x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
DELAWARE | 13-3293645 |
(State or other jurisdiction of | (I.R.S. Employer |
Incorporation or organization) | Identification No.) |
| Large accelerated filer ¨ | | Accelerated filer ¨ |
| | | |
| Non-accelerated filer ¨ | | Smaller reporting company x |
| | Page |
| | |
| PART I FINANCIAL INFORMATION | |
| | |
Item 1. | Financial Statements. | |
| | |
| Condensed Consolidated Balance Sheets as of September 30, 2013 (Unaudited) and June 30, 2013 | 3 |
| | |
| Condensed Consolidated Statements of Operations (Unaudited) for the Three Months ended September 30, 2013 and 2012 | 4 |
| | |
| Condensed Consolidated Statements of Cash Flows (Unaudited) for the Three Months ended September 30, 2013 and 2012 | 5 |
| | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations. | 14 |
| | |
Item 4. | Controls and Procedures. | 20 |
| | |
| PART II OTHER INFORMATION | |
| | |
Item 6. | Exhibits. | 20 |
| | |
Signatures | | 20 |
- 2 - | ||
As of | | September 30, 2013 | | | June 30, 2013 | | ||
| | (Unaudited) | | | | | ||
ASSETS | | | | | | | | |
Investment in hotel, net | | $ | 41,582,000 | | | $ | 41,728,000 | |
Investment in real estate, net | | | 65,089,000 | | | | 65,262,000 | |
Investment in marketable securities | | | 13,724,000 | | | | 12,624,000 | |
Other investments, net | | | 15,280,000 | | | | 15,280,000 | |
Cash and cash equivalents | | | 2,027,000 | | | | 1,453,000 | |
Restricted cash | | | 1,996,000 | | | | 2,448,000 | |
Other assets, net | | | 6,371,000 | | | | 5,891,000 | |
| | | | | | | | |
Total assets | | $ | 146,069,000 | | | $ | 144,686,000 | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | |
Liabilities: | | | | | | | | |
Accounts payable and other liabilities | | $ | 4,101,000 | | | $ | 3,666,000 | |
Accounts payable and other liabilities - hotel | | | 7,210,000 | | | | 8,804,000 | |
Due to securities broker | | | 2,287,000 | | | | 2,762,000 | |
Obligations for securities sold | | | 4,088,000 | | | | 2,565,000 | |
Other notes payable - hotel | | | 1,367,000 | | | | 1,595,000 | |
Mortgage notes payable - hotel | | | 43,178,000 | | | | 43,413,000 | |
Mortgage notes payable - real estate | | | 73,181,000 | | | | 73,512,000 | |
Deferred income taxes | | | 5,077,000 | | | | 4,617,000 | |
Total liabilities | | | 140,489,000 | | | | 140,934,000 | |
| | | | | | | | |
Commitments and contingencies | | | | | | | | |
| | | | | | | | |
Shareholders' equity: | | | | | | | | |
Preferred stock, $.01 par value, 100,000 shares authorized; none issued | | | - | | | | - | |
Common stock, $.01 par value, 4,000,000 shares authorized; 3,367,553 and 3,363,361 issued; 2,365,827 and 2,361,835 outstanding, respectively | | | 33,000 | | | | 33,000 | |
Additional paid-in capital | | | 9,854,000 | | | | 9,714,000 | |
Retained earnings | | | 10,181,000 | | | | 9,899,000 | |
Treasury stock, at cost, 1,001,726 and 1,001,526 shares | | | (11,818,000) | | | | (11,813,000) | |
Total InterGroup shareholders' equity | | | 8,250,000 | | | | 7,833,000 | |
Noncontrolling interest | | | (2,670,000) | | | | (4,081,000) | |
Total shareholders' equity | | | 5,580,000 | | | | 3,752,000 | |
| | | | | | | | |
Total liabilities and shareholders' equity | | $ | 146,069,000 | | | $ | 144,686,000 | |
- 3 - | ||
For the three months ended September 30, | | 2013 | | | 2012 | | ||
Revenues: | | | | | | | | |
Hotel | | $ | 13,305,000 | | | $ | 12,136,000 | |
Real estate | | | 4,078,000 | | | | 3,675,000 | |
Total revenues | | | 17,383,000 | | | | 15,811,000 | |
Costs and operating expenses: | | | | | | | | |
Hotel operating expenses | | | (9,532,000) | | | | (9,164,000) | |
Real estate operating expenses | | | (2,278,000) | | | | (2,162,000) | |
Depreciation and amortization expense | | | (1,184,000) | | | | (1,132,000) | |
General and administrative expense | | | (527,000) | | | | (563,000) | |
| | | | | | | | |
Total costs and operating expenses | | | (13,521,000) | | | | (13,021,000) | |
| | | | | | | | |
Income from operations | | | 3,862,000 | | | | 2,790,000 | |
Other income (expense): | | | | | | | | |
Interest expense | | | (1,407,000) | | | | (1,699,000) | |
Net gain on marketable securities | | | 153,000 | | | | 1,525,000 | |
Net unrealized loss on other investments and derivative instruments | | | - | | | | (190,000) | |
Dividend and interest income | | | 14,000 | | | | 28,000 | |
Trading and margin interest expense | | | (470,000) | | | | (393,000) | |
Other expense, net | | | (1,710,000) | | | | (729,000) | |
| | | | | | | | |
Income before income taxes | | | 2,152,000 | | | | 2,061,000 | |
Income tax expense | | | (460,000) | | | | (374,000) | |
Net income | | | 1,692,000 | | | | 1,687,000 | |
Less: Net income attributable to the noncontrolling interest | | | (1,410,000) | | | | (1,098,000) | |
Net income attributable to InterGroup | | $ | 282,000 | | | $ | 589,000 | |
| | | | | | | | |
Net income per share from operations | | | | | | | | |
Basic | | $ | 0.72 | | | $ | 0.72 | |
Diluted | | $ | 0.70 | | | $ | 0.70 | |
Net income per share attributable to InterGroup | | | | | | | | |
Basic | | $ | 0.12 | | | $ | 0.25 | |
Diluted | | $ | 0.12 | | | $ | 0.24 | |
| | | | | | | | |
Weighted average number of common shares outstanding | | | 2,365,742 | | | | 2,351,124 | |
Weighted average number of diluted common shares outstanding | | | 2,410,398 | | | | 2,404,191 | |
- 4 - | ||
For the three months ended September 30, | | 2013 | | | 2012 | | ||
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 1,692,000 | | | $ | 1,687,000 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 1,184,000 | | | | 1,132,000 | |
Net unrealized loss on marketable securities | | | (425,000) | | | | (1,318,000) | |
Gain on insurance recovery | | | 99,000 | | | | - | |
Unrealized loss on other investments and derivative instruments | | | - | | | | 190,000 | |
Stock compensation expense | | | 140,000 | | | | 188,000 | |
Changes in assets and liabilities: | | | | | | | | |
Investment in marketable securities | | | (675,000) | | | | (5,426,000) | |
Other assets | | | (463,000) | | | | (1,258,000) | |
Accounts payable and other liabilities | | | (1,159,000) | | | | 175,000 | |
Due to securities broker | | | (475,000) | | | | 3,390,000 | |
Obligations for securities sold | | | 1,523,000 | | | | 1,414,000 | |
Deferred taxes | | | 460,000 | | | | 374,000 | |
Net cash provided by operating activities | | | 1,901,000 | | | | 548,000 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Investment in hotel | | | (519,000) | | | | (677,000) | |
Investment in real estate | | | (461,000) | | | | (933,000) | |
Proceeds from other investments | | | - | | | | 12,000 | |
Investment in Santa Fe | | | - | | | | (14,000) | |
Restricted cash | | | 452,000 | | | | 506,000 | |
Net cash used in investing activities | | | (528,000) | | | | (1,106,000) | |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Borrowings from mortgage notes payable | | | 500,000 | | | | 13,695,000 | |
Principal payments on mortgage notes payable | | | (1,066,000) | | | | (12,344,000) | |
Payments on other notes payable | | | (228,000) | | | | (242,000) | |
Purchase of treasury stock | | | (5,000) | | | | - | |
Net cash (used in) provided by financing activities | | | (799,000) | | | | 1,109,000 | |
| | | | | | | | |
Net increase in cash and cash equivalents | | | 574,000 | | | | 551,000 | |
Cash and cash equivalents at the beginning of the period | | | 1,453,000 | | | | 2,100,000 | |
Cash and cash equivalents at the end of the period | | $ | 2,027,000 | | | $ | 2,651,000 | |
| | | | | | | | |
Supplemental information: | | | | | | | | |
Interest paid | | $ | 1,605,000 | | | $ | 1,840,000 | |
- 5 - | ||
- 6 - | ||
| | | | | | Accumulated | | | Net Book | | ||
September 30, 2013 | | Cost | | | Depreciation | | | Value | | |||
| | | | | | | | | | | | |
Land | | $ | 2,738,000 | | | $ | - | | | $ | 2,738,000 | |
Furniture and equipment | | | 22,359,000 | | | | (19,651,000) | | | | 2,708,000 | |
Building and improvements | | | 59,306,000 | | | | (23,170,000) | | | | 36,136,000 | |
| | $ | 84,403,000 | | | $ | (42,821,000) | | | $ | 41,582,000 | |
| | | | | | Accumulated | | | Net Book | | ||
June 30, 2013 | | Cost | | | Depreciation | | | Value | | |||
| | | | | | | | | | | | |
Land | | $ | 2,738,000 | | | $ | - | | | $ | 2,738,000 | |
Furniture and equipment | | | 22,271,000 | | | | (19,310,000) | | | | 2,961,000 | |
Building and improvements | | | 58,875,000 | | | | (22,846,000) | | | | 36,029,000 | |
| | $ | 83,884,000 | | | $ | (42,156,000) | | | $ | 41,728,000 | |
- 7 - | ||
As of | | September 30, 2013 | | | June 30, 2013 | | ||
Land | | $ | 25,781,000 | | | $ | 25,781,000 | |
Buildings, improvements and equipment | | | 73,816,000 | | | | 73,453,000 | |
Accumulated depreciation | | | (34,508,000) | | | | (33,972,000) | |
Investment in real estate, net | | $ | 65,089,000 | | | $ | 65,262,000 | |
| | | | | | Gross | | | Gross | | | Net | | | Fair | | ||||
Investment | | Cost | | | Unrealized Gain | | | Unrealized Loss | | | Unrealized Gain | | | Value | | |||||
| | | | | | | | | | | | | | | | | | | | |
As of September 30, 2013 | | | | | | | | | | | | | | | | | | | | |
Corporate | | | | | | | | | | | | | | | | | | | | |
Equities | | $ | 11,597,000 | | | $ | 4,013,000 | | | $ | (1,886,000) | | | $ | 2,127,000 | | | $ | 13,724,000 | |
| | | | | | | | | | | | | | | | | | | | |
As of June 30, 2013 | | | | | | | | | | | | | | | | | | | | |
Corporate | | | | | | | | | | | | | | | | | | | | |
Equities | | $ | 11,314,000 | | | $ | 3,391,000 | | | $ | (2,081,000) | | | $ | 1,310,000 | | | $ | 12,624,000 | |
For the three months ended September 30, | | 2013 | | | 2012 | | ||
Realized (loss) gain on marketable securities | | $ | (272,000) | | | $ | 209,000 | |
Unrealized gain on marketable securities | | | 425,000 | | | | 1,316,000 | |
| | | | | | | | |
Net gain on marketable securities | | $ | 153,000 | | | $ | 1,525,000 | |
- 8 - | ||
Type | | September 30, 2013 | | | June 30, 2013 | | ||
Preferred stock - Comstock, at cost | | $ | 13,231,000 | | | $ | 13,231,000 | |
Private equity hedge fund, at cost | | | 1,774,000 | | | | 1,774,000 | |
Corporate debt and equity instruments, at cost | | | 269,000 | | | | 269,000 | |
Warrants - at fair value | | | 6,000 | | | | 6,000 | |
| | $ | 15,280,000 | | | $ | 15,280,000 | |
As of September 30, 2013 | | | | | | | | | | | | | | | | |
Assets: | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||
Cash equivalents - money market | | $ | 3,000 | | | $ | - | | | $ | - | | | $ | 3,000 | |
Restricted cash - mortgage escrow | | | 1,996,000 | | | | - | | | | - | | | | 1,996,000 | |
Other investments - warrants | | | - | | | | - | | | | 6,000 | | | | 6,000 | |
Investment in marketable securities: | | | | | | | | | | | | | | | | |
Basic materials | | | 6,900,000 | | | | - | | | | - | | | | 6,900,000 | |
Financial services | | | 2,663,000 | | | | - | | | | - | | | | 2,663,000 | |
Technology | | | 1,690,000 | | | | - | | | | - | | | | 1,690,000 | |
REITs and real estate companies | | | 729,000 | | | | - | | | | - | | | | 729,000 | |
Other | | | 1,742,000 | | | | - | | | | - | | | | 1,742,000 | |
| | | 13,724,000 | | | | - | | | | - | | | | 13,724,000 | |
| | $ | 15,723,000 | | | $ | - | | | $ | 6,000 | | | $ | 15,729,000 | |
- 9 - | ||
As of June 30, 2013 | | | | | | | | | | | | | | | | |
Assets: | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||
Cash equivalents - money market | | $ | 3,000 | | | $ | - | | | $ | - | | | $ | 3,000 | |
Restricted cash | | | 2,448,000 | | | | - | | | | - | | | | 2,448,000 | |
Other investments - warrants | | | | | | | - | | | | 6,000 | | | | 6,000 | |
Investment in marketable securities: | | | | | | | | | | | | | | | | |
Basic materials | | | 4,733,000 | | | | - | | | | - | | | | 4,733,000 | |
Technology | | | 2,698,000 | | | | - | | | | - | | | | 2,698,000 | |
Financial services | | | 2,261,000 | | | | - | | | | - | | | | 2,261,000 | |
REITs and real estate companies | | | 878,000 | | | | - | | | | - | | | | 878,000 | |
Other | | | 2,054,000 | | | | - | | | | - | | | | 2,054,000 | |
| | | 12,624,000 | | | | - | | | | - | | | | 12,624,000 | |
| | $ | 15,075,000 | | | $ | - | | | $ | 6,000 | | | $ | 15,081,000 | |
| | | | | | | | | | | | | | | | | | Net loss for the three months | | |
Assets | | Level 1 | | | Level 2 | | | Level 3 | | | September 30, 2013 | | | ended September 30, 2013 | | |||||
| | | | | | | | | | | | | | | | | | | | |
Other non-marketable investments | | $ | - | | | $ | - | | | $ | 15,274,000 | | | $ | 15,274,000 | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Net loss for the three months | | |
Assets | | Level 1 | | | Level 2 | | | Level 3 | | | June 30, 2013 | | | ended September 30, 2012 | | |||||
| | | | | | | | | | | | | | | | | | | | |
Other non-marketable investments | | $ | - | | | $ | - | | | $ | 15,274,000 | | | $ | 15,274,000 | | | $ | (190,000) | |
- 10 - | ||
| | | | Number of | | | Weighted Average | | | Weighted Average | | | Aggregate | | ||
| | | | Shares | | | Exercise Price | | | Remaining Life | | | Intrinsic Value | | ||
| | | | | | | | | | | | | | | | |
Oustanding at | | June 30, 2012 | | 242,000 | | | $ | 14.55 | | | 7.46 years | | | $ | 2,050,000 | |
Granted | | | | - | | | | - | | | - | | | | - | |
Exercised | | | | (5,000) | | | | 10.30 | | | - | | | | - | |
Forfeited | | | | - | | | | - | | | | | | | | |
Exchanged | | | | (15,000) | | | | 9.52 | | | - | | | | - | |
Oustanding at | | June 30, 2013 | | 222,000 | | | $ | 14.98 | | | 6.89 years | | | $ | 1,353,000 | |
Exercisable at | | June 30, 2013 | | 105,000 | | | $ | 13.01 | | | 5.69 years | | | $ | 838,000 | |
Vested and Expected to vest at | | June 30, 2013 | | 222,000 | | | $ | 14.98 | | | 6.89 years | | | $ | 1,353,000 | |
| | | | | | | | | | | | | | | | |
Oustanding at | | June 30, 2013 | | 222,000 | | | $ | 14.98 | | | 6.89 years | | | $ | 1,353,000 | |
Granted | | | | - | | | | - | | | | | | | | |
Exercised | | | | - | | | | - | | | | | | | | |
Forfeited | | | | - | | | | - | | | | | | | | |
Exchanged | | | | - | | | | - | | | | | | | | |
Oustanding at | | September 30, 2013 | | 222,000 | | | $ | 14.98 | | | 6.64 years | | | $ | 1,077,000 | |
Exercisable at | | September 30, 2013 | | 105,000 | | | $ | 13.01 | | | 5.44 years | | | $ | 702,000 | |
Vested and Expected to vest at | | September 30, 2013 | | 222,000 | | | $ | 14.98 | | | 6.64 years | | | $ | 1,077,000 | |
| | | | | | | | Weighted Average | | |
| | | | | | | | Grant Date | | |
| | | | | Number of RSUs | | | Fair Value | | |
RSUs outstanding as of | | June 30, 2012 | | | 8,245 | | | $ | 24.94 | |
Granted | | | | | 8,195 | | | | 20.99 | |
Converted to common stock | | | | | (8,245) | | | | 24.94 | |
RSUs outstanding as of | | June 30, 2013 | | | 8,195 | | | | 20.99 | |
Granted | | | | | - | | | | - | |
Converted to common stock | | | | | - | | | | - | |
RSUs outstanding as of | | September 30, 2013 | | | 8,195 | | | $ | 20.99 | |
- 11 - | ||
As of and for the three months | | Hotel | | | Real Estate | | | Investment | | | | | | | | |||||
ended September 30, 2013 | | Operations | | | Operations | | | Transactions | | | Other | | | Total | | |||||
Revenues | | $ | 13,305,000 | | | $ | 4,078,000 | | | $ | - | | | $ | - | | | $ | 17,383,000 | |
Segment operating expenses | | | (9,532,000) | | | | (2,278,000) | | | | - | | | | (527,000) | | | | (12,337,000) | |
Segment income (loss) from operations | | | 3,773,000 | | | | 1,800,000 | | | | - | | | | (527,000) | | | | 5,046,000 | |
Interest expense | | | (635,000) | | | | (772,000) | | | | - | | | | - | | | | (1,407,000) | |
Depreciation and amortization expense | | | (649,000) | | | | (535,000) | | | | | | | | | | | | (1,184,000) | |
Loss from investments | | | - | | | | - | | | | (303,000) | | | | - | | | | (303,000) | |
Income tax expense | | | - | | | | - | | | | - | | | | (460,000) | | | | (460,000) | |
Net income (loss) | | $ | 2,489,000 | | | $ | 493,000 | | | $ | (303,000) | | | $ | (987,000) | | | $ | 1,692,000 | |
Total assets | | $ | 41,582,000 | | | $ | 65,089,000 | | | $ | 29,004,000 | | | $ | 10,394,000 | | | $ | 146,069,000 | |
| | | | | | | | | | | | | | | | | | | | |
As of and for the three months | | Hotel | | | Real Estate | | | Investment | | | | | | | | | | |||
ended September 30, 2012 | | Operations | | | Operations | | | Transactions | | | Other | | | Subtotal | | |||||
Revenues | | $ | 12,136,000 | | | $ | 3,675,000 | | | $ | - | | | $ | - | | | $ | 15,811,000 | |
Segment operating expenses | | | (9,164,000) | | | | (2,162,000) | | | | - | | | | (563,000) | | | | (11,889,000) | |
Segment income (loss) from operations | | | 2,972,000 | | | | 1,513,000 | | | | - | | | | (563,000) | | | | 3,922,000 | |
Interest expense | | | (664,000) | | | | (1,035,000) | | | | - | | | | - | | | | (1,699,000) | |
Depreciation and amortization expense | | | (608,000) | | | | (524,000) | | | | - | | | | - | | | | (1,132,000) | |
Income from investments | | | - | | | | - | | | | 970,000 | | | | - | | | | 970,000 | |
Income tax expense | | | - | | | | - | | | | - | | | | (374,000) | | | | (374,000) | |
Net income (loss) | | $ | 1,700,000 | | | $ | (46,000) | | | $ | 970,000 | | | $ | (937,000) | | | $ | 1,687,000 | |
Total assets | | $ | 40,765,000 | | | $ | 65,460,000 | | | $ | 31,184,000 | | | $ | 10,735,000 | | | $ | 148,144,000 | |
- 12 - | ||
- 13 - | ||
Item 2 - | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
- 14 - | ||
For the three months ended September 30, | | 2013 | | | 2012 | | ||
Hotel revenues: | | | | | | | | |
Hotel rooms | | $ | 11,054,000 | | | $ | 9,772,000 | |
Food and beverage | | | 1,328,000 | | | | 1,411,000 | |
Garage | | | 755,000 | | | | 728,000 | |
Other operating departments | | | 168,000 | | | | 225,000 | |
Total hotel revenues | | | 13,305,000 | | | | 12,136,000 | |
Operating expenses excluding interest, depreciation and amortization expenses | | | (9,532,000) | | | | (9,164,000) | |
Operating income before interest, depreciation and amortization expenses | | | 3,773,000 | | | | 2,972,000 | |
Interest expense | | | (635,000) | | | | (664,000) | |
Depreciation and amortization expense | | | (649,000) | | | | (608,000) | |
| | | | | | | | |
Net income from hotel operations | | $ | 2,489,000 | | | $ | 1,700,000 | |
Three Months | | Average | | | Average | | | | | | |
Ended September 30, | | Daily Rate | | | Occupancy % | | | RevPar | | ||
| | | | | | | | | | | |
2013 | | $ | 235 | | | 94 | % | | $ | 221 | |
2012 | | $ | 208 | | | 94 | % | | $ | 196 | |
- 15 - | ||
- 16 - | ||
As of September 30, 2013 | | | | | | % of Total | |
| | | | | | Investment | |
Industry Group | | Fair Value | | | Securities | | |
| | | | | | | |
Basic materials | | $ | 6,900,000 | | | 50.3 | % |
Financial services | | | 2,663,000 | | | 19.4 | % |
Technology | | | 1,690,000 | | | 12.3 | % |
REITs and real estate companies | | | 729,000 | | | 5.3 | % |
Other | | | 1,742,000 | | | 12.7 | % |
| | $ | 13,724,000 | | | 100.0 | % |
As of June 30, 2013 | | | | | | % of Total | |
| | | | | | Investment | |
Industry Group | | | Fair Value | | | Securities | |
| | | | | | | |
Basic materials | | $ | 4,733,000 | | | 37.5 | % |
Technology | | | 2,698,000 | | | 21.4 | % |
Financial services | | | 2,261,000 | | | 17.9 | % |
REITs and real estate companies | | | 878,000 | | | 7.0 | % |
Other | | | 2,054,000 | | | 16.2 | % |
| | $ | 12,624,000 | | | 100.0 | % |
For the three months ended September 30, | | 2013 | | | 2012 | | ||
Net gain on marketable securities | | $ | 153,000 | | | $ | 1,525,000 | |
Net unrealized loss on other investments | | | - | | | | (190,000) | |
Dividend and interest income | | | 14,000 | | | | 28,000 | |
Margin interest expense | | | (198,000) | | | | (141,000) | |
Trading and management expenses | | | (272,000) | | | | (252,000) | |
| | $ | (303,000) | | | $ | 970,000 | |
- 17 - | ||
- 18 - | ||
| | | | | 9 Months | | | Year | | | Year | | | Year | | | Year | | | | | |||||||
| | Total | | | 2014 | | | 2015 | | | 2016 | | | 2017 | | | 2018 | | | Thereafter | | |||||||
Mortgage notes payable | | $ | 116,359,000 | | | $ | 1,860,000 | | | $ | 7,712,000 | | | $ | 42,941,000 | | | $ | 1,570,000 | | | $ | 1,641,000 | | | $ | 60,635,000 | |
Other notes payable | | $ | 1,367,000 | | | | 1,163,000 | | | | 62,000 | | | | 45,000 | | | | 51,000 | | | | 46,000 | | | | - | |
Interest | | $ | 30,100,000 | | | | 4,296,000 | | | | 5,360,000 | | | | 3,384,000 | | | | 2,801,000 | | | | 2,722,000 | | | | 11,537,000 | |
Total | | $ | 147,826,000 | | | $ | 7,319,000 | | | $ | 13,134,000 | | | $ | 46,370,000 | | | $ | 4,422,000 | | | $ | 4,409,000 | | | $ | 72,172,000 | |
- 19 - | ||
31.1 | | Certification of Principal Executive Officer of Periodic Report Pursuant to Rule 13a-14(a) and Rule 15d-14(a). |
| | |
31.2 | | Certification of Principal Financial Officer of Periodic Report Pursuant to Rule 13a-14(a) and Rule 15d-14(a). |
| | |
32.1 | | Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350. |
| | |
32.2 | | Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350. |
| | THE INTERGROUP CORPORATION | |
| | (Registrant) | |
| | | |
Date: November 8, 2013 | | by | /s/ John V. Winfield |
| | | John V. Winfield, President, |
| | | Chairman of the Board and |
| | | Chief Executive Officer |
| | | |
Date: November 8, 2013 | | by | /s/ David T. Nguyen |
| | | David T. Nguyen, Treasurer |
| | | and Controller |