§ |
Drive Shack – The Company continues to develop its first venue in Orlando, Florida, which is targeted to open in 1Q 2018.
|
o |
The Company has announced four other venues to date, which are in various stages of development, and continues to assess a national and global pipeline of locations.
|
§ |
American Golf – As of September 30, 2017, the Company owned, leased or managed 77 golf properties across 13 states, over 75% of which are located in the top 20 Metropolitan Statistical Areas (MSAs).
|
o |
On a same-store basis, excluding managed courses, the traditional golf business ended the third quarter with approximately 43,000 The Players Club members for public properties, an increase of approximately 5,000 members over the end of the third quarter of the prior year.
|
o |
On the private side of the business, there were approximately 9,000 full golf members at the end of 3Q 2017 representing an increase of 310 members from the third quarter of the prior year. Average annual dues per full golf private member increased by $203 since 3Q 2016, on a same-store basis, to $6,005.
|
§ |
Real Estate Debt Portfolio – During 3Q 2017, the Company received the final pay down on the Intrawest-related loan in the amount of approximately $70 million, and received approximately $12 million of net proceeds related to sale and pay down of remaining agency securities.
|
§ |
GAAP (Loss) Income of $(2) million, or $(0.03) per share, compared to $19 million, or $0.28 per share, in 3Q 2016.
|
o |
Year-over-year decrease is primarily due to lower interest income on the Intrawest-related loan, related to a $110 million pay down in 3Q 2016 and a $70 million pay down in 3Q 2017.
|
§ |
Core Earnings of $9 million, or $0.13 per share, compared to $23 million, or $0.35 per share, in 3Q 2016.
|
3Q 2017
|
3Q 2016
|
|
GAAP (Loss) Income
|
$(2) million
|
$19 million
|
GAAP (Loss) Income per WA Basic Share
|
$(0.03)
|
$0.28
|
Non-GAAP Results:
|
||
Core Earnings*
|
$9 million
|
$23 million
|
Core Earnings per WA Basic Share*
|
$0.13
|
$0.35
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Revenues
|
||||||||||||||||
Golf course operations
|
$
|
62,034
|
$
|
63,249
|
$
|
168,969
|
$
|
174,718
|
||||||||
Sales of food and beverages
|
19,657
|
19,913
|
53,223
|
55,086
|
||||||||||||
Total revenues
|
81,691
|
83,162
|
222,192
|
229,804
|
||||||||||||
Operating costs
|
||||||||||||||||
Operating expenses
|
67,385
|
69,251
|
187,730
|
195,670
|
||||||||||||
Cost of sales - food and beverages
|
5,721
|
6,026
|
15,762
|
17,139
|
||||||||||||
General and administrative expense
|
4,328
|
3,688
|
11,115
|
10,348
|
||||||||||||
Management fee to affiliate
|
2,678
|
2,676
|
8,032
|
8,027
|
||||||||||||
Depreciation and amortization
|
6,187
|
6,735
|
17,952
|
19,250
|
||||||||||||
Impairment
|
28
|
611
|
60
|
3,564
|
||||||||||||
Realized and unrealized (gain) loss on investments
|
(315
|
)
|
(6,605
|
)
|
6,361
|
(3,136
|
)
|
|||||||||
Total operating costs
|
86,012
|
82,382
|
247,012
|
250,862
|
||||||||||||
Operating (loss) income
|
(4,321
|
)
|
780
|
(24,820
|
)
|
(21,058
|
)
|
|||||||||
Other income (expenses)
|
||||||||||||||||
Interest and investment income
|
8,418
|
32,310
|
22,701
|
73,770
|
||||||||||||
Interest expense, net
|
(4,770
|
)
|
(13,138
|
)
|
(15,335
|
)
|
(39,089
|
)
|
||||||||
Gain on deconsolidation
|
—
|
—
|
—
|
82,130
|
||||||||||||
Other income, net
|
202
|
505
|
372
|
1,339
|
||||||||||||
Total other income (expenses)
|
3,850
|
19,677
|
7,738
|
118,150
|
||||||||||||
(Loss) Income before income tax
|
(471
|
)
|
20,457
|
(17,082
|
)
|
97,092
|
||||||||||
Income tax (benefit) expense
|
(2
|
)
|
(38
|
)
|
1,047
|
144
|
||||||||||
Net (Loss) Income
|
(469
|
)
|
20,495
|
(18,129
|
)
|
96,948
|
||||||||||
Preferred dividends
|
(1,395
|
)
|
(1,395
|
)
|
(4,185
|
)
|
(4,185
|
)
|
||||||||
Net income attributable to noncontrolling interest
|
—
|
(177
|
)
|
—
|
(165
|
)
|
||||||||||
(Loss) Income Applicable to Common Stockholders
|
$
|
(1,864
|
)
|
$
|
18,923
|
$
|
(22,314
|
)
|
$
|
92,598
|
||||||
(Loss) Income Applicable to Common Stock, per share
|
||||||||||||||||
Basic
|
$
|
(0.03
|
)
|
$
|
0.28
|
$
|
(0.33
|
)
|
$
|
1.39
|
||||||
Diluted
|
$
|
(0.03
|
)
|
$
|
0.27
|
$
|
(0.33
|
)
|
$
|
1.35
|
||||||
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||||||||||
Basic
|
66,932,744
|
66,730,583
|
66,883,291
|
66,688,962
|
||||||||||||
Diluted
|
66,932,744
|
69,072,676
|
66,883,291
|
68,753,532
|
||||||||||||
Dividends Declared per Share of Common Stock
|
$
|
—
|
$
|
0.12
|
$
|
—
|
$
|
0.24
|
|
September 30,
2017
(Unaudited)
|
December 31,
2016
|
||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$
|
182,371
|
$
|
140,140
|
||||
Restricted cash
|
4,629
|
4,992
|
||||||
Accounts receivable, net
|
8,540
|
8,047
|
||||||
Real estate securities, available-for-sale
|
2,236
|
629,254
|
||||||
Other current assets
|
22,540
|
78,687
|
||||||
Total Current Assets
|
220,316
|
861,120
|
||||||
Restricted cash, noncurrent
|
1,407
|
1,412
|
||||||
Property and equipment, net of accumulated depreciation
|
226,049
|
217,611
|
||||||
Intangibles, net of accumulated amortization
|
59,309
|
65,112
|
||||||
Other investments
|
20,601
|
19,256
|
||||||
Other assets
|
8,433
|
7,447
|
||||||
Total Assets
|
$
|
536,115
|
$
|
1,171,958
|
||||
Liabilities and Equity
|
||||||||
Current Liabilities
|
||||||||
Obligations under capital leases
|
$
|
4,484
|
$
|
3,699
|
||||
Membership deposit liabilities
|
8,830
|
8,491
|
||||||
Repurchase agreements
|
—
|
600,964
|
||||||
Accounts payable and accrued expenses
|
33,672
|
26,249
|
||||||
Deferred revenue
|
9,955
|
29,851
|
||||||
Other current liabilities
|
21,753
|
28,968
|
||||||
Total Current Liabilities
|
78,694
|
698,222
|
||||||
Credit facilities and obligations under capital leases
|
112,383
|
111,585
|
||||||
Junior subordinated notes payable
|
51,210
|
51,217
|
||||||
Membership deposit liabilities, noncurrent
|
84,896
|
80,549
|
||||||
Deferred revenue, noncurrent
|
6,900
|
6,256
|
||||||
Other liabilities
|
5,724
|
6,062
|
||||||
Total Liabilities
|
$
|
339,807
|
$
|
953,891
|
||||
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 September 30, 2017 and December 31, 2016
|
$
|
61,583
|
$
|
61,583
|
||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 66,932,744 and 66,824,304 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively
|
669
|
668
|
||||||
Additional paid-in capital
|
3,173,095
|
3,172,720
|
||||||
Accumulated deficit
|
(3,040,386
|
)
|
(3,018,072
|
)
|
||||
Accumulated other comprehensive income
|
1,347
|
1,168
|
||||||
Total Equity
|
$
|
196,308
|
$
|
218,067
|
||||
Total Liabilities and Equity
|
$
|
536,115
|
$
|
1,171,958
|
Three Months Ended September 30,
|
||||||||
2017
|
2016
|
|||||||
(Loss) Income applicable to common stockholders
|
$
|
(1,864
|
)
|
$
|
18,923
|
|||
Add (Deduct):
|
||||||||
Impairment
|
28
|
611
|
||||||
Realized and unrealized gain on investments
|
(315
|
)
|
(6,605
|
)
|
||||
Other loss (income)(A)
|
185
|
(121
|
)
|
|||||
Depreciation and amortization(B)
|
8,826
|
9,259
|
||||||
Acquisition, transaction, restructuring and spin-off related expenses(C)
|
1,953
|
1,093
|
||||||
Core earnings
|
$
|
8,813
|
$
|
23,160
|
(A) |
Other (loss) income reconciliation:
|
Three Months Ended September 30,
|
||||||||
2017
|
2016
|
|||||||
Total other income (loss)
|
$
|
3,850
|
$
|
19,677
|
||||
Add (deduct):
|
||||||||
Equity in earnings from equity method investees
|
(387
|
)
|
(384
|
)
|
||||
Interest and investment income
|
(8,418
|
)
|
(32,310
|
)
|
||||
Interest expense, net
|
4,770
|
13,138
|
||||||
Other (loss) income
|
$
|
(185
|
)
|
$
|
121
|
(B) |
Including accretion of membership deposit liabilities of $1.6 million and amortization of favorable and unfavorable leasehold intangibles of $1.0 million in the three months ended September 30, 2017. Including accretion of membership deposit liabilities of $1.4 million and amortization of favorable and unfavorable leasehold intangibles of $1.1 million in the three months ended September 30, 2016. The accretion of membership deposit liabilities was recorded to interest expense, net and the amortization of favorable and unfavorable leasehold intangibles was recorded to operating expenses.
|
(C) |
Including acquisition and transaction expenses of $1.9 million and restructuring expenses of less than $0.1 million during the three months ended September 30, 2017. Including acquisition and transaction expenses of $1.1 million and restructuring expenses of zero during the three months ended September 30, 2016. The acquisition and transaction costs were recorded to general and administrative expense and restructuring expenses were recorded to operating expenses. Excludes costs associated with Hurricane Irma damage.
|