UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2017
☐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 01-11350
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.) |
|
|
|
1140 N. Williamson Blvd., Suite 140 |
|
|
Daytona Beach, Florida |
|
32114 |
(Address of principal executive offices) |
|
(Zip Code) |
(386) 274-2202
(Registrant’s telephone number, including area code)
1530 Cornerstone Blvd., Suite 100 Daytona Beach, Florida 32117
(Former name, former address and former fiscal year, if changed since last report)
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 during the preceding 12 months (or such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☐ |
Accelerated filer |
☒ |
|
|
|
|
Non-accelerated filer |
☐ (Do not check if a smaller reporting company) |
Smaller reporting company |
☐ |
|
|
|
|
Emerging growth company |
☐ |
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class of Common Stock Outstanding
October 20, 2017
$1.00 par value 5,581,733
2
CONSOLIDATED-TOMOKA LAND CO.
|
|
(Unaudited) |
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
||
ASSETS |
|
|
|
|
|
|
|
Property, Plant, and Equipment: |
|
|
|
|
|
|
|
Income Properties, Land, Buildings, and Improvements |
|
$ |
317,215,503 |
|
$ |
274,334,139 |
|
Golf Buildings, Improvements, and Equipment |
|
|
6,355,561 |
|
|
3,528,194 |
|
Other Furnishings and Equipment |
|
|
652,479 |
|
|
1,032,911 |
|
Construction in Progress |
|
|
6,246,950 |
|
|
5,267,676 |
|
Total Property, Plant, and Equipment |
|
|
330,470,493 |
|
|
284,162,920 |
|
Less, Accumulated Depreciation and Amortization |
|
|
(21,552,883) |
|
|
(16,552,077) |
|
Property, Plant, and Equipment—Net |
|
|
308,917,610 |
|
|
267,610,843 |
|
Land and Development Costs |
|
|
40,750,335 |
|
|
51,955,278 |
|
Intangible Lease Assets—Net |
|
|
35,810,734 |
|
|
34,725,822 |
|
Impact Fee and Mitigation Credits |
|
|
1,265,437 |
|
|
2,322,906 |
|
Commercial Loan Investments |
|
|
11,910,611 |
|
|
23,960,467 |
|
Commercial Loan Investments - Held for Sale |
|
|
15,000,000 |
|
|
— |
|
Cash and Cash Equivalents |
|
|
5,944,544 |
|
|
7,779,562 |
|
Restricted Cash |
|
|
7,027,196 |
|
|
9,855,469 |
|
Refundable Income Taxes |
|
|
1,510,712 |
|
|
943,991 |
|
Other Assets |
|
|
8,573,622 |
|
|
9,469,088 |
|
Total Assets |
|
$ |
436,710,801 |
|
$ |
408,623,426 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
Accounts Payable |
|
$ |
1,307,813 |
|
$ |
1,518,105 |
|
Accrued and Other Liabilities |
|
|
7,382,898 |
|
|
8,667,897 |
|
Deferred Revenue |
|
|
1,313,025 |
|
|
1,991,666 |
|
Intangible Lease Liabilities - Net |
|
|
30,026,994 |
|
|
30,518,051 |
|
Accrued Stock-Based Compensation |
|
|
69,877 |
|
|
42,092 |
|
Deferred Income Taxes—Net |
|
|
63,458,746 |
|
|
51,364,572 |
|
Long-Term Debt |
|
|
173,651,530 |
|
|
166,245,201 |
|
Total Liabilities |
|
|
277,210,883 |
|
|
260,347,584 |
|
Commitments and Contingencies - See Note 18 |
|
|
|
|
|
|
|
Shareholders’ Equity: |
|
|
|
|
|
|
|
Common Stock – 25,000,000 shares authorized; $1 par value, 6,026,610 shares issued and 5,581,235 shares outstanding at September 30, 2017; 6,021,564 shares issued and 5,710,238 shares outstanding at December 31, 2016 |
|
|
5,951,720 |
|
|
5,914,560 |
|
Treasury Stock – 445,375 shares at September 30, 2017; 311,326 shares at December 31, 2016 |
|
|
(22,434,800) |
|
|
(15,298,306) |
|
Additional Paid-In Capital |
|
|
22,168,687 |
|
|
20,511,388 |
|
Retained Earnings |
|
|
153,562,478 |
|
|
136,892,311 |
|
Accumulated Other Comprehensive Income |
|
|
251,833 |
|
|
255,889 |
|
Total Shareholders’ Equity |
|
|
159,499,918 |
|
|
148,275,842 |
|
Total Liabilities and Shareholders’ Equity |
|
$ |
436,710,801 |
|
$ |
408,623,426 |
|
See Accompanying Notes to Consolidated Financial Statements
3
CONSOLIDATED-TOMOKA LAND CO.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Properties |
|
$ |
7,928,258 |
|
$ |
6,021,331 |
|
$ |
22,566,505 |
|
$ |
18,483,654 |
|
Interest Income from Commercial Loan Investments |
|
|
637,801 |
|
|
534,212 |
|
|
1,727,449 |
|
|
2,050,507 |
|
Real Estate Operations |
|
|
2,926,406 |
|
|
4,643,646 |
|
|
45,658,221 |
|
|
18,979,164 |
|
Golf Operations |
|
|
797,420 |
|
|
1,001,368 |
|
|
3,655,877 |
|
|
3,877,923 |
|
Agriculture and Other Income |
|
|
90,717 |
|
|
10,388 |
|
|
323,617 |
|
|
48,070 |
|
Total Revenues |
|
|
12,380,602 |
|
|
12,210,945 |
|
|
73,931,669 |
|
|
43,439,318 |
|
Direct Cost of Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Properties |
|
|
(1,715,516) |
|
|
(1,430,642) |
|
|
(4,756,744) |
|
|
(3,811,389) |
|
Real Estate Operations |
|
|
(459,169) |
|
|
(1,257,183) |
|
|
(15,408,547) |
|
|
(4,638,865) |
|
Golf Operations |
|
|
(1,272,647) |
|
|
(1,302,920) |
|
|
(4,173,244) |
|
|
(4,154,684) |
|
Agriculture and Other Income |
|
|
(18,874) |
|
|
(52,894) |
|
|
(89,847) |
|
|
(153,599) |
|
Total Direct Cost of Revenues |
|
|
(3,466,206) |
|
|
(4,043,639) |
|
|
(24,428,382) |
|
|
(12,758,537) |
|
General and Administrative Expenses |
|
|
(1,995,512) |
|
|
(1,821,827) |
|
|
(7,942,846) |
|
|
(8,518,410) |
|
Impairment Charges |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,180,730) |
|
Depreciation and Amortization |
|
|
(3,161,169) |
|
|
(1,945,460) |
|
|
(9,139,434) |
|
|
(5,818,386) |
|
Gain (Loss) on Disposition of Assets |
|
|
(266) |
|
|
11,479,490 |
|
|
(266) |
|
|
12,842,438 |
|
Land Lease Termination |
|
|
— |
|
|
— |
|
|
2,226,526 |
|
|
— |
|
Total Operating Expenses |
|
|
(8,623,153) |
|
|
3,668,564 |
|
|
(39,284,402) |
|
|
(16,433,625) |
|
Operating Income |
|
|
3,757,449 |
|
|
15,879,509 |
|
|
34,647,267 |
|
|
27,005,693 |
|
Investment Income (Loss) |
|
|
9,724 |
|
|
2,531 |
|
|
27,431 |
|
|
(561,162) |
|
Interest Expense |
|
|
(2,073,299) |
|
|
(2,454,390) |
|
|
(6,279,366) |
|
|
(6,700,593) |
|
Income Before Income Tax Expense |
|
|
1,693,874 |
|
|
13,427,650 |
|
|
28,395,332 |
|
|
19,743,938 |
|
Income Tax Expense |
|
|
(726,974) |
|
|
(5,281,646) |
|
|
(11,003,132) |
|
|
(8,624,727) |
|
Net Income |
|
|
966,900 |
|
|
8,146,004 |
|
|
17,392,200 |
|
|
11,119,211 |
|
Less: Net Loss Attributable to Noncontrolling Interest in Consolidated VIE |
|
|
— |
|
|
15,010 |
|
|
— |
|
|
36,964 |
|
Net Income Attributable to Consolidated-Tomoka Land Co. |
|
$ |
966,900 |
|
$ |
8,161,014 |
|
$ |
17,392,200 |
|
$ |
11,156,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Information- See Note 10: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Consolidated-Tomoka Land Co. |
|
$ |
0.18 |
|
$ |
1.44 |
|
$ |
3.13 |
|
$ |
1.96 |
|
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Consolidated-Tomoka Land Co. |
|
$ |
0.18 |
|
$ |
1.44 |
|
$ |
3.13 |
|
$ |
1.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared and Paid |
|
$ |
0.05 |
|
$ |
0.04 |
|
$ |
0.13 |
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Accompanying Notes to Consolidated Financial Statements
4
CONSOLIDATED-TOMOKA LAND CO.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, 2017 |
|
September 30, 2016 |
|
September 30, 2017 |
|
September 30, 2016 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Consolidated-Tomoka Land Co. |
|
$ |
966,900 |
|
$ |
8,161,014 |
|
$ |
17,392,200 |
|
$ |
11,156,175 |
|
Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized Loss on Investment Securities Sold (Net of Income Tax of $-0- and $222,025 for the nine months ended September 30, 2017 and 2016, respectively) |
|
|
— |
|
|
— |
|
|
— |
|
|
353,542 |
|
Unrealized Gain on Investment Securities (Net of Income Tax of $-0- and $210,652 for the nine months ended September 30, 2017 and 2016, respectively) |
|
|
— |
|
|
— |
|
|
— |
|
|
335,429 |
|
Cash Flow Hedging Derivative - Interest Rate Swap (Net of Income Tax of $3,720 and $69,100 for the three months ended September 30, 2017 and 2016, respectively, and Net of Income Tax of $(2,548) and $(141,450) for the nine months ended September 30, 2017 and 2016, respectively) |
|
|
5,924 |
|
|
110,031 |
|
|
(4,056) |
|
|
(225,240) |
|
Total Other Comprehensive Income (Loss), Net of Income Tax |
|
|
5,924 |
|
|
110,031 |
|
|
(4,056) |
|
|
463,731 |
|
Total Comprehensive Income |
|
$ |
972,824 |
|
$ |
8,271,045 |
|
$ |
17,388,144 |
|
$ |
11,619,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Accompanying Notes to Consolidated Financial Statements
5
CONSOLIDATED-TOMOKA LAND CO.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
||||
|
|
|
|
|
|
Additional |
|
|
|
Other |
|
Total |
|
||||||
|
|
Common |
|
Treasury |
|
Paid-In |
|
Retained |
|
Comprehensive |
|
Shareholders’ |
|
||||||
|
|
Stock |
|
Stock |
|
Capital |
|
Earnings |
|
Income (Loss) |
|
Equity |
|
||||||
Balance January 1, 2017 |
|
$ |
5,914,560 |
|
$ |
(15,298,306) |
|
$ |
20,511,388 |
|
$ |
136,892,311 |
|
$ |
255,889 |
|
$ |
148,275,842 |
|
Net Income |
|
|
— |
|
|
— |
|
|
— |
|
|
17,392,200 |
|
|
— |
|
|
17,392,200 |
|
Stock Repurchase |
|
|
— |
|
|
(7,136,494) |
|
|
— |
|
|
— |
|
|
— |
|
|
(7,136,494) |
|
Exercise of Stock Options |
|
|
22,527 |
|
|
— |
|
|
746,026 |
|
|
— |
|
|
— |
|
|
768,553 |
|
Vested Restricted Stock |
|
|
13,298 |
|
|
— |
|
|
(274,919) |
|
|
— |
|
|
— |
|
|
(261,621) |
|
Stock Issuance |
|
|
1,335 |
|
|
— |
|
|
71,887 |
|
|
— |
|
|
— |
|
|
73,222 |
|
Stock Compensation Expense from Restricted Stock Grants and Equity Classified Stock Options |
|
|
— |
|
|
— |
|
|
1,114,305 |
|
|
— |
|
|
— |
|
|
1,114,305 |
|
Cash Dividends ($0.13 per share) |
|
|
— |
|
|
— |
|
|
— |
|
|
(722,033) |
|
|
— |
|
|
(722,033) |
|
Other Comprehensive Loss, Net of Income Tax |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(4,056) |
|
|
(4,056) |
|
Balance September 30, 2017 |
|
$ |
5,951,720 |
|
$ |
(22,434,800) |
|
$ |
22,168,687 |
|
$ |
153,562,478 |
|
$ |
251,833 |
|
$ |
159,499,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Accompanying Notes to Consolidated Financial Statements
6
CONSOLIDATED-TOMOKA LAND CO.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Nine Months Ended |
|
||||
|
|
September 30, |
|
September 30, |
|
||
|
|
2017 |
|
2016 |
|
||
Cash Flow from Operating Activities: |
|
|
|
|
|
|
|
Net Income |
|
$ |
17,392,200 |
|
$ |
11,119,211 |
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: |
|
|
|
|
|
|
|
Depreciation and Amortization |
|
|
9,139,434 |
|
|
5,818,386 |
|
Amortization of Intangible Liabilities to Income Property Revenue |
|
|
(1,632,881) |
|
|
(1,722,165) |
|
Loan Cost Amortization |
|
|
350,292 |
|
|
715,448 |
|
Amortization of Discount on Convertible Debt |
|
|
888,851 |
|
|
833,903 |
|
Gain on Disposition of Property, Plant, and Equipment and Intangible Assets |
|
|
266 |
|
|
(12,842,438) |
|
Impairment Charges |
|
|
— |
|
|
2,180,730 |
|
Accretion of Commercial Loan Origination Fees |
|
|
(10,144) |
|
|
(164,893) |
|
Amortization of Fees on Acquisition of Commercial Loan Investments |
|
|
— |
|
|
36,382 |
|
Discount on Commercial Loan Investment Payoff |
|
|
— |
|
|
217,500 |
|
Realized Loss (Gain) on Investment Securities |
|
|
— |
|
|
575,567 |
|
Deferred Income Taxes |
|
|
12,090,118 |
|
|
8,648,705 |
|
Non-Cash Compensation |
|
|
1,142,090 |
|
|
2,893,589 |
|
Decrease (Increase) in Assets: |
|
|
|
|
|
|
|
Refundable Income Taxes |
|
|
(566,721) |
|
|
(1,072,888) |
|
Land and Development Costs |
|
|
11,204,943 |
|
|
(6,083,694) |
|
Impact Fees and Mitigation Credits |
|
|
1,057,469 |
|
|
491,999 |
|
Other Assets |
|
|
895,466 |
|
|
(3,243,619) |
|
Increase (Decrease) in Liabilities: |
|
|
|
|
|
|
|
Accounts Payable |
|
|
(210,292) |
|
|
(173,258) |
|
Accrued and Other Liabilities |
|
|
(1,984,999) |
|
|
(750,186) |
|
Deferred Revenue |
|
|
(678,641) |
|
|
(11,692,910) |
|
Net Cash Provided By (Used In) Operating Activities |
|
|
49,077,451 |
|
|
(4,214,631) |
|
Cash Flow from Investing Activities: |
|
|
|
|
|
|
|
Acquisition of Property, Plant, and Equipment and Intangible Lease Assets and Liabilities |
|
|
(49,689,555) |
|
|
(2,714,273) |
|
Acquisition of Property, Plant, and Equipment and Intangible Lease Assets and Liabilities through Business Combinations |
|
|
— |
|
|
(49,926,670) |
|
Acquisition of Commercial Loan Investments |
|
|
(2,940,000) |
|
|
— |
|
Decrease (Increase) in Restricted Cash |
|
|
2,828,273 |
|
|
7,416,791 |
|
Proceeds from Sale of Investment Securities |
|
|
— |
|
|
6,252,362 |
|
Proceeds from Disposition of Property, Plant, and Equipment |
|
|
— |
|
|
49,253,982 |
|
Principal Payments Received on Commercial Loan Investments |
|
|
— |
|
|
14,282,500 |
|
Net Cash Provided By (Used In) Investing Activities |
|
|
(49,801,282) |
|
|
24,564,692 |
|
Cash Flow from Financing Activities: |
|
|
|
|
|
|
|
Proceeds from Long-Term Debt |
|
|
24,500,000 |
|
|
32,750,000 |
|
Payments on Long-Term Debt |
|
|
(17,800,000) |
|
|
(42,050,000) |
|
Cash Paid for Loan Fees |
|
|
(532,814) |
|
|
(392,448) |
|
Cash Proceeds from Exercise of Stock Options and Stock Issuance |
|
|
841,775 |
|
|
57,127 |
|
Contributions from Noncontrolling Interest in Consolidated VIE |
|
|
— |
|
|
102,844 |
|
Cash Used to Purchase Common Stock |
|
|
(7,136,494) |
|
|
(5,484,295) |
|
Cash from Excess Tax Benefit (Expense) from Vesting of Restricted Stock |
|
|
— |
|
|
302,352 |
|
Cash Paid for Vesting of Restricted Stock |
|
|
(261,621) |
|
|
(198,713) |
|
Dividends Paid |
|
|
(722,033) |
|
|
(456,119) |
|
Net Cash Used In Financing Activities |
|
|
(1,111,187) |
|
|
(15,369,252) |
|
Net Increase (Decrease) in Cash |
|
|
(1,835,018) |
|
|
4,980,809 |
|
Cash, Beginning of Year |
|
|
7,779,562 |
|
|
4,060,677 |
|
Cash, End of Period |
|
$ |
5,944,544 |
|
$ |
9,041,486 |
|
See Accompanying Notes to Consolidated Financial Statements
7
CONSOLIDATED-TOMOKA LAND CO.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Unaudited)
Supplemental Disclosure of Cash Flows:
Income taxes refunded, net of payments made, totaled approximately $531,000 during the nine months ended September 30, 2017. Income taxes paid, net of income taxes refunded, totaled approximately $377,000 during the nine months ended September 30, 2016.
Interest totaling approximately $6.0 million was paid during the nine months ended September 30, 2017 and 2016. Interest of approximately $124,000 was capitalized during the nine months ended September 30, 2017, while no interest was capitalized during the nine months ended September 30, 2016.
In connection with the Golf Course Land Purchase (hereinafter defined), each year the Company is obligated to pay the City an annual surcharge of $1 per golf round played (the “Per-Round Surcharge”) with an annual minimum Per-Round Surcharge of $70,000 and a maximum aggregate amount of the Per-Round Surcharge paid equal to $700,000. The maximum amount of $700,000 represents contingent consideration and was reflected as an increase in Golf Buildings, Improvements, and Equipment and also as an increase in Accrued and Other Liabilities on the accompany consolidated balance sheets as of September 30, 2017.
On September 16, 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 but rather the buyer assumed the Company’s $23.1 million mortgage loan secured by the Portfolio Sale properties. The non-cash transaction was reflected as a decrease in Long-Term Debt of approximately $23.1 million on the accompanying consolidated balance sheets as of September 30, 2016.
See Accompanying Notes to Consolidated Financial Statements
8
NOTE 1. DESCRIPTION OF BUSINESS AND PRINCIPLES OF INTERIM STATEMENTS
Description of Business
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-six commercial real estate properties in eleven states in the United States. As of September 30, 2017, we owned twenty-four single-tenant and twelve multi-tenant income-producing properties with over 1.9 million square feet of gross leasable space. We also own and manage a portfolio of undeveloped land totaling approximately 8,100 acres in the City of Daytona Beach, Florida (the “City”). As of September 30, 2017, we have four commercial loan investments including one fixed-rate and one variable–rate mezzanine commercial mortgage loan, a variable-rate B-Note representing a secondary tranche in a commercial mortgage loan, and a fixed-rate first mortgage loan. We have golf operations which 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 consist of leasing land for hay 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.
Interim Financial Information
The accompanying unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. These unaudited consolidated financial statements do not include all of the information and notes required by accounting principles generally accepted in the United States of America (“GAAP”) for complete financial statements and should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, which provides a more complete understanding of the Company’s accounting policies, financial position, operating results, business properties, and other matters. The unaudited consolidated financial statements reflect all adjustments which are, in the opinion of management, necessary to present fairly the financial position of the Company and the results of operations for the interim periods.
The results of operations for the nine months ended September 30, 2017 are not necessarily indicative of results to be expected for the year ending December 31, 2017.
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 Preparation of Financial Statements
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, 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.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, bank demand accounts, and money market accounts having original maturities of 90 days or less. The Company’s bank balances as of September 30, 2017 include certain amounts over the Federal Deposit Insurance Corporation limits.
Restricted Cash
Restricted cash totaled approximately $7.0 million at September 30, 2017 of which approximately $5.5 million of cash is being held in escrow, to be reinvested through the like-kind exchange structure into one or more income properties. Approximately $415,000 is being held in a reserve account primarily for property taxes and insurance escrows in
9
connection with our financing of two properties acquired in January 2013; approximately $836,000 is being held in three separate escrow accounts related to three separate land transactions of which one closed in each of December 2013, December 2015, and February 2017; approximately $127,000 is being held in a reserve for interest and property taxes for the $3.0 million first mortgage loan investment originated in July 2017; and approximately $147,000 is being held in a capital replacement reserve account in connection with our financing of six income properties with Wells Fargo.
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 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 three or nine months ended September 30, 2017 or 2016. The Company completed the disposition of its remaining position in Investment Securities during the three months ended March 31, 2016 resulting in a loss of approximately $576,000. There were no Investment Securities remaining as of September 30, 2017 or 2016.
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 were 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 were 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, and we will continue to do so on an ongoing basis. 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.
10
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 September 30, 2017 and December 31, 2016, 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 September 30, 2017 and December 31, 2016, since the floating rates of the loans reasonably approximate current market rates for notes with similar risks and maturities. The carrying value 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 is based on the framework established by GAAP. The framework specifies a hierarchy of valuation inputs which was established to increase consistency, clarity and comparability in fair value measurements and related disclosures. GAAP 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 applicable unaccreted purchase discounts and origination fees, if applicable. Loans held for sale are classified separately and stated at the lower of cost or fair value once a decision has been made to sell loans not previously for sale. See Note 3, “Commercial Loan Investments” for two loans classified as held for sale as of September 30, 2017.
Commercial Loan Investment Impairment
For each of the Company’s commercial loans held for investment, 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 September 30, 2017 and December 31, 2016, no allowance for impairment was required.
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
11
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 tenant reimbursable expenses totaled approximately $303,000 and $125,000 as of September 30, 2017 and December 31, 2016, respectively.
Accounts receivable related to real estate operations, which are classified in other assets on the consolidated balance sheets, totaled approximately $2.4 million and $3.8 million as of as of September 30, 2017 and December 31, 2016, respectively. As more fully described in Note 9, “Other Assets,” these accounts receivable 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.
Trade accounts receivable primarily consist of receivables related to the golf operations, which are classified in other assets on the consolidated balance sheets. Trade accounts receivable related to golf operations, which primarily consist of amounts due from members or from private events, totaled approximately $219,000 and $326,000 as of September 30, 2017 and December 31, 2016, respectively.
The collectability of the aforementioned receivables is determined based on the aging of the receivable and a review of the specifically identified accounts using judgments. As of September 30, 2017 and December 31, 2016, no allowance for doubtful accounts was required.
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.
12
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 were 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 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 and during 2017, acquisition costs have been capitalized.
Sales 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 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.
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 17, “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.
NOTE 2. INCOME PROPERTIES
During the nine months ended September 30, 2017, the Company acquired three single-tenant income properties and two multi-tenant income properties, for an aggregate purchase price of approximately $40.0 million, or an aggregate acquisition cost of approximately $40.7 million including capitalized acquisition costs. Of the total acquisition cost, approximately $18.0 million was allocated to land, approximately $19.3 million was allocated to buildings and improvements, approximately $4.9 million was allocated to intangible assets pertaining to the in-place lease value, leasing fees and above market lease value, and approximately $1.5 million was allocated to intangible liabilities for the below market lease value. The weighted average amortization period for the intangible assets and liabilities was approximately 9.8 years at acquisition. The properties acquired during the nine months ended September 30, 2017 are described below:
|
|
|
|
|
|
|
|
Property |
|
|
|
|
|
|
|
|
Remaining Lease |
||
Tenant Description |
|
Tenant Type |
|
Property |
|
Date of |
|
Square-Feet |
|
Property |
|
Purchase Price |
|
Percentage |
|
Term (in years) |
|||
Staples, Inc. (an affiliate of) |
|
Single-Tenant |
|
Sarasota, Florida |
|
01/27/17 |
|
18,120 |
|
1.2 |
|
$ |
4,075,000 |
|
|
100% |
|
|
5.0 |
Grocery-Anchored Shopping Center (Westcliff) |
|
Multi-Tenant |
|
Fort Worth, Texas |
|
03/01/17 |
|
136,185 |
|
10.3 |
|
|
15,000,000 |
|
|
96% |
|
|
4.1 |
JoAnn Stores, Inc. |
|
Single-Tenant |
|
Boston, Massachusetts |
|
04/06/17 |
|
22,500 |
|
2.6 |
|
|
6,315,000 |
|
|
100% |
|
|
11.8 |
LA Fitness |
|
Single-Tenant |
|
Tampa, Florida |
|
04/28/17 |
|
45,000 |
|
5.3 |
|
|
14,650,000 |
|
|
100% |
|
|
13.9 |
|
|
|
|
|
|
|
|
228,520 |
|
|
|
$ |
40,040,000 |
|
|
|
|
|
|
No income properties were disposed of during the nine months ended September 30, 2017.
13
On April 7, 2017, rent commenced on the 15-year lease with 24 Hour Fitness, the anchor tenant at The Grove of Winter Park 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. As of October 27, 2017, the multi-tenant retail center was approximately 60% leased with nine different tenants including 24 Hour Fitness.
During the nine months ended September 30, 2016, the Company acquired seven single-tenant income properties and one multi-tenant income property, for an aggregate purchase price of approximately $49.8 million.
Nineteen income properties were disposed of during the nine months ended September 30, 2016 for an aggregate sales price of approximately $74.3 million. An impairment of approximately $210,000 was charged to earnings during the nine months ended September 30, 2016 related to one of the sales completed during the second quarter of 2016 sales as more fully described in Note 8, “Impairment of Long-Lived Assets.” Additionally, an impairment of approximately $942,000 was charged to earnings during the nine months ended September 30, 2016 on the single-tenant income property in Altamonte Springs, Florida leased to PNC Bank for which the sale closed in September 2016 as more fully described in Note 8, “Impairment of Long-Lived Assets.” Included in the nineteen income properties disposed of during the nine months ended September 30, 2016 were the Company’s portfolio of fourteen single-tenant income properties (the “Portfolio Sale”) for a sales price of approximately $51.6 million, which included the buyer’s assumption of the Company’s existing $23.1 million mortgage loan secured by the Portfolio Sale properties.
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 July 31, 2017, the Company originated a $3.0 million first mortgage loan secured by a parcel of beachfront land in the City of Daytona Beach Shores, Florida which the borrower intends to develop as a residential condominium (the “Beach Loan”). The Beach Loan matures on August 1, 2018, includes a one-year extension option, bears a fixed interest rate of 11.00%, and requires payments of interest only prior to maturity. At closing, a loan origination fee of $60,000 was received by the Company. Should the borrower seek to obtain financing for the development of the project the Beach Loan would likely be paid off in connection with that financing.
As of September 30, 2017, the Company owned four performing commercial loan investments which have an aggregate outstanding principal balance of approximately $27.0 million. These loans are secured by real estate, or the borrower’s equity interest in real estate, located in Daytona Beach Shores, Florida, Sarasota, Florida, Dallas, Texas, and Atlanta, Georgia, and have an average remaining maturity of approximately 0.9 years and a weighted average interest rate of 9.6%.
The Company sold its two commercial loan investments secured by hotel properties in Atlanta, Georgia and Dallas, Texas which have an aggregate principal value of $15.0 million at a slight premium to par. See Note 21, “Subsequent Events.” These two loans have been classified as held for sale on the accompanying consolidated balance sheets as of September 30, 2017 as summarized below:
|
|
Date of |
|
Maturity |
|
Original Face |
|
Current Face |
|
Lower of Cost |
|
|
|||
Description |
|
Investment |
|
Date |
|
Amount |
|
Amount |
|
or Market |
|
Coupon Rate |
|||
Mezz – Hotel – Atlanta, GA |
|
January 2014 |
|
February 2019 |
|
$ |
5,000,000 |
|
$ |
5,000,000 |
|
$ |
5,000,000 |
|
12.00% |
Mezz – Hotel, Dallas, TX |
|
September 2014 |
|
September 2018 |
|
|
10,000,000 |
|
|
10,000,000 |
|
|
10,000,000 |
|
30 day LIBOR |
Total |
|
|
|
|
|
$ |
15,000,000 |
|
$ |
15,000,000 |
|
$ |
15,000,000 |
|
|
14
The portion of the Company’s commercial loan investment portfolio held for investment was comprised of the following at September 30, 2017:
|
|
Date of |
|
Maturity |
|
Original Face |
|
Current Face |
|
Carrying |
|
|
|
|||
Description |
|
Investment |
|
Date |
|
Amount |
|
Amount |
|
Value |
|
Coupon Rate |
|
|||
B-Note – Retail Shopping Center, Sarasota, FL |
|
May 2014 |
|
June 2018 |
|
$ |
8,960,467 |
|
$ |
8,960,467 |
|
$ |
8,960,467 |
|
30 ‑day LIBOR |
|
First Mortgage - Land Parcel, Daytona Beach, FL |
|
July 2017 |
|
August 2018 |
|
|
3,000,000 |
|
|
3,000,000 |
|
|
2,950,144 |
|
11.00% |
|
Total |
|
|
|
|
|
$ |
11,960,467 |
|
$ |
11,960,467 |
|
$ |
11,910,611 |
|
|
|
The carrying value of the commercial loan investment portfolio at September 30, 2017 consisted of the following:
|
|
Total |
|
|
Current Face Amount |
|
$ |
11,960,467 |
|
Unamortized Fees |
|
|
— |
|
Unaccreted Origination Fees |
|
|
(49,856) |
|
Total Commercial Loan Investments |
|
$ |
11,910,611 |
|
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 |
|
Mezz – Hotel, Dallas, TX |
|
September 2014 |
|
September 2017 |
|
|
10,000,000 |
|
|
10,000,000 |
|
|
10,000,000 |
|
30 day LIBOR |
|
Total |
|
|
|
|
|
$ |
23,960,467 |
|
$ |
23,960,467 |
|
$ |
23,960,467 |
|
|
|
The carrying value of the commercial loan investment portfolio as of December 31, 2016 was equal to the face amount. No commercial loan investments were classified as held for sale as of December 31, 2016.
NOTE 4. LAND AND SUBSURFACE INTERESTS
As of September 30, 2017, the Company owned approximately 8,100 acres of undeveloped land in Daytona Beach, Florida, along six miles of the west and east sides of Interstate 95. Currently, 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 7,000 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, primarily an 850-acre parcel and three smaller parcels, which are located further west of Interstate 95 and a few miles north of Interstate 4 that is generally well suited for industrial purposes.
Real estate operations revenue consisted of the following for the three and nine months ended September 30, 2017 and 2016, respectively:
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
|
Nine Months Ended |
||||
Revenue Description |
|
($000's) |
|
($000's) |
|
($000's) |
|
($000's) |
||||
Land Sales Revenue |
|
$ |
— |
|
$ |
318 |
|
$ |
39,564 |
|
$ |
508 |
Tomoka Town Center - Percentage of Completion Revenue |
|
|
— |
|
|
3,654 |
|
|
— |
|
|
16,456 |
Revenue from Reimbursement of Infrastructure Costs |
|
|
— |
|
|
— |
|
|
1,276 |
|
|
— |
Impact Fee and Mitigation Credit Sales |
|
|
548 |
|
|
209 |
|
|
1,987 |
|
|
481 |
Subsurface Revenue |
|
|
2,374 |
|
|
463 |
|
|
2,827 |
|
|
1,535 |
Fill Dirt and Other Revenue |
|
|
4 |
|
|
— |
|
|
|