ITEM 1. FINANCIAL STATEMENTS
CLUBCORP HOLDINGS, INC.
UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
For the
Twelve Weeks Ended
March 21, 2017
and
March 22, 2016
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
REVENUES:
|
|
|
|
Club operations
|
$
|
166,161
|
|
|
$
|
160,689
|
|
Food and beverage
|
54,061
|
|
|
52,856
|
|
Other revenues
|
1,056
|
|
|
1,328
|
|
Total revenues
|
221,278
|
|
|
214,873
|
|
|
|
|
|
DIRECT AND SELLING, GENERAL AND ADMINISTRATIVE EXPENSES:
|
|
|
|
Club operating costs exclusive of depreciation
|
146,297
|
|
|
142,354
|
|
Cost of food and beverage sales exclusive of depreciation
|
19,661
|
|
|
18,840
|
|
Depreciation and amortization
|
24,996
|
|
|
24,214
|
|
Provision for doubtful accounts
|
909
|
|
|
380
|
|
Loss on disposals of assets
|
2,934
|
|
|
2,917
|
|
Equity in (earnings) loss from unconsolidated ventures
|
(2,181
|
)
|
|
15
|
|
Selling, general and administrative
|
21,296
|
|
|
19,709
|
|
OPERATING INCOME
|
7,366
|
|
|
6,444
|
|
|
|
|
|
Interest and investment income
|
165
|
|
|
126
|
|
Interest expense
|
(19,550
|
)
|
|
(20,420
|
)
|
LOSS BEFORE INCOME TAXES
|
(12,019
|
)
|
|
(13,850
|
)
|
INCOME TAX BENEFIT
|
4,513
|
|
|
5,537
|
|
NET LOSS
|
(7,506
|
)
|
|
(8,313
|
)
|
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
(17
|
)
|
|
(101
|
)
|
NET LOSS ATTRIBUTABLE TO CLUBCORP
|
$
|
(7,523
|
)
|
|
$
|
(8,414
|
)
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING, BASIC
|
64,442
|
|
|
64,474
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING, DILUTED
|
64,442
|
|
|
64,474
|
|
|
|
|
|
LOSS PER COMMON SHARE:
|
|
|
|
Net loss attributable to ClubCorp, Basic
|
$
|
(0.12
|
)
|
|
$
|
(0.13
|
)
|
Net loss attributable to ClubCorp, Diluted
|
$
|
(0.12
|
)
|
|
$
|
(0.13
|
)
|
|
|
|
|
Cash dividends declared per common share
|
$
|
0.13
|
|
|
$
|
0.13
|
|
See accompanying notes to unaudited consolidated condensed financial statements
CLUBCORP HOLDINGS, INC.
UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE LOSS
For the
Twelve Weeks Ended
March 21, 2017
and
March 22, 2016
(In thousands of dollars)
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
NET LOSS
|
$
|
(7,506
|
)
|
|
$
|
(8,313
|
)
|
Foreign currency translation
|
894
|
|
|
(81
|
)
|
OTHER COMPREHENSIVE INCOME (LOSS)
|
894
|
|
|
(81
|
)
|
COMPREHENSIVE LOSS
|
(6,612
|
)
|
|
(8,394
|
)
|
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
(17
|
)
|
|
(101
|
)
|
COMPREHENSIVE LOSS ATTRIBUTABLE TO CLUBCORP
|
$
|
(6,629
|
)
|
|
$
|
(8,495
|
)
|
See accompanying notes to unaudited consolidated condensed financial statements
CLUBCORP HOLDINGS, INC.
UNAUDITED CONSOLIDATED CONDENSED BALANCE SHEETS
As of
March 21, 2017
and
December 27, 2016
(In thousands of dollars, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
March 21, 2017
|
|
December 27, 2016
|
ASSETS
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
53,888
|
|
|
$
|
84,601
|
|
Receivables, net of allowances of $5,004 and $5,111 at March 21, 2017 and December 27, 2016, respectively
|
84,931
|
|
|
79,115
|
|
Inventories
|
25,437
|
|
|
22,743
|
|
Prepaids and other assets
|
23,614
|
|
|
16,116
|
|
Total current assets
|
187,870
|
|
|
202,575
|
|
Investments
|
3,750
|
|
|
1,569
|
|
Property and equipment, net (includes $9,427 and $9,489 related to VIEs at March 21, 2017 and December 27, 2016, respectively)
|
1,564,379
|
|
|
1,553,382
|
|
Notes receivable, net of allowances of $553 and $618 at March 21, 2017 and December 27, 2016, respectively
|
8,258
|
|
|
8,161
|
|
Goodwill
|
312,811
|
|
|
312,811
|
|
Intangibles, net
|
29,187
|
|
|
29,348
|
|
Other assets
|
16,591
|
|
|
16,615
|
|
Long-term deferred tax asset
|
4,253
|
|
|
4,253
|
|
TOTAL ASSETS
|
$
|
2,127,099
|
|
|
$
|
2,128,714
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
Current maturities of long-term debt
|
$
|
19,811
|
|
|
$
|
19,422
|
|
Membership initiation deposits - current portion
|
173,597
|
|
|
170,355
|
|
Accounts payable
|
27,811
|
|
|
39,260
|
|
Accrued expenses
|
47,667
|
|
|
42,539
|
|
Accrued taxes
|
13,769
|
|
|
19,256
|
|
Other liabilities
|
93,925
|
|
|
71,092
|
|
Total current liabilities
|
376,580
|
|
|
361,924
|
|
Long-term debt (includes $12,921 and $13,035 related to VIEs at March 21, 2017 and December 27, 2016, respectively)
|
1,067,612
|
|
|
1,067,071
|
|
Membership initiation deposits
|
205,848
|
|
|
205,076
|
|
Deferred tax liability, net
|
205,088
|
|
|
209,347
|
|
Other liabilities (includes $24,593 and $24,351 related to VIEs at March 21, 2017 and December 27, 2016, respectively)
|
134,022
|
|
|
132,909
|
|
Total liabilities
|
1,989,150
|
|
|
1,976,327
|
|
Commitments and contingencies (See Note 15)
|
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
Common stock, $0.01 par value, 200,000,000 shares authorized; 65,752,114 and 65,498,897 issued and outstanding at March 21, 2017 and December 27, 2016, respectively
|
658
|
|
|
655
|
|
Additional paid-in capital
|
228,042
|
|
|
235,871
|
|
Accumulated other comprehensive loss
|
(8,744
|
)
|
|
(9,638
|
)
|
Accumulated deficit
|
(89,783
|
)
|
|
(82,260
|
)
|
Treasury stock, at cost (192,989 shares at March 21, 2017 and December 27, 2016)
|
(2,258
|
)
|
|
(2,258
|
)
|
Total stockholders’ equity
|
127,915
|
|
|
142,370
|
|
Noncontrolling interests in consolidated subsidiaries and variable interest entities
|
10,034
|
|
|
10,017
|
|
Total equity
|
137,949
|
|
|
152,387
|
|
TOTAL LIABILITIES AND EQUITY
|
$
|
2,127,099
|
|
|
$
|
2,128,714
|
|
See accompanying notes to unaudited consolidated condensed financial statements
CLUBCORP HOLDINGS, INC.
UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
For the
Twelve Weeks Ended
March 21, 2017
and
March 22, 2016
(In thousands of dollars)
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
Net loss
|
$
|
(7,506
|
)
|
|
$
|
(8,313
|
)
|
Adjustments to reconcile net loss to cash flows from operating activities:
|
|
|
|
|
|
Depreciation
|
24,834
|
|
|
23,674
|
|
Amortization
|
161
|
|
|
540
|
|
Bad debt expense
|
909
|
|
|
421
|
|
Equity in (earnings) loss from unconsolidated ventures
|
(2,181
|
)
|
|
15
|
|
Loss on disposals of assets
|
2,934
|
|
|
2,917
|
|
Debt issuance costs and term loan discount
|
907
|
|
|
1,843
|
|
Accretion of discount on member deposits
|
4,566
|
|
|
4,512
|
|
Equity-based compensation
|
1,939
|
|
|
1,170
|
|
Net change in deferred tax assets and liabilities
|
(4,259
|
)
|
|
(4,844
|
)
|
Net change in prepaid expenses and other assets
|
(10,095
|
)
|
|
(3,898
|
)
|
Net change in receivables and membership notes
|
(5,886
|
)
|
|
(6,443
|
)
|
Net change in accounts payable and accrued liabilities
|
(5,957
|
)
|
|
(4,420
|
)
|
Net change in other current liabilities
|
16,871
|
|
|
15,512
|
|
Net change in other long-term liabilities
|
470
|
|
|
(375
|
)
|
Net cash provided by operating activities
|
17,707
|
|
|
22,311
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
Purchase of property and equipment
|
(23,432
|
)
|
|
(20,309
|
)
|
Acquisition of clubs
|
(9,299
|
)
|
|
(6,600
|
)
|
Proceeds from dispositions
|
3
|
|
|
8
|
|
Proceeds from insurance
|
60
|
|
|
—
|
|
Net change in restricted cash and capital reserve funds
|
79
|
|
|
88
|
|
Net cash used in investing activities
|
(32,589
|
)
|
|
(26,813
|
)
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
Repayments of long-term debt
|
(5,104
|
)
|
|
(4,709
|
)
|
Debt issuance and modification costs
|
(25
|
)
|
|
(920
|
)
|
Dividends to owners
|
(8,568
|
)
|
|
(8,466
|
)
|
Share repurchases for tax withholdings related to certain equity-based awards
|
(1,257
|
)
|
|
(226
|
)
|
Proceeds from new membership initiation deposits
|
31
|
|
|
52
|
|
Repayments of membership initiation deposits
|
(447
|
)
|
|
(384
|
)
|
Net cash used in financing activities
|
(15,370
|
)
|
|
(14,653
|
)
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
(461
|
)
|
|
81
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(30,713
|
)
|
|
(19,074
|
)
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
84,601
|
|
|
116,347
|
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
53,888
|
|
|
$
|
97,273
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
Cash paid for interest
|
$
|
7,763
|
|
|
$
|
2,359
|
|
Cash paid for income taxes
|
$
|
1,026
|
|
|
$
|
407
|
|
See accompanying notes to unaudited consolidated condensed financial statements
CLUBCORP HOLDINGS, INC.
UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF CHANGES IN EQUITY
For the
Twelve Weeks Ended
March 21, 2017
and
March 22, 2016
(In thousands of dollars, except share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Other
Comprehensive
(Loss) Income
|
|
Accumulated Deficit
|
|
Treasury Stock
|
|
Noncontrolling
Interests in
Consolidated
Subsidiaries
|
|
Total
|
|
Shares
|
|
Amount
|
|
|
|
|
Shares
|
|
Amount
|
|
|
BALANCE - December 29, 2015
|
64,740,736
|
|
|
$
|
647
|
|
|
$
|
263,921
|
|
|
$
|
(7,249
|
)
|
|
$
|
(88,955
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
10,418
|
|
|
$
|
178,782
|
|
Cumulative effect adjustment from adoption of accounting guidance
|
—
|
|
|
—
|
|
|
(803
|
)
|
|
—
|
|
|
3,118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,315
|
|
Issuance of shares related to equity-based compensation, net of forfeitures and shares withheld for taxes
|
801,186
|
|
|
8
|
|
|
(234
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(226
|
)
|
Dividends to owners declared
|
—
|
|
|
—
|
|
|
(8,520
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,520
|
)
|
Equity-based compensation expense
|
—
|
|
|
—
|
|
|
1,170
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,170
|
|
Net (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,414
|
)
|
|
—
|
|
|
—
|
|
|
101
|
|
|
(8,313
|
)
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(81
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(81
|
)
|
BALANCE - March 22, 2016
|
65,541,922
|
|
|
$
|
655
|
|
|
$
|
255,534
|
|
|
$
|
(7,330
|
)
|
|
$
|
(94,251
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
10,519
|
|
|
$
|
165,127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE - December 27, 2016
|
65,498,897
|
|
|
$
|
655
|
|
|
$
|
235,871
|
|
|
$
|
(9,638
|
)
|
|
$
|
(82,260
|
)
|
|
(192,989
|
)
|
|
$
|
(2,258
|
)
|
|
$
|
10,017
|
|
|
$
|
152,387
|
|
Issuance of shares related to equity-based compensation, net of forfeitures and shares withheld for taxes
|
253,217
|
|
|
3
|
|
|
(1,260
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,257
|
)
|
Dividends to owners declared
|
—
|
|
|
—
|
|
|
(8,508
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,508
|
)
|
Equity-based compensation expense
|
—
|
|
|
—
|
|
|
1,939
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,939
|
|
Net (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,523
|
)
|
|
—
|
|
|
—
|
|
|
17
|
|
|
(7,506
|
)
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
894
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
894
|
|
BALANCE - March 21, 2017
|
65,752,114
|
|
|
$
|
658
|
|
|
$
|
228,042
|
|
|
$
|
(8,744
|
)
|
|
$
|
(89,783
|
)
|
|
(192,989
|
)
|
|
$
|
(2,258
|
)
|
|
$
|
10,034
|
|
|
$
|
137,949
|
|
See accompanying notes to unaudited consolidated condensed financial statements
NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(dollar amounts in thousands, except per share amounts or unless otherwise indicated)
1. ORGANIZATION AND DESCRIPTION OF THE BUSINESS
ClubCorp Holdings, Inc. (“Holdings”) and its wholly owned subsidiaries CCA Club Operations Holdings, LLC (“Operations’ Parent”) and ClubCorp Club Operations, Inc. (“Operations” and, together with Holdings and Operations’ Parent, “ClubCorp”) were formed on
November 10, 2010
, as part of a reorganization of ClubCorp, Inc. (“CCI”), which was effective as of
November 30, 2010
, for the purpose of operating and managing golf and country clubs and business, sports and alumni clubs. ClubCorp, together with its subsidiaries, may be referred to as “we”, “us”, “our” or the “Company”.
As of
March 21, 2017
, we own, lease or operate through joint ventures
153
golf and country clubs and manage
nine
golf and country clubs. Likewise, we lease or operate through a joint venture
42
business, sports and alumni clubs and manage
three
business, sports and alumni clubs. Our facilities are located in
27
states, the District of Columbia and
two
foreign countries.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
—The consolidated condensed financial statements reflect the consolidated operations of ClubCorp, its wholly and majority owned subsidiaries and certain variable interest entities (“VIEs”) for which we are deemed to be the primary beneficiary. The consolidated condensed financial statements presented herein reflect our financial position, results of operations, cash flows and changes in equity in conformity with accounting principles generally accepted in the United States, or “GAAP”. All intercompany accounts have been eliminated.
Investments in certain unconsolidated affiliates are accounted for by the equity method. See Note
4
.
We have entered into agreements with third-party owners of clubs to act as a managing agent and provide certain services to the third party club owner in exchange for a management fee. The operations of managed clubs are not consolidated. We recognize the contractual management fees as revenue when earned. Additionally, we recognize reimbursements for certain costs of operations at certain managed clubs as revenue.
The accompanying consolidated condensed financial statements are unaudited. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP have been omitted from the accompanying financial statements. We believe the disclosures made are adequate to make the information presented not misleading. However, the financial statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended
December 27, 2016
.
We believe that the accompanying consolidated condensed financial statements reflect all adjustments, including normal recurring items, considered necessary for a fair presentation of the interim periods. Interim results are not necessarily indicative of fiscal year performance because of the impact of seasonal and short-term variations and other factors such as timing of acquisitions and dispositions of facilities.
We have two reportable segments: (1) golf and country clubs and (2) business, sports and alumni clubs. These segments are managed separately and discrete financial information, including Adjusted EBITDA (“Adjusted EBITDA”), a key financial measurement of segment profit and loss, is reviewed regularly by our chief operating decision maker to evaluate performance and allocate resources. See Note
12
.
Use of Estimates
—The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the amounts reported in the consolidated condensed financial statements and accompanying notes. Actual results could differ materially from such estimated amounts.
Revenue Recognition
—Revenues from club operations, food and beverage and merchandise sales are recognized at the time of sale or when the service is provided and are reported net of sales taxes. Revenues from membership dues are generally billed monthly and recognized in the period earned.
At a majority of our private clubs, members are expected to pay an initiation fee or deposit upon their acceptance as a member to the club. In general, initiation fees are not refundable, whereas initiation deposits are not refundable until a fixed number of years (generally
30
) after the date of acceptance of a member. We recognize revenue related to membership initiation fees and deposits over the expected life of an active membership.
For membership initiation deposits, the difference between the amount paid by the member and the present value of the refund obligation is deferred and recognized within club operations revenue over the expected life of an active membership. The present value of the refund obligation is recorded as a
membership initiation deposit liability
and accretes over the non-refundable term using the effective interest method with an interest rate defined as our incremental borrowing rate adjusted to reflect a
30
-year time frame. The accretion is included in
interest expense
.
The majority of membership initiation fees received are not refundable and are deferred and recognized within club operations revenue on the consolidated condensed statements of operations over the expected life of an active membership.
The expected lives of active memberships are calculated annually using historical attrition rates. Periods in which attrition rates differ significantly from enrollment rates could have a material effect on our consolidated condensed financial statements by decreasing or increasing the expected lives of active memberships, which in turn would affect the length of time over which we recognize initiation fee and deposit revenues. During the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, our estimated expected lives ranged from
one
to
20 years
; the weighted-average expected life of a golf and country club membership was approximately
seven
years and the expected life of a business, sports and alumni club membership was approximately
three
years.
Membership initiation payments recognized within
club operations revenue
on the consolidated condensed statements of operations were
$3.3 million
and
$3.3 million
for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively.
Recently Issued Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2014-9 (“ASU 2014-9”),
Revenue from Contracts with Customers
. ASU 2014-9 requires revenue recognition to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance also specifies the accounting for some costs to obtain or fulfill a contract with a customer, as well as enhanced disclosure requirements. In August 2015, the FASB issued Accounting Standards Update No. 2015-14 which deferred the effective date of ASU 2014-9 to fiscal years, and interim reporting periods within those fiscal years, beginning after December 15, 2017. We plan to adopt the ASU, as amended, in Q1 2018. In March 2016, the FASB issued Accounting Standards Update No. 2016-8 (“ASU 2016-8”) which clarified the revenue recognition implementation guidance on principal versus agent considerations and is effective during the same period as ASU 2014-9. In April 2016, the FASB issued Accounting Standards Update No. 2016-10 (“ASU 2016-10”) which clarified the revenue recognition guidance regarding the identification of performance obligations and the licensing implementation and is effective during the same period as ASU 2014-9. In May 2016, the FASB issued Accounting Standards Update No. 2016-12 (“ASU 2016-12”) which narrowly amended the revenue recognition guidance regarding collectability, noncash consideration, presentation of sales tax and transition. ASU 2016-12 is effective during the same period as ASU 2014-9.
The FASB allows two adoption methods under ASU 2014-9. Under one method, a company will apply the rules to contracts in all reporting periods presented, subject to certain allowable exceptions. Under the other method, a company will apply the rules to all contracts existing as of the first day of Q1 2018, recognizing in beginning retained earnings an adjustment for the cumulative effect of the change and providing additional disclosures comparing results to previous rules (“modified retrospective method”). We anticipate adopting the standard under the modified retrospective method.
Although we are continuing to evaluate, upon initial qualitative evaluation, we believe the key changes in the standard that impact our revenue recognition relate to the allocation of contract revenues between various components of the contract which may constitute a performance obligation. These components include initiation payments to join one of our clubs and dues which provide for continued access to our clubs as well as charges for food and beverage, merchandise sales and other club services. We may discount any of these components as a promotion for new members. The revenues for these components may be recognized over varying time periods. Membership initiation payments recognized within
club operations revenue
on the consolidated statements of operations were
$3.3 million
for the
twelve weeks ended
March 21, 2017
, or approximately
1%
of our consolidated total revenue on the consolidated statements of operations. We are still in the process of evaluating the quantitative impact of these changes; however, we cannot currently estimate the impact of change upon adoption, as the amount is dependent on the structure of our membership pricing structure and our employee incentive plans, which we frequently evaluate and adjust to respond to current market conditions. We also believe the requirement to defer incremental contract acquisition costs and recognize them over the contract period or expected membership life will result in the recognition of a deferred charge on our balance sheets, but cannot currently estimate the impact for the same reasons described above.
In February 2016, the FASB issued Accounting Standards Update No. 2016-2 (“ASU 2016-2”), Leases (Topic 842). ASU 2016-2 requires the recognition of lease assets and lease liabilities by lessees for leases classified as operating leases under previous GAAP; however, ASU 2016-2 retains a distinction between finance leases and operating leases. The classification criteria for distinguishing between finance leases and operating leases are substantially similar to the classification criteria for distinguishing between capital leases and operating leases in the previous leases guidance. The result of retaining a distinction between finance leases and operating leases is that the effect of leases in the statement of operations and the statement of cash flows is largely unchanged from previous GAAP. ASU 2016-2 is effective for fiscal years, and interim reporting periods within those fiscal years, beginning after December 15, 2018. We plan to adopt ASU 2016-2 in Q1 2019.
Although we are continuing to evaluate, upon initial qualitative evaluation, a key change upon adoption will be the balance sheet recognition of all leased assets and liabilities. Currently we lease many of our business clubs and a few of our golf and country clubs through operating leases which are not recognized on the balance sheet. We anticipate a right to use asset and a related lease liability will be recognized for these leases and potentially other contracts which qualify as leases.
In June 2016, the FASB issued Accounting Standards Update No. 2016-13 (“ASU 2016-13”),
Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
. ASU 2016-13 requires that financial assets measured at amortized cost be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis. The income statement reflects the measurement of credit losses for newly recognized financial assets, as well as the expected credit losses during the period. The measurement of expected credit losses is based upon historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. ASU 2016-13 will become effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company does not anticipate the adoption will have a material impact of the guidance on its consolidated financial position and results of operations.
In January 2017, the FASB issued Accounting Standards Update No. 2017-1 (“ASU 2017-1”),
Business Combinations (Topic 805): Clarifying the Definition of a Business
. Under ASC Topic 805, there are three elements of a business: inputs, processes, and outputs, which must be evaluated to determine if an asset or group of assets is a business. ASU 2017-1 provides a screen to determine when a set of assets and activities is not a business. The screen requires that when substantially all of the fair value of the gross assets acquired (or disposed of) is concentrated in a single identifiable asset or a group of similar identifiable assets, the set is not a business. This screen reduces the number of transactions that need to be further evaluated. ASU 2017-1 will become effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. We are still in the process of evaluating the quantitative impact of ASU 2017-1.
In January 2017, the FASB issued Accounting Standards Update No. 2017-4 (“ASU 2017-4”),
Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.
ASU 2017-4 eliminates Step 2 from the goodwill impairment test. Step 2 required an entity to determine the fair value at the impairment testing date of its assets and liabilities following the procedure that would be required in a business combination. Instead, an entity should perform its goodwill impairment test and recognize an impairment charge by comparing the fair value of a reporting unit with its carrying amount. ASU 2017-4 will become effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Our goodwill impairment tests have not proceeded to Step 2 in any fiscal year presented and the estimated fair values of our golf and country clubs and business, sports and alumni clubs reporting units both exceeded their carrying values by a significant amount as of the date the analysis was last performed during fiscal year 2016.
3. VARIABLE INTEREST ENTITIES
Consolidated VIEs include
three
managed golf course properties and certain realty interests which we define as “Non-Core Development Entities”. We have determined we are the primary beneficiary of these VIEs as we have the obligation to absorb the majority of losses from and direct activities of these operations. One of these managed golf course property VIEs is financed through a loan payable of
$0.6 million
collateralized by assets of the entity totaling
$3.9 million
as of
March 21, 2017
. The other managed golf course property VIEs are financed through advances from us. Outstanding advances as of
March 21, 2017
total
$5.2 million
compared to recorded assets of
$6.7 million
. The VIE related to the Non-Core Development Entities is financed through notes which are payable through cash proceeds related to the sale of certain real estate held by the Non-Core Development Entities. Recourse of creditors to these VIEs is limited to the assets of the VIE entities, which total
$11.4 million
and
$11.4 million
at
March 21, 2017
and
December 27, 2016
, respectively.
The following summarizes the carrying amount and classification of the VIEs’ assets and liabilities in the consolidated balance sheets as of
March 21, 2017
and
December 27, 2016
, net of intercompany amounts:
|
|
|
|
|
|
|
|
|
|
March 21, 2017
|
|
December 27, 2016
|
Current assets
|
$
|
1,149
|
|
|
$
|
1,041
|
|
Fixed assets, net
|
9,427
|
|
|
9,489
|
|
Other assets
|
848
|
|
|
846
|
|
Total assets
|
$
|
11,424
|
|
|
$
|
11,376
|
|
|
|
|
|
Current liabilities
|
$
|
1,318
|
|
|
$
|
1,125
|
|
Long-term debt
|
12,921
|
|
|
13,035
|
|
Other long-term liabilities
|
25,160
|
|
|
24,906
|
|
Noncontrolling interest
|
5,319
|
|
|
5,401
|
|
Company capital
|
(33,294
|
)
|
|
(33,091
|
)
|
Total liabilities and equity
|
$
|
11,424
|
|
|
$
|
11,376
|
|
4. INVESTMENTS
We have an equity method investment in one active golf and country club joint venture with a carrying value of
$0.4 million
and
$0.4 million
at
March 21, 2017
and
December 27, 2016
, respectively. Our share of earnings in the equity investment is included in
equity in (earnings) loss from unconsolidated ventures
in the consolidated condensed statements of operations.
We also have an equity method investment of
10.2%
in Avendra, LLC, a purchasing cooperative of hospitality companies. The carrying value of the investment was
$3.4 million
and
$1.1 million
at
March 21, 2017
and
December 27, 2016
, respectively. Our share of earnings in the equity investment is included in
equity in (earnings) loss from unconsolidated ventures
in the consolidated condensed statements of operations. All cash distributions from our equity investment are reported as distribution from investment in unconsolidated ventures within the operating section of our consolidated condensed statements of cash flows.
We also have contractual agreements with the Avendra, LLC joint venture to provide procurement services for our clubs. We received
no
net volume rebates and allowances during the
twelve weeks ended
March 21, 2017
and
March 22, 2016
.
5. FAIR VALUE
GAAP establishes a three-tiered fair value hierarchy that prioritizes inputs to valuation techniques used in fair value calculations. The three levels of inputs are defined as follows:
Level 1—unadjusted quoted prices for identical assets or liabilities in active markets accessible by the Company;
Level 2—inputs that are observable in the marketplace other than those inputs classified as Level 1; and
Level 3—inputs that are unobservable in the marketplace and significant to the valuation.
We maximize the use of observable inputs and minimize the use of unobservable inputs. If a financial instrument uses inputs that fall in different levels of the hierarchy, the instrument is categorized based upon the lowest level of input that is significant to the fair value calculation. We recognize transfers between levels of the fair value hierarchy on the date of the change in circumstances that caused the transfer.
Fair Value of Financial Instruments
Debt
—We estimate the fair value of our debt obligations, excluding capital lease obligations and loan origination fees, as follows, as of
March 21, 2017
and
December 27, 2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 21, 2017
|
|
December 27, 2016
|
|
Recorded Value
|
|
Fair Value
|
|
Recorded Value
|
|
Fair Value
|
Level 2 (1)
|
$
|
996,363
|
|
|
$
|
1,036,070
|
|
|
$
|
996,199
|
|
|
$
|
1,026,323
|
|
Level 3
|
51,784
|
|
|
42,898
|
|
|
50,274
|
|
|
41,467
|
|
Total
|
$
|
1,048,147
|
|
|
$
|
1,078,968
|
|
|
$
|
1,046,473
|
|
|
$
|
1,067,790
|
|
______________________
|
|
(1)
|
The recorded value for Level 2 debt obligations is presented net of the
$4.6 million
and
$4.8 million
discount as of
March 21, 2017
and
December 27, 2016
, respectively, on the Secured Credit Facilities, as defined in Note
9
.
|
The 2015 Senior Notes and borrowings under the Secured Credit Facilities, as both are defined in Note
9
, are considered Level 2. We use quoted prices for identical or similar liabilities to value debt obligations classified as Level 2. All other debt obligations are considered Level 3. We use adjusted quoted prices for similar liabilities to value debt obligations classified as Level 3. Key inputs include: (1) the determination that certain other debt obligations are similar, (2) nonperformance risk, and (3) interest rates. Changes or fluctuations in these assumptions and valuations will result in different estimates of value. The use of different techniques to determine the fair value of these debt obligations could result in different estimates of fair value at the reporting date.
The carrying value of financial instruments including cash, cash equivalents, receivables, notes receivable, accounts payable and other short-term and long-term assets and liabilities approximate their fair values as of
March 21, 2017
and
December 27, 2016
.
Assets and Liabilities Measured at Fair Value on a Non-recurring Basis
Our assets and liabilities measured at fair value on a non-recurring basis include equity method investments, property and equipment, mineral rights, goodwill, trade names, liquor licenses, management contracts and other assets and liabilities recorded during business combinations. During the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, there were no impairments recorded. Assets and liabilities from business combinations were recorded on our consolidated condensed balance sheets at fair value at the date of acquisition. The key assumptions used in determining these values are considered Level 3 measurements. See Note
11
.
6. PROPERTY AND EQUIPMENT
Property and equipment, including capital lease assets, at cost consists of the following at
March 21, 2017
and
December 27, 2016
:
|
|
|
|
|
|
|
|
|
|
March 21, 2017
|
|
December 27, 2016
|
Land and non-depreciable land improvements
|
$
|
603,674
|
|
|
$
|
600,402
|
|
Depreciable land improvements
|
501,132
|
|
|
495,520
|
|
Buildings and recreational facilities
|
541,539
|
|
|
534,944
|
|
Machinery and equipment
|
306,647
|
|
|
299,900
|
|
Leasehold improvements
|
112,281
|
|
|
111,755
|
|
Furniture and fixtures
|
106,103
|
|
|
105,195
|
|
Construction in progress
|
24,966
|
|
|
18,434
|
|
|
2,196,342
|
|
|
2,166,150
|
|
Accumulated depreciation
|
(631,963
|
)
|
|
(612,768
|
)
|
Total
|
$
|
1,564,379
|
|
|
$
|
1,553,382
|
|
We evaluate property and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable through future cash flows. See Note
5
.
7. GOODWILL AND INTANGIBLE ASSETS
Goodwill and other intangible assets consist of the following at
March 21, 2017
and
December 27, 2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 21, 2017
|
|
December 27, 2016
|
Asset
|
Useful
Life
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
Intangible assets with indefinite lives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade names
|
|
|
$
|
24,790
|
|
|
|
|
|
$
|
24,790
|
|
|
$
|
24,790
|
|
|
|
|
|
$
|
24,790
|
|
Liquor Licenses
|
|
|
2,152
|
|
|
|
|
|
2,152
|
|
|
2,152
|
|
|
|
|
|
2,152
|
|
Intangible assets with finite lives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Relationships
|
2-5 years
|
|
2,166
|
|
|
$
|
(1,893
|
)
|
|
273
|
|
|
2,866
|
|
|
$
|
(2,553
|
)
|
|
313
|
|
Management Contracts
|
5-10 years
|
|
3,580
|
|
|
(1,608
|
)
|
|
1,972
|
|
|
3,580
|
|
|
(1,487
|
)
|
|
2,093
|
|
Total
|
|
|
$
|
32,688
|
|
|
$
|
(3,501
|
)
|
|
$
|
29,187
|
|
|
$
|
33,388
|
|
|
$
|
(4,040
|
)
|
|
$
|
29,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
$
|
312,811
|
|
|
|
|
$
|
312,811
|
|
|
$
|
312,811
|
|
|
|
|
$
|
312,811
|
|
Intangible Assets
—Intangible asset amortization expense was
$0.2 million
and
$0.5 million
for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively. There were
no
impairments recorded during the
twelve weeks ended
March 21, 2017
and
March 22, 2016
. We retired fully amortized member relationship intangible assets and the related accumulated amortization of
$0.7 million
during the
twelve weeks ended
March 21, 2017
. There were
no
retirements during the
twelve weeks ended
March 22, 2016
.
Goodwill
—The following table shows goodwill activity by reporting unit. No impairments have been recorded for either reporting unit.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Golf & Country Clubs
|
|
Business, Sports & Alumni Clubs
|
|
Total
|
December 27, 2016
|
$
|
167,460
|
|
|
$
|
145,351
|
|
|
$
|
312,811
|
|
March 21, 2017
|
$
|
167,460
|
|
|
$
|
145,351
|
|
|
$
|
312,811
|
|
8. CURRENT AND LONG-TERM LIABILITIES
Current liabilities consist of the following at
March 21, 2017
and
December 27, 2016
:
|
|
|
|
|
|
|
|
|
|
March 21, 2017
|
|
December 27, 2016
|
Accrued compensation
|
$
|
21,775
|
|
|
$
|
25,367
|
|
Accrued interest
|
14,052
|
|
|
7,978
|
|
Other accrued expenses
|
11,840
|
|
|
9,194
|
|
Total accrued expenses
|
$
|
47,667
|
|
|
$
|
42,539
|
|
|
|
|
|
Taxes payable other than federal income taxes (1)
|
$
|
13,769
|
|
|
$
|
19,256
|
|
Total accrued taxes
|
$
|
13,769
|
|
|
$
|
19,256
|
|
|
|
|
|
Advance event and other deposits
|
$
|
33,656
|
|
|
$
|
20,051
|
|
Unearned dues
|
26,298
|
|
|
16,795
|
|
Deferred membership revenues
|
11,788
|
|
|
12,083
|
|
Insurance reserves
|
9,985
|
|
|
9,704
|
|
Dividends to owners declared, but unpaid
|
8,522
|
|
|
8,582
|
|
Other current liabilities
|
3,676
|
|
|
3,877
|
|
Total other current liabilities
|
$
|
93,925
|
|
|
$
|
71,092
|
|
______________________
|
|
(1)
|
We had
no
federal income taxes payable
as of
March 21, 2017
and
December 27, 2016
.
|
Other long-term liabilities consist of the following at
March 21, 2017
and
December 27, 2016
:
|
|
|
|
|
|
|
|
|
|
March 21, 2017
|
|
December 27, 2016
|
Uncertain tax positions
|
$
|
7,840
|
|
|
$
|
7,049
|
|
Deferred membership revenues
|
45,505
|
|
|
46,089
|
|
Casualty insurance loss reserves - long-term portion
|
21,058
|
|
|
19,851
|
|
Above market lease intangibles
|
230
|
|
|
251
|
|
Deferred rent
|
31,835
|
|
|
32,316
|
|
Accrued interest on notes payable related to Non-Core Development Entities
|
24,544
|
|
|
24,298
|
|
Other
|
3,010
|
|
|
3,055
|
|
Total other long-term liabilities
|
$
|
134,022
|
|
|
$
|
132,909
|
|
9. DEBT AND CAPITAL LEASES
Secured Credit Facilities
Secured Credit Facilities
—In 2010, Operations entered into the credit agreement governing the secured credit facilities (the “Secured Credit Facilities”). The credit agreement governing the Secured Credit Facilities was subsequently amended in 2012, 2013, 2014, 2015 and 2016. As of
March 21, 2017
, the Secured Credit Facilities are comprised of (i) a
$651.0 million
term loan facility, and (ii) a revolving credit facility with capacity of
$175.0 million
with
$145.0 million
available for borrowing, after deducting
$30.0 million
of standby letters of credit outstanding. In addition, the credit agreement governing the Secured Credit Facilities includes capacity which provides, subject to lender participation, for additional borrowings in revolving or term loan commitments of
$125.0 million
, and additional borrowings thereafter so long as a senior secured leverage ratio (the “Senior Secured Leverage Ratio”) does not exceed
3.50
:1.00.
As of
March 21, 2017
, the interest rate on the term loan facility is a variable rate calculated as the higher of (i)
4.0%
or (ii) an elected LIBOR plus a margin of
3.0%
and the maturity date of the term loan facility is
December 15, 2022
.
As of
March 21, 2017
, the revolving credit commitments mature on
January 25, 2021
and borrowings thereunder bear interest at a rate of LIBOR plus a margin of
3.0%
per annum. We are required to pay a commitment fee on all undrawn amounts under the revolving credit facility and a fee on all outstanding letters of credit, payable quarterly in arrears.
As long as commitments are outstanding under the revolving credit facility, we are subject to limitations on the Senior Secured Leverage Ratio and a total leverage ratio (the “Total Leverage Ratio”). The Senior Secured Leverage Ratio is defined as the ratio of Operations’ Consolidated Senior Secured Debt (exclusive of the 2015 Senior Notes (as defined below)) to Consolidated EBITDA (disclosed as Adjusted EBITDA and defined in Note
12
) and is calculated on a pro forma basis, giving effect to current period acquisitions as though they had been consummated on the first day of the period presented. The Total Leverage Ratio is defined as the ratio of Operations’ Consolidated Total Debt (including the 2015 Senior Notes) to Consolidated EBITDA and is also calculated on a pro forma basis. The credit agreement governing the Secured Credit Facilities requires us to maintain a Senior Secured Leverage Ratio no greater than
4.50
:1.00 and a Total Leverage Ratio of no greater than
5.75
:1.00 as of the end of each fiscal quarter. As of
March 21, 2017
, Operations’ Senior Secured Leverage Ratio was
2.88
:1.00 and the Total Leverage ratio was
4.27
:1.00.
All obligations under the Secured Credit Facilities are guaranteed by Operations’ Parent and each existing and all subsequently acquired or organized direct and indirect restricted subsidiaries of Operations, other than certain excluded subsidiaries (collectively, the “Guarantors”). The Secured Credit Facilities are secured, subject to permitted liens and other exceptions, by a first-priority perfected security interest in substantially all the assets of Operations, and the Guarantors, including, but not limited to (1) a perfected pledge of all the domestic capital stock owned by Operations and the Guarantors, and (2) perfected security interests in and mortgages on substantially all tangible and intangible personal property and material fee-owned property of Operations and the Guarantors, subject to certain exclusions.
2015 Senior Notes
On
December 15, 2015
, Operations issued
$350.0 million
of senior notes (the “2015 Senior Notes”), maturing
December 15, 2023
. Interest on the 2015 Senior Notes accrues at a fixed rate of
8.25%
per annum and is payable semiannually in arrears on June 15 and December 15. The 2015 Senior Notes are guaranteed on a full and unconditional basis by each Guarantor (other than Operations’ Parent) that guarantees our obligations under the credit agreement governing the Secured Credit Facilities.
Notes payable related to certain Non-Core Development Entities
In 1994 and 1995, we issued notes payable to finance a VIE related to our Non-Core Development Entities. The notes and accrued interest are payable through the cash proceeds related to the sale of certain real estate held by these Non-Core Development Entities. As of
March 21, 2017
, the notes have a principal amount of
$11.8 million
.
Wells Fargo Mortgage Loan
On
August 9, 2016
, we entered into a secured mortgage loan which was guaranteed by ClubCorp USA, Inc., a wholly owned subsidiary of Operations, (the “Wells Fargo Mortgage Loan”) for
$37.0 million
with a maturity date of
May 31, 2019
. As of
March 21, 2017
, the note has a principal amount of
$36.6 million
and accrues interest at a variable rate calculated as
2.90%
plus the greater of (i) one month LIBOR or (ii)
0.25%
. The proceeds of the Wells Fargo Mortgage Loan were primarily used to repay outstanding balances on previously existing mortgage loan agreements. There is an option to extend the maturity through
August 9, 2020
and a second option to extend the maturity through
August 9, 2021
upon satisfaction of certain conditions in the loan agreement.
Long-term borrowings and lease commitments as of
March 21, 2017
and
December 27, 2016
, are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 21, 2017
|
|
December 27, 2016
|
|
|
|
|
|
Carrying Value
|
Interest Rate
|
|
Carrying Value
|
Interest Rate
|
|
Interest Rate Calculation
|
|
Maturity
|
|
|
|
|
|
|
|
|
|
|
Secured Credit Facilities
|
|
|
|
|
|
|
|
|
|
|
|
Term Loan, gross of discount
|
651,000
|
|
4.00
|
%
|
|
651,000
|
|
4.00
|
%
|
|
Greater of (i) 4.0% or (ii) an elected LIBOR + 3.0%
|
|
2022
|
Revolving Credit Borrowings - ($175,000 capacity) (1)
|
—
|
|
3.98
|
%
|
|
—
|
|
3.77
|
%
|
|
LIBOR plus a margin of 3.0%
|
|
2021
|
2015 Senior Notes
|
350,000
|
|
8.25
|
%
|
|
350,000
|
|
8.25
|
%
|
|
Fixed
|
|
2023
|
Wells Fargo Mortgage Loan
|
36,622
|
|
3.68
|
%
|
|
36,811
|
|
3.67
|
%
|
|
2.90% plus the greater of (i) one month LIBOR or (ii) 0.25%
|
|
2019
|
Notes payable related to certain Non-Core Development Entities
|
11,837
|
|
9.00
|
%
|
|
11,837
|
|
9.00
|
%
|
|
Fixed
|
|
(2)
|
Other indebtedness
|
3,326
|
|
3.71% - 6.00%
|
|
|
1,626
|
|
4.75% - 6.00%
|
|
|
Fixed
|
|
Various
|
|
1,052,785
|
|
|
|
1,051,274
|
|
|
|
|
|
|
Capital leases
|
50,887
|
|
|
|
52,207
|
|
|
|
|
|
|
Total obligation
|
1,103,672
|
|
|
|
1,103,481
|
|
|
|
|
|
|
Less net loan origination fees included in long-term debt
|
(11,611
|
)
|
|
|
(12,187
|
)
|
|
|
|
|
|
Less current portion
|
(19,811
|
)
|
|
|
(19,422
|
)
|
|
|
|
|
|
Less discount on the Secured Credit Facilities’ Term Loan
|
(4,638
|
)
|
|
|
(4,801
|
)
|
|
|
|
|
|
Long-term debt
|
$
|
1,067,612
|
|
|
|
$
|
1,067,071
|
|
|
|
|
|
|
______________________
|
|
(1)
|
As of
March 21, 2017
, the revolving credit facility had capacity of
$175.0 million
, which was reduced by the
$30.0 million
of standby letters of credit outstanding, leaving
$145.0 million
available for borrowing.
|
|
|
(2)
|
Notes payable and accrued interest related to certain Non-Core Development Entities are payable through the cash proceeds related to the sale of certain real estate held by these Non-Core Development Entities.
|
The amount of long-term debt maturing in each of the five years subsequent to
2016
and thereafter is as follows. This table reflects the contractual maturity dates as of
March 21, 2017
.
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
Debt
|
|
Capital Leases
|
|
Total
|
Remainder of 2017
|
$
|
803
|
|
|
$
|
14,387
|
|
|
$
|
15,190
|
|
2018
|
1,086
|
|
|
16,241
|
|
|
17,327
|
|
2019
|
35,565
|
|
|
11,438
|
|
|
47,003
|
|
2020
|
197
|
|
|
6,333
|
|
|
6,530
|
|
2021
|
136
|
|
|
2,484
|
|
|
2,620
|
|
Thereafter
|
1,014,998
|
|
|
4
|
|
|
1,015,002
|
|
Total
|
$
|
1,052,785
|
|
|
$
|
50,887
|
|
|
$
|
1,103,672
|
|
10. INCOME TAXES
Holdings files income tax returns in the U.S. federal jurisdiction, numerous state jurisdictions and in
three
foreign jurisdictions. Income taxes recorded are adjusted to the extent losses or other deductions cannot be utilized in the consolidated federal income tax return. We file state tax returns on a separate company basis or unitary basis as required by law. Additionally, certain subsidiaries of Holdings, owned through lower tier joint ventures, file separate tax returns for federal and state purposes.
Our annual effective income tax rate is determined by the level and composition of pre-tax income and the mix of income subject to varying foreign, state and local taxes. Our tax expense or benefit recognized in our interim financial statements is determined by multiplying the year-to-date income or loss by the annual effective tax rate, which is an estimate of the expected relationship between tax expense or benefit for the full year to the pre-tax income or loss for the full year (pre-tax income or loss excluding unusual or infrequently occurring discrete items). Our effective income tax rate for the
twelve weeks ended
March 21, 2017
was
37.5%
, compared to
40.0%
for the
twelve weeks ended
March 22, 2016
. For the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, the effective tax rate differed from the statutory federal rate of
35.0%
primarily due to state taxes and certain other permanent differences. The relative impact these items have on the effective tax rate varies based on the forecasted amount of pre-tax income or loss for the year.
We are currently under audit by state income tax authorities. We have received multiple assessments related to such audits and have an immaterial amount recorded within our state income tax payable as of
March 21, 2017
.
As of
March 21, 2017
, tax years 2011 - 2016 remain open under statute for U.S. federal and most state tax jurisdictions. In Mexico, the statute of limitations is generally
five
years from the date of the filing of the tax return for any particular year, including amended returns. Accordingly, in general, tax years 2008 through 2016 remain open under statute; although certain prior years are also open as a result of the tax proceedings described below.
Certain of our Mexican subsidiaries are under audit by the Mexican taxing authorities for the
2008
and
2009
tax years. In 2013, we received two assessments, for approximately
$3.0 million
each, exclusive of penalties and interest, for two of our Mexican subsidiaries under audit for the
2008
tax year. We have taken the appropriate procedural steps to contest these assessments through the appropriate Mexican judicial channels. In March 2017, we received notice of a favorable ruling from the Mexican court presiding over one of the matters such that one of these two assessments was dismissed and is non-appealable by the Mexican taxing authorities. There is no impact to the financial statements from the dismissal as no liability had previously been recorded. We have not recorded a liability related to the remaining 2008 open uncertain tax position as we believe it is more likely than not that we will prevail based on the merits of our position. In 2014, we received an audit assessment for the
2009
tax year for another Mexican subsidiary. We have taken the appropriate procedural steps to contest the assessment through the appropriate Mexican judicial channels. We have recorded a liability related to an unrecognized tax benefit for
$4.3 million
, exclusive of penalties and interest, related to this audit. The unrecognized tax benefit has been recorded due to the technical nature of the tax filing position taken by our Mexican subsidiary and uncertainty around the ultimate outcome of this assessment, which we intend to continue to contest.
As of
March 21, 2017
and
December 27, 2016
, we have recorded a total of
$7.8 million
and
$7.0 million
, respectively, of unrecognized tax benefits related to uncertain tax positions, including interest and penalties of
$3.3 million
and
$2.9 million
, respectively, which are included in other liabilities in the consolidated condensed balance sheets. If we were to prevail on all uncertain tax positions recorded as of
March 21, 2017
, the net effect would be an income tax benefit of approximately
$4.5 million
, exclusive of any benefits related to interest and penalties.
Management believes it is unlikely that our unrecognized tax benefits will significantly change within the next 12 months given the current status in particular of the matters currently under examination by the Mexican tax authorities. However, as audit outcomes and the timing of related resolutions are subject to significant uncertainties, we will continue to evaluate the tax issues related to these assessments in future periods. In summary, we believe we are adequately reserved for our uncertain tax positions as of
March 21, 2017
.
11. NEW AND ACQUIRED CLUBS AND CLUB DIVESTITURES
New and Acquired Clubs
Assets and liabilities from business combinations were recorded on our consolidated condensed balance sheets at fair value at the date of acquisition. The results of operations of such businesses have been included in the consolidated condensed statements of operations since their date of acquisition.
Norbeck Country Club
—On
March 14, 2017
, we purchased Norbeck Country Club, a private golf club in Rockville, Maryland, for net cash consideration of
$6.8 million
. We recorded the following major categories of assets and liabilities, which are subject to change until our information is finalized, no later than twelve months from the acquisition date:
|
|
|
|
|
|
March 14, 2017
|
|
Land, depreciable land improvements and property and equipment
|
$
|
7,177
|
|
Inventory and prepaid assets
|
63
|
|
Other current liabilities
|
(174
|
)
|
Long-term debt (obligation related to capital leases)
|
(283
|
)
|
Total
|
$
|
6,783
|
|
North Hills Country Club
—On
February 21, 2017
, we purchased North Hills Country Club, a private golf club in Glenside, Pennsylvania, for net cash consideration of
$2.5 million
. We recorded the following major categories of assets and liabilities, which are subject to change until our information is finalized, no later than twelve months from the acquisition date:
|
|
|
|
|
|
February 21, 2017
|
|
Land, depreciable land improvements and property and equipment
|
$
|
2,737
|
|
Inventory and prepaid assets
|
140
|
|
Other current liabilities
|
(61
|
)
|
Long-term debt (obligation related to capital leases)
|
(301
|
)
|
Total
|
$
|
2,515
|
|
Eagle’s Nest Country Club
—On
February 7, 2017
, we purchased Eagle’s Nest Country Club, a private golf club in Phoenix, Maryland, for a contractual purchase price of
$2.5 million
, which was satisfied by our assumption of an interest-free loan of
$2.5 million
with Eagle’s Nest Funding, LLC with a maturity of
October 6, 2031
. As of the date of acquisition, the note had a fair value of
$1.8 million
and an effective interest rate of
3.71%
. We recorded the following major categories of assets and liabilities, which are subject to change until our information is finalized, no later than twelve months from the acquisition date:
|
|
|
|
|
|
February 7, 2017
|
|
Land, depreciable land improvements and property and equipment
|
$
|
2,066
|
|
Inventory and prepaid assets
|
83
|
|
Other current liabilities
|
(76
|
)
|
Long-term debt (includes interest free loan and obligation related to capital leases)
|
(2,072
|
)
|
Total
|
$
|
1
|
|
Heritage Golf Club
—On
August 30, 2016
, we purchased Heritage Golf Club, a private golf club in Hilliard, Ohio, for a purchase price and net cash consideration of
$3.2 million
. We recorded the following major categories of assets and liabilities:
|
|
|
|
|
|
August 30, 2016
|
|
Land, depreciable land improvements and property and equipment
|
$
|
3,407
|
|
Receivables, net of allowances of $6
|
202
|
|
Inventory and prepaid assets
|
156
|
|
Other current liabilities and accrued taxes
|
(271
|
)
|
Long-term debt (obligation related to capital leases)
|
(301
|
)
|
Total
|
$
|
3,193
|
|
Santa Rosa Golf and Country Club
—On
March 15, 2016
, we purchased Santa Rosa Golf and Country Club, a private golf club in Santa Rosa, California, for a purchase price and net cash consideration of
$2.5 million
. We recorded the following major categories of assets and liabilities:
|
|
|
|
|
|
March 15, 2016
|
|
Land, depreciable land improvements and property and equipment
|
$
|
2,558
|
|
Inventory and prepaid assets
|
267
|
|
Other current liabilities
|
(153
|
)
|
Long-term debt (obligation related to capital leases)
|
(178
|
)
|
Total
|
$
|
2,494
|
|
Marsh Creek Country Club
—On
February 2, 2016
, we purchased Marsh Creek Country Club, a private golf club in St. Augustine, Florida, for a purchase price of
$4.5 million
and net cash consideration of
$4.1 million
. We recorded the following major categories of assets and liabilities:
|
|
|
|
|
|
February 2, 2016
|
|
Land, depreciable land improvements and property and equipment
|
$
|
4,491
|
|
Receivables and inventory
|
92
|
|
Other current liabilities and accrued taxes
|
(477
|
)
|
Total
|
$
|
4,106
|
|
Club Dispositions and Management Agreement Terminations
Clubs may be divested when we determine they will be unable to provide a positive contribution to cash flows from operations in future periods and/or when they are determined to be non-strategic holdings. Gains from divestitures are recognized in the period in which operations cease and losses are recognized when we determine that the carrying value is not recoverable and exceeds fair value.
During the
twelve weeks ended
March 21, 2017
, we ceased operating
two
clubs: The Club at Key Center, a leased business club in Cleveland, Ohio, and Piedmont Club, a leased business and sports club in Winston-Salem, North Carolina. No material gain or loss on divestiture was recorded. These divestitures did not qualify as discontinued operations.
During the fiscal year ended
December 27, 2016
, the management agreements with Jefferson Lakeside Country Club, a private country club located in Richmond, Virginia and with Mill Creek Country Club, a private country club located in Mill Creek, Washington were terminated. We closed Greenspoint Club, an owned business and sports club located in Houston, Texas and University Club, a leased business and sports club located in Jacksonville, Florida. Additionally, the lease of Airways Golf Club, a leased public golf course in Fresno, California, was terminated. No material gain or loss on divestiture was recorded. These divestitures did not qualify as discontinued operations.
12. SEGMENT INFORMATION
We currently have
two
reportable segments: (1) golf and country clubs and (2) business, sports and alumni clubs. These segments are managed separately and discrete financial information, including Adjusted EBITDA, our financial measure of segment profit and loss, is reviewed regularly by our chief operating decision maker to evaluate performance and allocate resources. Our chief operating decision maker is our Chief Executive Officer. We also use Adjusted EBITDA, on a consolidated basis, to assess our ability to service our debt, incur additional debt and meet our capital expenditure requirements. We believe that the presentation of Adjusted EBITDA is appropriate as it provides additional information to investors about our performance and investors and lenders have historically used EBITDA-related measures.
EBITDA is defined as net income before interest expense, income taxes, interest and investment income, and depreciation and amortization. Adjusted EBITDA is defined as EBITDA plus or minus impairments, gain or loss on disposition and acquisition of assets, income or loss from divested clubs, loss on extinguishment of debt, non-cash and other adjustments, equity-based compensation expense and a deferred revenue adjustment. The deferred revenue adjustment to revenues and Adjusted EBITDA within each segment represents estimated deferred revenue using current membership life estimates related to initiation payments that would have been recognized in the applicable period but for the application of purchase accounting. Adjusted EBITDA is based on the definition of Consolidated EBITDA as defined in the credit agreement governing the Secured Credit Facilities and may not be comparable to similarly titled measures reported by other companies. The credit agreement governing the Secured Credit Facilities and the indenture governing the 2015 Senior Notes contain certain covenants which are based upon specified financial ratios in reference to Adjusted EBITDA, after giving effect to the pro forma impact of acquisitions. Adjusted EBITDA as reported is identical to the computation of Consolidated EBITDA as defined in the credit agreement governing our Secured Credit Facilities, except that for purposes of certain covenants in the credit agreement, a pro forma adjustment is made to Consolidated EBITDA in order to give effect to current period acquisitions as though they had been consummated on the first day of the four quarter period presented. The pro forma impact gives effect to all acquisitions in the four quarters ended
March 21, 2017
as though they had been consummated on the first day of the
second
quarter of fiscal year
2016
.
Golf and country club operations consist of private country clubs, golf clubs and public golf facilities. Private country clubs provide at least one 18-hole golf course and various other recreational amenities that are open to members and their guests. Golf clubs provide both private and public golf play and usually offer fewer recreational amenities than private country clubs. Public golf facilities are open to the public and generally provide the same amenities as golf clubs.
Business, sports and alumni club operations consist of business clubs, business/sports clubs, sports clubs and alumni clubs. Business clubs provide a setting for dining, business or social entertainment. Sports clubs provide a variety of recreational facilities and business/sports clubs provide a combination of the amenities available at business clubs and sports clubs. Alumni clubs provide the same amenities as business clubs while targeting alumni and staff of universities.
We also disclose corporate expenses and other operations, which consists of other business activities including ancillary revenues related to alliance arrangements, a portion of the revenue associated with upgrade offerings, reimbursements for certain costs of operations at managed clubs, corporate overhead expenses and shared services. Other operations also includes corporate assets such as cash, goodwill, intangible assets, and loan origination fees. While corporate expenses and other operations is not a segment, disclosing corporate expenses and other operations facilitates the reconciliation from segment results to consolidated results.
The table below shows summarized financial information by segment for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
:
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
Revenues
|
|
|
|
|
|
Golf and Country Clubs (1)
|
$
|
179,915
|
|
|
$
|
172,602
|
|
Business, Sports and Alumni Clubs (1)
|
39,891
|
|
|
39,642
|
|
Other operations
|
3,959
|
|
|
3,516
|
|
Elimination of intersegment revenues and segment reporting adjustments
|
(2,894
|
)
|
|
(3,098
|
)
|
Revenues relating to divested clubs (2)
|
407
|
|
|
2,211
|
|
Total consolidated revenues
|
$
|
221,278
|
|
|
$
|
214,873
|
|
|
|
|
|
Golf and Country Clubs Adjusted EBITDA
|
$
|
52,822
|
|
|
$
|
50,123
|
|
Business, Sports and Alumni Clubs Adjusted EBITDA
|
$
|
6,664
|
|
|
$
|
7,274
|
|
______________________
|
|
(1)
|
Includes segment reporting adjustments representing estimated deferred revenue, calculated using current membership life estimates, related to initiation payments that would have been recognized in the applicable period but for the application of purchase accounting in connection with the acquisition of CCI in 2006 and the acquisition of Sequoia Golf (“Sequoia Golf”) on
September 30, 2014
.
|
|
|
(2)
|
When clubs are divested, the associated revenues are excluded from segment results for all periods presented.
|
|
|
|
|
|
|
|
|
|
|
As of
|
Total Assets
|
March 21, 2017
|
|
December 27, 2016
|
Golf and Country Clubs
|
$
|
1,586,163
|
|
|
$
|
1,557,489
|
|
Business, Sports and Alumni Clubs
|
84,095
|
|
|
88,967
|
|
Other operations
|
456,841
|
|
|
482,258
|
|
Consolidated
|
$
|
2,127,099
|
|
|
$
|
2,128,714
|
|
The following table presents revenue by product type:
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
Revenues by Type
|
|
|
|
Dues
|
$
|
119,867
|
|
|
$
|
116,118
|
|
Food and beverage
|
54,061
|
|
|
52,856
|
|
Golf
|
27,498
|
|
|
26,274
|
|
Other
|
19,852
|
|
|
19,625
|
|
Total
|
$
|
221,278
|
|
|
$
|
214,873
|
|
The table below provides a reconciliation of Golf and Country Clubs Adjusted EBITDA and Business, Sports and Alumni Adjusted EBITDA to loss before income taxes for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
:
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
Golf and Country Clubs Adjusted EBITDA
|
$
|
52,822
|
|
|
$
|
50,123
|
|
Business, Sports and Alumni Clubs Adjusted EBITDA
|
6,664
|
|
|
7,274
|
|
Interest expense
|
(19,550
|
)
|
|
(20,420
|
)
|
Interest and investment income
|
165
|
|
|
126
|
|
Depreciation and amortization
|
(24,996
|
)
|
|
(24,214
|
)
|
Impairments and disposition of assets (1)
|
(2,934
|
)
|
|
(2,917
|
)
|
Loss from divested clubs (2)
|
(217
|
)
|
|
(458
|
)
|
Non-cash adjustments (3)
|
—
|
|
|
(463
|
)
|
Acquisition related costs (4)
|
(595
|
)
|
|
(686
|
)
|
Capital structure costs (5)
|
—
|
|
|
(742
|
)
|
Centralization and transformation costs (6)
|
(2,398
|
)
|
|
(2,418
|
)
|
Other adjustments (7)
|
(2,230
|
)
|
|
(1,086
|
)
|
Equity-based compensation expense (8)
|
(1,939
|
)
|
|
(1,170
|
)
|
Deferred revenue adjustment (9)
|
(1,066
|
)
|
|
(1,392
|
)
|
Corporate expenses and other operations (10)
|
(15,745
|
)
|
|
(15,407
|
)
|
Loss before income taxes
|
$
|
(12,019
|
)
|
|
$
|
(13,850
|
)
|
______________________
|
|
(1)
|
Includes non-cash impairment charges related to property and equipment and intangible assets and loss on disposals of assets (including property and equipment disposed of in connection with renovations).
|
|
|
(2)
|
Net loss or income from divested clubs that do not qualify as discontinued operations in accordance with GAAP.
|
|
|
(3)
|
Includes non-cash items related to purchase accounting associated with the acquisition of CCI in 2006 by affiliates of KSL Capital Partners, LLC (“KSL”).
|
|
|
(4)
|
Represents legal and professional fees related to the acquisition of clubs.
|
|
|
(5)
|
Represents legal and professional fees related to our capital structure, including debt issuance and amendment costs and equity offering costs.
|
|
|
(6)
|
Includes fees and expenses associated with initial compliance with Section 404(b) of the Sarbanes-Oxley Act (‘‘SOX 404(b)’’), which were primarily incurred in fiscal year 2015 and the twelve weeks ended March 22, 2016, and related centralization and transformation of administrative processes, finance processes and related IT systems.
|
|
|
(7)
|
Represents adjustments permitted by the credit agreement governing the Secured Credit Facilities including cash distributions from equity method investments less equity in earnings recognized for said investments, income or loss attributable to non-controlling equity interests, expenses paid to an affiliate of KSL and legal settlements.
|
|
|
(8)
|
Includes equity-based compensation expense, calculated in accordance with GAAP, related to awards held by certain employees, executives and directors.
|
|
|
(9)
|
Represents estimated deferred revenue, calculated using current membership life estimates, related to initiation payments that would have been recognized in the applicable period but for the application of purchase accounting in connection with the acquisition of CCI in 2006 and the acquisition of Sequoia Golf on
September 30, 2014
.
|
|
|
(10)
|
Includes other business activities including ancillary revenues related to alliance arrangements, a portion of the revenue associated with upgrade offerings, costs of operations at managed clubs, corporate overhead expenses and shared services expenses.
|
13. EARNINGS PER SHARE
GAAP requires that earnings per share (“EPS”) calculations treat unvested share-based payment awards that have non-forfeitable rights to dividends or dividend equivalents as a separate class of securities (participating securities) and that basic EPS be calculated using the two-class method. We have granted RSAs (as defined below) that contain non-forfeitable rights to dividends. Such awards are considered participating securities. The two-class method of computing EPS is an earnings allocation formula that determines EPS for each class of common stock and participating security according to dividends declared (or accumulated) and participation rights in undistributed earnings. We have also granted RSAs that contain forfeitable rights to dividends. These awards are not considered participating securities and are excluded from the basic weighted-average shares outstanding calculation.
Basic EPS is computed utilizing the two-class method and is calculated on weighted-average number of common shares outstanding during the periods presented.
Diluted EPS reflects the dilutive effect of equity based awards (potential common shares) that may share in the earnings of ClubCorp when such shares are either issued or vesting restrictions lapse. Diluted EPS is computed using the weighted-average number of common shares and potential common shares outstanding during the periods presented, utilizing the two-class method for unvested equity-based awards.
Presented below is basic and diluted EPS for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
(in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
|
Basic
|
|
Diluted
|
|
Basic
|
|
Diluted
|
Numerator for earnings per share
|
$
|
(7,654
|
)
|
|
$
|
(7,654
|
)
|
|
$
|
(8,540
|
)
|
|
$
|
(8,540
|
)
|
Weighted-average shares outstanding
|
64,442
|
|
|
64,442
|
|
|
64,474
|
|
|
64,474
|
|
Effect of dilutive equity-based awards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total Shares
|
64,442
|
|
|
64,442
|
|
|
64,474
|
|
|
64,474
|
|
Net loss attributable to ClubCorp per share
|
$
|
(0.12
|
)
|
|
$
|
(0.12
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.13
|
)
|
The basis for the numerator for earnings per share is net loss attributable to ClubCorp. The numerator was adjusted by
$0.1 million
for the dividends allocated to participating securities during the
twelve weeks ended
March 21, 2017
and
March 22, 2016
.
Potential common shares are excluded from the calculation of diluted EPS when the effect of their inclusion would reduce our net loss per share and would be anti-dilutive. For the
twelve weeks ended
March 21, 2017
and
March 22, 2016
there are
0.2 million
and
0.1 million
potential common shares excluded from the calculation of diluted EPS, respectively.
14. EQUITY
Equity-Based Awards
—We have granted equity-based awards to employees and non-employee directors in the form of restricted stock awards (“RSAs”), which restrictions will be removed upon satisfaction of time-based vesting requirements, subject to the holder remaining in continued service with us. We have also granted performance restricted stock units (“PSUs”) and “Adjusted EBITDA-Based PSUs”, both of which will convert into shares of our common stock upon satisfaction of (i) time-based vesting requirements and (ii) the applicable performance-based requirements subject to the holder remaining in continued service with us. The number of awards under the PSU and Adjusted EBITDA-Based PSU grants represents the target number of such units that may be earned. The PSU awards performance-based requirements are measured based on Holdings’ total shareholder return over the applicable performance periods compared with a peer group. The Adjusted EBITDA-Based PSU awards vest upon the achievement by the 2017 Same Store Clubs (as defined in the form of award), on a consolidated basis, of a specified level of Adjusted EBITDA for fiscal year 2018. We measure the cost of services rendered in exchange for equity-based awards based upon the grant date fair market value of the respective equity-based awards. The value is recognized
over the requisite service period, which is generally the vesting period. The Adjusted EBITDA-Based PSU awards include performance conditions and expense is accrued when achievement of the performance conditions is considered probable. No expense has been recognized for these awards.
The fair market value of each RSA was estimated using Holdings’ closing share price on the date of grant. The fair market value of each PSU was estimated on the date of grant using a Monte Carlo simulation analysis which generates a distribution of possible future stock prices for Holdings and the peer group from the grant date to the end of the applicable performance period. The fair market value of each Adjusted EBITDA-Based PSU was estimated using Holdings’ closing share price on the date of grant.
The following table shows total equity-based compensation expense included in the consolidated condensed statements of operations:
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
Club operating costs exclusive of depreciation
|
$
|
763
|
|
|
$
|
370
|
|
Selling, general and administrative
|
1,176
|
|
|
800
|
|
Pre-tax equity-based compensation expense
|
1,939
|
|
|
1,170
|
|
Less: benefit for income taxes
|
(736
|
)
|
|
(437
|
)
|
Equity-based compensation expense, net of tax
|
$
|
1,203
|
|
|
$
|
733
|
|
As of
March 21, 2017
, there was approximately
$22.4 million
of unrecognized expense related to non-vested, equity-based awards granted to employees, which is expected to be recognized over a weighted average period of approximately
2.0 years
.
The Amended and Restated ClubCorp Holdings, Inc. 2012 Stock Award Plan (the “Stock Plan”) provides for an aggregate amount of no more than
4.0 million
shares of common stock to be available for awards. The Stock Plan provides for the grant of stock options, restricted stock awards, restricted stock units, performance-based awards and other equity-based incentive awards. To date, we have granted RSAs, PSUs, Adjusted EBITDA-Based PSUs and restricted stock units (“RSUs”) under the Stock Plan. As of
March 21, 2017
, approximately
0.7 million
shares of common stock were available for future issuance under the Stock Plan. Treasury stock may be used to settle awards under the Stock Plan.
The following table summarizes RSA, PSU and Adjusted EBITDA-Based PSU activity for the
twelve weeks ended
March 21, 2017
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock awards
|
|
Performance-based awards (1)
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|
Target shares
|
|
Weighted Average Grant Date Fair Value
|
Non-vested balance at December 27, 2016
|
957,950
|
|
|
$
|
12.73
|
|
|
871,370
|
|
|
$
|
11.58
|
|
Granted
|
360,869
|
|
|
$
|
16.80
|
|
|
296,765
|
|
|
$
|
19.50
|
|
Vested
|
(204,431)
|
|
|
$
|
13.68
|
|
|
—
|
|
|
$
|
—
|
|
Forfeited
|
(34,869)
|
|
|
$
|
13.69
|
|
|
(61,172
|
)
|
|
$
|
16.88
|
|
Canceled
|
(72,783
|
)
|
|
$
|
12.57
|
|
|
—
|
|
|
$
|
—
|
|
Non-vested balance at March 21, 2017
|
1,006,736
|
|
|
$
|
13.97
|
|
|
1,106,963
|
|
|
$
|
13.41
|
|
______________________
(1) Includes PSUs and Adjusted EBITDA-Based PSUs.
Dividends
—The following is a summary of dividends declared or paid during the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Declaration Date
|
|
Dividend Per Share
|
|
Record Date
|
|
Total Amount
(in thousands)
|
|
Payment Date
|
Fiscal Year 2016
|
|
|
|
|
|
|
February 18, 2016
|
|
$
|
0.13
|
|
|
April 5, 2016
|
|
$
|
8,520
|
|
|
April 15, 2016
|
June 10, 2016
|
|
$
|
0.13
|
|
|
July 1, 2016
|
|
$
|
8,508
|
|
|
July 15, 2016
|
September 29, 2016
|
|
$
|
0.13
|
|
|
October 10, 2016
|
|
$
|
8,500
|
|
|
October 17, 2016
|
December 7, 2016
|
|
$
|
0.13
|
|
|
January 6, 2017
|
|
$
|
8,490
|
|
|
January 17, 2017
|
|
|
|
|
|
|
|
|
|
Fiscal Year 2017
|
|
|
|
|
|
|
February 9, 2017
|
|
$
|
0.13
|
|
|
April 5, 2017
|
|
$
|
8,522
|
|
|
April 17, 2017
|
Share Repurchase Plan
—On February 24, 2016, we announced that our Board of Directors authorized a repurchase of up to
$50.0 million
of our common stock with an expiration date of December 31, 2017. The repurchase program may be executed from time to time, subject to general business and market conditions and other investment opportunities, through open market or privately negotiated transactions, including through plans designed under Rule 10b5-1 of the Securities Exchange Act of 1934. During the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, we did not purchase any shares under the share repurchase plan. As of
March 21, 2017
, approximately
$47.7 million
remained authorized under the share repurchase plan.
15. COMMITMENTS AND CONTINGENCIES
We routinely enter into contractual obligations to procure assets used in the day to day operations of our business and to invest in our information technology systems. As of
March 21, 2017
, we had capital commitments of
$29.1 million
.
We currently have sales and use tax audits in progress. We believe the potential for a liability related to the outcome of these audits may exist. However, we believe that the outcome of these audits would not materially affect our consolidated condensed financial statements.
Certain of our Mexican subsidiaries are under audit by the Mexican taxing authorities for the
2008
and
2009
tax years. In 2013, we received two assessments, for approximately
$3.0 million
each, exclusive of penalties and interest, for two of our Mexican subsidiaries under audit for the
2008
tax year. We have taken the appropriate procedural steps to contest these assessments through the appropriate Mexican judicial channels. In March 2017, we received notice of a favorable ruling from the Mexican court presiding over one of the matters such that one of these two assessments was dismissed and is non-appealable by the Mexican taxing authorities. There is no impact to the financial statements from the dismissal as no liability had previously been recorded. We have not recorded a liability related to the remaining 2008 open uncertain tax position as we believe it is more likely than not that we will prevail based on the merits of our position. In 2014, we received an audit assessment for the
2009
tax year for another Mexican subsidiary. We have taken the appropriate procedural steps to contest the assessment through the appropriate Mexican judicial channels. We have recorded a liability related to an unrecognized tax benefit for
$4.3 million
, exclusive of penalties and interest, related to this audit. The unrecognized tax benefit has been recorded due to the technical nature of the tax filing position taken by our Mexican subsidiary and uncertainty around the ultimate outcome of this assessment, which we intend to continue to contest.
We are currently under audit by state income tax authorities. We have received multiple assessments related to such audits and have an immaterial amount recorded within our state income tax payable as of
March 21, 2017
.
We are subject to certain pending or threatened litigation and other claims that arise in the ordinary course of business. While the outcome of such legal proceedings and other claims cannot be predicted with certainty, after review and consultation with legal counsel, we believe that any potential liability from these matters would not materially affect our consolidated condensed financial statements.
16. RELATED PARTY TRANSACTIONS
We had receivables of
$0.1 million
and
$0.2 million
, as of
March 21, 2017
and
December 27, 2016
, respectively, for outstanding advances from a golf club joint venture in which we have an equity method investment. There were
no
material management fees recorded for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
. As of
March 21, 2017
and
December 27, 2016
, we had a receivable of
$4.7 million
and
$3.5 million
, respectively, for volume rebates from Avendra, LLC, the supplier firm in which we have an equity method investment. See Note
4
.
17. SUBSEQUENT EVENTS
On
February 9, 2017
, our board of directors declared a cash dividend of
$8.5 million
, or
$0.13
per share of common stock, to all common stockholders of record at the close of business on
April 5, 2017
. This dividend was paid on
April 17, 2017
.
On
April 11, 2017
, we purchased Oakhurst Country Club, a private golf club in Clarkston, Michigan, for a purchase price of
$6.0 million
. Due to the timing of this acquisition, the purchase price allocation was not yet available for disclosure as of the date these financial statements were available to be issued.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion of our financial condition and results of operations should be read together with the consolidated condensed financial statements and related notes included in
“
Item 1. Financial Statements
”
of this quarterly report and in conjunction with the audited consolidated financial statements, related notes and Management's Discussion and Analysis of Financial Condition and Results of Operations for the year ended
December 27, 2016
contained in our annual report on Form 10-K, as amended by the Form 10-K/A filed on March 27, 2017 (“2016 Annual Report
”)
.
Forward-Looking Statements
All statements (other than statements of historical facts) in this quarterly report on Form 10-Q regarding the prospects of the industry and our prospects, plans, financial position and business strategy may constitute forward-looking statements. These forward-looking statements generally can be identified by the use of forward-looking terminology such as “may”, “should”, “expect”, “intend”, “will”, “estimate”, “anticipate”, “believe”, “predict”, “potential” or “continue” or the negatives of these terms or variations of them or similar terminology. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we cannot assure you that these expectations will prove to be correct. Such statements reflect the current views of our management with respect to our operations, results of operations and future financial performance. The following factors are among those, but are not only those, that may cause actual results to differ materially from the forward-looking statements:
|
|
•
|
our ability to attract and retain club members;
|
|
|
•
|
changes in consumer spending patterns, particularly with respect to demand for products and services;
|
|
|
•
|
adverse conditions affecting the United States economy;
|
|
|
•
|
unusual weather patterns, extreme weather events and periodic and quasi-periodic weather patterns, such as the El Niño/La Niña Southern Oscillation;
|
|
|
•
|
material cash outlays required in connection with refunds or escheatment of membership initiation deposits;
|
|
|
•
|
impairments to the suitability of our club locations;
|
|
|
•
|
regional disruptions such as power failures, natural disasters or technical difficulties in any of the major areas in which we operate;
|
|
|
•
|
seasonality of demand for our services and facilities usage;
|
|
|
•
|
increases in the level of competition we face;
|
|
|
•
|
the loss of members of our management team or key employees;
|
|
|
•
|
increases in the cost of labor;
|
|
|
•
|
increases in other costs, including costs of goods, rent, water, utilities and taxes;
|
|
|
•
|
decreasing values of our investments;
|
|
|
•
|
illiquidity of real estate holdings;
|
|
|
•
|
timely, costly and unsuccessful development and redevelopment activities at our properties;
|
|
|
•
|
unsuccessful or burdensome acquisitions, including complications in integrating acquired businesses and properties into our operations;
|
|
|
•
|
restrictions placed on our ability to limit risk due to joint ventures and collaborative arrangements;
|
|
|
•
|
insufficient insurance coverage and uninsured losses;
|
|
|
•
|
accidents or injuries which occur at our properties;
|
|
|
•
|
adverse judgments or settlements;
|
|
|
•
|
our failure to comply with regulations relating to public facilities or our failure to retain the licenses relating to our properties;
|
|
|
•
|
future environmental regulation, expenditures and liabilities;
|
|
|
•
|
changes in or failure to comply with laws and regulations relating to our business and properties;
|
|
|
•
|
failure in systems or infrastructure which maintain our internal and customer data, including as a result of cyber attacks;
|
|
|
•
|
sufficiency and performance of the technology we own or license;
|
|
|
•
|
write-offs of goodwill or other assets;
|
|
|
•
|
risks related to tax examinations by the IRS and other tax authorities in jurisdictions in which we operate;
|
|
|
•
|
significant changes in our stock price, including those caused by future sales of our common stock;
|
|
|
•
|
our ability to declare and pay dividends;
|
|
|
•
|
information published by securities analysts or other market participants that negatively impacts our stock price and trading volume;
|
|
|
•
|
certain provisions of our amended and restated articles of incorporation limit our stockholders’ ability to choose a forum for disputes with us or our directors, officers, employees or agents;
|
|
|
•
|
anti-takeover provisions could delay or prevent a change of control;
|
|
|
•
|
the actions of activist stockholders could negatively impact our business and such activism could impact the trading value and volatility of our securities;
|
|
|
•
|
increased costs and substantial increased time of our management team required as a result of operating as a public company;
|
|
|
•
|
our substantial indebtedness, which may adversely affect our financial condition and our ability to operate our business, react to changes in the economy or our industry and pay our debts, and which could divert our cash flows from operations for debt payments;
|
|
|
•
|
our need to generate cash to service our indebtedness;
|
|
|
•
|
the incurrence by us of substantially more debt, which could further exacerbate the risks associated with our substantial leverage;
|
|
|
•
|
restrictions in our debt agreements that limit our flexibility in operating our business;
|
|
|
•
|
our variable rate indebtedness could cause our debt service obligations to increase significantly; and
|
|
|
•
|
other factors described herein and in our 2016 Annual Report filed with the Securities and Exchange Commission (“SEC”).
|
All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements included in this quarterly report on Form 10-Q. These forward-looking statements speak only as of the date of this quarterly report on Form 10-Q. Except as required by law, we do not intend to update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.
Overview
We are a leading owner-operator of private golf and country clubs and business, sports and alumni clubs in North America. As of
March 21, 2017
, our portfolio of
207
owned or operated clubs, with
over
184,000
memberships, served over
430,000
individual members. Our operations are organized into two principal business segments: (1) golf and country clubs and (2) business, sports and alumni clubs. We own, lease or operate through joint ventures
153
golf and country clubs and manage
nine
golf and country clubs. Likewise, we lease or operate through a joint venture
42
business, sports and alumni clubs and manage
three
business, sports and alumni clubs. We are the largest owner of private golf and country clubs in the United States and own the underlying real estate for
130
of our
162
golf and country clubs. Our golf and country clubs include
138
private country clubs,
16
semi-private clubs and
eight
public golf courses. Our business, sports and alumni clubs include
29
business clubs,
8
business and sports clubs,
six
alumni clubs, and
two
sports clubs. Our facilities are located in
27
states, the District of Columbia and
two
foreign countries.
Our golf and country clubs are designed to appeal to the entire family, fostering member loyalty which we believe allows us to capture a greater share of our member households’ discretionary leisure spending. Our business, sports and alumni clubs are designed to provide our members with private upscale locations where they can work, network and socialize. We offer our members privileges throughout our entire collection of clubs, and we believe that our diverse facilities, recreational offerings and social programming enhance our ability to attract and retain members across a number of demographic groups. We also have alliances with other clubs, resorts and facilities located worldwide through which our members can enjoy additional access, discounts, special offerings and privileges outside of our owned and operated clubs. Given the breadth of our products, services and amenities, we believe we offer a compelling value proposition to our members.
Factors Affecting our Business
A significant percentage of our revenue is derived from membership dues, and we believe these dues together with the geographic diversity of our clubs help to provide us with a recurring revenue base that limits the impact of fluctuations in regional economic conditions. We believe our efforts to position our clubs as focal points in communities with offerings that can appeal to the entire family has enhanced member loyalty and mitigated attrition rates in our membership base compared to the industry as a whole.
We believe the strength and size of our portfolio of clubs combined with the stability of our mass affluent membership base will enable us to maintain our position as an industry leader in the future. As the largest owner-operator of private golf and country clubs in the United States, we enjoy economies of scale and a leadership position. We expect to strategically expand and upgrade our portfolio through acquisitions and targeted capital investments. As part of our targeted capital investment program, we plan to focus on facility changes and upgrades to improve our members’ experience and the utilization of our facilities and amenities, which we believe will yield positive financial results.
Enrollment and Retention of Members
Our success depends on our ability to attract and retain members at our clubs and maintain or increase usage of our facilities. Historically, we have experienced varying levels of membership enrollment and attrition rates and, in certain areas, decreased levels of usage of our facilities. We devote substantial efforts to maintaining member and guest satisfaction, although many of the factors affecting club membership and facility usage are beyond our control.
We offer various programs at our clubs designed to minimize future attrition rates by increasing member satisfaction and usage. These include programs that are designed to engage current and newly enrolled members in activities and groups that go beyond their home club. Additionally, these programs may grant our members discounts on meals and other items in order to increase their familiarity with and usage of their club’s amenities. One such program is our Optimal Network Experiences program (“O.N.E.”), an upgrade product that combines what we refer to as “comprehensive club, community and world benefits”. With this offering, members typically receive
50%
off a la carte dining at their home club; preferential offerings to clubs in their community (including those owned by us), as well as at local spas, restaurants and other venues; and complimentary privileges currently to more than
300
golf and country, business, sporting and athletic clubs when traveling outside of their community with additional offerings and discounts to more than
1,000
renowned hotels, resorts, restaurants and entertainment venues. As of
March 21, 2017
and
December 27, 2016
, approximately
54%
of our memberships were enrolled in one or more of our upgrade programs. As of
March 21, 2017
,
156
of our clubs offered O.N.E., compared to
153
as of
December 27, 2016
.
The following table presents our membership counts for clubs which we own, lease or operate through a joint venture, excluding managed clubs, at the end of the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 21,
2017
|
|
December 27,
2016
|
|
Change
|
|
% Change
|
Golf and Country Clubs (1)
|
|
122,117
|
|
|
120,804
|
|
|
1,313
|
|
|
1.1
|
%
|
Business, Sports and Alumni Clubs (1)
|
|
51,893
|
|
|
52,244
|
|
|
(351
|
)
|
|
(0.7
|
)%
|
Total memberships at end of period (1)
|
|
174,010
|
|
|
173,048
|
|
|
962
|
|
|
0.6
|
%
|
_______________________
|
|
(1)
|
Membership counts exclude memberships at managed clubs. As of
March 21, 2017
, we had
10,395
memberships at managed clubs, including
4,985
memberships at golf and country clubs and
5,410
memberships at business, sports and alumni clubs, excluding certain international club memberships.
|
Seasonality of Demand and Fluctuations in Quarterly Results
The first, second and third fiscal quarters each consist of twelve weeks, whereas, the fourth quarter consists of sixteen or seventeen weeks of operations. Our business clubs typically generate a greater share of their yearly revenues in the fourth fiscal quarter, which includes the holiday and year-end party season. Usage of our golf and country club facilities typically declines significantly during the first and fourth fiscal quarters, when colder temperatures and shorter days reduce the demand for golf and golf-related activities. As a result of these factors, we usually generate a disproportionate share of our revenues and cash flows in the second, third and fourth fiscal quarters of each year and have lower revenues and cash flows in the first quarter. In addition, the timing of purchases, sales, leasing of facilities or divestitures, has caused and may cause our results of operations to vary significantly in otherwise comparable periods. To clarify variations caused by newly acquired or divested operations, we employ a same store analysis for year-over-year comparability purposes. See “Basis of Presentation—Same Store Analysis”.
Our results can also be affected by non-seasonal and severe weather patterns. Periods of extremely hot, dry, cold or rainy weather in a given region can be expected to impact our golf-related revenue for that region. Similarly, extended periods of low rainfall can affect the cost and availability of water needed to irrigate our golf courses and can adversely affect results for facilities in the impacted region. Keeping turf grass conditions at a satisfactory level to attract play on our golf courses requires significant amounts of water. Our ability to irrigate a course could be adversely impacted by a drought or other water shortage, which we have experienced from time to time. A severe drought affecting a large number of properties could have a material adverse effect on our business and results of operations.
Further, the timing of distributions from our equity method investments, including Avendra, LLC, a purchasing cooperative of hospitality companies, varies due to factors outside of our control. Adjusted EBITDA, as defined in Note
12
of our consolidated condensed financial statements included elsewhere herein, is impacted when cash distributions from equity method investments vary from the equity in earnings recognized for the related investments.
Reinvention Capital Investments
We continue to identify and prioritize capital projects and believe the reinvention of our clubs through strategic capital investments help drive membership sales, facility usage and member retention. A significant portion of our invested capital is used to add reinvention elements to “major reinvention” clubs, defined as clubs receiving
$750,000
or more gross capital spend on a project basis, as we believe these discretionary club enhancements represent opportunities to increase revenues and generate a positive return on our investment, although we cannot guarantee such returns. Elements of reinvention capital expenditures include “Touchdown Rooms”, which are small private meeting rooms allowing members to hold impromptu private meetings while leveraging the other services of their club. “Anytime Lounges” provide a contemporary and casual atmosphere to work and network, while “Media Rooms” provide state-of-the-art facilities to enjoy various forms of entertainment. Additional reinvention elements include refitted fitness centers, enhanced pool area amenities such as shade cabanas, pool slides and splash pads, redesigned golf practice areas for use by beginners to avid golfers, and newly created or updated indoor and outdoor dining and social gathering areas designed to take advantage of the expansive views and natural beauty of our clubs.
Club Acquisitions and Dispositions
We continually explore opportunities to expand our business through select acquisitions of attractive properties. We also evaluate joint ventures and management opportunities that allow us to expand our operations and increase our recurring revenue base without substantial capital outlay. We believe that the fragmented nature of the private club industry presents significant opportunities for us to expand our portfolio by leveraging our operational expertise and by taking advantage of market conditions.
The table below summarizes the number and type of club acquisitions and dispositions during the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Golf & Country Clubs
|
|
Business, Sports & Alumni Clubs
|
Acquisitions / (Dispositions)
|
Owned
Clubs
|
|
Leased
Clubs
|
|
Managed
|
|
Joint
Venture
|
|
Total
|
|
Owned
Clubs
|
|
Leased
Clubs
|
|
Managed
|
|
Joint
Venture
|
|
Total
|
December 29, 2015
|
124
|
|
|
18
|
|
|
10
|
|
|
6
|
|
|
158
|
|
|
1
|
|
|
44
|
|
|
3
|
|
|
1
|
|
|
49
|
|
First Quarter 2016 (1)
|
2
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
Second Quarter 2016 (2)
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Third Quarter 2016 (3)
|
1
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Fourth Quarter 2016 (4)
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
December 27, 2016
|
127
|
|
|
17
|
|
|
9
|
|
|
6
|
|
|
159
|
|
|
—
|
|
|
43
|
|
|
3
|
|
|
1
|
|
|
47
|
|
First Quarter 2017 (5)
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
March 21, 2017
|
130
|
|
|
17
|
|
|
9
|
|
|
6
|
|
|
162
|
|
|
—
|
|
|
41
|
|
|
3
|
|
|
1
|
|
|
45
|
|
_______________________
|
|
(1)
|
In December 2015, during the twelve weeks ended March 22, 2016, the management agreement with Jefferson
|
Lakeside Country Club, a private country club located in Richmond, Virginia was terminated. Additionally, in
December 2015, during the twelve weeks ended March 22, 2016, we closed Greenspoint Club, an owned business and sports club located in Houston, Texas. In February 2016, we purchased Marsh Creek Country Club, a private country club in St. Augustine, Florida. In March 2016, we purchased Santa Rosa Golf and Country Club, a private country club in Santa Rosa, California.
|
|
(2)
|
In June 2016, we entered into a management agreement with Country Club of Columbus, a private country club located in Columbus, Georgia.
|
|
|
(3)
|
In July 2016, the management agreement with Mill Creek Country Club, a private country club located in Mill Creek,
|
Washington was terminated. In August 2016, we purchased Heritage Golf Club, a private country club in Hilliard,
Ohio.
(4) In September 2016, the lease of Airways Golf Club, a leased public golf course in Fresno, California, was terminated.
Additionally, in December 2016, we closed University Club, a leased business and sports club located in Jacksonville,
Florida.
|
|
(5)
|
In January 2017, we ceased operating The Club at Key Center, a leased business club in Cleveland, Ohio. In February 2017, we purchased Eagle’s Nest Country Club, a private golf club in Phoenix, Maryland, and North Hills Country
|
Club, a private golf club in Glenside, Pennsylvania. In March 2017, we purchased Norbeck Country Club, a private golf club in Rockville, Maryland. Additionally, in March 2017, we ceased operating Piedmont Club, a leased business and sports club in Winston-Salem, North Carolina.
Subsequent to
March 21, 2017
, on April 11, 2017, we purchased Oakhurst Golf and Country Club, a private golf club in Clarkston, Michigan.
Critical Accounting Policies and Estimates
The process of preparing financial statements in conformity with GAAP requires us to use estimates and assumptions that affect the amounts reported in the consolidated condensed financial statements and accompanying notes included elsewhere in this report. We base these estimates and assumptions upon the best information available to us at the time the estimates or assumptions are made. Accordingly, our actual results could differ materially from our estimates. The most significant estimates made by management include the expected life of an active membership over which we amortize initiation fees and deposits, our incremental borrowing rate which is used to accrete membership initiation deposit liabilities, assumptions and judgments used in estimating unrecognized tax benefits relating to uncertain tax positions and inputs for impairment testing of goodwill, intangible assets and long-lived assets.
For additional information about our critical accounting policies and estimates, see the disclosure included in our 2016 Annual Report.
Basis of Presentation
Total revenues recorded in our two principal business segments: (1) golf and country clubs and (2) business, sports and alumni clubs, are comprised mainly of revenues from membership dues (including upgrade dues), food and beverage operations and golf operations. Operating expenses recorded in our two principal business segments primarily consist of labor expenses, food and beverage costs, golf course maintenance costs and general and administrative costs.
We also disclose corporate expenses and other operations, which consists of other business activities including ancillary revenues related to alliance arrangements, a portion of the revenue associated with upgrade offerings, reimbursements for certain costs of operations at managed clubs, corporate overhead expenses and shared services. Corporate expenses and other operations also includes corporate assets such as cash, goodwill, intangible assets, and loan origination fees.
EBITDA and Adjusted EBITDA
Adjusted EBITDA is a key financial measure used by our management to (1) internally measure our operating performance, (2) evaluate segment performance and allocate resources and support certain valuation analyses and (3) assess our ability to service our debt, incur additional debt, make acquisitions, pay dividends and make capital expenditures. We believe that Adjusted EBITDA is useful to investors and lenders as a performance measure because it adjusts our operating results to be reflective of our core, ongoing, operating performance. As such, Adjusted EBITDA provides relevant information about trends for the periods presented and adjusts for the impact of certain items on a consistent basis from period to period. We believe this measure allows investors and lenders to evaluate performance using the same metrics that management uses to evaluate performance and plan annual budgets. We also believe Adjusted EBITDA is useful
as a liquidity measure because it demonstrates our ability to service our debt, incur additional debt, make acquisitions, pay dividends and make capital expenditures. See Note
12
of our consolidated condensed financial statements included elsewhere herein for the definition of Adjusted EBITDA.
The following table provides a reconciliation of net (loss) income to EBITDA and Adjusted EBITDA for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
Four Quarters Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
|
March 21, 2017
|
|
(dollars in thousands)
|
Net (loss) income
|
$
|
(7,506
|
)
|
|
$
|
(8,313
|
)
|
|
$
|
4,832
|
|
Interest expense
|
19,550
|
|
|
20,420
|
|
|
86,318
|
|
Income tax (benefit) expense
|
(4,513
|
)
|
|
(5,537
|
)
|
|
2,372
|
|
Interest and investment income
|
(165
|
)
|
|
(126
|
)
|
|
(647
|
)
|
Depreciation and amortization
|
24,996
|
|
|
24,214
|
|
|
107,982
|
|
EBITDA
|
$
|
32,362
|
|
|
$
|
30,658
|
|
|
$
|
200,857
|
|
Impairments and disposition of assets (1)
|
2,934
|
|
|
2,917
|
|
|
16,991
|
|
Loss from divested clubs (2)
|
217
|
|
|
458
|
|
|
379
|
|
Non-cash adjustments (3)
|
—
|
|
|
463
|
|
|
(208
|
)
|
Acquisition related costs (4)
|
595
|
|
|
686
|
|
|
1,318
|
|
Capital structure costs (5)
|
—
|
|
|
742
|
|
|
1,098
|
|
Centralization and transformation costs (6)
|
2,398
|
|
|
2,418
|
|
|
9,786
|
|
Other adjustments (7)
|
2,230
|
|
|
1,086
|
|
|
6,220
|
|
Equity-based compensation expense (8)
|
1,939
|
|
|
1,170
|
|
|
7,774
|
|
Deferred revenue adjustment (9)
|
1,066
|
|
|
1,392
|
|
|
5,093
|
|
Adjusted EBITDA
|
$
|
43,741
|
|
|
$
|
41,990
|
|
|
$
|
249,308
|
|
The following table provides a reconciliation of net cash provided by operating activities to Adjusted EBITDA for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
Four Quarters Ended
|
|
March 21, 2017
|
|
March 22, 2016
|
|
March 21, 2017
|
|
(dollars in thousands)
|
Net cash provided by operating activities
|
$
|
17,707
|
|
|
$
|
22,311
|
|
|
$
|
153,050
|
|
Interest expense
|
19,550
|
|
|
20,420
|
|
|
86,318
|
|
Income tax (benefit) expense
|
(4,513
|
)
|
|
(5,537
|
)
|
|
2,372
|
|
Interest and investment income
|
(165
|
)
|
|
(126
|
)
|
|
(647
|
)
|
Loss from divested clubs (2)
|
217
|
|
|
458
|
|
|
379
|
|
Non-cash adjustments (3)
|
—
|
|
|
463
|
|
|
(208
|
)
|
Acquisition related costs (4)
|
595
|
|
|
686
|
|
|
1,318
|
|
Capital structure costs (5)
|
—
|
|
|
742
|
|
|
1,098
|
|
Centralization and transformation costs (6)
|
2,398
|
|
|
2,418
|
|
|
9,786
|
|
Other adjustments (7)
|
2,230
|
|
|
1,086
|
|
|
6,220
|
|
Deferred revenue adjustment (9)
|
1,066
|
|
|
1,392
|
|
|
5,093
|
|
Certain adjustments to reconcile net (loss) income to operating cash flows (10)
|
4,656
|
|
|
(2,323
|
)
|
|
(15,471
|
)
|
Adjusted EBITDA
|
$
|
43,741
|
|
|
$
|
41,990
|
|
|
$
|
249,308
|
|
______________________
The following footnotes relate to the two preceding tables.
|
|
(1)
|
Includes non-cash impairment charges related to property and equipment and intangible assets and loss on disposals of assets (including property and equipment disposed of in connection with renovations).
|
|
|
(2)
|
Net loss or income from divested clubs that do not qualify as discontinued operations in accordance with GAAP.
|
|
|
(3)
|
Includes non-cash items related to purchase accounting associated with the acquisition of CCI in 2006 by affiliates of KSL.
|
|
|
(4)
|
Represents legal and professional fees related to the acquisition of clubs.
|
|
|
(5)
|
Represents legal and professional fees related to our capital structure, including debt issuance and amendment costs and equity offering costs.
|
|
|
(6)
|
Includes fees and expenses associated with initial compliance with SOX 404(b), which were primarily incurred in fiscal year 2015 and the twelve weeks ended March 22, 2016, and related centralization and transformation of administrative processes, finance processes and related IT systems.
|
|
|
(7)
|
Represents adjustments permitted by the credit agreement governing the Secured Credit Facilities including cash distributions from equity method investments less equity in earnings recognized for said investments, income or loss attributable to non-controlling equity interests, expenses paid to an affiliate of KSL and legal settlements.
|
|
|
(8)
|
Includes equity-based compensation expense, calculated in accordance with GAAP, related to awards held by certain employees, executives and directors.
|
|
|
(9)
|
Represents estimated deferred revenue, calculated using current membership life estimates related to initiation payments that would have been recognized in the applicable period but for the application of purchase accounting in connection with the acquisition of CCI in 2006 and the acquisition of Sequoia Golf on
September 30, 2014
.
|
|
|
(10)
|
Includes the following adjustments to reconcile net loss to net cash provided by operating activities from our consolidated condensed statements of cash flows: Net change in prepaid expenses and other assets, net change in receivables and membership notes, net change in accounts payable and accrued liabilities, net change in other current liabilities, bad debt expense, equity in loss (earnings) from unconsolidated ventures, gain on investment in unconsolidated ventures, distribution from investment in unconsolidated ventures, debt issuance costs and term loan discount, accretion of discount on member deposits, net change in deferred tax assets and liabilities and net change in other long-term liabilities. Certain other adjustments to reconcile net income (loss) to net cash provided by operating activities are not included as they are excluded from both net cash provided by operating activities and Adjusted EBITDA.
|
Same Store Analysis
We employ “same store” analysis techniques for a variety of management purposes. By our definition, clubs are evaluated at the beginning of each year and considered same store once they have been fully operational for one fiscal year. Newly acquired or opened clubs, clubs added under management agreements and divested clubs are not classified as same store; however, clubs held for sale are considered same store until they are divested. Once a club has been divested, it is removed from the same store classification for all periods presented. See summarized financial information by segment in Note
12
of our consolidated condensed financial statements included elsewhere herein. For same store year-over-year comparisons, clubs must be open the entire year for both years in the comparison to be considered same store, therefore, same store facility counts and operating results may vary depending on the years of comparison. We believe this approach provides for a more effective analysis tool because it allows us to assess the results of our core operating strategies by tracking the performance of our established same store clubs without the inclusion of divested clubs and newly acquired or opened clubs.
Our fiscal year consists of a 52/53 week period ending on the last Tuesday of December. Our first, second and third fiscal quarters each consist of twelve weeks while our fourth fiscal quarter consists of sixteen or seventeen weeks.
Results of Operations
The following table presents our consolidated condensed statements of operations as a percent of total revenues for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
% of Revenue
|
|
March 22, 2016
|
|
% of Revenue
|
|
(in thousands, except per share amounts)
|
Revenues:
|
|
|
|
|
|
|
|
Club operations
|
$
|
166,161
|
|
|
75.1
|
%
|
|
$
|
160,689
|
|
|
74.8
|
%
|
Food and beverage
|
54,061
|
|
|
24.4
|
%
|
|
52,856
|
|
|
24.6
|
%
|
Other revenues
|
1,056
|
|
|
0.5
|
%
|
|
1,328
|
|
|
0.6
|
%
|
Total revenues
|
221,278
|
|
|
|
|
|
214,873
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct and selling, general and administrative expenses:
|
|
|
|
|
|
|
|
Club operating costs exclusive of depreciation
|
146,297
|
|
|
66.1
|
%
|
|
142,354
|
|
|
66.3
|
%
|
Cost of food and beverage sales exclusive of depreciation
|
19,661
|
|
|
8.9
|
%
|
|
18,840
|
|
|
8.8
|
%
|
Depreciation and amortization
|
24,996
|
|
|
11.3
|
%
|
|
24,214
|
|
|
11.3
|
%
|
Provision for doubtful accounts
|
909
|
|
|
0.4
|
%
|
|
380
|
|
|
0.2
|
%
|
Loss on disposals of assets
|
2,934
|
|
|
1.3
|
%
|
|
2,917
|
|
|
1.4
|
%
|
Equity in (earnings) loss from unconsolidated ventures
|
(2,181
|
)
|
|
(1.0
|
)%
|
|
15
|
|
|
—
|
%
|
Selling, general and administrative
|
21,296
|
|
|
9.6
|
%
|
|
19,709
|
|
|
9.2
|
%
|
Operating income
|
7,366
|
|
|
3.3
|
%
|
|
6,444
|
|
|
3.0
|
%
|
|
|
|
|
|
|
|
|
Interest and investment income
|
165
|
|
|
0.1
|
%
|
|
126
|
|
|
0.1
|
%
|
Interest expense
|
(19,550
|
)
|
|
(8.8
|
)%
|
|
(20,420
|
)
|
|
(9.5
|
)%
|
Loss before income taxes
|
(12,019
|
)
|
|
(5.4
|
)%
|
|
(13,850
|
)
|
|
(6.4
|
)%
|
Income tax benefit
|
4,513
|
|
|
2.0
|
%
|
|
5,537
|
|
|
2.6
|
%
|
NET LOSS
|
(7,506
|
)
|
|
(3.4
|
)%
|
|
(8,313
|
)
|
|
(3.9
|
)%
|
Net income attributable to noncontrolling interests
|
(17
|
)
|
|
—
|
%
|
|
(101
|
)
|
|
—
|
%
|
Net loss attributable to ClubCorp
|
$
|
(7,523
|
)
|
|
(3.4
|
)%
|
|
$
|
(8,414
|
)
|
|
(3.9
|
)%
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING, BASIC
|
64,442
|
|
|
|
|
64,474
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING, DILUTED
|
64,442
|
|
|
|
|
64,474
|
|
|
|
|
|
|
|
|
|
|
|
LOSS PER COMMON SHARE:
|
|
|
|
|
|
|
|
Net loss attributable to ClubCorp, Basic
|
$
|
(0.12
|
)
|
|
|
|
$
|
(0.13
|
)
|
|
|
Net loss attributable to ClubCorp, Diluted
|
$
|
(0.12
|
)
|
|
|
|
$
|
(0.13
|
)
|
|
|
Comparison of the
Twelve Weeks Ended
March 21, 2017
and
March 22, 2016
The following table presents key financial information derived from our consolidated condensed statements of operations for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
|
|
|
|
|
March 21,
2017
|
|
March 22,
2016
|
|
Change
|
|
% Change
|
|
|
(dollars in thousands)
|
Total revenues
|
|
$
|
221,278
|
|
|
$
|
214,873
|
|
|
$
|
6,405
|
|
|
3.0
|
%
|
Club operating costs and expenses exclusive of depreciation (1)
|
|
166,867
|
|
|
161,574
|
|
|
5,293
|
|
|
3.3
|
%
|
Depreciation and amortization
|
|
24,996
|
|
|
24,214
|
|
|
782
|
|
|
3.2
|
%
|
Loss on disposals of assets
|
|
2,934
|
|
|
2,917
|
|
|
17
|
|
|
0.6
|
%
|
Equity in (earnings) loss from unconsolidated ventures
|
|
(2,181
|
)
|
|
15
|
|
|
(2,196
|
)
|
|
(14,640.0
|
)%
|
Selling, general and administrative
|
|
21,296
|
|
|
19,709
|
|
|
1,587
|
|
|
8.1
|
%
|
Operating income
|
|
7,366
|
|
|
6,444
|
|
|
922
|
|
|
14.3
|
%
|
Interest and investment income
|
|
165
|
|
|
126
|
|
|
39
|
|
|
31.0
|
%
|
Interest expense
|
|
(19,550
|
)
|
|
(20,420
|
)
|
|
870
|
|
|
4.3
|
%
|
Loss before income taxes
|
|
(12,019
|
)
|
|
(13,850
|
)
|
|
1,831
|
|
|
13.2
|
%
|
Income tax benefit
|
|
4,513
|
|
|
5,537
|
|
|
(1,024
|
)
|
|
(18.5
|
)%
|
Net loss
|
|
$
|
(7,506
|
)
|
|
$
|
(8,313
|
)
|
|
$
|
807
|
|
|
9.7
|
%
|
__________________________
|
|
(1)
|
Comprised of club operating costs, cost of food and beverage sales and provision for doubtful accounts.
|
Total revenues of
$221.3 million
for the
twelve weeks ended
March 21, 2017
increased
$6.4 million
, or
3.0%
, over the
twelve weeks ended
March 22, 2016
. Same store golf and country club revenue increased by
$5.2 million
driven primarily by increases in same store dues, golf operations revenue and food and beverage revenue. These factors are discussed below under “Segment Operations—Golf and Country Clubs”. In addition, our same store business, sports and alumni club segment revenue increased
$0.2 million
primarily due to increases in food and beverage revenue offset by a decrease in same store dues. These factors are discussed below under “Segment Operations—Business, Sports and Alumni Clubs”. Additionally, total golf and country club revenue attributable to club properties added in 2016 and 2017 increased
$2.1 million
. The remaining change includes a
$0.4 million
increase in revenues from other operations offset primarily by decreases in revenue related to divested clubs, including
$1.5 million
in revenues from previously owned and leased clubs and
$0.3 million
in reimbursements for certain operating costs at managed clubs. The reimbursements for operating costs at managed clubs do not include a markup and have no net impact on operating income, as such costs are included within club operating costs and expenses.
Club operating costs and expenses totaling
$166.9 million
for the
twelve weeks ended
March 21, 2017
increased
$5.3 million
, or
3.3%
, compared to the
twelve weeks ended
March 22, 2016
. The increase is largely due to
$2.5 million
of club operating costs and expenses from club properties added in 2016 and 2017, a
$1.9 million
increase in variable labor costs, food and beverage cost of goods sold and retail cost of goods sold associated with higher revenues, a
$1.8 million
increase in insurance expense related to higher claims, a
$0.7 million
increase in service fees and a
$0.4 million
increase in equity-based compensation offset by a
$1.7 million
decrease in costs related to divested clubs and a decrease of
$0.3 million
in certain operating costs at divested managed clubs, which are offset by reimbursements recorded within revenue, resulting in no net impact on operating income.
Depreciation and amortization expense increased
$0.8 million
, or
3.2%
, during the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
. Depreciation expense increased
$1.2 million
due to our increased fixed asset balances primarily related to club acquisitions, along with the related impact of reinvention and expansion capital spend. Amortization expense decreased
$0.4 million
largely due to trade names and member relationships that were fully amortized during fiscal year 2016. During the
twelve weeks ended
March 21, 2017
, depreciation and amortization for Golf and Country Clubs and Business, Sports and Alumni Clubs was
$20.3 million
and
$2.5 million
, respectively. During the
twelve weeks ended
March 22, 2016
, depreciation and amortization for Golf and Country Clubs and Business, Sports and Alumni clubs was
$19.8 million
and
$2.7 million
, respectively. These expenses were primarily made up of depreciation on our property and equipment and amortization of intangibles related to management contracts.
Loss on disposal of assets for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
of
$2.9 million
and
$2.9 million
, respectively, were largely comprised of losses on asset retirements during the normal course of business, including property and equipment disposed of in connection with our increased capital spend on reinventions and renovations. During the
twelve weeks ended
March 21, 2017
, loss on disposal of assets for Golf and Country Clubs and Business, Sports and Alumni Clubs was
$2.9 million
and
$0.1 million
, respectively. During the
twelve weeks ended
March 22, 2016
, loss on disposal of assets for Golf and Country Clubs and Business, Sports and Alumni clubs was
$2.6 million
and
$0.2 million
, respectively. These expenses related primarily to asset retirements associated with our club reinventions and in the ordinary course of business.
We recognize the earnings of one of our unconsolidated ventures, Avendra, LLC, within equity in earnings or within interest and investment income, depending on the timing of cash distributions and the investment balance. Equity in earnings from unconsolidated ventures was
$2.2 million
and an immaterial loss for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively.
Selling, general and administrative expenses of
$21.3 million
for the
twelve weeks ended
March 21, 2017
increased
$1.6 million
, or
8.1%
, compared to the
twelve weeks ended
March 22, 2016
. The major components of selling, general and administrative expenses are shown in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
|
|
|
Components of selling, general and administrative expense (1)
|
|
March 21,
2017
|
|
March 22,
2016
|
|
Change
|
|
% Change
|
|
|
(dollars in thousands)
|
Selling, general and administrative expense, excluding equity-based compensation and capital structure costs
|
|
$
|
20,120
|
|
|
$
|
18,167
|
|
|
$
|
1,953
|
|
|
10.8
|
%
|
Capital structure costs
|
|
—
|
|
|
742
|
|
|
(742
|
)
|
|
(100.0
|
)%
|
Equity-based compensation
|
|
1,176
|
|
|
800
|
|
|
376
|
|
|
47.0
|
%
|
Selling, general and administrative
|
|
$
|
21,296
|
|
|
$
|
19,709
|
|
|
$
|
1,587
|
|
|
8.1
|
%
|
______________________
|
|
(1)
|
Selling, general and administrative expense, excluding equity-based compensation and capital structure costs, is a non-GAAP financial measure. We believe this measure is informative to investors because excluding capital structure costs and equity-based compensation will allow investors to more meaningfully compare our results between periods.
|
Selling, general and administrative expenses, excluding equity-based compensation and capital structure costs, were
$20.1 million
for the
twelve weeks ended
March 21, 2017
, an increase of
$2.0 million
, or
10.8%
, compared to the
twelve weeks ended
March 22, 2016
. This included an increase of
$3.0 million
in legal settlement expenses and increased costs of
$1.8 million
related to the design and implementation phase of our centralization and transformation of administrative processes, finance processes and related IT systems. These increases were offset by
$1.6 million
of lower costs related to our initial compliance with SOX 404(b), a
$0.4 million
decrease in severance expense and a
$0.4 million
decrease in acquisition costs. We also had a
$0.4 million
decrease in ongoing support costs, including payroll, costs related to software agreements and service fees as part of our centralization and transformation of administrative processes, finance processes and related IT systems.
Capital structure costs included within selling, general and administrative expenses of
$0.7 million
during the
twelve weeks ended
March 22, 2016
were comprised of costs related to amendments to the credit agreement governing the Secured Credit Facilities.
Interest expense totaled
$19.6 million
and
$20.4 million
for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively. The
$0.9 million
decrease in interest expense is primarily comprised of a
$0.6 million
decrease in interest on the term loan facility due primarily to a lower principal balance outstanding and a lower interest rate during the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
and a
$0.2 million
decrease in interest on our mortgage loans due primarily to a lower interest rate during the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
. During the
twelve weeks ended
March 21, 2017
, interest expense for Golf and Country Clubs and Business, Sports and Alumni Clubs was
$4.4 million
and
$0.8 million
, respectively. During the
twelve weeks ended
March 22, 2016
, interest expense for Golf and Country Clubs and Business, Sports and Alumni clubs was
$4.7 million
and
$1.1 million
, respectively. The interest expense for Golf and Country Clubs was primarily driven by accretion expense related to membership initiation payments along with interest expense related to capital leases. The interest expense for Business, Sports and Alumni Clubs was primarily driven by accretion expense related to membership initiation payments.
Income tax benefit for the
twelve weeks ended
March 21, 2017
decreased
$1.0 million
compared to the
twelve weeks ended
March 22, 2016
, and the effective tax rates were
37.5%
and
40.0%
for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively. The amount of tax expense or benefit recognized in interim financial statements is determined by multiplying the year-to-date pre-tax income or loss by the annual effective tax rate, which is an estimate of the expected relationship between tax expense or benefit for the full year to the pre-tax income or loss for the full year (pre-tax income or loss excluding unusual or infrequently occurring discrete items). For the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, the effective tax rate differed from the statutory federal rate of
35.0%
primarily due to state taxes and certain other permanent differences. The relative impact these items have on the effective tax rate varies based on the forecasted amount of pre-tax income or loss for the year.
Segment Operations
The following table presents key financial information for our segments and Adjusted EBITDA for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
|
|
|
Consolidated Summary
|
|
March 21,
2017
|
|
March 22,
2016
|
|
Change
|
|
% Change
|
|
|
(dollars in thousands)
|
Total Revenue
|
|
$
|
221,278
|
|
|
$
|
214,873
|
|
|
$
|
6,405
|
|
|
3.0
|
%
|
|
|
|
|
|
|
|
|
|
Golf and Country Clubs Adjusted EBITDA (1)
|
|
$
|
52,822
|
|
|
$
|
50,123
|
|
|
$
|
2,699
|
|
|
5.4
|
%
|
Business, Sports and Alumni Clubs Adjusted EBITDA (1)
|
|
6,664
|
|
|
7,274
|
|
|
(610
|
)
|
|
(8.4
|
)%
|
Corporate expenses and other operations
|
|
(15,745
|
)
|
|
(15,407
|
)
|
|
(338
|
)
|
|
(2.2
|
)%
|
Adjusted EBITDA
|
|
$
|
43,741
|
|
|
$
|
41,990
|
|
|
$
|
1,751
|
|
|
4.2
|
%
|
_______________________________
|
|
(1)
|
See Note
12
of our consolidated condensed financial statements included elsewhere herein for the definition of Adjusted EBITDA and for a reconciliation of Golf and Country Clubs Adjusted EBITDA and Business, Sports and Alumni Clubs Adjusted EBITDA to loss before income taxes.
|
Golf and Country Clubs
The following table presents key financial information for our golf and country clubs for the
twelve weeks ended
March 21, 2017
and the
twelve weeks ended
March 22, 2016
. Divested clubs are excluded from segment reporting for all periods presented. References to percentage changes that are not meaningful, as new or acquired clubs include different clubs for each period, are denoted by ‘‘NM’’.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
|
|
|
Golf and Country Club Segment
|
|
March 21,
2017
|
|
March 22,
2016
|
|
Change
|
|
%
Change
|
|
|
(dollars in thousands)
|
Same Store Clubs
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
Dues
|
|
$
|
98,511
|
|
|
$
|
95,220
|
|
|
$
|
3,291
|
|
|
3.5
|
%
|
Food and Beverage
|
|
34,457
|
|
|
33,805
|
|
|
$
|
652
|
|
|
1.9
|
%
|
Golf Operations
|
|
31,459
|
|
|
30,045
|
|
|
$
|
1,414
|
|
|
4.7
|
%
|
Other
|
|
12,786
|
|
|
12,903
|
|
|
$
|
(117
|
)
|
|
(0.9
|
)%
|
Revenue
|
|
$
|
177,213
|
|
|
$
|
171,973
|
|
|
$
|
5,240
|
|
|
3.0
|
%
|
Club operating costs and expenses exclusive of depreciation
|
|
$
|
124,633
|
|
|
$
|
121,924
|
|
|
$
|
2,709
|
|
|
2.2
|
%
|
Adjusted EBITDA
|
|
$
|
52,580
|
|
|
$
|
50,049
|
|
|
$
|
2,531
|
|
|
5.1
|
%
|
Adjusted EBITDA Margin
|
|
29.7
|
%
|
|
29.1
|
%
|
|
60 bps
|
|
2.1
|
%
|
|
|
|
|
|
|
|
|
|
New or Acquired Clubs
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
2,702
|
|
|
$
|
629
|
|
|
$
|
2,073
|
|
|
NM
|
|
Club operating costs and expenses exclusive of depreciation
|
|
$
|
2,460
|
|
|
$
|
555
|
|
|
$
|
1,905
|
|
|
NM
|
|
Adjusted EBITDA
|
|
$
|
242
|
|
|
$
|
74
|
|
|
$
|
168
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
Total Golf and Country Clubs
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
179,915
|
|
|
$
|
172,602
|
|
|
$
|
7,313
|
|
|
4.2
|
%
|
Club operating costs and expenses exclusive of depreciation
|
|
$
|
127,093
|
|
|
$
|
122,479
|
|
|
$
|
4,614
|
|
|
3.8
|
%
|
Adjusted EBITDA
|
|
$
|
52,822
|
|
|
$
|
50,123
|
|
|
$
|
2,699
|
|
|
5.4
|
%
|
Adjusted EBITDA Margin
|
|
29.4
|
%
|
|
29.0
|
%
|
|
40 bps
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
Total memberships, excluding managed club memberships
|
|
122,117
|
|
|
117,602
|
|
|
4,515
|
|
|
3.8
|
%
|
Total revenue for same store golf and country clubs increased
$5.2 million
, or
3.0%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
due primarily to increases in same store dues, golf operations revenue and food and beverage revenue. Same store dues revenue increased
$3.3 million
, or
3.5%
, due primarily to an increase in same store memberships, greater club participation in the O.N.E. program and a rate increase in dues per same store average membership. Golf operations revenue increased
$1.4 million
, or
4.7%
, due largely to higher cart fee and greens fee revenue as a result of favorable weather leading to more golf rounds and an increase in retail sales. Food and beverage revenue increased
$0.7 million
, or
1.9%
, due primarily to a
2.7%
increase in a la carte revenue.
Club operating costs and expenses include costs such as payroll and payroll related expenses, costs of food and beverage sales, costs of retail sales, golf operations and golf course maintenance expenses, utilities and property taxes. Club operating costs and expenses, excluding costs of food and beverage sales, for same store golf and country clubs increased
$2.0 million
, or
1.9%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
. The increase is primarily related to higher payroll expense, higher retail cost of sales due primarily to increases in retail sales, higher property tax expense and higher insurance expense, partially offset by a decrease in incentive compensation. These operating costs, as a percentage of total same store club revenue, were
62.5%
and
63.2%
for the same periods, respectively.
Costs of food and beverage sales for same store golf and country clubs increased
$0.7 million
, or
5.3%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
, due primarily to increases in food and beverage sales primarily driven by increased usage of the O.N.E. program. These costs, as a percentage of food and beverage revenues, were
40.2%
and
38.9%
for the same periods, respectively.
Adjusted EBITDA for same store golf and country clubs increased
$2.5 million
, or
5.1%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
, largely due to an increase in higher margin dues revenue primarily driven by an increase in same store memberships and an increase in golf operations revenue combined with well controlled variable operating costs and expenses. As a result, same store Adjusted EBITDA margin for the
twelve weeks ended
March 21, 2017
increased
60
basis points over the
twelve weeks ended
March 22, 2016
.
Business, Sports and Alumni Clubs
The following table presents key financial information for our business, sports and alumni clubs for the
twelve weeks ended
March 21, 2017
and the
twelve weeks ended
March 22, 2016
. Divested clubs are excluded from segment reporting for all periods presented. References to percentage changes that are not meaningful, as new or acquired clubs include different clubs for each period, are denoted by ‘‘NM’’.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
|
|
|
Business, Sports and Alumni Club Segment
|
|
March 21,
2017
|
|
March 22,
2016
|
|
Change
|
|
%
Change
|
|
|
(dollars in thousands)
|
Same Store Clubs
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
Dues
|
|
$
|
18,504
|
|
|
$
|
18,561
|
|
|
$
|
(57
|
)
|
|
(0.3
|
)%
|
Food and Beverage
|
|
18,852
|
|
|
18,441
|
|
|
411
|
|
|
2.2
|
%
|
Other
|
|
2,535
|
|
|
2,640
|
|
|
(105
|
)
|
|
(4.0
|
)%
|
Revenue
|
|
$
|
39,891
|
|
|
$
|
39,642
|
|
|
$
|
249
|
|
|
0.6
|
%
|
Club operating costs and expenses exclusive of depreciation
|
|
$
|
33,227
|
|
|
$
|
32,365
|
|
|
$
|
862
|
|
|
2.7
|
%
|
Adjusted EBITDA
|
|
$
|
6,664
|
|
|
$
|
7,277
|
|
|
$
|
(613
|
)
|
|
(8.4
|
)%
|
Adjusted EBITDA Margin
|
|
16.7
|
%
|
|
18.4
|
%
|
|
(170) bps
|
|
(9.2
|
)%
|
|
|
|
|
|
|
|
|
|
New or Acquired Clubs
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
NM
|
|
Club operating costs and expenses exclusive of depreciation
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
(3
|
)
|
|
NM
|
|
Adjusted EBITDA
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
$
|
3
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
Total Business, Sports and Alumni Clubs
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
39,891
|
|
|
$
|
39,642
|
|
|
$
|
249
|
|
|
0.6
|
%
|
Club operating costs and expenses exclusive of depreciation
|
|
$
|
33,227
|
|
|
$
|
32,368
|
|
|
$
|
859
|
|
|
2.7
|
%
|
Adjusted EBITDA
|
|
$
|
6,664
|
|
|
$
|
7,274
|
|
|
$
|
(610
|
)
|
|
(8.4
|
)%
|
Adjusted EBITDA Margin
|
|
16.7
|
%
|
|
18.3
|
%
|
|
(160) bps
|
|
(8.7
|
)%
|
|
|
|
|
|
|
|
|
|
Total memberships, excluding managed club memberships
|
|
51,893
|
|
|
53,027
|
|
|
(1,134
|
)
|
|
(2.1
|
)%
|
Total revenues for same store business, sports and alumni clubs increased
$0.2 million
, or
0.6%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
primarily due to an increase in food and beverage revenue, partially offset by a decrease in other revenue and same store dues. Food and beverage revenue increased
$0.4 million
, or
2.2%
, due primarily to an increase in private party revenue. Dues revenue decreased
$0.1 million
, or
0.3%
, due to a decline in same store memberships partially offset by an increase in upgrade dues related to the O.N.E program.
Club operating costs and expenses include costs such as payroll and payroll related expenses, costs of food and beverage sales and rent. Club operating costs and expenses, excluding costs of food and beverage sales, for same store business, sports and alumni clubs increased
$0.7 million
, or
2.7%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
. The increase is largely due to an increase in payroll expense and an increase in fixed costs, primarily rent expense. These operating costs, as a percentage of total same store club revenue, were
69.5%
and
68.1%
for the same periods, respectively.
Costs of food and beverage sales for same store business, sports and alumni clubs increased
$0.1 million
, or
2.4%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
, due primarily to increases in food and beverage sales. These costs, as a percentage of food and beverage revenues, were
29.1%
and
29.0%
for the same periods, respectively.
Adjusted EBITDA for same store business, sports and alumni clubs decreased
$0.6 million
, or
8.4%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
, largely due to an increase in club operating costs and a decline in same store memberships. Same store Adjusted EBITDA margin for the
twelve weeks ended
March 21, 2017
decreased
170
basis points compared to the
twelve weeks ended
March 22, 2016
.
Corporate expenses and other operations
The following table presents financial information for corporate expenses and other operations, which is comprised primarily of activities not related to our two business segments, for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Weeks Ended
|
|
|
|
|
|
|
March 21,
2017
|
|
March 22,
2016
|
|
Change
|
|
%
Change
|
|
|
(dollars in thousands)
|
Corporate expenses and other operations
|
|
$
|
(15,745
|
)
|
|
$
|
(15,407
|
)
|
|
$
|
(338
|
)
|
|
(2.2
|
)%
|
Corporate expenses and other operations increased
$0.3 million
, or
2.2%
, for the
twelve weeks ended
March 21, 2017
compared to the
twelve weeks ended
March 22, 2016
largely due to a
$1.1 million
increase in insurance expense related to higher claims. This increase was partially offset by a decrease of
$0.4 million
in ongoing support costs, including payroll, costs related to software agreements and service fees as part of our centralization and transformation of administrative processes, finance processes and related IT systems and a
$0.4 million
decrease in other corporate expenses.
Liquidity and Capital Resources
We operate through our subsidiaries and have no material assets other than the stock of our subsidiaries. Our ability to pay dividends is dependent on our receipt of dividends or other distributions from our subsidiaries and borrowings under the Secured Credit Facilities, the 2015 Senior Notes and other debt instruments.
Our primary goal as it relates to liquidity and capital resources is to attain and retain the right level of debt and cash to execute strategic objectives, maintain and fund expansions, replacement projects and other capital investments at our clubs, be poised for external growth and pay dividends to our stockholders. Historically, we have financed our business through cash flows from operations and debt.
We anticipate that cash flows from operations will be our primary source of cash over the next twelve months. We believe current assets and cash generated from operations will be sufficient to meet anticipated working capital needs, capital expenditures, debt service obligations, payment of a quarterly cash dividend pursuant to our dividend policy and stock repurchases. The payment of such quarterly dividends will be at the discretion of our Board of Directors. In the first quarter of fiscal year 2016, our Board of Directors authorized a repurchase of up to $50 million of our common stock with an expiration date of December 31, 2017. The repurchase program may be executed from time to time, subject to general business and market conditions and other investment opportunities, through open market or privately negotiated transactions, including through plans designed under Rule 10b5-1 of the Securities Exchange Act of 1934. We may also, from time to time in our sole discretion, purchase, redeem or retire our 2015 Senior Notes, through tender offers, in privately negotiated or open market transactions or otherwise. We plan to use excess cash reserves, our revolving credit facility, proceeds from the issuance of debt or equity, or a combination thereof to expand the business through capital improvement and expansion projects and strategically selected club acquisitions.
As of
March 21, 2017
, cash and cash equivalents totaled
$53.9 million
and we had
$145.0 million
available for borrowing under the revolving credit facility of the Secured Credit Facilities for total liquidity of
$198.9 million
. As of
April 20, 2017
, we had
$145.0 million
available for borrowing under the revolving credit facility.
Cash Flows from Operating Activities
Cash flows from operations totaled
$17.7 million
and
$22.3 million
for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively. The
$4.6 million
decrease in operating cash flows is due largely to a
$5.8 million
decrease due to changes in working capital primarily driven by timing of certain trade payables and member billing cycles, a
$0.8 million
increase due to the change in other long-term liabilities and a
$0.6 million
increase due to the change in deferred tax assets and liabilities.
Cash Flows used in Investing Activities
Cash flows used in investing activities totaled
$32.6 million
and
$26.8 million
for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively. The
$5.8 million
increase in cash used in investing activities is primarily due to the
$2.7 million
increase in cash used for the acquisition of clubs and a
$3.1 million
increase in capital spent to maintain, renovate and reinvent our existing properties.
Cash Flows used in Financing Activities
Cash flows used in financing activities totaled
$15.4 million
and
$14.7 million
for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively. The
$0.7 million
increase in cash used in financing activities is primarily due to a
$1.0 million
increase in share repurchases for tax withholdings related to certain equity-based awards and a
$0.4 million
increase in scheduled debt repayments offset by a decrease in debt issuance and modification costs of
$0.9 million
related to amendments to the credit agreement governing the Secured Credit Facilities.
Capital Spending
The nature of our business requires us to invest capital to maintain our existing properties and invest in our information technology systems. For the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, we spent approximately
$20.1 million
(net of insurance proceeds of
$0.1 million
) and
$11.5 million
, respectively, in capitalized costs to maintain our existing properties and invest in our information technology systems. During the
twelve weeks ended
March 21, 2017
, this spending included
$11.9 million
, net of insurance proceeds, to maintain our existing properties and
$0.9 million
to maintain our existing information technology systems. Additionally, we invested
$7.3 million
on information technology projects related to the centralization of administrative processes. During the remainder of fiscal year 2017, we anticipate spending approximately
$40.0 million
in maintenance capital, net of insurance proceeds, including
$33.1 million
, net of insurance proceeds, to maintain our existing facilities and
$3.1 million
to maintain our existing information technology systems. Additionally, we anticipate investing
$3.8 million
on information technology projects related to the centralization and transformation of administrative processes, finance processes and related IT systems.
In addition to maintaining our properties, we also spend discretionary capital to expand and improve existing properties, including major reinventions, and expand our business through acquisitions. Capital expansion funding totaled approximately
$12.6 million
and
$15.4 million
for the
twelve weeks ended
March 21, 2017
and
March 22, 2016
, respectively, including acquisitions of
$9.3 million
and
$6.6 million
, respectively. We anticipate spending approximately
$40.3 million
on reinvention and expansion projects during the remainder of fiscal year 2017, including capital associated with recently acquired clubs, but excluding Oakhurst Golf and Country Club, any potential future acquisitions and reinvention and expansion projects related to such acquisitions.
Subsequent to
March 21, 2017
, on April 11, 2017, we purchased Oakhurst Golf and Country Club, a private golf club in Clarkston, Michigan, for a purchase price of
$6.0 million
. We anticipate spending approximately
$2.0 million
in reinvention project capital at this property.
Future discretionary capital spending amounts may increase or decrease as a result of a variety of factors, including but not limited to those described in Item 1A. Risk Factors of our 2016 Annual Report, such as the identification of additional acquisitions or expansion opportunities that fit our strategy to expand the business.
Debt
Secured Credit Facilities
—In 2010, Operations entered into the credit agreement governing the Secured Credit Facilities. The credit agreement governing the Secured Credit Facilities was subsequently amended in 2012, 2013, 2014, 2015 and 2016. As of
April 20, 2017
, the Secured Credit Facilities are comprised of (i) a
$651.0 million
term loan facility and (ii) a revolving credit facility with capacity of
$175.0 million
with
$145.0 million
available for borrowing after deducting
$30.0 million
of standby letters of credit. In addition, the credit agreement governing the Secured Credit Facilities includes capacity which provides, subject to lender participation, for additional borrowings in revolving or term loan commitments of
$125.0 million
, and additional borrowings thereafter so long as the Senior Secured Leverage Ratio does not exceed
3.50
:1.00.
As of
April 20, 2017
, the interest rate on the term loan facility is a variable rate calculated as the higher of (i)
4.0%
or (ii) an elected LIBOR plus a margin of
3.0%
and the maturity date of the term loan facility is
December 15, 2022
.
As of
April 20, 2017
, the revolving credit commitments mature on
January 25, 2021
and borrowings thereunder bear interest at a rate of LIBOR plus a margin of
3.0%
per annum. We are required to pay a commitment fee on all undrawn amounts under the revolving credit facility and a fee on all outstanding letters of credit, payable quarterly in arrears.
As long as commitments are outstanding under the revolving credit facility, we are subject to the Senior Secured Leverage Ratio and the Total Leverage Ratio. The Senior Secured Leverage Ratio is defined as the ratio of Operations’ Consolidated Senior Secured Debt (exclusive of the 2015 Senior Notes) to Consolidated EBITDA (disclosed as Adjusted EBITDA and defined in Note
12
of our consolidated condensed financial statements included elsewhere herein) and is calculated on a pro forma basis, giving effect to current period acquisitions as though they had been consummated on the first day of the period presented. The Total Leverage Ratio is defined as the ratio of Operations’ Consolidated Total Debt (including the 2015 Senior Notes) to Consolidated EBITDA and is also calculated on a pro forma basis. The credit agreement governing the Secured Credit Facilities requires us to maintain the Total Leverage Ratio of no greater than
5.75
:1.00 and the Senior Secured Leverage Ratio no greater than
4.50
:1.00 as of the end of each fiscal quarter.
We may be required to prepay the outstanding term loan facility by a percentage of excess cash flows, as defined by the credit agreement governing the Secured Credit Facilities, each fiscal year end after our annual consolidated financial statements are delivered, which percentage may decrease or be eliminated depending on the results of the Senior Secured Leverage Ratio test at the end of each fiscal year. No such prepayment was required with respect to fiscal year 2016. We may voluntarily prepay outstanding loans under the Secured Credit Facilities in whole or in part upon prior notice without premium or penalty, other than certain fees incurred in connection with a repricing transaction.
As of
March 21, 2017
, Operations was in compliance with all covenant restrictions under the credit agreement governing the Secured Credit Facilities. The following tables present the Total Leverage Ratio and the Senior Secured Leverage Ratio on a rolling four quarter basis through
March 21, 2017
:
|
|
|
|
|
|
Four Quarters Ended
|
|
March 21, 2017
|
|
(dollars in thousands)
|
Pro Forma Adjusted EBITDA (1)
|
$
|
251,110
|
|
Pro Forma Consolidated Total Debt (2)
|
1,073,276
|
|
Pro Forma Consolidated Senior Secured Debt (2)
|
723,276
|
|
|
|
Total Leverage Ratio
|
4.27
|
x
|
Senior Secured Leverage Ratio
|
2.88
|
x
|
_______________________
|
|
(1)
|
The following table presents a reconciliation of Adjusted EBITDA to Pro Forma Adjusted EBITDA for the four quarters ended
March 21, 2017
:
|
|
|
|
|
|
|
Four Quarters Ended
|
|
March 21, 2017
|
|
(dollars in thousands)
|
Adjusted EBITDA (a)
|
$
|
249,308
|
|
Pro forma adjustment - acquisitions (b)
|
1,802
|
|
Pro Forma Adjusted EBITDA
|
$
|
251,110
|
|
|
|
(a)
|
See Note
12
of our consolidated condensed financial statements included elsewhere herein for the definition of Adjusted EBITDA and “Basis of Presentation—EBITDA and Adjusted EBITDA” for a reconciliation of net (loss) income to Adjusted EBITDA.
|
|
|
(b)
|
The pro forma adjustment gives effect to all acquisitions in the four quarters ended
March 21, 2017
as though they had been consummated on the first day of the
second
quarter of fiscal year
2016
.
|
|
|
(2)
|
The reconciliation of total debt to Pro Forma Consolidated Total Debt and Pro Forma Consolidated Senior Secured Debt is as follows:
|
|
|
|
|
|
|
As of March 21, 2017
|
|
(dollars in thousands)
|
Total debt (excluding loan discount and loan origination fees)
|
$
|
1,103,672
|
|
Outstanding letters of credit
|
30,046
|
|
Uncollateralized surety bonds
|
5,277
|
|
Less:
|
|
Notes payable related to Non-Core Development Entities
|
(11,837
|
)
|
Adjustment per credit agreement (a)
|
(53,882
|
)
|
Pro Forma Consolidated Total Debt
|
$
|
1,073,276
|
|
|
|
Unsecured 2015 Senior Notes (excluding loan origination fees)
|
(350,000
|
)
|
Pro Forma Consolidated Senior Secured Debt
|
$
|
723,276
|
|
_______________________
|
|
(a)
|
Represents an adjustment reducing total debt by the lesser of Operations’ unrestricted cash or
$85.0 million
.
|
2015 Senior Notes
—On
December 15, 2015
, Operations issued
$350.0 million
of 2015 Senior Notes, maturing
December 15, 2023
. Interest on the 2015 Senior Notes accrues at the rate of
8.25%
per annum and is payable semiannually in arrears on June 15 and December 15.
The 2015 Senior Notes are guaranteed on a full and unconditional basis by each Guarantor (other than Operations’ Parent) that guarantees our obligations under the credit agreement governing the Secured Credit Facilities. As of
March 21, 2017
, Operations and the Guarantors accounted for approximately
93%
of Holdings’ combined total assets, excluding intercompany items, and accounted for approximately
92%
of outstanding total liabilities, including trade payables, all of which are structurally senior to the 2015 Senior Notes. For the
twelve weeks ended
March 21, 2017
, Operations and the Guarantors accounted for approximately
93%
of Holdings’ revenues and approximately
94%
of Holdings’ operating income, excluding selling, general and administrative expenses.
Mortgage Loan
—On
August 9, 2016
, we entered into the Wells Fargo Mortgage Loan for
$37.0 million
with a maturity date of
May 31, 2019
with two options to extend through
August 9, 2021
. As of
March 21, 2017
, the note has a principal amount of
$36.6 million
and accrues interest at a variable interest rate calculated as
2.90%
plus the greater of (i) one month LIBOR or (ii)
0.25%
. The proceeds of the Wells Fargo Mortgage Loan were primarily used to repay outstanding balances on previously existing mortgage loan agreements.
Other Debt
—As of
March 21, 2017
, other debt and capital leases totaled
$66.1 million
, including
$11.8 million
of notes payable related to certain Non-Core Development Entities and
$50.9 million
in capital leases.
The following table summarizes the components of our interest expense for the
twelve weeks ended
March 21, 2017
:
|
|
|
|
|
|
Twelve Weeks Ended
|
|
March 21, 2017
|
|
(dollars in thousands)
|
Interest expense related to:
|
|
Interest related to funded debt (1)
|
$
|
13,396
|
|
Capital leases and other indebtedness (2)
|
442
|
|
Amortization of debt issuance costs and term loan discount
|
901
|
|
Notes payable related to certain Non-Core Development Entities
|
245
|
|
Accretion of discount on member deposits
|
4,566
|
|
Total interest expense
|
$
|
19,550
|
|
_______________________
|
|
(1)
|
Interest expense related to funded debt includes interest on the facilities and borrowings under the Secured Credit Facilities, the 2015 Senior Notes and the Wells Fargo Mortgage Loan.
|
|
|
(2)
|
Includes interest expense on capital leases and other indebtedness, offset by capitalized interest.
|
Off-Balance Sheet Arrangements, Contractual Obligations and Commercial Commitments
We are not aware of any off-balance sheet arrangements as of
March 21, 2017
. There have been no material changes outside the normal course of business to our contractual obligations or commercial commitments from those previously disclosed in our 2016 Annual Report.