SEGMENT REPORTING |
SEGMENT REPORTING
The Company currently has three reportable segments: (i) Entertainment Golf, (ii) Traditional Golf and (iii) corporate. The Company has determined that its chief operating decision maker (“CODM”) is the Chief Executive Officer and President, who reviews discrete financial information for each reportable segment to manage the Company, including resource allocation and performance assessment.
The Company's Entertainment Golf segment, launched in 2018, is comprised of Drive Shack venues that feature tech-enabled hitting bays with in-bay dining, full-service restaurants, bars, and event spaces. As of September 30, 2020, the Company owned or leased four Drive Shack venues across three states which are located in Orlando, Florida; West Palm Beach, Florida; Raleigh, North Carolina; and Richmond, Virginia.
The Company's Traditional Golf business is one of the largest operators of golf courses and country clubs in the United States. As of September 30, 2020, the Company owned, leased or managed 60 Traditional Golf properties across nine states. The corporate segment consists primarily of investments in loans and securities, interest income on short-term investments, general and administrative expenses as a public company, interest expense on the junior subordinated notes payable (Note 8) and income tax expense (Note 14).Summary financial data on the Company’s segments is given below, together with a reconciliation to the same data for the Company as a whole:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Nine Months Ended September 30, 2020 |
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
Golf operations |
|
$ |
7,408 |
|
|
$ |
129,658 |
|
|
$ |
— |
|
|
$ |
137,066 |
|
Sales of food and beverages |
|
10,675 |
|
|
11,959 |
|
|
— |
|
|
22,634 |
|
Total revenues |
|
18,083 |
|
|
141,617 |
|
|
— |
|
|
159,700 |
|
Operating costs |
|
|
|
|
|
|
|
|
Operating expenses |
|
15,041 |
|
|
127,543 |
|
|
— |
|
|
142,584 |
|
Cost of sales - food and beverages |
|
2,747 |
|
|
3,907 |
|
|
— |
|
|
6,654 |
|
General and administrative expense (A) |
|
6,278 |
|
|
8,092 |
|
|
6,617 |
|
|
20,987 |
|
General and administrative expense - acquisition and transaction expenses (B) |
|
1,861 |
|
|
196 |
|
|
1,058 |
|
|
3,115 |
|
Depreciation and amortization |
|
9,012 |
|
|
11,100 |
|
|
217 |
|
|
20,329 |
|
Pre-opening costs (C) |
|
1,049 |
|
|
— |
|
|
— |
|
|
1,049 |
|
(Gain) Loss on lease terminations and impairment |
|
16 |
|
|
(2,047) |
|
|
— |
|
|
(2,031) |
|
Realized and unrealized (gain) on investments |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total operating costs |
|
36,004 |
|
|
148,791 |
|
|
7,892 |
|
|
192,687 |
|
Operating (loss) income |
|
(17,921) |
|
|
(7,174) |
|
|
(7,892) |
|
|
(32,987) |
|
Other income (expenses) |
|
|
|
|
|
|
|
|
Interest and investment income |
|
1 |
|
|
56 |
|
|
343 |
|
|
400 |
|
Interest expense (D) |
|
(301) |
|
|
(6,691) |
|
|
(1,319) |
|
|
(8,311) |
|
Capitalized interest (D) |
|
— |
|
|
23 |
|
|
56 |
|
|
79 |
|
Other income (loss), net |
|
— |
|
|
(381) |
|
|
(23,831) |
|
|
(24,212) |
|
Total other income (expenses) |
|
(300) |
|
|
(6,993) |
|
|
(24,751) |
|
|
(32,044) |
|
Income tax expense |
|
1 |
|
|
— |
|
|
1,268 |
|
|
1,269 |
|
Net loss |
|
(18,222) |
|
|
(14,167) |
|
|
(33,911) |
|
|
(66,300) |
|
Preferred dividends |
|
— |
|
|
— |
|
|
(4,185) |
|
|
(4,185) |
|
Loss applicable to common stockholders |
|
$ |
(18,222) |
|
|
$ |
(14,167) |
|
|
$ |
(38,096) |
|
|
$ |
(70,485) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Three Months Ended September 30, 2020 |
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
Golf operations |
|
$ |
2,736 |
|
|
$ |
56,030 |
|
|
$ |
— |
|
|
$ |
58,766 |
|
Sales of food and beverages |
|
3,440 |
|
|
4,259 |
|
|
— |
|
|
7,699 |
|
Total revenues |
|
6,176 |
|
|
60,289 |
|
|
— |
|
|
66,465 |
|
Operating costs |
|
|
|
|
|
|
|
|
Operating expenses |
|
4,240 |
|
|
50,753 |
|
|
— |
|
|
54,993 |
|
Cost of sales - food and beverages |
|
843 |
|
|
1,327 |
|
|
— |
|
|
2,170 |
|
General and administrative expense (A) |
|
1,749 |
|
|
2,810 |
|
|
2,256 |
|
|
6,815 |
|
General and administrative expense - acquisition and transaction expenses (B) |
|
996 |
|
|
41 |
|
|
64 |
|
|
1,101 |
|
Depreciation and amortization |
|
2,991 |
|
|
3,789 |
|
|
73 |
|
|
6,853 |
|
Pre-opening costs (C) |
|
227 |
|
|
— |
|
|
— |
|
|
227 |
|
(Gain) Loss on lease terminations and impairment |
|
16 |
|
|
286 |
|
|
— |
|
|
302 |
|
Realized and unrealized loss on investments |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total operating costs |
|
11,062 |
|
|
59,006 |
|
|
2,393 |
|
|
72,461 |
|
Operating (loss) income |
|
(4,886) |
|
|
1,283 |
|
|
(2,393) |
|
|
(5,996) |
|
Other income (expenses) |
|
|
|
|
|
|
|
|
Interest and investment income |
|
— |
|
|
18 |
|
|
117 |
|
|
135 |
|
Interest expense (D) |
|
(94) |
|
|
(2,446) |
|
|
(357) |
|
|
(2,897) |
|
Capitalized interest (D) |
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
Other income (loss), net |
|
— |
|
|
(215) |
|
|
58 |
|
|
(157) |
|
Total other income (expenses) |
|
(94) |
|
|
(2,642) |
|
|
(182) |
|
|
(2,918) |
|
Income tax expense |
|
1 |
|
|
— |
|
|
497 |
|
|
498 |
|
Net loss |
|
(4,981) |
|
|
(1,359) |
|
|
(3,072) |
|
|
(9,412) |
|
Preferred dividends |
|
— |
|
|
— |
|
|
(1,395) |
|
|
(1,395) |
|
Loss applicable to common stockholders |
|
$ |
(4,981) |
|
|
$ |
(1,359) |
|
|
$ |
(4,467) |
|
|
$ |
(10,807) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
September 30, 2020 |
|
|
|
|
|
|
|
|
Total assets |
|
152,062 |
|
|
285,262 |
|
|
12,165 |
|
|
449,489 |
|
Total liabilities |
|
40,340 |
|
|
345,851 |
|
|
63,673 |
|
|
449,864 |
|
Preferred stock |
|
— |
|
|
— |
|
|
61,583 |
|
|
61,583 |
|
Equity |
|
$ |
111,722 |
|
|
$ |
(60,589) |
|
|
$ |
(113,091) |
|
|
$ |
(61,958) |
|
|
|
|
|
|
|
|
|
|
Additions to property and equipment (including finance leases) during the nine months ended September 30, 2020 |
|
$ |
5,506 |
|
|
$ |
3,596 |
|
|
$ |
403 |
|
|
$ |
9,505 |
|
Summary segment financial data (continued).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Nine Months Ended September 30, 2019 |
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
Golf operations |
|
$ |
2,720 |
|
|
$ |
160,169 |
|
|
$ |
— |
|
|
$ |
162,889 |
|
Sales of food and beverages |
|
4,167 |
|
|
33,193 |
|
|
— |
|
|
37,360 |
|
Total revenues |
|
6,887 |
|
|
193,362 |
|
|
— |
|
|
200,249 |
|
Operating costs |
|
|
|
|
|
|
|
|
Operating expenses |
|
6,807 |
|
|
163,090 |
|
|
— |
|
|
169,897 |
|
Cost of sales - food and beverages |
|
1,106 |
|
|
9,352 |
|
|
— |
|
|
10,458 |
|
General and administrative expense (A) |
|
10,349 |
|
|
12,713 |
|
|
10,977 |
|
|
34,039 |
|
General and administrative expense - acquisition and transaction expenses (B) |
|
3,094 |
|
|
539 |
|
|
309 |
|
|
3,942 |
|
Depreciation and amortization |
|
3,119 |
|
|
12,528 |
|
|
122 |
|
|
15,769 |
|
Pre-opening costs (C) |
|
7,229 |
|
|
— |
|
|
— |
|
|
7,229 |
|
(Gain) Loss on lease terminations and impairment |
|
1,270 |
|
|
4,807 |
|
|
— |
|
|
6,077 |
|
Realized and unrealized (gain) on investments |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total operating costs |
|
32,974 |
|
|
203,029 |
|
|
11,408 |
|
|
247,411 |
|
Operating (loss) income |
|
(26,087) |
|
|
(9,667) |
|
|
(11,408) |
|
|
(47,162) |
|
Other income (expenses) |
|
|
|
|
|
|
|
|
Interest and investment income |
|
311 |
|
|
84 |
|
|
404 |
|
|
799 |
|
Interest expense (D) |
|
(245) |
|
|
(6,140) |
|
|
(1,856) |
|
|
(8,241) |
|
Capitalized interest (D) |
|
— |
|
|
583 |
|
|
1,650 |
|
|
2,233 |
|
Other income (loss), net |
|
(7) |
|
|
11,582 |
|
|
1,380 |
|
|
12,955 |
|
Total other income (expenses) |
|
59 |
|
|
6,109 |
|
|
1,578 |
|
|
7,746 |
|
Income tax expense |
|
— |
|
|
— |
|
|
162 |
|
|
162 |
|
Net loss |
|
(26,028) |
|
|
(3,558) |
|
|
(9,992) |
|
|
(39,578) |
|
Preferred dividends |
|
— |
|
|
— |
|
|
(4,185) |
|
|
(4,185) |
|
Loss applicable to common stockholders |
|
$ |
(26,028) |
|
|
$ |
(3,558) |
|
|
$ |
(14,177) |
|
|
$ |
(43,763) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Three Months Ended September 30, 2019 |
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
Golf operations |
|
$ |
1,431 |
|
|
$ |
59,366 |
|
|
$ |
— |
|
|
$ |
60,797 |
|
Sales of food and beverages |
|
2,256 |
|
|
11,629 |
|
|
— |
|
|
13,885 |
|
Total revenues |
|
3,687 |
|
|
70,995 |
|
|
— |
|
|
74,682 |
|
Operating costs |
|
|
|
|
|
|
|
|
Operating expenses |
|
3,202 |
|
|
60,252 |
|
|
— |
|
|
63,454 |
|
Cost of sales - food and beverages |
|
604 |
|
|
3,252 |
|
|
— |
|
|
3,856 |
|
General and administrative expense (A) |
|
3,433 |
|
|
4,500 |
|
|
2,467 |
|
|
10,400 |
|
General and administrative expense - acquisition and transaction expenses (B) |
|
2,117 |
|
|
207 |
|
|
31 |
|
|
2,355 |
|
Depreciation and amortization |
|
1,450 |
|
|
4,192 |
|
|
81 |
|
|
5,723 |
|
Pre-opening costs (C) |
|
4,350 |
|
|
— |
|
|
— |
|
|
4,350 |
|
(Gain) Loss on lease terminations and impairment |
|
1,152 |
|
|
720 |
|
|
— |
|
|
1,872 |
|
|
|
|
|
|
|
|
|
|
Total operating costs |
|
16,308 |
|
|
73,123 |
|
|
2,579 |
|
|
92,010 |
|
Operating (loss) income |
|
(12,621) |
|
|
(2,128) |
|
|
(2,579) |
|
|
(17,328) |
|
Other income (expenses) |
|
|
|
|
|
|
|
|
Interest and investment income |
|
64 |
|
|
24 |
|
|
103 |
|
|
191 |
|
Interest expense (D) |
|
(103) |
|
|
(2,088) |
|
|
(599) |
|
|
(2,790) |
|
Capitalized interest (D) |
|
— |
|
|
169 |
|
|
560 |
|
|
729 |
|
Other income (loss), net |
|
— |
|
|
6,896 |
|
|
445 |
|
|
7,341 |
|
Total other income (expenses) |
|
(39) |
|
|
5,001 |
|
|
509 |
|
|
5,471 |
|
Income tax expense |
|
— |
|
|
— |
|
|
162 |
|
|
162 |
|
Net loss |
|
(12,660) |
|
|
2,873 |
|
|
(2,232) |
|
|
(12,019) |
|
Preferred dividends |
|
— |
|
|
— |
|
|
(1,395) |
|
|
(1,395) |
|
Loss applicable to common stockholders |
|
$ |
(12,660) |
|
|
$ |
2,873 |
|
|
$ |
(3,627) |
|
|
$ |
(13,414) |
|
General and administrative expenses included severance expenses of $0.4 million and $1.1 million for the three and nine months ended September 30, 2020, respectively, and $0.5 million and $1.6 million for the three and nine months ended September 30, 2019, respectively.
(B)Acquisition and transaction expenses include costs related to completed and potential acquisitions and transactions and strategic initiatives which may include advisory, legal, accounting and other professional or consulting fees.
(C)Pre-opening costs are expensed as incurred and consist primarily of venue-related marketing expenses, lease expense, employee payroll, travel and related expenses, training costs, food, beverage and other operating expenses incurred prior to opening an Entertainment Golf venue.
(D)Interest expense included the accretion of membership deposit liabilities in the amount of $2.3 million and $6.1 million for the three and nine months ended September 30, 2020, respectively, and $1.8 million and $5.4 million for the three and nine months ended September 30, 2019, respectively. Interest expense and capitalized interest are combined in interest expense, net on the Consolidated Statements of Operations.
|