Attached files
file | filename |
---|---|
EX-32.2 - EX-32.2 - BLUEGREEN VACATIONS CORP | bxg-20180331xex32_2.htm |
EX-32.1 - EX-32.1 - BLUEGREEN VACATIONS CORP | bxg-20180331xex32_1.htm |
EX-31.2 - EX-31.2 - BLUEGREEN VACATIONS CORP | bxg-20180331xex31_2.htm |
EX-31.1 - EX-31.1 - BLUEGREEN VACATIONS CORP | bxg-20180331xex31_1.htm |
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended March 31, 2018
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _________ to _________
Commission file number 001-19292
BLUEGREEN VACATIONS CORPORATION
(Exact name of registrant as specified in its charter)
|
Florida |
|
03-0300793 |
|
|
(State or other jurisdiction of |
|
(I.R.S. Employer |
|
|
incorporation or organization) |
|
Identification No.) |
|
4960 Conference Way North, Suite 100, Boca Raton, Florida 33431
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (561) 912-8000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ |
Accelerated filer ☐ |
Non-accelerated filer ☒ |
Smaller reporting company ☐ |
|
Emerging growth company ☒ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
As of May 1, 2018, there were 74,734,455 shares of the registrant’s common stock, $.01 par value, outstanding.
BLUEGREEN VACATIONS CORPORATION
FORM 10-Q TABLE OF CONTENTS
|
|
|
|
|
Page |
Item 1. |
3 | |
|
3 | |
|
4 | |
|
5 | |
|
6 | |
|
8 | |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
30 |
Item 3. |
50 | |
Item 4. |
50 | |
|
|
|
Item 1. |
51 | |
Item 1A. |
51 | |
Item 6. |
52 | |
|
|
|
54 |
2
BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
||
|
|
March 31, |
|
2017 |
||
|
|
2018 |
|
* As Adjusted |
||
ASSETS |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
167,845 |
|
$ |
197,337 |
Restricted cash ($21,240 and $19,488 in VIEs at March 31, 2018 |
|
|
|
|
|
|
and December 31, 2017, respectively) |
|
|
47,524 |
|
|
46,012 |
Notes receivable, net ($294,357 and $279,188 in VIEs |
|
|
|
|
|
|
at March 31, 2018 and December 31, 2017, respectively) |
|
|
424,117 |
|
|
426,858 |
Inventory |
|
|
290,964 |
|
|
281,291 |
Prepaid expenses |
|
|
16,897 |
|
|
10,743 |
Other assets |
|
|
51,361 |
|
|
52,506 |
Intangible assets, net |
|
|
61,945 |
|
|
61,978 |
Loan to related party |
|
|
80,000 |
|
|
80,000 |
Property and equipment, net |
|
|
77,323 |
|
|
74,756 |
Total assets |
|
$ |
1,217,976 |
|
$ |
1,231,481 |
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Accounts payable |
|
$ |
19,821 |
|
$ |
22,955 |
Accrued liabilities and other |
|
|
76,990 |
|
|
77,317 |
Deferred income |
|
|
15,151 |
|
|
16,893 |
Deferred income taxes |
|
|
92,213 |
|
|
88,966 |
Receivable-backed notes payable - recourse |
|
|
86,310 |
|
|
84,697 |
Receivable-backed notes payable - non-recourse (in VIEs) |
|
|
327,024 |
|
|
336,421 |
Lines-of-credit and notes payable |
|
|
83,764 |
|
|
100,194 |
Junior subordinated debentures |
|
|
70,677 |
|
|
70,384 |
Total liabilities |
|
|
771,950 |
|
|
797,827 |
|
|
|
|
|
|
|
Commitments and Contingencies - See Note 8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
Common stock, $.01 par value, 100,000,000 shares authorized; 74,734,455 |
|
|
|
|
|
|
shares issued and outstanding at March 31, 2018 and December 31, 2017 |
|
|
747 |
|
|
747 |
Additional paid-in capital |
|
|
274,366 |
|
|
274,366 |
Retained earnings |
|
|
125,285 |
|
|
115,520 |
Total Bluegreen Vacations Corporation shareholders' equity |
|
|
400,398 |
|
|
390,633 |
Non-controlling interest |
|
|
45,628 |
|
|
43,021 |
Total shareholders' equity |
|
|
446,026 |
|
|
433,654 |
Total liabilities and shareholders' equity |
|
$ |
1,217,976 |
|
$ |
1,231,481 |
* See Note 2 for summary of adjustments.
See accompanying Notes to Consolidated Financial Statements - Unaudited
3
BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (UNAUDITED)
(In thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
||||
|
|
March 31, |
|
||||
|
|
2018 |
|
2017 |
|
||
|
|
|
|
|
* As Adjusted |
|
|
Revenues: |
|
|
|
|
|
|
|
Gross sales of VOIs |
|
$ |
64,160 |
|
$ |
63,445 |
|
Estimated uncollectible VOI notes receivable |
|
|
(8,019) |
|
|
(9,209) |
|
Sales of VOIs |
|
|
56,141 |
|
|
54,236 |
|
|
|
|
|
|
|
|
|
Fee-based sales commission revenue |
|
|
45,854 |
|
|
45,154 |
|
Other fee-based services revenue |
|
|
28,024 |
|
|
26,121 |
|
Cost reimbursements |
|
|
16,200 |
|
|
14,670 |
|
Interest income |
|
|
21,122 |
|
|
22,386 |
|
Other income, net |
|
|
181 |
|
|
— |
|
Total revenues |
|
|
167,522 |
|
|
162,567 |
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
Cost of VOIs sold |
|
|
1,812 |
|
|
3,159 |
|
Cost of other fee-based services |
|
|
17,411 |
|
|
16,107 |
|
Cost reimbursements |
|
|
16,200 |
|
|
14,670 |
|
Selling, general and administrative expenses |
|
|
93,549 |
|
|
89,835 |
|
Interest expense |
|
|
7,767 |
|
|
7,644 |
|
Other expense, net |
|
|
— |
|
|
245 |
|
Total costs and expenses |
|
|
136,739 |
|
|
131,660 |
|
|
|
|
|
|
|
|
|
Income before non-controlling interest and |
|
|
|
|
|
|
|
provision for income taxes |
|
|
30,783 |
|
|
30,907 |
|
Provision for income taxes |
|
|
7,201 |
|
|
10,611 |
|
Net income |
|
|
23,582 |
|
|
20,296 |
|
Less: Net income attributable to non-controlling interest |
|
|
2,607 |
|
|
2,647 |
|
Net income attributable to Bluegreen Vacations |
|
|
|
|
|
|
|
Corporation shareholders |
|
$ |
20,975 |
|
$ |
17,649 |
|
|
|
|
|
|
|
|
|
Earnings per share attributable to |
|
|
|
|
|
|
|
Bluegreen Vacations Corporation shareholders - Basic and diluted |
|
$ |
0.28 |
|
$ |
0.25 |
(1) |
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
Basic and diluted |
|
|
74,734 |
|
|
70,998 |
(1) |
|
|
|
|
|
|
|
|
Cash dividends declared per share |
|
$ |
0.15 |
|
$ |
— |
|
|
|
|
|
|
|
|
|
* See Note 2 for summary of adjustments.
(1) |
The calculation of basic and diluted earnings per share reflects the stock split effected in connection with our initial public offering during November 2017 as if the stock split was effected on January 1, 2017. |
See accompanying Notes to Consolidated Financial Statements - Unaudited.
4
BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY (UNAUDITED)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Attributable |
|
|
||||||||
Common |
|
|
|
Total |
|
Common |
|
Additional |
|
Retained |
|
Equity |
|||||
74,734,455 |
|
*As adjusted balance at December 31, 2017 |
|
$ |
433,654 |
|
$ |
747 |
|
$ |
274,366 |
|
$ |
115,520 |
|
$ |
43,021 |
— |
|
Net income |
|
|
23,582 |
|
|
— |
|
|
— |
|
|
20,975 |
|
|
2,607 |
— |
|
Dividends to shareholders |
|
|
(11,210) |
|
|
— |
|
|
— |
|
|
(11,210) |
|
|
— |
74,734,455 |
|
Balance at March 31, 2018 |
|
$ |
446,026 |
|
$ |
747 |
|
$ |
274,366 |
|
$ |
125,285 |
|
$ |
45,628 |
* See Note 2 for summary of adjustments.
See accompanying Notes to Consolidated Financial Statements - Unaudited.
5
BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
||||
|
|
March 31, |
||||
|
|
2018 |
|
2017 |
||
|
|
|
|
|
*As Adjusted |
|
Operating activities: |
|
|
|
|
|
|
Net income |
|
$ |
23,582 |
|
$ |
20,296 |
Adjustments to reconcile net income to net cash provided |
|
|
|
|
|
|
by operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
3,946 |
|
|
3,422 |
Loss on disposal of property and equipment |
|
|
— |
|
|
429 |
Provision for loan losses |
|
|
8,006 |
|
|
9,199 |
Provision (benefit) for deferred income taxes |
|
|
3,247 |
|
|
(4,229) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Notes receivable |
|
|
(5,264) |
|
|
(3,872) |
Prepaid expenses and other assets |
|
|
(5,177) |
|
|
(15,151) |
Inventory |
|
|
(9,673) |
|
|
(6,664) |
Accounts payable, accrued liabilities and other, and |
|
|
|
|
|
|
deferred income |
|
|
(5,204) |
|
|
3,742 |
Net cash provided by operating activities |
|
|
13,463 |
|
|
7,172 |
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(5,462) |
|
|
(3,028) |
Net cash used in investing activities |
|
|
(5,462) |
|
|
(3,028) |
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
Proceeds from borrowings collateralized |
|
|
|
|
|
|
by notes receivable |
|
|
25,761 |
|
|
11,679 |
Payments on borrowings collateralized by notes receivable |
|
|
(33,947) |
|
|
(34,006) |
Payments under line-of-credit facilities and notes payable |
|
|
(16,487) |
|
|
(3,956) |
Payments of debt issuance costs |
|
|
(98) |
|
|
(24) |
Dividends paid |
|
|
(11,210) |
|
|
— |
Net cash used in financing activities |
|
|
(35,981) |
|
|
(26,307) |
Net decrease in cash and cash equivalents |
|
|
|
|
|
|
and restricted cash |
|
|
(27,980) |
|
|
(22,163) |
Cash, cash equivalents and restricted cash at beginning of period |
|
|
243,349 |
|
|
190,228 |
Cash, cash equivalents and restricted cash at end of period |
|
$ |
215,369 |
|
$ |
168,065 |
6
BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
||||
|
|
March 31, |
||||
|
|
2018 |
|
2017 |
||
|
|
|
|
|
|
|
Supplemental schedule of operating cash flow information: |
|
|
|
|
|
|
Interest paid, net of amounts capitalized |
|
$ |
6,685 |
|
$ |
6,480 |
Income taxes paid |
|
$ |
4,182 |
|
$ |
10,815 |
* See Note 2 for summary of adjustments.
See accompanying Notes to Consolidated Financial Statements - Unaudited.
7
BLUEGREEN VACATIONS CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED
1. Organization and Basis of Presentation
Bluegreen Vacations Corporation is referred to in this report together with its consolidated subsidiaries as “Bluegreen Vacations”, “Bluegreen”, “the Company”, “we”, “us” and “our”. Bluegreen has prepared the accompanying unaudited consolidated financial statements in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements.
In our opinion, the financial information furnished herein reflects all adjustments consisting of normal recurring items necessary for a fair presentation of our financial position, results of operations, and cash flows for the interim periods reported in this Quarterly Report on Form 10-Q. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported and, accordingly, actual results could differ from those estimates. The results of operations for the three months ended March 31, 2018 are not necessarily indicative of the results to be expected for the year ending December 31, 2018 or any other future interim or annual periods. The accompanying financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto as of and for the year ended December 31, 2017, included in our Annual Report on Form 10-K filed with the SEC on March 7, 2018.
Initial Public Offering
The initial public offering of our common stock was closed on November 17, 2017. In the initial public offering, we sold 3,736,723 shares of our common stock at the public offering price of $14.00 per share, less underwriting discounts and commissions. We received net proceeds of approximately $47.3 million from our sale of shares in the initial public offering. In addition, BBX Capital Corporation (NYSE: BBX) (“BBX Capital”), our sole shareholder prior to the initial public offering, sold, as selling shareholder, 3,736,722 shares of our common stock in the initial public offering, including 974,797 shares sold on December 5, 2017 pursuant to the underwriters’ exercise of their option to purchase additional shares, at the public offering price of $14.00 per share, less underwriting discounts and commissions. We did not receive any proceeds from the sale of shares by BBX Capital. BBX Capital continues to own approximately 90% of our outstanding common stock. Our common stock began trading on the New York Stock Exchange (the “NYSE”) on November 17, 2017 under the symbol “BXG.” In connection with the initial public offering, we effected a 709,977-for-1 stock split. All share and per share amounts herein reflect, or are calculated after giving effect to, such stock split.
Our Business
We are a leading vacation ownership company that markets and sells Vacation ownership interests (“VOIs”) and manages resorts in top leisure and urban destinations. Our resort network includes 43 Club Resorts (resorts in which owners in the Bluegreen Vacation Club (“Vacation Club”) have the right to use most of the units in connection with their VOI ownership) and 24 Club Associate Resorts (resorts in which owners in our Vacation Club have the right to use a limited number of units in connection with their VOI ownership). Our Club Resorts and Club Associate Resorts are primarily located in popular, high-volume, “drive-to” vacation locations, including Orlando, Las Vegas, Myrtle Beach and Charleston, among others. Through our points-based system, the approximately 212,000 owners in our Vacation Club have the flexibility to stay at units available at any of our resorts and have access to almost 11,000 other hotels and resorts through partnerships and exchange networks. We have a robust sales and marketing platform supported by exclusive marketing relationships with nationally-recognized consumer brands, such as Bass Pro and Choice Hotels. These marketing relationships drive sales within our core demographic, which is described below.
8
Prior to 2009, our vacation ownership business consisted solely of the sale of VOIs in resorts that we developed or acquired (“developed VOI sales”). While we continue to conduct such sales and development activities, we now also derive a significant portion of our revenue from our capital-light business model, which utilizes our expertise and infrastructure to generate both VOI sales and recurring revenue from third parties without the significant capital investment generally associated with the development and acquisition of resorts. Our capital-light business activities include sales of VOIs owned by third-party developers pursuant to which we are paid a commission (“fee-based sales”) and sales of VOIs that we purchase under just-in-time (“JIT”) arrangements with third-party developers or from secondary market sources. In addition, we provide resorts and resort developers with other fee-based services, including resort management, mortgage servicing, title services and construction management. We also offer financing to qualified VOI purchasers, which generates significant interest income.
Principles of Consolidation and Basis of Presentation
Our unaudited consolidated financial statements include the accounts of all of our wholly-owned subsidiaries, entities in which we hold a controlling financial interest, including Bluegreen/Big Cedar Vacations, LLC (a joint venture in which we are deemed to hold a controlling financial interest based on our 51% equity interest, our active role as the day-to-day manager of its activities, and our majority voting control of its management committee (“Bluegreen/Big Cedar Vacations”), and variable interest entities (sometimes referred to herein as “VIEs”) of which we are the primary beneficiary, as defined by Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Consolidations (Topic 810). We do not consolidate the statutory business trusts formed by us to issue trust preferred securities as these entities represent VIEs in which we are not the primary beneficiary. The statutory business trusts are accounted for under the equity method of accounting. All significant intercompany balances and transactions have been eliminated in consolidation.
2. Significant Accounting Policies
Reclassification of Prior Period Presentation
Certain prior period amounts have been reclassified for consistency with current period presentation. These reclassifications had no effect on the reported results of operations, did not materially affect previously reported cash flows from operations, from investing activities, or from financing activities in the unaudited Consolidated Statements of Cash Flows, and had no effect on the unaudited Consolidated Statements of Income and Comprehensive Income for any period.
Revenue Recognition
Sales of VOIs. Revenue is recognized for sales of VOIs after the legal rescission period has expired on a properly executed VOI sales agreement and the collectibility of the note receivable from the buyer, if any, is reasonably assured. Transfer of control of the VOI to the buyer occurs at the point of sale after the legal rescission period has expired as the risk and rewards associated with VOI ownership are transferred to the buyer at this time. We record customer deposits from contracts within the legal rescission period in Restricted cash and Accrued liabilities and other in our Consolidated Balance Sheet as such amounts are refundable until the legal rescission period has expired. In cases where construction and development of our developed resorts has not been substantially completed, we defer all of the revenues and associated expenses for the sales of VOIs until construction is substantially complete and the resort may be occupied.
For financed contracts, we have reduced the transaction price for expected loan losses which we consider to be variable consideration. Our estimates of the variable consideration are based on the results of our static pool analysis, which relies on historical payment data for similar VOI notes receivable. Our policies regarding the estimation of variable consideration on our notes receivable are discussed in further detail under “Notes Receivable” below.
Under timeshare accounting rules, rental operations, including accommodations provided through the use of our sampler program, are accounted for as incidental operations whereby incremental carrying costs in excess of incremental revenues are expensed as incurred. Conversely, incremental revenues in excess of incremental carrying costs are recorded as a reduction to the carrying cost of VOI inventory. Incremental carrying costs include costs that
9
have been incurred by us during the holding period of unsold VOIs, such as developer subsidies and maintenance fees on unsold VOI inventory. During each of the periods presented, our aggregate rental revenue and sampler revenue was less than the aggregate carrying cost of our VOI inventory. Accordingly, we recorded such revenue as a reduction to Cost of other fee-based services in our Consolidated Statements of Income and Comprehensive Income.
Fee-based sales commission revenue. Revenue is recognized when a sales transaction with a VOI purchaser is consummated in accordance with the terms of the fee-based sales agreement with the third-party developer and the related consumer rescission period has expired.
Other fee-based services revenue and cost reimbursements. Revenue in connection with our other fee-based services (which are described below) is recognized as follows:
· |
Resort and club management revenue and related cost reimbursements are recognized as services are rendered. These services provided to the resort homeowner associations (“HOAs”) are comprised of day-to-day services to operate the resort, including management services and certain accounting and administrative functions. Management services provided to the Vacation Club include managing the reservation system and providing owner, billing and collection services. Our management contracts are typically structured as cost-plus with an initial term of three years and automatic one-year renewals. We believe these services to be a series of distinct goods and services to be accounted for as a single performance obligation over time and recognize revenue as the customer receives the benefits of our services. We allocate variable consideration to the distinct good or service within the series, such that revenue from management fees and cost reimbursements is recognized in each period as the uncertainty with respect to such variable consideration is resolved. |
· |
Resort Title fee revenue is recognized when escrow amounts are released and title documents are completed. |
· |
Rental revenues are recognized on a daily basis which is consistent with the period for which the customer benefits from such service. |
· |
Mortgage servicing revenue is recognized over time as services are rendered. |
Our cost of other fee-based services consists of the costs associated with the various activities described above, as well as developer subsidies and maintenance fees on our unsold VOIs.
Interest Income. We provide financing for a significant portion of sales of our owned VOIs. We recognize interest income from financing VOI sales on the accrual method as earned based on the outstanding principal balance, interest rate and terms stated in each individual financing agreement. See Notes Receivable below for further discussion of the policies applicable to our VOI notes receivable.
10
Revenue disaggregated by category was as follows (in thousands):
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
||||
|
|
2018 |
|
2017 |
||
|
|
|
|
|
|
|
Sales of VOIs (1) |
|
$ |
56,141 |
|
$ |
54,236 |
Fee-based sales commission revenue (2) |
|
|
45,854 |
|
|
45,154 |
Resort and club management revenue (2) |
|
|
23,952 |
|
|
22,027 |
Cost reimbursements (2) |
|
|
16,200 |
|
|
14,670 |
Resort title fees (1) |
|
|
2,689 |
|
|
2,817 |
Rental revenue (2) |
|
|
1,383 |
|
|
1,277 |
Revenue from customers |
|
|
146,219 |
|
|
140,181 |
Interest Income (1) |
|
|
21,122 |
|
|
22,386 |
Other income, net |
|
|
181 |
|
|
— |
Total revenues |
|
$ |
167,522 |
|
$ |
162,567 |
(1) |
Included in sales of VOIs and financing segment described in Note 11. |
(2) |
Included in resort operations and club management segment described in Note 11. |
Notes receivable
Our notes receivable are carried at amortized cost less an allowance for loan losses. Interest income is suspended, and previously accrued but unpaid interest income is reversed, on all delinquent notes receivable when principal or interest payments are more than 90 days contractually past due and is not resumed until such loans are less than 90 days past due. As of March 31, 2018 and December 31, 2017, $15.8 million and $12.9 million, respectively, of our VOI notes receivable were more than 90 days past due, and accordingly, consistent with our policy, were not accruing interest income. After 120 days, our VOI notes receivable are generally written off against the allowance for loan losses.
To the extent we determine that it is probable that a significant reversal of cumulative revenue recognized may occur, we record an estimate of variable consideration as a reduction to the transaction price of the sales of VOIs until the uncertainty associated with the variable consideration is resolved. Our estimates of the variable consideration are based on the results of our static pool analysis, which relies on historical payment data for similar VOI notes receivable and tracks uncollectibles for each period’s sales over the entire life of the notes. We also consider whether historical economic conditions are comparable to then current economic conditions, as well as variations in underwriting standards. We review our estimate of variable consideration on at least a quarterly basis. Loan origination costs are deferred and recognized over the life of the related notes receivable.
Recently Adopted Accounting Pronouncements
In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)” as subsequently amended (“ASU 2014-09”). ASU 2014-09 replaces numerous requirements in GAAP, including industry-specific requirements, and provides companies with a single revenue recognition model for recognizing revenue from contracts with customers. The new standard specifies how and when to recognize revenue from contracts with customers by providing a principle-based framework and requires additional disclosures about the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. We adopted the new guidance on January 1, 2018 using the full retrospective method. We restated financial information previously presented to reflect the full retrospective method of transition to ASU 2014-09.
We have elected to use the following practical expedients as part of our implementation of ASU 2014-09:
· |
We have utilized the transaction price upon completion of the contract for certain contracts with customers as a practical expedient. |
· |
We do not disclose the value of unsatisfied performance obligations for contracts with an original expected length of one year or less or unsatisfied performance obligations or unsatisfied promises to transfer a distinct good or service that forms a part of a single performance obligation recognized over time. See above for further description of variable consideration identified in our contracts with customers. |
· |
We expense all marketing and sales costs as they are incurred. |
11
· |
In determining the transaction price for contracts with a customer, we exclude all taxes assessed by a government authority that are both imposed on and concurrent with a specified transaction and collected by us from a customer. |
We do not believe that the use of these practical expedients materially impacted the unaudited consolidated financial statements and disclosures herein.
The following represents the impact of the adoption of ASU 2014-09 on our consolidated balance sheet as of December 31, 2017, December 31, 2016 and consolidated statement of income for the three months ended March 31, 2017 (in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2017 |
||||||
|
|
Prior to Adoption |
|
|
New Revenue Standard Adjustment |
|
|
As Adjusted |
Income Statement: |
|
|
|
|
|
|
|
|
Sales of VOIs |
$ |
54,457 |
|
$ |
(221) |
|
$ |
54,236 |
Cost reimbursements |
|
— |
|
|
14,670 |
|
|
14,670 |
Cost reimbursements |
|
— |
|
|
14,670 |
|
|
14,670 |
Cost of VOIs sold |
|
3,318 |
|
|
(159) |
|
|
3,159 |
Selling, general and administrative expenses |
|
89,983 |
|
|
(148) |
|
|
89,835 |
Income before non-controlling interest and provision |
|
30,820 |
|
|
87 |
|
|
30,907 |
Provision for income taxes |
|
10,526 |
|
|
85 |
|
|
10,611 |
Net income |
|
20,294 |
|
|
2 |
|
|
20,296 |
Less: Net income attributable to non-controlling interest |
|
2,807 |
|
|
(160) |
|
|
2,647 |
Net income attributable to Bluegreen Vacations Corporation |
$ |
17,487 |
|
$ |
162 |
|
$ |
17,649 |
Basic and diluted earnings per share |
$ |
0.25 |
|
$ |
— |
|
$ |
0.25 |
12
|
|
|
|
|
|
|
|
|
|
|
As of and for the Year ended December 31, 2017 |
||||||
|
|
As Previously Reported |
|
|
New Revenue Standard Adjustment |
|
|
As Adjusted |
Balance Sheet: |
|
|
|
|
|
|
|
|
Notes receivable, net |
$ |
431,801 |
|
$ |
(4,943) |
|
$ |
426,858 |
Deferred income |
|
36,311 |
|
|
(19,418) |
|
|
16,893 |
Deferred income taxes |
|
83,628 |
|
|
5,338 |
|
|
88,966 |
Total shareholders' equity |
$ |
424,517 |
|
$ |
9,137 |
|
$ |
433,654 |
|
|
|
|
|
|
|
|
|
Income Statement: |
|
|
|
|
|
|
|
|
Sales of VOIs |
$ |
239,662 |
|
$ |
2,355 |
|
$ |
242,017 |
Cost reimbursements |
|
— |
|
|
52,639 |
|
|
52,639 |
Cost reimbursements |
|
— |
|
|
52,639 |
|
|
52,639 |
Cost of VOIs sold |
|
17,439 |
|
|
240 |
|
|
17,679 |
Selling, general and administrative expenses |
|
420,746 |
|
|
453 |
|
|
421,199 |
Income before non-controlling interest and provision |
|
135,336 |
|
|
1,662 |
|
|
136,998 |
Provision (benefit) for income taxes |
|
(2,974) |
|
|
629 |
|
|
(2,345) |
Net income |
|
138,310 |
|
|
1,033 |
|
|
139,343 |
Less: Net income attributable to non-controlling interest |
|
12,784 |
|
|
(24) |
|
|
12,760 |
Net income attributable to Bluegreen Vacations Corporation |
$ |
125,526 |
|
$ |
1,057 |
|
$ |
126,583 |
Basic and diluted earnings per share |
$ |
1.76 |
|
$ |
0.01 |
|
$ |
1.77 |
13
|
|
|
|
|
|
|
|
|
|
|
As of and for the Year ended December 31, 2016 |
||||||
|
|
As Previously Reported |
|
|
New Revenue Standard Adjustment |
|
|
As Adjusted |
Balance Sheet: |
|
|
|
|
|
|
|
|
Notes receivable, net |
$ |
430,480 |
|
$ |
(4,680) |
|
$ |
425,800 |
Deferred income |
|
37,015 |
|
|
(17,493) |
|
|
19,522 |
Deferred income taxes |
|
126,278 |
|
|
4,711 |
|
|
130,989 |
Total shareholders' equity |
$ |
290,208 |
|
$ |
8,103 |
|
$ |
298,311 |
|
|
|
|
|
|
|
|
|
Income Statement: |
|
|
|
|
|
|
|
|
Sales of VOIs |
$ |
266,142 |
|
$ |
7,732 |
|
$ |
273,874 |
Cost reimbursements |
|
— |
|
|
49,557 |
|
|
49,557 |
Cost reimbursements |
|
— |
|
|
49,557 |
|
|
49,557 |
Cost of VOIs sold |
|
27,346 |
|
|
1,483 |
|
|
28,829 |
Selling, general and administrative expenses |
|
418,357 |
|
|
1,572 |
|
|
419,929 |
Income before non-controlling interest and provision |
|
124,948 |
|
|
4,676 |
|
|
129,624 |
Provision for income taxes |
|
40,172 |
|
|
1,448 |
|
|
41,620 |
Net income |
|
84,776 |
|
|
3,228 |
|
|
88,004 |
Less: Net income attributable to non-controlling interest |
|
9,825 |
|
|
300 |
|
|
10,125 |
Net income attributable to Bluegreen Vacations Corporation |
$ |
74,951 |
|
$ |
2,928 |
|
$ |
77,879 |
Basic and diluted earnings per share |
$ |
1.06 |
|
$ |
0.04 |
|
$ |
1.10 |
On March 7, 2018, we filed our 2017 Annual Report which included in Item 8 – Note 2 to the consolidated financial statements the expected impacts to recorded results of the retrospective adjustments to our financial statements for the years ended December 31, 2017 and 2016 due to the adoption of ASU 2014-09. Subsequent to the March 7, 2018 filing date, we revised our calculation of the expected impact of the full retrospective adoption of this standard, and the amounts included in the above tables reflect these revisions. As previously noted above, certain prior period amounts have been reclassified for consistency with current period presentation.
In August 2016, the FASB issued Accounting Standards Update ASU 2016-15, “Statement of Cash Flows (Topic 230)– Classifications of Certain Cash Receipts and Cash Payments” (“ASU 2016-15”), which is intended to clarify the presentation of cash receipts and payments in specific situations. Further in November 2016, the FASB issued ASU 2016-18, “Statement of Cash Flows (Topic 230)- Restricted Cash” (“ASU 2016-18”), which requires entities to show changes in total cash, cash equivalents, restricted cash and restricted cash equivalents in the statement of cash flows with a reconciliation to the related captions in the balance sheet. These standards became effective for us on January 1, 2018. We early adopted these standards effective December 31, 2017 as of and for the year then ended. Our adoption of ASU 2016-15 and ASU 2016-18 did not have a material impact on our consolidated financial statements and is reflected in the unaudited Consolidated Financial Statements included herein.
In January 2017, the FASB issued ASU 2017-01, “Business Combinations – Clarifying the Definition of a Business”, which is intended to clarify the determination of whether a company has acquired or sold a business. The definition of a business affects many areas of accounting, including acquisitions, disposals, goodwill and consolidations, and the standard will help entities determine whether transactions should be accounted for as acquisitions or disposals of assets or businesses. The standard is expected to result in more acquisitions being accounted for as asset purchases instead of business combinations. The guidance is effective for fiscal years beginning after December 15, 2017. We adopted this standard on January 1, 2018 using the prospective transition method. The adoption of this standard did not have a material impact on our consolidated financial statements.
In March 2018, the FASB issued ASU 2018-05 Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 118. ASU 2018-05 formally amended ASC Topic 740, Income Taxes (“ASC 740”) for the guidance previously provided by SEC Staff Accounting Bulletin No. 118 (“SAB 118”), which provides guidance for the application of ASC 740 in the reporting period in which the U.S. Tax Cuts and Jobs Act (the “Tax Cuts and Jobs Act”)
14
was signed into law. Our adoption of ASU 2018-05 as of March 31, 2018 had no impact on our accounting for income taxes for the three months ended March 31, 2018. Additional information regarding the accounting for income taxes for the Tax Cuts and Jobs Act is contained in Note 8, Income Taxes.
Future Adoption of Recently Issued Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)” (“ASU 2016-02”). This update will require assets and liabilities to be recognized on the balance sheet of a lessee for the rights and obligations created by leases of assets with terms of more than 12 months. For income statement purposes, the update retained a dual model, requiring leases to be classified as either operating or finance based on largely similar criteria to those applied in current lease accounting, but without explicit bright lines. ASU 2016-02 also requires extensive quantitative and qualitative disclosures, including significant judgments made by management, to provide greater insight into the extent of revenue and expense both recognized and expected to be recognized from existing leases. This standard will be effective for us on January 1, 2019. Early adoption is permitted. We are currently evaluating the impact that ASU 2016-02 may have on our consolidated financial statements.
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326)” (“ASU 2016-13”), which introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments. ASU 2016-13 also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for loan losses. Further, public entities will be required to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination (i.e., by vintage year). This standard will be effective for us on January 1, 2020. Early adoption is permitted beginning on January 1, 2019. We are currently evaluating the impact that ASU 2016-13 may have on our consolidated financial statements.
15
3. Notes Receivable
The table below provides information relating to our notes receivable and our allowance for loan losses as of March 31, 2018 and December 31, 2017 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||
|
|
March 31, |
|
December 31, |
||
|
|
2018 |
|
2017 |
||
Notes receivable secured by VOIs: |
|
|
|
|
|
|
VOI notes receivable - non-securitized |
|
$ |
164,974 |
|
$ |
184,971 |
VOI notes receivable - securitized |
|
|
380,642 |
|
|
364,349 |
|
|
|
545,616 |
|
|
549,320 |
Allowance for loan losses - non-securitized |
|
|
(36,292) |
|
|
(38,497) |
Allowance for loan losses - securitized |
|
|
(86,285) |
|
|
(85,161) |
VOI notes receivable, net |
|
$ |
423,039 |
|
$ |
425,662 |
Allowance as a % of VOI notes receivable |
|
|
22% |
|
|
23% |
|
|
|
|
|
|
|
Notes receivable secured by homesites: (1) |
|
|
|
|
|
|
Homesite notes receivable |
|
|
1,198 |
|
|
1,329 |
Allowance for loan losses |
|
|
(120) |
|
|
(133) |
Homesite notes receivable, net |
|
$ |
1,078 |
|
$ |
1,196 |
Allowance as a % of homesite notes receivable |
|
|
10% |
|
|
10% |
Total notes receivable: |
|
|
|
|
|
|
Gross notes receivable |
|
$ |
546,814 |
|
$ |
550,649 |
Allowance for loan losses |
|
|
(122,697) |
|
|
(123,791) |
Notes receivable, net |
|
$ |
424,117 |
|
$ |
426,858 |
Allowance as a % of gross notes receivable |
|
|
22% |
|
|
22% |
(1) |
Notes receivable secured by homesites were originated through a business, substantially all the assets of which were sold by us in 2012. |
The weighted-average interest rate on our notes receivable was 15.3% at both March 31, 2018 and December 31, 2017. All of our VOI loans bear interest at fixed rates. The weighted-average interest rate charged on our notes receivable secured by VOIs was 15.3% at both March 31, 2018 and December 31, 2017.
Credit Quality for Financed Receivables and the Allowance for Loan Losses
The activity in our allowance for loan losses (including with respect to our homesite notes receivable) was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
March 31, 2018 |
|
Balance, beginning of period |
|
$ |
123,791 |
Provision for loan losses |
|
|
8,006 |
Less: Write-offs of uncollectible receivables |
|
|
(9,100) |
Balance, end of period |
|
$ |
122,697 |
We hold large amounts of homogeneous VOI notes receivable and assess uncollectibility based on pools of receivables. In estimating variable considerations, management does not use a single primary indicator of credit quality but instead evaluates our VOI notes receivable based upon a static pool analysis that incorporates the aging of the respective receivables, default trends and prepayment rates by origination year, as well as the FICO scores of the borrowers.
16
The following table shows the delinquency status of our VOI notes receivable as of March 31, 2018 and December 31, 2017 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||
|
|
March 31, |
|
December 31, |
||
|
|
2018 |
|
2017 |
||
Current |
|
$ |
520,383 |
|
$ |
525,482 |
31-60 days |
|
|
5,113 |
|
|
6,088 |
61-90 days |
|
|
4,353 |
|
|
4,897 |
Over 91 days (1) |
|
|
15,767 |
|
|
12,853 |
Total |
|
$ |
545,616 |
|
$ |
549,320 |
(1) |
Includes $10.6 million and $7.6 million as of March 31, 2018 and December 31, 2017, respectively, related to VOI notes receivable that, as of such date, had defaulted, but the related VOI note receivable balance had not yet been charged off in accordance with the provisions of certain of our receivable-backed notes payable transactions. These VOI notes receivable have been reflected in the allowance for loan losses. |
4. Variable Interest Entities
We sell VOI notes receivable through special purpose finance entities. These transactions are generally structured as non-recourse to us and are designed to provide liquidity for us and to transfer the economic risks and benefits of the notes receivable to third parties. In a securitization, various classes of debt securities are issued by the special purpose finance entities that are generally collateralized by a single tranche of transferred assets, which consist of VOI notes receivable. We service the securitized notes receivable for a fee pursuant to servicing agreements negotiated with third parties based on market conditions at the time of the securitization.
In these securitizations, we generally retain a portion of the securities and continue to service the securitized notes receivable. Under these arrangements, the cash payments received from obligors on the receivables sold are generally applied monthly to pay fees to service providers, make interest and principal payments to investors, and fund required reserves, if any, with the remaining balance of such cash retained by us; however, to the extent the portfolio of receivables fails to satisfy specified performance criteria (as may occur due to, among other things, an increase in default rates or credit loss severity) or other trigger events occur, the funds received from obligors are required to be distributed on an accelerated basis to investors. Depending on the circumstances and the transaction, the application of the accelerated payment formula may be permanent or temporary until the trigger event is cured. As of March 31, 2018, we were in compliance with all material terms under our securitization transactions, and no trigger events had occurred.
In accordance with applicable accounting guidance for the consolidation of VIEs, we analyze our variable interests, which may consist of loans, servicing rights, guarantees, and equity investments, to determine if an entity in which we have a variable interest is a VIE. The analysis includes a review of both quantitative and qualitative factors. We base our quantitative analysis on the forecasted cash flows of the entity. We base our qualitative analysis on the structure of the entity, including our decision-making ability and authority with respect to the entity, and relevant financial agreements. We also use a qualitative analysis to determine if we must consolidate a VIE as the primary beneficiary. In accordance with applicable accounting guidance, we have determined these securitization entities to be VIEs of which we are the primary beneficiary and, therefore, we consolidate the entities into our financial statements.
Under the terms of certain of our VOI note sales, we have the right to repurchase or substitute a limited amount of defaulted notes for new notes at the outstanding principal balance plus accrued interest. Voluntary repurchases and substitutions by us of defaulted notes for the three months ended March 31, 2018 and 2017 were $1.7 million and $3.3 million, respectively. Our maximum exposure to loss relating to our non-recourse securitization entities is the difference between the outstanding VOI notes receivable and the notes payable, plus cash reserves and any additional residual interest in future cash flows from collateral.
17
The assets and liabilities of our consolidated VIEs are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||
|
|
March 31, |
|
December 31, |
||
|
|
2018 |
|
2017 |
||
|
|
|
|
|
|
|
Restricted cash |
|
$ |
21,240 |
|
$ |
19,488 |
Securitized notes receivable, net |
|
|
294,357 |
|
|
279,188 |
Receivable backed notes payable - non-recourse |
|
|
327,024 |
|
|
336,421 |
The restricted cash and the securitized notes receivable balances disclosed in the table above are restricted to satisfy obligations of the VIEs.
5. Inventory
Our VOI inventory consists of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||
|
|
March 31, |
|
December 31, |
||
|
|
2018 |
|
2017 |
||
|
|
|
|
|
|
|
Completed VOI units |
|
$ |
192,262 |
|
$ |
194,503 |
Construction-in-progress |
|
|
30,819 |
|
|
22,334 |
Real estate held for future development |
|
|
67,883 |
|
|
64,454 |
|
|
$ |
290,964 |
|
$ |
281,291 |
The interest expense reflected in our unaudited Consolidated Statements of Income and Comprehensive Income is net of capitalized interest. Interest capitalized to VOI inventory was $0.5 million and $1.1 million at March 31, 2018 and December 31, 2017, respectively.
18
6. Debt
Lines-of-Credit and Notes Payable
We have outstanding borrowings with various financial institutions and other lenders. Financial data related to our lines of credit and notes payable (other than receivable-backed notes payable, which are discussed below) as of March 31, 2018 and December 31, 2017, was as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||||||||||||
|
|
March 31, 2018 |
|
December 31, 2017 |
||||||||||||
|
|
Balance |
|
Interest |
|
Carrying |
|
Balance |
|
Interest |
|
Carrying |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 Notes Payable |
|
$ |
45,000 |
|
5.50% |
|
$ |
31,504 |
|
$ |
46,500 |
|
5.50% |
|
$ |
29,403 |
Pacific Western Term Loan |
|
|
2,706 |
|
7.03% |
|
|
10,203 |
|
|
2,715 |
|
6.72% |
|
|
9,884 |
Fifth Third Bank Note Payable |
|
|
4,018 |
|
4.66% |
|
|
8,026 |
|
|
4,080 |
|
4.36% |
|
|
8,071 |
NBA Line of Credit |
|
|
484 |
|
4.91% |
|
|
18,993 |
|
|
5,089 |
|
4.75% |
|
|
15,260 |
Fifth Third Syndicated LOC |
|
|
10,000 |
|
4.54% |
|
|
81,071 |
|
|
20,000 |
|
4.27% |
|
|
75,662 |
Fifth Third Syndicated Term |
|
|
23,438 |
|
4.75% |
|
|
25,335 |
|
|
23,750 |
|
4.32% |
|
|
23,960 |
Unamortized debt issuance costs |
|
|
(1,882) |
|
— |
|
|
— |
|
|
(1,940) |
|
— |
|
|
— |
Total |
|
$ |
83,764 |
|
|
|
$ |
175,132 |
|
$ |
100,194 |
|
|
|
$ |
162,240 |
See Note 8 to our Consolidated Financial Statements included in the 2017 Annual Report on Form 10-K for additional information regarding each of the above listed lines-of-credit and notes payable.
There were no new debt issuances or significant changes related to the above listed lines-of-credit or notes payable during the three ended months March 31, 2018. See Note 12 (Subsequent Events) for information regarding the acquisition loan we entered into in connection with our purchase of the Éilan Hotel & Spa during April 2018.
19
Receivable-Backed Notes Payable
Financial data related to our receivable-backed notes payable facilities was as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||||||||||||
|
|
March 31, 2018 |
|
December 31, 2017 |
||||||||||||
|
|
Debt |
|
Interest |
|
Principal |
|
Debt |
|
Interest |
|
Principal |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivable-backed notes payable - recourse: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liberty Bank Facility |
|
$ |
22,375 |
|
5.00% |
|
$ |
27,395 |
|
$ |
24,990 |
|
5.00% |
|
$ |
30,472 |
NBA Receivables Facility |
|
|
47,312 |
|
4.40% |
|
|
59,647 |
|
|
44,414 |
|
4.10% |
|
|
53,730 |
Pacific Western Facility |
|
|
16,623 |
|
6.30% |
|
|
21,199 |
|
|
15,293 |
|
6.00% |
|
|
19,516 |
Total |
|
|
86,310 |
|
|
|
|
108,241 |
|
|
84,697 |
|
|
|
|
103,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivable-backed notes payable - non-recourse: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KeyBank/DZ Purchase Facility |
|
$ |
21,904 |
|
4.63% |
|
$ |
27,112 |
|
$ |
16,144 |
|
4.31% |
|
$ |
19,866 |
Quorum Purchase Facility |
|
|
21,689 |
|
4.75-6.90% |
|
|
24,453 |
|
|
16,771 |
|
4.75-6.90% |
|
|
18,659 |
2012 Term Securitization |
|
|
21,058 |
|
2.94% |
|
|
23,555 |
|
|
23,227 |
|
2.94% |
|
|
25,986 |
2013 Term Securitization |
|
|
34,627 |
|
3.20% |
|
|
37,316 |
|
|
37,163 |
|
3.20% |
|
|
39,510 |
2015 Term Securitization |
|
|
54,667 |
|
3.02% |
|
|
58,234 |
|
|
58,498 |
|
3.02% |
|
|
61,705 |
2016 Term Securitization |
|
|
77,979 |
|
3.35% |
|
|
86,230 |
|
|
83,142 |
|
3.35% |
|
|
91,348 |
2017 Term Securitization |
|
|
100,846 |
|
3.12% |
|
|
113,029 |
|
|
107,624 |
|
3.12% |
|
|
119,582 |
Unamortized debt issuance costs |
|
|
(5,746) |
|
--- |
|
|
— |
|
|
(6,148) |
|
--- |
|
|
— |
Total |
|
|
327,024 |
|
|
|
|
369,929 |
|
|
336,421 |
|
|
|
|
376,656 |
Total receivable-backed debt |
|
$ |
413,334 |
|
|
|
$ |
478,170 |
|
$ |
421,118 |
|
|
|
$ |
480,374 |
Except as described below, there were no new debt issuances or significant changes related to the above listed facilities during 2018.
Liberty Bank Facility. Since 2008, we have maintained a revolving VOI notes receivable hypothecation facility (the “Liberty Bank Facility”) with Liberty Bank which provides for advances on eligible receivables pledged under the Liberty Bank Facility, subject to specified terms and conditions, during a revolving credit period. On March 12, 2018, we amended and restated the Liberty Bank Facility to extend the revolving credit period from March 2018 to March 2020, extend the maturity date from November 2020 until March 2023, and amend the interest rate on borrowings as described below. Subject to its terms and conditions, the Liberty Bank Facility provides for advances of (i) 85% of the unpaid principal balance of Qualified Timeshare Loans assigned to agent, and (ii) 60% of the unpaid principal balance of Non-Conforming Timeshare Loans assigned to agent, during the revolving credit period of the facility. Maximum permitted outstanding borrowings under the Liberty Bank Facility are $50.0 million, subject to the terms of the facility. Through March 31, 2018, borrowings under the Liberty Bank Facility bore interest at the Wall Street Journal (“WSJ”) Prime Rate plus 0.50% per annum, subject to a 4.00% floor. Pursuant to the March 2018 amendment to the Liberty Bank Facility, effective April 1, 2018, all borrowings outstanding under the facility bear interest at an annual rate equal to the WSJ Prime Rate, subject to a 4.00% floor. Principal and interest due under the Liberty Bank Facility are paid as cash is collected on the pledged receivables, with the remaining balance being due upon maturity.
Quorum Purchase Facility. We and Bluegreen/Big Cedar Vacations have a VOI notes receivable purchase facility (the “Quorum Purchase Facility”) with Quorum Federal Credit Union (“Quorum”), pursuant to which Quorum has
20
agreed to purchase eligible VOI notes receivable in an amount of up to an aggregate $50.0 million purchase price, subject to certain conditions precedent and other terms of the facility. On April 6, 2018, the Quorum Purchase Facility was amended to extend the revolving purchase period from June 30, 2018 to June 30, 2020, and agreed to a fixed interest rate of 4.95% per annum on advances made through September 30, 2018. The interest rate on advances made after September 30, 2018 will be set at the time of funding based on rates mutually agreed upon by all parties. The amendment also reduced the loan purchase fee applicable to future advances from 0.50% to 0.25% and extended the maturity of the Quorum Purchase Facility from December 2030 to December 2032. Of the amounts outstanding under the Quorum Purchase Facility at March 31, 2018, $2.9 million accrues interest at a rate per annum of 6.9%, $2.7 million accrues interest at a rate per annum of 5.5%, $6.9 million accrues interest at a rate per annum of 4.95%, $3.2 million accrues interest at a rate per annum of 5.0%, and $6.0 million accrues interest at a rate per annum of 4.75%. The Quorum Purchase Facility provides for an 85% advance rate on eligible receivables sold under the facility, however, Quorum can modify this advance rate on future purchases subject to the terms and conditions of the Quorum Purchase Facility. Eligibility requirements for VOI notes receivable sold include, among others, that the obligors under the VOI notes receivable sold be members of Quorum at the time of the note sale. Subject to performance of the collateral, we or Bluegreen/Big Cedar Vacations, as applicable, will receive any excess cash flows generated by the VOI notes receivable transferred to Quorum under the facility (excess meaning after payments of customary fees, interest and principal under the facility) on a pro-rata basis as borrowers make payments on their VOI notes receivable. While ownership of the VOI notes receivable included in the Quorum Purchase Facility is transferred and sold for legal purposes, the transfer of these VOI notes receivable is accounted for as a secured borrowing for financial reporting purposes. The facility is nonrecourse.
See Note 8 to our Consolidated Financial Statements included in the 2017 Annual Report on Form 10-K for additional information regarding our other receivable-backed notes payable facilities listed above.
Junior Subordinated Debentures
We have formed statutory business trusts (collectively, the "Trusts"), each of which issued trust preferred securities as part of a larger pooled trust securities offering which was not registered under the Securities Act of 1933 and invested the proceeds thereof in its junior subordinated debentures. The Trusts are variable interest entities in which we are not the primary beneficiary as defined by ASC 810. Accordingly, we do not consolidate the operations of the Trusts; instead, our beneficial interests in the Trusts are accounted for under the equity method of accounting. Our maximum exposure to loss as a result of our involvement with the Trusts is limited to the carrying amount of our equity method investment. Distributions on the trust preferred securities are cumulative and based upon the liquidation value of the trust preferred security. The trust preferred securities are subject to mandatory redemption, in whole or in part, upon repayment of the junior subordinated debentures at maturity or their earlier redemption. The junior subordinated debentures are redeemable in whole or in part at our option at any time. In addition, we made an initial equity contribution to each Trust in exchange for its common securities, all of which are owned by us, and those proceeds were also used by the applicable Trust to purchase an identical amount of junior subordinated debentures from us. The terms of each Trust’s common securities are nearly identical to the trust preferred securities.
Interest on the junior subordinated debentures and distributions on the trust preferred securities are payable quarterly in arrears at the same interest rate.
21
We had the following junior subordinated debentures outstanding at March 31, 2018 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust |
Outstanding |
|
Initial |
Issue |
Beginning |
Interest Rate |
Interest |
Maturity |
||
|
|
|
|
|
|
|
|
|
|
|
BST I |
$ |
14,766 |
|
$ |
696 |
3/15/2005 |
3/30/2010 |
3-month LIBOR |
7.21% |
3/30/2035 |
BST II |
|
16,539 |
|
|
774 |
5/4/2005 |
7/30/2010 |
3-month LIBOR |
6.62% |
7/30/2035 |
BST III |
|
6,696 |
|
|
310 |
5/10/2005 |
7/30/2010 |
3-month LIBOR |
6.62% |
7/30/2035 |
BST IV |
|
9,843 |
|
|
464 |
4/24/2006 |
6/30/2011 |
3-month LIBOR |
7.16% |
6/30/2036 |
BST V |
|
9,843 |
|
|
464 |
7/21/2006 |
9/30/2011 |
3-month LIBOR |
7.16% |
9/30/2036 |
BST VI |
|
12,990 |
|
|
619 |
2/26/2007 |
4/30/2012 |
3-month LIBOR |
6.57% |
4/30/2037 |
|
$ |
70,677 |
|
$ |
3,327 |
|
|
|
|
|
(1) |
Amounts include purchase accounting adjustments which reduced the total carrying value by $40.2 million. |
(2) |
Initial Equity in Trust is recorded as part of other assets in the unaudited Consolidated Balance Sheets. |
We had the following junior subordinated debentures outstanding at December 31, 2017 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
Trust |
Outstanding |
|
Initial |
Issue |
Beginning |
Interest Rate |
Interest |
Maturity |
||
|
|
|
|
|
|
|
|
|
|
|
BST I |
$ |
14,703 |
|
$ |
696 |
3/15/2005 |
3/30/2010 |
3-month LIBOR |
6.59% |
3/30/2035 |
BST II |
|
16,472 |
|
|
774 |
5/4/2005 |
7/30/2010 |
3-month LIBOR |
6.23% |
7/30/2035 |
BST III |
|
6,670 |
|
|
310 |
5/10/2005 |
7/30/2010 |
3-month LIBOR |
6.23% |
7/30/2035 |
BST IV |
|
9,802 |
|
|
464 |
4/24/2006 |
6/30/2011 |
3-month LIBOR |
6.54% |
6/30/2036 |
BST V |
|
9,802 |
|
|
464 |
7/21/2006 |
9/30/2011 |
3-month LIBOR |
6.54% |
9/30/2036 |
BST VI |
|
12,935 |
|
|
619 |
2/26/2007 |
4/30/2012 |
3-month LIBOR |
6.18% |
4/30/2037 |
|
$ |
70,384 |
|
$ |
3,327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Amounts include purchase accounting adjustments which reduced the total carrying value by $40.4 million. |
(2) |
Initial Equity in Trust is recorded as part of other assets in the unaudited Consolidated Balance Sheets. |
As of March 31, 2018, we were in compliance with all financial debt covenants under our debt instruments. As of March 31, 2018, we had availability of approximately $221.9 million under our receivable-backed purchase and credit
22
facilities, inventory lines of credit and corporate credit line, subject to eligible collateral and the terms of the facilities, as applicable.
7. Fair Value of Financial Instruments
ASC 820 Fair Value Measurements and Disclosures (Topic 820) defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The inputs used to measure fair value are classified into the following hierarchy:
|
|
Level 1: |
Unadjusted quoted prices in active markets for identical assets or liabilities |
|
|
Level 2: |
Unadjusted quoted prices in active markets for similar assets or liabilities, or unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or inputs other than quoted prices that are observable for the asset or liability |
|
|
Level 3: |
Unobservable inputs for the asset or liability |
The carrying amounts of financial instruments included in the consolidated financial statements and their estimated fair values are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2018 |
|
As of December 31, 2017 |
||||||||
|
|
Carrying |
|
Estimated |
|
Carrying |
|
Estimated |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
167,845 |
|
$ |
167,845 |
|
$ |
197,337 |
|
$ |
197,337 |
Restricted cash |
|
|
47,524 |
|
|
47,524 |
|
|
46,012 |
|
|
46,012 |
Notes receivable, net |
|
|
424,117 |
|
|
510,000 |
|
|
426,858 |
|
|
525,000 |
Lines-of-credit, notes payable, and receivable- |
|
|
|
|
|
|
|
|
|
|
|
|
backed notes payable |
|
|
497,098 |
|
|
502,600 |
|
|
521,312 |
|
|
529,400 |
Junior subordinated debentures |
|
|
70,677 |
|
|
87,000 |
|
|
70,384 |
|
|
88,500 |
Cash and cash equivalents. The amounts reported in the unaudited Consolidated Balance Sheets for cash and cash equivalents approximate fair value.
Restricted cash. The amounts reported in the unaudited Consolidated Balance Sheets for restricted cash approximate fair value.
Notes receivable, net. The fair value of our notes receivable is estimated using Level 3 inputs and is based on estimated future cash flows considering contractual payments and estimates of prepayments and defaults, discounted at a market rate.
Lines-of-credit, notes payable, and receivable-backed notes payable. The amounts reported in the unaudited Consolidated Balance Sheets approximate fair value for indebtedness that provides for variable interest rates. The fair value of our fixed-rate, receivable-backed notes payable was determined using Level 3 inputs by discounting the net cash outflows estimated to be used to repay the debt. These obligations are to be satisfied using the proceeds from the consumer loans that secure the obligations.
Junior subordinated debentures. The fair value of our junior subordinated debentures is estimated using Level 3 inputs based on the contractual cash flows discounted at a market rate or based on market price quotes from the over-the-counter bond market.
8. Commitments and Contingencies
In lieu of paying maintenance fees for unsold VOI inventory, we provide subsidies to certain HOAs to provide for funds necessary to operate and maintain vacation ownership properties in excess of assessments collected from owners
23
of the VOIs. We did not make any subsidy payments in connection with these arrangements during the three months ended March 31, 2018 or 2017. As of March 31, 2018, we had $2.3 million accrued for such subsidies included in accrued liabilities and other in the unaudited Consolidated Balance Sheets herein. As of December 31, 2017, we had no accrued liabilities for such subsidies. As of March 31, 2018, we were providing subsidies to nine HOAs.
In September 2017, we entered into an agreement with a former executive in connection with his retirement. Pursuant to the terms of the agreement, we agreed to make payments totaling approximately $2.9 million through March 2019. As of March 31, 2018, $2.1 million remained payable under this agreement. Also during the second half of 2017, we commenced an initiative designed to streamline our operations in certain areas to facilitate future growth. Such initiative resulted in $5.8 million of severance accrued as of December 31, 2017 and $0.7 million accrued as of March 31, 2018, included in accrued liabilities and other in the unaudited Consolidated Balance sheets herein.
In October 2013, we entered into an agreement to purchase from an unaffiliated third party completed VOI inventory at the Lake Eve Resort in Orlando, Florida over a five-year period. The total purchase commitment was $35.1 million. As of March 31, 2018, $4.6 million remained payable under this agreement.
In March 2018, we approved in principle the material terms of an Executive Leadership Incentive Plan (the “ELIP”), which is expected to provide for the grant of cash-settled performance units (“Performance Units”) and cash-settled stock appreciation rights (“SARs”) to participants in the ELIP. It is contemplated that each participant will be granted award opportunities representing a percentage of his or her base salary (the “Target LTI”). In the case of certain of our executive officers, the award will be divided 30% to SARs and 70% to Performance Units. For other participants, including our senior vice presidents, certain vice presidents and certain other employees, the award will be 100% in Performance Units. Performance Units will represent the right of the recipient to receive a cash payment based on the achievement of levels of EBITDA and return on invested capital (“ROIC”) during a two-year period. SARs granted under the ELIP, upon exercise after vesting, will entitle the holder to a cash payment in an amount equal to the excess of the market price of our common stock on the date of exercise over the exercise price of the SAR. The SARs will vest in equal annual installments on the first, second and third anniversary of the date of grant and have a five-year term. As of March 31, 2018, we had $1.0 million accrued for the ELIP included in accrued liabilities and other in the unaudited Consolidated Balance Sheets as of such date.
In the ordinary course of business, we become subject to claims or proceedings from time to time relating to the purchase, sale, marketing, or financing of VOIs or our other business activities. We are also subject to certain matters relating to the Bluegreen Communities’ business, substantially all of the assets of which were sold by us on May 4, 2012. Additionally, from time to time in the ordinary course of business, we become involved in disputes with existing and former employees, vendors, taxing jurisdictions and various other parties, and we also receive individual consumer complaints, as well as complaints received through regulatory and consumer agencies, including Offices of State Attorneys General. We take these matters seriously and attempt to resolve any such issues as they arise.
Reserves are accrued for matters in which management believes it is probable that a loss will be incurred and the amount of such loss can be reasonably estimated. Management does not believe that the aggregate liability relating to known contingencies in excess of the aggregate amounts accrued will have a material impact on our results of operations or financial condition. However, litigation is inherently uncertain and the actual costs of resolving legal claims, including awards of damages, may be substantially higher than the amounts accrued for these claims and may have a material adverse impact on our results of operations or financial condition.
Management is not at this time able to estimate a range of reasonably possible losses with respect to matters in which it is reasonably possible that a loss will occur. In certain matters, management is unable to estimate the loss or reasonable range of loss until additional developments provide information sufficient to support an assessment of the loss or range of loss. Frequently in these matters, the claims are broad and the plaintiffs have not quantified or factually supported their claim.
On August 24, 2016, Whitney Paxton and Jeff Reeser filed a lawsuit against Bluegreen Vacations Unlimited, Inc. (“BVU”), our wholly-owned subsidiary, and certain of its employees (collectively, the “Defendants”), seeking to establish a class action of former and current employees of BVU and alleging violations of plaintiffs’ rights under the Fair Labor Standards Act of 1938 (the “FLSA”) and breach of contract. The lawsuit also claims that the Defendants terminated plaintiff Whitney Paxton as retaliation for her complaints about alleged violations of the FLSA. The lawsuit
24
seeks damages in the amount of the unpaid compensation owed to the plaintiffs. During July 2017, a magistrate judge entered a report and recommendation that the plaintiffs’ motion to conditionally certify collective action and facilitate notice to potential class members be granted with respect to certain employees and denied as to others. During September 2017, the judge accepted the recommendation and granted preliminary approval of class certification. Based on that conditional class certification, all potential class members were provided Consent Forms to opt-in to the lawsuit, which opt-in period has since expired, and a set number of opt-ins has been determined. Class-wide discovery was subsequently served and plaintiffs filed a Motion for Protective Order which is pending. We believe that the lawsuit is without merit and intend to vigorously defend the action.
On September 22, 2017, Stephen Potje, Tamela Potje, Sharon Davis, Beafus Davis, Matthew Baldwin, Tammy Baldwin, Arnor Lee, Angela Lee, Gretchen Brown, Paul Brown, Jeremy Estrada, Emily Estrada, Guillermo Astorga Jr., Michael Oliver, Carrie Oliver, Russell Walters, Elaine Walters, and Mike Ericson, individually and on behalf of all other similarly situated, filed a lawsuit against us which asserted claims for alleged violations of the Florida Deceptive and Unfair Trade Practices Act and the Florida False Advertising Law. In the complaint, the plaintiffs alleged the making of false representations in connection with our sales of VOIs, including representations regarding the ability to use points for stays or other experiences with other vacation providers, the ability to cancel VOI purchases and receive a refund of the purchase price and the ability to roll over unused points, and that annual maintenance fees would not increase. The complaint sought to establish a class of consumers who, since the beginning of the applicable statute of limitations, purchased VOIs from us, had their annual maintenance fees relating to our VOIs increased, or were unable to roll over their unused points to the next calendar year. The plaintiffs sought damages in the amount alleged to have been improperly obtained by us, as well as any statutory enhanced damages, attorneys’ fees and costs, and equitable and injunctive relief. On November 20, 2017, we moved to dismiss the complaint and, in response, the plaintiffs filed an amended complaint dropping the claims relating to the Florida Deceptive and Unfair Trade Practices Act and adding claims for fraud in the inducement and violation of the Florida Vacation Plan and Timesharing Act. On March 20, 2018, the plaintiffs withdrew their motion for class action certification and on March 23, the court ordered dismissal of the suit. On April 24, 2018, the plaintiffs filed a new lawsuit against us for substantially the same claims, but only on behalf of the 18 named individuals and not as a class action. We believe that the lawsuit is without merit and intend to vigorously defend the action.
On January 4, 2018, Gordon Siu, individually and on behalf of all others similarly situated, filed a lawsuit alleging that we and Choice Hotels violated California state privacy laws by recording and/or monitoring a telemarketing call to the plaintiff without his consent. The plaintiff claims the individual making the call requested that the plaintiff provide personal and private information and did not disclose that the call was being recorded until after making such request. The plaintiff seeks certification of a class of persons in California whose telephone conversations were monitored, recorded and/or eavesdropped upon without their consent by us and/or Choice Hotels and damages of $5,000 per violation. We believe that the lawsuit is without merit and intend to vigorously defend the action.
Commencing in 2015, it came to our attention that our collection efforts with respect to our VOI notes receivable were being impacted by a then emerging, industry-wide trend involving the receipt of “cease and desist” letters from attorneys purporting to represent certain VOI owners. Following receipt of these letters, we are unable to contact the owners unless allowed by law. We believe these attorneys have encouraged such owners to become delinquent and ultimately default on their obligations and that such actions and our inability to contact the owners are a primary contributor to the increase in our annual default rates. Our average annual default rates have increased from 6.9% in 2015 to 8.4% in 2018. We also estimate that approximately 13.3% of the total delinquencies on our VOI notes receivable as of March 31, 2018 related to VOI notes receivable subject to these letters. We have in a number of cases pursued, and we may in the future pursue, legal action against the VOI owners.
We have an exclusive marketing agreement with Bass Pro, a nationally-recognized retailer of fishing, marine, hunting, camping and sports gear, that provides us with the right to market and sell vacation packages at kiosks in each of Bass Pro’s retail locations and through other means. As of March 31, 2018, we were selling packages in 68 of Bass Pro’s stores and compensating Bass Pro based on VOI sales generated through the program. No compensation is paid to Bass Pro under the agreement on sales made at Bluegreen/Big Cedar Vacations’ resorts. During each of the three months ended March 31, 2018 and 2017, VOI sales to prospects and leads generated by the agreement with Bass Pro accounted for approximately 12% and 13%, respectively, of our VOI sales volume. On October 9, 2017, Bass Pro advised us that it believes the amounts paid to it as VOI sales commissions should not have been adjusted for certain purchaser defaults. We previously had informed Bass Pro that the aggregate amount of such adjustments for defaults
25
charged back to Bass Pro between January 2008 and June 2017 totaled approximately $4.8 million. We continue to believe these chargebacks were appropriate and consistent with the terms and intent of the agreements with Bass Pro, and we are continuing to discuss the matter with Bass Pro. On October 20, 2017, in order to demonstrate our good faith, we paid and recognized an expense for this amount to Bass Pro pending a resolution of the matter in the ordinary course. We have continued to make payments to Bass Pro as previously calculated and Bass Pro has accepted these payments. However, any change in the method of calculation could adversely impact future marketing expenses.
9. Income Taxes
We file income tax returns in the U.S. federal jurisdiction and various states and foreign jurisdictions. With certain exceptions, we are no longer subject to U.S. federal, state and local, or non-U.S. income tax examinations by tax authorities for years before 2014 for federal returns and 2012 for state returns.
Our effective income tax rate was approximately 26% and 38% during the three months ended March 31, 2018 and 2017, respectively. On December 22, 2017, the Tax Cuts and Jobs Act was signed into law. In addition to changes or limitations to certain tax deductions, the Tax Cuts and Jobs Act permanently lowers the corporate tax rate to 21% from the previous maximum rate of 35%, effective for tax years commencing January 1, 2018. As a result of the reduction of the corporate tax rate to 21%, we were required by GAAP to revalue our deferred tax assets and liabilities as of the date of enactment and to account for the resulting tax effects in continuing operations in the reporting period of enactment. We recorded a one-time, after tax benefit of approximately $47.7 million during the fourth quarter of 2017 based on the revaluation of our net deferred tax liability. The impact of the Tax Cuts and Jobs Act may differ, possibly materially, from the provisional amounts recorded due to among other things, additional analysis, changes in interpretations and assumptions made by us, and additional regulatory guidance that may be issued. Any such revisions will be treated in accordance with the measurement period guidance outlined in SAB 118 and ASU 2018-05. As such, we expect to complete our analysis no later than December 22, 2018.
Effective income tax rates for interim periods are based upon our current estimated annual rate. Our effective income tax rate varies based upon the estimate of taxable earnings as well as on the mix of taxable earnings in the various states in which we operate.
Certain of our state filings are under routine examination. While there is no assurance as to the results of these audits, we do not currently anticipate any material adjustments in connection with these examinations.
We are party to an Agreement to Allocate Consolidated Income Tax Liability and Benefits with BBX Capital and its subsidiaries pursuant to which, among other customary terms and conditions, the parties agreed to file consolidated federal tax returns. Under the agreement, the parties calculate their respective income tax liabilities and attributes as if each of them was a separate filer. If any tax attributes are used by another party to the agreement to offset its tax liability, the party providing the benefit will receive an amount for the tax benefits realized. We paid BBX Capital or its affiliated entities $4.0 million and $10.5 million during the three months ended March 31, 2018, and 2017, respectively, pursuant to this Agreement.
As of March 31, 2018, we did not have any significant amounts accrued for interest and penalties or recorded for uncertain tax positions.
10. Related Party Transactions
BBX Capital may be deemed to be controlled by Alan B. Levan, Chairman of BBX Capital, and John E. Abdo, Vice Chairman of BBX Capital. Together, Messrs. Levan and Abdo may be deemed to beneficially own shares of BBX Capital’s Class A Common Stock and Class B Common Stock representing approximately 77% of BBX Capital’s total voting power. Mr. Levan and Mr. Abdo serve as our Chairman and Vice Chairman, respectively.
In April 2015, pursuant to a Loan Agreement and Promissory Note, one of our wholly owned subsidiaries provided an $80.0 million loan to BBX Capital. Amounts outstanding on the loan bore interest at a rate of 10% per annum until July 2017 when the interest rate was reduced to 6% per annum. Payments of interest are required on a quarterly basis, with all outstanding amounts being due and payable at the end of the five-year term. BBX Capital is permitted to prepay the loan in whole or in part at any time, and prepayments will be required, to the extent necessary, in order for
26
us or our subsidiaries to remain in compliance with covenants under outstanding indebtedness. During the three months ended March 31, 2018 and 2017, we recognized $1.2 million and $2.0 million, respectively, of interest income on the loan to BBX Capital.
We paid or reimbursed BBX Capital or its affiliated entities $0.4 million during both the three months ended March 31, 2018 and 2017 for management advisory, risk management, administrative and other services. We accrued $0.1 million for the services described above as of both March 31, 2018 and 2017. BBX Capital or its affiliates paid or reimbursed us $0.1 million during both the three months ended March 31, 2018 and 2017 for other shared services. As of March 31, 2018 and 2017, $0.2 million and $0.1 million, respectively, was due to us from BBX Capital for these services.
During the three months ended March 31, 2018, we paid $0.2 million for the acquisition of VOI inventory from a company whose President is the son of David L. Pontius, our Executive Vice President Chief Operating Officer.
See also the description of the Agreement to Allocate Consolidated Income Tax Liability and Benefits under Note 9 above.
11. Segment Reporting
Operating segments are defined as components of an enterprise about which separate financial information is available that is regularly reviewed by the chief operating decision maker in assessing performance and deciding how to allocate resources. Reportable segments consist of one or more operating segments with similar economic characteristics, products and services, production processes, type of customer, distribution system or regulatory environment.
We report our results of operations through two reportable segments: (i) sales of VOIs and financing; and (ii) resort operations and club management.
Our sales of VOIs and financing segment includes our marketing and sales activities related to the VOIs that we own, our sale of VOIs through fee-for-service arrangements with third-party developers, our consumer financing activities in connection with sales of VOIs that we own, and our title services operations through a wholly-owned subsidiary.
Our resort operations and club management segment includes our provision of management services activities for our Vacation Club and for a majority of the HOAs of the resorts within our Vacation Club. In connection with those services, we also provide club reservation services, services to owners and billing and collections services to our Vacation Club and certain HOAs. Additionally, we generate revenue within our resort operations and club management segment from our Traveler Plus program, food and beverage and other retail operations, our rental services activities, and our management of construction activities for certain of our fee-based clients.
The information provided for segment reporting is obtained from internal reports utilized by management. The presentation and allocation of results of operations may not reflect the actual economic costs of the segments as standalone businesses. Due to the nature of our business, assets are not allocated to a particular segment, and therefore management does not evaluate the balance sheet by segment. If a different basis of allocation were utilized, the relative contributions of the segments might differ but the relative trends in the segments’ operating results would, in management’s view, likely not be impacted.
27
The table below sets forth our segment information for the three months ended March 31, 2018 (in thousands):
|
|||||||||||||||
Revenues: |
Sales of |
Resort |
Corporate |
Elimination |
|
||||||||||
|
|||||||||||||||
Sales of VOIs |
$ |
56,141 |
$ |
— |
$ |
— |
$ |
— |
$ |
56,141 | |||||
Fee-based sales commission revenue |
45,854 |
— |
— |
— |
45,854 | ||||||||||
Other fee-based services revenue |
2,689 | 25,335 |
— |
— |
28,024 | ||||||||||
Cost reimbursements |
— |
16,200 |
— |
— |
16,200 | ||||||||||
Mortgage servicing revenue |
1,445 |
— |
— |
(1,445) |
— |
||||||||||
Interest income |
19,590 |
— |
1,532 |
— |
21,122 | ||||||||||
Other income, net |
— |
— |
181 |
— |
181 | ||||||||||
Total revenues |
125,719 | 41,535 | 1,713 | (1,445) | 167,522 | ||||||||||
|
|||||||||||||||
Costs and expenses: |
|||||||||||||||
|
|||||||||||||||
Cost of VOIs sold |
1,812 |
— |
— |
— |
1,812 | ||||||||||
Net carrying cost of VOI inventory |
2,517 |
— |
— |
(2,517) |
— |
||||||||||
Cost of other fee-based services |
1,242 | 13,652 |
— |
2,517 | 17,411 | ||||||||||
Cost reimbursements |
— |
16,200 |
— |
— |
16,200 | ||||||||||
Selling, general and administrative expenses |
71,816 |
— |
21,592 | 141 | 93,549 | ||||||||||
Mortgage servicing expense |
1,586 |
— |
— |
(1,586) |
— |
||||||||||
Interest expense |
4,711 |
— |
3,056 |
— |
7,767 | ||||||||||
Total costs and expenses |
83,684 | 29,852 | 24,648 | (1,445) | 136,739 | ||||||||||
Income (loss) before non-controlling interest |
|||||||||||||||
and provision for income taxes |
$ |
42,035 |
$ |
11,683 |
$ |
(22,935) |
$ |
— |
$ |
30,783 | |||||
|
|||||||||||||||
Add: Depreciation and amortization |
1,667 | 395 | |||||||||||||
Segment Adjusted EBITDA (1) |
$ |
43,702 |
$ |
12,078 |
(1) |
See Management’s Discussion and Analysis of Financial Condition and Results of Operations for information regarding Adjusted EBITDA, including, how we define Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income. |
28
The table below sets forth our segment information for the three months ended March 31, 2017 in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
Sales of |
|
Resort |
|
Corporate |
|
Elimination |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of VOIs |
|
$ |
54,236 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
54,236 |
Fee-based sales commission revenue |
|
|
45,154 |
|
|
— |
|
|
— |
|
|
— |
|
|
45,154 |
Other fee-based services revenue |
|
|
2,817 |
|
|
23,304 |
|
|
— |
|
|
— |
|
|
26,121 |
Cost reimbursements |
|
|
— |
|
|
14,670 |
|
|
— |
|
|
— |
|
|
14,670 |
Mortgage servicing revenue |
|
|
1,161 |
|
|
— |
|
|
— |
|
|
(1,161) |
|
|
— |
Interest income |
|
|
20,197 |
|
|
— |
|
|
2,189 |
|
|
— |
|
|
22,386 |
Other income, net |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Total revenues |
|
|
123,565 |
|
|
37,974 |
|
|
2,189 |
|
|
(1,161) |
|
|
162,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of VOIs sold |
|
|
3,159 |
|
|
— |
|
|
— |
|
|
— |
|
|
3,159 |
Net carrying cost of VOI inventory |
|
|
1,674 |
|
|
— |
|
|
— |
|
|
(1,674) |
|
|
— |
Cost of other fee-based services |
|
|
1,286 |
|
|
13,147 |
|
|
— |
|
|
1,674 |
|
|
16,107 |
Cost reimbursements |
|
|
— |
|
|
14,670 |
|
|
— |
|
|
— |
|
|
14,670 |
Selling, general and administrative expenses |
|
|
74,006 |
|
|
— |
|
|
15,499 |
|
|
330 |
|
|
89,835 |
Mortgage servicing expense |
|
|
1,491 |
|
|
— |
|
|
— |
|
|
(1,491) |
|
|
— |
Interest expense |
|
|
4,306 |
|
|
— |
|
|
3,338 |
|
|
— |
|
|
7,644 |
Other expense, net |
|
|
— |
|
|
— |
|
|
245 |
|
|
— |
|
|
245 |
Total costs and expenses |
|
|
85,922 |
|
|
27,817 |
|
|
19,082 |
|
|
(1,161) |
|
|
131,660 |
Income (loss) before non-controlling interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and provision for income taxes |
|
$ |
37,643 |
|
$ |
10,157 |
|
$ |
(16,893) |
|
$ |
— |
|
$ |
30,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Depreciation and amortization |
|
|
1,518 |
|
|
405 |
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA (1) |
|
$ |
39,161 |
|
$ |
10,562 |
|
|
|
|
|
|
|
|
|
(1) |
See Management’s Discussion and Analysis of Financial Condition and Results of Operations for information regarding Adjusted EBITDA, including, how we define Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income. |
12. Subsequent Events
On April 17, 2018, we purchased the Éilan Hotel & Spa in San Antonio, Texas for approximately $34.3 million. The acquisition was treated as a business combination, accounted for using the acquisition method of accounting. In connection with the acquisition, we entered into a non-revolving acquisition loan with NBA (the “NBA Éilan Loan”), which provides for advances of up to $27.5 million, $24.3 million of which was used to fund the acquisition of the resort and up to an additional $3.2 million may be drawn upon to fund certain future improvement costs over a 12-month advance period. Principal payments will be effected through release payments from sales of VOIs at Éilan Hotel & Spa that serve as collateral for the NBA Éilan Loan, subject to a minimum amortization schedule, with the remaining balance due at maturity in April 2023. Borrowings under the NBA Éilan Loan bear interest at an annual rate equal to one month LIBOR plus 3.25%, subject to a floor of 4.75%.
Subsequent events have been evaluated through the date the financial statements were available to be issued. As of such date, other than described above, there were no subsequent events identified that required recognition or disclosure.
29
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q and with our Annual Report on Form 10-K for the year ended December 31, 2017.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).
Forward-looking statements include all statements that do not relate strictly to historical or current facts and can be identified by the use of words such as “anticipates,” “estimates,” “expects,” “intends,” “plans,” “believes,” “projects,” “predicts,” “seeks,” “will,” “should,” “would,” “may,” “could,” “outlook,” “potential,” and similar expressions or words and phrases of similar import. Forward-looking statements include, among others, statements relating to our future financial performance, our business prospects and strategy, anticipated financial position, liquidity and capital needs and other similar matters. These statements are based on management’s current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Our actual results may differ materially from those expressed in, or implied by, the forward-looking statements as a result of various factors, including, among others:
· |
adverse trends or disruptions in economic conditions generally or in the vacation ownership, vacation rental and travel industries; |
· |
adverse changes to, or interruptions in, business relationships, including the expiration or termination of our management contracts, exchange networks or other strategic alliances; |
· |
the risks of the real estate market and the risks associated with real estate development, including a decline in real estate values and a deterioration of other conditions relating to the real estate market and real estate development; |
· |
our ability to maintain an optimal inventory of vacation ownership interests (“VOIs”) for sale; |
· |
the availability of financing and our ability to sell, securitize or borrow against our consumer loans; |
· |
decreased demand from prospective purchasers of VOIs; |
· |
adverse events or trends in vacation destinations and regions where the resorts in our network are located, including weather-related events; |
· |
our indebtedness may impact our financial condition and results of operations, and the terms of our indebtedness may limit, among other things, our activities and ability to pay dividends, and we may not comply with the terms of our indebtedness; |
· |
changes in our senior management; |
· |
our ability to comply with regulations applicable to the vacation ownership industry; |
· |
our ability to successfully implement our growth strategy or maintain or expand our capital light business relationships or activities; |
· |
our ability to compete effectively in the highly competitive vacation ownership industry; |
30
· |
risks associated with, and the impact of, regulatory examinations or audits of our operations, and the costs associated with regulatory compliance; |
· |
our customers’ compliance with their payment obligations under financing provided by us, and the impact of defaults on our operating results and liquidity position; |
· |
the ratings of third-party rating agencies, including the impact of any downgrade on our ability to obtain, renew or extend credit facilities, or otherwise raise funds; |
· |
changes in our business model and marketing efforts, plans or strategies, which may cause marketing expenses to increase or adversely impact our revenue, operating results and financial condition; |
· |
the impact of the resale market for VOIs on our business, operating results and financial condition; |
· |
risks associated with our relationships with third-party developers, including that third-party developers who provide VOIs to be sold by us pursuant to fee-based services or just-in-time arrangements may not provide VOIs when planned and that third-party developers may not fulfill their obligations to us or to the homeowners associations that maintain the resorts they developed; |
· |
risks associated with legal and other regulatory proceedings, including claims of noncompliance with applicable regulations or for development related defects, and the impact they may have on our financial condition and operating results; |
· |
audits of our or our subsidiaries’ tax returns, including that they may result in the imposition of additional taxes; |
· |
environmental liabilities, including claims with respect to mold or hazardous or toxic substances, and their impact on our financial condition and operating results; |
· |
our ability to maintain the integrity of internal or customer data, the failure of which could result in damage to our reputation and/or subject us to costs, fines or lawsuits; |
· |
risks related to potential business expansion that we may pursue, including that we may not pursue such expansion when or to the extent anticipated or at all, and any such expansion may involve significant costs and the incurrence of significant indebtedness and may not be successful; |
· |
the updating of, and developments with respect to, technology, including the cost involved in updating our technology and the impact that any failure to keep pace with developments in technology could have on our operations or competitive position; |
· |
uncertainty associated with the Tax Cut and Jobs Act and the impact it may have on our future results; and |
· |
other risks and uncertainties inherent to our business, the vacation ownership industry and the ownership of our common stock, including those discussed in the “Risk Factors” section of, and elsewhere in, our Annual Report on Form 10-K. |
Terms Used in this Quarterly Report on Form 10-Q
Except as otherwise noted or where the context requires otherwise, references in this Quarterly Report on Form 10-Q to “Bluegreen Vacations,” “Bluegreen,” “the Company,” “we,” “us” and “our” refer to Bluegreen Vacations Corporation, together with its consolidated subsidiaries.
31
Non-GAAP Financial Measures
This Quarterly Report on Form 10-Q includes discussion of terms that are not recognized terms under generally accepted accounting principles in the United States (GAAP), and financial measures that are not calculated in accordance with GAAP, including system-wide sales of VOIs, guest tours, sale to tour conversion ratio, average sales volume per guest, Adjusted EBITDA, and Segment Adjusted EBITDA. Refer to “Key Business and Financial Metrics and Terms Used by Management” for further discussion of these financial metrics. In addition, see “Results of Operations” below for a reconciliation of Adjusted EBITDA to net income and system-wide sales of VOIs to gross sales of VOIs.
Critical Accounting Policies and Estimates
For a discussion of critical accounting policies, see Note 2 to our consolidated financial statements included in Item 1 of this report and “Critical Accounting Policies and Estimates” in our Annual Report on Form 10-K for the year ended December 31, 2017.
New Accounting Pronouncements
See Note 2 to our consolidated financial statements included in Item 1 of this report for a discussion of new accounting pronouncements applicable to us.
Executive Overview
We are a leading vacation ownership company that markets and sells VOIs and manages resorts in top leisure and urban destinations. Our resort network includes 43 Club Resorts (resorts in which owners in our Vacation Club have the right to use most of the units in connection with their VOI ownership) and 24 Club Associate Resorts (resorts in which owners in our Vacation Club have the right to use a limited number of units in connection with their VOI ownership). Our Club Resorts and Club Associate Resorts are primarily located in popular, high-volume, “drive-to” vacation locations, including Orlando, Las Vegas, Myrtle Beach and Charleston, among others. Through our points-based system, the approximately 212,000 owners in our Vacation Club have the flexibility to stay at units available at any of our resorts and have access to almost 11,000 other hotels and resorts through partnerships and exchange networks. We have a robust sales and marketing platform supported by exclusive marketing relationships with nationally-recognized consumer brands, such as Bass Pro and Choice Hotels. These marketing relationships drive sales within our core demographic.
VOI Sales and Financing
Our primary business is the marketing and selling of deeded VOIs, developed either by us or third parties. Customers who purchase these VOIs receive an annual allotment of points, which can be redeemed for stays at one of our resorts or at 11,000 other hotels and resorts available through partnerships and exchange networks. Historically, VOI companies have funded the majority of the capital investment in connection with resort development with internal resources and acquisition and development financing. In 2009, we began selling VOIs on behalf of third-party developers and have successfully diversified from a business focused on capital-intensive resort development to a more flexible model with a balanced mix of developed and capital-light inventory. Our relationships with third-party developers enable us to generate fees from the sales and marketing of their VOIs without incurring the significant upfront capital investment generally associated with resort acquisition or development. While sales of acquired or developed inventory typically result in greater Adjusted EBITDA contribution, fee-based sales typically require no initial investment or development financing risk. Both acquired or developed VOI sales and fee-based VOI sales drive recurring, incremental and long-term fee streams by adding owners to our Vacation Club and new resort management contracts. In conjunction with our VOI sales, we also generate interest income by originating loans to qualified purchasers. Collateralized by the underlying VOIs, our loans are generally structured as 10-year, fully-amortizing loans with a fixed interest rate ranging from approximately 12% to 18% per annum. As of March 31, 2018, the weighted-average interest rate on our VOI notes receivable was 15.3%. In addition, we earn fees for various other services including, title and escrow services in connection with the closing of VOI sales, and for mortgage servicing and construction management services.
32
Resort Operations and Club Management
We enter into management agreements with the HOAs that maintain most of the resorts in our Vacation Club and earn fees for providing management services to those HOAs and our approximately 212,000 Vacation Club owners. These resort management services include oversight of housekeeping services, maintenance, and certain accounting and administration functions. Our management contracts yield highly predictable, recurring cash flows and do not have the traditional risks associated with hotel management contracts that are linked to daily rate or occupancy. Our management contracts are typically structured as “cost-plus,” with an initial term of three years and automatic one-year renewals. In connection with the management services provided to the Vacation Club, we manage the reservation system and provide owner, billing and collection services. We have not lost any of the 43 Club Resort management contracts. In addition to resort and club management services, we earn fees for various other services that produce recurring, predictable and long term-revenue, including construction management services for third-party developers.
Principal Components Affecting our Results of Operations
Principal Components of Revenues
Fee-Based Sales. Represent sales of third-party VOIs where we are paid a commission.
JIT Sales. Represent sales of VOIs acquired from third parties in close proximity to when we intend to sell such VOIs.
Secondary Market Sales. Represent sales of VOIs acquired from HOAs or other owners, typically in connection with maintenance fee defaults. This inventory is generally purchased at a greater discount to retail price compared to developed VOI sales and JIT sales.
Developed VOI Sales. Represent sales of VOIs in resorts that we have developed or acquired (not including inventory acquired through JIT and secondary market arrangements).
Financing Revenue. Represents revenue from the financing of VOI sales, which includes interest income and loan servicing fees. We also earn fees from providing mortgage servicing to certain third-party developers relating to VOIs sold by them.
Resort Operations and Club Management Revenue. Represents recurring fees from managing the Vacation Club and transaction fees for certain resort amenities and certain member exchanges. We also earn recurring management fees under our management agreements with HOAs for day-to-day management services, including oversight of housekeeping services, maintenance, and certain accounting and administrative functions.
Other Fee-Based Services. Represents revenue earned from various other services that produce recurring, predictable and long-term revenue, such as title services.
Principal Components of Expenses
Cost of VOIs Sold. Represents the cost at which our owned VOIs sold during the period were relieved from inventory. In addition to inventory from our VOI business, our owned VOIs also include those that were acquired by us under JIT and secondary market arrangements. Compared to the cost of our developed VOI inventory, VOIs acquired in connection with JIT arrangements typically have a relatively higher associated cost of sales as a percentage of sales while those acquired in connection with secondary market arrangements typically have a lower cost of sales as a percentage of sales as secondary market inventory is generally obtained from HOAs at a significant discount to retail price. Cost of VOIs sold as a percentage of sales of VOIs varies between periods based on the relative costs of the specific VOIs sold in each period and the size of the point packages of the VOIs sold (primarily due to offered volume discounts, and taking into account consideration of cumulative sales to existing owners). Additionally, the effect of changes in estimates under the relative sales value method, including estimates of projected sales, future defaults, upgrades and incremental revenue from the resale of repossessed VOI inventory, are reflected on a retrospective basis in the period the change occurs. Cost of sales will typically be favorably impacted in periods where a significant amount of secondary market VOI inventory is acquired or actual defaults and equity trades are higher and the resulting change in estimate is recognized. While we believe that there is additional inventory that can be obtained through the
33
secondary market at favorable prices to us in the future, there can be no assurance that such inventory will be available as expected.
Net Carrying Cost of VOI Inventory. Represents the maintenance fees and developer subsidies for unsold VOI inventory paid or accrued to the HOAs that maintain the resorts. We attempt to offset this expense, to the extent possible, by generating revenue from renting our VOIs and through utilizing them in our sampler programs. We net such revenue from this expense item.
Selling and Marketing Expense. Represents costs incurred to sell and market VOIs, including costs relating to marketing and incentive programs, tours, and related wages and sales commissions. Revenues from vacation package sales are netted against selling and marketing expenses.
Financing Expense. Represents financing interest expense related to our receivable-backed debt, amortization of the related debt issuance costs and expenses incurred in providing financing and servicing loans, including administrative costs associated with mortgage servicing activities for our loans and the loans of certain third-party developers. Mortgage servicing activities include, amongst other things, payment processing, reporting and collections.
Resort Operations and Club Management Expense. Represents costs incurred to manage resorts and the Vacation Club, including payroll and related costs and other administrative costs to the extent not reimbursed by the Vacation Club or HOAs.
General and Administrative Expense. Primarily represents compensation expense for personnel supporting our business and operations, professional fees (including consulting, audit and legal fees), and administrative and related expenses.
Key Business and Financial Metrics and Terms Used by Management
Sales of VOIs. Represent sales of our owned VOIs, including developed VOIs and those acquired through JIT and secondary market arrangements, reduced by equity trade allowances and our provision for loan losses. In addition to the factors impacting system-wide sales of VOIs (as described below), sales of VOIs are impacted by the proportion of system-wide sales of VOIs sold on behalf of third-parties on a commission basis, which are not included in sales of VOIs.
System-wide Sales of VOIs. Represents all sales of VOIs, whether owned by us or a third party immediately prior to the sale. Sales of VOIs owned by third parties are transacted as sales of VOIs in our Vacation Club through the same selling and marketing process we use to sell our VOI inventory. We consider system-wide sales of VOIs to be an important operating measure because it reflects all sales of VOIs by our sales and marketing operations without regard to whether we or a third party owned such VOI inventory at the time of sale. System-wide sales of VOIs is not a recognized term under GAAP and should not be considered as an alternative to sales of VOIs or any other measure of financial performance derived in accordance with GAAP or to any other method of analyzing our results as reported under GAAP.
Guest Tours. Represents the number of sales presentations given at our sales centers during the period.
Sale to Tour Conversion Ratio. Represents the rate at which guest tours are converted to sales of VOIs and is calculated by dividing the number of sales transactions by the number of guest tours.
Average Sales Volume Per Guest (“VPG”). Represents the sales attributable to tours at our sales locations and is calculated by dividing VOI sales by guest tours. We consider VPG to be an important operating measure because it measures the effectiveness of our sales process, combining the average transaction price with the sale-to-tour conversion ratio.
Adjusted EBITDA. We define Adjusted EBITDA as earnings, or net income, before taking into account interest income (excluding interest earned on VOI notes receivable), interest expense (excluding interest expense incurred on debt secured by our VOI notes receivable), income and franchise taxes, loss (gain) on assets held for sale, depreciation and amortization, amounts attributable to the non-controlling interest in Bluegreen/Big Cedar Vacations (in which we
34
own a 51% interest), and items that we believe are not representative of ongoing operating results. For purposes of the Adjusted EBITDA calculation, no adjustments were made for interest income earned on our VOI notes receivable or the interest expense incurred on debt that is secured by such notes receivable because they are both considered to be part of the operations of our business.
We consider our total Adjusted EBITDA and our Segment Adjusted EBITDA to be an indicator of our operating performance, and it is used by us to measure our ability to service debt, fund capital expenditures and expand our business. Adjusted EBITDA is also used by companies, lenders, investors and others because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. Adjusted EBITDA also excludes depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies.
Adjusted EBITDA is not a recognized term under GAAP and should not be considered as an alternative to net income (loss) or any other measure of financial performance or liquidity, including cash flow, derived in accordance with GAAP, or to any other method or analyzing our results as reported under GAAP. The limitations of using Adjusted EBITDA as an analytical tool include, without limitation, that Adjusted EBITDA does not reflect (i) changes in, or cash requirements for, our working capital needs; (ii) our interest expense, or the cash requirements necessary to service interest or principal payments on our indebtedness (other than as noted above); (iii) our tax expense or the cash requirements to pay our taxes; (iv) historical cash expenditures or future requirements for capital expenditures or contractual commitments; or (v) the effect on earnings or changes resulting from matters that we consider not to be indicative of our future operations or performance. Further, although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements. In addition, our definition of Adjusted EBITDA may not be comparable to definitions of Adjusted EBITDA or other similarly titled measures used by other companies.
Results of Operations
Adjusted EBITDA for the three months ended March 31, 2018 and 2017:
We evaluate the operating performance of our business segments as described in Note 11: Segment Reporting to our unaudited consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q, using Segment Adjusted EBITDA. See above for a discussion of our definition of Adjusted EBITDA, how management uses it to manage our business and material limitations on its usefulness. The following tables set forth Segment Adjusted EBITDA, total Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, the most comparable GAAP financial measure:
35
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
||||
(in thousands) |
|
2018 |
|
2017 |
||
Adjusted EBITDA - sales of VOIs and financing |
|
$ |
43,702 |
|
$ |
39,161 |
Adjusted EBITDA - resort operations |
|
|
12,078 |
|
|
10,562 |
Total Segment Adjusted EBITDA |
|
|
55,780 |
|
|
49,723 |
Less: Corporate and other |
|
|
(22,523) |
|
|
(17,737) |
Total Adjusted EBITDA |
|
$ |
33,257 |
|
$ |
31,986 |
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
||||
(in thousands) |
|
2018 |
|
2017 |
||
Net income attributable to shareholder(s) |
|
$ |
20,975 |
|
$ |
17,649 |
Net income attributable to the non-controlling interest |
|
|
2,607 |
|
|
2,647 |
Adjusted EBITDA attributable to the non-controlling |
|
|
(2,612) |
|
|
(2,560) |
(Gain) Loss on assets held for sale |
|
|
(20) |
|
|
22 |
Add: depreciation and amortization |
|
|
2,927 |
|
|
2,356 |
Less: interest income (other than interest earned on |
|
|
(1,434) |
|
|
(2,104) |
Add: interest expense - corporate and other |
|
|
3,056 |
|
|
3,338 |
Add: franchise taxes |
|
|
81 |
|
|
27 |
Add: provision for income taxes |
|
|
7,201 |
|
|
10,611 |
Corporate realignment cost |
|
|
476 |
|
|
— |
Total Adjusted EBITDA |
|
$ |
33,257 |
|
$ |
31,986 |
The following table reconciles system-wide sales of VOIs to gross sales of VOIs, the most comparable GAAP financial measure.
|
|
|
|
|
|
|
|
|
For the Three Months March 31, |
||||
(in thousands) |
|
2018 |
|
2017 |
||
Gross sales of VOIs |
|
$ |
64,160 |
|
$ |
63,445 |
Add: Fee-Based sales |
|
|
68,684 |
|
|
66,181 |
System-wide sales of VOIs |
|
$ |
132,844 |
|
$ |
129,626 |
|
|
|
|
|
|
|
|
|
As of and for the Three Months Ended March 31, |
||||
|
|
2018 |
|
2017 |
||
Other Financial Data: |
|
|
|
|
|
|
System-wide sales of VOIs |
|
$ |
132,844 |
|
$ |
129,626 |
Total Adjusted EBITDA |
|
$ |
33,257 |
|
$ |
31,986 |
Adjusted EBITDA - sales of VOIs and financing |
|
$ |
43,702 |
|
$ |
39,161 |
Adjusted EBITDA - resort operations |
|
|
|
|
|
|
and club management |
|
$ |
12,078 |
|
$ |
10,562 |
Number of Bluegreen Vacation Club / |
|
|
|
|
|
|
Vacation Club Associate resorts |
|
|
|
|
|
|
at period end |
|
|
67 |
|
|
65 |
Total number of sale transactions |
|
|
8,769 |
|
|
8,189 |
Average sales volume per guest |
|
$ |
2,661 |
|
$ |
2,452 |
36
For the three months ended March 31, 2018 compared to the three months ended March 31, 2017
Sales of VOIs and Financing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
||||||||
|
|
2018 |
|
2017 |
||||||
|
|
Amount |
|
% of |
|
Amount |
|
% of |
||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
Developed VOI sales (1) |
|
$ |
47,531 |
|
36% |
|
$ |
73,330 |
|
57% |
Secondary Market sales |
|
|
76,289 |
|
57 |
|
|
38,663 |
|
30 |
Fee-Based sales |
|
|
68,684 |
|
52 |
|
|
66,181 |
|
51 |
JIT sales |
|
|
3,369 |
|
3 |
|
|
5,578 |
|
4 |
Less: Equity trade allowances (6) |
|
|
(63,029) |
|
(48) |
|
|
(54,126) |
|
(42) |
System-wide sales of VOIs |
|
|
132,844 |
|
100% |
|
|
129,626 |
|
100% |
Less: Fee-Based sales |
|
|
(68,684) |
|
(52) |
|
|
(66,181) |
|
(51) |
Gross sales of VOIs |
|
|
64,160 |
|
48 |
|
|
63,445 |
|
49 |
Provision for loan losses (2) |
|
|
(8,019) |
|
(12) |
|
|
(9,209) |
|
(15) |
Sales of VOIs |
|
|
56,141 |
|
42 |
|
|
54,236 |
|
42 |
Cost of VOIs sold (3) |
|
|
(1,812) |
|
(3) |
|
|
(3,159) |
|
(6) |
Gross profit (3) |
|
|
54,329 |
|
97 |
|
|
51,077 |
|
94 |
Fee-Based sales commission revenue (4) |
|
|
45,854 |
|
67 |
|
|
45,154 |
|
68 |
Financing revenue, net of |
|
|
14,738 |
|
11 |
|
|
15,561 |
|
12 |
Other fee-based services - |
|
|
1,447 |
|
1 |
|
|
1,531 |
|
1 |
Net carrying cost of VOI inventory |
|
|
(2,517) |
|
(2) |
|
|
(1,674) |
|
(1) |
Selling and marketing expenses |
|
|
(65,683) |
|
(49) |
|
|
(67,252) |
|
(52) |
General and administrative expenses - |
|
|
(6,133) |
|
(5) |
|
|
(6,754) |
|
(5) |
Operating profit - sales of VOIs |
|
|
42,035 |
|
32% |
|
|
37,643 |
|
29% |
Add: Depreciation |
|
|
1,667 |
|
|
|
|
1,518 |
|
|
Adjusted EBITDA - sales of VOIs |
|
$ |
43,702 |
|
|
|
$ |
39,161 |
|
|
(1) |
Developed VOI sales represent sales of VOIs acquired or developed by us under our developed VOI business. Developed VOI sales do not include Secondary Market sales, Fee-Based sales or JIT sales. |
(2) |
Percentages for provision for loan losses are calculated as a percentage of gross sales of VOIs, which excludes Fee-Based sales (and not as a percentage of system-wide sales of VOIs). |
(3) |
Percentages for costs of VOIs sold and gross profit are calculated as a percentage of sales of VOIs (and not as a percentage of system-wide sales of VOIs). |
(4) |
Percentages for Fee-Based sales commission revenue are calculated as a percentage of Fee-Based sales (and not as a percentage of system-wide sales of VOIs). |
(5) |
Represents the applicable line item, calculated as a percentage of system-wide sales of VOIs unless otherwise indicated in the above footnotes. |
(6) |
Equity trade allowances are amounts granted to customers upon trading in their existing VOIs in connection with the purchase of additional VOIs. |
Sales of VOIs. Sales of VOIs were $56.1 million and $54.2 million during the three months ended March 31, 2018 and 2017, respectively. Gross sales of VOIs were reduced by $8.0 million and $9.2 million during the three months ended March 31, 2018, and 2017, respectively, for the provision for loan losses. The provision for loan losses varies based on the amount of financed, non-fee based sales during the period and changes in our estimates of future notes receivable performance for existing and newly originated loans. Our provision for loan losses as a percentage of gross
37
sales of VOIs was 12% and 15% during the three months ended March 31, 2018 and 2017, respectively. The percentage of our sales which were realized in cash within 30 days from sale increased to 43% during the three months ended March 31, 2018 from 42% during the three months ended March 31, 2017. The decrease in the provision for loan loss is due to higher cash sales and the impact of prepayments (including equity trades) on prior years’ originations in the three months ended March 31, 2018 as compared to the 2017 period. We have in recent years experienced an increase in our default rates. We believe that a significant portion of the default increase in recent years is due in part to the receipt of letters from attorneys who purport to represent certain VOI owners and who have encouraged such owners to become delinquent and ultimately default on their obligations. See Note 8 to our Consolidated financial statements included in Item 1 of this report for additional information regarding such letters and actions taken by us in connection with these letters. While we believe our notes receivable are adequately reserved at this time, actual defaults may differ from the estimates and the reserve may not be adequate. In addition to the factors described below impacting system-wide sales of VOIs, sales of VOIs are impacted by the proportion of system-wide sales of VOIs sold on behalf of third parties on a commission basis, which are not included in sales of VOIs.
System-wide sales of VOIs. System-wide sales of VOIs were $132.8 million and $129.6 million during the three months ended March 31, 2018 and 2017, respectively. This growth reflected an increase in the sale-to-tour conversion ratio, partially offset by a decrease in the average sales price per transaction and the number of marketing tours and the impact of weather-related challenges that caused the temporary closing of certain sales centers during the quarter, as well as trip cancellations due to weather that reduced marketing tours in many locations. The sale-to-tour conversion ratio increased by 14% for the three months ended March 31, 2018 compared to the three months ended March 31, 2017. During 2017, we began several initiatives to screen the credit qualifications of potential marketing guests, resulting in a higher VPG and a lower number of tours. We believe our screening of marketing guests has resulted in improved efficiencies in our sales process, however there is no assurance that such efficiencies will continue.
Included in system-wide sales are Fee-Based Sales, JIT Sales, Secondary Market Sales and developed VOI sales. Sales by category are tracked based on which deeded VOI is conveyed in each transaction. We manage which VOIs are sold based on several factors, including the needs of fee-based clients, our debt service requirements and default resale requirements under term securitization and similar transactions. These factors contribute to fluctuations in the amount of sales by category from period to period.
38
The following table sets forth certain information for system-wide sales of VOIs for the three months ended March 31, 2018 and 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
||||||
|
|
2018 |
|
2017 |
|
% Change |
||
|
|
|
|
|
|
|
|
|
Number of sales offices at period-end |
|
|
24 |
|
|
23 |
|
4 |
Number of active sales arrangements with |
|
|
13 |
|
|
12 |
|
8 |
Total number of VOI sales transactions |
|
|
8,769 |
|
|
8,189 |
|
7 |
Average sales price per transaction |
|
$ |
15,234 |
|
$ |
15,940 |
|
(4) |
Number of total guest tours |
|
|
50,197 |
|
|
53,236 |
|
(6) |
Sale-to-tour conversion ratio– total marketing guests |
|
|
17.5% |
|
|
15.4% |
|
14 |
Number of new guest tours |
|
|
29,879 |
|
|
33,416 |
|
(11) |
Sale-to-tour conversion ratio– new marketing guests |
|
|
14.9% |
|
|
12.6% |
|
18 |
Percentage of sales to existing owners |
|
|
54.0% |
|
|
51.5% |
|
5 |
Average sales volume per guest |
|
$ |
2,661 |
|
$ |
2,452 |
|
9 |
The average annual default rates and delinquency rates (more than 30 days past due) on our VOI notes receivable were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended March 31, |
||
|
|
2018 |
|
2017 |
|
|
|
|
|
Average annual default rates |
|
8.35% |
|
7.63% |
|
|
|
|
|
|
|
As of March 31, |
||
|
|
2018 |
|
2017 |
|
|
|
|
|
Delinquency rates |
|
2.75% |
|
2.91% |
See Note 8 to our consolidated financial statements included in Item 1 of this report for information regarding letters we have received from attorneys who purport to represent VOI owners and who have encouraged VOI owners to become delinquent and ultimately default on their obligations, which adversely impact on our delinquency and default rates.
Cost of VOIs Sold. During the three months ended March 31, 2018 and 2017, cost of VOIs sold was $1.8 million and $3.2 million, respectively, and represented 3% and 6%, respectively, of sales of VOIs. Cost of VOIs sold as a percentage of sales of VOIs varies between periods based on the relative costs of the specific VOIs sold in each period and the size of the point packages of the VOIs sold (due to offered volume discounts, including consideration of cumulative sales to existing owners). Additionally, the effect of changes in estimates under the relative sales value method, including estimates of project sales, future defaults, upgrades and incremental revenue from the resale of repossessed VOI inventory, are reflected on a retrospective basis in the period the change occurs. Therefore, cost of sales will typically be favorably impacted in periods where a significant amount of Secondary Market VOI inventory is acquired or actual defaults and equity trades are higher and the resulting change in estimate is recognized. During the first quarter of 2018, our cost of sales benefited from approximately 36% of our VOI sales coming from a resort that we acquired in 2017 that had a relatively lower cost than our other VOIs. Additionally, we reacquired more VOIs through upgrades and mortgage defaults during the first quarter of 2018 than we anticipated, which increased the expected sales value of our VOIs. Increases to the expected sales value of our VOIs are recognized as a change in estimate through cost of sales.
Fee-Based Sales Commission Revenue. During the three months ended March 31, 2018 and 2017, we sold $68.7 million and $66.2 million, respectively, of third-party VOI inventory under commission arrangements and earned sales and marketing commissions of $45.9 million and $45.2 million, respectively, in connection with those sales. The increase in sales of third-party developer inventory on a commission basis during the 2018 period was due
39
primarily to the factors described above related to the increase in system-wide sales of VOIs. We earned an average sales and marketing commission of 67% and 68% during the three months ended March 31, 2018, and 2017, respectively, which is net of a reserve for commission refunds in connection with early defaults and cancellations, pursuant to the terms of certain of our fee-based service arrangements.
Financing Revenue, Net of Financing Expense — Sales of VOIs. Interest income on VOIs notes receivable was $19.6 million and $20.2 million during the three months ended March 31, 2018 and 2017, respectively, which was partially offset by interest expense on receivable-backed debt of $4.7 million and $4.3 million, respectively. The decrease in finance revenue net of finance expense is a result of our higher cost of borrowing and lower weighted average interest rates on VOI notes receivable, partially offset by an increase in our VOI notes receivable portfolio, in connection with the introduction of “risk-based pricing” pursuant to which buyer’s interest rates are determined based on their FICO score at the point of sale. Revenues from mortgage servicing during the three months ended March 31, 2018 and 2017 of $1.4 million and $1.2 million, respectively, are included in financing revenue, net of mortgage servicing expenses of $1.6 million and $1.5 million during the three months ended March 31, 2018 and 2017, respectively.
Other Fee-Based Services — Title Operations, net. During the three months ended March 31, 2018 and 2017, revenue from our title operations was $2.7 million and $2.8 million, respectively, which was partially offset by expenses directly related to our title operations of $1.2 million and $1.3 million, respectively.
Net Carrying Cost of VOI Inventory. The carrying cost of our inventory was $5.6 million and $4.2 million during the three months ended March 31, 2018 and 2017, respectively, which was partly offset by rental and sampler revenues of $3.1 million and $2.5 million, respectively. The increase in carrying costs relates to maintenance fees and developer subsidies associated with our increase in VOI inventory.
Selling and Marketing Expenses. Selling and marketing expenses were $65.7 million and $67.3 million during the three months ended March 31, 2018 and 2017, respectively. As a percentage of system-wide sales of VOIs, selling and marketing expenses were 49% and 52% during the three months ended March 31, 2018 and 2017, respectively. Selling and marketing expenses vary as a percentage of sales from period to period based in part on the relative proportion of marketing methods utilized during such periods, most notably the percentage of sales to our existing owners, which has a relatively lower cost compared to other methods. Existing owner sales increased to 54.0% of system-wide sales during the three months ended March 31, 2018 compared to 51.5% during the three months ended March 31, 2017. In addition, the corporate realignment initiative commenced during the fourth quarter of 2017, as described in further detail in our Annual Report on Form 10-K for the year ended December 31, 2017, reduced certain fixed selling and marketing expenses. See also “Commitments” below for additional information regarding the corporate realignment initiative.
General and Administrative Expenses — Sales and Marketing Operations. General and administrative expenses attributable to sales and marketing operations were $6.1 million and $6.8 million during the three months ended March 31, 2018 and 2017, respectively. As a percentage of system-wide sales of VOIs, general and administrative expenses attributable to sales and marketing operations were 5% during each of the three months ended March 31, 2018 and 2017. The corporate realignment initiative commenced during the fourth quarter of 2017 reduced certain general and administrative expenses in our sales and marketing operations.
40
Resort Operations and Club Management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
||||||||
(in thousands) |
|
2018 |
|
|
|
2017 |
|
|
||
Resort operations and club management revenue |
|
$ |
41,535 |
|
|
|
$ |
37,974 |
|
|
Resort operations and club management expense |
|
|
(29,852) |
|
|
|
|
(27,817) |
|
|
Operating profit - resort operations |
|
|
11,683 |
|
28% |
|
|
10,157 |
|
27% |
Add: Depreciation |
|
|
395 |
|
|
|
|
405 |
|
|
Adjusted EBITDA - resort operations |
|
$ |
12,078 |
|
|
|
$ |
10,562 |
|
|
Resort Operations and Club Management Revenue. Resort operations and club management revenue increased 9% during the three months ended March 31, 2018 as compared to the three months ended March 31, 2017. We provide management services to the Vacation Club and to a majority of the HOAs of the resorts within the Vacation Club. In connection with our management services, we also manage the Vacation Club reservation system, provide services to owners and perform billing and collection services to the Vacation Club and certain HOAs. The resort properties we managed increased from 47 as of March 31, 2017 to 49 as of March 31, 2018 due to new resorts under management in Charleston, South Carolina and Banner Elk, North Carolina. Resort operations and club management revenues increased during the 2018 period compared to the 2017 period primarily as a result of such increase in the number of managed resorts. Additionally, we generate revenues from our Traveler Plus program, food and beverage operations at the resorts and other retail operations. We also earn commissions from providing rental services to third parties and fees from managing the construction activities of certain of our fee based third-party developer clients.
Resort Operations and Club Management Costs. During the three months ended March 31, 2018, cost of other fee-based services increased 7% compared to three months ended March 31, 2017. This increase was primarily due to the higher costs associated with programs provided to VOI owners and increased costs of providing management services as a result of the increase in the number of managed resorts.
Corporate and Other
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
||||
(in thousands) |
|
2018 |
|
2017 |
||
General and administrative expenses - corporate |
|
$ |
(21,592) |
|
$ |
(15,499) |
Adjusted EBITDA attributable to the non-controlling |
|
|
(2,612) |
|
|
(2,560) |
Other income (expense), net |
|
|
181 |
|
|
(245) |
Add: Financing revenue - corporate and other |
|
|
1,532 |
|
|
2,189 |
Less: Interest income (other than interest earned on |
|
|
(1,434) |
|
|
(2,104) |
Franchise taxes |
|
|
81 |
|
|
27 |
(Gain) Loss on assets held for sale |
|
|
(20) |
|
|
22 |
Depreciation and amortization |
|
|
865 |
|
|
433 |
Corporate realignment cost |
|
|
476 |
|
|
— |
Corporate and other |
|
$ |
(22,523) |
|
$ |
(17,737) |
General and Administrative Expenses — Corporate and Other. General and administrative expenses directly attributable to corporate overhead were $21.6 million and $15.5 million during the three months ended March 31, 2018 and 2017, respectively. The increase in the 2018 period was primarily due to higher executive leadership and long-term incentive compensation expense of $2.3 million, higher outside legal expenses of $1.4 million in connection with a new focus on defending against litigation which we believe to be frivolous, executive severance expense of
41
$0.5 million related to continuing corporate realignment activities commenced in December 2017 and $0.4 million for investor relations activities.
Adjusted EBITDA Attributable to Non-Controlling Interest in Bluegreen/Big Cedar Vacations. We include in our consolidated financial statements the results of operations and financial condition of Bluegreen/Big Cedar Vacations, our 51%-owned subsidiary. The non-controlling interest in Adjusted EBITDA of Bluegreen/Big Cedar Vacations is the portion of Bluegreen/Big Cedar Vacations’ Adjusted EBITDA that is attributable to Big Cedar LLC, which holds the remaining 49% interest in Bluegreen/Big Cedar Vacations. Adjusted EBITDA attributable to the non-controlling interest in Bluegreen/Big Cedar Vacations was $2.6 million during each of the three months ended March 31, 2018 and 2017.
Interest Expense. Interest expense not related to receivable-backed debt was $3.1 million and $3.3 million during the three months ended March 31, 2018 and 2017, respectively. The decrease in interest expense is primarily due to lower notes payable and lines-of-credit balances, partially offset by higher weighted-average cost of borrowing.
Provision for Income Taxes. Provision for income taxes was $7.2 million and $10.6 million for the three months ended March 31, 2018 and 2017, respectively. Our effective income tax rate was approximately 26% and 38% for the three months ended March 31, 2018 and 2017, respectively. The decrease in taxes was primarily due to the Tax Cuts and Jobs Act which was signed into law on December 22, 2017. Among other things the Tax Cuts and Jobs Act, permanently lowers the federal corporate tax rate to 21% from the previous maximum rate of 35%. The Tax Cuts and Jobs Act was effective for us on January 1, 2018. Effective income tax rates for interim periods are based upon our current estimated annual rate. Our annual effective income tax rate varies based upon the estimate of taxable earnings as well as on the mix of taxable earnings in the various states in which we operate. For further information, see Notes 2 and 9 to our unaudited Consolidated Financial Statements included in Item 1 of this report.
Changes in Financial Condition
The following table summarizes our cash flows for the periods indicated (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
||||
|
|
2018 |
|
2017 |
||
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
$ |
13,463 |
|
$ |
7,172 |
Net cash used in investing activities |
|
|
(5,462) |
|
|
(3,028) |
Net cash used in financing activities |
|
|
(35,981) |
|
|
(26,307) |
Net decrease in cash, cash equivalents, and restricted cash |
|
$ |
(27,980) |
|
$ |
(22,163) |
Cash Flows from Operating Activities
Our operating cash flow increased $6.3 million during the three months ended March 31, 2018 compared to the three months ended March 31, 2017 due primarily to a reduction in income tax payments to $4.2 million in the 2018 period as compared to $10.8 million in the 2017 period, partially offset by increased spending on the development of inventory in the 2018 period. During the three months ended March 31, 2018, we paid $4.6 million of development expenditures, primarily related to Bluegreen/Big Cedar Vacations, as compared to $2.2 million of development expenditures in the 2017 period. Further, operating cash flow increased due to changes in components of working capital in the 2018 period.
Cash Flows from Investing Activities
Cash used in investing activities increased $2.4 million during the three months ended March 31, 2018 compared to the same period in 2017, reflecting increased purchases of property and equipment in the 2018 period.
42
Cash Flows from Financing Activities
Cash used in financing activities increased $9.7 million during the three months ended March 31, 2018 compared to the same period of 2017, primarily due to the $11.2 million in dividend payments made to our shareholders during the three months ended March 31, 2018 with no dividend payments during the 2017 period. In addition, payments on Lines-of-credit and notes payable were $12.5 million higher in the 2018 period. These increases were partially more than offset by borrowings collateralized by notes receivable being $14.1 million higher in the 2018 period.
For additional information on the availability of cash from existing credit facilities, as well as repayment obligations, see “Liquidity and Capital Resources” below.
Seasonality
We have historically experienced, and expect to continue to experience, seasonal fluctuations in our revenues and results of operations. This seasonality has resulted, and may continue to result, in fluctuations in our quarterly operating results. Although more potential customers typically visit our sales offices during the quarters ending in June and September, our recognition of the resulting sales during these periods may be delayed due to applicable revenue recognition rules.
Liquidity and Capital Resources
Our primary sources of funds from internal operations are: (i) cash sales; (ii) down payments on VOI sales which are financed; (iii) proceeds from the sale of, or borrowings collateralized by, notes receivable; (iv) cash from finance operations, including mortgage servicing fees and principal and interest payments received on the purchase money mortgage loans arising from sales of VOIs; and (v) net cash generated from sales and marketing fee-based services and other fee-based services, including resort management operations.
While the vacation ownership business has historically been capital intensive and we may from time to time pursue transactions or activities which may require significant capital investment and adversely impact cash flows, we have generally sought to focus on the generation of “free cash flow” (defined as cash flow from operating activities, less capital expenditures) by: (i) incentivizing our sales associates and creating programs with third-party credit card companies to generate a higher percentage of sales in cash; (ii) maintaining sales volumes that focus on efficient marketing channels; (iii) limiting our capital and inventory expenditures; (iv) utilizing sales and marketing, mortgage servicing, resort management services, title and construction expertise to pursue fee-based-service business relationships that generally require minimal up-front capital investment and have the potential to produce incremental cash flows; and (v) more recently, by selling VOIs obtained through secondary market or JIT arrangements.
VOI sales are generally dependent upon providing financing to buyers. The ability to sell and/or borrow against notes receivable from VOI buyers has been a critical factor in our continued liquidity. A financed VOI buyer is generally only required to pay a minimum of 10% to 20% of the purchase price in cash at the time of sale; however, selling, marketing and administrative expenses attributable to the sale are primarily cash expenses that generally exceed a buyer’s minimum required down payment. Accordingly, having financing facilities available for the hypothecation, sale or transfer of our VOI notes receivable has been a critical factor in our ability to meet our short and long-term cash needs. We have attempted to maintain a number of diverse financing facilities. Historically, we have relied on our ability to sell receivables in the term securitization market in order to generate liquidity and create capacity in our receivable facilities. In addition, maintaining adequate VOI inventory to sell and pursue growth into new markets has historically required us to incur debt for the acquisition, construction and development of new resorts. Development expenditures during 2018 are expected to be in a range of $30.0 million to $40.0 million, which primarily relate to Bluegreen/Big Cedar Vacations’ resorts and development at our Fountains resort in Orlando, Florida.
On April 17, 2018, we acquired Éilan Hotel & Spa in San Antonio, Texas for approximately $34.3 million. In connection with the acquisition, we entered into a non-revolving acquisition loan with NBA (the “NBA Éilan Loan”), which provides for advances of up to $27.5 million, $24.3 million of which was used to fund the acquisition of the resort and up to an additional $3.2 million which may be drawn upon to fund certain future improvement costs over a 12-month advance period. For further information, refer to Note 12 to our unaudited Consolidated Financial Statements included in Item 1 of this report.
43
We expect to seek to acquire or develop additional VOI inventory, which may increase our acquisition and development expenditures as compared to prior periods and may involve or require the incurrence of additional debt.
In connection with our capital-light business activities, we have entered into agreements with third-party developers that allow us to buy VOI inventory, typically on a non-committed basis, prior to when we intend to sell such VOIs. Our capital-light business strategy also includes secondary market sales, pursuant to which we enter into secondary market arrangements with certain HOAs and others on a non-committed basis, which allows us to acquire VOIs generally at a significant discount, as such VOIs are typically obtained by the HOAs through foreclosure in connection with maintenance fee defaults. Acquisition of JIT and secondary market inventory in 2018 is expected to range from $20.0 million to $30.0 million.
In addition, capital expenditures in connection with sales and marketing facilities as well as for information technology capital expenditures are expected to be in a range of $35.0 million to $45.0 million in 2018.
Available funds may also be used to acquire other businesses or assets, invest in other real estate based opportunities, or to fund loans to affiliates or others.
During the three months ended March 31, 2018, we paid a cash dividend of $0.15 per share on our common stock or $11.2 million in the aggregate. During the three months ended March 31, 2017, we did not pay any dividends to BBX Capital, our sole shareholder prior to our initial public offering in November 2017. We intend to pay regular quarterly cash dividends on our common stock, subject to declaration by, and the discretion of, our board of directors and limitations contained in our credit facilities. On April 18, 2018, we declared a quarterly cash dividend in the second quarter of 2018 of $0.15 per share on our common stock or $11.2 million in the aggregate.
In April 2015, one of our wholly owned subsidiaries provided an $80.0 million loan to BBX Capital. Amounts outstanding on the loan bore interest at a rate of 10% per annum until July 2017 when the interest rate was reduced to 6% per annum. Payments of interest are required on a quarterly basis, with all outstanding amounts being due and payable at the end of the five-year term of the loan. BBX Capital is permitted to prepay the loan in whole or in part at any time, and prepayments will be required, to the extent necessary, in order for us to remain in compliance with covenants under our outstanding indebtedness. During the three months ended March 31, 2018 and 2017, we recognized $1.2 million and $2.0 million, respectively, of interest income on the loan to BBX Capital.
Our level of debt and debt service requirements have several important effects on our operations, including the following: (i) significant debt service cash requirements reduce the funds available for operations and future business opportunities and increase our vulnerability to adverse economic and industry conditions, as well as conditions in the credit markets, generally; (ii) our leverage position increases our vulnerability to economic and competitive pressures; (iii) the financial covenants and other restrictions contained in indentures, credit agreements and other agreements relating to our indebtedness require us to meet certain financial tests and may restrict our ability to, among other things, pay dividends, borrow additional funds, dispose of assets or make investments; and (iv) our leverage position may limit funds available for acquisitions, working capital, capital expenditures, dividends and other general corporate purposes. Certain of our competitors operate on a less leveraged basis and have greater operating and financial flexibility than we do.
44
Credit Facilities for Receivables with Future Availability
We maintain various credit facilities with financial institutions which allow us to borrow against or sell our VOI notes receivable. As of March 31, 2018, we had the following credit facilities with future availability, all of which are subject to revolving availability terms during the advance period and therefore provide for additional availability as the facility is paid down, subject in each case to compliance with covenants, eligible collateral and applicable terms and conditions during the advance period (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowing |
|
Outstanding |
|
Availability |
|
Advance Period |
|
Borrowing Rate; |
|||
Liberty Bank Facility |
|
$ |
50,000 |
|
$ |
22,375 |
|
$ |
27,625 |
|
March 2020; |
|
Prime Rate +0.50%; floor of 4.00%; 5.00% |
NBA Receivables |
|
|
50,000 |
(1) |
|
47,312 |
|
|
2,688 |
(1) |
September 2020; |
|
30 day LIBOR+2.75%; |
Pacific Western Facility |
|
|
40,000 |
|
|
19,329 |
(2) |
|
20,671 |
(2) |
September 2018; |
|
30 day LIBOR+3.50% to 4.50%; 6.30% |
KeyBank/DZ Purchase Facility |
|
|
80,000 |
|
|
21,904 |
|
|
58,096 |
|
December 2019; |
|
30 day LIBOR +2.75%; 4.63% (3) |
Quorum Purchase |
|
|
50,000 |
|
|
21,689 |
|
|
28,311 |
|
June 2020; |
|
(4) |
|
|
$ |
270,000 |
|
$ |
132,609 |
|
$ |
137,391 |
|
|
|
|
(1) |
The borrowing limit excludes the $20.0 million borrowing limit under the NBA Line of Credit discussed below. |
(2) |
The outstanding balance includes $2.7 million outstanding as of March 31, 2018 under the Pacific Western Term Loan discussed below. |
(3) |
Borrowings accrue interest at a rate equal to either LIBOR, a “Cost of Funds” rate or commercial paper rates plus 2.75%. As described in further detail below, the interest rate will increase to the applicable rate plus 4.75% upon the expiration of the advance period. |
(4) |
Of the amounts outstanding as of March 31, 2018, $2.9 million bears interest at a fixed rate of 6.9%, $2.7 million bears interest at a fixed rate of 5.5%, $6.9 million bears interest at a fixed rate of 4.95%, $3.2 million bears interest at a fixed rate of 5.0%, and $6.0 million bears interest at a fixed rate of 4.75%. The interest rate on future borrowings will be set at the time of funding based on rates mutually agreed upon by all parties; however advances made between April 2018 and September 2018 will bear interest at a fixed rate of 4.95%. |
Liberty Bank Facility. Since 2008, we have maintained a revolving VOI notes receivable hypothecation facility (the “Liberty Bank Facility”) with Liberty Bank which provides for advances on eligible receivables pledged under the Liberty Bank Facility, subject to specified terms and conditions, during a revolving credit period. On March 12, 2018, we amended and restated the Liberty Bank Facility to extend the revolving credit period from March 2018 to March 2020, extend the maturity date from November 2020 until March 2023, and amend the interest rate on borrowings as described below. Subject to its terms and conditions, the Liberty Bank Facility provides for advances of (i) 85% of the unpaid principal balance of Qualified Timeshare Loans assigned to agent, and (ii) 60% of the unpaid principal balance of Non-Conforming Timeshare Loans assigned to agent, during the revolving credit period of the facility. Maximum permitted outstanding borrowings under the Liberty Bank Facility are $50.0 million, subject to the terms of the facility. Through March 31, 2018, borrowings under the Liberty Bank Facility bore interest at the Wall Street Journal (“WSJ”) Prime Rate plus 0.50% per annum, subject to a 4.00% floor. Pursuant to the March 2018 amendment to the Liberty Bank Facility, effective April 1, 2018, all borrowings outstanding under the facility bear interest at an annual rate equal to the WSJ Prime Rate, subject to a 4.00% floor. Principal and interest due under the Liberty Bank Facility are paid as cash is collected on the pledged receivables, with the remaining balance being due upon maturity.
NBA Receivables Facility. Bluegreen/Big Cedar Vacations has a revolving VOI hypothecation facility (the “NBA Receivables Facility”) with National Bank of Arizona (“NBA”). The NBA Receivables Facility provides for advances at a rate of 85% on eligible receivables pledged under the facility, subject to eligible collateral and specified terms and conditions, during a revolving credit period expiring in September 2020 and allows for maximum borrowings of up to $50 million (exclusive of outstanding borrowings under the NBA Line of Credit). The maximum borrowings may increase by up to an additional $20 million (to a total of $70 million, at our option); provided, however, that any such
45
increase will result in a corresponding decrease in the maximum borrowings under the NBA Line of Credit, described below. The maturity date for the facility is March 2025. The interest rate applicable to future borrowings under the NBA Receivables Facility is equal to the 30-day LIBOR plus 2.75% (with an interest rate floor of 3.50%). All principal and interest payments received on pledged receivables are applied to principal and interest due under the facility. The NBA Receivables Facility is cross-collateralized and is subject to cross-default with the NBA Line of Credit.
Pacific Western Facility. We have a revolving VOI notes receivable hypothecation facility (the “Pacific Western Facility”) with Pacific Western Bank, which provides for advances on eligible VOI notes receivable pledged under the facility, subject to specified terms and conditions, during a revolving credit period. Maximum outstanding borrowings under the Pacific Western Facility are $40.0 million (inclusive of outstanding borrowings under the Pacific Western Term Loan described below), subject to eligible collateral and customary terms and conditions. The revolving advance period expiration date is September 2018, subject to an additional 12-month extension at the option of Pacific Western Bank. Eligible “A” VOI notes receivable that meet certain eligibility and FICO score requirements, which we believe are typically consistent with loans originated under our current credit underwriting standards, are subject to an 85% advance rate. The Pacific Western Facility also allows for certain eligible “B” VOI notes receivable (which have less stringent FICO score requirements) to be funded at a 53% advance rate. Borrowings under the facility bear interest at 30-day LIBOR plus 4.50%; however, with a portion of future borrowings, to the extent such borrowings are in excess of established debt minimums, will bear interest at the 30-day LIBOR plus 3.50%. Principal repayments and interest on borrowings under the Pacific Western Facility are paid as cash is collected on the pledged VOI notes receivable, subject to future required decreases in the advance rates after the end of the revolving advance period, with the remaining outstanding balance maturing in September 2021, subject to an additional 12-month extension at the option of Pacific Western Bank. The Pacific Western Facility is cross-collateralized and is subject to cross-default with the Pacific Western Term Loan.
KeyBank/DZ Purchase Facility. We have a VOI notes receivable purchase facility (the “KeyBank/DZ Purchase Facility”) with DZ Bank AG Deutsche Zentral-Genossenschaftsbank, Frankfurt AM Main (“DZ”), and KeyBank National Association (“KeyBank”) which permits maximum outstanding financings of $80.0 million, with an advance period expiring in December 2019 and an advance rate of 80%. The KeyBank/DZ Purchase Facility will mature and all outstanding amounts will become due 36 months after the revolving advance period has expired, or earlier under certain circumstances set forth in the facility. Interest on amounts outstanding under the facility is tied to an applicable index rate of the LIBOR rate, in the case of amounts funded by KeyBank, and a cost of funds rate or commercial paper rates, in the case of amounts funded by or through DZ. The interest rate payable under the facility is the applicable index rate plus 2.75% until the expiration of the revolving advance period and thereafter will be the applicable index rate plus 4.75%. Subject to the terms of the facility, we will receive the excess cash flows generated by the VOI notes receivable sold (excess meaning after payment of customary fees, interest and principal under the facility) until the expiration of the VOI notes receivable advance period, at which point all of the excess cash flow will be paid to the note holders until the outstanding balance is reduced to zero. While ownership of the VOI notes receivable included in the facility is transferred and sold for legal purposes, the transfer of these VOI notes receivable is accounted for as a secured borrowing for financial reporting purposes. The facility is nonrecourse.
Quorum Purchase Facility. We and Bluegreen/Big Cedar Vacations have a VOI notes receivable purchase facility (the “Quorum Purchase Facility”) with Quorum Federal Credit Union (“Quorum”), pursuant to which Quorum has agreed to purchase eligible VOI notes receivable in an amount of up to an aggregate $50.0 million purchase price, subject to certain conditions precedent and other terms of the facility. On April 6, 2018, the Quorum Purchase Facility was amended to extend the revolving purchase period from June 30, 2018 to June 30, 2020, and agreed to a fixed interest rate of 4.95% per annum on advances made through September 30, 2018. The interest rate on advances made after September 30, 2018 will be set at the time of funding based on rates mutually agreed upon by all parties. The amendment also reduced the loan purchase fee applicable to future advances from 0.50% to 0.25% and extended the maturity of the Quorum Purchase Facility from December 2030 to December 2032. Of the amounts outstanding under the Quorum Purchase Facility at March 31, 2018, $2.9 million accrues interest at a rate per annum of 6.9%, $2.7 million accrues interest at a rate per annum of 5.5%, $6.9 million accrues interest at a rate per annum of 4.95%, $3.2 million accrues interest at a rate per annum of 5.0%, and $6.0 million accrues interest at a rate per annum of 4.75%. The Quorum Purchase Facility provides for an 85% advance rate on eligible receivables sold under the facility, however Quorum can modify this advance rate on future purchases subject to the terms and conditions of the Quorum Purchase Facility. Eligibility requirements for VOI notes receivable sold include, among others, that the obligors under the VOI notes receivable sold be members of Quorum at the time of the note sale. Subject to performance of the
46
collateral, we or Bluegreen/Big Cedar Vacations, as applicable, will receive any excess cash flows generated by the VOI notes receivable transferred to Quorum under the facility (excess meaning after payment of customary fees, interest and principal under the facility) on a pro-rata basis as borrowers make payments on their VOI notes receivable. While ownership of the VOI notes receivable included in the Quorum Purchase Facility is transferred and sold for legal purposes, the transfer of these VOI notes receivable is accounted for as a secured borrowing for financial reporting purposes. The facility is nonrecourse.
Credit Facilities for Inventories with Future Availability
NBA Line of Credit. Bluegreen/Big Cedar Vacations has a revolving line of credit with NBA (the “NBA Line of Credit”) with a borrowing limit of $20 million (subject to decrease as described above in connection with any increase in the borrowing limit under the NBA Receivables Facility). The NBA Line of Credit provides for a revolving advance period expiring in September 2020 and maturity in March 2025, and is secured by unsold inventory and a building under construction at Bluegreen/Big Cedar Vacations’ The Cliffs at Long Creek Resort. Borrowings under the NBA Line of Credit accrue interest at a rate equal to the one month LIBOR plus 3.25% (with an interest rate floor of 4.75%). Interest payments are paid monthly. Principal payments are effected through release payments upon sales of VOIs in The Cliffs at Long Creek Resort that serve as collateral for the NBA Line of Credit, subject to mandatory principal reductions. The NBA Line of Credit is cross-collateralized and is subject to cross-default with the NBA Receivables Facility described above. As of March 31, 2018, there was $0.5 million outstanding on the NBA Line of Credit.
Pacific Western Term Loan. We have a non-revolving $2.7 million term loan (the “Pacific Western Term Loan”) with Pacific Western Bank, as successor-by-merger to CapitalSource Bank, secured by unsold inventory and undeveloped land at the Bluegreen Odyssey Dells Resort. The Pacific Western Term Loan matures in June 2019 and bears interest at 30-day LIBOR plus 5.25%. Interest payments are paid monthly. Principal payments are effected through release payments upon sales of VOIs in the Bluegreen Odyssey Dells Resort that serve as collateral for the Pacific Western Term Loan subject to mandatory principal reductions pursuant to the terms of the loan agreement. The Pacific Western Term Loan is cross-collateralized and is subject to cross-default with the Pacific Western Facility described above.
NBA Éilan Loan
On April 17, 2018, we purchased the Éilan Hotel & Spa in San Antonio, Texas for approximately $34.3 million. The acquisition was treated as a business combination, accounted for using the acquisition method of accounting. In connection with the acquisition, we entered into a non-revolving acquisition loan with NBA (the “NBA Éilan Loan”), which provides for advances of up to $27.5 million, $24.3 million of which was used to fund the acquisition of the resort and up to an additional $3.2 million may be drawn upon to fund certain future improvement costs over a 12-month advance period. Principal payments will be effected through release payments from sales of VOIs at Éilan Hotel & Spa that serve as collateral for the NBA Éilan Loan, subject to a minimum amortization schedule, with the remaining balance due at maturity in April 2023. Borrowings under the NBA Éilan Loan bear interest at an annual rate equal to one month LIBOR plus 3.25%, subject to a floor of 4.75%. For further information, refer to Note 12 to our unaudited Consolidated Financial Statements.
Other Credit Facilities
Fifth Third Syndicated Line-of-Credit and Fifth Third Syndicated Term Loan. In December 2016, we entered into a $100.0 million syndicated credit facility with Fifth Third Bank, as administrative agent and lead arranger, and certain other bank participants as lenders. The facility includes a $25.0 million term loan (the “Fifth Third Syndicated Term Loan”) with quarterly amortization requirements and a $75.0 million revolving line of credit (the “Fifth Third Syndicated Line-of-Credit”). Amounts borrowed under the facility generally bear interest at LIBOR plus 2.75% - 3.75% depending on our leverage ratio, are collateralized by certain of our VOI inventory, sales center buildings, management fees and short-term receivables, and will mature in December 2021. As of March 31, 2018, outstanding borrowings under the facility totaled $33.4 million, including $23.4 million under the Fifth Third Syndicated Term Loan with an interest rate of 4.75%, and $10.0 million under the Fifth Third Syndicated Line of Credit with an interest rate of 4.54%.
47
We also have outstanding obligations under various credit facilities and securitizations that have no remaining future availability as the advance periods have expired.
Commitments
Our material commitments include the required payments due on our receivable-backed debt, lines-of-credit and other notes payable, junior subordinated debentures, commitments to complete certain projects based on our sales contracts with customers, subsidy advances to certain HOAs, inventory purchase commitments under JIT arrangements and commitments under non-cancelable operating leases.
The following table summarizes the contractual minimum principal and interest payments required on all of our outstanding debt, non-cancelable operating leases and inventory purchase commitments by period due date, as of March 31, 2018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period |
||||||||||||||||
Contractual Obligations |
|
Less than |
|
1 – 3 |
|
4 – 5 |
|
After 5 |
|
Unamortized |
|
Total |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivable-backed notes payable |
|
$ |
— |
|
$ |
— |
|
$ |
80,063 |
|
$ |
339,017 |
|
$ |
(5,746) |
|
$ |
413,334 |
Lines-of-credit and notes payable |
|
|
24,938 |
|
|
28,939 |
|
|
31,768 |
|
|
— |
|
|
(1,881) |
|
|
83,764 |
Jr. subordinated debentures (1) |
|
|
— |
|
|
— |
|
|
— |
|
|
110,827 |
|
|
— |
|
|
110,827 |
Inventory purchase commitment |
|
|
5,470 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
5,470 |
Noncancelable operating leases |
|
|
7,641 |
|
|
10,343 |
|
|
8,851 |
|
|
15,499 |
|
|
— |
|
|
42,334 |
Total contractual obligations |
|
|
38,049 |
|
|
39,282 |
|
|
120,682 |
|
|
465,343 |
|
|
(7,627) |
|
|
655,729 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Obligations (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivable-backed notes payable |
|
|
15,500 |
|
|
31,000 |
|
|
28,402 |
|
|
85,843 |
|
|
— |
|
|
160,745 |
Lines-of-credit and notes payable |
|
|
3,758 |
|
|
4,461 |
|
|
1,001 |
|
|
— |
|
|
— |
|
|
9,220 |
Jr. subordinated debentures |
|
|
7,630 |
|
|
15,261 |
|
|
15,261 |
|
|
98,206 |
|
|
— |
|
|
136,358 |
Total contractual interest |
|
|
26,888 |
|
|
50,722 |
|
|
44,664 |
|
|
184,049 |
|
|
— |
|
|
306,323 |
Total contractual obligations |
|
$ |
64,937 |
|
$ |
90,004 |
|
$ |
165,346 |
|
$ |
649,392 |
|
$ |
(7,627) |
|
$ |
962,052 |
(1) |
Amounts do not include purchase accounting adjustments for junior subordinated debentures of $40.2 million. |
(2) |
Assumes that the scheduled minimum principal payments are made in accordance with the table above and the interest rate on variable rate debt remains the same as the rate at March 31, 2018. |
In September 2017, we entered into an agreement with a former executive in connection with his retirement. Pursuant to the terms of the agreement, we agreed to make payments totaling approximately $2.9 million through March 2019. As of March 31, 2018, $2.1 million remained payable under this agreement. In addition, during the second half of 2017, we implemented an initiative designed to streamline our operations in certain areas to facilitate future growth. Such initiative resulted in $5.8 million of severance accrued as of December 31, 2017 and $0.7 million accrued as of March 31, 2018 which amounts are included in accrued liabilities and other in the unaudited Consolidated Balance Sheets as of such dates.
In lieu of paying maintenance fees for unsold VOI inventory, we may enter into subsidy agreements with certain HOAs. We did not make any subsidy payments in connection with these arrangements during the three months ended March 31, 2018 or 2017. As of March 31, 2018, we had $2.3 million accrued for such subsidies included in accrued liabilities and other in the unaudited Consolidated Balance Sheets herein. As of December 31, 2017, we had no accrued liabilities for such subsidies. .
We believe that our existing cash, anticipated cash generated from operations, anticipated future permitted borrowings under existing or future credit facilities, and anticipated future sales of notes receivable under existing, future or
48
replacement purchase facilities will be sufficient to meet our anticipated working capital, capital expenditure and debt service requirements, including the contractual payment of the obligations set forth above, for the foreseeable future, subject to the success of our ongoing business strategy and the ongoing availability of credit. We will continue our efforts to renew, extend or replace any credit and receivables purchase facilities that have expired or that will expire in the near term. We may, in the future, also obtain additional credit facilities and may issue corporate debt or equity securities. Any debt incurred or issued may be secured or unsecured, bear interest at fixed or variable rates and may be subject to such terms as the lender may require. In addition, our efforts to renew or replace credit facilities or receivables purchase facilities which have expired or which are scheduled to expire in the near term may not be successful, and sufficient funds may not be available from operations or under existing, proposed or future revolving credit or other borrowing arrangements or receivables purchase facilities to meet our cash needs, including debt service obligations. To the extent we are unable to sell notes receivable or borrow under such facilities, our ability to satisfy our obligations would be materially adversely affected.
Our receivables purchase facilities, credit facilities, indentures and other outstanding debt instruments include what we believe to be customary conditions to funding, eligibility requirements for collateral, cross-default and other acceleration provisions and certain financial and other affirmative and negative covenants, including, among others, limits on the incurrence of indebtedness, payment of dividends, investments in joint ventures and other restricted payments, the incurrence of liens and transactions with affiliates, as well as covenants concerning net worth, fixed charge coverage requirements, debt-to-equity ratios, portfolio performance requirements and cash balances, and events of default or termination. In the future, we may be required to seek waivers of such covenants, but may not be successful in obtaining waivers, and such covenants may limit our ability to raise funds, sell receivables or satisfy or refinance our obligations, or otherwise adversely affect our financial condition and results of operations, as well as our ability to pay dividends. In addition, our future operating performance and ability to meet our financial obligations will be subject to future economic conditions and to financial, business and other factors, many of which may be beyond our control.
We have an exclusive marketing agreement with Bass Pro, a nationally-recognized retailer of fishing, marine, hunting, camping and sports gear, that provides us with the right to market and sell vacation packages at kiosks in each of Bass Pro’s retail locations and through other means. As of March 31, 2018, we were selling packages in 68 of Bass Pro’s stores and compensating Bass Pro based on VOI sales generated through the program. No compensation is paid to Bass Pro under the agreement on sales made at Bluegreen/Big Cedar Vacations’ resorts. During each of the three months ended March 31, 2018 and 2017, VOI sales to prospects and leads generated by the agreement with Bass Pro accounted for approximately 12% and 13%, respectively, of our VOI sales volume. On October 9, 2017, Bass Pro advised us that it believes the amounts paid to it as VOI sales commissions should not have been adjusted for certain purchaser defaults. We previously had informed Bass Pro that the aggregate amount of such adjustments for defaults charged back to Bass Pro between January 2008 and June 2017 totaled approximately $4.8 million. We continue to believe these chargebacks were appropriate and consistent with the terms and intent of the agreements with Bass Pro, and we are continuing to discuss the matter with Bass Pro. On October 20, 2017, in order to demonstrate our good faith, we paid and recognized an expense for this amount to Bass Pro pending a resolution of the matter in the ordinary course. We have continued to make payments to Bass Pro as previously calculated and Bass Pro has accepted these payments. However, any change in the method of calculation could adversely impact future marketing expenses.
Off-balance-sheet Arrangements
As of March 31, 2018, we did not have any “off-balance sheet” arrangements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
We are exposed to market risks in the ordinary course of our business. These risks primarily include interest rate risk and risks relating to inflation and changing prices. Our exposure to market risk has not materially changed from what we previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2017.
49
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our Chief Executive Officer and our Chief Financial Officer, conducted an evaluation of the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of March 31, 2018. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2018, our disclosure controls and procedures were effective in ensuring that information required to be disclosed by us in reports that we file or submit under the Exchange Act has been recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and has been accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
During the three months ended March 31, 2018, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
50
Except as described below, there have been no material changes in our legal proceedings from those disclosed in the “Legal Proceedings” section of our Annual Report on Form 10-K for the year ended December 31, 2017.
Whitney Paxton and Jeff Reeser, on behalf of themselves and all others similarly situated, v. Bluegreen Vacations Unlimited, Inc., Phillip Hicks and Todd Smith, Case No. 3:16-CV-523-HSM-HBG, United States District Court, Eastern District of Tennessee at Knoxville
On August 24, 2016, Whitney Paxton and Jeff Reeser filed a lawsuit against Bluegreen Vacations Unlimited, Inc. (“BVU”), our wholly-owned subsidiary, and certain of its employees (collectively, the “Defendants”), seeking to establish a class action of former and current employees of BVU and alleging violations of plaintiffs’ rights under the Fair Labor Standards Act of 1938 (the “FLSA”) and breach of contract. The lawsuit also claims that the Defendants terminated plaintiff Whitney Paxton as retaliation for her complaints about alleged violations of the FLSA. The lawsuit seeks damages in the amount of the unpaid compensation owed to the plaintiffs. During July 2017, a magistrate judge entered a report and recommendation that the plaintiffs’ motion to conditionally certify collective action and facilitate notice to potential class members be granted with respect to certain employees and denied as to others. During September 2017, the judge accepted the recommendation and granted preliminary approval of class certification. Based on that conditional class certification, all potential class members were provided Consent Forms to opt-in to the lawsuit, which opt-in period has since expired, and a set number of opt-ins has been determined. Class-wide discovery was subsequently served and plaintiffs filed a Motion for Protective Order which is pending. We believe that the lawsuit is without merit and intend to vigorously defend the action.
Stephen Potje, Tamela Potje, Sharon Davis, Beafus Davis, Matthew Baldwin, Tammy Baldwin, Arnor Lee, Angela Lee, Gretchen Brown, Paul Brown, Jeremy Estrada, Emily Estrada, Guillermo Astorga Jr., Michael Oliver, Carrie Oliver, Russell Walters, Elaine Walters, and Mike Ericson, individually and on behalf of all other similarly situated, v. Bluegreen Corporation, Case No.: 9:17-cv-81055, United States District Court, Southern District of Florida
On September 22, 2017, Stephen Potje, Tamela Potje, Sharon Davis, Beafus Davis, Matthew Baldwin, Tammy Baldwin, Arnor Lee, Angela Lee, Gretchen Brown, Paul Brown, Jeremy Estrada, Emily Estrada, Guillermo Astorga Jr., Michael Oliver, Carrie Oliver, Russell Walters, Elaine Walters, and Mike Ericson, individually and on behalf of all other similarly situated, filed a lawsuit against us which asserted claims for alleged violations of the Florida Deceptive and Unfair Trade Practices Act and the Florida False Advertising Law. In the complaint, the plaintiffs alleged the making of false representations in connection with our sales of VOIs, including representations regarding the ability to use points for stays or other experiences with other vacation providers, the ability to cancel VOI purchases and receive a refund of the purchase price and the ability to roll over unused points, and that annual maintenance fees would not increase. The complaint sought to establish a class of consumers who, since the beginning of the applicable statute of limitations, purchased VOIs from us, had their annual maintenance fees relating to our VOIs increased, or were unable to roll over their unused points to the next calendar year. The plaintiffs sought damages in the amount alleged to have been improperly obtained by us, as well as any statutory enhanced damages, attorneys’ fees and costs, and equitable and injunctive relief. On November 20, 2017, we moved to dismiss the complaint and, in response, the plaintiffs filed an amended complaint dropping the claims relating to the Florida Deceptive and Unfair Trade Practices Act and adding claims for fraud in the inducement and violation of the Florida Vacation Plan and Timesharing Act. On March 20, 2018, the plaintiffs withdrew their motion for class action certification and on March 23, the court ordered dismissal of the suit. On April 24, 2018, the plaintiffs filed a new lawsuit against us for substantially the same claims, but only on behalf of the 18 named individuals and not as a class action. We believe that the lawsuit is without merit and intend to vigorously defend the action.
There have been no material changes to the risk factors previously disclosed in the “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2017.
51
EXHIBIT INDEX
|
|
|
Exhibit |
|
Description |
10.1 |
|
Acquisition Loan Agreement, dated as of April 17, 2018, by and among BluegreenVacations Corporation and Bluegreen Vacations Unlimited, Inc., jointly and severally as Borrower, and ZB, N.A, as Lender (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-09292) filed on April 20, 2018). |
10.2 |
|
Promissory Note, dated as of April 17, 2018 by and among Bluegreen Vacations Corporation and Bluegreen Vacations, Inc, jointly and severally, in favor of ZB, N.A. (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 001-09292) filed on April 20, 2018). |
10.3 |
|
Eighth Commitment Amendment to Loan Sale and Servicing Agreement, dated as of April 6, 2018, by and among BBCV Receivables-Q 2010 LLC, as Seller, Quorum Federal Credit Union, as Buyer, Vacation Trust, Inc., as Club Trustee, U.S. Bank National Association, as Custodian, Bluegreen Vacations Corporation, as Servicer, and Concord Servicing Corporation as Backup Servicer (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-09292) filed on April 12, 2018). |
10.4 |
|
Commitment Purchase Period Terms Letter, dated as of April 6, 2018, by BBCV Receivables-Q 2010 LLC, as Seller, and Quorum Federal Credit Union, as Buyer (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 001-09292) filed on April 12, 2018). |
10.5 |
|
Eighth Commitment Amendment to Loan Sale and Servicing Agreement, dated as of April 6, 2018, by and among BRFC-Q 2010 LLC, as Seller, Quorum Federal Credit Union, as Buyer, Vacation Trust, Inc., as Club Trustee, U.S. Bank National Association, as Custodian, Bluegreen Vacations Corporation, as Servicer, and Concord Servicing Corporation as Backup Servicer (incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K (File No. 001-09292) filed on April 12, 2018). |
10.6 |
|
Commitment Purchase Period Terms Letter, dated as of April 6, 2018, by BRFC-Q 2010 LLC, as Seller, and Quorum Federal Credit Union, as Buyer (incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K (File No. 001-09292) filed on April 12, 2018). |
10.7 |
|
Second Amended and Restated Receivables Loan Agreement, dated as of March 12, 2018, by and among Bluegreen Vacations Corporation, as Borrower, and Liberty Bank, as Lender and Administrative and Collateral Agent (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-09292) filed on March 15, 2018). |
10.8 |
|
Second Amended and Restated Receivables Loan Note, dated as of March 12, 2018, by Bluegreen Vacations Corporation in favor of Liberty Bank (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 001-09292) filed on March 15, 2018). |
31.1 |
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 |
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
52
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
101.INS |
|
XBRL Instance Document |
101.SCH |
|
XBRL Taxonomy Extension Schema Document |
101.CAL |
|
XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF |
|
XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB |
|
XBRL Taxonomy Extension Labels LinkBase Document |
101.PRE |
|
XBRL Taxonomy Extension Presentation Linkbase Document |
† Exhibit is furnished, not filed, with this period.
53
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
BLUEGREEN VACATIONS CORPORATION |
|
|
May 4, 2018 |
By: /s/ Anthony M. Puleo |
|
Anthony M. Puleo |
|
Executive Vice President, Chief Financial Officer and Treasurer; President, Bluegreen Treasury Services |
54