XML 50 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
Quarterly Financial Data
12 Months Ended
Dec. 31, 2016
Quarterly Financial Information Disclosure [Abstract]  
Quarterly Financial Data

NOTE 24.     QUARTERLY FINANCIAL DATA

QUARTERLY FINANCIAL DATA

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

 

    

2016

    

2015

    

2016

    

2015

    

2016

    

2015

    

2016

    

2015

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Properties

 

$

6,429,241

 

$

4,260,675

 

$

6,033,082

 

$

4,132,052

 

$

6,021,331

 

$

5,034,090

 

$

6,608,830

 

$

5,614,294

 

Interest Income from Commercial Loan Investments

 

 

881,245

 

 

631,484

 

 

635,050

 

 

638,710

 

 

534,212

 

 

546,640

 

 

537,728

 

 

874,551

 

Real Estate Operations

 

 

9,560,898

 

 

859,801

 

 

4,774,620

 

 

1,368,141

 

 

4,643,646

 

 

1,748,398

 

 

19,165,183

 

 

11,966,554

 

Golf Operations

 

 

1,464,359

 

 

1,537,426

 

 

1,412,196

 

 

1,448,567

 

 

1,001,368

 

 

949,083

 

 

1,312,471

 

 

1,308,409

 

Agriculture and Other Income

 

 

18,692

 

 

18,939

 

 

18,990

 

 

20,738

 

 

10,388

 

 

19,504

 

 

11,331

 

 

19,624

 

Total Revenues

 

 

18,354,435

 

 

7,308,325

 

 

12,873,938

 

 

7,608,208

 

 

12,210,945

 

 

8,297,715

 

 

27,635,543

 

 

19,783,432

 

Direct Cost of Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Properties

 

 

(1,176,707)

 

 

(640,846)

 

 

(1,204,040)

 

 

(682,887)

 

 

(1,430,642)

 

 

(997,760)

 

 

(1,393,474)

 

 

(1,334,442)

 

Real Estate Operations

 

 

(2,257,041)

 

 

(598,723)

 

 

(1,124,641)

 

 

(305,853)

 

 

(1,257,183)

 

 

(316,613)

 

 

(10,242,446)

 

 

(3,071,335)

 

Golf Operations

 

 

(1,404,588)

 

 

(1,389,612)

 

 

(1,447,176)

 

 

(1,456,232)

 

 

(1,302,920)

 

 

(1,355,469)

 

 

(1,432,393)

 

 

(1,391,772)

 

Agriculture and Other Income

 

 

(48,051)

 

 

(55,151)

 

 

(52,654)

 

 

(43,195)

 

 

(52,894)

 

 

(51,484)

 

 

(13,170)

 

 

(76,724)

 

Total Direct Cost of Revenues

 

 

(4,886,387)

 

 

(2,684,332)

 

 

(3,828,511)

 

 

(2,488,167)

 

 

(4,043,639)

 

 

(2,721,326)

 

 

(13,081,483)

 

 

(5,874,273)

 

General and Administrative Expenses

 

 

(4,797,457)

 

 

(1,469,766)

 

 

(1,899,126)

 

 

(1,874,877)

 

 

(1,821,827)

 

 

(2,778,960)

 

 

(1,779,467)

 

 

(2,630,176)

 

Impairment Charges

 

 

(209,908)

 

 

(510,041)

 

 

(1,970,822)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Depreciation and Amortization

 

 

(2,067,367)

 

 

(1,155,739)

 

 

(1,805,559)

 

 

(1,071,752)

 

 

(1,945,460)

 

 

(1,417,129)

 

 

(2,377,031)

 

 

(1,568,277)

 

Gain on Disposition of Assets

 

 

 —

 

 

5,440

 

 

1,362,948

 

 

12,749

 

 

11,479,490

 

 

3,763,140

 

 

(83,668)

 

 

1,735,115

 

Total Operating Expenses

 

 

(11,961,119)

 

 

(5,814,438)

 

 

(8,141,070)

 

 

(5,422,047)

 

 

3,668,564

 

 

(3,154,275)

 

 

(17,321,649)

 

 

(8,337,611)

 

Operating Income

 

 

6,393,316

 

 

1,493,887

 

 

4,732,868

 

 

2,186,161

 

 

15,879,509

 

 

5,143,440

 

 

10,313,894

 

 

11,445,821

 

Investment Income

 

 

(566,384)

 

 

150,459

 

 

2,691

 

 

74,818

 

 

2,531

 

 

170,466

 

 

31,181

 

 

(186,864)

 

Interest Expense

 

 

(2,091,766)

 

 

(1,066,502)

 

 

(2,154,437)

 

 

(1,888,434)

 

 

(2,454,390)

 

 

(1,892,145)

 

 

(2,052,745)

 

 

(2,072,686)

 

Income Before Income Tax Expense

 

 

3,735,166

 

 

577,844

 

 

2,581,122

 

 

372,545

 

 

13,427,650

 

 

3,421,761

 

 

8,292,330

 

 

9,186,271

 

Income Tax Expense

 

 

(2,342,601)

 

 

(224,488)

 

 

(1,000,480)

 

 

(147,928)

 

 

(5,281,646)

 

 

(1,349,480)

 

 

(3,212,127)

 

 

(3,547,208)

 

Net Income

 

 

1,392,565

 

 

353,356

 

 

1,580,642

 

 

224,617

 

 

8,146,004

 

 

2,072,281

 

 

5,080,203

 

 

5,639,063

 

Less: Net Loss (Income) Attributable to Noncontrolling Interest in Consolidated VIE

 

 

32,153

 

 

 —

 

 

(10,199)

 

 

 —

 

 

15,010

 

 

7,590

 

 

14,870

 

 

50,259

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

1,424,718

 

$

353,356

 

$

1,570,443

 

$

224,617

 

$

8,161,014

 

$

2,079,871

 

$

5,095,073

 

$

5,689,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

0.25

 

$

0.06

 

$

0.28

 

$

0.04

 

$

1.44

 

$

0.36

 

$

0.91

 

$

0.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Consolidated-Tomoka Land Co.

 

$

0.25

 

$

0.06

 

$

0.28

 

$

0.04

 

$

1.44

 

$

0.36

 

$

0.90

 

$

0.98