Alison W. Miller 150 West Flagler Street, Suite 2200 Miami, FL 33130 Direct: (305) 789-3500 Fax: (305) 789-2642 Email: amiller@stearnsweaver.com |
August 13, 2020
U.S. Securities & Exchange Commission
Division of Corporation Finance
Office of Trade & Services
100 F Street, NE
Washington, D.C. 20549
Attn: | Scott Anderegg, Staff Attorney |
Robert Shapiro, Staff Accountant |
Re: | BBX Capital Florida LLC (New BBX Capital) |
Registration Statement on Form 10-12G |
Filed June 17, 2020 |
File No. 000-56177 |
Dear Messrs. Anderegg and Shapiro:
As we discussed, this correspondence is being submitted as a supplemental response to the Staffs comments.
1. In response to the Staffs oral comment regarding the disclosure of the name of the customer at Renin which represented more than 10% of consolidated revenues in 2017 (but less than 10% in 2018 and 2019), New BBX Capital has confirmed that the loss of such customer would not have a material adverse effect on New BBX Capital and its subsidiaries taken as a whole and, accordingly, consistent with Regulation S-K 101, the name of the customer will not be added to the document.
2. Attached are the pages reflecting the revisions proposed to be made in Amendment No. 1 to the Registration Statement expected to be filed on August 17, 2020 with respect to (i) the Unaudited Pro Forma Financial Statements updated for the six months ended June 30, 2020, (ii) the updating of the MD&A and financial statements for June 30, 2020, and (iii) the risk factors disclosing Parents right to defer interest on the promissory note executed in favor of New BBX Capital.
We very much appreciate your review of these items and your assistance in this matter. If you have any questions or concerns, please call me at: 305-937-9938 or reach me by email at amiller@stearnsweaver.com
Sincerely, | ||
Alison W. Miller |
UNAUDITED PRO FORMA FINANCIAL STATEMENTS
The unaudited pro forma combined financial statements set forth below have been derived from New BBX Capitals historical annual and interim financial statements, including its unaudited statement of financial condition as of June 30, 2020, its unaudited statement of operations for the six months ended June 30, 2020, and its audited statement of operations for the year ended December 31, 2019, which are included elsewhere in this information statement. New BBX Capitals historical financial statements include allocations of certain expenses from Parent, including expenses for costs related to functions such as treasury, tax, accounting, legal, internal audit, human resources, public and investor relations, general management, shared information technology systems, corporate governance activities, executive services and centrally managed employee benefit arrangements.
The unaudited pro forma combined financial statements give effect to the following transaction accounting adjustments:
| a cash contribution by Parent to New BBX Capital in the amount of $2.8 million based on Parents June 30, 2020 cash and cash equivalent and short-term investment balances; |
| the $75 million promissory note expected to be made by Parent in favor of New BBX Capital in connection with the spin-off; and |
| New BBX Capitals anticipated post-distribution capital structure, including the issuance of approximately 15,624,091 shares of New BBX Capitals Class A Common Stock to holders of Parents Class A Common Stock and approximately 3,693,596 shares of New BBX Capitals Class B Common Stock to holders of Parents Class B Common Stock (in each case, based upon the number of outstanding shares of Parents Class A Common Stock or Class B Common Stock, as applicable, on June 30, 2020, the one-for-five reverse split of Parents Class A Common Stock and Class B Common Stock effected on July 22, 2020, and a distribution ratio of one share of New BBX Capitals Class A Common Stock for each share of Parents Class A Common Stock and one share of New BBX Capitals Class B Common Stock for each share of Parents Class B Common Stock). |
The unaudited pro forma statements of operations for the six months ended June 30, 2020 and the year ended December 31, 2019 give effect to the spin-off and the related transactions described above as if they had occurred on January 1, 2019. The unaudited pro forma balance sheet as of June 30, 2020 gives effect to the spin-off and the related transactions described above as if they had occurred on such date.
In managements opinion, the unaudited pro forma combined financial statements reflect adjustments necessary to present fairly New BBX Capitals pro forma results and financial position as of and for the periods indicated. The pro forma adjustments are based on currently available information and assumptions management believes are, under the circumstances and given the information available at this time, reasonable, directly attributable to New BBX Capitals separation from Parent, and reflect changes necessary to reflect New BBX Capitals financial condition and results of operations as if New BBX Capital was a stand-alone entity.
The unaudited pro forma combined financial statements are for illustrative and informational purposes only and are not intended to represent what New BBX Capitals results of operations or financial position would have been had the spin-off and related transactions occurred on the dates assumed. The unaudited pro forma combined financial statements also should not be considered indicative of New BBX Capitals future results of operations or financial position as a separate, publicly-traded company.
Parent currently provides many corporate functions on New BBX Capitals behalf, including those described above, and New BBX Capitals historical financial statements include allocations of these expenses from Parent. We believe that these allocations are representative of costs that New BBX Capital would have incurred as a separate stand-alone publicly-traded company. However, future costs that New BBX Capital may incur as a stand-alone publicly-traded company are uncertain and may be higher or lower than the historical allocations in the unaudited pro forma combined financial statements.
Notwithstanding the adverse impact that the COVID-19 pandemic has had and may in the future have on New BBX Capitals businesses and operations, we believe that the revenues and expenses in the pro forma statement of operations for the six months ended June 30, 2020 and the year ended December 31, 2019 are revenues and expense that are likely to reoccur in the next twelve months.
Costs related to the spin-off prior to its completion have been and will be borne by Parent. These costs include, but are not limited to, the recognition in contemplation of the spin-off of compensation expense related to the acceleration of the vesting of restricted stock awards previously granted to Parents executives (for which unrecognized compensation expenses were $19.8 million as of June 30, 2020) and the cost of the expected cash payout to settle Parents long-term incentive program for 2020 (which was historically paid primarily in stock awards) (each subject to approval of the Compensation Committee of Parents Board of Directors). Accordingly, these costs were not allocated to New BBX Capital or otherwise reflected in New BBX Capitals financial statements, including New BBX Capitals historical and pro forma statements of operations contained herein.
The unaudited pro forma combined financial statements should be read in conjunction with New BBX Capitals historical financial statements and accompanying notes included elsewhere in this information statement and the financial and other information contained in the section of this information statement entitled Managements Discussion and Analysis of Financial Condition and Results of Operations.
New BBX Capital
Unaudited Pro Forma Statement of Operations
For the Six Months Ended June 30, 2020
(In thousands)
Transaction | Autonomous | |||||||||||||||||||||||
Accounting | Entity | |||||||||||||||||||||||
Historical | Adjustments | Adjustments | Pro Forma | |||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Trade sales |
$ | 63,936 | | | 63,936 | |||||||||||||||||||
Sales of real estate inventory |
9,278 | | | 9,278 | ||||||||||||||||||||
Interest income |
199 | 2,250 | (B | ) | | 2,449 | ||||||||||||||||||
Net losses on sales of real estate assets |
(34 | ) | | | (34 | ) | ||||||||||||||||||
Other revenue |
1,406 | | | 1,406 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenues |
74,785 | 2,250 | | 77,035 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Costs and Expenses: |
||||||||||||||||||||||||
Cost of trade sales |
52,173 | | | 52,173 | ||||||||||||||||||||
Cost of real estate inventory sold |
6,106 | | | 6,106 | ||||||||||||||||||||
Interest expense |
| | | | ||||||||||||||||||||
Recoveries from loan losses, net |
(5,037 | ) | | | (5,037 | ) | ||||||||||||||||||
Impairment losses |
30,740 | | | 30,740 | ||||||||||||||||||||
Selling, general and administrative expenses |
35,914 | | | 35,914 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total costs and expenses |
119,896 | | | 119,896 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating profits (losses) |
(45,111 | ) | 2,250 | | (42,861 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Equity in net earnings of unconsolidated real estate joint ventures |
696 | | | 696 | ||||||||||||||||||||
Other income |
111 | | | 111 | ||||||||||||||||||||
Foreign exchange gain |
272 | | | 272 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Loss from continuing operations before income taxes |
(44,032 | ) | 2,250 | | (41,782 | ) | ||||||||||||||||||
Benefit (provision) for income taxes |
9,214 | (471 | ) | (C | ) | | 8,743 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net Loss from continuing operations |
(34,818 | ) | 1,779 | | (33,039 | ) | ||||||||||||||||||
Less: Net loss attributable to noncontrolling interests |
4,312 | | | 4,312 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net Loss from continuing operations attributable to parent/shareholders |
$ | (30,506 | ) | 1,779 | | (28,727 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Earnings per common share |
||||||||||||||||||||||||
Basic |
(D | ) | (1.49 | ) | ||||||||||||||||||||
Diluted |
(E | ) | (1.49 | ) | ||||||||||||||||||||
Weighted-average common shares outstanding |
||||||||||||||||||||||||
Basic |
(F | ) | 19,261 | |||||||||||||||||||||
Diluted |
(F | ) | 19,261 |
See accompanying notes to unaudited pro forma combined financial statements
New BBX Capital
Unaudited Pro Forma Statement of Financial Condition
As of June 30, 2020
(In thousands)
Historical | Transaction Accounting Adjustments |
Autonomous Entity Adjustments |
Pro Forma | |||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and cash equivalents |
$ | 96,537 | 2,828 | (A | ) | | 99,365 | |||||||||||||
Restricted cash |
529 | | | 529 | ||||||||||||||||
Trade accounts receivable, net |
15,157 | | | 15,157 | ||||||||||||||||
Trade inventory |
20,501 | | | 20,501 | ||||||||||||||||
Real estate |
63,897 | | | 63,897 | ||||||||||||||||
Investments in unconsolidated real estate joint ventures |
63,775 | | | 63,775 | ||||||||||||||||
Property and equipment, net |
28,990 | | | 28,990 | ||||||||||||||||
Goodwill |
14,864 | | | 14,864 | ||||||||||||||||
Intangible assets, net |
6,392 | | | 6,392 | ||||||||||||||||
Operating lease assets |
79,853 | | | 79,853 | ||||||||||||||||
Note receivable from parent |
| 75,000 | (A | ) | | 75,000 | ||||||||||||||
Due from Parent |
683 | | | 683 | ||||||||||||||||
Other assets |
15,614 | | | 15,614 | ||||||||||||||||
Deferred tax asset, net |
9,944 | | | 9,944 | ||||||||||||||||
Discontinued operations total assets |
61 | | | 61 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 416,797 | 77,828 | | 494,625 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Accounts payable |
11,814 | | | 11,814 | ||||||||||||||||
Accrued expenses |
14,440 | | | 14,440 | ||||||||||||||||
Other liabilities |
6,597 | | | 6,597 | ||||||||||||||||
Operating lease liabilities |
96,119 | | | 96,119 | ||||||||||||||||
Notes payable and other borrowings |
41,614 | | | 41,614 | ||||||||||||||||
Discontinued operations total liabilities |
41 | | | 41 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
170,625 | | | 170,625 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Redeemable noncontrolling interest |
1,759 | | | 1,759 | ||||||||||||||||
Equity: |
||||||||||||||||||||
Parents equity |
242,932 | 77,828 | (A | ) | | 320,760 | ||||||||||||||
Accumulated other comprehensive income |
1,203 | | | 1,203 | ||||||||||||||||
Noncontrolling interests |
278 | | | 278 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total equity |
244,413 | 77,828 | | 322,241 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and equity |
$ | 416,797 | 77,828 | | 494,625 | |||||||||||||||
|
|
|
|
|
|
|
|
See accompanying notes to unaudited pro forma combined financial statements
NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
A. | Pursuant to the Separation and Distribution Agreement between Parent and New BBX Capital, Parent willenter into a $75 million promissory note in favor of New BBX Capital and contribute to New BBX Capital the cash and cash equivalents of Parent at the time of the spin-off other than the cash and cash equivalents of Bluegreen Vacations and $25 million of cash and cash equivalents and short-term investments to be retained by Parent. While the actual amount of the cash contribution will be based on the balance of Parents cash and cash equivalents and short-term investments at the time of the spin-off, the pro forma cash contribution anticipated to be made to New BBX Capital would be approximately $2.8 million based on Parents cash and cash equivalent and short-term investment balances at June 30, 2020, the $25.0 million in cash and cash equivalent and short-term investments to be retained by Parent, and an estimated $18.6 million in cash incentive compensation expected to paid to Parents executives for 2020 services, including the payout of cash to settle Parents long-term incentive program for 2020 which was historically paid primarily in stock awards, in connection with the spin-off (subject to approval of the Compensation Committee of Parents Board of Directors). |
B. | Adjustment represents interest income from the Parents $75 million promissory note that bears interest at 6.0% per annum. |
C. | Represents the provision for income taxes based on the estimated effective income tax rate of 20.9% for thesix months ended June 30, 2020 and 24.5% for the year ended December 31, 2019. |
D. | Pro forma basic and diluted earnings (loss) per share were calculated based on income (loss) from continuing operations attributable to shareholders divided by the weighted average pro forma basic common shares and diluted common shares, respectively, outstanding for the period. |
E. | Pro forma weighted average basic and diluted common shares outstanding for the six months endedJune 30, 2020 and the year ended December 31, 2019 reflect the Parents historical basicweighted average shares outstanding for the respective periods adjusted for a 1 for 5 reverse stock split and the accelerated vesting of outstanding restricted stock awards as of January 1, 2019 (or when the restricted stock awards were granted if the grant date for the applicable award was subsequent to January 1, 2019). |
permanent decreases in discretionary spending and reductions in demand for VOIs or travel or vacation ownership stays, retail store and confectionery products, home improvement products or real estate, each of which would have a material adverse impact on our business, operating results and financial condition. As detailed throughout this Information Statement, the demand for the Companys products and services has been adversely impacted by the COVID-19 pandemic and there is no assurance that sales volumes and revenues will improve, will not further decline, or will return to pre-pandemic levels in the foreseeable future, if ever, and this and other factors may result in the recognition of additional impairment losses in future periods. BBX Capitals management is evaluating the potential operating deficits and liquidity requirements of its subsidiaries as a result of the impact of the pandemic and may determine not to provide additional funding or capital to subsidiaries whose operations they believe may not be sustainable.
New BBX Capital will rely on cash on hand and dividends from its subsidiaries.
New BBX Capital will rely on its cash and cash equivalents payments received by it pursuant to the terms of the $75 million note issued to it by parent and on dividends from its subsidiaries in order to fund its operations and investments. During the year ended December 31, 2019 and the six months ended June 30, 2020, cash generated from operations was and , respectively.
Accordingly, if cash flow is not sufficient to fund New BBX Capitals liquidity needs or New BBX Capital otherwise determines it is advisable to do so, BBX Capital might seek to liquidate some of its investments or seek to fund its operations with the proceeds of additional equity or debt financing. Such financing may not be available on commercially reasonable terms, if at all, and if New BBX Capital chooses to liquidate its investments, it may be forced to do so at depressed prices. Further, Parent may elect to defer interest payments due under the note. See the risk factor below entitled Parent may incur additional indebtedness and may defer interest payments under its $75 million promissory note to New BBX Capital.
New BBX Capitals acquisitions and investments may generate losses, require it to obtain additional financing and expose it to additional risks.
New BBX Capital has made investments in and acquisitions of operating companies, such as its 50% equity interest investment in The Altman Companies and its acquisitions of Renin, ITSUGAR, and other businesses in the confectionery industry. New BBX Capital may also seek to make opportunistic investments outside of its existing portfolio. Some of these investments and acquisitions may be material. While New BBX Capital seeks to make investments and acquisitions in companies that provide opportunities for growth, its investments or acquisitions may not prove to be successful or, even if successful, may not initially generate income, or may generate income on an irregular basis or over a long time period. Accordingly, our results of operations may vary significantly on a quarterly basis and from year to year as a result of acquisitions and investments. Acquisitions or investments expose New BBX Capital to the risks of the businesses acquired or invested in. Acquisitions and investments entail numerous risks, including:
| Risks associated with achieving profitability; |
| Difficulties in integrating and assimilating acquired management, acquired company founders, and operations; |
| Losses and unforeseen expenses or liabilities; |
| Risks associated with entering new markets in which we have no or limited prior experience; |
| The potential loss of key employees or founders of acquired organizations; |
| Risks associated with transferred assets and liabilities; and |
| The incurrence of significant due diligence expenses relating to acquisitions, including with respect to those that are not completed. |
28
New BBX Capital may not be able to integrate or profitably manage acquired businesses, including Renin, ITSUGAR, and its other operating businesses or its investment in The Altman Companies, without substantial costs, delays, or other operational or financial difficulties, including difficulties in integrating information systems and personnel and establishing control environment processes across acquired businesses. Further, New BBX Capital may not be able to monitor the day to day activities of its investments in joint ventures, and failure to do so could have a material adverse effect on its business, financial condition and results of operations. In addition, to the extent that operating businesses are acquired outside the United States or the State of Florida, there will be additional risks related to compliance with foreign regulations and laws including tax laws, labor laws, currency fluctuations and geographic economic conditions.
Parent may incur additional indebtedness and may defer interest payments under its $75 million promissory note to New BBX Capital.
In connection with the spin-off, Parent will, in addition to its cash contribution to New BBX Capital, execute a $75 million promissory note in favor of New BBX Capital. Amounts outstanding under the note will accrue interest at a rate of 6% per annum. The note will require payments of interest only on a quarterly basis. It is also anticipated that payments may be deferred at the option of Parent, with amounts deferred to accrue interest at a cumulative, compounded rate of 8% per annum. All outstanding amounts under the note will become due and payable in five years or upon certain events. Parents principal sources of liquidity have historically been its available cash and short term investments, distributions from real estate joint ventures and sales of real estate assets held by BBX Capital Real Estate, and dividends from Bluegreen Vacations. Following the spin-off, Parent will be a Bluegreen Vacations holding company with limited operations. It is currently expected that Parent will incur approximately $700,000 in annual executive compensation expenses, approximately $1.5 - $2.0 million annually in other general and administrative expenses, including costs associated with being a public company, and annual interest expense of approximately $7.3 million associated with Woodbridges junior subordinated debentures and the promissory note to New BBX Capital. While Parent will retain $25 million of cash and cash equivalents in connection with the spin-off, which Parent believes will be sufficient to fund its operations and satisfy its obligations for two years, following the spin-off, Parent will rely primarily on dividends from Bluegreen Vacations to fund its operations and satisfy its debt service requirements and other liabilities, including its promissory note to New BBX Capital. The COVID-19 pandemic has resulted in uncertainty regarding Bluegreen Vacations operations and cash flow, and Bluegreen Vacations announced during April 2020 that it has suspended its regular quarterly dividend. While Bluegreen Vacations declared a special cash dividend on its common stock of $1.19 per share during July 2020 which is payable on August 21, 2020, there is no assurance that Bluegreen Vacations will resume the payment of regular dividends consistent with prior periods, in the time frames or amounts previously paid, or at all, or pay any other special cash dividends in the future. Parent has agreed to utilize its proceeds from the special cash dividend declared by Bluegreen Vacations to repay Parents $80.0 million note to Bluegreen Vacations. If Parent does not receive sufficient dividends from Bluegreen Vacations, Parent may be unable to satisfy its debt service obligations, including payments under the promissory note to New BBX Capital. In addition, Parent may in the future pursue a transaction to increase its ownership in Bluegreen Vacations, including a transaction or transactions which would result in Bluegreen Vacations once again becoming an indirect wholly-owned subsidiary of Parent. In connection with any such transaction or otherwise, Parent may in the future seek additional funds from third party sources, which may include the incurrence of additional indebtedness. Any such additional indebtedness would increase Parents debt service requirements and may impair Parents ability to satisfy its payment obligations under its promissory note to New BBX Capital. Parents promissory note to New BBX Capital is unsecured, and New BBX Capital may not have an adequate remedy in the event of a default by Parent under the note.
29
MANAGEMENTS DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULT OF OPERATIONS
You should read the following discussion of our results of operations and financial condition together with our historical financial statements and accompanying notes that we have included elsewhere in this information statement as well as the discussion in the section of this information statement entitled Business. The following discussion contains forward-looking statements that involve risks and uncertainties. The forward-looking statements are not historical facts, but rather are based on current expectations, estimates, assumptions and projections. Actual results could differ materially from the results contemplated by these forward-looking statements due to a number of factors, including, without limitation, those discussed in the sections of this information statement entitled Risk Factors and Cautionary Statement Regarding Forward-Looking Statements.
The historical and pro forma financial statements included in this information statement may not reflect what New BBX Capitals business, financial position or results of operations would have been had it been a separate, publicly-traded company during the periods presented or what its results of operations, financial position, and cash flows will be in the future. For additional information about New BBX Capitals past financial performance and the basis of presentation of New BBX Capitals financial statements, please see Unaudited Pro Forma Financial Statements and New BBX Capitals historical financial statements and the notes thereto included elsewhere in this information statement,
Overview
BBX Capital Florida LLC is currently a Florida limited liability company. Prior to the spin-off, BBX Capital Florida LLC will be converted into a Florida corporation. BBX Capital Florida LLC or the corporation into which it is converted is referred to together with its subsidiaries as the Company, we, us, or our, and without its subsidiaries as New BBX Capital.
The Company is a Florida-based diversified holding company whose principal investments are BBX Capital Real Estate LLC (BBX Capital Real Estate or BBXRE), BBX Sweet Holdings, LLC (BBX Sweet Holdings), and Renin Holdings, LLC (Renin).
The Companys goal is to build long-term shareholder value. Since many of the Companys assets do not generate income on a regular or predictable basis, the Companys objective is long-term growth as measured by increases in book value and intrinsic value over time. The Company regularly reviews the performance of its investments and, based upon economic, market, and other relevant factors, considers transactions involving the sale or disposition of all or a portion of its assets, investments, or subsidiaries.
As of June 30, 2020, the Company had total consolidated assets of approximately $416.8 million and Parents equity of approximately $242.9 million.
Impact of the COVID-19 Pandemic
The COVID-19 pandemic has caused, and continues to cause, an unprecedented disruption in the U.S. and global economies and the industries in which the Company operates due to, among other things, government ordered shelter in place and stay at home orders and advisories, travel restrictions, and restrictions on business operations, including government guidance with respect to travel, public accommodations, social gatherings, and related matters. The disruptions arising from the pandemic and the reaction of the general public had a significant adverse impact on the Companys financial condition and operations during the six months ended June 30, 2020. The duration and severity of the pandemic and related disruptions, as well as the adverse impact on economic and market conditions, are uncertain; however, given the nature of these circumstances, the adverse impact of the
88
pandemic on the Companys consolidated results of operations, cash flows, and financial condition in 2020 has been, and is expected to continue to be, material. Furthermore, although the duration and severity of the effects of the pandemic are uncertain, demand for many of the Companys products and services may remain weak for a significant length of time, and the Company cannot predict if or when the industries in which the Company operates will return to pre-pandemic levels.
Although the impact of the COVID-19 pandemic on the Companys principal investments and managements efforts to mitigate the effects of the pandemic has varied, as described in further detail below, New BBX Capital and its subsidiaries have sought to take steps to manage expenses through cost saving initiatives and reductions in employee head count and actions to increase liquidity and strengthen the Companys financial position, including maintaining availability under lines of credit and reducing planned capital expenditures. As of June 30, 2020, the Companys consolidated cash balances were $96.5 million.
See below for additional discussion related to the current and estimated impacts of the COVID-19 pandemic on the Companys principal investments.
Summary of Combined Results of Operations for the Six Months Ended June 30, 2020 and 2019
Consolidated Results
The following summarizes key financial highlights for the six months ended June 30, 2020 compared to the same 2019 period:
| Total consolidated revenues of $74.8 million, a 28.9% decrease compared to the same 2019 period. |
| Loss before income taxes from continuing operations of $44.0 million compared to income of $7.4 million during the same 2019 period. |
| Net loss attributable to Parent of $30.6 million compared to income of $1.8 million during the same 2019 period. |
The Companys consolidated results for the six months ended June 30, 2020 compared to the same 2019 period were significantly impacted by the following:
| A decrease in BBX Sweet Holdings revenues primarily attributable to the impact of the COVID-19 pandemic on its operations, including the closure of ITSUGARs retail locations in March 2020. |
| The recognition of impairment losses of $30.7 million in the 2020 period primarily related to goodwill and long-lived assets associated with ITSUGAR as a result of the impact of the COVID-19 pandemic. |
| A net decrease in sale activity by BBX Capital Real Estate and its joint ventures in the 2020 period as compared to the 2019 period. |
| A net decrease in selling, general and administrative expenses primarily attributable to cost mitigating activities implemented in the 2020 period in response to the COVID-19 pandemic, including permanent and temporary reductions in workforce. |
Segment Results
New BBX Capital currently reports the results of its business activities through the following reportable segments: BBX Capital Real Estate, BBX Sweet Holdings, and Renin.
89
Information regarding income before income taxes by reportable segment is set forth in the table below (in thousands):
For the Six Months Ended June 30, | ||||||||||||
2020 | 2019 | Change | ||||||||||
BBX Capital Real Estate |
$ | 3,672 | 21,527 | (17,855 | ) | |||||||
BBX Sweet Holdings |
(38,952 | ) | (4,166 | ) | (34,786 | ) | ||||||
Renin |
1,925 | 1,071 | 854 | |||||||||
Other |
(3,044 | ) | 245 | (2,289 | ) | |||||||
Reconciling items and eliminations |
(7,633 | ) | (11,269 | ) | 2,636 | |||||||
|
|
|
|
|
|
|||||||
(Loss) income before income taxes from continuing operations |
(44,032 | ) | 7,408 | (51,440 | ) | |||||||
Benefit (provision) for income taxes |
9,214 | (2,148 | ) | 11,362 | ||||||||
|
|
|
|
|
|
|||||||
Net (loss) income from continuing operations |
(34,818 | ) | 5,260 | (40,078 | ) | |||||||
Discontinued operations |
(74 | ) | (3,523 | ) | 3,449 | |||||||
|
|
|
|
|
|
|||||||
Net (loss) income |
(34,892 | ) | 1,737 | (36,629 | ) | |||||||
Less: Net loss attributable to noncontrolling interests |
4,312 | 68 | 4,244 | |||||||||
|
|
|
|
|
|
|||||||
Net (loss) income attributable to Parent |
$ | (30,580 | ) | 1,805 | (32,385 | ) | ||||||
|
|
|
|
|
|
BBX Capital Real Estate Reportable Segment
Segment Description
BBX Capital Real Estate (or BBXRE) is engaged in the acquisition, development, construction, ownership, financing, and management of real estate and investments in real estate joint ventures, including investments in multifamily rental apartment communities, single-family master-planned for sale housing communities, and commercial properties located primarily in Florida. In addition, BBXRE owns a 50% equity interest in the Altman Companies, a developer and manager of multifamily apartment communities, and also manages the legacy assets acquired in connection with the Companys sale of BankAtlantic in 2012, including portfolios of loans receivable, real estate properties, and judgments.
Overview
Although BBXRE has not to date been as significantly impacted by the COVID-19 pandemic as BBX Sweet Holdings, the effects of the pandemic have impacted BBXREs operations and are expected to impact its operating results and financial position for the year ended December 31, 2020. Recent construction activities have continued at BBXREs existing projects, and following some disruptions in March and April 2020, sales at BBXREs single-family home developments generally returned to pre-pandemic levels. However, the effects of the pandemic, including increased unemployment and economic uncertainty, as well as recent increases in the number of COVID-19 cases in Florida and throughout the United States, have impacted rental activities at BBXREs multifamily apartment developments. In addition, the effects of the pandemic, including the impact on general economic conditions and real estate and credit markets, have increased uncertainty relating to the expected timing and pricing of future sales of multifamily apartment developments, single-family homes, and developed lots at BBXREs Beacon Lake Community, as well as the timing and financing of new multifamily apartment developments.
While the Company expects that the impact of the COVID-19 pandemic will adversely affect BBXREs operating results and financial condition for the year ended December 31, 2020, particularly with respect to the expected timing of sales, the Company evaluated various factors, including asset-specific factors, overall economic and market conditions, and the excess of the expected profits associated with such assets in relation to
90
their carrying amounts, and concluded that, except as discussed below, there had not been a significant decline in the fair value of most of BBXREs real estate assets as of June 30, 2020 that should be recognized as an impairment loss. As part of this evaluation, the Company considered the sales at its single-family home developments (which remain at or near pre-pandemic levels), continued collection of rent at its multifamily apartment developments, and indications that there has not to date been a significant decline in sales prices for single family homes or an increase in capitalization rates for multifamily apartment communities. However, the Company recognized $2.7 million of impairment losses during the six months ended June 30, 2020 primarily related to a decline in the estimated fair values of certain of BBXREs investments in joint ventures, including i) a joint venture that is developing an office tower, as the market for office space has been more significantly impacted by the pandemic compared to the single family and multifamily markets in which BBXRE primarily invests, and ii) a joint venture invested in a multifamily apartment community in which BBXRE purchased its interest following the stabilization of the underlying asset at a purchase price calculated based on assumptions related to the timing and pricing of the sale of the asset, both of which have been impacted by the pandemic.
There is no assurance that the real estate market will not be materially adversely impacted by the pandemic or otherwise, that the sales prices of single-family homes will not materially decline, that rents will be paid when due or at all, or that market rents will not materially decline. While government efforts to delay or forestall evictions and the availability of judicial remedies have not to date materially impacted BBXREs operations, they may in the future have an adverse impact on both market values and BBXREs operating results. Further, the effects of the pandemic may impact the costs of operating BBXREs real estate assets, including, but not limited to, an increase in property insurance costs indicated by recent quotes of insurance costs that are higher than pre-pandemic levels, which could also have an adverse impact on market values and BBXREs operating results. BBXRE will continue to monitor economic and market conditions and may recognize further impairment losses in future periods as a result of various factors, including, but not limited to, material declines in overall real estate values, sales prices for single family homes, and/or rental rates for multifamily apartments.
Prior to the pandemic, BBXRE previously disclosed that it anticipated that its operating profits would decline in 2020 as compared to recent prior periods when significant sales of assets were consummated, and BBXRE expects that the effects of the COVID-19 pandemic will result in a further decline in its results of operations for 2020. Further, as BBXREs primary focus in 2020 was to source investments in new development opportunities with the goal of building a diversified portfolio of real estate investments that generate profits in future periods, the effects of the COVID-19 pandemic may impact BBXRE over a longer term to the extent that its ability to identify new development opportunities that meet its investment criteria or source debt or equity capital from unaffiliated third parties is adversely impacted. While BBXRE may be able to identify opportunistic investments in a recessionary environment that could be funded with available cash, there is no certainty that such opportunities will be identified, that such opportunities will meet the Companys investment criteria, or that required funds will be available for that purpose.
As a result of the above factors, including the potential impact of the COVID-19 pandemic on sales of existing projects and investments in new development opportunities, BBXREs results of operations and financial condition may be materially adversely impacted by the effects of the pandemic in future periods.
The Altman Companies and Related Investments
During the six months ended June 30, 2020, the Altis at Wiregrass joint venture, which was sponsored by the Altman Companies, sold its 392 unit multifamily apartment community in Tampa, Florida. As a result of the sale, BBXRE recognized $0.8 million of equity earnings and received $2.3 million of distributions from the venture during the six months ended June 30, 2020. BBXRE also contributed $1.3 million of additional capital to the Altman Companies to fund operations and invested $10.9 million in existing real estate joint ventures sponsored by the Altman Companies, including $1.6 million in additional equity contributions to the Altis Miramar West, Altis Miramar East, and Altis at Lake Willis joint ventures and an $8.5 million preferred equity contribution to the Altis at Ludlam joint venture.
91
To date, the COVID-19 pandemic has not significantly impacted construction activities which remain ongoing at the existing projects sponsored by the Altman Companies, and as a result, the Altman Companies continues to generate development and general contractor fees from such projects. In addition, the Altman Companies had collected in excess of 95% of the rents at the multifamily apartment communities under its management through July 2020, although initial collections of August 2020 rent were slower than in prior months. With respect to its leasing activities, while leasing was conducted virtually during March through May 2020, the Altman Companies has reopened its leasing offices for visits by appointment. However, as a result of the effects of the pandemic, the Altman Companies has experienced a decline in tenant demand and in the volume of new leases at certain of its communities, which has resulted in an increase in concessions offered to prospective and renewing tenants in an effort to maintain occupancy at its stabilized communities or increase occupancy at its communities under development. Further, some jurisdictions have imposed moratoriums on evictions.
BBXRE and the Altman Companies currently believe that market participants for multifamily apartment communities similar to those sponsored and managed by the Altman Companies are generally assuming a short to medium term decline in occupancy and market rents and an increase in rent concessions and a recovery in occupancy and rental rates in 12-24 months. However, the impact of the COVID-19 pandemic on the economy remains uncertain, and the effects of the pandemic, including a prolonged economic downturn, high unemployment, the expiration of or a decrease in government benefits to individuals, and government-mandated moratoriums on tenant evictions, could ultimately have a longer term and more significant impact on rental rates, occupancy levels, and rent collections, including an increase in tenant delinquencies and/or requests for rent abatements. These effects would impact the amount of rental revenues generated from the multifamily apartment communities sponsored and managed by the Altman Companies, the extent of management fees earned by the Altman Companies, and the ability of the related joint ventures to stabilize and successfully sell such communities. Furthermore, a decline in rental revenues at developments sponsored by the Altman Companies could require it, as the sponsor and managing member, to fund operating shortfalls in certain circumstances.
Further, BBXRE and the Altman Companies believe that capitalization rates for multifamily apartment communities similar to those sponsored and managed by the Altman Companies have largely remained steady, as the impact of the increased uncertainty in the overall market has generally been seen as having been offset by the impact of the significant decline in interest rates. However, the impact of the COVID-19 pandemic on economic conditions in general, including the uncertainty regarding the severity and duration of such impact, has adversely impacted the level of real estate sales activity and overall credit markets and may ultimately have a significant adverse impact on capitalization rates and real estate values in future periods, particularly if there is a prolonged economic downturn.
If there is a significant adverse impact on real estate values as a result of lower rental revenues, higher capitalization rates, or otherwise, the joint ventures sponsored by the Altman Companies may be unable to sell their respective multifamily apartment developments within the time frames previously anticipated and/or for the previously forecasted sales prices, if at all, which may impact the profits expected to be earned by BBXRE from its investment in the managing member of such projects and could result in the recognition of impairment losses related to BBXREs investment in such projects. Furthermore, the Altman Companies may be unable to close on the equity and/or debt financing necessary to commence the construction of new projects, including the development of Altis at Lake Willis, which could result in increased operating losses at the Altman Companies due to a decline in development, general contractor, and management fees, the recognition of impairment losses by BBXRE and/or the Altman Companies related to their current investments in predevelopment expenditures and land acquired for development, and the recognition of impairment losses related to BBXREs overall investment in the Altman Companies, as the profitability and value of the Altman Companies is directly correlated with its ability to source new development opportunities.
92
Beacon Lake Master Planned Development
During the six months ended June 30, 2020, BBXRE continued the development of the lots comprising Phase II of the Beacon Lake Community in St. Johns County, Florida, which is expected to include approximately 400 single-family homes and 196 townhomes, and an additional 79 lots for single-family homes as part of Phase III of the project and sold to homebuilders 71 single family lots and 38 townhome lots. In addition, as part of BBXREs efforts to maximize liquidity in light of overall economic conditions, the community development district related to the Beacon Lake Community issued $8.6 million of additional community development bonds. The funds from the issuance were used to reimburse BBXRE for its funding of ongoing development costs related to Phases II and III and the repayment of a portion of the bonds previously issued by the community development district. As of June 30, 2020, BBXRE had entered into purchase agreements with homebuilders to sell developed lots for an additional 373 single-family homes and 158 townhomes as part of Phases II and III and has collected deposits related to these purchase agreements.
Following the initial outbreak of COVID-19 in March 2020, homebuilders at the Beacon Lake Community experienced a decline in the volume of sales traffic and home sales and requested extensions of their existing agreements for the purchase of additional developed lots from BBXRE, and BBXRE agreed to such extensions. Subsequently, sales activity significantly increased in May 2020 and generally returned to pre-pandemic levels in June and July 2020. Accordingly, BBXRE currently expects the remaining sale of developed lots to occur pursuant to the modified takedown schedules under its purchase agreements with homebuilders. However, there is no assurance that this will be the case, and the effects of the COVID-19 pandemic on the economy and demand for single-family housing remain uncertain and could result in further requests by homebuilders to extend the timing of their purchase of developed lots and/or failure of the homebuilders to meet their obligations under these contracts. In addition, a decline in home prices as a result of the economic impacts associated with the COVID-19 pandemic could result in a decrease in contingent revenues expected to be earned by BBXRE in connection with sales of homes by homebuilders on developed lots previously sold to them, as well as a decrease in the expected sales prices for the unsold lots comprising the remainder of the Beacon Lakes Community. Although BBXRE is not currently expecting a significant decrease in the sales prices or fair value of its unsold lots, a significant decline in the demand and pricing for single-family homes could result in the recognition of impairment losses in future periods.
Results of Operations
Information regarding the results of operations for BBXRE is set forth below (dollars in thousands):
For the Six Months Ended June 30, | ||||||||||||
2020 | 2019 | Change | ||||||||||
Sales of real estate inventory |
$ | 9,278 | 4,660 | 4,618 | ||||||||
Interest income |
185 | 465 | (280 | ) | ||||||||
Net (losses) gains on sales of real estate assets |
(34 | ) | 10,996 | (11,030 | ) | |||||||
Other |
787 | 1,125 | (338 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total revenues |
10,216 | 17,246 | (7,030 | ) | ||||||||
|
|
|
|
|
|
|||||||
Cost of real estate inventory sold |
6,106 | 2,643 | 3,463 | |||||||||
Recoveries from loan losses, net |
(5,037 | ) | (2,385 | ) | (2,652 | ) | ||||||
Impairment losses |
2,710 | | 2,710 | |||||||||
Selling, general and administrative expenses |
3,461 | 4,373 | (912 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total costs and expenses |
7,240 | 4,631 | 2,609 | |||||||||
|
|
|
|
|
|
|||||||
Equity in net earnings of unconsolidated joint ventures |
696 | 8,742 | (8,046 | ) | ||||||||
Other income |
| 170 | (170 | ) | ||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
$ | 3,672 | 21,527 | (17,855 | ) | |||||||
|
|
|
|
|
|
93
BBX Capital Real Estates income before income taxes for the six months ended June 30, 2020 compared to the same 2019 period decreased by $17.9 million primarily due to the following:
| A decrease in net gains on sales of real estate assets primarily due to BBXREs sale of various real estate assets during the 2019 period, including RoboVault and land parcels at PGA Station; and |
| A decrease in equity in net earnings of unconsolidated joint ventures primarily due to sales of real estate during the 2019 period, including the sale of real estate assets by the Altis at Lakeline and PGA Design Center joint ventures and single-family homes by the Chapel Trail joint venture; and |
| The recognition of impairment losses during the 2020 period; partially offset by, |
| An increase in net profits from the sale of developed lots to homebuilders at the Beacon Lake Community development, as BBXRE sold 110 developed lots during the 2020 period and 51 developed lots during the 2019 period; |
| A net increase in recoveries from loan losses primarily due to a settlement with a financial institution servicing loans and guarantors for BBXRE; and |
| A decrease in selling, general and administrative expenses primarily associated with the receipt of a legal settlement with a title company in the 2020 period and lower operating expenses due to the sale of RoboVault. |
BBX Sweet Holdings Reportable Segment
Segment Description
BBX Sweet Holdings is engaged in the ownership and management of operating businesses in the confectionery industry, including ITSUGAR, Hoffmans Chocolates, and Las Olas Confections and Snacks. ITSUGAR is a specialty candy retailer whose products include bulk candy, candy in giant packaging, and licensed and novelty items. Hoffmans Chocolates is a retailer of gourmet chocolates with retail locations in South Florida, and Las Olas Confections and Snacks is a manufacturer and wholesaler of chocolate and other confectionery products.
Overview
Although BBX Sweet Holdings results from operations were improved for the first two months of 2020 as compared to 2019, reflecting, among other things, ITSUGARs opening of a three story candy department store at American Dream in New Jersey in December 2019 and the opening of three other stores in 2019, BBX Sweet Holdings has been materially adversely impacted by the effects of the COVID-19 pandemic.
In March 2020, as a result of various factors, including government-mandated closures and CDC and WHO advisories in connection with the COVID-19 pandemic, ITSUGAR closed all of its retail locations and furloughed all store employees and the majority of its corporate employees. During the three months ended June 30, 2020, ITSUGAR reopened 85 of its retail locations (out of approximately 100 locations that were open prior to the pandemic) as part of a phased reopening plan, and as part of this plan, it implemented revised store floor plans, increased sanitation protocols and began recalling furloughed store and corporate employees to full or part-time employment. Subsequent to June 30, 2020, ITSUGAR reopened an additional 11 of its retail locations but was required to close 4 previously reopened retail locations as a result of various governments reimplementing mandated closures. In addition, on a daily basis, ITSUGAR has had to temporarily close 4-6 locations due to staffing shortages. Sales at ITSUGARs retail locations that were open as of June 30, 2020 declined during the second quarter of 2020 by approximately 48% as compared to the comparable period in 2019, and sales at its locations that were open as of July 31, 2020 declined by approximately 43% during July 2020 as compared to the comparable period in 2019. There is no assurance that sales volumes will improve or will not further decline, as the duration and severity of the COVID-19 pandemic and its effects on demand and future sales levels, including a recessionary economic environment and the potential impact of the pandemic on
94
consumer behavior, remain uncertain. In addition, ITSUGAR may close additional previously reopened locations as a result of various factors, including governments reimplementing mandated closures, continued staffing shortages, or insufficient sales volumes. Further, there is uncertainty as to when ITSUGAR will be able to reopen locations that have remained closed since March 2020 or that were subsequently closed following their initial reopening.
As a result of the closure of its retail locations, ITSUGAR ceased paying rent to the landlords of such locations in April 2020 and has been engaged in negotiations with its landlords for rent abatements, deferrals, and other modifications for the period of time that the locations were or have been closed and the period of time that the locations are opened and operating under conditions which are affected by the pandemic. Accordingly, as of June 30, 2020, ITSUGAR had accrued and unpaid current rental obligations of $4.5 million, which are included in other liabilities in the Companys condensed consolidated statement of financial condition, and had received default notices from landlords in relation to 28 of its locations. While ITSUGAR had executed lease amendments in relation to 16 of its retail locations as of June 30, 2020 and an additional 5 of its retail locations subsequent to June 30, 2020, it remains involved in ongoing and active negotiations with most of its landlords and has only paid a portion of July 2020 rent for most of its locations (including many locations for which ITSUGAR had previously executed lease amendments related to rent concessions for April through June 2020). In connection with these negotiations, ITSUGARs landlords have in some cases indicated that they might provide additional relief if ITSUGAR opened additional locations at certain of the landlords other retail locations. The terms of the executed lease amendments vary and include a combination of rent abatements and deferrals. For amendments that provide for the deferral of rent, the repayment terms generally contemplate a repayment period during the remainder of 2020 and through the end of 2021. Certain amendments also provide for the payment of rent based on a percentage of sales volumes for a period of one year to two years in lieu of previously scheduled fixed and variable lease costs under the terms of the existing leases. However, there is no assurance that ITSUGAR will be able to execute agreements with the landlords of its remaining locations relating to rents for the months of April through June 2020 or, if necessary, with all of its landlords relating to rents for the remaining months of 2020. Furthermore, due to the uncertainty related to ITSUGARs business as a result of the pandemic, including the potential impact on sales volumes and the possibility of additional closures of its retail locations, there is no assurance that it will be in a position to meet its obligations under the terms of lease agreements and amendments that have been executed or are otherwise being negotiated. Further, there is no assurance that the terms of lease amendments that have been executed or are being negotiated will provide sufficient relief for ITSUGAR to stabilize and maintain its full operations. If ITSUGARs negotiations with its landlords are not successful and its failure to pay rent constitutes an event of default under the applicable lease agreements, ITSUGARs landlords may also pursue remedies available to them pursuant to such agreements, which may include the acceleration of liabilities under the lease agreements and the initiation of eviction proceedings.
In April 2020, New BBX Capital, through a wholly-owned subsidiary of BBXRE, purchased ITSUGARs revolving line of credit and equipment note from the respective lenders for the aggregate outstanding principal balance of the loans of $4.3 million plus accrued interest and subsequently advanced an additional $2.0 million to ITSUGAR pursuant to the terms of the loans. However, New BBX Capital is continuing to evaluate the potential operating deficits and liquidity requirements of its subsidiaries as a result of the impact of the COVID-19 pandemic and may determine not to provide additional funding or capital to subsidiaries whose operations they believe may not be sustainable. There is no assurance that New BBX Capital or its other subsidiaries will provide additional funds to ITSUGAR.
The effects of the COVID-19 pandemic on demand, sales levels, and consumer behavior, as well as the current recessionary economic environment, have had and could continue to have a material adverse effect on ITSUGARs business, results of operations, and financial condition. As a result of the impact of the pandemic on ITSUGARs business, including the above mentioned decline in sales volumes as a result of the prolonged closure of its retail locations, decrease in customer traffic in its stores, and the impact of the pandemic on demand and consumer behavior, ITSUGAR does not believe that it will have sufficient liquidity to continue its
95
operations if it is unable to obtain significant rent abatements or deferrals from its landlords and amended payment terms from its vendors and its sales volumes do not recover and stabilize in a reasonable period of time. Further, based on its current estimates, ITSUGAR expects that it will require additional funding or capital in 2020 in order to maintain its operations and is engaged in efforts to obtain additional funding from New BBX Capital or other outside investors. If ITSUGAR is unable to successfully negotiate with its landlords and vendors, its sales volumes do not recover, and it is unable to obtain additional funding or capital, ITSUGAR would need to consider pursuing a formal or informal restructuring.
As a result of the above factors, the Company recognized $25.3 million of impairment losses related to ITSUGARs goodwill and long-lived assets during the six months ended June 30, 2020, including the recognition of a goodwill impairment loss of $20.3 million during the three months ended March 31, 2020 based on a decline in the estimated fair value of ITSUGAR as of March 31, 2020. See Notes 1 and 6 to the Companys unaudited combined carve-out financial statements for the six months ended June 30, 2020 and 2019 included in this information statement for additional information with respect to the Companys recognition of impairment losses related to ITSUGAR, including the Companys significant estimates and assumptions related to ITSUGAR and the fact that such assumptions may change over time as a result of the COVID-19 pandemic, which may result in the recognition of additional impairment losses related to ITSUGARs assets that would be material to the Companys financial statements.
In addition to the material adverse impact of the COVID-19 pandemic on ITSUGARs operations, BBX Sweet Holdings other operations have also been adversely impacted by the pandemic. In March 2020, Hoffmans Chocolates closed all of its retail locations to customer traffic and limited sales to curbside pickup (where allowable by government mandates) and online customers. During the three months ended June 30, 2020, it reopened all of its locations and achieved sales volumes at approximately 70% of pre-pandemic levels (as compared to the comparable period in 2019). In addition, while Las Olas Confections and Snacks manufacturing and distribution processes were not materially impacted by the pandemic, its sales during the three months ended June 30, 2020 were approximately 51% of pre-pandemic levels (as compared to the comparable period in 2019). Hoffmans Chocolates and Las Olas Confections and Snacks have also been engaged in negotiations with the landlords of their respective retail and manufacturing locations for rent abatements, deferrals, and other modifications. As of June 30, 2020, Hoffmans Chocolates and Las Olas Confections and Snacks had accrued and unpaid current rental obligations of $0.3 million, which are included in other liabilities in the Companys condensed consolidated statement of financial condition, and they had executed lease amendments with respect to 4 of such locations, including Las Olas Confections and Snacks manufacturing facility in Orlando, Florida. Subsequent to June 30, 2020, Hoffmans Chocolates executed lease amendments with respect to an additional 2 of its retail locations. Similar to ITSUGAR, there is no assurance that the sales volumes of these businesses will improve, and they may be required to close previously reopened locations as a result of governments reimplementing mandated closures or otherwise. Furthermore, there is no assurance that Hoffmans Chocolates will be able to execute lease amendments with the landlords of its remaining locations, and due to the uncertainty related to these businesses as a result of the pandemic, there is no assurance they will be in position to meet their obligations under the terms of lease agreements and amendments that have been executed or are otherwise being negotiated.
96
Results of Operations
Information regarding the results of operations for BBX Sweet Holdings is set forth below (dollars in thousands):
For the Six Months Ended June 30, | ||||||||||||
2020 | 2019 | Change | ||||||||||
Trade sales |
$ | 26,577 | 47,988 | (21,411 | ) | |||||||
Cost of trade sales |
(23,815 | ) | (31,634 | ) | 7,819 | |||||||
|
|
|
|
|
|
|||||||
Gross margin |
2,762 | 16,354 | (13,592 | ) | ||||||||
|
|
|
|
|
|
|||||||
Selling, general and administrative expenses |
16,640 | 20,774 | (4,134 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total operating losses |
(13,878 | ) | (4,420 | ) | (9,458 | ) | ||||||
|
|
|
|
|
|
|||||||
Interest and other income |
345 | 352 | (7 | ) | ||||||||
Impairment losses |
(25,303 | ) | | (25,303 | ) | |||||||
Interest expense |
(116 | ) | (98 | ) | (18 | ) | ||||||
|
|
|
|
|
|
|||||||
Loss before income taxes |
$ | (38,952 | ) | (4,166 | ) | (34,786 | ) | |||||
|
|
|
|
|
|
|||||||
Gross margin percentage |
% | 10.39 | 34.08 | (23.69 | ) | |||||||
|
|
|
|
|
|
|||||||
SG&A as a percent of trade sales |
% | 62.61 | 43.29 | 19.32 | ||||||||
|
|
|
|
|
|
BBX Sweet Holdings loss before income taxes for the six months ended June 30, 2020 was $39.0 million compared to $4.2 million during the same 2019 period, which reflects the following:
| The recognition of impairment losses due to a decline in the estimated value of the goodwill and long-lived assets associated with BBX Sweet Holdings reporting units as a result of the impact of the COVID-19 pandemic on market conditions; |
| A decrease in trade sales primarily due to the impacts of the COVID-19 pandemic described above, including the temporary closing of all of ITSUGARs retail locations in March 2020; and |
| A significant decline in gross margin percentage as a result of ongoing lease costs associated with BBX Sweet Holdings retail and manufacturing locations; partially offset by |
| A net decrease in selling, general and administrative expenses primarily due to the furlough of all of ITSUGARs store employees and the majority of its corporate employees from March 2020 to June 2020 as a result of the COVID-19 pandemic. |
Information regarding the results of operations for ITSUGAR for the six months ended June 30, 2020 and 2019 is set forth below (dollars in thousands):
For the Six Months Ended June 30, | ||||||||||||
2020 | 2019 | Change | ||||||||||
Trade sales |
$ | 19,597 | 38,669 | (19,072 | ) | |||||||
Cost of trade sales |
(17,828 | ) | (23,540 | ) | 5,712 | |||||||
|
|
|
|
|
|
|||||||
Gross margin |
1,769 | 15,129 | (13,360 | ) | ||||||||
|
|
|
|
|
|
|||||||
Selling, general and administrative expenses |
13,327 | 17,078 | (3,751 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total operating losses |
(11,558 | ) | (1,949 | ) | (9,609 | ) | ||||||
|
|
|
|
|
|
|||||||
Interest and other income |
70 | 226 | (156 | ) | ||||||||
Impairment losses |
(24,948 | ) | | (24,948 | ) | |||||||
Interest expense |
(76 | ) | (57 | ) | (19 | ) | ||||||
|
|
|
|
|
|
|||||||
Loss before income taxes |
$ | (36,512 | ) | (1,780 | ) | (34,732 | ) | |||||
|
|
|
|
|
|
|||||||
Gross margin percentage |
% | 9.03 | 39.12 | (30.09 | ) | |||||||
|
|
|
|
|
|
|||||||
SG&A as a percent of trade sales |
% | 68.01 | 44.16 | 23.85 | ||||||||
|
|
|
|
|
|
97
Renin Reportable Segment
Segment Description
Renin is engaged in the design, manufacture, and distribution of sliding doors, door systems and hardware, and home décor products and operates through its headquarters in Canada and two manufacturing and distribution facilities in the United States and Canada. In addition to its own manufacturing, Renin also sources various products and raw materials from China and Vietnam. Renins products are sold through three channels in North America: retail, commercial, and direct installation in the greater Toronto area.
Overview
Renin has not to date been significantly impacted by the COVID-19 pandemic, and it has continued to operate both of its manufacturing and distribution facilities, source various products and raw materials from China and Vietnam, and sell its products through various channels. Although Renin has experienced a decline in sales to certain customers as a result of concerns related to the pandemic, these declines have been offset by an increase in sales to various customers in its retail and commercial channels. In particular, Renin has observed an increase in online orders in its retail channel and has also experienced an increase in sales to former customers in its commercial channel who previously began sourcing products in China and have returned as customers following the implementation of tariffs on Chinese products. In addition, Renin has realized cost reductions as a result of the pandemic, including lower costs related to travel and trade shows and wage subsidies related to employees in its Canadian offices.
Although Renins operations have not to date been significantly impacted by the pandemic, the effects of the pandemic, including a recessionary economic environment, could have a significant adverse impact on Renins results of operations and financial condition in future periods, particularly if an economic downturn is prolonged in nature and impacts consumer demand or the effects of the pandemic result in material disruptions in the supply chains for its products and raw materials. Further, while Renin has begun to diversify its supply chain and transfer the assembly of certain products from foreign suppliers to its own manufacturing facilities, Renin continues to source products and raw materials from China. As a result, disruptions in its supply chain from China as a result of various factors, including increased tariffs or closures in the supply chain, could impact Renins cost of product and ability to meet customer demand.
Renin is currently evaluating various opportunities to expand its operations, including through acquisitions.
Results of Operations
Information regarding the results of operations for Renin is set forth below (dollars in thousands):
For the Six Months Ended June 30, | ||||||||||||
2020 | 2019 | Change | ||||||||||
Trade sales |
$ | 34,621 | 34,682 | (61 | ) | |||||||
Cost of trade sales |
(28,127 | ) | (28,006 | ) | (121 | ) | ||||||
|
|
|
|
|
|
|||||||
Gross margin |
6,494 | 6,676 | (182 | ) | ||||||||
Selling, general and administrative expenses |
4,653 | 5,477 | (824 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total operating profits |
1,841 | 1,199 | 642 | |||||||||
|
|
|
|
|
|
|||||||
Other (expense) revenue |
(3 | ) | 152 | (155 | ) | |||||||
Interest expense |
(185 | ) | (256 | ) | 71 | |||||||
Foreign exchange gain (loss) |
272 | (24 | ) | 296 | ||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
1,925 | 1,071 | 854 | |||||||||
|
|
|
|
|
|
|||||||
Gross margin percentage |
18.76 | 19.25 | (0.49 | ) | ||||||||
|
|
|
|
|
|
|||||||
SG&A as a percent of trade sales |
$ | 13.44 | 15.79 | (2.35 | ) | |||||||
|
|
|
|
|
|
98
Renins income before income taxes for the six months ended June 30, 2020 was $1.9 million compared to $1.1 million during the same 2019 period. The increase was primarily due to reduced selling, general and administrative expenses associated with lower marketing expenses from reduced travel and trade show costs and open positions.
Other
Other in the Companys segment information includes its investments in other operating businesses, including a restaurant located in South Florida that was acquired through a loan foreclosure and an insurance agency.
During the six months ended June 30, 2020, the Company recognized $2.7 million of impairment losses related to certain of these investments primarily resulting from the effects of the COVID-19 pandemic on the estimated value of the businesses.
Reconciling Items and Eliminations
Reconciling items and eliminations in the Companys segment information includes the following:
| New BBX Capitals corporate general and administrative expenses allocation from Parent; |
| Elimination of transactions between New BBX Capitals subsidiaries; and |
| Interest expense capitalized in connection with real estate construction activities. |
Corporate General and Administrative Expenses
New BBX Capitals corporate general and administrative expenses consist primarily of an allocation of the cost of services provided by the Parent to New BBX Capital for various support functions, including executive compensation, legal, accounting, human resources, investor relations, and executive offices. The cost allocation from Parent to New BBX Capitals corporate general and administrative expenses for the six months ended June 30, 2020 and 2019 were $7.9 million and $11.3 million, respectively. The decrease in the cost allocation for corporate general and administrative expenses for the 2020 period as compared to the same 2019 period primarily reflects the allocation of compensation expense related to Parents Chief Executive Officer and Chief Financial Officer to Bluegreen as a result of their expanded roles at Bluegreen in the 2020 periods, which resulted in lower executive compensation expenses incurred directly by Parent, as well as an updated estimate of the allocation of annual executive bonus expenses expected to be paid in cash and stock.
Provision for Income Taxes
The Company estimates its effective annual income tax rate on a quarterly basis based on current and forecasted operating results for the annual period and applies the estimated effective income tax rate to its loss or income before income taxes reduced by net income or loss attributable to noncontrolling interests in joint ventures taxed as partnerships.
The Companys effective income tax rate was approximately 21% and 19% during the six months ended June 30, 2020 and 2019, respectively. The Companys effective income tax rate for the six months ended June 30, 2020 was impacted by the Companys nondeductible executive compensation allocated from Parent and state income taxes. The effective income tax rate for the 2020 period reflects a current estimated ordinary taxable loss for the year ended December 31, 2020 resulting primarily from the effects of the COVID-19 pandemic.
99
Discontinued Operations
As described in Note 1 to the Companys unaudited combined carve-out financial statements for the six months ended June 30, 2020 and 2019, Food for Thought Restaurant Group (FFTRG), a wholly-owned subsidiary of the Company, previously entered into area development and franchise agreements with MOD Pizza related to the development of MOD Pizza franchised restaurant locations throughout Florida and, through 2019, had opened nine restaurant locations. In September 2019, the Company entered into an agreement with MOD Pizza to terminate the area development and franchise agreements and transferred seven of its restaurant locations, including the related assets, operations, and lease obligations, to MOD Pizza. In addition, the Company closed the remaining two locations and terminated the related lease agreements.
The Company recognized a pre-tax loss from discontinued operations of $0.1 million and $4.6 million during the six months ended June 30, 2020 and 2019, respectively. The $4.6 million loss for the six months ended June 30, 2019 was primarily attributable to operating losses associated with FFTRGs MOD Pizza restaurant locations, including costs incurred in connection with the opening of two restaurant locations and the recognition of impairment losses of $2.8 million associated with property and equipment at three locations that were performing below expectations.
Net Loss Attributable to Noncontrolling Interests
New BBX Capitals combined carve-out financial statements include the results of operations and financial position of ITSUGAR, a partially-owned subsidiary in which it holds a controlling financial interest. As a result, the Company is required to attribute net income or loss to the noncontrolling interest in ITSUGAR.
Net loss attributable to noncontrolling interests was $4.3 million during the six months ended June 30, 2020 compared to $68,000 for the comparable 2019 period. The increase in the net loss attributable to noncontrolling interests for the six months ended June 30, 2020 as compared to the same 2019 period was primarily due to increased operating losses at ITSUGAR, including the recognition of impairment losses related to its goodwill and long lived assets,
Consolidated Cash Flows
A summary of our consolidated cash flows is set forth below (in thousands):
For the Six Months Ended June 30, |
||||||||
2020 | 2019 | |||||||
Cash flows used in operating activities |
$ | (8,856 | ) | (2,801 | ) | |||
Cash flows (used in) provided by investing activities |
(10,324 | ) | 29,218 | |||||
Cash flows provided by (used in) financing activities |
94,962 | (30,227 | ) | |||||
|
|
|
|
|||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
$ | 75,782 | (3,810 | ) | ||||
Cash, cash equivalents and restricted cash at beginning of period |
21,287 | 30,082 | ||||||
|
|
|
|
|||||
Cash, cash equivalents and restricted cash at end of period |
$ | 97,069 | 26,272 | |||||
|
|
|
|
Cash Flows related to Operating Activities
The Companys cash used in operating activities increased by $6.1 million during the six months ended June 30, 2020 compared to the same 2019 period primarily due to increased operating losses as a result of the impacts of
100
the COVID-19 pandemic, including a decline in trade sales primarily reflecting the closure of BBX Sweet Holdings retail locations and subsequent impact on consumer demand, and lower distributions from unconsolidated real estate joint ventures, partially offset by a reduction in spending for real estate inventory during the 2020 period as compared to the 2019 period.
Cash Flows related to Investing Activities
The Companys cash used in investing activities increased by $39.5 million during the six months ended June 30, 2020 compared to the same 2019 period primarily to lower distributions from unconsolidated real estate joint venture and decreased proceeds from the sale of real estate, partially offset by an increase in loan recoveries in the legacy asset portfolio.
Cash Flows related to Financing Activities
The Companys cash provided by financing activities increased by $125.2 million during the six months ended June 30, 2020 compared to the same 2019 period, which was primarily due to higher net transfers from Parent in the 2020 period.
Commitments
The Companys material commitments as of June 30, 2020 included the required payments due on notes payable and other borrowings and commitments under non-cancelable operating leases.
The following table summarizes the contractual minimum principal and interest payments required on the Companys outstanding debt and payments required on the Companys non-cancelable operating leases by period due date as of June 30, 2020 (in thousands):
Payments Due by Period | ||||||||||||||||||||||||
Contractual Obligations |
Less than 1 year |
1 3 Years |
4 5 Years |
After 5 Years |
Unamortized Debt Issuance Costs |
Total | ||||||||||||||||||
Notes payable and other borrowings |
$ | 8,438 | 850 | 2,539 | 30,832 | (1,045 | ) | 41,614 | ||||||||||||||||
Noncancelable operating leases |
13,007 | 50,101 | 34,495 | 48,557 | | 146,160 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total contractual obligations |
21,445 | 50,951 | 37,034 | 79,389 | (1,045 | ) | 187,774 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest Obligations (1) |
||||||||||||||||||||||||
Notes payable and other borrowings |
1,959 | 4,265 | 4,114 | 27,449 | | 37,787 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total contractual interest |
1,959 | 4,265 | 4,114 | 27,449 | | 37,787 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total contractual obligations |
$ | 23,404 | 55,216 | 41,148 | 106,838 | (1,045 | ) | 225,561 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | 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 June 30, 2020. |
At the current time, New BBX Capital intends to use its cash in order to satisfy the payments required under its contractual obligations for the foreseeable future, while its subsidiaries will use, to the extent available, their respective cash on hand, cash flows from operations, and cash received from new borrowings under existing or future debt facilities in order to satisfy their respective obligations. However, as a result of the COVID-19 pandemic and the related impact on the Companys operations, there is no assurance that New BBX Capitals subsidiaries will have sufficient cash from such sources to satisfy their respective contractual obligations and maintain their respective operations.
101
While New BBX Capital has available cash that it may use to contribute to or fund the obligations and commitments of its subsidiaries, New BBX Capital intends to evaluate the facts and circumstances of the cash requirements of each of its subsidiaries, including their operating deficits, their liquidity requirements, and the sustainability of their operations as a result of the COVID-19 pandemic and otherwise, and make a determination of whether and to what extent it will make funds available to each subsidiary
Off-balance-sheet Arrangements
Parent guarantees certain obligations of New BBX Capitals wholly-owned subsidiaries and unconsolidated real estate joint ventures as described in further detail in Note 11 to the Companys unaudited combined carve-out financial statements for the six months ended June 30, 2020 and 2019 included in this information statement.
The Company has investments in joint ventures involved in the development of multifamily rental apartment communities, as well as single-family master-planned for sale housing communities. The Companys investments in these joint ventures are accounted for as unconsolidated variable interest entities, and as a result, the Company does not recognize the assets and liabilities of these joint ventures in its financial statements. As of June 30, 2020 and December 31, 2019, the Companys investments in these joint ventures totaled $63.8 million and $57.3 million, respectively. These unconsolidated real estate joint ventures generally finance their activities with a combination of debt financing and equity. The Company generally does not directly guarantee the financing of these joint ventures, other than as described in Note 5 to the Companys unaudited combined carve-out financial statements included in this information statement, and the Companys maximum exposure to losses from these joint ventures is its equity investment. The Company is typically not obligated to fund additional capital to its joint ventures; however, the Companys interest in a joint venture may be diluted if the Company elects not to fund a joint venture capital call.
Liquidity and Capital Resources
As of June 30, 2020, the Company, had cash, cash equivalents, and short-term investments of approximately $96.5 million. Management believes that the Company has sufficient liquidity to fund operations, including anticipated working capital, capital expenditure, and debt service requirements, and respond to the challenges related to the COVID-19 pandemic for the foreseeable future, subject to mitigation and cost reduction efforts and managements determination of whether and/or the extent to which it will fund the operations and commitments of its subsidiaries. As discussed in this report, the Company has sought to take various mitigating measures to manage through the current challenges resulting from the COVID-19 pandemic, including cost and capital expenditure reductions at its subsidiaries. However, management is continuing to evaluate the potential operating deficits and liquidity requirements of its subsidiaries as a result of the impact of the COVID-19 pandemic and may determine not to provide additional funding or capital to subsidiaries whose operations it believes may not be sustainable.
New BBX Capitals principal sources of liquidity have historically been its available cash and short-term investments, distributions from unconsolidated real estate joint ventures, proceeds received from lot sales at the Beacon Lake Community development, sales of real estate, and contributions from Parent. However, the COVID-19 pandemic has impacted or otherwise resulted in uncertainty regarding many of these sources of liquidity, and if the proposed distribution of New BBX Capitals stock to Parents stockholders is approved and consummated, New BBX Capital will no longer receive ongoing capital contributions from Parent following the consummation of the distribution. New BBX Capital believes that its primary source of liquidity for the foreseeable future will be its available cash, cash equivalents, and short-term investments.
New BBX Capital believes that its current financial condition will allow it to meet its anticipated near-term liquidity needs. New BBX Capital may also seek additional liquidity from outside sources, including traditional bank financing, secured or unsecured indebtedness, or the issuance of equity and/or debt securities. However, these alternatives may not be available to New BBX Capital on attractive terms, or at all. The inability to raise funds through the sources discussed above would have a material adverse effect on the Companys business, results of operations, and financial condition.
102
Anticipated and Potential Liquidity Requirements
New BBX Capital has historically used its available funds for operations and general corporate purposes (including working capital, capital expenditures, debt service requirements, and the Companys other commitments described above), make additional investments in real estate opportunities, operating businesses, or other opportunities, or make distributions to Parent. While New BBX Capital may continue to evaluate opportunistic investments, New BBX Capital currently expects to use its available funds primarily for operations and general corporate purposes and to fund operating deficits resulting from the COVID-19 pandemic. However, as discussed above, New BBX Capitals management intends to evaluate the operating deficits and liquidity requirements of its subsidiaries as a result of the impact of the COVID-19 pandemic on operations and general economic conditions and may make a determination that it will not provide additional funding or capital to certain of its subsidiaries.
In November 2018, BBXRE acquired a 50% membership interest in the Altman Companies, a joint venture between the Company and Joel Altman engaged in the development, construction, and management of multifamily apartment communities. Although the Altman Companies generates revenues from the performance of development, general contractor, leasing, and property management services to the joint ventures that are formed to invest in the development projects that it originates, it is expected to generate profits for BBXRE and Joel Altman primarily through the equity distributions that BBXRE and Joel Altman receive through their investment in the managing member of such joint ventures. Therefore, as the timing of such distributions to BBXRE and Joel Altman is generally contingent upon the sale or refinancing of a completed development project, it is anticipated that BBXRE and Joel Altman will be required to contribute capital to the Altman Companies for its ongoing operating costs and predevelopment expenditures, as well as to the managing member of newly formed joint ventures. At the current time, BBXRE anticipates that it will invest approximately $1.0 million to $2.0 million in the Altman Companies and related joint ventures during the remainder of 2020 relating to planned predevelopment expenditures, ongoing operating costs and potential operating shortfalls related to certain projects. Furthermore, if the Altman Companies closes on development financing for additional projects, BBXRE expects that it would be required to contribute an additional $1.25 million to ABBX Guaranty, LLC, a joint venture between BBXRE and Joel Altman that provides guarantees on the indebtedness and construction cost overruns of new real estate joint ventures formed by the Altman Companies. However, at this time, the COVID-19 pandemic has resulted in uncertainty in the ability of the Altman Companies to close on the capital necessary to commence the construction of new projects for the foreseeable future.
Pursuant to the operating agreement of the Altman Companies, BBXRE will also acquire an additional 40% equity interest in the Altman Companies from Joel Altman for a purchase price of $9.4 million in January 2023, while Joel Altman can also, at his option or in other predefined circumstances, require BBXRE to purchase his remaining 10% equity interest in the Altman Companies for $2.4 million. In addition, in certain circumstances, BBXRE may acquire the 40% membership interests in Altman-Glenewinkel Construction that are not owned by the Altman Companies for a purchase price based on prescribed formulas in the operating agreement of Altman-Glenewinkel Construction.
In addition to BBXREs anticipated investments in the Altman Companies and related joint ventures, BBXRE has entered into two real estate joint ventures, CCB Miramar, LLC and L03/212 Partners, LLC, in which the Company expects to contribute additional capital of approximately $1.9 million during the next twelve to twenty-four months based on the current plans and estimates associated with the related development projects.
Credit Facilities with Future Availability
As of June 30, 2020, New BBX Capital and certain of its subsidiaries had the following credit facilities with future availability, subject to eligible collateral and the terms of the facilities, as applicable.
Toronto-Dominion Commercial Bank. In May 2017, Renin entered into a credit facility with TD Bank that was subsequently renewed in September 2019 and 2018. Under the terms and conditions of the credit facility, TD
103
Bank agreed to provide term loans for up to $1.7 million and loans under a revolving credit facility for up to approximately $16.3 million subject to certain terms and conditions. During the first quarter of 2020, Renin received a waiver from TD Bank of its breach of the quarterly debt service coverage ratio under the facility, and the credit facility was amended to replace the existing debt service coverage ratio with an interest coverage ratio. In connection with the amendment to the credit facility, Renin repaid the outstanding balance of the term loan with borrowings from the revolving credit facility. As of June 30, 2020, the outstanding amounts under the revolving credit facility was $8.0 million with an effective interest rate of 3.17%.
As of June 30, 2020, New BBX Capital and certain of its subsidiaries had availability of approximately $5.2 million under the above revolving lines of credit, subject to eligible collateral and the terms of the facilities, as applicable. However, the effects of the COVID-19 pandemic on the Companys operations could impact its ability to remain in compliance with the financial covenants under these facilities and limit the extent of availability under the facilities in future periods.
104
The Companys consolidated results for 2018 as compared to the same 2017 period were significantly impacted by the following events:
| In June 2017, the Company acquired ITSUGAR, a specialty candy retailer with approximately 100 retail locations in over 25 states and Washington, D.C., for a purchase price of $58.4 million, net of cash acquired. During 2018, ITSUGAR contributed revenues of $79.8 million and a loss before income taxes of $2.4 million. |
| In December 2017, the enactment of the Tax Cuts and Jobs Act (the Tax Reform Act), which reduced the U.S. corporate income tax rate from 35% to 21% effective January 1, 2018, resulted in a $4.0 million reduction in the Companys deferred tax asset in 2017. |
| During 2018, BBX Capital Real Estate closed on the sale of 251 developed lots to homebuilders as part of Phase I of its development of the Beacon Lake Community, which resulted in pre-tax profits of $7.7 million in 2018. In addition, BBX Capital Real Estate monetized various investments within its portfolio, including the Addison on Millenia, Altis at Shingle Creek, and a student housing facility. |
Segment Results
Income before income taxes by reportable segment for the years ended December 31, 2019, 2018, and 2017 is set forth in the table below (in thousands):
For the Years Ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
BBX Capital Real Estate |
$ | 52,696 | 30,214 | 16,085 | ||||||||
BBX Sweet Holdings |
(5,122 | ) | (14,986 | ) | (16,781 | ) | ||||||
Renin |
1,808 | 2,461 | 2,180 | |||||||||
Other |
349 | 346 | (219 | ) | ||||||||
Reconciling items and eliminations |
(20,746 | ) | (21,057 | ) | (14,729 | ) | ||||||
|
|
|
|
|
|
|||||||
Income (loss) from continuing operations before income taxes |
28,985 | (3,022 | ) | (13,464 | ) | |||||||
Provision for income taxes |
(8,334 | ) | (2,865 | ) | (1,306 | ) | ||||||
|
|
|
|
|
|
|||||||
Net income (loss) from continuing operations |
20,651 | (5,887 | ) | (14,770 | ) | |||||||
Net loss from discontinued operations |
(7,138 | ) | (3,580 | ) | (1,339 | ) | ||||||
|
|
|
|
|
|
|||||||
Net income (loss) |
13,513 | (9,467 | ) | (16,109 | ) | |||||||
Less: Net loss attributable to noncontrolling interests |
224 | 266 | 20 | |||||||||
|
|
|
|
|
|
|||||||
Net income (loss) attributable to Parent |
$ | 13,737 | (9,201 | ) | (16,089 | ) | ||||||
|
|
|
|
|
|
BBX Capital Real Estate Reportable Segment
Overview
The Altman Companies and Related Investments
In 2018, BBXRE acquired a 50% membership interest in the Altman Companies, a joint venture between the Company and Joel Altman (JA) engaged in the development, construction, and management of multifamily apartment communities. As of December 31, 2019, BBXRE had investments in ten active developments sponsored by the Altman Companies, comprised of three developments that are stabilized or being leased and expected to be sold over the next two years, five developments that are under construction, and two projects that are currently in predevelopment stages.
105
During the year ended December 31, 2019, BBXRE monetized certain of its investments in real estate joint ventures that were sponsored by the Altman Companies, including the following:
| In April 2019, the Altis at Lakeline joint venture sold its 354 unit multifamily apartment community in Cedar Park, Texas. As a result of the sale, BBXRE recognized $5.0 million of equity earnings and received approximately $9.3 million of distributions from the venture during the year ended December 31, 2019. |
| In August 2019, the Altis at Bonterra joint venture sold its 314 unit multifamily apartment community located in Hialeah, Florida. As a result of the sale, BBXRE recognized $29.2 million of equity earnings and received approximately $46.0 million of distributions from the joint venture. In addition, prior to the sale, BBXRE received approximately $4.3 million of distributions from the venture during the year ended December 31, 2019 related to prior operating profits of the venture. |
BBXRE also continued to invest in new real estate joint ventures sponsored by the Altman Companies, which are summarized below:
| During the year ended December 31, 2019, joint ventures sponsored by the Altman Companies closed on construction financing and commenced development of the following projects: |
| Altis at Preserve (Suncoast), a 350 unit multifamily apartment community in Tampa, Florida; |
| Altis at Little Havana, a 224 unit multifamily apartment community in Miami, Florida; |
| Altis Miramar West, a 320 unit multifamily apartment community in Miramar, Florida; and |
| Altis Miramar East, a 330 unit multifamily apartment community, in Miramar, Florida. |
The Altman Companies is providing development, construction, and management services to the ventures in exchange for ongoing fee revenue, and BBXRE and JA have invested in the respective managing member of these ventures. As of December 31, 2019, BBXRE had invested an aggregate of $4.2 million in the managing members of these joint ventures.
| In August 2019, BBXRE invested $4.5 million in the Altis at Lake Willis (Vineland Pointe) joint venture, which was formed to acquire land, obtain entitlements, and fund predevelopment costs for the development of a potential multifamily apartment community in Orlando, Florida. The joint venture expects to receive entitlements for the project, close on the capital to construct the project, and commence construction in 2021. |
Beacon Lake Master Planned Development
During the year ended December 31, 2019, BBXRE continued its development of the Beacon Lake Community in St. Johns County, Florida and sold to homebuilders the remaining 51 developed lots in Phase I of the project, which is comprised of 302 lots.
BBXRE has commenced land development on the lots comprising Phase II of the project, which is expected to include approximately 400 single-family homes and 196 townhomes, and an additional 79 lots for single-family homes as part of Phase III of the project. BBXRE has entered into purchase agreements with homebuilders to sell developed lots for 422 single-family homes and all of the 196 townhomes, and closings on the sale of developed lots in Phase II to homebuilders commenced in January 2020.
Other Joint Venture Activity
During the year ended December 31, 2019, the PGA Design Center joint venture sold its remaining commercial buildings located in Palm Beach Gardens, Florida and provided seller financing to the buyer for a portion of the sales price. As a result of the sale, BBXRE recognized $2.8 million of equity earnings and received approximately $2.3 million of distributions from the venture.
106
In addition, BBXRE invested in two new real estate joint ventures, including The Main Las Olas joint venture, which was formed to invest in the development of The Main Las Olas, a mixed-used project in downtown Fort Lauderdale, Florida that is planned to be comprised of an office tower with approximately 365,000 square feet of leasable area, a residential tower with approximately 341 units, and approximately 45,000 square feet of ground floor retail, and the Sky Cove joint venture, which was formed to develop, construct, and sell 204 single-family homes in Westlake Florida. BBXRE has invested $2.0 million in The Main Las Olas joint venture and $4.2 million in the Sky Cove joint venture and expects to invest an additional $2.0 million in The Main Las Olas joint venture as the development progresses.
Other Real Estate Activity
During the year ended December 31, 2019, BBXRE sold other various real estate assets within its portfolio, including RoboVault, a self-storage facility located in Fort Lauderdale, Florida, its remaining land parcels located at PGA Station in Palm Beach Gardens, Florida, and various land parcels located in Florida. As a result of these sales, BBXRE recognized total net gains on sales of real estate of $13.6 million and received aggregate net proceeds of $35.2 million.
In connection with the sale of its remaining land parcels at PGA Station, which were sold to the buyer of the commercial buildings sold by the PGA Design Center joint venture, as described above, BBXRE reinvested $2.1 million of the proceeds in the PGA Lender joint venture, a joint venture formed with the PGA Design Center joint venture to invest in the seller financing provided to the buyer.
Outlook
As a result of BBXREs monetization of a significant number of investments in its portfolio in 2019 and the overall decline in the balance of the legacy asset portfolio, BBXRE expects that its operating profits and income before income taxes will decline in the near term, including a significant decline in equity in net earnings of unconsolidated joint ventures in 2020. In addition, the Altman Companies has historically incurred operating costs in excess of the fees earned from the projects, and its earnings have generally arisen as a result of the promoted equity interests received as the managing member of the projects. As a result, BBXRE is currently focused on leveraging the Altman Companies, as well as BBXREs relationships with third party developers, to source investments in new development opportunities with the goal of building a diversified portfolio of real estate investments that generate profits. In addition to the development and sale of multifamily apartment communities, these investment opportunities may also include the development of multifamily apartment communities that will be owned over a long-term hold period and the acquisition of existing multifamily apartment communities which can be renovated and re-leased pursuant to a value add strategy to generate sustainable cash flows. Furthermore, while BBXREs investments in multifamily apartment communities sponsored by the Altman Companies primarily involve investing in the managing member in the joint ventures that are formed to invest in such projects, BBXRE may also consider opportunistically making increased debt or equity investments in one or more of such projects in lieu of seeking such funding from unaffiliated third parties.
Due to the historically strong performance of multifamily apartment assets within the real estate market, BBXRE is experiencing increased competition from other real estate investors and developers, which is increasing the cost of land and resulting in increased inventories of multifamily apartment communities in the markets in which BBXRE invests and operates, which can decrease market rental rates and increase the time required to lease and stabilize its development projects. As a result of these factors, BBXRE is experiencing increased difficulties in identifying development opportunities that meet its investment criteria. In addition to enhancing its resources dedicating to identifying new opportunities, BBXRE is also evaluating the expansion of its investment pipeline through the acquisition of existing multifamily apartment communities pursuant to a value add strategy, as discussed above, and the entry into one or more new geographic markets.
107
Results of Operations
Information regarding the results of operations for BBX Capital Real Estate is set forth below (dollars in thousands):
For the Years Ended December 31, |
Change 2019 vs 2018 |
Change 2018 vs 2017 |
||||||||||||||||||
2019 | 2018 | 2017 | ||||||||||||||||||
Sales of real estate inventory |
$ | 5,049 | 21,771 | | (16,722 | ) | 21,771 | |||||||||||||
Interest income |
750 | 2,277 | 2,225 | (1,527 | ) | 52 | ||||||||||||||
Net gains on sales of real estate assets |
13,616 | 4,563 | 1,451 | 9,053 | 3,112 | |||||||||||||||
Other |
1,619 | 2,541 | 4,997 | (922 | ) | (2,456 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total revenues |
$ | 21,034 | 31,152 | 8,673 | (10,118 | ) | 22,479 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of real estate inventory sold |
2,643 | 14,116 | | (11,473 | ) | 14,116 | ||||||||||||||
Recoveries from loan losses, net |
(5,428 | ) | (8,653 | ) | (7,546 | ) | 3,225 | (1,107 | ) | |||||||||||
Impairment losses |
47 | 571 | 1,696 | (524 | ) | (1,125 | ) | |||||||||||||
Selling, general and administrative expenses |
9,144 | 9,210 | 11,127 | (66 | ) | (1,917 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total costs and expenses |
6,406 | 15,244 | 5,277 | (8,838 | ) | 9,967 | ||||||||||||||
Equity in net earnings of unconsolidated joint ventures |
37,898 | 14,194 | 12,541 | 23,704 | 1,653 | |||||||||||||||
Other income |
170 | 112 | 148 | 58 | (36 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income before income taxes |
$ | 52,696 | 30,214 | 16,085 | 22,482 | 14,129 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
BBX Capital Real Estates income before income taxes for the year ended December 31, 2019 compared to the 2018 period increased by $22.5 million, or 74.4%, primarily due to the following:
| A net increase in equity in earnings of unconsolidated joint ventures and gains on sales of real estate assets primarily associated with the sales in 2019 described above, as well as the sale of single-family homes by the Chapel Trail joint venture; partially offset by |
| The recognition of a $3.1 million net gain upon the sale of a student housing complex in 2018; |
| A decrease in interest income and recoveries from loan losses primarily due to the continued decline in the balance of the legacy asset portfolio, as several significant nonaccrual commercial loans were repaid in 2018; and |
| A decrease in net profits from the sale of developed lots to homebuilders at the Beacon Lake Community development, as BBXRE sold 51 developed lots in 2019 and 251 in 2018. |
BBX Capital Real Estates income before income taxes for the year ended December 31, 2018 compared to 2017 increased by $14.1 million, or 87.9%, primarily due to the following:
| Net profits from the sale of 251 developed lots to homebuilders at the Beacon Lake Community development during the year ended December 31, 2018; |
| Net gains on the sale of real estate primarily resulting from the sale of a student housing facility during 2018; |
| A net increase in equity in earnings of unconsolidated joint ventures primarily due to the sale of the properties developed by the Addison on Millenia and Altis at Shingle Creek joint ventures, partially offset by the CC Homes Bonterra joint ventures completion of sales in its 394 single-family home community development during late 2017; |
| A decrease in impairment losses on commercial land parcels; and |
108
| An increase in recoveries from loan losses primarily resulting from a $2.9 million recovery on a commercial loan in 2018; partially offset by |
| A decrease in net profits from the above mentioned student housing facility after its sale, which consists of a decrease in rental revenues and selling, general and administrative expenses associated with the property. |
BBX Sweet Holdings Reportable Segment
Overview
During the fourth quarter of 2019, the Company reorganized the operating businesses in the confectionery industry that are owned by BBX Sweet Holdings, including the centralization of various management and back office activities and the management of the operations of these businesses by the Companys executive management based on the consolidated activities and results of BBX Sweet Holdings. In addition, BBX Sweet Holdings is continuing its efforts to streamline and integrate the operations of these businesses, including the manufacturing and sourcing of certain products by Las Olas Confections and Snacks for BBX Sweet Holdings retail operations at ITSUGAR and Hoffmans Chocolates. As a result of these organizational changes, the Company has updated its internal and external presentations of the operating results of these businesses to reflect the consolidated results of BBX Sweet Holdings.
Although BBX Sweet Holdings incurred a loss before income taxes in 2019 and may incur a loss before income taxes in 2020, the Company expected continued improvements in BBX Sweet Holdings operating results as compared to 2018 and prior periods as a result of the implementation of its strategies, including the opening of new retail locations by ITSUGAR and continued efforts to create efficiencies and reduce costs related to these businesses. However, the Company will continue to periodically evaluate its manufacturing operations in the confectionery industry, including whether its efforts to reduce costs are continuing to result in improved operating results, and to the extent that it decides to divest of or otherwise exit certain of these operations, the Company may recognize additional impairment charges and incur additional losses in future periods.
ITSUGAR
Consistent with its focus on selectively opening larger stores in resort and entertainment locations which experience high traffic, ITSUGAR invested capital in several new retail locations in 2019, including Grand Bazaar, a 6,000 square foot location in Las Vegas, Nevada that was opened in June 2019, and a 22,000 square foot, three story candy department store at American Dream, a 3 million square foot shopping and entertainment complex in New Jersey, that was opened in December 2019.
ITSUGAR is also continuing to evaluate its current retail locations where sales volumes may give rise to early lease termination rights and the potential opportunity to renegotiate lease terms and occupancy costs. For certain underperforming locations where ITSUGAR does not have early lease termination rights, ITSUGAR is evaluating potential opportunities to close or sublease such locations. In certain circumstances, ITSUGAR may determine that it is in its best interest to incur costs to exit a location if the Company believes that the closure of such locations will improve ITSUGARs overall operating efficiencies and profitability over the long term.
Hoffmans Chocolates
During the year ended December 31, 2019, BBX Sweet Holdings implemented various initiatives to reduce costs at Hoffmans Chocolates, including reductions in corporate personnel and the integration of certain of its management and back office activities with BBX Sweet Holdings.
Las Olas Confections and Snacks
During the year ended December 31, 2019, Las Olas Confections and Snacks significantly reduced its operating losses as a result of various strategic initiatives implemented by BBX Sweet Holdings during 2018,
109
including the closure of a manufacturing facility in Utah and a reduction in corporate personnel and infrastructure, and various impairment losses and other costs recognized in 2018 in connection with such initiatives that did not reoccur in 2019.
Las Olas Confections and Snacks is currently focused on expanding its customer base and manufacturing and sourcing certain products for ITSUGAR and Hoffmans Chocolates.
Results of Operations
Information regarding the results of operations for BBX Sweet Holdings is set forth below (dollars in thousands):
For the Years Ended December 31, | Change 2019 vs 2018 |
Change 2018 vs 2017 |
||||||||||||||||||
2019 | 2018 | 2017 | ||||||||||||||||||
Trade sales |
$ | 105,406 | 101,187 | 72,899 | 4,219 | 28,288 | ||||||||||||||
Cost of trade sales |
(67,703 | ) | (65,829 | ) | (51,975 | ) | (1,874 | ) | (13,854 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross margin |
37,703 | 35,358 | 20,924 | 2,345 | 14,434 | |||||||||||||||
Selling, general and administrative expenses |
43,203 | 46,130 | 31,703 | (2,927 | ) | 14,427 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total operating losses |
(5,500 | ) | (10,772 | ) | (10,779 | ) | 5,272 | 7 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest and other income |
716 | 241 | 119 | 475 | 122 | |||||||||||||||
Interest expense |
(196 | ) | (308 | ) | (335 | ) | 112 | 27 | ||||||||||||
Impairment losses |
(142 | ) | (4,147 | ) | (5,786 | ) | 4,005 | 1,639 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loss before income taxes |
$ | (5,122 | ) | (14,986 | ) | (16,781 | ) | 9,864 | 1,795 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross margin percentage |
% | 35.77 | 34.94 | 28.70 | 0.83 | 6.24 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
SG&A as a percent of trade sales |
% | 40.99 | 45.59 | 43.49 | (4.60 | ) | 2.10 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
BBX Sweet Holdings results of operations include the results of ITSUGARs operations commencing on June 16, 2017, the date on which BBX Sweet Holdings acquired ITSUGAR.
BBX Sweet Holdings loss before income taxes for the year ended December 31, 2019 compared to the same 2018 period decreased by $9.9 million, or 65.8%, primarily due to the following:
| The recognition of impairment losses in 2018 in connection with the implementation of various strategic initiatives in 2018, as described above, and ongoing losses from BBX Sweet Holdings businesses; |
| A net decrease in selling, general and administrative expenses primarily due to the above mentioned strategic initiatives, which have resulted in lower ongoing operating costs and the recognition of severance and other expenses in 2018 that did not reoccur in 2019, partially offset by costs associated with new ITSUGAR locations opened in 2019 and 2018, including the FAO Schweetz location in New York City, the Grand Bazaar location in Las Vegas, and the American Dream location in New Jersey; and |
| A net increase in gross margin primarily due to sales from the new ITSUGAR locations described above and improvements in Las Olas Confections and Snacks gross margin percentage as a result of improved efficiencies in its manufacturing facility and the closure of its manufacturing facility in Utah. |
BBX Sweet Holdings loss before income taxes for the year ended December 31, 2018 compared to the same 2017 period decreased by $1.8 million, or 10.7%, primarily due to the following:
| A net increase in the loss before income taxes generated by ITSUGAR as a result of costs and expenses associated with replacing various executives and opening new locations, as well as the |
110
operating results for 2018 reflecting seasonal operating losses that are typically incurred during the first half of the annual period which are not reflected in ITSUGARs operating results for 2017 due to the timing of BBX Sweet Holdings acquisition of ITSUGAR in June 2017; |
| A net decrease in Las Olas Confections and Snacks selling, general and administrative expenses and improvements in gross margin primarily due to the above mentioned strategic initiatives; and |
| A net decrease in impairment losses related to certain of BBX Sweet Holdings businesses. |
Information regarding the results of operations for ITSUGAR is set forth below (dollars in thousands):
For the Years Ended December 31, |
June 16, 2017 to December 31, 2017 |
Change 2019 vs 2018 |
Change 2018 vs 2017 |
|||||||||||||||||
2019 | 2018 | |||||||||||||||||||
Trade sales |
$ | 85,275 | 79,618 | 46,765 | 5,657 | 32,853 | ||||||||||||||
Cost of trade sales |
(50,748 | ) | (46,718 | ) | (26,639 | ) | (4,030 | ) | (20,079 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross margin |
34,527 | 32,900 | 20,126 | 1,627 | 12,774 | |||||||||||||||
Selling, general and administrative expenses |
36,521 | 35,404 | 17,594 | 1,117 | 17,810 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total operating profits |
(1,994 | ) | (2,504 | ) | 2,532 | 510 | (5,036 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest and other income |
286 | 160 | 66 | 126 | 94 | |||||||||||||||
Impairment losses |
(142 | ) | | | (142 | ) | | |||||||||||||
Interest expense |
(114 | ) | (40 | ) | | (74 | ) | (40 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(Loss) income before income taxes |
$ | (1,964 | ) | (2,384 | ) | 2,598 | 420 | (4,982 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross margin percentage |
% | 40.49 | 41.32 | 43.04 | (0.83 | ) | (1.71 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
SG&A as a percent of trade sales |
% | 42.83 | 44.47 | 37.62 | (1.64 | ) | 6.85 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
Renin Reportable Segment
Overview
During the year ended December 31, 2019, Renins trade sales were down compared to its trade sales in 2018. Although Renins gross trade sales marginally increased during 2019 as compared to 2018, this increase was offset by higher volume rebates and promotional spend on customers in its retail channel. Overall, sales to retail customers, including big box retailers, continue to comprise a significant portion of Renins customer mix, as retail, commercial, and direct installation trade sales as a percentage of total gross trade sales were 63%, 26%, and 11%, respectively, during the year ended December 31, 2019. With respect to Renins product mix, although barn door products had been historically increasing as a percentage of its overall product mix, Renins product mix based on gross sales within its major product categories remained relatively consistent in 2019 as compared to 2018.
Although Renin has been able to maintain its sales volumes in 2019, it is experiencing increased competition, particularly in its retail channel and related to its barn door product, which has resulted in increased pricing concessions, including volume rebates and promotional spend. As a result, Renin is currently focused on developing new, innovative products and delivering superior customer service to grow sales across all of its channels. Renin is also renewing its focus on sales to customers in its commercial and direct installation channels, in which Renin has experienced decreased or flat sales in recent years.
Although Renins gross margins improved in 2019 as compared to 2018 partially due to the impact of certain promotions in which products were sold at low margins in 2018, Renin is experiencing increased costs on the products it sources from China as a result of tariffs levied on these products. As a result, Renin is focusing on identifying alternative sources for such products and reducing the costs of its manufactured products. Renin has
111
also recently experienced increased interest in its manufactured products in its commercial channel, as its domestically produced products are becoming more competitive with Chinese imports as a result of tariffs.
Results of Operations
Information regarding the results of operations for Renin is set forth below (dollars in thousands):
For the Years Ended December 31, | Change 2019 vs 2018 |
Change 2018 vs 2017 |
||||||||||||||||||
2019 | 2018 | 2017 | ||||||||||||||||||
Trade sales |
$ | 67,537 | 68,417 | 68,935 | (880 | ) | (518 | ) | ||||||||||||
Cost of trade sales |
(54,243 | ) | (55,483 | ) | (54,941 | ) | 1,240 | (542 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross margin |
13,294 | 12,934 | 13,994 | 360 | (1,060 | ) | ||||||||||||||
Selling, general and administrative expenses |
11,066 | 9,903 | 11,112 | 1,163 | (1,209 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total operating profits |
2,228 | 3,031 | 2,882 | (803 | ) | 149 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other income |
153 | | | 153 | | |||||||||||||||
Interest expense |
(498 | ) | (638 | ) | (509 | ) | 140 | (129 | ) | |||||||||||
Foreign exchange (gain) loss |
(75 | ) | 68 | (193 | ) | (143 | ) | 261 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income before income taxes |
1,808 | 2,461 | 2,180 | (653 | ) | 281 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross margin percentage |
% | 19.68 | 18.90 | 20.30 | 0.78 | (1.40 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
SG&A as a percent of trade sales |
% | 16.39 | 14.47 | 16.12 | 1.92 | (1.65 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
Renins income before income taxes for the year ended December 31, 2019 compared to the same 2018 period decreased by $0.7 million, or 26.5%, primarily due to the following:
| An increase in selling, general and administrative expenses primarily due to consulting expenses related to the procurement of raw materials, severance expenses, and higher employee compensation expenses associated with the accrual of performance bonuses; and |
| A decrease in trade sales primarily resulting from higher volume rebates and promotional spend on customers in Renins retail channel; partially offset by |
| An improvement in Renins gross margin percentage which reflects improved pricing for the procurement of raw materials in 2019 and a barn door promotion to sell excess inventory in 2018 that was not repeated in 2019, partially offset by the impact of tariffs on products imported from China. |
Renins income before income taxes for the year ended December 31, 2018 compared to 2017 increased by $0.3 million, or 12.9%, primarily due to the following:
| A decrease in selling, general and administrative expenses primarily attributable to a reduction in headcount and lower consulting expenses; partially offset by |
| A decrease in trade sales primarily due to the impact of lower sales to customers in its commercial and direct installation channels and higher rebates and promotional discounts, partially offset by an increase in sales to retail customers; and |
| An overall decrease in the gross margin percentage primarily due to promotional discounts provided to a customer to sell excess inventory. |
Other
Other in the Companys segment information includes its investments in other operating businesses, including a restaurant located in South Florida that was acquired through a loan foreclosure and an insurance agency. Income before income tax for the other businesses was $0.3 million for each of the years ended December 31, 2019 and 2018 and a net loss before income tax of $0.2 million for the year ended December 31, 2017.
112
Reconciling Items and Eliminations
Reconciling items and eliminations in the Companys segment information includes the following:
| New BBX Capitals corporate general and administrative expense allocation from Parent; |
| Elimination of transactions between New BBX Capitals subsidiaries; and |
| Interest expense capitalized in connection with real estate construction. |
Corporate General and Administrative Expenses
New BBX Capitals corporate general and administrative expenses consist of a cost allocation of services provided by Parent to New BBX Capital for various support functions, including executive compensation, legal, accounting, human resources, investor relations, and executive offices. The cost allocation from Parent to New BBX Capitals for the years ended December 31, 2019, 2018, and 2017, were $20.7 million, $21.2 million, and $14.9 million, respectively. The lower cost allocation for the year ended December 31, 2017 compared to the years ended December 31, 2019 and 2018 was due to the impact of lower revenues during 2017, as ITSUGAR was acquired in June 2017.
Provision for Income Taxes
The Companys effective income tax rate was approximately 29.0%, (96.0%), and (9.7%) during 2019, 2018 and 2017, respectively. The provision for income taxes was different than the expected federal income tax rate of 21% for the years ended December 31, 2019 and 2018 primarily due to nondeductible executive compensation and state income taxes, and for 2018, nondeductible goodwill impairments and a $2.8 million adjustment associated with the Companys completion of its analysis of its accounting for the enactment of the Tax Reform Act in December 2017. See Note 13 to New BBX Capitals audited combined carve-out financial statements for the years ended December 31, 2019, 2018 and 2017 included elsewhere in this information statement for additional information with respect to the Companys accounting for the Tax Reform Act. The benefit for income taxes was lower than the expected federal income tax rate of 35% for the year ended December 31, 2017 due to the reduction in the corporate tax rate discussed above, nondeductible executive compensation and goodwill impairments, and state income taxes.
Discontinued Operations
In September 2019, due to continuing losses at FFTRGs MOD Pizza restaurant locations and the Companys goal of streamlining its investment verticals, the Company entered into an agreement with MOD to terminate FFTRGs area development and franchise agreements. The Company disposed of its restaurant locations by transferring the assets and lease obligations to MOD or closing the restaurant locations in September 2019.
The net losses before taxes from the Companys MOD Pizza franchise operations for the years ended December 31, 2019, 2018, and 2017 were $9.4 million, $4.5 million, and $2.5 million, respectively. The net losses for the year ended December 31, 2019 included aggregate impairment losses of $6.7 million related to the transfer of the seven restaurant locations to MOD Pizza and the closure of the two restaurant locations.
The net losses in the 2018 and 2017 periods were primarily attributable to selling, general, and administrative expenses, including compensation expenses associated with store employees and operations, human resource, marketing, and finance personnel that were hired in connection with establishing initial restaurant operations, depreciation expense associated with leasehold improvements, furniture, and fixtures at restaurant locations, and costs associated with store openings and the review of potential restaurant sites. During the year ended December 31, 2018, the selling, general and administrative expenses were partially offset by sales generated from the five restaurant locations opened during 2018 and the two restaurant locations opened during the fourth quarter of 2017.
113
Net Income Attributable to Noncontrolling Interests
New BBX Capitals consolidated financial statements include the results of operations and financial position of ITSUGAR, a partially-owned subsidiary in which it holds a controlling financial interest. As a result, the Company is required to attribute net income to the noncontrolling interests in this subsidiary.
Net loss attributable to noncontrolling interests during the years ended December 31, 2019, 2018, and 2017 was $0.2 million, $0.3 million, and $20,000, respectively.
Consolidated Cash Flows
A summary of our consolidated cash flows is set forth below (in thousands):
For the Years Ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
Cash flows provided by (used in) operating activities |
$ | 22,669 | 11,207 | (13,388 | ) | |||||||
Cash flows provided by (used in) investing activities |
35,963 | 1,574 | (39,268 | ) | ||||||||
Cash flows (used in) provided by financing activities |
(67,427 | ) | (10,084 | ) | 46,974 | |||||||
|
|
|
|
|
|
|||||||
Net (decrease) increase in cash, cash equivalents and restricted cash |
$ | (8,795 | ) | 2,697 | (5,682 | ) | ||||||
Cash, cash equivalents and restricted cash at beginning of period |
30,082 | 27,385 | 33,067 | |||||||||
|
|
|
|
|
|
|||||||
Cash, cash equivalents and restricted cash at end of period |
$ | 21,287 | 30,082 | 27,385 | ||||||||
|
|
|
|
|
|
Cash Flows provided by Operating Activities
The Companys operating cash flows increased $11.5 million during the year ended December 31, 2019 compared to the same period in 2018. The increase was primarily due to increase in operating distributions from real estate joint ventures partially offset by a decrease in proceeds from the sale of developed lots at the Beacon Lake Community development and an increase in spending on the development of real estate inventory at Beacon Lake.
The Companys operating cash flows increased $24.6 million during the year ended December 31, 2018 compared to the same period in 2017. The increase was primarily due to higher operating distributions from real estate joint ventures and the sale of real estate inventory at the Beacon Lake Community development.
Cash Flows provided by/used in Investing Activities
Cash provided by investing activities increased by $34.4 million during the year ended December 31, 2019 compared to the same period in 2018. The increase primarily reflects a $19.4 million increase in distributions from unconsolidated real estate joint ventures, $17.3 million of higher proceeds from the sale of real estate and property and equipment, and a $4.0 million net decrease in investments in unconsolidated real estate joint ventures, partially offset by a $13.1 million decrease in proceeds from net loan recoveries.
Cash provided by investing activities increased by $40.8 million during the year ended December 31, 2018 compared to the same period in 2017. The increase reflects the $58.4 million of cash paid for the Companys acquisition of ITSUGAR in June 2017, partially offset by the acquisition of joint venture interests associated with the Altman Companies and increased expenditures for property and equipment.
Cash Flows provided by/used in Financing Activities
Cash used in financing activities increased by $57.3 million during the year ended December 31, 2019 compared to the same period in 2018. The increase was primarily the result of $65.4 million of net transfers to Parent compared to net transfers from Parent of $7.6 million during 2018. The increase in cash used from financing activities was partially offset by a $14.1 million decrease in repayments of notes payable.
114
Cash used in financing activities increased by $57.1 million during the year ended December 31, 2018 compared to the same period in 2017. The increase was primarily the result of a $34.4 million increase in net transfers to Parent and a $15.7 million increase in loan repayments, partially offset by a $6.6 million increase net proceeds from borrowings.
Commitments
The Companys material commitments as of December 31, 2019 included the required payments due on its, notes payable and other borrowings and commitments under non-cancelable operating leases.
The following table summarizes the contractual minimum principal and interest payments, net of unamortized discount, required on all of the Companys outstanding debt and payments required on the Companys non-cancelable operating leases by period due date as of December 31, 2019 (in thousands):
Payments Due by Period | ||||||||||||||||||||||||
Less than 1 year |
1 - 3 Years |
4 - 5 Years |
After 5 Years |
Unamortized Debt Issuance Costs |
Total | |||||||||||||||||||
Contractual Obligations |
||||||||||||||||||||||||
Notes payable and other borrowings |
$ | 7,017 | 6,842 | 2,279 | 27,422 | (824 | ) | 42,736 | ||||||||||||||||
Noncancelable operating leases |
19,492 | 39,178 | 27,671 | 32,299 | | 118,640 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total contractual obligations |
26,509 | 46,020 | 29,950 | 59,721 | (824 | ) | 161,376 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest Obligations (1) |
||||||||||||||||||||||||
Notes payable and other borrowings |
2,293 | 3,774 | 3,265 | 20,194 | | 29,526 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total contractual interest |
2,293 | 3,774 | 3,265 | 20,194 | | 29,526 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total contractual obligations |
$ | 28,802 | 49,794 | 33,215 | 79,915 | (824 | ) | 190,902 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | 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 December 31, 2019. |
Off-balance-sheet Arrangements
New BBX Capital guarantees certain obligations of its wholly-owned subsidiaries and unconsolidated real estate joint ventures, which are not included in the contractual obligations table above, and also guarantees certain of the obligations in the above table as described in further detail in Note 16 to New BBX Capitals audited combined carve-out financial statements for the years ended December 31, 2019, 2018 and 2017 included elsewhere in this information statement.
The Company has investments in joint ventures involved in the development of multifamily apartment and townhome communities, as well as single-family master planned communities. The Companys investments in these joint ventures are accounted for under the equity method of accounting, and as a result, the Company does not recognize the assets and liabilities of these joint ventures in its financial statements. As of December 31, 2019 and 2018, the Companys investments in these joint ventures totaled $57.3 million and $64.7 million, respectively. These unconsolidated real estate joint ventures generally finance their activities with a combination of debt financing and equity. The Company generally does not directly guarantee the financing of these joint ventures, other than as described in further detail in Note 7 to New BBX Capitals audited combined carve-out financial statement for the years ended December 31, 2019, 2018 and 2017 included elsewhere in this information statement, and the Companys maximum exposure to losses from these joint ventures is its equity investment. The Company is typically not obligated to fund additional capital to its joint ventures; however, the Companys interest in a joint venture may be diluted if the Company elects not to fund a joint venture capital call.
115
Liquidity and Capital Resources
New BBX Capital and Subsidiaries
As of March 31, 2020, the Company had cash, cash equivalents, and short-term investments of approximately $17.6 million. Management believes that the Company has sufficient liquidity to fund operations, including anticipated working capital, capital expenditure, and debt service requirements, and respond to the COVID-19 pandemic challenges for the foreseeable future, subject to mitigation and cost reduction efforts and managements determination of whether and/or the extent to which it will fund the operations and commitments of its subsidiaries. The Company has taken various mitigating measures to manage through the current challenges resulting from the COVID-19 pandemic, as discussed in this report, including cost and capital expenditure reductions at its subsidiaries. However, management is continuing to evaluate the potential operating deficits and liquidity requirements of its subsidiaries as a result of the impact of the COVID-19 pandemic and may determine not to provide additional funding or capital to subsidiaries whose operations they believe may not be sustainable.
New BBX Capitals principal sources of liquidity have historically been its available cash and short-term investments, distributions from unconsolidated real estate joint ventures, proceeds received from lot sales at the Beacon Lake Community development, and sales of real estate. However, as described below, the COVID-19 pandemic has impacted or otherwise resulted in uncertainty regarding many of these sources of liquidity, and New BBX Capital believes that its primary source of liquidity for the foreseeable future will be its available cash, cash equivalents, and short-term investments.
While BBXRE has historically provided liquidity to New BBX Capital through various sources, including distributions from unconsolidated real estate joint ventures and proceeds from real estate sales, the effects of the pandemic, including the impact on general economic conditions and real estate and credit markets, have increased the uncertainty regarding the expected timing and pricing of future sales of multifamily apartment developments, single-family homes, and developed lots at BBXREs Beacon Lake Community. As a result, BBXRE is not expected to provide significant liquidity to New BBX Capital for the foreseeable future.
New BBX Capital believes that its current financial condition will allow it to meet its anticipated near-term liquidity needs. New BBX Capital may also seek additional liquidity from outside sources, including traditional bank financing, secured or unsecured indebtedness, or the issuance of equity and/or debt securities. However, these alternatives may not be available to New BBX Capital on attractive terms, or at all. The inability to raise funds through the sources discussed above would have a material adverse effect on the Companys business, results of operations, and financial condition.
Anticipated and Potential Liquidity Requirements
New BBX Capital has historically used its available funds for operations and general corporate purposes (including working capital, capital expenditures, debt service requirements, and the Companys other commitments described above), to make additional investments in real estate opportunities, operating businesses, or other opportunities. While New BBX Capital may continue to evaluate opportunistic investments, New BBX Capital currently expects to use its available funds primarily for operations and general corporate purposes and to fund operating deficits resulting from the COVID-19 pandemic. However, as discussed above, New BBX Capitals management intends to evaluate the operating deficits and liquidity requirements of its subsidiaries as a result of the impact of the COVID-19 pandemic on operations and general economic conditions and may make a determination that it will not provide additional funding or capital to certain of its subsidiaries.
In November 2018, BBXRE acquired a 50% membership interest in The Altman Companies, a joint venture between the Company and Joel Altman (JA) engaged in the development, construction, and management of multifamily apartment communities. Although The Altman Companies generates revenues from the performance of development, general contractor, leasing, and property management services to the joint ventures that are formed to invest in the development projects that it originates, it is expected to generate profits for BBXRE and
116
JA primarily through the equity distributions that BBXRE and JA receive through their investment in the managing member of such joint ventures. Therefore, as the timing of such distributions to BBXRE and JA is generally contingent upon the sale or refinancing of a completed development project, it is anticipated that BBXRE and JA will be required to contribute capital to The Altman Companies for its ongoing operating costs and predevelopment expenditures, as well as to the managing member of newly formed joint ventures. At the current time, BBXRE anticipates that it will invest approximately $1.0 million to $2.0 million in The Altman Companies and related joint ventures during the remainder of 2020 relating to planned predevelopment expenditures and ongoing operating costs. Furthermore, although the COVID-19 pandemic has resulted in uncertainty in the ability of The Altman Companies to close on the capital necessary to commence the construction of new projects, BBXRE currently anticipates that it will invest approximately $8.5 million as a preferred equity investor in its Altis at Ludlam joint venture if the venture is able to close on development financing. In addition, if The Altman Companies closes on development financing for additional projects beyond Altis at Ludlam, BBXRE expects that it would be required to contribute an additional $1.25 million to ABBX Guaranty, LLC, a joint venture between BBXRE and JA that provides guarantees on the indebtedness and construction cost overruns of new real estate joint ventures formed by The Altman Companies.
Pursuant to the operating agreement of The Altman Companies, BBXRE will also acquire an additional 40% equity interest in The Altman Companies from JA for a purchase price of $9.4 million in January 2023, while JA can also, at his option or in other predefined circumstances, require BBXRE to purchase his remaining 10% equity interest in The Altman Companies for $2.4 million. In addition, in certain circumstances, BBXRE may acquire the 40% membership interests in Altman-Glenewinkel Construction that are not owned by the Altman Companies for a purchase price based on prescribed formulas in the operating agreement of Altman-Glenewinkel Construction.
In addition to BBXREs anticipated investments in The Altman Companies and related joint ventures, BBXRE has entered into two real estate joint ventures, CCB Miramar, LLC and L03/212 Partners, LLC, in which the Company expects to contribute additional capital of approximately $3.4 million during the next twelve to twenty-four months based on the current plans and estimates associated with the related development projects.
It is currently expected that, for the foreseeable future following the spin-off, New BBX Capital will retain any earnings for use in the operation of its business. Accordingly, New BBX Capital does not anticipate paying any cash dividends on its common stock for the foreseeable future. Future declaration and payment of cash dividends with respect to the Companys common stock, if any, will be determined in light of the then-current financial condition of the Company, its operating and capital needs, its debt covenants, and other factors deemed relevant by the board of directors.
The Company has indebtedness which is summarized in Commitments above. The Companys indebtedness, including any future debt incurred by the Company, may make it more vulnerable to downturns in the economy and may subject the Company to covenants or restrictions on its operations and activities.
Credit Facilities with Future Availability
As of March 31, 2020, New BBX Capital and certain of its subsidiaries had the following credit facilities with future availability, subject to eligible collateral and the terms of the facilities, as applicable.
Toronto-Dominion Commercial Bank. In May 2017, Renin entered into a credit facility with TD Bank that was subsequently renewed in September 2019 and 2018. Under the terms and conditions of the credit facility, TD Bank agreed to provide term loans for up to $1.7 million and loans under a revolving credit facility for up to approximately $16.3 million subject to certain terms and conditions. During the first quarter of 2020, Renin received a waiver from TD Bank of its breach of the quarterly debt service coverage ratio under the facility, and the credit facility was amended to replace the existing debt service coverage ratio with an interest coverage ratio. In connection with the amendment to the credit facility, Renin repaid the outstanding balance of the term loan
117
with borrowings from the revolving credit facility. As of March 31, 2020, the outstanding amounts under the revolving credit facility was $10.5 million with an effective interest rate of 4.72%.
Banc of America Leasing & Capital Equipment Note and Bank of America Revolving Line of Credit. In August 2018, ITSUGAR entered into a revolving credit facility with Bank of America, and in September 2018, ITSUGAR entered into a Master Loan and Security Agreement with Banc of America Leasing & Capital, LLC. As of March 31, 2020, the outstanding principal balance of the revolving credit facility and the equipment note was $4.0 million and $0.3 million, respectively, and there was no availability under the revolving credit facility. In April 2020, a wholly-owned subsidiary of BBX Capital Real Estate purchased the revolving credit facility and equipment note from the respective lenders for the outstanding principal balance of the loans plus accrued interest.
Community Development District Obligations. In connection with the Companys development of the Beacon Lakes Community, The Meadow View at Twin Creeks CDD (the Beacon Lakes CDD) was formed by St. Johns County, Florida to use bond financing to fund the construction of infrastructure improvements at the Beacon Lakes Community. The Beacon Lakes CDD issues bonds periodically to fund ongoing construction of the Beacon Lakes Community, and in May 2020, the Beacon Lakes CDD issued $8.6 million of CDD bonds. The CDD bond obligations issued in May 2020 have fixed interest rates ranging from 4.25% to 5.38% and mature at various times during the years 2026 through 2051. The Company at its option has the ability to repay a specified portion of the bonds at the time that it sells developed lots in the Beacon Lakes Community.
As of March 31, 2020, New BBX Capital and certain of its subsidiaries had availability of approximately $2.7 million under the above revolving lines of credit, subject to eligible collateral and the terms of the facilities, as applicable. However, the effects of the COVID-19 pandemic on the Companys operations could impact its ability to remain in compliance with the financial covenants under these facilities and limit the extent of availability under the facilities in future periods.
As of March 31, 2020, Parent held directly approximately $137.8 million of cash and cash equivalents. In connection with the spin-off, Parent will contribute to New BBX Capital all of Parents cash and cash equivalents held directly by it other than the cash and cash equivalents of Bluegreen Vacations, any special cash dividend paid by Bluegreen prior to the spin-off and $25 million which will be retained by Parent to fund its continuing obligations and operations.
In addition to a cash contribution, Parent will also enter into a $75 million promissory note in favor of New BBX Capital. Amounts outstanding under the note will accrue interest at a rate of 6% per annum. The note will require payments of interest only on a quarterly basis. It is also anticipated that payments may be deferred at the option of Parent, with amounts deferred to accrue interest at a cumulative, compounded rate of 8% per annum. All outstanding amounts under the note will become due and payable in five years or upon certain events.
Critical Accounting Policies
Management views critical accounting policies as accounting policies that are important to the understanding of our financial statements and also involve estimates and judgments about inherently uncertain matters. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated statements of financial condition and assumptions that affect the recognition of income and expenses on the consolidated statements of operations and comprehensive income (loss) for the periods presented. On an ongoing basis, management evaluates its estimates, including, but not limited to, those that relate to the determination of: the recognition of revenue; the recovery of the carrying value of real estate inventories; the fair value of assets measured at, or compared to, fair value on a non-recurring basis, such as assets held for sale, intangible assets, other long-lived assets and goodwill; the valuation of assets and liabilities assumed in the acquisition of a business; the amount of deferred tax valuation allowance and accounting for
118
uncertain tax positions; and the estimate of contingent liabilities related to litigation and other claims and assessments. The accounting policies that we have identified as critical accounting policies are: the recognition of revenue; evaluating goodwill for impairment; and evaluating long-lived assets and definite lived intangible assets for impairment. Management bases its estimates on historical experience and on various other assumptions that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from these estimates under different assumptions and conditions. If actual results significantly differ from managements estimates, our results of operations and financial condition could be materially and adversely impacted.
Revenue RecognitionVariable Consideration on Trade Sales and Sales of Real Estate Inventory
The Companys trade sales are generally sold with a right of return, and the Company may provide other sales credits or incentives, such as volume discounts or rebates. Additionally, the Company is entitled to contingent consideration on certain single-family lot sales to builders. These programs are accounted for as variable consideration when determining the amount of revenue to recognize upon transfer of control. Estimates of contingent consideration, returns, and incentives are calculated using the expected value method and updated at the end of each reporting period when additional information becomes available. Variable consideration estimates are based on historical experience adjusted for current economic conditions and sales trends. These estimates rely on assumptions and judgments regarding issues where the outcome is unknown, and actual results or values may differ significantly from these estimates. A significant change in the timing of revenue recognized could occur if actual variable consideration is significantly different than our estimates.
Evaluating Goodwill for Impairment
The process of evaluating goodwill for impairment involves the determination of the fair value of the Companys reporting units. Inherent in such fair value determinations are certain judgments and estimates relating to future cash flows, including the Companys interpretation of current economic indicators and market valuations, and assumptions about the Companys strategic plans with regard to its operations. Due to the uncertainties associated with such evaluations, actual results could differ materially from such estimates. The Companys goodwill as of December 31, 2019 was $37.2 million, $35.2 million of which related to the ITSUGAR reporting unit. Based on its annual impairment test as of December 31, 2019, the Company determined that the goodwill assigned to its reporting units, including the ITSUGAR reporting unit, was not impaired at December 31, 2019. However, due to the continuing adverse impacts of the COVID-19 pandemic, in connection with its impairment testing as of March 31, 2020, the Company estimated that the fair value of the ITSUGAR reporting unit was $27.3 million as of March 31, 2020 and recognized a goodwill impairment loss of $20.3 million during the quarter ended March 31, 2020 based on the excess of the carrying amount of the ITSUGAR reporting unit over its estimated fair value. In addition to the ITSUGAR reporting unit, as of March 31, 2020, the Company estimated the fair value of certain of its other reporting units with goodwill and recognized goodwill impairment losses of $2.1 million during the quarter ended March 31, 2020 related to these reporting units. The decline in the fair value of these reporting units from December 31, 2019 primarily resulted from the effects of the COVID-19 pandemic on these businesses. To the extent that conditions or performance do not improve, we may recognize additional goodwill impairment charges in future periods.
Evaluating Long-lived Assets and Definite-lived Intangible Assets for Impairment
The Company evaluates its long-lived assets and definite-lived intangible assets, including property and equipment, and real estate held-for-investment, for potential impairment whenever events or changes in circumstances indicate that the carrying amounts of such assets may not be recoverable. With respect to property and equipment associated with new retail locations, the Company assesses whether there are indicators of impairment upon the earlier of the stabilization of the applicable retail location or twelve to eighteen months following the opening of the location (depending on the maturity of the retail brand). The carrying amounts of
119
assets are not considered recoverable when the carrying amounts exceed the undiscounted cash flows estimated to be generated by those assets. As the carrying amounts of these assets are dependent upon estimates of future earnings that they are expected to generate, these assets may be impaired if cash flows decrease significantly or do not meet expectations, in which case they would be written down to their fair value. The estimates of useful lives and expected cash flows require us to make significant judgments regarding future periods that are subject to a number of factors, many of which may be beyond our control. As of December 31, 2019, the Company had capitalized in excess of $9.2 million of property and equipment associated with new ITSUGAR retail locations which had not stabilized or had not been open for twelve to eighteen months. As a result of the Companys testing of its long-lived assets for impairment as of March 31, 2020, the Company recognized impairment losses of $4.9 million during the quarter ended March 31, 2020 related primarily to leasehold improvements and right-of-use assets associated with certain of ITSUGARs retail locations. The recognition of these impairment losses primarily resulted from the effects of the COVID-19 pandemic on the estimated cash flows expected to be generated by the related assets. To the extent that conditions or performance do not improve, we may recognize additional impairment charges associated with these locations and assets in future periods.
Recent Accounting Pronouncements
See Note 2 to the Companys audited combined carve-out financial statements for the years ended December 31, 2019, 2018 and 2017 for a discussion of recently adopted and recently issued accounting pronouncements.
120
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Shareholder and Audit Committee of Shareholder
BBX Capital Florida LLC
Opinion on the financial statements
We have audited the accompanying combined carve-out statements of financial condition of BBX Capital Florida LLC (a Florida limited liability company) and subsidiaries (the Company) as of December 31, 2019 and 2018, the related combined carve-out statements of operations and comprehensive income (loss), statements of changes in equity, and cash flows for each of the three years in the period ended December 31, 2019, and the related notes (collectively referred to as the financial statements). In our opinion, the combined carve-out financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2019, in conformity with accounting principles generally accepted in the United States of America.
Change in accounting principle
As discussed in Note 2 to the financial statements, the Company has changed its method of accounting for leases in 2019 due to the adoption of Accounting Standards Codification Topic 842, Leases.
COVID-19 Outbreak
We draw attention to Note 21 to the combined financial statements, which describes the uncertainty related to the COVID-19 pandemic and impact on the Companys business.
Basis for opinion
These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on the Companys financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB and in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ GRANT THORNTON LLP
We have served as the Companys auditor since 2020.
Fort Lauderdale, Florida
June 17, 2020
F-1
BBX Capital Florida LLC and Subsidiaries
Combined Carve-Out Statements of Financial Condition
December 31, | ||||||||
(in thousands) | 2019 | 2018 | ||||||
ASSETS |
||||||||
Cash and cash equivalents |
$ | 20,723 | 22,103 | |||||
Restricted cash |
529 | 966 | ||||||
Trade accounts receivable, net |
13,104 | 18,293 | ||||||
Trade inventory |
22,843 | 20,046 | ||||||
Real estate ($11,297 in 2019 and $20,202 in 2018 held for sale) |
65,818 | 54,956 | ||||||
Investments in unconsolidated real estate joint ventures |
57,330 | 64,738 | ||||||
Property and equipment, net |
29,836 | 33,007 | ||||||
Goodwill |
37,248 | 37,248 | ||||||
Intangible assets, net |
6,671 | 7,331 | ||||||
Operating lease assets |
87,082 | | ||||||
Due from parent |
| 1,922 | ||||||
Other assets |
16,051 | 28,974 | ||||||
Deferred tax asset, net |
3,280 | 4,749 | ||||||
Discontinued operations total assets |
992 | 15,619 | ||||||
|
|
|
|
|||||
Total assets |
$ | 361,507 | 309,952 | |||||
|
|
|
|
|||||
LIABILITIES AND EQUITY |
||||||||
Liabilities: |
||||||||
Accounts payable |
$ | 10,104 | 10,513 | |||||
Accrued expenses |
14,115 | 10,761 | ||||||
Other liabilities |
6,336 | 8,317 | ||||||
Due to parent |
1,362 | | ||||||
Operating lease liability |
99,568 | | ||||||
Notes payable and lines-of-credit |
42,736 | 37,496 | ||||||
Discontinued operations total liabilities |
1,041 | 2,756 | ||||||
|
|
|
|
|||||
Total liabilities |
175,262 | 69,843 | ||||||
|
|
|
|
|||||
Commitments and contingencies (See Note 16) |
||||||||
Redeemable noncontrolling interest |
4,009 | 2,579 | ||||||
Equity: |
||||||||
Parents equity |
179,681 | 235,415 | ||||||
Accumulated other comprehensive income |
1,554 | 1,216 | ||||||
Noncontrolling interests |
1,001 | 899 | ||||||
|
|
|
|
|||||
Total equity |
182,236 | 237,530 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 361,507 | 309,952 | |||||
|
|
|
|
See Notes to Combined Carve-Out Financial Statements
F-2
BBX Capital Florida LLC and Subsidiaries
For the Years Ended December 31, 2019, 2018 and 2017
Combined Carve-Out Statements of Operations and Comprehensive Income (Loss)
For the Years Ended December 31, | ||||||||||||
(in thousands) | 2019 | 2018 | 2017 | |||||||||
Revenues: |
||||||||||||
Trade sales |
$ | 180,319 | 175,499 | 141,834 | ||||||||
Sales of real estate inventory |
5,049 | 21,771 | | |||||||||
Interest income |
811 | 2,338 | 2,265 | |||||||||
Net gains on sales of real estate assets |
13,616 | 4,563 | 1,451 | |||||||||
Other revenue |
3,929 | 4,394 | 6,486 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
203,724 | 208,565 | 152,036 | |||||||||
|
|
|
|
|
|
|||||||
Costs and Expenses: |
||||||||||||
Cost of trade sales |
125,735 | 124,223 | 107,245 | |||||||||
Cost of real estate inventory sold |
2,643 | 14,116 | | |||||||||
Interest expense |
433 | 803 | 593 | |||||||||
Recoveries from loan losses, net |
(5,428 | ) | (8,653 | ) | (7,546 | ) | ||||||
Impairment losses |
189 | 4,718 | 7,482 | |||||||||
Selling, general and administrative expenses |
89,655 | 90,919 | 70,294 | |||||||||
|
|
|
|
|
|
|||||||
Total costs and expenses |
213,227 | 226,126 | 178,068 | |||||||||
|
|
|
|
|
|
|||||||
Operating losses |
(9,503 | ) | (17,561 | ) | (26,032 | ) | ||||||
|
|
|
|
|
|
|||||||
Equity in net earnings of unconsolidated real estate joint ventures |
37,898 | 14,194 | 12,541 | |||||||||
Other income |
665 | 277 | 220 | |||||||||
Foreign exchange (loss) gain |
(75 | ) | 68 | (193 | ) | |||||||
|
|
|
|
|
|
|||||||
Income (loss) from continuing operations before income taxes |
28,985 | (3,022 | ) | (13,464 | ) | |||||||
Provision for income taxes |
(8,334 | ) | (2,865 | ) | (1,306 | ) | ||||||
|
|
|
|
|
|
|||||||
Income (loss) from continuing operations |
20,651 | (5,887 | ) | (14,770 | ) | |||||||
Discontinued Operation (See Note 19) |
||||||||||||
Loss from operations |
(9,434 | ) | (4,529 | ) | (2,454 | ) | ||||||
Benefit for income taxes |
2,296 | 949 | 1,115 | |||||||||
|
|
|
|
|
|
|||||||
Loss from discontinued operations |
(7,138 | ) | (3,580 | ) | (1,339 | ) | ||||||
|
|
|
|
|
|
|||||||
Net income (loss) |
13,513 | (9,467 | ) | (16,109 | ) | |||||||
Less: Net loss attributable to noncontrolling interests |
224 | 266 | 20 | |||||||||
|
|
|
|
|
|
|||||||
Net income (loss) attributable to Parent |
$ | 13,737 | (9,201 | ) | (16,089 | ) | ||||||
|
|
|
|
|
|
|||||||
Net income (loss) |
$ | 13,513 | (9,467 | ) | (16,109 | ) | ||||||
Other comprehensive income, net of tax: |
||||||||||||
Unrealized gain (loss) on securities available for sale |
51 | (46 | ) | 141 | ||||||||
Foreign currency translation adjustments |
287 | (194 | ) | 595 | ||||||||
|
|
|
|
|
|
|||||||
Other comprehensive gain (loss), net |
338 | (240 | ) | 736 | ||||||||
|
|
|
|
|
|
|||||||
Comprehensive income (loss), net of tax |
13,851 | (9,707 | ) | (15,373 | ) | |||||||
Less: Comprehensive loss attributable to noncontrolling interests |
224 | 266 | 20 | |||||||||
|
|
|
|
|
|
|||||||
Comprehensive income (loss) attributable to Parent |
$ | 14,075 | (9,441 | ) | (15,353 | ) | ||||||
|
|
|
|
|
|
See Notes to Combined Carve-Out Financial Statements
F-3
BBX Capital Florida LLC and Subsidiaries
For the Years Ended December 31, 2019, 2018 and 2017
Combined Carve-Out Statements of Changes in Equity
(in thousands) | For each of the Years in the Three Years Ended December 31, 2019 | |||||||||||||||
Parents Equity |
Accumulated Other Comprehensive income |
Noncontrolling Interest |
Total Equity |
|||||||||||||
Balance at December 31, 2016 |
$ | 211,237 | 1,049 | 77 | 212,363 | |||||||||||
Net loss excluding $176 of earnings attributable to redeemable noncontrolling interest |
(16,089 | ) | | (196 | ) | (16,285 | ) | |||||||||
Other comprehensive income |
| 736 | | 736 | ||||||||||||
Noncontrolling interest distributions |
| | (119 | ) | (119 | ) | ||||||||||
Net transfers from parent |
42,111 | | | 42,111 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2017 |
237,259 | 1,785 | (238 | ) | 238,806 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cumulative effect from the adoption of ASU 2016-01 |
329 | (329 | ) | | | |||||||||||
Net loss excluding $369 of loss attributable to redeemable noncontrolling interest |
(9,201 | ) | | 103 | (9,098 | ) | ||||||||||
Other comprehensive loss |
| (240 | ) | | (240 | ) | ||||||||||
Purchase of noncontrolling interest |
(587 | ) | | 329 | (258 | ) | ||||||||||
Increase in noncontrolling interest from loan foreclosures |
| | 705 | 705 | ||||||||||||
Net transfers from parent |
7,615 | | | 7,615 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2018 |
235,415 | 1,216 | 899 | 237,530 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cumulative effect from the adoption of ASU 2016-02 net of income taxes and redeemable noncontrolling interest |
(2,202 | ) | | | (2,202 | ) | ||||||||||
Accretion of redeemable noncontrolling interest |
(1,902 | ) | | | (1,902 | ) | ||||||||||
Net income excluding $326 of loss attributable to redeemable noncontrolling interest |
13,737 | | 102 | 13,839 | ||||||||||||
Other comprehensive income |
| 338 | | 338 | ||||||||||||
Net transfers to parent |
(65,367 | ) | | | (65,367 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2019 |
$ | 179,681 | 1,554 | 1,001 | 182,236 | |||||||||||
|
|
|
|
|
|
|
|
See Notes to Combined Carve-Out Financial Statements
F-4
BBX Capital Florida LLC and Subsidiaries
Combined Carve-Out Statements of Cash Flows
For the Years Ended December 31, |
||||||||||||
(in thousands) | 2019 | 2018 | 2017 | |||||||||
Operating activities: |
||||||||||||
Net income (loss) |
$ | 13,513 | (9,467 | ) | (16,109 | ) | ||||||
Adjustment to reconcile net income to net cash provided by (used in) operating activities: |
||||||||||||
Recoveries from loan losses, net |
(5,428 | ) | (8,653 | ) | (7,546 | ) | ||||||
Depreciation, amortization and accretion, net |
8,008 | 8,322 | 6,005 | |||||||||
Net gains on sales of real estate and property and equipment |
(13,305 | ) | (4,563 | ) | (2,502 | ) | ||||||
Equity earnings of unconsolidated real estate joint ventures |
(37,898 | ) | (14,194 | ) | (12,541 | ) | ||||||
Return on investment in unconsolidated real estate joint ventures |
39,043 | 17,679 | 12,852 | |||||||||
Decrease in deferred income tax asset, net |
2,343 | 1,084 | 1,912 | |||||||||
Impairment losses |
6,938 | 4,718 | 6,873 | |||||||||
Decrease (increase) in trade receivable |
5,190 | (2,323 | ) | 39 | ||||||||
(Increase) decrease in trade inventory |
(2,733 | ) | 3,882 | (2,261 | ) | |||||||
(Increase) decrease in real estate inventory |
(7,445 | ) | 12,001 | (273 | ) | |||||||
Net change in operating lease asset and operating lease liability |
515 | | | |||||||||
Decrease (increase) in other assets |
6,817 | 2,197 | (696 | ) | ||||||||
(Decrease) increase in accounts payable |
(596 | ) | 1,648 | 1,883 | ||||||||
Net change in due/from to parent |
3,284 | (1,282 | ) | (1,326 | ) | |||||||
Increase in accrued expenses |
927 | 1,638 | 4,512 | |||||||||
Increase (decrease) in other liabilities |
3,496 | (1,480 | ) | (4,210 | ) | |||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used in) operating activities |
22,669 | 11,207 | (13,388 | ) | ||||||||
|
|
|
|
|
|
|||||||
Investing activities: |
||||||||||||
Return of investment in unconsolidated real estate joint ventures |
31,442 | 12,080 | 6,440 | |||||||||
Investments in unconsolidated real estate joint ventures |
(25,179 | ) | (29,187 | ) | (5,194 | ) | ||||||
Proceeds from repayment of loans receivable |
6,339 | 19,394 | 11,168 | |||||||||
Proceeds from sales of real estate held-for-sale |
23,512 | 17,431 | 15,081 | |||||||||
Proceeds from sales of property and equipment |
11,762 | 569 | 341 | |||||||||
Additions to real estate held-for-sale and held-for-investment |
(600 | ) | (1,221 | ) | (1,642 | ) | ||||||
Purchases of property and equipment |
(11,091 | ) | (12,796 | ) | (6,664 | ) | ||||||
Cash paid for acquisition, net of cash received |
| | (58,418 | ) | ||||||||
Decrease in cash from other investing activities |
(222 | ) | (4,696 | ) | (380 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used in) investing activities |
35,963 | 1,574 | (39,268 | ) | ||||||||
|
|
|
|
|
|
(Continued)
F-5
BBX Capital Florida LLC and Subsidiaries
Combined Carve-Out Statements of Cash Flows
For the Years Ended December 31, |
||||||||||||
(in thousands) | 2019 | 2018 | 2017 | |||||||||
Financing activities: |
||||||||||||
Repayments of notes payable and other borrowings |
(3,947 | ) | (18,037 | ) | (2,362 | ) | ||||||
Proceeds from notes payable and other borrowings |
1,983 | 721 | 7,344 | |||||||||
Payments for debt issuance costs |
(96 | ) | (125 | ) | | |||||||
Purchase of noncontrolling interest |
| (258 | ) | | ||||||||
Noncontrolling interest distributions |
| | (119 | ) | ||||||||
Net transfers (to) from parent |
(65,367 | ) | 7,615 | 42,111 | ||||||||
|
|
|
|
|
|
|||||||
Net cash (used in) provided by financing activities |
(67,427 | ) | (10,084 | ) | 46,974 | |||||||
|
|
|
|
|
|
|||||||
(Decrease) increase in cash, cash equivalents and restricted cash |
(8,795 | ) | 2,697 | (5,682 | ) | |||||||
Cash, cash equivalents and restricted cash at beginning of period |
30,082 | 27,385 | 33,067 | |||||||||
|
|
|
|
|
|
|||||||
Cash, cash equivalents and restricted cash at end of period |
$ | 21,287 | 30,082 | 27,385 | ||||||||
|
|
|
|
|
|
|||||||
Supplemental cash flow information: |
||||||||||||
Interest paid on borrowings, net of amounts capitalized |
$ | 721 | 854 | 2,253 | ||||||||
Income taxes paid |
1,227 | 678 | 2,236 | |||||||||
Supplementary disclosure of non-cash investing and financing activities: |
||||||||||||
Construction funds receivable transferred to real estate |
18,318 | 14,548 | 11,276 | |||||||||
Loans receivable transferred to real estate |
333 | 1,673 | 1,365 | |||||||||
Increase in other assets upon issuance of Community Development District Bonds |
8,110 | 15,996 | | |||||||||
Assumption of Community Development District Bonds by builders |
1,035 | 5,572 | | |||||||||
Reconciliation of cash, cash equivalents and restricted cash: |
||||||||||||
Cash and cash equivalents |
20,723 | 22,103 | 19,795 | |||||||||
Restricted cash |
529 | 966 | 609 | |||||||||
Cash discontinued operations |
35 | 7,013 | 6,981 | |||||||||
|
|
|
|
|
|
|||||||
Total cash, cash equivalents, and restricted cash |
$ | 21,287 | 30,082 | 27,385 | ||||||||
|
|
|
|
|
|
See Notes to Combined Carve-Out Financial Statements
F-6
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
1. Organization
BBX Capital Florida LLC and its subsidiaries (the Company or, unless otherwise indicated or the context otherwise requires, we, us, or our) is a Florida-based diversified holding company. BBX Capital Florida LLC as a standalone entity without its subsidiaries is referred to as New BBX Capital.
New BBX Capital is currently wholly owned by BBX Capital Corporation (BBX Capital or Parent) and includes subsidiaries which hold or will hold substantially all of the BBX Capitals investments other than its investment in Woodbridge Holdings Corporation (Woodbridge), which owns greater than 90% of the common stock of Bluegreen Vacations Corporation. BBX Capital previously formed New BBX Capital and merged the former BBX Capital Corporation (BCC) into it in December 2016.
On June 17, 2020, the Parent announced plans to spin-off the Company to its stockholders through a pro rata distribution of the Companys stock to the Parents existing shareholders. The spin-off transaction is expected to be taxable to the Parents stockholders. The distribution is subject to the satisfaction or waiver of certain conditions, including, among other things, final approval of the distribution by the Parents shareholders, the Information Statement on Form 10, of which these financial statements form a part, being declared effective by the Securities and Exchange Commission (SEC), and New BBX Capitals common stock being approved for listing on a national securities exchange.
Principal Investments
New BBX Capitals principal investments include BBX Capital Real Estate LLC (BBX Capital Real Estate), BBX Sweet Holdings, LLC (BBX Sweet Holdings), and Renin Holdings, LLC (Renin).
BBX Capital Real Estate
BBX Capital Real Estate is engaged in the acquisition, development, construction, ownership, financing, and management of real estate and investments in real estate joint ventures, including investments in multifamily apartment and townhome communities, single-family master-planned communities, and commercial properties located primarily in Florida. In addition, BBX Capital Real Estate owns a 50% equity interest in The Altman Companies, LLC (the Altman Companies), a developer and manager of multifamily apartment communities, and manages the legacy assets acquired in connection with BCCs sale of BankAtlantic in 2012, including portfolios of loans receivable, real estate properties.
BBX Sweet Holdings
BBX Sweet Holdings is engaged in the ownership and management of operating businesses in the confectionery industry, including ITSUGAR, Hoffmans Chocolates, and Las Olas Confections and Snacks. ITSUGAR is a specialty candy retailer which operates approximately 100 retail locations, which include a mix of high-traffic resort and entertainment, lifestyle, mall/outlet, and urban locations in over 25 states and Washington D.C., and its products include bulk candy, candy in giant packaging, and novelty items. Hoffmans Chocolates is a retailer of gourmet chocolates with retail locations in South Florida, and Las Olas Confections and Snacks is a manufacturer and wholesaler of chocolate and other confectionery products.
Renin
Renin is engaged in the design, manufacture, and distribution of sliding doors, door systems and hardware, and home décor products and operates through its headquarters in Canada and two manufacturing and distribution
F-7
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
facilities in the United States and Canada. In addition to its own manufacturing, Renin also sources various products and raw materials from China. During the year ended December 31, 2019, Renins total revenues included $36.0 million of trade sales to two major customers and their affiliates and $18.4 million of revenues generated outside the United States. Revenues from one customer of Renin represented $20.2 million, $20.7 million, and $20.9 million of the Companys total revenues for the years ended December 31, 2019, 2018 and 2017, respectively, which represented nearly 10% of the Companys total revenues for the years ended December 31, 2019 and 2018 and over 10% of the Companys total revenues for the year ended December 31, 2017. Renins properties and equipment located outside the United States had a carrying amount of $1.6 million as of December 31, 2019.
Other
In addition to its principal investments, the Company has investments in other operating businesses, including a restaurant located in South Florida that was acquired through a loan foreclosure and an insurance agency, and previously operated pizza restaurant locations as a franchisee of MOD Super Fast Pizza (MOD Pizza), as described below.
In 2016, Food for Thought Restaurant Group (FFTRG), a wholly owned subsidiary of New BBX Capital, entered into area development and franchise agreements with MOD Pizza related to the development of up to approximately 60 MOD Pizza franchised restaurant locations throughout Florida. Through 2019, FFTRG had opened nine restaurant locations. As a result of FFTRGs overall operating performance and the Companys goal of streamlining its investment verticals, the Company entered into an agreement with MOD Pizza to terminate the area development and franchise agreements and transferred seven of its restaurant locations, including the related assets, operations, and lease obligations, to MOD Pizza during the third quarter of 2019. In addition, the Company closed the remaining two locations and terminated the related lease agreements. In connection with the transfer of the seven restaurant locations to MOD Pizza, the Company recognized an aggregate impairment loss of $4.0 million related to the disposal group, which included property and equipment, intangible assets, and net lease liabilities. In addition, prior to the transaction, the Company previously recognized $2.7 million of impairment losses associated with property and equipment at three restaurant locations. Accordingly, the Company recognized $6.7 million of impairment losses associated with its investment in MOD Pizza restaurant locations during the year ended December 31, 2019. FFTRGs operations as a franchisee of MOD Pizza are presented as discontinued operations in the Companys combined financial statements.
Basis of Presentation
The accompanying combined carve-out financial statements of the Company include the combined financial statements of New BBX Capital and its subsidiaries, including BBX Capital Real Estate, BBX Sweet Holdings, Renin, and FFTRG, as well as certain subsidiaries in which ownership is expected to be transferred from the Parent in connection with the spin-off transaction described above.
These combined carve-out financial statements have been derived from the accounting records of these companies and should be read with the accompanying notes thereto. Further, the combined carve-out financial statements do not necessarily reflect what the results of operations, financial position, or cash flows would have been had the Company been a separate entity nor are they indicative of the future results of the Company.
The majority of the assets, liabilities, revenues, expenses, and cash flows of the Company have been identified based on the existing legal entities. However, the historical costs and expenses reflected in the financial statements also include an allocation for certain corporate and shared service functions historically provided by the Parent. These expenses have been allocated to the Company on the basis of direct usage when identifiable, while the remainder of the expenses, including costs related to executive compensation, were allocated primarily on a pro-rata basis of combined revenues and equity in earnings of unconsolidated joint ventures of the Parent and its subsidiaries. The Company believes that the assumptions underlying the combined carve-out financial
F-8
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
statements, including the assumptions regarding the allocation of general corporate expenses from the Parent, are reasonable. However, the combined carve-out financial statements may not include all of the actual expenses that would have been incurred had the Company been operating as a standalone company during the periods presented. Actual costs that would have been incurred if the Company operated as a standalone company would depend on multiple factors, including organizational structure, technology infrastructure, and strategic direction. The Company also may incur additional costs associated with being a public company that are not reflected in the accompanying financial statements.
2. Summary of Significant Accounting Policies
Consolidation PolicyThe combined carve-out financial statements are prepared in conformity with accounting principles generally accepted in the United States of America (GAAP) and include the accounts of New BBX Capitals wholly-owned subsidiaries, other entities in which New BBX Capital or its subsidiaries hold controlling financial interests, and any VIEs in which New BBX Capital or one of its consolidated subsidiaries is deemed the primary beneficiary of the VIE. All significant inter-company accounts and transactions have been eliminated.
Use of EstimatesThe preparation of GAAP financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. On an ongoing basis, management evaluates its estimates, including those that relate to the recognition of revenue; the allowance for bad debt; the recovery of the carrying value of real estate; the measurement of assets and liabilities at fair value, including amounts recognized in business combinations and items measured at fair value on a non-recurring basis, such as intangible assets, goodwill, and real estate; the amount of the deferred tax valuation allowance and accounting for uncertain tax positions; and the estimate of contingent liabilities related to litigation and other claims and assessments. Management bases its estimates on historical experience and on other various assumptions that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from these estimates under different assumptions and conditions.
Cash and Cash Equivalents, and Restricted CashCash equivalents consist of demand deposits at financial institutions, money market funds, and other short-term investments with original maturities at the time of purchase of 90 days or less. Cash in excess of the Companys immediate operating requirements are generally invested in short-term time deposits and money market instruments that typically have original maturities at the date of purchase of three months or less. Restricted cash consists primarily of cash held at financial institutions associated with our insurance subsidiary or with borrowings. Cash and cash equivalents are maintained at various financial institutions located throughout the United States and Canada, in amounts exceeding the $250,000 federally insured limit. Accordingly, the Company is subject to credit risk. Management performs periodic evaluations of the relative credit standing of financial institutions maintaining the Companys deposits to evaluate and, if necessary, take actions in an attempt to mitigate credit risk.
Revenue Recognition
Trade salesRevenue is recognized on trade sales as follows:
| Revenue is recognized on wholesale trade sales when control of the products is transferred to customers, which generally occurs when the products are shipped or the customers accept delivery. Wholesale trade sales typically have payment terms between 10 and 90 days. Certain customer trade sale contracts have |
F-9
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
provisions for right of return, volume rebates, and price concessions. These types of discounts are accounted for as variable consideration, and the Company uses the expected value method to calculate the estimated reduction in the trade sales revenue. The inputs used in the expected value method include historical experience with the customer, sales forecasts, and outstanding purchase orders. |
| Revenue is recognized on retail trade sales at the point of sale, which occurs when products are sold at the Companys retail locations. |
| Sales and other taxes imposed by governmental authorities that are collected by the Company from customers are excluded from revenue or the transaction price. |
| Shipping and handling activities that occur after the control of goods is transferred to a customer are accounted for as fulfillment activities instead of a separate performance obligation. |
| Revenue is not adjusted for the effects of a significant financing component if the Company expects, at the contract inception, that the performance obligation will be satisfied within one year or less. |
Sales of real estate inventoryRevenue is generally recognized on sales of real estate inventory to customers when the sales are closed and title passes to the buyer. The Company generally receives payment from the sale of real estate inventory at the date of closing. In addition, certain real estate sales contracts provide for a contingent purchase price. The contingent purchase price in contracts pursuant to which the Company sells developed lots to homebuilders is generally calculated as a percentage of the proceeds that the homebuilders receive from sales to their own customers, and the Company does not receive payment of such amounts until the homebuilders close on such sales. The Company accounts for the contingent purchase price in these contracts as variable consideration and estimates the amount of such consideration that may be recognized upon the closing of the real estate transaction based on the expected value method. The estimate of variable consideration is recognized as revenue to the extent that it is not probable that a significant reversal in the amount of cumulative revenue recognized will occur when the uncertainty associated with the variable consideration is subsequently resolved. The inputs used in the expected value method include current sales prices (net of incentives), historical contingent purchase price receipts, and sales contracts on similar properties.
Interest incomeInterest income from loans receivable originated by the Company is recognized on accruing loans when management determines that it is probable that all of the principal and interest will be collected in accordance with the loans contractual terms. Interest income is recognized on non-accrual loans on a cash basis. Loans receivable are included in other assets in the Companys combined carve-out statements of financial condition.
Net gains on sales of real estate assetsNet gains on sales of real estate assets represents sales of assets to non-customers. Gains (or losses) are recognized from sales to non-customers when the control of the asset has been transferred to the buyer, which generally occurs when title passes to the buyer.
Trade Accounts Receivable and Allowance for Bad DebtsAccounts receivable are stated at the amounts billed to customers for sale of goods or services with a contractual maturity of one year or less. The Company provides an allowance for bad debts. This allowance is based on a review of outstanding receivables, historical collection information, and an evaluation of existing economic conditions impacting the Companys customers. Accounts receivable are ordinarily due 30 to 60 days after the issuance of the invoice (based on terms). Accounts receivable are considered delinquent after 30 days past the due date. These delinquent receivables are monitored and are charged to the allowance for bad debts based on an evaluation of individual circumstances of the customer. Account balances are written off after collection efforts have been made and the potential recovery is considered remote.
F-10
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Trade InventoriesTrade inventory is measured at the lower of cost or market. Cost includes all costs of conversions, including materials, direct labor, production overhead, depreciation of equipment, and shipping costs. Raw materials are not written down unless the goods in which they are incorporated are expected to be sold for less than cost, in which case, they are written down by reference to replacement cost of the raw materials. Finished goods and work in progress are stated at the lower of cost or market determined on a first-in, first-out or average cost basis. Shipping and handling fees billed to customers are recorded as trade sales, and shipping and handling fees paid by the Company are recorded as cost of goods sold.
In valuing inventory, the Company makes assumptions regarding the write-downs required for excess and obsolete inventory based on judgments and estimates formulated from available information. Estimates for excess and obsolete inventory are based on historical and forecasted usage. Inventory is also examined for upcoming expiration, and write-downs are recorded where appropriate. At December 31, 2019 and 2018, the reserve for inventory was $0.9 million and $0.5 million, respectively.
Real EstateFrom time to time, the Company acquires real estate or takes possession or ownership of real estate through the foreclosure of collateral on loans receivable. Such real estate is classified as real estate held-for-sale, real estate held-for-investment, or real estate inventory. When real estate is classified as held-for-sale, it is initially recorded at fair value less estimated selling costs and subsequently measured at the lower of cost or estimated fair value less selling costs. When real estate is classified as held-for-investment, it is initially recorded at fair value and, if applicable, is depreciated in subsequent periods over its useful life using the straight-line method. Real estate is classified as real estate inventory when the property is under development for sale to customers and is measured at cost, including costs of improvements and amenities incurred subsequent to acquisition, capitalized interest and real estate taxes, and other costs incurred during the construction period. Expenditures for capital improvements are generally capitalized, while the ongoing costs of owning and operating real estate are charged to selling, general and administrative expenses as incurred. Impairments required on loans receivable at the time of foreclosure of real estate collateral are charged to the allowance for loan losses, while impairments of real estate required under ASC 360 to reflect subsequent declines in fair value are recorded as impairment losses in the Companys combined carve-out statements of operations and comprehensive income.
Investments in Unconsolidated Real Estate Joint VenturesThe Company uses the equity method of accounting to record its equity investments in entities in which it has significant influence but does not hold a controlling financial interest, including equity investments in VIEs in which the Company is not the primary beneficiary. Under the equity method, an investment is reflected on the statement of financial condition of an investor as a single amount, and an investors share of earnings or losses from its investment is reflected in the statement of operations as a single amount. The investment is initially measured at cost and subsequently adjusted for the investors share of the earnings or losses of the investee and distributions received from the investee. The investor recognizes its share of the earnings or losses of the investee in the periods in which they are reported by the investee in its financial statements rather than in the period in which an investee declares a distribution. Intra-entity profits and losses on assets still remaining with an investor or investee are eliminated.
The Company recognizes its share of earnings or losses from certain equity method investments based on the hypothetical liquidation at book value (HLBV) method. Under the HLBV method, earnings or losses are recognized based on how an entity would allocate and distribute its cash if it were to sell all of its assets and settle its liabilities for their carrying amounts and liquidate at the reporting date. The HLBV method is used to calculate the Companys share of earnings or losses from equity method investments when the contractual cash disbursements are different than the investors equity interest.
F-11
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
The Company capitalizes interest expense on investments in and advances or loans to real estate joint ventures accounted for under the equity method that have commenced qualifying activities, such as real estate development projects. The capitalization of interest expense ceases when the investee completes its qualifying activities, and total capitalized interest expense cannot exceed interest expense incurred.
The Company reviews its investments on an ongoing basis for indicators of other-than-temporary impairment. This determination requires significant judgment in which the Company evaluates, among other factors, the fair market value of its investments, general market conditions, the duration and extent to which the fair value of an investment is less than cost, and the Companys intent and ability to hold an investment until it recovers. The Company also considers specific adverse conditions related to the financial health and business outlook of the investee, including industry and market performance, rating agency actions, and expected future operating and financing cash flows. If a decline in the fair value of an investment is determined to be other-than-temporary, an impairment loss is recorded to reduce the investment to its fair value, and a new cost basis in the investment is established.
Property and Equipment, netProperty and equipment is stated at cost less accumulated depreciation and amortization. Depreciation is computed using the straight-line method over the estimated useful lives of the assets, which is generally 3 years for computer equipment, 3 to 5 years for software, 5 years for furniture and fixtures, and 7 to 10 years for manufacturing equipment. The cost of leasehold improvements is depreciated using the straight-line method over the shorter of the terms of the related leases or the estimated useful lives of the improvements. Costs for new property, leasehold improvements, and equipment, as well as major renewals and betterments, are capitalized, while costs for maintenance and repairs are expensed as incurred.
Long-Lived AssetsThe Company evaluates its long-lived assets, including property and equipment, definite-lived intangible assets, and right-of-use assets associated with its lease agreements, for potential impairment whenever events or changes in circumstances indicate that the carrying amount of an asset (or asset group) may not be recoverable. Factors which could indicate that an asset (or asset group) may not be recoverable include, but are not limited to, significant underperformance relative to historical or projected future operating results, significant changes in the manner of use of the assets or the strategy for the overall business, a significant decrease in the market value of the assets, and significant negative industry or economic trends. The carrying amount of an asset (or asset group) is not considered recoverable when the carrying amount exceeds the sum of the undiscounted cash flows expected to result from the use of the asset (or asset group). To the extent that the carrying amount of an asset (or asset group) exceeds the sum of such undiscounted cash flows, an impairment loss is measured and recorded based on the amount by which the carrying amount of the asset (or asset group) exceeds its fair value. Impairment losses associated with an asset group are allocated to long-lived assets within the asset group based on their relative carrying amounts; however, the carrying amounts of individual long-lived assets within an asset group are not reduced below their individual fair values.
To the extent that impairment testing is required, the Company estimates the fair values of its trademark and customer relationship intangible assets. The relief from royalty valuation method, a form of the income approach, is used to estimate the fair value of trademarks. Under this method, the fair value of trademarks is determined by calculating the present value using a risk-adjusted discount rate of the estimated future royalty payments that would have to be paid if the trademarks were not owned. The multi-period excess earnings method, a form of the income approach, is used to estimate the fair value of customer relationships. The multi-period excess earnings method isolates the expected cash flows attributable to the customer relationship intangible asset and discounts these cash flows at a risk adjusted discount rate.
F-12
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
As the carrying amounts of the Companys long-lived assets and definite-lived intangible assets are dependent upon estimates of future cash flows that they are expected to generate, these assets may be impaired if cash flows decrease significantly or do not meet expectations, in which case they would be written down to their estimated fair values. The estimates of useful lives and expected cash flows require the Company to make significant judgments regarding future periods that are subject to a number of factors, many of which are beyond the Companys control.
GoodwillThe Company recognizes goodwill upon the acquisition of a business when the fair values of the consideration transferred and any noncontrolling interests in the acquiree are in excess of the fair value of the acquirees identifiable net assets. The Company tests goodwill for potential impairment on an annual basis as of December 31 or during interim periods if impairment indicators exist. The Company first assesses qualitatively whether it is necessary to perform goodwill impairment testing. Impairment testing is performed when it is more likely than not that the fair value of a reporting unit is less than its carrying amount, including goodwill. The Company evaluates various factors affecting a reporting unit in its qualitative assessment, including, but not limited to, macroeconomic conditions, industry and market considerations, cost factors, and financial performance. If the Company concludes from its qualitative assessment that goodwill impairment testing is required, the fair value of the reporting unit is compared to its carrying amount. If the carrying amount of a reporting unit exceeds its fair value, the Company records an impairment loss for the excess amount, although the impairment loss is limited to the amount of goodwill allocated to the reporting unit.
The Company generally applies an income approach utilizing a discounted cash flow methodology and a market approach utilizing a guideline public company and transaction methodology to estimate the fair value of its reporting units. The estimated fair values obtained from the income and market approaches are compared and reviewed for reasonableness to determine a best estimate of fair value. The Companys discounted cash flow methodology establishes an estimate of fair value by estimating the present value of the projected future cash flows to be generated from a reporting unit. The discount rate applied to the projected future cash flows to arrive at the present value is intended to reflect all risks of ownership and the associated risks of realizing the stream of projected future cash flows. The Company generally uses a five to ten-year period in computing discounted cash flow values. The most significant assumptions used in the discounted cash flow methodology are generally the terminal value, the discount rate, and the forecast of future cash flows. The guideline public company methodology establishes an estimate of fair value based upon the trading prices of public traded companies that are similar to the applicable reporting unit, while the guideline transaction methodology establishes an estimate of fair value based on acquisitions of companies that are similar to the applicable reporting unit. Under these methods, the Company develops multiples of revenue and earnings before interest, taxes, depreciation and amortization (EBITDA) based upon the indicated enterprise value, revenues, and EBITDA of the guideline companies and makes adjustments to such multiples based on various considerations, including the financial condition, operating performance, and relative risk of the guideline companies. The adjusted multiples are then applied to the revenues and EBITDA of the reporting unit to develop an estimated fair value of the reporting unit. Depending on the facts and circumstances applicable to the reporting unit and the guideline companies, the Company may place greater emphasis on the income or market approach to determine its best estimate of fair value.
Inherent in the Companys determinations of fair value are certain judgments and estimates relating to future cash flows, including the Companys assessment of current economic indicators and market valuations, and assumptions about the Companys strategic plans with regard to its operating businesses. Due to the uncertainties associated with such evaluations, actual results could differ materially from such estimates.
F-13
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Operating Lease Assets and Operating Lease LiabilitiesThe Company recognizes right-of-use assets and lease liabilities associated with lease agreements with an initial term of greater than 12 months, while lease agreements with an initial term of 12 months or less are not recorded in the Companys combined carve-out statements of financial condition. The Company determines if an arrangement is a lease at inception. The operating lease assets represent the Companys right to use an underlying asset for the lease term, and operating lease liabilities represent the Companys obligation to make lease payments. Operating lease assets and liabilities are recognized when the Company takes possession of the underlying asset based on the present value of lease payments over the lease term. The Company generally does not include lease payments associated with renewal options that are exercisable at its discretion in the measurement of its operating lease assets and operating lease liabilities as it is not reasonably certain that such options will be exercised. The Company generally recognizes lease costs associated with its operating leases on a straight-line basis over the lease term, while variable lease payments that do not depend on an index or rate are recognized as variable lease costs in the period in which the obligation for those payments is incurred. The Company recognizes accrued straight-line rent and unamortized tenant allowances received from landlords associated with its operating leases as a reduction of the operated lease assets associated with such leases. The Company has lease agreements with lease and non-lease components which it generally accounts for as a single lease component for lease classification, recognition and measurement purposes.
Cost of Trade SalesCost of trade sales includes the cost of inventory, shipping and handling, warehousing, and occupancy expenses related to the Companys retail locations and manufacturing facilities.
Deferred Financing CostsDeferred financing costs are comprised of costs incurred in connection with obtaining financing from third-party lenders and are presented in the Companys combined carve-out statements of financial condition as other assets or as a direct deduction from the carrying amount of the associated debt liability. These costs are capitalized and amortized to interest expense over the terms of the related financing arrangements. As of December 31, 2019 and 2018, unamortized deferred financing costs presented in other assets totaled $0.1 million and $0.2 million, respectively, while unamortized costs presented against the associated debt liabilities totaled $0.8 million and $0.7 million, respectively. Interest expense from the amortization of deferred financing costs for the years ended December 31, 2019, 2018 and 2017 was $72,000, $41,000, and $20,000, respectively.
Income TaxesThe Company accounts for income taxes on a separate return basis and accounts for income taxes using the asset and liability method. Accordingly, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in the tax rate is recognized in income or expense in the period that the change is effective. Income tax benefits are recognized when it is probable that the deduction will be sustained. A valuation allowance is established when it is more likely than not that all or a portion of a deferred tax asset will either expire before the Company is able to realize the benefit, or that future deductibility is uncertain. If a valuation allowance is recorded, a subsequent change in circumstances that causes a change in judgment about the realization of the related deferred tax amount could result in the reversal of the deferred tax valuation allowance.
An uncertain tax position is defined as a position taken or expected to be taken in a tax return that is not based on clear and unambiguous tax law and which is reflected in measuring current or deferred income tax assets and liabilities for interim or annual periods. The Company may recognize the tax benefit from an uncertain tax position only if it believes that it is more likely than not that the tax position will be sustained on examination by
F-14
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
the taxing authorities based on the technical merits of the position. The Company measures the tax benefits recognized based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate resolution. The Company recognizes interest and penalties related to unrecognized tax benefits in its provision for income taxes.
Noncontrolling InterestsNoncontrolling interests reflect third parties ownership interests in entities that are combined in the Companys financial statements but are less than 100% owned by the Company. Noncontrolling interests are recognized as equity in the combined carve-out statement of financial condition and presented separately from the equity attributable to the Parent, while noncontrolling interests that are redeemable for cash at the holders option or upon a contingent event outside of the Companys control are classified as redeemable noncontrolling interests and presented in the mezzanine section between total liabilities and equity in the combined carve-out statement of financial condition. The Company measures redeemable noncontrolling interests on an ongoing basis by accreting changes in the estimated redemption value of such interests from the date of issuance to the earliest redemption date and adjusts the carrying amount of such interests to the calculated value in the event that it is in excess of the carrying amount of such interests at such time.
A change in the ownership interests of a subsidiary is accounted for as an equity transaction if the Company retains its controlling financial interest in the subsidiary.
The amounts of combined carve-out net income and comprehensive income attributable to the Parent and noncontrolling interests are separately presented in the Companys combined carve-out statement of operations and comprehensive income.
Advertising and MarketingAdvertising and marketing costs are expensed as incurred. Advertising and marketing costs, which are included as selling, general and administrative expenses in the Companys combined carve-out statements of operations and comprehensive income (loss), were $2.5 million, $2.3 million and $1.5 million, respectively, for the years ended December 31, 2019, 2018 and 2017.
Accounting for Loss ContingenciesLoss contingencies, including those arising from legal actions, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated.
Recently Adopted Accounting Pronouncements
The Financial Accounting Standards Board (FASB) has issued the following accounting pronouncements and guidance relevant to the Companys operations which have been adopted as of January 1, 2019:
ASU No. 2016-02Leases (Topic 842). This standard, as subsequently amended and clarified by various ASUs, requires lessees to recognize assets and liabilities for the rights and obligations created by leases of assets. For income statement purposes, the standard retains a dual model which requires leases to be classified as either operating or finance based on criteria that are largely similar to those applied under prior lease accounting but without explicit bright lines. The standard also requires extensive quantitative and qualitative disclosures, including significant judgments and assumptions made by management in applying the standard, intended to provide greater insight into the amount, timing, and uncertainty of cash flows arising from leases.
The Company adopted the standard on January 1, 2019 and applied the transition guidance as of the date of adoption under the current-period adjustment method. As a result, the Company recognized right-of-use assets and lease liabilities associated with its leases on January 1, 2019, with a cumulative-effect adjustment to the
F-15
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
opening balance of accumulated earnings, while the comparable prior periods in the Companys financial statements have been and will continue to be reported in accordance with Topic 840, including the disclosures of Topic 840.
The standard includes a number of optional practical expedients under the transition guidance. The Company elected the package of practical expedients which allowed the Company to not reassess prior conclusions about lease identification, lease classification, and initial direct costs. The Company also made accounting policy elections by class of underlying asset to not apply the recognition requirements of the standard to leases with terms of 12 months or less and to not separate non-lease components from lease components. Consequently, each separate lease component and the non-lease components associated with that lease component is accounted for as a single lease component for lease classification, recognition, and measurement purposes.
Upon adoption of the standard on January 1, 2019, the Company recognized a lease liability of $95.3 million and a right-of-use asset of $86.4 million. The difference between the lease liability and right-of-use asset primarily reflects the reclassification of accrued straight-line rent and unamortized tenant allowances from other liabilities in the Companys combined carve-out statement of financial condition to a reduction of the right-of-use asset. In addition, the Company recognized an impairment loss of $3.4 million in connection with the recognition of right-of-use assets for certain ITSUGAR retail locations as a cumulative-effect adjustment to the opening balance of accumulated earnings. The implementation of the standard did not have a material impact on the Companys combined carve-out statement of operations and comprehensive income or statement of cash flows. See Note 11 for additional information regarding the Companys lease agreements.
Future Adoption of Recently Issued Accounting Pronouncements
The FASB has issued the following accounting pronouncements and guidance relevant to the Companys operations which have not been adopted as of December 31, 2019:
ASU No. 2016-13, Financial InstrumentsCredit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments (as subsequently amended and clarified by various ASUs). This standard introduces an approach of estimating credit losses on certain types of financial instruments based on expected losses and expands the disclosure requirements regarding an entitys assumptions, models, and methods for estimating its allowance for bad debts. The Company adopted this standard on January 1, 2020 using a modified retrospective method. The Company did not recognize a cumulative effect adjustment upon adoption of the standard as the standard did not have a material impact on the Companys allowance for bad debts. The Company also elected the practical expedient to not measure an allowance for credit losses for accrued interest receivables, as the Companys 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 not resumed until such loans are less than 90 days past due. As such, the adoption of the standard did not have a material impact on the Companys combined carve-out financial statements.
ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This standard removes specific exceptions to the general principles in Topic 740 including exceptions related to (i) the incremental approach for intraperiod tax allocations, (ii) accounting for basis differences when there are ownership changes in foreign investments, and (iii) interim period income tax accounting for year-to-date losses that exceed anticipated losses. The statement is effective for the Company on January 1, 2021 and interim periods within that fiscal year. Early adoption is permitted. The Company is currently evaluating the impact that ASU 2019-12 may have on its combined carve-out financial statements.
F-16
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
ASU 2018-15, Intangibles (Topic 350-40): Goodwill and Other InternalUse Software. This standard requires a customer in a cloud computing arrangement that is a service contract (CCA) to follow the internal-use software guidance in ASC 350-40 to determine which implementation costs to capitalize as assets or expense as incurred. The standard also requires entities to present implementation costs related to a CCA in the same financial statement line items as the CCA service fees. The Company adopted this standard on January 1, 2020 and is applying the transition guidance as of the date of adoption prospectively, under the current period adjustment method. The adoption of the standard is not expected to have a material impact on the Companys combined carve-out financial statements.
ASU No. 2018-13, Fair Value Measurement (Topic 820), Disclosure FrameworkChanges to the Disclosure Requirements for Fair Value Measurement. This standard modifies the disclosure requirements in Topic 820 related to the valuation techniques and inputs used in fair value measurements, uncertainty in measurement, and changes in measurements applied. This standard was effective for the Company on January 1, 2020, and the adoption of the standard is not expected to have a material impact on the Companys combined carve-out financial statements and disclosures.
3. Acquisition
Acquisition of ITSUGAR
On June 16, 2017, BBX Sweet Holdings acquired ITSUGAR, a specialty candy retailer with approximately 100 retail locations in over 25 states and Washington, D.C., through the acquisition of all of its Class A Preferred Units and 90.4% of its Class B Common Units for cash consideration of approximately $58.4 million, net of cash acquired. The remaining 9.6% of ITSUGARs Class B Common Units is owned by JR Sugar Holdings, LLC (JR Sugar), an entity owned by the founder and CEO of ITSUGAR.
The consolidated net assets and results of operations of ITSUGAR are included in the Companys combined carve-out financial statements commencing on June 16, 2017 and resulted in the following impact to trade sales and income before income taxes from the acquisition date to December 31, 2017 (in thousands):
June 16, 2017 to December 31, 2017 |
||||
Trade sales |
$ | 46,765 | ||
|
|
|||
Income before income taxes |
$ | 2,598 | ||
|
|
F-17
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Purchase Price Allocation
The Company accounted for the acquisition of ITSUGAR using the acquisition method of accounting, which requires that the assets acquired and liabilities assumed associated with an acquiree be recognized at their fair values at the acquisition date. The following table summarizes the purchase price allocation based on the Companys valuation, including the fair values of the assets acquired, liabilities assumed, and the redeemable noncontrolling interest in ITSUGAR at the acquisition date (in thousands):
Property and equipment |
$ | 18,747 | ||
Cash, inventory and other assets |
12,212 | |||
Identifiable intangible assets(1) |
4,512 | |||
|
|
|||
Total assets acquired |
35,471 | |||
|
|
|||
Accounts payable and other liabilities |
(5,370 | ) | ||
Identifiable intangible liabilities(2) |
(716 | ) | ||
|
|
|||
Total liabilities assumed |
(6,086 | ) | ||
|
|
|||
Fair value of identifiable net assets |
29,385 | |||
Redeemable noncontrolling interest |
(2,490 | ) | ||
Goodwill |
35,164 | |||
|
|
|||
Purchase consideration |
62,059 | |||
Less: cash acquired |
(3,641 | ) | ||
|
|
|||
Cash paid for acquisition less cash acquired |
$ | 58,418 | ||
|
|
|||
Acquisition-related costs included in selling, general and administrative expenses |
$ | 2,963 | ||
|
|
(1) | Identifiable intangible assets were comprised of $4.2 million, $0.2 million and $0.1 million associated with ITSUGARs trademark, favorable operating lease agreements, and a noncompetition agreement, respectively. |
(2) | Identifiable intangible liabilities were comprised of unfavorable operating lease agreements. |
The fair values reported in the above table were estimated by the Company using available market information and appropriate valuation methods. As considerable judgment is involved in estimates of fair value, the fair values presented above are not necessarily indicative of the amounts that the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methods could have a material effect on the estimated fair value amounts.
The following summarizes the Companys methodologies for estimating the fair values of certain assets and liabilities associated with ITSUGAR:
Property and Equipment
Property and equipment acquired consisted primarily of leasehold improvements at ITSUGARs retail locations. The fair value of the leasehold improvements and other equipment was estimated based on the replacement cost approach.
F-18
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Identifiable Intangible Assets and Liabilities
The identifiable intangible assets acquired primarily consisted of the fair value of ITSUGARs trademark, which was estimated using the relief-from-royalty method, a form of the income approach. Under this approach, the fair value was estimated by calculating the present value using a risk-adjusted discount rate of the expected future royalty payments that would have to be paid if the ITSUGAR trademark was not owned.
The identifiable intangible assets and liabilities also included the fair value of ITSUGARs operating lease agreements associated with its retail stores. The fair values of these assets and liabilities were estimated by calculating the present value using a risk-adjusted discount rate of the difference between the contractual amounts to be paid pursuant to the lease agreements and the estimate of market lease rates at the acquisition date.
The $4.2 million trademark intangible asset is being amortized over 15 years, and the $0.2 million of favorable lease agreements and the $0.7 million of unfavorable lease agreements were being amortized over a weighted average period of 6.5 years. Upon the Companys adoption of the new lease accounting standard on January 1, 2019, the unamortized balances of the intangibles related to ITSUGARs lease agreements were reclassified and included in the measurement of the right-of-use assets associated with the applicable lease agreements. The noncompetition agreement is being amortized over five years.
Goodwill
The goodwill recognized in connection with the acquisition reflects the difference between the estimated fair value of the net assets acquired and the consideration paid by BBX Sweet Holdings to acquire ITSUGAR. The goodwill recognized in the acquisition is deductible for income tax purposes.
Pro Forma Information (unaudited)
The following unaudited pro forma financial data presents the Companys revenues and earnings for the year ended December 31, 2017 as if the acquisition was completed on January 1, 2016 (in thousands):
Pro Forma For the Year Ended December 31, 2017 |
||||
Trade sales |
$ | 178,643 | ||
|
|
|||
Loss from continuing operations before income taxes |
$ | (12,792 | ) | |
|
|
|||
Net loss(1) |
$ | (15,709 | ) | |
|
|
|||
Net loss attributable to Parent(1) |
$ | (15,658 | ) | |
|
|
(1) | The pro forma income before income taxes, net income, and net income attributable to the Parent for the year ended December 31, 2017 were adjusted to exclude $3.0 million of acquisition-related costs. |
The unaudited pro forma financial data reported in the above table does not purport to represent what the actual results of the Companys operations would have been assuming that the acquisition date was January 1, 2016, nor does it purport to predict the Companys results of operations for future periods.
F-19
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Noncontrolling Interest
Under the terms of ITSUGARs operating agreement, JR Sugar may require the Company to purchase for cash its Class B Common Units of ITSUGAR upon the occurrence of certain events, including events relating to the employment agreement between the Company and the CEO of ITSUGAR, as described below. The purchase price payable by the Company for such Class B Common Units will be determined based on the circumstance giving rise to such purchase obligation in accordance with prescribed formulas set forth in ITSUGARs operating agreement. In addition, commencing on the seventh anniversary of the acquisition date, the Company shall have the right, but not the obligation, to require JR Sugar to sell its Class B Common Units to the Company in accordance with a prescribed formula set forth in ITSUGARs operating agreement.
As a result of the redemption features, JR Sugars Class B Common Units are considered redeemable noncontrolling interests and reflected in the mezzanine section as a separate line item in the Companys combined carve-out statement of financial condition. As the noncontrolling interests are not currently subject to redemption but are probable of becoming redeemable in a future period, the Company is measuring the noncontrolling interests by accreting changes in the estimated purchase price from the acquisition date to the earliest redemption date and adjusts the carrying amount of such interests to equal the calculated value in the event it is in excess of the carrying amount of such interests at such time.
The redeemable noncontrolling interest included in the Companys combined carve-out statements of financial condition as of December 31, 2019 and 2018 was $4.0 million and $2.6 million, respectively.
Employment and Loan Agreements
In connection with the acquisition of ITSUGAR, the Company entered into an employment agreement with the founder and CEO of ITSUGAR for his continued services as CEO of ITSUGAR. Upon the occurrence of certain events constituting a breach of the employment agreement by the CEO resulting in his termination, the Company may exercise its ability to purchase JR Sugars Class B Common Units for cash for an amount equal to the lesser of the fair market value of such units determined in accordance with the prescribed formula set forth in ITSUGARs operating agreement and the initial value ascribed to such units at the acquisition date. Similarly, upon the occurrence of certain not for cause termination events associated with the termination of the CEOs employment, JR Sugar may require the Company to purchase its Class B Common Units for cash for an amount equal to the greater of the fair market value of such units determined in accordance with the prescribed formula set forth in ITSUGARs operating agreement and the initial value ascribed to such units at the acquisition date.
Concurrent with the acquisition, JR Sugar borrowed $2.0 million from the Company in the form of two promissory notes, as partial consideration for the purchase of its 9.6% ownership of ITSUGARs Class B Common Units. The notes mature on June 16, 2024, and a portion of the aggregate principal balance and accrued interest of such notes will be forgiven on an annual basis provided that ITSUGARs CEO continues to remain employed with the Company pursuant to his employment agreement. The notes receivable are presented as a deduction from the balance of the related Class B Common Units included in redeemable noncontrolling interests in the combined carve-out statements of financial condition.
F-20
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
4. Trade Accounts Receivable
The Companys trade receivables consisted of the following (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Trade receivables |
$ | 13,274 | 18,372 | |||||
Allowance for bad debts |
(170 | ) | (79 | ) | ||||
|
|
|
|
|||||
Total trade inventory |
$ | 13,104 | 18,293 | |||||
|
|
|
|
5. Trade Inventory
The Companys trade inventory consisted of the following (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Raw materials |
$ | 3,048 | 2,718 | |||||
Paper goods and packaging materials |
1,327 | 1,112 | ||||||
Finished goods |
18,468 | 16,216 | ||||||
|
|
|
|
|||||
Total trade inventory |
$ | 22,843 | 20,046 | |||||
|
|
|
|
6. Real Estate
The Companys real estate consisted of the following (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Real estate held-for-sale |
$ | 11,297 | 20,202 | |||||
Real estate held-for-investment |
6,015 | 10,976 | ||||||
Real estate inventory |
48,506 | 23,778 | ||||||
|
|
|
|
|||||
Total real estate |
$ | 65,818 | 54,956 | |||||
|
|
|
|
The Company sold various real estate assets that were classified as held-for-sale or held-for-investment, including its remaining land parcels located at PGA Station in Palm Beach Gardens, Florida and various land parcels located in Florida, as well as RoboVault, a self-storage facility in Fort Lauderdale, Florida that was previously classified in property and equipment. As a result of these sales, the Company recognized total net gains on sales of real estate of $13.6 million and received aggregate net proceeds of $35.2 million during the year ended December 31, 2019.
7. Investments in Unconsolidated Real Estate Joint Ventures
As of December 31, 2019, the Company has equity interests in unconsolidated real estate joint ventures involved in the development of multifamily apartment and townhome communities, as well as single-family master planned communities. In addition, the Company owns a 50% equity interest in the Altman Companies, a developer and manager of multifamily apartment communities.
Investments in unconsolidated real estate joint ventures are accounted for as unconsolidated VIEs.
F-21
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Investments in unconsolidated real estate joint ventures consisted of the following (in thousands, except ownership percentages):
December 31, | ||||||||||||
2019 | Ownership(1) | 2018 | ||||||||||
Altis at Lakeline - Austin Investors, LLC |
$ | 242 | % | 34.47 | $ | 4,531 | ||||||
Altis at Grand Central Capital, LLC |
2,653 | 11.07 | 2,549 | |||||||||
Altis Promenade Capital, LLC |
2,126 | 6.61 | 2,195 | |||||||||
Altis at Bonterra - Hialeah, LLC |
618 | 96.73 | 21,602 | |||||||||
Altis Ludlam - Miami Investor, LLC |
1,081 | 33.30 | 675 | |||||||||
Altis Suncoast Manager, LLC |
753 | 33.30 | 1,857 | |||||||||
Altis Pembroke Gardens, LLC |
1,277 | 0.41 | 1,284 | |||||||||
Altis Fairways, LLC |
1,880 | 0.42 | 1,876 | |||||||||
Altis Wiregrass, LLC |
1,792 | 2.22 | 1,897 | |||||||||
Altis LH-Miami Manager, LLC |
811 | 3.43 | | |||||||||
Altis Vineland Pointe Manager, LLC |
4,712 | 50.00 | | |||||||||
Altis Miramar East/West |
2,631 | 5.00 | | |||||||||
The Altman Companies, LLC(2) |
14,745 | 50.00 | 14,893 | |||||||||
ABBX Guaranty, LLC |
3,750 | 50.00 | 2,500 | |||||||||
Sunrise and Bayview Partners, LLC |
1,562 | 50.00 | 1,439 | |||||||||
PGA Design Center Holdings, LLC |
996 | 40.00 | 691 | |||||||||
CCB Miramar, LLC |
5,999 | 70.00 | 1,575 | |||||||||
BBX/Label Chapel Trail Development, LLC |
1,126 | 46.75 | 4,515 | |||||||||
L03/212 Partners, LLC |
2,087 | 3.41 | | |||||||||
PGA Lender, LLC |
2,111 | 45.88 | | |||||||||
Sky Cove, LLC |
4,178 | 26.25 | | |||||||||
All other investments in real estate joint ventures |
200 | 659 | ||||||||||
|
|
|
|
|||||||||
Total |
$ | 57,330 | $ | 64,738 | ||||||||
|
|
|
|
(1) | The Companys ownership percentage in each real estate joint venture represents the Companys percentage of the contributed capital in each venture. The operating agreements for many of these ventures provide for a disproportionate allocation of distributions to the extent that certain investors receive specified returns on their investments, and as a result, these percentages do not necessarily reflect the Companys economic interest in the expected distributions from such ventures. |
(2) | The investment in The Altman Companies, LLC includes $2.3 million of transaction costs that were incurred in connection with the formation of the joint venture. See additional information below in this Note 7 regarding the Companys acquisition of its interest in the Altman Companies, LLC. |
Unconsolidated Variable Interest Entities
In accordance with the applicable accounting guidance for the consolidation of VIEs, the Company analyzes its investments in real estate joint ventures to determine if such entities are VIEs, and to the extent that such entities are VIEs, if the Company is the primary beneficiary. Based on the Companys analysis of the forecasted cash flows and structure of these ventures, including the respective operating agreements governing these entities and any relevant financial agreements, such as financing arrangements, the Company has determined that its real estate joint ventures are VIEs in which the Company is not the primary beneficiary, and therefore, the Company accounts for its investments in the real estate joint ventures under the equity method of accounting. The
F-22
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Companys conclusion that it is not the primary beneficiary of these entities is primarily based on the determination that the Company does not have the power to direct activities of the entities that most significantly affect their economic performance. In many of the joint ventures, the Company is not the operating manager and has limited protective rights under the operating agreements, while in certain joint ventures, the investors share decision-making authority in a manner that prevents any individual investor from exercising power over such entities.
The Companys maximum exposure to loss in its unconsolidated real estate joint ventures was $59.8 million as of December 31, 2019.
Basis Differences
The aggregate difference between the Companys investments in unconsolidated real estate joint ventures and its underlying equity in the net assets of such ventures was $9.2 million and $11.9 million as of December 31, 2019 and 2018, respectively, which includes $8.5 million and $10.3 million associated with the Companys investment in the Altman Companies and certain multifamily apartment developments which were acquired for cash consideration based on their estimated fair values as of the acquisition date, as described below, and $0.7 million and $1.6 million associated with the capitalization of interest on real estate development projects.
Equity in Net Earnings of Unconsolidated Real Estate Joint Ventures
For the years ended December 31, 2019, 2018 and 2017, the Companys equity in net earnings of unconsolidated real estate joint ventures was $37.9 million, $14.2 million and $12.5 million, respectively.
Equity earnings for the year ended December 31, 2019 includes $29.2 million and $5.0 million in equity earnings from the Altis at Bonterra and the Altis at Lakeline joint ventures, respectively, which includes the Companys share of gains recognized by the ventures upon the sale of their respective multifamily apartment communities. Equity earnings for the year ended December 31, 2018 includes $9.3 million in equity earnings from the Addison on Millenia joint venture, which includes the Companys share of the gain recognized by the venture upon the sale of its multifamily apartment community. Equity earnings for the year ended December 31, 2017 includes $11.0 million in equity earnings from the Hialeah Communities joint venture, which reflects the Companys share of the profits recognized by the venture upon the sale of single-family homes in its master planned community.
The Altman Companies, LLC
In November 2018, the Company acquired a 50% equity interest in the Altman Companies, a joint venture between the Company and Joel Altman (JA) engaged in the development, construction, and management of multifamily apartment communities, for cash consideration of $14.6 million, including $2.3 million in transaction costs.
The Altman Companies owns 100% of the membership interests in Altman Development Company and Altman Management Company and 60% of the membership interests in Altman-Glenewinkel Construction and generates revenues from the performance of development, general contractor, leasing, and property management services to joint ventures that are formed to invest in development projects originated by the Altman Companies. In addition, the Company and JA invest in the managing member of such joint ventures based on their relative ownership percentages in the Altman Companies.
F-23
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Pursuant to the operating agreement of the Altman Companies, the Company will acquire an additional 40% equity interest in the Altman Companies from JA for a purchase price of $9.4 million in January 2023, and JA can also, at his option or in other predefined circumstances, require the Company to purchase his remaining 10% equity interest in the Altman Companies for $2.4 million. However, JA will retain his membership interests, including his decision making rights, in the managing member of any development joint ventures that are originated prior to the Companys acquisition of additional equity interests in the Altman Companies. In addition, in certain circumstances, the Company may acquire the 40% membership interests in Altman-Glenewinkel Construction that are not owned by the Altman Companies for a purchase price based on prescribed formulas in the operating agreement of Altman-Glenewinkel Construction.
Under the terms of the operating agreement of the Altman Companies, the venture is being jointly managed by the Company and JA until the Companys acquisition of the additional 40% equity interest from JA, with the partners sharing decision making authority for all significant operating and financing decisions. To the extent that the parties cannot reach consensus on a matter, the operating agreement generally provides that a third party will resolve such matter; however, for certain decisions, the operating agreement provides that the venture cannot proceed with such matters without approval from both parties.
In connection with its investment in the Altman Companies, the Company acquired interests in the managing member of seven multifamily apartment developments, including four developments in which the Company had previously invested as a non-managing member, for aggregate cash consideration of $8.8 million. In addition, the Company and JA have each contributed $3.8 million to ABBX Guaranty, LLC, a joint venture established to provide guarantees on the indebtedness and construction cost overruns of new real estate joint ventures formed by the Altman Companies.
Summarized Financial Information of Certain Unconsolidated Real Estate Joint Ventures
The tables below set forth financial information, including condensed statements of financial condition and operations, related to Altis at Bonterra Hialeah, LLC (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Assets |
||||||||
Cash |
$ | 855 | 3,777 | |||||
Restricted cash |
559 | 256 | ||||||
Real estate |
| 55,734 | ||||||
Other assets |
| 134 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,414 | 59,901 | |||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Notes payable |
$ | | 38,641 | |||||
Other liabilities |
751 | 571 | ||||||
|
|
|
|
|||||
Total liabilities |
751 | 39,212 | ||||||
|
|
|
|
|||||
Total equity |
663 | 20,689 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 1,414 | 59,901 | |||||
|
|
|
|
F-24
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
For the Years Ended December 31, |
||||||||||||
2019 | 2018 | 2017 | ||||||||||
Total revenues |
$ | 4,498 | 6,510 | 1,851 | ||||||||
Gain on sale of real estate |
33,843 | | | |||||||||
Other expenses |
(4,480 | ) | (5,937 | ) | (2,657 | ) | ||||||
|
|
|
|
|
|
|||||||
Net earnings (loss) |
$ | 33,861 | 573 | (806 | ) | |||||||
|
|
|
|
|
|
|||||||
Equity in net earnings (loss) of unconsolidated real estate joint ventureAltis at Bonterra - Hialeah, LLC |
$ | 29,221 | 544 | (766 | ) | |||||||
|
|
|
|
|
|
The tables below set forth financial information, including condensed statements of financial condition and operations, related to Altis at Lakeline - Austin Investors, LLC (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Assets |
||||||||
Cash |
$ | 628 | 2,403 | |||||
Restricted cash |
5 | 229 | ||||||
Real estate |
| 42,940 | ||||||
Other assets |
144 | 108 | ||||||
|
|
|
|
|||||
Total assets |
$ | 777 | 45,680 | |||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Notes payable |
$ | | 33,467 | |||||
Other liabilities |
| 1,835 | ||||||
|
|
|
|
|||||
Total liabilities |
| 35,302 | ||||||
|
|
|
|
|||||
Total equity |
777 | 10,378 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 777 | 45,680 | |||||
|
|
|
|
For the Years Ended December 31, |
||||||||||||
2019 | 2018 | 2017 | ||||||||||
Total revenues |
$ | 1,458 | 5,842 | 3,528 | ||||||||
Gain on sale of real estate |
17,178 | | | |||||||||
Other expenses |
(1,801 | ) | (6,746 | ) | (6,028 | ) | ||||||
|
|
|
|
|
|
|||||||
Net earnings (loss) |
$ | 16,835 | (904 | ) | (2,500 | ) | ||||||
|
|
|
|
|
|
|||||||
Equity in net earnings (loss) of unconsolidated real estate joint ventureAltis at Lakeline - Austin Investors, LLC |
$ | 5,029 | (312 | ) | (862 | ) | ||||||
|
|
|
|
|
|
F-25
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
The tables below set forth financial information, including condensed statements of financial condition and operations, related to Hialeah Communities, LLC (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Assets |
||||||||
Cash |
$ | 431 | 675 | |||||
Properties and equipment |
| | ||||||
Other assets |
| | ||||||
|
|
|
|
|||||
Total assets |
$ | 431 | 675 | |||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Notes payable |
$ | | | |||||
Other liabilities |
| 277 | ||||||
|
|
|
|
|||||
Total liabilities |
| 277 | ||||||
|
|
|
|
|||||
Total equity |
431 | 398 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 431 | 675 | |||||
|
|
|
|
For the Years Ended December 31, |
||||||||||||
2019 | 2018 | 2017 | ||||||||||
Total revenues |
$ | 50 | 406 | 80,407 | ||||||||
Costs of sales |
| (64 | ) | (51,072 | ) | |||||||
Other expenses |
(38 | ) | (44 | ) | (5,134 | ) | ||||||
|
|
|
|
|
|
|||||||
Net earnings |
$ | 12 | 298 | 24,201 | ||||||||
|
|
|
|
|
|
|||||||
Equity in net earnings of unconsolidated real estate joint ventureHialeah Communities, LLC |
$ | 5 | 55 | 11,043 | ||||||||
|
|
|
|
|
|
The tables below set forth financial information, including condensed statements of financial condition and operations, related to Altis at Shingle Creek, LLC (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Assets |
||||||||
Cash |
$ | | | |||||
Properties and equipment |
| | ||||||
Other assets |
| | ||||||
|
|
|
|
|||||
Total assets |
$ | | | |||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Notes payable |
$ | | | |||||
Other liabilities |
| | ||||||
|
|
|
|
|||||
Total liabilities |
| | ||||||
|
|
|
|
|||||
Total equity |
| | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | | | |||||
|
|
|
|
F-26
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
For the Years Ended December 31, |
||||||||||||
2019 | 2018 | 2017 | ||||||||||
Net gain on sale of real estate |
$ | | 22,027 | | ||||||||
Other revenues |
| 1,704 | 4 | |||||||||
Costs of sales |
| | | |||||||||
Other expenses |
| (2,156 | ) | (254 | ) | |||||||
|
|
|
|
|
|
|||||||
Net earnings (losses) |
$ | | 21,575 | (250 | ) | |||||||
|
|
|
|
|
|
|||||||
Equity in net earnings (losses) of unconsolidated real estate joint ventureAltis at Shingle Creek, LLC |
$ | | 3,401 | (5 | ) | |||||||
|
|
|
|
|
|
The tables below set forth financial information, including condensed statements of financial condition and operations, related to BBX/Label Chapel Trail Development, LLC (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Assets |
||||||||
Cash |
$ | 1,725 | 876 | |||||
Real estate |
2,134 | 20,103 | ||||||
Other assets |
6 | 6 | ||||||
|
|
|
|
|||||
Total assets |
$ | 3,865 | 20,985 | |||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Notes payable |
$ | 184 | 9,286 | |||||
Other liabilities |
357 | 2,587 | ||||||
|
|
|
|
|||||
Total liabilities |
541 | 11,873 | ||||||
|
|
|
|
|||||
Total equity |
3,324 | 9,112 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 3,865 | 20,985 | |||||
|
|
|
|
For the Years Ended December 31, |
||||||||||||
2019 | 2018 | 2017 | ||||||||||
Total revenues |
$ | 44,988 | | | ||||||||
Costs of sales |
(35,575 | ) | | | ||||||||
Other expenses |
(2,341 | ) | (1,388 | ) | (177 | ) | ||||||
|
|
|
|
|
|
|||||||
Net earnings (losses) |
$ | 7,072 | (1,388 | ) | (177 | ) | ||||||
|
|
|
|
|
|
|||||||
Equity in net earnings (losses) of unconsolidated real estate joint ventureBBX/Label Chapel Trail Development, LLC |
$ | 3,306 | (649 | ) | (83 | ) | ||||||
|
|
|
|
|
|
F-27
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
8. Property and Equipment
Property and equipment consists of the following (in thousands):
December 31, | ||||||||
2019 | 2018 | |||||||
Land, building and building improvements |
$ | 2,258 | 11,052 | |||||
Leasehold improvements |
35,768 | 26,171 | ||||||
Office equipment, furniture, fixtures and software |
11,941 | 9,115 | ||||||
Transportation |
379 | 193 | ||||||
|
|
|
|
|||||
50,346 | 46,531 | |||||||
Accumulated depreciation |
(20,510 | ) | (13,524 | ) | ||||
|
|
|
|
|||||
Property and equipment, net |
$ | 29,836 | 33,007 | |||||
|
|
|
|
9. Goodwill
The activity in the balance of the Companys goodwill was as follows (in thousands):
For the Years Ended December 31, |
||||||||||||
2019 | 2018 | 2017 | ||||||||||
Balance, beginning of period |
$ | 37,248 | 39,482 | 6,731 | ||||||||
Acquisitions |
| 1,727 | 35,164 | |||||||||
Impairment losses |
| (3,961 | ) | (2,413 | ) | |||||||
|
|
|
|
|
|
|||||||
Balance, end of period |
$ | 37,248 | 37,248 | 39,482 | ||||||||
|
|
|
|
|
|
The Company recognized $1.7 million of goodwill in connection with the acquisition of an operating business through a loan foreclosure during the year ended December 31, 2018 and $35.2 million of goodwill in connection with the acquisition of ITSUGAR during the year ended December 31, 2017. The goodwill associated with ITSUGAR is included in the Companys BBX Sweet Holdings reportable segment, while the remaining goodwill relates to an operating business included in the Other category for segment reporting.
As described in Note 2, the Company tests goodwill for potential impairment on an annual basis as of December 31 or during interim periods if impairment indicators exist. During the year ended December 31, 2019, the Company determined that its goodwill was not impaired. During the years ended December 31, 2018 and 2017, the Company determined that the fair values of certain of BBX Sweet Holdings reporting units were below their respective carrying values as of the applicable testing dates and recognized goodwill impairment losses of $4.0 million and $2.4 million, respectively. The goodwill impairment losses recognized during the years ended December 31, 2018 and 2017 were measured based on the excess of the applicable reporting units carrying value over its fair value.
The decline in the fair values of these reporting units and the related recognition of goodwill impairment losses primarily resulted from ongoing losses in these operations and various strategic initiatives related to such businesses, including the consolidation of manufacturing facilities, a reduction in corporate personnel and infrastructure, and the elimination of various unprofitable brands.
F-28
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
10. Intangible Assets
The Companys intangible assets consists of the following (in thousands):
December 31, | ||||||||
Class |
2019 | 2018 | ||||||
Intangible assets: |
||||||||
Trademarks |
$ | 8,522 | 8,522 | |||||
Customer relationships |
70 | 70 | ||||||
Lease premium |
| 111 | ||||||
Other |
306 | 306 | ||||||
|
|
|
|
|||||
8,898 | 9,009 | |||||||
Accumulated amortization |
(2,227 | ) | (1,678 | ) | ||||
|
|
|
|
|||||
Total intangible assets |
$ | 6,671 | 7,331 | |||||
|
|
|
|
Trademarks and customer relationships are amortized using the straight-line method over their expected useful lives, which range from 12 to 20 years.
Amortization Expense
During the years ended December 31, 2019, 2018, and 2017, the Company recognized approximately $0.6 million, $0.5 million and $0.7 million, respectively, of amortization expense related to its intangible assets which is reflected in selling, general and administrative expenses in the Companys statements of operations and comprehensive income.
The table below sets forth the estimated aggregate amortization expense of intangible assets during each of the five years subsequent to December 31, 2019 (in thousands):
Years Ending December 31, |
Total | |||
2020 |
$ | 546 | ||
2021 |
526 | |||
2022 |
501 | |||
2023 |
500 | |||
2024 |
500 |
11. Leases
New BBX Capital and its subsidiaries are lessees under various operating leases for retail stores, office space, equipment, and vehicles. Many of the Companys lease agreements include one or more options to renew, with renewal terms that can extend the lease term from one to seven years, and the exercise of such renewal options is generally at the Companys discretion. Certain of the Companys lease agreements include rental payments based on a percentage of sales generated at the leased location over contractually specified levels, and others include rental payments adjusted periodically for inflation. The Companys lease agreements do not contain material residual value guarantees or material restrictive covenants.
The Company recognizes right-of-use assets and lease liabilities associated with lease agreements with an initial term of 12 months or greater, while lease agreements with an initial term of 12 months or less are not recorded in
F-29
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
the Companys statement of financial condition. The Company generally does not include lease payments associated with renewal options that are exercisable at its discretion in the measurement of its right-of-use assets and lease liabilities as it is not reasonably certain that such options will be exercised. The table below sets forth information regarding the Companys lease agreements which had an initial term of greater than 12 months (dollars in thousands):
As of December 31, 2019 |
||||
Operating lease assets |
$ | 87,082 | ||
Operating lease liabilities |
$ | 99,568 | ||
Weighted average remaining lease term (years) |
6.6 | |||
Weighted average discount rate(1) |
5.26 | % |
(1) | As most of the Companys lease agreements do not provide an implicit rate, the Company estimates incremental secured borrowing rates corresponding to the maturities of its lease agreements to determine the present value of future lease payments. To estimate incremental borrowing rates applicable to New BBX Capital and its subsidiaries, the Company considers various factors, including the rates applicable to its recently issued debt and credit facilities and prevailing financial market conditions. The Company used the incremental borrowing rates applicable to New BBX Capital and its subsidiaries on January 1, 2019 for operating leases that commenced prior to that date. |
The Company generally recognizes lease costs associated with its operating leases on a straight-line basis over the lease term, while variable lease payments that do not depend on an index or rate are recognized as variable lease costs in the period in which the obligation for those payments is incurred. The table below sets forth information regarding the Companys lease costs which are included in cost of trade sales and selling, general, and administrative expenses in the Companys combined carve-out statements of operations (in thousands):
For the Year Ended December 31, 2019 |
||||
Fixed lease costs |
$ | 19,944 | ||
Short-term lease costs |
121 | |||
Variable lease costs |
5,763 | |||
|
|
|||
Total operating lease costs |
$ | 25,828 | ||
|
|
The table below sets forth information regarding the maturity of the Companys operating lease liabilities as of December 31, 2019 (in thousands):
Period Ending December 31, |
||||
2020 |
$ | 19,492 | ||
2021 |
20,243 | |||
2022 |
18,935 | |||
2023 |
16,283 | |||
2024 |
11,388 | |||
After 2024 |
32,299 | |||
|
|
|||
Total lease payments |
118,640 | |||
Less: interest |
19,072 | |||
|
|
|||
Present value of lease liabilities |
$ | 99,568 | ||
|
|
F-30
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Included in the Companys statement of cash flows under operating activities for the year ended December 31, 2019 was $18.7 million of cash paid for amounts included in the measurement of lease liabilities. During the year ended December 31, 2019, the Company obtained $22.9 million of right-of-use assets in exchange for operating lease liabilities.
The table below sets forth the approximate minimum future rental payments (excluding executory costs) under the Companys lease agreements during periods subsequent to December 31, 2018 related to agreements that were executed as of December 31, 2018 (in thousands):
Period Ending December 31, |
||||
2019 |
$ | 18,363 | ||
2020 |
17,400 | |||
2021 |
16,839 | |||
2022 |
15,079 | |||
2023 |
12,787 | |||
After 2023 |
22,411 | |||
|
|
|||
Total lease obligation |
$ | 102,879 | ||
|
|
During the years ended December 31, 2018 and 2017, the Company recognized rent expenses under its lease agreements of $22.4 million and $11.1 million, respectively, which are included in cost of trade sales and selling, general, and administrative expenses in the Companys combined carve-out statements of operations.
12. Debt
The table below sets forth the contractual minimum principal payments of the Companys debt during each of the five years subsequent to December 31, 2019 and thereafter (in thousands):
Notes Payable and Lines-of Credit |
||||
2020 |
$ | 7,017 | ||
2021 |
2,947 | |||
2022 |
3,895 | |||
2023 |
400 | |||
2024 |
1,879 | |||
Thereafter |
27,422 | |||
|
|
|||
43,560 | ||||
Unamortized debt issuance costs |
(824 | ) | ||
|
|
|||
Total Debt |
$ | 42,736 | ||
|
|
The minimum contractual payments set forth in the table above may differ from actual payments due to the timing of principal payments required upon the sale of real estate assets that serve as collateral on certain debt (release payments).
F-31
BBX Capital Florida LLC and Subsidiaries
Notes to the Combined Carve-Out Financial Statements
Notes Payable and Lines-of-Credit
The table below sets forth information regarding the Companys notes payable and other borrowings (dollars in thousands):
December 31, 2019 | December 31, 2018 | |||||||||||||||||||||||
Debt Balance |
Interest Rate |
Carrying Amount of Pledged Assets |
Debt Balance |
Interest Rate |
Carrying Amount of Pledged Assets |
|||||||||||||||||||
Community Development District Obligations |
$ | 29,287 | 4.25-6.00 | % | $ | 49,352 | $ | 24,583 | 4.25-6.00 | % | $ | 35,157 | ||||||||||||
TD Bank Term Loan and Line of Credit |
6,826 | 5.00 | % | (1 | ) | 8,117 | 5.47 | % | (1 | ) | ||||||||||||||
Banc of America Leasing & Capital Equipment Note |
355 | 4.75 | % | (2 | ) | 555 | 4.75 | % | (2 | ) | ||||||||||||||
Bank of America Revolving Line of Credit |
2,000 | 3.24 | % | | | | | |||||||||||||||||
Unsecured Note(3) |
3,400 | 6.00 | % | | 3,400 | 6.00 | % |