Attached files
| file | filename |
|---|---|
| 8-K - 8-K - RESOURCE AMERICA, INC. | rexi-20140930x8k.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
CONTACT: | THOMAS C. ELLIOTT | |
CHIEF FINANCIAL OFFICER | ||
RESOURCE AMERICA, INC. | ||
ONE CRESCENT DRIVE, SUITE 203 | ||
PHILADELPHIA, PA 19112 | ||
(215) 546-5005; (215) 640-6357 (fax) | ||
RESOURCE AMERICA, INC.
REPORTS OPERATING RESULTS
FOR THE THIRD QUARTER ENDED SEPTEMBER 30, 2014
Philadelphia, PA - November 5, 2014 - Resource America, Inc. (NASDAQ: REXI)
Third Quarter 2014 Highlights
•Adjusted net income attributable to common shareholders of $2.8 million (see Schedule I)
•Increased gross assets under management by 17% to $19.4 billion since September 30, 2013
Ø | Gross real estate assets under management increased 43% to $3.1 billion |
Ø | Gross financial fund management assets under management increased 13% to $15.7 billion |
Ø | Net assets under management increased 25% to $9.2 billion |
•Increased cash dividend by 20% to $0.06 from $0.05
Third Quarter 2014 Results
Resource America, Inc. (NASDAQ: REXI) (the "Company") reported adjusted net income attributable to common shareholders, a non-GAAP measure, of $2.8 million, or $0.13 per common share-diluted, and $9.7 million, or $0.44 per common share-diluted, for the three and nine months ended September 30, 2014 as compared to adjusted net income attributable to common shareholders of $4.3 million, or $0.20 per common share-diluted, and $7.2 million, or $0.33 per common share-diluted, for the three and nine months ended September 30, 2013, respectively. A reconciliation of the Company's reported GAAP net income attributable to common shareholders to adjusted net income attributable to common shareholders, a non-GAAP measure, is included as Schedule I to this release.
The Company reported GAAP net income attributable to common shareholders of $1.5 million, or $0.07 per common share-diluted, and $5.2 million, or $0.24 per common share-diluted, for the three and nine months ended September 30, 2014, respectively, as compared to GAAP net income attributable to common shareholders of $3.4 million, or $0.16 per common share-diluted, and $5.1 million, or $0.23 per common share-diluted, for the three and nine months ended September 30, 2013, respectively.
Assets Under Management
The following table details the Company's gross assets under management by operating segment, which increased by $2.8 billion (17%) from September 30, 2013 to 2014 (in billions):
September 30, | |||||||
2014 | 2013 | ||||||
Financial fund management | $ | 15.7 | $ | 13.9 | |||
Real estate | 3.1 | 2.1 | |||||
Commercial finance | 0.6 | 0.6 | |||||
$ | 19.4 | $ | 16.6 | ||||
Net assets under management (1) | $ | 9.2 | $ | 7.4 | |||
(1) | Net assets under management represents the proportionate share of assets managed by the Company after reflecting joint venture arrangements. |
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 year ended December 31, 2013.
Highlights for the Third Quarter Ended September 30, 2014 and Recent Developments
REAL ESTATE ASSET MANAGEMENT:
Equity Asset Management
Resource Real Estate Opportunity REIT, Inc. ("Opportunity REIT I"), a public non-traded real estate investment trust ("REIT") managed by the Company which specializes in acquiring and managing distressed real estate assets, had the following highlights:
• | Increased total assets to $955.7 million at September 30, 2014, an increase of $573.9 million, or 150%, from $381.8 million at September 30, 2013. |
• | Acquired $128.8 million of total assets, placed $48.0 million of financing on two assets and disposed of one additional asset for $18.1 million during the three months ended September 30, 2014. |
• | In October 2014, the Board of Directors of Opportunity REIT I's general partner authorized a 50% increase to the annual distribution rate to 6% from 4%. |
Debt Asset Management
Resource Capital Corp. ("RSO"), a publicly-traded REIT managed by the Company which focuses on commercial real estate assets, had the following highlights:
• | In July 2014, completed a $354.0 million commercial real estate securitization that issued $235.0 million of floating-rate notes at a weighted average coupon of LIBOR plus 1.29%. |
• | During the quarter, raised $13.7 million in equity capital through its DRIP and preferred equity programs. |
• | Originated $144.3 million of commercial real estate whole loans during the three months ended September 30, 2014. |
• | In October 2014, RSO’s Board of Directors authorized RSO to repurchase up to $50.0 million of its outstanding common stock. |
The following additional highlights contributed to the Company's real estate asset management operations:
• | The Company's real estate operating segment increased its assets under management at September 30, 2014 to $3.1 billion, an increase of $915.0 million, or 43%, from September 30, 2013. |
FINANCIAL FUND MANAGEMENT:
Credit Asset Management
CVC Credit Partners, L.P. ("CCP"), the Company's global joint venture, closed Apidos CLO XVIII, Ltd. (issuing notes with a par value of $700.0 million) during the quarter. In October 2014, CCP priced Apidos XIX, Ltd. (issuing notes with a par value of $500.0 million), which is scheduled to close in November 2014. Since the creation of this joint venture in April 2012, CCP has closed and/or priced 11 collateralized loan obligation issuers (issuing notes with a total par value of $5.8 billion) and expects to receive approximately $27.2 million in fees on an annual run rate basis. The Company has a 33% interest in this joint venture.
The following additional highlight contributed to the Company's financial fund asset management operations:
• | The Company's financial fund management operating segment increased its assets under management at September 30, 2014 to $15.7 billion, an increase of $1.8 billion, or 13%, from September 30, 2013. |
CORPORATE/OTHER:
Corporate Credit Facility Modification
• | In August 2014, the Company modified its $10.0 million of outstanding senior notes to extend the maturity date to March 31, 2018. |
Share Repurchases
• | The Company repurchased 665,933 of its shares during the third quarter ended September 30, 2014 at an average price of $9.42 per share. Since December 2013, the Company has repurchased 1.0 million shares at an average price of $9.31 per share under its share repurchase program. |
• | In September 2014, the Company’s Board of Directors authorized the Company to repurchase up to an additional 1.5 million shares of its outstanding common stock. |
Dividends
• | The Company's Board of Directors authorized a 20% increase in the Company’s cash dividend from $0.05 to $0.06 per share on the Company’s common stock paid on October 31, 2014 to holders of record as of the close of business on October 17, 2014. Since July 2013, the Company has increased its dividend by 100%. |
• | RSO's Board of Directors declared a cash dividend of $0.20 per common share for its quarter ended September 30, 2014. |
Resource America, Inc. is a specialized asset management company that uses industry specific expertise to evaluate, originate, service and manage investment opportunities for its own account, for its joint ventures, and for outside investors in the real estate, financial fund management and commercial finance sectors.
For more information, please visit our website at www.resourceamerica.com or contact investor relations at pkamdar@resourceamerica.com.
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 and its other reports filed with the Securities and Exchange Commission, or SEC. 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 and in other of its public filings with the SEC. The Company undertakes no obligation to update or revise any forward-looking statements to reflect new or changing information or events except as may be required by law.
A registration statement relating to securities offered by Opportunity REIT II was declared effective by the SEC on February 6, 2014. A written prospectus relating to these securities may be obtained by contacting Resource Securities, Inc., 1845 Walnut Street, 18th Floor, Philadelphia, PA 19103.
This press release shall not constitute an offer to sell or a solicitation of an offer to buy any of the securities described herein, nor shall there be any sale of these securities in any state or jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state or jurisdiction.
The remainder of this release contains the Company's unaudited consolidated balance sheets, consolidated statements of operations, consolidating statements of operations and reconciliation of GAAP net income attributable to common shareholders to adjusted net income attributable to common shareholders.
RESOURCE AMERICA, INC
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
September 30, 2014 | December 31, 2013 | ||||||
(unaudited) | |||||||
ASSETS | |||||||
Cash | $ | 26,428 | $ | 19,853 | |||
Restricted cash | 704 | 571 | |||||
Receivables | 1,051 | 541 | |||||
Loans and receivables from managed entities and related parties, net | 32,637 | 30,923 | |||||
Investments in real estate, net | 17,091 | 17,696 | |||||
Investment securities, at fair value | 9,845 | 7,839 | |||||
Investments in unconsolidated loan manager | 39,048 | 37,821 | |||||
Investments in unconsolidated entities | 13,272 | 14,342 | |||||
Assets of consolidated variable interest entity ("VIE") - RSO: | |||||||
Cash and cash equivalents (including restricted cash) | 246,873 | 325,579 | |||||
Investments, at fair value | 290,205 | 226,764 | |||||
Loans | 1,839,895 | 1,397,458 | |||||
Investments in real estate and unconsolidated entities | 108,395 | 124,193 | |||||
Other assets | 103,645 | 76,467 | |||||
Total assets of consolidated VIE - RSO | 2,589,013 | 2,150,461 | |||||
Property and equipment, net | 5,177 | 5,844 | |||||
Deferred tax assets, net | 22,808 | 27,769 | |||||
Other assets | 6,028 | 4,791 | |||||
Total assets | $ | 2,763,102 | $ | 2,318,451 | |||
LIABILITIES AND EQUITY | |||||||
Liabilities: | |||||||
Accrued expenses and other liabilities | $ | 19,027 | $ | 22,134 | |||
Payables to managed entities and related parties | 3,695 | 3,110 | |||||
Borrowings | 20,451 | 20,619 | |||||
Liabilities of consolidated VIE - RSO: | |||||||
Borrowings | 1,591,241 | 1,320,015 | |||||
Other liabilities | 54,842 | 55,247 | |||||
Total liabilities of consolidated VIE - RSO | 1,646,083 | 1,375,262 | |||||
Total liabilities | 1,689,256 | 1,421,125 | |||||
Commitments and contingencies | |||||||
Equity: | |||||||
Preferred stock, $1.00 par value, 1,000,000 shares authorized; none outstanding | — | — | |||||
Common stock, $.01 par value, 49,000,000 shares authorized; 34,463,787 and 30,378,339 shares issued (including nonvested restricted stock of 883,830 and 400,194), respectively | 334 | 299 | |||||
Additional paid-in capital | 307,412 | 288,555 | |||||
Accumulated deficit | (24,040 | ) | (26,025 | ) | |||
Treasury stock, at cost; 11,517,053 and 10,434,436 shares, respectively | (117,881 | ) | (107,874 | ) | |||
Accumulated other comprehensive loss | (1,066 | ) | (1,231 | ) | |||
Total stockholders’ equity | 164,759 | 153,724 | |||||
Noncontrolling interests | 254 | 238 | |||||
Noncontrolling interests attributable to consolidated VIE - RSO | 908,833 | 743,364 | |||||
Total equity | 1,073,846 | 897,326 | |||||
$ | 2,763,102 | $ | 2,318,451 | ||||
RESOURCE AMERICA, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
REVENUES: | |||||||||||||||
Real estate (includes revenues of $2,643, $4,701, $7,590 and $9,794 related to RSO) | $ | 14,289 | $ | 15,950 | $ | 41,012 | $ | 39,443 | |||||||
Financial fund management (includes revenues of $2,310 $450, $1,350 and $720 related to RSO) | 5,557 | 8,502 | 20,773 | 15,234 | |||||||||||
Commercial finance (includes no revenues related to RSO) | (17 | ) | (30 | ) | (158 | ) | (243 | ) | |||||||
19,829 | 24,422 | 61,627 | 54,434 | ||||||||||||
Revenues from consolidated VIE - RSO | 34,716 | 23,786 | 100,604 | 76,011 | |||||||||||
Elimination of consolidated VIE revenues attributed to operating segments | (4,136 | ) | (5,183 | ) | (10,056 | ) | (10,608 | ) | |||||||
Total revenues | 50,409 | 43,025 | 152,175 | 119,837 | |||||||||||
COSTS AND EXPENSES: | |||||||||||||||
Real estate | 9,384 | 11,178 | 27,364 | 29,514 | |||||||||||
Financial fund management | 2,812 | 3,547 | 9,980 | 7,769 | |||||||||||
Commercial finance | 125 | 75 | 351 | (99 | ) | ||||||||||
General and administrative | 2,426 | 2,505 | 8,309 | 6,807 | |||||||||||
Provision for credit losses | 559 | 1,808 | 3,342 | 3,793 | |||||||||||
Depreciation and amortization | 453 | 413 | 1,369 | 1,318 | |||||||||||
15,759 | 19,526 | 50,715 | 49,102 | ||||||||||||
Expenses from consolidated VIE - RSO | 18,686 | 15,554 | 51,020 | 43,110 | |||||||||||
Elimination of consolidated VIE expenses attributed to operating segments | (3,502 | ) | (4,861 | ) | (9,374 | ) | (10,178 | ) | |||||||
Total expenses | 30,943 | 30,219 | 92,361 | 82,034 | |||||||||||
OPERATING INCOME | 19,466 | 12,806 | 59,814 | 37,803 | |||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Gain on sale of investment securities, net | 69 | — | 439 | — | |||||||||||
Other-than-temporary impairment on investments | — | — | — | (214 | ) | ||||||||||
Interest expense | (467 | ) | (530 | ) | (1,447 | ) | (1,525 | ) | |||||||
Other income, net | 80 | 128 | 263 | 400 | |||||||||||
(318 | ) | (402 | ) | (745 | ) | (1,339 | ) | ||||||||
Other income, net, from consolidated VIE - RSO | (1,936 | ) | 16,607 | (758 | ) | 16,607 | |||||||||
Elimination of consolidated VIE other income attributed to operating segments | 11 | 162 | 29 | 224 | |||||||||||
(2,243 | ) | 16,367 | (1,474 | ) | 15,492 | ||||||||||
Income from continuing operations before taxes | 17,223 | 29,173 | 58,340 | 53,295 | |||||||||||
Income tax provision (benefit) | 1,741 | 1,261 | 4,991 | (396 | ) | ||||||||||
Income tax (benefit) provision - RSO | (237 | ) | 722 | (667 | ) | 4,221 | |||||||||
Income from continuing operations | 15,719 | 27,190 | 54,016 | 49,470 | |||||||||||
Loss from discontinued operations, net of tax | — | — | — | (2 | ) | ||||||||||
Net income | 15,719 | 27,190 | 54,016 | 49,468 | |||||||||||
Net loss (income) attributable to noncontrolling interests | 11 | (40 | ) | (33 | ) | (23 | ) | ||||||||
Net income attributable to noncontrolling interests of consolidated VIE - RSO | (14,214 | ) | (23,708 | ) | (48,759 | ) | (44,394 | ) | |||||||
Net income attributable to common shareholders | $ | 1,516 | $ | 3,442 | $ | 5,224 | $ | 5,051 | |||||||
Amounts attributable to common shareholders: | |||||||||||||||
Income from continuing operations | $ | 1,516 | $ | 3,442 | $ | 5,224 | $ | 5,053 | |||||||
Discontinued operations | — | — | — | (2 | ) | ||||||||||
Net income | $ | 1,516 | $ | 3,442 | $ | 5,224 | $ | 5,051 | |||||||
Basic earnings per share: | |||||||||||||||
Continuing operations | $ | 0.07 | $ | 0.17 | $ | 0.25 | $ | 0.25 | |||||||
Discontinued operations | — | — | — | — | |||||||||||
Net income | $ | 0.07 | $ | 0.17 | $ | 0.25 | $ | 0.25 | |||||||
Weighted average shares outstanding | 21,109 | 20,342 | 20,586 | 20,255 | |||||||||||
Diluted earnings per share: | |||||||||||||||
Continuing operations | $ | 0.07 | $ | 0.16 | $ | 0.24 | $ | 0.23 | |||||||
Discontinued operations | — | — | — | — | |||||||||||
Net income | $ | 0.07 | $ | 0.16 | $ | 0.24 | $ | 0.23 | |||||||
Weighted average shares outstanding | 22,301 | 21,872 | 22,124 | 21,931 | |||||||||||
RESOURCE AMERICA, INC.
CONSOLIDATING STATEMENT OF OPERATIONS
(in thousands)
(unaudited)
The following table presents the consolidating statement of operations for the three months ended September 30, 2014:
RAI | RSO | Eliminations | Consolidated | ||||||||||||
REVENUES: | |||||||||||||||
Real estate | $ | 14,289 | $ | — | $ | — | $ | 14,289 | |||||||
Financial fund management | 5,557 | — | — | 5,557 | |||||||||||
Commercial finance | (17 | ) | — | — | (17 | ) | |||||||||
19,829 | — | — | 19,829 | ||||||||||||
Revenues from consolidated VIE - RSO | — | 34,716 | — | 34,716 | |||||||||||
Elimination of consolidated VIE revenues attributed to operating segments | — | — | (4,136 | ) | (4,136 | ) | |||||||||
Total revenues | 19,829 | 34,716 | (4,136 | ) | 50,409 | ||||||||||
COSTS AND EXPENSES: | |||||||||||||||
Real estate | 9,384 | — | — | 9,384 | |||||||||||
Financial fund management | 2,812 | — | — | 2,812 | |||||||||||
Commercial finance | 125 | — | — | 125 | |||||||||||
General and administrative | 2,426 | — | — | 2,426 | |||||||||||
Provision for credit losses | 559 | — | — | 559 | |||||||||||
Depreciation and amortization | 453 | — | — | 453 | |||||||||||
15,759 | — | — | 15,759 | ||||||||||||
Expenses of consolidated VIE - RSO | — | 18,449 | 237 | 18,686 | |||||||||||
Elimination of consolidated VIE expenses attributed to operating segments | — | — | (3,502 | ) | (3,502 | ) | |||||||||
Total expenses | 15,759 | 18,449 | (3,265 | ) | 30,943 | ||||||||||
OPERATING INCOME | 4,070 | 16,267 | (871 | ) | 19,466 | ||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Gain on sale of investment securities, net | 69 | — | — | 69 | |||||||||||
Interest expense | (467 | ) | — | — | (467 | ) | |||||||||
Other income, net | 652 | — | (572 | ) | 80 | ||||||||||
Other income, net, from consolidated VIE - RSO | — | (1,936 | ) | — | (1,936 | ) | |||||||||
Elimination of consolidated VIE - RSO other expense, net | — | — | 11 | 11 | |||||||||||
254 | (1,936 | ) | (561 | ) | (2,243 | ) | |||||||||
Income from continuing operations before taxes | 4,324 | 14,331 | (1,432 | ) | 17,223 | ||||||||||
Income tax provision | 1,741 | — | (237 | ) | 1,504 | ||||||||||
Net income | 2,583 | 14,331 | (1,195 | ) | 15,719 | ||||||||||
Net loss attributable to noncontrolling interests | 11 | — | — | 11 | |||||||||||
Net income attributable to noncontrolling interests - RSO | — | (7,003 | ) | (7,211 | ) | (14,214 | ) | ||||||||
Net income attributable to common shareholders | $ | 2,594 | $ | 7,328 | $ | (8,406 | ) | $ | 1,516 | ||||||
RESOURCE AMERICA, INC.
CONSOLIDATING STATEMENT OF OPERATIONS
(in thousands)
(unaudited)
The following table presents the consolidating statement of operations for the three months ended September 30, 2013:
RAI | RSO | Eliminations | Consolidated | ||||||||||||
REVENUES: | |||||||||||||||
Real estate | $ | 15,950 | $ | — | $ | — | $ | 15,950 | |||||||
Financial fund management | 8,502 | — | — | 8,502 | |||||||||||
Commercial finance | (30 | ) | — | — | (30 | ) | |||||||||
24,422 | — | — | 24,422 | ||||||||||||
Revenues from consolidated VIE - RSO | — | 23,786 | — | 23,786 | |||||||||||
Elimination of consolidated VIE revenues attributed to operating segments | — | — | (5,183 | ) | (5,183 | ) | |||||||||
Total revenues | 24,422 | 23,786 | (5,183 | ) | 43,025 | ||||||||||
COSTS AND EXPENSES: | |||||||||||||||
Real estate | 11,178 | — | — | 11,178 | |||||||||||
Financial fund management | 3,547 | — | — | 3,547 | |||||||||||
Commercial finance | 75 | — | — | 75 | |||||||||||
General and administrative | 2,505 | — | — | 2,505 | |||||||||||
Provision for credit losses | 1,808 | — | — | 1,808 | |||||||||||
Depreciation and amortization | 413 | — | — | 413 | |||||||||||
19,526 | — | — | 19,526 | ||||||||||||
Expenses of consolidated VIE - RSO | — | 16,276 | (722 | ) | 15,554 | ||||||||||
Elimination of consolidated VIE expenses attributed to operating segments | — | — | (4,861 | ) | (4,861 | ) | |||||||||
Total expenses | 19,526 | 16,276 | (5,583 | ) | 30,219 | ||||||||||
OPERATING (LOSS) INCOME | 4,896 | 7,510 | 400 | 12,806 | |||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Interest expense | (530 | ) | — | — | (530 | ) | |||||||||
Other income, net | 684 | — | (556 | ) | 128 | ||||||||||
Other income, net, from consolidated VIE - RSO | — | 16,607 | — | 16,607 | |||||||||||
Elimination of consolidated VIE - RSO other expense, net | — | — | 162 | 162 | |||||||||||
154 | 16,607 | (394 | ) | 16,367 | |||||||||||
Income from continuing operations before taxes | 5,050 | 24,117 | 6 | 29,173 | |||||||||||
Income tax provision | 1,261 | — | 722 | 1,983 | |||||||||||
Net income | 3,789 | 24,117 | (716 | ) | 27,190 | ||||||||||
Net income attributable to noncontrolling interests | (40 | ) | — | — | (40 | ) | |||||||||
Net income attributable to noncontrolling interests - RSO | — | (1,996 | ) | (21,712 | ) | (23,708 | ) | ||||||||
Net income attributable to common shareholders | $ | 3,749 | $ | 22,121 | $ | (22,428 | ) | $ | 3,442 | ||||||
RESOURCE AMERICA, INC.
CONSOLIDATING STATEMENT OF OPERATIONS
(in thousands)
(unaudited)
The following table presents the consolidating statement of operations for the nine months ended September 30, 2014:
RAI | RSO | Eliminations | Consolidated | ||||||||||||
REVENUES: | |||||||||||||||
Real estate | $ | 41,012 | $ | — | $ | — | $ | 41,012 | |||||||
Financial fund management | 20,773 | — | — | 20,773 | |||||||||||
Commercial finance | (158 | ) | — | — | (158 | ) | |||||||||
61,627 | — | — | 61,627 | ||||||||||||
Revenues from consolidated VIE - RSO | — | 100,604 | — | 100,604 | |||||||||||
Elimination of consolidated VIE revenues attributed to operating segments | — | — | (10,056 | ) | (10,056 | ) | |||||||||
Total revenues | 61,627 | 100,604 | (10,056 | ) | 152,175 | ||||||||||
COSTS AND EXPENSES: | |||||||||||||||
Real estate | 27,364 | — | — | 27,364 | |||||||||||
Financial fund management | 9,980 | — | — | 9,980 | |||||||||||
Commercial finance | 351 | — | — | 351 | |||||||||||
General and administrative | 8,309 | — | — | 8,309 | |||||||||||
Provision for credit losses | 3,342 | — | — | 3,342 | |||||||||||
Depreciation and amortization | 1,369 | — | — | 1,369 | |||||||||||
50,715 | — | — | 50,715 | ||||||||||||
Expenses of consolidated VIE - RSO | — | 50,353 | 667 | 51,020 | |||||||||||
Elimination of consolidated VIE expenses attributed to operating segments | — | — | (9,374 | ) | (9,374 | ) | |||||||||
Total expenses | 50,715 | 50,353 | (8,707 | ) | 92,361 | ||||||||||
OPERATING INCOME | 10,912 | 50,251 | (1,349 | ) | 59,814 | ||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Gain on sale of investment securities, net | 439 | — | — | 439 | |||||||||||
Interest expense | (1,447 | ) | — | — | (1,447 | ) | |||||||||
Other income, net | 1,979 | — | (1,716 | ) | 263 | ||||||||||
Other income, net, from consolidated VIE - RSO | — | (758 | ) | — | (758 | ) | |||||||||
Elimination of consolidated VIE other income, net | — | — | 29 | 29 | |||||||||||
971 | (758 | ) | (1,687 | ) | (1,474 | ) | |||||||||
Income from continuing operations before taxes | 11,883 | 49,493 | (3,036 | ) | 58,340 | ||||||||||
Income tax provision | 4,991 | — | (667 | ) | 4,324 | ||||||||||
Net income | 6,892 | 49,493 | (2,369 | ) | 54,016 | ||||||||||
Net income attributable to noncontrolling interests | (33 | ) | — | — | (33 | ) | |||||||||
Net income attributable to noncontrolling interests - RSO | — | (12,372 | ) | (36,387 | ) | (48,759 | ) | ||||||||
Net income attributable to common shareholders | $ | 6,859 | $ | 37,121 | $ | (38,756 | ) | $ | 5,224 | ||||||
RESOURCE AMERICA, INC.
CONSOLIDATING STATEMENT OF OPERATIONS
(in thousands)
(unaudited)
The following table presents the consolidating statement of operations for the nine months ended September 30, 2013:
RAI | RSO | Eliminations | Consolidated | ||||||||||||
REVENUES: | |||||||||||||||
Real estate | $ | 39,443 | $ | — | $ | — | $ | 39,443 | |||||||
Financial fund management | 15,234 | — | — | 15,234 | |||||||||||
Commercial finance | (243 | ) | — | — | (243 | ) | |||||||||
54,434 | — | — | 54,434 | ||||||||||||
Revenues from consolidated VIE - RSO | — | 76,011 | — | 76,011 | |||||||||||
Elimination of consolidated VIE revenues attributed to operating segments | — | — | (10,608 | ) | (10,608 | ) | |||||||||
Total revenues | 54,434 | 76,011 | (10,608 | ) | 119,837 | ||||||||||
COSTS AND EXPENSES: | |||||||||||||||
Real estate | 29,514 | — | — | 29,514 | |||||||||||
Financial fund management | 7,769 | — | — | 7,769 | |||||||||||
Commercial finance | (99 | ) | — | — | (99 | ) | |||||||||
General and administrative | 6,807 | — | — | 6,807 | |||||||||||
Provision for credit losses | 3,793 | — | — | 3,793 | |||||||||||
Depreciation and amortization | 1,318 | — | — | 1,318 | |||||||||||
49,102 | — | — | 49,102 | ||||||||||||
Expenses from consolidated VIE - RSO | — | 47,331 | (4,221 | ) | 43,110 | ||||||||||
Elimination of consolidated VIE expenses attributed to operating segments | — | — | (10,178 | ) | (10,178 | ) | |||||||||
Total expenses | 49,102 | 47,331 | (14,399 | ) | 82,034 | ||||||||||
OPERATING INCOME | 5,332 | 28,680 | 3,791 | 37,803 | |||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Other-than-temporary impairment on investments | (214 | ) | — | — | (214 | ) | |||||||||
Interest expense | (1,525 | ) | — | — | (1,525 | ) | |||||||||
Other income, net | 2,069 | — | (1,669 | ) | 400 | ||||||||||
Other income, net, from consolidated VIE - RSO | — | 16,607 | — | 16,607 | |||||||||||
Elimination of consolidated VIE other income, net | — | — | 224 | 224 | |||||||||||
330 | 16,607 | (1,445 | ) | 15,492 | |||||||||||
Income from continuing operations before taxes | 5,662 | 45,287 | 2,346 | 53,295 | |||||||||||
Income tax benefit | (396 | ) | — | 4,221 | 3,825 | ||||||||||
Income from continuing operations | 6,058 | 45,287 | (1,875 | ) | 49,470 | ||||||||||
Loss from discontinued operations, net of tax | (2 | ) | — | — | (2 | ) | |||||||||
Net income | 6,056 | 45,287 | (1,875 | ) | 49,468 | ||||||||||
Net income attributable to noncontrolling interests | (23 | ) | — | — | (23 | ) | |||||||||
Net income attributable to noncontrolling interests - RSO | — | (5,107 | ) | (39,287 | ) | (44,394 | ) | ||||||||
Net income attributable to common shareholders | $ | 6,033 | $ | 40,180 | $ | (41,162 | ) | $ | 5,051 | ||||||
Schedule I
RECONCILIATION OF GAAP NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS TO
ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS (1)
(in thousands, except per share data)
(unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net income attributable to common shareholders - GAAP | $ | 1,516 | $ | 3,442 | $ | 5,224 | $ | 5,051 | ||||||||
Adjustments, net of tax: | ||||||||||||||||
Income, net of eliminations, attributable to consolidation of RSO | 1,078 | 307 | 1,635 | 982 | ||||||||||||
Loss attributable to commercial finance | 382 | 1,171 | 2,388 | 3,883 | (2) | |||||||||||
Deferred tax (benefit) provision | (142 | ) | (613 | ) | 485 | (2,711 | ) | |||||||||
Adjusted net income attributable to common shareholders | $ | 2,834 | $ | 4,307 | $ | 9,732 | $ | 7,205 | ||||||||
Adjusted weighted average diluted shares outstanding | 22,301 | 21,872 | 22,124 | 21,931 | ||||||||||||
Adjusted net income attributable to common shareholders per common per share-diluted | $ | 0.13 | $ | 0.20 | $ | 0.44 | $ | 0.33 | ||||||||
(1) | Adjusted net income attributable to common shareholders presents the Company's operations prior to the consolidation of RSO and without the effect of its commercial finance operations and deferred tax (benefit) provision. The Company believes that this provides useful information to investors since it allows investors to evaluate the Company's progress, excluding the impact of the RSO consolidation, in both its real estate and financial fund management segments for the three and nine months ended September 30, 2014 and 2013 separately from its commercial finance operations and items related to its deferred tax (benefit) provision that are not in the ordinary course of business. Adjusted net income attributable to common shareholders should not be considered as an alternative to net income attributable to common shareholders (computed in accordance with GAAP). Instead, adjusted net income attributable to common shareholders should be reviewed in connection with net income attributable to common shareholders in the Company's consolidated financial statements to help analyze how the Company's business is performing. |
(2) | Utilizes a full year continuing income tax rate of 38%. |