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)
|
|
|
218 W. 18th Street, 3rd Floor, New York, NY
|
|
10011
|
(Address of principal executive offices)
|
|
(Zip Code)
|
(646) 585-5591
|
(Former name, former address and former fiscal year, if changed since last report)
|
Title of each class
|
Trading Symbols(s)
|
Name of each exchange on which registered
|
Common Stock, $0.01 par value per share
|
DS
|
New York Stock Exchange (NYSE)
|
9.75% Series B Cumulative Redeemable Preferred Stock, $0.01 par value per share
|
DS-PB
|
New York Stock Exchange (NYSE)
|
8.05% Series C Cumulative Redeemable Preferred Stock, $0.01 par value per share
|
DS-PC
|
New York Stock Exchange (NYSE)
|
8.375% Series D Cumulative Redeemable Preferred Stock, $0.01 par value per share
|
DS-PD
|
New York Stock Exchange (NYSE)
|
•
|
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 any failure of our information technology and cybersecurity systems;
|
•
|
the impact of any current or further legal proceedings and regulatory investigations and inquiries; and
|
•
|
other risks detailed from time to time below, particularly in Part I, Item 1A. “Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended
December 31, 2018
, and in our subsequent filings with the Securities and Exchange Commission, which we refer to as the SEC in this Quarterly Report on Form 10-Q.
|
•
|
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.
|
|
(Unaudited)
|
|
|
||||
|
June 30, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
39,683
|
|
|
$
|
79,235
|
|
Restricted cash
|
4,299
|
|
|
3,326
|
|
||
Accounts receivable, net
|
6,341
|
|
|
7,518
|
|
||
Real estate assets, held-for-sale, net
|
33,355
|
|
|
75,862
|
|
||
Real estate securities, available-for-sale
|
3,071
|
|
|
2,953
|
|
||
Other current assets
|
20,471
|
|
|
20,505
|
|
||
Total current assets
|
107,220
|
|
|
189,399
|
|
||
Restricted cash, noncurrent
|
258
|
|
|
258
|
|
||
Property and equipment, net of accumulated depreciation
|
177,619
|
|
|
132,605
|
|
||
Operating lease right-of-use assets
|
225,666
|
|
|
—
|
|
||
Intangibles, net of accumulated amortization
|
20,115
|
|
|
48,388
|
|
||
Other investments
|
23,300
|
|
|
22,613
|
|
||
Other assets
|
4,897
|
|
|
8,684
|
|
||
Total assets
|
$
|
559,075
|
|
|
$
|
401,947
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Obligations under finance leases
|
$
|
7,675
|
|
|
$
|
5,489
|
|
Membership deposit liabilities
|
8,793
|
|
|
8,861
|
|
||
Accounts payable and accrued expenses
|
41,375
|
|
|
45,284
|
|
||
Deferred revenue
|
10,905
|
|
|
18,793
|
|
||
Real estate liabilities, held-for-sale
|
33
|
|
|
2,947
|
|
||
Other current liabilities
|
28,075
|
|
|
22,285
|
|
||
Total current liabilities
|
96,856
|
|
|
103,659
|
|
||
Credit facilities and obligations under finance leases - noncurrent
|
15,433
|
|
|
10,489
|
|
||
Operating lease liabilities - noncurrent
|
195,347
|
|
|
—
|
|
||
Junior subordinated notes payable
|
51,196
|
|
|
51,200
|
|
||
Membership deposit liabilities, noncurrent
|
94,156
|
|
|
90,684
|
|
||
Deferred revenue, noncurrent
|
5,930
|
|
|
6,016
|
|
||
Other liabilities
|
3,035
|
|
|
5,232
|
|
||
Total liabilities
|
$
|
461,953
|
|
|
$
|
267,280
|
|
|
|
|
|
||||
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, 2019 and December 31, 2018
|
$
|
61,583
|
|
|
$
|
61,583
|
|
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 67,033,104 and 67,027,104 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively
|
670
|
|
|
670
|
|
||
Additional paid-in capital
|
3,178,478
|
|
|
3,175,843
|
|
||
Accumulated deficit
|
(3,145,487
|
)
|
|
(3,105,307
|
)
|
||
Accumulated other comprehensive income
|
1,878
|
|
|
1,878
|
|
||
Total equity
|
$
|
97,122
|
|
|
$
|
134,667
|
|
|
|
|
|
||||
Total liabilities and equity
|
$
|
559,075
|
|
|
$
|
401,947
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||
Golf operations
|
$
|
57,386
|
|
|
$
|
69,150
|
|
|
$
|
102,092
|
|
|
$
|
122,704
|
|
Sales of food and beverages
|
14,229
|
|
|
21,854
|
|
|
23,475
|
|
|
34,960
|
|
||||
Total revenues
|
71,615
|
|
|
91,004
|
|
|
125,567
|
|
|
157,664
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating costs
|
|
|
|
|
|
|
|
||||||||
Operating expenses
|
58,720
|
|
|
67,042
|
|
|
106,443
|
|
|
124,421
|
|
||||
Cost of sales - food and beverages
|
3,904
|
|
|
6,193
|
|
|
6,601
|
|
|
10,233
|
|
||||
General and administrative expense
|
13,607
|
|
|
10,268
|
|
|
25,226
|
|
|
19,462
|
|
||||
Depreciation and amortization
|
5,122
|
|
|
4,315
|
|
|
10,046
|
|
|
9,863
|
|
||||
Pre-opening costs
|
1,700
|
|
|
247
|
|
|
2,879
|
|
|
1,803
|
|
||||
Impairment
|
118
|
|
|
—
|
|
|
4,206
|
|
|
1,473
|
|
||||
Realized and unrealized (gain) on investments
|
—
|
|
|
(89
|
)
|
|
—
|
|
|
(331
|
)
|
||||
Total operating costs
|
83,171
|
|
|
87,976
|
|
|
155,401
|
|
|
166,924
|
|
||||
Operating income (loss)
|
(11,556
|
)
|
|
3,028
|
|
|
(29,834
|
)
|
|
(9,260
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Other income (expenses)
|
|
|
|
|
|
|
|
||||||||
Interest and investment income
|
265
|
|
|
469
|
|
|
608
|
|
|
915
|
|
||||
Interest expense, net
|
(1,795
|
)
|
|
(4,601
|
)
|
|
(3,947
|
)
|
|
(8,650
|
)
|
||||
Other income (loss), net
|
127
|
|
|
(3,699
|
)
|
|
5,614
|
|
|
(4,105
|
)
|
||||
Total other income (expenses)
|
(1,403
|
)
|
|
(7,831
|
)
|
|
2,275
|
|
|
(11,840
|
)
|
||||
Loss before income tax
|
(12,959
|
)
|
|
(4,803
|
)
|
|
(27,559
|
)
|
|
(21,100
|
)
|
||||
Income tax expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net Loss
|
(12,959
|
)
|
|
(4,803
|
)
|
|
(27,559
|
)
|
|
(21,100
|
)
|
||||
Preferred dividends
|
(1,395
|
)
|
|
(1,395
|
)
|
|
(2,790
|
)
|
|
(2,790
|
)
|
||||
Loss Applicable to Common Stockholders
|
$
|
(14,354
|
)
|
|
$
|
(6,198
|
)
|
|
$
|
(30,349
|
)
|
|
$
|
(23,890
|
)
|
|
|
|
|
|
|
|
|
||||||||
Loss Applicable to Common Stock, per share
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
$
|
(0.21
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.45
|
)
|
|
$
|
(0.36
|
)
|
Diluted
|
$
|
(0.21
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.45
|
)
|
|
$
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
67,029,610
|
|
|
66,977,104
|
|
|
67,028,364
|
|
|
66,977,104
|
|
||||
Diluted
|
67,029,610
|
|
|
66,977,104
|
|
|
67,028,364
|
|
|
66,977,104
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net loss
|
$
|
(12,959
|
)
|
|
$
|
(4,803
|
)
|
|
$
|
(27,559
|
)
|
|
$
|
(21,100
|
)
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net unrealized gain on available-for-sale securities
|
—
|
|
|
30
|
|
|
—
|
|
|
63
|
|
||||
Other comprehensive income
|
—
|
|
|
30
|
|
|
—
|
|
|
63
|
|
||||
Total comprehensive loss
|
$
|
(12,959
|
)
|
|
$
|
(4,773
|
)
|
|
$
|
(27,559
|
)
|
|
$
|
(21,037
|
)
|
Comprehensive loss attributable to Drive Shack Inc. stockholders’ equity
|
$
|
(12,959
|
)
|
|
$
|
(4,773
|
)
|
|
$
|
(27,559
|
)
|
|
$
|
(21,037
|
)
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,395
|
)
|
|
—
|
|
|
(1,395
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
278
|
|
|
—
|
|
|
—
|
|
|
278
|
|
||||||
Adoption of ASC 606
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,809
|
|
|
—
|
|
|
4,809
|
|
||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,297
|
)
|
|
—
|
|
|
(16,297
|
)
|
||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
33
|
|
||||||
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,264
|
)
|
|||||||||||||
Equity (deficit) - March 31, 2018
|
2,463,321
|
|
|
$
|
61,583
|
|
|
66,977,104
|
|
|
$
|
670
|
|
|
$
|
3,173,559
|
|
|
$
|
(3,078,736
|
)
|
|
$
|
1,403
|
|
|
$
|
158,479
|
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,395
|
)
|
|
—
|
|
|
(1,395
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
530
|
|
|
—
|
|
|
—
|
|
|
530
|
|
||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,803
|
)
|
|
—
|
|
|
(4,803
|
)
|
||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
30
|
|
||||||
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,773
|
)
|
|||||||||||||
Equity (deficit) - June 30, 2018
|
2,463,321
|
|
|
$
|
61,583
|
|
|
66,977,104
|
|
|
$
|
670
|
|
|
$
|
3,174,089
|
|
|
$
|
(3,084,934
|
)
|
|
$
|
1,433
|
|
|
$
|
152,841
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Equity (deficit) - December 31, 2018
|
2,463,321
|
|
|
$
|
61,583
|
|
|
67,027,104
|
|
|
$
|
670
|
|
|
$
|
3,175,843
|
|
|
$
|
(3,105,307
|
)
|
|
$
|
1,878
|
|
|
$
|
134,667
|
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,395
|
)
|
|
—
|
|
|
(1,395
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,222
|
|
|
—
|
|
|
—
|
|
|
1,222
|
|
||||||
Adoption of ASC 842
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,831
|
)
|
|
|
|
(9,831
|
)
|
|||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,600
|
)
|
|
—
|
|
|
(14,600
|
)
|
||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,600
|
)
|
|||||||||||||
Equity (deficit) - March 31, 2019
|
2,463,321
|
|
|
$
|
61,583
|
|
|
67,027,104
|
|
|
$
|
670
|
|
|
$
|
3,177,065
|
|
|
$
|
(3,131,133
|
)
|
|
$
|
1,878
|
|
|
$
|
110,063
|
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,395
|
)
|
|
—
|
|
|
(1,395
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,384
|
|
|
—
|
|
|
—
|
|
|
1,384
|
|
||||||
Purchase of common stock (directors)
|
—
|
|
|
—
|
|
|
6,000
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
29
|
|
||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,959
|
)
|
|
—
|
|
|
(12,959
|
)
|
||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,959
|
)
|
|||||||||||||
Equity (deficit) - June 30, 2019
|
2,463,321
|
|
|
$
|
61,583
|
|
|
67,033,104
|
|
|
$
|
670
|
|
|
$
|
3,178,478
|
|
|
$
|
(3,145,487
|
)
|
|
$
|
1,878
|
|
|
$
|
97,122
|
|
|
Six Months Ended June 30,
|
||||||
|
2019
|
|
2018
|
||||
Cash Flows From Operating Activities
|
|
|
|
||||
Net loss
|
$
|
(27,559
|
)
|
|
$
|
(21,100
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
||
Depreciation and amortization
|
10,046
|
|
|
9,863
|
|
||
Amortization of discount and premium
|
(122
|
)
|
|
588
|
|
||
Other amortization
|
6,826
|
|
|
5,481
|
|
||
Amortization of revenue on golf membership deposit liabilities
|
(874
|
)
|
|
(726
|
)
|
||
Amortization of prepaid golf membership dues
|
(6,855
|
)
|
|
(12,990
|
)
|
||
Stock-based compensation
|
2,606
|
|
|
808
|
|
||
Impairment
|
4,206
|
|
|
1,473
|
|
||
Equity in earnings from equity method investments, net of distributions
|
(685
|
)
|
|
(766
|
)
|
||
Other (gains) losses, net
|
(4,573
|
)
|
|
4,055
|
|
||
Unrealized (gain) on investments
|
—
|
|
|
(331
|
)
|
||
Loss on extinguishment of debt
|
22
|
|
|
141
|
|
||
Change in:
|
|
|
|
|
|
||
Accounts receivable, net, other current assets and other assets - noncurrent
|
(1,579
|
)
|
|
(182
|
)
|
||
Accounts payable and accrued expenses, deferred revenue, other current liabilities and other liabilities - noncurrent
|
(5,685
|
)
|
|
1,801
|
|
||
Net cash used in operating activities
|
(24,226
|
)
|
|
(11,885
|
)
|
||
Cash Flows From Investing Activities
|
|
|
|
|
|
||
Proceeds from sale of property and equipment
|
32,665
|
|
|
—
|
|
||
Acquisition and additions of property and equipment and intangibles
|
(42,569
|
)
|
|
(27,877
|
)
|
||
Net cash used in investing activities
|
(9,904
|
)
|
|
(27,877
|
)
|
||
Cash Flows From Financing Activities
|
|
|
|
||||
Repayments of debt obligations
|
(2,691
|
)
|
|
(2,344
|
)
|
||
Golf membership deposits received
|
1,012
|
|
|
1,735
|
|
||
Preferred stock dividends paid
|
(2,790
|
)
|
|
(2,790
|
)
|
||
Other financing activities
|
20
|
|
|
(232
|
)
|
||
Net cash used in financing activities
|
(4,449
|
)
|
|
(3,631
|
)
|
||
Net Decrease in Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent
|
(38,579
|
)
|
|
(43,393
|
)
|
||
Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent, Beginning of Period
|
82,819
|
|
|
173,688
|
|
||
Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent, End of Period
|
$
|
44,240
|
|
|
$
|
130,295
|
|
|
|
|
|
||||
Supplemental Schedule of Non-Cash Investing and Financing Activities
|
|
|
|
||||
Preferred stock dividends declared but not paid
|
$
|
930
|
|
|
$
|
930
|
|
Additions to finance lease assets and liabilities
|
$
|
10,652
|
|
|
$
|
2,416
|
|
Additions to property and equipment and accounts payable
|
$
|
2,816
|
|
|
$
|
6,882
|
|
Additions for operating lease right-of-use assets and operating lease liabilities
|
$
|
207,450
|
|
|
$
|
—
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Unrealized (gain) on non-hedge derivative instruments
|
—
|
|
|
(89
|
)
|
|
—
|
|
|
(331
|
)
|
||||
Realized and unrealized (gain) loss on investments
|
$
|
—
|
|
|
$
|
(89
|
)
|
|
$
|
—
|
|
|
$
|
(331
|
)
|
|
|
|
|
|
|
|
|
||||||||
Loss on lease modifications and terminations
|
$
|
—
|
|
|
$
|
(25
|
)
|
|
$
|
—
|
|
|
$
|
(796
|
)
|
Loss on extinguishment of debt, net
|
(6
|
)
|
|
(89
|
)
|
|
(22
|
)
|
|
(141
|
)
|
||||
Collateral management fee income, net
|
129
|
|
|
146
|
|
|
256
|
|
|
301
|
|
||||
Equity in earnings of equity method investments
|
344
|
|
|
387
|
|
|
685
|
|
|
766
|
|
||||
Gain (loss) on sale of long-lived assets and intangibles
|
(362
|
)
|
|
882
|
|
|
4,666
|
|
|
676
|
|
||||
Other income (loss) (A)
|
22
|
|
|
(5,000
|
)
|
|
29
|
|
|
(4,911
|
)
|
||||
Other income (loss), net
|
$
|
127
|
|
|
$
|
(3,699
|
)
|
|
$
|
5,614
|
|
|
$
|
(4,105
|
)
|
(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 Note 13 for additional information.
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Prepaid expenses
|
|
$
|
2,372
|
|
|
$
|
2,651
|
|
Deposits
|
|
2,516
|
|
|
2,494
|
|
||
Inventory
|
|
2,743
|
|
|
2,855
|
|
||
Miscellaneous current assets, net
|
|
12,840
|
|
|
12,505
|
|
||
Other current assets
|
|
$
|
20,471
|
|
|
$
|
20,505
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Prepaid expenses
|
|
$
|
261
|
|
|
$
|
277
|
|
Deposits
|
|
2,097
|
|
|
2,140
|
|
||
Miscellaneous assets, net
|
|
2,539
|
|
|
6,267
|
|
||
Other assets
|
|
$
|
4,897
|
|
|
$
|
8,684
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Security deposits payable
|
|
$
|
5,933
|
|
|
$
|
14,188
|
|
Operating lease liabilities
|
|
15,835
|
|
|
—
|
|
||
Accrued rent
|
|
2,315
|
|
|
2,885
|
|
||
Dividends payable
|
|
930
|
|
|
930
|
|
||
Miscellaneous current liabilities
|
|
3,062
|
|
|
4,282
|
|
||
Other current liabilities
|
|
$
|
28,075
|
|
|
$
|
22,285
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Security deposits payable
|
|
$
|
319
|
|
|
$
|
91
|
|
Service obligation intangible
|
|
1,954
|
|
|
2,759
|
|
||
Accrued rent
|
|
—
|
|
|
1,617
|
|
||
Miscellaneous liabilities
|
|
762
|
|
|
765
|
|
||
Other liabilities
|
|
$
|
3,035
|
|
|
$
|
5,232
|
|
|
|
|
Three Months Ended June 30, 2019
|
|
Six Months Ended June 30, 2019
|
||||||||||||||||||||||||||||||||||||
|
|
Ent. golf venues
|
|
Public golf properties
|
|
Private golf properties
|
|
Managed golf properties
|
|
Total
|
|
Ent. golf venues
|
|
Public golf properties
|
|
Private golf properties
|
|
Managed golf properties
|
|
Total
|
||||||||||||||||||||
Golf operations
|
|
$
|
607
|
|
|
$
|
28,902
|
|
|
$
|
13,352
|
|
|
$
|
14,525
|
|
|
$
|
57,386
|
|
|
$
|
1,288
|
|
|
$
|
46,366
|
|
|
$
|
28,806
|
|
|
$
|
25,632
|
|
|
$
|
102,092
|
|
Sales of food and beverages
|
|
872
|
|
|
10,116
|
|
|
3,241
|
|
|
—
|
|
|
14,229
|
|
|
1,911
|
|
|
15,593
|
|
|
5,971
|
|
|
—
|
|
|
23,475
|
|
||||||||||
Total revenues
|
|
$
|
1,479
|
|
|
$
|
39,018
|
|
|
$
|
16,593
|
|
|
$
|
14,525
|
|
|
$
|
71,615
|
|
|
$
|
3,199
|
|
|
$
|
61,959
|
|
|
$
|
34,777
|
|
|
$
|
25,632
|
|
|
$
|
125,567
|
|
|
|
Three Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2018
|
||||||||||||||||||||||||||||||||||||
|
|
Ent. golf venues
|
|
Public golf properties
|
|
Private golf properties
|
|
Managed golf properties
|
|
Total
|
|
Ent. golf venues
|
|
Public golf properties
|
|
Private golf properties
|
|
Managed golf properties
|
|
Total
|
||||||||||||||||||||
Golf operations
|
|
$
|
855
|
|
|
$
|
34,609
|
|
|
$
|
26,891
|
|
|
$
|
6,795
|
|
|
$
|
69,150
|
|
|
$
|
855
|
|
|
$
|
56,979
|
|
|
$
|
52,840
|
|
|
$
|
12,030
|
|
|
$
|
122,704
|
|
Sales of food and beverages
|
|
952
|
|
|
12,307
|
|
|
8,595
|
|
|
—
|
|
|
21,854
|
|
|
952
|
|
|
19,514
|
|
|
14,494
|
|
|
—
|
|
|
34,960
|
|
||||||||||
Total revenues
|
|
$
|
1,807
|
|
|
$
|
46,916
|
|
|
$
|
35,486
|
|
|
$
|
6,795
|
|
|
$
|
91,004
|
|
|
$
|
1,807
|
|
|
$
|
76,493
|
|
|
$
|
67,334
|
|
|
$
|
12,030
|
|
|
$
|
157,664
|
|
|
|
|
Entertainment Golf
|
|
Traditional Golf
|
|
Corporate
|
|
Total
|
||||||||
Six Months Ended June 30, 2019
|
|
|
|
|
|
|
|
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
||||||||
Golf operations
|
|
$
|
1,288
|
|
|
$
|
100,804
|
|
|
$
|
—
|
|
|
$
|
102,092
|
|
Sales of food and beverages
|
|
1,911
|
|
|
21,564
|
|
|
—
|
|
|
23,475
|
|
||||
Total revenues
|
|
3,199
|
|
|
122,368
|
|
|
—
|
|
|
125,567
|
|
||||
Operating costs
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses (A)
|
|
3,605
|
|
|
102,838
|
|
|
—
|
|
|
106,443
|
|
||||
Cost of sales - food and beverages
|
|
501
|
|
|
6,100
|
|
|
—
|
|
|
6,601
|
|
||||
General and administrative expense (B)
|
|
6,930
|
|
|
8,212
|
|
|
8,510
|
|
|
23,652
|
|
||||
General and administrative expense - acquisition and transaction expenses (C)
|
|
963
|
|
|
333
|
|
|
278
|
|
|
1,574
|
|
||||
Depreciation and amortization
|
|
1,670
|
|
|
8,335
|
|
|
41
|
|
|
10,046
|
|
||||
Pre-opening costs (D)
|
|
2,879
|
|
|
—
|
|
|
—
|
|
|
2,879
|
|
||||
Impairment
|
|
118
|
|
|
4,088
|
|
|
—
|
|
|
4,206
|
|
||||
Realized and unrealized (gain) on investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total operating costs
|
|
16,666
|
|
|
129,906
|
|
|
8,829
|
|
|
155,401
|
|
||||
Operating loss
|
|
(13,467
|
)
|
|
(7,538
|
)
|
|
(8,829
|
)
|
|
(29,834
|
)
|
||||
Other income (expenses)
|
|
|
|
|
|
|
|
|
||||||||
Interest and investment income
|
|
246
|
|
|
61
|
|
|
301
|
|
|
608
|
|
||||
Interest expense (E)
|
|
(142
|
)
|
|
(4,051
|
)
|
|
(1,256
|
)
|
|
(5,449
|
)
|
||||
Capitalized interest (E)
|
|
—
|
|
|
413
|
|
|
1,089
|
|
|
1,502
|
|
||||
Other (loss) income, net
|
|
(7
|
)
|
|
4,688
|
|
|
933
|
|
|
5,614
|
|
||||
Total other income (expenses)
|
|
97
|
|
|
1,111
|
|
|
1,067
|
|
|
2,275
|
|
||||
Income tax expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net loss
|
|
(13,370
|
)
|
|
(6,427
|
)
|
|
(7,762
|
)
|
|
(27,559
|
)
|
||||
Preferred dividends
|
|
—
|
|
|
—
|
|
|
(2,790
|
)
|
|
(2,790
|
)
|
||||
Loss applicable to common stockholders
|
|
$
|
(13,370
|
)
|
|
$
|
(6,427
|
)
|
|
$
|
(10,552
|
)
|
|
$
|
(30,349
|
)
|
|
|
|
Entertainment Golf
|
|
Traditional Golf
|
|
Corporate
|
|
Total
|
||||||||
Three Months Ended June 30, 2019
|
|
|
|
|
|
|
|
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
||||||||
Golf operations
|
|
$
|
607
|
|
|
$
|
56,779
|
|
|
$
|
—
|
|
|
$
|
57,386
|
|
Sales of food and beverages
|
|
872
|
|
|
13,357
|
|
|
—
|
|
|
14,229
|
|
||||
Total revenues
|
|
1,479
|
|
|
70,136
|
|
|
—
|
|
|
71,615
|
|
||||
Operating costs
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses (A)
|
|
1,857
|
|
|
56,863
|
|
|
—
|
|
|
58,720
|
|
||||
Cost of sales - food and beverages
|
|
251
|
|
|
3,653
|
|
|
—
|
|
|
3,904
|
|
||||
General and administrative expense (B)
|
|
3,551
|
|
|
4,316
|
|
|
4,565
|
|
|
12,432
|
|
||||
General and administrative expense - acquisition and transaction expenses (C)
|
|
806
|
|
|
179
|
|
|
190
|
|
|
1,175
|
|
||||
Depreciation and amortization
|
|
961
|
|
|
4,118
|
|
|
43
|
|
|
5,122
|
|
||||
Pre-opening costs (D)
|
|
1,700
|
|
|
—
|
|
|
—
|
|
|
1,700
|
|
||||
Impairment
|
|
118
|
|
|
—
|
|
|
—
|
|
|
118
|
|
||||
Realized and unrealized loss on investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total operating costs
|
|
9,244
|
|
|
69,129
|
|
|
4,798
|
|
|
83,171
|
|
||||
Operating (loss) income
|
|
(7,765
|
)
|
|
1,007
|
|
|
(4,798
|
)
|
|
(11,556
|
)
|
||||
Other income (expenses)
|
|
|
|
|
|
|
|
|
||||||||
Interest and investment income
|
|
114
|
|
|
23
|
|
|
128
|
|
|
265
|
|
||||
Interest expense (E)
|
|
(142
|
)
|
|
(1,861
|
)
|
|
(629
|
)
|
|
(2,632
|
)
|
||||
Capitalized interest (E)
|
|
—
|
|
|
226
|
|
|
611
|
|
|
837
|
|
||||
Other (loss) income, net
|
|
—
|
|
|
(343
|
)
|
|
470
|
|
|
127
|
|
||||
Total other income (expenses)
|
|
(28
|
)
|
|
(1,955
|
)
|
|
580
|
|
|
(1,403
|
)
|
||||
Income tax expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net loss
|
|
(7,793
|
)
|
|
(948
|
)
|
|
(4,218
|
)
|
|
(12,959
|
)
|
||||
Preferred dividends
|
|
—
|
|
|
—
|
|
|
(1,395
|
)
|
|
(1,395
|
)
|
||||
Loss applicable to common stockholders
|
|
$
|
(7,793
|
)
|
|
$
|
(948
|
)
|
|
$
|
(5,613
|
)
|
|
$
|
(14,354
|
)
|
|
|
Entertainment Golf
|
|
Traditional Golf
|
|
Corporate (F)
|
|
Total
|
||||||||
June 30, 2019
|
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
180,343
|
|
|
336,484
|
|
|
42,248
|
|
|
559,075
|
|
||||
Total liabilities
|
|
46,035
|
|
|
354,116
|
|
|
61,802
|
|
|
461,953
|
|
||||
Preferred stock
|
|
—
|
|
|
—
|
|
|
61,583
|
|
|
61,583
|
|
||||
Equity attributable to common stockholders
|
|
$
|
134,308
|
|
|
$
|
(17,632
|
)
|
|
$
|
(81,137
|
)
|
|
$
|
35,539
|
|
|
|
|
|
|
|
|
|
|
||||||||
Additions to property and equipment (including finance leases) during the six months ended June 30, 2019
|
|
$
|
47,249
|
|
|
$
|
6,490
|
|
|
$
|
1,648
|
|
|
$
|
55,387
|
|
|
|
|
Entertainment Golf
|
|
Traditional Golf
|
|
Corporate
|
|
Total
|
||||||||
Six Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
||||||||
Golf operations
|
|
$
|
855
|
|
|
$
|
121,849
|
|
|
$
|
—
|
|
|
$
|
122,704
|
|
Sales of food and beverages
|
|
952
|
|
|
34,008
|
|
|
—
|
|
|
34,960
|
|
||||
Total revenues
|
|
1,807
|
|
|
155,857
|
|
|
—
|
|
|
157,664
|
|
||||
Operating costs
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses (A)
|
|
1,835
|
|
|
122,586
|
|
|
—
|
|
|
124,421
|
|
||||
Cost of sales - food and beverages
|
|
228
|
|
|
10,005
|
|
|
—
|
|
|
10,233
|
|
||||
General and administrative expense (B)
|
|
2,638
|
|
|
8,467
|
|
|
6,257
|
|
|
17,362
|
|
||||
General and administrative expense - acquisition and transaction expenses (C)
|
|
1,454
|
|
|
508
|
|
|
138
|
|
|
2,100
|
|
||||
Depreciation and amortization
|
|
535
|
|
|
9,320
|
|
|
8
|
|
|
9,863
|
|
||||
Pre-opening costs (D)
|
|
1,803
|
|
|
—
|
|
|
—
|
|
|
1,803
|
|
||||
Impairment
|
|
—
|
|
|
1,326
|
|
|
147
|
|
|
1,473
|
|
||||
Realized and unrealized (gain) on investments
|
|
—
|
|
|
(331
|
)
|
|
—
|
|
|
(331
|
)
|
||||
Total operating costs
|
|
8,493
|
|
|
151,881
|
|
|
6,550
|
|
|
166,924
|
|
||||
Operating (loss) income
|
|
(6,686
|
)
|
|
3,976
|
|
|
(6,550
|
)
|
|
(9,260
|
)
|
||||
Other income (expenses)
|
|
|
|
|
|
|
|
|
||||||||
Interest and investment income
|
|
112
|
|
|
96
|
|
|
707
|
|
|
915
|
|
||||
Interest expense (E)
|
|
—
|
|
|
(8,099
|
)
|
|
(1,064
|
)
|
|
(9,163
|
)
|
||||
Capitalized interest (E)
|
|
—
|
|
|
342
|
|
|
171
|
|
|
513
|
|
||||
Other (loss) income, net
|
|
—
|
|
|
(5,166
|
)
|
|
1,061
|
|
|
(4,105
|
)
|
||||
Total other income (expenses)
|
|
112
|
|
|
(12,827
|
)
|
|
875
|
|
|
(11,840
|
)
|
||||
Income tax expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net loss
|
|
(6,574
|
)
|
|
(8,851
|
)
|
|
(5,675
|
)
|
|
(21,100
|
)
|
||||
Preferred dividends
|
|
—
|
|
|
—
|
|
|
(2,790
|
)
|
|
(2,790
|
)
|
||||
Loss applicable to common stockholders
|
|
$
|
(6,574
|
)
|
|
$
|
(8,851
|
)
|
|
$
|
(8,465
|
)
|
|
$
|
(23,890
|
)
|
|
|
|
Entertainment Golf
|
|
Traditional Golf
|
|
Corporate
|
|
Total
|
||||||||
Three Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
||||||||
Golf operations
|
|
$
|
855
|
|
|
$
|
68,295
|
|
|
$
|
—
|
|
|
$
|
69,150
|
|
Sales of food and beverages
|
|
952
|
|
|
20,902
|
|
|
—
|
|
|
21,854
|
|
||||
Total revenues
|
|
1,807
|
|
|
89,197
|
|
|
—
|
|
|
91,004
|
|
||||
Operating costs
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses (A)
|
|
1,835
|
|
|
65,207
|
|
|
—
|
|
|
67,042
|
|
||||
Cost of sales - food and beverages
|
|
228
|
|
|
5,965
|
|
|
—
|
|
|
6,193
|
|
||||
General and administrative expense (B)
|
|
1,535
|
|
|
4,313
|
|
|
3,961
|
|
|
9,809
|
|
||||
General and administrative expense - acquisition and transaction expenses (C)
|
|
200
|
|
|
200
|
|
|
59
|
|
|
459
|
|
||||
Depreciation and amortization
|
|
504
|
|
|
3,808
|
|
|
3
|
|
|
4,315
|
|
||||
Pre-opening costs (D)
|
|
247
|
|
|
—
|
|
|
—
|
|
|
247
|
|
||||
Impairment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Realized and unrealized (gain) on investments
|
|
—
|
|
|
(89
|
)
|
|
—
|
|
|
(89
|
)
|
||||
Total operating costs
|
|
4,549
|
|
|
79,404
|
|
|
4,023
|
|
|
87,976
|
|
||||
Operating (loss) income
|
|
(2,742
|
)
|
|
9,793
|
|
|
(4,023
|
)
|
|
3,028
|
|
||||
Other income (expenses)
|
|
|
|
|
|
|
|
|
||||||||
Interest and investment income
|
|
84
|
|
|
45
|
|
|
340
|
|
|
469
|
|
||||
Interest expense (E)
|
|
—
|
|
|
(4,161
|
)
|
|
(570
|
)
|
|
(4,731
|
)
|
||||
Capitalized interest (E)
|
|
—
|
|
|
87
|
|
|
43
|
|
|
130
|
|
||||
Other (loss) income, net
|
|
—
|
|
|
(4,228
|
)
|
|
529
|
|
|
(3,699
|
)
|
||||
Total other income (expenses)
|
|
84
|
|
|
(8,257
|
)
|
|
342
|
|
|
(7,831
|
)
|
||||
Income tax expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net (loss) income
|
|
(2,658
|
)
|
|
1,536
|
|
|
(3,681
|
)
|
|
(4,803
|
)
|
||||
Preferred dividends
|
|
—
|
|
|
—
|
|
|
(1,395
|
)
|
|
(1,395
|
)
|
||||
(Loss) income applicable to common stockholders
|
|
$
|
(2,658
|
)
|
|
$
|
1,536
|
|
|
$
|
(5,076
|
)
|
|
$
|
(6,198
|
)
|
(A)
|
Operating expenses include rental expenses recorded under operating leases for carts and equipment in the amount of
$0.2 million
and
$0.5 million
for the
three and six months ended June 30, 2019
, respectively, and
$0.6 million
and
$1.1 million
for the
three and six months ended June 30, 2018
, respectively.
|
(B)
|
General and administrative expenses include severance expense in the amount of
$0.7 million
and
$1.1 million
for the
three and six months ended June 30, 2019
, respectively, and
zero
and
$0.1 million
for the
three and six months ended June 30, 2018
.
|
(C)
|
Acquisition and transaction expenses include costs related to completed and potential acquisitions and transactions, which may include advisory, legal, accounting and other professional or consulting fees.
|
(D)
|
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 operating expenses incurred prior to opening an Entertainment Golf venue.
|
(E)
|
Interest expense includes the accretion of membership deposit liabilities in the amount of
$1.6 million
and
$3.6 million
for the
three and six months ended June 30, 2019
, respectively, and
$1.7 million
and
$3.4 million
for the
three and six months ended June 30, 2018
, respectively. Interest expense and capitalized interest are combined in interest expense, net on the Consolidated Statements of Operations.
|
(F)
|
Total assets in the corporate segment include an equity method investment in the amount of
$23.3 million
as of
June 30, 2019
recorded in other investments on the Consolidated Balance Sheets.
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Gross Carrying Amount
|
|
Accumulated Depreciation
|
|
Net Carrying Value
|
|
Gross Carrying Amount
|
|
Accumulated Depreciation
|
|
Net Carrying Value
|
||||||||||||
Land
|
$
|
6,792
|
|
|
$
|
—
|
|
|
$
|
6,792
|
|
|
$
|
6,747
|
|
|
$
|
—
|
|
|
$
|
6,747
|
|
Buildings and improvements
|
78,655
|
|
|
(32,025
|
)
|
|
46,630
|
|
|
78,833
|
|
|
(30,540
|
)
|
|
48,293
|
|
||||||
Furniture, fixtures and equipment
|
28,984
|
|
|
(18,401
|
)
|
|
10,583
|
|
|
26,726
|
|
|
(16,729
|
)
|
|
9,997
|
|
||||||
Finance leases - equipment
|
37,520
|
|
|
(15,018
|
)
|
|
22,502
|
|
|
28,745
|
|
|
(12,843
|
)
|
|
15,902
|
|
||||||
Construction in progress
|
91,112
|
|
|
—
|
|
|
91,112
|
|
|
51,666
|
|
|
—
|
|
|
51,666
|
|
||||||
Total Property and Equipment
|
$
|
243,063
|
|
|
$
|
(65,444
|
)
|
|
$
|
177,619
|
|
|
$
|
192,717
|
|
|
$
|
(60,112
|
)
|
|
$
|
132,605
|
|
|
|
|
Three Months Ended June 30, 2019
|
|
Six Months Ended June 30, 2019
|
||||
Finance lease cost
|
|
|
|
|
||||
Amortization of right-of-use assets
|
|
$
|
1,529
|
|
|
$
|
3,046
|
|
Interest on lease liabilities
|
|
373
|
|
|
619
|
|
||
Total finance lease cost
|
|
1,902
|
|
|
3,665
|
|
||
|
|
|
|
|
||||
Operating lease cost
|
|
|
|
|
||||
Operating lease cost
|
|
9,588
|
|
|
18,598
|
|
||
Short-term lease cost
|
|
711
|
|
|
1,462
|
|
||
Variable lease cost
|
|
4,401
|
|
|
7,173
|
|
||
Total operating lease cost
|
|
14,700
|
|
|
27,233
|
|
||
|
|
|
|
|
||||
Total lease cost
|
|
$
|
16,602
|
|
|
$
|
30,898
|
|
|
|
Operating Leases
|
|
Financing Leases
|
||
Right-of-use assets
|
|
225,666
|
|
|
22,502
|
|
Lease liabilities
|
|
211,182
|
|
|
22,908
|
|
|
|
|
|
|
||
Cash paid for amounts included in the measurement of lease liabilities
|
|
|
|
|
||
Operating cash flows
|
|
15,062
|
|
|
420
|
|
Financing cash flows
|
|
N/A
|
|
|
2,692
|
|
|
|
|
|
|
||
Right-of-use assets obtained in exchange for lease liabilities
|
|
11,387
|
|
|
10,613
|
|
|
|
|
|
|
||
Weighted average remaining lease term
|
|
12.7 years
|
|
|
3.7 years
|
|
Weighted average discount rate
|
|
8.8
|
%
|
|
7.2
|
%
|
|
|
|
Operating Leases
|
|
Financing Leases
|
||||
July 1, 2019 - December 31, 2019
|
|
15,179
|
|
|
5,549
|
|
||
2020
|
|
33,736
|
|
|
6,854
|
|
||
2021
|
|
32,509
|
|
|
5,409
|
|
||
2022
|
|
31,134
|
|
|
3,829
|
|
||
2023
|
|
30,962
|
|
|
2,821
|
|
||
Thereafter
|
|
229,332
|
|
|
910
|
|
||
Total minimum lease payments
|
|
372,852
|
|
|
25,372
|
|
||
Less: imputed interest
|
|
161,670
|
|
|
2,464
|
|
||
Total lease liabilities
|
|
$
|
211,182
|
|
|
$
|
22,908
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
||||||||||||
Trade name
|
$
|
700
|
|
|
$
|
(128
|
)
|
|
$
|
572
|
|
|
$
|
700
|
|
|
$
|
(117
|
)
|
|
$
|
583
|
|
Leasehold intangibles (A) (B)
|
—
|
|
|
—
|
|
|
—
|
|
|
46,581
|
|
|
(20,270
|
)
|
|
26,311
|
|
||||||
Management contracts
|
32,331
|
|
|
(16,240
|
)
|
|
16,091
|
|
|
32,932
|
|
|
(15,174
|
)
|
|
17,758
|
|
||||||
Internally-developed software
|
1,607
|
|
|
(329
|
)
|
|
1,278
|
|
|
2,314
|
|
|
(967
|
)
|
|
1,347
|
|
||||||
Membership base
|
5,236
|
|
|
(4,114
|
)
|
|
1,122
|
|
|
5,236
|
|
|
(3,740
|
)
|
|
1,496
|
|
||||||
Nonamortizable liquor licenses
|
1,052
|
|
|
—
|
|
|
1,052
|
|
|
893
|
|
|
—
|
|
|
893
|
|
||||||
Total Intangibles
|
$
|
40,926
|
|
|
$
|
(20,811
|
)
|
|
$
|
20,115
|
|
|
$
|
88,656
|
|
|
$
|
(40,268
|
)
|
|
$
|
48,388
|
|
(A)
|
The amortization expense for leasehold intangibles is reported in operating expenses in the Consolidated Statements of Operations.
|
(B)
|
As of January 1, 2019, leasehold intangibles were reclassified from "Intangibles, net of accumulated amortization" to "Operating lease right-of-use assets" in the Consolidated Balance Sheet as part of the adoption of ASU 2016-02.
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
|||||||||||||||||||||||||
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 |
|
Outstanding Face Amount
|
|
Carrying Value
|
|||||||||||
Credit Facilities and Finance Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Vineyard II
|
|
Dec 1993
|
|
$
|
200
|
|
|
$
|
200
|
|
|
Dec 2043
|
|
2.80%
|
|
2.80
|
%
|
|
24.5
|
|
$
|
200
|
|
|
$
|
200
|
|
|
$
|
200
|
|
Finance leases (Equipment)
|
|
Jun 2014 - Jun 2019
|
|
22,908
|
|
|
22,908
|
|
|
Jul 2019 - Jan 2025
|
|
3.00% to 15.00%
|
|
7.22
|
%
|
|
3.7
|
|
—
|
|
|
15,778
|
|
|
15,778
|
|
|||||
|
|
|
|
23,108
|
|
|
23,108
|
|
|
|
|
|
|
7.19
|
%
|
|
3.9
|
|
200
|
|
|
15,978
|
|
|
15,978
|
|
|||||
Less current portion of obligations under finance leases
|
|
|
|
7,675
|
|
|
7,675
|
|
|
|
|
|
|
|
|
|
|
|
|
5,489
|
|
|
5,489
|
|
|||||||
Credit facilities and obligations under finance leases - noncurrent
|
|
|
|
15,433
|
|
|
15,433
|
|
|
|
|
|
|
|
|
|
|
|
|
10,489
|
|
|
10,489
|
|
|||||||
Corporate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Junior subordinated notes payable (C)
|
|
Mar 2006
|
|
51,004
|
|
|
51,196
|
|
|
Apr 2035
|
|
LIBOR+2.25%
|
|
4.80
|
%
|
|
15.8
|
|
51,004
|
|
|
51,004
|
|
|
51,200
|
|
|||||
Total debt obligations
|
|
|
|
$
|
74,112
|
|
|
$
|
74,304
|
|
|
|
|
|
|
5.54
|
%
|
|
12.1
|
|
$
|
51,204
|
|
|
$
|
66,982
|
|
|
$
|
67,178
|
|
(A)
|
Weighted average, including floating and fixed rate classes.
|
(B)
|
Including the effect of deferred financing costs.
|
(C)
|
Interest rate based on 3 month LIBOR plus
2.25%
.
|
|
|
June 30, 2019
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
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
|
|
|
$
|
2,714
|
|
|
$
|
(1,521
|
)
|
|
$
|
1,193
|
|
|
$
|
1,878
|
|
|
$
|
—
|
|
|
$
|
3,071
|
|
|
1
|
|
|
CCC
|
|
2.79
|
%
|
|
31.98
|
%
|
|
4.5
|
|
40.3
|
%
|
Total Securities, Available for Sale (E)
|
|
$
|
4,000
|
|
|
$
|
2,714
|
|
|
$
|
(1,521
|
)
|
|
$
|
1,193
|
|
|
$
|
1,878
|
|
|
$
|
—
|
|
|
$
|
3,071
|
|
|
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 U.S. The Company does not have significant investments in any geographic region.
|
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Fair Value Method (A)
|
||||
Assets
|
|
|
|
|
|
|
|
||
Real estate securities, available-for-sale
|
$
|
3,071
|
|
|
$
|
3,071
|
|
|
Pricing models - Level 3
|
Cash and cash equivalents
|
39,683
|
|
|
39,683
|
|
|
|
||
Restricted cash, current and noncurrent
|
4,557
|
|
|
4,557
|
|
|
|
||
Liabilities
|
|
|
|
|
|
||||
Junior subordinated notes payable
|
51,196
|
|
|
29,452
|
|
|
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.
|
•
|
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
|
|
$
|
1,193
|
|
|
$
|
3,071
|
|
|
10.0
|
%
|
|
8.0
|
%
|
|
2.9
|
%
|
|
43.3
|
%
|
|
|
ABS - Non-Agency RMBS
|
||
Balance at December 31, 2018
|
|
$
|
2,953
|
|
Total gains (losses) (A)
|
|
|
|
|
Included in other comprehensive income (loss)
|
|
—
|
|
|
Amortization included in interest income
|
|
176
|
|
|
Purchases, sales and repayments (A)
|
|
|
|
|
Proceeds
|
|
(58
|
)
|
|
Balance at June 30, 2019
|
|
$
|
3,071
|
|
(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, 2019
. There were
no
transfers into or out of Level 3 during the
six months ended June 30, 2019
.
|
Type of Liabilities Not Measured At Fair Value for Which Fair Value Is Disclosed
|
|
Fair Value Hierarchy
|
|
|
Valuation Techniques and Significant Inputs
|
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, 2018
|
8,436,931
|
|
|
$
|
3.72
|
|
|
|
Granted (B)
|
695,652
|
|
|
4.66
|
|
|
|
|
Balance at June 30, 2019
|
9,132,583
|
|
|
$
|
3.79
|
|
|
6.26
|
|
|
|
|
|
|
|||
Exercisable at June 30, 2019
|
2,705,586
|
|
|
$
|
2.64
|
|
|
3.78
|
|
|
Number of Options
|
||
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
|
|
|
Issued to Drive Shack employees (B)
|
|
4,122,007
|
|
|
Total
|
|
9,132,583
|
|
|
Weighted average strike price
|
|
$
|
3.79
|
|
(A)
|
The Company and the former Manager agreed that options held by certain employees formerly employed by the Manager would not terminate or be forfeited as a result of the Termination and Cooperation Agreement, and the vesting of such options 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. The options fully vest and are exercisable one year prior to the option expiration date, beginning March 2020 through January 2024. In July 2019, a certain employee was terminated by the Company and
921,992
options reverted back to the former Manager. The Company will reverse
$1.2 million
in stock compensation expense related to these options.
|
(B)
|
In November 2018, the Company issued options to certain employees as provided in their employment agreements. The options fully vest and are exercisable as follows:
3,351,355
options vest in equal annual installments on each of the first
three
anniversaries of the grant date; and
75,000
options fully vest on the third anniversary of the grant date. In April 2019, the Company issued
695,652
options to an employee that vest and become exercisable in equal annual installment on each of the first three anniversaries of the grant date.
|
Option Valuation Date
|
|
April 11, 2019
|
|
|
Expected Volatility
|
|
36.80
|
%
|
|
Expected Dividend Yield
|
|
0.00
|
%
|
|
Expected Remaining Term
|
|
6.0 years
|
|
|
Risk-Free Rate
|
|
2.34
|
%
|
|
Fair Value at Valuation Date
|
|
$
|
1,280
|
|
|
|
|
Number of RSUs
|
|
Weighted Average Grant Date Fair Value (per unit)
|
|||
Balance at December 31, 2018
|
|
54,641
|
|
|
$
|
5.02
|
|
Granted
|
|
545,518
|
|
|
$
|
4.69
|
|
Forfeited
|
|
(27,542
|
)
|
|
$
|
4.72
|
|
Balance at June 30, 2019
|
|
572,617
|
|
|
$
|
4.72
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Numerator for basic and diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
Loss from continuing operations after preferred dividends and noncontrolling interests
|
$
|
(14,354
|
)
|
|
$
|
(6,198
|
)
|
|
$
|
(30,349
|
)
|
|
$
|
(23,890
|
)
|
Loss Applicable to Common Stockholders
|
$
|
(14,354
|
)
|
|
$
|
(6,198
|
)
|
|
$
|
(30,349
|
)
|
|
$
|
(23,890
|
)
|
|
|
|
|
|
|
|
|
||||||||
Denominator:
|
|
|
|
|
|
|
|
||||||||
Denominator for basic earnings per share - weighted average shares
|
67,029,610
|
|
|
66,977,104
|
|
|
67,028,364
|
|
|
66,977,104
|
|
||||
Effect of dilutive securities
|
|
|
|
|
|
|
|
||||||||
Options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
RSUs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Denominator for diluted earnings per share - adjusted weighted average shares
|
67,029,610
|
|
|
66,977,104
|
|
|
67,028,364
|
|
|
66,977,104
|
|
||||
Basic earnings per share:
|
|
|
|
|
|
|
|
||||||||
Loss from continuing operations per share of common stock, after preferred dividends and noncontrolling interests
|
$
|
(0.21
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.45
|
)
|
|
$
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
||||||||
Loss Applicable to Common Stock, per share
|
$
|
(0.21
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.45
|
)
|
|
$
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
Loss from continuing operations per share of common stock, after preferred dividends and noncontrolling interests
|
$
|
(0.21
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.45
|
)
|
|
$
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
||||||||
Loss Applicable to Common Stock, per share
|
$
|
(0.21
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.45
|
)
|
|
$
|
(0.36
|
)
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|||||||||||
|
2019
|
|
2018
|
|
Amount
|
|
%
|
|||||||
Revenues
|
|
|
|
|
|
|
|
|||||||
Golf operations (A)
|
$
|
57,386
|
|
|
$
|
69,150
|
|
|
$
|
(11,764
|
)
|
|
(17.0
|
)%
|
Sales of food and beverages
|
14,229
|
|
|
21,854
|
|
|
(7,625
|
)
|
|
(34.9
|
)%
|
|||
Total revenues
|
71,615
|
|
|
91,004
|
|
|
(19,389
|
)
|
|
(21.3
|
)%
|
|||
Operating costs
|
|
|
|
|
|
|
|
|||||||
Operating expenses (A)
|
58,720
|
|
|
67,042
|
|
|
(8,322
|
)
|
|
(12.4
|
)%
|
|||
Cost of sales - food and beverages
|
3,904
|
|
|
6,193
|
|
|
(2,289
|
)
|
|
(37.0
|
)%
|
|||
General and administrative expense
|
13,607
|
|
|
10,268
|
|
|
3,339
|
|
|
32.5
|
%
|
|||
Depreciation and amortization
|
5,122
|
|
|
4,315
|
|
|
807
|
|
|
18.7
|
%
|
|||
Pre-opening costs
|
1,700
|
|
|
247
|
|
|
1,453
|
|
|
588.3
|
%
|
|||
Impairment
|
118
|
|
|
—
|
|
|
118
|
|
|
N.M.
|
|
|||
Realized and unrealized (gain) on investments
|
—
|
|
|
(89
|
)
|
|
(89
|
)
|
|
(100.0
|
)%
|
|||
Total operating costs
|
83,171
|
|
|
87,976
|
|
|
(4,805
|
)
|
|
(5.5
|
)%
|
|||
Operating (loss) income
|
(11,556
|
)
|
|
3,028
|
|
|
14,584
|
|
|
(481.6
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
Other income (expenses)
|
|
|
|
|
|
|
|
|||||||
Interest and investment income
|
265
|
|
|
469
|
|
|
(204
|
)
|
|
(43.5
|
)%
|
|||
Interest expense, net
|
(1,795
|
)
|
|
(4,601
|
)
|
|
(2,806
|
)
|
|
(61.0
|
)%
|
|||
Other income (loss), net
|
127
|
|
|
(3,699
|
)
|
|
3,826
|
|
|
(103.4
|
)%
|
|||
Total other income (expenses)
|
(1,403
|
)
|
|
(7,831
|
)
|
|
6,428
|
|
|
(82.1
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
Loss before income tax
|
$
|
(12,959
|
)
|
|
$
|
(4,803
|
)
|
|
$
|
8,156
|
|
|
169.8
|
%
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
%
|
|||||||
Revenues
|
|
|
|
|
|
|
|
|
|||||||
Golf operations (A)
|
|
$
|
102,092
|
|
|
$
|
122,704
|
|
|
$
|
(20,612
|
)
|
|
(16.8
|
)%
|
Sales of food and beverages
|
|
23,475
|
|
|
34,960
|
|
|
(11,485
|
)
|
|
(32.9
|
)%
|
|||
Total revenues
|
|
125,567
|
|
|
157,664
|
|
|
(32,097
|
)
|
|
(20.4
|
)%
|
|||
Operating costs
|
|
|
|
|
|
|
|
|
|||||||
Operating expenses (A)
|
|
106,443
|
|
|
124,421
|
|
|
(17,978
|
)
|
|
(14.4
|
)%
|
|||
Cost of sales - food and beverages
|
|
6,601
|
|
|
10,233
|
|
|
(3,632
|
)
|
|
(35.5
|
)%
|
|||
General and administrative expense
|
|
25,226
|
|
|
19,462
|
|
|
5,764
|
|
|
29.6
|
%
|
|||
Depreciation and amortization
|
|
10,046
|
|
|
9,863
|
|
|
183
|
|
|
1.9
|
%
|
|||
Pre-opening costs
|
|
2,879
|
|
|
1,803
|
|
|
1,076
|
|
|
59.7
|
%
|
|||
Impairment
|
|
4,206
|
|
|
1,473
|
|
|
2,733
|
|
|
185.5
|
%
|
|||
Realized and unrealized (gain) on investments
|
|
—
|
|
|
(331
|
)
|
|
331
|
|
|
(100.0
|
)%
|
|||
Total operating costs
|
|
155,401
|
|
|
166,924
|
|
|
(11,523
|
)
|
|
(6.9
|
)%
|
|||
Operating loss
|
|
(29,834
|
)
|
|
(9,260
|
)
|
|
20,574
|
|
|
222.2
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Other income (expenses)
|
|
|
|
|
|
|
|
|
|||||||
Interest and investment income
|
|
608
|
|
|
915
|
|
|
(307
|
)
|
|
(33.6
|
)%
|
|||
Interest expense, net
|
|
(3,947
|
)
|
|
(8,650
|
)
|
|
(4,703
|
)
|
|
(54.4
|
)%
|
|||
Other income (loss), net
|
|
5,614
|
|
|
(4,105
|
)
|
|
9,719
|
|
|
(236.8
|
)%
|
|||
Total other income (expenses)
|
|
2,275
|
|
|
(11,840
|
)
|
|
14,115
|
|
|
(119.2
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Loss before income tax
|
|
$
|
(27,559
|
)
|
|
$
|
(21,100
|
)
|
|
$
|
6,459
|
|
|
30.6
|
%
|
(A)
|
Includes $13.0 million and $22.8 million for the
three and six months ended June 30, 2019
, respectively, and $6.1 million and $10.8 million for the
three and six months ended June 30, 2018
due to management contract reimbursements reported under the new revenue standard.
|
•
|
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 Entertainment and Traditional 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 I, Item 1A. “Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2018.
|
•
|
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 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 Entertainment and Traditional 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, 2019 through December 31, 2019
|
$
|
4,924
|
|
|
$
|
—
|
|
|
$
|
4,924
|
|
2020
|
5,984
|
|
|
—
|
|
|
5,984
|
|
|||
2021
|
4,871
|
|
|
—
|
|
|
4,871
|
|
|||
2022
|
3,542
|
|
|
—
|
|
|
3,542
|
|
|||
2023
|
2,700
|
|
|
—
|
|
|
2,700
|
|
|||
2024
|
887
|
|
|
—
|
|
|
887
|
|
|||
Thereafter
|
200
|
|
|
51,004
|
|
|
51,204
|
|
|||
Total
|
$
|
23,108
|
|
|
$
|
51,004
|
|
|
$
|
74,112
|
|
|
|
|
|
Amount Per Share
|
||||||||||
Declared for the three months ended
|
|
Paid
|
|
Series B
|
|
Series C
|
|
Series D
|
||||||
January 31, 2019
|
|
January 2019
|
|
$
|
0.609
|
|
|
$
|
0.503
|
|
|
$
|
0.523
|
|
April 30, 2019
|
|
April 2019
|
|
$
|
0.609
|
|
|
$
|
0.503
|
|
|
$
|
0.523
|
|
July 31, 2019
|
|
July 2019
|
|
$
|
0.609
|
|
|
$
|
0.503
|
|
|
$
|
0.523
|
|
•
|
Operating cash flows increased by:
|
◦
|
$1.8 million due to management fees paid in 2018 that were incurred in 2017 when the Company was externally managed; and
|
◦
|
$0.4 million due to a federal tax refund.
|
•
|
Operating cash flows decreased by:
|
◦
|
$4.7 million in lower operating cash flows from Traditional Golf, primarily related to golf properties sold in December 2018; and
|
◦
|
$6.3 million of payroll costs primarily due to increased headcount and bonuses paid in 2019 that were incurred in 2018; and
|
◦
|
$3.5 million of general and administrative expenses due to increased professional fees.
|
•
|
In March 2019, we executed a lease for office space in New York, New York for a term of seven 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.
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
|
|
|
|
|
|
|
Exhibit Number
|
Exhibit Description
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
Tax Benefits Preservation Plan, dated as of December 5, 2018, 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, 2018).
|
|
|
|
|
|
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).
|
|
|
|
|
|
10.3
*
|
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
|
|
|
|
|
|
|
|
10.4
*
|
Amendment to the Letter Agreement dated December 21, 2017, by and between Drive Shack Inc. and Sarah L. Watterson (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q, Exhibit 10.4, filed on May 10, 2019).
|
|
|
|
|
10.5
*
|
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).
|
|
|
|
|
10.6
*
|
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).
|
|
|
|
|
10.7
*
|
Letter Agreement, dated November 7, 2018, by and between Drive Shack Inc. and Kenneth A. May (incorporated by reference to the Registrant’s Annual Report on Form 10-K, Exhibit 10.6, filed on March 15, 2019).
|
|
|
|
|
10.8
*
|
Letter Agreement, dated November 7, 2018, by and between Drive Shack Inc. and David M. Hammarley (incorporated by reference to the Registrant’s Annual Report on Form 10-K, Exhibit 10.7, filed on March 15, 2019).
|
|
|
|
|
10.9
*
|
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).
|
|
|
|
|
10.10
*
|
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).
|
|
|
|
|
10.11
*
|
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).
|
|
|
|
|
10.12
*
|
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).
|
|
|
|
|
10.13
*
|
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).
|
|
|
|
|
10.14
*
|
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 Current 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 Current Report on Form 8-K, Exhibit 10.1, filed on February 1, 2010).
|
|
|
|
|
|
Form of Indemnification Agreement (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 10.19, filed on August 8, 2014).
|
|
|
|
|
|
10.18
*
|
Form of Drive Shack Inc. 2018 Omnibus Incentive Plan Director Restricted Stock Unit Award Agreement (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q, Exhibit 10.15, filed on November 9, 2018).
|
|
|
|
|
10.19
*
|
Non-Qualified Stock Option Award Agreement dated November 12, 2018, by and between Drive Shack Inc. and
Kenneth A. May (incorporated by reference to the Registrant’s Annual Report on Form 10-K, Exhibit 10.18, filed on March 15, 2019).
|
|
|
|
|
10.20
*
|
Incentive Stock Option Award Agreement dated November 12, 2018, by and between Drive Shack Inc. and Kenneth A. May (incorporated by reference to the Registrant’s Annual Report on Form 10-K, Exhibit 10.19, filed on March 15, 2019).
|
|
Exhibit Number
|
Exhibit Description
|
|
|
|
|
|
|
|
10.21
*
|
Non-Qualified Stock Option Award Agreement dated November 12, 2018, by and between Drive Shack Inc. and
David M. Hammarley (incorporated by reference to the Registrant’s Annual Report on Form 10-K, Exhibit 10.20, filed on March 15, 2019).
|
|
|
|
|
10.22
*
|
Form of Drive Shack Inc. 2018 Omnibus Incentive Plan Executive Non-Qualified Stock Option Award Agreement (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q, Exhibit 10.22, filed on May 10, 2019).
|
|
|
|
|
10.23
*
|
Form of Drive Shack Inc. 2018 Omnibus Incentive Plan Restricted Stock Unit Award Agreement.
|
|
|
|
|
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/ Kenneth A. May
|
|
Kenneth A. May
|
|
|
Chief Executive Officer and Director
|
|
|
|
|
|
August 6, 2019
|
|
|
|
|
|
By:
|
/s/ David M. Hammarley
|
|
David M. Hammarley
|
|
|
Chief Financial Officer
|
|
|
|
|
|
August 6, 2019
|
|
|
|
|
|
By:
|
/s/ Lawrence A. Goodfield, Jr.
|
|
Lawrence A. Goodfield, Jr.
|
|
|
Chief Accounting Officer and Treasurer
|
|
|
|
|
|
August 6, 2019
|
|
|
|
|
|
|
By:
|
|
|
|
|
|
|
|
|
|
|
|
Print Name:
|
|
|
|
|
|
|
|
|
|
|
|
Title:
|
|
|
|
|
|
|
|
|
|
|
|
Signature:
|
|
|
|
|
|
|
|
|
|
|
|
Print Name:
|
|
|
|
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Drive Shack Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
August 6, 2019
|
|
/s/ Kenneth A. May
|
|
|
|
Kenneth A. May
|
|
|
|
Chief Executive Officer and Director
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Drive Shack Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
August 6, 2019
|
/s/ David M. Hammarley
|
|
|
David M. Hammarley
|
|
|
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Kenneth A. May
|
|
|
|
Kenneth A. May
|
|
|
|
Chief Executive Officer and Director
|
|
|
|
|
|
|
|
August 6, 2019
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ David M. Hammarley
|
|
|
|
David M. Hammarley
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
August 6, 2019
|
|