Georgia | 0-10146 | 58-0522129 | ||
(State or other Jurisdiction of Incorporation or Organization) |
(Commission File Number) |
(IRS Employer Identification No.) |
1945 The Exchange Suite 300 Atlanta, Georgia |
30339-2029 |
|
(Address of principal executive offices) | (Zip code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| $319,000 for the repayment of the mortgage note payable; | ||
| $5,800 for a prepayment penalty on the mortgage note payable; and | ||
| $13,000 for closing costs and prorations (these amounts are subject to final resolution). |
| $21,000 for closing costs and prorations (these amounts are subject to final resolution). |
| $12,500 for closing costs and prorations (these amounts are subject to final resolution). |
| the shopping centers historical and anticipated cash flows; | ||
| the tenant in the centers and its remaining lease terms; | ||
| the condition and location of the shopping centers; and | ||
| current overall market conditions for the real estate industry. |
2
(1) | Pro forma combined balance sheet as of April 30, 2007 (unaudited). | ||
(2) | Pro forma combined statement of income for the year ended April 30, 2007 (unaudited). |
3
4
Pro Forma | Pro Forma | Pro Forma | ||||||||||||||||||
Servidyne, Inc. | Adjustments | Adjustments | Adjustments | Pro Forma | ||||||||||||||||
Historical | Columbus | Orange Park | Jacksonville | Combined | ||||||||||||||||
ASSETS |
||||||||||||||||||||
CURRENT ASSETS |
||||||||||||||||||||
Cash and cash equivalents |
$ | 5,663 | $ | | $ | | $ | | $ | 5,663 | ||||||||||
Receivables, net |
2,215 | | | | 2,215 | |||||||||||||||
Costs and earnings in excess of billings |
266 | | | | 266 | |||||||||||||||
Notes receivable |
10 | | | | 10 | |||||||||||||||
Deferred income taxes |
443 | | | | 443 | |||||||||||||||
Other |
1,613 | | | | 1,613 | |||||||||||||||
Total current assets |
10,210 | | | | 10,210 | |||||||||||||||
INCOME PRODUCING PROPERTIES, NET |
31,961 | (12 | )(A) | (2,858 | )(A) | (18 | )(A) | 29,073 | ||||||||||||
PROPERTY AND EQUIPMENT, NET |
839 | | | | 839 | |||||||||||||||
RESTRICTED CASH |
| 1,936 | (B) | 2,879 | (B) | 1,540 | (B) | 6,355 | ||||||||||||
REAL ESTATE HELD FOR FUTURE
SALE OR DEVELOPMENT |
1,125 | | | | 1,125 | |||||||||||||||
OTHER ASSETS: |
||||||||||||||||||||
Intangible assets, net |
3,940 | (21 | )(A) | | (68 | )(A) | 3,851 | |||||||||||||
Goodwill |
5,459 | | | | 5,459 | |||||||||||||||
Other |
3,859 | (7 | )(A) | | | 3,852 | ||||||||||||||
$ | 57,393 | $ | 1,896 | $ | 21 | $ | 1,454 | $ | 60,764 | |||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
CURRENT LIABILITIES |
||||||||||||||||||||
Trade and subcontractors payables |
$ | 635 | $ | | $ | | $ | | $ | 635 | ||||||||||
Billings in excess of costs and earnings |
219 | | | | 219 | |||||||||||||||
Accrued expenses |
2,597 | 401 | (C) | | | 2,998 | ||||||||||||||
Current maturities of long-term debt |
1,035 | (376 | )(D) | | | 659 | ||||||||||||||
Total current liabilities |
4,486 | 25 | | | 4,511 | |||||||||||||||
DEFERRED INCOME TAXES |
4,233 | 723 | (E) | 8 | (E) | 552 | (E) | 5,516 | ||||||||||||
OTHER LIABILITIES |
2,075 | | | | 2,075 | |||||||||||||||
MORTGAGE NOTES PAYABLE |
23,964 | (32 | )(D) | | | 23,932 | ||||||||||||||
OTHER LONG-TERM DEBT |
1,175 | | | | 1,175 | |||||||||||||||
Total liabilities |
35,933 | 716 | 8 | 552 | 37,209 | |||||||||||||||
COMMITMENT AND CONTINGENCIES |
||||||||||||||||||||
SHAREHOLDERS EQUITY |
||||||||||||||||||||
Common stock |
3,695 | | | | 3,695 | |||||||||||||||
Additional paid-in capital |
4,875 | | | | 4,875 | |||||||||||||||
Retained earnings |
13,685 | 1,180 | (F) | 13 | (F) | 902 | (F) | 15,780 | ||||||||||||
Treasury stock |
(795 | ) | | | | (795 | ) | |||||||||||||
Total shareholders equity |
21,460 | 1,180 | 13 | 902 | 23,555 | |||||||||||||||
$ | 57,393 | $ | 1,896 | $ | 21 | $ | 1,454 | $ | 60,764 | |||||||||||
(A) | Reflects the decrease in the net book value, including unamortized intangible assets, of the centers as of April 30, 2007. | |
(B) | Reflects the net sale proceeds from the sale of the centers held in escrow with a qualified third party intermediary. | |
(C) | Represents two notes payable for the portion of the sale related to the 20% minority interest. | |
(D) | Reflects a decrease for the mortgage note payable as of April 30, 2007. | |
(E) | Reflects the tax liability on the pro forma gain on the sale of the centers. | |
(F) | Represents the pro forma gain recognized on the sale of the centers. |
5
Servidyne, Inc. | Columbus | Orange Park | Jacksonville | Pro Forma | ||||||||||||||||
Historical | Historical | Historical | Historical | Combined | ||||||||||||||||
REVENUES: |
||||||||||||||||||||
Building Performance Expert |
$ | 12,830 | $ | | $ | | $ | | $ | 12,830 | ||||||||||
Rental income |
6,191 | (441 | )(A) | (264 | )(A) | (303 | )(A) | 5,183 | ||||||||||||
Interest |
262 | | | | 262 | |||||||||||||||
Other |
90 | | | | 90 | |||||||||||||||
19,373 | (441 | ) | (264 | ) | (303 | ) | 18,365 | |||||||||||||
COSTS AND EXPENSES |
||||||||||||||||||||
Building Performance Expert |
8,142 | | | | 8,142 | |||||||||||||||
Rental property operating expense, excluding interest |
3,839 | (45 | )(B) | (217 | )(B) | (259 | )(B) | 3,318 | ||||||||||||
11,981 | (45 | ) | (217 | ) | (259 | ) | 11,460 | |||||||||||||
Selling, general and administrative |
9,192 | (29 | )(C) | (18 | )(C) | (22 | )(C) | 9,123 | ||||||||||||
Interest costs incurred |
1,616 | (41 | )(D) | | | 1,575 | ||||||||||||||
22,789 | (115 | ) | (235 | ) | (281 | ) | 22,158 | |||||||||||||
Gains on sale of real estate |
1,880 | | | | 1,880 | |||||||||||||||
LOSS BEFORE INCOME TAXES
FROM CONTINUING OPERATIONS |
(1,536 | ) | (326 | ) | (29 | ) | (22 | ) | (1,913 | ) | ||||||||||
INCOME TAX BENEFIT |
(528 | ) | (124 | )(E) | (11 | )(E) | (8 | )(E) | (671 | ) | ||||||||||
LOSS FROM CONTINUING OPERATIONS |
(1,008 | ) | (202 | ) | (18 | ) | (14 | ) | (1,242 | ) | ||||||||||
DISCONTINUED OPERATIONS |
||||||||||||||||||||
(Loss) from discontinued operations, adjusted
for applicable income tax (benefit) |
(185 | ) | | | | (185 | ) | |||||||||||||
Gain on sale of real estate income-producing properties,
adjusted for applicable income tax expense |
2,160 | | | | 2,160 | |||||||||||||||
EARNINGS FROM DISCONTINUED OPERATIONS |
1,975 | | | | 1,975 | |||||||||||||||
NET EARNINGS (LOSS) |
$ | 967 | $ | (202 | ) | $ | (18 | ) | $ | (14 | ) | $ | 733 | |||||||
NET EARNINGS (LOSS) PER SHARE FROM: |
||||||||||||||||||||
From continuing operations basic and diluted |
$ | (0.29 | ) | $ | (0.06 | ) | $ | (0.01 | ) | $ | (0.00 | ) | $ | (0.35 | ) | |||||
From discontinued operations basic and diluted |
0.56 | | | | 0.56 | |||||||||||||||
Net earnings (loss) per share basic and diluted |
$ | 0.27 | $ | (0.06 | ) | $ | (0.01 | ) | $ | (0.00 | ) | $ | 0.21 | |||||||
Weighted average common shares basic and diluted |
3,529,509 | 3,529,509 | 3,529,509 | 3,529,509 | 3,529,509 |
(A) | Reflects the decrease in rental income, which is recognized on a straight-line basis for the period ended April 30, 2007. | |
(B) | Reflects the decrease of property operating expenses, including depreciation, for the period ended April 30, 2007. | |
(C) | Reflects the decrease of property-related general and administrative expenses for the period ended April 30, 2007. | |
(D) | Reflects the decrease in the interest expense on the mortgage note payable for the period ended April 30, 2007. | |
(E) | Reflects the decrease in the income tax expense for the period ended April 30, 2007. |
6
SERVIDYNE, INC. |
||||
Dated: August 6, 2007 | By: | /s/ Mark J. Thomas | ||
Mark J. Thomas | ||||
Chief Financial Officer | ||||
7