least a reasonable possibility that the estimated remaining liability of approximately $1.1 million 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. Additionally, resolution of the regulatory matter required the Company to apply for an additional permit pertaining to an additional approximately 54.7 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. The Company anticipates that resolution of this matter will allow 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. The number of mitigation credits that may be required is not currently estimable and as the utilization or purchase of such credits would be incorporated into the basis of the land under contract, no amounts related to mitigation credits have been accrued as of December 31, 2016. 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 and, accordingly, no amounts related to such potential future costs have been accrued as of December 31, 2016.

As of December 31, 2016, we have no other contractual requirements to make capital expenditures.

During 2015 and 2016, the Company received communications from Wintergreen Advisers, LLC, an institutional investment advisory firm (“Wintergreen”) that manages the Wintergreen Fund, a public mutual fund, some of which have been filed publicly. In investigating the allegations contained in certain communications from Wintergreen and in pursuing the strategic alternatives process advocated by Wintergreen, the Company has incurred costs of approximately $1.2 million and approximately $229,000, respectively, to date, through December 31, 2016, including investigative work for legal representation, accounting services, additional director and committee meeting fees, or other third party costs. To date, none of the allegations have been found to have any basis or merit; however, such costs could continue to be incurred and, while not reasonably estimable, may represent significant costs for the Company which would have an adverse impact on the Company’s results of operations and cash flows.

We believe we will have sufficient liquidity to fund our operations, capital requirements, and debt service requirements over the next twelve months and into the foreseeable future, with cash on hand, cash flow from our operations and approximately $40.7 million of available capacity on the existing $75.0 million Credit Facility, based on our current borrowing base of income properties, as of December 31, 2016.

52


 

Table of Contents 

During the fourth quarter of 2008, our Board of Directors authorized a program to repurchase shares of our common stock having an aggregate value of up to $8,000,000. As of December 31, 2015, 164,533 shares had been repurchased at a total cost of approximately $8.0 million, with approximately $6.5 million of the repurchases occurring during 2015, thereby completing the $8 million repurchase program. In October 2015, the Company’s Board of Directors authorized the $10 Million Repurchase Program. The Company amended its credit facility to allow for the $10 Million Repurchase Program. As of December 31, 2016, 151,453 shares had been repurchased under the $10 Million Repurchase Program at a total cost of approximately $7.4 million, with all of the repurchases occurring during 2016.

Our Board of Directors and management consistently review the allocation of capital with the goal of providing the best long-term return for our shareholders. These reviews consider various alternatives, including increasing or decreasing regular dividends, repurchasing stock, and retaining funds for reinvestment. Annually, the Board reviews our business plan and corporate strategies, and makes adjustments as circumstances warrant. Management’s focus is to continue our strategy to diversify our portfolio by redeploying proceeds from like-kind exchange transactions and utilizing our Credit Facility to increase our portfolio of income-producing properties, providing stabilized cash flows with good risk-adjusted returns primarily in larger metropolitan areas.

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

We have various contractual obligations, which are recorded as liabilities in our consolidated financial statements. Other items, such as certain development obligations, are not recognized as liabilities in our consolidated financial statements, but are required to be disclosed.

The following table summarizes our significant contractual obligations and commercial commitments on an undiscounted basis at December 31, 2016, and the future periods in which such obligations are expected to be settled in cash. In addition, the table reflects the timing of principal and interest payments on outstanding borrowings.

PAYMENT DUE BY PERIOD

 

 

 

 

 

 

 

 

 

 

 

 

Contractual Obligations

    

Total

    

Less

Than 1

Year

    

1-3

Years

    

3-5

Years

    

More

Than 5

Years

 

 

 

$

 

$

 

$

 

$

 

$

 

Long-Term Debt Obligations

 

171,600,000

 

 —

 

41,600,000

 

100,000,000

 

30,000,000

 

Operating Leases Obligations

 

2,341,758

 

580,483

 

883,130

 

878,145

 

 —

 

Construction and Other Commitments

 

2,581,464

 

1,754,477

 

759,904

 

67,083

 

 —

 

Total

 

176,523,222

 

2,334,960

 

43,243,034

 

100,945,228

 

30,000,000

 

CRITICAL ACCOUNTING POLICIES

The consolidated condensed financial statements included in this Annual Report are prepared in conformity with U.S. generally accepted accounting principles (“GAAP”). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses. The development and selection of these critical accounting policies have been determined by management and the related disclosures have been reviewed with the Audit Committee of the Board of Directors of the Company. Actual results could differ from those estimates.

Our significant accounting policies are more fully described in Note 1 “Summary of Significant Accounting Policies” to the consolidated financial statements included in Item 8, “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K; however, the most critical accounting policies, which involve the use of estimates and assumptions as to future uncertainties and, therefore, may result in actual amounts that differ from estimates, are as follows:

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.

53


 

Table of Contents 

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.

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 Financial Accounting Standards Board (“FASB”) issued 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, acquisition costs have been capitalized.

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.

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.

54


 

Table of Contents 

Sales of Real Estate. Gains and losses on sales of real estate are accounted for as required by the Topic of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 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.

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.

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 may be issued. The 2001 Plan in place 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 equals the average of the high and low stock market price on the date of grant. The options generally vest over five years and expire after ten years. In connection with the grant of non-qualified options, a stock appreciation right for each share covered by the option may also be granted. The stock appreciation right will entitle 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 share at the time of exercise. The expenses associated with stock options and stock appreciation rights are recognized over their requisite service period.

Both the Company’s stock options and stock appreciation rights awarded under the 2001 Plan are liability classified awards and are required to be remeasured to fair value at each balance sheet date until the award is settled, as required by provisions of FASB ASC Topic, Share-Based Payments. See Note 18, “Stock-Based Compensation.”

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 to the 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 will terminate on the tenth anniversary of the date that it was adopted by the Board, and no awards will be granted under the plan after that date.

All non-qualified stock option awards and the restricted 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.

55


 

Table of Contents 

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 19, “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.

New Accounting Pronouncements. Refer to Note 1, “Summary of Significant Accounting Policies” to the consolidated financial statements included in Item 8, “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.

ITEM 7A.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The principal market risk (i.e., the risk of loss arising from adverse changes in market rates and prices) to which we are exposed is interest rate risk, relating to our debt. We may utilize overnight sweep accounts and short-term investments as a means to minimize the interest rate risk. We do not believe that interest rate risk related to our cash equivalents and short-term investments, if any, is material due to the nature of the investments.

We are primarily exposed to interest rate risk relating to our own debt in connection with our credit facility, as this facility carries a variable rate of interest. The outstanding balance on the Credit Facility totaled approximately $34.3 million at December 31, 2016. Our borrowings on our $75.0 million revolving Credit Facility bear a variable rate of interest based on LIBOR plus a rate of between 135 basis points up to 225 basis points based on our level of borrowing as a percentage of our total asset value. Management’s objective is to limit the impact of interest rate changes on earnings and cash flows and to manage our overall borrowing costs. A hypothetical change in the interest rate of 100 basis points (i.e. 1%) would affect our financial position, results of operations, and cash flows by approximately $343,000 in additional interest expense as it relates to the outstanding balance on our Credit Facility.

ITEM 8.              FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Company’s Consolidated Financial Statements appear beginning on page F-1 of this report. See Item 15 of this report.

ITEM 9.              CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

There have been no disagreements with our accountants on accounting and financial disclosures.

ITEM 9A.           CONTROLS AND PROCEDURES

DISCLOSURE CONTROLS AND PROCEDURES

As of the end of the period covered by this report, an evaluation, as required by rules 13(a)-15 and 15(d)-15 of the Securities Exchange Act of 1934 (the “Exchange Act”) was carried out under the supervision and with the participation of the Company’s management, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) of the

56


 

Table of Contents 

Exchange Act). Based on that evaluation, the CEO and CFO have concluded that the design and operation of the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in Securities and Exchange Commission rules and forms, and to provide reasonable assurance that information required to be disclosed by the Company in such reports is accumulated and communicated to the Company’s management, including its CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

The management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act.

In May 2013, the Internal Control – Integrated Framework (the “2013 Framework”) was released by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). The 2013 Framework updates and formalizes the principles embedded in the original Internal Control-Integrated Framework issued in 1992 (the “1992 Framework”), incorporates business and operating environment changes over the past two decades, and improves the original 1992 Framework’s ease of use and application.

The Company’s management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2016. In conducting this assessment, it used the criteria set forth by COSO in the 2013 Framework. Based on management’s assessment and those criteria, management believes that the Company has maintained effective internal control over financial reporting as of December 31, 2016. The report of the independent registered public accounting firm that audited the financial statements included in this Annual Report on Form 10-K is incorporated herein as Item 15.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) of the Exchange Act) during the fourth fiscal quarter covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

ITEM 9B.            OTHER INFORMATION

Stock Compensation Matter. 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

57


 

Table of Contents 

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 MKT (i) that the Excess 2015 Awards may have violated Rule 711 of the NYSE MKT 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 MKT 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. A portion of the surrendered awards has been replaced with new awards under the 2010 Plan in 2016. 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 13,200 shares, and will vest with respect to 13,200 shares and 13,600 shares on January 28, 2017 and January 28, 2018, respectively. 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 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 clarify the Company’s intention that the restricted shares granted thereunder, if they are subject to performance-based vesting conditions, will fully vest upon the executive’s termination of employment without cause or his resignation for good reason (as such terms are defined in his employment agreement), in each case, at any time during the 24-month period following a change in control. There was no impact to the valuation established at the original date of grant pertaining to this modification of the restricted share award agreements of Messrs. Albright, Patten, and Smith.

2017 Executive Annual Cash Incentive Plan. On February 22, 2017, in response to feedback from our shareholders about the Company’s executive compensation programs, and as part of a comprehensive review and revision of such programs, our Board of Directors approved the 2017 Executive Annual Cash Incentive Plan. The 2017 Executive Annual Cash Incentive Plan will utilize preset metrics and measurable, objective goals for at least 80% of the target annual cash incentive for each of our named executive officers. The remaining 20% or less will be based on individual performance of the named executive officer. The foregoing description of the 2017 Executive Annual Cash Incentive Plan is not complete and is qualified in its entirety be reference to the 2017 Executive Annual Cash Incentive Plan, a copy of which is filed with this Annual Report on Form 10-K as Exhibit 10.28. A full description of the 2017 Executive Annual Cash Incentive Plan, along with other changes to the Company’s compensation programs approved by the Board of Directors in response to shareholder feedback, will be included in the Company’s definitive proxy statement to be filed in connection with our 2017 Executive Annual Meeting of Shareholders.

58


 

Table of Contents 

PART III

ITEM 10.            DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE

The information required to be set forth herein, except for the information included under the heading “Executive Officers of the Registrant” below, is included in the Company’s definitive proxy statement for its 2017 annual shareholders’ meeting to be filed with the SEC within 120 days after the end of the registrant’s fiscal year ended December 31, 2016 (the “Proxy Statement”), which sections are incorporated herein by reference.

EXECUTIVE OFFICERS OF THE REGISTRANT

The executive officers of the Company, their ages at December 31, 2016, their business experience during the past five years, and the year first elected as an executive officer of the Company are as follows:

John P. Albright, 51, president and chief executive officer of the Company since August 1, 2011. Prior to joining the Company, Mr. Albright was the Co-Head and Managing Director of Archon Capital, a Goldman Sachs Company located in Irving, Texas. Prior to that, he was the Executive Director, Merchant Banking-Investment Management for Morgan Stanley. Prior to Morgan Stanley, Mr. Albright was Managing Director and Officer of Crescent Real Estate Equities, a publically traded REIT, based in Fort Worth, Texas. His experience involves various aspects of investment, lending, and development of commercial properties, as well as real estate investment banking.

Mark E. Patten, 53, senior vice president and chief financial officer of the Company since April 16, 2012. Prior to joining the Company, Mr. Patten served as the executive vice president and chief financial officer of SolarBlue LLC, a developer of alternative energy solutions located in Orlando, Florida. Prior to that, he was executive vice president and chief financial officer of Legacy Healthcare Properties Trust Inc. in 2010 and held the same positions with Simply Self Storage from August 2007 to May 2010. Prior to those positions, he served as senior vice president and chief accounting officer of CNL Hotels & Resorts, Inc., a public non-traded lodging REIT, from January 2004 until the sale of the company in April 2007. Mr. Patten began his career at KPMG where he spent twelve years and was named a partner in 1997.

Daniel E. Smith, 51, senior vice president, general counsel and corporate secretary of the Company since October 22, 2014. Mr. Smith most recently served as Vice President-Hospitality and Vice President and Associate General Counsel at Goldman Sachs & Co.  Prior to that, he spent ten years at Crescent Real Estate Equities, Ltd. where he held several positions, most recently Senior Vice President and General Counsel.  

Each of our executive officers are elected annually as provided in the Company’s Bylaws.

ITEM 11.            EXECUTIVE COMPENSATION

The information required to be set forth herein is included in the Proxy Statement, which sections are incorporated herein by reference.

ITEM 12.            SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

The other information required to be set forth herein is included in the Proxy Statement, which sections are incorporated herein by reference.

ITEM 13.            CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

The information required to be set forth herein is included in the Proxy Statement, which sections are incorporated herein by reference.

ITEM 14.            PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information required to be set forth herein is included in the Proxy Statement, which section is incorporated herein by reference.

59


 

Table of Contents 

PART IV

ITEM 15.            EXHIBITS, FINANCIAL STATEMENT SCHEDULES

1. FINANCIAL STATEMENTS

The following financial statements are filed as part of this report:

 

Page No.

 

 

Reports of Independent Registered Public Accounting Firm 

F-2

Consolidated Balance Sheets as of December 31, 2016 and 2015 

F-4

Consolidated Statements of Operations for the three years ended December 31, 2016, 2015, and 2014 

F-5

Consolidated Statements of Comprehensive Income for the three years ended December 31, 2016, 2015, and 2014

F-6

Consolidated Statements of Shareholders’ Equity for the three years ended December 31, 2016, 2015, and 2014 

F-7

Consolidated Statements of Cash Flows for the three years ended December 31, 2016, 2015, and 2014 

F-8

Notes to Consolidated Financial Statements for the three years ended December 31, 2016, 2015, and 2014 

F-10

 

2. FINANCIAL STATEMENT SCHEDULES

Included in Part IV on Form 10-K:

Schedule III—Real Estate and Accumulated Depreciation

Schedule IV – Mortgage Loans on Real Estate

Other schedules are omitted because of the absence of conditions under which they are required, materiality, or because the required information is given in the financial statements or notes thereof.

3. EXHIBITS

See Exhibit Index on page 63 of this Annual Report on Form 10-K.

 

ITEM 16.              FORM 10-K SUMMARY

Not applicable

 

60


 

Table of Contents 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

CONSOLIDATED-TOMOKA LAND CO. (Registrant)

 

 

 

February 24, 2017

By:

/S/    JOHN P. ALBRIGHT        

 

 

John P. Albright

 

 

President and Chief Executive Officer

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

February 24, 2017

President and Chief Executive Officer (Principal Executive Officer), and Director

/S/ JOHN P. ALBRIGHT

 

 

February 24, 2017

Senior Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)

/S/ MARK E. PATTEN

 

 

February 24, 2017

Chairman of the Board, Director

/S/ JEFFRY B. FUQUA

February 24, 2017

Director

/S/ JOHN J. ALLEN

February 24, 2017

Director

/S/ LAURA M. FRANKLIN

February 24, 2017

Director

/S/ WILLIAM L. OLIVARI

February 24, 2017

Director

/S/ HOWARD C. SERKIN

February 24, 2017

Director

/S/ A. CHESTER SKINNER, III

February 24, 2017

Director

/S/ THOMAS P. WARLOW, III

 

 

 

61


 

Table of Contents 

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

EXHIBITS

TO

FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED December 31, 2016

COMMISSION FILE NO. 001-11350

CONSOLIDATED-TOMOKA LAND CO.

(Exact name of registrant as specified in the charter)

 

62


 

Table of Contents 

EXHIBIT INDEX

 

 

 

(3.1)

    

Amended and Restated Articles of Incorporation of Consolidated-Tomoka Land Co., dated October 26, 2011, filed as Exhibit 3.1 to the registrant’s current report on Form 8-K filed October 28, 2011, and incorporated herein by reference.

 

 

 

(3.2)

 

Amended and Restated Bylaws of Consolidated-Tomoka Land Co., dated April 26, 2016, filed as Exhibit 3.2 to the registrant’s quarterly report on Form 10-Q filed May 3, 2016, and incorporated herein by reference.

 

 

 

(4.1)

 

Indenture related to the 4.50% Convertible Senior Notes due 2020, dated as of March 11, 2015, among Consolidated-Tomoka Land Co. and U.S. Bank National Association as trustee, filed as Exhibit 4.1 with the registrant’s current report on Form 8-K on March 12, 2015, and incorporated herein by reference.

 

 

 

(4.2)

 

Form of 4.50% Convertible Senior Notes due 2020, included with Exhibit 4.1 with the registrant’s current report on Form 8-K on March 12, 2015, and incorporated herein by reference.

 

 

 

10

 

Material Contracts:

 

 

 

(10.1)

 

The Consolidated-Tomoka Land Co. 2001 Stock Option Plan, effective April 25, 2001, filed with the registrant’s Registration Statement on Form S-8 filed on June 20, 2001, and incorporated herein by reference (File No. 333-63400).

 

 

 

(10.2)

 

Lease Agreement dated August 28, 1997, between the City of Daytona Beach and Indigo International Inc., a wholly owned subsidiary of Consolidated-Tomoka Land Co., filed with the registrant’s Annual Report on Form 10-K for the year ended December 31, 1997, and incorporated herein by reference.

 

 

 

(10.3)

 

Lease Amendment dated July 25, 2012, between the City of Daytona Beach and Indigo International LLC, a wholly owned subsidiary of Consolidated-Tomoka Land Co., filed as Exhibit 10.1 to this registrant’s current report on Form 8-K filed July 26, 2012, and incorporated by reference.

 

 

 

(10.4)

 

Development Agreement dated August 18, 1997, between the City of Daytona Beach and Indigo International Inc., a wholly owned subsidiary of Consolidated-Tomoka Land Co., filed with the registrant’s Annual Report on Form 10-K for the year ended December 31, 1997, and incorporated herein by reference.

 

 

 

*(10.5)

 

Form of Stock Option and SAR Agreement under the Consolidated-Tomoka Land Co. 2001 Stock Option Plan filed with the registrant’s Annual Report on Form 10-K for the year ended December 31, 2007, and incorporated herein by reference.

 

 

 

*(10.6)

 

Consolidated-Tomoka Land Co. Amended and Restated 2010 Equity Incentive Plan, filed as Appendix A to the registrant’s Proxy Statement for the 2013 Annual Meeting of Shareholders, filed March 22, 2013, and incorporated herein by reference.

 

 

 

*(10.7)

 

Form of Restricted Share Award Agreement under the Consolidated-Tomoka Land Co. 2010 Equity Incentive Plan, filed with the registrant’s Annual Report on Form 10-K for the year ended December 31, 2010, and incorporated herein by reference.

 

 

 

*(10.8)

 

Consolidated-Tomoka Land Co. Annual Cash Bonus Plan, amended and adopted July 22, 2015, filed as Exhibit 10.1 to the registrant’s current report on Form 8-K on July 28, 2015, and incorporated herein by reference.

 

 

 

*(10.9)

 

Employment Agreement between Consolidated-Tomoka Land Co. and John P. Albright entered into June 30, 2011, filed as Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed July 6, 2011, and incorporated herein by reference.

 

 

 

*(10.10)

 

Nonqualified Stock Option Award Agreement between Consolidated-Tomoka Land Co. and John P. Albright, dated August 1, 2011, filed as Exhibit 10.2 to the registrant’s Current report on Form 8-K filed July 6, 2011, and incorporated herein by reference.

 

 

 

*(10.11)

 

Restricted Share Award Agreement between Consolidated-Tomoka Land Co. and John P. Albright, dated August 1, 2011, filed as Exhibit 10.3 to the registrant’s current report Form 8-K filed July 6, 2011, and incorporated herein by reference.

 

 

 

*(10.12)

 

Employment Agreement between Consolidated-Tomoka Land Co. and Mark E. Patten entered into April 16, 2012, filed at Exhibit 10.1 to the registrant’s current report on Form 8-K filed April 16, 2012, and incorporated herein by reference.

 

 

 

*(10.13)

 

Nonqualified Stock Option Award Agreement between Consolidated-Tomoka Land Co. and Mark E. Patten, dated April 16, 2012, filed as Exhibit 10.2 to the registrant’s current report on Form 8-K filed April 16, 2012, and incorporated by reference.

 

 

 

63


 

Table of Contents 

*(10.14)

 

Restricted Share Award Agreement between Consolidated-Tomoka Land Co. and Mark E. Patten, dated April 16, 2012, filed as Exhibit 10.3 to registrant’s current report Form 8-K filed April 16, 2012, and incorporated herein by reference.

 

 

 

*(10.15)

 

Separation Agreement between Bruce W. Teeters and Consolidated-Tomoka Land Co., dated April 19, 2012, filed as Exhibit 10.1 to the registrant’s current report Form 8-K filed April 19, 2012, and incorporated herein by reference.

 

 

 

(10.16)

 

Credit Agreement between Consolidated-Tomoka Land Co. and Bank of Montreal dated February 27, 2012, filed as Exhibit 10.1 to the registrant’s current report Form 8K filed March 1, 2012, and incorporated by reference.

 

 

 

(10.17)

 

Loan Agreement between Bluebird Metrowest Orlando LLC and UBS Real Estate Securities, Inc. dated February 22, 2013, filed with the registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, and incorporated herein by reference.

 

 

 

(10.18)

 

Loan Agreement between Consolidated-Tomoka Land Co. and affiliates of Consolidated-Tomoka Land Co. set forth therein, as borrowers, and Bank of America, N.A. dated March 8, 2013, filed with the registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, and incorporated herein by reference.

 

 

 

(10.19)

 

Amendment to the Credit Agreement between Consolidated-Tomoka Land Co. and Bank of Montreal dated March 29, 2013, filed with the registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, and incorporated herein by reference.

 

 

 

(10.20)

 

Amendment to the Credit Agreement between Consolidated-Tomoka Land Co. and Bank of Montreal dated August 1, 2014, filed with the registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2014, and incorporated herein by reference.

 

 

 

(10.21)

 

Loan Agreement between the Company and the affiliates of the Company set forth therein, as borrowers, and Wells Fargo Bank, National Association dated September 30, 2014, filed with the registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2014, and incorporated herein by reference.

 

 

 

*(10.22)

 

Employment Agreement between Consolidated-Tomoka Land Co. and Daniel E. Smith entered into October 22, 2014, filed with the registrant’s Annual Report on Form 10-K for the year ended December 31, 2014, and incorporated herein by reference.

 

 

 

(10.23)

 

Amended and Restated Credit Agreement by and among Consolidated-Tomoka Land Co., as Borrower, the subsidiaries of Consolidated-Tomoka Land Co. party thereto, as Guarantors, the financial institutions party thereto, as Lenders, Bank of Montreal, as Administrative Agent, Swing Line Lender and L/C Issuer, Wells Fargo Bank, National Association as Syndication Agent, and Branch Banking and Trust Company, as Documentation Agent, dated April 20, 2015, filed as Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed May 15, 2015, and incorporated herein by reference.

 

 

 

(10.24)

 

Consent and First Amendment to Amended and Restated Credit Agreement by and among Consolidated-Tomoka Land Co., as Borrower, the subsidiaries of Consolidated-Tomoka Land Co. party thereto, as Guarantors, the financial institutions party thereto, as Lenders, Bank of Montreal, as Administrative Agent, Wells Fargo Bank, National Association as Syndication Agent, and Branch Banking and Trust Company, as Documentation Agent, dated March 21, 2016, filed as Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed March 28, 2016, and incorporated herein by reference.

 

 

 

(10.25)

 

Purchase and Sale Agreement by and between Consolidated-Tomoka Land Co. and SBMC Mesmer, L.P. for the sale of a portfolio of 14 single-tenant income properties, dated March 28, 2016, filed with the registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2016, and incorporated herein by reference.

 

 

 

(10.26)

 

Purchase and Sale Agreement by and between Consolidated-Tomoka Land Co., and Land Venture Partners, LLC for the sale of the Company’s subsurface interests, dated April 13, 2016, filed as Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed April 18, 2016 and incorporated herein by reference.

 

 

 

(10.27)

 

Second Amendment to the Amended and Restated Credit Agreement with Bank of Montreal and the other lenders thereunder, with Bank of Montreal acting as Administrative Agent, dated April 13, 2016, field as Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed April 19, 2016, and incorporated herein by reference.

 

 

 

(10.28)

 

Consolidated-Tomoka Land Co. 2017 Executive Annual Cash Incentive Plan, dated February 22, 2017, filed as Exhibit 10.28 to this Annual Report on Form 10-K for the year ended December 31, 2016.

 

 

 

(21)

 

Subsidiaries of the Registrant.

 

 

 

(23.1)

 

Consent of Independent Registered Public Accounting Firm.

 

 

 

(31.1)

 

Certification furnished pursuant to Section 302 of Sarbanes-Oxley Act of 2002.

64


 

Table of Contents 

 

 

 

(31.2)

 

Certification furnished pursuant to Section 302 of Sarbanes-Oxley Act of 2002.

 

 

 

(32.1)

 

Certification pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

(32.2)

 

Certification pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 


 

 

 

   101.INS

    

XBRL Instance Document

 

 

 

   101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

   101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

   101.DEF

 

XBRL Taxonomy Definition Linkbase Document

 

 

 

   101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

   101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document


*- Management Contract or Compensatory Plan or Arrangement

 

 

65


 

Table of Contents 

CONSOLIDATED-TOMOKA LAND CO.

INDEX TO FINANCIAL STATEMENTS

 

 

 

 

Reports of Independent Registered Public Accounting Firm 

F-2

Consolidated Balance Sheets as of December 31, 2016 and 2015

F-4

Consolidated Statements of Operations for the three years ended December 31, 2016, 2015, and 2014 

F-5

Consolidated Statements of Comprehensive Income for the three years ended December 31, 2016, 2015, and 2014 

F-6

Consolidated Statements of Shareholders’ Equity for the three years ended December 31, 2016, 2015, and 2014 

F-7

Consolidated Statements of Cash Flows for the three years ended December 31, 2016, 2015, and 2014 

F-8

Notes to Consolidated Financial Statements for the three years ended December 31, 2016, 2015, and 2014 

F-10

 

F-1


 

Table of Contents 

Report of Independent Registered Public Accounting Firm

Board of Directors and Shareholders

Consolidated-Tomoka Land Co.:

We have audited the accompanying consolidated balance sheets of Consolidated-Tomoka Land Co. (a Florida corporation) and subsidiaries (the “Company”) as of December 31, 2016 and 2015, and the related consolidated statements of operations, comprehensive income, shareholders’ equity, and cash flows for each of the three years in the period ended December 31, 2016. Our audits of the basic consolidated financial statements included the financial statement schedules listed in the index appearing under Item 15(a)(2).  These financial statements and financial statement schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and financial statement schedules based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Consolidated-Tomoka Land Co. and subsidiaries as of December 31, 2016 and 2015, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2016 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the related financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company’s internal control over financial reporting as of December 31, 2016, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 24, 2017 expressed an unqualified opinion.

 

 

 

/s/ Grant Thornton LLP

    

 

 

 

 

Jacksonville, Florida

 

 

February 24, 2017

 

 

 

F-2


 

Table of Contents 

Report of Independent Registered Public Accounting Firm

Board of Directors and Shareholders

Consolidated-Tomoka Land Co.:

We have audited the internal control over financial reporting of Consolidated-Tomoka Land Co. (a Florida corporation) and subsidiaries (the “Company”) as of December 31, 2016, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2016, based on criteria established in the 2013 Internal Control—Integrated Framework issued by COSO.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements of the Company as of and for the year ended December 31, 2016, and our report dated February 24, 2017 expressed an unqualified opinion on those financial statements.

 

 

 

/s/ Grant Thornton LLP

    

 

 

 

 

Jacksonville, Florida

 

 

February 24, 2017

 

 

 

 

F-3


 

Table of Contents 

CONSOLIDATED-TOMOKA LAND CO.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

December 31,

2016

    

December 31,

2015

 

ASSETS

 

 

 

 

 

 

 

Property, Plant, and Equipment:

 

 

 

 

 

 

 

Income Properties, Land, Buildings, and Improvements

 

$

274,334,139

 

$

268,970,875

 

Golf Buildings, Improvements, and Equipment

 

 

3,528,194

 

 

3,432,681

 

Other Furnishings and Equipment

 

 

1,032,911

 

 

1,044,139

 

Construction in Progress

 

 

5,267,676

 

 

50,610

 

Total Property, Plant, and Equipment

 

 

284,162,920

 

 

273,498,305

 

Less, Accumulated Depreciation and Amortization

 

 

(16,552,077)

 

 

(16,242,277)

 

Property, Plant, and Equipment—Net

 

 

267,610,843

 

 

257,256,028

 

Land and Development Costs ($-0- and $11,329,574 Related to Consolidated VIE as of December 31, 2016 and December 31, 2015, respectively)

 

 

51,955,278

 

 

53,406,020

 

Intangible Lease Assets—Net

 

 

34,725,822

 

 

20,087,151

 

Impact Fee and Mitigation Credits

 

 

2,322,906

 

 

4,554,227

 

Commercial Loan Investments

 

 

23,960,467

 

 

38,331,956

 

Cash and Cash Equivalents

 

 

7,779,562

 

 

4,060,677

 

Restricted Cash

 

 

9,855,469

 

 

14,060,523

 

Investment Securities

 

 

 —

 

 

5,703,767

 

Refundable Income Taxes

 

 

943,991

 

 

858,471

 

Other Assets

 

 

9,469,088

 

 

6,034,824

 

Total Assets

 

$

408,623,426

 

$

404,353,644

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Accounts Payable

 

$

1,518,105

 

$

1,934,417

 

Accrued and Other Liabilities

 

 

8,667,897

 

 

8,867,919

 

Deferred Revenue

 

 

1,991,666

 

 

14,724,610

 

Intangible Lease Liabilities - Net

 

 

30,518,051

 

 

31,979,559

 

Accrued Stock-Based Compensation

 

 

42,092

 

 

135,554

 

Deferred Income Taxes—Net

 

 

51,364,572

 

 

39,526,406

 

Long-Term Debt

 

 

166,245,201

 

 

166,796,853

 

Total Liabilities

 

 

260,347,584

 

 

263,965,318

 

Commitments and Contingencies - See Note 20

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

 

 

Consolidated-Tomoka Land Co. Shareholders' Equity:

 

 

 

 

 

 

 

Common Stock – 25,000,000 shares authorized; $1 par value, 6,021,564 shares issued and 5,710,238 shares outstanding at December 31, 2016; 6,068,310 shares issued and 5,908,437 shares outstanding at December 31, 2015

 

 

5,914,560

 

 

5,901,510

 

Treasury Stock – 311,326 shares at December 31, 2016; 159,873 shares at December 31, 2015

 

 

(15,298,306)

 

 

(7,866,410)

 

Additional Paid-In Capital

 

 

20,511,388

 

 

16,991,257

 

Retained Earnings

 

 

136,892,311

 

 

120,444,002

 

Accumulated Other Comprehensive Income (Loss)

 

 

255,889

 

 

(688,971)

 

Total Consolidated-Tomoka Land Co. Shareholders' Equity

 

 

148,275,842

 

 

134,781,388

 

Noncontrolling Interest in Consolidated VIE

 

 

 —

 

 

5,606,938

 

Total Shareholders’ Equity

 

 

148,275,842

 

 

140,388,326

 

Total Liabilities and Shareholders’ Equity

 

$

408,623,426

 

$

404,353,644

 

The accompanying notes are an integral part of these consolidated financial statements.

F-4


 

Table of Contents 

CONSOLIDATED TOMOKA LAND CO.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31,

 

December 31,

 

December 31,

 

 

    

2016

    

2015

    

2014

 

Revenues

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

25,092,484

 

$

19,041,111

 

$

14,969,647

 

Interest Income from Commercial Loan Investments

 

 

2,588,235

 

 

2,691,385

 

 

2,190,924

 

Real Estate Operations

 

 

38,144,347

 

 

15,942,894

 

 

13,492,734

 

Golf Operations

 

 

5,190,394

 

 

5,243,485

 

 

5,125,501

 

Agriculture and Other Income

 

 

59,401

 

 

78,805

 

 

277,831

 

Total Revenues

 

 

71,074,861

 

 

42,997,680

 

 

36,056,637

 

Direct Cost of Revenues

 

 

 

 

 

 

 

 

 

 

Income Properties

 

 

(5,204,863)

 

 

(3,655,935)

 

 

(1,954,534)

 

Real Estate Operations

 

 

(14,881,311)

 

 

(4,292,524)

 

 

(4,862,289)

 

Golf Operations

 

 

(5,587,077)

 

 

(5,593,085)

 

 

(5,530,743)

 

Agriculture and Other Income

 

 

(166,769)

 

 

(226,554)

 

 

(189,304)

 

Total Direct Cost of Revenues

 

 

(25,840,020)

 

 

(13,768,098)

 

 

(12,536,870)

 

General and Administrative Expenses

 

 

(10,297,877)

 

 

(8,753,779)

 

 

(7,017,236)

 

Impairment Charges

 

 

(2,180,730)

 

 

(510,041)

 

 

(421,040)

 

Depreciation and Amortization

 

 

(8,195,417)

 

 

(5,212,897)

 

 

(3,490,485)

 

Gain on Disposition of Assets

 

 

12,758,770

 

 

5,516,444

 

 

1,500

 

Total Operating Expenses

 

 

(33,755,274)

 

 

(22,728,371)

 

 

(23,464,131)

 

Operating Income

 

 

37,319,587

 

 

20,269,309

 

 

12,592,506

 

Investment Income (Loss)

 

 

(529,981)

 

 

208,879

 

 

61,736

 

Interest Expense

 

 

(8,753,338)

 

 

(6,919,767)

 

 

(2,439,561)

 

Income Before Income Tax Expense

 

 

28,036,268

 

 

13,558,421

 

 

10,214,681

 

Income Tax Expense

 

 

(11,836,854)

 

 

(5,269,104)

 

 

(3,830,863)

 

Net Income

 

 

16,199,414

 

 

8,289,317

 

 

6,383,818

 

Less: Net Loss Attributable to Noncontrolling Interest in Consolidated VIE

 

 

51,834

 

 

57,849

 

 

 —

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

16,251,248

 

$

8,347,166

 

$

6,383,818

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Information- See Note 10:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

2.86

 

$

1.44

 

$

1.11

 

Diluted

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

2.85

 

$

1.43

 

$

1.10

 

 

 

 

 

 

 

 

 

 

 

 

Dividends Declared and Paid

 

$

0.12

 

$

0.08

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

F-5


 

Table of Contents 

CONSOLIDATED-TOMOKA LAND CO.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

    

December 31,
2016

    

December 31,
2015

    

December 31,
2014

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

16,251,248

 

$

8,347,166

 

$

6,383,818

 

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

Pension Actuarial Net Gain (Loss) (Net of Income Tax of $-0-, $-0-, and $147,878, respectively)

 

 

 —

 

 

 —

 

 

235,462

 

Realized Loss (Gain) on Investment Securities Sold (Net of Income Tax of $222,025, $61,738, and $-0-, respectively)

 

 

353,542

 

 

(101,451)

 

 

 —

 

Unrealized Gain (Loss) on Investment Securities (Net of Income Tax of $210,652, $414,962, and $44,022, respectively)

 

 

335,429

 

 

(660,761)

 

 

73,241

 

Cash Flow Hedging Derivative - Interest Rate Swap (Net of Income Tax of $160,701, $-0-, and $-0-, respectively)

 

 

255,889

 

 

 —

 

 

 —

 

Total Other Comprehensive Income (Loss), Net of Income Tax

 

 

944,860

 

 

(762,212)

 

 

308,703

 

Total Comprehensive Income

 

$

17,196,108

 

$

7,584,954

 

$

6,692,521

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

F-6


 

Table of Contents 

CONSOLIDATED-TOMOKA LAND CO.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated-Tomoka Land Co. Shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

Tomoka

 

Noncontrolling

 

 

 

 

 

 

 

 

 

Additional

 

 

 

Other

 

Land Co.

 

Interest in

 

Total

 

 

 

Common

 

Treasury

 

Paid-In

 

Retained

 

Comprehensive

 

Shareholders’

 

Consolidated

 

Shareholders'

 

 

    

Stock

    

Stock

    

Capital

    

Earnings

    

Income (Loss)

    

Equity

    

VIE

    

Equity

 

Balance January 1, 2014

 

$

5,767,192

 

$

(453,654)

 

$

8,509,976

 

$

106,581,305

 

$

(235,462)

 

$

120,169,357

 

$

 —

 

$

120,169,357

 

Net Income

 

 

 —

 

 

 —

 

 

 —

 

 

6,383,818

 

 

 —

 

 

6,383,818

 

 

 —

 

 

6,383,818

 

Stock Repurchase

 

 

 —

 

 

(927,912)

 

 

 —

 

 

 —

 

 

 —

 

 

(927,912)

 

 

 —

 

 

(927,912)

 

Exercise of Stock Options

 

 

38,235

 

 

 —

 

 

1,522,104

 

 

 —

 

 

 —

 

 

1,560,339

 

 

 —

 

 

1,560,339

 

Vested Restricted Stock

 

 

56,500

 

 

 —

 

 

630,854

 

 

 —

 

 

 —

 

 

687,354

 

 

 —

 

 

687,354

 

Stock Issuance

 

 

136

 

 

 —

 

 

6,106

 

 

 —

 

 

 —

 

 

6,242

 

 

 —

 

 

6,242

 

Stock Compensation Expense from Restricted     Stock Grants and Equity Classified Stock Options

 

 

 —

 

 

 —

 

 

620,806

 

 

 —

 

 

 —

 

 

620,806

 

 

 —

 

 

620,806

 

Cash Dividends ($0.07 per share)

 

 

 —

 

 

 —

 

 

 —

 

 

(404,008)

 

 

 —

 

 

(404,008)

 

 

 —

 

 

(404,008)

 

Other Comprehensive Income, Net of Income Tax

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

308,703

 

 

308,703

 

 

 —

 

 

308,703

 

Balance December 31, 2014

 

 

5,862,063

 

 

(1,381,566)

 

 

11,289,846

 

 

112,561,115

 

 

73,241

 

 

128,404,699

 

 

 —

 

 

128,404,699

 

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 ($0.08 per share)

 

 

 —

 

 

 —

 

 

 —

 

 

(464,279)

 

 

 —

 

 

(464,279)

 

 

 —

 

 

(464,279)

 

Other Comprehensive Loss, Net of Income Tax

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(762,212)

 

 

(762,212)

 

 

 —

 

 

(762,212)

 

Balance December 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

 

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 ($0.12 per share)

 

 

 —

 

 

 —

 

 

 —

 

 

(682,097)

 

 

 —

 

 

(682,097)

 

 

 —

 

 

(682,097)

 

Other Comprehensive Income, Net of Income Tax

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

944,860

 

 

944,860

 

 

 —

 

 

944,860

 

Balance December 31, 2016

 

$

5,914,560

 

$

(15,298,306)

 

$

20,511,388

 

$

136,892,311

 

$

255,889

 

$

148,275,842

 

$

 —

 

$

148,275,842

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-7


 

Table of Contents 

CONSOLIDATED-TOMOKA LAND CO.

CONSOLIDATED STATEMENTS OF CASH FLOWS 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31,

 

December 31,

 

December 31,

 

 

    

2016

    

2015

    

2014

 

Cash Flow from Operating Activities:

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

16,199,414

 

$

8,289,317

 

$

6,383,818

 

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

 

8,195,417

 

 

5,212,897

 

 

3,490,485

 

Amortization of Intangible Liabilities to Income Property Revenue

 

 

(2,240,008)

 

 

(158,599)

 

 

 —

 

Loan Cost Amortization

 

 

828,075

 

 

365,860

 

 

256,332

 

Amortization of Discount on Convertible Debt

 

 

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

 

 

(12,758,770)

 

 

(5,516,444)

 

 

 —

 

Gain on Disposition of Assets Held for Sale

 

 

 —

 

 

 —

 

 

(1,500)

 

Impairment Charges

 

 

2,180,730

 

 

510,041

 

 

421,040

 

Discount Accretion on Commercial Loan Investments

 

 

 —

 

 

 —

 

 

(649,658)

 

Accretion of Commercial Loan Origination Fees

 

 

(164,893)

 

 

(74,781)

 

 

(20,326)

 

Amortization of Fees on Acquisition of Commercial Loan Investments

 

 

36,382

 

 

3,618

 

 

29,711

 

Discount on Commercial Loan Investment Payoff

 

 

217,500

 

 

 —

 

 

 —

 

Realized Loss (Gain) on Investment Securities

 

 

575,567

 

 

(163,189)

 

 

(4,835)

 

Impairment Charge on Investment Securities

 

 

 —

 

 

59,553

 

 

 —

 

Deferred Income Taxes

 

 

11,658,864

 

 

4,627,019

 

 

1,677,814

 

Non-Cash Compensation

 

 

3,178,883

 

 

2,186,408

 

 

1,271,924

 

Decrease (Increase) in Assets:

 

 

 

 

 

 

 

 

 

 

Refundable Income Taxes

 

 

(85,520)

 

 

(591,191)

 

 

(267,280)

 

Land and Development Costs

 

 

422,020

 

 

(4,005,182)

 

 

563,165

 

Impact Fees and Mitigation Credits

 

 

2,231,321

 

 

641,537

 

 

885,669

 

Net Pension Asset

 

 

 —

 

 

 —

 

 

407,670

 

Other Assets

 

 

(4,128,648)

 

 

(3,497,262)

 

 

(2,110,730)

 

Increase (Decrease) in Liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

 

(416,312)

 

 

1,075,192

 

 

(13,106)

 

Accrued and Other Liabilities

 

 

(29,492)

 

 

3,373,508

 

 

674,700

 

Deferred Revenue

 

 

(12,732,944)

 

 

12,006,067

 

 

(625,808)

 

Income Taxes Payable

 

 

 —

 

 

 —

 

 

(1,044,061)

 

Net Cash Provided By Operating Activities

 

 

14,288,445

 

 

25,190,182

 

 

11,325,024

 

Cash Flow from Investing Activities:

 

 

 

 

 

 

 

 

 

 

Acquisition of Property, Plant, and Equipment and Intangible Lease Assets and Liabilities

 

 

(42,623,497)

 

 

(2,398,915)

 

 

(1,959,673)

 

Acquisition of Property, Plant, and Equipment and Intangible Lease Assets and Liabilities through Business Combinations

 

 

(49,926,604)

 

 

(76,034,452)

 

 

(42,166,499)

 

Acquisition of Commercial Loan Investments

 

 

 —

 

 

(15,253,628)

 

 

(30,187,748)

 

Acquisition of Land

 

 

(4,778,790)

 

 

(5,664,787)

 

 

 —

 

Decrease (Increase) in Restricted Cash

 

 

4,205,054

 

 

(9,620,425)

 

 

(4,073,453)

 

Proceeds from Sale of Investment Securities

 

 

6,252,362

 

 

4,751,987

 

 

30,476

 

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

 

 

3,219,025

 

Principal Payments Received on Commercial Loan Investments

 

 

14,282,500

 

 

7,200,909

 

 

19,465,000

 

Net Cash Used In Investing Activities

 

 

(23,418,661)

 

 

(84,196,242)

 

 

(55,672,872)

 

Cash Flow from Financing Activities:

 

 

 

 

 

 

 

 

 

 

Proceeds from Long-Term Debt

 

 

70,050,000

 

 

137,675,000

 

 

91,775,000

 

Payments on Long-Term Debt

 

 

(49,050,000)

 

 

(70,540,011)

 

 

(51,062,021)

 

Cash Paid for Loan Fees

 

 

(400,586)

 

 

 —

 

 

 —

 

Cash Proceeds from Exercise of Stock Options

 

 

157,197

 

 

1,019,837

 

 

1,228,118

 

Contributions from Noncontrolling Interest in Consolidated VIE

 

 

102,844

 

 

 —

 

 

 —

 

Cash Used to Purchase Common Stock

 

 

(7,431,896)

 

 

(6,484,844)

 

 

(927,912)

 

Cash from Excess Tax Benefit (Expense) from Vesting of Restricted Stock

 

 

299,845

 

 

(20,161)

 

 

687,354

 

Cash Paid for Vesting of Restricted Stock

 

 

(196,206)

 

 

 —

 

 

 —

 

Dividends Paid

 

 

(682,097)

 

 

(464,279)

 

 

(404,008)

 

Net Cash Provided By Financing Activities

 

 

12,849,101

 

 

61,185,542

 

 

41,296,531

 

Net Increase in Cash

 

 

3,718,885

 

 

2,179,482

 

 

(3,051,317)

 

Cash, Beginning of Year

 

 

4,060,677

 

 

1,881,195

 

 

4,932,512

 

Cash, End of Period

 

$

7,779,562

 

$

4,060,677

 

$

1,881,195

 

The accompanying notes are an integral part of these consolidated financial statements.

F-8


 

Table of Contents 

Supplemental Disclosure of Cash Flows:

Total interest paid during the years ended December 31, 2016, 2015, and 2014 was approximately $6.8 million, $4.7 million, and $2.1 million respectively. Interest paid included capitalized interest of approximately $11,000 during the year ended December 31, 2014, with no interest capitalized during the years ended December 31, 2016 or 2015.

Income taxes totaling approximately $510,000, $1.2 million, and $3.0 million were paid during the years ended December 31, 2016, 2015, and 2014, respectively. Additionally, income taxes totaling approximately $133,000 were refunded during the year ended December 31, 2016.

During the year ended December 31, 2016, the Company closed on the Portfolio Sale (hereinafter defined). The sales price on the Portfolio Sale was approximately $51.6 million, of which approximately $23.1 million was not received in cash at closing; rather the buyer assumed the Company’s $23.1 million mortgage loan secured by the Portfolio Sale properties. The non-cash transaction was reflected on the balance sheet as a decrease in long-term debt of approximately $23.1 million.

During the year ended December 31, 2015, in connection with the issuance of the Company’s $75.0 million convertible senior notes due 2020, approximately $2.1 million of the issuance was allocated to the equity component for the conversion option. This non-cash allocation was reflected on the consolidated balance sheet as a decrease in long-term debt of approximately $3.4 and an increase in deferred income taxes of approximately $1.3 million.

During the year ended December 31, 2015, the Company acquired an interest in approximately six acres of vacant beachfront property in Daytona Beach, Florida through a real estate venture with an unaffiliated third party institutional investor for approximately $5.7 million. The approximate $5.7 million contribution by the third party was reflected as a non-cash increase in Land and Development Costs and Shareholders’ Equity attributable to the Noncontrolling Interest in Consolidated VIE in the accompanying consolidated balance sheet. During the year ended December 31, 2016, the Company acquired the Noncontrolling Interest from the unaffiliated third party for approximately $4.8 million, a discount of approximately $879,000. The discount was reflected as a non-cash increase in Retained Earnings 6in the accompanying consolidated balance sheet.

During the year ended December 31, 2015, the Company accrued approximately $1.7 million for an obligation representing the low end of the estimated range of possible wetlands restoration costs on approximately 148.4 acres. During the year ended December 31, 2016, an additional accrual of approximately $325,000 was made. This non-cash accrual was reflected on the consolidated balance sheet as an increase in the Land and Development Costs and an increase in Accrued and Other Liabilities. During the year ended December 31, 2016, approximately $935,000 was spent related to the wetlands restoration accrual.

During the years ended December 31, 2015, the Company received a 50% interest in the subsurface rights of approximately 1,400 acres in Lee County, Florida, valued at approximately $68,000. This non-cash transaction was reflected on the consolidated balance sheet as an increase in Land and Development Costs and on the consolidated statement of income as an increase in revenue from real estate operations.

During the years ended December 31, 2016 and 2015 non-cash compensation includes a reduction in the value of accrued stock-based compensation of approximately $93,000 and $314,000, respectively. This portion of non-cash compensation was reflected on the consolidated balance sheet as a decrease in accrued stock-based compensation and on the consolidated income statement as a decrease in general and administrative expenses.

The accompanying notes are an integral part of these consolidated statements.

F-9


 

Table of Contents 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2016, 2015, and 2014

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-one commercial real estate properties in ten states in the U.S. As of December 31, 2016, we owned twenty-one single-tenant and ten multi-tenant income-producing properties with approximately 1,700,000 square feet of gross leasable space. We also own and manage a land portfolio of approximately 9,800 acres. As of February 10, 2017, subsequent to the Minto Sale (hereinafter defined), the Company’s land holdings totaled approximately 8,200 acres. As of December 31, 2016, we had three commercial loan investments including one fixed-rate and one variable-rate mezzanine commercial mortgage loan, and a variable-rate B-Note representing a secondary tranche in a commercial mortgage loan. Our golf operations 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 consists of leasing land for hay and sod 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.

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 at acquisition date of 90 days or less. The Company’s bank balances as of December 31, 2016 include certain amounts over the Federal Deposit Insurance Corporation limits.

RESTRICTED CASH

Restricted cash totaled approximately $9.8 million at December 31, 2016 of which approximately $8.2 million of cash is being held in escrow to be reinvested through the like-kind exchange structure into other income properties; approximately $172,000 is being held in a reserve primarily for property taxes and insurance escrows in connection with our financing of two properties acquired in January 2013; approximately $432,000 is being held in three separate escrow accounts related to three separate land transactions of which one closed in December 2013 and two closed in December

F-10


 

Table of Contents 

2015; approximately $375,000 is being held in escrow for funding of customary tenant improvements pursuant to a lease with 24 Hour Fitness USA, Inc. (“24 Hour Fitness”) at The Grove property located in Winter Park, Florida; and approximately $659,000 is being held in a reserve primarily for certain required tenant improvements for the Lowes in Katy, Texas.

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, 2016 or 2014, 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.

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.

F-11


 

Table of Contents 

Put Options. There were no derivatives outstanding as of December 31, 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, 2016 and 2015, 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, 2016 and 2015, since the floating rates of the loans reasonably approximate current rates for notes with similar risks and maturities. The carrying amount 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.

COMMERCIAL LOAN INVESTMENT IMPAIRMENT

The Company’s commercial loans are held for investment. For each loan, 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, 2016 and 2015, no allowance for impairment was required.

F-12


 

Table of Contents 

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 $125,000 and $831,000 as of December 31, 2016 and 2015, respectively.

Accounts receivable related to real estate operations, which are classified in other assets on the consolidated balance sheets, totaled approximately $3.8 million and $1.3 million as of December 31, 2016 and 2015, respectively. The accounts receivable as of December 31, 2016 and 2015 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 $326,000 and $253,000 as of December 31, 2016 and 2015, respectively.

The collectability of the aforementioned receivables is determined based on a review of specifically identified accounts using judgments. As of December 31, 2016 and 2015, no allowance for doubtful accounts was required.

PURCHASE ACOUNTING 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.

F-13


 

Table of Contents 

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, 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, 2016, 2015, and 2014, was approximately $5.5 million, $3.5 million, and $2.7 million respectively. Interest of approximately $11,000 was capitalized to construction in progress during 2014, 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

    

10

 -

43

Years

 

Golf Equipment

 

3

 -

10

Years

 

Income Properties Buildings and Improvements

 

10

 -

55

Years

 

Other Furnishings and Equipment

 

3

 -

25

Years

 

Agriculture Equipment

 

5

 -

10

Years

 

 

F-14


 

Table of Contents 

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, 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 may be issued. The 2001 Plan in place 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 equals the average of the high and low stock market price on the date of grant. The options generally vest over five years and expire after ten years. In connection with the grant of non-qualified options, a stock appreciation right for each share covered by the option may also be granted. The stock appreciation right will entitle 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 share at the time of exercise. The expenses associated with stock options and stock appreciation rights are recognized over their requisite service period.

Both the Company’s stock options and stock appreciation rights awarded under the 2001 Plan are liability classified awards and are required to be remeasured to fair value at each balance sheet date until the award is settled, as required by applicable provisions of FASB ASC Topic, Share-Based Payments. See Note 18, “Stock-Based Compensation.”

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

F-15


 

Table of Contents 

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 will terminate on the tenth anniversary of the date that it was adopted by the Board, and no awards will be granted under the plan after that date.

All non-qualified stock option awards and the restricted 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 19, “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 33% of the Company’s income property portfolio and all of the 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.

F-16


 

Table of Contents 

Due to the continuing diversification of our income property tenant mix 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, 2016, 2015, or 2014.

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 is currently evaluating the provisions and has determined that ASU 2014-09 will have little to no impact on the Company’s consolidated financial statements. The Company plans to implement ASU 2014-09 effective January 1, 2018.

In April 2015, the FASB issued ASU 2015-03, related to simplifying the presentation of debt issuance costs. The amendments in this update are effective for annual reporting periods beginning after December 15, 2015. The amendment requires entities to present debt issuance costs related to a recognized debt liability as a direct deduction from the carrying amount of the debt liability, whereas previously, debt issuance costs were presented as a deferred charge in the asset section of the balance sheet. The Company has adopted ASU 2015-03 effective January 1, 2016 on a retrospective basis. The amount of unamortized debt issuance costs to be included as a direct deduction from the carrying amount of the debt liability is approximately $1.7 million as of January 1, 2016.

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 is currently evaluating the provisions to determine the potential impact, if any, the adoption will have on its consolidated financial statements. The Company plans to implement ASU 2016-01 effective January 1, 2018.

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. The Company plans to implement ASU 2016-02 effective January 1, 2019.

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 has evaluated the provisions of ASU 2016-09, noting the provisions are generally expected to have a positive impact on income tax expense in the Company’s consolidated financial statements due to the tax effects of exercised or vested stock awards being treated as discrete items in the reporting period in which they occur. The Company has implemented 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 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 plans to implement ASU 2016-15 effective January 1, 2018.

In January 2017, the FASB issued ASU 2017-01, which clarified the definition of a business with respect to business combination guidance. Pursuant to ASU 2017-01, the acquisition of an income property subject to a lease no longer qualifies as a business combination, but rather is determined to be an asset acquisition. The Company early adopted ASU 2017-01 effective October 1, 2016 on a prospective basis and determined that acquisitions of income properties in the fourth quarter of 2016 did not qualify as a business combination. Accordingly, for income property acquisitions during the fourth quarter of 2016, acquisition costs have been capitalized.

 

F-17


 

Table of Contents 

NOTE 2.       INCOME PROPERTIES

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. Acquisitions consisted of the following:

·

On February 18, 2016, the Company acquired a 4,685 square-foot building situated on approximately 0.37 acres in Dallas, Texas which was 100% occupied and leased to two tenants, anchored by 7-Eleven, Inc. The purchase price was approximately $2.5 million, and as of the acquisition date, the weighted average remaining term of the leases was approximately 8.2 years.

·

On August 17, 2016, the Company acquired approximately 1.26 acres in Monterey, California, leased to Bank of America. The 1.26 acres contains a 32,692 square-foot building occupied by the tenant. The purchase price was approximately $8.4 million, and as of the acquisition date, the remaining term of the lease was approximately 4.3 years.

·

On September 15, 2016, the Company acquired four buildings in a sales-leaseback transaction with Bloomin’ Brands, Inc. (the “Bloomin’ Portfolio”) for a total purchase price of approximately $14.9 million as described below. As of the acquisition date, the remaining lease terms were each approximately 15.0 years:

o

6,528 square-foot building leased to Carrabba’s Italian Grill located in Austin, Texas;

o

6,176 square-foot building leased to Outback Steakhouse located in Austin, Texas;

o

7,216 square-foot building leased to Outback Steakhouse located in Charlottesville, Virginia; and

o

6,297 square-foot building leased to Outback Steakhouse located in Huntersville, North Carolina.

·

On September 22, 2016, the Company acquired approximately 0.91 acres in Dallas, Texas, leased to CVS Pharmacy (“CVS”). The 0.91 acres contains a 10,340 square-foot building occupied by the tenant. The purchase price was approximately $14.9 million, and as of the acquisition date, the remaining term of the lease was approximately 25.4 years.

·

On September 29, 2016, the Company acquired a 116,334 square-foot building situated on approximately 10.64 acres in Raleigh, North Carolina, leased to a subsidiary of At Home Group, Inc. The purchase price was approximately $9.2 million, and as of the acquisition date, the remaining term of the lease was approximately 13.0 years.

·

On October 14, 2016, the Company acquired a 75,841 square-foot building situated on approximately 5.24 acres in Santa Clara, California for a purchase price of approximately $30.0 million. The two-tenant office building is 100% leased to Centrify Corporation and Adesto Technologies, and as of the acquisition date, the remaining lease terms were approximately 4.0 and 7.0 years, respectively.

·

On November 30, 2016, the Company acquired a 52,474 square-foot building situated on approximately 1.39 acres in Reno, Nevada for a purchase price of approximately $6.9 million. The retail building is 95% leased to Century Theatres, an affiliate of Cinemark, and as of the acquisition date, the remaining term of the lease was approximately 3.0 years.

Nineteen income properties were disposed of during the year ended December 31, 2016 for an aggregate sales price of approximately $74.3 million as described below:

·

On April 5, 2016, the Company sold its income property leased to American Signature Furniture located in Daytona Beach, Florida, which had 3.8 years remaining on the lease, for a sales price of approximately $5.2 million. The Company’s gain on the sale was approximately $197,000, or $0.02 per share after tax.

F-18


 

Table of Contents 

·

On April 6, 2016, the Company sold its income property leased to an affiliate of CVS, located in Sebring, Florida, which was sub-leased to Advanced Auto Parts and had approximately 3.1 years remaining on the lease, for a sales price of approximately $2.4 million. The Company’s loss on the sale was approximately $210,000, or $0.02 per share after tax, which was charged to earnings as an impairment during the three months ended March 31, 2016.

·

On April 22, 2016, the Company sold its 15,360 square foot self-developed property leased to Teledyne ODI, located in Daytona Beach, Florida, which had approximately 9.3 years remaining on the lease, for a sales price of approximately $3.0 million. The Company’s gain on the sale was approximately $822,000, or $0.09 per share after tax.

·

On June 22, 2016, the Company sold its income property leased to Lowe’s located in Lexington, North Carolina, which had 9.6 years remaining on the lease, for a sales price of approximately $9.1 million. The Company’s gain on the sale was approximately $344,000, or $0.04 per share after tax.

·

On September 16, 2016, the Company sold its portfolio of fourteen single-tenant income properties (the “Portfolio Sale”). The properties include nine properties leased to Bank of America, located primarily in Orange County and also in Los Angeles County, California; two properties leased to Walgreens, located in Boulder, Colorado and Palm Bay, Florida; a property leased to a subsidiary of CVS located in Tallahassee, Florida; a ground lease for a property leased to Chase Bank located in Chicago, Illinois; and a ground lease for a property leased to Buffalo Wild Wings in Phoenix, Arizona. The sales price for the Portfolio Sale was approximately $51.6 million, which included the buyer’s assumption of the Company’s existing $23.1 million mortgage loan secured by the fourteen properties. The Portfolio Sale resulted in a net gain of approximately $11.1 million, or approximately $1.20 per share, after tax, during the third quarter of 2016, with a loss due to additional legal costs of approximately $82,000 recognized in the fourth quarter of 2016 for a final net gain of approximately $11.0 million. The Company’s net gain on the Portfolio Sale of approximately $11.1 million consists of approximately $11.4 million, which is included in gain on disposition of assets, offset by approximately $367,000 of unamortized loan costs on the $23.1 million mortgage loan which were written off and included in interest expense on the consolidated statement of operations.

·

On September 30, 2016, the Company sold its income property leased to PNC Bank, N.A. located in Altamonte Springs, Florida, which was vacant and had approximately 3.1 years remaining on the lease, for a sales price of approximately $3.0 million. The Company’s loss on the sale was approximately $922,000, or $0.10 per share after tax, of which approximately $942,000 was previously recognized as an impairment charge during the three months ended June 30, 2016, with the difference of approximately $20,000 included in gain on disposition of assets during the three months ended September 30, 2016. The impairment charge of approximately $942,000 is described in Note 8, “Impairment of Long-Lived Assets.”

On April 5, 2016, the Company entered into a 15-year lease with 24 Hour Fitness for the anchor space at The Grove property 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. On July 6, 2016, the Company funded approximately $4.0 million into an escrow account for customary tenant improvements for the build out of the space to be occupied by 24 Hour Fitness. 24 Hour Fitness began drawing funds from escrow in September of 2016, and continued doing so in accordance with the lease as construction progressed. As of December 31, 2016, approximately $3.6 million of construction has been funded from the escrow account, leaving a remaining cash commitment of approximately $375,000. The balance was funded during January of 2017, 24 Hour Fitness completed construction, and the grand opening took place on February 4, 2017.

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.

F-19


 

Table of Contents 

2014 Activity. During the year ended December 31, 2014, the Company acquired four income properties, two single-tenant and two multi-tenant, at an aggregate acquisition cost of approximately $42.2 million. During the first quarter of 2015 independent third-party purchase price allocation valuations were completed on three of the four income properties acquired during the year ended December 31, 2014. As a result of the valuations, of the total acquisition cost, approximately $17.4 million was allocated to land, approximately $20.5 million was allocated to buildings and improvements, and approximately $4.3 million was allocated to intangible assets and liabilities pertaining to the in-place lease value and the above/below market lease value. The weighted average amortization period for the $4.3 million allocated to intangible assets and liabilities was approximately 9.1 years at the time of acquisition.  One income property was disposed of during the year ended December 31, 2014. On November 17, 2014, the Company sold its interest in a 14,560 square-foot building, located in Apopka, Florida for approximately $3.3 million, which was leased to Walgreens.

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 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 September 24, 2015, the Company originated a $14.5 million first mortgage loan secured by a hotel in San Juan, Puerto Rico. The loan was to have matured in September 2018 and bore a floating interest rate of 30-day London Interbank Offer Rate (“LIBOR”) plus 900 basis points, of which 700 basis points were payable currently and 200 basis points accrued over the term of the loan. At closing, a loan origination fee of approximately $181,000 was received by the Company and was being accreted ratably into income through the contractual maturity date. On May 26, 2016, this $14.5 million first mortgage loan was repaid at a discount of approximately $218,000. At payoff, the remaining loan origination fee of approximately $145,000, net of loan costs of approximately $32,000, was accreted into income.

During the year ended December 31, 2016, the approximately $9.0 million B-Note secured by a property in Sarasota, Florida and the $10.0 mezzanine loan secured by property in Dallas, Texas were extended by the borrowers, each borrower having exercised one-year extension options thereby extending the maturity dates to June 2017 and September 2017, respectively, with maximum maturity extensions to June 2018 and September 2019, respectively.  

As of December 31, 2016, the Company owned three performing commercial loan investments which have an aggregate outstanding principal balance of approximately $24.0 million. These loans are secured by real estate, or the borrower’s equity interest in real estate, located in Dallas, Texas, Sarasota, Florida, and Atlanta, Georgia and have an average remaining maturity of approximately 0.9 years and a weighted average interest rate of 8.9%.

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
plus 7.50%

 

Mezz – Hotel, Dallas, TX

 

September 2014

 

September 2017

 

 

10,000,000

 

 

10,000,000

 

 

10,000,000

 

30 day LIBOR
plus 7.25%

 

Total

 

 

 

 

 

$

23,960,467

 

$

23,960,467

 

$

23,960,467

 

 

 

 

F-20


 

Table of Contents 

The carrying value of the commercial loan investment as of December 31, 2016 consisted of the following: 

 

 

 

 

 

 

    

Total

 

Current Face Amount

 

$

23,960,467

 

Unamortized Fees

 

 

 —

 

Unaccreted Origination Fees

 

 

 —

 

Total Commercial Loan Investments

 

$

23,960,467

 

 

The Company’s commercial loan investment portfolio was comprised of the following at December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 2016

 

 

8,960,467

 

 

8,960,467

 

 

8,960,467

 

30 day LIBOR
plus 7.50%

 

Mezz – Hotel, Dallas, TX

 

September 2014

 

September 2016

 

 

10,000,000

 

 

10,000,000

 

 

10,000,000

 

30 day LIBOR
plus 7.25%

 

First Mortgage – Hotel, San Juan, Puerto Rico

 

September 2015

 

September 2018

 

 

14,500,000

 

 

14,500,000

 

 

14,371,489

 

30 day LIBOR
plus 9.00%

 

Total

 

 

 

 

 

$

38,460,467

 

$

38,460,467

 

$

38,331,956

 

 

 

The carrying value of the commercial loan investment as of December 31, 2015 consisted of the following:

 

 

 

 

 

 

    

Total

 

Current Face Amount

 

$

38,460,467

 

Unamortized Fees

 

 

36,382

 

Unaccreted Origination Fees

 

 

(164,893)

 

Total Commercial Loan Investments

 

$

38,331,956

 

 

 

 

 

NOTE 4.       LAND AND DEVELOPMENT COSTS AND SUBSURFACE INTERESTS

As of December 31, 2016, the Company owned approximately 9,800 acres of land in Daytona Beach, Florida, along six miles of the west and east side of Interstate 95. Presently, the majority of this land is used for agricultural purposes. 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 8,700 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 which are located further west of Interstate 95 and a few miles north of Interstate 4 and this land is generally well suited for industrial purposes. As of February 10, 2017, subsequent to the Minto Sale (hereinafter defined), the Company’s land holdings totaled approximately 8,200 acres of which approximately 7,100 acres are located on the west side of Interstate 95.

Land and development costs at December 31, 2016 and 2015, are summarized as follows:

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

    

2016

    

2015

 

Land and Development Costs ($-0- and $11,329,574 Related to Consolidated VIE as of December 31, 2016 and 2015, respectively)

 

$

39,681,558

 

$

38,736,865

 

Land, Timber, and Subsurface Interests

 

 

12,273,720

 

 

14,669,155

 

Total Land and Development Costs

 

$

51,955,278

 

$

53,406,020

 

 

F-21


 

Table of Contents 

Real estate operations revenue consisted of the following for the years ended December 31, 2016, 2015, and 2014, respectively:

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2015

 

2014

 

Revenue Description

    

($000's)

    

($000's)

    

($000's)

 

Land Sales Revenue

 

$

11,871

 

$

4,276

 

$

8,744

 

Tomoka Town Center - Percentage of Completion Revenue

 

 

17,490

 

 

8,128

 

 

 —

 

Revenue from Reimbursement of Infrastructure Costs

 

 

4,500

 

 

 —

 

 

 —

 

Impact Fee and Mitigation Credit Sales

 

 

2,220

 

 

463

 

 

926

 

Subsurface Revenue

 

 

1,802

 

 

3,003

 

 

3,704

 

Fill Dirt and Other Revenue

 

 

261

 

 

73

 

 

119

 

Total Real Estate Operations Revenue

 

$

38,144

 

$

15,943

 

$

13,493

 

 

 

 

 

 

 

 

 

 

 

 

The Tomoka Town Center consists of approximately 235 acres of which approximately 180 acres are developable. 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, Sam’s Club, and North American Development Group “NADG”) in 2015 and 2016 (the “Tomoka Town Center Sales Agreements”). The remaining developable acreage of approximately 82 acres is currently under contract with NADG as described in the land pipeline in Note 20, “Commitment and Contingencies.” The Company performed certain infrastructure work, beginning in the fourth quarter of 2015 through its 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. All revenue related to the Tomoka Town Center Sales Agreements has been recognized as of December 31, 2016. The timing of the reimbursements of the remaining infrastructure worth approximately $3.8 million is more fully described in Note 9, “Other Assets.”

Land Sales. 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

 

$

61,000

 

$

145

2

 

NADG - OutParcel

 

East of I-95

 

03/30/16

 

4.4

 

 

2,000

 

 

455,000

 

 

1,304

3

 

Minto Sales Center

 

West of I-95

 

09/27/16

 

4.5

 

 

205

 

 

46,000

 

 

126

4

 

Commercial / Retail

 

West of I-95

 

10/13/16

 

17.1

 

 

3,034

 

 

177,000

 

 

2,675

5

 

Commercial / Retail

 

East of I-95

 

12/22/16

 

74.6

 

 

830

 

 

11,000

 

 

751

6

 

ICI Homes

 

West of I-95

 

12/29/16

 

604.0

 

 

7,500

 

 

12,000

 

 

3,303

 

 

 

 

 

 

 

 

707.7

 

$

13,759

 

$

19,000

 

$

8,304

(1)

Land Sales Revenue for 2016 is equal to the Gross Sales Price of land sales during 2016 of $13,759, 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

 

$

168,000

 

$

476

2

 

Commercial / Retail

 

Highlands County

 

06/17/15

 

0.9

 

 

250

 

 

278,000

 

 

223

3

 

Tanger

 

East of I-95

 

11/12/15

 

38.9

 

 

9,700

 

 

249,000

 

 

2,793

4

 

Integra Land Company

 

East of I-95

 

12/18/15

 

15.0

 

 

2,376

 

 

158,000

 

 

2,265

5

 

Sam's Club

 

East of I-95

 

12/23/15

 

18.1

 

 

4,500

 

 

249,000

 

 

1,279

6

 

NADG - First Parcel

 

East of I-95

 

12/29/15

 

37.3

 

 

5,168

 

 

139,000

 

 

1,421

7

 

Commercial / Retail

 

East of I-95

 

12/29/15

 

0.9

 

 

30

 

 

33,000

 

 

20

 

 

 

 

 

 

 

 

114.1

 

$

22,529

 

$

197,000

 

$

8,477

(1)

Land  Sales Revenue for 2015 is equal to the Gross Sales Price of land sales during 2015 of $22,529, 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.

F-22


 

Table of Contents 

During the year ended December 31, 2014, a total of 99.7 acres were sold for approximately $8.8 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

 

Halifax Humane Society, Inc.

 

West of I-95

 

02/18/14

 

3.1

 

$

392

 

$

126,000

 

$

347

2

 

Distribution Center

 

East of I-95

 

08/15/14

 

75.6

 

 

7,790

 

 

103,000

 

 

3,903

3

 

Victor Indigo Lakes, L.L.C.

 

East of I-95

 

10/30/14

 

21.0

 

 

625

 

 

30,000

 

 

552

 

 

 

 

 

 

 

 

99.7

 

$

8,807

 

$

88,000

 

$

4,802

(1)

Land Sales Revenue for 2014 is equal to the Gross Sales Price of land sales during 2014 of $8,807, less approximately $87,000 of percentage-of-completion revenue recognized during 2015 for the Distribution Center Sale which closed during 2014, plus approximately $25,000 for the sale of a ditch parcel.

Land Impairments. As more fully described in Note 8, “Impairment of Long-Lived Assets,” during the year ended December 31, 2016, impairment charges totaled approximately $1.0 million on our undeveloped land holdings. Two of the ten executed purchase and sale agreements as described in Note 20, “Commitments and Contingencies,” include approximately eight acres of land that have a higher cost basis than the remainder of the Company’s historic land holdings as these acres were repurchased by the Company in previous years from the prior purchasers thereof (the “Repurchased Land”). In connection with those two contracts, the Company recognized impairment charges of approximately $717,000 and $311,000, respectively, in the second quarter of 2016. The total impairment charges represent the anticipated losses on the sales plus estimated closing costs. As of December 31, 2016, the land upon which the impairments were charged is still under contract to be sold.  During the years ended December 31, 2015 and 2014, the Company did not recognize any impairments of its land holdings. 

Beachfront Venture. 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. 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, 2016. As the Company owns the entire real estate venture as of December 31, 2016, there is no longer a consolidated VIE. The six acre vacant beachfront property asset totaled approximately $11.7 million as of December 31, 2016 which includes the additional land basis related to entitlement costs. The beachfront property received approval of the rezoning and entitlement of the site for up to approximately 1.2 million square feet of density. The Company is in negotiations with two prospective tenants, Cocina 214 Mexican Restaurant & Bar and LandShark Bar & Grill, to lease the two restaurants the Company intends to develop on the parcel. The zoning and entitlements received allow for the restaurant development and a larger scale vertical development should market conditions permit.

Other Real Estate Assets. The Company owns impact fees of approximately $925,000 and mitigation credits of approximately $1.4 million for a combined total of approximately $2.3 million as of December 31, 2016. As of December 31, 2015, the Company owned impact fees of approximately $3.1 million and mitigation credits of approximately $1.4 million for a combined total of approximately $4.5 million. During the years ended December 31, 2016 and 2015, the Company received cash payments of approximately $2.2 million and $463,000, respectively, for impact fees with a cost basis that was generally of equal value.

Subsurface Interests. The Company owns full or fractional subsurface oil, gas, and mineral interests underlying approximately 500,000 “surface” acres of land owned by others in 20 counties in Florida (the “Subsurface Interests”). The Company leases 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.

F-23


 

Table of Contents 

During November 2015, the Company hired Lantana Advisors, a subsidiary of SunTrust, to evaluate the possible sale of the Subsurface Interests. On April 13, 2016, the Company entered into a purchase and sale agreement with an affiliate of Land Venture Partners, LLC (“LVP”) for the sale of the Subsurface Interests, including the royalty interests in two operating oil wells in Lee County, Florida and its interests in the oil exploration lease with Kerogen Florida Energy Company LP, for a sales price of approximately $24 million (the “Subsurface Sale”). The Subsurface Sale was terminated on November 8, 2016.  The Company and LVP, amongst other things, were unable to reach a resolution on issues pertaining to the acceptability of title for a portion of the total acres in the Subsurface Interests. 

During 2011, an eight-year oil exploration lease was executed. 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. Cash payments for both the annual lease payment and the drilling penalty, if applicable, are received in full on or before the first day of the respective lease year.

Lease payments on the respective acreages and drilling penalties received through lease year six 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

 

Total Payments Received to Date

 

 

 

 

 

$

9,020,438

 

$

1,925,000

 


(1)

Cash payment for the Lease Payment and Drilling Penalty is received on or before the first day of the lease year. The Drilling Penalty is recorded as revenue when received, while the Lease Payment is recognized on a straight-line basis over the respective lease term. See separate disclosure of the revenue per year below.

The terms of the lease state the Company will receive royalty payments if production occurs, and may receive additional annual rental payments if the lease is continued in years seven and eight. The lease is effectively eight one-year terms as the lessee has the option to terminate the lease annually or modify the acres subject to the lease.

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, 2016, 2015, and 2014, lease income of approximately $1.1 million, $1.7 million, and $2.9 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, 2017 or, if renewed, on similar terms or conditions.

During the years ended December 31, 2016, 2015, and 2014, 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 50,441 barrels in 2016, 62,745 barrels in 2015, and 64,835 barrels in 2014, resulting in revenues received from oil royalties of approximately $50,000, $68,000 and $198,000, respectively.

The Company is not prohibited from the disposition of any or all of its Subsurface Interests. Should the Company complete a transaction to sell all or a portion of its Subsurface Interests, the Company may utilize the like-kind exchange structure in acquiring one or more replacement investments such as income-producing properties. The Company may release surface entry rights or other rights upon request of a surface owner for a negotiated release fee based on a percentage of the surface value. Cash payments for the release of surface entry rights totaled approximately $493,000, $995,000, and $4,000 during the years ended December 31, 2016, 2015, and 2014, respectively, which is included in revenue from real estate operations. During the fourth quarter of 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, $73,000, and $119,000 during the years ended December 31, 2016, 2015, and 2014, respectively, from fill dirt excavation agreements.

F-24


 

Table of Contents 

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.

Available-for-Sale securities consisted of the following as of December 31, 2015, with no such investments remaining as of December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

 

 

 

 

Gains in

 

Losses in

 

 

 

 

 

 

 

 

 

Accumulated

 

Accumulated

 

Estimated

 

 

 

 

 

 

Other

 

Other

 

Fair Value

 

 

 

 

 

 

Comprehensive

 

Comprehensive

 

(Level 1 and 2

 

 

    

Cost (1)

    

Income

    

Income

    

(Inputs)

 

Debt Securities (Level 2)

 

$

843,951

 

$

 —

 

$

(41,451)

 

$

802,500

 

Total Debt Securities

 

 

843,951

 

 

 —

 

 

(41,451)

 

 

802,500

 

Common Stock (Level 1)

 

 

5,981,464

 

 

 —

 

 

(1,080,197)

 

 

4,901,267

 

Total Equity Securities

 

 

5,981,464

 

 

 —

 

 

(1,080,197)

 

 

4,901,267

 

Total Available-for-Sale Securities

 

$

6,825,415

 

$

 —

 

$

(1,121,648)

 

$

5,703,767

 


(1)

The cost basis in the common stock investment is net of an other-than-temporary impairment charge of approximately $60,000 charged to earnings through investment income in the consolidated statements of operations.

The total unrealized loss of approximately $1.1 million during the year ended December 31, 2015, net of income tax of approximately $415,000, is included in other comprehensive income.

The following is a table reflecting the gains and losses recognized on the sale of investment securities during the years ended December 31, 2016, 2015, and 2014:

, 2015

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31,

 

 

    

2016

    

2015

    

2014

 

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

 

 

30,476

 

Cost Basis of Equity Securities Sold

 

 

(5,983,978)

 

 

(2,565,816)

 

 

(25,641)

 

Gain (Loss) recognized in Statement of Operations on the Disposition of Equity Securities

 

$

(559,354)

 

$

8,275

 

$

4,835

 

Total Gain (Loss) recognized in Statement of Operations on the Disposition of Debt and Equity Securities

 

$

(575,567)

 

$

163,189

 

$

4,835

 

 

 

 

F-25


 

Table of Contents 

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, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Carrying

 

Estimated

 

Carrying

 

Estimated

 

 

    

Value

    

Fair Value

    

Value

    

Fair Value

 

Cash and Cash Equivalents - Level 1

 

$

7,779,562

 

$

7,779,562

 

$

4,060,677

 

$

4,060,677

 

Restricted Cash - Level 1

 

 

9,855,469

 

 

9,855,469

 

 

14,060,523

 

 

14,060,523

 

Commercial Loan Investments - Level 2

 

 

23,960,467

 

 

24,228,242

 

 

38,331,956

 

 

38,460,467

 

Long-Term Debt - Level 2

 

 

166,245,201

 

 

171,111,337

 

 

166,796,853

 

 

172,572,305

 

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, 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

 

$

 —

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

 

F-26


 

Table of Contents 

The following table presents the fair value of assets measured on a recurring basis by Level at December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at Reporting Date Using

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

Significant

 

 

 

 

 

 

Active Markets

 

Significant Other

 

Unobservable

 

 

 

 

 

 

for Identical

 

Observable Inputs

 

Inputs

 

 

    

12/31/2015

    

Assets (Level 1)

    

(Level 2)

    

(Level 3)

 

Available-for-Sale Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale Debt Securities

 

$

802,500

 

$

 —

 

$

802,500

 

$

 —

 

Available-for-Sale Equity Securities

 

 

4,901,267

 

 

4,901,267

 

 

 —

 

 

 —

 

Total Available-for-Sale Securities

 

 

5,703,767

 

 

4,901,267

 

 

802,500

 

 

 —

 

Total

 

$

5,703,767

 

$

4,901,267

 

$

802,500

 

$

 —

 

 

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-places, 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, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

December 31,
2016

    

December 31,
2015

 

Intangible Lease Assets:

 

 

 

 

 

 

 

Value of In-Place Leases

 

$

30,978,776

 

$

19,588,642

 

Value of Above Market In-Place Leases

 

 

2,905,624

 

 

1,469,143

 

Value of Intangible Leasing Costs

 

 

7,010,192

 

 

3,835,158

 

Sub-total Intangible Lease Assets

 

 

40,894,592

 

 

24,892,943

 

Accumulated Amortization

 

 

(6,168,770)

 

 

(4,805,792)

 

Sub-total Intangible Lease Assets—Net

 

 

34,725,822

 

 

20,087,151

 

Intangible Lease Liabilities (included in accrued and other
liabilities):

 

 

 

 

 

 

 

Value of Below Market In-Place Leases

 

 

(33,370,217)

 

 

(32,315,741)

 

Sub-total Intangible Lease Liabilities

 

 

(33,370,217)

 

 

(32,315,741)

 

Accumulated Amortization

 

 

2,852,166

 

 

336,182

 

Sub-total Intangible Lease Liabilities—Net

 

 

(30,518,051)

 

 

(31,979,559)

 

Total Intangible Assets and Liabilities—Net

 

$

4,207,771

 

$

(11,892,408)

 

During the year ended December 31, 2016, the value of in-place leases increased by approximately $14.9 million, the value of above-market in-place leases increased by approximately $1.7 million, the value of intangible leasing costs increased by  approximately $3.3 million, and the value of below-market in-place leases increased by approximately $1.1 million due to the acquisition of ten income properties, offset by the disposal of approximately $2.4 million due to the sale of nineteen income properties and net amortization of approximately $456,000 for a net increase during 2016 of approximately $16.1 million.

As of December 31, 2016 and 2015, approximately $29.0 and $31.6 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.

Total net amortization of intangible assets and liabilities was approximately $456,000, $1.5 million and $768,000 for the years ending December 31, 2016, 2015, and 2014, respectively. During the years ended December 31, 2016 and 2015, approximately $2.7 million and $1.7 million, respectively, of the total amortization expense was included in depreciation and amortization expense while approximately $2.2 million and $200,000, respectively, was included as an increase to income properties revenue in the consolidated statements of operations. During the year ended December 31, 2014 total amortization expense was included in depreciation and amortization expense.

F-27


 

Table of Contents 

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

 

2017

 

$

4,168,654

 

$

(2,048,941)

 

$

2,119,713

 

2018

 

 

4,165,055

 

 

(2,050,973)

 

 

2,114,082

 

2019

 

 

4,136,496

 

 

(2,045,849)

 

 

2,090,647

 

2020

 

 

3,695,075

 

 

(1,978,241)

 

 

1,716,834

 

2021

 

 

2,077,107

 

 

(2,121,186)

 

 

(44,079)

 

Thereafter

 

 

13,942,643

 

 

(17,732,069)

 

 

(3,789,426)

 

Total

 

$

32,185,030

 

$

(27,977,259)

 

$

4,207,771

 

As of December 31, 2016, the weighted average amortization period of the total intangible assets and liabilities was approximately 13 and 14 years, respectively.

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.

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. The property was sold on September 30, 2016 for a final loss of approximately $922,000, resulting in a gain of approximately $20,000 during the third quarter of 2016.

In the second quarter of 2016, an impairment charge of approximately $717,000 was recognized on approximately four acres included in a contract for the sale of a total of approximately six acres of undeveloped land in the City which was executed during the three months ended June 30, 2016. The total impairment charge represented the anticipated loss on the sale of approximately $646,000 plus estimated closing costs of approximately $71,000. As of December 31, 2016, the land is still under contract to be sold.

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 September 30, 2016. The total impairment charge represented the anticipated loss on the sale of approximately $256,000 plus estimated closing costs of approximately $55,000. As of December 31, 2016, the land is still under contract to be sold.

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 for which the sale closed on April 6, 2016, as described in Note 2, “Income Properties.” The total impairment charge represented the loss on the sale of approximately $134,000 plus closing costs of approximately $76,000.

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, for which the sale closed on April 17, 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.

During the year ended December 31, 2014, an impairment charge of approximately $421,000 was recognized on an income property sold during October 2014. The total impairment charge, which was recognized during the third quarter of 2014, represents the loss on the sale of approximately $228,000 plus estimated closing costs of approximately $193,000.

F-28


 

Table of Contents 

NOTE 9.       OTHER ASSETS

Other assets consisted of the following:

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

December 31,
2016

    

December 31,
2015

 

Income Property Tenant Receivables

 

$

125,383

 

$

830,574

 

Income Property Straight-line Rent Adjustment

 

 

1,773,946

 

 

1,781,798

 

Interest Receivable from Commercial Loan Investments

 

 

72,418

 

 

155,163

 

Cash Flow Hedge - Interest Rate Swap

 

 

416,590

 

 

 —

 

Infrastructure Reimbursement Receivables

 

 

3,844,236

 

 

1,306,602

 

Golf Operations Receivables

 

 

325,510

 

 

253,358

 

Deferred Deal Costs

 

 

745,878

 

 

520,308

 

Prepaid Expenses, Deposits, and Other

 

 

2,165,127

 

 

1,187,021

 

Total Other Assets

 

$

9,469,088

 

$

6,034,824

 

As of December 31, 2016, the Infrastructure Reimbursement Receivables were all related to the Tomoka Town Center land sales and consisted of approximately $1.1 million in incentives due from the community development district, approximately $250,000 due from NADG for a fill dirt agreement, approximately $1,750,000 due from Tanger for infrastructure reimbursement to be repaid over 10 years in $175,000 installments, net of a discount of approximately $191,000, and approximately $990,000 due from Sam’s Club for infrastructure reimbursement to be repaid over 9 remaining years in $110,000 installments, net of a discount of approximately $80,000. The $1.1 million and $250,000 receivables, as well as the second installment of $110,000 from Sam’s Club were all received subsequent to December 31, 2016.

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,
2016

    

 

December 31,
2015

    

 

December 31,
2014

 

Income Available to Common Shareholders:

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

16,251,248

 

$

8,347,166

 

$

6,383,818

 

Weighted Average Shares Outstanding

 

 

5,680,165

 

 

5,804,655

 

 

5,765,997

 

Common Shares Applicable to Stock

 

 

 

 

 

 

 

 

 

 

Options Using the Treasury Stock Method

 

 

13,697

 

 

25,423

 

 

22,853

 

Total Shares Applicable to Diluted Earnings Per Share

 

 

5,693,862

 

 

5,830,078

 

 

5,788,850

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Information:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

2.86

 

$

1.44

 

$

1.11

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

2.85

 

$

1.43

 

$

1.10

 

In addition to the dilutive securities presented above, the effect of 85,500, 60,200, and 40,400 potentially dilutive securities were not included for the years ended December 31, 2016, 2015, and 2014, 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 conversion price of $68.90. The average price of our common stock during the year ended December 31, 2016 did not exceed the conversion price which resulted in no additional diluted outstanding shares.

F-29


 

Table of Contents 

NOTE 11.       TREASURY STOCK

In November 2008, the Company’s Board of Directors authorized the Company to repurchase from time to time up to $8 million of its common stock. There was no expiration date for the repurchase authorization. The Company repurchased 4,660 shares of its common stock at a cost of approximately $105,000, or an average price per share of $22.46, through December 31, 2013, and those shares were retired. During 2014, the Company repurchased an additional 25,836 shares of its common stock on the open market for a total cost of approximately $928,000, or an average price per share of $35.92, and placed those shares in treasury. During the year ended December 31, 2015, the Company repurchased an additional 119,403 shares of its common stock on the open market for a total cost of approximately $6.5 million, or an average price per share of $54.31, and placed those shares in treasury, thereby completing the $8 million share repurchase program. 

In the fourth quarter of 2015, the Company announced a new $10 million stock repurchase program (the “$10 Million Repurchase Program”). Under the $10 Million Repurchase Program, during the year ended December 31, 2016, the Company repurchased 151,453 shares of its common stock on the open market for a total cost of approximately $7.4 million, or an average price per share of $49.07, and placed those shares in treasury.

NOTE 12.       LONG-TERM DEBT

Credit Facility. The Company has a revolving credit facility (the “Credit Facility”) with Bank of Montreal (“BMO”) as the administrative agent for the lenders thereunder. The Credit Facility 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. The Credit Facility matures on August 1, 2018 with the ability to extend the term for 1 year.

The Credit Facility has a total borrowing capacity of $75.0 million with the ability to increase that capacity up to $125.0 million during the term. The Credit Facility provides the lenders with a secured 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 135 basis points to the 30-day LIBOR plus 225 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 20 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, 2016, the current commitment level under the Credit Facility was $75.0 million. The available borrowing capacity under the Credit Facility was approximately $40.7 million, based on the level of borrowing base assets. As of December 31, 2016, the Credit Facility had a $34.3 million balance.

On March 21, 2016, the Company entered into an amendment of the Credit Facility (the “First Amendment”). The First Amendment modified certain terms of the Company’s Credit Facility effective as of September 30, 2015, including, among other things, (i) modifying certain non-cash or non-recurring items in the calculation of Adjusted EBITDA, as defined in the Credit Facility, and eliminating stock repurchases from the calculation of fixed charges, both of which are part of the calculation of the fixed charge coverage ratio financial covenant, (ii) the addition of a measure for the fixed charge coverage ratio that must be met before the Company may repurchase shares of its own stock, and (iii) providing a consent of the lenders regarding the amount of the Company’s stock repurchases since the third quarter of 2015. 

On April 13, 2016, the Company entered into an amendment of the Credit Facility (the “Second Amendment”). The Second Amendment modified section 8.8(n) of the Credit Facility which pertains to permitted stock repurchases by the Company by, among other things, (i) adding the gains from the sale of unimproved land, including the sale of Subsurface Interests or the release of surface entry rights, net of taxes incurred in connection with the sale, to the calculation of Adjusted EBITDA, for the purpose of determining the coverage ratio that must be met before the Company may repurchase shares of its own stock, and (ii) reducing the coverage ratio that must be met before the Company may repurchase shares of its own stock pursuant to section 8.8(n) from 1.75x to 1.50x. As of the date of the Second Amendment, the Company met the required coverage ratio; therefore, subject to black-out periods and other restrictions applicable to share repurchases, the Company will be able to continue to make additional repurchases of its own common stock under the $10 Million Repurchase Program.

F-30


 

Table of Contents 

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 of 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. On February 22, 2013, the Company closed on a $7.3 million non-recourse first mortgage loan originated with UBS Real Estate Securities Inc., secured by its interest in the two-building office complex leased to Hilton Grand Vacations, which was acquired on January 31, 2013. The mortgage loan matures in February 2018, carries a fixed rate of interest of 3.655% per annum, and requires payments of interest only prior to maturity.

On March 8, 2013, the Company closed on a $23.1 million non-recourse first mortgage loan originated with Bank of America, N.A., secured by its interest in fourteen income properties. The mortgage loan carried a fixed rate of 3.67% per annum, and required payments of interest only prior to its maturity. On September 16, 2016, in conjunction with the Portfolio Sale closing, pursuant to the Portfolio Sale agreement, the buyer assumed the $23.1 million mortgage loan. Accordingly, the Company is no longer subject to this loan.

On September 30, 2014, the Company closed on a $30.0 million non-recourse first mortgage loan originated with Wells Fargo Bank, N.A., secured by its interest in six income properties. The mortgage loan matures in October 2034, and 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 date of the effective date of the loan.

On April 15, 2016, the Company closed on a $25.0 million non-recourse first mortgage loan originated with Wells Fargo, secured by the Company’s income property leased to Wells Fargo located in Raleigh, North Carolina. The mortgage loan has a 5-year term, maturing in April 2021, 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.

Convertible Debt. On March 11, 2015, the Company issued $75.0 million aggregate principal amount of 4.50% Convertible Senior Notes due 2020 (the “Notes”). The Notes bear interest at a rate of 4.50% per year, payable semiannually in arrears on March 15 and September 15 of each year, beginning on September 15, 2015. The Notes will mature on March 15, 2020, unless earlier purchased or converted. The initial conversion rate is 14.5136 shares of common stock for each $1,000 principal amount of Notes, which represented an initial conversion price of approximately $68.90 per share of common stock. On July 20, 2016 the Company’s Board of Directors implemented a quarterly dividend in place of the previous semi-annual dividend. As a result, effective November 7, 2016, the adjusted conversion rate is 14.5253 shares of common stock for each $1,000 principal amount of Convertible Notes, which represents an adjusted conversion price of approximately $68.84 per share of common stock.

The conversion rate is subject to adjustment in certain circumstances. Holders may not surrender their 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 Notes, or specified corporate events. The Company may not redeem the Notes prior to the stated maturity date and no sinking fund is provided for the Notes. The 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 Notes in cash upon conversion with any excess conversion value to be settled in shares of our common stock. In accordance with GAAP, the Notes are accounted for as a liability with a separate equity component recorded for the conversion option. A liability was recorded for the 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 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 Notes was approximately $6.1 million at issuance, which

F-31


 

Table of Contents 

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 Notes. As of December 31, 2016, the unamortized debt discount of our Notes was approximately $4.1 million to be recognized over the remaining amortization period of approximately 3.2 years.

Net proceeds from issuance of the Notes was approximately $72.4 million (net of the cash discount paid of approximately $2.6 million) of which approximately $47.5 million was used to repay the outstanding balance of our Credit Facility as of March 11, 2015. We utilized the remaining amount for investments in income-producing properties or investments in commercial loans secured by commercial real estate.

Long-term debt consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

 

 

Due Within

 

 

 

 

Due Within

 

    

Total

    

One Year

 

Total

    

One Year

Credit Facility

 

$

34,300,000

 

$

 —

 

$

38,300,000

 

$

 —

Mortgage Note Payable (originated with UBS)

 

 

7,300,000

 

 

 —

 

 

7,300,000

 

 

 —

Mortgage Note Payable (originated with BOA)

 

 

 —

 

 

 —

 

 

23,100,000

 

 

 —

Mortgage Note Payable (originated with Wells Fargo)

 

 

30,000,000

 

 

 —

 

 

30,000,000

 

 

 —

Mortgage Note Payable (originated with Wells Fargo)

 

 

25,000,000

 

 

 —

 

 

 —

 

 

 —

4.50% Convertible Senior Notes due 2020, net of discount

 

 

70,880,581

 

 

 —

 

 

69,759,722

 

 

 —

Loan Costs, net of accumulated amortization

 

 

(1,235,380)

 

 

 —

 

 

(1,662,869)

 

 

 —

Total Long-Term Debt

 

$

166,245,201

 

$

 —

 

$

166,796,853

 

$

 —

 

Payments applicable to reduction of principal amounts will be required as follows:

 

 

 

 

 

Year Ending December 31,

    

Amount

 

2017

 

 

 —

 

2018

 

 

41,600,000

 

2019

 

 

 —

 

2020

 

 

75,000,000

 

2021

 

 

25,000,000

 

Thereafter

 

 

30,000,000

 

Total Long-Term Debt - Face Value

 

$

171,600,000

 

 

The carrying value of long-term debt as of December 31, 2016 consisted of the following:

 

 

 

 

 

 

    

Total

 

Current Face Amount

 

$

171,600,000

 

Unamortized Discount on Convertible Debt

 

 

(4,119,419)

 

Loan Costs, net of accumulated amortization

 

 

(1,235,380)

 

Total Long-Term Debt

 

$

166,245,201

 

For the year ended December 31, 2016, interest expense was approximately $6.8 million with approximately $6.8 paid during the year. For the year ended December 31, 2015, interest expense was approximately $5.7 million with approximately $4.7 million paid during the year. For the year ended December 31, 2014, interest expense was approximately $2.2 million with approximately $2.1 million paid during the period. No interest was capitalized during the years ended December 31, 2016 or 2015, while approximately $11,000 of interest was capitalized during the year ended December 31, 2014.

The amortization of loan costs incurred in connection with the Company’s long-term debt is included in interest expense in the consolidated financial statements. These loan costs are being amortized over the term of the respective loan agreements using the straight-line method, which approximates the effective interest method. For the years ended December 31, 2016, 2015, and 2014, the amortization of loan costs totaled approximately $828,000, $365,000 and $256,000, respectively. The $828,000 for the year ended December 31, 2016 included approximately $367,000 of unamortized loan costs which were written off and included in interest expense related to the $23.1 million mortgage loan assumed by the buyer upon closing the Portfolio Sale on September 16, 2016.

F-32


 

Table of Contents 

The amortization of the approximate $6.1 million discount on the Company’s Notes is also included in interest expense in the consolidated financial statements. The discount is being amortized over the term of the Notes using the effective interest method. For the years ended December 31, 2016 and 2015 the amortization of the discount was approximately $1.1 million and $852,000, respectively. No amount was recognized during the year ended December 31, 2014 as the Notes were issued in March 2015.

The Company was in compliance with all of its debt covenants as of December 31, 2016 and 2015.

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 year ended December 31, 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, 2016, the fair value of our interest rate swap agreement, which was a gain of approximately $417,000, 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%.

NOTE 14.       ACCRUED AND OTHER LIABILITIES

Accrued and other liabilities consisted of the following:

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

December 31,
2016

    

December 31,
2015

 

Golf Course Lease

 

$

2,226,527

 

$

2,602,638

 

Accrued Property Taxes

 

 

28,973

 

 

40,042

 

Reserve for Tenant Improvements

 

 

398,621

 

 

812,493

 

Accrued Construction Costs

 

 

856,947

 

 

 —

 

Accrued Interest

 

 

1,220,990

 

 

1,195,231

 

Environmental Reserve and Restoration Cost Accrual

 

 

1,505,757

 

 

2,405,635

 

Other

 

 

2,430,082

 

 

1,811,880

 

Total Accrued and Other Liabilities

 

$

8,667,897

 

$

8,867,919

 

As of December 31, 2016, the Company leased approximately 690 acres of land and certain improvements attributable to the golf courses under a long-term lease with the City of Daytona Beach, Florida (the “City”), which was to have expired in 2022. 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”) whereby the base rent payment, which was scheduled to increase from $250,000 to $500,000 as of September 1, 2012, would remain at $250,000 for the remainder of the lease term and any extensions would be subject to an annual rate increase of 1.75% beginning September 1, 2013. In addition, pursuant to the Lease Amendment, beginning September 1, 2012, and continuing throughout the initial lease term and any extension option, the Company was to have paid additional rent to the City equal to 5.0% of gross revenues exceeding $5,500,000 and 7.0% of gross revenues exceeding $6,500,000. Since the inception of the lease, the Company has recognized the rent expense on a straight-line basis resulting in an estimated accrual for deferred rent. Upon the effective date of the Lease Amendment, the Company’s straight-line rent was revised to reflect the lower rent levels through expiration of the lease. As a result, approximately $3.0 million of the rent previously deferred will not be due to the City, and will be recognized into income over the remaining lease term. As of December 31, 2016, the Company’s accrued total liability related to the straight-line rent on the lease between the Company and the City was approximately $2.2 million. As more fully described in Note 23, “Subsequent Events,” the lease between the Company and the City was terminated subsequent to December 31, 2016.

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. As of December 31, 2016, $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 is equal to the amount of the final reimbursement request the Company received from Lowe’s.

F-33


 

Table of Contents 

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 and since the total accrual of approximately $610,000 was made, approximately $361,000 in costs have been incurred through December 31, 2016, leaving a remaining accrual of approximately $249,000.

During the year ended December 31, 2015, the Company accrued $187,500 for the estimated penalty associated with a regulatory matter pertaining to the Company’s prior agricultural activities on certain of the Company’s land located in Daytona Beach, Florida. The penalty of $187,500 was paid during the year ended December 31, 2016. Additionally, as part of the resolution of the regulatory matter, 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 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. 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 $935,000 of the total $2.0 million of estimated costs during the year ended December 31, 2016, leaving a remaining accrual of approximately $1.1 million. This matter is more fully described in Note 20, “Commitments and Contingencies.”

NOTE 15.       DEFERRED REVENUE

Deferred revenue consisted of the following:  

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

December 31,
2016

    

December 31,
2015

 

Deferred Oil Exploration Lease Revenue

 

$

585,674

 

$

885,822

 

Deferred Land Sale Revenue

 

 

 —

 

 

12,656,773

 

Prepaid Rent

 

 

1,068,972

 

 

907,325

 

Other Deferred Revenue

 

 

337,020

 

 

274,690

 

Total Deferred Revenue

 

$

1,991,666

 

$

14,724,610

 

On September 20, 2016, the Company received an approximate $807,000 rent payment for the sixth year of the Company’s eight-year oil exploration lease, which is being recognized ratably over the twelve-month lease period ending in September 2017. On September 22, 2015, the Company received an approximate $1.2 million rent payment for the fifth year of the Company’s eight-year oil exploration lease, which had been fully recognized as revenue as of September 30, 2016.

In connection with the total 94.3 acres of land sales in the Tomoka Town Center which closed during the fourth quarter of 2015, approximately $12.7 million of the total aggregate $19.4 million sale price was deferred as of December 31, 2015 to be recognized as revenue on a percentage-of-completion basis as the required infrastructure costs are completed. The infrastructure work was completed during the fourth quarter of 2016, accordingly, all previously deferred revenue was recognized during the year ended December 31, 2016.

NOTE 16.       PENSION PLAN

The Company maintained a Defined Benefit Pension Plan (the “Pension Plan”) which had been, prior to December 31, 2011, for all employees who had attained the age of 21 and completed one year of service. The pension benefits were based primarily on years of service and the average compensation for the five highest consecutive years during the final ten years of employment. The benefit formula generally provided for a life annuity benefit.

F-34


 

Table of Contents 

Effective December 31, 2011, the Company amended its Pension Plan to freeze participants’ benefits with no future accruals after that date. Any current or future employee who was not a participant of the Pension Plan on December 31, 2011 was not eligible to enter the Pension Plan.

On October 23, 2013 the Company’s Board of Directors approved the commencement of the steps necessary to terminate the Pension Plan, pursuant to the Pension Plan, and, if necessary, for the Company to make the required level of contribution whereby the Pension Plan would have sufficient funds to pay all benefits owed participants and beneficiaries. On January 22, 2014, the Company’s Board of Directors approved the termination of the Pension Plan effective March 31, 2014. Termination of the Pension Plan was completed through the distribution of the Pension Plan assets to participants and beneficiaries through either the purchase of an annuity from an insurance company or, payment of the benefit owed in a one-time lump sum payment based on a final calculation of benefit as of March 31, 2014. The final termination settlement was completed during the three months ended December 31, 2014. The Company contributed approximately $43,000 in 2014 to fully fund the Pension Plan to enable the distribution to participants of a lump sum benefit or the purchase of a life annuity to effectuate the termination.  In addition, the Company incurred approximately $170,000 for the cost of legal and other advisors to complete the termination. During the year ended December 31, 2015, the Company received the favorable determination letter from the IRS, which was the final step in terminating the Pension Plan.

The Company used a December 31 measurement date.

Following are the components of the Net Period Pension Cost (Benefit):

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

    

2016

    

2015

    

2014

 

Service Cost

 

$

 —

 

$

 —

 

$

87,219

 

Interest Cost

 

 

 —

 

 

 —

 

 

425,735

 

Actual Return on Plan Assets

 

 

 —

 

 

 —

 

 

342,637

 

Amortization of Unrecognized Transition Loss (Gain) from Earlier Periods

 

 

 —

 

 

 —

 

 

 —

 

Amortization of Unrecognized Prior Service Cost

 

 

 —

 

 

 —

 

 

 —

 

Amortization of Net Gain (Loss) from Earlier Periods

 

 

 —

 

 

 —

 

 

 —

 

Net Periodic Pension Cost (Benefit)

 

$

 —

 

$

 —

 

$

855,591

 

The Pension Plan held no assets as of December 2016, 2015, or 2014 and there was no activity during the years ended December 31, 2016 or 2015.

NOTE 17.       POST-RETIREMENT BENEFIT PLANS OTHER THAN PENSIONS

Other Post-Retirement Benefits

The Company had a policy regarding post-retirement benefit programs for certain health care and life insurance benefits for eligible retired employees. All full-time employees became eligible to receive life benefits if they retire after reaching age 55 with 20 or more years of service, and supplemental Medicare benefits if they reach age 65 and 20 years of service. The post-retirement health care plan is contributory with retiree contributions adjusted annually; the life insurance plan is non-contributory up to $5,000 of coverage.

The Company recognizes post-retirement expenses in accordance with FASB ASC Topic, Employers’ Accounting for Post-Retirement Benefits Other Than Pensions, which requires that expected costs of post-retirement benefits be charged to expense during the years the employees render service. The accrued post-retirement benefit cost reflected in the consolidated balance sheet in accrued liabilities at December 31, 2014, was approximately $143,000. During the first quarter of 2015, the Company terminated the post-retirement benefit program and recognized the remaining liability into income and no further benefits will be provided to retirees.

F-35


 

Table of Contents 

NOTE 18.       STOCK-BASED COMPENSATION

EQUITY-CLASSIFIED STOCK COMPENSATION

Market Condition Restricted Shares – Peer Group Vesting

Under the Amended and Restated 2010 Equity Incentive Plan (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, 2016, 2015, and 2014 is presented below:  

 

 

 

 

 

 

 

 

 

 

 

Wtd. Avg.

 

 

 

 

 

Grant Date

 

Market Condition Non-Vested Restricted Shares

    

Shares

    

Fair Value

 

Outstanding at January 1, 2014

 

5,067

 

$

23.13

 

Granted

 

 —

 

 

 —

 

Vested

 

 —

 

 

 —

 

Expired

 

 —

 

 

 —

 

Forfeited

 

 —

 

 

 —

 

Outstanding at December 31, 2014

 

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

 

 —

 

$

 —

 

As of December 31, 2016, 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, 2016, four increments of Mr. Albright’s and Mr. Patten’s grants had vested.

F-36


 

Table of Contents 

Additional grants of 2,500 and 3,000 shares of restricted Company common stock were awarded to Mr. Smith and another officer 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, 2016, no increments of Mr. Smith’s or the other officer’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 18, “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 and 68,000 were 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 Company 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, 2016, no increments of this award had vested.

On February 26, 2016, the Company entered into amendments to the employment agreements and certain restricted share award agreements to clarify the Company’s intention that the restricted shares granted thereunder, if they are subject to performance-based vesting conditions will fully vest at any time during the 24-month period following a change in control and termination of the employee subsequent to the change in control.

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, 2016, 2015, and 2014 is presented below: 

 

 

 

 

 

 

 

 

 

 

 

Wtd. Avg.

 

Market Condition Non-Vested Restricted Shares

    

Shares

    

Fair Value

 

Outstanding at January 1, 2014

 

94,500

 

$

17.33

 

Granted

 

2,500

 

 

38.97

 

Vested

 

(56,500)

 

 

19.56

 

Expired

 

 —

 

 

 —

 

Forfeited

 

 —

 

 

 —

 

Outstanding at December 31, 2014

 

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

 

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.

F-37


 

Table of Contents 

As of December 31, 2016, there was approximately $6,000 of unrecognized compensation cost, adjusted for estimated forfeitures, related to market condition non-vested restricted shares, which will be recognized over a remaining weighted average period of 0.1 years. The determination of the weighted average period of 0.1 years over which the compensation cost is incurred is based on independent third party valuation reports which estimate the time at which the market conditions will be met versus the term of the awards.

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.

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, 2016, 2015, and 2014, is presented below:

 

 

 

 

 

 

 

 

 

 

 

Wtd. Avg.

 

 

 

 

 

Fair Value

 

Three Year Vest Non-Vested Restricted Shares

    

Shares

    

Per Share

 

Outstanding at January 1, 2014

 

 —

 

$

 —

 

Granted

 

14,500

 

 

36.08

 

Vested

 

 —

 

 

 —

 

Expired

 

 —

 

 

 —

 

Forfeited

 

(300)

 

 

36.08

 

Outstanding at December 31, 2014

 

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

 

As of December 31, 2016, 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.

F-38


 

Table of Contents 

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 will vest on each of the first, second, and third anniversaries of their respective grant dates, provided the recipient is an employee of the Company on those dates. In addition, any unvested portion of the options will vest upon a change in control. 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 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 options will vest upon a change in control. The options expire on the earliest of: (a) the fifth 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 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 vests on January 28, 2016, provided he is an employee of the Company on that date. In addition, any unvested portion of the option will vest upon a change in control. 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 18, “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 will vest on January 28, 2017 and January 28, 2018, provided he is an employee of the Company on such dates. In addition, any unvested portion of the option will vest upon a change in control. 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.

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.

F-39


 

Table of Contents 

A summary of the activity for these awards during the years ended December 31, 2016, 2015, and 2014, 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, 2014

 

94,500

 

$

32.21

 

 

 

 

 

 

Granted

 

10,000

 

 

50.00

 

 

 

 

 

 

Exercised

 

(19,735)

 

 

31.88

 

 

 

 

 

 

Expired

 

 —

 

 

 —

 

 

 

 

 

 

Forfeited

 

 —

 

 

 —

 

 

 

 

 

 

Outstanding at December 31, 2014

 

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

 

6.60

 

$

498,245

 

Exercisable at December 31, 2015

 

28,590

 

$

32.73

 

4.41

 

$

514,193

 

Exercisable at December 31, 2016

 

76,600

 

$

45.94

 

1.87

 

$

573,181

 

A summary of the non-vested options for these awards during the years ended December 31, 2016, 2015, and 2014, is presented below:  

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

of Shares

 

Non-Qualified Stock Option Awards

    

Shares

    

Vested

 

Non-Vested at January 1, 2014

 

74,700

 

 

 

 

Granted

 

10,000

 

 

 

 

Vested

 

(37,130)

 

$

1,176,331

 

Expired

 

 —

 

 

 

 

Forfeited

 

 —

 

 

 

 

Non-Vested at December 31, 2014

 

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

 

 

 

 

The weighted-average grant-date fair value of options granted during the year ended December 31, 2016 was $13.97. The total intrinsic value of options exercised during the year ended December 31, 2016 was approximately $51,000. As of December 31, 2016, there was approximately $354,000 of unrecognized compensation related to non-qualified, non-vested stock option awards, which will be recognized over a weighted average period of 1.4 years.

F-40


 

Table of Contents 

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, 2016, 2015, and 2014 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, 2014

 

53,800

 

$

53.99

 

 

 

 

 

 

Granted

 

 —

 

 

 —

 

 

 

 

 

 

Exercised

 

(18,500)

 

 

37.80

 

 

 

 

 

 

Expired

 

 —

 

 

 —

 

 

 

 

 

 

Forfeited

 

 —

 

 

 —

 

 

 

 

 

 

Outstanding at December 31, 2014

 

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

 

0.61

 

$

4,140

 

Exercisable at December 31, 2016

 

11,000

 

$

63.87

 

0.61

 

$

4,140

 

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. No options were exercised during the year ended December 31, 2016. All options had vested prior to January 1, 2014.

F-41


 

Table of Contents 

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, 2014

 

53,800

 

$

1.61

 

 

 

 

 

 

Granted

 

 —

 

 

 —

 

 

 

 

 

 

Exercised

 

(18,500)

 

 

11.20

 

 

 

 

 

 

Expired

 

 —

 

 

 —

 

 

 

 

 

 

Forfeited

 

 —

 

 

 —

 

 

 

 

 

 

Outstanding at December 31, 2014

 

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

 

0.61

 

$

2,229

 

Exercisable at December 31, 2016

 

11,000

 

$

1.33

 

0.61

 

$

2,229

 

No stock appreciation rights were exercised during the year ended December 31, 2016. All stock appreciation rights had vested prior to January 1, 2014.

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:

 

 

 

 

 

 

 

 

 

 

 

Assumptions at:

    

December 31,
2016

    

   

December 31,
2015

    

   

December 31,
2014

    

   

Expected Volatility

 

14.13

%  

 

29.40

%  

 

34.07

%  

 

Expected Dividends

 

0.22

%  

 

0.15

%  

 

0.07

%  

 

Expected Term

 

0.61

years

 

1.3

years

 

2.00

years

 

Risk-Free Rate

 

0.66

%  

 

0.75

%  

 

0.78

%  

 

There were no stock options or stock appreciation rights granted under the 2001 Plan during the years ended December 31, 2016, 2015, or 2014.

F-42


 

Table of Contents 

The liability for stock options and stock appreciation rights, at fair value, reflected on the consolidated balance sheets at December 31, 2016 and 2015, was approximately $42,000 and $136,000, respectively. 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,
2016

    

December 31,
2015

    

December 31,
2014

 

Accelerated Charge for Stock-Based Compensation

 

$

1,649,513

 

$

 —

 

$

 —

 

Recurring Charge for Stock-Based Compensation

 

 

1,529,370

 

 

2,186,408

 

 

1,271,924

 

Total Cost of Share-Based Plans Charged Against Income Before Tax Effect

 

$

3,178,883

 

$

2,186,408

 

$

1,271,924

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense Recognized in Income

 

$

(1,226,254)

 

$

(843,407)

 

$

(490,645)

 

As described above, 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 MKT (i) that the Excess 2015 Awards may have violated Rule 711 of the NYSE MKT 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 MKT 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. A portion of the surrendered awards has been replaced with new awards under the 2010 Plan in 2016. 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”).

F-43


 

Table of Contents 

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 13,200 shares, and will vest with respect to 13,200 shares and 13,600 shares on January 28, 2017 and January 28, 2018, respectively. 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 clarify the Company’s intention that the restricted shares granted thereunder, if they are subject to performance-based vesting conditions, will fully vest upon the executive’s termination of employment without cause or his resignation for good reason (as such terms are defined in his employment agreement), in each case, at any time during the 24-month period following a change in control. There was no impact to the valuation established at the original date of grant pertaining to this modification of the restricted share award agreements of Messrs. Albright, Patten, and Smith.

NOTE 19.       INCOME TAXES

The provisions for income tax benefit (expense) are summarized as follows:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2015

 

2014

 

 

    

Current

    

Deferred

    

Current

    

Deferred

    

Current

    

Deferred

 

Federal

 

$

(159,596)

 

$

(10,740,617)

 

$

479,671

 

$

(5,607,970)

 

$

(2,233,512)

 

$

(1,223,260)

 

State

 

 

(311,525)

 

 

(625,116)

 

 

185,584

 

 

(326,389)

 

 

(302,896)

 

 

(71,195)

 

Total 

 

$

(471,121)

 

$

(11,365,733)

 

$

665,255

 

$

(5,934,359)

 

$

(2,536,408)

 

$

(1,294,455)

 

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.

F-44


 

Table of Contents 

The sources of these differences and the related deferred income tax assets (liabilities) are summarized as follows:

 

 

 

 

 

 

 

 

 

 

Deferred Tax

 

 

    

2016

    

2015

 

Deferred Income Tax Assets

 

 

 

 

 

 

 

Depreciation

 

$

2,475,898

 

$

2,833,613

 

Intangible Lease Liabilities

 

 

11,714,651

 

 

12,336,115

 

Deferred Revenue (Net of Straight-line Rent Adjustments)

 

 

(105,729)

 

 

4,524,189

 

Deferred Oil Lease Income

 

 

225,924

 

 

405,313

 

Deferred Lease Expense

 

 

858,882

 

 

1,003,967

 

Stock Options and Restricted Stock

 

 

1,438,292

 

 

1,020,855

 

Unrealized Loss on Investment Securities

 

 

 —

 

 

432,677

 

Impairment Reserves

 

 

2,085,808

 

 

1,688,979

 

Other - Net

 

 

217,887

 

 

381,897

 

Gross Deferred Income Tax Assets

 

 

18,911,613

 

 

24,627,605

 

Less - Valuation Allowance

 

 

(415,453)

 

 

(415,453)

 

Net Deferred Income Tax Assets

 

 

18,496,160

 

 

24,212,152

 

Deferred Income Tax Liabilities

 

 

 

 

 

 

 

Sales of Real Estate

 

 

(68,358,404)

 

 

(62,067,529)

 

Discount on Equity Component of Convertible Debt

 

 

(904,422)

 

 

(1,150,507)

 

Basis Difference in Joint Venture

 

 

(342,015)

 

 

(342,015)

 

Interest Rate Swap

 

 

(255,891)

 

 

 —

 

Other - Net

 

 

 —

 

 

(178,507)

 

Total Deferred Income Tax Liabilities

 

 

(69,860,732)

 

 

(63,738,558)

 

Net Deferred Income Tax Liabilities

 

$

(51,364,572)

 

$

(39,526,406)

 

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, 2016 and 2015, 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, 2016 and 2015, the valuation allowance was approximately $415,000.

As of December 31, 2016 and 2015, 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 2016 and 2015.

Following is a reconciliation of the income tax computed at the federal statutory rate of 35% for 2016, 2015, and 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

    

2016

    

2015

    

2014

 

Income Tax (Expense) Benefit Computed at Federal Statutory Rate

 

$

(9,219,942)

 

$

(4,481,029)

 

$

(3,575,138)

 

Increase (Decrease) Resulting from:

 

 

 

 

 

 

 

 

 

 

State Income Tax, Net of Federal Income Tax Benefit

 

 

(1,693,578)

 

 

(755,481)

 

 

(349,334)

 

Income Tax on Permanently Non-Deductible Items

 

 

(1,015,936)

 

 

 —

 

 

 —

 

Other Reconciling Items

 

 

92,602

 

 

(32,594)

 

 

93,609

 

Benefit (Expense) for Income Taxes

 

$

(11,836,854)

 

$

(5,269,104)

 

$

(3,830,863)

 

The effective income tax rate for each of the three years ended December 31, 2016, 2015, and 2014, including income taxes attributable to the discontinued operations, was 42.2%, 38.9%, and 37.5%, 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 first quarter of 2016, 68,000 shares of restricted Company common stock were permanently surrendered which constituted a discrete event in which the total

F-45


 

Table of Contents 

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, 2016, 2015, and 2014 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, 2016, 2015, and 2014 totaled approximately $510,000, $1.2 million, and $3.0 million, respectively. Additionally, income taxes totaling approximately $133,000 were refunded during the year ended December 31, 2016.

NOTE 20.       COMMITMENTS AND CONTINGENCIES

MINIMUM FUTURE RENTAL PAYMENTS

The Company leases, as lessee, certain equipment, land, and improvements under operating leases.

Minimum future rental payments under non-cancelable operating leases having remaining terms in excess of one year as of December 31, 2016, are summarized as follows:

 

 

 

 

 

Year Ending December 31,

    

Amounts

 

2017

 

$

580,483

 

2018

 

 

441,186

 

2019

 

 

441,944

 

2020

 

 

375,640

 

2021

 

 

307,674

 

2022 and thereafter (cumulative)

 

 

194,831

 

Total

 

$

2,341,758

 

 

 

 

 

 

Rental expense under all operating leases amounted to approximately $389,000, $410,000, and $408,000, for the years ended December 31, 2016, 2015, and 2014, respectively.

Effective January 24, 2017, the Company acquired the land and improvements comprising the golf courses, previously leased from the City for approximately $1.5 million (the “Golf Course Land Purchase”). Accordingly, the portion of the minimum future rental payments related to the golf lease as of December 31, 2016 included in the schedule above of approximately $1.7 million, will be not be paid.

F-46


 

Table of Contents 

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, 2016, are summarized as follows:

 

 

 

 

 

Year Ending December 31,

    

Amounts

 

2017

 

$

21,132,772

 

2018

 

 

20,623,899

 

2019

 

 

20,538,957

 

2020

 

 

19,461,644

 

2021

 

 

16,231,649

 

2022 and thereafter (cumulative)

 

 

68,269,361

 

Total

 

$

166,258,282

 

 

 

 

 

 

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 the 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 the second quarter of 2017.  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 late 2017 to mid-2018, 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 late 2018.

On February 15, 2017, Wintergreen Advisers, LLC (“Wintergreen”) filed a complaint in the Circuit Court of the Seventh Judicial Circuit in Volusia County, Florida (the “Wintergreen Complaint”) against the Company and each of its directors. The Wintergreen Complaint seeks an order compelling the Company to either include Wintergreen’s four director nominees, all of whom are employees or hired consultants of Wintergreen, in the Company’s proxy statement as nominees to be voted on at the Company’s 2017 Annual Meeting of Shareholders (the “2017 Annual Meeting”) or permit Wintergreen to bring their proposed nominees before the Company’s shareholders at the 2017 Annual Meeting. The Company believes that the Wintergreen Complaint has no legal merit and the Company intends to defend the interests of all CTO shareholders by vigorously resisting the remedies sought in the Wintergreen Complaint. The Wintergreen Complaint does not seek monetary remedies or compensation for damages or similar contingencies. However, defending against the Wintergreen Complaint will likely require cash outlays, for legal and other expenses, as well as, commitment of management resources. As of the date of this report the Company is not able to estimate the amount of such costs.

F-47


 

Table of Contents 

CONTRACTUAL COMMITMENTS - EXPENDITURES

In connection with the acquisition of the Lowes on April 22, 2014, 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. As of December 31, 2016, $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 is equal to the amount of the final reimbursement request the Company received from Lowe’s.

On April 5, 2016, the Company entered into a 15-year lease with 24 Hour Fitness for the anchor space at The Grove property 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. On July 6, 2016, the Company funded approximately $4.0 million into an escrow account for customary tenant improvements for the build out of the space to be occupied by 24 Hour Fitness. 24 Hour Fitness began drawing funds from escrow in September of 2016, and continued doing so in accordance with the lease as construction progressed. As of December 31, 2016, approximately $3.6 million of construction has been funded from the escrow account, leaving a remaining cash commitment of approximately $375,000. The balance was funded during January of 2017, 24 Hour Fitness completed construction, and the grand opening took place on February 4, 2017.

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 acres of Company land can be paid over five years 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, 2016 was approximately $287,000, including accrued interest. Accordingly, as of December 31, 2016, the remaining maximum commitment is approximately $690,000.

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 as of December 31, 2016. The Company’s maximum commitment related to the construction work benefitting the outparcels adjacent to Sam’s is $125,000, to be paid from escrow upon completion.

In conjunction with the Company’s sale of approximately 15.0 acres of land to an affiliate of Integra Land Company (“Integra”) in December 2015, the Company agreed to reimburse Integra approximately $276,000 for a portion of the costs for road access and related utility improvements that will benefit the land parcel sold to Integra as well as the surrounding acreage still owned by the Company. The Company also agreed to reimburse Integra approximately $94,000 for site relocation costs. Accordingly, in December 2015, the Company deposited a combined $370,000 of cash in escrow related to these reimbursements which are classified as restricted cash in the consolidated balance sheets. During the year ended December 31, 2016, approximately $350,000 was disbursed from the escrow account. Accordingly, as of December 31, 2016, the Company’s maximum remaining commitment related to these reimbursements is approximately $20,000 to be paid from escrow as costs are incurred.

In conjunction with the Company’s Golf Course Land Purchase in January 2017, the Company agreed to renovate the greens on the Jones course within one year of the agreement. The Company expects to incur the cost of this renovation, which is estimated between approximately $200,000 and $300,000, prior to the fourth quarter of 2017.

F-48


 

Table of Contents 

CONTRACTUAL COMMITMENTS – LAND PIPELINE

Following the Minto Sale (hereinafter defined), as of February 10, 2017, the Company’s land holdings totaled approximately 8,200 acres and the pipeline of potential land sales transactions included the following ten definitive purchase and sale agreements with ten different buyers, representing approximately 27% of our land holdings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract

 

 

 

 

 

 

 

 

No. of

 

Amount

 

Price

 

Estimated

 

    

Contract (or Buyer) / Parcel

    

Acres

    

($000's)

    

per Acre

 

Timing

1

 

Commercial/Retail (1)

 

35

 

$

14,000

 

$

400,000

 

'17 - '19

2

 

Commercial/Retail

 

4

 

 

1,175

 

 

294,000

 

'17 - '18

3

 

Commercial/Retail

 

6

 

 

1,556

 

 

259,000

 

'17 - '18

4

 

Mixed-Use Retail

 

22

 

 

5,574

 

 

253,000

 

'17 - '18

5

 

Mixed-Use Retail (NADG)

 

82

 

 

20,187

 

 

246,000

 

'17 - '18

6

 

Residential (SF)

 

7

 

 

1,140

 

 

163,000

 

'18 - '19

7

 

Commercial (1)

 

28

 

 

3,215

 

 

115,000

 

'17 - '18

8

 

AR Residential (Minto)

 

1,686

 

 

31,360

 

 

19,000

 

'18 - '19

9

 

SF Residential

 

194

 

 

3,324

 

 

17,000

 

'18 - '19

10

 

SF Residential (ICI)

 

146

 

 

1,400

 

 

10,000

 

'18 - '19

 

 

Total

 

2,210

 

$

82,931

 

$

38,000

 

 


(1)

Contract amount and price per acre may be reduced by potential costs incurred for wetlands mitigation, if any.

As noted above, all of these agreements contemplate closing dates ranging from the first quarter of 2017 through fiscal year 2019, and the Company expects some of the transactions to close in 2017, although the buyers are not contractually obligated to close until after 2017. Each of the transactions are in varying stages of due diligence by the various buyers including, in some instances, having made submissions to the planning and development departments of the City of Daytona Beach, and other permitting activities with other applicable governmental authorities. In addition to other customary closing conditions, the majority of these transactions are conditioned upon the receipt of approvals or permits from those various governmental authorities, as well as other matters that are beyond 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. We believe the issues raised by, and the land which was the subject of, this inquiry are similar to or the same as those which were addressed and resolved by the settlement agreement executed in December 2012 between the Company and the St. Johns River Water Management District (the “District”) and the permit which the District subsequently issued to the Company. 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 year ended December 31, 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 for 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 funded approximately $935,000 of the total $2.0 million of estimated costs during the second quarter of 2016. The Company believes there is at least a reasonable possibility that the estimated remaining liability of approximately $1.1 million could change within one year

F-49


 

Table of Contents 

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. Additionally, resolution of the regulatory matter required the Company to apply for an additional permit pertaining to an additional approximately 54.7 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. The Company anticipates that resolution of this matter will allow 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. The number of mitigation credits that may be required is not currently estimable and as the utilization or purchase of such credits would be incorporated into the basis of the land under contract, no amounts related to mitigation credits have been accrued as of December 31, 2016. 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 and, accordingly, no amounts related to such potential future costs have been accrued as of December 31, 2016.

During 2015 and 2016, the Company received communications from Wintergreen Advisers, LLC, an institutional investment advisory firm (“Wintergreen”) that manages the Wintergreen Fund, a public mutual fund, some of which have been filed publicly. In investigating the allegations contained in certain communications from Wintergreen and in pursuing the strategic alternatives process advocated by Wintergreen, the Company has incurred costs of approximately $1.2 million and approximately $229,000, respectively, to date, through December 31, 2016, including investigative work for legal representation, accounting services, additional director and committee meeting fees, or other third party costs. To date, none of the allegations have been found to have any basis or merit; however, such costs could continue to be incurred and, while not reasonably estimable, may represent significant costs for the Company which would have an adverse impact on the Company’s results of operations and cash flows.

NOTE 21.       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 74.1% and 68.6% of our identifiable assets as of December 31, 2016 and 2015, respectively, and 35.3%, 44.3%, and 41.5% of our consolidated revenues for the years ended December 31, 2016, 2015, and 2014, respectively. As of December 31, 2016, we had three commercial loan investments including one fixed-rate and one variable-rate mezzanine commercial mortgage loan and a variable-rate B-Note representing a secondary tranche in a commercial 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.

F-50


 

Table of Contents 

Information about the Company’s operations in different segments for the years ended December 31, 2016, 2015, and 2014 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

    

December 31,
2016

    

December 31,
2015

    

December 31,
2014

 

Revenues:

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

25,092,484

 

$

19,041,111

 

$

14,969,647

 

Commercial Loan Investments

 

 

2,588,235

 

 

2,691,385

 

 

2,190,924

 

Real Estate Operations

 

 

38,144,347

 

 

15,942,894

 

 

13,492,734

 

Golf Operations

 

 

5,190,394

 

 

5,243,485

 

 

5,125,501

 

Agriculture and Other Income

 

 

59,401

 

 

78,805

 

 

277,831

 

Total Revenues

 

$

71,074,861

 

$

42,997,680

 

$

36,056,637

 

Operating Income:

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

19,887,621

 

$

15,385,176

 

$

13,015,113

 

Commercial Loan Investments

 

 

2,588,235

 

 

2,691,385

 

 

2,190,924

 

Real Estate Operations

 

 

23,263,036

 

 

11,650,370

 

 

8,630,445

 

Golf Operations

 

 

(396,683)

 

 

(349,600)

 

 

(405,242)

 

Agriculture and Other Income

 

 

(107,368)

 

 

(147,749)

 

 

88,527

 

General and Corporate Expense

 

 

(7,915,254)

 

 

(8,960,273)

 

 

(10,927,261)

 

Total Operating Income

 

$

37,319,587

 

$

20,269,309

 

$

12,592,506

 

Depreciation and Amortization:

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

7,872,689

 

$

4,898,803

 

$

3,210,028

 

Golf Operations

 

 

266,074

 

 

263,335

 

 

241,134

 

Agriculture and Other

 

 

56,654

 

 

50,759

 

 

39,323

 

Total Depreciation and Amortization

 

$

8,195,417

 

$

5,212,897

 

$

3,490,485

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

92,434,774

 

$

84,261,324

 

$

43,766,003

 

Commercial Loan Investments

 

 

 —

 

 

15,394,879

 

 

30,208,075

 

Real Estate Operations ($5,744,636 Contributed by Consolidated VIE in 2015)

 

 

 —

 

 

11,489,272

 

 

 —

 

Golf Operations

 

 

95,513

 

 

109,505

 

 

219,199

 

Agriculture and Other

 

 

19,881

 

 

38,714

 

 

140,970

 

Total Capital Expenditures

 

$

92,550,168

 

$

111,293,694

 

$

74,334,247

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

December 31,

2016

    

December 31,

2015

 

Identifiable Assets:

 

 

 

 

 

 

 

Income Properties

 

$

302,757,565

 

$

277,519,902

 

Commercial Loan Investments

 

 

24,032,885

 

 

38,487,119

 

Real Estate Operations

 

 

58,868,298

 

 

59,787,157

 

Golf Operations

 

 

3,675,842

 

 

3,607,259

 

Agriculture and Other

 

 

19,288,836

 

 

24,952,207

 

Total Assets

 

$

408,623,426

 

$

404,353,644

 

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 9,800 acres. The land, timber, and Subsurface Interests were previously included in the Agriculture and Other segment, but have been reclassified to the Real Estate Operations segment to conform to the revised presentation on the consolidated balance sheets.

 

F-51


 

Table of Contents 

NOTE 22.       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 variable interest entity (“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, 2016. As the Company owns the entire real estate venture as of December 31, 2016, there is no longer a consolidated VIE. The six-acre vacant beachfront property asset totaled approximately $11.7 million as of December 31, 2016 which includes the additional land basis related to entitlement costs. The beachfront property received approval of the rezoning and entitlement of the site for up to approximately 1.2 million square feet of density. The Company is in negotiations with two prospective tenants, Cocina 214 Mexican Restaurant & Bar and LandShark Bar & Grill, to lease the two restaurants the Company intends to develop on the parcel. The zoning and entitlements received allow for the restaurant development and a larger scale vertical development should market conditions permit.

NOTE 23.     SUBSEQUENT EVENTS

The Company reviewed all subsequent events and transactions that have occurred after December 31, 2016, the date of the consolidated balance sheet.

On January 24, 2017, the Company acquired the land and improvements comprising the golf courses, previously leased from the City for approximately $1.5 million (the “Golf Course Land Purchase”). As a part of the Golf Course Land Purchase, the Company donated to the City three land parcels totaling approximately 14.3 acres located on the west side of Interstate 95 that are adjacent to the City’s Municipal Stadium. The Company had a cost basis of $0 in the donated land and paid approximately $100,000 to satisfy the community development district bonds associated with the acreage. Other terms of the Golf Course Land Purchase include the following:

·

The Company is obligated to pay the City an annual surcharge of $1 per golf round played each year (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;

·

Within one year following the date of the closing of the Golf Course Land Purchase, unless extended due to weather related delays outside the Company’s control, the Company is obligated to renovate the greens on the Jones Course; and

·

If the Company sells the LPGA International Golf Club within six years of the closing of the Golf Course Land Purchase, the Company is obligated to pay the City an amount equal to 10% of the difference between the sales price, less closing costs and any other costs required to be incurred in connection with the sale, and $4.0 million.

In conjunction with the Golf Course Land Purchase, the lease between the Company and the City was terminated. As of December 31, 2016, the Company’s accrued liability related to the straight-line rent on the lease between the Company and the City was approximately $2.2 million. Effective as of the closing date, the accrued liability will be

F-52


 

Table of Contents 

eliminated as there is no remaining commitment related to the lease. As a result of eliminating the accrued liability, the Company will recognize approximately $0.40 per share in non-cash earnings in the first quarter of 2017.

On January 27, 2017, the Company acquired an approximately 18,120 square-foot retail building in Sarasota, Florida at a purchase price of $4.1 million. The property is situated on approximately 1.2 acres and is 100% leased to an affiliate of the Staples, Inc. under a triple-net lease with a remaining term at acquisition of approximately 5 years. The transaction is expected to be part of a 1031 like-kind exchange.

On February 10, 2017, the Company completed the sale of approximately 1,581 acres of land, or approximately 16% of its land holdings, to Minto Communities, LLC (“Minto”) for approximately $27.2 million (the “Minto Sale”), or approximately $17,200 an acre, resulting in an estimated gain of approximately $20.0 million, or $2.19 per share, after tax. On February 16, 2017, Margaritaville Holdings (“Margaritaville”) and Minto announced a partnership that will develop new active adult communities in some of the nation’s most popular destinations and that the first location of the all-new residential concept will open in Daytona Beach, Florida on the approximately 1,581 acres sold to Minto by the Company, and another approximately 1,686 acres the Company currently has under contract with Minto. Margaritaville and Minto indicated that the community would be branded as LATITUDE MARGARITAVILLE, Daytona Beach.

There were no other reportable subsequent events or transactions.

 

 

F-53


 

Table of Contents 

NOTE 24.     QUARTERLY FINANCIAL DATA

QUARTERLY FINANCIAL DATA

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

 

    

2016

    

2015

    

2016

    

2015

    

2016

    

2015

    

2016

    

2015

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

6,429,241

 

$

4,260,675

 

$

6,033,082

 

$

4,132,052

 

$

6,021,331

 

$

5,034,090

 

$

6,608,830

 

$

5,614,294

 

Interest Income from Commercial Loan Investments

 

 

881,245

 

 

631,484

 

 

635,050

 

 

638,710

 

 

534,212

 

 

546,640

 

 

537,728

 

 

874,551

 

Real Estate Operations

 

 

9,560,898

 

 

859,801

 

 

4,774,620

 

 

1,368,141

 

 

4,643,646

 

 

1,748,398

 

 

19,165,183

 

 

11,966,554

 

Golf Operations

 

 

1,464,359

 

 

1,537,426

 

 

1,412,196

 

 

1,448,567

 

 

1,001,368

 

 

949,083

 

 

1,312,471

 

 

1,308,409

 

Agriculture and Other Income

 

 

18,692

 

 

18,939

 

 

18,990

 

 

20,738

 

 

10,388

 

 

19,504

 

 

11,331

 

 

19,624

 

Total Revenues

 

 

18,354,435

 

 

7,308,325

 

 

12,873,938

 

 

7,608,208

 

 

12,210,945

 

 

8,297,715

 

 

27,635,543

 

 

19,783,432

 

Direct Cost of Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Properties

 

 

(1,176,707)

 

 

(640,846)

 

 

(1,204,040)

 

 

(682,887)

 

 

(1,430,642)

 

 

(997,760)

 

 

(1,393,474)

 

 

(1,334,442)

 

Real Estate Operations

 

 

(2,257,041)

 

 

(598,723)

 

 

(1,124,641)

 

 

(305,853)

 

 

(1,257,183)

 

 

(316,613)

 

 

(10,242,446)

 

 

(3,071,335)

 

Golf Operations

 

 

(1,404,588)

 

 

(1,389,612)

 

 

(1,447,176)

 

 

(1,456,232)

 

 

(1,302,920)

 

 

(1,355,469)

 

 

(1,432,393)

 

 

(1,391,772)

 

Agriculture and Other Income

 

 

(48,051)

 

 

(55,151)

 

 

(52,654)

 

 

(43,195)

 

 

(52,894)

 

 

(51,484)

 

 

(13,170)

 

 

(76,724)

 

Total Direct Cost of Revenues

 

 

(4,886,387)

 

 

(2,684,332)

 

 

(3,828,511)

 

 

(2,488,167)

 

 

(4,043,639)

 

 

(2,721,326)

 

 

(13,081,483)

 

 

(5,874,273)

 

General and Administrative Expenses

 

 

(4,797,457)

 

 

(1,469,766)

 

 

(1,899,126)

 

 

(1,874,877)

 

 

(1,821,827)

 

 

(2,778,960)

 

 

(1,779,467)

 

 

(2,630,176)

 

Impairment Charges

 

 

(209,908)

 

 

(510,041)

 

 

(1,970,822)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Depreciation and Amortization

 

 

(2,067,367)

 

 

(1,155,739)

 

 

(1,805,559)

 

 

(1,071,752)

 

 

(1,945,460)

 

 

(1,417,129)

 

 

(2,377,031)

 

 

(1,568,277)

 

Gain on Disposition of Assets

 

 

 —

 

 

5,440

 

 

1,362,948

 

 

12,749

 

 

11,479,490

 

 

3,763,140

 

 

(83,668)

 

 

1,735,115

 

Total Operating Expenses

 

 

(11,961,119)

 

 

(5,814,438)

 

 

(8,141,070)

 

 

(5,422,047)

 

 

3,668,564

 

 

(3,154,275)

 

 

(17,321,649)

 

 

(8,337,611)

 

Operating Income

 

 

6,393,316

 

 

1,493,887

 

 

4,732,868

 

 

2,186,161

 

 

15,879,509

 

 

5,143,440

 

 

10,313,894

 

 

11,445,821

 

Investment Income

 

 

(566,384)

 

 

150,459

 

 

2,691

 

 

74,818

 

 

2,531

 

 

170,466

 

 

31,181

 

 

(186,864)

 

Interest Expense

 

 

(2,091,766)

 

 

(1,066,502)

 

 

(2,154,437)

 

 

(1,888,434)

 

 

(2,454,390)

 

 

(1,892,145)

 

 

(2,052,745)

 

 

(2,072,686)

 

Income Before Income Tax Expense

 

 

3,735,166

 

 

577,844

 

 

2,581,122

 

 

372,545

 

 

13,427,650

 

 

3,421,761

 

 

8,292,330

 

 

9,186,271

 

Income Tax Expense

 

 

(2,342,601)

 

 

(224,488)

 

 

(1,000,480)

 

 

(147,928)

 

 

(5,281,646)

 

 

(1,349,480)

 

 

(3,212,127)

 

 

(3,547,208)

 

Net Income

 

 

1,392,565

 

 

353,356

 

 

1,580,642

 

 

224,617

 

 

8,146,004

 

 

2,072,281

 

 

5,080,203

 

 

5,639,063

 

Less: Net Loss (Income) Attributable to Noncontrolling Interest in Consolidated VIE

 

 

32,153

 

 

 —

 

 

(10,199)

 

 

 —

 

 

15,010

 

 

7,590

 

 

14,870

 

 

50,259

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

1,424,718

 

$

353,356

 

$

1,570,443

 

$

224,617

 

$

8,161,014

 

$

2,079,871

 

$

5,095,073

 

$

5,689,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

0.25

 

$

0.06

 

$

0.28

 

$

0.04

 

$

1.44

 

$

0.36

 

$

0.91

 

$

0.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

0.25

 

$

0.06

 

$

0.28

 

$

0.04

 

$

1.44

 

$

0.36

 

$

0.90

 

$

0.98

 

 

 

 

F-54


 

Table of Contents 

SCHEDULE III

REAL ESTATE AND ACCUMULATED DEPRECIATION

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 —

 

 —

 

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

 

 —

 

 —

 

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

 

5,145,126

 

2,810,942

 

6,590,681

 

 —

 

 —

 

Hilton Grand Vacations (Office), Orlando, FL

 

2,154,874

 

1,210,138

 

2,453,690

 

273,745

 

 —

 

Lowe's, Katy, TX

 

8,500,000

 

9,412,181

 

3,480,650

 

 —

 

 —

 

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

 

126,617

 

 —

 

The Grove, Winter Park, FL

 

 —

 

1,240,000

 

1,860,000

 

23,177

 

 —

 

Walgreens, Alpharetta,  GA

 

 —

 

3,265,623

 

1,406,160

 

 —

 

 —

 

Walgreens, Clermont,  FL

 

3,500,000

 

3,021,665

 

1,269,449

 

 —

 

 —

 

Wells Fargo, Raleigh, NC

 

25,000,000

 

8,680,056

 

59,166,753

 

 —

 

 —

 

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

 

1,057,679

 

 —

 

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

 

194,459

 

 —

 

Concierge Office Building, Daytona Beach, FL

 

 —

 

293,872

 

2,862,171

 

157,497

 

 —

 

Vacant Pad Site, Winter Park, FL

 

 —

 

436,400

 

 —

 

 —

 

 —

 

 

 

62,300,000

 

103,037,008

 

168,276,840

 

3,020,291

 

 —

 

 

F-55


 

Table of Contents 

Gross Amount at Which

Carried at Close of Period

December 31, 2016  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

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

 

143,276

 

N/A

 

10/14/16

 

30 Yrs.

 

7-Eleven, Inc., Dallas, TX

 

974,862

 

1,550,744

 

2,525,606

 

32,307

 

N/A

 

02/18/16

 

40 Yrs.

 

At Home, Raleigh, NC

 

2,118,420

 

5,774,284

 

7,892,704

 

85,940

 

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

 

1,521,200

 

N/A

 

12/15/05

 

40 Yrs.

 

Best Buy, McDonough, GA

 

2,622,682

 

3,150,000

 

5,772,682

 

833,437

 

N/A

 

06/15/06

 

40 Yrs.

 

Big Lots, Germantown, MD

 

1,781,918

 

2,951,231

 

4,733,149

 

245,936

 

N/A

 

09/13/13

 

40 Yrs.

 

Big Lots, Phoenix, AZ

 

1,715,717

 

3,050,164

 

4,765,881

 

298,662

 

N/A

 

01/23/13

 

40 Yrs.

 

Carrabba's Italian Grill, Austin, TX

 

1,160,925

 

1,305,117

 

2,466,042

 

22,007

 

N/A

 

09/15/16

 

25 Yrs.

 

Century Theatre, Reno, NV

 

1,669,377

 

4,484,938

 

6,154,315

 

19,787

 

N/A

 

11/30/16

 

23 Yrs.

 

Container Store, Glendale, AZ

 

1,968,398

 

5,493,102

 

7,461,500

 

205,349

 

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

 

1,250,156

 

N/A

 

06/15/06

 

40 Yrs.

 

Harris Teeter Supermarket, Charlotte, NC

 

5,601,837

 

3,409,338

 

9,011,175

 

745,793

 

N/A

 

04/17/08

 

40 Yrs.

 

Hilton Grand Vacations (Office), Orlando, FL

 

2,810,942

 

6,590,681

 

9,401,623

 

634,905

 

N/A

 

01/30/13

 

40 Yrs.

 

Hilton Grand Vacations (Office), Orlando, FL

 

1,210,138

 

2,727,435

 

3,937,573

 

259,328

 

N/A

 

01/30/13

 

40 Yrs.

 

Lowe's, Katy, TX

 

9,412,181

 

3,480,650

 

12,892,831

 

358,822

 

N/A

 

04/22/14

 

30 Yrs.

 

Outback Steakhouse, Austin, TX

 

1,376,793

 

1,585,791

 

2,962,584

 

22,818

 

N/A

 

09/15/16

 

30 Yrs.

 

Outback Steakhouse, Charlottesville, VA

 

1,308,881

 

3,135,515

 

4,444,396

 

40,442

 

N/A

 

09/15/16

 

30 Yrs.

 

Outback steakhouse, Huntersville, NC

 

1,987,831

 

1,299,017

 

3,286,848

 

27,261

 

N/A

 

09/15/16

 

20 Yrs.

 

Rite Aid, Renton, WA

 

2,036,235

 

4,148,415

 

6,184,650

 

354,343

 

N/A

 

07/25/13

 

40 Yrs.

 

Riverside, Jacksonville, FL

 

6,019,815

 

14,366,132

 

20,385,947

 

950,758

 

N/A

 

07/16/15

 

43 Yrs.

 

The Grove, Winter Park, FL

 

1,240,000

 

1,883,177

 

3,123,177

 

94,783

 

N/A

 

12/30/14

 

40 Yrs.

 

Walgreens, Alpharetta,  GA

 

3,265,623

 

1,406,160

 

4,671,783

 

448,213

 

N/A

 

03/31/04

 

40 Yrs.

 

Walgreens, Clermont,  FL

 

3,021,665

 

1,269,449

 

4,291,114

 

399,347

 

N/A

 

05/27/04

 

40 Yrs.

 

Wells Fargo, Raleigh, NC

 

8,680,056

 

59,166,753

 

67,846,809

 

2,174,127

 

N/A

 

11/18/15

 

45 Yrs.

 

Whole Foods Market Centre, Sarasota, FL

 

4,497,825

 

13,378,437

 

17,876,262

 

743,438

 

N/A

 

10/07/14

 

40 Yrs.

 

Mason Commerce Center-Bldg 1, Daytona Beach, FL

 

66,304

 

2,334,706

 

2,401,010

 

819,035

 

09/01/08

 

N/A

 

40 Yrs.

 

Mason Commerce Center-Bldg 2, Daytona Beach, FL

 

66,304

 

2,190,059

 

2,256,363

 

756,154

 

09/01/08

 

N/A

 

40 Yrs.

 

Williamson Business Park-Bldg 3, Daytona Beach, FL

 

110,509

 

1,203,243

 

1,313,752

 

101,780

 

05/01/14

 

N/A

 

40 Yrs.

 

Concierge Office Building, Daytona Beach, FL

 

293,872

 

3,019,668

 

3,313,540

 

802,163

 

07/01/09

 

N/A

 

40 Yrs.

 

Vacant Pad Site, Winter Park, FL

 

436,400

 

 —

 

436,400

 

 —

 

N/A

 

05/28/15

 

N/A

 

 

 

103,037,008

 

171,297,131

 

274,334,139

 

14,391,567

 

 

 

 

 

 

 

 

F-56


 

Table of Contents 

REAL ESTATE AND ACCUMULATED DEPRECIATION

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

 

 

 

 

 

 

 

    

2016

    

2015

    

2014

 

 

 

$

 

$

 

$

 

Cost:

 

 

 

 

 

 

 

Balance at Beginning of Year

 

268,970,875

 

209,294,277

 

170,194,285

 

Additions and Improvements

 

68,274,211

 

97,767,725

 

42,908,366

 

Adjust to Fair Value

 

 —

 

(2,343,013)

 

 —

 

Cost of Real Estate Sold

 

(62,910,947)

 

(20,431,548)

 

(3,808,374)

 

Reclassification to Land and Development Costs

 

 —

 

(15,316,566)

 

 —

 

Balance at End of Year

 

274,334,139

 

268,970,875

 

209,294,277

 

 

 

 

 

 

 

 

 

 

 

$

 

$

 

$

 

Accumulated Depreciation:

 

 

 

 

 

 

 

Balance at Beginning of Year

 

14,374,079

 

14,073,096

 

11,986,949

 

Depreciation and Amortization

 

5,346,538

 

3,224,227

 

2,441,593

 

Depreciation on Real Estate Sold

 

(5,329,050)

 

(2,472,192)

 

(355,446)

 

Reclassification to Land and Development Costs

 

 —

 

(451,052)

 

 —

 

Balance at End of Year

 

14,391,567

 

14,374,079

 

14,073,096

 

 

 

 

 

 

 

 

 

(1) Reconciliation to Consolidated Balance Sheet at December 31, 2016

 

 

 

 

 

 

 

Income Properties, Land, Buildings, and Improvements

 

 

 

 

 

274,334,139

 

 

 

 

 

 

 

274,334,139

 

(2) Cost Basis of Assets Classified as Held for Sale on Balance Sheet

 

 

 

 

 

 —

 

Total Per Schedule

 

 

 

 

 

274,334,139

 

 

 

 

F-57


 

Table of Contents 

SCHEDULE IV

MORTGAGE LOANS ON REAL ESTATE

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Description

    

Interest Rate

    

Final Maturity
Date

    

Periodic Payment
Terms

    

Prior
Liens

    

Face Amount
of Mortgages

    

Carrying Amounts
of Mortgages

    

Principal Amount of
Loans Subject to
Delinquent
Principal or Interest

 

 

 

%

 

 

 

 

 

$

 

$

 

$

 

$

 

Mezzanine Mortgage Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel – Atlanta, GA

 

12.00%

 

February 2019

 

Principal payable
in full at maturity

 

 —

 

5,000,000

 

5,000,000

 

 —

 

Hotel – Dallas, TX

 

30-day LIBOR
plus 7.25%

 

September 2019

 

Principal payable
in full at maturity

 

 —

 

10,000,000

 

10,000,000

 

 —

 

Junior Mortgage Loan:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail Shopping Center – Sarasota, FL

 

30-day LIBOR

plus 7.50%

 

June 2018

 

Principal payable
in full at maturity

 

 —

 

8,960,467

 

8,960,467

 

 —

 

Totals

 

 

 

 

 

 

 

 —

 

23,960,467

 

23,960,467

 

 —

 

 

 

 

 

 

 

 

 

 

 

    

2016

    

2015

    

2014

 

 

 

$

 

$

 

$

 

Balance at Beginning of Year

 

38,331,956

 

30,208,074

 

18,845,053

 

Additions During the Year:

 

 

 

 

 

 

 

New Mortgage Loans (1)

 

 —

 

15,394,878

 

30,266,498

 

Loan Fees Paid

 

 —

 

40,000

 

6,858

 

Accretion of Discount (2)

 

 —

 

 —

 

649,658

 

Accretion of Origination Fees (3)

 

132,923

 

74,781

 

30,326

 

Deductions During the Year:

 

 

 

 

 

 

 

Collection of Principal

 

(14,282,500)

 

(7,200,909)

 

(19,465,000)

 

Discount on Payoff

 

(217,500)

 

 —

 

 —

 

Collection of Origination Fees

 

 —

 

(181,250)

 

(88,750)

 

Amortization of Fees

 

(4,412)

 

(3,618)

 

(36,569)

 

Balance at End of Year

 

23,960,467

 

38,331,956

 

30,208,074

 


(1)

Includes 2015 construction loan draws

(2)

Non-cash accretion of discount

(3)

Non-cash accretion of loan origination fees

F-58


cto_Ex10_28

Exhibit 10.28

 

CONSOLIDATED-TOMOKA LAND CO.

2017 EXECUTIVE ANNUAL CASH INCENTIVE PLAN

 

1.Purpose.  The purpose of the Consolidated-Tomoka Land Co. 2017 Executive Annual Cash Incentive Plan (the “Plan”) is to create a mutuality of interest between the senior officers and the shareholders of Consolidated-Tomoka Land Co. (the “Company”) through an annual cash incentive compensation structure designed to reward actions that will increase long-term shareholder value.

 

2.Eligibility.  The participants in the Plan shall be those eligible Company officers (each, a “CTO Officer”) whose participation in the Plan has been approved by the Compensation Committee (the “Committee”) of the Board of Directors (the “Board”) of the Company.  Except as set forth in Section 11, to be eligible, the CTO Officer must be employed by the Company or one of its subsidiaries as a full-time employee from January 1 through December 31 of the incentive plan year (each, a “Plan Year”), unless otherwise recommended by the Committee and approved by the Board.

 

3.Administration of Plan.  The Plan shall be administered by the Committee.  The Committee shall have the authority to select CTO Officers to participate in the Plan (each, a “Plan Participant”), to make awards, to establish performance metrics and goals for such metrics, to determine the payout percentage for various levels of achievement regarding such goals, to determine other terms and conditions of awards under the Plan, to establish and amend rules and regulations relating to the Plan, and to make all other determinations necessary and advisable for the administration of the Plan.  The Committee may correct any defect, supply any omission or reconcile any inconsistency in the Plan or any award in the manner and to the extent it shall deem desirable to carry it into effect.  All decisions made by the Committee pursuant to the Plan shall be made in the Committee’s sole and absolute discretion and shall be final and binding on officers, Plan Participants, and the Company.

 

4.Individual Target Awards.  For each Plan Year, the Committee shall establish, for each Plan Participant (taking into account any applicable employment agreement), an individual target award opportunity (each, an “Individual Target Opportunity”) equal to a percentage of such Plan Participant’s annual base salary.  For purposes of the Plan, “base salary” means a Plan Participant’s regular base pay, excluding cash and equity-based incentive compensation, discretionary bonuses, health or welfare benefits, 401(k) plan matching contributions and other similar payments or benefits.

 

5.Multipliers.  For each Plan Year, the Committee shall establish, for each Plan Participant (taking into account any applicable employment agreement), a payout schedule setting forth the “threshold,” “target” and “maximum” multipliers (collectively, the “Multipliers”) that will be used to calculate such Plan Participant’s Annual Incentive Award (as defined below). 

 

6.Performance Metrics and Weighting.  For each Plan Year, the Committee shall establish performance metrics (the “Performance Metrics”) and the percentage weighting of each Performance Metric (the “Weighting”) which will be utilized to measure the performance of the Plan Participants during a Plan Year.  The Performance Metrics, together with the Goals (as

 


 

 

 

CTLC Logo oct 2012-gray letters

2017 Executive Annual Cash Incentive Plan

 

 

defined below) established annually for each Performance Metric, will be designed to incentivize those actions by CTO Officers that best serve the short and long-term interests of the Company’s shareholders.  In addition, for each Plan Year, the Weighting of the individual Performance Metrics will be such that the total Weighting of all Performance Metrics shall equal 100%.  The Committee shall have discretion in establishing the Performance Metrics; provided,  however, it is the desire and intent of the Board that the at least 80% of the Weighting each Plan Year will be attributable to Performance Metrics that are objective, measurable and transparent.  Examples of Performance Metrics that the Committee may establish are those listed in the Company’s Amended and Restated 2010 Equity Incentive Plan, as may be amended from time to time (or any successor plan) (the “Equity Plan”), as well as financial and other metrics that the Committee may deem appropriate to accomplish the purposes of the Plan.  For 2017, the Committee has established the following Performance Metrics and Weighting thereof:

 

 

 

 

Performance Metrics

 

Weighting

a.    Land Transactions (closings in current year)

 

30%

b.    Land Transactions (new contracts in current year)

 

10%

c.    Investment Activity (income property investments)

 

20%

d.    Financial Performance Metric

 

20%

e.    Individual Performance

 

20%

 

For purposes of the Plan, “Land Transactions (closing in current year)” means the gross sales price of land transactions that close during the year where either (i) both (A) the Company receives cash or other consideration the value of which is readily ascertainable and (B) the pricing for such transactions meets or exceeds the per parcel valuations approved by the Committee during the first ninety (90) days of the year or (ii) the transaction is approved in advance by the Board.

 

For purposes of the Plan, “Land Transactions (new contracts in current year)” means the gross sales price of land transaction contracts executed during the year where either (i) the pricing for each such transaction meets or exceeds the per parcel valuations approved by the Committee during the first 90 days of the year or (ii) such transaction is approved in advance by the Board.  Notwithstanding the foregoing, if, with respect to a particular land transaction, both the execution of the contract and the closing thereunder occur in the same Plan Year, then such transaction shall be included only in “Land Transactions (closing in current year)” and shall not be included in “Land Transactions (new contracts in current year).”

 

For purposes of the Plan, “Investment Activity (income property investments)” means the gross amount (as reported in the Company’s filings with the SEC) invested in income properties during the year, provided each such investment either (i) both (A) is approved by Company management’s investment committee and (B) meets or exceeds the minimum investment yield set by the Committee during the first 90 days of the year or (ii) is approved in advance by the Board.

 

For purposes of the Plan, “Financial Performance Metric” means the Company’s Net Operating Income (i.e., the Company’s total revenue less the direct cost of revenues) for each

-2-


 

 

 

CTLC Logo oct 2012-gray letters

2017 Executive Annual Cash Incentive Plan

 

 

operating segment (Income Property Operations, Commercial Loan Investments, Real Estate Operations, Golf Operations and Agricultural and Other) but excluding the revenues and related direct cost of revenues for Land Transactions.

 

For purposes of the Plan, “Individual Performance” shall be determined utilizing the judgment of the Committee and, with respect to all Plan Participants other than the CEO, with input from the CEO, regarding the Plan Participant’s performance of his or her duties pursuant to the Plan Participant’s job description, and employment agreement if applicable, accomplishments including regarding special projects, and other criteria to be determined from time to time by the Committee. 

 

The Board and the Committee anticipate that as the Company executes its strategic business plan and monetizes its land portfolio, or as a result of a change in the Company’s business, operations, corporate structure or capital structure, or the manner in which the Company conducts its business, or other events or circumstances, that it may be appropriate, at the commencement of each year when the Committee establishes the Performance Metrics and Weighting thereof, to make modifications thereto, in whole or in part, as the Committee deems appropriate and equitable.

 

7.Annual Goals.  During the first 90 days of each Plan Year, the Committee shall establish for each Performance Metric a “threshold,” “target” and “maximum” goal or level of achievement (the “Goals”).  The “threshold” Goal means the minimum level of achievement of the Performance Metrics required for an Annual Incentive Award to be earned and paid; the “target” Goal means the level of achievement of the Performance Metrics required for the target Annual Incentive Award to be earned and paid; and the “maximum” Goal means the level of achievement of the Performance Metrics required for the maximum Annual Incentive Award to be earned and paid.  Straight-line linear interpolation will be used to determine amounts earned and paid based on achievement levels between the “threshold” and “target” Goals and between the “target” and “maximum” Goals.

 

8.Overall Performance Levels.  At the conclusion of each Plan Year, the Committee shall determine, for each Plan Participant, the Overall Performance Level achieved and the corresponding Multiplier to be applied to such Plan Participant’s Individual Target Opportunity for such Plan Year.  The “Overall Performance Level” means the sum of the weighted actual achievement of the “target,” “threshold” and “maximum” Goals for the various Performance Metrics for such Plan Year.  Straight-line linear interpolation will be used where Overall Performance Level falls between the “threshold” and “target” Goals and between the “target” and “maximum” Goals.

 

9. Calculation of Annual Incentive Awards.  The amount of each Plan Participant’s actual annual incentive award that will be earned by and paid to such Plan Participant (the “Annual Incentive Award”) under the Plan shall be calculated by multiplying such Plan Participant’s Individual Target Opportunity by the applicable Multiplier associated with the Overall Performance Level.  A sample calculation of Overall Performance Level and Annual Incentive Award is set forth on Exhibit B attached hereto.  Annual Incentive Awards will be paid no later than March 15 following the end of the applicable bonus Plan Year. 

 

-3-


 

 

 

CTLC Logo oct 2012-gray letters

2017 Executive Annual Cash Incentive Plan

 

 

10.Committee Procedure.  In the first quarter of each Plan Year, the Committee will establish and approve (taking into account any applicable employment agreements) (a) the Performance Metrics that will be utilized for the current Plan Year, (b) for each Performance Metric, a “threshold,” “target” and “maximum” Goal, (c) the identity of the Plan Participants for the current Plan Year, (d) the Individual Target Award Opportunity for each Plan Participant, (e)  the Weighting of each Performance Metric (it being understood that such Weighting need not be uniform among Plan Participants) and (f) the Multipliers for each Plan Participant.  Following completion of the applicable Plan Year, the Committee shall determine and certify the amount of the Annual Incentive Awards to be awarded and paid by the Company to the Plan Participants.  Exhibit A attached hereto sets forth additional detail regarding the foregoing actions as well as the actions to be taken by the Committee following the completion of a Plan Year. 

 

11.Termination of Employment.  If a Plan Participant experiences a Qualifying Termination (as defined below) prior to or on December 31 of the applicable Plan Year, such Plan Participant shall be entitled to receive a prorated Annual Incentive Award for such Plan Year.  A prorated Annual Incentive Award payable under this Section 11 shall be based on the number of days worked by the Plan Participant during the applicable Plan Year prior to and including the date on which the Plan Participant’s termination of employment occurs.  For purposes of the Plan, a “Qualifying Termination” means that the Plan Participant’s employment is terminated on or after April 1 of the applicable Plan Year by (a) the Company or one of its affiliates without “Cause” (as such term is defined in such Plan Participant’s employment or similar agreement or, if no such agreement exists, then as defined below) or (b) the Participant for “Good Reason” (as such term is defined in such Plan Participant’s employment or similar agreement or, if no such agreement exists, then as defined below).  Any prorated Annual Incentive Awards shall be payable no later than thirty (30) days following the consummation of the Plan Participant’s termination of employment.  The amount of the pro rata Annual Incentive Award will be calculated as if the “target” level of achievement had been obtained for each of the Goals.  For purposes of the Plan:

 

a.Cause” means a Plan Participant’s (i) arrest or conviction for, plea of nolo contendere to, or admission of the commission of, any act of fraud, misappropriation, or embezzlement, or a criminal felony involving dishonesty or moral turpitude; (ii) breach of any material provision of his or her employment or similar agreement, provided that the Plan Participant is given reasonable notice of, and a reasonable opportunity to cure within thirty (30) days of such notice (if such breach is curable), any such breach; (iii) act or intentional omission involving dishonesty or moral turpitude; (iv) material failure to adequately perform his or her duties and responsibilities as such duties and responsibilities are, from time to time, in the Company’s discretion, determined and after reasonable notice of, and a reasonable opportunity to cure within thirty (30) days of such notice (if such breach is curable), any such breach; or (v) intentional independent act that would cause the Company significant reputational injury.

 

b.Good Reason” means a material reduction in a Plan Participant’s compensation or employment related benefits, or a material change in the Plan Participant’s status,

-4-


 

 

 

CTLC Logo oct 2012-gray letters

2017 Executive Annual Cash Incentive Plan

 

 

working conditions or management responsibilities.  The Plan Participant’s termination of employment will not constitute a termination for Good Reason unless the Plan Participant first provides written notice to the Company of the existence of the Good Reason within sixty (60) days following the effective date of the occurrence of the Good Reason, and the Good Reason remains uncorrected by the Company for more than thirty (30) days following such written notice of the Good Reason from the Plan Participant to the Company, and the effective date of the Plan Participant’s termination of employment is within sixty (60) days following the effective date of the occurrence of the Good Reason.

 

12.Participant’s Interests.  A Plan Participant’s interest in any Annual Incentive Award shall at all times be reflected on the Company’s books as a general unsecured and unfunded obligation of the Company subject to the terms and conditions of the Plan.  The Plan shall not give any person any right or security interest in any asset of the Company or any fund in which any deferred payment is deemed invested.  The Company, the Board, and the Committee shall not be responsible for the adequacy of the general assets of the Company to discharge, or required to reserve or set aside funds for, the payment of its obligations hereunder.

 

13.Non-Alienation of Benefits; Beneficiary Designation.  All rights and benefits under the Plan are personal to the Plan Participant and neither the Plan nor any right or interest of a Plan Participant or any other person arising under the Plan is subject to voluntary or involuntary alienation, sale, transfer, or assignment.  Subject to the foregoing, the Company shall establish such procedures as it deems necessary for a Plan Participant to designate one or more beneficiaries to whom any payment the Committee determines to make would be payable in the event of the Plan Participant’s death.

 

14.Withholding for Taxes.  Notwithstanding any other provisions of the Plan, the Company may withhold from any payment made by it under the Plan such amount or amounts as may be required for purposes of complying with any federal, state and local tax or withholding requirements.

 

15.Rights of Employees.  Nothing in the Plan shall interfere with or limit in any way the right of the Company to terminate a Plan Participant’s employment at any time, or confer upon any Plan Participant any right to continued employment with the Company or any of its subsidiaries or affiliates.  A Plan Participant shall not be entitled to any claim or recourse if any action or inaction by the Company, or any other circumstance or event, including any circumstance or event outside the control of the Plan Participant, adversely affects the ability of the Plan Participant to satisfy a performance goal or in any way prevents the satisfaction of a performance goal.

 

16.Adjustment of Awards.  The Committee shall be authorized to make adjustments in the method of calculating attainment of Goals in recognition of unusual or nonrecurring events affecting the Company or its consolidated financial statements or changes in applicable laws, regulations or accounting principles.

 

-5-


 

 

 

CTLC Logo oct 2012-gray letters

2017 Executive Annual Cash Incentive Plan

 

 

17.Amendment or Termination.  The Plan is provided at the discretion of the Company and the Board.  The Board reserves the right to modify or terminate the Plan with or without notice.

 

18.Section 409AWith respect to payments subject to Section 409A of the Internal Revenue Code of 1986, as amended, and the rules and regulations thereunder (“Section 409A”), the Plan is intended to comply with the requirements of Section 409A, and the provisions of the Plan shall be interpreted in a manner that satisfies the requirements of Section 409A, and the Plan shall be operated accordingly.  If any provision of the Plan would otherwise frustrate or conflict with this intent, the provision, term or condition shall be interpreted and deemed amended so as to avoid this conflict.  Notwithstanding anything in the Plan to the contrary, if the Board considers a Plan Participant to be a “specified employee” under Section 409A at the time of such Plan Participant’s “separation from service” (as defined in Section 409A), and any amount hereunder is “deferred compensation” subject to Section 409A, any payment that otherwise would be made to such Plan Participant as a result of such “separation from service” shall not be made until the date that is six (6) months after such “separation from service,” except to the extent that earlier distribution would not result in such Plan Participant’s incurring interest or additional tax under Section 409A.  If an amount includes a “series of installment payments” (within the meaning of Section 1.409A-2(b)(2)(iii) of the Treasury Regulations), the Plan Participant’s right to such series of installment payments shall be treated as a right to a series of separate payments and not as a right to a single payment.  Notwithstanding the foregoing, the tax treatment of the benefits provided under the Plan is not warranted or guaranteed, and in no event shall the Company be liable for all or any portion of any taxes, penalties, interest or other expenses that may be incurred by any Plan Participant on account of non-compliance with Section 409A. 

 

19.Governing Law.   The Plan shall be administered, interpreted and enforced under the laws of the State of Florida without regard to conflicts of laws thereof.

 

 

 

Adopted by the Board of Directors on February 22, 2017

 

 

-6-


 

EXHIBIT A

 

Committee Procedure

 

NEW PLAN YEAR

 

During the first 90 days of a Plan Year, the Committee shall:

 

1. Establish the applicable Performance Metrics for the Plan Year.

 

2.Establish the “threshold,” “target” and “maximum” Goals for each Performance Metric.

 

3.Identify the Plan Participants.

 

4.Establish the Individual Target Opportunity for each Plan Participant.

 

5.Determine the Weighting of the Performance Metrics, which may vary between Plan Participants. 

 

6.Determine the “threshold,” “target” and “maximum” Multipliers for each Plan Participant. 

 

 

COMPLETED PLAN YEAR

 

No later than 60 days following a completed Plan Year, the Committee shall:

 

1.Calculate the level of achievement of the Goals for each of the Performance Metrics.

 

2.Determine the Overall Performance Level for each Plan Participant and the applicable Multiplier.

 

3.Multiply each Plan Participant’s Individual Target Opportunity by the applicable Multiplier associated with such Plan Participant’s Overall Performance Level to determine such Plan Participant’s Annual Incentive Award.

 

A-1


 

EXHIBIT B

Sample Calculation

 

A.At Commencement of Plan Year X

 

1.  Establish Performance Metrics and Threshold/Target/Maximum Goals for each Metric

 

 

 

 

 

Performance Metrics and Weighting

Threshold

Target

Maximum

Metric 1

$3mm

$4mm

$4.5mm

Metric 2

$4mm

$5.5mm

$6.325mm

Metric 3

$4mm

$6mm

$8mm

Metric 4

$20mm

$22mm

$24mm

Metric 5

$4mm

$8mm

$12mm

 

2.  Plan Participants

 

 

 

 

 

 

 

 

a.   Plan Participant A: Annual Salary $515,000

 

 

 

 

 

 

 

 

b.   Plan Participant B: Annual Salary $250,000

 

 

 

 

 

 

 

 

3.  Individual Target Opportunity:

 

 

 

 

 

 

 

 

a.   Plan Participant A: 50% ($257,500)

 

 

 

 

 

 

 

 

b.   Plan Participant B: 50% ($125,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.  Weighting

Metric 1

   

Metric 2

   

Metric 3

   

Metric 4

   

Metric 5

 

 

a.   Participant A:

20%

 

20%

 

20%

 

20%

 

20%

 

 

b.   Participant B:

20%

 

20%

 

20%

 

20%

 

20%

 

 

 

 

 

 

 

 

 

5.  Multiplier

Threshold

   

Target

   

Maximum

 

 

 

a.   Plan Participant A:

50%

 

100%

 

150%

 

 

 

b.   Plan Participant B:

50%

 

100%

 

150%

 

 

 

B.After Conclusion of Plan Year X

 

 

 

 

 

1.  Level of Achievement ($) and Performance Level (%) for each Performance Metric:

 

a.   Metric 1: $4.2mm

Performance Level: 120%

 

 

b.   Metric 2: $3.8mm

Performance Level:     0%

 

 

c.   Metric 3: $5.9mm

Performance Level: 97.5%

 

 

d.   Metric 4: $25mm

Performance Level: 150%

 

 

e.   Metric 5: $8mm

Performance Level: 100%

 

 

 

 

 

 

 

 

 

 

 

2.  Overall Weighted Performance Level:

 

 

 

 

 

 

 

 

a.   Plan Participant A:  93.5%

 

 

 

 

 

 

 

 

b.   Plan Participant B:  93.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.  Individual Target Opportunity x Multiplier = Annual Incentive Award

 

 

a.   Plan Participant A:  $240,763

 

 

 

 

 

 

 

 

b.   Plan Participant B:  $116,875

 

 

 

 

 

 

 

 

B-1


cto_Ex21

Exhibit 21

 

Subsidiaries of the Registrant: Consolidated-Tomoka Land Co.

as of December 31, 2016:  

 

 

 

 

 

 

 

 

    

 

    

Percentage of

 

 

 

Organized

 

Voting Securities

 

 

 

Under

 

Owned by Immediate

 

 

 

Laws of

 

Parent

 

Indigo Group Inc.

 

Florida

 

100.0 

 

Indigo Group Ltd. (A Limited Partnership)

 

Florida

 

93.475 

(1)

Indigo Development LLC

 

Florida

 

100.0 

(3)

Palms Del Mar Inc.

 

Florida

 

100.0 

 

Indigo International LLC

 

Florida

 

100.0 

(3)

Tomoka Ag Inc.

 

Florida

 

0.0 

(2)

Indigo Grand Champion One LLC

 

Florida

 

100.0 

(4)

Indigo Grand Champion Two LLC

 

Florida

 

100.0 

(4)

Indigo Grand Champion Three LLC

 

Florida

 

100.0 

(4)

Indigo Grand Champion Four LLC

 

Florida

 

100.0 

(4)

Indigo Grand Champion Five LLC

 

Florida

 

100.0 

(4)

Indigo Grand Champion Six LLC

 

Florida

 

100.0 

(4)

Indigo Grand Champion Ten LLC

 

Florida

 

100.0 

(4)

Indigo Henry LLC

 

Florida

 

100.0 

(3)

Indigo Mallard Creek LLC

 

Florida

 

100.0 

(5)

Indigo Melbourne LLC

 

Florida

 

100.0 

(5)

Indigo Sanford LLC

 

Florida

 

100.0 

(5)

Bluebird 14 Holdings LLC

 

Delaware

 

100.0 

(3)

Bluebird Arrowhead Phoenix LLC

 

Delaware

 

100.0 

(7)

Bluebird BWW Phoenix LLC

 

Delaware

 

100.0 

(6)

Bluebird Capital Circle LLC

 

Delaware

 

100.0 

(6)

Bluebird Chase Chicago LLC

 

Delaware

 

100.0 

(6)

Bluebird Germantown MD LLC

 

Delaware

 

100.0 

(7)

Bluebird Metrowest Orlando LLC

 

Delaware

 

100.0 

(3)

Bluebird North La Habra LLC

 

Delaware

 

100.0 

(6)

Bluebird North Los Alamitos LLC

 

Delaware

 

100.0 

(6)

Bluebird North Walnut LLC

 

Delaware

 

100.0 

(6)

Bluebird North Yorba Linda LLC

 

Delaware

 

100.0 

(6)

Bluebird Renton WA LLC

 

Delaware

 

100.0 

(7)

Bluebird South Garden Grove LLC

 

Delaware

 

100.0 

(6)

Bluebird South Laguna LLC

 

Delaware

 

100.0 

(6)

Bluebird South Puerta Real Mission Viejo LLC

 

Delaware

 

100.0 

(6)

Bluebird South Trabuco Mission Viejo LLC

 

Delaware

 

100.0 

(6)

Bluebird South Westminster LLC

 

Delaware

 

100.0 

(6)

Bluebird WAG Boulder LLC

 

Delaware

 

100.0 

(6)

Bluebird WAG Palm Bay LLC

 

Delaware

 

100.0 

(6)

CTLC Cypress Point LLC

 

Delaware

 

100.0 

(3)

CTLC Golden Arrow DFW Airport LLC

 

Delaware

 

100.0 

(3)

CTLC Golden Arrow Katy LLC

 

Delaware

 

100.0 

(7)

CTO16 Atlantic LLC

 

Delaware

 

100.0 

(3)

CTO16 Austin LLC

 

Delaware

 

100.0 

(3)

CTO16 Charlottesville LLC

 

Delaware

 

100.0 

(3)

CTO16 Dallas LLC

 

Delaware

 

100.0 

(3)

CTO16 Huntersville LLC

 

Delaware

 

100.0 

(3)

CTO16 Monterey LLC

 

Delaware

 

100.0 

(3)

CTO16 Olive TX LLC

 

Delaware

 

100.0 

(3)

CTO16 OSI LLC

 

Delaware

 

100.0 

(3)

CTO16 Peterson LLC

 

Delaware

 

100.0 

(3)

CTO16 Raleigh LLC

 

Delaware

 

100.0 

(3)

CTO16 Reno LLC

 

Delaware

 

100.0 

(3)

Golden Arrow 6 LLC

 

Delaware

 

100.0 

(3)

Golden Arrow Charlotte LLC

 

Delaware

 

100.0 

(7)

Golden Arrow Clermont LLC

 

Delaware

 

100.0 

(7)

Golden Arrow Daytona ISB LLC

 

Delaware

 

100.0 

(3)

Golden Arrow First St. Sarasota LLC

 

Delaware

 

100.0 

(3)


 

 

 

 

 

 

 

 

    

 

    

Percentage of

 

 

 

Organized

 

Voting Securities

 

 

 

Under

 

Owned by Immediate

 

 

 

Laws of

 

Parent

 

Golden Arrow Glenn Atlanta LLC

 

Delaware

 

100.0 

(3)

Golden Arrow Sarasota LLC

 

Delaware

 

100.0 

(3)

Golden Arrow Glendale Developer LLC

 

Delaware

 

100.0 

(3)

Golden Arrow Plantation Oaks LLC

 

Delaware

 

100.0 

(3)

Golden Arrow West LLC

 

Delaware

 

100.0 

(3)

Golden Arrow WPP LLC

 

Delaware

 

100.0 

(8)

IGI16 Peterson LLC

 

Delaware

 

100.0 

(8)

LHC14 Old DeLand LLC

 

Delaware

 

100.0 

(3)(10)

LHC15 Atlantic DB JV LLC

 

Delaware

 

100.0 

(3)

LHC15 Glendale AZ LLC

 

Delaware

 

100.0 

(3)

LHC15 Raleigh NC LLC

 

Delaware

 

100.0 

(3)

LHC15 Riverside FL LLC

 

Delaware

 

100.0 

(3)

LHC15 Sparrow PR LLC

 

Delaware

 

100.0 

(3)

LHC15 WPP LLC

 

Delaware

 

100.0 

(8)

Daytona JV LLC

 

Delaware

 

100.0 

(9)

 


(1)Consolidated-Tomoka Land Co. is a limited partner of Indigo Group Ltd., and owns 93.475% of the total partnership equity. Palms Del Mar, Inc. is the other limited partner and owns 5.065% of the total partnership equity. Indigo Group Inc. is the managing general partner and owns 1.46% of the partnership equity.

(2)Tomoka Ag Inc. is 100% owned by Indigo Group Inc.

(3)Consolidated-Tomoka Land Co. is the Managing Member.

(4)Palms Del Mar Inc. is the Managing Member.

(5)Indigo Development LLC is the Managing Member.

(6)Bluebird 14 Holdings LLC is the Managing Member.  

(7)Golden Arrow 6 LLC is the Managing Member.

(8)Indigo Group Inc. is the Managing Member.

(9)LHC15 Atlantic DB JV LLC is the 50% Managing Member. CTO16 Atlantic LLC is the other 50% Member. 

(10)Formerly known as Golden Arrow Plaza Retail LLC.

All subsidiaries are included in the Consolidated Financial Statements of the Company and its subsidiaries appearing elsewhere herein.

 


cto_Ex23_1

 

Exhibit 23.1

Consent of Independent Registered Public Accounting Firm

The Board of Directors

Consolidated-Tomoka Land Co.:

We have issued our reports dated February 24, 2017, with respect to the consolidated financial statements, schedules, and internal control over financial reporting included in the Annual Report of Consolidated-Tomoka Land Co. on Form 10-K for the year ended December 31, 2016. We consent to the incorporation by reference of said reports in the Registration Statements of Consolidated-Tomoka Land Co. on Form S-8 (File No. 333-62679, File No. 333-63400, File No. 333-168379, File No. 333-176162 and File No. 333-204875).

 

 

 

/s/ Grant Thornton LLP

 

 

 

Jacksonville, Florida

 

February 24, 2017

 

 

 


cto_Ex31_1

Exhibit 31.1

CERTIFICATIONS

I, John P. Albright, certify that:

1.       I have reviewed this annual report on Form 10-K of Consolidated-Tomoka Land Co.;

2.       Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.       Based on my knowledge, the consolidated financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.       The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)     Designed such disclosure controls and psrocedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)     Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)     Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)     Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.      The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)     All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)     Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

 

 

Date: February 24, 2017

 

By:

/s/    JOHN P. ALBRIGHT

 

 

 

John P. Albright

 

 

 

President and Chief Executive Officer

(Principal Executive Officer)

 


cto_Ex31_2

Exhibit 31.2

CERTIFICATIONS

I, Mark E. Patten, certify that:

1.       I have reviewed this annual report on Form 10-K of Consolidated-Tomoka Land Co.;

2.       Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.       Based on my knowledge, the consolidated financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.       The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)      Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)     Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)     Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)     Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal (the registrant’s fourth final quarter in the case of an annual report) quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5       The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)     All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)     Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

 

 

Date: February 24, 2017

 

By:

/s/    MARK E. PATTEN

 

 

 

Mark E. Patten

 

 

 

Senior Vice President, and Chief Financial Officer
(Principal Financial and Accounting Officer)

 


cto_Ex32_1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Consolidated-Tomoka Land Co. (the “Company”) on Form 10-K for the period ending December 31, 2016, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, John P. Albright, President and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)     The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)     The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

February 24, 2017

 

/s/   JOHN P. ALBRIGHT

 

 

John P. Albright

 

 

President and Chief Executive Officer

(Principal Executive Officer)

 


cto_Ex32_2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Consolidated-Tomoka Land Co. (the “Company”) on Form 10-K for the period ending December 31, 2016, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Mark E. Patten, Senior Vice President and Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

February 24, 2017

 

/s/    MARK E. PATTEN

 

 

Mark E. Patten

 

 

Senior Vice President, and Chief Financial Officer
(Principal Financial and Accounting Officer)