Regency Affiliates, Inc. and Subsidiaries
Consolidated Financial Statements
December 31, 2009 and 2008
Regency Affiliates, Inc. and Subsidiaries
Index to the Financial Statements
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-1
|
|
|
Financial Statements
|
|
|
|
Consolidated Balance Sheets
|
F-2-F-3
|
|
|
Consolidated Statements of Operations
|
F-4
|
|
|
Consolidated Statements of Changes in Shareholders' Equity
|
F-5
|
|
|
Consolidated Statements of Cash Flows
|
F-6-F-7
|
|
|
Notes to Consolidated Financial Statements
|
F-8-F-25
|
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders
of Regency Affiliates, Inc. and Subsidiaries
We have audited the consolidated balance sheets of Regency Affiliates, Inc. and Subsidiaries as of December 31, 2009 and 2008 and the related consolidated statements of operations, changes in shareholders' equity, and cash flows for each of the years in the two year period ended December 31, 2009. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. The company is not required to have nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements, 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, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Regency Affiliates, Inc. and Subsidiaries as of December 31, 2009 and 2008 and the results of its consolidated operations, changes in shareholder's equity and cash flows for each of the years in the two year period ended December 31, 2009, in conformity with accounting principles generally accepted in the United States of America.
/s/ Rosenberg Rich Baker Berman & Company
Somerset, New Jersey
July 23, 2010
Regency Affiliates, Inc. and Subsidiaries
Consolidated Balance Sheets
|
|
December 31,
|
|
|
|
2009
|
|
|
2008
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
7,187,020
|
|
|
$
|
7,469,213
|
|
Marketable securities
|
|
|
-
|
|
|
|
2,900,000
|
|
Accrued interest receivable, net of allowance of $644,109 in both years
|
|
|
-
|
|
|
|
-
|
|
Other current assets
|
|
|
58,788
|
|
|
|
404,424
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
7,245,808
|
|
|
|
10,773,637
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
5,449
|
|
|
|
9,283
|
|
|
|
|
|
|
|
|
|
|
Investment in partnerships / LLC
|
|
|
14,007,605
|
|
|
|
10,972,900
|
|
|
|
|
|
|
|
|
|
|
Deferred tax asset
|
|
|
2,791,400
|
|
|
|
1,105,000
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
Total Other Assets
|
|
|
1,300
|
|
|
|
1,300
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
24,051,562
|
|
|
$
|
22,862,120
|
|
See notes to the consolidated financial statements.
Regency Affiliates, Inc. and Subsidiaries
Consolidated Balance Sheets
|
|
December 31,
|
|
|
|
2009
|
|
|
2008
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
411,688
|
|
|
$
|
300,600
|
|
Settlement payable
|
|
|
-
|
|
|
|
3,025,269
|
|
Preferred Series D redemptions payable
|
|
|
144,510
|
|
|
|
-
|
|
Total Current Liabilities
|
|
|
556,198
|
|
|
|
3,325,869
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Serial preferred stock, Series C and D, not subject to mandatory redemption, 208,850 and 234,544 shares outstanding, respectively; (Maximum liquidation preference $-0- and $21,141,940, respectively)
|
|
|
229,136
|
|
|
|
486,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.01; 8,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
3,534,812 in 2009 and 3,534,812 in 2008 issued;
3,468,544 in 2009 and 3,468,544 in 2008 outstanding
|
|
|
35,349
|
|
|
|
35,349
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
7,376,219
|
|
|
|
7,281,219
|
|
Readjustment resulting from quasi-reorganization at December 1987
|
|
|
(1,670,596
|
)
|
|
|
(1,670,596
|
)
|
Retained earnings
|
|
|
17,934,106
|
|
|
|
13,813,053
|
|
Note receivable-sale of stock, net of allowance of $2,440,000
|
|
|
-
|
|
|
|
-
|
|
Treasury stock, 66,268 shares at cost
|
|
|
(408,850
|
)
|
|
|
(408,850
|
)
|
|
|
|
|
|
|
|
|
|
Total Shareholders' Equity
|
|
|
23,495,364
|
|
|
|
19,536,251
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
24,051,562
|
|
|
$
|
22,862,120
|
|
See notes to the consolidated financial statements.
Regency Affiliates, Inc. and Subsidiaries
Consolidated Statements of Operations
|
|
Year Ended
December 31,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
General and Administrative expenses
|
|
|
(1,252,703
|
)
|
|
|
(1,474,939
|
)
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(1,252,703
|
)
|
|
|
(1,474,939
|
)
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
Income from equity investment in partnerships
|
|
|
3,884,705
|
|
|
|
3,084,183
|
|
Loss from settlement
|
|
|
-
|
|
|
|
(3,000,000
|
)
|
Interest expense
|
|
|
(20,606
|
)
|
|
|
(25,269
|
)
|
Interest and dividend income
|
|
|
731
|
|
|
|
142,795
|
|
Unrealized investment gains (losses)
|
|
|
-
|
|
|
|
(505
|
)
|
|
|
|
|
|
|
|
|
|
Net income (loss) before income taxes
|
|
|
2,612,127
|
|
|
|
(1,273,735
|
)
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit)
|
|
|
(1,508,926
|
)
|
|
|
171,386
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
4,121,053
|
|
|
$
|
(1,445,121
|
)
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
Net income (loss) per common share
|
|
$
|
1.19
|
|
|
$
|
(0.41
|
)
|
Weighted average number of shares
|
|
|
3,468,544
|
|
|
|
3,467,212
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
Net income (loss) per common share
|
|
$
|
1.14
|
|
|
$
|
(0.41
|
)
|
Weighted average number of shares
|
|
|
3,606,469
|
|
|
|
3,782,715
|
|
See notes to the consolidated financial statements.
Regency Affiliates, Inc. and Subsidiaries
Consolidated Statements of Changes in Shareholders' Equity
Years Ended December 31, 2009 and 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Readjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Resulting
|
|
|
|
|
|
Note
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Paid in
|
|
|
from Quasi-
|
|
|
Retained
|
|
|
Receivable
|
|
|
Treasury Stock
|
|
|
Stockholders'
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Reorganization
|
|
|
Earnings
|
|
|
Sale of Stock
|
|
|
Shares
|
|
|
Amount
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance – January 1, 2008
|
|
|
234,544
|
|
|
$
|
486,076
|
|
|
|
3,531,812
|
|
|
$
|
35,319
|
|
|
$
|
7,112,199
|
|
|
$
|
(1,670,596
|
)
|
|
$
|
15,258,174
|
|
|
$
|
-
|
|
|
|
66,268
|
|
|
|
(408,850
|
)
|
|
$
|
20,812,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for accrued
expenses
|
|
|
-
|
|
|
|
-
|
|
|
|
3,000
|
|
|
|
30
|
|
|
|
14,820
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
14,850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options granted to officers
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
154,200
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
154,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,445,121
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,445,121
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - December 31, 2008
|
|
|
234,544
|
|
|
|
486,076
|
|
|
|
3,534,812
|
|
|
|
35,319
|
|
|
|
7,281,219
|
|
|
|
(1,670,596
|
)
|
|
|
13,813,053
|
|
|
|
-
|
|
|
|
66,268
|
|
|
|
(408,850
|
)
|
|
|
19,536,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options granted to officers
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
95,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
95,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of preferred stock
|
|
|
(25,694
|
)
|
|
|
(256,940
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(256,940
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,121,053
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,121,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - December 31, 2009
|
|
|
208,850
|
|
|
$
|
229,136
|
|
|
|
3,534,812
|
|
|
$
|
35,349
|
|
|
$
|
7,376,219
|
|
|
$
|
(1,670,596
|
)
|
|
$
|
17,934,106
|
|
|
$
|
-
|
|
|
|
66,268
|
|
|
$
|
(408,850
|
)
|
|
$
|
23,495,364
|
|
See notes to the consolidated financial statements.
Regency Affiliates, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
|
|
Years Ended December 31,
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
4,121,053
|
|
|
$
|
(1,445,121
|
)
|
Adjustments to reconcile net income (loss) to net cash used in
|
|
|
|
|
|
|
|
|
operating activities
|
|
|
|
|
|
|
|
|
Income from equity investment in partnerships
|
|
|
(3,884,705
|
)
|
|
|
(3,084,183
|
)
|
Stock-based compensation
|
|
|
95,000
|
|
|
|
154,200
|
|
Depreciation and amortization
|
|
|
3,834
|
|
|
|
3,834
|
|
Deferred tax asset
|
|
|
(1,686,400
|
)
|
|
|
140,500
|
|
Redemption of Preferred Series D stock
|
|
|
-
|
|
|
|
-
|
|
Changes in assets and liabilities
|
|
|
|
|
|
|
|
|
Decrease (Increase) in other current assets
|
|
|
345,636
|
|
|
|
(59,885
|
)
|
Increase (Decrease) in accounts payable and accrued expenses
|
|
|
111,088
|
|
|
|
(76,201
|
)
|
Increase (Decrease) in settlement payable
|
|
|
(3,025,269
|
)
|
|
|
3,025,269
|
|
Net cash used in operating activities
|
|
|
(3,919,763
|
)
|
|
|
(1,341,587
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Distribution of earnings from partnership
|
|
|
850,000
|
|
|
|
1,675,000
|
|
Purchases of marketable securities
|
|
|
(77,700,000
|
)
|
|
|
(111,617,766
|
)
|
Proceeds from sales of marketable securities
|
|
|
80,600,000
|
|
|
|
118,500,000
|
|
Net cash provided by investing activities
|
|
|
3,750,000
|
|
|
|
8,557,234
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Payments for redemption of preferred stock
|
|
|
(112,430
|
)
|
|
|
-
|
|
Net cash used in financing activities
|
|
|
(112,430
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in cash and cash equivalents
|
|
$
|
(282,193
|
)
|
|
$
|
7,215,647
|
|
Cash and cash equivalents – beginning
|
|
|
7,469,213
|
|
|
|
253,566
|
|
Cash and cash equivalents – ending
|
|
$
|
7,187,020
|
|
|
$
|
7,469,213
|
|
See notes to the consolidated financial statements.
Regency Affiliates, Inc. and Subsidiaries
Consolidated Statements of Cash Flows (continued)
|
|
Years Ended December 31,
|
|
|
|
2009
|
|
|
2008
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
Cash paid during the year for:
|
|
|
|
|
|
|
Interest
|
|
$
|
45,875
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
$
|
176,954
|
|
|
$
|
119,886
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued in settlement of accrued expenses
|
|
$
|
-
|
|
|
$
|
14,850
|
|
See notes to the consolidated financial statements.
Note 1.
|
Summary of Significant Accounting Policies
|
Principles of Consolidation
- The consolidated financial statements include the accounts of Regency Affiliates, Inc. (the "Company"), its wholly owned subsidiary, Regency Power Inc. (“Regency Power”) since April 30, 2004, date of inception, its wholly owned subsidiary, Rustic Crafts, Inc (“Rustic Crafts”) since March 1997, its 75% owned subsidiary, Iron Mountain Resources, Inc. (“Iron Mountain”) and its 80% owned subsidiary, National Resource Development Corporation ("NRDC"). All significant intercompany balances and transactions have been eliminated in consolidation.
Nature of Operations
- The Company has limited operations through its subsidiaries, Iron Mountain, Rustic Crafts, and NRDC. Iron Mountain is currently an inactive entity. Rustic Crafts was a manufacturer of decorative woods, cast marble fireplaces, and other home furnishings. Its assets were sold in 2002, to a buyer who has since defaulted on the note (refer to Note 5 - Note Receivable). Except for its collection efforts from the buyer, Rustic Crafts has not engaged in any significant operations since 2002. NRDC’s principal asset consists of previously quarried and stockpiled rock (“Aggregate”) inventory located at a mine site in Michigan. The Company has never consummated sales of significant amounts of the Aggregate. In 2005, based on a fair value appraisal, the Aggregate was deemed to have no value and a full valuation was taken against the asset. There have been only limited sales of Aggregate in recent years.
Regency Power owns a 50% interest in MESC Capital, LLC, a Delaware limited liability company (“MESC Capital”). MESC Capital owns a 100% interest in Mobile Energy Services, Company, LLC, an Alabama limited liability company (“Mobile Energy”), which owns an on-site energy facility that supplies steam and electricity to a Kimberly-Clark tissue mill in Mobile, Alabama. Also refer to Note 4, “Investment in MESC Capital LLC,” for additional information.
In addition, the Company holds a limited partnership interest in Security Land and Development Company Limited Partnership (“Security Land”), which owns and operates 34.3 acres of land and rental property of approximately 717,000 square feet in Woodlawn, Maryland, which is occupied by the United States Social Security Administration’s Office of Disability and International Operations. In November, 2000, the Company acquired a 5% limited partnership interest in 1500 Woodlawn Limited Partnership, the general partner of Security Land. Also refer to Note 3, “Investment in Security Land and Development Company Limited Partnership,” for additional information.
Earnings Per Share
– The Company calculates earnings per share in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 260, “Earnings per Share”, which requires the basic earnings per share to be computed by dividing net income attributable to common shareholders by the weighted average number of common shares outstanding during the year. Diluted earnings per share computations assume the conversion of all stock options outstanding for the period, when not anti-dilutive. Diluted earnings per share of common stock reflects the maximum potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock and would then share in the net income of the Company. Also refer to Note 11, "Basic and Diluted Earnings Per Share," for additional information.
Stock Based Compensation -
The Company accounts for stock and stock options issued for services and compensation by employees under the fair value method. For non-employees, the fair market value of the Company’s stock is measured on the date of stock issuance or the date an option/warrant is granted. The Company determined the fair market value of the options issued under the Black-Scholes Pricing Model. The Company follows the requirements of FASB ASC 718-10, “Share-based Payments,” which establishes accounting for equity instruments exchanged for employee services. Under the provisions of FASB ASC 718-10, share-based compensation cost is measured at the grant date, based on the fair value of the award, and is recognized as an expense over the employee's requisite service period (generally the vesting period of the equity grant).
Fair Value of Financial Instruments
- The fair values of cash, other current assets, accounts payable and accrued expenses approximate their carrying values because of the short maturity of these financial instruments.
Limitations
– Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial statements. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Cash and Cash Equivalents
- Cash and cash equivalents represent cash and short-term highly liquid investments with original maturities of three months or less. The Company places its cash and cash equivalents with high credit quality financial institutions that may exceed federally insured amounts at times.
Property, Plant and Equipment
- Property, plant and equipment are carried at cost. Depreciation is provided over the estimated useful lives of the assets by the use of the straight-line and declining balance methods.
These items consist of the following at December 31, 2009 and 2008:
|
|
2009
|
|
|
2008
|
|
Machinery and equipment
|
|
$
|
50,697
|
|
|
$
|
50,697
|
|
Leasehold improvements
|
|
|
9,742
|
|
|
|
9,742
|
|
|
|
|
60,439
|
|
|
|
60,439
|
|
Accumulated depreciation
|
|
|
54,990
|
|
|
|
51,156
|
|
|
|
$
|
5,449
|
|
|
$
|
9,283
|
|
Depreciation expense for the years ended December 31, 2009 and 2008 was $3,834 and $3,834, respectively.
Investments
– The Company uses the equity method of accounting for investments in equity securities in which it has more than a 20% interest, but does not have a controlling interest and is not the primary beneficiary. The Company uses the cost method of accounting for investments in equity securities in which it has a less than 20% equity interest and virtually no influence over the investee’s operations.
Aggregate Inventory
- Inventory, which consists of 70+ million short tons of previously quarried and stockpiled aggregate rock located at the site of the Groveland Mine in Dickinson County, Michigan, is stated at lower of cost or market. The Company is also subject to a royalty agreement which requires the payment of certain royalties to a previous owner of the aggregate inventory upon sale of the aggregate.
In December, 2001 the aggregate inventory was sold to Iron Mountain, a 75% owned subsidiary of the company. The purchase price was $18,200,000 and was payable, with interest of 2.46%, in ninety-six equal payments of principal and interest commencing in December, 2003. The intercompany gain on this transaction was eliminated in the consolidation process resulting in the aggregate inventory being carried at its historical cost. On February 9, 2005, in lieu of foreclosure, Iron Mountain reconveyed the aggregate inventory back to NRDC and the note was deemed satisfied. Based upon a subsequent fair market value appraisal, the aggregate inventory was deemed to have no value, and as such a full valuation allowance of $832,427 was taken in 2005.
Income Taxes
- The Company utilizes FASB ASC 740-10, "Income Taxes," which requires an asset and liability approach to financial accounting and reporting for income taxes. The difference between the financial statement and tax basis of assets and liabilities is determined annually. Deferred income tax assets and liabilities are computed for those temporary differences that have future tax consequences using the current enacted tax laws and rates that apply to the periods in which they are expected to affect taxable income. In some situations FASB ASC 740-10 permits the recognition of expected benefits of utilizing net operating loss and tax credit carryforwards. Valuation allowances are established based upon management's estimate, if necessary. Income tax expense (benefit) is the current tax payable or refundable for the period plus or minus the net change in the deferred tax assets and liabilities.
Evaluation of Long Lived Assets
- Long-lived assets are assessed for recoverability on an ongoing basis. In evaluating the fair value and future benefits of long-lived assets, their carrying value would be reduced by the excess, if any of the long-lived asset over management's estimate of the anticipated undiscounted future net cash flows of the related long-lived asset.
Use of Estimates
- The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Note 2.
|
Marketable Securities
|
In accordance with FASB ASC 820-10, fair value was determined based on quoted prices in active markets, or Level 1 inputs.
The cost and fair value of the Company's investments in marketable securities are as follows:
Trading securities:
|
|
Amortized Cost
|
|
|
Gross
Unrealized Gains
|
|
|
Gross
Unrealized Losses
|
|
|
Fair
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
0 US Treasury bills
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,900,000 US Treasury bills
|
|
$
|
2,900,505
|
|
|
$
|
-
|
|
|
$
|
(505
|
)
|
|
$
|
2,900,000
|
|
Note 3.
|
Investment in Security Land and Development Company Limited Partnership
|
In November 1994, the Company purchased, for $350,000, a limited partnership interest in Security Land, which owns and operates an office complex. The Company has limited voting rights and is entitled to allocations of the profit and loss of Security Land and operating cash flow distributions, as amended (see below).
Security Land was organized to own and operate two buildings containing approximately 717,000 net rentable square feet consisting of a two-story office building and a connected six-story office tower. The buildings were purchased by Security Land in 1986 and are located on approximately 34.3 acres of land which is also owned by Security Land. The buildings have been occupied by the United States Social Security Administration's Office of Disability and International Operations for approximately 30 years under leases between the United States of America, acting by and through the General Services Administration ("GSA"). Effective November 1, 1994, Security Land and the GSA entered into a nine-year lease for 100% of the building. In March 2003, the General Services Administration agreed to extend the terms of the lease through October 31, 2018. Security Land has received an opinion of the Assistant General Counsel to the GSA that lease payments are not subject to annual appropriation by the United States Congress and the obligations to make such payments are unconditional general obligations of the United States Government.
In April 2003, the Company entered into an amendment to the Security Land partnership agreement. The amendment provides for the distribution of the net proceeds of a loan to Security Land to the Company and the non-Company partners on a 50/50 basis, provided that such allocation would result in a minimum distribution to the Company of $39,000,000 (a "qualified financing"). This qualified financing was obtained in June 2003 (see below). The amendment also provides that, following the qualified financing, the Company will be entitled to (i) 95% of Security Land's distributions of cash flow until it has received $2,000,000 of such distributions, and thereafter 50% of such distributions, and (ii) once it has received $2,000,000 of cash flow distributions, it will receive $180,000 annual management fee from Security Land. The foregoing percentages are inclusive of the Company's interest as a limited partner in 1500 Woodlawn Limited Partnership, the general partner of Security Land.
The refinancing of Security Land’s property at 1500 Woodlawn Drive, Woodlawn, Maryland closed on June 24, 2003. US SSA LLC (a single purpose entity owned by Security Land) borrowed $98,500,000 through a public debt issue underwritten by CTL Capital, LLC. Proceeds of the refinancing were used to repay the outstanding balance of Security Land's 1994 indebtedness, to establish reserves to make capital improvements to the property, to provide reserves required by the new debt, to pay costs and expenses related to issuing the debt, to pay fees related to the lease extension with the GSA and the financing, and to make a distribution to the partners of Security Land. The debt is for a term of 15.3 years maturing October 31, 2018 at which time the loan will have been paid down to a balance of $10,000,000. Security Land also obtained residual value insurance for approximately $10,000,000. The interest cost of the financing is 4.63%. The financing is non-recourse to the Company. The Company received $41,018,943 from the Security distribution. In connection with the Security Land refinancing and distribution, the Company was required to repay its KBC Bank loan. The payoff amount was $14,145,410, which included a release fee and make-whole premium.
For the years ended December 31, 2009 and 2008 the Company's income from its equity investment in Security Land was $1,840,571 and $1,678,925, respectively. These funds, however, are principally committed to the amortization of the outstanding principal balance on Security Land's real estate mortgage. Security Land does not currently provide liquidity to the Company.
Summarized financial information for Security Land is as follows:
|
|
2009
|
|
|
2008
|
|
Balance Sheet Data
|
|
|
|
|
|
|
Cash and receivables
|
|
$
|
1,420,377
|
|
|
$
|
1,201,696
|
|
Restricted cash
|
|
|
2,024,311
|
|
|
|
2,276,931
|
|
Real estate, net
|
|
|
25,746,903
|
|
|
|
28,081,476
|
|
Deferred charges, net
|
|
|
5,502,759
|
|
|
|
6,314,898
|
|
Other assets
|
|
|
353,488
|
|
|
|
320,044
|
|
Total Assets
|
|
|
35,047,838
|
|
|
|
38,195,045
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
435,077
|
|
|
|
354,490
|
|
Project note payable
|
|
|
68,396,001
|
|
|
|
73,550,621
|
|
Other liabilities
|
|
|
140,865
|
|
|
|
151,482
|
|
Total Liabilities
|
|
|
68,971,943
|
|
|
|
74,056,593
|
|
|
|
|
|
|
|
|
|
|
Partners' capital:
|
|
|
|
|
|
|
|
|
Regency Affiliates, Inc.
|
|
|
6,794,389
|
|
|
|
4,953,818
|
|
Other partners
|
|
|
(40,718,494
|
)
|
|
|
(40,815,366
|
)
|
Total Partners' Capital
|
|
|
(33,924,105
|
)
|
|
|
(35,861,548
|
)
|
Total Liabilities and Partner's Capital
|
|
$
|
35,047,838
|
|
|
$
|
38,195,045
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations Data
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
13,466,345
|
|
|
$
|
13,241,407
|
|
Expenses
|
|
|
7,992,763
|
|
|
|
7,892,831
|
|
Net operating income
|
|
|
5,473,582
|
|
|
|
5,348,576
|
|
Other expenses
|
|
|
(3,536,139
|
)
|
|
|
(3,581,288
|
)
|
Net income
|
|
$
|
1,937,443
|
|
|
$
|
1,767,288
|
|
Effective November 30, 2000 the Company invested $10,000 for a 5% limited partnership interest in 1500 Woodlawn Limited Partnership, the general partner of Security Land. The Company recognized income of $4,844 in 2009 and $4,418 in 2008 from this investment.
Note 4.
|
Investment in MESC Capital LLC
|
On April 30, 2004, the Company, through a newly-formed, wholly-owned subsidiary called Regency Power Corporation, a Delaware corporation, acquired a 50% membership interest in MESC Capital, a Delaware limited liability company, from DTE Mobile, LLC (“DTE Mobile”), pursuant to an Assignment and Assumption Agreement dated as of April 30, 2004. The purchase price for the 50% membership interest was $3,000,000 and was funded from Regency's working capital. The terms of the Assignment and Assumption Agreement were negotiated on an arms'-length basis between Regency and DTE Mobile. DTE Mobile, which is owned by an unregulated subsidiary of a large energy company that has significant experience in owning, managing and operating electric generation and on-site energy facilities, owns the other 50% membership interest in MESC Capital.
MESC Capital was formed to acquire all of the membership interests in Mobile Energy. Mobile Energy owns an on-site energy facility that supplies steam and electricity to a Kimberly-Clark tissue mill in Mobile, Alabama. The acquisition of Mobile Energy was also consummated on April 30, 2004 pursuant to a Membership Interest Purchase Agreement, dated as of January 30, 2004, between MESC Capital and Mobile Energy Services Holdings, Inc. The purchase price under the Membership Interest Purchase Agreement, after certain pre-closing adjustments, was $33,600,000, and is subject to certain post-closing adjustments. The purchase price and working capital reserves were funded by the issuance of $28,500,000 of non-recourse debt, a total equity contribution by MESC Capital of $8,600,290, $4,300,145 of which was funded by Regency Power and $4,300,145 of which was funded by DTE Mobile, and a credit of $1,000,000 on account of existing and continuing tax-exempt indebtedness of Mobile Energy. The terms of the Membership Interest Purchase Agreement were negotiated on an arms'-length basis between MESC Capital and Mobile Energy. The Company did not participate in negotiations with respect to the Membership Interest Purchase Agreement.
The $28,500,000 acquisition indebtedness was obtained from Allied Irish Banks, P.L.C., which may assign or participate the loan in accordance with the terms of the loan agreement. The loan will be amortized over the fifteen-year term. In connection with the acquisition of the 50% membership interest in MESC Capital, Regency Power and DTE Mobile entered into an Operating Agreement, dated April 30, 2004, which sets forth their respective rights and obligations as members of MESC Capital as well as the duties and authority of DTE Mobile as the managing member of MESC Capital. Under the Operating Agreement, Regency Power will receive 50% of all distributions. Neither Regency Power nor DTE Mobile is obligated to contribute additional capital, or loan or otherwise advance funds, to MESC Capital, and neither member can sell or transfer its interest in MESC Capital without the consent of the other and without first complying with a right of first offer in favor of the non-selling member.
The Company accounts for the Investment in Partnerships using the equity method, whereby the carrying value of these investments are increased or decreased by the Company's allocable share of book income or loss. The Company recognized income of $2,039,289 in 2009 and $1,400,840 in 2008 from this investment.
Summarized financial information for MESC Capital LLC is as follows:
|
|
2009
|
|
|
2008
|
|
Balance Sheet Data
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,031,986
|
|
|
$
|
2,071,871
|
|
Restricted cash
|
|
|
4,308,448
|
|
|
|
2,636,641
|
|
Trade receivable
|
|
|
3,055,265
|
|
|
|
2,808,699
|
|
Current portion of net investment in direct financing lease
|
|
|
1,536,954
|
|
|
|
1,420,059
|
|
Inventory
|
|
|
3,909,496
|
|
|
|
3,615,972
|
|
Prepaid expenses and other current assets
|
|
|
214,277
|
|
|
|
176,195
|
|
Total current assets
|
|
|
14,056,426
|
|
|
|
12,729,437
|
|
|
|
|
|
|
|
|
|
|
Debt issuance costs
|
|
|
861,240
|
|
|
|
1,027,155
|
|
General plant, net
|
|
|
155
|
|
|
|
875
|
|
Investment in direct financing lease, net of current portion
|
|
|
18,832,220
|
|
|
|
20,369,174
|
|
Total assets
|
|
|
33,750,041
|
|
|
|
34,126,641
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
1,125,393
|
|
|
|
2,473,941
|
|
Accrued liabilities
|
|
|
61,315
|
|
|
|
49,117
|
|
Current portion of long-term debt
|
|
|
1,621,650
|
|
|
|
1,487,700
|
|
Total current liabilities
|
|
|
2,808,358
|
|
|
|
4,010,758
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current portion
|
|
|
21,502,900
|
|
|
|
23,124,550
|
|
Total liabilities
|
|
|
24,311,258
|
|
|
|
27,135,308
|
|
Unrealized Loss on Interest Rate Swap Contract
|
|
|
845,791
|
|
|
|
1,289,115
|
|
Members’ equity
|
|
|
8,592,992
|
|
|
|
5,702,218
|
|
Total liabilities and members’ equity
|
|
$
|
33,750,041
|
|
|
$
|
34,126,641
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations Data
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
15,852,225
|
|
|
$
|
15,262,737
|
|
Expenses
|
|
|
11,403,753
|
|
|
|
11,897,955
|
|
Net operating income
|
|
|
4,448,472
|
|
|
|
3,364,782
|
|
Other income (expense)
|
|
|
(369,895
|
)
|
|
|
(563,103
|
)
|
Net income
|
|
$
|
4,078,577
|
|
|
$
|
2,801,679
|
|
Pursuant to the sale of the net operating assets of the Company's subsidiary, Rustic Crafts Inc. (“Rustic Crafts”), on September 30, 2002, Rustic Crafts obtained notes receivable. At December 31, 2003, these notes consisted of the following:
|
|
2003
|
|
|
|
|
|
Note receivable, 5% per annum, with monthly payments of principal and interest of $13,342, due 9/30/07
|
|
$
|
707,000
|
|
|
|
|
|
|
Note receivable, 7.5% per annum, with monthly
payments of principal and interest of $5,032, with a balloon payment due 9/8/06
|
|
|
422,271
|
|
|
|
|
|
|
Total
|
|
$
|
1,129,271
|
|
In March 2004, these notes were deemed to be uncollectible due to the lack of cash flows generated and the continual default on payment terms RCI Wood Products, Inc. (“RCI”). The Company determined to record full impairment of the notes and any accrued interest thereon which totaled $1,182,626.
In December 2005, a stipulation of settlement was entered into in which the Company agreed to accept a total of $125,000 payable over three years in full settlement of the notes detailed above. No gain or income was recognized as a result of this settlement due to the uncertainty that the amount will actually be realized. Such recovery will be recognized upon receipt. During 2006, the Company received $3,264 of such settlement which was included in other income. In April 2006, RCI defaulted on the note. The Company has initiated an action for collection against RCI and a personal guarantor on the note. RCI has filed for protection under Chapter 11 of the United States Bankruptcy Code. The Company has received a judgement on the personal guarantee and has initiated collection. In June 2008, the Company sold the above mentioned notes to a collection agency for $1,000 plus 50% of any amounts received, less expenses of up to $2,500. To date, the Company has received $1,000 from the collection agency and the collection agency has not received any proceeds on the notes.
Note 6.
|
Serial Preferred Stock
|
At December 31, 2009 and 2008, the Company had 2,000,000 of authorized shares of $.10 par value serial preferred stock. Serial preferred stock at December 31, 2009 and 2008, all of which is convertible and cumulative, consists of:
|
|
Shares
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
Designated
|
|
|
Outstanding
|
|
|
Carrying
|
|
|
Liquidation
|
|
|
Liquidation
|
|
Series C, $100 stated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
value, cumulative
|
|
|
210,000
|
|
|
|
208,850
|
|
|
$
|
229,136
|
|
|
$
|
-
|
|
|
$
|
20,885,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Junior Series, D, $10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stated value, 7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
256,940
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210,000
|
|
|
|
208,850
|
|
|
$
|
229,136
|
|
|
$
|
-
|
|
|
$
|
21,141,940
|
|
Series C - The Series C shares were issued on July 7, 1993 as part of the transaction to acquire an 80% interest in NRDC. The cumulative dividend right is equal to 20% (not to exceed $500,000) of annual after tax earnings of NRDC. The terms of the Series C shares provide that, at the Company's option, the Series C may be redeemed at the lesser of (a) the stated value plus accrued and unpaid dividends or (b) the fair market value of the common stock interest acquired by the Company in NRDC. At the Company's option, the redemption price could be satisfied by the delivery of the shares in NRDC owned by the Company.
Also, on October 16, 2002, the Company entered into agreements with Statesman providing for the amendment to the Company's Series C Preferred Stock and certain restrictions relating to Statesman's future ownership of an interest in the Company and Statesman's ability to issue or transfer beneficial interests in Statesman, in exchange for a payment to Statesman of $2,730,000. The payment was recorded as a reduction in paid-in capital in the accompanying financial statements.
Series B - The Series B shares were issued in 1991 as part of a restructuring plan limited to senior lenders and was issued in exchange for all obligations and any claims or causes of action relating to the Company's obligations and guarantees. Such preferred stock includes, among other provisions and preferences, the following:
(a) A 6% cumulative dividend right commencing on the 24th month from the consummation of a defined "initial business combination transaction" (which occurred with the acquisition of Rustic Crafts in 1997 (see Note 6) and if the Company has reached a defined ratio of earnings to fixed charges. In addition, dividends accrue for a period of 35 additional months without cash payment.
(b) At the Company's option, the shares may be redeemed, subject to certain limitations, by cash payment or by exchanging shares of its common stock at 77% of its stated value divided by the quoted market value of its common stock.
(c) A contingent conversion provision which conversion right, and the Company common shares to be issued in connection with the conversion, would be based on the stated value divided by the average bid and asked price for the 90 days preceding the conversion date of the Company's common shares. In addition, the number of the Company's common shares to be received upon conversion is subject to certain limitations.
Junior Series D - The junior preferred stock was issued in 1992 in exchange for the Company's Restructuring Serial Promissory Notes. This preferred stock was redeemable, at the Company's option, at the stated value plus accrued and unpaid dividends and is contingently convertible into common at the fair market value of the common as determined by the average of the bid and asked price for the thirty (30) day period preceding the conversion date.
Generally, no dividends could be paid on the Company's common stock until all cumulative dividends on the serial preferred stock have been paid. Additionally, no dividends on the Company's common shares could be paid if the Company is in default or in arrears with respect to any sinking or analogous fund or any call or tenders or other agreement for the purchase, redemption or other retirement of shares of preferred stock. No provision for dividends has been made for the Company's Series B and C "increasing rate preferred stock," as defined in Staff Accounting Bulletin Topic 5Q, due to the contingent nature of dividends on such shares.
Generally the preferred shares have limited voting rights. However, in the event dividends payable on the Series C shares are accumulated and unpaid for seven quarterly dividends (whether or not declared and whether or not consecutive), the holders of record of the Series C shares, shall thereafter have the right to elect two directors (each) until all arrears in required cash dividends (whether or not declared) on such shares have been paid. The Company's bylaws provide for eight members on its Board of Directors.
On February 16, 2007, the Company exercised its right to redeem all of the 370,747 issued and outstanding shares of Series B Stock, payable on March 15, 2007. The aggregate redemption price of 430,473 shares of the Company’s common stock, at $6.65 per share, was $2,862,645. As this amount was less than the original debt obligations exchanged with the preferred stockholders, which represented their investment in 1991 of $3,707,470, no deemed dividend or beneficial conversion feature was recognized by the Company. This transaction resulted in the retirement by the Company of all issued and outstanding Series B stock.
On October 19, 2009, the Company redeemed all outstanding shares of its 7% Cumulative Contingent Convertible, Junior Preferred Stock, $10, Series D, $0.10 par value (“the Series D Preferred Stock”) for $10.00 per share ($256,940 in the aggregate for the 25,694 shares of Series D Preferred Stock outstanding. The redemption price is payable upon presentation and surrender by Series D preferred stock holders of their Series D preferred stock certificates in the manner provided in the notice of redemption. As of June 30, 2010, the Company has paid $161,380 to Shareholders for the redemptions. From and after the redemption effective date, the Series D Preferred Stock is no longer deemed to be outstanding, and all rights of the holders thereof as stockholders of the Company ceased (other than the right to receive the redemption price from the Company).
On December 24, 2009, the Company issued notices of redemption to the holders of its outstanding shares of Cumulative, Senior Preferred Stock $100, Series C, $0.10 par value (“the Series C Preferred Stock”), with an effective redemption date of January 11, 2010. From and after the redemption effective date, the Series C Preferred Stock is no longer deemed to be outstanding, and all rights of the holders thereof as stockholders of the Company shall cease (other than the right to receive the redemption price from the Company). The redemption price paid for the Series C Preferred Stock (“the Series C Redemption Price”) was satisfied by delivery to each holder of Series C Preferred Stock of a percentage of the Common Stock of NRDC (“NRDC Common Stock”) then owned by the Company equal to the percentage of the outstanding shares of Series C Preferred Stock owned by such holder, rounded to the nearest whole share. Following payment of the Series C redemption price to all holders of Series C Preferred Stock, the Company does not own any NRDC Common Stock.
Note 7.
|
Stock Option and Note Receivable - Statesman
|
Effective June 3, 1997, the Company issued options to purchase 6.1 million (pre-2002 10-1 reverse split) shares of common stock to Statesman Group, Inc. (“Statesmen”). The options were issued to Statesman in order to secure the release of Mr. William R. Ponsoldt, Sr. to serve as President and Chief Executive Officer of the Company and to recognize in part, the amendment to the Series C preferred shares under which Statesman forfeited certain common stock conversion rights with respect thereto. Statesman also agreed to provide loan guarantees not to exceed the sum of $300,000 upon the request of the Company and a showing of reasonable need. Statesman and/or its affiliated interests have provided loan guarantees and/or unsecured prime interest rate direct loans to the Company exceeding $2,000,000 since June 1997.
On October 15, 2001 Statesman exercised in full its option, which had been granted in 1997, to acquire 610,000 post-reverse-split shares of the Company's common stock. The exercise was made pursuant to an agreement which provided for (1) a purchase price at $0.40 per share (par value) rather than the formula price in the option, which would have yielded 25% less to the Company, (2) the execution of a note from Statesman to the Company in the principal amount of $2,440,000 payable in five years with interest to accrue at the prevailing prime rate and (3) the obligation to be collateralized by the 610,000 post-reverse-split common shares of the Company purchased upon exercise of the option as well as the 20% remaining interest in the Company's 80% owned subsidiary, NRDC.
On October 16, 2002, in Amendment No. 1 to the Pledge Agreement dated as of October 15, 2001, the Pledge Agreement was amended to provide the obligation to be collateralized by 208,650 shares of the Company’s Series C preferred shares in lieu of the 610,000 post-reverse-split common shares, as well as the 20% remaining interest in the Company’s 80% owned subsidiary, NRDC.
In addition, the Company acquired from Statesman a three-year option to acquire Statesman's 20% interest in NRDC exercisable by delivery to Statesman of the aforementioned $2,440,000 note. The Company acquired the option by paying Statesman $250,000, amending the note (and underlying pledge agreement) to limit recourse and transferring to Statesman certain office furniture and equipment. This option expired in 2005 and was therefore recorded as an expense.
As of December 31, 2009, through the date of this Form 10-K, the Company has not collected the $2,440,000 note and accrued interest of approximately $644,000 which was due on September 30, 2006 from Statesman. The Company has sent demand and default notices to Statesman but has not received a response to date. Per the terms of the Pledge Agreement, upon event of default, overdue principal and overdue interest will bear interest, payable upon demand, at a rate of twelve percent (12%) per annum, and the pledged securities may be transferred into the Company’s name, or sold for proceeds to satisfy the obligation and collection costs incurred. At December 31, 2006, the Company had reserved the receivable balance in full while it continues its collection efforts.
Note 8.
|
Stock Based Compensation
|
2003 Incentive Stock Plan
Effective as of March 17, 2003, the Company’s Board of Directors and Stockholders approved and adopted the 2003 Stock Incentive Plan (the “2003 Plan”). The 2003 Plan allows the Administrator (as defined in the 2003 Plan), currently the Compensation Committee, to determine the issuance of incentive stock options, non-qualified stock options and restricted stock to eligible employees and outside directors and consultants of the Company. The Company has reserved 500,000 shares of common stock for issuance under the 2003 Plan. The exercise price of any option granted under the 2003 Plan is determined by the Administrator, and no option or award exercise date can exceed ten years from the grant date. On August 13, 2008, the Company’s Board of Directors approved an amendment to the 2003 Plan that increased the total number of authorized shares available from 500,000 to 750,000. All other terms of the Plan remain in full force and effect.
On August 13, 2008, the Company granted 50,000 stock options, exercisable at $4.20 per share, to the Company’s Chief Executive Officer under the 2003 Plan. The options granted have a term of 10 years and vest immediately. On April 30, 2009, the Company granted 50,000 stock options, exercisable at $2.90 per share, to the Company’s Chief Executive Officer under the 2003 Plan. These options have a term of 10 years and vest immediately.
The fair value of the stock options granted during 2009 and 2008, respectively, under the 2003 Plan was $95,000 and $154,200. Each stock option award is estimated as of the date of grant using a Black-Scholes option valuation model that uses the assumptions noted below. The risk-free rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant.
The fair value of the Company's stock-based compensation was estimated using the Black-Scholes option pricing model which requires highly subjective assumptions including the expected stock price volatility. The fair value of the Company's stock options was estimated using the following assumptions: no expected dividends, risk free interest rate of 3.16% and 3.94%, expected average life of 8 years and 7 years and an expected stock price volatility of 60% and 62%, for each of the years ended December 31, 2009 and 2008, respectively. The weighted average fair value of options granted was $2.98 during 2009 and $2.98 during 2008.
Effective December 17, 2008 the Company amended 5,000 outstanding stock options to a director of the Company in order to comply with provisions of Section 409A of the Internal Revenue Code, as amended. The cancelled options were exercisable on April 1, 2005, had an exercise date of April 1, 2013, and an exercise price of $2.40 per share. The replacement options have an exercise date of December 17, 2008 an expiration date of December 17, 2018 and an exercise price of $2.60 per share. The fair market value of the original 5,000 options was measured prior to modification and compared to the fair market value of the modified option award, on the date of modification, based on the remaining contractual term through April 1, 2013. The Black-Scholes option pricing model was used with the following assumptions: no expected dividends, a risk free interest rate of 1.35%, expected average life of 4.25 years, and an expected price volatility of 32.43%. The modifications did not have a material effect on the award and no additional compensation expense has been recorded.
The following is a summary of the status of the Company's options for the years ended December 31, 2009 and 2008:
|
|
Exercise
Price
Range
|
|
|
Options
|
|
|
Weighted Average
Exercise
Price
|
|
|
Weighted Average Remaining
Contractual
Life
|
|
Outstanding at 1/1/08
|
|
$
|
1.35 - 6.27
|
|
|
|
380,000
|
|
|
$
|
3.08
|
|
|
|
7.33
|
|
Issued
|
|
|
2.60- 4.20
|
|
|
|
55,000
|
|
|
|
4.05
|
|
|
|
10
|
|
Exercised, forfeited or expired
|
|
|
1.58- 2.40
|
|
|
|
(22,500
|
)
|
|
|
2.31
|
|
|
|
3
.75
|
|
Outstanding at 12/31/08
|
|
$
|
1.35- 6.27
|
|
|
|
412,500
|
|
|
$
|
2.98
|
|
|
|
6.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
Price
Range
|
|
|
Options
|
|
|
Weighted Average
Exercise
Price
|
|
|
Weighted Average
Remaining
Contractual
Life
|
|
Outstanding at 1/1/09
|
|
$
|
1.35 - 6.27
|
|
|
|
412,500
|
|
|
$
|
2.98
|
|
|
|
6.21
|
|
Issued
|
|
|
2.90
|
|
|
|
50,000
|
|
|
|
2.90
|
|
|
|
10
|
|
Exercised, forfeited or expired
|
|
|
–
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding at 12/31/09
|
|
$
|
1.35– 6.27
|
|
|
|
462,500
|
|
|
$
|
2.98
|
|
|
|
5.66
|
|
As referred to in Note 1, the Company accounts for income taxes under FASB ASC 740-10, “ Income Taxes”. The deferred taxes are the result of long-term temporary differences between financial reporting and tax reporting for depreciation, earnings from the Company’s partnership investment in Security Land and the recognition of income tax carryforward items.
At December 31, 2009 and 2008, the Company’s net deferred tax asset, utilizing a 34% effective tax rate, respectively, consists of:
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
Deferred tax assets:
|
|
|
|
|
|
|
Net operating loss carryforward
|
|
$
|
2,791,400
|
|
|
$
|
2,210,000
|
|
Valuation allowance
|
|
|
-0-
|
|
|
|
(
1,105,000
|
)
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
$
|
2,791,400
|
|
|
$
|
1,105,000
|
|
The valuation allowance was established to reduce the net deferred tax asset to the amount that will more likely than not be realized. This reduction is necessary due to uncertainty of the Company’s ability to utilize the net operating loss (“NOL”) and tax credit carryforwards before they expire. The primary income of the Company is derived from its investments in Security Land (Note 3) and MESC Capital (Note 4), and future utilization of the carryforwards against this income cannot be determined with certainty. As a result, the Company reconsidered the need for a valuation adjustment to the NOL’s. To analyze the need for a valuation allowance, estimates of future taxable income were made using estimates of continuing income from Security Land and MESC Capital and future general and administrative expenses. The result of this analysis was that the Company estimates that as of December 31, 2009 and 2008, approximately 100% and 50%, respectively, of the NOL’s will be utilized prior to their expiration. In making these estimates, the Company was required to make certain assumptions regarding future events in both entities, which are managed by third parties. The future profitability of Security Land and MESC Capital are dependent on future events outside the control of management; future events often do not occur as anticipated and the deviations from estimated earnings can be material. The valuation allowances of the deferred tax asset yields a $2,791,400 and $1,105,000 net deferred tax asset, as reflected on the balance sheet at December 31, 2009 and 2008, respectively, for use in future periods.
For regular federal income tax purposes, the Company had remaining net operating loss carryforwards of approximately $8,210,000 and $6,501,000 as of December 31, 2009 and 2008, respectively. These losses can be carried forward to offset future taxable income and, if not utilized, will expire in varying amounts beginning in 2024. The Company’s tax returns have not recently been examined by the Internal Revenue Service (“Service”) and there is no assurance that the Service would not attempt to limit the Company’s use of its net operating loss and tax credit carry forwards.
The Company and the general partner of Security Land are in disagreement as to the manner in which taxable income of Security Land is to be allocated pursuant to the partnership agreement and applicable law, and for years 2004 through 2009, the Company has reported taxable income (loss) from Security Land in a manner it believes is proper, but which was different than the manner reported by Security Land.
For the years ended December 31, 2009 and 2008, the tax effect of net operating loss carryforwards effected the provision for regular Federal income taxes by a decrease of approximately $1,686,400 and an increase of $140,500, respectively. At December 31, 2009 and 2008, the Company has provided $177,474 and $30,886, respectively, for state income taxes.
The provision (benefit) for income taxes is as follows for the years ended December 31:
|
|
2009
|
|
|
2008
|
|
Current
|
|
$
|
177,474
|
|
|
$
|
30,886
|
|
Deferred
|
|
|
(1,686,400
|
)
|
|
|
140,500
|
|
|
|
$
|
(1,508,926
|
)
|
|
$
|
171,386
|
|
The difference between income tax benefits in the financial statements and the tax benefit computed at the applicable statutory rates of 34% at December 31, 2009 and 2008 is as follows:
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
Federal expense (benefit) at the statutory rate
|
|
|
34.0
|
%
|
|
|
34.0
|
%
|
State tax expense
|
|
|
4.8
|
|
|
|
2.4
|
|
Change in valuation allowance
|
|
|
(42.3
|
)
|
|
|
11.0
|
|
Benefit of net operating loss carry forward, net
|
|
|
(56.3
|
)
|
|
|
(33.9
|
)
|
Effective tax rate of income tax expense (benefit)
|
|
|
(59.8
|
)%
|
|
|
13.5
|
%
|
As of December 31, 2008, approximately $332,800 of state taxes were remitted on the Company’s behalf by its Security Land partnership interest. These prepaid taxes are included in Other Current Assets on the Balance Sheet as of December 31, 2008. These prepaid taxes were received by the Company in 2009.
Note 10. Employment Agreements
In connection with the 2002 redemption of Statesman's interest, each of the Company's directors resigned effective October 28, 2002 with successors appointed by Royalty Management, LLC (“Royalty”), the holder of certain notes payable. Simultaneously, all officers of the Company resigned and were replaced by Laurence S. Levy (an affiliate of Royalty) as CEO and Neil Hasson (an affiliate of Royalty) as CFO and Secretary. On October 16, 2002, the Company entered into Employment Agreements with Mr. Levy and Mr. Hasson, with terms as follows:
Laurence S. Levy - base annual salary of no less than $150,000 per annum, discretionary annual bonus, options to purchase 25,000 shares of common stock at an exercise price of $1.35 per share, benefits, expense reimbursement and insurance (including, but not limited to, life, travel accident, health). Effective April 1, 2006, Mr. Levy’s salary is no less than $200,000 per annum.
Neil Hasson - base annual salary of no less than $50,000 per annum, discretionary annual bonus, options to purchase 25,000 shares of common stock at an exercise price of $1.35 per share, benefits, expense reimbursement and insurance (including, but not limited to, life, travel accident, health).
Note 11. Basic and Diluted Earnings Per Share
Net income per common share is determined in accordance with FASB ASC 260, “Earnings per Share”. Under the provisions of FASB ASC 260, basic net income (loss) per common share is computed by dividing the net income (loss) applicable to common shares by the weighted average number of common shares outstanding during the period. Weighted average common shares include shares of the Company’s stock. Diluted net income per common share adjusts basic net income per common share for the effects of convertible preferred stock, outstanding stock options and any other potentially dilutive instruments, only in the periods in which such effect is dilutive under the treasury stock method.
A reconciliation of the numerators and denominators of basic and diluted earnings (loss) per share as of December 31, 2009 and 2008 consisted of the following.
|
|
December 31, 2009
|
|
|
December 31, 2008
|
|
|
|
Basic
|
|
|
Dilutive
|
|
|
Basic
|
|
|
Dilutive
|
|
Weighted average number of shares outstanding
|
|
|
3,468,544
|
|
|
|
3,468,544
|
|
|
|
3,467,212
|
|
|
|
3,467,212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock equivalent shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares Series D
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,519
|
|
Options (treasury share method)
|
|
|
-
|
|
|
|
137,925
|
|
|
|
-
|
|
|
|
264,984
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total weighted average and equivalent shares
|
|
|
3,468,544
|
|
|
|
3,606,469
|
|
|
|
3,467,212
|
|
|
|
3,782,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
4,121,053
|
|
|
$
|
4,121,053
|
|
|
|
(1,445,121
|
)
|
|
|
(1
,445,121
|
)
|
Earnings (loss) per share,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basic and dilutive
|
|
$
|
1.19
|
|
|
$
|
1.14
|
|
|
$
|
(.41
|
)
|
|
$
|
(.41
|
)
|
Options to purchase 462,500 and 412,500 shares of common stock at varying prices were outstanding at December 31, 2009 and 2008, respectively. The options were issued pursuant to the 2003 Stock Incentive Plan, as amended, and expire at varying dates through April 2019.
Options to purchase shares of common stock at an exercise price greater than the average market price of the common stock during the reporting period of 150,000 for each year ended December 31, 2009 and 2008, are anti-dilutive and therefore not included in the computation of diluted net income (loss) per common share.
Note 12. Related Party Transactions
In December 2005, the Company’s wholly owned subsidiary, Rustic Crafts, entered into a stipulation of settlement with RCI Wood Products (“RCI”) regarding outstanding indebtedness with RCI. Under this settlement RCI agreed to pay Rustic Crafts the sum of $125,000 with interest at six and one-half percent per annum, payable in thirty-five installments of $1,088 each, commencing in January 2006. In April 2006, RCI defaulted on the note. The Company had initiated an action for collection against RCI and a personal guarantor on the note. RCI filed for protection under Chapter 11 of the United States Bankruptcy Code, and the Company received a judgement on the personal guarantee. In June 2008, the Company sold the note
s
to a collection agency for $1,000 plus 50% of any amounts received less expenses of up to $2,500. No additional amounts have been received by the Company.
Pursuant to a License Agreement entered into in March 2003, Royalty Management, Inc., which is wholly-owned by Laurence Levy, the Company's President and a director, provides New York City office space, office supplies and services to the Company for $126,000 per year.
During the years ended December 31, 2009 and 2008, the Company incurred directors’ fees of $36,000 and $36,350, respectively, for services rendered. As of December 31, 2009 and 2008, director fees of $63,000 and $27,000, respectively, are outstanding.
Note 13. Contingencies, Risks and Uncertainties
The Company is subject to numerous contingencies, risks and uncertainties including, but not limited to, the following that could have a severe impact on the Company:
(i) A default in the Lease or sudden catastrophe to the Security West Building from uninsured acts of God or war could have a materially adverse impact upon the Company's investment in Security Land and Development Company Limited Partnership and, therefore, its financial position and results of operations (See Note 4).
(ii) On January 20, 2004, a purported derivative and class action lawsuit was filed by two dissident Company shareholders, Edward E. Gatz and Donald D. Graham, in the New Castle County Court of Chancery, Delaware (the "Court"), captioned Gatz, et al. v. Ponsoldt, Sr., et al., (C.A. No. 174-N) naming as defendants certain current and former directors of the Company, Royalty and certain of its affiliates, Statesman and, nominally, the Company (the "Delaware Action"). The complaint alleged various breaches of fiduciary duties by the former directors and Statesman, and that Royalty and its affiliates knowingly participated in certain of the alleged breaches. In November 2004 the Court dismissed all but one claim alleged in the complaint. The Company was not a defendant with respect to the sole surviving claim, which related to the 2001 sale of a cache of previously quarried and piled aggregate rock by NRDC to Iron Mountain (the "Aggregate Sale"). On October 16, 2005, the Court dismissed plaintiffs' sole remaining claim for failure to state a claim for relief. The dismissal was without prejudice and the plaintiffs were given leave to file an amended complaint attacking the Aggregate Sale.
On January 30, 2006, plaintiffs filed an amended complaint challenging the Aggregate Sale and alleging that the Aggregate Sale negatively impacted the consideration the Company received in connection with the October 2002 restructuring transactions. The Company was not a defendant with respect to this claim. Plaintiffs sought damages in excess of $5,400,000 with respect to the claim related to the Aggregate Sale. On May 16, 2006, the Court dismissed the sole remaining complaint alleged in the complaint determining that the sole remaining complaint was derivative in nature and could therefore not be maintained by the plaintiffs. On June 14, 2006, the plaintiffs filed a Notice of Appeal appealing the Court's rulings. In its April 16, 2007 decision, citing an intervening legal development in the area of direct and derivative claims arising while the appeal was pending, the Supreme Court of the State of Delaware reversed the Court's decision and remanded the case to the Court for further proceedings.
The defendants in the Delaware Action, other than Statesman, were entitled to be indemnified by the Company for damages, if any, and expenses, including legal fees, they have incurred as a result of the lawsuit, subject to certain circumstances under which such indemnification is not available.
On April 28, 2008 the parties executed a memorandum of understanding (the "MOU") reflecting an agreement in principle to settle that class action. The MOU provided that we would pay $3,000,000 plus interest to the plaintiff class.
On June 15, 2009, the Court entered an order approving a stipulation of settlement (the “Settlement”) of the Delaware Action. The period for appeal of the Settlement expired on July 15, 2009.
The terms of the Settlement are in all material respects identical to the terms of the MOU. Pursuant to the Settlement, on July 17, 2009, Regency paid $3,045,874.72 into escrow for the benefit of the plaintiff class. The plaintiff class is defined in the Settlement as all record and beneficial owners of Regency common stock on October 17, 2002, including any and all of their respective successors in interest, predecessors, representatives, trustees, executors, administrators, heirs, immediate and remote, and any person or entity acting for or on behalf of, or claiming under any of them, and each of them. The plaintiff class does not include the defendants, members of their families, affiliates of the defendants, and those individuals or entities who solely held securities convertible into Regency common stock or options to purchase Regency common stock. Regency made the settlement payment pursuant to its obligation to indemnify the defendants who are former directors of Regency. In connection with the Settlement, and with the assistance of independent counsel, Regency determined that indemnification of its former directors is appropriate under Delaware law. The Settlement expressly provides that the defendants admit no wrongdoing but have agreed to the Settlement to eliminate the uncertainty, distraction, burden and expense of further litigation.
Regency’s insurance carrier has denied coverage with respect to the claims contained in the Delaware Action on the basis of the "insured vs. insured" exclusion since one of the plaintiffs, Donald D. Graham, was previously a director of Regency.
(iii) The Company has significant tax loss and credit carryforwards and no assurance can be provided that the Internal Revenue Service would not attempt to limit or disallow altogether the Company's use, retroactively and/or prospectively, of such carryforwards, due to ownership changes or any other reason. The disallowance of the utilization of the Company's net operating loss would severely impact the Company's financial position and results of operations due to the significant amounts of taxable income (generated by the Company's investment in Security Land) that has in the past been, and may in the future be, offset by the Company's net operating loss carryforwards (See Note 9).
(iv) Royalty, an affiliate of the company's management, beneficially owns approximately 60% of the Company's common stock. As a result, Royalty has the ability to control the outcome of all matters requiring shareholder approval, including the election and removal of directors and any merger, consolidation or sale of all or substantially all of the Company's assets.
(v) The Company does not expect to pay dividends in the foreseeable future.
(vi) There are many public and private companies that are also searching for operating businesses and other business opportunities as potential acquisition or merger candidates. The Company will be in direct competition with these other companies in its search for business opportunities. Many of these entities have significantly greater financial and personnel resources than the Company.
(vii) The Company and the general partner of Security Land are in disagreement as to the manner in which taxable income of Security Land is to be allocated pursuant to the partnership agreement and applicable law, and for years 2004 through 2009, the Company reported taxable income (loss) from Security Land in a manner the Company believes is proper, but which was different than the manner reported by Security Land.
Note 14. Simplified Employee Pension – Individual Retirement Account (SEP-IRA)
The Company had adopted a SEP-IRA Plan in 2004. During the years ended December 31, 2009 and 2008, the Company made contributions of $57,500 and $69,688, respectively, to the SEP-IRA Plan. The SEP-IRA Plan covers all employees who received compensation from the Company during the year. Employer contributions are discretionary and determined annually. In addition, the SEP-IRA Plan allows participants to make elective deferral contributions through payroll deductions.
Note 15. Lease Commitments
Regency has renewed its office space lease through June 30, 2011. Minimum lease payments are $22,680 for 2009 and 2010, and $11,340 for 2011. Rent expense was $22,679 and $22,138 for the years ended December 31, 2009 and 2008, respectively.
Note 16. Filing of Going Private Information Statement
On January 28, 2010, our Board of Directors approved an amendment to Regency’s Certificate of Incorporation to effect a 1-for-100 reverse split (the “Reverse Stock Split”) of Regency’s common stock, to be followed immediately by an amendment to Regency’s certificate of incorporation to effect a 100-for-1 forward stock split (the “Forward Stock Split”) of Regency’s common stock, which we expect will result in a reduction of the number of common stockholders of record of the Company to fewer than 300. This will permit us to discontinue the filing of annual reports and other filings with the SEC. The Reverse Stock Split and the Forward Stock Split were approved by the written consent in lieu of a meeting, dated February 26, 2010, of holders of a majority of our issued and outstanding common stock.
On March 1, 2010, the Company filed with the SEC a Schedule 13e-3 Transaction Statement and an Information Statement on Schedule 14C with respect to the Reverse Stock Split and the Forward Stock Split. Once the Schedule 13E-3 Transaction Statement and Information Statement on Schedule 14C are approved in a definitive form by the SEC, we will mail copies to our stockholders. We currently intend to effect the Reverse Stock Split and Forward Stock Split as soon as possible after such distribution.
Note 17. New Accounting Standards
In December 2007, the FASB issued SFAS 160, “Noncontrolling Interests in Consolidated Financial Statements (an amendment of ARB No. 51)”, currently FASB ASC 810. FASB ASC 810 establishes accounting and reporting standards designed to improve the relevance, comparability and transparency of the financial information provided in a reporting entity’s consolidated financial statements. FASB ASC 810 requires that ownership interests in subsidiaries held by parties, other than the parent, to be clearly identified, labeled and presented in the consolidated balance sheet within the equity, but separate from the parent’s equity; net income attributable to the parent and the noncontrolling interest to be clearly identified and presented on the face of the consolidated statement of operations; changes in the parent’s ownership interest to be accounted for as equity transactions, if a subsidiary is deconsolidated and any retained noncontrolling equity investment to be measured at fair value; and that entities provide sufficient disclosures that clearly identify and distinguish between the interests of the parent and noncontrolling owners.
FASB ASC 810 is effective for fiscal years and interim periods beginning on or after December 15, 2008. During 2009, the Company has evaluated the effects of FASB ASC 810 and has determined the minority interests of 20% of NRDC and 25% of IMR that would be effected by this statement are immaterial to the financial statements taken as a whole. Subsequently, the Company’s ownership of 80% of NRDC has been distributed to the Preferred Series C shareholders in January 2010; IMR is an inactive entity.
In October 2009, the FASB issued ASU 2009-13,
Multiple-Deliverable Revenue
Arrangements,
(amendments to FASB ASC Topic 605,
Revenue Recognition
) (“ASU 2009-13”). ASU 2009-13 requires entities to allocate revenue in an arrangement using estimated selling prices of the delivered goods and services based on a selling price hierarchy. The amendment eliminates the residual method of revenue allocation and require revenue to be allocated using the relative selling price method. ASU 2009-13 should be applied on a prospective basis for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010, with early adoption permitted. The Company does not expect adoption of ASU 2009-13 to have a material impact on the Company’s results of operations or financial condition.
In January 2010, the FASB issued ASU 2010-06,
Improving Disclosures about Fair Value Measurements
. ASU 2010-06 amends ASC 820 to require a number of additional disclosures regarding fair value measurements. The amended guidance requires entities to disclose the amounts of significant transfers between Level 1 and Level 2 of the fair value hierarchy and the reasons for these transfers, the reasons for any transfers in or out of Level 3, and information in the reconciliation of recurring Level 3 measurements about purchases, sales, issuances and settlements on a gross basis. The ASU also clarifies the requirements for entities to disclose information about both the valuation techniques and inputs used in estimating Level 2 and Level 3 fair value measurements. The amended guidance is effective for interim and annual financial periods beginning after December 15, 2009. ASU 2010-06 is not expected to have a significant effect on the Company’s financial statements.
Note 18. Subsequent Events
Effective January 11, 2010, the Company redeemed all of its outstanding Series C Preferred Stock. From and after the effective date of such redemption, the Series C Preferred Stock was no longer deemed to be outstanding, and all rights of the holders thereof as stockholders of the Company ceased (other than the right to receive the redemption price from the Company). The Redemption Price paid for the Series C preferred stock was satisfied by delivery to each holder of Series C Preferred Stock of a percentage of the NRDC Common Stock then owned by the Company equal to the percentage of the outstanding shares of Series C preferred stock owned by such holder, rounded to the nearest whole share. Following payment of the Redemption Price to all holders of Series C Preferred Stock, the Company does not own any NRDC Common Stock.
On January 28, 2010, the Board of Directors of the Company approved an amendment to the Company’s certificate of incorporation to effect a 1-for-100 reverse stock split of the Company’s common stock (the “Reverse Stock Split”) and an amendment to the Company’s certificate of incorporation immediately following the Reverse Stock Split to effect a 100-for-1 forward stock split (the “Forward Stock Split”). On February 26, 2010, this action was also approved by written consent of the holders of a majority of the Company’s issued and outstanding shares of common stock. Stockholders owning fewer than 100 shares of common stock immediately before the effective time of the Reverse Stock Split will no longer own such shares after the effective time of the Reverse Stock Split and, in lieu thereof, will be entitled to received from the Company $6.00 in cash, without interest, for each of such shares of common stock. Based on current stockholders of record, it is estimated that approximately 19,115 shares will be purchased from stockholders (less than 0.5% of Regency’s total outstanding shares), for an aggregate purchase price of approximately $114,690, and that the number of record stockholders of the company will be reduced from approximately 2,501 to approximately 176.
With fewer than 300 stockholders of record expected after these transactions, the Company will be permitted to, and intends to, file for termination of registration of its common stock under the Securities Exchange Act of 1934, as amended. Deregistration is expected to result in significant annual cost savings to the Company, however would result in the Company no longer being subject to disclosure and other requirements under the federal securities laws that are applicable to public reporting companies. Accordingly, stockholders of the Company would likely receive less frequent information after deregistration than as a public reporting company. In addition, deregistration could negatively affect stockholders’ ability to buy or sell the Company’s common stock in the public markets.