SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 Form 10-Q X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) ___ OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 1995 ___ 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 0-5556 CONSOLIDATED-TOMOKA LAND CO. (Exact name of registrant as specified in its charter) Florida 59-0483700 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 149 South Ridgewood Avenue 32114 Daytona Beach, Florida (Zip Code) (Address of principal executive offices) (904) 255-7558 (Registrant's telephone number, including area code) 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 and (2) has been subject tosuch filing requirements for the past 90 days. Yes X No ___ ___ Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. Outstanding Class of Common Stock November 1, 1995 _____________________ _________________ $1.00 par value 6,261,272 1CONSOLIDATED-TOMOKA LAND CO. INDEX Page No. ________ PART I - - FINANCIAL INFORMATION Consolidated Condensed Balance Sheets - September 30, 1995 and December 31, 1994 3 Consolidated Condensed Statements of Income and Retained Earnings - Three Months and Nine Months Ended September 30, 1995 and 1994 4 Consolidated Condensed Statements of Cash Flows - Nine Months Ended September 30, 1995 and 1994 5 Notes to Consolidated Condensed Financial Statements 6-8 Management's Discussion and Analysis of Financial Condition and Results of Operations 9-11 PART II -- OTHER INFORMATION 12 SIGNATURES 13 2
PART I -- FINANCIAL INFORMATION CONSOLIDATED-TOMOKA LAND CO. CONSOLIDATED CONDENSED BALANCE SHEETS (Unaudited) September 30, December 31, 1995 1994 ------------ ------------ ASSETS Cash $ 1,048,566 $ 503,545 Investment Securities 4,001,926 1,290,955 Notes Receivable 10,128,491 9,222,968 Accounts Receivable 1,541,412 1,877,220 Inventories 861,298 660,461 Cost of Fruit on Trees 2,893,892 2,435,401 Real Estate Held for Development and Sale 13,966,395 16,626,505 Net Investment in Direct Financing Lease 814,820 880,222 Refundable Income Taxes 760,186 -- Other Assets 291,133 375,486 Net - Property, Plant, and Equipment 26,547,835 27,662,652 ---------- ---------- TOTAL ASSETS $62,855,954 $61,535,415 ========== ========== LIABILITIES Customer Deposits $ 66,431 $ 924,268 Accounts Payable 1,630,216 749,277 Notes Payable 29,767,805 24,973,283 Accrued Liabilities 2,958,920 2,134,670 Deferred Income Taxes 95,504 95,504 Income Taxes Payable -- 1,481,531 ---------- ---------- TOTAL LIABILITIES 34,518,876 30,358,533 ---------- ---------- MINORITY INTEREST 117,889 146,790 ---------- ---------- SHAREHOLDERS' EQUITY Common Stock 6,261,272 6,261,272 Additional Paid-in Capital 1,782,105 1,782,105 Retained Earnings 20,175,812 22,986,715 ---------- ---------- TOTAL SHAREHOLDERS' EQUITY 28,219,189 31,030,092 ---------- ---------- TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $62,855,954 $61,535,415 ========== ==========
See Accompanying Notes to Consolidated Condensed Financial Statements. 3 CONSOLIDATED-TOMOKA LAND CO. CONSOLIDATED CONDENSED STATEMENTS OF INCOME AND RETAINED EARNINGS (Unaudited) Three Months Ended Nine Months Ended -------------------------- -------------------------- September 30, September 30, September 30, September 30, 1995 1994 1995 1994 -------------------------- ------------ ------------- INCOME: Citrus Operations: Sales of Fruit and Other Income $ 21,118 $ 30,297 $ 5,794,311 $ 6,223,041 Production and Selling Expenses ( 448,902) ( 468,504) ( 5,741,660) ( 6,057,006) ---------- ---------- ---------- ---------- ( 427,784) ( 438,207) 52,651 166,035 ---------- ---------- ---------- ---------- Real Estate Operations: Sales and Other Income 1,380,354 1,834,771 3,938,205 8,123,751 Costs and Other Expenses ( 1,157,023) ( 1,248,689) ( 3,285,894) ( 4,076,880) ---------- ---------- ---------- ---------- 223,331 586,082 652,311 4,046,871 ---------- ---------- ---------- ---------- Profit On Sales of Undeveloped Real Estate Interests 500 593,034 1,485,939 980,025 ---------- ---------- ---------- ---------- Interest and Other Income 180,549 ( 135,121) 460,535 ( 43,162) ---------- ---------- ---------- ---------- OPERATING INCOME (LOSS) ( 23,404) 605,788 2,651,436 5,149,769 GENERAL AND ADMINISTRATIVE EXPENSES ( 831,084) ( 1,013,927) ( 2,711,611) ( 3,022,085) ---------- ---------- ---------- ---------- INCOME (LOSS) BEFORE MINORITY INTEREST IN PARTNERSHIP ( 854,488) ( 408,139) ( 60,175) 2,127,684 MINORITY INTEREST 11,554 10,252 28,902 30,197 ---------- ---------- ---------- ---------- INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES ( 842,934) ( 397,887) ( 31,273) 2,157,881 INCOME TAXES 333,672 138,532 37,942 ( 721,862) ---------- ---------- ---------- ---------- INCOME (LOSS)FROM CONTINUING OPERATIONS ( 509,262) ( 259,355) 6,669 1,436,019 LOSS FROM DISCONTINUED RESORT OPERATIONS (net of tax) -- ( 228,999) -- ( 134,302) ---------- ---------- ---------- ---------- NET INCOME (LOSS) ( 509,262) ( 488,354) 6,669 1,301,717 RETAINED EARNINGS, Beginning of Period 22,250,392 19,674,250 22,986,715 18,823,370 DIVIDENDS ( 1,565,318) ( 1,252,254) ( 2,817,572) ( 2,191,445) ---------- ---------- ---------- ---------- RETAINED EARNINGS, End of Period $20,175,812 $17,933,642 $20,175,812 $17,933,642 ========== ========== ========== ========== PER SHARE INFORMATION: Average Shares Outstanding 6,261,272 6,261,272 6,261,272 6,261,272 ========== ========== ========== ========== Income (Loss)From Continuing Operations $(.08) $(.04) -- $ .23 Loss From Discontinued Resort Operations (net of tax) -- $(.04) -- $(.02) ---------- ---------- ---------- ---------- Net Income (Loss) Per Share $(.08) $(.08) -- $ .21 ========== ========== ========== ========== DIVIDENDS PER SHARE $ .25 $ .20 $ .45 $.35 ========== ========== ========== ==========
See Accompanying Notes to Consolidated Condensed Financial Statements. 4 CONSOLIDATED-TOMOKA LAND CO. CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) Nine Months Ended ---------------------------- September 30, September 30, 1995 1994 ------------- ------------- CASH FLOW FROM OPERATING ACTIVITIES: CASH RECEIVED FROM: Citrus Sales and Other Income $ 6,006,455 $ 6,735,006 Real Estate Sales and Other Income 6,797,296 8,266,005 Sales of Undeveloped Real Estate 1,485,939 980,025 Interest and Other Income 453,571 155,014 ---------- ---------- Total 14,743,261 16,136,050 ---------- ---------- CASH EXPENDED FOR: Citrus Production and Selling Expenses 6,359,068 5,870,901 Real Estate Costs and Expenses 2,732,137 2,844,426 General and Administrative Expenses 1,039,480 1,491,960 Interest 1,432,010 1,669,041 Income Taxes 2,203,775 1,300,000 ---------- ---------- Total 13,766,470 13,176,328 ---------- ---------- Net Cash Provided by Operating Activities 976,791 2,959,722 ---------- ---------- CASH FLOW FROM INVESTING ACTIVITIES: Acquisition of Property, Plant, and Equipment ( 997,711) ( 1,225,634) Investments in Investment Securities ( 2,710,971) ( 25,888) Direct Financing Lease 65,402 56,035 Proceeds from Sale of Property, Plant, and Equipment 1,234,560 15,883 Cash Flow from Discontinued Resort Operations -- 6,590,626 ---------- ---------- Net Cash Provided by (Used in) Investing Activities ( 2,408,720) 5,411,022 ---------- ---------- CASH FLOW FROM FINANCING ACTIVITIES: Cash Proceeds from Debt 6,750,000 2,800,000 Payments of Debt ( 1,955,478) (10,944,656) Dividends Paid ( 2,817,572) ( 2,191,445) ---------- ---------- Net Cash Provided by (Used in) Financing Activities 1,976,950 (10,336,101) ---------- ---------- NET INCREASE (DECREASE) IN CASH 545,021 ( 1,965,357) CASH, BEGINNING OF YEAR 503,545 2,155,712 ---------- ---------- CASH,END OF PERIOD $ 1,048,566 $ 190,355 ========== ==========
See Accompanying Notes to Consolidated Condensed Financial Statements. 5 NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS 1. Principles of Interim Statements. The information presented in the unaudited consolidated condensed financial statements reflects all adjustments which are, in the opinion of the management, necessary to present fairly the Company's financial position and the results of operations for the interim periods. The consolidated condensed format is designed to be read in conjunction with the last annual report. The consolidated condensed financial statements include the accounts of the Company and its wholly owned subsidiaries. Intercompany balances and transactions have been eliminated in consolidation. 2. Seasonal Operations. The Company's citrus operations involve a single crop agricultural commodity and are seasonal in nature. To a lesser extent, its forestry activities are seasonal in nature. Accordingly, results for the nine months ended September 30, 1995 and 1994 are not necessarily indicative of results to be expected for the full year. Results of operations for the twelve months ended September 30, 1995 and 1994 are summarized as follows (in thousands): Twelve Months Ended September 30, ------------------------------------------------- 1995 1994 --------------------- ------------------------ Revenues Income(Loss) Revenues Income(Loss) --------- ----------- -------- ------------ Citrus Operations $ 7,746 $( 27) $ 8,792 $ 1,194 Real Estate Operations 12,343 6,243 8,742 6,727 General Corporate & Other 5,033 1,864 1,278 (2,337) ------ ----- ------ ----- Total Revenues $25,122 $18,812 ====== ====== Income Before Income Taxes 8,080 5,584 Income Taxes (3,019) (1,987) ----- ----- Income from Continuing Operations 5,061 3,597 Loss From Discontinued Resort Operations (net of income taxes) ( 1) ( 506) ----- ----- Net Income $5,060 $3,091 ===== ===== 3. Common Stock and Earnings Per Common Share. Primary earnings per share are based on the average number of common shares and common share equivalents outstanding during the period. Primary and fully diluted earnings per share are the same for the periods. 4. Notes Payable. Notes payable consist of the following: September 30, 1995 ----------------------------------- Due Within Total One Year ---------- ----------- Consolidated-Tomoka Land Co. - ---------------------------- $15,000,000 Line of Credit $ 8,550,000 $ 8,550,000 Mortgages Payable 9,703,404 163,468 Industrial Revenue Bonds 3,213,697 261,870 ---------- --------- 21,467,101 8,975,338 ---------- ---------- Indigo Group Ltd. - ----------------- Industrial Revenue Bonds 2,006,500 56,400 Mortgages Payable 6,294,204 95,029 ---------- ---------- 8,300,704 151,429 ---------- ---------- Total $29,767,805 $ 9,126,767 ========== ========== Indigo Group Ltd. ("IG LTD.") is a 100% owned limited partnership in the real estate business. Included in notes payable is a $2,577,262 mortgage note collateralized by developed real estate in a joint venture project. IG Ltd.'s 50% partner is jointly liable on the note. 6
Payments applicable to reduction of principal amounts will be required as follows: Consolidated- Indigo Tomoka Group Year Ending Sept. 30, Land Co. Ltd. Total --------------------- ------------- ---------- ---------- 1996 $ 8,975,338 $ 151,429 $9,126,767 1997 543,615 159,556 703,171 1998 590,603 168,387 758,990 1999 641,662 2,611,014 3,252,676 2000 697,146 142,804 839,950 Thereafter 10,018,737 5,067,514 15,086,251 ---------- --------- ---------- $21,467,101 $ 8,300,704 $29,767,805 ========== ========= ========== In the first nine months of 1995 interest totaled $1,646,632 of which $97,976 was capitalized to land held for development and sale. Total interest for the nine months ended September 30, 1994 was $1,669,041, all of which was expensed during the period. 5. Discontinued Operations. On July 14, 1994, the Company sold its resort complex for a price of $7,175,000. The sales price of the transaction approximated book value of the assets. Summary financial information follows: Three Months Ended Nine Months Ended ------------------ ----------------- Sept. 30, Sept.30, Sept. 30, Sept. 30, 1995 1994 1995 1994 --------- -------- -------- -------- Revenues from Discontinued Resort Operations -- 289,918 -- 5,596,948 Income Tax Credits for Discontinued Resort Operations -- (138,161) -- ( 81,029) Earnings (Loss) Per Share from Discontinued Resort Operations (net of income taxes) -- ($.04) -- ($.02) 7
MANAGEMENT'S DISCUSSION AND ANALYSIS The Management's Discussion and Analysis is designed to be read in conjunction with the financial statements and Management's Discussion and Analysis in the last annual report. RESULTS OF OPERATIONS Citrus Operations As is typical for the third quarter, with harvesting of fruit completed by late spring, a loss was posted from citrus operations. The loss of $427,784 reported for 1995's third period represents a 2% improvement over 1994's same period results with negligible revenues recorded for both periods. Nine month year-to-date profits from citrus operations totaled $52,651, representing a modest downturn from the $166,035 of profits generated in 1994's first nine months. The unfavorable results can be attributed to a 7% fall in revenues. Revenues of $5,794,311 were produced for the period on the sale of 696,057 boxes of fruit at an average sale price of $8.25 per box. These figures compare to the 718,342 boxes of fruit harvested and sold in 1994's nine month period at an average price of $8.49 per box which generated revenues of $6,223,041. Both the number of boxes harvested and sold and the average sales price for 1995 represent a 3% decline from 1994 levels. Production and selling expenses, coinciding with the lower fruit production, decreased 5% year-to-date to $5,741,660. Real Estate Operations Real estate operating profits for the third quarter and nine months of 1995 were $223,331 and $652,311 respectively, represent a significant downturn from year earlier results. The 25% and 52% fall in revenues for the quarter and year-to-date can be directly traced to unfavorable commercial real estate closing activity. During the first nine months of 1995 closings occurred on 32 commercial acres, of which one acre closed in the third quarter. These closings produced revenues of $850,000 year-to- date including $307,000 during the third quarter. This commercial closing activity compares to 1994 nine month closing level of 86 acres generating revenue of $4,860,000, of which $850,000 was posted in the third period on the sale of 53 acres. Increased harvesting, along with higher pricing, produced profit gains from forestry operations of $116,000 for the quarter and $408,000 for the nine month period when compared to the prior year. Income properties recorded modest profits for both the three month and nine month periods of 1995 compared to modest losses generated in 1994. These improvements are primarily due to overall higher occupancy levels. Both revenues and expenses from income properties were down slightly for the third quarter of 1995 due to the May sale of the 18,000 square foot Mariner Towne Square shopping center located in Spring Hill, Florida. The earnings impact of the sale was immaterial. General Corporate and Other Profits on sales of undeveloped real estate interests fell sharply in the third quarter, as negligible income was recognized in 1995 compared to income of $593,034 generated primarily on the sale of mineral rights in 1994. Year-to-date the sale of 389 acres in Highlands County produced income of $1,485,939. This compares favorably to the $980,025 generated in 1994's nine month period on the sale of 97 acres in addition to the sale of mineral rights. Interest and other income of $180,549 and $460,535 for the quarter and nine months respectively, show substantial improvement over 1994's third quarter and nine month losses of $135,121 and $43,162, respectively. The losses posted in 1994 were due to a $193,000 write-off of leasehold improvements. Favorable interest and other income results were also due to increased interest income generated on mortgage notes receivable from year end 1994 closings. Reductions in general and administrative expenses of 18% and 10% for the three months and year-to- date 1995 were achieved on lower salary benefit and professional fee costs. 8
FINANCIAL POSITION The seasonal nature of citrus operations, along with slow commercial real estate closing activity, resulted in a loss of $509,262, equivalent to $.08 per share in 1995's third quarter. This loss is in line with prior year's third period loss of $.08 per share or $488,354. Year-to-date slightly over breakeven results at September 30, 1995 compare unfavorably to the $1,301,717 profit, equivalent to $.21 per share, recorded in 1994's nine month period. The downturn in 1995 again can be attributed to the low commercial real estate closing volume. Cash flow for the first nine months of 1995 totalled $545,021, with $976,791 generated from operating activities, $2,408,720 used in investing activities and $1,976,950 provided by financing activities. Cash outflow from investing activities included a $2,710,971 increase in investment securities and $997,711 spent on acquisition of property, plant and equipment, offset by $1,234,560 of proceeds on the sale of property, plant and equipment. Acquisition of property, plant and equipment included $420,000 spent on the expansion of the Winn Dixie supermarket at the Mariner Village shopping center, $230,000 spent on equipment and improvements at the citrus packing house and an additional $230,000 on the citrus groves. The sale of the 18,000 square foot Mariner Towne Square shopping center in Spring Hill, Florida generated the majority of the proceeds from the sale of property, plant and equipment. Funds provided by financing activities included $4,795,000 of additional debt offset by dividends paid of $2,817,572. Dividends declared and paid to date are equivalent to $.45 per share, a 29% increase over the $.35 per share paid one year earlier. Capital additions scheduled for the fourth quarter are relatively small, at approximately $200,000, and will be centered around the Ladies Professional Golf Association (LPGA) mixed-use development. Operations, and if necessary available financing sources, will be the source of funds for the capital expenditures. Although citrus operating profits have been somewhat depressed for the last two years, the near term future looks positive. Company groves are in excellent condition and new growth on trees of all ages is abundant. Early indications of the 1995-1996 company citrus crop point to the return to production levels in excess of 1.2 million boxes, which were last achieved in the 1992-1993 season. This estimate compares to the approximate level of 900,000 to 950,000 boxes harvested the last two seasons. The initial USDA Florida orange crop estimate for the 1995-1996 crop year totaled 202 million boxes. This estimate represents an approximate 3.4 million box drop from the 1994-1995 harvest. The estimated decrease in fruit, coupled with strong demand and relatively low juice inventories on hand, could lead to stronger prices in the future. Although progress continues, the extremely wet and rainy weather conditions experienced during the summer and early fall have caused some delays in development at the LPGA mixed-use development. Completion of the I-95 interchange at LPGA Boulevard has been delayed due to the weather and is scheduled for year end. Several residential models are under construction in the development, but again are behind schedule due to the weather. The permitting of the second golf course is on schedule and is expected to be complete by the first part of 1996, at which time construction will begin. The design phase of the clubhouse and resort facilities is underway with construction expected to commence the first half of 1996. Buoyed by the development efforts, sales interest remain very strong on company-owned property in and around the LPGA development. Contract backlog for closing in 1995 is in excess of $8.3 million, with additional properties under contract or under negotiation for closing in 1996 through 1998. A significant amount of work is still ahead to close these contracts, but the conversion of these contracts to closings, coupled with the improved prospects from citrus operations, provide a path to a profitable 1995 and near term future. 9
PART II -- OTHER INFORMATION Item 1. Legal Proceedings There are no material pending legal proceedings to which the Company or its subsidiaries is a party. Items 2 through 5. Not Applicable Item 6. Exhibits and Reports on Form 8-K (a) Exhibits: Exhibit 11 - Computation of Earnings Per Common Share Exhibit 27 - Financial Data Schedule (for SEC use only) (b) Reports on Form 8-K None 10
SIGNATURES Pursuant to the requirements 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) Date: November 10, 1995 By: /s/ Bob D. Allen ---------------------- Bob D. Allen, President and Chief Executive Officer Date: November 10, 1995 By: /s/ Bruce W. Teeters ------------------------- Bruce W. Teeters,Sr. Vice President Finance and Treasurer 11
EXHIBIT INDEX Page No. -------- No. 11 Computation of Earnings Per Common Share 15 No. 27 Financial Data Schedule (for SEC use only) 16 14
EXHIBIT 11 CONSOLIDATED-TOMOKA LAND CO. AND SUBSIDIARIES COMPUTATION OF EARNINGS PER COMMON SHARE For the Three Months Ended For the Six Months Ended -------------------------- ------------------------ Sept. 30, Sept. 30, Sept. 30, Sept.30, 1995 1994 1995 1994 --------- --------- ---------- ---------- PRIMARY EARNINGS (IN THOUSANDS) INCOME (LOSS) FROM CONTINUED OPERATIONS (509,262) (259,355) 6,669 1,436,019 LOSS FROM DISCONT. RESORT OPERATIONS (NET OF TAX) -- (228,999) -- (134,302) --------- --------- --------- --------- NET INCOME (LOSS)APPLICABLE TO COMMON STOCK (509,262) (488,354) 6,669 1,301,717 ========= ========= ========= ========= PRIMARY SHARES USED IN COMPUTATION WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING 6,261,272 6,261,272 6,261,272 6,261,272 SHARES APPLICABLE TO STOCK OPTIONS USING THE TREASURY STOCK METHOD AT AVERAGE MARKET PRICE FOR THE PERIOD 47,837 30,776 28,594 31,115 --------- --------- --------- --------- TOTAL PRIMARY SHARES 6,309,109 6,292,048 6,289,866 6,292,387 ========= ========= ========= ========= PRIMARY EARNINGS PER COMMON SHARE: INCOME (LOSS) FROM CONTINUING OPERATIONS ($0.08) ($0.04) $0.00 $0.23 LOSS FROM DISCONT. RESORT OPERATIONS (NET OF TAX) -- ($0.04) -- ($0.02) --------- --------- --------- --------- NET INCOME (LOSS) APPLICABLE TO COMMON STOCK $(0.08) ($0.08) $0.00 $0.21 ========= ========== ========= ========= FULLY DILUTED SHARES USED IN COMPUTATION TOTAL PRIMARY SHARES 6,309,109 6,292,048 6,289,866 6,292,387 SHARES APPLICABLE TO STOCK OPTIONS IN ADDITION TO THOSE USED IN PRIMARY COMPUTATION DUE TO USE OF THE HIGHER OF AVERAGE MARKET PRICE OR PERIOD END MARKET PRICE 17,602 -- 6,365 -- --------- --------- --------- --------- 6,326,711 6,292,048 6,296,231 6,292,387 ========= ========= ========= ========= FULLY DILUTED EARNINGS PER SHARE: INCOME (LOSS) FROM CONTINUTING OPERATIONS ($0.08) ($0.04) $0.00 $0.23) LOSS FROM DISCONT. RESORT OPERATIONS (NET OF TAX) -- ($0.04) -- ($0.02) --------- --------- --------- --------- NET INCOME (LOSS) APPLICABLE TO COMMON STOCK ($0.08) ($0.08) $0.00 $0.21 ========= ========= ========= ========= 15
TYPE EX-27 FINANCIAL DATA SCHEDULE [ARTICLE] 5 [LEGEND] THIS SCHEDULE CONTAINS SUMMARY FINANCIAL EXTRACTED FROM CONSOLIDATED- TOMOKA LAND COMPANY'S 1995 THIRD QUARTER 10-Q AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS. [LEGEND] [PERIOD-TYPE] 9-MOS
DEC. 31-1995 [PERIOD-START] JAN. 01-1995 [PERIOD-END] SEPT.30-1995 [CASH] 1,048,566 [SECURITIES] 4,001,926 [RECEIVABLES] 11,669,903 [ALLOWANCES] 0 [INVENTORY] 17,721,585 [CURRENT-ASSETS] 0 [PP&E] 39,263,167 [DEPRECIATION] 12,715,332 [TOTAL-ASSETS] 62,855,954 [CURRENT-LIABILITIES] 0 [BONDS] 0 [COMMON] 6,261,272 [PREFERRED-MANDATORY] 0 [PREFERRED] 0 [OTHER-SE] 21,957,917 [TOTAL-LIABILITY-AND-EQUITY] 62,855,954 [SALES] 11,218,455 [TOTAL-REVENUES] 11,678,990 [CGS] 6,215,799 [TOTAL-COSTS] 9,027,554 [OTHER-EXPENSES] 1,721,013 [LOSS-PROVISION] 0 [INTEREST-EXPENSE] 961,696 [INCOME-PRETAX] (31,273) [INCOME-TAX] (37,942) 6,669 [DISCONTINUED] 0 [EXTRAORDINARY] 0 [CHANGES] 0 [NET-INCOME] 6,669 [EPS-PRIMARY] 0.00 [EPS-DILUTED] 0.00 16