x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT |
Louisiana
|
72-0144530
|
|
(State or other jurisdiction of
|
(I.R.S. Employer Identification No.)
|
|
incorporation or organization) | ||
700 Pujo Street, Suite 200
|
||
Lake Charles, LA
|
70601
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Part I. Financial Information | Page | |||
Item 1.
|
Financial Statements | |||
a. | Balance Sheets as of September 30, 2011 and December 31, 2010 (Unaudited) | 1 | ||
b. | Statements of Income for the quarter and nine months ended September 30, 2011 and 2010 (Unaudited) | 2 | ||
c. | Statements of Changes in Stockholders’ Equity for the nine months ended September 30, 2011 and 2010 (Unaudited) | 3 | ||
d. | Statements of Cash Flows for the nine months ended September 30, 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 | 7-8 | ||
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
|
$ | 4,933,135 | $ | 5,182,316 | ||||
Certificates of deposit
|
735,625 | 240,000 | ||||||
Accounts receivable
|
235,539 | 149,795 | ||||||
Prepaid expense and other assets
|
125,026 | 114,232 | ||||||
Total current assets
|
6,029,325 | 5,686,343 | ||||||
Securities available for sale
|
-- | 783,772 | ||||||
Certificates of deposit
|
480,000 | 250,000 | ||||||
Property and equipment:
|
||||||||
Building and equipment less accumulated depreciation of $78,257 and $72,794, respectively
|
12,380 | 17,193 | ||||||
Timber less accumulated depletion of $678,609 and $632,565, respectively
|
775,884 | 557,253 | ||||||
Land
|
3,526,288 | 3,192,491 | ||||||
Total property and equipment, net
|
4,314,552 | 3,766,937 | ||||||
Total assets
|
$ | 10,823,877 | $ | 10,487,052 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Current Liabilities:
|
||||||||
Trade payables and accrued expenses
|
$ | 68,855 | $ | 58,520 | ||||
Income tax payable:
|
||||||||
Current
|
85,972 | 469 | ||||||
Deferred
|
-- | -- | ||||||
Total current liabilities
|
154,827 | 58,989 | ||||||
Noncurrent Liabilities:
|
||||||||
Deferred income tax payable
|
181,818 | 181,818 | ||||||
Total liabilities
|
336,645 | 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
|
10,790,492 | 10,543,924 | ||||||
Accumulated other comprehensive income
|
-- | 5,581 | ||||||
Less cost of treasury stock (157,505 shares)
|
(375,516 | ) | (375,516 | ) | ||||
Total stockholders’ equity
|
10,487,232 | 10,246,245 | ||||||
Total liabilities and stockholders’ equity
|
$ | 10,823,877 | $ | 10,487,052 |
Quarter Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenues:
|
||||||||||||||||
Oil and gas
|
$ | 565,573 | $ | 287,867 | $ | 1,200,186 | $ | 1,028,629 | ||||||||
Timber
|
83,193 | 18,717 | 86,632 | 132,842 | ||||||||||||
Agriculture
|
22,124 | 26,408 | 46,588 | 69,975 | ||||||||||||
Total revenues
|
670,890 | 332,992 | 1,333,406 | 1,231,446 | ||||||||||||
Costs and Expenses:
|
||||||||||||||||
Oil and gas
|
38,794 | 25,807 | 90,208 | 81,541 | ||||||||||||
Timber
|
17,778 | 3,374 | 32,414 | 14,067 | ||||||||||||
Agriculture
|
2,258 | 1,542 | 5,220 | 6,323 | ||||||||||||
General and administrative
|
99,712 | 98,769 | 319,387 | 301,317 | ||||||||||||
Depreciation and depletion
|
30,210 | 25,047 | 51,507 | 94,292 | ||||||||||||
Total cost and expenses
|
188,752 | 154,539 | 498,736 | 497,540 | ||||||||||||
Income from operations
|
482,138 | 178,453 | 834,670 | 733,906 | ||||||||||||
Other Income / (Expense):
|
||||||||||||||||
Interest income
|
9,817 | 9,797 | 30,286 | 28,190 | ||||||||||||
Dividend income
|
3,854 | 10,403 | 13,381 | 35,700 | ||||||||||||
Gain/(Loss) on securities available-for-sale
|
10,688 | (42,341 | ) | 10,688 | (13,814 | ) | ||||||||||
Gain on sale of land and other assets
|
-- | -- | 306 | 255 | ||||||||||||
Net other income / (expense)
|
24,359 | (22,141 | ) | 54,661 | 50,331 | |||||||||||
Income before income taxes
|
506,497 | 156,312 | 889,331 | 784,237 | ||||||||||||
Federal and state income taxes:
|
||||||||||||||||
Current
|
160,247 | 32,199 | 259,779 | 222,747 | ||||||||||||
Deferred
|
863 | (2,579 | ) | (11,565 | ) | (17,909 | ) | |||||||||
Total income taxes
|
161,110 | 29,620 | 248,214 | 204,838 | ||||||||||||
Net Income
|
$ | 345,387 | $ | 126,692 | $ | 641,117 | $ | 579,399 | ||||||||
Per Common Stock (1,942,495 shares):
|
||||||||||||||||
Net Income
|
$ | 0.18 | $ | 0.07 | $ | 0.33 | $ | 0.30 | ||||||||
Dividends
|
$ | 0.07 | $ | 0.07 | $ | 0.21 | $ | 0.21 |
Nine Months Ended September 30, 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
|
$ | 641,117 | 641,117 | -- | -- | -- | ||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||
Change in unrealized net holding gains occurring during period, net of taxes of $3,721
|
(5,581 | ) | (5,581 | ) | ||||||||||||||||
Total comprehensive income
|
$ | 635,536 | ||||||||||||||||||
Dividends
|
(407,924 | ) | ||||||||||||||||||
Dividend reversion
|
13,375 | -- | -- | -- | ||||||||||||||||
September 30, 2011 Balance
|
$ | 10,790,492 | -- | 72,256 | 375,516 |
Nine Months Ended September 30, 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
|
$ | 579,399 | 579,399 | -- | -- | -- | ||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||
Change in unrealized net holding gains occurring during period, net of taxes of $38,610
|
57,915 | 57,915 | ||||||||||||||||||
Total comprehensive income
|
$ | 637,314 | ||||||||||||||||||
Dividends
|
(407,924 | ) | -- | -- | -- | |||||||||||||||
September 30, 2010 Balance
|
$ | 10,342,415 | 91,267 | 72,256 | 375,516 |
2011
|
2010
|
|||||||
Cash Flows From Operating Activities:
|
||||||||
Net Income
|
$ | 641,117 | $ | 579,399 | ||||
Less non-cash (income) expenses included in net income:
|
||||||||
Depreciation, depletion and amortization
|
51,507 | 94,292 | ||||||
Deferred income tax expense
|
(11,565 | ) | (17,909 | ) | ||||
Less non-operating activities:
|
||||||||
Unrealized (gain) loss on securities
|
-- | -- | ||||||
(Gain) loss from securities sales
|
-- | 13,814 | ||||||
Gain from sale of land and other assets
|
(306 | ) | (255 | ) | ||||
Change in operating assets and liabilities:
|
||||||||
(Increase) decrease in current assets
|
7,724 | (12,880 | ) | |||||
Increase (decrease) in current liabilities
|
11,551 | 19,945 | ||||||
Net cash provided from operating activities
|
700,028 | 676,406 | ||||||
Cash Flows From Investing Activities:
|
||||||||
Certificates of Deposit:
|
||||||||
Maturity proceeds
|
-- | 480,000 | ||||||
Purchases
|
(725,625 | ) | (250,000 | ) | ||||
Securities:
|
||||||||
Sales proceeds
|
787,841 | 199,053 | ||||||
Purchases
|
(12,560 | ) | (312,174 | ) | ||||
Proceeds from dissolution of partnership
|
-- | 255 | ||||||
Land, timber, equipment and other assets:
|
||||||||
Sales proceeds
|
167 | -- | ||||||
Purchases
|
(604,483 | ) | (601,079 | ) | ||||
Net cash provided from (used in) investing activities
|
(554,660 | ) | (483,945 | ) | ||||
Cash Flows From Financing Activities:
|
||||||||
Dividends paid, net of reversion
|
(394,549 | ) | (407,924 | ) | ||||
Net cash used in financing activities
|
(394,549 | ) | (407,924 | ) | ||||
Net increase (decrease) in cash and cash equivalents
|
(249,181 | ) | (215,463 | ) | ||||
Cash and cash equivalents:
|
||||||||
Beginning
|
5,182,316 | 3,977,106 | ||||||
Ending
|
$ | 4,933,135 | $ | 3,761,643 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash payments for:
|
||||||||
Interest
|
$ | -- | $ | -- | ||||
Income taxes
|
$ | 139,660 | $ | 212,500 | ||||
Supplemental schedule of non-cash investing and financing activities:
|
||||||||
Net change in recognized and unrecognized unrealized gains (losses) on available-for-sale securities
|
$ | (9,302 | ) | $ | 96,525 |
September 30, 2011 | ||||||||||||||||||||||||
Current | Non-Current | Total | ||||||||||||||||||||||
Fair Value |
Unrealized
Gain/(Loss)
|
Fair Value |
Unrealized
Gain/(Loss)
|
Fair Value |
Unrealized
Gain/(Loss)
|
|||||||||||||||||||
Certificate of Deposits
|
$ | 735,625 | -- | 480,000 | -- | 1,215,625 | -- | |||||||||||||||||
Mutual Funds
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Equity Securities
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
||||||||||||||||||||||||
Total
|
$ | 735,625 | -- | 480,000 | -- | 1,215,625 | -- |
September 30, 2010 | ||||||||||||||||||||||||
Current | Non-Current | Total | ||||||||||||||||||||||
Fair Value |
Unrealized
Gain/(Loss)
|
Fair Value | Unrealized
Gain/(Loss)
|
Fair Value | Unrealized
Gain/(Loss)
|
|||||||||||||||||||
Certificate of Deposits
|
$ | 240,000 | -- | 490,000 | -- | 730,000 | -- | |||||||||||||||||
Mutual Funds
|
-- | -- | 785,429 | 19,654 | 785,429 | 19,654 | ||||||||||||||||||
Equity Securities
|
-- | -- | 1,204,269 | 130,432 | 1,204,269 | 130,432 | ||||||||||||||||||
Total
|
$ | 240,000 | -- | 2,479,698 | 150,086 | 2,719,698 | 150,086 |
September 30, 2011
|
||||||||||||
Quoted Prices in
Active Markets for Identical Assets
(Level 1)
|
Significant
Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
Certificate of Deposit
|
$ | 1,215,625 | -- | -- | ||||||||
Mutual Funds
|
-- | -- | -- | |||||||||
Equity Securities
|
$ | -- | -- | -- |
September 30, 2010 | ||||||||||||
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant
Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
Certificate of Deposit
|
$ | 730,000 | -- | -- | ||||||||
Mutual Funds
|
785,429 | -- | -- | |||||||||
Equity Securities
|
$ | 1,204,269 | -- | -- |
Item 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
Nine Months
Ended
09/30/11
|
Nine Months
Ended
09/30/10
|
|||||||
Net gas produced (MCF)
|
48,372 | 49,430 | ||||||
Average gas sales price (per MCF)(1)
|
$ | 5.05 | $ | 5.57 | ||||
Net oil produced (Bbl)(2)
|
7,279 | 8,657 | ||||||
Average oil sales price (per Bbl)(1,2)
|
$ | 103.15 | $ | 67.36 |
|
Notes to above schedule:
|
|
(1) Before deduction of production and severance taxes.
|
|
(2) Excludes plant products.
|
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.
|
|
10.1
|
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.
|
|
10.2
|
Contract to purchase eight separate tracts of land, 800 acres, all of which are located in Beauregard Parish, Louisiana effective October 7, 2011.
|
|
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.
|
101.INS**
|
XBRL Instance
|
101.SCH**
|
XBRL Taxonomy Extension Schema
|
101.CAL**
|
XBRL Taxonomy Extension Calculation
|
101.DEF**
|
XBRL Taxonomy Extension Definition
|
101.LAB**
|
XBRL Taxonomy Extension Labels
|
101.PRE**
|
XBRL Taxonomy Extension Presentation
|
CKX Lands, Inc. | |||
Date: November 10, 2011
|
|
/s/ Joseph K. Cooper | |
Joseph K. Cooper | |||
President and Chief Executive Officer | |||
Date: November 10, 2011
|
|
/s/ Brian R. Jones | |
Brian R. Jones | |||
Treasurer and Chief Financial Officer | |||