SEGMENT REPORTING |
SEGMENT REPORTING The Company currently has three reportable segments: (i) Entertainment Golf venues, (ii) Traditional Golf properties, and (iii) corporate. The chief operating decision maker (“CODM”) for each segment 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 December 31, 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 December 31, 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 reconciliation to the same data for the Company as a whole:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Year Ended December 31, 2020 |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
Golf operations |
$ |
10,536 |
|
|
$ |
179,436 |
|
|
$ |
— |
|
|
$ |
189,972 |
|
Sales of food and beverages |
14,713 |
|
|
15,302 |
|
|
— |
|
|
30,015 |
|
Total revenues |
25,249 |
|
|
194,738 |
|
|
— |
|
|
219,987 |
|
Operating costs |
|
|
|
|
|
|
|
Operating expenses |
19,525 |
|
|
169,220 |
|
|
— |
|
|
188,745 |
|
Cost of sales - food and beverages |
3,744 |
|
|
5,090 |
|
|
— |
|
|
8,834 |
|
General and administrative expense (A) |
8,869 |
|
|
9,661 |
|
|
9,478 |
|
|
28,008 |
|
General and administrative expense - acquisition and transaction expenses (B) |
1,885 |
|
|
210 |
|
|
1,181 |
|
|
3,276 |
|
Depreciation and amortization |
11,960 |
|
|
14,903 |
|
|
289 |
|
|
27,152 |
|
Pre-opening costs (C) |
1,328 |
|
|
— |
|
|
— |
|
|
1,328 |
|
Impairment and other losses |
(1,960) |
|
|
1,239 |
|
|
— |
|
|
(721) |
|
|
|
|
|
|
|
|
|
Total operating costs |
45,351 |
|
|
200,323 |
|
|
10,948 |
|
|
256,622 |
|
Operating loss |
(20,102) |
|
|
(5,585) |
|
|
(10,948) |
|
|
(36,635) |
|
Other income (expenses) |
|
|
|
|
|
|
|
Interest and investment income |
1 |
|
|
77 |
|
|
487 |
|
|
565 |
|
Interest expense (D) |
(389) |
|
|
(9,009) |
|
|
(1,648) |
|
|
(11,046) |
|
Capitalized interest (D) |
— |
|
|
22 |
|
|
56 |
|
|
78 |
|
Other income (loss), net |
— |
|
|
16,164 |
|
|
(23,775) |
|
|
(7,611) |
|
Total other income (expenses) |
(388) |
|
|
7,254 |
|
|
(24,880) |
|
|
(18,014) |
|
Income tax expense |
75 |
|
|
(19) |
|
|
1,649 |
|
|
1,705 |
|
Net loss |
(20,565) |
|
|
1,688 |
|
|
(37,477) |
|
|
(56,354) |
|
Preferred dividends |
— |
|
|
— |
|
|
(5,580) |
|
|
(5,580) |
|
Loss applicable to common stockholders |
$ |
(20,565) |
|
|
$ |
1,688 |
|
|
$ |
(43,057) |
|
|
$ |
(61,934) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate (E) |
|
Total |
December 31, 2020 |
|
|
|
|
|
|
|
Total assets |
178,132 |
|
|
267,033 |
|
|
11,889 |
|
|
457,054 |
|
Total liabilities |
38,717 |
|
|
345,340 |
|
|
62,960 |
|
|
447,017 |
|
Preferred stock |
— |
|
|
— |
|
|
61,583 |
|
|
61,583 |
|
|
|
|
|
|
|
|
|
Equity (loss) attributable to common stockholders |
$ |
139,415 |
|
|
$ |
(78,307) |
|
|
$ |
(112,654) |
|
|
$ |
(51,546) |
|
Additions to property and equipment (including finance leases) during the year ended December 31, 2020 |
$ |
9,447 |
|
|
$ |
8,932 |
|
|
$ |
764 |
|
|
$ |
19,143 |
|
Summary segment financial data (continued).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Year Ended December 31, 2019 |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
Golf operations |
$ |
7,806 |
|
|
$ |
208,691 |
|
|
$ |
— |
|
|
$ |
216,497 |
|
Sales of food and beverages |
11,974 |
|
|
43,593 |
|
|
— |
|
|
55,567 |
|
Total revenues |
19,780 |
|
|
252,284 |
|
|
— |
|
|
272,064 |
|
Operating costs |
|
|
|
|
|
|
|
Operating expenses |
16,403 |
|
|
212,903 |
|
|
— |
|
|
229,306 |
|
Cost of sales - food and beverages |
2,984 |
|
|
12,233 |
|
|
— |
|
|
15,217 |
|
General and administrative expense (A) |
14,081 |
|
|
16,812 |
|
|
12,008 |
|
|
42,901 |
|
General and administrative expense - acquisition and transaction expenses (B) |
3,490 |
|
|
798 |
|
|
787 |
|
|
5,075 |
|
Depreciation and amortization |
5,935 |
|
|
16,266 |
|
|
195 |
|
|
22,396 |
|
Pre-opening costs (C) |
9,040 |
|
|
— |
|
|
— |
|
|
9,040 |
|
Impairment and other losses |
10,196 |
|
|
5,217 |
|
|
— |
|
|
15,413 |
|
|
|
|
|
|
|
|
|
Total operating costs |
62,129 |
|
|
264,229 |
|
|
12,990 |
|
|
339,348 |
|
Operating loss |
(42,349) |
|
|
(11,945) |
|
|
(12,990) |
|
|
(67,284) |
|
Other income (expenses) |
|
|
|
|
|
|
|
Interest and investment income |
321 |
|
|
105 |
|
|
529 |
|
|
955 |
|
Interest expense (D) |
(355) |
|
|
(8,238) |
|
|
(2,415) |
|
|
(11,008) |
|
Capitalized interest (D) |
— |
|
|
586 |
|
|
1,662 |
|
|
2,248 |
|
Other income (loss), net |
— |
|
|
19,069 |
|
|
1,807 |
|
|
20,876 |
|
Total other income (expenses) |
(34) |
|
|
11,522 |
|
|
1,583 |
|
|
13,071 |
|
Income tax expense |
62 |
|
|
8 |
|
|
571 |
|
|
641 |
|
Net loss |
(42,445) |
|
|
(431) |
|
|
(11,978) |
|
|
(54,854) |
|
Preferred dividends |
— |
|
|
— |
|
|
(5,580) |
|
|
(5,580) |
|
Loss applicable to common stockholders |
$ |
(42,445) |
|
|
$ |
(431) |
|
|
$ |
(17,558) |
|
|
$ |
(60,434) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate (E) |
|
Total |
December 31, 2019 |
|
|
|
|
|
|
|
Total assets |
163,583 |
|
|
308,456 |
|
|
43,952 |
|
|
515,991 |
|
Total liabilities |
36,375 |
|
|
350,968 |
|
|
63,073 |
|
|
450,416 |
|
Preferred stock |
— |
|
|
— |
|
|
61,583 |
|
|
61,583 |
|
Equity (loss) attributable to common stockholders |
$ |
127,208 |
|
|
$ |
(42,512) |
|
|
$ |
(80,704) |
|
|
$ |
3,992 |
|
|
|
|
|
|
|
|
|
Additions to property and equipment (including finance leases) during the year ended December 31, 2019 |
$ |
62,543 |
|
|
$ |
14,966 |
|
|
$ |
1,764 |
|
|
$ |
79,273 |
|
Summary segment financial data (continued).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Year Ended December 31, 2018 |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
Golf operations |
$ |
2,191 |
|
|
$ |
242,455 |
|
|
$ |
— |
|
|
$ |
244,646 |
|
Sales of food and beverages |
2,713 |
|
|
67,010 |
|
|
— |
|
|
69,723 |
|
Total revenues |
4,904 |
|
|
309,465 |
|
|
— |
|
|
314,369 |
|
Operating costs |
|
|
|
|
|
|
|
Operating expenses |
5,398 |
|
|
246,396 |
|
|
— |
|
|
251,794 |
|
Cost of sales - food and beverages |
640 |
|
|
19,513 |
|
|
— |
|
|
20,153 |
|
General and administrative expense (A) |
6,382 |
|
|
16,702 |
|
|
11,271 |
|
|
34,355 |
|
General and administrative expense - acquisition and transaction expenses (B) |
2,679 |
|
|
1,024 |
|
|
502 |
|
|
4,205 |
|
Depreciation and amortization |
1,886 |
|
|
17,814 |
|
|
4 |
|
|
19,704 |
|
Pre-opening costs (C) |
2,483 |
|
|
— |
|
|
— |
|
|
2,483 |
|
Impairment and other losses |
— |
|
|
8,093 |
|
|
147 |
|
|
8,240 |
|
Realized and unrealized loss on investments |
— |
|
|
(131) |
|
|
— |
|
|
(131) |
|
Total operating costs |
19,468 |
|
|
309,411 |
|
|
11,924 |
|
|
340,803 |
|
Operating (loss) income |
(14,564) |
|
|
54 |
|
|
(11,924) |
|
|
(26,434) |
|
Other income (expenses) |
|
|
|
|
|
|
|
Interest and investment income |
281 |
|
|
194 |
|
|
1,319 |
|
|
1,794 |
|
Interest expense (D) |
— |
|
|
(16,046) |
|
|
(2,274) |
|
|
(18,320) |
|
Capitalized interest (D) |
— |
|
|
1,121 |
|
|
560 |
|
|
1,681 |
|
Other income, net |
— |
|
|
846 |
|
|
2,034 |
|
|
2,880 |
|
Total other income (expenses) |
281 |
|
|
(13,885) |
|
|
1,639 |
|
|
(11,965) |
|
Income tax expense |
— |
|
|
— |
|
|
284 |
|
|
284 |
|
Net loss |
(14,283) |
|
|
(13,831) |
|
|
(10,569) |
|
|
(38,683) |
|
Preferred dividends |
— |
|
|
— |
|
|
(5,580) |
|
|
(5,580) |
|
Loss applicable to common stockholders |
$ |
(14,283) |
|
|
$ |
(13,831) |
|
|
$ |
(16,149) |
|
|
$ |
(44,263) |
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
December 31, 2018 |
|
|
|
|
|
|
|
Total assets |
117,416 |
|
|
225,904 |
|
|
58,627 |
|
|
401,947 |
|
Total liabilities |
13,561 |
|
|
196,836 |
|
|
56,883 |
|
|
267,280 |
|
Preferred stock |
— |
|
|
— |
|
|
61,583 |
|
|
61,583 |
|
Equity (loss) attributable to common stockholders |
$ |
103,855 |
|
|
$ |
29,068 |
|
|
$ |
(59,839) |
|
|
$ |
73,084 |
|
|
|
|
|
|
|
|
|
Additions to property and equipment (including finance leases) during the year ended December 31, 2018 |
$ |
55,924 |
|
|
$ |
14,042 |
|
|
$ |
— |
|
|
$ |
69,966 |
|
(A)General and administrative expenses include severance expense in the amount of $1.1 million, $2.3 million and $0.1 million for the years ended December 31, 2020, 2019 and 2018, respectively.
(B)Acquisition and transaction expense includes 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 site-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 includes the accretion of membership deposit liabilities in the amount of $8.2 million, $7.2 million and $6.9 million for the years ended December 31, 2020, 2019 and 2018, respectively. Interest expense and capitalized interest total to interest expense, net on the Consolidated Statements of Operations.
(E)Total assets in the corporate segment includes an equity method investment in the amount of zero and $24.0 million as of December 31, 2020 and 2019, respectively, recorded in other investments on the Consolidated Balance Sheets. See Note 2 for additional information.
|