These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Drive Shack Inc.
|
|
Maryland
|
|
81-0559116
|
|
(State or other jurisdiction of incorporation
|
|
(I.R.S. Employer Identification No.)
|
|
or organization)
|
|
|
|
111 W. 19th Street, New York, NY
|
|
10011
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
(516) 268-7460
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
•
|
the ability to retain and attract members and guests to our properties;
|
|
•
|
changes in global, national and local economic conditions, including, but not limited to, changes in consumer spending patterns, a prolonged economic slowdown and a downturn in the real estate market;
|
|
•
|
effects of unusual weather patterns and extreme weather events, geographical concentrations with respect to our operations and seasonality of our business;
|
|
•
|
competition within the industries in which we operate or may pursue additional investments, including competition for sites for our Entertainment Golf venues;
|
|
•
|
material increases in our expenses, including but not limited to unanticipated labor issues, rent or costs with respect to our workforce, and costs of goods, utilities and supplies;
|
|
•
|
our inability to sell or exit certain properties, and unforeseen changes to our ability to develop, redevelop or renovate certain properties;
|
|
•
|
our ability to further invest in our business and implement our strategies;
|
|
•
|
difficulty monetizing our real estate debt investments;
|
|
•
|
liabilities with respect to inadequate insurance coverage, accidents or injuries on our properties, adverse litigation judgments or settlements, or membership deposits;
|
|
•
|
changes to and failure to comply with relevant regulations and legislation, including in order to maintain certain licenses and permits, and environmental regulations in connection with our operations;
|
|
•
|
inability to execute on our growth and development strategy by successfully developing, opening and operating new venues;
|
|
•
|
impacts of failures of our information technology and cybersecurity systems;
|
|
•
|
the impact of any current or further legal proceedings and regulatory investigations and inquiries;
|
|
•
|
the impact of any material transactions with FIG LLC (the former “Manager”) or one of its affiliates, including the termination of our management agreement and the transition services agreement and the impact of any actual, potential or predicted conflicts of interest;
|
|
•
|
the effect of the internalization of the Company's management (the “Internalization”) on our business and operations; and
|
|
•
|
other risks detailed from time to time below, particularly under the heading “Risk Factors,” and in our other reports filed with or furnished to the Securities and Exchange Commission (the “SEC”).
|
|
•
|
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate;
|
|
•
|
have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;
|
|
•
|
may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and
|
|
•
|
were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.
|
|
|
|
PAGE
|
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
June 30, 2018
|
|
|
||||
|
|
(Unaudited)
|
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
||||
|
Current Assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
125,659
|
|
|
$
|
167,692
|
|
|
Restricted cash
|
3,859
|
|
|
5,178
|
|
||
|
Accounts receivable, net
|
9,877
|
|
|
8,780
|
|
||
|
Real estate assets, held-for-sale
|
165,261
|
|
|
2,000
|
|
||
|
Real estate securities, available-for-sale
|
2,425
|
|
|
2,294
|
|
||
|
Other current assets
|
25,171
|
|
|
21,568
|
|
||
|
Total Current Assets
|
332,252
|
|
|
207,512
|
|
||
|
Restricted cash, noncurrent
|
777
|
|
|
818
|
|
||
|
Property and equipment, net of accumulated depreciation
|
93,592
|
|
|
241,258
|
|
||
|
Intangibles, net of accumulated amortization
|
53,716
|
|
|
57,276
|
|
||
|
Other investments
|
21,901
|
|
|
21,135
|
|
||
|
Other assets
|
9,041
|
|
|
8,649
|
|
||
|
Total Assets
|
$
|
511,279
|
|
|
$
|
536,648
|
|
|
|
|
|
|
||||
|
Liabilities and Equity
|
|
|
|
||||
|
Current Liabilities
|
|
|
|
||||
|
Obligations under capital leases
|
$
|
5,158
|
|
|
$
|
4,652
|
|
|
Membership deposit liabilities
|
8,972
|
|
|
8,733
|
|
||
|
Accounts payable and accrued expenses
|
44,506
|
|
|
36,797
|
|
||
|
Deferred revenue
|
10,614
|
|
|
31,207
|
|
||
|
Real estate liabilities, held-for-sale
|
9,651
|
|
|
—
|
|
||
|
Other current liabilities
|
15,145
|
|
|
22,596
|
|
||
|
Total Current Liabilities
|
94,046
|
|
|
103,985
|
|
||
|
Credit facilities and obligations under capital leases
|
112,268
|
|
|
112,105
|
|
||
|
Junior subordinated notes payable
|
51,204
|
|
|
51,208
|
|
||
|
Membership deposit liabilities, noncurrent
|
87,832
|
|
|
86,523
|
|
||
|
Deferred revenue, noncurrent
|
7,608
|
|
|
6,930
|
|
||
|
Other liabilities
|
5,480
|
|
|
4,846
|
|
||
|
Total Liabilities
|
$
|
358,438
|
|
|
$
|
365,597
|
|
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
||||
|
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 1,347,321 shares of 9.75% Series B Cumulative Redeemable Preferred Stock, 496,000 shares of 8.05% Series C Cumulative Redeemable Preferred Stock, and 620,000 shares of 8.375% Series D Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, issued and outstanding as of June 30, 2018 and December 31, 2017
|
$
|
61,583
|
|
|
$
|
61,583
|
|
|
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 66,977,104 and 66,977,104 shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively
|
670
|
|
|
670
|
|
||
|
Additional paid-in capital
|
3,174,089
|
|
|
3,173,281
|
|
||
|
Accumulated deficit
|
(3,084,934
|
)
|
|
(3,065,853
|
)
|
||
|
Accumulated other comprehensive income
|
1,433
|
|
|
1,370
|
|
||
|
Total Equity
|
$
|
152,841
|
|
|
$
|
171,051
|
|
|
|
|
|
|
||||
|
Total Liabilities and Equity
|
$
|
511,279
|
|
|
$
|
536,648
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Golf operations
|
$
|
69,150
|
|
|
$
|
60,639
|
|
|
$
|
122,704
|
|
|
$
|
106,935
|
|
|
Sales of food and beverages
|
21,854
|
|
|
20,721
|
|
|
34,960
|
|
|
33,566
|
|
||||
|
Total revenues
|
91,004
|
|
|
81,360
|
|
|
157,664
|
|
|
140,501
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
67,042
|
|
|
62,028
|
|
|
124,421
|
|
|
112,537
|
|
||||
|
Cost of sales - food and beverages
|
6,193
|
|
|
6,009
|
|
|
10,233
|
|
|
10,041
|
|
||||
|
General and administrative expense
|
10,268
|
|
|
7,058
|
|
|
19,462
|
|
|
14,545
|
|
||||
|
Management fee to affiliate
|
—
|
|
|
2,677
|
|
|
—
|
|
|
5,354
|
|
||||
|
Depreciation and amortization
|
4,315
|
|
|
5,972
|
|
|
9,863
|
|
|
11,765
|
|
||||
|
Pre-opening costs
|
247
|
|
|
50
|
|
|
1,803
|
|
|
50
|
|
||||
|
Impairment
|
—
|
|
|
32
|
|
|
1,473
|
|
|
32
|
|
||||
|
Realized and unrealized (gain) loss on investments
|
(89
|
)
|
|
3,287
|
|
|
(331
|
)
|
|
6,676
|
|
||||
|
Total operating costs
|
87,976
|
|
|
87,113
|
|
|
166,924
|
|
|
161,000
|
|
||||
|
Operating income (loss)
|
3,028
|
|
|
(5,753
|
)
|
|
(9,260
|
)
|
|
(20,499
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expenses)
|
|
|
|
|
|
|
|
||||||||
|
Interest and investment income
|
469
|
|
|
6,395
|
|
|
915
|
|
|
14,283
|
|
||||
|
Interest expense, net
|
(4,601
|
)
|
|
(5,131
|
)
|
|
(8,650
|
)
|
|
(10,565
|
)
|
||||
|
Other (loss) income, net
|
(3,699
|
)
|
|
293
|
|
|
(4,105
|
)
|
|
170
|
|
||||
|
Total other income (expenses)
|
(7,831
|
)
|
|
1,557
|
|
|
(11,840
|
)
|
|
3,888
|
|
||||
|
Loss before income tax
|
(4,803
|
)
|
|
(4,196
|
)
|
|
(21,100
|
)
|
|
(16,611
|
)
|
||||
|
Income tax expense
|
—
|
|
|
510
|
|
|
—
|
|
|
1,049
|
|
||||
|
Net Loss
|
(4,803
|
)
|
|
(4,706
|
)
|
|
(21,100
|
)
|
|
(17,660
|
)
|
||||
|
Preferred dividends
|
(1,395
|
)
|
|
(1,395
|
)
|
|
(2,790
|
)
|
|
(2,790
|
)
|
||||
|
Loss Applicable to Common Stockholders
|
$
|
(6,198
|
)
|
|
$
|
(6,101
|
)
|
|
$
|
(23,890
|
)
|
|
$
|
(20,450
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss Applicable to Common Stock, per share
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
(0.09
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.31
|
)
|
|
Diluted
|
$
|
(0.09
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.31
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
66,977,104
|
|
|
66,874,155
|
|
|
66,977,104
|
|
|
66,858,155
|
|
||||
|
Diluted
|
66,977,104
|
|
|
66,874,155
|
|
|
66,977,104
|
|
|
66,858,155
|
|
||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net loss
|
$
|
(4,803
|
)
|
|
$
|
(4,706
|
)
|
|
$
|
(21,100
|
)
|
|
$
|
(17,660
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net unrealized gain on available-for-sale securities
|
30
|
|
|
1,220
|
|
|
63
|
|
|
1,267
|
|
||||
|
Other comprehensive income
|
30
|
|
|
1,220
|
|
|
63
|
|
|
1,267
|
|
||||
|
Total comprehensive loss
|
$
|
(4,773
|
)
|
|
$
|
(3,486
|
)
|
|
$
|
(21,037
|
)
|
|
$
|
(16,393
|
)
|
|
Comprehensive loss attributable to Drive Shack Inc. stockholders’ equity
|
$
|
(4,773
|
)
|
|
$
|
(3,486
|
)
|
|
$
|
(21,037
|
)
|
|
$
|
(16,393
|
)
|
|
|
Drive Shack Inc. Stockholders
|
|
|||||||||||||||||||||||||||
|
|
Preferred Stock
|
|
Common Stock
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Additional Paid-
in Capital |
|
Accumulated
Deficit |
|
Accumulated Other Comp.
Income |
|
Total Equity
(Deficit) |
||||||||||||||
|
Equity (deficit) - December 31, 2017
|
2,463,321
|
|
|
$
|
61,583
|
|
|
66,977,104
|
|
|
$
|
670
|
|
|
$
|
3,173,281
|
|
|
$
|
(3,065,853
|
)
|
|
$
|
1,370
|
|
|
$
|
171,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,790
|
)
|
|
—
|
|
|
(2,790
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
808
|
|
|
—
|
|
|
—
|
|
|
808
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Adoption of ASC 606 (Note 3)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,809
|
|
|
—
|
|
|
4,809
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,100
|
)
|
|
—
|
|
|
(21,100
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63
|
|
|
63
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(21,037
|
)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Equity (deficit) - June 30, 2018
|
2,463,321
|
|
|
$
|
61,583
|
|
|
66,977,104
|
|
|
$
|
670
|
|
|
$
|
3,174,089
|
|
|
$
|
(3,084,934
|
)
|
|
$
|
1,433
|
|
|
$
|
152,841
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash Flows From Operating Activities
|
|
|
|
||||
|
Net loss
|
$
|
(21,100
|
)
|
|
$
|
(17,660
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
9,863
|
|
|
11,765
|
|
||
|
Amortization of discount and premium
|
588
|
|
|
1,176
|
|
||
|
Other amortization
|
5,481
|
|
|
5,250
|
|
||
|
Net interest income on investments accrued to principal balance
|
—
|
|
|
(7,096
|
)
|
||
|
Amortization of revenue on golf membership deposit liabilities
|
(726
|
)
|
|
(621
|
)
|
||
|
Amortization of prepaid golf membership dues
|
(12,990
|
)
|
|
(13,208
|
)
|
||
|
Non-cash directors’ compensation
|
—
|
|
|
375
|
|
||
|
Stock-based compensation
|
808
|
|
|
—
|
|
||
|
Impairment
|
1,473
|
|
|
32
|
|
||
|
Equity in earnings from equity method investments, net of distributions
|
(766
|
)
|
|
(762
|
)
|
||
|
Loss on settlement of investments, net
|
4,055
|
|
|
7,384
|
|
||
|
Unrealized (gain) loss on investments
|
(331
|
)
|
|
(556
|
)
|
||
|
Loss on extinguishment of debt
|
141
|
|
|
182
|
|
||
|
Change in:
|
|
|
|
|
|
||
|
Accounts receivable, net, other current assets and other assets - noncurrent
|
(182
|
)
|
|
(2,072
|
)
|
||
|
Accounts payable and accrued expenses, deferred revenue, other current liabilities and other liabilities - noncurrent
|
1,801
|
|
|
4,325
|
|
||
|
Net cash used in operating activities
|
(11,885
|
)
|
|
(11,486
|
)
|
||
|
Cash Flows From Investing Activities
|
|
|
|
|
|
||
|
Principal repayments from investments
|
—
|
|
|
19,376
|
|
||
|
Proceeds from sale of securities and loans
|
—
|
|
|
286,751
|
|
||
|
Net payments for settlement of TBAs
|
—
|
|
|
(4,441
|
)
|
||
|
Acquisition and additions of property and equipment and intangibles
|
(23,715
|
)
|
|
(7,752
|
)
|
||
|
Deposits paid on property and equipment
|
(4,162
|
)
|
|
(147
|
)
|
||
|
Net cash (used in) provided by investing activities
|
(27,877
|
)
|
|
293,787
|
|
||
|
Cash Flows From Financing Activities
|
|
|
|
||||
|
Borrowings under debt obligations
|
—
|
|
|
1,651
|
|
||
|
Repayments of debt obligations
|
(2,344
|
)
|
|
(296,748
|
)
|
||
|
Margin deposits under repurchase agreements and derivatives
|
—
|
|
|
(73,735
|
)
|
||
|
Return of margin deposits under repurchase agreements and derivatives
|
—
|
|
|
72,653
|
|
||
|
Golf membership deposits received
|
1,735
|
|
|
1,733
|
|
||
|
Common stock dividends paid
|
—
|
|
|
(8,019
|
)
|
||
|
Preferred stock dividends paid
|
(2,790
|
)
|
|
(2,790
|
)
|
||
|
Payment of deferred financing costs
|
—
|
|
|
(22
|
)
|
||
|
Other financing activities
|
(232
|
)
|
|
(200
|
)
|
||
|
Net cash used in financing activities
|
(3,631
|
)
|
|
(305,477
|
)
|
||
|
Net Decrease in Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent
|
(43,393
|
)
|
|
(23,176
|
)
|
||
|
Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent, Beginning of Period
|
173,688
|
|
|
146,544
|
|
||
|
Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent, End of Period
|
$
|
130,295
|
|
|
$
|
123,368
|
|
|
|
|
|
|
||||
|
Supplemental Schedule of Non-Cash Investing and Financing Activities
|
|
|
|
||||
|
Preferred stock dividends declared but not paid
|
$
|
930
|
|
|
$
|
930
|
|
|
Additions to capital lease assets and liabilities
|
$
|
2,416
|
|
|
$
|
2,149
|
|
|
Additions to property and equipment and accounts payable
|
$
|
6,882
|
|
|
$
|
1,870
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Loss on settlement of real estate securities
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
2,803
|
|
||
|
Unrealized loss on securities, intent-to-sell
|
—
|
|
|
—
|
|
|
—
|
|
|
558
|
|
||||
|
(Gain) on settlement of loans held-for-sale
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
(12
|
)
|
||||
|
Realized loss on settlement of TBAs, net
|
—
|
|
|
6,915
|
|
|
—
|
|
|
4,441
|
|
||||
|
Unrealized (gain) on non-hedge derivative instruments
|
(89
|
)
|
|
(3,616
|
)
|
|
(331
|
)
|
|
(1,114
|
)
|
||||
|
Realized and unrealized (gain) loss on investments
|
$
|
(89
|
)
|
|
$
|
3,287
|
|
|
$
|
(331
|
)
|
|
$
|
6,676
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss on lease modifications and terminations
|
$
|
(25
|
)
|
|
$
|
(2
|
)
|
|
$
|
(796
|
)
|
|
$
|
(160
|
)
|
|
Loss on extinguishment of debt, net
|
(89
|
)
|
|
(36
|
)
|
|
(141
|
)
|
|
(182
|
)
|
||||
|
Collateral management fee income, net
|
146
|
|
|
126
|
|
|
301
|
|
|
248
|
|
||||
|
Equity in earnings of equity method investments
|
387
|
|
|
383
|
|
|
766
|
|
|
762
|
|
||||
|
Gain on disposal of long-lived assets
|
882
|
|
|
—
|
|
|
676
|
|
|
26
|
|
||||
|
Other (loss) income (A)
|
(5,000
|
)
|
|
(178
|
)
|
|
(4,911
|
)
|
|
(524
|
)
|
||||
|
Other (loss) income, net
|
$
|
(3,699
|
)
|
|
$
|
293
|
|
|
$
|
(4,105
|
)
|
|
$
|
170
|
|
|
(A)
|
During the
three months ended June 30, 2018
, the Company recorded a net loss of approximately
$4.9 million
related to the settlement of a legal dispute and a related discharge of liabilities assumed by the counterparty to the settlement. See Notes 13 and 15 for additional information.
|
|
|
|
Buildings and improvements
|
10-30 years
|
|
Capital leases - equipment
|
3-7 years
|
|
Furniture, fixtures and equipment
|
2-7 years
|
|
|
|
Trade name
|
30 years
|
|
Leasehold intangibles
|
2-26 years
|
|
Management contracts
|
2-26 years
|
|
Internally-developed software
|
5-10 years
|
|
Membership base
|
7 years
|
|
Liquor licenses
|
Nonamortizable
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Loans, held-for-sale, net (A)
|
|
$
|
—
|
|
|
$
|
147
|
|
|
Prepaid expenses
|
|
4,280
|
|
|
3,081
|
|
||
|
Deposits
|
|
6,850
|
|
|
3,469
|
|
||
|
Inventory
|
|
4,986
|
|
|
4,722
|
|
||
|
Miscellaneous current assets, net
|
|
9,055
|
|
|
10,149
|
|
||
|
Other current assets
|
|
$
|
25,171
|
|
|
$
|
21,568
|
|
|
(A)
|
During the
six months ended June 30, 2018
, the Company recorded an impairment of $
0.2 million
on a corporate loan.
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Prepaid expenses
|
|
$
|
7
|
|
|
$
|
6
|
|
|
Deposits
|
|
2,114
|
|
|
2,213
|
|
||
|
Derivative assets
|
|
617
|
|
|
286
|
|
||
|
Miscellaneous assets, net
|
|
6,303
|
|
|
6,144
|
|
||
|
Other assets
|
|
$
|
9,041
|
|
|
$
|
8,649
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Security deposits payable
|
|
$
|
7,068
|
|
|
$
|
6,602
|
|
|
Accrued rent
|
|
2,950
|
|
|
2,160
|
|
||
|
Due to affiliates
|
|
—
|
|
|
1,786
|
|
||
|
Dividends payable
|
|
930
|
|
|
930
|
|
||
|
Miscellaneous current liabilities
|
|
4,197
|
|
|
11,118
|
|
||
|
Other current liabilities
|
|
$
|
15,145
|
|
|
$
|
22,596
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Security deposits payable
|
|
$
|
238
|
|
|
$
|
66
|
|
|
Unfavorable leasehold interests
|
|
2,963
|
|
|
3,374
|
|
||
|
Accrued rent
|
|
1,057
|
|
|
1,057
|
|
||
|
Miscellaneous liabilities
|
|
1,222
|
|
|
349
|
|
||
|
Other liabilities
|
|
$
|
5,480
|
|
|
$
|
4,846
|
|
|
|
|
|
|
|
|
June 30, 2018
|
||||||||||
|
|
|
As reported
|
|
Balances without Adoption of ASC 606
|
|
Effect of Change
|
||||||
|
Liabilities
|
|
|
|
|
|
|
||||||
|
Other current liabilities
|
|
$
|
15,145
|
|
|
$
|
19,954
|
|
|
$
|
(4,809
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Equity
|
|
|
|
|
|
|
||||||
|
Accumulated Deficit
|
|
$
|
(3,084,934
|
)
|
|
$
|
(3,089,743
|
)
|
|
$
|
4,809
|
|
|
|
|
Three Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2018
|
||||||||||||||||||||
|
|
|
As reported
|
|
Balances without Adoption of ASC 606
|
|
Effect of Change
|
|
As reported
|
|
Balances without Adoption of ASC 606
|
|
Effect of Change
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Golf operations
|
|
$
|
69,150
|
|
|
$
|
63,022
|
|
|
$
|
6,128
|
|
|
$
|
122,704
|
|
|
$
|
111,919
|
|
|
$
|
10,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating expenses
|
|
$
|
67,042
|
|
|
$
|
60,914
|
|
|
$
|
6,128
|
|
|
$
|
124,421
|
|
|
$
|
113,636
|
|
|
$
|
10,785
|
|
|
|
|
|
|
Three Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2018
|
||||||||||||||||||||||||||||||||||||
|
|
|
Public golf properties
|
|
Private golf properties
|
|
Managed golf properties
|
|
Ent. golf venues
|
|
Total
|
|
Public golf properties
|
|
Private golf properties
|
|
Managed golf properties
|
|
Ent. golf venues
|
|
Total
|
||||||||||||||||||||
|
Golf operations
|
|
34,609
|
|
|
26,891
|
|
|
6,795
|
|
|
855
|
|
|
69,150
|
|
|
56,979
|
|
|
52,840
|
|
|
12,030
|
|
|
855
|
|
|
122,704
|
|
||||||||||
|
Sales of food and beverages
|
|
12,307
|
|
|
8,595
|
|
|
—
|
|
|
952
|
|
|
21,854
|
|
|
19,514
|
|
|
14,494
|
|
|
—
|
|
|
952
|
|
|
34,960
|
|
||||||||||
|
Total revenues
|
|
$
|
46,916
|
|
|
$
|
35,486
|
|
|
$
|
6,795
|
|
|
$
|
1,807
|
|
|
$
|
91,004
|
|
|
$
|
76,493
|
|
|
$
|
67,334
|
|
|
$
|
12,030
|
|
|
$
|
1,807
|
|
|
$
|
157,664
|
|
|
|
|
|
Traditional Golf
|
|
Entertainment Golf
|
|
Corporate
|
|
Total
|
||||||||
|
Six Months Ended June 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Golf operations
|
$
|
121,849
|
|
|
$
|
855
|
|
|
$
|
—
|
|
|
$
|
122,704
|
|
|
Sales of food and beverages
|
34,008
|
|
|
952
|
|
|
—
|
|
|
34,960
|
|
||||
|
Total revenues
|
155,857
|
|
|
1,807
|
|
|
—
|
|
|
157,664
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses (A)
|
122,586
|
|
|
1,835
|
|
|
—
|
|
|
124,421
|
|
||||
|
Cost of sales - food and beverages
|
10,005
|
|
|
228
|
|
|
—
|
|
|
10,233
|
|
||||
|
General and administrative expense
|
8,467
|
|
|
2,638
|
|
|
6,257
|
|
|
17,362
|
|
||||
|
General and administrative expense - acquisition and transaction expenses (B)
|
508
|
|
|
1,454
|
|
|
138
|
|
|
2,100
|
|
||||
|
Depreciation and amortization
|
9,320
|
|
|
535
|
|
|
8
|
|
|
9,863
|
|
||||
|
Pre-opening costs (C)
|
—
|
|
|
1,803
|
|
|
—
|
|
|
1,803
|
|
||||
|
Impairment
|
1,326
|
|
|
—
|
|
|
147
|
|
|
1,473
|
|
||||
|
Realized and unrealized (gain) on investments
|
(331
|
)
|
|
—
|
|
|
—
|
|
|
(331
|
)
|
||||
|
Total operating costs
|
151,881
|
|
|
8,493
|
|
|
6,550
|
|
|
166,924
|
|
||||
|
Operating income (loss)
|
3,976
|
|
|
(6,686
|
)
|
|
(6,550
|
)
|
|
(9,260
|
)
|
||||
|
Other income (expenses)
|
|
|
|
|
|
|
|
||||||||
|
Interest and investment income
|
96
|
|
|
112
|
|
|
707
|
|
|
915
|
|
||||
|
Interest expense (D)
|
(8,099
|
)
|
|
—
|
|
|
(1,064
|
)
|
|
(9,163
|
)
|
||||
|
Capitalized interest (D)
|
342
|
|
|
—
|
|
|
171
|
|
|
513
|
|
||||
|
Other (loss) income, net
|
(5,166
|
)
|
|
—
|
|
|
1,061
|
|
|
(4,105
|
)
|
||||
|
Total other income (expenses)
|
(12,827
|
)
|
|
112
|
|
|
875
|
|
|
(11,840
|
)
|
||||
|
Income tax expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net loss
|
(8,851
|
)
|
|
(6,574
|
)
|
|
(5,675
|
)
|
|
(21,100
|
)
|
||||
|
Preferred dividends
|
—
|
|
|
—
|
|
|
(2,790
|
)
|
|
(2,790
|
)
|
||||
|
Loss applicable to common stockholders
|
$
|
(8,851
|
)
|
|
$
|
(6,574
|
)
|
|
$
|
(8,465
|
)
|
|
$
|
(23,890
|
)
|
|
|
|
|
Traditional Golf
|
|
Entertainment Golf
|
|
Corporate
|
|
Total
|
||||||||
|
Three Months Ended June 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Golf operations
|
$
|
68,295
|
|
|
$
|
855
|
|
|
$
|
—
|
|
|
$
|
69,150
|
|
|
Sales of food and beverages
|
20,902
|
|
|
952
|
|
|
—
|
|
|
21,854
|
|
||||
|
Total revenues
|
89,197
|
|
|
1,807
|
|
|
—
|
|
|
91,004
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses (A)
|
65,207
|
|
|
1,835
|
|
|
—
|
|
|
67,042
|
|
||||
|
Cost of sales - food and beverages
|
5,965
|
|
|
228
|
|
|
—
|
|
|
6,193
|
|
||||
|
General and administrative expense
|
4,313
|
|
|
1,535
|
|
|
3,961
|
|
|
9,809
|
|
||||
|
General and administrative expense - acquisition and transaction expenses (B)
|
200
|
|
|
200
|
|
|
59
|
|
|
459
|
|
||||
|
Depreciation and amortization
|
3,808
|
|
|
504
|
|
|
3
|
|
|
4,315
|
|
||||
|
Pre-opening costs (C)
|
—
|
|
|
247
|
|
|
—
|
|
|
247
|
|
||||
|
Impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Realized and unrealized (gain) on investments
|
(89
|
)
|
|
—
|
|
|
—
|
|
|
(89
|
)
|
||||
|
Total operating costs
|
79,404
|
|
|
4,549
|
|
|
4,023
|
|
|
87,976
|
|
||||
|
Operating income (loss)
|
9,793
|
|
|
(2,742
|
)
|
|
(4,023
|
)
|
|
3,028
|
|
||||
|
Other income (expenses)
|
|
|
|
|
|
|
|
||||||||
|
Interest and investment income
|
45
|
|
|
84
|
|
|
340
|
|
|
469
|
|
||||
|
Interest expense (D)
|
(4,161
|
)
|
|
—
|
|
|
(570
|
)
|
|
(4,731
|
)
|
||||
|
Capitalized interest (D)
|
87
|
|
|
—
|
|
|
43
|
|
|
130
|
|
||||
|
Other (loss) income, net
|
(4,228
|
)
|
|
—
|
|
|
529
|
|
|
(3,699
|
)
|
||||
|
Total other income (expenses)
|
(8,257
|
)
|
|
84
|
|
|
342
|
|
|
(7,831
|
)
|
||||
|
Income tax expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss)
|
1,536
|
|
|
(2,658
|
)
|
|
(3,681
|
)
|
|
(4,803
|
)
|
||||
|
Preferred dividends
|
—
|
|
|
—
|
|
|
(1,395
|
)
|
|
(1,395
|
)
|
||||
|
Income (loss) applicable to common stockholders
|
$
|
1,536
|
|
|
$
|
(2,658
|
)
|
|
$
|
(5,076
|
)
|
|
$
|
(6,198
|
)
|
|
|
Traditional Golf
|
|
Entertainment Golf
|
|
Corporate (E)
|
|
Total
|
||||||||
|
June 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
Total assets
|
322,989
|
|
|
86,951
|
|
|
101,339
|
|
|
511,279
|
|
||||
|
Total liabilities
|
291,565
|
|
|
9,431
|
|
|
57,442
|
|
|
358,438
|
|
||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
61,583
|
|
|
61,583
|
|
||||
|
Equity attributable to common stockholders
|
$
|
31,424
|
|
|
$
|
77,520
|
|
|
$
|
(17,686
|
)
|
|
$
|
91,258
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Additions to property and equipment (including capital leases) during the six months ended June 30, 2018
|
$
|
7,596
|
|
|
$
|
16,828
|
|
|
$
|
—
|
|
|
$
|
24,424
|
|
|
|
|
|
Traditional Golf
|
|
Entertainment Golf
|
|
Corporate (F)
|
|
Total
|
||||||||
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Golf operations
|
$
|
106,935
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
106,935
|
|
|
Sales of food and beverages
|
33,566
|
|
|
—
|
|
|
—
|
|
|
33,566
|
|
||||
|
Total revenues
|
140,501
|
|
|
—
|
|
|
—
|
|
|
140,501
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses (A)
|
112,537
|
|
|
—
|
|
|
—
|
|
|
112,537
|
|
||||
|
Cost of sales - food and beverages
|
10,041
|
|
|
—
|
|
|
—
|
|
|
10,041
|
|
||||
|
General and administrative expense
|
8,298
|
|
|
43
|
|
|
3,282
|
|
|
11,623
|
|
||||
|
General and administrative expense - acquisition and transaction expenses (B)
|
486
|
|
|
2,319
|
|
|
117
|
|
|
2,922
|
|
||||
|
Management fee to affiliate
|
—
|
|
|
—
|
|
|
5,354
|
|
|
5,354
|
|
||||
|
Depreciation and amortization
|
11,765
|
|
|
—
|
|
|
—
|
|
|
11,765
|
|
||||
|
Pre-opening costs (C)
|
—
|
|
|
50
|
|
|
—
|
|
|
50
|
|
||||
|
Impairment
|
—
|
|
|
—
|
|
|
32
|
|
|
32
|
|
||||
|
Realized and unrealized loss on investments
|
285
|
|
|
—
|
|
|
6,391
|
|
|
6,676
|
|
||||
|
Total operating costs
|
143,412
|
|
|
2,412
|
|
|
15,176
|
|
|
161,000
|
|
||||
|
Operating loss
|
(2,911
|
)
|
|
(2,412
|
)
|
|
(15,176
|
)
|
|
(20,499
|
)
|
||||
|
Other income (expenses)
|
|
|
|
|
|
|
|
||||||||
|
Interest and investment income
|
72
|
|
|
—
|
|
|
14,211
|
|
|
14,283
|
|
||||
|
Interest expense, net (D)
|
(7,670
|
)
|
|
—
|
|
|
(2,895
|
)
|
|
(10,565
|
)
|
||||
|
Other (loss) income, net
|
(834
|
)
|
|
—
|
|
|
1,004
|
|
|
170
|
|
||||
|
Total other income (expenses)
|
(8,432
|
)
|
|
—
|
|
|
12,320
|
|
|
3,888
|
|
||||
|
Income tax expense
|
—
|
|
|
—
|
|
|
1,049
|
|
|
1,049
|
|
||||
|
Net loss
|
(11,343
|
)
|
|
(2,412
|
)
|
|
(3,905
|
)
|
|
(17,660
|
)
|
||||
|
Preferred dividends
|
—
|
|
|
—
|
|
|
(2,790
|
)
|
|
(2,790
|
)
|
||||
|
Loss applicable to common stockholders
|
$
|
(11,343
|
)
|
|
$
|
(2,412
|
)
|
|
$
|
(6,695
|
)
|
|
$
|
(20,450
|
)
|
|
|
|
|
Traditional Golf
|
|
Entertainment Golf
|
|
Corporate (F)
|
|
Total
|
||||||||
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Golf operations
|
$
|
60,639
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
60,639
|
|
|
Sales of food and beverages
|
20,721
|
|
|
—
|
|
|
—
|
|
|
20,721
|
|
||||
|
Total revenues
|
81,360
|
|
|
—
|
|
|
—
|
|
|
81,360
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses (A)
|
62,028
|
|
|
—
|
|
|
—
|
|
|
62,028
|
|
||||
|
Cost of sales - food and beverages
|
6,009
|
|
|
—
|
|
|
—
|
|
|
6,009
|
|
||||
|
General and administrative expense
|
4,106
|
|
|
27
|
|
|
1,657
|
|
|
5,790
|
|
||||
|
General and administrative expense - acquisition and transaction expenses (B)
|
210
|
|
|
1,058
|
|
|
—
|
|
|
1,268
|
|
||||
|
Management fee to affiliate
|
—
|
|
|
—
|
|
|
2,677
|
|
|
2,677
|
|
||||
|
Depreciation and amortization
|
5,972
|
|
|
—
|
|
|
—
|
|
|
5,972
|
|
||||
|
Pre-opening costs (C)
|
—
|
|
|
50
|
|
|
—
|
|
|
50
|
|
||||
|
Impairment
|
—
|
|
|
—
|
|
|
32
|
|
|
32
|
|
||||
|
Realized and unrealized loss on investments
|
165
|
|
|
—
|
|
|
3,122
|
|
|
3,287
|
|
||||
|
Total operating costs
|
78,490
|
|
|
1,135
|
|
|
7,488
|
|
|
87,113
|
|
||||
|
Operating income (loss)
|
2,870
|
|
|
(1,135
|
)
|
|
(7,488
|
)
|
|
(5,753
|
)
|
||||
|
Other income (expenses)
|
|
|
|
|
|
|
|
||||||||
|
Interest and investment income
|
33
|
|
|
—
|
|
|
6,362
|
|
|
6,395
|
|
||||
|
Interest expense, net (D)
|
(3,853
|
)
|
|
—
|
|
|
(1,278
|
)
|
|
(5,131
|
)
|
||||
|
Other (loss) income, net
|
(210
|
)
|
|
—
|
|
|
503
|
|
|
293
|
|
||||
|
Total other income (expenses)
|
(4,030
|
)
|
|
—
|
|
|
5,587
|
|
|
1,557
|
|
||||
|
Income tax expense
|
—
|
|
|
—
|
|
|
510
|
|
|
510
|
|
||||
|
Net loss
|
(1,160
|
)
|
|
(1,135
|
)
|
|
(2,411
|
)
|
|
(4,706
|
)
|
||||
|
Preferred dividends
|
—
|
|
|
—
|
|
|
(1,395
|
)
|
|
(1,395
|
)
|
||||
|
Loss applicable to common stockholders
|
$
|
(1,160
|
)
|
|
$
|
(1,135
|
)
|
|
$
|
(3,806
|
)
|
|
$
|
(6,101
|
)
|
|
(A)
|
Operating expenses includes rental expenses recorded under operating leases for carts and equipment in the amount of
$0.6 million
and
$1.1 million
for the
three and six months ended June 30, 2018
, respectively, and
$0.8 million
and
$1.6 million
for the
three and six months ended June 30, 2017
, respectively. Operating expenses also includes amortization of favorable and unfavorable lease intangibles in the amount of
$1.0 million
and
$2.1 million
for the
three and six months ended June 30, 2018
, respectively, and
$1.1 million
and
$2.1 million
for the
three and six months ended June 30, 2017
, respectively.
|
|
(B)
|
Acquisition and transaction expenses include costs related to completed and potential acquisitions and transactions which may include advisory, legal, accounting, valuation and other professional or consulting fees.
|
|
(C)
|
Pre-opening costs are expensed as incurred and consist primarily of site-related marketing expenses, pre-opening rent, employee payroll, travel and related expenses, training costs, food, beverage and other restaurant operating expenses incurred prior to opening an Entertainment Golf venue.
|
|
(D)
|
Interest expense includes the accretion of membership deposit liabilities in the amount of
$1.7 million
and
$3.4 million
for the
three and six months ended June 30, 2018
, respectively, and
$1.6 million
and
$3.2 million
for the
three and six months ended June 30, 2017
, respectively. Interest expense and capitalized interest total to interest expense, net on the Consolidated Statements of Operations.
|
|
(E)
|
Total assets in the corporate segment include an equity method investment in the amount of
$21.9 million
as of
June 30, 2018
recorded in other investments on the Consolidated Balance Sheets. See Note 2 for additional information.
|
|
(F)
|
The Debt Investments segment and corporate segment as reported previously are combined to conform to the current period's presentation.
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Depreciation
|
|
Net Carrying Value
|
|
Gross Carrying Amount
|
|
Accumulated Depreciation
|
|
Net Carrying Value
|
||||||||||||
|
Land
|
$
|
5,105
|
|
|
$
|
—
|
|
|
$
|
5,105
|
|
|
$
|
88,251
|
|
|
$
|
—
|
|
|
$
|
88,251
|
|
|
Buildings and improvements
|
72,557
|
|
|
(24,941
|
)
|
|
47,616
|
|
|
154,769
|
|
|
(52,636
|
)
|
|
102,133
|
|
||||||
|
Furniture, fixtures and equipment
|
26,904
|
|
|
(16,255
|
)
|
|
10,649
|
|
|
33,109
|
|
|
(23,451
|
)
|
|
9,658
|
|
||||||
|
Capital leases - equipment
|
27,273
|
|
|
(10,834
|
)
|
|
16,439
|
|
|
24,949
|
|
|
(8,649
|
)
|
|
16,300
|
|
||||||
|
Construction in progress
|
13,783
|
|
|
—
|
|
|
13,783
|
|
|
24,916
|
|
|
—
|
|
|
24,916
|
|
||||||
|
Total Property and Equipment
|
$
|
145,622
|
|
|
$
|
(52,030
|
)
|
|
$
|
93,592
|
|
|
$
|
325,994
|
|
|
$
|
(84,736
|
)
|
|
$
|
241,258
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
||||||||||||
|
Trade name
|
$
|
700
|
|
|
$
|
(105
|
)
|
|
$
|
595
|
|
|
$
|
700
|
|
|
$
|
(93
|
)
|
|
$
|
607
|
|
|
Leasehold intangibles (A)
|
48,107
|
|
|
(18,797
|
)
|
|
29,310
|
|
|
48,107
|
|
|
(16,716
|
)
|
|
31,391
|
|
||||||
|
Management contracts
|
34,583
|
|
|
(14,424
|
)
|
|
20,159
|
|
|
35,111
|
|
|
(13,468
|
)
|
|
21,643
|
|
||||||
|
Internally-developed software
|
1,692
|
|
|
(738
|
)
|
|
954
|
|
|
800
|
|
|
(640
|
)
|
|
160
|
|
||||||
|
Membership base
|
5,236
|
|
|
(3,366
|
)
|
|
1,870
|
|
|
5,236
|
|
|
(2,992
|
)
|
|
2,244
|
|
||||||
|
Nonamortizable liquor licenses
|
828
|
|
|
—
|
|
|
828
|
|
|
1,231
|
|
|
—
|
|
|
1,231
|
|
||||||
|
Total Intangibles
|
$
|
91,146
|
|
|
$
|
(37,430
|
)
|
|
$
|
53,716
|
|
|
$
|
91,185
|
|
|
$
|
(33,909
|
)
|
|
$
|
57,276
|
|
|
(A)
|
The amortization expense for leasehold intangibles is reported in operating expenses in the Consolidated Statements of Operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Debt Obligation/Collateral
|
|
Month Issued
|
|
Outstanding
Face Amount |
|
Carrying
Value |
|
Final Stated Maturity
|
|
Weighted
Average Coupon (A) |
|
Weighted Average
Funding Cost (B) |
|
Weighted Average Life (Years)
|
|
Face Amount of
Floating Rate Debt |
|||||||
|
Credit Facilities and Capital Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Traditional Golf term loan (C)(D)
|
|
June 2016
|
|
102,000
|
|
|
100,590
|
|
|
Jul 2019
|
|
LIBOR+4.70%
|
|
7.92
|
%
|
|
1.0
|
|
102,000
|
|
|||
|
Vineyard II
|
|
Dec 1993
|
|
200
|
|
|
200
|
|
|
Dec 2043
|
|
2.20%
|
|
2.20
|
%
|
|
25.5
|
|
200
|
|
|||
|
Capital leases (Equipment)
|
|
Jun 2014 - Jun 2018
|
|
16,636
|
|
|
16,636
|
|
|
Sep 2018 - Dec 2023
|
|
3.00% to 16.16%
|
|
6.67
|
%
|
|
3.4
|
|
—
|
|
|||
|
|
|
|
|
118,836
|
|
|
117,426
|
|
|
|
|
|
|
7.73
|
%
|
|
1.4
|
|
102,200
|
|
|||
|
Less current portion of obligations under capital leases
|
|
|
|
5,158
|
|
|
5,158
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Credit facilities and obligations under capital leases - noncurrent
|
|
|
|
113,678
|
|
|
112,268
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Corporate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Junior subordinated notes payable (E)
|
|
Mar 2006
|
|
51,004
|
|
|
51,204
|
|
|
Apr 2035
|
|
LIBOR+2.25%
|
|
4.58
|
%
|
|
16.8
|
|
51,004
|
|
|||
|
Total debt obligations
|
|
|
|
$
|
169,840
|
|
|
$
|
168,630
|
|
|
|
|
|
|
6.78
|
%
|
|
6.0
|
|
$
|
153,204
|
|
|
(A)
|
Weighted average, including floating and fixed rate classes.
|
|
(B)
|
Including the effect of deferred financing costs.
|
|
(C)
|
The Traditional Golf term loan is collateralized by
22
golf properties. The carrying amount of the Traditional Golf term loan is reported net of amortized deferred financing costs of
$1.4 million
as of
June 30, 2018
.
|
|
(D)
|
Interest rate based on 1 month LIBOR plus
4.70%
with a LIBOR floor of
1.80%
. At the time of closing, the Company purchased a co-terminus LIBOR interest rate cap of
1.80%
.
|
|
(E)
|
Interest rate based on 3 month LIBOR plus
2.25%
.
|
|
July 1, 2018 - December 31, 2018
|
$
|
3,068
|
|
|
2019
|
6,002
|
|
|
|
2020
|
4,725
|
|
|
|
2021
|
3,158
|
|
|
|
2022
|
1,385
|
|
|
|
2023
|
364
|
|
|
|
Total minimum lease payments
|
18,702
|
|
|
|
Less: imputed interest
|
2,066
|
|
|
|
Present value of net minimum lease payments
|
$
|
16,636
|
|
|
|
|
|
|
June 30, 2018
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Amortized Cost Basis
|
|
Gross Unrealized
|
|
|
|
|
|
Weighted Average
|
||||||||||||||||||||||||||||||||
|
Asset Type
|
|
Outstanding Face Amount
|
|
Before Impairment
|
|
Other-Than- Temporary Impairment
|
|
After Impairment
|
|
Gains
|
|
Losses
|
|
Carrying
Value (A) |
|
Number of Securities
|
|
Rating (B)
|
|
Coupon
|
|
Yield
|
|
Life
(Years) (C) |
|
Principal Subordination (D)
|
||||||||||||||||||
|
ABS - Non-Agency RMBS
|
|
$
|
4,000
|
|
|
$
|
2,512
|
|
|
$
|
(1,521
|
)
|
|
$
|
991
|
|
|
$
|
1,434
|
|
|
$
|
—
|
|
|
$
|
2,425
|
|
|
1
|
|
|
CCC
|
|
2.48
|
%
|
|
22.98
|
%
|
|
7.3
|
|
35.4
|
%
|
|
Total Securities, Available for Sale (E)
|
|
$
|
4,000
|
|
|
$
|
2,512
|
|
|
$
|
(1,521
|
)
|
|
$
|
991
|
|
|
$
|
1,434
|
|
|
$
|
—
|
|
|
$
|
2,425
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(A)
|
See Note 10 regarding the estimation of fair value, which is equal to carrying value for all securities.
|
|
(B)
|
Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the lowest rating is used. Ratings provided were determined by third-party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current.
|
|
(C)
|
The weighted average life is based on the timing of expected cash flows on the assets.
|
|
(D)
|
Percentage of the outstanding face amount of securities and residual interests that is subordinate to the Company’s investments.
|
|
(E)
|
The total outstanding face amount was
$4.0 million
for floating rate securities. The collateral securing the ABS - Non-Agency RMBS is located in various geographical regions in the US. The Company does not have significant investments in any geographic region, thus a downturn in market conditions would not have a material negative impact on the Company.
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
Income Statement Location
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Non-hedge derivatives
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized (gain) loss on interest rate derivatives
|
Realized and unrealized (gain) loss on investments
|
|
$
|
(89
|
)
|
|
$
|
165
|
|
|
$
|
(331
|
)
|
|
$
|
285
|
|
|
Unrealized (gain) recognized related to TBAs
|
Realized and unrealized (gain) loss on investments
|
|
—
|
|
|
(3,781
|
)
|
|
—
|
|
|
(1,399
|
)
|
||||
|
Realized loss on settlement of TBAs
|
Realized and unrealized (gain) loss on investments
|
|
—
|
|
|
6,915
|
|
|
—
|
|
|
4,441
|
|
||||
|
|
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Fair Value Method (A)
|
||||
|
Assets
|
|
|
|
|
|
|
|
||
|
Real estate securities, available-for-sale
|
$
|
2,425
|
|
|
$
|
2,425
|
|
|
Pricing models - Level 3
|
|
Cash and cash equivalents
|
125,659
|
|
|
125,659
|
|
|
|
||
|
Restricted cash, current and noncurrent
|
4,636
|
|
|
4,636
|
|
|
|
||
|
Non-hedge derivative assets (B)
|
617
|
|
|
617
|
|
|
Counterparty quotations - Level 2
|
||
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
|
|
||||
|
Credit facilities - Traditional Golf term loan
|
100,590
|
|
|
103,200
|
|
|
Pricing models - Level 3
|
||
|
Junior subordinated notes payable
|
51,204
|
|
|
30,255
|
|
|
Pricing models - Level 3
|
||
|
(A)
|
Pricing models are used for (i) real estate securities and loans that are not traded in an active market, and, therefore, have little or no price transparency, and for which significant unobservable inputs must be used in estimating fair value, or (ii) debt obligations which are private and untraded.
|
|
(B)
|
Represents an interest rate cap (Note 9).
|
|
•
|
quoted prices for similar assets or liabilities in active markets,
|
|
•
|
inputs other than quoted prices that are observable for the asset or liability (such as interest rates and yield curves observable at commonly quoted intervals, implied volatilities and credit spreads), and
|
|
•
|
market corroborated inputs (derived principally from or corroborated by observable market data).
|
|
|
|
|
|
|
|
|
|
Weighted Average Significant Input
|
||||||||||||||
|
Asset Type
|
|
Amortized Cost Basis
|
|
Fair Value
|
|
Discount
Rate |
|
Prepayment
Speed |
|
Cumulative Default Rate
|
|
Loss
Severity |
||||||||
|
ABS - Non-Agency RMBS
|
|
$
|
991
|
|
|
$
|
2,425
|
|
|
12.0
|
%
|
|
5.0
|
%
|
|
3.7
|
%
|
|
66.7
|
%
|
|
|
|
ABS - Non-Agency RMBS
|
||
|
Balance at December 31, 2017
|
|
$
|
2,294
|
|
|
Total gains (losses) (A)
|
|
|
|
|
|
Included in other comprehensive income (loss)
|
|
63
|
|
|
|
Amortization included in interest income
|
|
110
|
|
|
|
Purchases, sales and repayments (A)
|
|
|
|
|
|
Proceeds
|
|
(42
|
)
|
|
|
Balance at June 30, 2018
|
|
$
|
2,425
|
|
|
(A)
|
None of the gains (losses) recorded in earnings during the period are attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates. There were
no
purchases or sales during the
six months ended June 30, 2018
. There were
no
transfers into or out of Level 3 during the
six months ended June 30, 2018
.
|
|
|
|
Type of Liabilities Not Measured At Fair Value for Which Fair Value Is Disclosed
|
|
Fair Value Hierarchy
|
|
|
Valuation Techniques and Significant Inputs
|
|
Credit facilities
|
|
Level 3
|
|
Valuation technique is based on discounted cash flows. Significant inputs include:
|
|
|
|
|
|
|
l
|
Amount and timing of expected future cash flows
|
|
|
|
|
|
l
|
Interest rates
|
|
|
|
|
|
l
|
Market yields
|
|
|
|
|
|
|
|
|
Junior subordinated notes payable
|
|
Level 3
|
|
Valuation technique is based on discounted cash flows. Significant inputs include:
|
|
|
|
|
|
|
l
|
Amount and timing of expected future cash flows
|
|
|
|
|
|
l
|
Interest rates
|
|
|
|
|
|
l
|
Market yields and the credit spread of the Company
|
|
|
Number of Options
|
|
Weighted Average Strike Price
|
|
Weighted Average Life Remaining (in years)
|
|||
|
Balance at December 31, 2017
|
5,010,576
|
|
|
$
|
2.55
|
|
|
|
|
Balance at June 30, 2018
|
5,010,576
|
|
|
$
|
2.55
|
|
|
5.09
|
|
|
|
|
|
|
|
|||
|
Exercisable at June 30, 2018
|
2,705,586
|
|
|
$
|
2.64
|
|
|
5.14
|
|
|
|
Issued in 2011 and thereafter
|
||
|
Held by the former Manager
|
|
2,705,253
|
|
|
|
Issued to the former Manager and subsequently transferred to certain of the Manager’s employees (A)
|
|
2,304,990
|
|
|
|
Issued to the independent directors
|
|
333
|
|
|
|
Total
|
|
5,010,576
|
|
|
|
Weighted average strike price
|
|
$
|
2.55
|
|
|
(A)
|
The Company and the former Manager agreed that options held by certain employees formerly employed by the Manager will not terminate or be forfeited as a result of the Termination and Cooperation Agreement, and the vesting of such options will relate to the relevant holder’s employment with the Company and its affiliates following January 1, 2018. In both February 2017 and April 2018, the former Manager issued
1,152,495
options to certain employees formerly employed by the Manager as part of their compensation.
|
|
|
|
Option Valuation Date
|
|
January 1, 2018
|
|
|
April 10, 2018
|
|
||
|
Expected Volatility
|
|
39.73
|
%
|
|
35.66
|
%
|
||
|
Expected Dividend Yield
|
|
0.00
|
%
|
|
0.00
|
%
|
||
|
Expected Remaining Term
|
|
3.0 - 6.6 years
|
|
|
2.7 - 6.3 years
|
|
||
|
Risk-Free Rate
|
|
2.16 - 2.29%
|
|
|
2.68 - 2.82%
|
|
||
|
Fair Value at Valuation Date
|
|
$
|
4,272
|
|
|
$
|
3,558
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator for basic and diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations after preferred dividends and noncontrolling interests
|
$
|
(6,198
|
)
|
|
$
|
(6,101
|
)
|
|
$
|
(23,890
|
)
|
|
$
|
(20,450
|
)
|
|
Loss Applicable to Common Stockholders
|
$
|
(6,198
|
)
|
|
$
|
(6,101
|
)
|
|
$
|
(23,890
|
)
|
|
$
|
(20,450
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Denominator for basic earnings per share - weighted average shares
|
66,977,104
|
|
|
66,874,155
|
|
|
66,977,104
|
|
|
66,858,155
|
|
||||
|
Effect of dilutive securities
|
|
|
|
|
|
|
|
||||||||
|
Options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Denominator for diluted earnings per share - adjusted weighted average shares
|
66,977,104
|
|
|
66,874,155
|
|
|
66,977,104
|
|
|
66,858,155
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations per share of common stock, after preferred dividends and noncontrolling interests
|
$
|
(0.09
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.31
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss Applicable to Common Stock, per share
|
$
|
(0.09
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.31
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations per share of common stock, after preferred dividends and noncontrolling interests
|
$
|
(0.09
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.31
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss Applicable to Common Stock, per share
|
$
|
(0.09
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.31
|
)
|
|
|
|
|
Amounts incurred under the Management Agreement
|
||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Management fees
|
$
|
—
|
|
|
$
|
2,552
|
|
|
$
|
—
|
|
|
$
|
5,104
|
|
|
Expense reimbursement to the Manager
|
—
|
|
|
125
|
|
|
—
|
|
|
250
|
|
||||
|
Incentive compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Management fee to affiliate
|
$
|
—
|
|
|
$
|
2,677
|
|
|
$
|
—
|
|
|
$
|
5,354
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|||||||||||
|
|
2018
|
|
2017
|
|
Amount
|
|
%
|
|||||||
|
Revenues
|
|
|
|
|
|
|
|
|||||||
|
Golf operations
|
$
|
69,150
|
|
|
$
|
60,639
|
|
|
$
|
8,511
|
|
|
14.0
|
%
|
|
Sales of food and beverages
|
21,854
|
|
|
20,721
|
|
|
1,133
|
|
|
5.5
|
%
|
|||
|
Total revenues
|
91,004
|
|
|
81,360
|
|
|
9,644
|
|
|
11.9
|
%
|
|||
|
Operating costs
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses
|
67,042
|
|
|
62,028
|
|
|
5,014
|
|
|
8.1
|
%
|
|||
|
Cost of sales - food and beverages
|
6,193
|
|
|
6,009
|
|
|
184
|
|
|
3.1
|
%
|
|||
|
General and administrative expense
|
10,268
|
|
|
7,058
|
|
|
3,210
|
|
|
45.5
|
%
|
|||
|
Management fee to affiliate
|
—
|
|
|
2,677
|
|
|
(2,677
|
)
|
|
(100.0
|
)%
|
|||
|
Depreciation and amortization
|
4,315
|
|
|
5,972
|
|
|
(1,657
|
)
|
|
(27.7
|
)%
|
|||
|
Pre-opening costs
|
247
|
|
|
50
|
|
|
197
|
|
|
394.0
|
%
|
|||
|
Impairment
|
—
|
|
|
32
|
|
|
(32
|
)
|
|
(100.0
|
)%
|
|||
|
Realized and unrealized (gain) loss on investments
|
(89
|
)
|
|
3,287
|
|
|
3,376
|
|
|
102.7
|
%
|
|||
|
Total operating costs
|
87,976
|
|
|
87,113
|
|
|
863
|
|
|
1.0
|
%
|
|||
|
Operating income (loss)
|
3,028
|
|
|
(5,753
|
)
|
|
8,781
|
|
|
152.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Other income (expenses)
|
|
|
|
|
|
|
|
|||||||
|
Interest and investment income
|
469
|
|
|
6,395
|
|
|
(5,926
|
)
|
|
(92.7
|
)%
|
|||
|
Interest expense, net
|
(4,601
|
)
|
|
(5,131
|
)
|
|
(530
|
)
|
|
(10.3
|
)%
|
|||
|
Other (loss) income, net
|
(3,699
|
)
|
|
293
|
|
|
(3,992
|
)
|
|
N.M.
|
|
|||
|
Total other income (expenses)
|
(7,831
|
)
|
|
1,557
|
|
|
(9,388
|
)
|
|
N.M.
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Loss before income tax
|
$
|
(4,803
|
)
|
|
$
|
(4,196
|
)
|
|
$
|
(607
|
)
|
|
(14.5
|
)%
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
|||||||||||
|
|
2018
|
|
2017
|
|
Amount
|
|
%
|
|||||||
|
Revenues
|
|
|
|
|
|
|
|
|||||||
|
Golf operations
|
$
|
122,704
|
|
|
$
|
106,935
|
|
|
$
|
15,769
|
|
|
14.7
|
%
|
|
Sales of food and beverages
|
34,960
|
|
|
33,566
|
|
|
1,394
|
|
|
4.2
|
%
|
|||
|
Total revenues
|
157,664
|
|
|
140,501
|
|
|
17,163
|
|
|
12.2
|
%
|
|||
|
Operating costs
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses
|
124,421
|
|
|
112,537
|
|
|
11,884
|
|
|
10.6
|
%
|
|||
|
Cost of sales - food and beverages
|
10,233
|
|
|
10,041
|
|
|
192
|
|
|
1.9
|
%
|
|||
|
General and administrative expense
|
19,462
|
|
|
14,545
|
|
|
4,917
|
|
|
33.8
|
%
|
|||
|
Management fee to affiliate
|
—
|
|
|
5,354
|
|
|
(5,354
|
)
|
|
(100.0
|
)%
|
|||
|
Depreciation and amortization
|
9,863
|
|
|
11,765
|
|
|
(1,902
|
)
|
|
(16.2
|
)%
|
|||
|
Pre-opening costs
|
1,803
|
|
|
50
|
|
|
1,753
|
|
|
N.M.
|
|
|||
|
Impairment
|
1,473
|
|
|
32
|
|
|
1,441
|
|
|
N.M.
|
|
|||
|
Realized and unrealized (gain) loss on investments
|
(331
|
)
|
|
6,676
|
|
|
7,007
|
|
|
105.0
|
%
|
|||
|
Total operating costs
|
166,924
|
|
|
161,000
|
|
|
5,924
|
|
|
3.7
|
%
|
|||
|
Operating loss
|
(9,260
|
)
|
|
(20,499
|
)
|
|
(11,239
|
)
|
|
(54.8
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Other income (expenses)
|
|
|
|
|
|
|
|
|||||||
|
Interest and investment income
|
915
|
|
|
14,283
|
|
|
(13,368
|
)
|
|
(93.6
|
)%
|
|||
|
Interest expense, net
|
(8,650
|
)
|
|
(10,565
|
)
|
|
(1,915
|
)
|
|
(18.1
|
)%
|
|||
|
Other (loss) income, net
|
(4,105
|
)
|
|
170
|
|
|
(4,275
|
)
|
|
N.M.
|
|
|||
|
Total other income (expenses)
|
(11,840
|
)
|
|
3,888
|
|
|
(15,728
|
)
|
|
(404.5
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Loss before income tax
|
$
|
(21,100
|
)
|
|
$
|
(16,611
|
)
|
|
$
|
4,489
|
|
|
27.0
|
%
|
|
•
|
For a further discussion of recent trends and events affecting our liquidity, see “– Market Considerations” above;
|
|
•
|
As described above, under “- Sources of Liquidity and Uses of Capital,” we may be subject to capital obligations associated with our Traditional and Entertainment Golf businesses;
|
|
•
|
Our debt obligations are also subject to refinancing risk upon the maturity of the related debt. See “– Debt Obligations” below; and
|
|
•
|
For a further discussion of a number of risks that could affect our liquidity, access to capital resources and our capital obligations, see Part II, Item 1A. “Risk Factors” below.
|
|
•
|
Access to Financing from Counterparties
– Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit and derivative arrangements, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities.
|
|
•
|
Impact of Expected Repayment or Forecasted Sale on Cash Flows –
The timing of and proceeds from the repayment or sale of certain assets may be different than expected or may not occur as expected. Proceeds from sales of assets in the current illiquid market environment are unpredictable and may vary materially from their estimated fair value and their carrying value.
|
|
•
|
Impact of Unexpected Costs, Cost Increases and Delayed Opening of our Entertainment Golf Venues on Cash Flows –
There may be unforeseen or higher than expected construction and development costs and the opening of new venues may be later than expected. These additional expenses and timing of opening may vary materially from our estimates.
|
|
•
|
Performance of the Traditional and Entertainment Golf businesses
- Current and future liquidity is greatly dependent upon our operating results, which are driven largely by overall economic conditions and can fluctuate significantly from quarter to quarter as a result of seasonal factors and discretionary consumer spending. We expect that economic and environmental conditions and changes in regulatory legislation will continue to exert pressure on both supplier pricing and consumer spending related to entertainment and dining alternatives. Although there is no assurance that our cost of products will remain stable or that federal, state or local minimum wage rates will not increase beyond amounts currently legislated, the effects of any supplier price increases or wage rate increases are expected to be partially offset by selected price increases where competitively appropriate.
|
|
|
Nonrecourse
|
|
Recourse
|
|
Total
|
||||||
|
Period from July 1, 2018 through December 31, 2018
|
$
|
2,550
|
|
|
$
|
—
|
|
|
$
|
2,550
|
|
|
2019
|
107,219
|
|
|
—
|
|
|
107,219
|
|
|||
|
2020
|
4,258
|
|
|
—
|
|
|
4,258
|
|
|||
|
2021
|
2,938
|
|
|
—
|
|
|
2,938
|
|
|||
|
2022
|
1,317
|
|
|
—
|
|
|
1,317
|
|
|||
|
2023
|
354
|
|
|
—
|
|
|
354
|
|
|||
|
Thereafter
|
200
|
|
|
51,004
|
|
|
51,204
|
|
|||
|
Total
|
$
|
118,836
|
|
|
$
|
51,004
|
|
|
$
|
169,840
|
|
|
|
|
|
|
Amount Per Share
|
||||||||||
|
Declared for the Quarter Ended
|
|
Paid
|
|
Series B
|
|
Series C
|
|
Series D
|
||||||
|
January 31, 2018
|
|
January 2018
|
|
$
|
0.609
|
|
|
$
|
0.503
|
|
|
$
|
0.523
|
|
|
April 30, 2018
|
|
April 2018
|
|
$
|
0.609
|
|
|
$
|
0.503
|
|
|
$
|
0.523
|
|
|
July 31, 2018
|
|
July 2018
|
|
$
|
0.609
|
|
|
$
|
0.503
|
|
|
$
|
0.523
|
|
|
|
|
Total Accumulated Other Comprehensive Income
|
||
|
Accumulated other comprehensive income, December 31, 2017
|
|
$
|
1,370
|
|
|
Net unrealized gain on available-for-sale securities
|
|
63
|
|
|
|
Accumulated other comprehensive income, June 30, 2018
|
|
$
|
1,433
|
|
|
•
|
Operating cash flows increased by:
|
|
◦
|
$2.2 million in higher operating cash flows from the Traditional Golf business;
|
|
◦
|
$1.3 million due to cashflows from operations from the first Entertainment Golf venue in Orlando
|
|
◦
|
$3.6 million due to lower management fees paid during the
six months ended June 30, 2018
compared to the
six months ended June 30, 2017
, as a result of the Internalization;
|
|
◦
|
$2.2 million due to lower general and professional fees paid during the
six months ended June 30, 2018
compared to the
six months ended June 30, 2017
;
|
|
◦
|
$0.8 million due to lower income taxes paid during the six months ended June 30, 2018 compared to the six months ended June 30, 2017; and
|
|
◦
|
$0.7 million due to higher interest earned on overnight cash deposits.
|
|
•
|
Operating cash flows decreased by:
|
|
◦
|
$4.9 million of payroll costs primarily due to the Internalization and increased employee hiring associated with the Entertainment Golf venue in Orlando; and
|
|
◦
|
$6.4 million primarily due to the sale of agency RMBS.
|
|
•
|
In April 2006, we securitized Subprime Portfolio I. The loans were sold to a securitization trust, of which 80% were treated as a sale, which is an off-balance sheet financing.
|
|
•
|
In July 2007, we securitized Subprime Portfolio II. The loans were sold to a securitization trust, of which 90% were treated as a sale, which is an off-balance sheet financing.
|
|
•
|
In June 2018, we signed a lease termination agreement on a golf property in California and signed a management agreement on that property. The management agreement is for a term of 10 years.
|
|
(a)
|
Disclosure Controls and Procedures. The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. The Company’s disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and completely. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective.
|
|
(b)
|
Changes in Internal Control Over Financial Reporting. There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
|
|
•
|
economic recessions or downturns;
|
|
•
|
increased unemployment;
|
|
•
|
low consumer confidence and outlook;
|
|
•
|
depressed housing markets;
|
|
•
|
decreased corporate spending, including on events or tournaments;
|
|
•
|
natural disasters, such as earthquakes, tornadoes, hurricanes, wildfires, blizzards, droughts and floods;
|
|
•
|
outbreaks of epidemic, pandemic or contagious diseases;
|
|
•
|
war, terrorist activities or threats and heightened travel security measures instituted in response to these events; and
|
|
•
|
the financial condition of the airline, automotive and other transportation-related industries and its impact on travel.
|
|
•
|
construction delays or cost overruns (including labor and materials) that may increase project costs;
|
|
•
|
obtaining zoning, occupancy and other required permits or authorizations;
|
|
•
|
governmental restrictions on the size or kind of development;
|
|
•
|
force majeure events, including earthquakes, tornadoes, hurricanes or floods;
|
|
•
|
design defects that could increase costs; and
|
|
•
|
environmental concerns which may create delays or increase costs.
|
|
•
|
find quality locations;
|
|
•
|
reach acceptable agreements regarding the lease or purchase of locations, and comply with our commitments under our lease agreements during the development and construction phases;
|
|
•
|
comply with applicable zoning, licensing, land use and environmental regulations;
|
|
•
|
raise or have available an adequate amount of cash or currently available financing for construction and opening costs;
|
|
•
|
adequately complete construction for operations;
|
|
•
|
timely hire, train and retain the skilled management and other employees necessary to meet staffing needs;
|
|
•
|
obtain, for acceptable cost, required permits and approvals, including liquor licenses; and
|
|
•
|
efficiently manage the amount of time and money used to build and open each new venue.
|
|
•
|
market conditions in the broader stock market in general, or in the real estate or golf industries in particular;
|
|
•
|
our ability to make investments with attractive risk-adjusted returns;
|
|
•
|
market perception of our current and projected financial condition, potential growth, future earnings and future cash dividends;
|
|
•
|
announcements we make regarding dividends;
|
|
•
|
actual or anticipated fluctuations in our quarterly financial and operating results;
|
|
•
|
additional offerings of our common stock;
|
|
•
|
actions by rating agencies;
|
|
•
|
short sales of our common stock;
|
|
•
|
any decision to pursue a distribution or disposition of a meaningful portion of our assets;
|
|
•
|
any decision to meaningfully change our business strategy or sources of liquidity;
|
|
•
|
issuance of new or changed securities analysts’ reports or recommendations;
|
|
•
|
media coverage of us, or the outlook of the real estate and golf industries;
|
|
•
|
major reductions in trading volumes of our common stock, and on the exchanges on which we operate;
|
|
•
|
credit deterioration within our portfolio;
|
|
•
|
legislative or regulatory developments, including changes in the status of our regulatory approvals or licenses;
|
|
•
|
litigation and governmental investigations; and
|
|
•
|
any decision to pursue a spin-off of a portion of our assets.
|
|
•
|
any person who beneficially owns 10% or more of the voting power of the corporation’s outstanding shares; or
|
|
•
|
an affiliate or associate of a corporation who, at any time within the two-year period prior to the date in question, was the beneficial owner of 10% or more of the voting power of the then outstanding stock of the corporation.
|
|
•
|
A person is not an interested stockholder under the statute if the board of directors approved in advance the transaction by which he or she otherwise would have become an interested stockholder.
|
|
•
|
After the five-year prohibition, any business combination between the Maryland corporation and an interested stockholder generally must be recommended by the board of directors of the corporation and approved by the affirmative vote of at least:
|
|
•
|
80% of the votes entitled to be cast by holders of outstanding shares of voting stock of the corporation voting together as a single group; and
|
|
•
|
two-thirds of the votes entitled to be cast by holders of voting stock of the corporation other than shares held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder voting together as a single voting group.
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit Number
|
Exhibit Description
|
|
|
|
|
|
|
2.1
†
|
Separation and Distribution Agreement dated April 26, 2013, between New Residential Investment Corp. and the Registrant (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 2.1, filed on May 3, 2013).
|
|
|
|
|
|
|
2.2
†
|
Separation and Distribution Agreement dated October 16, 2014, between New Senior Investment Group Inc. and the Registrant (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 2.2, filed on November 5, 2014).
|
|
|
|
|
|
|
Articles of Restatement (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.2, filed on December 8, 2016).
|
|
|
|
|
|
|
|
Articles Supplementary relating to the Series B Preferred Stock (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.3, filed on May 13, 2003).
|
|
|
|
|
|
|
|
Articles Supplementary relating to the Series C Preferred Stock (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.3, filed on October 25, 2005).
|
|
|
|
|
|
|
|
Articles Supplementary relating to the Series D Preferred Stock (incorporated by reference to the Registrant’s Report on Form 8-A, Exhibit 3.1, filed on March 14, 2007).
|
|
|
|
|
|
|
|
Articles Supplementary of Series E Junior Participating Preferred Stock (incorporated by reference to the Registrant’s Annual Report on Form 10-K, Exhibit 3.5, filed on March 2, 2017).
|
|
|
|
|
|
|
|
Amended and Restated By-laws (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.4, filed on December 8, 2016).
|
|
|
|
|
|
|
|
Junior Subordinated Indenture between Newcastle Investment Corp. and The Bank of New York Mellon Trust Company, National Association, dated April 30, 2009 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 4.1, filed on May 4, 2009).
|
|
|
|
|
|
|
|
Pledge and Security Agreement between Newcastle Investment Corp. and The Bank of New York Mellon Trust Company, National Association, as trustee, dated April 30, 2009 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 4.2, filed on May 4, 2009).
|
|
|
|
|
|
|
|
Pledge, Security Agreement and Account Control Agreement among Newcastle Investment Corp., NIC TP LLC, as pledgor, and The Bank of New York Mellon Trust Company, National Association, as bank and trustee, dated April 30, 2009 (incorporated by reference to the Registrant’s Current Report on Form 8- K, Exhibit 4.3, filed on May 4, 2009).
|
|
|
|
|
|
|
|
Tax Benefits Preservation Plan, dated as of December 7, 2016, between Newcastle Investment Corp. and American Stock Transfer & Trust Company, LLC (incorporated by reference to the Registrant's Current Report on Form 8-K, Exhibit 4.1, filed on December 8, 2016.)
|
|
|
|
|
|
|
|
Tax Benefits Preservation Plan, dated as of December 6, 2017, between Drive Shack Inc. and American Stock Transfer & Trust Company, LLC (incorporated by reference to the Registrant's Current Report on Form 8-K, Exhibit 4.1, filed on December 6, 2017.)
|
|
|
|
|
|
|
|
Termination and Cooperation Agreement, dated December 21, 2017, by and between Drive Shack Inc. and FIG
LLC (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 10.1, filed on December
21, 2017).
|
|
|
|
|
|
|
|
Transition Services Agreement, dated December 21, 2017, by and between Drive Shack Inc. and FIG LLC
(incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 10.2, filed on December 21,
2017).
|
|
|
|
|
|
|
|
Letter Agreement, dated December 21, 2017, by and between Drive Shack Inc. and Sarah L. Watterson
(incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 10.3, filed on December 21,
2017).
|
|
|
|
|
|
|
|
Exhibit Number
|
Exhibit Description
|
|
|
|
|
|
|
Letter Agreement, dated December 21, 2017, by and between Drive Shack Inc. and Lawrence A. Goodfield, Jr.
(incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 10.4, filed on December 21,
2017).
|
|
|
|
|
|
|
|
Letter Agreement, dated December 21, 2017, by and between Drive Shack Inc. and Sara A. Yakin (incorporated
by reference to the Registrant’s Current Report on Form 8-K, Exhibit 10.5, filed on December 21, 2017).
|
|
|
|
|
|
|
|
2012 Newcastle Investment Corp. Nonqualified Stock Option and Incentive Award Plan, adopted as of May 7, 2012 (incorporated by reference to the Registrant’s Annual Report on Form 10-K, Exhibit 10.3, filed on February 28, 2013).
|
|
|
|
|
|
|
|
Amended and Restated 2014 Newcastle Investment Corp. Nonqualified Stock Option and Incentive Award Plan, adopted as of November 3, 2014 (incorporated by reference to the Registrant’s Annual Report on Form 10-K, Exhibit 10.5, filed on March 2, 2015).
|
|
|
|
|
|
|
|
2015 Newcastle Investment Corp. Nonqualified Option and Incentive Award Plan, adopted as of April 16, 2015 (incorporated by reference to Annex A of the Registrant’s definitive proxy statement for the 2015 annual meeting of stockholders filed on April 17, 2015).
|
|
|
|
|
|
|
|
2016 Newcastle Investment Corp. Nonqualified Option and Incentive Award Plan (incorporated by reference to the Registrant's Current Report on Form 8-K, Exhibit 10.1, filed on May 19, 2016).
|
|
|
|
|
|
|
|
2017 Drive Shack Inc. Nonqualified Option and Incentive Award Plan (incorporated by reference to the Registrant's definitive proxy statement for the 2017 annual meeting of stockholders, filed on April 13, 2017).
|
|
|
|
|
|
|
|
Drive Shack Inc. 2018 Omnibus Incentive Plan (incorporated by reference to Annex A of the Registrant's definitive proxy statement for the 2018 annual meeting of stockholders filed on April 13, 2018).
|
|
|
|
|
|
|
|
Exchange Agreement between Newcastle Investment Corp. and Taberna Preferred Funding IV, Ltd., Taberna Preferred Funding V, Ltd., Taberna Preferred Funding VI, Ltd. And Taberna Preferred Funding VII, Ltd., dated April 30, 2009 (incorporated by reference to the Registrant’s Report on Form 8-K, Exhibit 10.1, filed on May 4, 2009).
|
|
|
|
|
|
|
|
Exchange Agreement, dated as of January 29, 2010, by and among Newcastle Investment Corp., Taberna Capital Management, LLC, Taberna Preferred Funding IV, Ltd., Taberna Preferred Funding V, Ltd., Taberna Preferred Funding VI, Ltd. And Taberna Preferred Funding VII, Ltd. (incorporated by reference to the Registrant’s Report on Form 8-K, Exhibit 10.1, filed on February 2, 2010).
|
|
|
|
|
|
|
|
Form of Indemnification Agreement (incorporated by reference to the Registrant’s Report on Form 10-Q, Exhibit 10.19, filed on August 8, 2014).
|
|
|
|
|
|
|
|
Certification of Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
Certification of Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
101.INS
|
XBRL Instance Document.
|
|
|
|
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
|
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
DRIVE SHACK INC.
|
|
|
|
|
|
|
|
By:
|
/s/ Sarah L. Watterson
|
|
|
Sarah L. Watterson
|
|
|
|
Chief Executive Officer and President
|
|
|
|
|
|
|
|
August 3, 2018
|
|
|
|
|
|
|
|
By:
|
/s/ Lawrence A. Goodfield, Jr.
|
|
|
Lawrence A. Goodfield, Jr.
|
|
|
|
Chief Financial Officer, Chief Accounting Officer and Treasurer
|
|
|
|
|
|
|
|
August 3, 2018
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|