-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, J5IFhWYKAXxk2G4vXksgsUcl3SljK+/12+WGVl9vwAsuzupQT4WSQESODvisMGFy d/yaDQ6WND4lwAb3nasduQ== 0000950144-07-002504.txt : 20070321 0000950144-07-002504.hdr.sgml : 20070321 20070321171415 ACCESSION NUMBER: 0000950144-07-002504 CONFORMED SUBMISSION TYPE: 10-K/A PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20061231 FILED AS OF DATE: 20070321 DATE AS OF CHANGE: 20070321 FILER: COMPANY DATA: COMPANY CONFORMED NAME: VECTOR GROUP LTD CENTRAL INDEX KEY: 0000059440 STANDARD INDUSTRIAL CLASSIFICATION: CIGARETTES [2111] IRS NUMBER: 650949535 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-05759 FILM NUMBER: 07709745 BUSINESS ADDRESS: STREET 1: 100 S E SECOND ST CITY: MIAMI STATE: FL ZIP: 33131 BUSINESS PHONE: 3055798000 FORMER COMPANY: FORMER CONFORMED NAME: BROOKE GROUP LTD DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: LIGGETT GROUP INC DATE OF NAME CHANGE: 19900815 FORMER COMPANY: FORMER CONFORMED NAME: LIGGETT & MYERS INC DATE OF NAME CHANGE: 19760602 10-K/A 1 g06142e10vkza.txt VECTOR GROUP, LTD. ================================================================================ Securities And Exchange Commission Washington, D.C. 20549 Form 10-K/A Amendment No. 1 ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For The Fiscal Year Ended December 31, 2006 VECTOR GROUP LTD. (Exact name of registrant as specified in its charter)
Delaware 1-5759 65-0949535 (State or other jurisdiction of Commission File Number (I.R.S. Employer Identification No.) incorporation incorporation or organization) 100 S.E. Second Street, Miami, Florida 33131 (Address of principal executive offices) (Zip Code)
(305) 579-8000 (Registrant's telephone number, including area code) Securities registered pursuant to Section 12(b) of the Act: Name of each exchange on Title of each class which registered -------------------------------------- ------------------------ Common Stock, par value $.10 per share New York Stock Exchange Securities registered pursuant to Section 12(g) of the Act: None Indicate by check mark if the Registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. [ ] Yes [X] No Indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act. [ ] Yes [X] No 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, as amended (the "Exchange Act"), 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. [X] Yes [ ] No Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 Regulation S-K is not contained herein, and will not be contained, to the best of the Registrant's knowledge, in definitive proxy or information statement incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [ ] Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. [ ] Large accelerated filer [X] Accelerated filer [ ] Non-accelerated filer Indicate by check mark whether the Registrant is a shell company as defined in Rule 12b-2 of the Exchange Act. [ ] Yes [X] No The aggregate market value of the common stock held by non-affiliates of Vector Group Ltd. as of June 30, 2006 was approximately $580 million. At March 14, 2007, Vector Group Ltd. had 57,068,168 shares of common stock outstanding. Documents Incorporated by Reference: Part III (Items 10, 11, 12, 13 and 14) from the definitive Proxy Statement for the 2007 Annual Meeting of Stockholders to be filed with the Securities and Exchange Commission no later than 120 days after the end of the Registrant's fiscal year covered by this report. ================================================================================ EXPLANATORY NOTE This Annual Report on Form 10-K/A for the year ended December 31, 2006 is being filed to include in Part IV, Item 15, financial statements with respect to Douglas Elliman Realty, LLC and Koa Investors, LLC. In accordance with Rule 3-09 of Regulation S-X, the separate financial statements of these entities (50% or less owned persons) are being filed with the SEC no later than 90 days after the end of our fiscal year covered by this report. This Amendment No. 1 does not update any other disclosure to reflect developments since the original date of filing. The following item of the original filing is amended by this Amendment No. 1: Item 15. Exhibits and Financial Statement Schedules. Unaffected items have not been repeated in this Amendment No. 1. (a)(2) List of Financial Statement Schedules The following is filed as part of this report pursuant to Item 15(c) of Form 10-K: Page ---- Douglas Elliman Realty, LLC financial statements 4 as of December 31, 2006, and for the year ended December 31, 2006. Douglas Elliman Realty, LLC financial 20 statements as of December 31, 2005 and for the year ended December 31, 2005. Douglas Elliman Realty, LLC financial 38 statements as of December 31, 2004 and for the year ended December 31, 2004. Koa Investors, LLC financial statements as 56 of December 31, 2006 and for the year ended December 31, 2006. Koa Investors, LLC financial statements as 68 of December 31, 2005 and for the year ended December 31, 2005. Koa Investors, LLC financial statements as 79 of December 31, 2004 and for the year ended December 31, 2004. (a)(3) Exhibits EXHIBIT NO. DESCRIPTION ------- ------------------------------------------------------- 23.1 Consent of Independent Registered Public Accounting Firm 23.2 Consent of Independent Registered Public Accounting Firm 31.1 Certification of Chief Executive Officer, Pursuant to Exchange Act Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 2 31.2 Certification of Chief Financial Officer, Pursuant to Exchange Act Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 32.1 Certification of Chief Executive Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 32.2 Certification of Chief Financial Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (c) Financial Statement Schedules The financial statements with regard to Douglas Elliman Realty, LLC and Koa Investors, LLC are being filed in this report pursuant to Rule 3-09 of Regulation S-X. 3 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 4 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - --------------------------------------------------------------------------------
PAGE(S) Report of Independent Registered Public Accounting Firm........................6 Statement of Financial Position................................................7 Statement of Operations........................................................8 Statement of Changes in Members' Equity........................................9 Statement of Cash Flows.......................................................10 Notes to Consolidated Financial Statements.................................11-19
5 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Managers and the Members of Douglas Elliman Realty, LLC: In our opinion, the accompanying consolidated statement of financial position and the related consolidated statements of operations, of changes in members' equity and of cash flows present fairly, in all material respects, the financial position of Douglas Elliman Realty, LLC and Subsidiaries (the "Company") at December 31, 2006, and the results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. /s/ PricewaterhouseCoopers LLP Melville, New York March 12, 2007 6 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES STATEMENT OF FINANCIAL POSITION DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) ASSETS Current assets Cash and cash equivalents $ 19,307 Receivables 3,830 Prepaid expenses and other assets 2,388 ---------- Total current assets 25,525 ---------- Property and equipment, net 19,538 Goodwill 38,087 Trademarks 21,663 Other intangible assets, net 1,721 Deferred financing charges 245 Security deposits and other non current assets 1,001 ---------- Total assets $ 107,780 ========== LIABILITIES AND MEMBERS' EQUITY Current liabilities Current portion of notes payable and other obligations $ 1,897 Current portion of notes payable to related parties 2,483 Accounts payable and accrued expenses 12,063 Accrued compensation 4,995 Commissions payable 4,448 ---------- Total current liabilities 25,886 ---------- Notes payable and other obligations, less current portion 405 Notes payable to related parties, less current portion 44,202 Other long-term liabilities 3,513 Accrued royalties 1,691 ---------- Total liabilities 75,697 ---------- Commitments and contingencies (Note 9) Members' equity 32,083 ---------- Total liabilities and members' equity $ 107,780 ==========
The accompanying notes are an integral part of these consolidated financial statements. 7 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) REVENUES Commission revenues $ 319,270 Property management fees 23,113 Other revenues 4,861 ------------ Total 347,244 COSTS AND EXPENSES Commissions and royalties 205,199 Sales administration 11,062 General and administration 62,577 Rent 16,532 Advertising and promotions 19,977 Depreciation 5,138 Amortization of intangible assets 410 ------------ Total costs and expenses 320,895 ------------ Operating income 26,349 Other income (expense) Interest income 433 Interest expense (6,138) ------------ Net income before taxes 20,644 Income tax expense 1,140 ------------ Net income $ 19,504 ============
The accompanying notes are an integral part of these consolidated financial statements. 8 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES STATEMENT OF CHANGES IN MEMBERS' EQUITY YEAR ENDED DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars)
BALANCE, JANUARY 1, 2006 $ 21,462 Net income 19,504 Distributions to members (8,883) ---------- BALANCE, DECEMBER 31, 2006 $ 32,083 ==========
The accompanying notes are an integral part of these consolidated financial statements. 9 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars)
CASH FLOWS FROM OPERATING ACTIVITIES Net income $ 19,504 Adjustments to reconcile net income to net cash provided by operating activities Depreciation 5,138 Amortization 410 Interest paid in kind 387 Changes in operating assets and liabilities Receivable (2,129) Prepaid expenses and other assets 1,968 Accounts payable and accrued expenses 3,760 Commissions payable 1,437 Other liabilities (225) ---------- Net cash provided by operating activities 30,250 ---------- CASH FLOWS FROM INVESTING ACTIVITIES Capital expenditures (6,486) Contingent purchase price payments (163) ---------- Net cash used in investing activities (6,649) ---------- CASH FLOWS FROM FINANCING ACTIVITIES Payments on notes payable to related parties (9,895) Payments on notes payable and other obligations (900) Distribution to members (8,883) ---------- Net cash used in financing activities (19,678) ---------- Net increase in cash and cash equivalents 3,923 CASH AND CASH EQUIVALENTS Beginning of period 15,384 ---------- End of period $ 19,307 ========== SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Interest paid $ 5,289 Income taxes paid $ 1,034
The accompanying notes are an integral part of these consolidated financial statements. 10 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) 1. BASIS OF PRESENTATION PRINCIPLES OF CONSOLIDATION The consolidated financial statements include the accounts of Douglas Elliman Realty, LLC, formerly Montauk Battery Realty, LLC, a New York limited liability company, and its wholly-owned subsidiaries (the "Company"). All significant intercompany balances and transactions have been eliminated in consolidation. NATURE OF OPERATIONS The Company is primarily engaged in the real estate brokerage business through its principal subsidiaries, Douglas Elliman, LLC ("Douglas Elliman"), a residential real estate brokerage company based in New York, New York and its Long Island based operations, B&H Associates of New York, LLC and B&H of the Hamptons, LLC, both of which conduct business as Prudential Douglas Elliman Real Estate ("Prudential Douglas Elliman"). The Company is also engaged in property management through its subsidiary, Residential Management Group, LLC, which conducts business as Douglas Elliman Property Management ("DEPM"). ORGANIZATION On October 15, 2002, Montauk Battery Realty, LLC was formed to consolidate the ownership of the then Company's operating entities, B&H Associates of New York, LLC and B&H of the Hamptons, LLC, under one company, which was completed on December 19, 2002. On March 14, 2003, the Company acquired Douglas Elliman and DEPM and, on May 19, 2003, Montauk Battery Realty, LLC changed its name to Douglas Elliman Realty, LLC. In October 2004, upon receipt of required regulatory approvals, the Company purchased all of the interest in Burr Enterprises Ltd., which conducts business as Preferred Empire Mortgage Company ("Preferred"). Preferred is a mortgage broker. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ESTIMATES The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 The Company considers all highly liquid financial instruments with an original maturity of less than three months to be cash equivalents. AGENCY ACCOUNTS DEPM, acting as an agent for its managed properties, manages cash held in separate trust bank accounts in the name of the owners. The cash represents net collections made for the accounts of the owners of managed properties in connection with the services rendered by DEPM. At December 31, 2006, such cash was approximately $40,000. Since this cash is not an asset of the Company, it is not included in the accompanying statement of financial position. 11 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) PROPERTY AND EQUIPMENT Property, equipment and leasehold improvements are stated at cost. Maintenance and repairs are charged to expense as incurred; costs of major additions and betterments are capitalized. When property and equipment are sold or otherwise disposed of, the cost and related accumulated depreciation are eliminated from the accounts and any resulting gain or loss is reflected in other income. Depreciation is provided on the straight line method over the estimated useful lives of the related assets. The cost of leasehold improvements is amortized over the lesser of the length of the related leases or the estimated useful lives of the improvements. LONG-LIVED ASSETS If there is an event or a change in circumstances that indicates the basis of the Company's long-lived assets may not be recoverable, the Company's policy is to assess any impairment in value by making a comparison of the current and projected operating cash flows of the asset over its remaining useful life, on an undiscounted basis and without interest charges, to the carrying value of the asset. Such carrying amounts would be adjusted, if necessary, to reflect an impairment in the value of the assets. There were no such impairment charges in 2006. GOODWILL AND TRADEMARKS In accordance with Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142"), the Company does not amortize goodwill and trademarks, which are deemed to have an indefinite useful life. The Company assesses goodwill and trademarks for impairment using fair value measurement techniques on an annual basis. Based on such annual review, no impairment adjustment is required. OTHER INTANGIBLE ASSETS Other intangible assets consist primarily of management contracts. Amortization of management contracts is being provided over fifteen years. DEFERRED FINANCING CHARGES Deferred financing charges consist primarily of professional fees related to the acquisition of new financing and the restructuring of the Company's debt obligations. These are being amortized over the life of the related debt obligations. REVENUE RECOGNITION Real estate and mortgage commissions earned by the Company's real estate brokerage business are recorded as revenue on a gross basis upon the closing of a real estate transaction (i.e., the purchase or sale of a home). Property management fees earned by DEPM are recorded as revenue when the related services are performed. ADVERTISING COSTS Advertising costs are expensed as incurred and are included in operating expenses. 12 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) INCOME TAXES The Company is a limited liability company. The members of a limited liability company are taxed on their proportionate share of the Company's taxable income. Accordingly, no provision or liability for federal income taxes is included in the financial statements, except for Preferred Empire Mortgage which is taxed as a C Corporation. Preferred's income tax expense includes $517 of current tax expense and $22 of deferred tax expense, of which $383 is federal tax expense, and $156 is state and local tax expense. Taxes for New York City operations of $601 are included in the financial statements as New York City does not follow federal tax regulations for limited liability companies. FAIR VALUE OF FINANCIAL INSTRUMENTS The fair value of a financial instrument represents the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation. Significant differences can arise between the fair value and carrying amount of financial instruments that are recognized at historical amounts. The carrying amounts of the Company's cash and cash equivalents, accounts receivable, accounts payable and other current liabilities approximate fair value because of their short maturity. The carrying value of the Company's long-term debt approximates fair value because the underlying instruments are variable interest rate notes. The fair value of the Company's subordinated debt approximates $21,600 at December 31, 2006. 3. PROPERTY AND EQUIPMENT Property and equipment at December 31, 2006 consist of the following:
2006 Furniture, fixtures and office equipment $ 20,184 Computer software 3,441 Leasehold improvements 13,738 Automobiles 109 Construction in progress 1,827 ------------ 39,299 ------------ Less, accumulated depreciation and amortization (19,761) ------------ $ 19,538 ============
The estimated useful life of furniture, fixtures and office equipment at December 31, 2006 ranges from five to ten years. Computer software has an estimated useful life of three to five years, and automobiles have a life of six years. Leasehold improvements are depreciated based on the lesser of the remaining life of the lease or the useful life of the leasehold improvement. Depreciation expense for the year ended December 31, 2006 was $5,138. Computer software had a net book value of $1,711 at December 31, 2006, and the related amortization expense included in the above was $658 for the year then ended. 13 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) 4. INTANGIBLE ASSETS Intangible assets at December 31, 2006 consist of the following:
2006 Goodwill $ 38,087 Trademarks 21,663 Deferred financing charges 506 Other intangible assets 4,308 ---------- 64,564 Less, accumulated amortization (2,848) ---------- $ 61,716 ==========
In accordance with SFAS No. 142, the Company does not amortize goodwill and trademarks, which have indefinite lives. Amortization expense for the year ended December 31, 2006 was $410. Amortization expense is estimated to be $344, $293, $253, $218, and $118 for the five years ended December 31, 2006 through 2011, respectively. Accumulated amortization on deferred financing costs is $261, and on other intangible assets is $2,587 at December 31, 2006. The changes in the carrying amount of goodwill for the year ended December 31, 2006 was as follows:
REAL ESTATE PROPERTY BROKERAGE MANAGEMENT TOTAL BALANCE AS OF DECEMBER 31, 2005 $ 37,921 $ 3 $ 37,924 Contingent purchase price payments 163 -- 163 ---------- ---------- ---------- BALANCE AS OF DECEMBER 31, 2006 $ 38,084 $ 3 $ 38,087 ========== ========== ==========
5. NOTES PAYABLE AND OTHER OBLIGATIONS Notes payable, capital leases and other obligations at December 31, 2006 consist of:
2006 Notes payable and other obligations Payment obligation - former owner $ 262 Term note payable - bank 1,269 Notes payable issued in connection with acquisitions 765 Capital leases payable 6 ---------- Total notes payable, capital leases and other obligations 2,302 Less, current maturities (1,897) ---------- Amount due after one year $ 405 ==========
14 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) PAYMENT OBLIGATION -- FORMER OWNER: In connection with the acquisition of Douglas Elliman, the Company assumed an obligation to make a payment to a former owner of Douglas Elliman in an amount up to $4,000, due in 2003 and 2004. The first payment was made in 2003. The second liability for the payment was settled in 2005, with a partial payment to the former owner, and a partial assumption of a deferred compensation liability. The remaining liability is payable in 2007, 2011, and 2012. TERM NOTE PAYABLE -- BANK: In December 2002, Prudential Douglas Elliman borrowed $1,940 from a bank, bearing interest at 7% per annum, due in 2007. Principal is amortized in the amount of $15 per month during the term of the loan. The loan is collateralized by the assets of Prudential Douglas Elliman to the extent of the unpaid principal and interest. NOTES PAYABLE ISSUED IN CONNECTION WITH ACQUISITIONS AND CAPITAL LEASES PAYABLE: Prudential Douglas Elliman has various other notes issued in connection with acquisitions of real estate brokerage companies and capital leases payable bearing interest at various rates up to 14.5%, which mature through 2009. Assets under capital lease are primarily office equipment and furniture, and have a net book value of $45 at December 31, 2006. SCHEDULED MATURITIES: Scheduled maturities of notes payable, capital leases and other obligations are as follows:
YEAR ENDING DECEMBER 31 2006 2007 $ 1,897 2008 102 2009 100 2010 -- 2011 146 2012 57 ---------- Total $ 2,302 ==========
6. NOTES PAYABLE TO RELATED PARTIES Notes payable to related parties at December 31, 2006 consist of:
2006 Acquisition term note payable - PREFSA $ 25,504 Acquisition subordinated notes payable - PREFSA 8,875 Acquisition subordinated note payable - Vector (fka New Valley) 8,875 Franchise term notes payable - PREA 3,201 Note payable - officer 230 ------------ Total notes payable to related parties 46,685 Less, current maturities (2,483) ------------ Amount due after one year $ 44,202 ============
15 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) ACQUISITION TERM NOTE PAYABLE - PREFSA: In connection with the acquisition of Douglas Elliman and DEPM, Prudential Real Estate Financial Services of America, Inc. ( PREFSA ) lent the Company $52,500 of Senior Secured Debt, maturing in 2011 (the "Term Note"). The Term Note bears interest at prime rate (8.25% at December 31, 2006) plus 2% and is collateralized by substantially all the assets of the Company. The Term Note provides for monthly payments of 3% of gross revenues of Douglas Elliman and Prudential Douglas Elliman prior to March 15, 2005 and 4.5% thereafter so long as the Term Note is outstanding. The payments based on gross revenues are applied first to interest and then to outstanding principal. Additional principal payments are due on June 1 of each year in the amount equal to 60% of the Company's Excess Cash Flow, which is defined in the Term Note loan agreement as the prior year's net income plus cash proceeds received from asset sales and depreciation and amortization expense, less cash capital expenditures, principal payments on notes payable and capital leases (excluding the revolving note facility discussed below), and tax distributions made to the Company's members. The Term Note includes covenants that, among other things, require the Company to meet certain financial ratios, limit the Company's ability to incur debt, and limit capital expenditures. SUBORDINATED NOTES PAYABLE -- PREFSA AND NEW VALLEY: In connection with the acquisition of Douglas Elliman and DEPM, PREFSA and New Valley each lent the Company $9,500 of subordinated debt, due 2013 (the "Subordinated Debt"). The Subordinated Debt is subordinate to the Term Note and bears interest at 12% per annum, of which 10% is payable in cash and 2% accrues and is added to the principal amount. Interest added to the principal balance in 2006 was $387. In connection with the issuance of the Subordinated Debt, PREFSA and New Valley each acquired additional membership interests representing a 15% fully-diluted interest in the Company. Based on an appraisal conducted by a third party, the Company valued those membership interests at $2,500 and recorded this amount as a reduction to the principal amount of the Subordinated Debt. The Company is amortizing the value of these membership interests over the term of the Subordinated Debt. The amount amortized to interest expense for the year ended December 31, 2006 was $224. Principal payments are due on June 1 of each year in an amount equal to 20% of the Company's Excess Cash Flow computed in the same manner as defined in the Term Note loan agreement. FRANCHISE TERM NOTES PAYABLE: In December 2002, The Prudential Real Estate Affiliates, Inc. ("PREA" or the "Franchiser"), an affiliate of PREFSA, lent Prudential Douglas Elliman $3,300 bearing interest at 9% per annum and due in annual installments of principal and interest of $514 through 2012. In March 2003, PREA lent Douglas Elliman $1,250 bearing interest at 8% per annum and due in annual installments of principal and interest of $186 through 2013. REVOLVING LOAN FACILITY: In March 2003, the Company and PREFSA entered into a revolving loan facility for $5,000, available until September 2006. Borrowings under the facility bore interest at prime rate plus 1.5% and were collateralized by substantially all the assets of the Company. This facility has not been renewed. 16 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) NOTE PAYABLE -- OFFICER: As of December 31, 2006, the Company was indebted to a member and executive officer of Douglas Elliman Realty, in the amount of $230 with interest at prime rate plus 1.5% (9.75% at December 31, 2006). The principal amount is due on June 1 of each year in the amount equal to approximately 8.29% of the Company's Excess Cash Flow, which is computed in the same manner as defined in the Term Loan agreements, provided New Valley receives an equal payment and PREFSA receives a proportionate payment, each as a return of capital. SCHEDULED MATURITIES: Scheduled maturities of debt to related parties are presented below. The table does not include the Company's obligations to make principal payments under the Term Note, the Subordinated Notes, or the note payable to such officer based on percentages of future gross revenues or future Excess Cash Flow.
YEAR ENDING DECEMBER 31 2006 2007 $ 2,483 2008 459 2009 499 2010 542 2011 24,271 Thereafter 18,431 ------------ Total $ 46,685 ============
7. FRANCHISE AGREEMENT AND ROYALTY FEES Douglas Elliman is party to a franchise agreement with PREA entered into in March 2003. The agreement provides for Douglas Elliman to make monthly payments of royalty fees to PREA based on the level of gross revenue, with a royalty rate ranging from 1.8% to 6.0% of gross revenues earned. Pursuant to the franchise agreement, Douglas Elliman was granted a 25% deferral of applicable royalty fees for 2006, which is payable in monthly installments, beginning in the first month of the fourth year. A balance of $2,013 was accrued at December 31, 2006 of which $322 is included in accrued expenses, with the remainder in long-term accrued royalties. The royalty percentage was 1.90% for the year ended December 31, 2006. The agreement also provides for Douglas Elliman to remit advertising and annual franchise fees to PREA, which are based on gross revenues and the number of offices occupied. Prudential Douglas Elliman is party to a franchise agreement with PREA entered into in December 2002. The Agreement provides for Prudential Douglas Elliman to make monthly payments of royalty fees to PREA based on 2.24% of gross revenues earned for the first five years and on a scale ranging from 1.8% to 6.0% of gross revenues earned thereafter. The agreement also provides for Prudential Douglas Elliman to remit advertising and annual franchise fees, which are based on gross revenues and the number of offices occupied. For the year ended December 31, 2006, total fees incurred under the franchise agreements amounted to approximately $5,892. 17 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) The Franchiser has significant rights over the use of the franchised service marks and the conduct of the brokerage companies' business. The franchise agreements require the companies to coordinate with the Franchiser on significant matters relating to their operations, including the opening and closing of offices, make substantial royalty payments to the Franchiser and contribute significant amounts to national advertising funds maintained by the Franchiser, indemnify the Franchiser against losses arising out of the operations of their business under the franchise agreements and maintain standards and comply with guidelines relating to their operations which are applicable to all franchisees of the Franchiser's real estate franchise system. The Franchiser has the right to terminate Douglas Elliman's and Prudential Douglas Elliman's franchises, upon the occurrence of certain events, including a bankruptcy or insolvency event, a change in control, a transfer of rights under the franchise agreement and a failure to promptly pay amounts due under the franchise agreements. The franchise agreements grant Douglas Elliman and Prudential Douglas Elliman exclusive franchises in New York for the counties of Nassau and Suffolk on Long Island and for Brooklyn, Queens and Manhattan, subject to various exceptions and to meeting certain annual revenue thresholds. If Douglas Elliman or Prudential Douglas Elliman fails to achieve these levels of revenues for two consecutive years or otherwise materially breaches the franchise agreements, the Franchiser would have the right to terminate the applicable brokerage company's exclusivity rights. A termination of Douglas Elliman's or Prudential Douglas Elliman's franchise agreement could have a material adverse affect on the Company. 8. DEFINED CONTRIBUTION PLANS Douglas Elliman, Prudential Douglas Elliman and DEPM sponsor individual 401(k) plans which allow eligible employees to make pre-tax contributions. Employees who have completed one year of service, as defined, are eligible to participate in the plans. The plans provide for matching employer contributions of 10% of employee contributions up to a maximum annual contribution of $12 per employee. Participants are immediately vested in their contributions made. Matching contributions for the year ended December 31, 2006 amounted to $371. 9. COMMITMENTS AND CONTINGENCIES LAWSUITS The Company is involved in litigation through the normal course of business. Certain claims arising before the date of acquisition of Douglas Elliman and DEPM are subject to indemnification agreements with the prior owners. The majority of these claims have been referred to the insurance carrier and related counsel. The Company believes that the resolution of these matters will not have a material adverse effect on the financial position, results of operations or cash flows of the Company. LEASES The Company and its subsidiaries are obligated under various operating lease agreements for office facilities. Certain leases are non-cancelable and expire on various dates through September 2013. 18 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2006 - -------------------------------------------------------------------------------- (in thousands of dollars) Future minimum rental payments under the operating leases at December 31, 2006 are as follows:
YEAR ENDING DECEMBER 31 2006 2007 $ 12,951 2008 12,023 2009 8,370 2010 6,922 2011 5,761 Thereafter 33,726 ----------- Total $ 79,753 ===========
10. CONCENTRATION OF CREDIT RISK The Company and its subsidiaries may, from time to time, maintain demand deposits in excess of federally insured limits in the normal course of business. At December 31, 2006, cash balances in excess of insured limits were approximately $19,038. The Company places its cash and cash equivalents with financial institutions with high credit ratings. 11. BUSINESS SEGMENT INFORMATION The Company reports using separate business segments, defined by the different services offered. The following table presents certain financial information of the Company's continuing operations as of and for the year ended December 31, 2006. Corporate loss consists solely of the Company's net interest expense.
REAL ESTATE PROPERTY MORTGAGE 2006 BROKERAGE MANAGEMENT BROKERAGE CORPORATE TOTAL Revenues $ 308,634 $ 23,113 $ 15,497 $ -- $ 347,244 Net income (loss) 25,535 (406) 711 (6,336) 19,504 Identifiable assets 99,804 4,625 3,351 -- 107,780 Depreciation and amortization 4,322 1,100 126 -- 5,548 Capital expenditures 6,273 135 78 -- 6,486
19 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005
PAGE(S) ------- Report of Independent Registered Public Accounting Firm............... 21 Consolidated Statement of Financial Position.......................... 22 Consolidated Statement of Operations.................................. 23 Consolidated Statement of Changes in Members' Equity.................. 24 Consolidated Statement of Cash Flows.................................. 25 Notes to Consolidated Financial Statements............................ 26 - 37
20 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Managers and the Members of Douglas Elliman Realty, LLC: In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of Douglas Elliman Realty, LLC and Subsidiaries (the "Company") at December 31, 2005 and the results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. /s/ PricewaterhouseCoopers LLP Melville, New York February 23, 2006 21 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENT OF FINANCIAL POSITION DECEMBER 31, 2005 (in thousands of dollars)
2005 -------- ASSETS Current assets Cash and cash equivalents $ 15,384 Commission receivables 1,696 Other receivables 3,518 Other current assets 763 -------- Total current assets 21,361 -------- Property and equipment, net 17,973 Goodwill 37,924 Trademarks 21,663 Other intangible assets, net 2,072 Deferred financing charges 308 Security deposits and other non current assets 1,271 -------- Total assets $102,572 ======== LIABILITIES AND MEMBERS' EQUITY Current liabilities Current portion of notes payable and other obligations $ 2,437 Current portion of notes payable to related parties 2,333 Accounts payable and accrued expenses 7,989 Accrued compensation 5,196 Commissions payable 3,292 Other current liabilities 500 -------- Total current liabilities 21,747 -------- Notes payable and other obligations, less current portion 765 Notes payable to related parties, less current portion 53,657 Other long-term liabilities 3,047 Accrued royalties 1,894 -------- Total liabilities 81,110 -------- Commitments and contingencies (Note 10) Members' equity 21,462 -------- Total liabilities and members' equity $102,572 ========
The accompanying notes are an integral part of these consolidated financial statements. 22 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2005 (in thousands of dollars)
2005 -------- REVENUES Commission revenues $303,291 Property management fees 22,486 Other revenues 4,298 -------- Total 330,075 COSTS AND EXPENSES Commissions and royalties 195,056 Sales administration 13,290 General and administration 53,858 Rent 14,681 Advertising and promotions 20,588 Depreciation 4,896 Amortization of intangible assets 899 -------- Total costs and expenses 303,268 Operating income 26,807 Other income (expenses) Interest income 299 Interest expense (6,273) -------- Net income before taxes 20,833 Income tax expense 782 -------- Net income $ 20,051 ========
The accompanying notes are an integral part of these consolidated financial statements. 23 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENT OF CHANGES IN MEMBERS' EQUITY YEAR ENDED DECEMBER 31, 2005 (in thousands of dollars)
2005 ------- BALANCE, JANUARY 1,2005 $10,723 Net income 20,051 Distributions to members (9,312) ------- BALANCE, DECEMBER 31, 2005 $21,462 =======
The accompanying notes are an integral part of these consolidated financial statements. 24 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2005 (in thousands of dollars)
2005 -------- CASH FLOWS FROM OPERATING ACTIVITIES Net income $ 20,051 Adjustments to reconcile net income to net cash provided by operating activities Depreciation 4,896 Amortization 899 Interest paid in kind 389 Changes in operating assets and liabilities, net of effects of acquisitions Commission receivable 119 Prepaid expenses and other assets (1,895) Accounts payable and accrued expenses 1,739 Commissions payable (2,228) Other liabilities 1,016 -------- Net cash provided by operating activities 24,986 -------- CASH FLOWS FROM INVESTING ACTIVITIES Capital expenditures (7,347) Business acquisitions (680) -------- Net cash used in investing activities (8,027) -------- CASH FLOWS FROM FINANCING ACTIVITIES Payments on notes payable to related parties (11,452) Payments on notes payable and other obligations (2,186) Distribution to members (9,312) -------- Net cash used in financing activities (22,950) -------- Net decrease in cash and cash equivalents (5,991) CASH AND CASH EQUIVALENTS Beginning of period 21,375 -------- End of period $ 15,384 ======== SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Interest paid $ 6,273 Income taxes paid $ 384
Non-cash investing and financing activities - see Note 3. The accompanying notes are an interal part of these consolidated financial statements. 25 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) 1. BASIS OF PRESENTATION Principles of Consolidation The consolidated financial statements include the accounts of Douglas Elliman Realty, LLC, formerly Montauk Battery Realty, LLC, a New York limited liability company, and its wholly-owned subsidiaries (the "Company"). All significant intercompany balances and transactions have been eliminated in consolidation. Nature of Operations The Company is primarily engaged in the real estate brokerage business through its principal subsidiaries, Douglas Elliman, LLC ("Douglas Elliman"), a residential real estate brokerage company based in New York, New York and its Long Island based operations, B&H Associates of New York, LLC and B&H of the Hamptons, LLC, both of which conduct business as Prudential Douglas Elliman Real Estate ("Prudential Douglas Elliman"). The Company is also engaged in property management through its subsidiary, Residential Management Group, LLC, which conducts business as Douglas Elliman Property Management ("DEPM"). Organization On October 15, 2002, Montauk Battery Realty, LLC was formed to consolidate the ownership of the then Company's operating entities, B&H Associates of New York, LLC and B&H of the Hamptons, LLC, under one company, which was completed on December 19, 2002. On March 14, 2003, the Company acquired Douglas Elliman and DEPM and, on May 19, 2003, Montauk Battery Realty, LLC changed its name to Douglas Elliman Realty, LLC. In October 2004, upon receipt of required regulatory approvals, the Company purchased all of the interest in Burr Enterprises Ltd., which conducts business as Preferred Empire Mortgage Company ("Preferred"). Preferred is a mortgage broker. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Estimates. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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. The Company considers all highly liquid financial instruments with an original maturity of less than three months to be cash equivalents. 26 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) Property and Equipment. Property, equipment and leasehold improvements are stated at cost. Maintenance and repairs are charged to expense as incurred; costs of major additions and betterments are capitalized. When property and equipment are sold or otherwise disposed of, the cost and related accumulated depreciation are eliminated from the accounts and any resulting gain or loss is reflected in other revenues. Depreciation is provided on the straight line method over the estimated useful lives of the related assets. The cost of leasehold improvements is amortized over the lesser of the length of the related leases or the estimated useful lives of the improvements. Goodwill and Trademarks. In accordance with Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142"), the Company does not amortize goodwill and trademarks, which are deemed to have an indefinite useful life. The Company assesses goodwill and trademarks for impairment using fair value measurement techniques on an annual basis. Based on such annual review, no impairment adjustment is required. Other intangible assets. Other intangible assets consist primarily of management contracts. Amortization of management contracts is being provided over fifteen years. Deferred Financing Charges. Deferred financing charges consist primarily of professional fees related to the acquisition of new financing and the restructuring of the Company's debt obligations in March 2003. These are being amortized on a straight-line basis over the life of the related debt obligations which approximates amortization expense under the effective interest method. Revenue Recognition. Real estate commissions earned by the Company's real estate brokerage business are recorded as revenue on a gross basis upon the closing of a real estate transaction (i.e., the purchase or sale of a home). Property management fees earned by DEPM are recorded as revenue when the related services are performed. Advertising Costs. Advertising costs are expensed as incurred and are included in operating expenses. Income Taxes. The Company is a limited liability company. The members of a limited liability company are taxed on their proportionate share of the Company's taxable income. Accordingly, no provision or liability for federal income taxes is included in the financial statements, except for Preferred Empire Mortgage which is taxed as a C Corporation. Taxes for New York City operations are included in the financial statements as New York City does not follow federal tax regulations for limited liability companies. 27 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) 3. ACQUISITIONS IN 2005 The Company acquired the interest of several real estate offices in four transactions for an aggregate purchase price of $1,415. The results of their operations are included in the consolidated financial statements from the dates of acquisition. The Company's acquisition objective was to leverage its position in the real estate brokerage business in the New York metropolitan area. The acquisitions have been accounted for in accordance with SFAS No. 141, "Business Combinations". The cost of the acquisitions was allocated to the assets acquired and liabilities assumed based on estimates of their respective fair values at the date of acquisition, which approximated their book values. The costs of the acquisitions were allocated to goodwill for $1,248, to fixed assets for $2, and to listings for $165. The purchases were primarily funded from the Company's operations, and the Company issued a note for $733 for one of the real estate transactions. Goodwill acquired is amortizable over 15 years for U.S. income tax purposes. Pro forma information has not been presented because the net impact of the acquisitions would not have been significant to the Company's Consolidated Financial Statements. 4. PROPERTY AND EQUIPMENT Property and equipment at December 31, 2005 consist of the following:
2005 -------- Furniture, fixtures and office equipment $ 14,742 Computer software 5,416 Leasehold improvements 11,928 Automobiles 80 Construction in progress 430 -------- Total 32,596 -------- Less, accumulated depreciation and amortization (14,623) -------- Total $ 17,973 ========
The estimated useful life of furniture, fixtures and office equipment at December 31, 2005 ranges from five to ten years. Computer software has an estimated useful life of three to five years, and automobiles have a life of six years. Leasehold improvements are depreciated based on the lesser of the remaining life of the lease or the useful life of the leasehold improvement. Depreciation expense for the year ended December 31, 2005 was $4,896. Computer software had a net book value of $2,915 at December 31, 2005, and the related amortization expense included in the above was $967 for the year then ended. 28 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) 5. INTANGIBLE ASSETS Intangible assets at December 31, 2005 consist of the following:
2005 ------- Goodwill $37,924 Trademarks 21,663 Deferred financing charges 506 Other intangible assets 3,926 ------- Total 64,019 Less, accumulated amortization (2,052) ------- Total $61,967 =======
In accordance with SFAS No. 142, the Company does not amortize goodwill and trademarks, which have indefinite lives. Amortization expense for the year ended December 31, 2005 was $899, which includes $165 of amortization of customer-based intangible assets acquired and fully amortized during the year. Amortization expense is estimated to be $405, $344, $293, $253, and $218 for the five years ended December 31, 2006 through 2010, respectively. Accumulated amortization on deferred financing costs is $198, and on other intangible assets is $1,854 at December 31, 2005. The changes in the carrying amount of goodwill for the year ended December 31, 2005 was as follows:
REAL ESTATE PROPERTY BROKERAGE MANAGEMENT TOTAL ----------- ---------- ------- Balance as of December 31, 2004 $36,673 $ 3 $36,676 Acquisitions 1,248 -- 1,248 ------- --- ------- Balance as of December 31, 2005 $37,921 $ 3 $37,924 ======= === =======
29 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) 6. NOTES PAYABLE AND OTHER OBLIGATIONS Notes payable, capital leases and other obligations at December 31, 2005 consist of:
2005 -------- Notes payable and other obligations Payment obligation - former owner $ 406 Term note payable - bank 1,430 Notes payable issued in connection with acquisitions 1,322 Capital leases payable 44 ------- Total notes payable, capital leases and other obligations 3,202 Less, current maturities (2,437) ------- Amount due after one year $ 765 =======
Payment Obligation - Former Owner: In connection with the acquisition of Douglas Elliman, the Company assumed an obligation to make a payment to a former owner of Douglas Elliman in an amount up to $4,000, due in 2003 and 2004. The obligation is subject to certain claims and offsets the Company has against this former owner. The 2003 payment of $2,000 was made. A payment of $1,594 was paid during 2005, and the Company assumed a liability for the remaining balance. Term Note Payable - Bank: In December 2002, Prudential Douglas Elliman borrowed $1,940 from a bank, bearing interest at 7% per annum, due in January 2006. Principal is amortized in the amount of $15 per month during the term of the loan. The loan is collateralized by the assets of Prudential Douglas Elliman to the extent of the unpaid principal and interest. Notes payable issued in connection with acquisitions and capital leases payable: Prudential Douglas Elliman has various other notes issued in connection with acquisitions of real estate brokerage companies and capital leases payable bearing interest at various rates up to 14.5%, which mature through 2009. Assets under capital lease are primarily office equipment and furniture, and have a net book value of $110 at December 31, 2005. 30 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) Scheduled Maturities: Scheduled maturities of notes payable, capital leases and other obligations are as follows:
Year ending December 31 2005 - ----------------------- ------ 2006 $2,437 2007 564 2008 103 2009 98 ------ Total $3,202 ======
7. NOTES PAYABLE TO RELATED PARTIES Notes payable to related parties at December 31, 2005 consist of:
2005 ------- Notes payable to related parties Acquisition term note payable - PREFSA $35,058 Acquisition subordinated notes payable - PREFSA 8,570 Acquisition subordinated notes payable - New Valley 8,570 Franchise term notes payable - PREA 3,583 Note payable - officer 209 ------- Total notes payable to related parties 55,990 Less, current maturities (2,333) ------- Amount due after one year $53,657 =======
Acquisition Term Note Payable - PREFSA: In connection with the acquisition of Douglas Elliman and DEPM, Prudential Real Estate Financial Services of America, Inc. ( PREFSA ) lent the Company $52,500 of Senior Secured Debt, maturing in 2011 (the "Term Note"). The Term Note bears interest at prime rate (7.25% at December 31, 2005) plus 2% and is collateralized by substantially all the assets of the Company. The Term Note provides for monthly payments of 3% of gross revenues of Douglas Elliman and Prudential Douglas Elliman prior to March 15, 2005 and 4.5% thereafter so long as the Term Note is outstanding. The payments based on gross revenues are applied first to interest and then to outstanding principal. Additional principal payments are due on June 1 of each year in the amount equal to 60% of the Company's Excess Cash Flow, which is defined in the Term Note loan agreement as the prior year's net income plus cash proceeds received from asset sales and depreciation and amortization expense, less cash capital expenditures, principal payments on notes payable and capital leases (excluding the revolving note facility discussed below), and tax distributions made to the Company's members. The Term Note includes covenants that, among other things, require the Company to meet certain financial ratios, limit the Company's ability to incur debt, and limit capital expenditures. 31 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) Subordinated Notes Payable - PREFSA and New Valley: In connection with the acquisition of Douglas Elliman and DEPM, PREFSA and New Valley each lent the Company $9,500 of subordinated debt, due 2013 (the "Subordinated Debt"). The Subordinated Debt is subordinate to the Term Note and bears interest at 12% per annum, of which 10% is payable in cash and 2% accrues and is added to the principal amount. Interest added to the principal balance in 2005 was $389. In connection with the issuance of the Subordinated Debt, PREFSA and New Valley each acquired additional membership interests representing a 15% fully-diluted interest in the Company. Based on an appraisal conducted by an third party, the Company valued those membership interests at $2,500 and recorded this amount as a reduction to the principal amount of the Subordinated Debt. The Company is amortizing the value of these membership interests over the term of the Subordinated Debt. The amount amortized to interest expense for the year ended December 31, 2005 was $172. Principal payments are due on June 1 of each year in an amount equal to 20% of the Company's Excess Cash Flow computed in the same manner as defined in the Term Note loan agreement. Franchise term notes payable: In December 2002, The Prudential Real Estate Affiliates, Inc. ("PREA" or the "Franchiser"), an affiliate of PREFSA, lent Prudential Douglas Elliman $3,300 bearing interest at 9% per annum and due in annual installments of principal and interest of $514 through 2012. In March 2003, PREA lent Douglas Elliman $1,250 bearing interest at 8% per annum and due in annual installments of principal and interest of $186 through 2013. Revolving Loan Facility: In March 2003, the Company and PREFSA entered into a revolving loan facility for $5,000, available until March 2006. Borrowings under the facility bear interest at prime rate plus 1.5% and are collateralized by substantially all the assets of the Company. As of December 31, 2005, $5,000 was available under the facility. Note payable - Officer: As of December 31, 2005, the Company was indebted to a member and executive officer of Douglas Elliman Realty, in the amount of $209 with interest at prime rate plus 1.5%. The principal amount is due on June 1 of each year in the amount equal to approximately 8.29% of the Company's Excess Cash Flow, which is computed in the same manner as defined in the Term Loan agreements, provided New Valley receives an equal payment and PREFSA receives a proportionate payment, each as a return of capital. 32 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) Scheduled Maturities: Scheduled maturities of debt to related parties are presented below. The table does not include the Company's obligations to make principal payments under the Term Note, the Subordinated Notes, or the note payable to such officer based on percentages of future Gross Revenues or future Excess Cash Flow.
Year ending December 31 2005 - ----------------------- ------- 2006 $ 2,333 2007 415 2008 451 2009 491 2010 534 Thereafter 51,766 ------- Total $55,990 =======
8. FRANCHISE AGREEMENT AND ROYALTY FEES Douglas Elliman is party to a franchise agreement with PREA entered into in March 2003. The agreement provides for Douglas Elliman to make monthly payments of royalty fees to PREA based on the level of gross revenue, with a royalty rate ranging from 1.8% to 6.0% of gross revenues earned. Pursuant to the franchise agreement, Douglas Elliman was granted a 25% deferral of applicable royalty fees for 2005, which is payable in monthly installments beginning in the first month of the fourth year. A balance of $2,135 was accrued at December 31, 2005 of which $241 included in accrued expenses. The royalty percentage was 1.90% for the year ended December 31, 2005. The agreement also provides for Douglas Elliman to remit advertising and annual franchise fees to PREA, which are based on gross revenues and the number of offices occupied. Prudential Douglas Elliman is party to a franchise agreement with PREA entered into in December 2002. The Agreement provides for Prudential Douglas Elliman to make monthly payments of royalty fees to PREA based on 2.24% of gross revenues earned for the first five years and on a scale ranging from 1.8% to 6.0% of gross revenues earned thereafter. The agreement also provides for Prudential Douglas Elliman to remit advertising and annual franchise fees, which are based on gross revenues and the number of offices occupied. For the year ended December 31, 2005, total royalty fees incurred under the franchise agreements amounted to approximately $4,798. 33 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) The Franchiser has significant rights over the use of the franchised service marks and the conduct of the brokerage companies' business. The franchise agreements require the companies to coordinate with the Franchiser on significant matters relating to their operations, including the opening and closing of offices, make substantial royalty payments to the Franchiser and contribute significant amounts to national advertising funds maintained by the Franchiser, indemnify the Franchiser against losses arising out of the operations of their business under the franchise agreements and maintain standards and comply with guidelines relating to their operations which are applicable to all franchisees of the Franchiser's real estate franchise system. The Franchiser has the right to terminate Douglas Elliman's and Prudential Douglas Elliman's franchises, upon the occurrence of certain events, including a bankruptcy or insolvency event, a change in control, a transfer of rights under the franchise agreement and a failure to promptly pay amounts due under the franchise agreements. A termination of Douglas Elliman's or Prudential Douglas Elliman's franchise agreement could have a material adverse affect on the Company. The franchise agreements grant Douglas Elliman and Prudential Douglas Elliman exclusive franchises in New York for the counties of Nassau and Suffolk on Long Island and for Brooklyn, Queens and Manhattan, subject to various exceptions and to meeting certain annual revenue thresholds. If Douglas Elliman or Prudential Douglas Elliman fails to achieve these levels of revenues for two consecutive years or otherwise materially breaches the franchise agreements, the Franchiser would have the right to terminate the applicable brokerage company's exclusivity rights. A loss of these rights could have a material adverse affect on the Company. 9. DEFINED CONTRIBUTION PLANS Douglas Elliman, Prudential Douglas Elliman and DEPM sponsor individual 401(k) plans which allow eligible employees to make pre-tax contributions. Employees who have completed one year of service, as defined, are eligible to participate in the plans. The plans provide for matching employer contributions of 10% of employee contributions up to a maximum annual contribution of $12 per employee. Participants are immediately vested in their contributions made. Matching contributions for the year ended December 31, 2005 amounted to $305. 34 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) 10. COMMITMENTS AND CONTINGENCIES Lawsuits The Company is involved in litigation through the normal course of business. Certain claims arising before the date of acquisition of Douglas Elliman and DEPM are subject to indemnification agreements with the prior owners. The majority of these claims have been referred to the insurance carrier and related counsel. The Company believes that the resolution of these matters will not have a material adverse effect on the financial position, results of operations or cash flows of the Company. Leases The Company and its subsidiaries are obligated under various operating lease agreements for office facilities. Certain leases are non-cancelable and expire on various dates through September 2013. Future minimum rental payments under the operating leases at December 31, 2005 are as follows:
Year ending December 31 2005 - ----------------------- ------- 2006 $13,538 2007 12,490 2008 11,031 2009 7,101 2010 5,577 Thereafter 34,494 ------- Total $84,231 =======
11. CONCENTRATION OF CREDIT RISK The Company and its subsidiaries may, from time to time, maintain demand deposits in excess of federally insured limits in the normal course of business. At December 31, 2005, cash balances in excess of insured limits were approximately $13,200. 35 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 (in thousands of dollars) 12. BUSINESS SEGMENT INFORMATION The Company reports using separate business segments, defined by the different services offered. The following table presents certain financial information of the Company's continuing operations as of and for the year ended December 31, 2005. Corporate loss consists solely of the Company's net interest expense.
REAL ESTATE PROPERTY MORTGAGE 2005 BROKERAGE MANAGEMENT BROKERAGE CORPORATE TOTAL ----------- ---------- --------- --------- -------- Revenues $295,098 $22,486 $12,491 $ -- $330,075 Net income (loss) 26,929 (1,017) 525 (6,386) 20,051 Identifiable assets 94,735 5,261 2,576 -- 102,572 Depreciation and amortization 4,153 1,484 158 -- 5,795 Capital expenditures 6,958 293 96 -- 7,347
36 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2004 37 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2004 - ----------------------------------------------------------------------------- PAGE(S) Report of Independent Registered Public Accounting Firm..................39 Consolidated Statement of Financial Position.............................40 Consolidated Statement of Operations.....................................41 Consolidated Statement of Changes in Members' Equity.....................42 Consolidated Statement of Cash Flows.....................................43 Notes to Consolidated Financial Statements..........................44 - 55 38 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Managers and the Members of Douglas Elliman Realty, LLC: In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of Douglas Elliman Realty, LLC and Subsidiaries (the "Company") at December 31, 2004 and the results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. /s/ PricewaterhouseCoopers LLP Melville, New York February 18, 2005 39 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENT OF FINANCIAL POSITION (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- ASSETS Current assets Cash and cash equivalents $ 21,375 Commission receivables 1,814 Prepaid expenses and other current assets 2,912 -------- Total current assets 26,101 -------- Property and equipment, net 15,520 Goodwill 36,676 Trademarks 21,663 Other intangible assets, net 2,748 Deferred financing charges 370 Security deposits 650 Other assets 92 -------- Total assets $103,820 ======== LIABILITIES AND MEMBERS' EQUITY Current liabilities Current portion of notes payable and other obligations $ 2,491 Current portion of notes payable to related parties 2,507 Accounts payable and accrued expenses 7,436 Accrued compensation 4,808 Commissions payable 5,520 Other current liabilities 500 -------- Total current liabilities 23,262 -------- Notes payable and other obligations, less current portion 2,063 Notes payable to related parties, less current portion 64,647 Other long-term liabilities 1,838 Accrued royalties 1,287 -------- Total liabilities 93,097 -------- Commitments and contingencies Members' equity 10,723 -------- Total liabilities and members' equity $103,820 ======== The accompanying notes are an integral part of these consolidated financial statements. 40 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENT OF OPERATIONS (DOLLARS IN THOUSANDS) YEAR ENDED DECEMBER 31, 2004 - -------------------------------------------------------------------------------- REVENUES Commission revenues $ 258,388 Property management fees 22,939 Other revenues 5,489 --------- Total 286,816 COSTS AND EXPENSES Commissions and royalties 168,164 Sales administration 13,170 General and administration 45,191 Rent 12,137 Advertising and promotions 15,200 Depreciation 4,533 Amortization of intangible assets 968 --------- Total costs and expenses 259,363 Operating income 27,453 Other income (expenses) Interest income 71 Interest expense (6,279) --------- Net income before taxes 21,245 --------- Income tax expense 645 --------- Net income $ 20,600 ========= The accompanying notes are an integral part of these consolidated financial statements. 41 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENT OF CHANGES IN MEMBERS' EQUITY (DOLLARS IN THOUSANDS) YEAR ENDED DECEMBER 31, 2004 - ---------------------------------------------------------------------------- BALANCE, JANUARY 1, 2004 $ (288) Net income 20,600 Distributions to members (9,589) -------- BALANCE, DECEMBER 31, 2004 $ 10,723 ======== The accompanying notes are an integral part of these consolidated financial statements. 42 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENT OF CASH FLOWS (DOLLARS IN THOUSANDS) YEAR ENDED DECEMBER 31, 2004 - -------------------------------------------------------------------------------- CASH FLOWS FROM OPERATING ACTIVITIES Net income $ 20,600 Adjustments to reconcile net income to net cash provided by operating activities Depreciation 4,533 Amortization 968 Interest paid in kind 392 Changes in operating assets and liabilities, net of effects of acquisitions Accounts receivable (182) Prepaid expenses and other assets 1,003 Accounts payable and accrued expenses 4,579 Commissions payable 2,995 Other liabilities 3,125 -------- Net cash provided by operating activities 38,013 -------- CASH FLOWS FROM INVESTING ACTIVITIES Capital expenditures (8,413) Business acquisitions (3,293) -------- Net cash used in investing activities (11,706) -------- CASH FLOWS FROM FINANCING ACTIVITIES Payments on notes payable to related parties (5,594) Payments on notes payable and other obligations (396) Payments on notes receivable 1,585 Distribution to members (9,589) -------- Net cash used in financing activities (13,994) -------- Net increase in cash and cash equivalents 12,313 CASH AND CASH EQUIVALENTS Beginning of period 9,062 -------- End of period $ 21,375 ======== SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Interest paid $ 6,279 Income taxes paid $ 77
Non-cash investing and financing activities -- see Note 4. The accompanying notes are an integral part of these consolidated financial statements. 43 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- 1. BASIS OF PRESENTATION PRINCIPLES OF CONSOLIDATION The consolidated financial statements include the accounts of Douglas Elliman Realty, LLC, formerly Montauk Battery Realty, LLC, a New York limited liability company, and its wholly-owned subsidiaries (the "Company"). All significant intercompany balances and transactions have been eliminated in consolidation. NATURE OF OPERATIONS The Company is primarily engaged in the real estate brokerage business through its principal subsidiaries, Douglas Elliman, LLC ("Douglas Elliman"), a residential real estate brokerage company based in New York, New York and its Long Island based operations, B&H Associates of New York, LLC and B&H of the Hamptons, LLC, both of which conduct business as Prudential Douglas Elliman Real Estate ("Prudential Douglas Elliman"). The Company is also engaged in property management through its subsidiary, Residential Management Group, LLC, which conducts business as Douglas Elliman Property Management ("DEPM"). ORGANIZATION On October 15, 2002, Montauk Battery Realty, LLC was formed to consolidate the ownership of the then Company's operating entities, B&H Associates of New York, LLC and B&H of the Hamptons, LLC, under one company, which was completed on December 19, 2002. On March 14, 2003, the Company acquired Douglas Elliman and DEPM and, on May 19, 2003, Montauk Battery Realty, LLC changed its name to Douglas Elliman Realty, LLC. In October 2004, upon receipt of required regulatory approvals, the Company purchased all of the interest in Burr Enterprises Ltd., which conducts business as Preferred Empire Mortgage Company ("Preferred"). Preferred is a mortgage broker, and the seller is a former officer of the Company. See Notes 3 and 4. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ESTIMATES. The preparation of financial statements in conformity with generally accepted accounting principles 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. The Company considers all highly liquid financial instruments with an original maturity of less than three months to be cash equivalents. 44 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- PROPERTY AND EQUIPMENT. Property, equipment and leasehold improvements are stated at cost. Maintenance and repairs are charged to expense as incurred; costs of major additions and betterments are capitalized. When property and equipment are sold or otherwise disposed of, the cost and related accumulated depreciation are eliminated from the accounts and any resulting gain or loss is reflected in other income. Depreciation is provided on the straight line method over the estimated useful lives of the related assets. The cost of leasehold improvements is amortized over the lesser of the length of the related leases or the estimated useful lives of the improvements. GOODWILL AND TRADEMARKS. In accordance with Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142"), the Company does not amortize goodwill and trademarks, which are deemed to have an indefinite useful life. The Company assesses goodwill and trademarks for impairment using fair value measurement techniques on an annual basis. OTHER INTANGIBLE ASSETS. Other intangible assets consist primarily of non-compete agreements and management contracts. Amortization of non-compete agreements is being provided over the contractual term, generally three years or less. Amortization of management contracts is being provided over fifteen years. DEFERRED FINANCING CHARGES. Deferred financing charges consist primarily of professional fees related to the acquisition of new financing and the restructuring of the Company's debt obligations in March 2003. These are being amortized over the life of the related debt obligations. REVENUE RECOGNITION. Real estate commissions earned by the Company's real estate brokerage business are recorded as revenue on a gross basis upon the closing of a real estate transaction (i.e., the purchase or sale of a home). Property management fees earned by DEPM are recorded as revenue when the related services are performed. ADVERTISING COSTS. Advertising costs are expensed as incurred and are included in operating expenses. INCOME TAXES. The Company is a limited liability company. The members of a limited liability company are taxed on their proportionate share of the Company's taxable income. Accordingly, no provision or liability for federal income taxes is included in the financial statements. Taxes for New York City operations are included in the financial statements as New York City does not follow federal tax regulations for limited liability companies. 45 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- 3. ACQUISITION OF DOUGLAS ELLIMAN AND DEPM On March 14, 2003, the Company acquired from Insignia Financial Group, Inc. ("Insignia") the operations of Douglas Elliman and DEPM and related trademarks for $67,250 cash, $175 in closing costs and the assumption of up to $4,000 of liabilities. The results of their operations are included in the consolidated financial statements from the date of acquisition. The Company's acquisition objective was to leverage and expand its position in the real estate brokerage business in the New York metropolitan area. Douglas Elliman was founded in 1911 and is one of Manhattan's leading residential real estate brokers, specializing in the high-end of the sales and rental marketplaces. Douglas Elliman has twelve New York City offices with more than 1,100 real estate brokers. DEPM is a leading manager of rental, co-op and condominium housing in the New York metropolitan area. DEPM provides full service third-party fee management for approximately 250 properties, representing approximately 50,000 units in New York City, Nassau County, Northern New Jersey and Westchester County. To fund the acquisition, the Company borrowed $71,500 from two of its members, Prudential Real Estate Financial Services of America, Inc. ("PREFSA") and New Valley Corporation ("New Valley"). PREFSA lent the Company $52,500 of senior secured debt and PREFSA and New Valley each lent the Company $9,500 of subordinated debt. In connection with the issuance of the subordinated debt, PREFSA and New Valley each acquired additional membership interests representing a 15% fully diluted interest in the Company. Based on an appraisal conducted by an independent third party, the Company valued these additional membership interests at $2,500 and recorded this amount as a reduction to the principal amount of the subordinated debt. The Company is amortizing the value of these membership interests over the term of the subordinated debt. The acquisition of Douglas Elliman and DEPM has been accounted for in accordance with SFAS No. 141, "Business Combinations". The cost of acquisition was allocated to the assets acquired and liabilities assumed based on estimates of their respective fair values at the date of acquisition. Fair values were determined by an independent third-party appraisal. 46 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- The following table summarizes the final purchase price allocation of Douglas Elliman's and DEPM's assets acquired and liabilities assumed at the date of acquisition. ASSETS Cash $ 650 Receivables 2,860 Other assets 462 Property and equipment 10,864 Customer-based intangible assets 4,057 Management contract intangible assets 2,734 Trademarks 21,663 Goodwill 33,617 ------- Total $76,907 ------- LIABILITIES Accounts payable and accrued expenses $ 6,407 Other obligations 4,000 Acquisition financing from related parties 66,500 ------- Total $76,907 ------- The Company assesses intangible assets for impairment using fair value measurement techniques on an annual basis. In accordance with SFAS No. 142, the Company does not amortize goodwill and trademarks, which are deemed to have an indefinite useful live. Douglas Elliman amortized the entire amount of the acquired customer-based intangible assets of $4,057 in the year ended December 31, 2003. DEPM is amortizing management contracts over 15 years. This represents the expected period of benefit from such assets. For U.S. income tax purposes, the Company and Insignia elected to treat the acquisition of Douglas Elliman, DEPM and the related trademarks as an asset acquisition. As a result, the entire amount of intangible assets is amortizable over 15 years for U.S. income tax purposes. 4. ACQUISITIONS IN 2004 The Company acquired the interest of Preferred for a purchase price of $2,363, and the interest of several real estate offices in four transactions for an aggregate purchase price of $1,230. The results of their operations are included in the consolidated financial statements from the dates of acquisition. The Company's acquisition objective was to leverage its position in the real estate brokerage business in the New York metropolitan area. The acquisitions have been accounted for in accordance with SFAS No. 141, "Business Combinations". The cost of the acquisitions was allocated to the assets acquired and liabilities assumed based on estimates of their respective fair values at the date of acquisition, which approximated their book values. The costs of the acquisitions were allocated to goodwill for $2,357, to fixed assets for $330, and to other assets for $906. The purchases were primarily funded from the Company's operations, and the Company issued a note for $300 for one of the real estate transactions. Goodwill acquired is amortizable over 15 years for U.S. income tax purposes. 47 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- 5. PROPERTY AND EQUIPMENT Property and equipment at December 31, 2004 consist of the following: Furniture, fixtures and office equipment $ 12,803 Internally developed software 6,030 Leasehold improvements 8,319 Automobiles 80 Construction in progress 415 -------- Total 27,647 -------- Less, accumulated depreciation and amortization (12,127) -------- Total $ 15,520 ======== The estimated useful life of furniture, fixtures and office equipment at December 31, 2004 ranges from five to ten years. Internally developed software has an estimated useful life of three to five years, and automobiles have a life of six years. Leasehold improvements are depreciated based on the lesser of the remaining life of the lease or the useful life of the leasehold improvement. Depreciation expense for the year ended December 31, 2004 was $4,533. Computer software had a net book value of $3,818 at December 31, 2004, and the related amortization expense included in depreciation expense was $1,091 for the year then ended. 6. INTANGIBLE ASSETS Intangible assets at December 31, 2004 consist of the following: Goodwill $ 36,676 Trademarks 21,663 Deferred financing charges 506 Other intangible assets 3,764 -------- Total 62,609 Less, accumulated amortization (1,153) -------- Total $ 61,456 ======== In accordance with SFAS No. 142, the Company does not amortize goodwill and trademarks, which have indefinite lives. Amortization expense for the year ended December 31, 2004 was $968, which includes $78 of amortization of customer-based intangible assets acquired and fully amortized during the year. Amortization expense is estimated to be $729, $405, $344, $293, and $251 for the five years ended December 31, 2005 through 2009, respectively. 48 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- The changes in the carrying amount of goodwill for the year ended December 31, 2004 were as follows: REAL ESTATE PROPERTY BROKERAGE MANAGEMENT TOTAL ------- ---------- ------- Balance as of December 31, 2003 $34,316 $ 3 $34,319 Acquisitions 2,357 -- 2,357 ------- ------- ------- Balance as of December 31, 2004 $36,673 $ 3 $36,676 ======= ======= ======= 7. DUE FROM RELATED PARTIES A former officer of the Company used the proceeds he received from the sale of Preferred to repay $1,585 due from that officer. 8. NOTES PAYABLE AND OTHER OBLIGATIONS Notes payable, capital leases and other obligations at December 31, 2004 consist of: 2004 ------- Notes payable and other obligations Payment obligation - former owner $ 2,000 Term note payable - bank 1,605 Notes payable issued in connection with acquisitions 830 Capital leases payable 119 ------- Total notes payable, capital leases and other obligations 4,554 Less, current maturities (2,491) ------- Amount due after one year $ 2,063 ======= In connection with the acquisition of Douglas Elliman, the Company assumed an obligation to make a payment to a former owner of Douglas Elliman in an amount up to $4,000, due in 2003 and 2004. The obligation is subject to certain claims and offsets the Company has against this former owner. The 2003 payment of $2,000 was made. The remaining balance of $2,000 was due in August 2004, but is the subject to final negotiation. TERM NOTE PAYABLE - BANK: In December 2002, Prudential Douglas Elliman borrowed $1,940 from a bank, bearing interest at 7% per annum, due in January 2006. Principal is amortized in the amount of $15 per month during the term of the loan. The loan is collateralized by the assets of Prudential Douglas Elliman to the extent of the unpaid principal and interest. 49 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- NOTES PAYABLE ISSUED IN CONNECTION WITH ACQUISITIONS AND CAPITAL LEASES PAYABLE: Prudential Douglas Elliman has various other notes issued in connection with acquisitions of real estate brokerage companies and capital leases payable bearing interest at various rates up to 14.5%, which mature through 2009. Assets under capital lease are primarily office equipment and furniture, and have a net book value of $167 at December 31, 2004. SCHEDULED MATURITIES: Scheduled maturities of notes payable, capital leases and other obligations are as follows: Year ending December 31 2004 ----------- 2005 $ 2,491 2006 1,658 2007 203 2008 103 2009 99 ----------- Total $ 4,554 =========== 9. NOTES PAYABLE TO RELATED PARTIES Notes payable to related parties at December 31, 2004 consist of: 2004 -------- Notes payable to related parties Acquisition term note payable - PREFSA $ 45,530 Acquisition subordinated notes payable - PREFSA 8,621 Acquisition subordinated notes payable - New Valley 8,621 Franchise term notes payable - PREA 3,939 Note payable - officer 443 -------- Total notes payable to related parties 67,154 Less, current maturities (2,507) -------- Amount due after one year $ 64,647 ======== 50 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- ACQUISITION TERM NOTE PAYABLE - PREFSA: In connection with the acquisition of Douglas Elliman and DEPM, PREFSA lent the Company $52,500 of Senior Secured Debt, maturing in 2011 (the "Term Note"). The Term Note bears interest at prime rate plus 2% and is collateralized by substantially all the assets of the Company. The Term Note provides for monthly payments of 3% of gross revenues of Douglas Elliman and Prudential Douglas Elliman prior to March 15, 2005 and 4.5% thereafter so long as the Term Note is outstanding. The payments based on gross revenues are applied first to interest and then to outstanding principal. Additional principal payments are due on June 1 of each year in the amount equal to 60% of the Company's Excess Cash Flow, which is defined in the Term Note loan agreement as the prior year's net income plus cash proceeds received from asset sales and depreciation and amortization expense, less cash capital expenditures, principal payments on notes payable and capital leases (excluding the revolving note facility discussed below), and tax distributions made to the Company's members. The Term Note includes covenants that, among other things, require the Company to meet certain financial ratios, limit the Company's ability to incur debt, and limit capital expenditures. SUBORDINATED NOTES PAYABLE - PREFSA AND NEW VALLEY: In connection with the acquisition of Douglas Elliman and DEPM, PREFSA and New Valley each lent the Company $9,500 of subordinated debt, due 2013 (the "Subordinated Debt"). The Subordinated Debt is subordinate to the Term Note and bears interest at 12% per annum, of which 10% is payable in cash and 2% accrues and is added to the principal amount. Interest added to the principal balance in 2004 was $392. In connection with the issuance of the Subordinated Debt, PREFSA and New Valley each acquired additional membership interests representing a 15% fully-diluted interest in the Company. Based on an appraisal conducted by an independent third party, the Company valued those membership interests at $2,500 and recorded this amount as a reduction to the principal amount of the Subordinated Debt. The Company is amortizing the value of these membership interests over the term of the Subordinated Debt. The amount amortized to interest expense for the year ended December 31, 2004 was $172. Principal payments are due on June 1 of each year in an amount equal to 20% of the Company's Excess Cash Flow computed in the same manner as defined in the Term Note loan agreement. FRANCHISE TERM NOTES PAYABLE: In December 2002, The Prudential Real Estate Affiliates, Inc. ("PREA" or the "Franchiser"), an affiliate of PREFSA, lent Prudential Douglas Elliman $3,300 bearing interest at 9% per annum and due in annual installments of principal and interest of $514 through 2012. In March 2003, PREA lent Douglas Elliman $1,250 bearing interest at 8% per annum and due in annual installments of principal and interest of $186 through 2013. 51 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- REVOLVING LOAN FACILITY: In March 2003, the Company and PREFSA entered into a revolving loan facility for $5,000, available until March 2006. Borrowings under the facility bear interest at prime rate plus 1.5% and are collateralized by substantially all the assets of the Company. As of December 31, 2004, $5,000 was available under the facility. NOTE PAYABLE - OFFICER: As of December 31, 2004, the Company was indebted to a member and executive officer of Realty, in the amount of $443 with interest at prime rate plus 1.5%. The principal amount is due on June 1 of each year in the amount equal to approximately 8.29% of the Company's Excess Cash Flow, which is computed in the same manner as defined in the Term Loan agreements, provided New Valley receives an equal payment and PREFSA receives a proportionate payment, each as a return of capital. SCHEDULED MATURITIES: Scheduled maturities of debt to related parties are presented below. The table does not include the Company's obligations to make principal payments under the Term Note, the Subordinated Notes, or the note payable to such officer based on percentages of future Gross Revenues or future Excess Cash Flow. Year ending December 31 2004 ---------- 2005 $ 2,507 2006 574 2007 424 2008 461 2009 501 Thereafter 62,687 ---------- Total $ 67,154 ========== 10. FRANCHISE AGREEMENT AND ROYALTY FEES Douglas Elliman is party to a franchise agreement with PREA entered into in March 2003. The agreement provides for Douglas Elliman to make monthly payments of royalty fees to PREA based on the level of gross revenue, with a royalty rate ranging from 1.8% to 6.0% of gross revenues earned. Pursuant to the franchise agreement, Douglas Elliman was granted a 50% deferral of applicable royalty fees for 2004, which is payable in monthly installments beginning in the first month of the fourth year. A balance of $1,394 was accrued at December 31, 2004. The royalty percentage was 2.07% for the year ended December 31, 2004. The agreement also provides for Douglas Elliman to remit advertising and annual franchise fees to PREA, which are based on gross revenues and the number of offices occupied. 52 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- Prudential Douglas Elliman is party to a franchise agreement with PREA entered into in December 2002. The Agreement provides for Prudential Douglas Elliman to make monthly payments of royalty fees to PREA based on 2.24% of gross revenues earned for the first five years and on a scale ranging from 1.8% to 6.0% of gross revenues earned thereafter. The agreement also provides for Prudential Douglas Elliman to remit advertising and annual franchise fees, which are based on gross revenues and the number of offices occupied. For the year ended December 31, 2004, total fees incurred under the franchise agreements amounted to approximately $4,515. The Franchiser has significant rights over the use of the franchised service marks and the conduct of the brokerage companies' business. The franchise agreements require the companies to coordinate with the Franchiser on significant matters relating to their operations, including the opening and closing of offices, make substantial royalty payments to the Franchiser and contribute significant amounts to national advertising funds maintained by the Franchiser, indemnify the Franchiser against losses arising out of the operations of their business under the franchise agreements and maintain standards and comply with guidelines relating to their operations which are applicable to all franchisees of the Franchiser's real estate franchise system. The Franchiser has the right to terminate Douglas Elliman's and Prudential Douglas Elliman's franchises, upon the occurrence of certain events, including a bankruptcy or insolvency event, a change in control, a transfer of rights under the franchise agreement and a failure to promptly pay amounts due under the franchise agreements. A termination of Douglas Elliman's or Prudential Douglas Elliman's franchise agreement could have a material adverse affect on the Company. The franchise agreements grant Douglas Elliman and Prudential Douglas Elliman exclusive franchises in New York for the counties of Nassau and Suffolk on Long Island and for Brooklyn, Queens and Manhattan, subject to various exceptions and to meeting certain annual revenue thresholds. If Douglas Elliman or Prudential Douglas Elliman fails to achieve these levels of revenues for two consecutive years or otherwise materially breaches the franchise agreements, the Franchiser would have the right to terminate the applicable brokerage company's exclusivity rights. A loss of these rights could have a material adverse affect on the Company. 11. DEFINED CONTRIBUTION PLANS Douglas Elliman, Prudential Douglas Elliman and DEPM sponsor individual 401(k) plans which allow eligible employees to make pre-tax contributions. Employees who have completed one year of service, as defined, are eligible to participate in the plans. The plans provide for matching employer contributions of 10% of employee contributions up to a maximum annual contribution of $12 per employee. Participants are immediately vested in their contributions made. Matching contributions for the years ended December 31, 2004 amounted to $252. 53 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- 12. COMMITMENTS AND CONTINGENCIES LAWSUITS The Company is involved in litigation through the normal course of business. Certain claims arising before the date of acquisition of Douglas Elliman and DEPM are subject to indemnification agreements with the prior owners. The majority of these claims have been referred to the insurance carrier and related counsel. The Company believes that the resolution of these matters will not have a material adverse effect on the financial position, results of operations or cash flows of the Company. LEASES The Company and its subsidiaries are obligated under various operating lease agreements for office facilities. Certain leases are non-cancelable and expire on various dates through September 2013. Future minimum rental payments under the operating leases at December 31, 2004 are as follows: Year ending December 31 2004 ---------- 2005 $ 10,465 2006 9,775 2007 8,752 2008 7,670 2009 4,190 Thereafter 31,408 ---------- Total $ 72,260 ========== 13. CONCENTRATION OF CREDIT RISK The Company and its subsidiaries may, from time to time, maintain demand deposits in excess of federally insured limits in the normal course of business. At December 31, 2004, cash balances in excess of insured limits were approximately $24,384. 54 DOUGLAS ELLIMAN REALTY, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS) DECEMBER 31, 2004 - -------------------------------------------------------------------------------- 14. BUSINESS SEGMENT INFORMATION The Company reports using separate business segments, defined by the different services offered. The following table presents certain financial information of the Company's continuing operations as of and for the year ended December 31, 2004. Corporate loss consists solely of the Company's net interest expense.
REAL ESTATE PROPERTY BROKERAGE MANAGEMENT CORPORATE TOTAL ------------ -------- ---------- -------- Revenues $263,877 $ 22,939 $ -- $286,816 Net income (loss) 27,126 (244) (6,282) 20,600 Identifiable assets 96,960 6,860 -- 103,820 Depreciation and amortization 3,992 1,509 -- 5,501 Capital expenditures 7,909 504 -- 8,413
55 KOA INVESTORS, LLC AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) DECEMBER 31, 2006 56 KOA INVESTORS, LLC AND SUBSIDIARIES INDEX (UNAUDITED) DECEMBER 31, 2006
PAGE(S) ------- FINANCIAL STATEMENTS Consolidated Balance Sheets........................................... 58 Consolidated Statement of Operations.................................. 59 Consolidated Statement of Changes in Members' Equity (Deficit)........ 60 Consolidated Statement of Cash Flows.................................. 61 Notes to Consolidated Financial Statements............................ 62-67
57 KOA INVESTORS, LLC AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS December 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- ASSETS 2006 ------------ Current Assets Cash and cash equivalents $ 1,264,211 Accounts receivable, net of allowance of $23,459 1,644,667 Inventories 94,117 Prepaid expenses and other current assets 291,085 ------------ Total current assets 3,294,080 ------------ Leasehold interest, Improvements and Personal Property Leasehold interest and improvements 61,300,290 Furnishings and equipment 17,781,538 ------------ 79,681,828 Less accumulated depreciation 11,192,325 ------------ 67,889,503 ------------ Deferred Financing Costs, net of accumulated amortization of $1,082,334 1,297,222 Restricted Cash 3,279,507 ------------ $ 75,760,312 ============ LIABILITIES AND MEMBERS' DEFICIT Liabilities Accounts payable and accrued expenses $ 4,490,796 Due to affiliates 241,950 Loan payable to affiliate 1,189,000 ------------ Total current liabilities 5,921,746 Mortgage Note Payable 82,000,000 Deferred Ground Rent Payable 5,661,551 ------------ 93,583,297 Commitments and Contingencies Members' Deficit (17,822,985) ------------ $ 75,760,312 ============ The accompanying notes are an integral part of these consolidated financial statements. 58 KOA INVESTORS, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS YEAR ENDED DECEMBER 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- 2006 ------------ Revenues Rooms $ 19,358,700 Food and beverage 8,477,871 Other operating revenue 1,603,544 ------------ Interest income 29,440,115 ------------ Costs and Expenses Cost of sales and other operating expenses 20,303,907 Selling, general and administrative 4,738,314 Management fees 697,208 Ground rent 1,165,700 Interest expense 6,616,163 Depreciation and amortization 5,988,706 ------------ 39,509,998 ------------ Interest income 41,541 ------------ Net loss $(10,028,342) ============ The accompanying notes are an integral part of these consolidated financial statements. 59 KOA INVESTORS, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT) YEAR ENDED DECEMBER 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- Balance, December 31, 2005 $ (9,631,383) Contributions 1,836,740 Distributions -- Net loss (10,028,342) ------------ Balance, December 31, 2006 $(17,822,985) ============ The accompanying notes are an integral part of these consolidated financial statements. 60 KOA INVESTORS, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS YEAR ENDED DECEMBER 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- 2006 ------------- Cash Flows Used In Operating Activities: Net loss $(10,028,342) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 5,988,706 Bad debts 36,921 Accounts receivable (447,128) Inventories (4,476) Prepaid and other current assets 102,973 Restricted cash 106,138 Accounts payable and accrued expenses 535,708 Deferred ground rent 1,152,158 ------------ Net cash used in operating activities (2,557,342) ------------ Cash Flows Used In Investing Activities: Additions to leasehold interest, improvements and personal property (268,347) Restricted cash (250,436) ------------ Net cash used in investing activities (518,783) ------------ Cash Flows From Financing Activities: Proceeds from mortgage notes and loans -- Payments on mortgages and loans -- Proceeds from loan from affiliate 3,357,000 Payments on loan from affiliate (2,168,000) Deferred financing costs (60,881) Repayment of capital lease obligations -- Members' contributions 1,836,740 Members' distributions -- ------------ Net cash provided by financing activities 2,964,859 ------------ Net change in cash and cash equivalents (111,266) Cash and cash equivalents at beginning of year 1,375,477 ------------ Cash and cash equivalents at end of year $ 1,264,211 ============ Supplemental Disclosures of Cash flow Information: Cash paid during the year ended for: Interest $ 6,419,012 ============ The accompanying notes are an integral part of these consolidated financial statements. 61 KOA INVESTORS, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- 1. PURPOSE AND ORGANIZATION a. Formation KOA Investors, LLC and Subsidiaries (the "Company") was formed as a Delaware limited liability company on November 17, 1999. The Company was formed to acquire a mortgage note and foreclose on the note for the purpose of owning, developing and operating a hotel resort in Keauhou, Hawaii (the "Hotel"). The Hotel contains 521 guest rooms, cabana style dining services, and a multi-level pool with a poolside grill and bar. The Hotel renovation was completed in January 2005. The Company has engaged Starwood Hotels & Resorts Worldwide, Inc. ("Starwood") as its exclusive managing agent to operate the Hotel. Pursuant to the operating agreement, the Company will continue in existence until the earlier of December 31, 2051 or upon the decision of the Decision Members, as defined, to terminate the Company. b. Contributions The operating agreement (the "Agreement") provides for contributions generally based upon each member's ownership interest. In 2006, $1,850,000 of capital was called by the Company, $1,836,740 of the capital call was received in 2006 and $13,260 was received in January 2007. c. Distributions Cash available for distribution, as defined in the Agreement, is distributed in accordance with the contributions made until the members have received a 12% return on their contributions and have been returned all contributions; thereafter incentive distributions may be earned by some of the members subject to achievement of certain returns, as defined, in the Agreement. As of December 31, 2006 unpaid returns were approximately $3,988,000. d. Income and Losses Generally, income and losses are allocated in such a manner as to cause each member's capital account to equal the cash distribution each would receive based upon a hypothetical liquidation at the Company's book basis. 62 KOA INVESTORS, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES a. Consolidation The consolidated financial statements of KOA Investors, LLC include the accounts of KOA Hotel Member, LLC a wholly owned subsidiary formed on August 1, 2005 as a Delaware limited liability company which is the mezzanine loan borrower and KOA Hotel, LLC, a wholly owned subsidiary formed on May 2, 2001 as a Delaware limited liability company which is the mortgage borrower. All significant intercompany transactions have been eliminated. b. Cash and Cash Equivalents Cash and cash equivalents include cash in banks and overnight investments that at various times during the year exceed Federally insured limits. Cash and cash equivalents exceeded Federally insured limits by $1,225,046 at December 31, 2006. The Company believes it mitigates this risk by banking with high credit institutions. c. Accounts Receivable Accounts receivable consists of the receivables for guest for guest rooms and other services. Accounts receivable does not bear interest and is evaluated periodically by collectibility. The Company establishes an allowance for doubtful accounts, based on a percentage of the aged accounts receivable throughout the year. d. Inventories Inventories, comprised primarily of food, beverage and hotel operating supplies, are stated at the lower cost or market. Cost is determined by the first-in, first-out method. e. Leasehold Interest, Improvements and Personal Property Leasehold interest, improvements and personal property are stated at cost. Buildings, improvements and furnishings and equipment are depreciated using the straight-line method over their estimated useful lives. Significant improvements and betterments are capitalized. Maintenance and repairs are charged to expense as incurred. The estimated useful lives are as follows: Buildings and improvements 39 years Land improvements 15 years Furnishings and equipment 5 years 63 KOA INVESTORS, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) e. Leasehold Interest, Improvements and Personal Property (continued) On a periodic basis, management assesses whether there are any indicators that the value of the real estate and personal property may be impaired. The value is impaired only if management's estimate of the aggregate future cash flows (undiscounted and without interest charges) generated by the Hotel is less than the carrying value of the assets. Any impairment losses would be measured primarily by comparing management's analysis of estimated future cash flows generated by the Hotel discounted at an appropriate rate, to the carrying value of the asset. Management does not believe that the value of any of its real estate and personal property is impaired. f. Deferred Financing Costs Costs incurred in obtaining financing or interest cap agreements are amortized over the term of the related debt. g. Deferred Ground Rent Base rental expense on the Company's ground lease is recognized ratably over its non-cancelable term. The difference between the ground rent recognized using the straight-line method and the ground rent in accordance with the lease is reflected as deferred ground rent payable on the balance sheets. h. Revenue Recognition Revenues are recognized when services are rendered. The Company receives deposits for events and rooms. Such deposits are deferred and included in accounts payable and accrued expenses in the accompanying balance sheets. The amounts are charged to income when the specific event takes place. i. Income Taxes No provision or benefit for income taxes has been included in the financial statements because as a limited liability company, the Company is generally not subject to Federal or state income taxes. The effects of the Company's activities accrue directly to the members. j. Advertising Advertising and marketing costs are expensed as incurred. k. Use of Estimates The preparation of financial statements, in conformity with accounting principles generally accepted in the United States of America ("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 period. Actual results could differ from those estimates. 64 KOA INVESTORS, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- 3. ACCOUNTS RECEIVABLE Approximately 13% of accounts receivable at December 31, 2006 were from one customer. 4. MORTGAGE NOTES The Company entered into a loan agreement with Lehman Brothers Bank, FSB, pursuant to an 82,000,000 mortgage note payable (the "Note") dated August 1, 2005. The Note bears interest only at the LIBOR rate plus 2.65% (LIBOR was 5.32% at December 31, 2006). The note matures on August 9, 2008 and has two 1-year extension options under terms defined in the loan agreement. The note is secured by the Company's property. On August 10, 2006 the Lehman Brothers Bank, FSB bifurcated the original note by reducing it by $26,000,000 and creating a second note (the "Mezz Note"). The Mezz Note bears interest only at the LIBOR rate plus 3.149% (LIBOR was 5.32% at December 31, 2006). The note matures on August 9, 2008 and has two 1-year extension options under terms defined in the loan agreement. The note is secured by the Company's property. The Notes required the Company to purchase an interest cap agreement on the entire outstanding principal to mitigate its interest risk. The agreement caps the LIBOR rate at 5.5% per annum. On August 10, 2006, in connection with the bifurcation of the Note, the interest cap agreement was amended to cover both notes under the same terms. The cap agreement was deemed to have a nominal value at December 31, 2006. The Company entered into a cash management agreement that specifies the priority of application of cash receipts. In addition, the Company was required to fund certain escrows for the ground lease, insurance, property taxes and a reserve for replacements. The Notes also provide for the maintenance of minimum debt service coverage ratios beginning in March 2007. The Note provides for prepayment penalties ranging from 1.5% if prepaid before February 9, 2007 and to 1% if prepaid before February 9, 2008; thereafter there is no fee. The Mezz Note provides for prepayment penalties ranging from 1% if prepaid before February 9, 2007; thereafter there is no fee. 5. GROUND LEASE In connection with the acquisition of the property, the Company assumed two ground leases. On December 20, 2002, the Company entered into a lease escrow agreement, which modified and combined the provisions of the ground lease. 65 KOA INVESTORS, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- 5. GROUND LEASE (continued) As of December 31, 2006, the minimum amounts payable under the terms of the ground lease for the next five years and in the aggregate thereafter, are as follows: 2007 $ 12,000 2008 12,000 2009 12,000 2010 12,000 2011 12,000 Thereafter 76,733,110 ------------- $ 76,793,110 ============ Subsequent to December 31, 2037, minimum payments are to be agreed upon at a later date in accordance with the lease escrow agreement, but in no event will be less than $1,537,000. The ground lease expires on April 30, 2069. The Company is also obligated to pay to the ground lessor percentage rent, as stipulated in the original ground lease agreement, once the Hotel begins operations. As of December 31, 2006, no percentage rent has been paid or accrued. The Company incurred ground rent expense of approximately $1,141,000 in 2006. 6. RELATED PARTY TRANSACTIONS Due to Affiliates Due to affiliates represents advances from affiliates of the Company through common control to finance short-term cash flow requirements of the Company. The advance is non-interest bearing and due on demand. Loan Payable to Affiliate During 2006, approximately $3,357,000 was loaned to the Company by an affiliate of the Company in order to pay for operating expenses. The balance will be repaid when cash flow permits. The loan bears interest at prime as published in the Wall Street Journal (8.25% at December 31, 2006). Total interest incurred on this loan was approximately $57,527 in 2006. Asset Management Fees Upon completion of the renovation of the Hotel, the asset management fee was reduced, by amendment, to $120,000 per annum. For the year ended December 31, 2006, the Company incurred asset management fees in the amount of $120,000. 66 KOA INVESTORS, LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31, 2006 (UNAUDITED) - -------------------------------------------------------------------------------- 7. COMMITMENTS AND CONTINGENCIES Management Fees On December 20, 2002, the Company entered into a management agreement (the "Management Agreement") with Sheraton Operating Corporation ("Starwood"), which requires Starwood to provide managerial and promotional services for the Hotel. The Management Agreement has an operating term of two (2) periods of five (5) years each, as more fully described in the Management Agreement. Starwood has the option to renew the Management Agreement for two successive terms of five years each. The Management Agreement consists of a base management fee equal to 2% of the gross operating revenue of the Hotel, as defined for the first 12 months after the Hotel opens, 2.5% for the subsequent 12 months and 3% thereafter. In addition, the Management Agreement provides for an incentive fee equal to 15% of operating income in excess of a threshold, as defined. Management fees in the amount of $577,208 and $484,980 were incurred for the year ended December 31, 2006. In accordance with the terms of the Management Agreement, the Company also reimburses Starwood for services including payroll and benefits, insurance, marketing, advertising, promotion, sales, reservation services and other charges. Management fees and other Starwood services payable at December 31, 2006 was approximately $577,673. In 2006 Starwood agreed to defer payment of management fees until cash flow permits which is expected to be in 2007. Deferred management fees at December 31, 2006 were $415,940. 67 KOA INVESTORS, LLC (A Limited Liability Company) FINANCIAL STATEMENTS DECEMBER 31, 2005 68 KOA INVESTORS, LLC (A Limited Liability Company) FINANCIAL STATEMENTS C O N T E N T S
Page Balance Sheet 70 Statement of Operations 71 Statement of Changes in Members' Deficit 72 Statement of Cash Flows 73 Notes to Financial Statements 74 - 78
69 KOA INVESTORS, LLC BALANCE SHEET DECEMBER 31, 2005 (UNAUDITED)
2005 ----------- ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,375,477 Accounts receivable, net of allowance of $41,183 1,234,460 Inventories 89,641 Prepaid and other current assets 219,058 ----------- TOTAL CURRENT ASSETS 2,918,636 ----------- LEASEHOLD INTEREST, IMPROVEMENTS AND PERSONAL PROPERTY Leasehold interest and improvements 61,284,564 Furnishings and equipment 17,528,917 ----------- 78,813,481 Less accumulated depreciation 5,977,097 ----------- 72,836,384 ----------- DEFERRED FINANCING COSTS, NET OF ACCUMULATED AMORTIZATION OF $301,053 IN 2005 2,017,622 RESTRICTED CASH 3,135,209 ----------- $80,907,851 =========== LIABILITIES AND MEMBERS' DEFICIT LIABILITIES Accounts payable and accrued expenses $ 3,962,891 Due to affiliates 66,950 ----------- TOTAL CURRENT LIABILITIES 4,029,841 MORTGAGE NOTE PAYABLE 82,000,000 DEFERRED GROUND RENT PAYABLE 4,509,393 ----------- 90,539,234 COMMITMENTS AND CONTINGENCIES MEMBERS' DEFICIT (9,631,383) ----------- $80,907,851 ===========
The accompanying notes are an integral part of these financial statements. 70 KOA INVESTORS, LLC STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2005 (UNAUDITED)
2005 ------------ REVENUES Rooms $ 15,920,758 Food and beverage 6,677,341 Other operating revenue 1,653,424 ------------ 24,251,523 ------------ COSTS AND EXPENSES Cost of sales 13,907,174 Other operating expenses 5,092,453 Selling, general and administrative 4,927,758 Management fees 604,980 Ground rent 1,062,747 Interest expense 6,724,527 Depreciation and amortization 7,401,288 ------------ 39,720,927 ------------ Interest income 38,130 ------------ NET LOSS $(15,431,274) ============
The accompanying notes are an integral part of these financial statements. 71 KOA INVESTORS, LLC STATEMENT OF CHANGES IN MEMBERS' EQUITY (DEFICIT) YEARS ENDED DECEMBER 31, 2005 BALANCE, JANUARY 1, 2005 $ 14,799,913 Contributions 2,000,000 Distributions (11,000,022) Net loss (15,431,274) ------------ BALANCE, DECEMBER 31, 2005 $ (9,631,383) ============ The accompanying notes are an integral part of these financial statements. 72 KOA INVESTORS, LLC STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2005 (UNAUDITED)
2005 ------------ CASH FLOWS USED IN OPERATING ACTIVITIES: Net loss $(15,431,274) ADJUSTMENTS TO RECONCILE NET LOSS TO NET CASH USED IN OPERATING ACTIVITIES: Depreciation and amortization 7,401,288 Bad debts 41,183 Accounts receivable (768,632) Inventories (11,691) Prepaid and other current assets 183,604 Accounts payable and accrued expenses 3,962,891 Deferred ground rent 1,050,248 ------------ NET CASH USED IN OPERATING ACTIVITIES (3,572,383) ------------ CASH FLOWS USED IN INVESTING ACTIVITIES: Additions to leasehold interest, improvements and personal property (4,304,935) Restricted cash (3,135,209) ------------ NET CASH USED IN INVESTING ACTIVITIES (7,440,144) ------------ CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from mortgage notes 82,000,000 Payments on mortgages and loans (57,000,000) Deferred financing costs (2,318,675) Repayment of capital obligations (3,355,616) Members' contributions 2,000,000 Distributions to members (11,000,022) ------------ NET CASH PROVIDED BY FINANCING ACTIVITIES 10,325,687 ------------ NET CHANGE IN CASH AND CASH EQUIVALENTS (686,840) CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 2,062,317 ------------ CASH AND CASH EQUIVALENTS AT END OF YEAR $ 1,375,477 ============ SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: Cash paid during the year ended for: Interest $ 5,994,885 ============
The accompanying notes are an integral part of these financial statements. 73 KOA INVESTORS, LLC NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2005 (UNAUDITED) 1. PURPOSE AND ORGANIZATION A. FORMATION Koa Investors, LLC (the "Company") was formed as a Delaware limited liability company on November 17, 1999. The Company was formed to acquire a mortgage note and foreclose on the note for the purpose of owning, developing and operating a hotel resort in Keauhou, Hawaii (the "Hotel"). The Hotel contains 521 guest rooms, cabana style dining services, and a multi-level pool with a poolside grill and bar. The Hotel renovation was completed in January 2005. The Company has engaged Starwood Hotels & Resorts Worldwide, Inc. ("Starwood") as its exclusive managing agent to operate the Hotel. Pursuant to the operating agreement, the Company will continue in existence until the earlier of December 31, 2051 or upon the decision of the Decision Members, as defined, to terminate the Company. B. CONTRIBUTIONS The operating agreement (the "Agreement") provides for contributions generally based upon each member's ownership interest. C. DISTRIBUTIONS Cash available for distribution, as defined in the Agreement, is distributed in accordance with the contributions made until the members have received a 12% return on their contributions and have been returned all contributions; thereafter incentive distributions may be earned by some of the members subject to achievement of certain returns, as defined, in the Agreement. As of December 31, 2005 unpaid returns were approximately $1,289,553. D. INCOME AND LOSSES Generally, income and losses are allocated in such a manner as to cause each member's capital account to equal the cash distribution each would receive based upon a hypothetical liquidation at the Company's book basis. 74 KOA INVESTORS, LLC NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2005 (UNAUDITED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES A. CASH AND CASH EQUIVALENTS Cash and cash equivalents include cash in banks and overnight investments that at various times during the year exceed Federally insured limits. The Company believes it mitigates this risk by banking with high credit institutions. B. ACCOUNTS RECEIVABLE Accounts receivable consists of the receivables for guest rooms and other services. Accounts receivable does not bear interest and is evaluated periodically by collectibility. The Company establishes an allowance for doubtful accounts, based on a percentage of the aged accounts receivable throughout the year. C. INVENTORIES Inventories, comprised primarily of food, beverage and hotel operating supplies, are stated at the lower cost or market. Cost is determined by the first-in, first-out method. D. RESTRICTED ASSETS Restricted assets at December 31, 2005 consisted primarily of amounts held in escrow related to interest, insurance and property taxes. E. REAL ESTATE UNDER DEVELOPMENT All costs incurred in connection with the acquisition, development and construction of the Hotel were capitalized. The Hotel was completed in January 2005. F. LEASEHOLD INTEREST, IMPROVEMENTS AND PERSONAL PROPERTY Leasehold interest, improvements and personal property are stated at cost. Buildings, improvements and furnishings and equipment are depreciated using the straight-line method over their estimated useful lives. Significant improvements and betterments are capitalized. Maintenance and repairs are charged to expense as incurred. The estimated useful lives are as follows: Buildings and improvements 39 years Land improvements 15 years Furnishings and equipment 5 years
On a periodic basis, management assesses whether there are any indicators that the value of the real estate and personal property may be impaired. The value is impaired only if management's estimate of the aggregate future cash flows (undiscounted and without interest charges) generated by the Hotel is less than the carrying value of the assets. Any impairment losses would be measured primarily by comparing management's analysis of estimated future cash flows generated by the Hotel discounted at an appropriate rate, to the carrying value of the asset. Management does not believe that the value of any of its real estate and personal property is impaired. 75 KOA INVESTORS, LLC NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2005 (UNAUDITED) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) G. DEFERRED FINANCING COSTS Costs incurred in obtaining financing or interest cap agreements are amortized over the term of the related debt. H. DEFERRED GROUND RENT Base rental expense on the Company's ground lease is recognized ratably over its non-cancelable term. The difference between the ground rent recognized using the straight-line method and the ground rent in accordance with the lease is reflected as deferred ground rent payable on the balance sheets. I. REVENUE RECOGNITION Revenues are recognized when services are rendered. The Company receives deposits for events and rooms. Such deposits, which were $474,802 at December 31, 2005, are deferred and included in accounts payable and accrued expenses in the accompanying balance sheet. The amounts are charged to income when the specific event takes place. J. INCOME TAXES No provision or benefit for income taxes has been included in the financial statements because as a limited liability company, the Company is generally not subject to Federal or state income taxes. The effects of the Company's activities accrue directly to the members. K. ADVERTISING Advertising and marketing costs, which were $578,586 for the year ended December 31, 2005, are expensed as incurred. L. USE OF ESTIMATES The preparation of financial statements, in conformity with accounting principles generally accepted in the United States of America ("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 period. Actual results could differ from those estimates. 3. LEASEHOLD INTEREST, IMPROVEMENTS AND PERSONAL PROPERTY AND MORTGAGE NOTE PAYABLE The components of the Company's Leasehold Interest, Improvements and Personal Property and the related mortgage note payable at December 31, 2005 are as follows: Leasehold interest and improvements ............ $ 61,284,564 Furnishings and equipment ...................... 17,528,917 ------------ Total ......................................... 78,813,481 Less accumulated depreciation .................. (5,977,097) ------------ Net investment in real estate ................. $ 72,836,384 ============ Mortgage note payable .......................... $ 82,000,000 Current portion of mortgage note payable .................................. -- ------------ Mortgage note payable - long-term portion ............................. $ 82,000,000 ============ MORTGAGE NOTES The Company entered into a loan agreement with Lehman Brothers Bank, FSB, pursuant to an $82,000,000 mortgage note payable (the "Note") dated August 1, 2005. The Note bears interest at the LIBOR rate plus 2.65% (LIBOR was 4.12% at December 31, 2005). The note matures on August 8, 2008 and has two 1-year extension options under terms defined in the loan agreement. The note is secured by the Company's property. 76 ' KOA INVESTORS, LLC NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2005 (UNAUDITED) The loan agreement required the Company to purchase an interest cap agreement on the entire outstanding principal to mitigate its interest risk. The agreement caps the LIBOR rate at 5.5% per annum. The cap agreement was deemed to have a nominal value at December 31, 2005. The Company entered into a cash management agreement that specifies the priority of application of cash receipts. In addition, the Company was required to fund certain escrows for the ground lease, insurance, property taxes and a reserve for replacements. The loan agreement also provides for the maintenance of minimum debt service coverage ratios beginning in March 2007. The note provides for prepayment penalties ranging from 2% of the outstanding principal if the note is prepaid before February 9, 2006 and decreasing to 1.5% if prepaid before February 9, 2007 and to 1% if prepaid before February 9, 2008; thereafter there is no fee. Prior to the refinancing in 2005, the Company was obligated pursuant to a $57,000,000 mortgage note payable dated April 15, 2004. The note required payments of interest only at 10% per annum. In connection with the early repayment of the note, the Company incurred prepayment penalties of approximately $852,000 which is included in interest expense. 4. CAPITAL LEASE OBLIGATIONS In June 2004, the Company entered into a capital lease agreement to acquire up to $5,000,000 of furniture and equipment through GMAC Commercial Mortgage Corporation ("GMAC"). Monthly payments commenced in May 2005. In connection with the refinancing in August, 2005, the capital lease was repaid. 5. GROUND LEASE In connection with the acquisition of the property, the Company assumed two ground leases. On December 20, 2002, the Company entered into a Lease Escrow Agreement, which modified and combined the provisions of the ground lease. As of December 31, 2005, the minimum amounts payable under the terms of the ground lease for the next five years and in the aggregate thereafter, are as follows: 2006 $ 12,000 2007 12,000 2008 12,000 2009 12,000 2010 12,000 Thereafter 76,745,110 ----------- $76,805,110 ===========
Subsequent to December 31, 2037, minimum payments are to be agreed upon at a later date in accordance with the Lease Escrow Agreement, but in no event will be less than $1,537,000. The ground lease expires on April 30, 2069. The Company is also obligated to pay to the ground lessor percentage rent, as stipulated in the original ground lease agreement, once the Hotel begins operations. As of December 31, 2005, no percentage rent has been paid or accrued. 77 KOA INVESTORS, LLC NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2005 (UNAUDITED) 5. GROUND LEASE (CONTINUED) The Company incurred ground rent expense of approximately $1,141,000 for 2005. 6. RELATED PARTY TRANSACTIONS DUE TO AFFILIATES Due to affiliates represents advances from affiliates of the Company through common control to finance short-term cash flow requirements of the Company. The advance is non-interest bearing and due on demand. ASSET MANAGEMENT FEES In accordance with the terms of the operating agreement, the managing member provides asset management services to the Company for an annual fee equal to the greater of $500,000 or 2% of the gross asset value, at cost, of the assets owned by the Company and prior to depreciation. Upon completion of the renovation of the Hotel, the asset management fee was reduced, by amendment, to $120,000 per annum. For the year ended December 31, 2005 the Company incurred asset management fees in the amount of $120,000. 7. COMMITMENTS AND CONTINGENCIES MANAGEMENT FEES On December 20, 2002, the Company entered into a management agreement (the "Management Agreement") with Sheraton Operating Corporation ("Starwood"), which requires Starwood to provide managerial and promotional services for the Project. The Management Agreement has an operating term of two (2) periods of five (5) years each, as more fully described in the Management Agreement. Starwood has the option to renew the Management Agreement for two successive terms of five years each. The Management Agreement consists of a base management fee equal to 2% of the Gross Operating Revenue of the Project, as defined for the first 12 months after the Hotel opens, 2.5% for the subsequent 12 months and 3% thereafter. In addition, the Management Agreement provides for an incentive fee equal to 15% of operating income in excess of a threshold, as defined. Management fees in the amount of $484,980 were incurred in 2005. In accordance with the terms of the Management Agreement, the Company also reimburses Starwood for services including payroll and benefits, insurance, marketing, advertising, promotion, sales, reservation services and other charges. 78 KOA INVESTORS, LLC (A Limited Liability Company) FINANCIAL STATEMENTS DECEMBER 31, 2004 79 KOA INVESTORS, LLC (A Limited Liability Company) FINANCIAL STATEMENTS C O N T E N T S
Page Report of Independent Registered Public Accounting Firm 81 Balance Sheet 82 Statement of Operations 83 Statement of Changes in Members' Equity 84 Statement of Cash Flows 85 Notes to Financial Statements 86 - 90
80 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Members of KOA Investors, LLC (A Limited Liability Company) In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of KOA Investors, LLC (a Delaware limited liability company) at December 31, 2004 and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. /s/ Weiser LLP New York, New York February 7, 2005 81 KOA INVESTORS, LLC (A Limited Liability Company) BALANCE SHEET DECEMBER 31, 2004
ASSETS Real estate under development $32,625,132 Fixed assets, at cost, net of accumulated depreciation of $634,141 44,714,014 Cash and cash equivalents 2,062,317 Cash - restricted 5,538,372 Accounts receivable 507,011 Prepaid expenses and other assets 480,612 Deferred financing costs, net of accumulated amortization of $847,854 1,723,952 ----------- $87,651,410 =========== LIABILITIES AND MEMBERS' EQUITY Mortgage note payable $57,000,000 Capital lease obligation 3,355,616 Construction costs and accounts payable 7,537,786 Due to affiliates 66,950 Deferred ground rent payable 3,459,145 ----------- 71,419,497 =========== Commitments, contingencies, and other matters Members' equity 16,231,913 ----------- $87,651,410 ===========
See notes to financial statements. 82 KOA INVESTORS, LLC (A Limited Liability Company) STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2004
Revenue $ 2,806,376 Costs and expenses 2,286,061 ----------- Gross Profit 520,315 ----------- Operating expenses: General and administrative 574,317 Repairs and maintenance 233,862 Marketing 810,493 Utilities 380,995 Ground rent 140,226 Management fees 60,201 Real estate taxes 27,470 Insurance 73,423 Depreciation 634,141 Amortization 104,488 ----------- Total operating expenses 3,039,616 ----------- Operating loss (2,519,301) ----------- Other expenses: Interest expense 709,480 ----------- Total other expenses 709,480 ----------- Net loss $(3,228,781) ===========
See notes to financial statements. 83 KOA INVESTORS, LLC (A Limited Liability Company) STATEMENT OF CHANGES IN MEMBERS' EQUITY FOR THE YEAR ENDED DECEMBER 31, 2004 Balance - January 1, 2004 $ 12,459,794 Contributions 7,000,900 Net loss (3,228,781) ------------ Balance - December 31, 2004 $ 16,231,913 ============ See notes to financial statements. 84 KOA INVESTORS, LLC (A Limited Liability Company) STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2004
Cash flows from operating activities: Net loss $(3,228,781) Adjustment to reconcile net loss to net cash used in operating activities: Depreciation 634,141 Amortization 104,488 Ground rent 138,782 Changes in assets: Increase in accounts receivable (507,011) Increase in prepaid expenses and other assets (338,672) ----------- Net cash used in operating activities (3,197,053) ----------- Cash flows from investing activities: Real estate under development (50,037,743) ----------- Net cash used in investing activities (50,037,743) ----------- Cash flows from financing activities: Proceeds from mortgage note payable 58,500,000 Loan payoff (6,500,000) Restricted cash deposits (5,538,372) Capital lease obligation 3,355,616 Members' contributions 7,000,900 Deferred financing costs (2,200,095) ----------- Net cash provided by financing activities 54,618,049 ----------- Net increase in cash and cash equivalents 1,383,253 Cash and cash equivalents - beginning of year 679,064 ----------- Cash and cash equivalents - end of year $ 2,062,317 =========== Supplemental disclosure of cash flow information: Cash paid during the year for interest, net of amounts capitalized $ 506,401 =========== Supplemental disclosure of non-cash financing activities: Deferred ground rent payable $ 1,013,376 ===========
See notes to financial statements. 85 KOA INVESTORS, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2004 Note 1 - Organization KOA Investors, LLC (the "Company"), was formed as a limited liability company under the laws of the State of Delaware in November 1999. The Company was formed to acquire a mortgage note (see Note 3) and foreclose on the note for the purpose of owning, developing and operating a hotel resort in Keauhou, Hawaii (the "Project"). The Project contains 521 guest rooms, cabana style dining services, and a multilevel pool with a poolside grill and bar. Management projects the renovation of the hotel will be completed by the beginning of 2005. The Company has engaged Starwood Hotels & Resorts Worldwide, Inc. ("Starwood") as its exclusive managing agent to operate the Project. Pursuant to the operating agreement, the Company will continue in existence until the earlier of December 31, 2051 or upon the decision of the Decision Members, as defined, to terminate the Company. Note 2 - Summary of Significant Accounting Policies a) Basis of Accounting The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. b) Real Estate Under Development Costs for the acquisition, development and construction of the Project are charged to real estate under development. Capitalized costs include deferred ground rent and interest expenditures incurred during the acquisition, development and construction of the Project. c) Cash and Cash Equivalents Cash and cash equivalents include cash in banks and overnight investments that at various times during the year have exceeded the Federally insured limits. The Company believes it mitigates its risk by banking with major financial institutions. d) Accounts Receivable Accounts receivable consists of the receivables from guests for guest room revenue. Accounts receivable does not bear interest and is periodically evaluated for collectibility. At December 31, 2004, the Company considers accounts receivable to be fully collectible; accordingly, no allowance for doubtful accounts is required. The Company generally does not require collateral for accounts receivable. 86 KOA INVESTORS, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2004 Note 2 - Summary of Significant Accounting Policies (continued) e) Inventories Inventories are comprised primarily of hotel operating supplies and are valued at the lower of cost or market. Cost is determined by the first-in, first-out method. f) Revenue Recognition Revenues are primarily derived from hotel and resort revenues at the Sheraton Keauhou Bay Resort & Spa in Kailua-Kona, Hawaii and the Company recognizes revenues when services are rendered. g) Deferred Financing Costs Costs incurred in obtaining financing are amortized over the term of the related financing instrument. Amortization of such costs from inception through completion of construction is capitalized as a cost of the Project and is amortized on a straight-line basis over the life of the related debt, which approximates amortization expense under the effective interest method. h) Property and Equipment Under Capital Lease Property and equipment under capital lease represents property and equipment, which have been leased and have been capitalized by the Company. The property and equipment are recorded at cost and are depreciated on the straight-line basis over the term of the lease. i) Leasehold Improvements and Equipment Leasehold improvements and furniture, fixtures and equipment are carried at cost and depreciated on the straight-line basis over their estimated useful lives. Expenditures for maintenance and repairs are charged to operations as incurred. Significant renovations or betterments, which extend the useful life of the assets, are capitalized. j) Deferred Ground Rent Payable Base rental expense on the ground lease is recognized ratably over its non-cancelable term. The difference between the ground rent expense recognized using the straight-line method and the ground rent in accordance with the lease is shown as deferred ground rent payable on the balance sheet. k) Income Taxes No provision or benefit for income taxes has been included in the financial statements because such taxable income or loss passes through to, and is reportable by, the members. 87 KOA INVESTORS, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2004 Note 2 - Summary of Significant Accounting Policies (continued) 1) Use of Estimates The preparation of financial statements 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 revenue and expenses during the reporting period. Actual results could differ from those estimates. Note 3 - Fixed Assets and Real Estate Under Development FIXED ASSETS As of December 31, 2004, fixed assets consists of the following: Building and leasehold interest $ 32,287,529 Land improvements 2,937,572 Furniture and equipment 10,123,055 ------------ 45,338,156 Less: accumulated depreciation 634,141 ------------ Total $ 44,714,014 ============ Depreciation expense for the year ended December 31, 2004 amounted to $634,141. REAL ESTATE UNDER DEVELOPMENT The Company purchased a non-performing note, collateralized by a leasehold interest in a hotel resort in Hawaii, for approximately $7,300,000. The Company foreclosed on the note and took possession of the leasehold for renovation and operation of the hotel. During 2004, the Company began to phase-in operations at the Project. At December 31, 2004, real estate under development of $32,625,132 represents the portion of the Project that has yet to be placed in service, including approximately $1,399,000 of capitalized deferred ground rent and $936,632 of capitalized interest. Note 4 - Mortgage Note Payable On August 18, 2002, the Company entered into a pre-development loan agreement (the "Loan") with Far East National Bank in an amount up to $5,000,000. The Loan bore interest at the Prime Rate (as defined in the Loan) plus 2.00% per annum. Interest only payments were required on the first day of every month in arrears. All principal and all accrued and unpaid interest were due and payable at the Loan's maturity date, February 28, 2004. Far East National Bank funded additional loan proceeds in the amount of $1,500,000 to the Company in January 2004, at which time the Loan's maturity date was extended to May 31, 2004. The Loan was collateralized by the Company's real estate under development. Interest expense relating to the Loan amounted to approximately $269,000, all of which was capitalized as a cost of the Project. The Company entered into a loan agreement ("New Loan Agreement") with Canpartners Realty Holding Company IV, LLC (the "Lender") in the amount of $57,000,000 (the "New Loan") on April 15th 2004. Proceeds of the New Loan included amounts to payoff the principal and interest of the Loan, $6,500,000 and $22,750, respectively. The New Loan bears interest at 10% per annum and calculated on 360-day year. Principal and interest payments are due on the first day of the month beginning May 1, 2004 through January 31, 2007, the maturity date. For the year ending December 31, 2004 the Company incurred interest pf $2,935,043, of which $2,223,563 was capitalized as a costs of the Project and $709,480 was expensed. 88 KOA INVESTORS, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2004 Note 5 - Cash - Restricted Cash - restricted represents unused funds from the proceeds of the New Loan. Cash - restricted is disbursed upon requisition of project expenditures in agreement with the funding schedule and approved budget in accordance with the New Loan Agreement. Unused funds available from the New Loan as of December 31, 2004 amounted to $5,538,372. Note 6 - Deferred Ground Rent Payable In conjunction with the purchase of the hotel mortgage note the Company assumed two ground leases for the leasehold. On December 20, 2002, the Company entered into a Lease Escrow Agreement, which modified the provisions of the two ground leases. As of December 31, 2004, the minimum amounts payable under the terms of the ground lease for the next five years and in the aggregate thereafter are approximately as follows: Year Ending December 31, Amount ------------ ------ 2005 $ 12,000 2006 12,000 2007 12,000 2008 12,000 2009 12,000 Thereafter 76,729,110 -------------- $ 76,789,110 ============== Subsequent to December 31, 2037 minimum payments are to be agreed upon at a later date in accordance with the Lease Escrow Agreement, but in no event will be less than $1,537,000. The ground lease expires on December 31, 2067. The Company is also obligated to pay to the ground lessor percentage rent, as stipulated in the original ground lease agreement, once the hotel begins operations. For the year ended December 31, 2004 the Company incurred ground rent expense of approximately $1,165,000, of which approximately $1,025,000 capitalized as a cost of the Project. 89 KOA INVESTORS, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2004 Note 7 - Capital Lease Obligations The Company has entered into a lease agreement with GMAC Commercial Mortgage Corporation ("GMAC") on November 11, 2004, whereby the Company may receive advances in the amount of $5,000,000 for furniture, fixtures and equipment for the Project. Monthly payments will be determined upon commencement of the lease in May 2005. The lease terminates on May 5, 2012 at which time the Company has the option to purchase the leased equipment for $1, unless terminated earlier in accordance with the lease agreement. Accordingly, the Company's leasehold interest has been recorded as an asset and the capital lease is recorded as a liability in the accompanying balance sheet as capital lease obligation at the lower of the present value of the minimum lease payments or the fair market value of the asset. At December 31, 2004 the Company has drawn $3,355,516 of advances from GMAC. Note 8 - Related Party Transactions Due to Affiliates Due to affiliates represents advances from affiliates of the Company through common control to finance short-term cash flow requirements of the Company. The advance is non-interest bearing and due on demand. Management Fees In accordance with the terms of the operating agreement, the managing member shall provide asset management services to the Company for an annual fee equal to the greater of $500,000 or 2% of the gross asset value, at cost, of the assets owned by the Company and the project entities, prior to depreciation. For the year ended December 31, 2004 the Company incurred management fees in the amount of $500,000, of which $439,803 have been capitalized as costs of the Project. Note 9 - Commitments, Contingencies and Other Matters a) Management Agreement - Starwood On December 20 of 2002, the Company entered into a management agreement (the "Management Agreement") with Sheraton Operating Corporation ("Starwood"), which requires Starwood to provide managerial and promotional services for the Project. The Management Agreement has an operating term of two (2) periods of five (5) years each, as more fully described in the Management Agreement. Starwood has the option to renew the Management Agreement for two successive terms of five years each. The Management Agreement provides for a base management fee equal to 2% of the Gross Operating Revenue of the Project, as defined in the Management Agreement. Management fees in the amount of $56,200 were incurred for the year ending December 31, 2004. b) A Leasehold Mortgage and Security Agreement secure the New Loan. Individuals that are affiliates of the Company are the guarantors of the New Loan. 90 SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized. VECTOR GROUP LTD. (Registrant) By: /s/ J Bryant Kirkland III ------------------------------------------- J Bryant Kirkland III Vice President, Chief Financial Officer and Treasurer Date: March 21, 2007 91 EX-23.1 2 g06142exv23w1.htm EX-23.1 CONSENT OF PRICEWATERHOUSECOOPERS EX-23.1 Consent of PricewaterhouseCoopers
 

EXHIBIT 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
     We hereby consent to the incorporation by reference in the Registration Statements on Form S-8 (Nos. 333-59210, 333-71596, 333-118113 and 333-130406) and on Form S-3 (Nos. 333-46055, 33-38869, 333-45377, 333-56873, 333-62156, 333-69294, 333-82212, 333-121502, 333-121504, 333-125077, 333-131393, 333-135816, 333-135962 and 333-137093) of Vector Group Ltd. of our reports dated March 12, 2007, February 23, 2006 and February 18, 2005 relating to the financial statements of Douglas Elliman Realty, LLC as of and for the years ended December 31, 2006, 2005 and 2004 which appear in this Form 10-K/A.
/s/ PricewaterhouseCoopers LLP
Melville, New York
March 21, 2007

EX-23.2 3 g06142exv23w2.htm EX-23.2 CONSENT OF WEISER EX-23.2 Consent of Weiser
 

EXHIBIT 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
     We hereby consent to the incorporation by reference in the Registration Statements on Form S-8 (Nos. 333-59210, 333-71596, 333-118113 and 333-130406) and on Form S-3 (Nos. 333-46055, 33-38869, 333-45377, 333-56873, 333-62156, 333-69294, 333-82212, 333-121502, 333-121504, 333-125077, 333-131393, 333-135816, 333-135962 and 333-137093) of Vector Group Ltd. of our report dated February 7, 2005 relating to the financial statements of Koa Investors, LLC as of and for the year ended December 31, 2004, which appears in this Form 10-K/A.
/s/ Weiser LLP
New York, NY
March 21, 2007

EX-31.1 4 g06142exv31w1.htm EX-31.1 CERTIFICATION OF CEO EX-31.1 Certification of CEO
 

EXHIBIT 31.1
RULE 13a-14(a) CERTIFICATION OF CHIEF EXECUTIVE OFFICER
I, Howard M. Lorber, certify that:
      1. I have reviewed this annual report on Form 10-K/A of Vector Group Ltd.;
      2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
      3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
      4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
        (a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
 
        (b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
 
        (c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
 
        (d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
      5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
        (a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
 
        (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: March 21, 2007
  /s/Howard M. Lorber
 
 
  Howard M. Lorber
  President and Chief Executive Officer
EX-31.2 5 g06142exv31w2.htm EX-31.2 CERTIFICATION OF CFO EX-31.2 Certification of CFO
 

EXHIBIT 31.2
RULE 13a-14(a) CERTIFICATION OF CHIEF FINANCIAL OFFICER
I, J. Bryant Kirkland III, certify that:
      1. I have reviewed this annual report on Form 10-K/A of Vector Group Ltd.;
      2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
      3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
      4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
      (a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
      (b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
      (c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
      (d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
      5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
      (c) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
      (d) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: March 21, 2007
  /s/J. Bryant Kirkland III
 
 
  J. Bryant Kirkland III
  Vice President, Treasurer and Chief Financial Officer
EX-32.1 6 g06142exv32w1.htm EX-32.1 CERTIFICATION OF CEO EX-32.1 Certification of CEO
 

EXHIBIT 32.1
SECTION 1350 CERTIFICATION OF CHIEF EXECUTIVE OFFICER
      In connection with the Annual Report of Vector Group Ltd. (the “Company”) on Form 10-K/A for the year ended December 31, 2006 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Howard M. Lorber, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:
        1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
 
        2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
March 21, 2007
  /s/Howard M. Lorber
 
 
  Howard M. Lorber
  President and Chief Executive Officer
EX-32.2 7 g06142exv32w2.htm EX-32.2 CERTIFICATION OF CFO EX-32.2 Certification of CFO
 

EXHIBIT 32.2
SECTION 1350 CERTIFICATION OF CHIEF FINANCIAL OFFICER
      In connection with the Annual Report of Vector Group Ltd. (the “Company”) on Form 10-K/A for the year ended December 31, 2006 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, J. Bryant Kirkland III, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:
        1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
 
        2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
March 21, 2007
  /s/J. Bryant Kirkland III
 
 
  J. Bryant Kirkland III
  Vice President and Chief Financial Officer
-----END PRIVACY-ENHANCED MESSAGE-----