[X]
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF
1934
|
[X] |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
59-1914299
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
1870
S. Bayshore Drive,
|
Coconut
Grove,
|
Florida
|
33133
|
(Address
of principal executive offices)
|
(Zip
Code)
|
||
305-854-6803
|
|||
(Registrant's
telephone number, including area
code)
|
Item 1. Financial
Statements
|
|
Condensed
Consolidated Balance Sheets as of
|
|
June
30, 2008 (Unaudited) and December 31, 2007
|
|
Condensed
Consolidated Statements of Comprehensive Income for the
|
|
Three
and Six Months Ended June 30, 2008 and 2007 (Unaudited)
|
|
Condensed
Consolidated Statements of Cash Flows for the
|
|
Six
Months Ended June 30, 2008 and 2007 (Unaudited)
|
|
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
|
Item
2. Management's Discussion and Analysis of
Financial
|
|
Condition
and Results of Operations
|
|
Item
3. Quantitative and Qualitative Disclosures About
Market Risks
|
|
Item
4T. Controls and
Procedures
|
|
PART
II. Other Information
|
|
Item
1. Legal Proceedings
|
|
Item
2. Unregistered Sales of Equity
Securities and Use of Proceeds
|
|
Item
3. Defaults Upon Senior
Securities
|
|
Item
4. Submission of Matters to a Vote
of Security Holders
|
|
Item
5. Other Information
|
|
Item
6. Exhibits
|
|
Signatures
|
June
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
ASSETS
|
(UNAUDITED)
|
|||||||
Investment
properties, net of accumulated depreciation:
|
||||||||
Commercial
properties
|
$ | 8,131,916 | $ | 7,604,490 | ||||
Commercial
properties- construction in progress
|
21,543 | 320,617 | ||||||
Hotel,
club and spa facility
|
4,606,931 | 4,885,328 | ||||||
Marina
properties
|
2,659,290 | 2,793,155 | ||||||
Land
held for development
|
27,689 | 27,689 | ||||||
Total
investment properties, net
|
15,447,369 | 15,631,279 | ||||||
Cash
and cash equivalents
|
3,170,490 | 2,599,734 | ||||||
Cash
and cash equivalents-restricted
|
2,004,834 | - | ||||||
Investments
in marketable securities
|
3,583,041 | 4,818,330 | ||||||
Other
investments
|
4,853,536 | 4,623,801 | ||||||
Investment
in affiliate
|
3,166,843 | 3,132,117 | ||||||
Loans,
notes and other receivables
|
864,072 | 1,218,559 | ||||||
Notes
and advances due from related parties
|
707,334 | 700,238 | ||||||
Deferred
taxes
|
191,000 | 233,000 | ||||||
Goodwill
|
7,728,627 | 7,728,627 | ||||||
Other
assets
|
634,534 | 727,534 | ||||||
TOTAL
ASSETS
|
$ | 42,351,680 | $ | 41,413,219 | ||||
LIABILITIES
|
||||||||
Mortgages
and notes payable
|
$ | 19,645,079 | $ | 19,981,734 | ||||
Accounts
payable and accrued expenses
|
1,989,831 | 1,613,734 | ||||||
Interest
rate swap contract payable
|
555,000 | 525,000 | ||||||
TOTAL
LIABILITIES
|
22,189,910 | 22,120,468 | ||||||
Minority
interests
|
4,203,877 | 3,052,540 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
stock, $1 par value; 2,000,000 shares
|
||||||||
authorized;
none issued
|
- | - | ||||||
Excess
common stock, $1 par value; 500,000 shares authorized;
|
||||||||
none
issued
|
- | - | ||||||
Common
stock, $1 par value; 1,500,000 shares authorized;
|
||||||||
1,317,535
shares issued as of June 30, 2008 and
|
||||||||
December
31, 2007
|
1,317,535 | 1,317,535 | ||||||
Additional
paid-in capital
|
26,585,595 | 26,585,595 | ||||||
Undistributed
gains from sales of properties, net of losses
|
41,572,120 | 41,572,120 | ||||||
Undistributed
losses from operations
|
(50,674,023 | ) | (50,406,705 | ) | ||||
Accumulated
other comprehensive loss
|
(277,500 | ) | (262,500 | ) | ||||
18,523,727 | 18,806,045 | |||||||
Less: Treasury
stock, at cost (293,580 shares as of
|
||||||||
June
30, 2008 and December 31, 2007)
|
(2,565,834 | ) | (2,565,834 | ) | ||||
TOTAL
STOCKHOLDERS' EQUITY
|
15,957,893 | 16,240,211 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 42,351,680 | $ | 41,413,219 | ||||
See
notes to the condensed consolidated financial statements
|
HMG/COURTLAND
PROPERTIES, INC AND SUBSIDIARIES
|
||||||||||||||||
Three
months ended
June
30,
|
Six
months ended
June
30,
|
|||||||||||||||
REVENUES
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Real
estate rentals and related revenue
|
$ | 404,143 | $ | 385,095 | $ | 805,880 | $ | 770,323 | ||||||||
Food
& beverage sales
|
1,940,429 | 1,645,416 | 3,855,815 | 3,427,978 | ||||||||||||
Marina
revenues
|
427,371 | 437,451 | 880,013 | 882,639 | ||||||||||||
Spa
revenues
|
200,858 | 167,742 | 424,072 | 378,836 | ||||||||||||
Total
revenues
|
2,972,801 | 2,635,704 | 5,965,780 | 5,459,776 | ||||||||||||
EXPENSES
|
||||||||||||||||
Operating
expenses:
|
||||||||||||||||
Rental
and other properties
|
136,458 | 145,459 | 269,576 | 281,815 | ||||||||||||
Food
and beverage cost of sales
|
506,716 | 440,370 | 1,020,362 | 913,027 | ||||||||||||
Food
and beverage labor and related costs
|
396,866 | 384,037 | 807,091 | 729,084 | ||||||||||||
Food
and beverage other operating costs
|
592,227 | 655,795 | 1,129,700 | 1,238,422 | ||||||||||||
Marina
expenses
|
253,426 | 296,261 | 489,684 | 546,952 | ||||||||||||
Spa
expenses
|
188,016 | 205,942 | 367,963 | 418,285 | ||||||||||||
Depreciation
and amortization
|
339,253 | 351,243 | 674,148 | 662,801 | ||||||||||||
Adviser's
base fee
|
255,000 | 225,000 | 510,000 | 450,000 | ||||||||||||
General
and administrative
|
82,522 | 75,510 | 161,227 | 171,143 | ||||||||||||
Professional
fees and expenses
|
66,600 | 96,041 | 129,145 | 177,982 | ||||||||||||
Directors'
fees and expenses
|
24,279 | 19,050 | 53,029 | 40,463 | ||||||||||||
Total
operating expenses
|
2,841,363 | 2,894,708 | 5,611,925 | 5,629,974 | ||||||||||||
Interest
expense
|
333,676 | 406,437 | 689,104 | 808,765 | ||||||||||||
Minority
partners' interests in operating income of
|
||||||||||||||||
consolidated
entities
|
74,582 | (125,171 | ) | 170,042 | (87,738 | ) | ||||||||||
Total
expenses
|
3,249,621 | 3,175,974 | 6,471,071 | 6,351,001 | ||||||||||||
Loss
before other income and income taxes
|
(276,820 | ) | (540,270 | ) | (505,291 | ) | (891,225 | ) | ||||||||
Net
(loss) gain from investments in marketable securities
|
(26,776 | ) | 124,004 | (214,650 | ) | 250,405 | ||||||||||
Net
income from other investments
|
126,238 | 364,782 | 158,031 | 741,875 | ||||||||||||
Interest,
dividend and other income
|
247,661 | 103,603 | 336,592 | 244,095 | ||||||||||||
Total
other income
|
347,123 | 592,389 | 279,973 | 1,236,375 | ||||||||||||
Income
(loss) before income taxes
|
70,303 | 52,119 | (225,318 | ) | 345,150 | |||||||||||
Provision
for income taxes
|
83,000 | 56,000 | 42,000 | 127,000 | ||||||||||||
Net
(loss) income
|
$ | (12,697 | ) | $ | (3,881 | ) | $ | (267,318 | ) | $ | 218,150 | |||||
Other comprehensive
(loss) income:
|
||||||||||||||||
Unrealized
loss on interest rate swap agreement
|
$ | (15,000 | ) | $ | 297,000 | $ | (277,500 | ) | $ | 171,000 | ||||||
Total
other comprehensive loss
|
(15,000 | ) | 297,000 | (277,500 | ) | 171,000 | ||||||||||
Comprehensive
(loss) income
|
$ | (27,697 | ) | $ | 293,119 | $ | (544,818 | ) | $ | 389,150 | ||||||
Net (Loss) Income Per
Common Share:
|
||||||||||||||||
Basic
and diluted
|
$ | (.01 | ) | $ | .00 | $ | (.26 | ) | $ | .21 | ||||||
Weighted
average common shares outstanding-basic
|
1,023,955 | 1,023,955 | 1,023,955 | 1,023,955 | ||||||||||||
Weighted
average common shares outstanding-diluted
|
1,023,955 | 1,023,955 | 1,023,955 | 1,056,925 | ||||||||||||
See
notes to the condensed consolidated financial statements
|
HMG/COURTLAND
PROPERTIES, INC. AND SUBSIDIARIES
|
||||||||
Six
months ended June 30,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
(loss) income
|
$ | (267,318 | ) | $ | 218,150 | |||
Adjustments
to reconcile net (loss) income to net cash provided by
|
||||||||
operating
activities:
|
||||||||
Depreciation
and amortization
|
674,148 | 662,801 | ||||||
Net
income from other investments
|
(158,031 | ) | (741,875 | ) | ||||
Net
loss (gain) from investments in marketable securities
|
214,650 | (250,405 | ) | |||||
Minority
partners' interest in operating income
|
170,042 | (87,738 | ) | |||||
Deferred
income tax expense
|
42,000 | 127,000 | ||||||
Changes
in assets and liabilities:
|
||||||||
Other
assets and other receivables
|
26,392 | 160,407 | ||||||
Accounts
payable and accrued expenses
|
372,387 | (398,015 | ) | |||||
Total
adjustments
|
1,341,588 | (527,825 | ) | |||||
Net
cash provided (used in) by operating activities
|
1,074,270 | (309,675 | ) | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchases
and improvements of properties
|
(476,162 | ) | (520,539 | ) | ||||
Increase
in notes and advances from related parties
|
(7,096 | ) | (15,594 | ) | ||||
Additions
in mortgage loans and notes receivables
|
(100,000 | ) | (211,000 | ) | ||||
Collections
of mortgage loans and notes receivables
|
507,025 | 1,103,000 | ||||||
Distributions
from other investments
|
252,235 | 801,602 | ||||||
Contributions
to other investments
|
(485,298 | ) | (739,667 | ) | ||||
Net
proceeds from sales and redemptions of securities
|
2,263,907 | 2,931,171 | ||||||
Increase
in investments in marketable securities
|
(1,116,636 | ) | (684,794 | ) | ||||
Net
cash provided by investing activities
|
837,975 | 2,664,179 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Repayment
of mortgages and notes payables
|
(336,655 | ) | (329,393 | ) | ||||
Cash
deposited (restricted) to meet bank loan debt covenant
|
(2,004,834 | ) | - | |||||
Contributions
from minority partners
|
1,000,000 | 279,850 | ||||||
Net
cash used in financing activities
|
(1,341,489 | ) | (49,543 | ) | ||||
Net
increase in cash and cash equivalents
|
570,756 | 2,304,961 | ||||||
Cash
and cash equivalents at beginning of the period
|
2,599,734 | 2,412,871 | ||||||
Cash
and cash equivalents at end of the period
|
$ | 3,170,490 | $ | 4,717,832 | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid during the period for interest
|
$ | 689,000 | $ | 809,000 | ||||
Cash
paid during the period for income taxes
|
- | - | ||||||
See
notes to the condensed consolidated financial statements
|
Summarized
Combined statements of income
Bayshore
Landing, LLC and
Bayshore
Rawbar, LLC
|
For
the three months ended
June
30, 2008
|
For
the three
months ended
June
30, 2007
|
For
the six
months ended
June
30, 2008
|
For
the six
months ended
June
30, 2007
|
|
Revenues:
|
|||||
Food
and Beverage Sales
|
$1,941,000
|
$1,645,000
|
$3,856,000
|
$3,428,000
|
|
Marina
dockage and related
|
307,000
|
315,000
|
639,000
|
648,000
|
|
Retail/mall
rental and related
|
104,000
|
92,000
|
206,000
|
185,000
|
|
Total
Revenues
|
2,352,000
|
2,052,000
|
4,701,000
|
4,261,000
|
|
Expenses:
|
|||||
Cost
of food and beverage sold
|
506,000
|
440,000
|
1,020,000
|
913,000
|
|
Labor
and related costs
|
341,000
|
335,000
|
696,000
|
626,000
|
|
Entertainers
|
56,000
|
49,000
|
111,000
|
103,000
|
|
Other
food and beverage related costs
|
138,000
|
134,000
|
305,000
|
280,000
|
|
Other
operating costs
|
25,000
|
58,000
|
69,000
|
145,000
|
|
Repairs
and maintenance
|
112,000
|
106,000
|
202,000
|
202,000
|
|
Insurance
|
152,000
|
164,000
|
306,000
|
330,000
|
|
Management
fees
|
77,000
|
169,000
|
138,000
|
270,000
|
|
Utilities
|
78,000
|
73,000
|
148,000
|
150,000
|
|
Ground
rent
|
264,000
|
249,000
|
468,000
|
447,000
|
|
Interest
|
236,000
|
246,000
|
472,000
|
490,000
|
|
Depreciation
|
192,000
|
199,000
|
380,000
|
356,000
|
|
Total
Expenses
|
2,177,000
|
2,222,000
|
4,315,000
|
4,312,000
|
|
Net
Income (loss) before minority interest
|
$175,000
|
($170,000)
|
$386,000
|
($51,000)
|
Three
months ended
June
30,
|
Six
months ended
June
30,
|
|||
Description
|
2008
|
2007
|
2008
|
2007
|
Net
realized (loss) gain from sales of securities
|
($63,000)
|
$140,000
|
($94,000)
|
$204,000
|
Unrealized
net gain (loss) in trading securities
|
36,000
|
(16,000)
|
(121,000)
|
46,000
|
Total
net (loss) gain from investments in marketable securities
|
($27,000)
|
$124,000
|
($215,000)
|
$250,000
|
Three
months ended June 30,
|
Six
months ended June 30,
|
|||
Description
|
2008
|
2007
|
2008
|
2007
|
Technology-related
venture fund
|
$22,000
|
--
|
$22,000
|
$48,000
|
Real
estate development and operation
|
--
|
$21,000
|
--
|
56,000
|
Partnership
owning diversified businesses & distressed debt
|
--
|
60,000
|
7,000
|
307,000
|
Income
from investment in 49% owned affiliate (T.G.I.F. Texas,
Inc.)
|
10,000
|
30,000
|
35,000
|
64,000
|
Others,
net
|
94,000
|
254,000
|
94,000
|
267,000
|
Total
net gain from other investments
|
$126,000
|
$365,000
|
$158,000
|
$742,000
|
Three
months ended
|
Six
months ended
|
||||
June
30,
|
June
30,
|
||||
2008
|
2007
|
2008
|
2007
|
||
Net
Revenues:
|
|||||
Real
estate and marina rentals
|
$832,000
|
$823,000
|
$1,686,000
|
$1,653,000
|
|
Food
and beverage sales
|
1,940,000
|
1,645,000
|
3,856,000
|
3,428,000
|
|
Spa
revenues
|
201,000
|
168,000
|
424,000
|
379,000
|
|
Total
Net Revenues
|
$2,973,000
|
$2,636,000
|
$5,966,000
|
$5,460,000
|
|
Income
(loss) before income taxes:
|
|||||
Real
estate and marina rentals
|
$110,000
|
$40,000
|
$247,000
|
$145,000
|
|
Food
and beverage sales
|
88,000
|
(52,000)
|
182,000
|
11,000
|
|
Other
investments and related income
|
(128,000)
|
64,000
|
(654,000)
|
189,000
|
|
Total
income (loss) before income taxes
|
$70,000
|
$52,000
|
($225,000)
|
$345,000
|
For
the three months
|
For
the six months
|
||||
ended
June 30,
|
ended
June 30,
|
||||
2008
|
2007
|
2008
|
2007
|
||
Revenues:
|
|||||
Food
and Beverage Sales
|
$1,941,000
|
$1,645,000
|
$3,856,000
|
$3,428,000
|
|
Expenses:
|
|||||
Cost
of food and beverage sold
|
506,000
|
440,000
|
1,020,000
|
913,000
|
|
Labor
and related costs
|
341,000
|
335,000
|
696,000
|
626,000
|
|
Entertainers
|
56,000
|
49,000
|
111,000
|
103,000
|
|
Other
food and beverage direct costs
|
79,000
|
64,000
|
149,000
|
125,000
|
|
Other
operating costs
|
93,000
|
82,000
|
156,000
|
155,000
|
|
Repairs
and maintenance
|
56,000
|
57,000
|
98,000
|
122,000
|
|
Insurance
|
76,000
|
85,000
|
155,000
|
172,000
|
|
Management
and accounting fees
|
22,000
|
151,000
|
57,000
|
232,000
|
|
Utilities
|
62,000
|
45,000
|
128,000
|
94,000
|
|
Rent
(as allocated)
|
205,000
|
176,000
|
387,000
|
343,000
|
|
Total
Expenses
|
1,496,000
|
1,484,000
|
2,957,000
|
2,885,000
|
|
Income
before depreciation and minority interest
|
$445,000
|
$161,000
|
$899,000
|
$543,000
|
All
amounts as a percentage of sales
|
For
the three months
|
For
the six months
|
|||
ended
June 30,
|
ended
June 30,
|
||||
2008
|
2007
|
2008
|
2007
|
||
Revenues:
|
|||||
Food
and Beverage Sales
|
100%
|
100%
|
100%
|
100%
|
|
Expenses:
|
|||||
Cost
of food and beverage sold
|
26%
|
27%
|
27%
|
27%
|
|
Labor
and related costs
|
18%
|
20%
|
18%
|
18%
|
|
Entertainers
|
3%
|
3%
|
3%
|
3%
|
|
Other
food and beverage direct costs
|
4%
|
4%
|
4%
|
3%
|
|
Other
operating costs
|
5%
|
5%
|
4%
|
5%
|
|
Repairs
and maintenance
|
3%
|
3%
|
3%
|
3%
|
|
Insurance
|
4%
|
5%
|
4%
|
5%
|
|
Management
fees
|
1%
|
9%
|
1%
|
7%
|
|
Utilities
|
3%
|
3%
|
3%
|
3%
|
|
Rent
(as allocated)
|
10%
|
11%
|
10%
|
10%
|
|
Total
Expenses
|
77%
|
90%
|
77%
|
84%
|
|
Income
before depreciation and minority interest
|
23%
|
10%
|
23%
|
16%
|
For
the three months
|
For
the six months
|
||||
ended
June 30,
|
ended
June 30,
|
||||
2008
|
2007
|
2008
|
2007
|
||
Marina
Revenues:
|
|||||
Monty's
dockage fees and related income
|
$307,000
|
$314,000
|
$639,000
|
$648,000
|
|
Grove
Isle marina slip owners dues and dockage fees
|
120,000
|
123,000
|
241,000
|
235,000
|
|
Total
marina revenues
|
427,000
|
437,000
|
880,000
|
883,000
|
|
Marina
Expenses:
|
|||||
Labor
and related costs
|
64,000
|
59,000
|
120,000
|
117,000
|
|
Insurance
|
49,000
|
50,000
|
97,000
|
100,000
|
|
Management
fees
|
19,000
|
19,000
|
39,000
|
36,000
|
|
Utilities,
net of tenant reimbursement
|
2,000
|
17,000
|
(6,000)
|
34,000
|
|
Rent
and bay bottom lease expense
|
59,000
|
60,000
|
122,000
|
122,000
|
|
Repairs
and maintenance
|
33,000
|
52,000
|
71,000
|
79,000
|
|
Other
|
27,000
|
39,000
|
47,000
|
59,000
|
|
Total
marina expenses
|
253,000
|
296,000
|
490,000
|
547,000
|
|
Income
before depreciation and minority interest
|
$174,000
|
$141,000
|
$390,000
|
$336,000
|
Summarized
statements of income of spa operations
|
Three
months
ended
June 30,
2008
|
Three
months
ended
June 30,
2007
|
Six
months
ended
June 30,
2008
|
Six
months
ended
June 30,
2007
|
Revenues:
|
||||
Services
provided
|
$188,000
|
$155,000
|
$397,000
|
$352,000
|
Membership
and other
|
13,000
|
13,000
|
27,000
|
27,000
|
Total
spa revenues
|
201,000
|
168,000
|
424,000
|
379,000
|
Expenses:
|
||||
Cost
of sales (commissions and other)
|
54,000
|
39,000
|
116,000
|
102,000
|
Salaries,
wages and related
|
59,000
|
68,000
|
121,000
|
142,000
|
Other
operating expenses
|
54,000
|
71,000
|
88,000
|
122,000
|
Management
and administrative fees
|
13,000
|
9,000
|
23,000
|
25,000
|
Other
non-operating expenses
|
12,000
|
19,000
|
24,000
|
27,000
|
Total
Expenses
|
192,000
|
206,000
|
372,000
|
418,000
|
Income
(loss) before interest, depreciation and minority interest
|
$9,000
|
($38,000)
|
$52,000
|
($39,000)
|
(a)
|
Evaluation
of Disclosure Controls and
Procedures.
|
(b)
|
Changes
in Internal Control Over Financial
Reporting.
|
HMG/COURTLAND
PROPERTIES, INC.
|
|
Dated: August
13, 2008
|
/s/
Lawrence Rothstein
|
President,
Treasurer and Secretary
|
|
Principal
Financial Officer
|
|
Dated: August
13, 2008
|
/s/Carlos
Camarotti
|
Vice
President- Finance and Controller
|
|
Principal
Accounting Officer
|