Louisiana
|
72-0144530
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
700 Pujo Street, Suite 200
|
||
Lake Charles, LA
|
70601
|
|
(Address of principal executive offices)
|
(Zip Code)
|
(337) 493-2399
|
||
(Registrant’s telephone number)
|
Large accelerated filer o | Accelerated filer o | |
Non-accelerated filer o | Smaller reporting company x |
Page
|
||
Part I. Financial Information
|
||
Item 1. Financial Statements
|
||
a. Balance Sheets as of March 31, 2011 and December 31, 2010 (Unaudited)
|
1
|
|
b. Statements of Income for the three months ended March 31, 2011 and 2010 (Unaudited)
|
2
|
|
c. Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2011 and 2010 (Unaudited)
|
3
|
|
d. Statements of Cash Flows for the three months ended March 31, 2011 and 2010 (Unaudited)
|
4
|
|
e. Notes to Financial Statements (Unaudited)
|
5-6
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
7
|
|
Item 4. Controls and Procedures
|
8
|
|
Part II. Other Information
|
||
Item 6. Exhibits
|
9
|
|
Signature
|
10
|
|
Item 1.
|
FINANCIAL STATEMENTS
|
2011
|
2010
|
|||||||
Assets
|
||||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$ | 4,777,794 | $ | 5,182,316 | ||||
Certificates of deposit
|
495,625 | 240,000 | ||||||
Accounts receivable
|
152,767 | 149,795 | ||||||
Prepaid expense and other assets
|
76,218 | 114,232 | ||||||
Total Current Assets
|
5,502,404 | 5,686,343 | ||||||
Securities available-for-sale
|
789,907 | 783,772 | ||||||
Certificates of deposit
|
-- | 250,000 | ||||||
Property and Equipment:
|
||||||||
Building and equipment less accumulated depreciation of $74,415 and $72,794, respectively
|
15,572 | 17,193 | ||||||
Timber less accumulated depletion of $651,504 and $632,565, respectively
|
800,399 | 557,253 | ||||||
Land
|
3,522,990 | 3,192,491 | ||||||
Total Property and Equipment, net
|
4,338,961 | 3,766,937 | ||||||
Total Assets
|
$ | 10,631,272 | $ | 10,487,052 | ||||
Liabilities and Stockholders’ Equity
|
||||||||
Current Liabilities:
|
||||||||
Trade payables and accrued expenses
|
$ | 55,788 | $ | 58,520 | ||||
Dividends Payable
|
135,975 | -- | ||||||
Income tax payable:
|
||||||||
Current
|
11,189 | 469 | ||||||
Deferred
|
3,667 | -- | ||||||
Total Current Liabilities
|
206,619 | 58,989 | ||||||
Deferred income tax payable
|
181,818 | 181,818 | ||||||
Total Liabilities
|
$ | 388,437 | $ | 240,807 | ||||
Stockholders’ Equity:
|
||||||||
Common stock, no par value: 3,000,000 shares authorized; 2,100,000 shares issued
|
72,256 | 72,256 | ||||||
Retained earnings
|
10,539,751 | 10,543,924 | ||||||
Accumulated other comprehensive income
|
6,344 | 5,581 | ||||||
Less cost of treasury stock (157,505 shares)
|
(375,516 | ) | (375,516 | ) | ||||
Total stockholders’ equity
|
10,242,835 | 10,246,245 | ||||||
Total Liabilities and Stockholders’ Equity
|
$ | 10,631,272 | $ | 10,487,052 |
Three Months Ended March 31,
|
||||||||
2011
|
2010
|
|||||||
Revenues:
|
||||||||
Oil and gas
|
$ | 295,779 | $ | 336,571 | ||||
Agriculture
|
7,726 | 22,806 | ||||||
Timber
|
3,439 | 1,653 | ||||||
Total revenues
|
306,944 | 361,030 | ||||||
Costs and Expenses:
|
||||||||
Oil and gas production
|
22,988 | 27,802 | ||||||
Agriculture
|
507 | 719 | ||||||
Timber
|
9,651 | 577 | ||||||
General and administrative
|
91,656 | 91,537 | ||||||
Depreciation and depletion
|
20,560 | 3,189 | ||||||
Total cost and expenses
|
145,362 | 123,824 | ||||||
Income from operations
|
161,582 | 237,206 | ||||||
Other Income / (Expense):
|
||||||||
Interest income
|
10,193 | 9,688 | ||||||
Dividend income
|
4,863 | 12,208 | ||||||
Change in unrealized losses on securities available-for-sale
|
-- | -- | ||||||
Gain/(Loss) on securities available-for-sale
|
-- | -- | ||||||
Gain on sale of land and other assets
|
306 | 255 | ||||||
Net other income / (expense)
|
15,362 | 22,151 | ||||||
Income before income taxes
|
176,944 | 259,357 | ||||||
Federal and state income taxes:
|
||||||||
Current
|
44,994 | 73,397 | ||||||
Deferred
|
148 | 1,397 | ||||||
Total income taxes
|
45,142 | 74,794 | ||||||
Net Income
|
$ | 131,802 | $ | 184,563 | ||||
Per Common Stock (1,942,495 shares):
|
||||||||
Net Income
|
$ | 0.07 | $ | 0.10 | ||||
Dividends
|
$ | 0.07 | $ | 0.07 |
CKX Lands, Inc.
Statements of Changes in Stockholders’ Equity
Three Months Ended March 31, 2011 and 2010
(Unaudited)
|
Three Months Ended March 31, 2011:
|
||||||||||||||||||||
Comprehensive
Income
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Capital
Stock
Issued
|
Treasury
Stock
|
||||||||||||||||
December 31, 2010 Balance
|
$ | 10,543,924 | $ | 5,581 | $ | 72,256 | $ | 375,516 | ||||||||||||
Comprehensive income:
|
||||||||||||||||||||
Net income
|
$ | 131,802 | 131,802 | -- | -- | -- | ||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||
Change in unrealized net holding gains occurring during period, net of taxes of $508
|
763 | |||||||||||||||||||
Other Comprehensive income, net of taxes
|
763 | -- | 763 | -- | -- | |||||||||||||||
Total comprehensive income
|
$ | 132,565 | ||||||||||||||||||
Dividends
|
(135,975 | ) | -- | -- | -- | |||||||||||||||
March 31, 2011 Balance
|
$ | 10,539,751 | $ | 6,344 | $ | 72,256 | $ | 375,516 | ||||||||||||
Three Months Ended March 31, 2010:
|
||||||||||||||||||||
Comprehensive
Income
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Capital
Stock
Issued
|
Treasury
Stock
|
||||||||||||||||
December 31, 2009 Balance
|
$ | 10,170,940 | $ | 33,352 | $ | 72,256 | $ | 375,516 | ||||||||||||
Comprehensive income:
|
||||||||||||||||||||
Net income
|
$ | 184,563 | 184,563 | -- | -- | -- | ||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||
Change in unrealized net holding gains occurring during period, net of taxes of $23,866
|
35,798 | 35,798 | ||||||||||||||||||
Change in recognized unrealized loss on securities available for sale, net of taxes
|
-- | -- | -- | |||||||||||||||||
Other Comprehensive income, net of taxes
|
35,798 | -- | ||||||||||||||||||
Total comprehensive income
|
$ | 220,361 | ||||||||||||||||||
Dividends
|
(135,975 | ) | -- | -- | -- | |||||||||||||||
March 31, 2010 Balance
|
$ | 10,219,528 | $ | 69,150 | $ | 72,256 | $ | 375,516 | ||||||||||||
The accompanying notes are an integral part of these financial statements.
|
2011
|
2010
|
|||||||
Cash Flows From Operating Activities:
|
||||||||
Net Income
|
$ | 131,802 | $ | 184,563 | ||||
Less non-cash (income) expenses included in net income:
|
||||||||
Depreciation, depletion and amortization
|
20,560 | 3,190 | ||||||
Deferred income tax expense
|
148 | 1,397 | ||||||
Less non-operating activities:
|
||||||||
Gain from sale of land and other assets
|
(306 | ) | (255 | ) | ||||
Change in operating assets and liabilities:
|
||||||||
(Increase) decrease in current assets
|
(21,448 | ) | (54,071 | ) | ||||
Increase (decrease) in current liabilities
|
7,989 | 57,583 | ||||||
Net cash provided from operating activities
|
138,745 | 192,407 | ||||||
Cash Flows From Investing Activities:
|
||||||||
Certificate of deposit
|
||||||||
Purchases
|
(5,625 | ) | ||||||
Securities:
|
||||||||
Sales proceeds
|
(4,864 | ) | -- | |||||
Purchases
|
(378,936 | ) | ||||||
Land, timber, equipment and other assets:
|
||||||||
Sales proceeds
|
166 | 255 | ||||||
Purchases
|
(532,944 | ) | (1,135 | ) | ||||
Net cash provided from (used in) investing activities
|
(543,267 | ) | (379,816 | ) | ||||
Cash Flows From Financing Activities:
|
||||||||
Dividends paid, net of refunds
|
-- | -- | ||||||
Net cash used in financing activities
|
-- | |||||||
Net increase (decrease) in cash and cash equivalents
|
(404,522 | ) | (187,409 | ) | ||||
Cash and cash equivalents:
|
||||||||
Beginning
|
5,182,316 | 3,977,106 | ||||||
Ending
|
$ | 4,777,794 | $ | 3,789,697 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash payments for:
|
||||||||
Interest
|
$ | -- | $ | -- | ||||
Income taxes
|
$ | -- | $ | -- | ||||
Supplemental schedule of non-cash investing and financing activities:
|
||||||||
Net change in recognized and unrecognized unrealized gains (losses) on available-for-sale securities
|
$ | 1,271 | $ | 59,664 |
Note 1.
|
Basis of Presentation
|
Note 2.
|
Disclosures about Fair Value:
|
March 31, 2011 | ||||||||||||||||||||||||
Current |
Non-Current
|
Total
|
||||||||||||||||||||||
Unrealized
|
|
Unrealized
|
Unrealized
|
|||||||||||||||||||||
Fair Value
|
Gain/(Loss)
|
Fair Value
|
Gain/(Loss)
|
Fair Value
|
Gain/(Loss)
|
|||||||||||||||||||
Certificate of Deposits
|
$ | 495,625 | -- | -- | -- | 495,625 | -- | |||||||||||||||||
Mutual Funds
|
-- | -- | 789,907 | 8,547 | 789,907 | 8,547 | ||||||||||||||||||
Equity Securities
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Total
|
$ | 495,625 | -- | 789,907 | 8,547 | 1,285,532 | 8,547 |
March 31, 2010 | ||||||||||||||||||||||||
Current |
Non-Current
|
Total
|
||||||||||||||||||||||
|
Unrealized
|
|
Unrealized |
Unrealized
|
||||||||||||||||||||
Fair Value
|
Gain/(Loss)
|
Fair Value
|
Gain/(Loss)
|
Fair Value
|
Gain/(Loss)
|
|||||||||||||||||||
Certificate of Deposits
|
$ | 720,000 | -- | 490,000 | -- | 1,210,000 | -- | |||||||||||||||||
Mutual Funds
|
-- | -- | 766,656 | 9,024 | 766,656 | 9,024 | ||||||||||||||||||
Equity Securities
|
-- | -- | 1,215,810 | 104,201 | 1,215,810 | 104,201 | ||||||||||||||||||
Total
|
$ | 720,000 | -- | 2,472,466 | 113,225 | 3,192,466 | 113,225 |
March 31, 2011 | ||||||||||||
Quoted Prices in Active |
Significant Other
|
Significant
|
||||||||||
Markets for
|
Observable
|
Unobservable
|
||||||||||
Identical Assets
|
Inputs
|
Inputs
|
||||||||||
(Level 1) |
(Level 2)
|
(Level 3)
|
||||||||||
Certificate of Deposit
|
$ | 495,625 | -- | -- | ||||||||
Mutual Funds
|
789,907 | -- | -- | |||||||||
Equity Securities
|
$ | -- | -- | -- |
March 31, 2010 | ||||||||||||
Quoted Prices in Active |
Significant Other
|
Significant
|
||||||||||
Markets for
|
Observable |
Unobservable
|
||||||||||
Identical Assets
|
Inputs
|
Inputs
|
||||||||||
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||
Certificate of Deposit
|
$ | 1,210,000 | -- | -- | ||||||||
Mutual Funds
|
766,656 | -- | -- | |||||||||
Equity Securities
|
$ | 1,215,810 | -- | -- |
Note 3:
|
Income taxes:
|
Note 4:
|
Land and Timber Purchases:
|
Item 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
Three Months Ended 03/31/11
|
Three Months Ended 03/31/10
|
|||||||
Net gas produced (MCF)
|
17,746 | 20,223 | ||||||
Average gas sales price (per MCF)(1)
|
$ | 4.14 | $ | 5.35 | ||||
Net oil produced (Bbl)(2)
|
1,903 | 2,700 | ||||||
Average oil sales price (per Bbl)(1,2)
|
$ | 90.79 | $ | 74.75 |
Item 3.
|
Not applicable.
|
Item 4.
|
CONTROLS AND PROCEDURES
|
Item 1 – 5.
|
Not Applicable
|
Item 6.
|
EXHIBITS
|
|
3.1
|
Restated/Articles of Incorporation of the Registrant are incorporated by reference to Exhibit (3)-1 to Form 10 filed April 29, 1981.
|
|
3.2
|
Amendment to Articles of Incorporation of the Registrant is incorporated by reference to Exhibit (3.2) to Form 10-K for year ended December 31, 2003.
|
|
3.3
|
By-Laws of the Registrant are incorporated by reference to Exhibit (3.3) to Form 10-K for year ended December 31, 2003.
|
|
10
|
Contract to Purchase and Sell approximately 3,495 acres in Cameron Parish, Louisiana effective July 3, 2007 is incorporated by reference to Exhibit (10) to Form 10-QSB filed August 13, 2007.
|
|
31.1
|
Certification of Joseph K. Cooper, President and Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 filed herewith.
|
|
31.2
|
Certification of Brian R. Jones, Treasurer and Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 filed herewith.
|
|
32
|
Certifications of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 filed herewith.
|
CKX Lands, Inc.
|
|||
Date: May 12, 2011 |
/s/ Joseph K. Cooper
Joseph K. Cooper
President and Chief Executive Officer
|
||
Date: May 12, 2011 |
/s/ Brian R. Jones
Brian R. Jones
Treasurer and Chief Financial Officer
|