New
York
|
000-01684
|
11-1688021
|
(State
or other jurisdiction
|
(Commission
File
|
(I.R.S.
Employer
|
of
incorporation)
|
Number)
|
Identification
No.)
|
Page
|
|
Financial
Statements under Rule 3-14 of Regulation S-X
|
|
for
Fairfax Medical Center
|
|
Report of Independent Registered Public Accounting
Firm
|
2
|
Statements of Revenue and Certain Expenses for the
year ended December 31, 2008, and for the three-month period ended
March 31, 2009 (unaudited), with accompanying notes
|
3
|
Pro Forma Financial Statement Information under
Article 11 of Regulation S-X
|
5
|
Unaudited Pro Forma Consolidated Statements of
Operations of Gyrodyne Company of America, Inc. and Subsidiaries for the
year ended December 31, 2008, and for the three months ended March 31,
2009, with accompanying notes and adjustments
|
6
|
|
|
Signature
|
9
|
For
the Year Ended
|
For
the Three Months Ended
|
|||||||
December
31, 2008
|
March
31, 2009
|
|||||||
(unaudited)
|
||||||||
Revenue
|
$ | 1,256,118 | $ | 299,148 | ||||
Certain
Expenses:
|
||||||||
Property
operating
|
210,931 | 56,778 | ||||||
Real
estate taxes
|
94,223 | 29,917 | ||||||
Total
expenses
|
305,154 | 86,695 | ||||||
Revenue
in excess of certain expenses
|
$ | 950,964 | $ | 212,453 |
1.
|
BACKGROUND
AND BASIS OF PRESENTATION
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES
|
GYRODYNE
COMPANY OF AMERICA, INC. AND SUBSIDIARIES
|
PRO FORMA CONSOLIDATED
STATEMENT OF
OPERATIONS
|
(UNAUDITED)
|
Year
Ended December 31, 2008
|
||||||||||||
Historical
1
|
Acquisition
2
|
Pro
Forma
|
||||||||||
Revenues
|
||||||||||||
Rental
income
|
$ | 3,091,542 | $ | 1,256,118 | $ | 4,347,660 | ||||||
Expenses
|
||||||||||||
Rental
expenses
|
1,225,049 | 285,065 | 1,510,114 | |||||||||
General
and administrative expenses
|
2,550,713 | 33,001 | 2,583,714 | |||||||||
Depreciation
|
359,626 | 278,807 | 638,433 | |||||||||
Total
|
4,135,388 | 596,873 | 4,732,261 | |||||||||
Other
Income (Expenses):
|
||||||||||||
Interest
income
|
556,058 | - | 556,058 | |||||||||
Interest
expense
|
(465,963 | ) | (472,695 | ) | (938,658 | ) | ||||||
Total
|
90,095 | (472,695 | ) | (382,600 | ) | |||||||
(Loss)
Income Before Benefit for Income Taxes
|
(953,751 | ) | 186,550 | (767,201 | ) | |||||||
Benefit
for Income Taxes
|
(2,496,000 | ) | (4,127,000 | ) | (6,623,000 | ) | ||||||
Net
Income
|
$ | 1,542,249 | $ | 4,313,550 | $ | 5,855,799 | ||||||
Net
Income Per Common Share:
|
||||||||||||
Basic
|
$ | 1.20 | $ | 4.54 | ||||||||
Diluted
|
$ | 1.20 | $ | 4.54 | ||||||||
Weighted
Average Number Of Common
|
||||||||||||
Shares
Outstanding:
|
||||||||||||
Basic
|
1,289,878 | 1,289,878 | ||||||||||
Diluted
|
1,289,878 | 1,289,878 |
GYRODYNE
COMPANY OF AMERICA, INC. AND SUBSIDIARIES
|
PRO FORMA CONSOLIDATED
STATEMENT OF
OPERATIONS
|
(UNAUDITED)
|
Three
Months Ended March 31, 2009
|
||||||||||||
Historical
3
|
Acquisition
4
|
Pro
Forma
|
||||||||||
Revenues
|
||||||||||||
Rental
income
|
$ | 858,710 | $ | 295,788 | $ | 1,154,498 | ||||||
Expenses
|
||||||||||||
Rental
expenses
|
335,866 | 86,695 | 422,561 | |||||||||
General
and administrative expenses
|
851,322 | 9,557 | 860,879 | |||||||||
Depreciation
|
113,900 | 69,702 | 183,602 | |||||||||
Total
|
1,301,088 | 165,954 | 1,467,042 | |||||||||
Other
Income (Expenses):
|
||||||||||||
Interest
income
|
94,893 | - | 94,893 | |||||||||
Realized
gain on marketable securities
|
123,442 | - | 123,442 | |||||||||
Interest
expense
|
(161,369 | ) | (105,575 | ) | (266,944 | ) | ||||||
Total
|
56,966 | (105,575 | ) | (48,609 | ) | |||||||
(Loss)
Income Before Benefit for Income Taxes
|
(385,412 | ) | 24,259 | (361,153 | ) | |||||||
Benefit
for Income Taxes
|
(4,127,000 | ) | - | (4,127,000 | ) | |||||||
Net
Income
|
$ | 3,741,588 | $ | 24,259 | $ | 3,765,847 | ||||||
Net
Income Per Common Share:
|
||||||||||||
Basic
|
$ | 2.90 | $ | 2.92 | ||||||||
Diluted
|
$ | 2.90 | $ | 2.92 | ||||||||
Weighted
Average Number Of Common
|
||||||||||||
Shares
Outstanding:
|
||||||||||||
Basic
|
1,289,878 | 1,289,878 | ||||||||||
Diluted
|
1,289,878 | 1,289,878 |
1.
|
This
column represents the results of Gyrodyne Company of America, Inc. and
Subsidiaries for the year ended December 31, 2008 as filed on Form 10-K
with the Securities and Exchange
Commission.
|
2.
|
This
column represents the historical operations of Fairfax Medical Center as
if the Company had owned the property for the entire twelve month period
shown, adjusted for depreciation in the amount of $278,807, depreciated on
a 39 year life, and interest expense in the amount of $472,695, as if the
Company had paid the mortgage on the property for the twelve months ended
December 31, 2008. In addition, the deferred tax credit in the amount of
$4,127,000 has been shown as part of the acquisition since, as a REIT, the
purchase of the Fairfax Medical Center will eliminate that portion of the
deferred tax created from the condemnation of the Flowerfield
property.
|
3.
|
This
column represents the results of Gyrodyne Company of America, Inc. and
Subsidiaries for the three months ended March 31, 2009 filed on Form 10-Q
with the Securities and Exchange Commission and includes the following
acquisition items resulting from the March 31, 2009 acquisition: Interest
expense of $13,056 has been booked as part of the closing costs and the
deferred tax credit in the amount of $4,127,000 since, as a REIT, the
purchase of the Fairfax Medical Center on March 31, 2009 will eliminate
that portion of the deferred tax created from the condemnation of the
Flowerfield property.
|
4.
|
This
column represents the historical operations of Fairfax Medical Center as
if the Company had owned the property for the entire three month period
shown adjusted for depreciation in the amount of $69,702, depreciated on a
39 year life, and interest expense in the amount of $105,575 ($118,631
less $13,056 recorded on March 31, 2009 in the Historical financial
statements) as if the Company had made mortgage payments on the property
during the three months ended March 31,
2009.
|