<PAGE>
PURPOSE OF THIS AMENDMENT IS TO INCLUDE THE FINANCIAL DATA SCHEDULES
SECURITIES AND EXCHANGE COMMISSION
450 Fifth Street, N.W.
Washington, D.C. 20549-1004
FORM 10-Q AMENDMENT # 1
QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Period Ended September 30, 1995 Commission File Number
Registration Number 0-7205
HOLIDAY-GULF HOMES, INC.
(Exact name of registrant as specified in its charter)
Minnesota 41-0916277
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
4804 Mile Stretch Drive, Holiday, Florida 34690
(Address of principal executive office) (Zip Code)
Registrant's telephone number, including area code (813) 937-3293
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.
YES X NO
Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of September 30, 1995.
Class Outstanding at September 30, 1995
Common Stock, $.01 par value 1,903,853 shares
<PAGE>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
INDEX
PAGE
PART 1. - FINANCIAL INFORMATION NUMBER
Item 1. Financial Statements: (Unaudited)
Consolidated Balance Sheets - September 30, 1995
and December 31, 1994........................................ 3-4
Consolidated Statements of Operations - Three
months ended September 30, 1995 and 1994 and
the nine months ended September 30, 1995 and 1994............ 5-6
Consolidated Statements of Shareholders'
Equity - For the year ended December 31,
1994 and the nine months ended September 30, 1995............ 7
Consolidated Statement of Cash Flows for
the nine months ended September 30, 1995
and September 30, 1994....................................... 8
Notes to Consolidated Financial Statements..................... 9-11
Accountant's Report............................................ 12
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations.......................... 13
PART II. - OTHER INFORMATION
Item 1. Legal Proceedings 14
Item 2. Changes in Securities 14
Item 3. Defaults upon Senior Securities 14
Item 4. Submission of Matters to a Vote of Security Holders 14
Item 5. Other Information 14
Item 6. Exhibits and Reports on Form 8-K 15
SIGNATURES 16
<TABLE>
PART 1. FINANCIAL INFORMATION
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
<CAPTION>
ASSETS
September 30, December 31,
1995 1994
(Unaudited) (Audited)
<S> <C> <C>
WATER, PLANT AND EQUIPMENT
Water Plant & Equipment, at Original Costs $ 288,479 $ 282,922
Less: Accumulated Depreciation (217,187) (211,667)
------------ ------------
Net Water Plant & Equipment $ 71,292 $ 71,255
------------ ------------
OTHER PROPERTY AND INVESTMENTS
Non-Utility Property, less Accumulated
Depreciation of $41,584 in 1995 and
$39,292 in 1994 $ 24,727 $ 23,939
------------ ------------
Net Other Property & Investments $ 24,727 $ 23,939
------------ ------------
CURRENT ASSETS
Certificates of Deposits $ 97,156 $ 149,037
Accounts Receivable 2,841 2,527
Prepaids 748 3,355
Other Receivables 3,352 2,992
------------ ------------
Total Current Assets $ 104,097 $ 157,911
------------ ------------
OTHER ASSETS
Deposits $ 2,035 $ 3,050
------------ ------------
Total Other Assets $ 2,035 $ 3,050
------------ ------------
TOTAL ASSETS $ 202,151 $ 256,155
============ ============
<FN>
See accompanying notes and accountant's report.
</FN>
</TABLE>
<TABLE>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
<CAPTION>
SHAREHOLDERS' EQUITY AND LIABILITIES
September 30, December 31,
1995 1994
(Unaudited) (Audited)
<S> <C> <C>
SHAREHOLDERS' EQUITY
Capital Stock, 5,000,000 shares authorized
and 1,903,853 shares issued and
outstanding in 1995 and 1994 $ 19,039 $ 19,039
Paid-In-Capital 210,461 266,306
Retained Earnings (of which $7,882 as of
September 30, 1995 was appropriated
for unclaimed 1993, 1990, 1989 and 1988
dividends, as of December 31, 1994 $8,007
was appropriated for unclaimed 1990, 1989
and 1988 dividends) (50,124) (49,999)
------------ ------------
Total Capital Stock and Retained Earnings $ 179,376 $ 235,346
------------ ------------
Total Capitalization $ 179,376 $ 235,346
------------ ------------
CURRENT LIABILITIES
Accounts Payable $ 19,825 $ 18,854
Accrued Liabilities 1,250 1,250
Deferred Income 1,700 705
------------ ------------
Total Current Liabilities $ 22,775 $ 20,809
------------ ------------
TOTAL CAPITAL AND LIABILITIES $ 202,151 $ 256,155
============ ============
<FN>
See accompanying notes and accountant's report.
</FN>
</TABLE>
<TABLE>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
<CAPTION>
For the three months ended For the nine months ended
September 30, September 30,
1995 1994 1995 1994
(Unaudited) (Unaudited)
<S> <C> <C> <C> <C>
OPERATING REVENUES
Water $ 31,510 $ 29,991 $ 95,465 $ 93,844
Garbage 26,779 26,652 81,313 80,272
Streetlights 8,802 8,661 26,375 26,086
Transfer & Reconnect Fees 360 360 1,350 1,410
----------- ----------- ----------- ----------
Total Operating Revenues $ 67,451 $ 65,664 $ 204,503 $ 201,612
----------- ----------- ----------- ----------
COST OF SALES
Garbage $ 20,523 $ 20,523 $ 61,569 $ 61,569
Electric 1,289 1,170 4,117 3,844
Streetlights 3,577 3,570 10,762 10,711
Other Costs 8,764 7,533 24,692 27,224
----------- ----------- ----------- ----------
Total Cost of Sales $ 34,153 $ 32,796 $ 101,140 $ 103,348
----------- ----------- ----------- ----------
Gross Profit $ 33,298 $ 32,868 $ 103,363 $ 98,264
OPERATING EXPENSES
Depreciation & Amortization $ 1,852 $ 1,548 $ 5,555 $ 4,645
General & Administration 17,535 19,457 60,956 59,617
----------- ----------- ----------- ----------
Total Operating Expenses $ 19,387 $ 21,005 $ 66,511 $ 64,262
----------- ----------- ----------- ----------
Operating Income $ 13,911 $ 11,863 $ 36,852 $ 34,002
OTHER INCOME
Other Income (loss) net of
expenses on Non-Utility
Operations $ 941 $ 1,031 $ 2,495 $ 2,472
----------- ----------- ----------- ----------
Net Income Before Income
Taxes and Extraordinary
Items $ 14,852 $ 12,894 $ 39,347 $ 36,474
<FN>
See accompanying notes and accountant's report.
</FN>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
For the three months ended For the nine months ended
September 30, September 30,
1995 1994 1995 1994
(Unaudited) (Unaudited)
PROVISION FOR INCOME TAXES
Current $ 2,923 $ 2,537 $ 7,508 $ 6,943
---------- ---------- ---------- ---------
Total Provision for Income
Taxes $ 2,923 $ 2,537 $ 7,508 $ 6,943
---------- ---------- ---------- ---------
Net Income Before Extraordinary
Items $ 11,929 $ 10,357 $ 31,839 $ 29,531
Extraordinary Items From
Utilization of Operating
Loss Carryforward 2,923 2,537 7,508 6,943
---------- ---------- ---------- ---------
NET INCOME $ 14,852 $ 12,894 $ 39,347 $ 36,474
========== ========== ========== =========
EARNINGS PER SHARE
Net Income Before Extraordinary
Items $ .006 $ .006 $ .017 $ .015
Extraordinary Items -Utilization
of Operating Loss Carryforward $ .002 $ .001 $ .004 $ .004
---------- ---------- ---------- ---------
NET EARNINGS PER SHARE $ .008 $ .007 $ .021 $ .019
========== ========== ========== =========
<FN>
See accompanying notes and accountant's report.
</FN>
</TABLE>
<TABLE>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE YEAR ENDED DECEMBER 31, 1994 AND THE NINE MONTHS ENDED
SEPTEMBER 30, 1995
<CAPTION>
APPROPRIATED UNAPPROPRIATED TOTAL
COMMON STOCK CAPITAL RETAINED RETAINED SHAREHOLDERS'
SHARES AMOUNT SURPLUS EARNINGS DEFICIT EQUITY
<S> <C> <C> <C> <C> <C> <C>
December 31, 1993
(Audited) 1,903,853 $ 19,039 $ 266,306 $ 6,466 $ (109,314) $ 182,497
--------- ---------- --------- ---------- ---------- ---------
Return of Unclaimed
1993 Dividends - - - 2,335 - 2,335
Payment of 1988,
1989, 1990 and
1993 Dividends - - - (794) - (794)
Net Income - - - - 51,308 51,308
--------- ---------- --------- ---------- ---------- ---------
December 31, 1994
(Audited) 1,903,853 $ 19,039 $ 266,306 $ 8,007 $ (58,006) $ 235,346
--------- ---------- --------- ---------- ---------- ---------
Payment of 1988,
1989, 1990 and
1993 Dividends - - - (125) - (125)
Payment of 1995
Dividends (55,845) - (39,347) (95,192)
Net Income
(Unaudited) - - - - 39,347 39,347
--------- ---------- --------- ---------- ---------- ---------
September 30, 1995
(Unaudited) 1,903,853 $ 19,039 $ 210,461 $ 7,882 $ (58,006) $ 179,376
========= ========== ========= ========== ========== =========
<FN>
See accompanying notes and accountant's report.
</FN>
</TABLE>
<TABLE>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
<CAPTION>
For the nine months ended
September 30,
1995 1994
(Unaudited)
<S> <C> <C>
Cash flows from operating activities
Net Income $ 39,347 $ 36,474
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and Amortization 7,812 6,606
Change in Assets and Liabilities
(Increase) decrease in
Other Receivables (360) (2,753)
Accounts Receivable (314) (617)
Prepaid Assets 2,607 2,018
Deposits 1,015 -
Deferred Expenses - (227)
Increase (decrease) in
Accounts Payable 971 3,914
Accrued Expenses - 394
Deferred Income 995 667
---------- ----------
Net cash provided by operating activities $ 52,073 $ 46,476
---------- ----------
Cash flows from investing activities
Capital Expenditures $ (8,637) $ (5,468)
Payment of Dividends (95,192) (794)
Reclaiming Dividends (125) 2,335
---------- ----------
Net cash used in investing activities $ (103,954) $ (3,927)
---------- ----------
Net increase (decrease) in cash $ (51,881) $ 42,549
Cash and cash equivalents at beginning of period 149,037 98,892
---------- ----------
Cash and cash equivalents at end of period $ 97,156 $ 141,441
========== ==========
Supplementary Disclosures of Cash Flow Information
Interest Paid $ -0- $ -0-
Income Tax Paid $ -0- $ -0-
<FN>
See accompanying notes and accountant's report.
</FN>
</TABLE>
<PAGE>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(1) - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
Principles of Consolidation--
The accompanying consolidated financial statements include the
accounts of the Company and its wholly owned subsidiaries. All significant
intercompany balances and transactions have been eliminated in consolidation.
Basis of Presentation--
The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and
Article 10 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements. In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for
a fair presentation have been included. Operating results for the nine month
period ended September 30, 1995 are not necessarily indicative of the results
that may be expected for the year ended December 31, 1995. For further
information, refer to the consolidated financial statements and footnote
thereto included in the Company's annual report on Form 10-K for the year
ended December 31, 1994.
Recognition of Income from Utility Operations--
The majority of the Company's revenues are generated by two Utility
Companies. These Companies recognize revenues on a monthly basis. The use
is based on actual meter readings by an outside firm.
Depreciation--
Depreciation included in the accompanying financial statements has
been provided by the straight-line method at rates calculated to amortize the
cost of the assets over their estimated useful lives as follows:
YEARS
Utility Plant and Equipment 5 - 40
Building and Improvements 5 - 30
Maintenance and repairs of property and equipment are charged to
expense as incurred, whereas renewals and betterments are capitalized. When
properties are replaced, retired, or otherwise disposed of, the cost and
related accumulated depreciation are removed from the accounts. Any gain or
loss is credited or charged to operations.
<PAGE>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Income Taxes--
The Company and its subsidiaries file consolidated Federal and State
Income Tax Returns.
Investment tax credits (which have been immaterial) are accounted for
by the flow-through method as a reduction to the provision for income taxes.
Earnings Per Share--
Earnings per share of Common Stock is computed based upon weighted
average number of shares outstanding for the period (1,903,853 shares in 1994
and for the first nine months of 1995).
(2) - LONG-TERM DEBT:
There was no debt as of September 30, 1995 or December 31, 1994.
(3) - STOCK OPTION PLAN:
The Company has adopted a qualified stock option plan whereby options
may be granted to key employees to purchase a maximum 50,000 shares of the
Company's common stock at not less than 10% of the fair market value of the
shares at date of grant. The options are exercisable in installments of not
more than 20% of the shares covered thereby during any one-year period,
subject to the right of cumulation. The options expire five years from the
date of grant. No options have been granted under this plan.
(4) - PROPERTY AND EQUIPMENT:
The property and equipment accounts consisted of the following at
September 30, 1995 and December 31, 1994:
September 30, December 31,
1995 1994
Land and Buildings $ 66,311 $ 63,231
Utility Plant and Equipment 288,479 282,922
------------ ------------
TOTAL PROPERTY AND EQUIPMENT $ 354,790 $ 346,153
Less: Accumulated Depreciation (258,771) (250,959)
------------ ------------
NET PROPERTY AND EQUIPMENT $ 96,019 $ 95,194
============ ============
(5) - RELATED PARTY TRANSACTIONS:
There were no related party transactions during the nine months ended
September 30, 1995 and 1994.
<PAGE>
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(6) - LEASE:
The Company is leasing office space in Knollwood Plaza under a three-
year lease expiring in November, 1996. The rental is $450 per month.
The following is a schedule of future minimum rental payments:
December 31, 1995 $ 1,350
December 31, 1996 4,950
--------
Total $ 6,300
========
(7) - INCOME TAXES:
Components - Current and Deferred--
The provisions for income taxes consist of the following:
September 30, December 31,
1995 1994
Current $ 7,508 $ 10,243
Deferred - -
------------ ------------
INCOME TAX EXPENSE $ 7,508 $ 10,243
Less: Utilization of Operating
Loss Carryforward (7,508) (10,243)
------------ ------------
NET INCOME TAX $ NONE $ NONE
============ ============
Operating Loss Carryforwards--
The Company has loss carryforwards at December 31, 1994 totaling
$418,383 that may be offset against future taxable income. If not used, the
carryforward will expire as follows:
Year Year
Originated Expired
1983 1998 $ 219,074
1984 1999 171,592
1991 2006 27,717
----------
$ 418,383
==========
<PAGE>
<AUDIT-REPORT>
ACCOUNTANT'S REPORT
To the Board of Directors
Holiday Gulf Homes, Inc. and Subsidiaries
Holiday, Florida
We have reviewed the accompanying consolidated condensed balance sheets
of Holiday Gulf Homes, Inc. (a Minnesota corporation) and subsidiaries as of
September 30, 1995 and the related consolidated condensed statements of
income, shareholders' equity and cash flows for the nine months then ended
September 30, 1995 and 1994, in accordance with Statements on Standards for
Accounting and Review Services issued by the American Institute of Certified
Public Accountants. All information included in these consolidated condensed
financial statements is the representation of the management of Holiday Gulf
Homes, Inc..
A review of interim financial statements consists principally of
inquiries of Company personnel and analytical procedures applied to financial
data. It is substantially less in scope than an audit in accordance with
generally accepted auditing standards, the objective of which is the
expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that
should be made to the accompanying September 30, 1995 consolidated condensed
financial statements in order for them to be in conformity with generally
accepted accounting principles.
The financial statements for the year ended December 31, 1994, were
audited by us, and we expressed an unqualified opinion on them in our report
dated January 11, 1995, but we have not performed any auditing procedures
since that date.
ARNOLD AND CO., P.A.
Ocala, Florida
October 6, 1995
</AUDIT-REPORT>
<PAGE>
HOLIDAY GULF HOMES, INC. AND SUBSIDIARIES
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations.
RESULTS OF OPERATIONS:
For the quarter ended September 30, 1995, revenues increased $1,787 net
income increased $1,958 from the same quarter in 1994. For the nine months
ended September 30, 1995, revenues increased $2,891 net income increased
$2,873 compared to the previous year.
Operating results include income from other revenues of $941 for the
quarter ended September 30, 1995 compared to income of $1,031 for the
comparable period ended September 30, 1994.
Management of the Company does not have any immediate plans for future
developments or material capital expenditures. The Company does not currently
own any properties for sale, therefore, the revenues from the utility
companies and any interest earned will be used for operating expenses.
FINANCIAL CONDITION AND LIQUIDATIONS:
The Company does not anticipate any material capital expenditures in
the near future for the utility companies, therefore, there should not be any
liquidity problem.
<PAGE>
PART II. OTHER INFORMATION
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
Item 1. Legal Proceedings.
There were no reportable events for the quarter ended September
30, 1995 nor have there been any material developments during the quarter.
Item 2. Changes in Securities.
The rights of the holders of registered securities have not been
materially modified, limited or qualified by the issuance or modification of
any class of securities.
There are no working capital restrictions or other limitations
upon payment of dividends.
Item 3. Default upon Senior Securities.
There have been no defaults in the payment of principal, interest
or any other material liabilities.
Item 4. Submission of Matters to a Vote of Security Holders.
(a) Annual Meeting of stockholders was held on June 24, 1995.
(b) Elected directors and executive officers were:
Linda Emerick - President and Director
Thomas L. Burkett - Vice President and Director
Ronnie L. Mohr - Secretary and Director
Eileen Falla - Treasurer
(c) Other matters voted upon and the number of affirmative
votes and negative votes cast with respect to each such matter.
None
Item 5. Other Information.
The Company declared and distributed a dividend of $.05 per share
in October, 1989. The declared dividend required the use of $95,192 cash.
The Company declared and distributed a dividend of $.05 per share
in December, 1990. The declared dividend required the use of $95,193 cash.
The Company declared and distributed a dividend of $.05 per share
in April, 1993. The declared dividend required the use of $95,192 cash.
The Company declared and distributed a dividend of $.05 per share
in April, 1995. The declared dividend required the use of $95,192 cash.
<PAGE>
PART II OTHER INFORMATION, CONTINUED
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
Item 6. Exhibits and Reports on Form 8-K.
DESCRIPTION
(a) Exhibits EX-27
(b) Report on Form 8-K None
<PAGE>
SIGNATURES
HOLIDAY-GULF HOMES, INC. AND SUBSIDIARIES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
HOLIDAY-GULF HOMES, INC.
(Registrant)
DATE: ___JANUARY 2, 1996__________ ___________________________________
LINDA EMERICK, PRESIDENT -
PRINCIPAL FINANCIAL OFFICER
<TABLE> <S> <C>
<ARTICLE> UT
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-END> SEP-30-1995
<BOOK-VALUE> PER-BOOK
<TOTAL-NET-UTILITY-PLANT> 71292
<OTHER-PROPERTY-AND-INVEST> 24727
<TOTAL-CURRENT-ASSETS> 104097
<TOTAL-DEFERRED-CHARGES> 0
<OTHER-ASSETS> 2035
<TOTAL-ASSETS> 202151
<COMMON> 19039
<CAPITAL-SURPLUS-PAID-IN> 210461
<RETAINED-EARNINGS> (50124)
<TOTAL-COMMON-STOCKHOLDERS-EQ> 179376
0
0
<LONG-TERM-DEBT-NET> 0
<SHORT-TERM-NOTES> 0
<LONG-TERM-NOTES-PAYABLE> 0
<COMMERCIAL-PAPER-OBLIGATIONS> 0
<LONG-TERM-DEBT-CURRENT-PORT> 0
0
<CAPITAL-LEASE-OBLIGATIONS> 0
<LEASES-CURRENT> 0
<OTHER-ITEMS-CAPITAL-AND-LIAB> 22775
<TOT-CAPITALIZATION-AND-LIAB> 202151
<GROSS-OPERATING-REVENUE> 67451
<INCOME-TAX-EXPENSE> 0
<OTHER-OPERATING-EXPENSES> 19387
<TOTAL-OPERATING-EXPENSES> 53540
<OPERATING-INCOME-LOSS> 13911
<OTHER-INCOME-NET> 941
<INCOME-BEFORE-INTEREST-EXPEN> 14852
<TOTAL-INTEREST-EXPENSE> 0
<NET-INCOME> 14852
0
<EARNINGS-AVAILABLE-FOR-COMM> 14852
<COMMON-STOCK-DIVIDENDS> 0
<TOTAL-INTEREST-ON-BONDS> 0
<CASH-FLOW-OPERATIONS> 52073
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
