-----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, Mou2Aznw4z5eo2t6zc9e2cW/EM5ozCv1Ecc2Fd744UHVmkQ0fM9IvXS7ia6JwiHl lAno9H208L50af5qSnuAXw== 0000950123-99-002663.txt : 19990330 0000950123-99-002663.hdr.sgml : 19990330 ACCESSION NUMBER: 0000950123-99-002663 CONFORMED SUBMISSION TYPE: 10-K405 PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 19981231 FILED AS OF DATE: 19990329 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PRESIDENTIAL REALTY CORP/DE/ CENTRAL INDEX KEY: 0000731245 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 131954619 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-K405 SEC ACT: SEC FILE NUMBER: 001-08594 FILM NUMBER: 99575646 BUSINESS ADDRESS: STREET 1: 180 S BROADWAY CITY: WHITE PLAINS STATE: NY ZIP: 10605 BUSINESS PHONE: 9149481300 MAIL ADDRESS: STREET 1: 180 SOUTH BROADWAY CITY: WHITE PLAINS STATE: NY ZIP: 10605 10-K405 1 PRESIDENTIAL REALTY CORPORATION 1 SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-K ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED] For the fiscal year ended December 31, 1998 Commission file number 1-8594 PRESIDENTIAL REALTY CORPORATION (Exact name of registrant as specified in its charter) DELAWARE 13-1954619 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 180 South Broadway, White Plains, New York 10605 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code 914-948-1300 Securities registered pursuant to Section 12(b) of the Act: Name of each exchange on Title of each class which registered ------------------- ---------------- Class A Common Stock American Stock Exchange Class B Common Stock American Stock Exchange Securities registered pursuant to Section 12(g) of the Act: None (Title of class) Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to the filing requirements for at least the past 90 days. Yes x No --- --- Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [x] The aggregate market value of voting stock held by nonaffiliates of the registrant was $22,610,000 at March 5, 1999. The number of shares outstanding of each of the registrant's classes of common stock on March 5, 1999 was 478,940 shares of Class A common and 3,125,034 shares of Class B common. Documents Incorporated by Reference: The Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held on June 16, 1999, which Proxy Statement will be filed with the Securities and Exchange Commission pursuant to Regulation 14A, is incorporated by reference into Part III of this Form 10-K. 2 PRESIDENTIAL REALTY CORPORATION INDEX FACING PAGE 1 INDEX 2 PART I Item 1. Business 3 Item 2. Properties 18 Item 3. Legal Proceedings 21 Item 4. Submission of Matters to a Vote of Security Holders 21 PART II Item 5. Market for the Registrant's Common Equity and Related Stockholder Matters 21 Item 6. Selected Financial Data 23 Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations 25 Item 8. Financial Statements and Supplementary Data 37 Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure 37 PART III Item 10. Directors and Executive Officers of the Registrant 37 Item 11. Executive Compensation 38 Item 12. Security Ownership of Certain Beneficial Owners and Management 38 Item 13. Certain Relationships and Related Transactions 38 PART IV Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K 38 Table of Contents to Consolidated Financial Statements 43 2 3 ITEM 1. BUSINESS (a) General Presidential Realty Corporation is a Delaware corporation organized in 1983 to succeed to the business of a company of the same name which was organized in 1961 to succeed to the business of a closely held real estate business founded in 1911. The terms "Presidential" or the "Company" refer to the present Presidential Realty Corporation or its predecessor company of the same name and to any subsidiaries. Since 1982 the Company has elected to be treated as a real estate investment trust ("REIT") for Federal and State income tax purposes. See Qualification as a REIT. The Company operates in a single business segment, investments in real estate related assets. The Company's principal assets fall into the following three general categories: (i) The largest portion of the Company's assets consists of notes receivable, which are reflected on the Company's Consolidated Balance Sheet at December 31, 1998 as "Mortgage portfolio: sold properties (accrual and impaired)". The $61,029,702 aggregate principal amount of these notes have been reduced by $11,646,768 of discounts (which reflect either the difference between the stated interest rates on the notes and the market interest rates at the time the notes were accepted or discounts received on the purchase of notes) and $18,901,745 of gains on sales which have been deferred. See Notes 1-E and 1-F of Notes to Consolidated Financial Statements. Accordingly, the net carrying value of the Company's "Mortgage portfolio: sold properties" was $30,481,189 at December 31, 1998 which includes $4,668,462 of wrapped mortgage debt. Included in this category is a note having an outstanding principal balance of $17,176,884 at December 31, 1998 secured by a first mortgage on 997 condominium units at Fairfield Towers in Brooklyn, New York (the "Fairfield Towers First Mortgage"). At December 31, 1998 the net carrying value of this note was $14,095,063 after deducting a discount of $3,081,821. The Fairfield Towers First Mortgage was acquired by the Company in 1996 for a purchase price of $11,150,867 which reflected a $3,500,000 discount. In 1997, the Company advanced an additional $3,000,018 under the mortgage which was used by the owners of the property to pay a portion of unpaid real estate taxes on the unsold 3 4 Fairfield Towers condominium units. See Loans and Investments below and Notes 2 and 21 of Notes to Consolidated Financial Statements. The Company also holds a subordinate note secured by the Fairfield Towers condominium units (the "Fairfield Towers Second Mortgage") which the Company received in 1984 when it sold the Fairfield Towers property to the present owner. All of the loans included in this category of assets were in good standing at December 31, 1998 with the exception of the Fairfield Towers Second Mortgage and the Grant House wraparound mortgage note. These loans are classified as impaired loans in accordance with Statement of Financial Accounting Standards ("SFAS") No. 114, "Accounting by Creditors for Impairment of a Loan". The Fairfield Towers Second Mortgage, which has an outstanding principal balance of $14,341,147 at December 31, 1998, has been in nonaccrual status since the fourth quarter of 1991. The net carrying value of this note is $1,404,764, after discount and deferred gain in the amount of $12,936,383. The Grant House wraparound mortgage note has an outstanding principal balance of $3,247,880 at December 31, 1998, and a net carrying value of $2,224,287 (which is equal to the first mortgage debt) after deducting a deferred gain of $1,023,593. Payments on the $1,023,593 equity portion of the wraparound note are only payable out of surplus cash from the operations of the property and are deferred if there is no surplus cash. The Company classified the Grant House wraparound mortgage note as an impaired loan at December 31, 1997. The property requires substantial capital improvements and the note was not repaid in accordance with its terms when it became due in November, 1998. As a result, the Company has not recorded accrued interest on the equity portion of the wraparound note in the annual amount of $75,000 since 1996. Interest for 1996, which was recorded in the amount of $75,000, has not been paid and is deferred in accordance with the terms of the mortgage. Income with respect to loans classified as impaired loans is recognized only to the extent that payments are actually received. See Loans and Investments. Subsequent to year end the Grant House wraparound mortgage note and substantially all of the Fairfield Towers First and Second Mortgage notes were sold. See Note 21 of Notes to Consolidated Financial Statements. While notes reflected under "Mortgage portfolio: sold properties (accrual and impaired)" consist primarily of notes received from sales of real properties previously owned by the Company, this category of assets also includes the $17,176,884 Fairfield Towers First 4 5 Mortgage purchased in 1996 and notes in the aggregate principal amount of $1,236,410 which relate to sold cooperative apartments, the majority of which were either acquired by the Company in connection with the settlement agreement executed in November, 1991 (the "Settlement Agreement") with Ivy Properties, Ltd. and its affiliates (collectively "Ivy") or obtained as a result of sales of cooperative apartments which the Company received pursuant to the Settlement Agreement. See Relationship with Ivy Properties, Ltd. below. (ii) A smaller portion of the Company's assets consists of notes receivable in the aggregate principal amount of $1,698,982 from loans made to Ivy in connection with the conversion of apartment buildings to cooperative ownership or the sales in 1981 and 1984 by the Company to Ivy of two apartment projects. These loans are reflected on the Company's Consolidated Balance Sheet at December 31, 1998 as "Mortgage portfolio: related parties, accrual". The principal amounts of these notes have been reduced by discounts and valuation reserves of $149,685 and deferred gains of $930,057 and, accordingly, these notes have a net carrying value at December 31, 1998 of $619,240. Management believes that it holds sufficient collateral to protect its interests in all of the outstanding loans to Ivy to the extent of the net carrying value of these loans. At December 31, 1998, all of the loans due from related parties were in good standing. See Relationship with Ivy Properties, Ltd., and Notes 2 and 18 of Notes to Consolidated Financial Statements. (iii) The Company owns equity interests in fourteen rental properties and one parcel of land. These properties have an historical cost of $34,703,657, less accumulated depreciation of $7,231,639, resulting in a net carrying value of $27,472,018. See Properties below. Under the Internal Revenue Code of 1986, as amended (the "Code"), a REIT which meets certain requirements is not subject to Federal income tax on that portion of its taxable income which is distributed to its shareholders, if at least 95% of its "real estate investment trust taxable income" (exclusive of capital gains) is so distributed. Since January 1, 1982, the Company has elected to be taxed as a REIT and has paid regular quarterly cash distributions. Total dividends paid by the Company in 1998 were $.63 per share. While the Company intends to operate in such a manner as to enable it to be taxed as a REIT, and to pay dividends in an amount sufficient to maintain REIT status, no assurance can be given that the Company will, in fact, continue 5 6 to be taxed as a REIT, or that distributions will be maintained at the current rate or that the Company will have cash available to pay sufficient dividends in order to maintain REIT status. See Qualification as a REIT and Market for the Registrant's Common Equity and Related Stockholder Matters. At December 31, 1998, the Company employed twelve persons. (b) Investment Strategies The Company's current overall investment strategy is to make investments in real property which offer attractive current yields with potential for capital appreciation. The Company's investment policy is not contained in or subject to restrictions included in the Company's Certificate of Incorporation or Bylaws, and there are no limits in the Company's Certificate of Incorporation or Bylaws on the percentage of assets which it may invest in any one type of asset or the percentage of securities of any one issuer which it may acquire. The investment policy may, therefore, be changed by the Directors or Officers of the Company without the concurrence of the holders of its outstanding stock. However, to continue qualifying as a REIT, the Company must restrict its activities to those permitted under the Code. See Qualification as a REIT. The Company's current primary investment strategies are as follows: (i) Holding of Long Term Notes The Company holds and expects to continue to hold long term mortgage notes obtained from the sales of real property previously owned by the Company. These notes provide for balloon principal payments at varying times. The Company may in appropriate circumstances agree to extend and modify these notes. See the table set forth below under Loans and Investments. The capital gains from sales of real properties previously owned by the Company are recognized for income tax purposes on the installment method as principal payments are received. To the extent that such payments are received by Presidential, it may, as a REIT, either (i) elect to retain such payments, in which event it will be required to pay Federal and State income tax on the portion of the payments which represent capital gain, or (ii) distribute all or a portion of such payments to shareholders, in which event Presidential will not be required to pay taxes on the capital gain to the extent that it is distributed to shareholders. To the extent that Presidential retains such payments, the proceeds, after payment of any taxes, will be 6 7 available for future investment. Presidential has not adopted a specific policy with respect to the distribution or retention of capital gains, and its decision as to any such gain will be made in connection with all of the circumstances existing at the time the gain is recognized. It should be noted that there can be no assurance that the balloon principal payments due in accordance with the purchase money notes will actually be made when due. (ii) Equity Properties The Company's current investment policy is focused on acquiring additional equity interests in income producing properties, principally moderate income apartment properties in the eastern United States. Although the Company's present intention is to acquire additional moderate income apartment properties, Presidential has in the past invested in other commercial properties, including office buildings, shopping centers and light industrial properties, and may do so in the future. Geographically, the Company expects to invest primarily in the eastern United States, although Presidential has in the past invested in other locations and may do so in the future. However, the Company's plans to expand its portfolio of real estate equities may be adversely affected by limitations on its ability to obtain funds for investment on satisfactory terms from external sources. Notwithstanding the fact that the Company's current investment policy is and has been focused on acquiring additional equity interests in income producing properties, in 1996 the Company acquired the Fairfield Towers First Mortgage for a purchase price of $11,150,867, which reflected a discount of $3,500,000 from the $14,650,867 outstanding principal balance (see Loans and Investments). The Company decided to make such acquisition because management believed that the Company could obtain a substantial current return on the funds utilized for the acquisition of the Fairfield Towers First Mortgage and also protect its position as the holder of the Fairfield Towers Second Mortgage. (iii) Cooperative/Condominium Conversion Loans The Company is not currently making loans in connection with cooperative/condominium conversion projects, but has made such loans in the past. Presidential made cooperative conversion loans during the 1980's and the majority of these loans were made to Ivy. In 7 8 1991, the Company entered into a Settlement Agreement with Ivy with respect to the outstanding loans from Ivy, some of which were in default. As part of the settlement arrangement, Presidential received 191 cooperative apartment units from Ivy in satisfaction of certain indebtedness due from Ivy, (see Relationship with Ivy Properties, Ltd.). Since 1991, Presidential has sold 141 of these cooperative apartments. The remaining cooperative apartments were reclassified from foreclosed properties to real estate as of January 1, 1997. Although it may from time to time sell individual or groups of occupied apartments, Presidential generally intends to continue to hold these apartments until they become vacant and may, in some circumstances, rerent apartments free from rent regulations after they have become vacant. (iv) Funding of Investments In the past, the Company has obtained funds to make loans and investments from excess cash from operations or capital transactions, loans from financial institutions secured by specific real property or from general corporate borrowings. Such loans have in the past been, and may in the future be, secured by real property and provide for recourse to Presidential. However, funds may not be readily available from these sources and such unavailability may limit the Company's ability to make new investments. See Management's Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources. (c) Loans and Investments The Company's portfolio of investments consists of the three types of assets described under General above. At December 31, 1998, all of the loans included in "Mortgage portfolio: sold properties" were current except for the Fairfield Towers Second Mortgage and the Grant House wraparound mortgage note. These loans in the outstanding principal amount of $17,589,027 are classified as impaired loans and have a net carrying value of $3,629,051 at December 31, 1998, after a discount of $7,597,138 and deferred gains of $6,362,838. The Company has determined that at this time no allowance for credit losses is required for these loans because the net carrying value of these loans is less than the fair value of the underlying collateral. In the fourth quarter of 1996, the Company acquired the Fairfield Towers First Mortgage, having an outstanding principal balance of $14,650,867, for a purchase price of $11,150,867. In connection with the acquisition of the Fairfield Towers First Mortgage, which was to become due in December of 1996, the maturity date was extended to October 30, 2006. The Fairfield Towers First 8 9 Mortgage, which is nonrecourse except for certain limited personal guarantees made by certain of the principals of the borrower, provides for principal repayments prior to maturity upon the sale of individual condominium units in an amount equal to substantially all of the net proceeds of sale, which principal repayments have averaged approximately $25,000 per unit over the sale of the first 155 units. All accrued interest on this mortgage has been paid to date. During 1997, the Company advanced $3,000,018 to the owner to repay a portion of unpaid real estate taxes on the unsold condominium units, which $3,000,018 advance was added to the $14,650,867 indebtedness secured by the Fairfield Towers First Mortgage. The interest rate on this additional advance is the same as the interest rate on the Fairfield Towers First Mortgage. See Notes 2 and 21 of Notes to Consolidated Financial Statements. Presidential paid $2,500,867 of its $11,150,867 purchase price for the Fairfield Towers First Mortgage in cash and executed an $8,650,000 note for the balance (the "Fairfield Purchase Money Note"). During 1997, Presidential received additional advances of $2,500,000 on this note to reimburse Presidential in part for its $3,000,018 advance on the Fairfield Towers First Mortgage. The Fairfield Purchase Money Note is secured by a collateral assignment of the Fairfield Towers First Mortgage and, except for a guarantee of $1,398,479, is nonrecourse to Presidential. All payments of principal received by Presidential under the Fairfield Towers First Mortgage are utilized to make principal repayments on the Fairfield Purchase Money Note. In addition, Presidential is making principal payments on the Fairfield Purchase Money Note in amounts sufficient to amortize it based on a 9.25% interest rate for a 25 year term, with the entire outstanding principal balance due on October 30, 2001. Presidential is also the holder of the Fairfield Towers Second Mortgage on the condominium units, which it received in 1984 when it sold the Fairfield Towers property to the present owner. The Fairfield Towers Second Mortgage, which is nonrecourse, has an outstanding principal balance of $14,341,147 and a net carrying value of $1,404,764. The cash flow from the rental operations of the condominium units is not sufficient to pay more than a nominal amount of the interest that is due on the Fairfield Towers Second Mortgage and, accordingly, pursuant to a modification agreement executed in December, 1992, all unpaid interest is deferred. Presidential only received $16,565 of interest payments on the Fairfield Towers Second Mortgage in 1998. Interest payments on the Fairfield Towers Second Mortgage will remain reduced in future years to the extent that cash flow from the rental operations of the property is utilized to repay accrued real estate taxes. Until the Fairfield Towers First Mortgage is repaid in full, Presidential, as holder of the Fairfield Towers Second Mortgage, 9 10 only receives release payments of $3,000 per unit upon the sale of each condominium apartment unit. By acquiring the Fairfield Towers First Mortgage at a $3,500,000 discount, Presidential believes that, in addition to obtaining a significant return on the funds utilized to make the acquisition, it has protected its position as holder of the Fairfield Towers Second Mortgage since that position could have been adversely affected upon the maturity of the First Mortgage in December, 1996. Pursuant to the terms of the Fairfield Towers Second Mortgage, Presidential has implemented substantial restrictions relating to the operation and condominium conversion of the property and control of the funds generated from operations and sales. The Fairfield Towers Second Mortgage is classified as an impaired loan and the Company recognizes interest income on this loan only to the extent that such interest is actually received. During 1998, the Company received $16,565 of interest on this note. Subsequent to December 31, 1998, substantially all of the Fairfield Towers First and Second Mortgage notes were sold. See Note 21 of Notes to Consolidated Financial Statements. At December 31, 1997, the Company classified the Grant House wraparound mortgage note as an impaired loan. Presidential's note wraps around and is subordinate to a nonrecourse first mortgage with an outstanding principal balance of $2,224,287 at December 31, 1998. The outstanding balance of Presidential's wraparound note at December 31, 1998 was $3,247,880 and the net carrying value was $2,224,287 (which is equal to the first mortgage debt) after deducting a deferred gain of $1,023,593. Presidential had classified this loan as an impaired loan because the property is in need of substantial capital improvements and Presidential believed that the owner would not be able to repay the Grant House wraparound note in accordance with its terms when it became due in November, 1998. Payments on Presidential's equity portion of the wraparound mortgage note are payable only out of surplus cash from the operations of the property and if not paid are deferred until such cash is available or until maturity of the note. The annual interest payment of $75,000 on Presidential's equity portion of the loan has not been paid since 1995. The Company has not accrued the $75,000 interest payable for 1997 and 1998. Payments on the balance of the wraparound mortgage note are current and, accordingly, Presidential has made its payments on the underlying first mortgage. The Company recognizes income on this loan only to the extent that such income is actually received. Subsequent to December 31, 1998, the Grant House wraparound mortgage note was sold. See Note 21 of Notes to Consolidated Financial Statements. The following tables set forth information as of December 31, 1998 with respect to the mortgage loan portfolio resulting from the sale of properties and the loan portfolio due from Ivy. 10 11 MORTGAGE PORTFOLIO: NOTES RECEIVABLE - SOLD PROPERTIES DECEMBER 31, 1998
Effective Net Interest Notes Deferred Carrying Maturity Rate Name of Property Receivable Discount Gain Value Dates 1998 ---------------- ---------- -------- ---- ----- ----- ---- Crown Tower (1)(2)(3) $ 6,532,198 $ 66,107 $ 3,633,200 $ 2,832,891 1999 9.75% New Haven, CT Fairfield Towers-1st mtg (4) 17,176,884 3,081,821 14,095,063 2006 9.85% Brooklyn, NY Fairfield Towers-2nd mtg (2)(5)(6) 14,341,147 7,597,138 5,339,245 1,404,764 1999 0.12% Brooklyn, NY Grant House (1)(7) 3,247,880 1,023,593 2,224,287 1998 0.00% White Plains, NY Madison Towers (1)(2)(3) 6,911,977 79,328 4,358,340 2,474,309 1999 9.75% New Haven, CT Mark Terrace Associates (2)(5) 2,244,000 282,988 558,250 1,402,762 1999 5.16% Bronx, NY Mark Terrace Owners Corp. 60,000 60,000 2000 9.00% Bronx, NY Newcastle Apartments (8) 6,150,000 2,991,850 3,158,150 2006 8.50% Greece, NY Pinewood I & II 417,662 218,534 199,128 2001 12.00% Des Moines, IA Windsor at Arbors (9) 1,175,500 277,472 684,991 213,037 2007 8.25% Alexandria, VA Woodland Village (10) 980,057 135,085 844,972 2005 9.90% Hartford, CT Woodland Village (10) 555,987 109,790 446,197 2005 9.90% Hartford, CT ----------- ----------- ----------- ----------- Subtotal 59,793,292 11,629,729 18,808,003 29,355,560 ----------- ----------- ----------- ----------- "Wrapped Mortgage" Notes Senior Debt (1) Receivable Interest ------------------ Net of Rate Interest Balance "Wrapped Name of Property Range Rate 12/31/98 Mortgage" ---------------- ----- ---- -------- --------- Crown Tower 9.75% 5.25% $ 1,532,198 $ 5,000,000 New Haven, CT Fairfield Towers-1st mtg Prime plus 1% 17,176,884 Brooklyn, NY Fairfield Towers-2nd mtg 6.75% 14,341,147 Brooklyn, NY Grant House 7.33% 3.00% 2,224,287 1,023,593 White Plains, NY Madison Towers 9.75% 5.25% 911,977 6,000,000 New Haven, CT Mark Terrace Associates 5.16% 2,244,000 Bronx, NY Mark Terrace Owners Corp. 9.00% 60,000 Bronx, NY Newcastle Apartments 7.50-8.50% 6,150,000 Greece, NY Pinewood I & II 12.00% 417,662 Des Moines, IA Windsor at Arbors 8.25-9.25% 1,175,500 Alexandria, VA Woodland Village 9.00-10.25% 980,057 Hartford, CT Woodland Village 9.00-10.25% 555,987 Hartford, CT ----------- ----------- Subtotal 4,668,462 55,124,830 ----------- -----------
11 12 MORTGAGE PORTFOLIO: NOTES RECEIVABLE - SOLD PROPERTIES DECEMBER 31, 1998 (CONTINUED)
Net Notes Deferred Carrying Maturity Name of Property Receivable Discount Gain Value Dates ---------------- ---------- -------- ---- ----- ----- Sold Co-op Apartments: Emily Towers (11)(12) $ 213,950 $ 815 $ 5,687 $ 207,448 2002-2008 Flushing, NY 330 W.72nd St (11)(13) 60,025 9,489 50,536 2016 New York, NY 330 W.72nd St. Purchasers (11) 131,020 49,089 81,931 2003 New York, NY Towne House (11)(12) 660,279 5,423 38,966 615,890 1998-2014 New Rochelle, NY 6300 Riverdale Ave (11)(12) 23,424 123 23,301 2003 Riverdale, NY Mark Terrace 36,396 36,396 2003 Bronx, NY Sherwood House (11)(14) 22,840 1,189 21,651 2002-2010 Long Beach, NY Rye Colony 88,476 88,476 2009-2010 Rye, NY ------------ ------------ ------------ ------------ Subtotal 1,236,410 17,039 93,742 1,125,629 ------------ ------------ ------------ ------------ Total Notes Receivable- Sold Properties $ 61,029,702 $ 11,646,768 $ 18,901,745 $ 30,481,189 ============ ============ ============ ============ "Wrapped Mortgage" Notes Effective Senior Debt (1) Receivable Interest Interest -------------------- Net of Rate Rate Interest Balance "Wrapped Name of Property 1998 Range Rate 12/31/98 Mortgage" ---------------- ---- ----- ---- -------- --------- Sold Co-op Apartments: Emily Towers 7.00-9.50% 7.00-9.50% $ $ 213,950 Flushing, NY 330 W.72nd St 8.50% 8.50-8.75% 60,025 New York, NY 330 W.72nd St. Purchasers 8.75% 8.75% 131,020 New York, NY Towne House 7.50-9.50% 7.50-9.50% 660,279 New Rochelle, NY 6300 Riverdale Ave 7.50-8.25% 7.50-8.25% 23,424 Riverdale, NY Mark Terrace 9.00% 9.00% 36,396 Bronx, NY Sherwood House 9.00-9.50% 9.00-9.50% 22,840 Long Beach, NY Rye Colony 8.00-10.00% 8.00-10.00% 88,476 Rye, NY ------------ ------------ Subtotal 1,236,410 ------------ ------------ Total Notes Receivable- Sold Properties $ 4,668,462 $ 56,361,240 ============ ============
12 13 MORTGAGE PORTFOLIO: NOTES RECEIVABLE - SOLD PROPERTIES DECEMBER 31, 1998 (CONCLUDED) (1) This note is a wraparound mortgage note, whereby the Company holds a junior mortgage which secures a liability which includes the amount of the outstanding senior or underlying mortgage. The purchaser services the entire debt secured by the wraparound mortgage and Presidential services the senior debt from the proceeds of the wrap mortgage. (2) The discount on this note was computed at a yield of 14%. (3) The maturity dates of these notes may be extended at the option of the buyer from April 30, 1999 to April 30, 2009. (4) This note was purchased by the Company in 1996 at a discount of $3,500,000. In 1997, the Company advanced an additional $3,000,018 under the mortgage to the owners of the property . The interest rate, currently 8.75% is a variable rate equal to 1% above the prime rate. Subsequent to December 31, 1998, this note was sold. (5) The maturity dates of the Fairfield Towers Second Mortgage and the Mark Terrace Associates note may be extended at the option of the buyers from November 29, 1999 to November 29, 2005. (6) This note is classified as an impaired loan and interest income is recorded on a cash basis. Subsequent to December 31, 1998, substantially all of this note was sold. (7) The Grant House wraparound mortgage note is classified as an impaired loan. The net carrying value of the loan is equal to the first mortgage debt of $2,224,287 which it wraps around. Interest income is recorded on a cash basis. Subsequent to December 31, 1998, this note was sold. (8) Interest is paid on this note at the rate of 6% per annum through July 31, 1999 and a rate of not less than 7.5% per annum through July 31, 2001 and thereafter at a rate equal to 150 basis points in excess of the yield on specified Treasury bills. In connection with the modification of the note in 1994, the borrower paid a $628,863 fee in order to increase the effective interest rate on the note to 8.5% per annum through July 31, 1999. In September, 1997, the Company extended the maturity date of the note to July 31, 2006 and the Company and the debtor agreed to substitute Newcastle Apartments in Greece, New York for Presidential Park Apartments in Columbus, Ohio as security for this note. However, the 33,400 square feet of commercial space adjacent to Presidential Park Apartments, which was part of the original collateral, remains as additional collateral for this note. (9) The discount on this note was computed at a yield of 12%. As a result of a modification of the note in July, 1997, the maturity date of the loan was changed from 2015 to 2007, with interest rates of 8.25% through 1999 and 9.25% thereafter. In addition, the Company and the debtor agreed to substitute Windsor at Arbors in Alexandria, Virginia for Woodgate Apartments in Wichita, Kansas, as security for this note. (10) The discounts on the Woodland Village notes were computed at a yield of 25%. In January, 1997, the maturity dates of these loans were extended to 2005. The interest rate was 9% per annum through December 31, 2002 and 9.25% per annum thereafter. As a result of the sale of the Woodland property and the assumption of the notes by the purchaser in 1998, the interest rate on the notes was increased from 9% to 10% through 2001 and 10.25% thereafter. The notes are amortizing monthly based on a 20 year term at the above rates, and have balloon payments due at maturity. (11) These notes were either assigned by Ivy as a result of the Settlement Agreement with Ivy or were received from purchasers of apartments which Presidential held as foreclosed property. (12) The amount under discount represents unamortized mortgage points received from purchasers. (13) The discount on this note was computed at 16% of face value. (14) The discount on this note was computed at 15% of face value. 13 14 MORTGAGE PORTFOLIO: NOTES RECEIVABLE - RELATED PARTIES DECEMBER 31, 1998
Net Final Notes Deferred Carrying Maturity Interest Name of Property Receivable Discount Gain Value Dates Rate ---------------- ---------- -------- ---- ----- ----- ---- UTB End Loans (1) $ 183,900 $ 115,094 $ $ 68,806 Various Various Consolidated Loans (2) 52,568 52,568 2016 Chase Prime Overlook 930,057 930,057 2003 6.0% Alexandria, VA University Towers (3) 532,457 34,591 497,866 Various 11.80 to 25.33% New Haven, CT ----------- ----------- ----------- ----------- $ 1,698,982 $ 149,685 $ 930,057 $ 619,240 =========== =========== =========== ===========
(1) Ivy's equity in these purchase money notes (which are secured by co-op apartment units at University Towers, New Haven, CT) was transferred to Presidential as part of the Settlement Agreement. Included in the $115,094 discount on these notes is a valuation reserve of $33,944. This valuation reserve was recorded by the Company in 1997 to reflect the decline in the estimated fair value of the underlying collateral. (2) As part of the Settlement Agreement with Ivy, certain of Presidential's outstanding nonrecourse loans (most of which had previously been written down to zero) were consolidated into two notes which currently have an aggregate outstanding principal balance of $4,822,618. The $52,568 represents Presidential's net carrying value of the notes. Presidential does not expect to recover any material amounts on these notes in excess of their net carrying value. (3) These notes represent a 100% interest in notes receivable held by UTB Associates, a partnership in which Presidential has a 66-2/3% interest. These notes are amortized over a period of approximately 28 years from the date of a co-op apartment sale. Included in the $34,591 discount on these notes is a valuation reserve of $9,849. This valuation reserve was recorded by the Company in 1997 to reflect the decline in the estimated fair value of the underlying collateral. 14 15 (d) Qualification as a REIT Since 1982, the Company has operated in a manner intended to permit it to qualify as a REIT under Sections 856 to 860 of the Code. The Company intends to continue to operate in a manner to permit it to qualify as a REIT. However, no assurance can be given that it will be able to continue to operate in such a manner or to remain qualified. In any year that the Company qualifies as a REIT and meets other conditions, including the distribution to stockholders of at least 95% of its "real estate investment trust taxable income" (excluding long-term capital gains but before a deduction for dividends paid), the Company will be entitled to deduct the distributions that it pays to its stockholders in determining its ordinary income and capital gains that are subject to federal income taxation (see Note 8 of Notes to Consolidated Financial Statements). Income not distributed is subject to tax at rates applicable to a domestic corporation. In addition, the Company is subject to an excise tax (at a rate of 4%) if the amounts actually or deemed distributed during the year do not meet certain distribution requirements. In order to receive this favorable tax treatment, the Company must restrict its operations to those activities which are permitted under the Internal Revenue Code and to restrict itself to the holding of assets that a REIT is permitted to hold. It should be noted that no assurance can be given that the Company will, in fact, continue to be taxed as a REIT, that distributions will be maintained at the current rate, that the Company will have sufficient cash to pay dividends in order to maintain REIT status or that it will be able to make cash distributions in the future. In addition, even if the Company continues to qualify as a REIT, the Board of Directors has the discretion to determine whether or not to distribute long-term capital gains and other types of income not required to be distributed in order to maintain REIT tax treatment. (e) Relationship with Ivy Properties, Ltd. From 1979 to 1989, Presidential made loans to Ivy Properties, Ltd. and its affiliates ("Ivy") in connection with Ivy's cooperative conversions of apartment properties in the New York metropolitan area. In 1981, UTB Associates, a partnership controlled by Presidential, sold an apartment property to Ivy in return for purchase money notes. In addition, in 1984, Presidential sold to Ivy its 50% partnership interest in the partnership which owned Overlook Gardens, a 308 unit apartment complex in Alexandria, Virginia for a purchase money note. 15 16 Ivy is owned by Thomas Viertel, Steven Baruch and Jeffrey Joseph (the "Ivy Principals"), who are the sole partners of Pdl Partnership, which since 1991 has owned 198,735 shares of the Company's Class A common stock. From 1985 through 1991, these 198,735 shares of Class A common stock were owned by BJV Partnership, another partnership wholly owned by the Ivy Principals. As a result of the ownership of the 198,735 shares of Class A common stock described above and 24,601 additional shares of Class A common stock owned in the aggregate individually by the Ivy Principals, Pdl Partnership and the Ivy Principals have, and BJV Partnership and the Ivy Principals had, beneficial ownership of an aggregate of approximately 47% of the outstanding shares of Class A common stock of the Company, which class of stock is entitled to elect two-thirds of the Board of Directors of the Company. By reason of such beneficial ownership, the Ivy Principals are in a position substantially to control elections of the Board of Directors of the Company. Thomas Viertel is the son of Joseph Viertel, a Director and a former President of Presidential, and the nephew of Robert E. Shapiro, Chairman of the Board of Directors and a former President of Presidential. Steven Baruch is the cousin of Robert E. Shapiro and Joseph Viertel. As a result of the deterioration of the sales market for cooperative apartments in the New York metropolitan area in 1989 and 1990, Ivy defaulted on certain of its outstanding loans from Presidential in 1990 and 1991. In early 1990, Ivy began negotiations with Presidential with respect to a workout of the loans then in default. Because of the relationships described above between the Ivy Principals and Presidential, the negotiations with Ivy were conducted on behalf of Presidential by a committee of three members of the Board of Directors with no affiliations with the Ivy Principals (the "Independent Committee") and an officer of Presidential who was not affiliated with the Ivy Principals. On November 14, 1991, Presidential and Ivy consummated a Settlement Agreement with respect to various outstanding loans to Ivy, which was approved unanimously by the Board of Directors of Presidential. In connection with the Settlement Agreement, Presidential received, among other things, a number of vacant and occupied cooperative apartment units in the New York metropolitan area and certain third party promissory notes held by Ivy. Presidential received these assets in exchange for (i) the satisfaction of all of Ivy's recourse debt to Presidential and certain of its nonrecourse debt to Presidential with respect to which Presidential held first priority security interests and (ii) the release by Presidential of certain subordinate security interests in collateral securing some of the defaulted loans. 16 17 Most of Ivy's remaining nonrecourse debt to Presidential was consolidated, on modified terms, into two nonrecourse loans (collectively, the "Consolidated Loans") which were collateralized by substantially all of Ivy's remaining business assets with respect to which Presidential either did not previously have any security interest or had a junior security interest (collectively, the "Consolidated Collateral"). The terms of the Settlement Agreement permit Ivy to use the proceeds of each sale of Consolidated Collateral to (1) pay existing indebtedness of Ivy to its bank and trade creditors and certain operating expenses and (2) create and fund specified reserves to provide for payment of future obligations and potential liabilities. At December 31, 1998, the Consolidated Loans had an outstanding principal balance of $4,822,618 and a net carrying value of $52,568. Since, as permitted by the terms of the Consolidated Loans, most of Ivy's assets have been sold with the sales proceeds used to pay other recourse obligations of Ivy, Presidential does not expect to recover any material amount on the Consolidated Loans in excess of their net carrying value. In 1996, Presidential and the Ivy Principals agreed to a modification of the Settlement Agreement to provide that the Ivy Principals will make payments on the Consolidated Loans in an amount equal to 25% of the operating cash flow (after provision for certain reserves) of Scorpio Entertainment, Inc. ("Scorpio"), a company owned by the Ivy Principals which acts as a producer of theatrical productions. This agreement, and Presidential's decision not to exercise an option (which it had received as part of the original Settlement Agreement) to acquire the capital stock of Scorpio, was made pursuant to the unanimous determination of the Independent Committee that such actions were in the best interests of Presidential. During 1998, Presidential received $12,151 of principal payments and $176,124 of interest on the Consolidated Loans. The table entitled "Mortgage portfolio: notes receivable - related parties" set forth under Loans and Investments above reflects all loans to Ivy outstanding at December 31, 1998. All of such loans are in good standing. Management believes that it holds sufficient collateral to protect its interests in the loans that remain outstanding to Ivy to the extent of the net carrying value of these loans. Jeffrey Joseph is the President and a Director of Presidential, Thomas Viertel is an Executive Vice President and the Chief Financial Officer of Presidential and Steven Baruch is an Executive Vice President of Presidential. Any transactions relating to the implementation of the terms of the Settlement Agreement, or otherwise involving the Ivy Principals, are subject to the approval of the Independent Committee. 17 18 (f) Competition The real estate business is highly competitive in all respects. In attempting to expand its portfolio of owned properties, the Company will be in competition with other potential purchasers for properties and sources of financing, many of whom will be larger and have greater financial resources than the Company. As a result of such competition, there can be no assurance that the Company will be able to obtain opportunities for new investments at attractive rates of return. ITEM 2. PROPERTIES As of December 31, 1998, the Company had an ownership or leasehold interest in 790 apartment units, 645,900 square feet of commercial, industrial and professional space and one parcel of land, all of which are carried on the balance sheet at $27,472,018 (net of accumulated depreciation of $7,231,639). The Company has mortgage debt on the majority of these properties in the aggregate amount of $39,728,031, all of which is nonrecourse to Presidential with the exception of $272,183 pertaining to the mortgage on the Mapletree Industrial Center property. On August 31, 1998, the Company purchased Sunwood Apartments, a 105 unit apartment property in Miami, Florida for a purchase price of $6,504,638. The chart below indicates the operating results of each of the properties owned by the Company at December 31, 1998 in accordance with generally accepted accounting principles ("GAAP") and, following that, in terms of cash flow from operations. 18 19 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES REAL ESTATE DECEMBER 31, 1998
Vacancy Rentable Rate Mortgage Maturity Interest Property Space (approx.) Percent Balance Date Rate -------- --------------- ------- ------- ---- ---- Residential - ----------- 330 W. 72nd St. New York, NY 3 Apt. Units 0.00% $ 6300 Riverdale Ave. Riverdale, NY 8 Apt. Units 0.00% Broad Park Lodge White Plains, NY 3 Apt. Units 0.00% Cambridge Green Council Bluffs, IA 201 Apt. Units 9.46% 3,121,942 October, 2029 8.50% Continental Gardens Miami, FL 208 Apt. Units 7.89% 8,031,175 August, 2007 8.16% Crown Court (3) 105 Apt. Units New Haven, CT & 2,000 sq.ft. (Net Lease) 2,792,718 November, 2021 7.00% of comml. space Fairlawn Gardens (4) Martinsburg, WV 112 Apt. Units 23.79% 2,286,622 April, 2008 7.06% Sherwood House Long Beach, NY 2 Apt. Units 4.15% Sunwood Apartments (5) Miami, FL 105 Apt. Units 5.43% 4,861,835 September, 2008 6.55% Towne House New Rochelle, NY 41 Apt. Units 2.03% University Towers New Haven, CT 2 Apt. Units 0.00% Commercial Buildings - -------------------- Building Industries Center White Plains, NY 23,500 sq.ft. 2.54% 926,269 May, 2000 10.00% Home Mortgage Plaza (6) Hato Rey, PR 211,000 sq.ft. 4.00% 17,419,783 May, 2008 7.38% Mapletree Industrial Center Palmer, MA 385,000 sq.ft. 4.06% 272,183 June, 2011 8.50% University Towers Professional Space (6) New Haven, CT 24,400 sq.ft. 14.27% Other - Land - ------------ Towers Shoppers Parcade, New Haven, CT 1/4 acre (Net Lease) 15,504 August, 2001 9.75% ------------ $ 39,728,031 ============ Cash Flow Income (Deficiency) (Loss) from from Property Operations (1) Operations (2) -------- -------------- -------------- Residential - ----------- 330 W. 72nd St. New York, NY $ 4,165 $ 5,054 6300 Riverdale Ave. Riverdale, NY (11,598) (9,476) Broad Park Lodge White Plains, NY (5,131) (4,852) Cambridge Green Council Bluffs, IA (17,539) 50,118 Continental Gardens Miami, FL 86,170 270,215 Crown Court (3) New Haven, CT 51,197 43,435 Fairlawn Gardens (4) Martinsburg, WV (9,156) 22,068 Sherwood House Long Beach, NY (17,575) (14,691) Sunwood Apartments (5) Miami, FL (3,225) 41,825 Towne House New Rochelle, NY 33,767 36,385 University Towers New Haven, CT 2,082 3,819 Commercial Buildings - -------------------- Building Industries Center White Plains, NY (18,499) (10,820) Home Mortgage Plaza (6) Hato Rey, PR 150,215 212,700 Mapletree Industrial Center Palmer, MA 284,580 287,532 University Towers Professional Space (6) New Haven, CT 68,939 72,052 Other - Land - ------------ Towers Shoppers Parcade, New Haven, CT 3,633 (1,222) ------------ ------------ $ 602,025 $ 1,004,142 ============ ============
See notes on following page. 19 20 (1) The results are calculated in accordance with GAAP and therefore reflect the deduction of noncash charges such as depreciation and amortization of mortgage costs. (2) Cash flow or deficiencies from operations as reflected in the above chart are calculated before deduction of depreciation, valuation adjustments, amortization of mortgage costs and property replacements and additions, but after deduction of mortgage amortization. These results should not be considered as an alternative to income or loss from operations on the GAAP basis as an indicator of the properties' performance or to cash flows presented in accordance with GAAP. These results do not reflect the cash available to fund cash requirements. (3) The Crown Court property is subject to a long-term net lease containing an option to purchase commencing in 1999 and a right to extend the net lease for an additional ten years. (4) The Fairlawn Gardens property (formerly Kent Terrace) had been 98% rented by the end of 1997. During 1998, as a result of several newly developed competitive properties opening in its market area, the vacancy rate increased at this property. The Company has aggressively reduced rents and sought new tenants through outreach programs. The vacancy rate has begun to improve and the Company will continue programs to improve the performance at the property. (5) The Sunwood Apartments property was purchased on August 31, 1998. The results presented on this schedule represent four months of operations and include initial start-up costs for operating the property. (6) These results are net of minority interest share of partnership income. Home Mortgage Plaza was formerly known as Metmor Plaza. In the opinion of management, all of the Company's properties are adequately covered by insurance in accordance with normal insurance practices. All real estate owned by the Company is owned in fee simple (except for the University Towers professional space, which is held under a valid and existing long-term lease), with title generally insured for the benefit of the Company by respectable title insurance companies. The mortgages on the Company's properties are self-liquidating at fixed rates of interest with the exception of the mortgages on Home Mortgage Plaza, Building Industries Center, Fairlawn Gardens, Continental Gardens and Sunwood Apartments. These mortgages amortize monthly with balloon payments due at maturity. 20 21 ITEM 3. LEGAL PROCEEDINGS None. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS None. ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS (a) The principal market for the Company's Class A and Class B Common Stock is the American Stock Exchange (ticker symbols PDL A and PDL B). The high and low prices for the stock on such principal exchange for each quarterly period during the past two years, and the per share dividends declared per quarter, are as follows:
Dividends Stock Prices Declared Per ---------------------------------------- Share on Class A Class B Class A and High Low High Low Class B ---- --- ---- --- ------- Calendar 1998 First Quarter $9 1/4 $9 1/8 $7 5/16 $6 11/16 $ .15 Second Quarter 9 1/4 7 1/4 7 5/16 6 5/8 .16 Third Quarter 7 1/2 6 1/4 7 1/4 6 3/16 .16 Fourth Quarter 8 1/4 6 1/4 7 3/4 6 1/4 .16 Calendar 1997 First Quarter $7 3/4 $6 5/8 $7 1/2 $6 $ .15 Second Quarter 9 3/4 7 5/8 7 1/8 6 1/4 .15 Third Quarter 10 1/4 8 7/8 7 1/4 6 1/2 .15 Fourth Quarter 9 1/4 8 7/8 6 7/8 6 1/8 .15
(b) The number of record holders for the Company's Common Stock at December 31, 1998 was 141 for Class A and 726 for Class B. (c) Under the Internal Revenue Code of 1986, as amended, a REIT which meets certain requirements is not subject to Federal income tax on that portion of its taxable income which is distributed to its shareholders, if at least 95% of its "real estate investment trust taxable income" (exclusive of capital gains) is so distributed. Since January 1, 1982, the Company has elected to be taxed as a REIT and has paid regular quarterly cash distributions. No assurance can be given that 21 22 the Company will, in fact, continue to be taxed as a REIT, or that the Company will have sufficient cash to pay dividends in order to maintain REIT status. See Qualification as a REIT above. 22 23 ITEM 6. SELECTED FINANCIAL DATA
YEAR ENDED DECEMBER 31, --------------------------------------------------- 1998 1997 1996 1995 1994 ------- ------- ------- ------- ------- (Amounts in thousands, except per common share data) Selected Data from Consolidated Statements of Operations: Revenues: Rental $ 9,716 $ 8,428 $ 8,451 $ 7,999 $ 6,388 Interest on mortgages 5,490 5,568 4,117 3,766 3,722 Investment and other 207 240 371 406 343 ------- ------- ------- ------- ------- Total $15,413 $14,236 $12,939 $12,171 $10,453 ======= ======= ======= ======= ======= Income before net gain from sales of properties and securities and cumulative effect of change in accounting principles $ 2,017 $ 2,135 $ 1,723 $ 1,874 $ 1,824 Net gain from sales of properties and securities (1) 756 596 845 71 2,669 Cumulative effect of change in accounting for securities 38 ------- ------- ------- ------- ------- Net Income $ 2,773 $ 2,731 $ 2,568 $ 1,945 $ 4,531 ======= ======= ======= ======= ======= Earnings per common share (basic and diluted): Income before net gain from sales of properties and securities and cumulative effect of change in accounting principles $ 0.56 $ 0.60 $ 0.49 $ 0.53 $ 0.52 Net gain from sales of properties and securities 0.21 0.17 0.24 0.02 0.76 Cumulative effect of change in accounting for securities 0.01 ------- ------- ------- ------- ------- Net Income $ 0.77 $ 0.77 $ 0.73 $ 0.55 $ 1.29 ======= ======= ======= ======= ======= Cash distributions per common share $ 0.63 $ 0.60 $ 0.60 $ 0.60 $ 0.60 ======= ======= ======= ======= ======= Weighted average number of shares outstanding 3,593 3,564 3,539 3,517 3,500 ======= ======= ======= ======= =======
(1) The net gain from sales of properties and securities for 1994 includes a net gain from fire insurance settlement of $1,817,000. 23 24 ITEM 6. SELECTED FINANCIAL DATA (CONCLUDED)
DECEMBER 31, --------------------------------------------------- 1998 1997 1996 1995 1994 ------- ------- ------- ------- ------- (Amounts in thousands) Selected Data from Consolidated Balance Sheets: Total mortgage portfolio (1) $62,729 $64,101 $63,726 $53,416 $54,735 ======= ======= ======= ======= ======= Mortgage portfolio - net of discounts and deferred gains (1) $31,100 $30,684 $28,389 $18,882 $18,781 ======= ======= ======= ======= ======= Real estate (2) $34,704 $27,691 $25,369 $23,872 $23,479 Less: accumulated depreciation 7,232 6,405 5,680 5,074 4,475 ------- ------- ------- ------- ------- Net real estate $27,472 $21,286 $19,689 $18,798 $19,004 ======= ======= ======= ======= ======= Foreclosed properties $ 589 $ 601 $ 727 ======= ======= ======= ======= ======= Securities $ 1,275 $ 227 $ 975 $ 2,390 $ 1,767 ======= ======= ======= ======= ======= Total assets $73,906 $60,009 $57,800 $49,513 $50,999 ======= ======= ======= ======= ======= Mortgage debt - includes amounts due in one year: Properties owned (2)(3) $39,728 $26,271 $26,514 $26,978 $27,490 Wrap mortgage debt on sold properties 4,668 5,149 5,613 6,061 6,492 ------- ------- ------- ------- ------- Total $44,396 $31,420 $32,127 $33,039 $33,982 ======= ======= ======= ======= ======= Note payable - includes amounts due in one year (1) $10,395 $10,543 $ 8,643 ======= ======= ======= ======= ======= Stockholders' equity $12,851 $12,173 $11,438 $10,801 $10,574 ======= ======= ======= ======= =======
(1) In 1996, the Company purchased the $14,651,000 Fairfield Towers First Mortgage at a $3,500,000 discount for a net purchase price of $11,151,000. The Company paid $2,501,000 in cash and obtained an $8,650,000 bank loan for the balance of the purchase price. During 1997, the Company advanced an additional $3,000,000 under the Fairfield Towers First Mortgage and borrowed an additional $2,500,000 under the bank loan. Subsequent to December 31, 1998, this mortgage was sold and the bank loan was repaid. (2) In August, 1998, the Company acquired Sunwood Apartments in Miami, Florida, for a purchase price of $6,505,000 and obtained a $4,875,000 first mortgage loan on the property. (3) During 1998, the Company refinanced the mortgage on the Home Mortgage Plaza property, increasing the mortgage debt on that property by $6,711,000. The Company also obtained a $2,300,000 mortgage on the Fairlawn Gardens property . See Notes to Consolidated Financial Statements. 24 25 ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Results of Operations 1998 vs 1997 Revenue for 1998 increased by $1,177,186 primarily as a result of increases in rental income and interest on mortgages-related parties. These increases were offset by decreases in interest on mortgages-sold properties. Rental income increased by $1,288,604 primarily as a result of increases of $553,846 at the Home Mortgage Plaza property (formerly Metmor Plaza), increases of $202,879 at the Fairlawn Gardens property (formerly Kent Terrace) and the acquisition in 1998 of a new apartment property. On August 31, 1998, the Company purchased Sunwood Apartments, a 105 unit apartment property in Miami, Florida. Rental income from this property was $325,183. In addition, rental income increased at all other properties by $206,696. Interest on mortgages-related parties increased by $203,293 primarily as a result of increases in interest on the Consolidated Loans of $169,921 and increases in interest on the Overlook loan of $38,844. Interest on mortgages-sold properties decreased by $260,264 primarily due to the $382,796 amortization of discount on the Cedarbrooke note in 1997 when it was prepaid. In addition, there was a decrease of $50,168 of interest received on the Fairfield Towers Second Mortgage. These decreases were offset by increases of $57,878 in interest income from the Fairfield Towers First Mortgage and $121,973 from the amortization of discounts on the mortgage portfolio. Costs and expenses increased by $1,294,323 primarily due to increases in general and administrative expenses, interest on mortgages, real estate tax expense, depreciation expense and an increase in minority interest share of partnership income. These increases were partially offset by a decrease in amortization of mortgage costs. General and administrative expenses increased by $340,682 primarily due to increases in franchise tax expenses of $318,305, resulting from the partnership distribution received from the proceeds of the mortgage refinancing on the Home Mortgage Plaza property and the taxes thereon. In addition, there were increases in salary expense of $36,885 (of which $21,482 pertains to increases in executive bonuses). 25 26 Mortgage interest expense increased by $508,750 as a result of the refinancing of the mortgage on the Home Mortgage Plaza property in April of 1998, the new mortgage obtained on the Fairlawn Gardens property in March of 1998 and the mortgage obtained on Sunwood Apartments, which was purchased in August of 1998. Mortgage interest on the Home Mortgage Plaza property increased by $292,908. Mortgage interest on the Fairlawn Gardens and Sunwood Apartments properties was $129,094 and $107,180, respectively. Real estate tax expense increased by $106,700 primarily as a result of increases in real estate tax expense of $93,307 at the Crown Court, Home Mortgage Plaza and Continental Gardens properties. Also, the addition of the Sunwood Apartments property increased real estate tax expense by $31,385. These increases were offset by a $24,468 decrease in real estate tax expense at the Cambridge Green property. The 1997 real estate tax expense included refunds of $46,143 for prior years' taxes at the Crown Court property. Depreciation expense increased by $89,792 primarily as a result of the addition of the Sunwood Apartments property in 1998, which increased depreciation expense by $55,199. Additions and improvements made to other properties in 1997 and 1998 also increased depreciation expense. Amortization of mortgage costs decreased by $91,452 as a result of the write-off in 1997 of $146,097 of unamortized mortgage costs associated with the prior mortgage on the Continental Gardens property, which was refinanced in July, 1997. This decrease was offset by the $107,412 write-off in 1998 of unamortized mortgage costs associated with the prior mortgage on the Home Mortgage Plaza property, which was refinanced in April, 1998. In addition, mortgage costs for the refinanced mortgage on the Home Mortgage Plaza property were less than the mortgage costs on the prior mortgage which resulted in a $67,604 decrease in amortization of mortgage costs. Minority interest share of partnership income increased by $111,137 as a result of an increase in partnership income on the Home Mortgage Plaza property. Net gain from sales of properties and securities are sporadic (as they depend on the timing of sales or the receipt of installments or prepayments on purchase money notes). In 1998, the net gain from sales of properties and securities was $755,801 compared with $596,171 in 1997. In 1998, the Company recognized a gain of $40,435 from the sale of a cooperative apartment unit at Sherwood House. In addition, the Company recognized deferred gains of $613,285 and $69,217, respectively, from principal payments received on the Overlook loan and the Fairfield Towers Second Mortgage. In 1997, the Company recognized $472,497 of deferred 26 27 gain from the sale of the Cedarbrooke property as a result of a $1,074,200 principal prepayment received on that note. In addition in 1997, the Company recognized deferred gains of $24,058 and $80,651, respectively, from principal payments received on the Overlook loan and the Fairfield Towers Second Mortgage and a gain from the sale of securities of $18,965. Balance Sheet Real estate increased by $7,013,122 primarily as a result of the purchase of Sunwood Apartments. The capitalized cost of this property was $1,680,000 for land and $4,860,251 for buildings and improvements. Additions and improvements to other properties were $472,871. Minority partners' interest increased by $3,773,335 as a result of the $3,929,400 distribution made to the minority partners of the Home Mortgage Partnership from the proceeds from the refinancing of the mortgage on the Home Mortgage Plaza property. Prepaid expenses and deposits in escrow increased by $940,056 as a result of increases of $320,410 in mortgagee real estate tax and insurance escrows and an increase of $638,175 in replacement reserve mortgagee escrow funds. These increases were a result of the mortgages obtained in 1998 on the Home Mortgage Plaza, Fairlawn Gardens and the Sunwood Apartments properties. Securities available for sale increased by $1,048,184 as a result of purchases of marketable equity securities, primarily interest-bearing corporate preferred stocks. Cash and cash equivalents increased by $784,753 primarily as a result of the $2,130,331 net mortgage proceeds obtained from the financing of the Fairlawn Gardens property. The Company also received a $1,076,146 partnership distribution (net of taxes paid) from the Home Mortgage Partnership as a result of the refinancing of the mortgage on the property and principal payments of $613,285 were received on the Overlook loan. The additions to cash and cash equivalents were partially offset by the $1,834,214 of funds disbursed for the purchase of Sunwood Apartments and the $1,054,562 paid for the purchase of marketable equity securities. Other assets increased by $847,550 primarily as a result of $591,252 in mortgage costs for the mortgages obtained in 1998, partially offset by the $224,807 amortization of mortgage and loan acquisition costs. In addition, $274,814 of tenant security deposits at the Home Mortgage Plaza property were transferred from cash and cash equivalents to restricted funds, in accordance with the terms of the refinanced mortgage and $94,290 of tenant security deposits were deposited for the Sunwood Apartments. 27 28 Office furniture and equipment increased by $43,331 and deferred charges increased by $109,793. Mortgage debt on properties owned increased by $13,456,938 primarily as a result of the refinancing of the Home Mortgage Plaza property, which increased the mortgage debt on that property by $6,711,175, the new $2,300,000 mortgage on the Fairlawn Gardens property and the $4,875,000 mortgage on the Sunwood Apartments property. These increases were offset by principal payments of $429,237. Accrued liabilities increased by $353,666 primarily as a result of the $212,376 amortization of discounts on commissions payable and increases in accrued expenses for payroll, pension costs and professional fees of $128,947. Deferred income increased by $291,616 primarily as a result of the $400,000 deposit received on the contract of sale for the Fairfield Towers Mortgages and a $32,609 increase in deferred rental income. These increases were partially offset by the recognition of deferred interest income of $140,294 received in connection with the 1994 modification of the Presidential Park note. Accounts payable decreased by $245,441 primarily as a result of a decrease in rental property accounts payable. Other liabilities increased by $107,747 primarily due to increases in security deposit liabilities as a result of the addition of the Sunwood Apartments. Treasury stock decreased by $40,620. During 1998, three directors of the Company were each given 1,000 shares of the Company's Class B common stock as partial payment for directors fees. Such shares had been held in treasury at an average cost of $13.54 per share. Results of Operations 1997 vs 1996 Revenue for 1997 increased by $1,297,040 primarily as a result of increases in interest on mortgages-sold properties, partially offset by decreases in rental income and investment income. Rental income decreased by $23,329 primarily as a result of decreases of $585,801 at the Home Mortgage Plaza property, of which $122,642 is the result of lease cancellation fees received in 1996, $292,406 is the result of increased vacancy loss in 1997 and $169,819 pertains to decreases in office rental income and rent escalations in 1997. In addition, rental income decreased by $50,634 at the Cambridge Green property. These decreases were 28 29 partially offset by increases of $209,718 at the Fairlawn Gardens, Building Industries Center and University Towers properties and increased rental income of $402,246 as a result of the reclassification of the operations of foreclosed properties into rental property operations in 1997. Interest on mortgages-sold properties increased by $1,561,098 primarily due to an increase in interest income of $1,334,023 from the Fairfield Towers First Mortgage, which the Company purchased in the fourth quarter of 1996. In addition, the 1997 period had an increase of $569,707 from amortization of discounts on notes, of which $382,796 pertains to the Cedarbrooke note which was prepaid in March, 1997 and $152,714 pertains to the Fairfield Towers First Mortgage. These increases were partially offset by decreases in interest income of $162,750 as a result of the prepayments in 1997 and 1996 on the Cedarbrooke, Town House and Hoboken notes and a $160,268 decrease in interest income on the Fairfield Towers Second Mortgage. Investment income decreased by $176,892 primarily as a result of decreased dividend income on securities available for sale. Costs and expenses increased by $885,473 primarily due to increased interest on note payable, rental property operating expenses, depreciation expense and amortization of mortgage costs. These increases were partially offset by a decrease in minority interest share of partnership income. Interest on note payable and other increased by $784,096 primarily as a result of a $753,885 increase in interest expense on the note payable to Fleet Bank, N.A. ("Fleet") which was obtained in the fourth quarter of 1996. Rental property operating expenses increased by $316,851 primarily as a result of the reclassification of foreclosed properties operations to rental property operations which resulted in an increase in rental property operating expenses of $397,474. In addition, there were increases in operating expenses of $62,644 at the Fairlawn Gardens property and $40,180 at the Continental Gardens property. These increases were partially offset by decreases in operating expenses of $182,115 at the Mapletree Industrial Center property primarily as a result of environmental expenses of $120,500 accrued in 1996 and the $46,697 reversal of that accrual in 1997. Depreciation expense increased by $86,342 primarily as a result of the additions and improvements made at the Fairlawn Gardens, Home Mortgage Plaza and Continental Gardens properties. Amortization of mortgage costs increased by $152,908 as a result of the write off of $146,097 of unamortized mortgage costs 29 30 associated with the prior Continental Gardens mortgage. The mortgage on the Continental Gardens property was refinanced in July, 1997 and the existing mortgage was repaid from the proceeds of the new mortgage. Minority interest share of partnership income decreased by $467,500 as a result of a decrease in partnership income on the Home Mortgage Plaza property. Net gain from sales of properties and securities are sporadic (as they depend on the timing of sales or the receipt of installments or prepayments on purchase money notes). In 1997, the net gain from sales of properties and securities was $596,171 compared with $845,051 in 1996. In 1997, the Company recognized $472,497 of deferred gain from the sale of the Cedarbrooke property as a result of a $1,074,200 principal prepayment received on that note. In addition, the Company recognized deferred gains of $80,651 and $24,058, respectively, from principal payments received on the Fairfield Towers Second Mortgage and the Overlook loan and a gain from the sale of securities of $18,965. The 1996 gain is primarily a result of a $1,000,000 principal prepayment received on the Town House loan, which resulted in the recognition of $773,258 of deferred gain. In addition, the Company recognized deferred gains in 1996 of $71,996 and $56,573, respectively, from principal payments received on the Overlook loan and the Fairfield Towers Second Mortgage. These amounts were offset by a loss of $56,776 from the sale of securities. Forward-Looking Statements Certain statements made in this report may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include statements regarding the intent, belief or current expectations of the Company and its management and involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among other things, the following: general economic and business conditions, which will, among other things, affect the demand for apartments or commercial space, availability and creditworthiness of prospective tenants, lease rents and the terms and availability of financing; adverse changes in the real estate markets including, among other things, competition with other companies; risks of real estate development and acquisition; governmental actions and initiatives; and environment/safety requirements. 30 31 Year 2000 Compliance The Year 2000 issue occurred as a result of computer software programs recognizing a two-digit date code instead of a four-digit code. Therefore, in date sensitive software, the year 2000 would be recognized as the year 1900. Many computer systems and software programs will have to be updated to comply with the Year 2000 requirements. Readiness The Company's business and information technology systems ("IT") have been assessed for Year 2000 compliance and the Company has completed the required changes to its systems. The Company will have completed its testing of date sensitivity by September, 1999. Presidential has also assessed its non-information technology systems ("NIT") for Year 2000 problems. In addition, the Company has contacted all third parties that have an effect on the Company's business transactions for verification of their compliance with the Year 2000. Phase I The Company has completed its assessment of its headquarters IT system, which includes accounts payable, accounts receivable, general ledger, spreadsheets and financial information systems. All updates to systems are completed with the exception of the date sensitivity testing, which will be completed by September, 1999. The telephone systems, communication systems and data collection systems at the Company's headquarters are Year 2000 compliant. Phase II The Company has assessed its NIT systems. These systems are located at the Company's properties and include elevators, heating and air conditioning systems, lighting and security systems. The majority of the Company's properties are apartment properties with limited technology systems. The assessment of these systems has not indicated any year 2000 sensitive systems. Phase III The Company has sent requests to tenants, mortgagors, its property management company, and all third party vendors for written verification that their systems are Year 2000 compliant in relation to their activities with the Company. Responses received by the Company to date have verified year 2000 compliance or completion of compliance in a timely manner. Costs At December 31, 1998, the Company's costs related to the Year 2000 compliance have been minimal. The Company has capitalized approximately $32,393 for replacement of equipment and has expensed approximately $4,789 for the upgrading of its systems. 31 32 Phase I is completed except for date sensitivity testing for which estimated costs will be minimal. The assessment of Phase II has been completed and there were no costs incurred for remedial action, as none was required. The estimated costs to continue assessments of Phase III are minimal. The assessment of Phase III is still in process. Second requests will be sent to tenants, mortgagors and third party vendors that have not responded to our initial written request. The management company that Presidential utilizes to manage its properties is Year 2000 compliant with the exception of its accounts receivable program. The management company has advised Presidential that they will be installing a new system during 1999 and will be Year 2000 compliant by the fall of 1999. The Company will closely monitor the progress of this installation and testing to insure that all systems are Year 2000 compliant in a timely manner. The Company does not anticipate any costs for remedial action for Phase III. Risk Factors and Contingency Plan The Company does not anticipate any problems in the testing of its IT systems and will be Year 2000 compliant. The responses that the Company has received from Phase III of the program indicate that the financial institutions, utility companies and major suppliers of services which are utilized by the Company are or will be Year 2000 compliant. However, the Company's business operations could be affected if these third party vendors fail to become Year 2000 compliant. The effect of non-compliance by these third party vendors is not determinable at this time. If a supplier of goods or services were to fail to become Year 2000 compliant, the Company would obtain these goods or services from another source. However, the failure of utility companies (electric, gas, water and telephone) to become Year 2000 compliant could have an adverse effect on the operations of the Company's properties. These services are not readily available from other sources but should be available in some form. The Company does not anticipate that the Year 2000 issue will have an adverse effect on the ability of its mortgagors or tenants to make payments due to the Company in a timely fashion. As a result of the Company's evaluation of Phase II and Phase III, no formal contingency plan is required. Liquidity and Capital Resources Management believes that the Company has sufficient liquidity and capital resources to carry on its existing business and, barring any unforeseen circumstances, to pay the dividends required to maintain REIT status in the foreseeable future. The Company is seeking to expand its portfolio of real estate equities and plans to utilize for this purpose a portion of its available funds and 32 33 additional funds that the Company may receive from balloon payments due on the Company's notes receivable as they mature, as well as funds that may be available from external sources. However, the Company's plans to expand its portfolio of real estate equities may be adversely affected by limitations on its ability to obtain funds for investment on satisfactory terms from external sources. Presidential obtains funds for working capital and investment from its available cash and cash equivalents, from securities available for sale, from operating activities, from refinancing of mortgage loans on its real estate equities, and from the sales of or repayments on its mortgage portfolio. The Company also has at its disposal a $250,000 unsecured line of credit from a lending institution. At December 31, 1998, Presidential had $1,764,465 in available cash and cash equivalents, an increase of $784,753 from the $979,712 at December 31, 1997. This increase in cash and cash equivalents was due to cash provided by operating activities of $1,755,553 and financing activities of $5,303,618, offset by cash used in investing activities of $6,274,418. Operating Activities Presidential's principal source of cash from operating activities is from interest on its mortgage portfolio, which was $3,321,936 in 1998, net of interest payments on wrap mortgage debt and note payable. In 1998, net cash received from rental property operations was $771,068, which is net of distributions from partnership operations to minority partners but before additions and improvements and mortgage amortization. The net cash received from rental property operations includes an expenditure of $274,814 for the funding of security deposits for the Home Mortgage Plaza property in accordance with the terms of the refinanced mortgage on that property. Investing Activities Presidential holds a portfolio of mortgage notes receivable, which consist primarily of notes arising from sales of real properties previously owned by the Company. Some of these notes wrap around underlying mortgage debt (the "Underlying Debt") which is paid by Presidential only out of funds received on its mortgage portfolio relating to the Underlying Debt. During 1998, the Company received principal payments of $939,751 on its mortgage portfolio (net of any principal payments attributable to the Underlying Debt), of which $797,089 represented prepayments, which are sporadic and cannot be relied upon as a regular source of liquidity. 33 34 On August 31, 1998, the Company purchased Sunwood Apartments, a 105 unit apartment property in Miami, Florida. The purchase price of the property was $6,504,638 and the Company obtained a new $4,875,000 first mortgage loan secured by the property. While the Company has only operated the property since August 31, the property has a stable operating history and the Company believes that operations from this property will contribute to the Company's cash flow in 1999 and subsequent years. During 1998, the Company invested $529,261 in additions and improvements to its properties. The Company also holds a portfolio of marketable equity securities which increased by $1,048,184 primarily as a result of the purchase of interest-bearing corporate preferred stocks. Financing Activities The Company's indebtedness at December 31, 1998, includes $44,396,493 of mortgage debt (including $4,668,462 of underlying indebtedness on properties not owned by the Company but on which the Company holds wraparound mortgages). The mortgage debt, which is secured by individual properties, is nonrecourse to the Company with the exception of the $272,183 Mapletree Industrial Center mortgage, which is secured by the property and a guarantee of repayment by Presidential. In addition, some of the Company's mortgages provide for personal liability for damages resulting from specified acts or circumstances, such as for environmental liabilities and fraud. Generally, mortgage debt repayment is serviced with cash flow from the operations of the individual properties. During 1998, the Company made $429,237 of principal payments on mortgage debt on properties which it owns. The Company obtained a $2,300,000 mortgage on its Fairlawn Gardens property in March of 1998. The mortgage matures in April, 2008 with a balloon payment of $2,012,668 due at maturity. The mortgage requires monthly payments of principal and interest of $15,395 and has an interest rate of 7.06% per annum. In April of 1998, the Company completed the refinancing of the mortgage on the Home Mortgage Plaza property and the prior mortgage balance of $10,788,825 was paid from the proceeds of the new $17,500,000 mortgage. The new mortgage bears interest at the rate of 7.38% per annum for the first ten years, requires monthly payments of principal and interest of $120,928 until the anticipated repayment date of May 11, 2008 at which time the then outstanding principal balance of $15,445,099 is expected to be repaid. However, the maturity date of the mortgage is May 11, 2028 and if the mortgage is not repaid in 2008, the interest rate will be increased by 2% and additional repayments will be required from the surplus cash flows from the operations of the property (after payment of operating expenses) which will be applied to the outstanding 34 35 principal amount. In August, 1998, Presidential obtained a $4,875,000 mortgage in connection with its acquisition of Sunwood Apartments. The mortgage bears interest at the rate of 6.55% per annum, requires monthly payments of principal and interest of $30,974 and matures on September 1, 2008 with a $4,146,349 balloon payment due at maturity. The mortgages on the Company's properties are self-liquidating at fixed rates of interest with the exception of the mortgages on Fairlawn Gardens, Home Mortgage Plaza and Sunwood Apartments (which are all mentioned above). In addition, the following mortgages are not self-liquidating. The Building Industries Center mortgage in the outstanding amount of $926,269 amortizes monthly with a $908,515 balloon payment due at maturity in May, 2000 and has an interest rate of 10%. The Continental Gardens mortgage, in the outstanding amount of $8,031,175, has an interest rate of 8.16% per annum and has a balloon payment of $7,158,323 due at maturity in August, 2007. The Company's indebtedness at December 31, 1998 also includes a $10,395,361 bank loan payable to Fleet, which was repaid in 1999 when the Fairfield Towers First Mortgage Note was sold (see below). During 1998 Presidential declared and paid cash distributions of $2,263,235 to its shareholders and received proceeds from its dividend reinvestment and share purchase plan of $150,687. Other than as described herein, management is not aware of any other trends, events, commitments or uncertainties that will or are likely to materially impact the Company's liquidity. Fairfield Towers On February 22, 1999, Presidential consummated the sale of its First and Second Mortgage Notes (excluding a $4,000,000 portion of the Second Mortgage Note, which it retained) secured by 990 Sponsor owned condominium units at Fairfield Towers Apartments in Brooklyn, New York. The First Mortgage Note, which had an outstanding principal balance at the date of sale of $17,002,695, was acquired by Presidential in October, 1996 at a discount of $3,500,000. The Second Mortgage Note, which had an outstanding principal balance at the date of sale of $14,206,895, was obtained by Presidential when it sold the Fairfield Towers apartment property in 1984. The aggregate purchase price for the First Mortgage Note and the Second Mortgage Note (excluding the $4,000,000 interest retained by Presidential) was $21,350,000. 35 36 In connection with this transaction, the $4,000,000 portion of the Second Mortgage Note retained by Presidential was modified to provide for a ten-year maturity date and interest at the rate of 9.625% for the first three years and at 10.5% for the remaining seven years. To secure this obligation, Presidential obtained subordinate security interests in three apartment properties located in New Jersey (having an estimated equity value of approximately $7,000,000) as collateral for the Note. Presidential repaid the $10,195,442 outstanding principal balance of its note payable to Fleet Bank, which had been secured by Presidential's interest in the First Mortgage Note. After payment of the bank loan and expenses related to the transaction, but before payment of any income tax on the capital gain, Presidential will retain approximately $10,275,000 from the sale. Presidential expects to pay approximately $1,700,000 of taxes on the retained capital gain and invest the balance of approximately $8,575,000 in rental apartment properties. In addition, Presidential will receive interest on its $4,000,000 retained note in the amount of $385,000 per annum for the first three years and $420,000 per annum for the remaining seven years of the term of the Note. As a result of the transaction, in 1999, Presidential will, for financial reporting purposes, recognize a gain on sale (before taxes) of approximately $7,800,000. During the years ended December 31, 1998 and 1997, the Company reported income (net of deductions of interest and amortization of loan acquisition costs on the Fleet note payable) of $985,387 and $1,000,695, respectively, from the First and Second Mortgage Notes. On a cash flow basis, Presidential received in the years ended December 31, 1998 and 1997, $738,712 and $753,758, respectively, from this investment, net of the note payable expenses. Environmental Matters The Company has completed its environmental project for the investigation and removal of potentially hazardous drums found at one site on its Mapletree Industrial Center property in Palmer, Massachusetts. The total cost of this project was approximately $90,000 and no further costs are expected. The Company is not aware of any environmental issues at any of its other properties. The presence, with or without the Company's knowledge, of hazardous substances at any of its properties could have an adverse effect on the Company's operating results and financial condition. 36 37 Grant House In January, 1999, the Company sold its equity portion in the $3,235,833 wraparound mortgage note secured by the Grant House apartment building located in White Plains, New York. Presidential assigned the $2,212,240 nonrecourse first mortgage note to the purchaser and received $500,000 for the sale of its $1,023,593 equity portion of the wraparound mortgage note. In the first quarter of 1999, the Company wrote off the $2,212,240 outstanding balance on the first mortgage and the related $2,212,240 mortgage debt, and recognized a gain on sale of $425,000. For the years ended December 31, 1998 and 1997, the $75,000 annual interest payment due on the equity portion of the note was not accrued. The annual interest due for 1996 was accrued in 1996, but had not been paid and the Company has applied $75,000 from the sales proceeds of the note to this accrued and unpaid interest. At December 31, 1998, the outstanding principal balance on the wraparound mortgage note was $3,247,880 and the net carrying value was $2,224,287 after deducting a deferred gain of $1,023,593. The note wraps around and is subordinate to a nonrecourse first mortgage with an outstanding principal balance of $2,224,287 at December 31, 1998. At December 31, 1997, Presidential had classified this loan as an impaired loan because the property was in need of extensive capital improvements and Presidential believed that the owner would not be able to repay the Grant House wraparound note in accordance with its terms when it became due in November, 1998. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA See Table of Contents to Consolidated Financial Statements. ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None. ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT Reference is made to the Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held June 16, 1999, which Proxy Statement will be filed with the Securities and Exchange Commission pursuant to Regulation 14A and which is incorporated herein by reference. 37 38 ITEM 11. EXECUTIVE COMPENSATION Reference is made to the Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held June 16, 1999, which Proxy Statement will be filed with the Securities and Exchange Commission pursuant to Regulation 14A and which is incorporated herein by reference. ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT Reference is made to the Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held June 16, 1999, which Proxy Statement will be filed with the Securities and Exchange Commission pursuant to Regulation 14A and which is incorporated herein by reference. ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS Reference is made to the Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held June 16, 1999, which Proxy Statement will be filed with the Securities and Exchange Commission pursuant to Regulation 14A and which is incorporated herein by reference. ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K (a) and (d) A Table of Contents to Consolidated Financial Statements and Schedules is included in this report. (b) No report on Form 8-K was filed during the calendar quarter ended December 31, 1998. (c) Exhibits: 3.1 Certificate of Incorporation of the Company (incorporated herein by reference to Exhibit 3.5 to Post-effective Amendment No. 1 to the Company's Registration Statement on Form S-14, Registration No. 2-83073). 3.2 Certificate of Amendment to Certificate of Incorporation of the Company (incorporated herein by reference to Exhibit 3 to the Company's Annual Report on Form 10-K for the year ended December 31, 1987, Commission File No. 1-8594). 3.3 Certificate of Amendment to Certificate of Incorporation of the Company, filed July 21, 1988 with the Secretary of State of the State of Delaware (incorporated herein by reference to Exhibit 3.3 to the Company's Annual Report on Form 10-K for the year ended December 31, 1988, Commission File No. 1-8594). 38 39 3.4 Certificate of Amendment to Certificate of Incorporation of the Company, filed on September 12, 1989 with the Secretary of State of the State of Delaware (incorporated herein by reference to Exhibit 3.4 to the Company's Annual Report on Form 10-K for the year ended December 31, 1989, Commission File No. 1-8594). 3.5 By-laws of the Company (incorporated herein by reference to Exhibit 3.7 to Post-effective Amendment No. 1 to the Company's Registration Statement on Form S-14, Registration No. 2-83073). 10.1 1993 Stock Option Plan for 250,000 shares of Class B common stock (incorporated herein by reference to Exhibit 10.2 to the Company's Annual Report on Form 10-K for the year ended December 31, 1993, Commission File No. 1-8594). 10.2 Employment Agreement dated as of November 1, 1982 between the Company and Robert E. Shapiro, as amended by Amendments dated March 1, 1983, November 25, 1985, February 23, 1987 and January 4, 1988, (incorporated herein by reference to Exhibit 10.3 to the Company's Annual Report on Form 10-K for the year ended December 31, 1988, Commission File No. 1-8594). 10.3 Employment Agreement dated as of November 1, 1982 between the Company and Joseph Viertel as amended by Amendments dated March 1, 1983, November 22, 1985 and February 23, 1987, (incorporated herein by reference to Exhibit 10.12 to the Company's Annual Report on Form 10-K for the year ended December 31, 1992, Commission File No. 1-8594). 10.4 Settlement Agreement dated November 14, 1991 between the Company and Steven Baruch, Jeffrey F. Joseph and Thomas Viertel, (incorporated herein by reference to Exhibit 10.11 to the Company's Annual Report on Form 10-K for the year ended December 31, 1991, Commission File No. 1-8594). 10.5 Presidential Realty Corporation Defined Benefit Plan dated December 16, 1994, (incorporated herein by reference to Exhibit 10.14 to the Company's Annual Report on Form 10-K for the year ended December 31, 1994, Commission File No. 1-8594). 10.6 Employment Agreement dated January 1, 1997 between the Company and Jeffrey F. Joseph, (incorporated herein by reference to Exhibit 10.10 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1997, Commission File No. 1-8594). 10.7 Employment Agreement dated January 1, 1997 between the Company and Steven Baruch, (incorporated herein by reference to Exhibit 10.11 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1997, Commission File No. 1-8594). 39 40 10.8 Employment Agreement dated January 1, 1997 between the Company and Thomas Viertel, (incorporated herein by reference to Exhibit 10.12 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1997, Commission File No. 1-8594). 10.9 First Amendment dated August 1, 1996 to Settlement Agreement dated November 14, 1991 between the Company and Steven Baruch, Jeffrey F. Joseph and Thomas Viertel (incorporated herein by reference to Exhibit 10.13 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1997, Commission File No. 1-8594). 21. List of Subsidiaries of Registrant dated December 31, 1998. 27. Financial Data Schedule for the year ended December 31, 1998. 40 41 SIGNATURES Pursuant to the requirements of Section 13 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. PRESIDENTIAL REALTY CORPORATION By: THOMAS VIERTEL --------------------------------- Thomas Viertel Chief Financial Officer March 24, 1999 Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated. Signature and Title Date ------------------- ---- By: ROBERT E. SHAPIRO March 24, 1999 --------------------------------- Robert E. Shapiro Chairman of the Board of Directors and Director By: JEFFREY F. JOSEPH March 24, 1999 --------------------------------- Jeffrey F. Joseph President and Director By: THOMAS VIERTEL March 24, 1999 --------------------------------- Thomas Viertel Executive Vice President (Chief Financial Officer) By: ELIZABETH DELGADO March 24, 1999 --------------------------------- Elizabeth Delgado Treasurer (Principal Accounting Officer) By: RICHARD BRANDT March 24, 1999 --------------------------------- Richard Brandt Director By: MORTIMER M. CAPLIN March 24, 1999 --------------------------------- Mortimer M. Caplin Director 41 42 SIGNATURES (Continued) Signature and Title Date ------------------- ---- By: ROBERT FEDER March 24, 1999 --------------------------------- Robert Feder Director By: JOSEPH VIERTEL March 24, 1999 --------------------------------- Joseph Viertel Director 42 43 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES TABLE OF CONTENTS TO CONSOLIDATED FINANCIAL STATEMENTS Page ---- Independent Auditors' Report 44 CONSOLIDATED FINANCIAL STATEMENTS: Consolidated Balance Sheets - December 31, 1998 and 1997 45 Consolidated Statements of Operations for the Years Ended December 31, 1998, 1997 and 1996 47 Consolidated Statements of Stockholders' Equity for the Years Ended December 31, 1998, 1997 and 1996 48 Consolidated Statements of Cash Flows for the Years Ended December 31, 1998, 1997 and 1996 49 Notes to Consolidated Financial Statements 51 CONSOLIDATED SCHEDULES: II. Valuation and Qualifying Accounts for the Years Ended December 31, 1998, 1997 and 1996 82 III. Real Estate and Accumulated Depreciation at December 31, 1998 83 IV. Mortgage Loans on Real Estate at December 31, 1998 85 NOTE: All schedules, other than those indicated above, are omitted because of the absence of the conditions under which they are required or because the required information is included in the consolidated financial statements or the notes to the consolidated financial statements. 43 44 INDEPENDENT AUDITORS' REPORT Board of Directors and Stockholders Presidential Realty Corporation White Plains, New York We have audited the accompanying consolidated balance sheets of Presidential Realty Corporation and subsidiaries (the "Company") as of December 31, 1998 and 1997 and the related consolidated statements of operations, stockholders' equity and cash flows for each of the three years in the period ended December 31, 1998. Our audits also included the financial statement schedules listed in the foregoing Table of Contents. These financial statements and financial statement schedules are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements and financial statement schedules based on our audits. We conducted our audits in accordance with generally accepted auditing standards. 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. An audit also includes assessing the accounting principles used and significant estimates made by management as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Presidential Realty Corporation and subsidiaries at December 31, 1998 and 1997 and the results of their operations and their cash flows for each of the three years in the period ended December 31, 1998 in conformity with generally accepted accounting principles. Also, in our opinion, such financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein. Deloitte & Touche LLP Stamford, Connecticut March 12, 1999 44 45 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS
Assets December 31, December 31, 1998 1997 ----------- ----------- Mortgage portfolio (Note 2): Sold properties, accrual $43,440,675 $43,871,400 Related parties, accrual 1,698,982 2,350,899 Sold properties, impaired 17,589,027 17,878,458 ----------- ----------- Total mortgage portfolio 62,728,684 64,100,757 ----------- ----------- Less discounts: Sold properties, accrual 4,049,630 5,055,574 Related parties, accrual 149,685 160,735 Sold properties, impaired 7,597,138 7,675,111 ----------- ----------- Total discounts 11,796,453 12,891,420 ----------- ----------- Less deferred gains: Sold properties, accrual 12,538,907 12,550,333 Related parties, accrual 930,057 1,543,342 Sold properties, impaired 6,362,838 6,432,055 ----------- ----------- Total deferred gains 19,831,802 20,525,730 ----------- ----------- Net mortgage portfolio 31,100,429 30,683,607 ----------- ----------- Real estate (Note 3) 34,703,657 27,690,535 Less: accumulated depreciation 7,231,639 6,404,797 ----------- ----------- Net real estate 27,472,018 21,285,738 ----------- ----------- Minority partners' interest (Note 4) 7,552,743 3,779,408 Prepaid expenses and deposits in escrow 2,130,214 1,190,158 Other receivables (net of valuation allowance of $120,102 in 1998 and $129,484 in 1997) 623,521 723,694 Securities available for sale (Note 5) 1,274,734 226,550 Cash and cash equivalents 1,764,465 979,712 Other assets 1,988,121 1,140,571 ----------- ----------- Total Assets $73,906,245 $60,009,438 =========== ===========
See notes to consolidated financial statements. 45 46 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS Liabilities and Stockholders' Equity
December 31, December 31, 1998 1997 ----------- ----------- Liabilities: Mortgage debt (Note 6): Properties owned $39,728,031 $26,271,093 Wrap mortgage debt on sold properties 4,668,462 5,149,217 ----------- ----------- Total (of which $905,305 in 1998 and $1,133,721 in 1997 are due within one year) 44,396,493 31,420,310 Note payable to bank (of which $159,803 in 1998 and $147,190 in 1997 are due within one year) (Note 7) 10,395,361 10,542,552 Executive pension plan liability (Note 15) 1,496,357 1,601,411 Accrued liabilities 2,630,564 2,276,898 Accrued postretirement costs (Note 16) 562,167 574,637 Deferred income 565,713 274,097 Accounts payable 235,807 481,248 Other liabilities 772,949 665,202 ----------- ----------- Total Liabilities 61,055,411 47,836,355 ----------- ----------- Stockholders' Equity: Common stock; par value $.10 per share (Note 11) Class A, authorized 700,000 shares, issued and outstanding 478,940 shares 47,894 47,894 Class B December 31, 1998 December 31, 1997 313,609 311,377 ----------- ----------------- ----------------- Authorized: 10,000,000 10,000,000 Issued: 3,136,092 3,113,773 Treasury: 11,224 14,224 Additional paid-in capital 2,172,368 2,043,653 Retained earnings 10,453,253 9,943,241 Net unrealized gain on securities available for sale (Note 5) 15,677 19,505 Class B, treasury stock (at cost) (Note 13) (151,967) (192,587) ----------- ----------- Total Stockholders' Equity 12,850,834 12,173,083 ----------- ----------- Total Liabilities and Stockholders' Equity $73,906,245 $60,009,438 =========== ===========
See notes to consolidated financial statements. 46 47 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS
YEAR ENDED DECEMBER 31, ----------------------------------------- 1998 1997 1996 ----------- ----------- ----------- Income: Rental $ 9,716,096 $ 8,427,492 $ 8,450,821 Interest on mortgages - sold properties 3,773,830 4,034,094 2,472,996 Interest on wrap mortgages 1,277,474 1,299,147 1,395,038 Interest on mortgages - related parties 438,040 234,747 248,851 Investment income 168,307 135,406 312,298 Other 39,018 104,693 58,535 ----------- ----------- ----------- Total 15,412,765 14,235,579 12,938,539 ----------- ----------- ----------- Costs and Expenses: General and administrative 2,668,922 2,328,240 2,260,927 Interest on note payable and other 1,128,453 1,055,969 271,873 Interest on wrap mortgage debt 205,216 226,889 247,780 Amortization of loan acquisition costs 32,459 30,062 22,301 Depreciation on non-rental property 24,594 23,689 24,986 Rental property: Operating expenses 4,272,234 4,097,633 3,780,782 Interest on mortgages 2,648,016 2,139,266 2,201,104 Real estate taxes 905,781 799,081 777,353 Depreciation on real estate 827,786 737,994 651,652 Amortization of mortgage costs 192,348 283,800 130,892 Minority interest share of partnership income 489,510 378,373 845,873 ----------- ----------- ----------- Total 13,395,319 12,100,996 11,215,523 ----------- ----------- ----------- Income before net gain from sales of properties and securities 2,017,446 2,134,583 1,723,016 Net gain from sales of properties and securities 755,801 596,171 845,051 ----------- ----------- ----------- Net Income $ 2,773,247 $ 2,730,754 $ 2,568,067 =========== =========== =========== Earnings per Common Share (basic and diluted) (Note 1-I): Income before net gain from sales of properties and securities $ 0.56 $ 0.60 $ 0.49 Net gain from sales of properties and securities 0.21 0.17 0.24 ----------- ----------- ----------- Net Income per Common Share $ 0.77 $ 0.77 $ 0.73 =========== =========== =========== Cash Distributions per Common Share (Note 12) $ 0.63 $ 0.60 $ 0.60 =========== =========== =========== Weighted Average Number of Shares Outstanding 3,592,543 3,563,851 3,538,667 =========== =========== ===========
See notes to consolidated financial statements. 47 48 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
Accumulated Additional Other Common Paid-in Retained Comprehensive Treasury Stock Capital Earnings Income Stock ------------ ------------ ------------ ------------ ------------ Balance at January 1, 1996 $ 354,300 $ 1,744,933 $ 8,905,779 $ (11,205) $ (192,568) Net proceeds from dividend reinvestment and share purchase plan 2,269 129,408 Cash distributions ($.60 per share) (2,123,045) Comprehensive income: Net income 2,568,067 Other comprehensive income- Change in net unrealized gain (loss) on securities available for sale 60,219 Comprehensive income ------------ ------------ ------------ ------------ ------------ Balance at December 31, 1996 356,569 1,874,341 9,350,801 49,014 (192,568) Net proceeds from dividend reinvestment and share purchase plan 2,702 169,312 Cash distributions ($.60 per share) (2,138,314) Purchase of treasury stock (19) Comprehensive income: Net income 2,730,754 Other comprehensive income- Change in net unrealized gain (loss) on securities available for sale (29,509) Comprehensive income ------------ ------------ ------------ ------------ ------------ Balance at December 31, 1997 359,271 2,043,653 9,943,241 19,505 (192,587) Net proceeds from dividend reinvestment and share purchase plan 2,232 148,455 Cash distributions ($.63 per share) (2,263,235) Issuance of treasury stock (Note 13) (19,740) 40,620 Comprehensive income: Net income 2,773,247 Other comprehensive income- Change in net unrealized gain (loss) on securities available for sale (3,828) Comprehensive income ------------ ------------ ------------ ------------ ------------ Balance at December 31, 1998 $ 361,503 $ 2,172,368 $ 10,453,253 $ 15,677 $ (151,967) ============ ============ ============ ============ ============ Total Comprehensive Stockholders' Income Equity ------------ ------------ Balance at January 1, 1996 $ 10,801,239 Net proceeds from dividend reinvestment and share purchase plan 131,677 Cash distributions ($.60 per share) (2,123,045) Comprehensive income: Net income $ 2,568,067 2,568,067 Other comprehensive income- Change in net unrealized gain (loss) on securities available for sale 60,219 60,219 ------------ Comprehensive income $ 2,628,286 ============ ------------ Balance at December 31, 1996 11,438,157 Net proceeds from dividend reinvestment and share purchase plan 172,014 Cash distributions ($.60 per share) (2,138,314) Purchase of treasury stock (19) Comprehensive income: Net income $ 2,730,754 2,730,754 Other comprehensive income- Change in net unrealized gain (loss) on securities available for sale (29,509) (29,509) ------------ Comprehensive income $ 2,701,245 ============ ------------ Balance at December 31, 1997 12,173,083 Net proceeds from dividend reinvestment and share purchase plan 150,687 Cash distributions ($.63 per share) (2,263,235) Issuance of treasury stock (Note 13) 20,880 Comprehensive income: Net income $ 2,773,247 2,773,247 Other comprehensive income- Change in net unrealized gain (loss) on securities available for sale (3,828) (3,828) ------------ Comprehensive income $ 2,769,419 ============ ------------ Balance at December 31, 1998 $ 12,850,834 ============
See notes to consolidated financial statements. 48 49 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS
YEAR ENDED DECEMBER 31, ---------------------------------------------- 1998 1997 1996 ------------ ------------ ------------ Cash Flows from Operating Activities: Cash received from rental properties $ 9,645,206 $ 8,431,167 $ 8,389,399 Interest received 4,447,382 4,180,370 3,426,291 Miscellaneous income 34,522 116,782 218,998 Interest paid on rental property mortgages (2,608,842) (2,131,785) (2,221,872) Interest paid on wrap mortgage debt (205,216) (226,889) (247,780) Interest paid on note payable (920,230) (863,446) (69,558) Cash disbursed for rental and foreclosed property operations (5,931,851) (4,814,072) (4,308,676) Cash disbursed for general and administrative costs (2,705,418) (2,345,167) (2,368,704) ------------ ------------ ------------ Net cash provided by operating activities 1,755,553 2,346,960 2,818,098 ------------ ------------ ------------ Cash Flows from Investing Activities: Payments received on notes receivable 1,420,506 2,573,682 3,055,900 Deposit received on contract of sale of notes receivable 400,000 Payments disbursed for investments in notes receivable (60,000) (3,011,698) (11,176,563) Payments disbursed for additions and improvements (529,261) (1,596,480) (956,584) Purchase of property (6,549,637) Proceeds from sales of securities 23,986 817,316 2,650,059 Purchases of securities (1,054,562) (79,202) (1,231,478) Other 74,550 (60,000) 73,902 ------------ ------------ ------------ Net cash used in investing activities (6,274,418) (1,356,382) (7,584,764) ------------ ------------ ------------ Cash Flows from Financing Activities: Principal payments on mortgage debt: Properties owned (429,237) (590,826) (526,351) Wrap mortgage debt on sold properties (480,755) (463,824) (447,496) Mortgage debt payment from proceeds of mortgage refinancing (10,788,825) (7,771,546) (238,181) Mortgage proceeds 24,675,000 8,120,000 300,000 Mortgage refinancing repairs and replacement escrows (558,730) Mortgage costs (591,251) (248,875) (182,059) Note payable proceeds 2,500,000 8,650,000 Principal payments on note payable (147,191) (600,048) (7,400) Cash distributions on common stock (2,263,235) (2,138,314) (2,123,045) Proceeds from dividend reinvestment and share purchase plan 150,687 172,014 131,677 Distributions to minority partners (4,262,845) (381,582) (704,849) ------------ ------------ ------------ Net cash provided by (used in) financing activities 5,303,618 (1,403,001) 4,852,296 ------------ ------------ ------------ Net Increase (Decrease) in Cash and Cash Equivalents 784,753 (412,423) 85,630 Cash and Cash Equivalents, Beginning of Year 979,712 1,392,135 1,306,505 ------------ ------------ ------------ Cash and Cash Equivalents, End of Year $ 1,764,465 $ 979,712 $ 1,392,135 ============ ============ ============
See notes to consolidated financial statements. 49 50 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS
YEAR ENDED DECEMBER 31, ------------------------------------------- 1998 1997 1996 ----------- ----------- ----------- Reconciliation of Net Income to Net Cash Provided by Operating Activities Net Income $ 2,773,247 $ 2,730,754 $ 2,568,067 ----------- ----------- ----------- Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 1,077,187 1,075,545 829,831 Gain from sales of properties and securities (755,801) (596,171) (845,051) Issuance of treasury stock 20,880 Amortization of discounts on notes and fees (1,094,967) (1,369,026) (802,857) Decrease (increase) in accounts receivable 100,173 (77,737) 55,569 Increase (decrease) in accounts payable and accrued liabilities (9,299) 261,627 90,753 Decrease in deferred income (108,385) (121,580) (164,487) Decrease (increase) in prepaid expenses, deposits in escrow and deferred charges (491,120) (66,886) 244,121 Increase in security deposit restricted funds (352,573) Increase in security deposit liabilities 112,243 76,447 10,419 Minority share of partnership income 489,510 378,373 845,873 Other (5,542) 55,614 (14,140) ----------- ----------- ----------- Total adjustments (1,017,694) (383,794) 250,031 ----------- ----------- ----------- Net cash provided by operating activities $ 1,755,553 $ 2,346,960 $ 2,818,098 =========== =========== =========== Supplemental noncash disclosures: Property received in satisfaction of debt $ 11,569 $ 45,765 $ 329,212 =========== =========== =========== Net carrying value of foreclosed properties reclassified to real estate $ 588,683 ===========
See notes to consolidated financial statements. 50 51 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES A. General - Presidential Realty Corporation ("Presidential" or the "Company"), a Real Estate Investment Trust ("REIT"), is engaged principally in the holding of notes and mortgages secured by real estate and in the ownership of income producing real estate. Presidential operates in a single business segment, investments in real estate related assets. B. Real Estate - Real estate is stated at cost. Generally, depreciation is provided on the straight-line method over the assets' estimated useful lives, which range from twenty to fifty years for buildings and leaseholds and from three to ten years for furniture and equipment. Maintenance and repairs are charged to operations as incurred and renewals and replacements are capitalized. The Company reviews each of its property investments for possible impairment at least annually, and more frequently if circumstances warrant. Impairment of properties is determined to exist when estimated amounts recoverable through future operations on an undiscounted basis are below the properties' carrying value. If a property is determined to be impaired, it is written down to its estimated fair value. The determination of impairment value is based not only upon future cash flows, which rely upon estimates and assumptions including expense growth, occupancy and rental rates, but also upon market capitalization and discount rates as well as other market indicators. Management believes that the estimates and assumptions used are appropriate in evaluating the carrying amounts of the Company's properties. However, changes in market conditions and circumstances may occur in the near term which would cause these estimates and assumptions to change, which, in turn, could cause the amounts ultimately realized upon the sale or other disposition of the properties to differ materially from their estimated fair value. Such changes may also require write-downs in future years. C. Mortgage Portfolio - Net mortgage portfolio represents the outstanding principal amounts of notes receivable reduced by discounts and/or deferred gains. Real estate is the primary form of collateral on all notes receivable. The Company periodically evaluates the collectibility of both interest on and principal of its notes receivable to determine whether they are impaired. A mortgage loan is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the existing 51 52 contractual terms of the loan. When the mortgage loan is considered to be impaired, the Company establishes a valuation allowance equal to the difference between a) the carrying value of the loan, and b) the present value of the expected cash flows from the loan at its effective interest rate, or, for practical purposes, at the estimated fair value of the real estate collateralizing the loan. D. Securities Available for Sale - The Company's investments are in marketable equity securities consisting of common and preferred stocks of listed corporations. Disposition of such securities may be appropriate for either liquidity management or in response to changing economic conditions, so they are classified as securities available for sale. Securities available for sale are reported at fair value with unrealized gains and losses reported as other comprehensive income in the statement of stockholders' equity until realized. Gains and losses on sales of securities are determined using the specific identification method. E. Sale of Real Estate - Presidential complies with the provisions of Statement of Financial Accounting Standards ("SFAS") No. 66, "Accounting for Sales of Real Estate". Accordingly, the gains on certain transactions are deferred and are being recognized on the installment method until such transactions have complied with the criteria for full profit recognition. F. Discounts on Notes Receivable - Presidential assigned discounted values to long-term notes received from the sales of properties to reflect the difference between the stated interest rates on the notes and market interest rates at the time of acceptance. In addition, discounts on notes receivable include discounts received from the purchase of notes. Such discounts are being amortized using the interest method. G. Principles of Consolidation - The consolidated financial statements include the accounts of Presidential Realty Corporation and its wholly owned subsidiaries. Additionally, the consolidated financial statements include 100% of the account balances of UTB Associates and PDL, Inc. and Associates Limited Co-Partnership ("Home Mortgage Partnership" formerly known as Metmor Plaza Associates), partnerships in which Presidential or PDL, Inc., a wholly owned subsidiary of Presidential, is the General Partner and owns a 66-2/3% interest and an aggregate 26% interest, respectively (see Note 4). All significant intercompany balances and transactions have been eliminated. 52 53 H. Rental Income Recognition - Rental income is recorded on the accrual method. Contingent rents are recognized as income when determinable. Recognition of rental income is generally discontinued when the rental is delinquent for ninety days or more, or earlier if management determines that collection is doubtful. I. Net Income Per Share - Basic net income per share data is computed by dividing the net income by the weighted average number of shares of Class A and Class B common stock outstanding and common stock equivalents during each year. Basic net income per share and diluted income per share are the same in 1996, 1997 and 1998. The dilutive effect of stock options is calculated using the treasury stock method. J. Cash and Cash Equivalents - Cash and cash equivalents includes cash on hand, cash in banks and money market funds. K. Benefits - The Company follows SFAS Nos. 87, 106 and 132 in accounting for pension and postretirement benefits (see Notes 15 and 16). L. Management Estimates - The consolidated financial statements have been prepared in accordance with generally accepted accounting principles. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated balance sheets and the reported amounts of income and expense for the reporting period. Actual results could differ from those estimates. M. Environmental Liabilities and Expenditures - Accruals for environmental matters are recorded in operating expenses when it is probable that a liability has been incurred and the amount of the liability can be reasonably estimated. Accrued liabilities are exclusive of claims against third parties and are not discounted (see Note 9). N. Accounting for Stock Options - The Company complies with the additional disclosures required by SFAS No. 123 "Accounting for Stock-Based Compensation" but has elected to continue to account for employee stock-based compensation as prescribed by Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees". Additional disclosures are not required because no new options were granted in 1996, 1997 and 1998. O. New Pronouncement - The Financial Accounting Standards Board has issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities". This statement establishes accounting and reporting standards for derivative instruments, including 53 54 certain derivative instruments embedded in other contracts, and for hedging activities. It is effective for the Company beginning with the first quarter of 2000. Management does not anticipate that implementation of this statement will have a material effect on the Company's financial statements. P. Reclassification - Certain prior year amounts have been reclassified to conform with the 1998 presentation. 2. MORTGAGE PORTFOLIO The Company's mortgage portfolio includes notes receivable - sold properties and notes receivable - related parties and includes both accrual and impaired loans. Notes receivable - sold properties consist of: (1) Long-term purchase money notes from sales of properties previously owned by the Company or notes purchased by the Company. These purchase money notes have varying interest rates with balloon payments due at maturity. (2) Notes receivable from sales of cooperative apartment units. These notes generally have market interest rates and the majority of these notes amortize monthly with balloon payments due at maturity. Notes receivable - related parties are all due from Ivy Properties, Ltd. or its affiliates (collectively "Ivy") and consist of: (1) Purchase money notes resulting from sales of property or partnership interests to Ivy. (2) Notes receivable relating to loans made by the Company to Ivy in connection with Ivy's cooperative conversion business. At December 31, 1998, all of the notes in the Company's mortgage portfolio are current with the exception of those notes which are classified as impaired loans. The following table summarizes the components of the mortgage portfolio: 54 55 MORTGAGE PORTFOLIO
Sold Properties Related Parties ----------------------------------------------------- --------------------------------------- Accrual Impaired Accrual Accrual Properties Properties Cooperative Accrual Cooperative Total previously previously apartment Sold conversion mortgage owned owned units Total properties loans Total portfolio ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- December 31, 1998 - ----------------- Notes receivable $42,204,265 $17,589,027 $ 1,236,410 $61,029,702 $ 1,462,514 $ 236,468 $ 1,698,982 $62,728,684 Less: Discounts 4,032,591 7,597,138 17,039 11,646,768 34,591 115,094 149,685 11,796,453 Deferred gains 12,445,165 6,362,838 3,742 18,901,745 930,057 930,057 19,831,802 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Net $25,726,509 $ 3,629,051 $ 1,125,629 $30,481,189 $ 497,866 $ 121,374 $ 619,240 $31,100,429 =========== =========== =========== =========== =========== =========== =========== =========== Due within one year $ 692,613 $ 146,567 $ 48,219 $ 887,399 $ 14,027 $ 29,967 $ 43,994 $ 931,393 Long-term 25,033,896 3,482,484 1,077,410 29,593,790 483,839 91,407 575,246 30,169,036 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Net $25,726,509 $ 3,629,051 $ 1,125,629 $30,481,189 $ 497,866 $ 121,374 $ 619,240 $31,100,429 =========== =========== =========== =========== =========== =========== =========== =========== December 31, 1997 - ----------------- Notes receivable $42,519,184 $17,878,458 $ 1,352,216 $61,749,858 $ 2,087,958 $ 262,941 $ 2,350,899 $64,100,757 Less: Discounts 5,036,716 7,675,111 18,858 12,730,685 35,156 125,579 160,735 12,891,420 Deferred gains 12,445,165 6,432,055 105,168 18,982,388 1,543,342 1,543,342 20,525,730 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Net $25,037,303 $ 3,771,292 $ 1,228,190 $30,036,785 $ 509,460 $ 137,362 $ 646,822 $30,683,607 =========== =========== =========== =========== =========== =========== =========== =========== Due within one year $ 379,385 $ 289,430 $ 47,171 $ 715,986 $ 12,158 $ 28,607 $ 40,765 $ 756,751 Long-term 24,657,918 3,481,862 1,181,019 29,320,799 497,302 108,755 606,057 29,926,856 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Net $25,037,303 $ 3,771,292 $ 1,228,190 $30,036,785 $ 509,460 $ 137,362 $ 646,822 $30,683,607 =========== =========== =========== =========== =========== =========== =========== ===========
55 56 Prepayments During 1998, the Company received $590,000 in prepayments from two mortgages which had been assigned by Ivy to the Company as security for the Overlook loan. In connection with this transaction, the Company recognized a deferred gain on sale of $590,000. In March, 1997, the Company received prepayment of its $1,074,200 Cedarbrooke note receivable resulting in the recognition of income from the amortization of discount of $382,796 and recognition of a deferred gain on sale of $472,497. In June of 1996, the Company received principal prepayments on two of its long-term purchase money notes, the Hoboken, New Jersey property note in the amount of $1,188,787 and the Town House, Memphis, Tennessee property note in the amount of $1,000,000. As a result, the Company recognized income on the Town House note from the amortization of discount of $76,473 and gain on sale of $773,258. Modifications In January, 1997, the Company modified its Woodland notes receivable, extending the maturity date from 2000 to 2005, with interest rates increasing in 2002 from 9% to 9.25%. In March, 1998, the Company further modified these notes as a result of the sale of the property and the assumption of the notes by the purchaser. The interest rate on the notes was increased from 9% to 10% through 2001 and will increase to 10.25% thereafter. In July, 1997, the Company modified its $1,175,500 Woodgate note receivable, changing the maturity date from 2015 to 2007, with interest rates of 8.25% through 1999 and 9.25% thereafter. In addition, the Company and the debtor agreed to substitute Windsor at Arbors in Alexandria, Virginia for Woodgate Apartments in Wichita, Kansas, as security for this note. In September of 1997, the Company extended and modified its $6,250,000 Presidential Park note receivable. This note, which had previously been modified and extended in August of 1994 and which was due to mature on July 31, 2001, was extended until July 31, 2006. The interest rate will remain at 6% per annum through July 31, 1999. Thereafter, the interest rate will be at a rate equal to two hundred basis points in excess of the yield on specified Treasury bills, but not less than 7-1/2% per annum from August 1, 1999 through July 31, 2001. From August 1, 2001 through maturity the interest rate will be at a rate equal to one hundred fifty basis points in excess of the yield on specified Treasury bills. In accordance with the terms of this note, the Company and the debtor agreed to substitute Newcastle Apartments in Greece, 56 57 New York for Presidential Park Apartments in Columbus, Ohio as security for this note. However, the 33,400 square feet of commercial space adjacent to Presidential Park Apartments, which was a part of the original collateral, remains as additional collateral for this note. In connection with the modification, the borrower made a $100,000 principal payment on the note reducing the outstanding principal balance to $6,150,000. Valuation Reserves In the fourth quarter of 1997, the Company recorded a valuation reserve of $43,793 on the University Towers purchase money notes to reflect the decline in the estimated fair value of the University Towers cooperative apartments in New Haven, Connecticut that secure the notes. The valuation reserve was recorded to discounts on notes receivable and an expense of $43,793 was recorded to bad debts. Impaired Loans The Fairfield Towers Second Mortgage and the Grant House wraparound mortgage note are classified as impaired loans at December 31, 1998. These two loans are in the aggregate amount of $17,589,027 and have a net carrying value of $3,629,051 after deducting discounts of $7,597,138 and deferred gains of $6,362,838. The Company has determined that no allowances for credit losses are required for these loans because the net carrying value of these loans is less than the estimated fair value of the underlying collateral. The Company recognizes income on the impaired loans only to the extent that such income is actually received. The average recorded investment in impaired loans during the years ended December 31, 1998, 1997 and 1996 was $17,734,991, $16,277,793 and $16,510,530, respectively. Subsequent to December 31, 1998, the Grant House wraparound mortgage note was sold and substantially all of the Fairfield Towers First and Second Mortgage Notes were sold (see Note 21). Grant House At December 31, 1997, the Company classified the Grant House wraparound mortgage note as an impaired loan. The note is secured by a wraparound mortgage on the Grant House apartment building (181 apartment units) located in White Plains, New York. The outstanding principal balance of the note at December 31, 1998 was $3,247,880 and the net carrying value was $2,224,287 (which is equal to the outstanding principal amount of the underlying nonrecourse first mortgage debt) after deducting a deferred gain of $1,023,593. Presidential classified this loan as an impaired 57 58 loan because the property is in need of extensive physical repairs and capital improvements and Presidential believed that the owner would not be able to repay the Grant House wraparound note in accordance with its terms when it became due in November, 1998. Payments on Presidential's equity portion of the wraparound mortgage note are payable only out of surplus cash from the operations of the property and if not paid are deferred until such cash is available or until maturity of the note. The annual interest payment of $75,000 on Presidential's equity portion of the loan was not paid for 1996. The Company has not accrued the $75,000 interest payable for 1998 and 1997. Payments on the balance of the wraparound mortgage note are current and, accordingly, Presidential has made its payments on the underlying first mortgage. Subsequent to December 31, 1998, the Grant House wraparound mortgage note was sold (see Note 21). Fairfield Towers Presidential is the holder of the Fairfield Towers Second Mortgage on the unsold condominium units. It obtained this mortgage in 1984 when it sold the Fairfield Towers property to the present owner. This nonrecourse note has been in default since March of 1991. At December 31, 1998, the note has a $14,341,147 outstanding principal balance and a net carrying value of $1,404,764, after a discount of $7,597,138 and a deferred gain of $5,339,245. Presidential's basic interest on this loan of 6.75% per annum is payable only out of cash flow from the rental operations of the unsold units and to the extent not so paid is deferred. Presidential only received $16,565 of interest payments on the Fairfield Towers Second Mortgage in 1998. Until the Fairfield Towers First Mortgage, which is not classified as impaired, is repaid in full, Presidential, as holder of the Fairfield Towers Second Mortgage, will continue to receive release payments of only $3,000 per unit upon the sale of each condominium apartment unit. At December 31, 1998, a total of 155 condominium units have been sold and 997 units remain as security for the First and Second mortgages. Except for a limited number of apartments kept vacant for sale, these unsold apartments are rented. In the fourth quarter of 1996, the Company acquired the Fairfield Towers First Mortgage, having an outstanding principal balance of $14,650,867, for a purchase price of $11,150,867. The Fairfield Towers First Mortgage, which is nonrecourse except for certain limited personal guarantees made by certain of the principals of the borrower, provides for principal repayments prior to maturity upon the sale of individual condominium units in an amount equal to substantially all of the net proceeds of sale, which principal repayments have averaged approximately $25,000 per unit over the 58 59 sale of the first 155 units. All accrued interest on this mortgage has been paid to date. During 1997, the Company advanced $3,000,018 to the owner of the property to pay a portion of unpaid real estate taxes outstanding on the unsold condominium units. The $3,000,018 was added to the indebtedness secured by the Fairfield Towers First Mortgage and the interest rate thereon is the same as the interest rate on the mortgage. The outstanding principal balance on the Fairfield Towers First Mortgage at December 31, 1998 was $17,176,884. Subsequent to December 31, 1998, the Company sold substantially all of the Fairfield Towers First and Second Mortgages (see Note 21). The following table reflects the activity in impaired loans: 59 60 IMPAIRED LOANS
Impaired Impaired Discount Net Loan Loan on Deferred Carrying Balance Payments Balance Loans Gain Value Loan Description 12/31/97 1998 12/31/98 12/31/98 12/31/98 12/31/98 - ---------------- ----------- ----------- ----------- ----------- ----------- ----------- Notes receivable-sold properties: Properties previously owned- Fairfield Towers Second Mortgage (1) $14,488,337 $ (147,190) $14,341,147 $(7,597,138) $(5,339,245) $ 1,404,764 Grant House (1)(2) 3,390,121 (142,241) 3,247,880 (1,023,593) 2,224,287 ----------- ----------- ----------- ----------- ----------- ----------- Total $17,878,458 $ (289,431) $17,589,027 $(7,597,138) $(6,362,838) $ 3,629,051 =========== =========== =========== =========== =========== ===========
Year ended December 31, -------------------------------------- 1998 1997 1996 ---------- ---------- ---------- Reported Interest Income and Amortization of Discount (Cash Basis) - ------------------------------------- Fairfield Towers Second Mortgage - interest income (1) $ 16,565 $ 66,733 $ 227,001 Fairfield Towers Second Mortgage - amortization of discount (1) 77,973 90,853 63,730 Grant House - interest income (1)(2) 68,695 72,904 Overlook - interest income (3) 97,176 Overlook - additional interest income (3) 33,727 ---------- ---------- ---------- Total $ 163,233 $ 230,490 $ 421,634 ========== ========== ========== Recognized Gain from Sale of Property - ------------------------------------- Fairfield Towers Second Mortgage (1) $ 69,217 $ 80,651 $ 56,573 Overlook (3) 71,996 ---------- ---------- ---------- Total $ 69,217 $ 80,651 $ 128,569 ========== ========== ========== Nonreported Interest Income and Amortization of Discount - -------------------------------------------------------- The following additional amounts would have been reported if these loans had been fully performing: Fairfield Towers Second Mortgage - interest income (1) $ 980,011 $ 930,918 $ 774,945 Fairfield Towers Second Mortgage - additional interest income (1) 83,670 191,537 Fairfield Towers Second Mortgage - amortization of discount (1) 1,266,869 1,051,071 905,894 Grant House - interest income (1)(2) 75,000 75,000 ---------- ---------- ---------- Total $2,321,880 $2,140,659 $1,872,376 ========== ========== ==========
(1) Subsequent to December 31, 1998, substantially all of the Fairfield Towers First and Second Mortgages and all of the Grant House mortgage were sold (see Note 21). (2) Grant House was not impaired until 1997 and, as a result, no amounts are listed for 1996. The net carrying value of this wraparound mortgage note is equal to the first mortgage debt of $2,224,287 which it wraps around. (3) The Overlook loan was reclassified to accrual status at December 31, 1997. 60 61 3. REAL ESTATE Real estate is comprised of the following:
December 31, ------------------------------- 1998 1997 ----------- ----------- Land $ 5,454,549 $ 3,774,779 Buildings and leaseholds 29,008,677 23,729,409 Furniture and equipment 240,431 186,347 ----------- ----------- Total real estate $34,703,657 $27,690,535 =========== ===========
In August, 1998, the Company purchased Sunwood Apartments, a 105 unit apartment building complex in Miami, Florida, for a purchase price of $6,504,638. Presidential obtained a $4,875,000 first mortgage loan on the property. 4. MINORITY PARTNERS' INTEREST Presidential is the General Partner of UTB Associates and PDL, Inc., a wholly owned subsidiary of Presidential, is the General Partner of Home Mortgage Partnership. Presidential has a 66-2/3% interest in UTB Associates, and Presidential and PDL, Inc. have an aggregate 26% interest in Home Mortgage Partnership. As the General Partner of these partnerships, Presidential and PDL, Inc., respectively, exercise effective control over the business of these partnerships, and, accordingly, Presidential consolidates these partnerships in the accompanying financial statements. The minority partners' interest reflects the minority partners' equity in the partnerships. The minority partners' interest in the Home Mortgage Partnership is a negative interest and therefore, minority partners' interest is a net asset on the Company's financial statements. The negative basis for each partner's interest in the Home Mortgage Partnership is due to the refinancing of the mortgage on the property and the distribution of the proceeds to the partners. The mortgage debt, which is included in the Company's financial statements, is substantially in excess of the net carrying amount of the property, but the estimated fair value of the property is significantly greater than the mortgage debt. Thus, the asset recorded as minority partners' interest should be realized upon sale of the property. 61 62 Minority partners' interest is comprised of the following:
December 31, ------------------------------ 1998 1997 ----------- ----------- Home Mortgage Partnership $ 7,735,342 $ 3,963,378 UTB Associates (182,599) (183,970) ----------- ----------- Total minority partners' interest $ 7,552,743 $ 3,779,408 =========== ===========
5. SECURITIES AVAILABLE FOR SALE The cost and fair value of securities available for sale are as follows:
December 31, -------------------------------- 1998 1997 ----------- ----------- Cost $ 1,259,057 $ 207,045 Gross unrealized gains 23,433 19,612 Gross unrealized losses (7,756) (107) ----------- ----------- Fair value $ 1,274,734 $ 226,550 =========== ===========
Sales activity results for securities available for sale are as follows:
Year Ended December 31, --------------------------------------------- 1998 1997 1996 ----------- ----------- ----------- Gross sales proceeds $ 23,986 $ 822,073 $ 2,667,350 =========== =========== =========== Gross realized gains $ 21,436 $ 58,418 $ 12,975 Gross realized losses (39,453) (69,751) ----------- ----------- ----------- Net realized gain (loss) $ 21,436 $ 18,965 $ (56,776) =========== =========== ===========
62 63 6. MORTGAGE DEBT All mortgage debt is secured by individual properties and is nonrecourse to the Company with the exception of the $272,183 mortgage on the Mapletree Industrial Center property in Palmer, Massachusetts, which is guaranteed by Presidential. In March, 1998, the Company obtained a $2,300,000 mortgage on its Fairlawn Gardens property (formerly Kent Terrace). The mortgage bears interest at the rate of 7.06% per annum, requires monthly payments of principal and interest of $15,395 and matures on April 1, 2008 with a $2,012,668 balloon payment due at maturity. In April, 1998, the Company refinanced the mortgage on the Home Mortgage Plaza property (formerly Metmor Plaza). The prior mortgage balance of $10,788,825 was paid from the proceeds of the new $17,500,000 mortgage. The new mortgage bears interest at the rate of 7.38% per annum for the first ten years and requires monthly payments of principal and interest of $120,928 until the anticipated repayment date of May 11, 2008, at which time the then outstanding principal balance of $15,445,099 is expected to be repaid. However, the maturity date of the mortgage is May 11, 2028 and if the mortgage is not repaid in 2008, the interest rate will be increased by 2% and additional repayments will be required from the surplus cash flows from the operations of the property (after payment of operating expenses) which will be applied to the outstanding principal amount. In connection with its acquisition of Sunwood Apartments in August, 1998, Presidential obtained a $4,875,000 first mortgage. The mortgage bears interest at the rate of 6.55%, requires monthly payments of principal and interest of $30,974 and matures on September 1, 2008 with a $4,146,349 balloon payment due at maturity. Mortgage debt-wrap mortgage debt on sold properties in the amount of $4,668,462 at December 31, 1998 and $5,149,217 at December 31, 1997, relates to mortgage debt on properties sold by Presidential. Payments of principal and interest on these mortgages will be paid from the proceeds (principal and interest) on the wraparound notes receivable from the buyers of these properties. Interest income and interest expense related to wrap mortgages are shown as gross amounts in the consolidated statements of operations. (See Note 21). 63 64 Amortization requirements of all mortgage debt as of December 31, 1998, are summarized as follows:
FHA Insured Other Total Mortgages Mortgages ----------- ----------- ----------- Year ending December 31: 1999 $ 905,305 $ 520,177 $ 385,128 2000 1,850,052 540,315 1,309,737 2001 990,470 561,296 429,174 2002 1,040,765 583,162 457,603 2003 926,514 433,693 492,821 2004 - 2029 38,683,387 5,151,761 33,531,626 ----------- ----------- ----------- TOTAL $44,396,493 $ 7,790,404 $36,606,089 =========== =========== ===========
Interest on mortgages is payable at annual rates, summarized as follows:
FHA Insured Other Total Mortgages Mortgages ----------- ----------- ----------- Interest rates: 3% $ 2,224,287 $ 2,224,287 $ 5.25% 2,444,175 2,444,175 6.55% 4,861,835 4,861,835 7%-7.50% 22,499,123 22,499,123 8%-8.50% 11,425,300 3,121,942 8,303,358 9%-10% 941,773 941,773 ----------- ----------- ----------- TOTAL $44,396,493 $ 7,790,404 $36,606,089 =========== =========== ===========
7. NOTE PAYABLE TO BANK In connection with the Company's purchase of the Fairfield Towers First Mortgage in 1996, the Company obtained a bank loan from Fleet Bank, N.A. ("Fleet"). The note, which matures on October 30, 2001, is secured by a collateral assignment of the Fairfield Towers First Mortgage and is nonrecourse to Presidential except for a limited guarantee, the amount of which reduces as the principal balance is repaid. This limited guarantee was $1,398,479 at December 31, 1998. The interest rate is variable and is based at the Company's election on either the bank's prime rate plus 1%, a cost of funds rate plus 3%, or various LIBOR rates plus 3%. The note amortizes monthly based on a 9.25% interest rate for a 25 year term. In addition, upon the sale of condominium units, the Company is required to make principal payments to Fleet in an amount equal to the amount of principal payments received by the Company on the Fairfield Towers First Mortgage. This note was repaid in 1999 (see Note 21). 64 65 The Company has an unsecured $250,000 line of credit from a lending institution. The interest rate is 1% above the prime rate and the line of credit expires in February, 2000. Presidential pays a 1% annual fee for the line of credit. At December 31, 1998, no advances are outstanding on this line of credit. 8. INCOME TAXES Presidential has elected to qualify as a Real Estate Investment Trust under the Internal Revenue Code. A REIT which distributes at least 95% of its real estate investment trust taxable income to its shareholders each year by the end of the following year and which meets certain other conditions will not be taxed on that portion of its taxable income which is distributed to its shareholders. Upon filing the Company's income tax return for the year ended December 31, 1997, Presidential applied its available 1997 stockholders' distributions and elected to apply (under Section 858 of the Internal Revenue Code) all but approximately $199,000 of its 1998 stockholders' distributions to reduce its taxable income for 1997 to zero. For the year ended December 31, 1998, the Company had taxable income (before distributions to stockholders) of approximately $1,738,000 ($.48 per share), which included approximately $777,000 ($.21 per share) of capital gains. This amount will be reduced by the $199,000 ($.06 per share) of its 1998 distributions that were not utilized in reducing the Company's 1997 taxable income and by any eligible 1999 distributions that the Company may elect to utilize as a reduction of its 1998 taxable income. As previously stated, in order to retain REIT status, Presidential is required to distribute 95% of its REIT taxable income ($.26 per share exclusive of capital gains). Presidential will apply the available 1998 distributions (approximately $.06 per share) and will be required to pay additional distributions of not less than $.20 per share in 1999 to maintain REIT status, which it intends to do. In addition, although no assurances can be given, it is the Company's present intention to distribute all of its 1998 taxable income during 1998 and 1999 so that it will not have to pay Federal income taxes for 1998. Therefore, no provision for income taxes has been made at December 31, 1998. Presidential has, for tax purposes, reported the gain from the sale of certain of its properties using the installment method. 65 66 9. COMMITMENTS AND CONTINGENCIES The Company has incurred costs for environmental site investigations and the related response action outcome for potentially hazardous drums found on its Mapletree Industrial Center property in Palmer, Massachusetts. The total cost of this project was approximately $90,000 and no further costs are expected. The Company is not aware of any environmental issues at any of its other properties. The presence, with or without the Company's knowledge, of hazardous substances at any of its properties could have an adverse effect on the Company's operating results and financial condition. 10. CONCENTRATIONS OF CREDIT RISK Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of its mortgage portfolio, cash and cash equivalents, and securities available for sale. The Company's mortgage portfolio consists of long-term notes receivable collateralized by real estate located in five states (primarily New York and Connecticut). At December 31, 1998, the aggregate principal amount of these notes was $62,728,684 with a net carrying value of $31,100,429. The real estate securing these notes, consisting primarily of moderate income apartment properties and, to a lesser extent, cooperative apartment units, has at a minimum an estimated fair value equal to the net carrying value of the notes. Included in the Company's mortgage portfolio are the Fairfield Towers First and Second Mortgages with a net carrying value of $15,499,827. Subsequent to December 31, 1998, the Company sold substantially all of the Fairfield Towers First and Second Mortgage Notes (excluding a $4,000,000 portion of the Second Mortgage Note, which it retained). (See Note 21). The mortgage portfolio also includes notes receivable due from a related party, Ivy, with a net carrying value of $619,240 at December 31, 1998. The Company generally maintains its cash in money market funds with high credit quality financial institutions. Periodically, the Company may invest in time deposits with such institutions. Although the Company may maintain balances at these institutions in excess of the FDIC insurance limit, the Company has not experienced any losses. 66 67 The Company also invests its funds in marketable equity securities available for sale. Such investments are reflected on the Company's consolidated balance sheets at their fair value. 11. COMMON STOCK The Class A and Class B common stock of Presidential have identical rights except that the holders of Class A common stock are entitled to elect two-thirds of the Board of Directors and the holders of Class B common stock are entitled to elect one-third of the Board of Directors. Other than as described in Note 14, no shares of common stock of Presidential are reserved for officers, employees, warrants or other rights. 12. DISTRIBUTIONS ON COMMON STOCK For income tax purposes, distributions paid on common stock are allocated as follows:
Total Taxable Taxable Year Distribution Ordinary Income Capital Gain - ---- ------------ --------------- ------------ 1998 $0.63 $0.22 $0.41 1997 0.60 0.19 0.41 1996 0.60 0.50 0.10
13. TREASURY STOCK In March, 1998, three directors of the Company were each given 1,000 shares of the Company's Class B common stock as partial payment for directors fees for the 1998 year. Such shares had been held in treasury at an average cost of approximately $13.54 per share. The average market value for the previous month of the Class B common stock, on which the fees were based, was $6.96 per share. As a result of this transaction, the Company recorded $20,880 for directors fees based on the average market value of the stock. Treasury stock was reduced by a cost of $40,620 and additional paid-in capital was charged $19,740 for the excess of the cost over the market value. 14. STOCK OPTION PLANS In 1993, the Company adopted a Nonqualified Stock Option Plan (the "1993 Stock Option Plan"). The 1993 Stock Option Plan provides that options to purchase up to 250,000 shares of the Company's Class B common stock may be issued prior to December 67 68 31, 1998 to the Company's key employees at exercise prices equal to the market value on the date the option is granted. On November 17, 1993, options to purchase 60,000 shares were granted to three employees at an exercise price of $6.125 per share. All of the options are exercisable at December 31, 1998 and expire on November 17, 1999. No other options have been granted, exercised or cancelled under this plan from inception to December 31, 1998. The Company has agreed that to the extent that any of the existing stock options held by these key employees are either exercised or lapse, the Company will grant new options in the amount of the stock options that have either been exercised or lapse, which new options will have an exercise price equal to the closing price of the Class B common stock on the date that the new option is actually granted, will have a term of six years from the date such new option is granted and will be otherwise subject to the terms of the 1993 Stock Option Plan or any successor plan. 15. PENSION PLANS Defined Benefit Plan The Company has a noncontributory defined benefit pension plan, which covers substantially all of its employees. The plan provides monthly retirement benefits commencing at age 65. The monthly benefit is equal to the sum of (1) 6.5% of average monthly compensation multiplied by the total number of plan years of service (up to a maximum of 10 years), plus (2) .62% of such average monthly compensation in excess of one-twelfth of covered compensation multiplied by the total number of plan years of service (up to a maximum of 10 years). The Company makes annual contributions that meet the minimum funding requirements and the maximum contribution limitations under the Internal Revenue Code. Periodic pension costs are reflected in general and administrative expenses in the Company's consolidated statements of operations.
Year Ended December 31, ------------------------------------- 1998 1997 1996 --------- --------- --------- Components of net periodic benefit cost Service cost $ 324,374 $ 297,908 $ 279,493 Interest cost 79,370 55,484 37,379 Expected return on plan assets (96,438) (66,209) (65,817) Amortization and deferrals (8,950) 21,885 --------- --------- --------- Net periodic benefit cost $ 298,356 $ 287,183 $ 272,940 ========= ========= =========
68 69 The following sets forth the plan's funded status and amount recognized in the Company's consolidated balance sheets:
December 31, ------------------------------ 1998 1997 ----------- ----------- Change in benefit obligation Benefit obligation at beginning of year $ 1,133,852 $ 792,634 Service cost 324,374 297,908 Interest cost 79,370 55,484 Actuarial loss (gain) 76,311 (12,174) ----------- ----------- Benefit obligation at end of year 1,613,907 1,133,852 ----------- ----------- Change in plan assets Fair value of plan assets at beginning of year 1,296,290 794,735 Actual return on plan assets 263,017 238,102 Employer contributions 245,175 263,453 ----------- ----------- Fair value of plan assets at end of year 1,804,482 1,296,290 ----------- ----------- Funded status actuarial 190,575 162,438 Unrecognized gain (366,681) (286,965) ----------- ----------- Net amount recognized $ (176,106) $ (124,527) =========== =========== Weighted-average assumptions as of December 31 Discount rate 7% 7% Expected return on plan assets 7% 7% Rate of compensation increase 5% 5%
December 31, ---------------------------- 1998 1997 ---------- ---------- Plan Assets Cash and cash equivalents $ 65,215 $ 179,091 Securities available for sale 1,739,267 1,117,199 ---------- ---------- Total plan assets $1,804,482 $1,296,290 ========== ==========
Executive Pension Plan Presidential has employment contracts with several active and retired key officers and employees. Such contracts are being accounted for as constituting pension agreements. The contracts generally provide for annual benefits in specified amounts for each participant for life, commencing upon retirement, with an annual adjustment for an increase in the consumer price index. Periodic pension costs are reflected in general and 69 70 administrative expenses in the Company's consolidated statements of operations.
Year Ended December 31, ------------------------------------- 1998 1997 1996 --------- --------- --------- Components of net periodic benefit cost Service cost $ 15,127 $ 14,137 $ 13,856 Interest cost 166,262 187,983 189,213 Amortization of prior service cost (4,079) (4,079) (4,365) Recognized actuarial loss 121,490 87,297 70,321 --------- --------- --------- Net periodic benefit cost $ 298,800 $ 285,338 $ 269,025 ========= ========= =========
Presidential has elected not to fund expenses accrued under these contracts. The following sets forth the pension liability included in Presidential's consolidated balance sheets:
December 31, ---------------------------- 1998 1997 ----------- ----------- Change in benefit obligation Benefit obligation at beginning of year $ 2,779,019 $ 2,885,486 Service cost 15,127 14,137 Interest cost 166,262 187,983 Actuarial loss 325,291 91,452 Benefits paid (403,854) (400,039) ----------- ----------- Benefit obligation at end of year 2,881,845 2,779,019 ----------- ----------- Change in plan assets Employer contributions 403,854 400,039 Benefits paid (403,854) (400,039) ----------- ----------- Fair value of plan assets at end of year 0 0 ----------- ----------- Funded status (2,881,845) (2,779,019) Unrecognized net actuarial loss 1,413,127 1,209,326 Unrecognized prior service cost (27,639) (31,718) ----------- ----------- Net amount recognized $(1,496,357) $(1,601,411) =========== =========== Weighted-average assumptions as of December 31 Discount rate 7% 7% Expected return on plan assets 7% 7% Rate of compensation increase 5% 5%
16. POSTRETIREMENT BENEFITS Presidential has employment contracts with several active and retired key officers and employees which provide for postretirement benefits other than pensions (such as health care benefits). The Company accrues the estimated cost of retiree benefit payments during the years the employee provides services. 70 71 The assumed health care cost trend rate used in measuring the accumulated postretirement benefit obligation was 13% for participants age 65 and over and 15% for participants under age 65, decreasing linearly each successive year until it reaches 6% in 2002, after which it remains constant.
Year Ended December 31, -------------------------------------- 1998 1997 1996 -------- -------- -------- Components of net period benefit cost Service cost $ 6,711 $ 6,272 $ 5,861 Interest cost 34,241 35,484 36,520 Recognized net actuarial gain (9,196) (8,069) (8,459) -------- -------- -------- Net periodic benefit cost $ 31,756 $ 33,687 $ 33,922 ======== ======== ========
The accumulated postretirement benefit obligation and recorded liability, none of which has been funded, was as follows:
December 31, ------------------------ 1998 1997 --------- --------- Change in benefit obligation Benefit obligation at beginning of year $ 518,570 $ 535,184 Service cost 6,711 6,272 Interest cost 34,241 35,484 Actuarial gain (16,450) (6,868) Benefits paid (44,226) (51,502) --------- --------- Benefit obligation at end of year 498,846 518,570 --------- --------- Change in plan assets Employer contributions 44,226 51,502 Benefits paid (44,226) (51,502) --------- --------- Fair value of plan assets at end of year 0 0 --------- --------- Funded status (498,846) (518,570) Unrecognized actuarial gain (63,321) (56,067) --------- --------- Net amount recognized $(562,167) $(574,637) ========= ========= Weighted-average assumptions as of December 31 Discount rate 7% 7% Expected return on plan assets 7% 7%
71 72 Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plan. A one-percentage-point change in assumed health care cost trend rates would have the following effects:
1-Percentage- 1-Percentage- Point Increase Point Decrease -------------- -------------- Effect on total service and interest cost components $ 8,190 $ (7,371) Effect on postretirement benefit obligation 99,769 (89,792)
17. DIVIDEND REINVESTMENT AND SHARE PURCHASE PLAN Presidential maintains a Dividend Reinvestment and Share Purchase Plan (the "Plan"). Under the Plan, stockholders may reinvest cash dividends and make optional cash payments to purchase Class B common stock without incurring any brokerage commission or service charge. Additionally, the price of Class B common stock purchased with reinvested cash dividends will be discounted by 5% from the average of the high and low market prices of the five days immediately prior to the dividend payment date, as reported on the American Stock Exchange. Class B Common Shares issued under the Plan are summarized below:
Net Proceeds Shares Received ---------- ---------- Total shares issued at December 31, 1996 300,731 $2,058,044 Shares issued during the year ended December 31, 1997 27,023 172,014 ---------- ---------- Total shares issued at December 31, 1997 327,754 2,230,058 Shares issued during the year ended December 31, 1998 22,319 150,687 ---------- ---------- Total shares issued at December 31, 1998 350,073 $2,380,745 ========== ==========
18. RELATED PARTY TRANSACTIONS Ivy Properties, Ltd. and various affiliated companies (collectively "Ivy") are owned by Thomas Viertel, Steven Baruch and Jeffrey Joseph (the "Ivy Principals"), who are also the sole partners of Pdl Partnership, which owns 198,735 shares of the Company's Class A common stock. As a result of the ownership of the 198,735 shares of Class A common stock described above and 24,601 additional shares of Class A common stock owned in the aggregate individually by the Ivy Principals, Pdl Partnership and the Ivy Principals have beneficial ownership of an aggregate of approximately 47% of the outstanding shares of Class A common 72 73 stock of the Company, which class of stock is entitled to elect two-thirds of the Board of Directors of the Company. By reason of such beneficial ownership, the Ivy Principals are in a position substantially to control elections of the Board of Directors of the Company. Thomas Viertel is the son of Joseph Viertel, a Director and a former President of Presidential, and the nephew of Robert E. Shapiro, Chairman of the Board of Directors and a former President of Presidential. Steven Baruch is the cousin of Robert E. Shapiro and Joseph Viertel. From 1979 to 1989, Presidential made loans to Ivy in connection with Ivy's cooperative conversions of apartment properties in the New York metropolitan area. In 1981, UTB Associates, a partnership controlled by Presidential, sold an apartment property to Ivy in return for purchase money notes. In addition, in 1984, Presidential sold to Ivy its 50% partnership interest in the partnership which owned Overlook Gardens, a 308 unit apartment complex in Alexandria, Virginia for a purchase money note. During 1989 and 1990 the sales market for cooperative apartments in the New York metropolitan area deteriorated and as a result in 1990 and 1991 Ivy defaulted on certain of its outstanding loans from Presidential. In early 1990, Ivy began negotiations with Presidential with respect to a workout of the loans then in default. Because of the relationships described above between the Ivy Principals and Presidential, the negotiations with Ivy were conducted on behalf of Presidential by a committee of three members of the Board of Directors with no affiliations with the Ivy Principals (the "Independent Committee") and an officer of Presidential who was not affiliated with the Ivy Principals. On November 14, 1991, Presidential and Ivy consummated a settlement agreement (the "Settlement Agreement") with respect to various outstanding loans to Ivy, which was approved unanimously by the Board of Directors of Presidential. In connection with the Settlement Agreement, Presidential received, among other things, a number of vacant and occupied cooperative apartment units in the New York metropolitan area and certain third party promissory notes held by Ivy. Presidential received these assets in exchange for (i) the satisfaction of all of Ivy's recourse debt to Presidential and certain of its nonrecourse debt to Presidential with respect to which Presidential held first priority security interests and (ii) the release by Presidential of certain subordinate security interests in collateral securing some of the defaulted loans. 73 74 Most of Ivy's remaining nonrecourse debt to Presidential was consolidated, on modified terms, into two nonrecourse loans (collectively, the "Consolidated Loans") which were collateralized by substantially all of Ivy's remaining business assets with respect to which Presidential either did not previously have any security interest or had a junior security interest (collectively, the "Consolidated Collateral"). The terms of the Settlement Agreement permit Ivy to use the proceeds of each sale of Consolidated Collateral to (1) pay existing indebtedness of Ivy to its bank and trade creditors and certain operating expenses and (2) create and fund specified reserves to provide for payment of future obligations and potential liabilities. At December 31, 1998, the Consolidated Loans have an outstanding principal balance of $4,822,618 and a net carrying value of $52,568. Since, as permitted by the terms of the Consolidated Loans, most of Ivy's assets have been sold with the sales proceeds used to pay other recourse obligations of Ivy, Presidential does not expect to recover any material amount on the Consolidated Loans in excess of their net carrying value. In 1996, Presidential and the Ivy Principals agreed to a modification of the Settlement Agreement to provide that the Ivy Principals will make payments on the Consolidated Loans in an amount equal to 25% of the operating cash flow (after provision for certain reserves) of Scorpio Entertainment, Inc. ("Scorpio"), a company owned by the Ivy Principals which acts as a producer of theatrical productions. This agreement, and Presidential's decision not to exercise an option (which it had received as part of the original Settlement Agreement) to acquire the capital stock of Scorpio, was made pursuant to the unanimous determination of the Independent Committee that such actions were in the best interests of Presidential. During 1998, Presidential received $12,151 of principal payments and $176,124 of interest on the Consolidated Loans. All outstanding loans from Ivy at December 31, 1998 are current. Management believes that Presidential holds sufficient collateral to protect its interests in the loans that remain outstanding from Ivy to the extent of the net carrying value of these loans. Presidential received interest of $426,990, $223,402 and $242,225 from Ivy during 1998, 1997 and 1996, respectively, on the loans referred to above. In addition, in 1998, 1997 and 1996, Presidential recognized $11,050, $11,345 and $6,626, respectively, of income representing the amortization of discounts on notes receivable. 74 75 Jeffrey Joseph is the President and a Director of Presidential, Thomas Viertel is an Executive Vice President and the Chief Financial Officer of Presidential and Steven Baruch is an Executive Vice President of Presidential. Any transactions relating to the implementation of the terms of the Settlement Agreement, or otherwise involving the Ivy Principals, are subject to the approval of the Independent Committee. All outstanding loans from Ivy are set forth in the table below: 75 76 MORTGAGE PORTFOLIO: NOTES RECEIVABLE - RELATED PARTIES
Loan Balance Original December 31, Loan Basic --------------------------- Date Advanced Description Interest Rate 1998 1997 - ---- -------- ----------- ------------- ---------- ---------- 1981 $5,285,000 UTB Associates, a partnership in 11.8 to 25.33% $ 532,457 $ 544,616 which Presidential owns a 66-2/3% interest, sold an apartment property in New Haven, CT to Ivy for long-term, nonrecourse purchase money notes. 1984 4,305,500 Sale by Presidential to Ivy of 6.0% 930,057 1,543,342 50% interest in a partnership which owns an apartment complex in Alexandria, VA (Overlook loan) 1991 526,454 UTB End Loans: Purchase money notes Various 183,900 198,222 on co-op apts. These notes were transferred to Presidential as part of the Ivy settlement. 1991 155,084 Consolidated Loans: Replaced previously Chase Prime 52,568 (1) 64,719 defaulted loans. ---------- ---------- Total Loans 1,698,982 2,350,899 Less: Discounts 149,685 (2) 160,735 Deferred gain on Overlook loan 930,057 1,543,342 ---------- ---------- Net Carrying Value $ 619,240 $ 646,822 ========== ==========
(1) The Consolidated Loans have a net carrying value of $52,568 and an outstanding principal balance of $4,822,618. (2) Included in the $149,685 discount is a valuation reserve of $43,793. This valuation reserve was recorded by the Company in 1997 to reflect the decline in the estimated fair value on the University Towers co-op apartments held as security for the UTB Associates and the UTB End Loan notes. 76 77 19. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS Estimated fair values of the Company's financial instruments as of December 31, 1998 and 1997 have been determined using available market information and various valuation estimation methodologies. Considerable judgement is required to interpret the effects on fair value of such items as future expected loss experience, current economic conditions, risk characteristics of various financial instruments and other factors. The estimates presented herein are not necessarily indicative of the amounts that the Company could realize in a current market exchange. Also, the use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair values. The following table summarizes the estimated fair values of financial instruments: 77 78 FINANCIAL INSTRUMENTS
December 31, 1998 December 31, 1997 -------------------------- -------------------------- Net Estimated Net Estimated Carrying Fair Carrying Fair Value (1) Value Value (1) Value ----------- ----------- ----------- ----------- Assets: Cash and cash equivalents $ 1,764,465 $ 1,764,465 $ 979,712 $ 979,712 Securities available for sale 1,274,734 1,274,734 226,550 226,550 Notes receivable-sold properties- accrual 26,852,138 39,975,890 26,265,493 41,228,900 Notes receivable-sold properties- impaired (2) 3,629,051 10,720,562 2,366,528 2,229,346 Notes receivable-related parties- accrual 619,240 1,688,873 646,822 2,414,444 Liabilities: Mortgage debt on properties owned 39,728,031 39,728,031 26,271,093 24,255,964 Wrap mortgage debt 4,668,462 4,668,462 5,149,217 4,599,052 Note payable to bank 10,395,361 10,395,361 10,542,552 10,351,397
(1) Net carrying value is net of discounts and deferred gains where applicable. (2) The 1997 notes receivable-sold properties-impaired only reflects the fair value of the wrapped portion of the first mortgage receivable and not the equity portion of the impaired loans. The fair value of the equity portion of the impaired loans having a net carrying value of $1,404,764 at December 31, 1997 was not included in the 1997 table because at that time it was not practical to reasonably assess the timing of cash flows or the credit adjustment that would have applied in the market place for such notes receivable. The fair value of the impaired loans at December 31, 1998 includes all impaired loans. As a result of the sale of these notes in the first quarter of 1999, the fair value of these notes was assessed by discounting the cash flows received or to be received for these notes. 78 79 The fair value estimates presented above are based on pertinent information available to management as of December 31, 1998 and 1997. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued since December 31, 1998 and, therefore, current estimates of fair value may differ significantly from the amounts presented above. Fair value methods and assumptions are as follows: Cash and Cash Equivalents - The estimated fair value approximates carrying value, due to the short maturity of these investments. Securities Available for Sale - The fair value of securities available for sale is estimated based on quoted market prices or dealer quotes, if available. If a quote is not available, fair value is estimated using quoted market prices for similar securities. Notes Receivable - The fair value of notes receivable has been estimated by discounting projected cash flows using current rates for similar notes receivable. Mortgage Debt on Properties Owned, Wrap Mortgage Debt and Note Payable to Bank - At December 31, 1998, the fair value of mortgage debt on properties owned, wrap mortgage debt and note payable to bank has been estimated at their net carrying value. At December 31, 1997, the fair value of these liabilities was estimated by discounting projected cash flows using current rates for similar debt. 79 80 20. QUARTERLY FINANCIAL INFORMATION - UNAUDITED (Amounts in thousands, except earnings per common share)
Income Before Net Gain from Earnings Year Sales of Per Ended Properties Common December 31 Revenues and Securities Net Income Share - ----------- -------- -------------- ---------- ----- 1998 First $3,830 $ 633 $ 696 $ 0.19 Second 3,777 451 1,069 0.30 Third 3,869 538 582 0.16 Fourth 3,937 395 426 0.12 1997 First $3,784 $ 863 $1,352 $ 0.38 Second 3,328 413 431 0.12 Third 3,462 236 292 0.08 Fourth 3,662 623 656 0.19
21. SUBSEQUENT EVENTS Grant House On January 28, 1999, the Company sold its equity interest in the $3,235,833 Grant House wraparound mortgage note. The Company's underlying second mortgage in the outstanding principal amount of $1,023,593 was sold to the purchaser for a purchase price of $500,000. The nonrecourse first mortgage which Presidential's second mortgage wrapped around was assigned to the purchaser. As a result of this transaction, in 1999, Presidential wrote off the $2,212,240 balance on the first mortgage and the related $2,212,240 mortgage debt, $75,000 of the sales proceeds was applied to accrued and unpaid interest and the Company recognized a gain on sale of $425,000. Fairfield Towers On February 22, 1999, Presidential consummated the sale of its Fairfield Towers First and Second Mortgage Notes (excluding a $4,000,000 portion of the Second Mortgage Note, which it retained). 80 81 The aggregate purchase price for the First Mortgage Note and the Second Mortgage Note (excluding the $4,000,000 interest retained by Presidential) was $21,350,000. In connection with this transaction, the $4,000,000 portion of the Second Mortgage Note retained by Presidential was modified to provide for a ten-year maturity date and interest at the rate of 9.625% for the first three years and at 10.5% for the remaining seven years. To secure this obligation, Presidential obtained subordinate security interests in three apartment properties located in New Jersey (having an estimated equity value of approximately $7,000,000) as collateral for the Note. As a result of this transaction, Presidential repaid the $10,195,442 outstanding principal balance of its note payable to Fleet Bank, which had been secured by Presidential's interest in the First Mortgage Note. Presidential will recognize a gain on sale (before taxes) of approximately $7,800,000 in 1999. 81 82 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES VALUATION AND QUALIFYING ACCOUNTS FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996 SCHEDULE II
ADDITIONS ------------------------- CHARGED BALANCE AT CHARGED TO BALANCE BEGINNING TO OTHER AT END CLASSIFICATION OF YEAR EXPENSES ACCOUNTS DEDUCTIONS (1) OF YEAR - -------------- ------- -------- -------- -------------- ------- 1998 Discount on mortgage portfolio and valuation allowance for other receivables $13,020,904 $ 46,799 $ 1,151,148 $11,916,555 =========== ======== ========== =========== =========== 1997 Discount on mortgage portfolio and valuation allowance for other receivables $14,419,071 $ 68,042 $ 1,466,209 $13,020,904 =========== ======== ========== =========== =========== 1996 Discount on mortgage portfolio and valuation allowance for other receivables $11,691,101 $110,936 $3,500,000 (2) $ 882,966 $14,419,071 =========== ======== ========== =========== ===========
(1) Represents amortization of discount on mortgages and notes using the interest method and also includes write-off of discounts on notes due to prepayments on notes. (2) Represents the discount received on the purchase of the Fairfield Towers First Mortgage. 82 83 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES REAL ESTATE AND ACCUMULATED DEPRECIATION DECEMBER 31, 1998 SCHEDULE III
INITIAL COST TO COMPANY COSTS --------------------------- CAPITALIZED BUILDING SUBSEQUENT TO AMOUNT OF AND ACQUISITION PROPERTIES ENCUMBRANCES LAND IMPROVEMENTS IMPROVEMENTS (1) ---------- ------------ ---------- ------------ ---------- Office and Commercial except where otherwise indicated: Building Industries Center, White Plains, NY $ 926,269 $ 61,328 $ 496,198 $ 573,169 *Cambridge Green, Council Bluffs, IA 3,121,942 200,000 2,034,315 1,106,829 *Continental Gardens, Miami, FL 8,031,175 2,448,000 7,389,786 354,622 *Crown Court, New Haven, CT 2,792,718 168,000 3,077,445 58,481 *Fairlawn Gardens Martinsburg, WV 2,286,622 71,408 657,805 1,183,950 Home Mortgage Plaza, Hato Rey, Puerto Rico 17,419,783 636,712 5,070,769 1,552,456 Mapletree Industrial Center, Palmer, MA 272,183 79,100 131,558 *Sunwood Apartments Miami, FL 4,861,835 1,680,000 4,860,251 19,020 Towers Shoppers Parcade, New Haven, CT 15,504 7,000 University Towers, New Haven, CT 74,886 Cooperative Apartment Shares: 330 W.72nd St., New York, NY 20,891 28,013 6300 Riverdale Ave., Riverdale, NY 10,164 66,032 760 Broad Park Lodge, White Plains, NY 1,203 8,797 Sherwood House, Long Beach, NY 7,316 51,930 (33,395)(2) Towne House, New Rochelle, NY 61,051 343,286 88,411 University Towers, New Haven, CT 1,375 54,735 ----------- ---------- ------------ ---------- TOTAL $39,728,031 $5,446,548 $ 24,146,362 $5,110,747 =========== ========== ============ ========== YEARS ON WHICH DE- GROSS AMOUNT AT WHICH CARRIED PRECIATION AT CLOSE OF YEAR IN LATEST ------------------------------------------ INCOME BUILDING STATE- AND ACCUMULATED DATE OF DATE MENT IS PROPERTIES LAND IMPROVEMENTS TOTAL DEPRECIATION CONSTRUCTION ACQUIRED COMPUTED ---------- ---------- ----------- ----------- ---------- ------------ -------- -------- Office and Commercial except where otherwise indicated: Building Industries Center, White Plains, NY $ 61,328 $ 1,069,367 $ 1,130,695 $ 895,285 1956 1966 25 *Cambridge Green, Council Bluffs, IA 200,000 3,141,144 3,341,144 612,169 1974 1992 50 *Continental Gardens, Miami, FL 2,448,000 7,744,408 10,192,408 875,385 1971 1994 27-1/2 *Crown Court, New Haven, CT 168,000 3,135,926 3,303,926 2,529,337 1973 1973 40 *Fairlawn Gardens Martinsburg, WV 71,408 1,841,755 1,913,163 86,587 1964 1996 50 Home Mortgage Plaza, Hato Rey, Puerto Rico 636,712 6,623,225 7,259,937 2,074,319 1966-1967 1966 40 Mapletree Industrial Center, Palmer, MA 79,100 131,558 210,658 15,700 1902-1966 1974 20 *Sunwood Apartments Miami, FL 1,680,000 4,879,271 6,559,271 55,199 1976 1998 30 Towers Shoppers Parcade, New Haven, CT 7,000 7,000 7,000 1962 1962 33-1/3 University Towers, New Haven, CT 74,886 74,886 45,331 Cooperative Apartment Shares: 330 W.72nd St., New York, NY 20,891 28,013 48,904 1,778 1997 31-1/2 6300 Riverdale Ave., Riverdale, NY 10,164 66,792 76,956 4,219 1997 31-1/2 Broad Park Lodge, White Plains, NY 1,203 8,797 10,000 558 1995 31-1/2 Sherwood House, Long Beach, NY 3,129 22,722 25,851 1,564 1997 31-1/2 Towne House, New Rochelle, NY 73,239 419,509 492,748 24,994 1997 31-1/2 University Towers, New Haven, CT 1,375 54,735 56,110 2,214 1997 31-1/2 ---------- ----------- ----------- ---------- TOTAL $5,454,549 $29,249,108 $34,703,657 $7,231,639 ========== =========== =========== ==========
* Apartments (1) Includes furniture and equipment of $240,431. (2) Includes a 1998 sale of a cooperative apartment. 83 84 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES REAL ESTATE AND ACCUMULATED DEPRECIATION SCHEDULE III DECEMBER 31, 1998 (CONCLUDED) (3) The aggregate cost of real estate for Federal income tax purposes is $33,766,169 at December 31, 1998. (4) The reconciliations of the total cost of real estate at the beginning of each year with the total cost at the end of each year are as follows:
YEAR ENDED DECEMBER 31, ----------------------------------------- 1998 1997 1996 ----------- ----------- ----------- Balance at the beginning of year $27,690,535 $25,369,405 $23,871,618 Additions during the year: Acquisitions through foreclosure 11,569 101,875 729,213 Additions and improvements 7,036,611 1,643,877 790,610 Reclassed from foreclosed properties 588,683 ----------- ----------- ----------- 34,738,715 27,703,840 25,391,441 Deductions during the year: Dispositions 35,058 13,305 22,036(6) ----------- ----------- ----------- Balance at end of year $34,703,657 $27,690,535 $25,369,405 =========== =========== ===========
(5) The reconciliations of the accumulated depreciation at the beginning of each year with the total shown at the end of each year are as follows:
YEAR ENDED DECEMBER 31, ----------------------------------------- 1998 1997 1996 ----------- ----------- ----------- Balance at the beginning of year $ 6,404,797 $ 5,680,108 $ 5,073,887 Additions during the year: Depreciation charged to income 827,786 737,994 651,652 ----------- ----------- ----------- 7,232,583 6,418,102 5,725,539 Deductions during the year: Dispositions and replacements 944 13,305 45,431 ----------- ----------- ----------- Balance at end of year $ 7,231,639 $ 6,404,797 $ 5,680,108 =========== =========== ===========
(6) Write-off of undeveloped land. 84 85 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES MORTGAGE LOANS ON REAL ESTATE DECEMBER 31, 1998 SCHEDULE IV
PERIODIC CARRYING INTEREST MATURITY PAYMENT PRIOR FACE AMOUNT AMOUNT OF DESCRIPTION RATE DATE TERMS MORTGAGES OF MORTGAGE MORTGAGE (1) ----------- ---- ---- ----- --------- ----------- ------------ First Mortgages: Apartment buildings: Brooklyn, NY Prime plus 1% 2006 (2) (3) $ 17,176,884 $14,095,063 Greece, NY 7.50-8.50% 2006 (4) (5) 6,150,000 3,158,150 Hartford, CT 9.00-10.25% 2005 (6) (6) 1,536,044 1,291,169 Sold Co-op Apartments: Bronx, NY (2 notes) 9.00% 2003 (7) 36,396 36,396 Flushing, NY (8 notes) 7.00-9.50% 2002-2008 (7)(8) 213,950 207,448 Long Beach, NY (2 notes) 9.00-9.50% 2002-2010 (7)(8) 22,840 21,651 New Rochelle, NY (23 notes) 7.50-9.50% 1998-2014 (7)(8) 660,279 615,890 New York, NY (3 notes) 8.50-8.75% 2003-2016 (7)(8) 191,045 132,467 Riverdale, NY (3 notes) 7.50-8.25% 2003 (8) 23,424 23,301 Rye, NY (2 notes) 8.00-10.00% 2009-2010 (8) 88,476 88,476 ------------ ------------ ----------- Total First Mortgage Loans 26,099,338 19,670,011 ------------ ------------ ----------- Junior Mortgages: Apartment buildings: Alexandria, VA 8.25-9.25% 2007 (9) (3) $ 20,265,360 1,175,500 213,037 Bronx, NY 5.16-9.00% 1999-2000 (10) (3) 2,655,275 2,304,000 1,462,762 Brooklyn, NY 6.75% 1999 (10) (3) 17,176,884 14,341,147 1,404,764 Des Moines, IA 12.00% 2001 (3) 5,833,001 417,662 199,128 New Haven, CT 9.75% 1999 (10) (11) 2,444,175 13,444,175 5,307,200 White Plains, NY 7.33% 1998 (12) 2,224,287 3,247,880 2,224,287 ------------ ------------ ----------- Total Junior Mortgage Loans 50,598,982 34,930,364 10,811,178 ------------ ------------ ----------- Total Mortgage Loans $ 50,598,982 $ 61,029,702 $30,481,189 ============ ============ =========== PRINCIPAL AMT. OF LOANS SUBJECT TO DELINQUENT DESCRIPTION PRINCIPAL OR INTEREST ----------- --------------------- First Mortgages: Apartment buildings: Brooklyn, NY Greece, NY Hartford, CT Sold Co-op Apartments: Bronx, NY (2 notes) Flushing, NY (8 notes) Long Beach, NY (2 notes) New Rochelle, NY (23 notes) New York, NY (3 notes) Riverdale, NY (3 notes) Rye, NY (2 notes) ----------- Total First Mortgage Loans ----------- Junior Mortgages: Apartment buildings: Alexandria, VA Bronx, NY Brooklyn, NY Des Moines, IA New Haven, CT White Plains, NY $ 3,247,880 ----------- Total Junior Mortgage Loans 3,247,880 ----------- Total Mortgage Loans $ 3,247,880 ===========
85 86 PRESIDENTIAL REALTY CORPORATION AND SUBSIDIARIES MORTGAGE LOANS ON REAL ESTATE SCHEDULE IV DECEMBER 31, 1998 (CONCLUDED)
YEAR ENDED ----------------------------- ---------------------------- ---------------------------- December 31, 1998 December 31, 1997 December 31, 1996 ----------------------------- ---------------------------- ---------------------------- Balance at beginning of year $ 30,036,785 $ 27,558,691 $ 17,953,611 Additions during the year: New mortgage loans $ 60,000 $ 3,011,698 $ 14,676,563 Less: Discounts on additions 3,500,000 ------------ ------------ ------------ Net addition to carrying amount 60,000 3,011,698 11,176,563 Deductions during the year: Reclass of loan foreclosed 11,569 45,765 329,212 Collections of principal 768,587 2,398,668 2,879,524 Less: Amortization of discounts 1,083,917 1,357,681 796,230 Deferred gains recognized 80,643 553,148 841,023 ------------ ------------ ------------ Net reduction of carrying amount (384,404) 533,604 1,571,483 ------------ ------------ ------------ Balance at end of year $ 30,481,189 $ 30,036,785 $ 27,558,691 ============ ============ ============
(1) Carrying value is net of discounts and deferred gains. The aggregate net carrying value of this portfolio for tax purposes at December 31, 1998, is $24,912,000. (2) The interest rate on this note, currently 8.75%, is a variable rate equal to 1% above the prime rate. Subsequent to December 31, 1998, this note was sold. (3) Entire principal due at Final Maturity Date. (4) Interest is paid on this note at the rate of 6% per annum through July 31, 1999 and a rate of not less than 7.5% per annum through July 31, 2001 and thereafter at a rate equal to 150 basis points in excess of the yield on specified Treasury bills. In connection with the modification of the note in 1994, the borrower paid a $628,863 fee in order to increase the effective interest rate on the note to 8.5% per annum through July 31, 1999. In September, 1997 the Company extended the maturity date of the note to July 31, 2006 and the Company and the debtor agreed to substitute Newcastle Apartments in Greece, New York for Presidential Park Apartments in Columbus, Ohio as security for this note. However, the 33,400 square feet of commercial space adjacent to Presidential Park Apartments, which was part of the original collateral, remains as additional collateral for this note. (5) $150,000 due in 1999 and a balloon of $6,000,000 due in 2006. (6) In January, 1997, the maturity dates of these loans were extended to 2005. The interest rate was 9% per annum through December 31, 2002 and 9.25% per annum thereafter. As a result of the sale of the property and the assumption of the notes by the purchaser in 1998, the interest rate on the notes was increased from 9% to 10% through 2001 and 10.25% thereafter. The notes are amortizing monthly, based on a 20 year term at the above rates, and have balloon payments of $1,234,813 due at maturity. (7) Principal amortization each year with a balloon payment in the year of maturity. (8) Principal amortization each year through maturity. (9) As a result of a modification of the note in July, 1997, the maturity date of this loan was changed from 2015 to 2007, with interest rates of 8.25% through 1999 and 9.25% thereafter. In addition, the Company and the debtor agreed to substitute Windsor at Arbors in Alexandria, Virginia for Woodgate Apartments in Wichita, Kansas, as security for this note. (10) The maturity dates of these notes may be extended at the option of the buyer for periods ranging up to ten years. (11) Varying amounts to 1999 and balloon of $13,328,421 due in 1999. (12) Varying amounts to 1998 and balloon of $3,259,897 due in 1998. Subsequent to December 31, 1998 this note was sold. 86 87 EXHIBIT INDEX 3.1 Certificate of Incorporation of the Company (incorporated herein by reference to Exhibit 3.5 to Post-effective Amendment No. 1 to the Company's Registration Statement on Form S-14, Registration No. 2-83073). 3.2 Certificate of Amendment to Certificate of Incorporation of the Company (incorporated herein by reference to Exhibit 3 to the Company's Annual Report on Form 10-K for the year ended December 31, 1987, Commission File No. 1-8594). 3.3 Certificate of Amendment to Certificate of Incorporation of the Company, filed July 21, 1988 with the Secretary of State of the State of Delaware (incorporated herein by reference to Exhibit 3.3 to the Company's Annual Report on Form 10-K for the year ended December 31, 1988, Commission File No. 1-8594). 3.4 Certificate of Amendment to Certificate of Incorporation of the Company, filed on September 12, 1989 with the Secretary of State of the State of Delaware (incorporated herein by reference to Exhibit 3.4 to the Company's Annual Report on Form 10-K for the year ended December 31, 1989, Commission File No. 1-8594). 3.5 By-laws of the Company (incorporated herein by reference to Exhibit 3.7 to Post-effective Amendment No. 1 to the Company's Registration Statement on Form S-14, Registration No. 2-83073). 10.1 1993 Stock Option Plan for 250,000 shares of Class B common stock (incorporated herein by reference to Exhibit 10.2 to the Company's Annual Report on Form 10-K for the year ended December 31, 1993, Commission File No. 1-8594). 10.2 Employment Agreement dated as of November 1, 1982 between the Company and Robert E. Shapiro, as amended by Amendments dated March 1, 1983, November 25, 1985, February 23, 1987 and January 4, 1988, (incorporated herein by reference to Exhibit 10.3 to the Company's Annual Report on Form 10-K for the year ended December 31, 1988, Commission File No. 1-8594). 10.3 Employment Agreement dated as of November 1, 1982 between the Company and Joseph Viertel as amended by Amendments dated March 1, 1983, November 22, 1985 and February 23, 1987, (incorporated herein by reference to Exhibit 10.12 to the Company's Annual Report on Form 10-K for the year ended December 31, 1992, Commission File No. 1-8594). 10.4 Settlement Agreement dated November 14, 1991 between the Company and Steven Baruch, Jeffrey F. Joseph and Thomas Viertel, (incorporated herein by reference to Exhibit 10.11 to the Company's Annual Report on Form 10-K for the year ended December 31, 1991, Commission File No. 1-8594). 10.5 Presidential Realty Corporation Defined Benefit Plan dated December 16, 1994, (incorporated herein by reference to Exhibit 10.14 to the Company's Annual Report on Form 10-K for the year ended December 31, 1994, Commission File No. 1-8594). 10.6 Employment Agreement dated January 1, 1997 between the Company and Jeffrey F. Joseph, (incorporated herein by reference to Exhibit 10.10 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1997, Commission File No. 1-8594). 10.7 Employment Agreement dated January 1, 1997 between the Company and Steven Baruch, (incorporated herein by reference to Exhibit 10.11 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1997, Commission File No. 1-8594). 10.8 Employment Agreement dated January 1, 1997 between the Company and Thomas Viertel, (incorporated herein by reference to Exhibit 10.12 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1997, Commission File No. 1-8594). 10.9 First Amendment dated August 1, 1996 to Settlement Agreement dated November 14, 1991 between the Company and Steven Baruch, Jeffrey F. Joseph and Thomas Viertel (incorporated herein by reference to Exhibit 10.13 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1997, Commission File No. 1-8594). 21. List of Subsidiaries of Registrant dated December 31, 1998. 27. Financial Data Schedule for the year ended December 31, 1998. EX-21 2 SUBSIDIARIES 1 EXHIBIT 21 LIST OF SUBSIDIARIES OF PRESIDENTIAL REALTY CORPORATION DATED DECEMBER 31, 1998 (1) PDL, Inc. organized under the laws of the State of Delaware, which carries on business under its own name. (2) Presidential Realty of Iowa, Incorporated, organized under the laws of the State of Iowa, which carries on business under its own name. (3) Presidential Continental Gardens Corp., organized under the laws of the State of Florida, which carries on business under its own name. (4) Fairlawn Gardens Corp., organized under the laws of the State of West Virginia, which carries on business under its own name. (5) Presidential Sunwood Corp., organized under the laws of the State of Florida, which carries on business under its own name. EX-27 3 FINANCIAL DATA SCHEDULE
5 YEAR DEC-31-1998 DEC-31-1998 1,764,465 1,274,734 31,844,052 120,102 0 6,724,327 34,703,657 7,231,639 73,906,245 4,497,192 53,726,746 0 0 361,503 12,489,331 73,906,245 0 15,412,765 0 6,687,659 0 0 3,981,685 2,773,247 0 2,773,247 0 0 0 2,773,247 0.77 0.77
-----END PRIVACY-ENHANCED MESSAGE-----