424B3 1 d424b3.htm FORM 424 B(3) Form 424 B(3)
Table of Contents

Filed pursuant to 424(b)(3)
and Registration No. 333-146457

CNL LIFESTYLE PROPERTIES, INC.

Supplement No. Two dated July 9, 2008

to Prospectus dated April 9, 2008

This Supplement is part of, and should be read in conjunction with, our prospectus dated April 9, 2008 and the additional information incorporated by reference herein and described under the heading “Incorporation of Certain Information By Reference” in this Supplement. This Supplement replaces all prior Supplements and Sticker Supplements to the prospectus. Capitalized terms used in this Supplement have the same meaning as in the prospectus unless otherwise stated herein. The terms “we,” “our,” “us” and “CNL Lifestyle Properties” means CNL Lifestyle Properties, Inc. and its subsidiaries.

Information as to the number and types of properties we have acquired and properties we have entered into commitments to acquire is presented in this Supplement as of July 9, 2008, and all references to property acquisitions and commitments should be read in that context. Properties we acquire and properties we enter into commitments to acquire after July 9, 2008 will be reported in a subsequent Supplement.

RECENT DEVELOPMENTS

At July 9, 2008, we had a portfolio of 109 lifestyle properties within four asset classes: Ski and Mountain Lifestyle, Golf, Attractions and Additional Lifestyle Properties. Ten of these 109 properties are owned through unconsolidated joint ventures and three are located in Canada. We have eight loans outstanding. The majority of our properties are leased on a long-term basis to either affiliated or third-party tenants and are managed by third-party operators that we generally consider to be significant industry leaders.

Since March 17, 2008, we have acquired the following properties (dollars are in millions):

 

    

Location

  

Operator

   Purchase
Price
   Date
Acquired
Brady Mountain Resort & Marina    Royal (Hot Springs), AR    Marinas International    $ 14.1    4/10/08
David L. Baker Golf Course    Fountain Valley, CA    EAGLE Golf    $ 9.5    4/17/08
Las Vegas Golf Club    Las Vegas, NV    EAGLE Golf    $ 11.0    4/17/08
Meadowlark Golf Course    Huntington Beach, CA    EAGLE Golf    $ 16.9    4/17/08
The Tradition Golf Club at Broad Bay    Virginia Beach, VA    Traditional Golf    $ 9.2    3/26/08
The Tradition Golf Club at Kiskiack    Williamsburg, VA    Traditional Golf    $ 7.0    3/26/08
The Tradition Golf Club at The Crossings    Glen Allen (Richmond), VA    Traditional Golf    $ 10.1    3/26/08

 

S - 1


Table of Contents

As of May 31, 2008, we had received nearly $2.1 billion (205.6 million shares) in subscription proceeds through our offerings, including $79.6 million (8.4 million shares) received through our reinvestment plan. Our total subscription proceeds do not include $200,000 for 20,000 shares purchased by our Advisor preceding the commencement of our initial offering and $1.2 million for 117,706 restricted common shares issued to CNL Financial Group, Inc. in December 2004.

On May 28, 2008, we executed a settlement agreement related to our foreclosure lawsuit with Plaza Partners, LLC. Through this settlement agreement we acquired ownership of the Orlando Grand Plaza Hotel & Suite. The property is currently closed while we assess our options, including selling or redeveloping the property. The reopening or redevelopment of the property will likely require a significant amount of capital improvements.

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

The Commission allows us to “incorporate by reference” certain information that we file with it, which means that we can disclose important information to you by referring you to various documents. The information incorporated by reference is an important part of this Supplement and the information that we file later with the Commission may update and supersede the information in this Supplement including the information we incorporated by reference. For information on how to access this information, see the following section of this Supplement entitled, “Where You Can Find More Information.”

We incorporate by reference the following documents that we have previously filed with the Commission:

 

   

Annual Report on Form 10-K for the fiscal year ended December 31, 2007 filed on March 18, 2008, including information specifically incorporated by reference therein from the Proxy Statement for our 2008 Annual Meeting;

 

   

Definitive Proxy Statement on Schedule 14A filed on April 28, 2008;

 

   

Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2008 filed on May 14, 2008;

 

   

Periodic Report on Form 8-K filed on January 16, 2008;

 

   

Periodic Report on Form 8-K filed on January 31, 2008;

 

   

Periodic Report on Form 8-K filed on March 20, 2008; and

 

   

Periodic Report on Form 8-K filed on March 26, 2008.

More specifically, our most recent Management’s Discussion and Analysis of Financial Condition and Results of Operations, along with our most current information related to certain relationships and related transactions, is incorporated by reference herein from our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2008.

Upon request we will provide to each person, including a beneficial owner, to whom this Supplement is delivered a copy of any or all of the information that we have incorporated by reference into this supplement but have not delivered to investors. To receive a free copy of those documents, other than exhibits, unless they are specifically incorporated by reference in those documents, call or write to:

CNL Client Services

PO Box 4920

Orlando, FL 32802

866-650-0650, option 3

www.cnl.com

WHERE YOU CAN FIND MORE INFORMATION

We are subject to the information requirement of the Securities Exchange Act of 1934 and, in accordance therewith, file annual, quarterly and current reports, proxy statements and other information with the Commission. Such reports, proxy statement and other information can be inspected and copied at the Public Reference Room of the Commission located at 100 F Street, NE, Washington, D.C. 20549. Please call the Commission at 1-800-SEC-0330 for more information on the operation of the Public Reference Room. Copies of such material can be obtained from the Public Reference Section of the Commission at prescribed rates. Such material, except for the annual report, may also be accessed electronically by the public on the Commission’s website accessible via the internet at http://www.sec.gov and through our website at http://www.cnllifestylereit.com. Unless specifically listed above in “Incorporation of Certain Information by Reference,” the information contained on the Commission website is not intended to be incorporated by reference into this Supplement.

 

S - 2


Table of Contents

We have filed a registration statement on Form S-11, of which this Supplement forms a part, and related exhibits with the Commission under the Securities Act. The registration statement contains additional information about us and this offering. You can inspect or access electronically the registration statement and exhibits by the means described in the paragraph above.

MANAGEMENT COMPENSATION

The following sentence is deleted from the paragraph on page 39 directly under the chart heading “FEES PAID IN CONNECTION WITH ACQUISITIONS, INVESTMENTS OR LOANS” in the “Management Compensation” section of the prospectus:

Acquisition Fees payable to our Advisor on sales of 500,000 shares or more to a “purchaser” (as defined in “Plan of Distribution”) may be reduced to 1.0% of Gross Proceeds received in connection with such sales, provided all such shares are purchased through the same registered investment adviser, participating broker, or our Managing Dealer.

The following sentence is added to the end of the second paragraph directly under the chart heading “FEES PAID IN CONNECTION WITH ACQUISITIONS, INVESTMENTS OR LOANS” in the “Management Compensation” section on page 40 of the prospectus:

If, after we have invested all of our Net Offering Proceeds, we acquire a property using our line of credit and then later refinance that property with permanent debt, then an Acquisition Fee will be paid, but only on the incremental amount of funds above the original debt from the line of credit used to purchase such property.

BUSINESS

The following updates the first paragraph and the table in the “Business-Real Estate Investment Portfolio” section on page 59 of the prospectus:

The following table summarizes information about our operator concentration as of May 31, 2008, excluding our equity investments in ten assets owned in joint ventures and two properties that are not subject to triple-net leases.

 

Operator

   Number of Properties    Annualized
Base Rent*
   Percent of
Revenue

Ski

        

BW Resort

   1    $ 3,713,000    2.6

Booth Creek

   3      14,845,000    10.4

Mountain High Associates

   1      4,244,000    3.0

Boyne USA

   6      20,698,000    14.4

Golf

        

Billy Casper Golf

   1      997,000    0.7

EAGLE Golf

   43      37,512,000    26.0

Heritage Golf

   4      8,577,000    6.0

I.R.I. Golf

   1      1,162,000    0.8

Traditional

   3      2,386,000    1.7

Attractions

        

Boyne USA

   1      2,179,000    1.5

HFE Horizon

   2      1,530,000    1.1

Magic Springs Development

   1      2,582,000    1.8

PARC Management

   7      29,018,000    20.1

Trancas

   11      3,255,000    2.3

Additional Lifestyle Properties

        

Marinas International

   11      10,353,000    7.2

Route 66 Real Estate

   1      559,000    0.4
                
   97    $ 143,610,000    100

 

(* These figures have not been adjusted for straightlining of rents and do not include the Mizner Court Apartment complex and Orlando Grand Plaza Hotel & Suite, which were acquired as part of foreclosure proceedings.

 

S - 3


Table of Contents

GOLF COURSES

The following replaces the first sentence in the first paragraph under the “Business – Real Estate Investment Portfolio – Golf Courses – Golf Course Industry Overview” section on page 63 of the prospectus:

According to the 2007 National Golf Foundation’s first quarter report, there were a total of 15,990 courses in the U.S.

The following information supplements the chart in the “Real Estate Investment Portfolio – Golf Courses – Properties Operated by EAGLE Golf” section beginning on page 63 of the prospectus:

 

    

Property
Description

   Date
Acquired
   Purchase
Price
   Federal Income
Tax Basis of
Depreciable
Portion of
Property

David L. Baker Golf Course

Fountain Valley, California

  

18-hole public

course

   4/17/08    $ 9,492    $ 9,492

Las Vegas Golf Club

Las Vegas, Nevada

  

18-hole public

course

   4/17/08    $ 10,951    $ 10,951

Meadowlark Golf Course

Huntington Beach, California

  

18-hole public

course

   4/17/08    $ 16,945    $ 16,945

The following subsection is added to the “Business – Real Estate Investment Portfolio – Golf Courses” section beginning on page 63 of the prospectus:

Properties Operated by Traditional Golf. Traditional Golf Properties, LLC, owner and operator of private and public golf courses in Virginia and Connecticut, which was founded in 2000 and originally named Coastal Clubs Inc., currently operates three of our golf courses. Prior to our acquisition of these properties, none of Traditional Golf, or any of its subsidiaries or affiliates, was related to us, affiliated with us or a partner in our business.

We have leased the properties to Traditional Golf for an initial term of 20-years with six five-year renewal options.

 

S - 4


Table of Contents
    

Property
Description

   Date
Acquired
   Purchase
Price
   Federal Income
Tax Basis of
Depreciable
Portion of
Property

The Tradition Golf Club at Broad Bay

Virginia Beach, Virginia

  

18-hole private

course

   3/26/08    $ 9,229    $ 7,551

The Tradition Golf Club at Kiskiack

Williamsburg, Virginia

  

18-hole public

course

   3/26/08    $ 6,987    $ 5,412

The Tradition Golf Club at The Crossings

Glen Allen (Richmond), Virginia

  

18-hole public

course

   3/26/08    $ 10,084    $ 7,157

The following replaces the last two sentences in the paragraph beginning under the “Business – Real Estate Investment Portfolio – Attractions – Amusement Parks Industry Overview” section beginning on page 67 of the prospectus:

According to a 2007 report by PricewaterhouseCoopers, LLP and Wilkofsky Gruen Associates, overall spending will increase from $12.0 billion in 2007 (up 6.7% from 11.5 billion in 2006) to $14.0 billion in 2011, growing at a compound annual rate of 3.9%. Attendance is projected to increase from 341 million in 2007 (up 2.3% from 335 million in 2006) to 367 million in 2011, a 1.8 % compound annual growth rate.

The following replaces the third paragraph under the “Business – Real Estate Investment Portfolio – Attractions – Properties Operated by PARC” section on page 70 of the prospectus:

We have entered into leases with PARC Management for the Parks with the initial terms ending December 2029 and three ten-year renewal options, except for Darien Lake which has two ten-year renewal options and one four-year renewal option.

Additional Lifestyle Properties

The following information supplements the chart under the “Business – Real Estate Investment Portfolio – Additional Lifestyle Properties – Properties Operated by Marinas International” section beginning on page 72 of the prospectus:

 

    

Property
Description

   Date
Acquired
   Purchase
Price
   Federal Income
Tax Basis of
Depreciable
Portion of
Property

Brady Mountain Resort & Marina

Royal (Hot Springs), Arkansas

  

585 wet slips;

55 dry storage units

   4/10/08    $ 14,140    $ 14,140

 

S - 5


Table of Contents

The following section is added to the end of the “Business – Real Estate Investment Portfolio” section on page 74 of the prospectus:

Property Held for Development

On February 28, 2006 we made a $16.8 loan to Plaza Partners, LLC, which loan was used to purchase the Orlando Grand Plaza Hotel & Suite, for conversion to a condominium hotel. On February 28, 2007, the loan matured and the borrower was unable to repay the loan. On June 15, 2007, we filed a complaint to foreclose on the collateral of the loan and on May 28, 2008, we took possession of the property. The 399-room hotel is located in Orlando, Florida, on International Drive, within eight miles of Walt Disney World. The property is currently closed while we assess our options, including selling or redeveloping the property. The reopening or redevelopment of the property will likely require a significant amount of capital improvements.

The following information updates and replaces the paragraph under the “Business – Loan Portfolio – Plaza Partners, LLC” section on page 84 of the prospectus:

On February 28, 2006 we made a $16.8 loan to Plaza Partners, LLC, which was used to purchase the 399-Orlando Grand Hotel & Suite for conversion to a condominium hotel. On February 28, 2007, the loan matured and the borrower was unable to repay the loan. On June 15, 2007, we filed a complaint to foreclose on the collateral of the loan. On May 28, 2008, we took possession of the property pursuant to a settlement agreement in exchange for a payment of $587,000.

The following description is added to the “Business – Financing and Borrowings” section beginning on page 85 of the prospectus:

Traditional Golf Financing. We assumed a loan from The Tradition Golf Club at Broad Bay LLC on the Tradition Golf Broad Bay property as part of the consideration for our acquisition of three golf properties from Traditional Golf on March 26, 2008. The loan had an outstanding balance of approximately $5.9 million as of March 26, 2008, is amortized over 25 years and matures on March 1, 2016. The loan bears interest at a fixed rate of 7.28% and requires monthly payments of principal and interest. Prepayment is not allowed on the loan. The loan was originated by GMAC Commercial Mortgage Bank.

The following sentence replaces the last sentence in the last paragraph under the “Business – Financings and Borrowings – Intrawest Financing” section beginning on page 86 of the prospectus:

The loans bear interest at a fixed rate of 5.75%, require the subsidiaries of our unconsolidated partnership with Intrawest Corporation to make monthly principal and interest payments in the aggregate amount of $289,389 (based on a 25-year amortization), mature on June 1, 2015, and may not be prepaid except with payment of a premium. The balance due upon maturity assuming no prepayment of principal will be approximately $35.0 million.

The following replaces the fifth sentence in the third paragraph under the “Business – Financings and Borrowings – DMC Financing” section on page 87 of the prospectus:

The balance due upon maturity of the $143 million loan, assuming no prepayment of principal, will be approximately $116.7 million.

The following supplements the third paragraph under the “Business – Financings and Borrowings – DMC Financing” section on page 87 of the prospectus:

The balance due upon maturity of the $16.3 million loan, assuming no prepayment of principal, will be approximately $12.5 million.

The following replaces the first sentence in the fourth paragraph under the “Business – Financings and Borrowings – Bretton Woods Financing” section on page 88 of the prospectus:

On May 1, 2007, Colonial Bank, N.A. agreed to extend the maturity of a $20.0 million revolving line of credit from May 1, 2007 to August 1, 2007.

The following sentence replaces the second sentence in the “Business – Financings and Borrowings – Ski Financing” section on page 90 of the prospectus:

The loan is collateralized by a mortgage or deed of trust on each one of the following ski resort properties for the approximate amount indicated: the Northstar-at-Tahoe™ Resort for $41.5 million, the Summit-at-Snoqualmie Resort for $18.0 million, the Sierra-at-Tahoe® Resort for $20.9 million, the Loon® Mountain Resort for $17.1 million and the Brighton Ski Resort for $14.0 million.

 

S - 6


Table of Contents

SELECTED FINANCIAL DATA

The following selected financial data for CNL Lifestyle Properties should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” (in thousands except per share data):

 

     Quarter Ended March 31,    Year Ended December 31,  
     2008    2007 (1)    2007 (1)    2006 (1)    2005 (1)     2004 (1)     2003 (1)  

Operating Data:

                  

Revenues

   $ 49,246    $ 24,027    $ 141,183    $ 22,256    $ 227     $ —       $ —    

Operating income (loss)

     16,089      6,985      35,409      1,478      (4,984 )     (1,280 )     —    

Net income (loss)

     11,681      8,562      35,525      19,385      6,583       (683 )     —    

Net income (loss) per

share

     0.06      0.07      0.22      0.31      0.33       (0.17 )     —    

Weighted average number of shares outstanding (basic and diluted)

     196,354      124,237      159,807      62,461      19,796       4,076       20  

Cash distributions declared and paid (2 )

     29,911      18,259      94,067      33,726      10,096       1,173       —    

Cash distributions declared and paid per share

     0.15      0.15      0.60      0.56      0.54       0.26       —    

Cash provided by (used in) operating activities

     35,922      13,985      117,212      45,293      4,616       755       (199 )

Cash used in investing activities

     50,894      249,984      1,221,387      562,480      199,063       41,781       —    

Cash provided by financing activities

     213,670      267,919      842,894      721,293      251,542       77,735       200  
     Quarter Ended March 31,    Year Ended December 31,  
     2008    2007 (1)    2007 (1)    2006 (1)    2005 (1)     2004 (1)     2003 (1)  

Balance Sheet Data:

                  

Real estate investment properties

   $ 1,632,341    $ 674,610    $ 1,603,061    $ 464,892    $ 20,953     $ —       $ —    

Investment in unconsolidated entities

     167,167      177,042      169,350      178,672      212,025       41,913       —    

Mortgages and other notes receivable

     116,157      119,431      116,086      106,356      3,171       —         —    

Cash

     231,118      328,334      35,078      296,163      93,804       36,710       1  

Total assets

     2,272,696      1,385,315      2,042,210      1,103,699      336,795       85,956       1,312  

Long-term debt obligations

     500,251      205,877      355,620      69,996      —         —         —    

Total liabilities

     572,354      248,996      424,896      104,505      12,163       11,004       1,112  

Rescindable common stock

     —        —        21,688      —        —         —         —    

Stockholders’ equity

     1,700,342      1,108,321      1,617,314      977,506      324,632       74,952       200  

Other Data:

                  

Funds from operations (“FFO”) (3)

     38,228      22,630    $ 118,378      40,037      14,170       (579 )     —    

FFO per share

     0.19      0.18      0.74      0.64      0.72       (0.14 )     —    

Properties owned directly at the end of period

     94      48      90      42      1       —         —    

Properties owned by unconsolidated entities at end of the period

     10      10      10      10      10       7       —    

Investments in mortgages and other notes receivable at the end of period

     9      10      9      7      1       —         —    

 

FOOTNOTES:

 

(1) The selected financial data for 2003 covers the period August 11, 2003 (our date of inception) through December 31, 2003. Operations commenced on June 23, 2004 when we received minimum offering proceeds of $2.5 million and funds were released from escrow. We completed our first investment in December 2004. The historical results of operations are not necessarily indicative of future performance due to our limited operating history and our rate of growth attributable to the significant increase in proceeds raised through our offerings as well as the number and magnitude of real estate acquisitions made in the recent periods.

 

S - 7


Table of Contents
(2) Cash distributions are declared by the board of directors and generally are based on various factors, including expected and actual net cash from operations and our general financial condition, among others. Approximately 50.7%, 78.2%, 58.0%, 71.9%, 51.9%, 24.0% and 0.0% of the distributions received by stockholders were considered to be ordinary income and approximately 49.3%, 21.9%, 42.0%, 28.1%, 48.1%, 76.0% and 0.0% were considered a return of capital for federal income tax purposes for the quarter ended March 31, 2008 and 2007 and for the years ended December 31, 2007, 2006, 2005, 2004 and 2003, respectively. We have not treated such amounts as a return of capital for purposes of calculating the stockholders’ return on their invested capital, as described in our advisory agreement.

 

(3) We consider funds from operations (“FFO”) to be an indicative measure of operating performance due to the significant effect of depreciation of real estate assets on net income. FFO, based on the revised definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”) and as used herein, means net income determined in accordance with GAAP, excluding gains or losses from sales of property, plus depreciation and amortization of real estate assets and after adjustments for unconsolidated partnerships and joint ventures. We believe that by excluding the effect of depreciation and amortization, FFO can facilitate comparisons of operating performance between periods and between other equity REITs. FFO was developed by NAREIT as a relative measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. However, FFO (i) does not represent cash generated from operating activities determined in accordance with GAAP (which, unlike FFO, generally reflects all cash effects of transactions and other events that enter into the determination of net income); (ii) is not necessarily indicative of cash flow available to fund cash needs; and (iii) should not be considered as an alternative to net income determined in accordance with GAAP as an indication of our operating performance, or to cash flow from operating activities determined in accordance with GAAP as a measure of either liquidity or our ability to make distributions. FFO as presented may not be comparable to amounts calculated by other companies. Accordingly, we believe that in order to facilitate a clear understanding of the consolidated historical operating results, FFO should be considered in conjunction with our net income as reported in the accompanying condensed consolidated financial statements and notes thereto.

Reconciliation of net income (loss) to FFO for the quarters ended March 31, 2008 and 2007 and for the years ended December 31, 2007, 2006, 2005, 2004 and 2003 (in thousands except per share data):

 

     Quarter Ended March 31,    Year Ended December 31,
     2008    2007    2007    2006    2005    2004     2003

Net income (loss)

   $ 11,681    $ 8,562    $ 35,525    $ 19,385    $ 6,583    $ (683 )   $ —  

Adjustments:

                   

Depreciation and amortization

     23,043      10,071      64,883      8,489      17      —         —  

Net effect of FFO adjustment from unconsolidated entities (*)

     3,504      3,997      17,970      12,163      7,570      104       —  
                                                 

Total funds from operations

   $ 38,228    $ 22,630    $ 118,378    $ 40,037    $ 14,170    $ (579 )   $ —  
                                                 

Weighted average number of shares of common stock outstanding (basic and diluted)

     196,354      124,237      159,807      62,461      19,796      4,076       20
                                                 

FFO per share (basic and diluted)

   $ 0.19    $ 0.18    $ 0.74    $ 0.64    $ 0.72    $ (0.14 )   $ —  
                                                 

 

FOOTNOTES:

 

(*)  This number represents our share of the FFO adjustments allowable under the NAREIT definition (primarily depreciation) multiplied by the percentage of income or loss recognized under the HLBV method of accounting.

Funds from operations increased to $0.19 per share for the quarter ended March 31, 2008, as compared to $0.18 per share for the same quarter in 2007 principally due to the increase in rental revenue from properties that were newly acquired during the remainder of 2007 and contributed a full quarter of revenue in 2008. This overall increase was slightly offset with a decrease in net FFO recognized from our unconsolidated ventures.

 

S - 8


Table of Contents

DISTRIBUTION POLICY

The following information supplements the table and the information in the “Distribution Policy” section on page 134 of the prospectus:

 

2008 Quarters

   First    Second    Third    Fourth    Year

Total distributions declared

   $ 29,911    —      —      —      $ 29,911

Distributions per share

     0.1538    —      —      —        0.1538

Our board of directors previously declared a distribution of $0.05125 per share to stockholders of record on April 1, 2008, May 1, 2008 and June 1, 2008, which distributions were paid by June 30, 2008. Cash distributions treated as a return of capital on a GAAP basis, for purposes of this disclosure, represent the amount of cash distributions in excess of net earnings on a GAAP basis, including deductions for depreciation expense. Historically, the board of directors has declared distributions based on various factors, including cash flows from operations, rather than net earnings on a GAAP basis. No assurance can be made that distributions will be sustained at current levels.

PLAN OF DISTRIBUTION

Procedure Upon Liquidation

The following paragraph replaces the “Plan of Distribution – Procedure Upon Liquidation” section on page 159 of the prospectus:

Any distributions that can be considered a return of capital, special distribution or sales (any large cash outlay) for non-qualified plans or all distributions upon any final liquidation event, will be forwarded to a stockholder’s address of record unless directed elsewhere via written instruction from the stockholder or stockholder’s authorized broker.

Indemnification of Managing Dealer

The following language is added as the second sentence in the “Plan of Distribution – Indemnification of Managing Dealer” section beginning on page 159 of the prospectus:

Pursuant to a selected dealer agreement with Ameriprise Financial Services, Inc. (the “Selected Dealer”), we have agreed, along with our Managing Dealer, to indemnify the Selected Dealer against certain liabilities, including liabilities under the Securities Act and liabilities resulting from our breach of the Selected Dealer Agreement, or to contribute to payments that the Selected Dealer may be required to make in respect thereof. In connection with the Selected Dealer Agreement, we have agreed with our Managing Dealer that, as between us and the Managing Dealer, Article 8 of the Managing Dealer Agreement shall govern all indemnity and contribution matters and shall supersede and replace the provisions of the Selected Dealer Agreement applicable to potential indemnity and contribution claims between us and the Managing Dealer. The Commission and some state securities commissions take the position that indemnification under the Securities Act is against public policy and unenforceable.

Other Compensation

The following paragraphs replace the “Plan of Distribution – Other Compensation” section on page 161 of the prospectus:

In connection with the sale of shares, certain associated persons of our Managing Dealer may perform wholesaling functions for which they will receive compensation in an aggregate amount not to exceed 0.9% of Gross Proceeds, which shall be paid by our Managing Dealer out of its own resources (including any selling commissions or marketing support fees received by it in connection with the sale of shares of our common stock).

 

S - 9


Table of Contents

In addition, we and, to a lesser extent, our affiliates will pay CNL Capital Markets Corp., our Managing Dealer and their associated persons and affiliates for other expenses incurred, including expenses related to bona fide training and education meetings, sales seminars, wholesaling activities and legal expenses. Amounts paid by us to our Managing Dealer may be paid by our Managing Dealer to any participating brokers. We may also reimburse the participating brokers for certain expenses incurred in connection with the offering. Expenses that we may pay to participating brokers, or those expenses our Managing Dealer reallows to participating brokers, include reimbursements for costs and expenses related to investor and broker/dealer sales and training meetings, broker/dealer bona fide training and education meetings for such meetings conducted by us, our Managing Dealer or participating brokers and including costs of technology associated with the offering and other costs and expenses related to such technology costs. All such expenses are capped at 3.0% of Gross Proceeds.

Underwriting compensation consists of all cash and non-cash compensation paid in connection with the sale of our shares and includes selling commissions, marketing support fees, wholesaling compensation and expense reimbursements, expenses relating to bona fide training and education meetings, sales seminars and sales incentives. The total amount of underwriting compensation paid in connection with the offering will not exceed 10% of Gross Proceeds plus an additional 0.5% of Gross Proceeds for reimbursement of bona fide due diligence expenses.

Purchase Net of Selling Commissions and Marketing Support Fee

The following paragraph replaces the third bullet under “Plan of Distribution – Purchase Net of Selling Commissions and Marketing Support Fee” section on page 161 of the prospectus:

 

   

clients of an investment adviser registered under the Investment Advisers Act of 1940, as amended, or under applicable state securities laws (other than any registered investment advisor that is also registered as a broker-dealer, with the exception of clients who have “wrap” accounts which have asset-based fees with such dually registered investment adviser/broker-dealer); or

Volume Discounts

The last paragraph is deleted in its entirety in the “Plan of Distribution – Volume Discounts” section on page 162 of the prospectus.

Sales Incentives

The following replaces the third and fourth sentences in the “Plan of Distribution – Sales Incentives” section on page 163 of the prospectus:

Sales incentive programs offered to participating brokers must first be submitted for review by FINRA and comply with FINRA Rule 2710 or 2810, as applicable. Sales incentive programs offered to registered representatives of our Managing Dealer must comply with Rule 2710 or 2810, as applicable, but are not required to be submitted to FINRA.

Subscription Procedures

The following is added to the end of the first paragraph in the “Plan of Distribution – Subscription Procedures” section on page 163 of the prospectus:

Subscribers who wish to purchase shares in this offering at regular intervals may be able to do so through their participating broker by completing the appropriate portion of the subscription agreement or by completing a dividend reinvestment authorization form. Within 30 days after the end of each fiscal quarter, the administrator of the dividend reinvestment plan will mail to each participant a statement of account describing, as to such participant:

 

   

the distributions received during the quarter;

 

   

the number of shares purchased during the quarter;

 

   

the per share purchase price for such shares; and

 

   

the total administrative charge paid by us on behalf of each participant.

See “Summary of Reinvestment Plan.”

 

S - 10


Table of Contents

INDEX TO FINANCIAL STATEMENTS

CNL Lifestyle Properties, Inc.

 

     Page

Pro Forma Condensed Consolidated Financial Information:

  

Unaudited Pro Forma Condensed Consolidated Financial Information

   S – 12

Unaudited Pro Forma Condensed Consolidated Balance Sheet as of March 31, 2008

   S – 13

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the three months ended March 31, 2008

   S – 14

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 2007

   S – 15

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

   S – 16

Index to Other Financial Statements

   S – 20

 

S - 11


Table of Contents

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

UNAUDITED PRO FORMA

CONDENSED CONSOLIDATED FINANCIAL INFORMATION

The accompanying Unaudited Pro Forma Condensed Consolidated Balance Sheet of CNL Lifestyle Properties, Inc. (the “Company”) is presented as if the acquisitions described in Note (b) had occurred on March 31, 2008.

The accompanying Unaudited Pro Forma Condensed Consolidated Statements of Operations are presented for the three months ended March 31, 2008 and for the year ended December 31, 2007 (the “Pro Forma Periods”), and include certain pro forma adjustments to illustrate the estimated effect of the transactions described in the notes to the pro forma financial statements as if they had occurred on January 1, 2007.

This pro forma condensed consolidated financial information is presented for informational purposes only and does not purport to be indicative of the Company's financial results or condition if the various events and transactions reflected herein had occurred on the dates or been in effect during the periods indicated. This pro forma condensed consolidated financial information should not be viewed as indicative of the Company's financial results or conditions in the future.

 

S - 12


Table of Contents

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

AS OF MARCH 31, 2008

(in thousands, except per share data)

 

     Historical (a)     Pro Forma
Adjustments
    Pro Forma  
ASSETS       

Real estate investment properties under operating leases, net

   $ 1,632,341     $ 36,517  (b)   $ 1,668,858  

Investment in unconsolidated entities

     167,167       —         167,167  

Mortgages and other notes receivable

     116,157       —         116,157  

Prepaid expenses and other assets

     61,836       (1,495)  (b)     60,341  

Intangibles, net

     42,033       2,468  (b)     44,501  

Cash

     231,118       (36,766)  (c)     194,352  

Deposits

     7,545       —         7,545  

Accounts and other receivables

     5,713       —         5,713  

Restricted cash

     8,786       —         8,786  
                        

Total Assets

   $ 2,272,696     $ 724     $ 2,273,420  
                        
LIABILITIES AND STOCKHOLDERS’ EQUITY       

Mortgages and other notes payable

   $ 500,251     $ —       $ 500,251  

Security deposits

     40,447       724  (d)     41,171  

Accounts payable and accrued expenses

     14,921       —         14,921  

Other liabilities

     12,669       —         12,669  

Due to affiliates

     4,066       —         4,066  
                        

Total Liabilities

   $ 572,354     $ 724     $ 573,078  
                        

Commitments and contingencies

      

Stockholders’ equity:

      

Preferred stock, $.01 par value per share 200 million shares authorized and unissued

     —         —         —    

Excess shares, $.01 par value per share 120 million shares authorized and unissued

     —         —         —    

Common stock, $.01 par value per share One billion shares authorized at March 31, 2008 204,144 shares issued and 202,533 shares outstanding

     2,025       —         2,025  

Capital in excess of par value

     1,796,678       —         1,796,678  

Accumulated earnings

     72,491       —         72,491  

Accumulated distributions

     (168,973 )     —         (168,973 )

Accumulated other comprehensive loss

     (1,879 )     —         (1,879 )
                        
     1,700,342       —         1,700,342  
                        

Total Liabilities and Stockholders’ Equity

   $ 2,272,696     $ 724     $ 2,273,420  
                        

See accompanying notes to unaudited pro forma condensed consolidated financial statements

 

S - 13


Table of Contents

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2008

(in thousands, except per share data)

 

     Historical (1)     Pro Forma
Adjustments
    Pro Forma
Results
 

Revenues:

      

Rental income from operating leases

   $ 47,960     $ 936  (2)   $ 49,418  
       522  (3)  

Interest income on mortgages and other notes receivable

     1,286       —         1,286  
                        
     49,246       1,458       50,704  
                        

Expenses:

      

Asset management fee to Advisor

     5,213       155  (6)     5,368  

General and administrative

     1,557       —         1,557  

Ground lease and permit fees

     2,068       522  (3)     2,590  

Repairs and maintenance

     333       —         333  

Other operating expenses

     943       —         943  

Depreciation and amortization

     23,043       566  (7)     23,609  
                        
     33,157       1,243       34,400  
                        

Operating income

     16,089       215       16,304  
                        

Other income (expense):

      

Interest and other income

     1,467       (230)  (8)     1,237  

Interest expense and loan cost amortization

     (7,452 )     (546)  (9)     (7,998 )

Equity in earnings of unconsolidated entities

     1,577       —         1,577  
                        

Total other income (expense)

     (4,408 )     (776 )     (5,184 )
                        

Net income

   $ 11,681     $ (561 )   $ 11,120  
                        

Earnings Per Share of Common Stock (Basic and Diluted)

   $ 0.06       $ 0.06  
                  

Weighted Average Number of Shares of Common Stock Outstanding (Basic and Diluted)

     196,354         (10)     196,354  
                  

See accompanying notes to unaudited pro forma condensed consolidated financial statements

 

S - 14


Table of Contents

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2007

(in thousands, except per share data)

 

     Historical (1)     Pro Forma
Adjustments
    Pro Forma
Results
 

Revenues:

      

Rental income from operating leases

   $ 122,879     $ 33,386  (2)   $ 159,715  
       3,010  (3)  
       440  (4)  

Interest income on mortgages and other notes receivable

     11,018       40  (5)     11,058  

Other operating income

     7,286       —         7,286  
                        

Total revenues

     141,183       36,876       178,059  
                        

Expenses:

      

Asset management fee to Advisor

     14,804       4,173  (6)     18,977  

General and administrative

     9,953       —         9,953  

Ground lease and permit fees

     5,761       3,010  (3)     8,771  

Repairs and maintenance

     2,090       —         2,090  

Other operating expenses

     8,283       —         8,283  

Depreciation and amortization

     64,883       18,365  (7)     83,248  
                        

Total expenses

     105,774       25,548       131,322  
                        

Operating income

     35,409       11,328       46,737  
                        

Other income (expense):

      

Interest and other income

     11,135       (10,920)  (8)     215  

Interest expense and loan cost amortization

     (14,757 )     (10,734)  (9)     (25,491 )

Equity in earnings of unconsolidated entities

     3,738       —         3,738  
                        

Total other income (expense)

     116       (21,654 )     (21,538 )
                        

Net income

   $ 35,525     $ (10,326 )   $ 25,199  
                        

Earnings Per Share of Common Stock (Basic and Diluted)

   $ 0.22       $ 0.15  
                  

Weighted Average Number of Shares of Common Stock Outstanding (Basic and Diluted)

     159,807         (10)     165,943  
                  

See accompanying notes to unaudited pro forma condensed consolidated financial statements

 

S - 15


Table of Contents

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS

Unaudited Pro Forma Condensed Consolidated Balance Sheet:

 

(a) Reflects the Company’s historical balance sheet as of March 31, 2008.

 

(b) On October 29, 2007 and November 30, 2007, the Company entered into an asset purchase agreement with affiliates of American Golf Corporation (“AGC”) and Nevada Links, Inc. a company not affiliated with AGC, to acquire a portfolio of 28 U.S. golf courses, consisting of 22 fee properties and six leasehold interests, in 11 states for an aggregate purchase price of approximately $306.6 million. As of March 31, 2008, the Company had acquired 25 golf courses consisting of 22 fee properties and three leasehold interests. On April 17, 2008, the remaining three leasehold interests were acquired for a purchase price of approximately $37.4 million excluding transaction costs. These properties are leased and operated by an existing tenant of the Company under long-term triple-net leases with an initial term of 20 years with four 5-year renewal options except for one leasehold interest which has three 5-year renewal options and one 6-year renewal option. The pro forma adjustment represents the total purchase price of the three acquired leasehold interests of approximately $39.0 million which was allocated between real estate of $36.5 million and intangible assets of $2.5 million, including closing costs of approximately $0.1 million and reclassification of certain acquisition fees from other assets of approximately $1.5 million.

 

(c) Represents the reduction in cash in connection with the Company’s acquisition of the properties described in Note (b) above, net of cash deposits from tenants leasing these properties described in Note (d) below.

 

(d) Represents the remaining cash security deposit received from the third-party tenants in connection with the Company’s acquisition of the remaining three properties described in Note (b) above.

Unaudited Pro Forma Condensed Consolidated Statements of Operations:

 

(1) Represents the Company’s historical operating results for the respective pro forma periods being presented.

 

(2) Amount represents the estimated aggregate pro forma rental income and percentage rent adjustments from operating leases as a result of the following significant property acquisitions. The pro forma adjustments include the impact of straight-lining of rents and represent the portion of income in excess of the actual income recognized during the period in which the property was owned, as if the property was owned and leased for the entire period. Percentage rent is generally based on a percentage of gross revenues. The historical revenues of the properties were used to estimate percentage rent for the pro forma periods presented (in thousands).

 

     Pro Forma Adjustments

Properties

   Acquisition
Date
    Year Ended
December 31,
2007
   Three Months
Ended

March 31, 2008

American Golf Portfolio (i)

   Various  (ii)   $ 25,441    $ 936

Booth Creek Commercial

   10/2/2007       1,066      —  

The Parks

   4/6/2007       6,219      —  

Booth Creek Ski

   1/19/2007       660      —  
               

Total

     $ 33,386    $ 936
               

 

FOOTNOTE:

 

(i) Under the asset purchase agreement with American Golf Corporation, AGC required an additional 14 courses to be included in the portfolio transaction. The Company, in turn, required the tenant to take title to these courses and operate them on their own behalf. The 14 properties were assigned to EAGLE Golf, an existing tenant of the Company, for no value. In accordance with generally accepted accounting principles, the inherent value of these courses are recorded as a lease incentive to the tenant which is amortized against rental income over the life of the leases for these properties. Lease incentives, totaling approximately $16.2 million, represent the value attributable to the golf courses that were transferred to the tenant. Rental income from operating leases has been reduced by $24,361 and $808,656 for the three months ended March 31, 2008 and the year ended December 31, 2007, respectively, due to the amortization of lease incentives into revenue.

 

(ii) Between November 30, 2007 and December 17, 2007, the Company acquired 24 golf properties as part of a larger portfolio transaction described in Note (b) above. On March 7, 2008, the Company acquired one additional property, and on April 17, 2008 an additional three properties were acquired, which completed the portfolio transaction.

 

S - 16


Table of Contents

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS

Unaudited Pro Forma Condensed Consolidated Statements of Operations (Continued):

 

(3) Represents the estimated pro forma adjustments for ground leases, park use permit and land permit fees paid by the third-party tenants related to the properties. Ground leases, park use permit and land permit fees are generally a percentage of gross revenue exceeding a certain threshold. The historical revenues of the properties were used to estimate ground leases, park use permit and land permit fees for the pro forma periods presented (in thousands).

 

     Pro Forma Adjustments     

Properties

   Year Ended
December 31,
2007
   Three Months
Ended
March 31, 2008
  

Description

American Golf Portfolio

   $ 2,089    $ 522    Six long-term ground leases

Booth Creek Ski

     334      —      U.S. Forest Service ski area permit

The Parks

     587      —      Two long-term ground leases
                

Total

   $ 3,010    $ 522   
                

 

(4) FF&E reserve income represents amounts set aside by the tenants and paid to the Company for capital expenditure purposes. The Company has exclusive rights to and ownership of the accounts. Generally, the amounts are based on an agreed upon percentage of the tenants’ gross revenues as defined in the respective leases. The historical revenues of the properties were used to estimate FF&E reserves due under the leases for the pro forma periods presented (in thousands).

 

     Pro Forma Adjustments  

Properties

   Year Ended
December 31,
2007
    Three Months
Ended
March 31, 2008
 

American Golf Portfolio

   $ —    (i)   $ —    (i)

Booth Creek Ski & Commercial

     30       —    

The Parks

     410       —    
                

Total

   $ 440     $ —    
                

 

FOOTNOTE:

 

(i) No FF&E reserves required during the first two lease years in accordance with the lease agreement.

 

(5) In connection with the Booth Creek Ski transaction completed on January 19, 2007, the Company made a $12.0 million loan to Booth Creek Ski Holdings, Inc. The loan requires monthly interest-only payments based on an annual percentage rate of 9.0%. At maturity, the borrower will pay the entire unpaid principal balance and an exit fee equal to the aggregate of monthly interest payments that would have been payable if the interest rate had been 15.0%. The pro forma adjustments include interest income of approximately $47,000 and the amortization of acquisition fees of approximately $7,000 for the year ended December 31, 2007.

 

(6) Represents asset management fees associated with owning interests in or making loans in connection with real estate. The assets and loans are managed by the Company’s Advisor for an annual asset management fee of 1% of the Company’s pro-rata share of the “Real Estate Asset Value” as defined in the Company’s Prospectus

 

S - 17


Table of Contents

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS

Unaudited Pro Forma Condensed Consolidated Statements of Operations (Continued):

 

(7) Depreciation and amortization is computed using the straight-line method of accounting over the estimated useful lives of the related assets or the related lease terms, if shorter. The pro forma adjustments represent the estimated additional expenses as if the assets had been owned during the entire pro forma periods presented net of any actual depreciation or amortization on those assets as recognized in the Company’s historical results of operations (in thousands).

 

Properties

  

Assets

   Purchase
Price
   Estimated
Useful Life
   Pro Forma Adjustments
            Year Ended
December 31,
2007
   Three Months
Ended

March 31,
2008

American Golf Portfolio

  

Land

   $ 65,431    n/a    $ —      $ —  
  

Land improvements

     125,434    15 years      7,633      337
  

Leasehold interests

     28,374    32 years      876      31
  

Buildings

     72,139    36 years      1,785      133
  

FF&E

     13,725    5 years      2,240      25
  

Intangible - in place leases

     6,798    20 years      307      40
                          
  

Total

   $ 311,901       $ 12,841    $ 566
                          

Booth Creek Ski & Commercial

  

Land

   $ 37,105    n/a    $ —      $ —  
  

Land improvements

     60,743    15 years      439      —  
  

Permit rights

     1,932    40 years      4      —  
  

Buildings

     48,573    39 years      525      —  
  

Ski lifts

     16,154    20 years      42      —  
  

FF&E

     37,277    5 years      517      —  
  

Intangible - in place lease

     4,016    20 years      23      —  
                          
  

Total

   $ 205,800       $ 1,550    $ —  
                          

The Parks

  

Land

   $ 102,098    n/a    $ —      $ —  
  

Land improvements

     52,696    15 years      403      —  
  

Leasehold interests

     6,587    57 years      —        —  
  

Buildings

     59,282    39 years      509      —  
  

FF&E

     36,228    5 years      1,674      —  
  

Ride equipment

     65,869    25 years      1,293      —  
  

Intangible - in place leases

     6,587    22 years      95      —  
                          
  

Total

   $ 329,347       $ 3,974    $ —  
                          
  

Total – All Properties

         $ 18,365    $ 566
                      

The above purchase price allocations, in some instances, are preliminary. The final allocations of purchase price may include other identifiable assets which may have varying estimated lives and could impact the amount of future depreciation or amortization expense.

 

S - 18


Table of Contents

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS

Unaudited Pro Forma Condensed Consolidated Statements of Operations (Continued):

 

(8) Reflects a reduction in interest income due to the decrease in the amount of cash available to invest in interest bearing accounts assuming all of the acquisitions had occurred on January 1, 2007.

 

(9) Represents the estimated pro forma adjustments for interest expense in excess of actual recognized during the period in which financing was obtained in connection with the Company’s acquisitions (in thousands).

 

Description

   Principal
Balance
   Fixed
Interest
Rate
    Pro Forma Adjustments
        Year Ended
December 31,
2007
   Three Months
Ended
March 31,
2008

Third-party golf financing

   $ 140,000    6.09 %   $ 8,526    $ 546

Seller Financing - Parks transaction

     22,000    8.75 %     502      —  

Third-party ski financing

     111,500    6.11 %     1,706      —  
                      

Total

   $ 273,500      $ 10,734    $ 546
                      

 

(10) Historical earnings per share were calculated based upon the actual weighted average number of shares of common stock outstanding during the respective pro forma periods presented. The pro forma earnings per share were calculated assuming that proceeds from the sale of shares were sufficient to fund the acquisitions as if they occurred on January 1, 2007 outside of debt and security deposit described in Note (d) above and that those shares of common stock were outstanding for the entire pro forma periods presented.

 

S - 19


Table of Contents

INDEX TO OTHER FINANCIAL STATEMENTS

The following financial information is filed as part of the Prospectus Supplement as a result of the Company’s completed acquisition of the three leasehold interests from American Golf Corporation. For information regarding this investment and the leases into which the Company has entered, see the “Business – Real Estate Portfolio – Our Golf Operators and Properties – Properties Operated by EAGLE Golf” in the prospectus.

 

     Page

Selected American Golf and National Golf Properties

  

Unaudited Combined Financial Statements as of March 31, 2008 and December 31, 2007 and for the Three months ended March 31, 2008 and 2007

  

Combined Balance Sheets

   S – 22

Combined Statements of Operations

   S – 24

Combined Statements of Cash Flows

   S – 25

Notes to Combined Financial Statements

   S – 27

 

S - 20


Table of Contents

Selected American Golf and National Golf Properties

Combined Financial Statements as of March 31, 2008 (unaudited) and December 31, 2007 (unaudited) and for the three months ended March 31, 2008 (unaudited) and 2007 (unaudited).

 

S - 21


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

COMBINED BALANCE SHEETS (UNAUDITED)

(In thousands)

 

     March 31,
2008
   December 31,
2007
 

ASSETS

     

CURRENT ASSETS:

     

Cash and cash equivalents

   $ 586    $ 485  

Member receivables

     68      38  

Income tax receivable from parent

     17      —    

Inventories

     75      92  

Prepaid expenses and other assets

     119      95  
               

Total current assets

     865      710  

PROPERTY AND EQUIPMENT—Net

     7,357      7,175  

LEASEHOLD ADVANTAGE, Net of accumulated amortization of $3,665 and $3,487 as of March 31, 2008 and December 31, 2007, respectively

     15,159      15,337  

RESTRICTED CASH

     38      44  

DEPOSITS, LICENSES AND OTHER ASSETS

     157      206  

GOODWILL

     948      948  
               

TOTAL

   $ 24,524    $ 24,420  
               
The accompanying notes are an integral part of these combined financial statements      (Continued )

 

S - 22


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

COMBINED BALANCE SHEETS (UNAUDITED)

(In thousands)

 

     March 31,
2008
   December 31,
2007
 

LIABILITIES AND OWNERS’ EQUITY

     

CURRENT LIABILITIES:

     

Accounts payable

   $ 89    $ 79  

Accrued expenses

     518      696  

Other liabilities

     368      323  

Income tax payable to parent

     —        640  

Other deferred revenue

     7      14  
               

Total current liabilities

     982      1,752  

NOTES PAYABLE

     12,601      12,674  

DEFERRED INCOME TAXES

     1,058      1,058  

OTHER LONG-TERM LIABILITIES

     442      398  
               

Total liabilities

     15,083      15,882  
               

MINORITY INTEREST

     1,063      930  
               

COMMITMENTS AND CONTINGENCIES

     —        —    

OWNERS’ EQUITY

     8,378      7,608  
               

TOTAL LIABILITIES AND OWNERS’ EQUITY

   $ 24,524    $ 24,420  
               
The accompanying notes are an integral part of these combined financial statements      (Concluded )

 

S - 23


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

COMBINED STATEMENTS OF OPERATIONS (UNAUDITED)

(In thousands)

 

     For the three months ended,  
     March 31,
2008
    March 31,
2007
 

REVENUES:

    

Green fees

   $ 1,045     $ 1,171  

Cart rentals

     323       362  

Food and beverage sales

     455       447  

Merchandise sales

     85       92  

Other revenue

     254       323  
                

Total revenues

     2,162       2,395  
                

COSTS AND EXPENSES:

    

Payroll and related expenses

     713       715  

Cost of food and beverage sold

     108       119  

Cost of merchandise sold

     101       62  

General and administrative

     264       261  

Repairs and maintenance

     72       47  

Other operating expenses

     239       248  

Rents

     452       487  

Depreciation and amortization

     209       219  
                

Total costs and expenses

     2,158       2,158  

OPERATING INCOME

     4       237  

OTHER INCOME (EXPENSE):

    

Interest income

     3       6  

Interest expense

     (231 )     (384 )
                

Total other expense

     (228 )     (378 )

LOSS BEFORE MINORITY INTEREST

     (224 )     (141 )

MINORITY INTEREST

     (70 )     (77 )

INCOME TAXES (Note 1)

     17       (64 )
                

NET LOSS

   $ (277 )   $ (282 )
                

The accompanying notes are an integral part of these combined financial statements

 

S - 24


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

COMBINED STATEMENTS OF CASH FLOWS (UNAUDITED)

(In thousands)

 

     For the three months ended,  
     March 31,
2008
    March 31,
2007
 

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net loss

   $ (277 )   $ (282 )

Adjustments to reconcile net loss to net cash used in operating activities:

    

Depreciation and amortization

     209       219  

Amortization of intangibles

     178       178  

Amortization of deferred financing costs

     —         45  

Loss on interest rate cap agreements

     —         23  

Deferred rent

     18       18  

Minority interest

     70       77  

Increase (decrease) from changes in:

    

Member receivables

     (30 )     7  

Inventories

     17       (4 )

Prepaid expenses and other assets

     (24 )     33  

Deposits, licenses and other assets

     49       1  

Accounts payable

     10       (215 )

Accrued expenses

     (49 )     (4 )

Other liabilities

     71       85  

Income taxes payable to parent

     (657 )     (741 )

Other deferred revenue

     (7 )     —    
                

Net cash used in operating activities

     (422 )     (560 )
                

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Acquisition of property and equipment

     (391 )     (36 )

Decrease (increase) in restricted cash

     6       (2 )
                

Net cash used in investing activities

     (385 )     (38 )
                

(Continued)

 

S - 25


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

COMBINED STATEMENTS OF CASH FLOWS (UNAUDITED)

(In thousands)

 

     For the three months ended,  
     March 31,
2008
    March 31,
2007
 

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Payments on notes payable

   $ (73 )   $ —    

Net contributions from owners

     1,047       621  

Distributions to minority interests

     (66 )     (83 )
                

Net cash provided by financing activities

     908       538  
                

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     101       (60 )

CASH AND CASH EQUIVALENTS—Beginning of period

     485       498  
                

CASH AND CASH EQUIVALENTS—End of period

   $ 586     $ 438  
                

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

    

Cash paid for interest

   $ 248     $ 380  
The accompanying notes are an integral part of these combined financial statements       (Concluded )

 

S - 26


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

NOTES TO COMBINED FINANCIAL STATEMENTS (UNAUDITED)

 

1. ORGANIZATION AND BASIS OF PRESENTATION

AGC LLC Holding, a Delaware limited liability company (“AGC”) was formed in 1973 for the purpose of operating public and private golf and tennis facilities on leased premises. National Golf Properties LLC, a Delaware limited liability company (“NGP”) owns golf courses located throughout the United States. On February 6, 2003, both AGC and NGP were acquired by an investor group comprised primarily of Goldman Sachs’ GS Capital Partners 2000, L.P., Goldman Sachs’ Whitehall Street Global Real Estate Limited Partnership 2001 and Starwood Capital Group’s SOF-VI U.S. Holdings, LLC. As a result of this transaction, assets and liabilities of both AGC and NGP were recorded at their fair market value. Since AGC and NGP are under common ownership, the accompanying financial statements have been presented on a combined basis.

On October 29, 2007 AGC and NGP announced that they had agreed to sell 28 owned and leased golf courses (including its 50% interest in the Las Vegas Joint Venture). As of March 31, 2008 the sale of three (3) of these properties (the “Selected Portfolio”) had not closed. The sale of these remaining properties was completed in April 2008. The Selected Portfolio is as follows:

 

Property

   Location     
David L. Baker Memorial Golf Center *    California   
Meadowlark Golf Course *    California   
Las Vegas Golf Club* ^    Nevada   

 

* Leased golf course properties

 

^ 50% Ownership of Las Vegas Joint Venture

The accompanying combined financial statements have been presented on a carve-out basis with the assets, liabilities, results of operations and cash flows of the Selected Portfolio combined from different legal entities, all of which are indirect wholly-owned subsidiaries of AGC and NGP (except for the 50% interest in the Las Vegas Joint Venture whose operations are consolidated in the financial statements due to exercise of control). The combined financial statements include allocations from AGC and NGP of certain overhead costs (see note 4). The allocation of debt, related costs and interest to the Selected Portfolio was calculated as its proportionate share of the total AGC and NGP debt which is secured by the Selected Portfolio, based on the specific amounts set forth in the loan documents. Goodwill originated from the transaction dated February 6, 2003 and was recorded at each course based on the allocated purchase price. Transactions between the entities being combined have been eliminated upon combination. Management believes that the assumptions and estimates used in preparation of the combined financial statements are reasonable. However, the combined financial statements may not necessarily reflect the Selected Portfolio’s results of operations, financial position or cash flows in the future, or what its results of operations, financial position or cash flows would have been if the Selected Portfolio had been a stand-alone company during the periods presented. Because of the nature of these combined financial statements, AGC and NGP’s net investment in the Selected Portfolio is shown as “Owners’ Equity.” Other transactions with AGC and NGP and related parties are presented in note 4.

The accompanying combined financial statements as of March 31, 2008 and December 31, 2007 and for the three months ended March 31, 2008 and 2007 are unaudited, but include all adjustments (which are normal and recurring), that are, in the opinion of management, necessary to present a fair presentation of the financial results as of March 31, 2008, December 31, 2007 and for the three months ended March 31, 2008 and 2007. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been omitted. It is suggested that these financial statements be read in conjunction with the Selected American Golf and National Golf Properties Portfolio of Four Properties (See Note 6) December 31, 2007 financial statements and notes thereto, which include these three properties.

 

S - 27


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

NOTES TO COMBINED FINANCIAL STATEMENTS (UNAUDITED)

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates—The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 reported periods. These estimates include the allocation of costs and the assessment of the collectibility of accounts receivable, use and recoverability of inventories, useful lives for amortization periods, and recoverability of goodwill, among others. Actual results could differ from those estimates.

Inventories—Inventories are stated at the lower of cost (using the first-in, first-out method) or market. Inventories consist primarily of food, beverage, golf and tennis equipment and clothing and accessories.

Revenue Recognition—Revenue from green fees, cart rentals, food and beverage sales, merchandise sales and other income (consisting primarily of range income, banquets, and club and other rental income) are generally recognized at the time of sale.

Goodwill and Other Intangible Assets—Goodwill and identifiable intangibles which consists of leasehold advantages and liquor licenses (more fully described below), recorded in connection with the purchase discussed in Note 1, are accounted for in accordance with the provisions of Statement of Financial Accounting Standards (“SFAS”) No. 142, Goodwill and Other Intangible Assets.

Leasehold Advantage—is amortized on a straight line basis over the life of the leases, which range from 22 – 33 years. A leasehold advantage exists when the Selected Portfolio pays a contracted rent that is below current market rents. The value of a leasehold advantage is calculated based on the differential between market and contracted rent, which is tax effected and discounted to present value based on an after-tax discount rate corresponding to each golf course. At March 31, 2008, the following is the expected amortization expense related to leasehold advantage (in thousands):

 

Year Ending

December 31,

   Leasehold
Advantage

2008

   $ 534

2009

     712

2010

     712

2011

     712

2012

     712

Thereafter

     11,777
      
   $ 15,159
      

Liquor Licenses—The Selected Portfolio has transferable liquor licenses that have indefinite lives and are not amortized. The value assigned to each liquor license is based on the type of license (i.e., full liquor, beer and wine or beer only license), the state, city or county the license is in, and overall demand for the license.

Property and Equipment—Property and equipment are carried at cost.

Depreciation of property and equipment is computed using the straight-line method over the lesser of the estimated useful life of the asset (3 to 30 years) or the remaining term of the lease. When property and equipment are sold or otherwise disposed of, the asset account and related accumulated depreciation and amortization account are relieved, and any gain or loss is included in operations. Expenditures for maintenance and repairs are charged to operations. Significant expenditures which extend the useful life of existing assets are capitalized.

 

S - 28


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

NOTES TO COMBINED FINANCIAL STATEMENTS (UNAUDITED)

Capitalized Interest—The Selected Portfolio capitalizes interest expense during the period of new construction or upgrade of qualifying assets.

Operating Leases and Other Operating Expenses—Other operating expenses consist primarily of equipment leases, utilities, seed, soil and fertilizer. The three leased golf course properties and related facilities in the Selected Portfolio are under long-term operating leases. In addition to minimum payments, certain leases require payment of the excess of various percentages of gross revenue or net operating income over the minimum rental payments. The leases generally require these properties to pay taxes assessed against the leased property and the cost of insurance and maintenance. The majority of lease terms range from 10 to 20 years, and typically, the leases contain renewal options. Certain leases include minimum scheduled increases in rental payments at various times during the term of the lease. These scheduled rent increases are required to be recognized on a straight-line basis over the term of the lease.

Impairment of Assets—In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, the Selected Portfolio regularly reviews long-lived assets other than goodwill and intangibles with indefinite lives (that are to be held and used or are held for sale) for impairment whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. For assets to be held and used by the Selected Portfolio, the sum of expected undiscounted future cash flows is calculated and if the sum is less than the carrying value of the asset, the Selected Portfolio recognizes an impairment loss equal to the difference between the estimated fair value and the carrying value.

The Selected Portfolio tests goodwill for impairment in November on an annual basis or more frequently if an event occurs or circumstances change that could more likely than not reduce the fair value of a reporting unit below its carrying amount. The impairment test consists of comparing the fair value for a reporting unit with its carrying amount, including goodwill, and, if the carrying amount of the reporting unit exceeds its fair value, comparing the implied fair value of goodwill with its carrying amount. The Selected Portfolio considers each golf course to be a reporting unit. An impairment loss would be recognized for the carrying amount of goodwill in excess of its implied fair value.

During the three months ended March 31, 2008 and 2007, the Selected Portfolio recorded no impairment losses.

Concentration of Risk—Financial instruments that potentially subject the Selected Portfolio to concentration of credit risk consist primarily of cash and cash equivalents.

The Selected Portfolio has cash in financial institutions, some of which is insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $100,000 per institution. At various times throughout the year ended December 31, 2007 and three months ended March 31, 2008, the Selected Portfolio had cash in financial institutions that was in excess of the FDIC insurance limit.

Fair Value of Financial Instruments—In June 2007, the Selected Portfolio purchased an interest rate cap in the amount of $5,900 to protect against an increase in the 30-day LIBOR on a $13.6 million variable rate loan on which the Selected Portfolio exercised the first of three one-year extension options. The interest rate cap is for a term of one year and protects the Selected Portfolio on a specific portion of the loan, which decreases over the term of the interest rate cap, on any increase in the interest rate above 5.637% per annum. SFAS No. 133 requires the Selected Portfolio to record the interest rate cap on the balance sheet at fair value and to record changes in the fair value of the interest rate cap in the statement of operations. As of March 31, 2008 and December 31, 2007, the fair value of the interest rate cap was $0.

Cash and Cash Equivalents—The Selected Portfolio considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.

Restricted Cash—Restricted cash consists of cash held as collateral to provide credit enhancement for the Selected Portfolio’s obligations related to performance under lease agreements and insurance claims for certain insurance policies.

 

S - 29


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

NOTES TO COMBINED FINANCIAL STATEMENTS (UNAUDITED)

Income Taxes—AGC, which has subsidiaries that are corporations, accounts for income taxes under SFAS No. 109, Accounting for Income Taxes, which prescribes an asset and liability approach. Under the asset and liability method, deferred tax assets and liabilities are recognized for the expected future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and the 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. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. Income tax expense (benefit) is the tax payable (refundable) for the period and the change during the period in deferred tax assets and liabilities. This approach was used to determine the components of income taxes for the Selected Portfolio based on the specific identification of assets and liabilities.

NGP is a limited liability company, and as such, under current federal and state laws is not generally subject to income taxes; therefore, no provision has been made for such taxes in the accompanying combined financial statements for amounts related to NGP. Income tax for the Selected Portfolio was prepared as if the Selected Portfolio prepared a separate tax return.

Other Deferred Revenue—Other deferred revenue consists of prepaid membership dues, prepaid privileges and prepaid memberships that will be recognized as revenue within the next 12 months.

New Accounting Pronouncements—Effective January 1, 2008, the Selected Portfolio adopted, on a prospective basis, Statement of Financial Accounting Standards No. 157, “Fair Value Measurements” (“SFAS 157”) as amended by FASB Staff Position SFAS 157-1, “Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13” (“FSP FAS 157-1”) and FASB Staff Position SFAS 157-2, “Effective Date of FASB Statement No. 157” (“FSP FAS 157-2”). SFAS 157 defines fair value, establishes a framework for measuring fair value in GAAP and provides for expanded disclosure about fair value measurements. SFAS 157 applies prospectively to all other accounting pronouncements that require or permit fair value measurements. FSP FAS 157-1 amends SFAS 157 to exclude from the scope of SFAS 157 certain leasing transactions accounted for under Statement of Financial Accounting Standards No. 13, “Accounting for Leases.” FSP FAS 157-2 amends SFAS 157 to defer the effective date of SFAS 157 for all non-financial assets and non-financial liabilities except those that are recognized or disclosed at fair value in the financial statements on a recurring basis to fiscal years beginning after November 15, 2008.

The adoption of SFAS 157 did not have a material impact on the Selected Portfolio’s combined financial statements. Management is evaluating the impact that SFAS 157 will have on its non-financial assets and non-financial liabilities since the application of SFAS 157 for such items was deferred to January 1, 2009. The Selected Portfolio believes that the impact of these items will not be material to its combined financial statements. Assets and liabilities typically recorded at fair value on a non-recurring basis to which the Selected Portfolio has not yet applied SFAS 157 due to the deferral of SFAS 157 for such items include:

 

   

Non-financial assets and liabilities initially measured at fair value in an acquisition or business combination

 

   

Long-lived assets measured at fair value due to an impairment assessment under Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets”

 

   

Asset retirement obligations initially measured under Statement of Financial Accounting Standards No. 143, “Accounting for Asset Retirement Obligations”

In December 2007, the FASB issued SFAS No. 160 “Non-Controlling Interests in Consolidated Financial Statements” (“SFAS No. 160”). SFAS No. 160 clarifies that a non-controlling or minority interest in a subsidiary is considered an ownership interest for purposes of the consolidated financial statements. SFAS No. 160 is effective for fiscal years beginning after December 15, 2008. The Selected Portfolio is currently assessing the impact of SFAS No. 160 on its combined financial condition, results of operations and liquidity.

 

S - 30


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

NOTES TO COMBINED FINANCIAL STATEMENTS (UNAUDITED)

In March 2008, the FASB issued SFAS No. 161 “Disclosures about Derivative Instruments and Hedging Activities—an amendment of FASB Statement No. 133” (“SFAS No. 161”). SFAS No. 161 requires enhanced disclosures about an entity’s derivative and hedging activities. SFAS 161 is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The Selected Portfolio is currently assessing the impact of SFAS No. 161 on its combined financial condition, results of operations and liquidity.

 

3. COMMITMENTS AND CONTINGENCIES

In addition to minimum rental payments, certain leases require payment of the excess of various percentages of gross revenue or net operating income over the minimum rental payments. The Selected Portfolio is required to maintain bonds under certain third-party agreements, as requested by certain utility providers, and under the rules and regulations of licensing authorities and other governmental agencies. As of March 31, 2008 the Selected Portfolio had approximately $21,000 of bonds outstanding related to the Selected Portfolio.

Litigation—The Selected Portfolio has continuing litigation matters and other contingencies incurred in the ordinary course of business and has recorded liabilities for the payment of these contingencies when such amounts are probable and can be estimated.

On May 29, 2007, AGC entered into a Memorandum of Understanding (MOU) in settlement of a class action suit. The settlement expense totaling $1.7 million was spread equitably across the 63 California courses operated by AGC, of which 3 courses are included in the Selected Portfolio, and the accrued liability at December 31, 2007 was $55,000. Based on the claims submitted and associate fees, AGC was required to pay $1.7 million during the three months ended March 31, 2008.

 

4. RELATED PARTY TRANSACTIONS

The Selected Portfolio is wholly owned by AGC and reflects transactions with AGC for, among other things, the daily transfer of cash collections, daily cash funding to be used in operations and allocations of corporate expenses. For purposes of these combined financial statements, the net amount due to/from AGC has been classified as “Owners’ Equity.” The NGP debt is collateralized by properties not owned by NGP but leased by AGC.

AGC and NGP have allocated to the Selected Portfolio certain overhead costs, which include general and administrative services (including legal, human resources, financial and technological services) and payroll and related expenses. The combined financial statements reflect expenses which were allocated based on specific identification of costs and relative share of revenue or certain types of costs. Management believes that the methodologies used to allocate such overhead expenses for the services described above are reasonable. However, the Selected Portfolio’s expenses as a stand-alone company may be different from those reflected in the combined statement of operations.

Payroll and related expenses are comprised of the following for the three months ended March 31, (in thousands):

 

     2008    2007

Direct costs

   $ 598    $ 612

Allocated AGC and NGP overhead

     115      103
             

Total

   $ 713    $ 715
             

 

S - 31


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

NOTES TO COMBINED FINANCIAL STATEMENTS (UNAUDITED)

General and administrative expenses are comprised of the following for the three months ended March 31, (in thousands):

 

     2008    2007

Direct costs

   $ 208    $ 216

Allocated AGC and NGP overhead

     56      45
             

Total

   $ 264    $ 261
             

 

5. UNCERTAIN TAX POSITIONS

In July 2006, the FASB issued FASB Interpretation No. 48 (“FIN 48”), Accounting for Uncertainty in Income Taxes — an interpretation of FASB Statement No. 109, which prescribes comprehensive guidelines for recognizing, measuring, presenting and disclosing in the financial statements tax positions taken or expected to be taken on tax returns. FIN 48, effective for fiscal years beginning after December 15, 2006, seeks to reduce the diversity in practice associated with certain aspects of the recognition and measurement related to accounting for income taxes.

The Selected Portfolio files U.S. federal income tax returns and returns in various states’ jurisdictions. The Selected Portfolio’s policy is to recognize interest and penalties related to unrecognized tax benefits as a component of income tax expense. For the three months ended March 31, 2008 and 2007, we recorded no interest or penalties related to unrecognized tax benefits as a component of income tax expense.

The Selected Portfolio adopted the provisions of FIN 48 on January 1, 2007. In accordance with the requirements of FIN 48, the Selected Portfolio evaluated all tax years still subject to potential audit under state and federal income tax law, which currently include the years ended December 31, 2004, 2005, 2006 and 2007 and the three months ended March 31, 2008, in reaching its accounting conclusions. As a result, the Selected Portfolio concluded it did not have any unrecognized tax benefits or any additional tax liabilities after applying FIN 48 as of the January 1, 2007 adoption date or as of March 31, 2008. The adoption of FIN 48 therefore had no impact on the Selected Portfolio’s combined financial statements.

 

S - 32


Table of Contents

SELECTED AMERICAN GOLF AND NATIONAL GOLF PROPERTIES

NOTES TO COMBINED FINANCIAL STATEMENTS (UNAUDITED)

 

6. PROPERTIES TO BE ACQUIRED

The following combined balance sheet consists of the four courses to be acquired as of December 31, 2007 less the property acquired in January 2008 (in thousands):

 

     Four Properties to be
acquired as of
December 31, 2007
   One Property
subsquently acquired in
January 2008
    Three Properties
acquired in
April 2008
     (Audited)    (Unaudited)     (Unaudited)

ASSETS

       

CURRENT ASSETS:

       

Cash and cash equivalents

   $ 487    $ 2     $ 485

Member receivables

     57      19       38

Inventories

     119      27       92

Prepaid expenses and other assets

     128      33       95
                     

Total current assets

     791      81       710

PROPERTY AND EQUIPMENT—Net

     8,806      1,631       7,175

LEASEHOLD ADVANTAGE

     16,748      1,411       15,337

RESTRICTED CASH

     54      10       44

DEPOSITS, LICENSES AND OTHER ASSETS

     231      25       206

GOODWILL

     948      —         948
                     

TOTAL

   $ 27,578    $ 3,158     $ 24,420
                     

LIABILITIES AND OWNERS’ EQUITY

       

CURRENT LIABILITIES:

       

Accounts payable

   $ 149    $ 70     $ 79

Accrued expenses

     1,014      318       696

Other liabilities

     455      132       323

Income tax payable to parent

     764      124       640

Other deferred revenue

     15      1       14
                     

Total current liabilities

     2,397      645       1,752

NOTES PAYABLE

     13,944      1,270       12,674

DEFERRED INCOME TAXES

     1,884      826       1,058

OTHER LONG-TERM LIABILITIES

     377      (21 )     398
                     

Total liabilities

     18,602      2,720       15,882
                     

MINORITY INTEREST

     930      —         930
                     

OWNERS’ EQUITY

     8,046      438       7,608
                     

TOTAL LIABILITIES AND OWNERS’ EQUITY

   $ 27,578    $ 3,158     $ 24,420
                     

* * * * * *

 

S - 33