EX-99.1 2 raipr033108.htm RAI EARNINGS RELEASE 033108 raipr033108.htm
 


 
FOR IMMEDIATE RELEASE

CONTACT:           STEVEN KESSLER
CHIEF FINANCIAL OFFICER
RESOURCE AMERICA, INC.
ONE CRESCENT DRIVE, SUITE 203
PHILADELPHIA, PA 19112
215/546-5005, 215/546-4785 (fax)


RESOURCE AMERICA, INC.
REPORTS OPERATING RESULTS
FOR THE SECOND FISCAL QUARTER ENDED MARCH 31, 2008

Philadelphia, PA, May 8, 2008 - Resource America, Inc. (Nasdaq: REXI) (the "Company") reported adjusted income from continuing operations, a non-GAAP measure, of $4.5 million, or $0.24 per common share-diluted and $9.4 million, or $0.50 per common share-diluted for the second fiscal quarter and six months ended March 31, 2008, respectively, as compared to $5.9 million, or $0.31 per common share-diluted and $10.5 million, or $0.55 per common share-diluted for the second fiscal quarter and six months ended March 31, 2007, respectively.  A reconciliation of the Company’s reported income (loss) from continuing operations to adjusted income from continuing operations, a non-GAAP measure, is included as Schedule I to this release.
 
For the second fiscal quarter ended March 31, 2008, the Company reported revenues of $50.4 million, operating income of $20.3 million, and income from continuing operations and net income of $2.0 million, or $0.11 per common share-diluted, as compared to revenues of $32.4 million, operating income of $15.7 million, income from continuing operations of $5.9 million, or $0.31 per common share-diluted and net income of $5.8 million, or $0.31 per common share-diluted for the second fiscal quarter ended March 31, 2007.

For the six months ended March 31, 2008, the Company reported revenues of $94.4 million, operating income of $35.6 million, a loss from continuing operations and a net loss of $9.0 million, or ($0.51) per common share-diluted, as compared to revenues of $56.7 million, operating income of $25.3 million, income from continuing operations of $10.5 million, or $0.55 per common share-diluted and net income of $10.4 million, or $0.55 per common share-diluted for the six months ended March 31, 2007.

Net loss from continuing operations and net loss for the six months ended March 31, 2008 includes an $11.4 million loss, net of tax, incurred during the quarter ended December 31, 2007 in connection with the Company’s decision to terminate its two remaining outstanding financial fund management warehouse credit facilities in the United States and Europe.  The Company has now eliminated its exposure to these facilities and has satisfied the guarantees in their entirety.  The Company’s March 31, 2008 balance sheet reflects the removal of the assets and the associated liabilities of these facilities.

Jonathan Cohen, President and CEO of the Company, commented, “We are pleased with the continued growth of LEAF Financial and Resource Real Estate, which have benefitted from robust fundraising, new joint ventures and fresh institutional partners. We are now raising our third bank private equity fund to capitalize on opportunities in that space and are launching a CMBS focused real estate fund. We continue to manage the complexities of our Resource Financial Fund Management investments - $14 billion of assets which we manage under long-term contracts. We anticipate further opportunities to sell non-core assets to reduce or eliminate our corporate debt by the end of this fiscal year. Our cost structures globally are being adjusted to reflect the changes in business environment and we expect to see significant cost savings in our fiscal 2009 that begins October 1, 2008.  We will also be able to expand our operations as opportunities arise.  Overall, we are energized by the opportunities presented to us in this changing marketplace and are taking advantage of them and will continue to.”

 
 

 

On April 22, 2008, our subsidiary LEAF Financial Corporation (“LEAF”) completed the transfer of a portfolio of leases and loans that were acquired in the NetBank acquisition by the sale to LEAF Equipment Leasing Income Fund III, L.P., (“LEAF Fund III”) of LEAF’s remaining 51% membership interest in the special purpose entity that owns the portfolio.  LEAF had previously transferred a 49% membership interest in this special purpose entity to LEAF Fund III on January 31, 2008. This entity that owns the portfolio, which is wholly-owned by LEAF Fund III as a result of these sales, remains the borrower on the Morgan Stanley bridge financing. Accordingly, a total of $323.0 million of commercial finance assets were transferred by LEAF to LEAF Fund III together with $315.0 million of related debt financing.

As of March 31, 2008, the Company had, on a consolidated basis, total borrowings outstanding of $884.1 million.  After adjusting for the April 22, 2008 transfer of $315.2 million of non-recourse bridge loans at LEAF that financed its acquisition of the NetBank leasing portfolio to LEAF Fund III, the borrowings outstanding will be $568.9 million, including $213.1 million of net liabilities consolidated under FIN 46-R as to which the Company has no recourse; $269.0 million of non-recourse revolving credit facilities at LEAF; $70.0 million of corporate level secured revolving debt; and $16.8 million of other debt, which is principally mortgage debt secured by properties owned by the Company’s subsidiaries.
 
Assets Under Management

Assets under management increased $3.0 billion, or 21%, to $17.7 billion at March 31, 2008 from $14.7 billion at March 31, 2007.

The following table details the Company’s assets under management by operating segment:

 
At March 31,
 
2008
2007
Financial fund management
$  14.3 billion
$   12.7 billion
Commercial finance
    1.7 billion
    0.7 billion
Real estate
    1.7 billion
    1.3 billion
 
$  17.7 billion
$   14.7 billion

A description of how the Company calculates assets under management is set forth in Item 1 of the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2007.

Book Value

As of March 31, 2008, the Company’s GAAP book value per common share was $8.91 per share.  Total stockholders’ equity was $156.1 million as of March 31, 2008 as compared to $185.3 million as of September 30, 2007.  Total common shares outstanding were 17,525,420 as of March 31, 2008 as compared to 17,417,307 as of September 30, 2007.

Adjusted book value per common share outstanding, a non-GAAP measure, was $9.33.  Adjusted book value is computed by adding back to GAAP book value the unrealized loss on swap transactions associated with the NetBank portfolio that were transferred to LEAF III on April 22, 2008 and by adjusting the unrealized loss related to the Company’s investment in Resource Capital Corp. (NYSE: RSO) utilizing the closing price of May 7, 2008.  A reconciliation of the Company’s reported book value to adjusted book value, a non-GAAP measure, is included as Schedule III to this release.

Resource America, Inc. is a specialized asset management company that uses industry specific expertise to generate and administer investment opportunities for its own account and for outside investors in the commercial finance, real estate and financial fund management sectors.

For more information, please visit our website at www.resourceamerica.com or contact investor relations at pkamdar@resourceamerica.com.

 
 

 

Highlights for the Second Fiscal Quarter Ended March 31, 2008 and Recent Developments
 
®  
On April 25, 2008 LEAF announced that it had successfully completed the public offering of its third public investment partnership, LEAF Fund III, which raised approximately $120.0 million.  LEAF Fund III closed within 14 months, 42% ahead of the original two year projected offering period, and utilized a syndicate of more than 70 broker dealers that participated in the offering. This is LEAF's third fund; the first, Lease Equity Appreciation Fund I LP (“LEAF I”) raised approximately $17.1 million in gross offering proceeds; the second, Lease Equity Appreciation Fund II, L.P. (“LEAF II”) raised approximately $60.0 million in gross offering proceeds.
 
®  
LEAF’s assets under management at March 31, 2008 were $1.7 billion, an increase of $968.1 million (131%) from March 31, 2007.  LEAF increased its commercial finance originations to $168.9 million for the three months ended March 31, 2008, an increase of $39.0 million (30%) from the three months ended March 31, 2007.
 
®  
Resource Real Estate Holdings, Inc. (“Resource Real Estate”), the Company’s real estate asset manager that invests in and manages real estate investment vehicles on behalf of itself and for outside investors and operates the Company’s commercial real estate debt platform, increased its assets under management to $1.7 billion at March 31, 2008, an increase of $435.8 million (35%) from March 31, 2007.  Since October 1, 2007, Resource Real Estate has acquired $72.6 million in real estate assets for its investment vehicles.
 
®  
Resource Real Estate increased its apartment units under management to 15,230 at March 31, 2008, an increase of 3,677 units (32%) from March 31, 2007.  This includes a portfolio of 37 multi-family properties representing approximately 9,400 apartment units managed by Resource Residential, Resource Real Estate’s wholly-owned subsidiary based in Omaha, Nebraska.
 
®  
Resource Real Estate acquired three multi-family residential apartment properties for its fund portfolio with an aggregate acquisition cost of $37.7 million in the second fiscal quarter ended March 31, 2008.
 
®  
The Company’s financial fund management operating segment increased its assets under management at March 31, 2008 to $14.3 billion, an increase of $1.6 billion (13%) from March 31, 2007.
 
®  
The Company’s Board of Directors authorized the payment of a cash dividend to be paid on May 30, 2008 in the amount of $0.07 per share of the Company’s common stock to all holders of record at the close of business on May 16, 2008.
 
®  
Resource Capital Corp. (NYSE: RSO), a real estate investment trust for which the Company is the external manager, announced a dividend distribution of $0.41 per common share for the quarter ended March 31, 2008, unchanged from the quarter ended December 31, 2007 and an increase of $0.02 per common share (5%) from the quarter ended March 31, 2007.
 
®  
The Company generated $35.2 million of cash from operating activities from continuing operations as adjusted during the six months ended March 31, 2008.  A reconciliation of net cash provided by (used in) operating activities of continuing operations to net cash provided by operating activities of continuing operations as adjusted, a non-GAAP measure, is included as Schedule II to this release.

Statements made in this release include forward-looking statements, which involve substantial risks and uncertainties.  The Company’s actual results, performance or achievements could differ materially from those expressed or implied in this release.  For information pertaining to risks relating to these forward-looking statements, reference is made to the section “Risk Factors” contained in Item 1A of the Company’s Annual Report on Form 10-K.

The remainder of this release contains the Company’s unaudited consolidated balance sheets, consolidated statements of operations, consolidated statements of cash flows, reconciliation of GAAP income (loss) from continuing operations to adjusted income from continuing operations, reconciliation of net cash provided by (used in) operating activities of continuing operations to net cash provided by operating activities of continuing operations as adjusted, reconciliation of GAAP stockholders’ equity to adjusted book value, restated consolidated balance sheet as of September 30, 2007, restated consolidated statement of operations for the three months ended March 31, 2007, restated consolidated statement of operations for the six months ended March 31, 2007 and restated consolidated statement of cash flows for the six months ended March 31, 2007.

 
 

 


 
RESOURCE AMERICA, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
(unaudited)

   
March 31,
2008
   
September 30,
2007
 
         
(restated)
 
ASSETS
           
Cash
  $ 11,591     $ 14,624  
Restricted cash
    35,569       19,340  
Receivables
    3,496       21,255  
Receivables from managed entities
    30,556       20,177  
Loans sold, not settled
          152,706  
Loans held for investment, net
    227,677       285,928  
Investments in commercial finance, net
    620,226       243,391  
Investments in real estate, net
    49,890       49,041  
Investment securities available-for-sale, at fair value
    35,874       51,777  
Investments in unconsolidated entities
    28,939       39,342  
Property and equipment, net
    15,716       12,286  
Deferred income taxes
    41,944       29,877  
Goodwill
    7,969       7,941  
Intangible assets, net
    4,598       4,774  
Other assets
    31,139       18,664  
Total assets
  $ 1,145,184     $ 971,123  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Accrued expenses and other liabilities
  $ 78,389     $ 60,546  
Payables to managed entities
    1,038       1,163  
Borrowings
    884,100       706,372  
Deferred income tax liabilities
    11,124       11,124  
Minority interests
    14,392       6,571  
Total liabilities
    989,043       785,776  
                 
Commitments and contingencies
           
                 
Stockholders’ equity:
               
Preferred stock, $1.00 par value, 1,000,000 shares authorized;
none outstanding
    -       -  
Common stock, $.01 par value, 49,000,000 shares authorized; 27,455,900
and 26,986,975 shares issued, respectively (including nonvested
restricted stock of 584,808 and 199,708, respectively)
    269       268  
Additional paid-in capital
    266,870       264,747  
Retained earnings
    15,730       27,171  
Treasury stock, at cost; 9,345,672 and 9,369,960 shares, respectively
    (101,805 )     (102,014 )
ESOP loan receivable
    (211 )     (223 )
Accumulated other comprehensive loss
    (24,712 )     (4,602 )
Total stockholders’ equity
    156,141       185,347  
    $ 1,145,184     $ 971,123  

 
 

 

RESOURCE AMERICA, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)

   
Three Months Ended
   
Six Months Ended
 
   
March 31,
   
March 31,
 
   
2008
   
2007
   
2008
   
2007
 
         
(restated)
         
(restated)
 
REVENUES
                       
Commercial finance
  $ 32,666     $ 8,564     $ 60,631     $ 15,653  
Financial fund management
    11,023       16,804       20,645       29,430  
Real estate
    6,692       7,008       13,164       11,572  
      50,381       32,376       94,440       56,655  
COSTS AND EXPENSES
                               
Commercial finance
    12,233       4,560       21,784       8,191  
Financial fund management
    6,284       5,401       12,898       9,953  
Real estate
    5,326       3,195       10,792       6,208  
General and administrative
    3,757       2,754       7,215       5,543  
Provision for credit losses
    1,447             4,220       45  
Depreciation and amortization
    989       719       1,955       1,428  
      30,036       16,629       58,864       31,368  
OPERATING INCOME
    20,345       15,747       35,576       25,287  
                                 
Interest expense
    (14,595 )     (7,694 )     (29,272 )     (12,285 )
Minority interests
    (2,176 )     (715 )     (3,267 )     (1,275 )
Other income (expense), net
    1,292       1,811       (17,076 )     4,339  
      (15,479 )     (6,598 )     (49,615 )     (9,221 )
Income (loss) from continuing operations before taxes
    4,866       9,149       (14,039 )     16,066  
Provision (benefit) for income taxes
    2,886       3,272       (5,054 )     5,585  
Income (loss) from continuing operations
    1,980       5,877       (8,985 )     10,481  
Income (loss) from discontinued operations, net of tax
    3       (37 )     (9 )     (56 )
NET INCOME (LOSS)
  $ 1,983     $ 5,840     $ (8,994 )   $ 10,425  
                                 
Basic earnings (loss) per common share:
                               
Continuing operations
  $ 0.11     $ 0.34     $ (0.51 )   $ 0.60  
Discontinued operations
                       
Net income (loss)
  $ 0.11     $ 0.34     $ (0.51 )   $ 0.60  
Weighted average shares outstanding
    17,504       17,242       17,466       17,267  
                                 
Diluted earnings (loss) per common share:
                               
Continuing operations
  $ 0.11     $ 0.31     $ (0.51 )   $ 0.55  
Discontinued operations
                       
Net income (loss)
  $ 0.11     $ 0.31     $ (0.51 )   $ 0.55  
Weighted average shares outstanding
    18,576       19,027       17,466       19,074  
                                 
Dividends declared per common share
  $ 0.07     $ 0.07     $ 0.14     $ 0.13  

 
 

 

RESOURCE AMERICA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)

   
Six Months Ended
March 31,
 
   
2008
   
2007
 
         
(restated)
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net (loss) income
  $ (8,994 )   $ 10,425  
Adjustments to reconcile net (loss) income to net cash provided by
(used in) operating activities, net of acquisitions:
               
Impairment charge on collateralized debt obligation investments
    1,149        
Depreciation and amortization
    2,509       1,721  
Provision for credit losses
    4,220       45  
Minority interests
    3,267       1,275  
Equity in losses (earnings) of unconsolidated entities
    1,373       (8,939 )
Distributions from unconsolidated entities
    8,658       7,852  
Loss on sales of loans
    18,530        
Gain on sales of assets
    (2,033 )     (5,307 )
Deferred income tax benefit
    735       (3,603 )
Non-cash compensation on long-term incentive plans
    2,388       1,316  
Non-cash compensation issued
    62       1,174  
Non-cash compensation received
    356       (1,396 )
Decrease (increase) in commercial finance investments                                                                                             
    31,876       (92,246 )
Changes in operating assets and liabilities                                                                                             
    (36,948 )     (5,211 )
Net cash provided by (used in) operating activities of continuing operations
    27,148       (92,894 )
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Capital expenditures
    (5,549 )     (1,494 )
Payments received on real estate loans and real estate
    8,104       8,401  
Investments in real estate
    (4,074 )     (10,163 )
Purchase of investments
    (239,551 )     (9,881 )
Proceeds from sale of investments
    5,215       4,694  
Principal payments received on loans
    6,126        
Net cash paid for acquisitions
    (8,022 )      
Increase in other assets
    (3,795 )     (1,775 )
Net cash used in investing activities of continuing operations
    (241,546 )     (10,218 )
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Increase in borrowings
    616,335       356,944  
Principal payments on borrowings
    (385,314 )     (262,651 )
Minority interest contributions
    315        
Minority interest distributions
    (1,243 )     (968 )
Dividends paid
    (2,447 )     (2,287 )
Increase in restricted cash
    (16,229 )     (8,969 )
Proceeds from issuance of stock
    182       927  
Purchase of treasury stock
    (237 )      
Tax benefit from the exercise of stock options
          1,887  
Net cash provided by financing activities of continuing operations
    211,362       84,883  
CASH FLOWS FROM DISCONTINUED OPERATIONS:
               
Operating activities
    3       (49 )
Financing activities
          (1,145 )
Net cash provided by (used in) discontinued operations
    3       (1,194 )
Decrease in cash
    (3,033 )     (19,423 )
Cash at beginning of period
    14,624       37,622  
Cash at end of period
  $ 11,591     $ 18,199  

 
 

 

This press release contains supplemental financial information determined by methods other than in accordance with Accounting Principles Generally Accepted in the United States of America (“GAAP”).  The Company’s management uses this non-GAAP measure in its analysis of the exclusion of certain adjustments recorded in the Company’s six months ended March 31, 2008.  Management believes the presentation of this financial measure excluding the impact of these items provides useful supplemental information that is essential to a proper understanding of the financial results of the Company.  This disclosure should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.

SCHEDULE I


RECONCILIATION OF GAAP INCOME (LOSS) FROM CONTINUING OPERATIONS
TO ADJUSTED INCOME FROM CONTINUING OPERATIONS
(in thousands, except per share data)
(unaudited)

   
Three Months Ended
   
Six Months Ended
 
   
March 31,
   
March 31,
 
   
2008
   
2007
   
2008
   
2007
 
         
(restated)
         
(restated)
 
Income (loss) from continuing operations − GAAP
  $ 1,980     $ 5,877     $ (8,985 )   $ 10,481  
Adjustments, net of tax:
                               
Resource residential start-up costs
                349        
Impairment charge on CDO investments
    84             735        
(Recovery) loss on sales of loans
    (342 )           11,390        
Partnership mark-to-market impact
    651             4,920        
RCC incentive stock
    950             950        
Tax rate normalization
    1,134                    
Adjusted income from continuing operations (1)
  $ 4,457     $ 5,877     $ 9,359     $ 10,481  
                                 
Weighted average diluted shares outstanding (2)
    18,576       19,027       18,608       19,074  
                                 
Adjusted income from continuing operations per share-diluted
  $ 0.24     $ 0.31     $ 0.50     $ 0.55  

(1)  
During the six months ended March 31, 2008, in connection with substantial volatility and reduction in liquidity in the global credit markets, the Company recorded several significant adjustments.  For comparability purposes, the Company is presenting adjusted income from continuing operations because it facilitates the evaluation of the Company without the effect of these adjustments.  Adjusted income from continuing operations should not be considered as an alternative to income (loss) from continuing operations (computed in accordance with GAAP).  Instead, adjusted income from continuing operations should be reviewed in connection with income (loss) from continuing operations in the Company’s consolidated financial statements, to help analyze how the Company’s business is performing.
 
(2)  
Includes 1,142,000 diluted shares not used in the calculation of loss from continuing operations per share-diluted for the six months ended  March 31, 2008.



 
 

 

SCHEDULE II



RECONCILIATION OF NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES OF CONTINUING OPERATIONS TO
NET CASH PROVIDED BY OPERATING ACTIVITIES OF CONTINUING OPERATIONS AS ADJUSTED

 
Net cash provided by operating activities of continuing operations as adjusted was $35.2 million for the six months ended March 31, 2008, an increase of $24.3 million as compared to net cash provided by operating activities of $10.8 million in the six months ended March 31, 2007.  The following reconciles net cash provided by (used in) operating activities of continuing operations to net cash provided by operating activities of continuing operations as adjusted (in thousands):

   
Six Months Ended
 
   
March 31,
 
   
2008
   
2007
 
         
(restated)
 
Net cash provided by (used in) operating activities of continuing operations
  $ 27,148     $ (92,894 )
                 
Adjustments:
               
(Decrease) increase in commercial finance investments
    (31,876 )     92,246  
Changes in operating assets and liabilities
    36,948       5,211  
Proceeds from sales of investments
    2,933       6,268  
Net cash provided by operating activities of continuing operations s adjusted                                                                                       
  $ 35,153     $ 10,831  


SCHEDULE III


RECONCILIATION OF GAAP STOCKHOLDERS’ EQUITY TO ADJUSTED BOOK VALUE
(in thousands, except per share data)
(unaudited)

   
As of
March 31, 2008
 
Stockholders’ equity - GAAP                                                                                                              
  $ 156,141  
Add:
       
Unrealized losses – NetBank interest rate swap contracts                                                                                                           
    5,480  
Appreciation in investment in Resource Capital Corp                                                                                                           
    1,958  
Adjusted book value                                                                                                              
  $ 163,579  
Shares outstanding                                                                                                              
  $ 17,525  
Adjusted book value per share                                                                                                              
  $ 9.33  

 


 
 

 

SCHEDULE IV


RESTATED CONSOLIDATED BALANCE SHEET
(in thousands, except per share data)
(unaudited)

The following sets forth the effect of the restatement on the applicable line items in the Company’s consolidated balance sheet as of September 30, 2007 (unaudited):

   
2007
   
Restatement Adjustments
   
2007
 
   
(as filed)
         
(restated)
 
ASSETS
                 
Cash
  $ 14,624     $     $ 14,624  
Restricted cash
    19,340               19,340  
Receivables
    21,255               21,255  
Receivables from managed entities
    20,177               20,177  
Loans sold, not settled
    152,706               152,706  
Loans held for investment, net
    285,928               285,928  
Investments in commercial finance, net
    243,391               243,391  
Investments in real estate, net
    49,041               49,041  
Investment securities available-for-sale
    51,777               51,777  
Investments in unconsolidated entities
    36,777       2,565       39,342  
Property and equipment, net
    12,286               12,286  
Deferred income taxes
    30,995       (1,118 )     29,877  
Goodwill
    7,941               7,941  
Intangible assets, net
    4,774               4,774  
Other assets
    18,664               18,664  
Total assets
  $ 969,676     $ 1,447     $ 971,123  
                         
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
Accounts payable, accrued expenses and other liabilities
  $ 60,546     $     $ 60,546  
Payables to managed entities
    1,163               1,163  
Borrowings
    706,372               706,372  
Deferred income tax liabilities
    11,124               11,124  
Minority interests
    6,571               6,571  
Total liabilities
    785,776             785,776  
                         
Commitments and contingencies
                 
                         
Stockholders’ equity:
                       
Preferred stock, $1.00 par value, 1,000,000 shares authorized; none outstanding
    -       -       -  
Common stock, $.01 par value, 49,000,000 shares authorized;
26,986,975 shares issued (including unvested restricted stock of 199,708)
    268               268  
Additional paid-in capital
    264,747               264,747  
Retained earnings
    25,724       1,447       27,171  
Treasury stock, at cost; 9,369,960 shares
    (102,014 )             (102,014 )
ESOP loan receivable
    (223 )             (223 )
Accumulated other comprehensive loss
    (4,602 )             (4,602 )
Total stockholders’ equity
    183,900       1,447       185,347  
    $ 969,676     $ 1,447     $ 971,123  

 
 

 

SCHEDULE V


RESTATED CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except per share data)
(unaudited)

The following sets forth the effect of the restatement on the applicable line items in the Company’s consolidated statement of operations for the three months ended March 31, 2007:

   
2007
   
Restatement Adjustments
   
2007
 
   
(as filed)
         
(restated)
 
REVENUES
                 
Commercial finance
  $ 8,564     $     $ 8,564  
Financial fund management
    16,030       774       16,804  
Real estate
    7,008               7,008  
      31,602       774       32,376  
COSTS AND EXPENSES
                       
Commercial finance
    4,560               4,560  
Financial fund management
    5,401               5,401  
Real estate
    3,195               3,195  
General and administrative
    2,754               2,754  
Depreciation and amortization
    719               719  
      16,629             16,629  
OPERATING INCOME
    14,973       774       15,747  
                         
Interest expense
    (7,694 )             (7,694 )
Minority interests
    (715 )             (715 )
Other income, net
    1,811               1,811  
      (6,598 )           (6,598 )
Income from continuing operations before taxes
    8,375       774       9,149  
Provision for income taxes
    2,955       317       3,272  
Income from continuing operations
    5,420       457       5,877  
Loss from discontinued operations, net of tax
    (37 )           (37 )
NET INCOME
  $ 5,383     $ 457     $ 5,840  
Basic earnings per common share:
                       
Continuing operations
  $ 0.31     $ 0.03     $ 0.34  
Discontinued operations
                 
Net income
  $ 0.31     $ 0.03     $ 0.34  
Weighted average shares outstanding
    17,242       17,242       17,242  
Diluted earnings per common share:
                       
Continuing operations
  $ 0.29     $ 0.02     $ 0.31  
Discontinued operations
                 
Net income
  $ 0.29     $ 0.02     $ 0.31  
Weighted average shares outstanding
    19,027       19,027       19,027  
                         
Dividends declared per common share
  $ 0.07             $ 0.07  


 
 

 

SCHEDULE VI


RESTATED CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except per share data)
(unaudited)

The following sets forth the effect of the restatement on the applicable line items in the Company’s consolidated statement of operations for the six months ended March 31, 2007:

   
2007
   
Restatement Adjustments
   
2007
 
   
(as filed)
         
(restated)
 
REVENUES
                 
Commercial finance
  $ 15,653     $     $ 15,653  
Financial fund management
    28,417       1,013       29,430  
Real estate
    11,572               11,572  
      55,642       1,013       56,655  
COSTS AND EXPENSES
                       
Commercial finance
    8,191               8,191  
Financial fund management
    9,953               9,953  
Real estate
    6,208               6,208  
General and administrative
    5,543               5,543  
Provision for credit losses
    45               45  
Depreciation and amortization
    1,428               1,428  
      31,368             31,368  
OPERATING INCOME
    24,274       1,013       25,287  
                         
Interest expense
    (12,285 )             (12,285 )
Minority interests
    (1,275 )             (1,275 )
Other income, net
    4,339               4,339  
      (9,221 )           (9,221 )
Income from continuing operations before taxes
    15,053       1,013       16,066  
Provision for income taxes
    5,165       420       5,585  
Income from continuing operations
    9,888       593       10,481  
Loss from discontinued operations, net of tax
    (56 )           (56 )
NET INCOME
  $ 9,832     $ 593     $ 10,425  
Basic  earnings per common share:
                       
Continuing operations
  $ 0.57     $ 0.03     $ 0.60  
Discontinued operations
                 
Net income
  $ 0.57     $ 0.03     $ 0.60  
Weighted average shares outstanding
    17,267       17,267       17,267  
Diluted earnings per common share:
                       
Continuing operations
  $ 0.52     $ 0.03     $ 0.55  
Discontinued operations
                 
Net income
  $ 0.52     $ 0.03     $ 0.55  
Weighted average shares outstanding
    19,074       19,074       19,074  
                         
Dividends declared per common share
  $ 0.13             $ 0.13  


 
 

 

SCHEDULE VII


RESTATED CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands, except per share data)
(unaudited)

The following sets forth the effect of the restatement on the applicable line items in the Company’s consolidated statement of cash flows for the six months ended March 31, 2007:

   
2007
   
Restatement Adjustments
   
2007
 
   
(as filed)
         
(restated)
 
CASH FLOWS FROM OPERATING ACTIVITIES:
                 
Net income
  $ 9,832     $ 593     $ 10,425  
Adjustments to reconcile net income to net cash used in
operating activities, net of acquisitions:
                       
Depreciation and amortization
    1,721               1,721  
Provision for credit losses
          45       45  
Equity in earnings of unconsolidated entities
    (7,926 )     (1,013 )     (8,939 )
Minority interests
    1,275               1,275  
Distributions from unconsolidated entities
    7,852               7,852  
Gains on sales of assets
    (5,307 )             (5,307 )
Deferred income tax benefit
    (4,023 )     420       (3,603 )
Non-cash compensation on long-term incentive plans
    1,316               1,316  
Non-cash compensation issued
    1,174               1,174  
Non-cash compensation received
    (1,396 )             (1,396 )
Decrease in commercial finance investments
    (92,246 )             (92,246 )
Changes in operating assets and liabilities
    (5,166 )     (45 )     (5,211 )
Net cash used in operating activities of continuing operations
    (92,894 )   $       (92,894 )