Consolidating Financial Statements - Guarantor and Non-guarantor Subsidiaries (Tables) | 3 Months Ended |
Mar. 31, 2014 | Mar. 31, 2013 |
Consolidating Financial Statements Guarantor and Non-Guarantor [Abstract] | ' | ' |
Consolidating financial statements parent guarantor nonguarantor [Text Block] | ' | ' |
CONDENSED CONSOLIDATING BALANCE SHEET | Consolidating Financial Statements - Guarantor and Non-guarantor |
31-Mar-14 | The following condensed consolidating financial statements present, on a supplemental basis, the financial position, results of operations, and statements of cash flow for (i) those subsidiaries of the Company which have been designated "Non-guarantor Subsidiaries" for purposes of the Notes Indenture; and (ii) the Company and all of its other subsidiaries. Please see Exhibit 21.1 to the 2013 Form 10-K for a list of the Company's guarantor subsidiaries as of December 31, 2013. During the three months ended March 31, 2014, Diamond Resorts HK, LLC and its subsidiaries were added to the Company's list of guarantor subsidiaries. The Company's non-guarantor subsidiaries include its European subsidiaries, special-purpose subsidiaries and a wholly-owned captive insurance entity. For purposes of the Notes Indenture, the financial position, results of operations, and statements of cash flows of the Company's non-guarantor subsidiaries are excluded from the Company’s financial results to determine whether the Company is in compliance with the financial covenants governing the Senior Secured Notes. Accordingly, management believes that the following presentation is helpful to readers of this Quarterly Report. |
(In thousands) | |
(Unaudited) | |
| | | | | | | | | | | | | | | | | | | | | |
| | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total | |
Assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | 57,033 | | | $ | 18,743 | | | $ | — | | | $ | 75,776 | | |
|
Cash in escrow and restricted cash | | — | | | 48,820 | | | 28,802 | | | — | | | 77,622 | | |
|
Mortgages and contracts receivable, net of allowance of $49,002, $0, $56,588, $0 and $105,590, respectively | | — | | | 20,165 | | | 391,084 | | | 1 | | | 411,250 | | |
|
Due from related parties, net | | 246,296 | | | 95,920 | | | 41,736 | | | (340,048 | ) | | 43,904 | | |
|
Other receivables, net | | — | | | 29,592 | | | 11,536 | | | — | | | 41,128 | | |
|
Income tax receivable | | — | | | — | | | 17,788 | | | (17,763 | ) | | 25 | | |
|
Prepaid expenses and other assets, net | | 354 | | | 78,128 | | | 69,383 | | | — | | | 147,865 | | |
|
Investment in subsidiaries | | 82,982 | | | 9,693 | | | — | | | (92,675 | ) | | — | | |
|
Unsold Vacation Interests, net | | — | | | 239,046 | | | 113,607 | | | (59,000 | ) | | 293,653 | | |
|
Property and equipment, net | | — | | | 38,301 | | | 24,734 | | | — | | | 63,035 | | |
|
Assets held for sale | | — | | | — | | | 10,625 | | | — | | | 10,625 | | CONDENSED CONSOLIDATING BALANCE SHEET |
31-Mar-14 |
Goodwill | | — | | | 30,632 | | | — | | | — | | | 30,632 | | (In thousands) |
(Unaudited) |
Other intangible assets, net | | — | | | 74,571 | | | 119,062 | | | — | | | 193,633 | | | | | | | | | | | | | | | | | | | | | | |
| | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
Total assets | | $ | 329,632 | | | 721,901 | | | $ | 847,100 | | | $ | (509,485 | ) | | $ | 1,389,148 | | Assets: | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | 57,033 | | | $ | 18,743 | | | $ | — | | | $ | 75,776 | |
Liabilities and Stockholders' Equity (Deficit): | | | | | | | | | | |
Accounts payable | | $ | — | | | 8,337 | | | $ | 6,085 | | | $ | — | | | $ | 14,422 | | Cash in escrow and restricted cash | | — | | | 48,820 | | | 28,802 | | | — | | | 77,622 | |
|
Due to related parties, net | | — | | | 105,147 | | | 331,513 | | | (340,048 | ) | | 96,612 | | Mortgages and contracts receivable, net of allowance of $49,002, $0, $56,588, $0 and $105,590, respectively | | — | | | 20,165 | | | 391,084 | | | 1 | | | 411,250 | |
|
Accrued liabilities | | — | | | 68,537 | | | 35,933 | | | — | | | 104,470 | | Due from related parties, net | | 246,296 | | | 95,920 | | | 41,736 | | | (340,048 | ) | | 43,904 | |
|
Income taxes payable | | — | | | 38 | | | 1,610 | | | — | | | 1,648 | | Other receivables, net | | — | | | 29,592 | | | 11,536 | | | — | | | 41,128 | |
|
Deferred income taxes | | — | | | 40,032 | | | 11,395 | | | (17,763 | ) | | 33,664 | | Income tax receivable | | — | | | — | | | 17,788 | | | (17,763 | ) | | 25 | |
|
Deferred revenues | | — | | | 98,715 | | | 26,832 | | | — | | | 125,547 | | Prepaid expenses and other assets, net | | 354 | | | 78,128 | | | 69,383 | | | — | | | 147,865 | |
|
Senior Secured Notes, net of unamortized original issue discount of $6,548, $0, $0, $0 and $6,548, respectively | | — | | | 368,150 | | | — | | | — | | | 368,150 | | Investment in subsidiaries | | 82,982 | | | 9,693 | | | — | | | (92,675 | ) | | — | |
|
Securitization notes and Funding Facilities, net of unamortized original issue discount of $0, $0, $226, $0 and $226, respectively | | — | | | — | | | 392,060 | | | — | | | 392,060 | | Unsold Vacation Interests, net | | — | | | 239,046 | | | 113,607 | | | (59,000 | ) | | 293,653 | |
|
Derivative liabilities | | — | | | — | | | 199 | | | — | | | 199 | | Property and equipment, net | | — | | | 38,301 | | | 24,734 | | | — | | | 63,035 | |
|
Notes payable | | — | | | 7,138 | | | 18,269 | | | — | | | 25,407 | | Assets held for sale | | — | | | — | | | 10,625 | | | — | | | 10,625 | |
|
Total liabilities | | — | | | 696,094 | | | 823,896 | | | (357,811 | ) | | 1,162,179 | | Goodwill | | — | | | 30,632 | | | — | | | — | | | 30,632 | |
|
| | | | | | | | | | | Other intangible assets, net | | — | | | 74,571 | | | 119,062 | | | — | | | 193,633 | |
Stockholders' equity: | | | | | | | | | | |
Common stock | | 755 | | | — | | | — | | | — | | | 755 | | Total assets | | $ | 329,632 | | | 721,901 | | | $ | 847,100 | | | $ | (509,485 | ) | | $ | 1,389,148 | |
|
Additional paid-in capital | | 398,377 | | | 140,065 | | | 22,159 | | | (92,675 | ) | | 467,926 | | Liabilities and Stockholders' Equity (Deficit): | | | | | | | | | | |
Accounts payable | | $ | — | | | 8,337 | | | $ | 6,085 | | | $ | — | | | $ | 14,422 | |
Accumulated deficit | | (69,500 | ) | | (94,395 | ) | | (3,055 | ) | | (58,999 | ) | | (225,949 | ) |
Accumulated other comprehensive (loss) income | | — | | | (19,863 | ) | | 4,100 | | | — | | | (15,763 | ) | Due to related parties, net | | — | | | 105,147 | | | 331,513 | | | (340,048 | ) | | 96,612 | |
|
Total stockholders' equity (deficit) | | 329,632 | | | 25,807 | | | 23,204 | | | (151,674 | ) | | 226,969 | | Accrued liabilities | | — | | | 68,537 | | | 35,933 | | | — | | | 104,470 | |
|
Total liabilities and stockholders' equity (deficit) | | $ | 329,632 | | | $ | 721,901 | | | $ | 847,100 | | | $ | (509,485 | ) | | $ | 1,389,148 | | Income taxes payable | | — | | | 38 | | | 1,610 | | | — | | | 1,648 | |
|
| | | | | | | | | | | Deferred income taxes | | — | | | 40,032 | | | 11,395 | | | (17,763 | ) | | 33,664 | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
For the three months ended March 31, 2014 | Deferred revenues | | — | | | 98,715 | | | 26,832 | | | — | | | 125,547 | |
(In thousands) |
(Unaudited) | Senior Secured Notes, net of unamortized original issue discount of $6,548, $0, $0, $0 and $6,548, respectively | | — | | | 368,150 | | | — | | | — | | | 368,150 | |
|
| | | | | | | | | | | | | | | | | | | | | Securitization notes and Funding Facilities, net of unamortized original issue discount of $0, $0, $226, $0 and $226, respectively | | — | | | — | | | 392,060 | | | — | | | 392,060 | |
| | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
Revenues: | | | | | | | | | | | Derivative liabilities | | — | | | — | | | 199 | | | — | | | 199 | |
Management and member services | | $ | — | | | $ | 31,401 | | | $ | 11,248 | | | $ | (4,425 | ) | | $ | 38,224 | |
Notes payable | | — | | | 7,138 | | | 18,269 | | | — | | | 25,407 | |
Consolidated resort operations | | — | | | 7,372 | | | 1,351 | | | — | | | 8,723 | |
Total liabilities | | — | | | 696,094 | | | 823,896 | | | (357,811 | ) | | 1,162,179 | |
Vacation Interest sales, net of provision of $0, $10,734, $699, $0 and $11,433, respectively | | — | | | 91,375 | | | 14,522 | | | — | | | 105,897 | |
| | | | | | | | | | |
Interest | | — | | | (236 | ) | | 15,917 | | | (7 | ) | | 15,674 | | Stockholders' equity: | | | | | | | | | | |
Common stock | | 755 | | | — | | | — | | | — | | | 755 | |
Other | | — | | | 13,446 | | | 14,471 | | | (15,210 | ) | | 12,707 | |
Additional paid-in capital | | 398,377 | | | 140,065 | | | 22,159 | | | (92,675 | ) | | 467,926 | |
Total revenues | | — | | | 143,358 | | | 57,509 | | | (19,642 | ) | | 181,225 | |
Accumulated deficit | | (69,500 | ) | | (94,395 | ) | | (3,055 | ) | | (58,999 | ) | | (225,949 | ) |
Costs and Expenses: | | | | | | | | | | | Accumulated other comprehensive (loss) income | | — | | | (19,863 | ) | | 4,100 | | | — | | | (15,763 | ) |
Management and member services | | — | | | 8,249 | | | 3,886 | | | (3,188 | ) | | 8,947 | |
Total stockholders' equity (deficit) | | 329,632 | | | 25,807 | | | 23,204 | | | (151,674 | ) | | 226,969 | |
Consolidated resort operations | | — | | | 6,831 | | | 940 | | | — | | | 7,771 | |
Total liabilities and stockholders' equity (deficit) | | $ | 329,632 | | | $ | 721,901 | | | $ | 847,100 | | | $ | (509,485 | ) | | $ | 1,389,148 | |
Vacation Interest cost of sales | | — | | | 9,428 | | | 3,474 | | | — | | | 12,902 | |
| | | | | | | | | | |
Advertising, sales and marketing | | — | | | 52,268 | | | 9,911 | | | (1,404 | ) | | 60,775 | | CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
For the three months ended March 31, 2014 |
Vacation Interest carrying cost, net | | — | | | (461 | ) | | 8,725 | | | (389 | ) | | 7,875 | | (In thousands) |
(Unaudited) |
Loan portfolio | | — | | | 2,084 | | | 3,032 | | | (2,626 | ) | | 2,490 | | |
| | | | | | | | | | | | | | | | | | | | |
Other operating | | — | | | 5,432 | | | 4,487 | | | (4,382 | ) | | 5,537 | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
Revenues: | | | | | | | | | | |
General and administrative | | 243 | | | 17,187 | | | 6,764 | | | (2 | ) | | 24,192 | | Management and member services | | $ | — | | | $ | 31,401 | | | $ | 11,248 | | | $ | (4,425 | ) | | $ | 38,224 | |
|
Depreciation and amortization | | — | | | 3,745 | | | 4,316 | | | — | | | 8,061 | | Consolidated resort operations | | — | | | 7,372 | | | 1,351 | | | — | | | 8,723 | |
|
Interest expense | | — | | | 8,498 | | | 8,124 | | | (7 | ) | | 16,615 | | Vacation Interest sales, net of provision of $0, $10,734, $699, $0 and $11,433, respectively | | — | | | 91,375 | | | 14,522 | | | — | | | 105,897 | |
|
Impairments and other write-offs | | — | | | — | | | 7 | | | — | | | 7 | | Interest | | — | | | (236 | ) | | 15,917 | | | (7 | ) | | 15,674 | |
|
Gain on disposal of assets | | — | | | 32 | | | (36 | ) | | — | | | (4 | ) | Other | | — | | | 13,446 | | | 14,471 | | | (15,210 | ) | | 12,707 | |
|
Total costs and expenses | | 243 | | | 113,293 | | | 53,630 | | | (11,998 | ) | | 155,168 | | Total revenues | | — | | | 143,358 | | | 57,509 | | | (19,642 | ) | | 181,225 | |
|
(Loss) income before provision (benefit) for income taxes | | (243 | ) | | 30,065 | | | 3,879 | | | (7,644 | ) | | 26,057 | | Costs and Expenses: | | | | | | | | | | |
Management and member services | | — | | | 8,249 | | | 3,886 | | | (3,188 | ) | | 8,947 | |
Provision (benefit) for income taxes | | — | | | 12,158 | | | (111 | ) | | — | | | 12,047 | |
Consolidated resort operations | | — | | | 6,831 | | | 940 | | | — | | | 7,771 | |
Net (loss) income | | $ | (243 | ) | | $ | 17,907 | | | $ | 3,990 | | | $ | (7,644 | ) | | $ | 14,010 | |
Vacation Interest cost of sales | | — | | | 9,428 | | | 3,474 | | | — | | | 12,902 | |
| | | | | | | | | | |
| Advertising, sales and marketing | | — | | | 52,268 | | | 9,911 | | | (1,404 | ) | | 60,775 | |
|
| Vacation Interest carrying cost, net | | — | | | (461 | ) | | 8,725 | | | (389 | ) | | 7,875 | |
|
| Loan portfolio | | — | | | 2,084 | | | 3,032 | | | (2,626 | ) | | 2,490 | |
|
| | | | | | | | | | | Other operating | | — | | | 5,432 | | | 4,487 | | | (4,382 | ) | | 5,537 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | General and administrative | | 243 | | | 17,187 | | | 6,764 | | | (2 | ) | | 24,192 | |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the three months ended March 31, 2014 | Depreciation and amortization | | — | | | 3,745 | | | 4,316 | | | — | | | 8,061 | |
(In thousands) |
(Unaudited) | Interest expense | | — | | | 8,498 | | | 8,124 | | | (7 | ) | | 16,615 | |
|
| | | | | | | | | | | | | | | | | | | | | Impairments and other write-offs | | — | | | — | | | 7 | | | — | | | 7 | |
| | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
Operating activities: | | | | | | | | | | | Gain on disposal of assets | | — | | | 32 | | | (36 | ) | | — | | | (4 | ) |
Net (loss) income | | $ | (243 | ) | | $ | 17,907 | | | $ | 3,990 | | | $ | (7,644 | ) | | $ | 14,010 | |
Total costs and expenses | | 243 | | | 113,293 | | | 53,630 | | | (11,998 | ) | | 155,168 | |
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | | | | | | | | | | |
Provision for uncollectible Vacation Interest sales revenue | | — | | | 10,734 | | | 699 | | | — | | | 11,433 | | (Loss) income before provision (benefit) for income taxes | | (243 | ) | | 30,065 | | | 3,879 | | | (7,644 | ) | | 26,057 | |
|
Amortization of capitalized financing costs and original issue discounts | | — | | | 732 | | | 705 | | | — | | | 1,437 | | Provision (benefit) for income taxes | | — | | | 12,158 | | | (111 | ) | | — | | | 12,047 | |
|
Amortization of capitalized loan origination costs and net portfolio discounts | | — | | | 1,955 | | | — | | | — | | | 1,955 | | Net (loss) income | | $ | (243 | ) | | $ | 17,907 | | | $ | 3,990 | | | $ | (7,644 | ) | | $ | 14,010 | |
|
Depreciation and amortization | | — | | | 3,745 | | | 4,316 | | | — | | | 8,061 | | | | | | | | | | | | |
|
Stock-based compensation | | — | | | 4,696 | | | — | | | — | | | 4,696 | | |
|
Impairments and other write-offs | | — | | | — | | | 7 | | | — | | | 7 | | |
|
Loss (gain) on disposal of assets | | — | | | 32 | | | (36 | ) | | — | | | (4 | ) | |
| | | | | | | | | | |
Deferred income taxes | | — | | | 12,158 | | | — | | | (898 | ) | | 11,260 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Loss on foreign currency exchange | | — | | | — | | | 88 | | | — | | | 88 | | CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the three months ended March 31, 2014 |
Gain on mortgage repurchase | | — | | | (1 | ) | | (48 | ) | | — | | | (49 | ) | (In thousands) |
(Unaudited) |
Unrealized loss on derivative instruments | | — | | | — | | | 199 | | | — | | | 199 | | |
| | | | | | | | | | | | | | | | | | | | |
Unrealized loss on post-retirement benefit plan | | — | | | 43 | | | — | | | — | | | 43 | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
Operating activities: | | | | | | | | | | |
Changes in operating assets and liabilities excluding acquisitions: | | | | | | | | | | | Net (loss) income | | $ | (243 | ) | | $ | 17,907 | | | $ | 3,990 | | | $ | (7,644 | ) | | $ | 14,010 | |
Mortgages and contracts receivable | | — | | | 14,738 | | | (33,853 | ) | | — | | | (19,115 | ) |
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | | | | | | | | | | |
Due from related parties, net | | (192 | ) | | 17,873 | | | 3,947 | | | (13,355 | ) | | 8,273 | | Provision for uncollectible Vacation Interest sales revenue | | — | | | 10,734 | | | 699 | | | — | | | 11,433 | |
|
Other receivables, net | | — | | | 9,560 | | | 4,039 | | | — | | | 13,599 | | Amortization of capitalized financing costs and original issue discounts | | — | | | 732 | | | 705 | | | — | | | 1,437 | |
|
Prepaid expenses and other assets, net | | 218 | | | (39,968 | ) | | (40,897 | ) | | — | | | (80,647 | ) | Amortization of capitalized loan origination costs and net portfolio discounts | | — | | | 1,955 | | | — | | | — | | | 1,955 | |
|
Unsold Vacation Interests, net | | — | | | (7,567 | ) | | 4,746 | | | 7,644 | | | 4,823 | | Depreciation and amortization | | — | | | 3,745 | | | 4,316 | | | — | | | 8,061 | |
|
Accounts payable | | — | | | (252 | ) | | 4 | | | — | | | (248 | ) | Stock-based compensation | | — | | | 4,696 | | | — | | | — | | | 4,696 | |
|
Due to related parties, net | | (19 | ) | | 13,364 | | | 26,015 | | | 13,355 | | | 52,715 | | Impairments and other write-offs | | — | | | — | | | 7 | | | — | | | 7 | |
|
Accrued liabilities | | — | | | (7,846 | ) | | (6,092 | ) | | — | | | (13,938 | ) | Loss (gain) on disposal of assets | | — | | | 32 | | | (36 | ) | | — | | | (4 | ) |
|
Income taxes payable | | — | | | (28 | ) | | (297 | ) | | 898 | | | 573 | | Deferred income taxes | | — | | | 12,158 | | | — | | | (898 | ) | | 11,260 | |
|
Deferred revenues | | — | | | 9,794 | | | 4,703 | | | — | | | 14,497 | | Loss on foreign currency exchange | | — | | | — | | | 88 | | | — | | | 88 | |
|
Net cash (used in) provided by operating activities | | $ | (236 | ) | | $ | 61,669 | | | $ | (27,765 | ) | | $ | — | | | $ | 33,668 | | Gain on mortgage repurchase | | — | | | (1 | ) | | (48 | ) | | — | | | (49 | ) |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS — Continued | Unrealized loss on derivative instruments | | — | | | — | | | 199 | | | — | | | 199 | |
For the three months ended March 31, 2014 |
(In thousands) | Unrealized loss on post-retirement benefit plan | | — | | | 43 | | | — | | | — | | | 43 | |
(Unaudited) |
| Changes in operating assets and liabilities excluding acquisitions: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Mortgages and contracts receivable | | — | | | 14,738 | | | (33,853 | ) | | — | | | (19,115 | ) |
| | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor | | Eliminations | | Total |
Subsidiaries | Due from related parties, net | | (192 | ) | | 17,873 | | | 3,947 | | | (13,355 | ) | | 8,273 | |
Investing activities: | | | | | | | | | | |
Property and equipment capital expenditures | | $ | — | | | $ | (3,948 | ) | | $ | (1,773 | ) | | $ | — | | | $ | (5,721 | ) | Other receivables, net | | — | | | 9,560 | | | 4,039 | | | — | | | 13,599 | |
|
Net cash used in investing activities | | — | | | (3,948 | ) | | (1,773 | ) | | — | | | (5,721 | ) | Prepaid expenses and other assets, net | | 218 | | | (39,968 | ) | | (40,897 | ) | | — | | | (80,647 | ) |
|
Financing activities: | | | | | | | | | | | Unsold Vacation Interests, net | | — | | | (7,567 | ) | | 4,746 | | | 7,644 | | | 4,823 | |
Changes in cash in escrow and restricted cash | | — | | | (11,249 | ) | | 25,886 | | | — | | | 14,637 | |
Accounts payable | | — | | | (252 | ) | | 4 | | | — | | | (248 | ) |
Proceeds from issuance of securitization notes and Funding Facilities | | — | | | — | | | 45,909 | | | — | | | 45,909 | |
Due to related parties, net | | (19 | ) | | 13,364 | | | 26,015 | | | 13,355 | | | 52,715 | |
Proceeds from issuance of notes payable | | — | | | — | | | 1,113 | | | — | | | 1,113 | |
Accrued liabilities | | — | | | (7,846 | ) | | (6,092 | ) | | — | | | (13,938 | ) |
Payments on securitization notes and Funding Facilities | | — | | | — | | | (45,134 | ) | | — | | | (45,134 | ) |
Income taxes payable | | — | | | (28 | ) | | (297 | ) | | 898 | | | 573 | |
Payments on notes payable | | — | | | (2,323 | ) | | (2,704 | ) | | — | | | (5,027 | ) |
Deferred revenues | | — | | | 9,794 | | | 4,703 | | | — | | | 14,497 | |
Payments (refund) of debt issuance costs | | — | | | (96 | ) | | 166 | | | — | | | 70 | |
Net cash (used in) provided by operating activities | | $ | (236 | ) | | $ | 61,669 | | | $ | (27,765 | ) | | $ | — | | | $ | 33,668 | |
Proceeds from exercise of stock options | | 236 | | | — | | | — | | | — | | | 236 | |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS — Continued |
Net cash provided by (used in) financing activities | | 236 | | | (13,668 | ) | | 25,236 | | | — | | | 11,804 | | For the three months ended March 31, 2014 |
(In thousands) |
Net increase (decrease) in cash and cash | | — | | | 44,053 | | | (4,302 | ) | | — | | | 39,751 | | (Unaudited) |
equivalents | |
Effect of changes in exchange rates on cash and cash equivalents | | — | | | — | | | 80 | | | — | | | 80 | | | | | | | | | | | | | | | | | | | | | | |
| | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor | | Eliminations | | Total |
Cash and cash equivalents, beginning of period | | — | | | 12,980 | | | 22,965 | | | — | | | 35,945 | | Subsidiaries |
Investing activities: | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | — | | | $ | 57,033 | | | $ | 18,743 | | | $ | — | | | $ | 75,776 | | Property and equipment capital expenditures | | $ | — | | | $ | (3,948 | ) | | $ | (1,773 | ) | | $ | — | | | $ | (5,721 | ) |
|
| | | | | | | | | | | Net cash used in investing activities | | — | | | (3,948 | ) | | (1,773 | ) | | — | | | (5,721 | ) |
|
| | | | | | | | | | | | | | | | | | | | | Financing activities: | | | | | | | | | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | | | Changes in cash in escrow and restricted cash | | — | | | (11,249 | ) | | 25,886 | | | — | | | 14,637 | |
|
Cash paid for interest | | $ | — | | | $ | 19,439 | | | $ | 6,824 | | | $ | — | | | $ | 26,263 | | Proceeds from issuance of securitization notes and Funding Facilities | | — | | | — | | | 45,909 | | | — | | | 45,909 | |
|
Cash paid for taxes, net of cash tax refunds | | $ | — | | | $ | 29 | | | $ | 189 | | | $ | — | | | $ | 218 | | Proceeds from issuance of notes payable | | — | | | — | | | 1,113 | | | — | | | 1,113 | |
|
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | Payments on securitization notes and Funding Facilities | | — | | | — | | | (45,134 | ) | | — | | | (45,134 | ) |
Insurance premiums financed through issuance of notes payable | | $ | — | | | $ | 6,173 | | | $ | — | | | $ | — | | | $ | 6,173 | |
Payments on notes payable | | — | | | (2,323 | ) | | (2,704 | ) | | — | | | (5,027 | ) |
|
| Payments (refund) of debt issuance costs | | — | | | (96 | ) | | 166 | | | — | | | 70 | |
|
| Proceeds from exercise of stock options | | 236 | | | — | | | — | | | — | | | 236 | |
|
| Net cash provided by (used in) financing activities | | 236 | | | (13,668 | ) | | 25,236 | | | — | | | 11,804 | |
|
| Net increase (decrease) in cash and cash | | — | | | 44,053 | | | (4,302 | ) | | — | | | 39,751 | |
| equivalents |
| Effect of changes in exchange rates on cash and cash equivalents | | — | | | — | | | 80 | | | — | | | 80 | |
|
| Cash and cash equivalents, beginning of period | | — | | | 12,980 | | | 22,965 | | | — | | | 35,945 | |
|
| Cash and cash equivalents, end of period | | $ | — | | | $ | 57,033 | | | $ | 18,743 | | | $ | — | | | $ | 75,776 | |
|
| | | | | | | | | | | |
| |
| | | | | | | | | | | | | | | | | | | | | |
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | | |
|
| Cash paid for interest | | $ | — | | | $ | 19,439 | | | $ | 6,824 | | | $ | — | | | $ | 26,263 | |
|
| Cash paid for taxes, net of cash tax refunds | | $ | — | | | $ | 29 | | | $ | 189 | | | $ | — | | | $ | 218 | |
|
| SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | |
| Insurance premiums financed through issuance of notes payable | | $ | — | | | $ | 6,173 | | | $ | — | | | $ | — | | | $ | 6,173 | |
|
| |
| |
| |
| |
| |
| CONDENSED CONSOLIDATING BALANCE SHEET |
| 31-Dec-13 |
| (In thousands) |
| | | | | | | | | | | | | | | | | | | | | |
| | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| Assets: | | | | | | | | | | |
| Cash and cash equivalents | | $ | — | | | $ | 12,980 | | | $ | 22,965 | | | $ | — | | | $ | 35,945 | |
|
| Cash in escrow and restricted cash | | — | | | 37,571 | | | 54,660 | | | — | | | 92,231 | |
|
| Mortgages and contracts receivable, net of allowance of $0, $49,002, $56,588, $0 and $105,590, respectively | | — | | | 47,592 | | | 357,861 | | | 1 | | | 405,454 | |
|
| Due from related parties, net | | 241,608 | | | 111,595 | | | 45,631 | | | (352,572 | ) | | 46,262 | |
|
| Other receivables, net | | — | | | 39,152 | | | 15,436 | | | — | | | 54,588 | |
|
| Income tax receivable | | — | | | — | | | 16,890 | | | (16,865 | ) | | 25 | |
|
| Prepaid expenses and other assets, net | | 554 | | | 38,437 | | | 29,267 | | | — | | | 68,258 | |
|
| Investment in subsidiaries | | 82,982 | | | 9,675 | | | — | | | (92,657 | ) | | — | |
|
| Unsold Vacation Interests, net | | — | | | 231,478 | | | 117,988 | | | (51,356 | ) | | 298,110 | |
|
| Property and equipment, net | | — | | | 36,775 | | | 23,621 | | | — | | | 60,396 | |
|
| Assets held for sale | | — | | | — | | | 10,662 | | | — | | | 10,662 | |
|
| Goodwill | | — | | | 30,632 | | | — | | | — | | | 30,632 | |
|
| Other intangible assets, net | | — | | | 75,927 | | | 122,705 | | | — | | | 198,632 | |
|
| Total assets | | $ | 325,144 | | | $ | 671,814 | | | $ | 817,686 | | | $ | (513,449 | ) | | $ | 1,301,195 | |
|
| Liabilities and Stockholders' Equity (Deficit): | | | | | | | | | | |
| Accounts payable | | $ | — | | | 8,589 | | | $ | 6,040 | | | $ | — | | | $ | 14,629 | |
|
| Due to related parties, net | | — | | | 92,573 | | | 304,643 | | | (352,572 | ) | | 44,644 | |
|
| Accrued liabilities | | — | | | 75,620 | | | 41,815 | | | — | | | 117,435 | |
|
| Income taxes payable | | | | | 66 | | | 1,003 | | | — | | | 1,069 | |
|
| Deferred Income Taxes | | — | | | 27,874 | | | 11,395 | | | (16,865 | ) | | 22,404 | |
|
| Deferred revenues | | — | | | 88,921 | | | 21,971 | | | — | | | 110,892 | |
|
| Senior Secured Notes, net of original issue discount of $0, $6,548, $0, $0 and $6,548, respectively | | — | | | 367,892 | | | — | | | — | | | 367,892 | |
|
| Securitization notes and Funding Facilities, net of original issue discount of $0, $0, $226, $0 and $226, respectively | | — | | | — | | | 391,267 | | | — | | | 391,267 | |
|
| Notes payable | | — | | | 3,288 | | | 19,862 | | | — | | | 23,150 | |
|
| Total liabilities | | — | | | 664,823 | | | 797,996 | | | (369,437 | ) | | 1,093,382 | |
|
| | | | | | | | | | | |
| Stockholders' equity (deficit): | | | | | | | | | | |
| Common stock | | 755 | | | — | | | — | | | — | | | 755 | |
|
| Additional paid-in capital | | 393,646 | | | 140,056 | | | 22,149 | | | (92,657 | ) | | 463,194 | |
|
| Accumulated deficit | | (69,257 | ) | | (112,302 | ) | | (7,045 | ) | | (51,355 | ) | | (239,959 | ) |
| Accumulated other comprehensive (loss) income | | — | | | (20,763 | ) | | 4,586 | | | — | | | (16,177 | ) |
|
| Total stockholders' equity (deficit) | | 325,144 | | | 6,991 | | | 19,690 | | | (144,012 | ) | | 207,813 | |
|
| Total liabilities and stockholders' equity (deficit) | | $ | 325,144 | | | $ | 671,814 | | | $ | 817,686 | | | $ | (513,449 | ) | | $ | 1,301,195 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Revenues: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Management and member services | | $ | — | | | $ | 26,262 | | | $ | 9,929 | | | $ | (4,604 | ) | | $ | 31,587 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Consolidated resort operations | | — | | | 6,527 | | | 2,093 | | | — | | | 8,620 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest sales, net of provision of $0, $6,381, $291, $0 and $6,672, respectively | | — | | | 77,262 | | | 14,406 | | | — | | | 91,668 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Interest | | — | | | (93 | ) | | 13,787 | | | (439 | ) | | 13,255 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other | | — | | | 10,272 | | | 10,963 | | | (12,913 | ) | | 8,322 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total revenues | | — | | | 120,230 | | | 51,178 | | | (17,956 | ) | | 153,452 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Costs and Expenses: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Management and member services | | — | | | 9,667 | | | 3,805 | | | (3,693 | ) | | 9,779 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Consolidated resort operations | | — | | | 6,113 | | | 1,609 | | | — | | | 7,722 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest cost of sales | | — | | | 16,653 | | | 1,193 | | | — | | | 17,846 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Advertising, sales and marketing | | — | | | 41,962 | | | 9,291 | | | (894 | ) | | 50,359 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest carrying cost, net | | — | | | 4,525 | | | 4,768 | | | (1,056 | ) | | 8,237 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loan portfolio | | — | | | 2,232 | | | 2,795 | | | (2,522 | ) | | 2,505 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other operating | | — | | | 884 | | | 2,083 | | | (2,599 | ) | | 368 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | General and administrative | | 1 | | | 15,650 | | | 7,149 | | | — | | | 22,800 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | — | | | 2,234 | | | 4,020 | | | — | | | 6,254 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Interest expense | | — | | | 12,815 | | | 12,466 | | | (439 | ) | | 24,842 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Impairments and other write-offs | | — | | | — | | | 79 | | | — | | | 79 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loss (gain) on disposal of assets | | — | | | 1 | | | (51 | ) | | — | | | (50 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total costs and expenses | | 1 | | | 112,736 | | | 49,207 | | | (11,203 | ) | | 150,741 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | (Loss) income before provision for income taxes | | (1 | ) | | 7,494 | | | 1,971 | | | (6,753 | ) | | 2,711 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Provision for income taxes | | — | | | 23 | | | 415 | | | — | | | 438 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net (loss) income | | $ | (1 | ) | | $ | 7,471 | | | $ | 1,556 | | | $ | (6,753 | ) | | $ | 2,273 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Operating activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net (loss) income | | $ | (1 | ) | | $ | 7,471 | | | $ | 1,556 | | | $ | (6,753 | ) | | $ | 2,273 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Provision for uncollectible Vacation Interest sales revenue | | — | | | 6,381 | | | 291 | | | — | | | 6,672 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Amortization of capitalized financing costs and original issue discounts | | — | | | 654 | | | 1,220 | | | — | | | 1,874 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Amortization of capitalized loan origination costs and net portfolio discounts | | — | | | 1,182 | | | 48 | | | — | | | 1,230 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | — | | | 2,234 | | | 4,020 | | | — | | | 6,254 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Impairments and other write-offs | | — | | | — | | | 79 | | | — | | | 79 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loss (gain) on disposal of assets | | — | | | 1 | | | (51 | ) | | — | | | (50 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loss on foreign currency exchange | | — | | | — | | | 61 | | | — | | | 61 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Gain on insurance settlement | | — | | | (2,203 | ) | | — | | | — | | | (2,203 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Changes in operating assets and liabilities excluding acquisitions: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Mortgages and contracts receivable | | — | | | (3,450 | ) | | (12,607 | ) | | (1 | ) | | (16,058 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due from related parties, net | | 981 | | | (254 | ) | | (8,037 | ) | | 9,399 | | | 2,089 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other receivables, net | | — | | | 8,959 | | | 3,234 | | | — | | | 12,193 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Prepaid expenses and other assets, net | | (980 | ) | | (30,275 | ) | | (33,234 | ) | | 82 | | | (64,407 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Unsold Vacation Interests, net | | — | | | 6,617 | | | (158 | ) | | 6,751 | | | 13,210 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accounts payable | | — | | | (2,711 | ) | | 827 | | | — | | | (1,884 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due to related parties, net | | — | | | 22,346 | | | 22,605 | | | (9,399 | ) | | 35,552 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accrued liabilities | | — | | | (7,557 | ) | | 4,585 | | | (79 | ) | | (3,051 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Income taxes payable | | — | | | 898 | | | 191 | | | — | | | 1,089 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Deferred revenues | | — | | | 9,900 | | | 5,515 | | | — | | | 15,415 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash provided by (used in) operating activities | | — | | | 20,193 | | | (9,855 | ) | | — | | | 10,338 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Investing activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Property and equipment capital expenditures | | — | | | (2,325 | ) | | (199 | ) | | — | | | (2,524 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash used in investing activities | | $ | — | | | $ | (2,325 | ) | | $ | (199 | ) | | $ | — | | | $ | (2,524 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS — Continued |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | Financing activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Changes in cash in escrow and restricted cash | | $ | — | | | $ | (12,114 | ) | | $ | (2,075 | ) | | $ | — | | | $ | (14,189 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Proceeds from issuance of securitization notes and Funding Facilities | | — | | | — | | | 127,680 | | | — | | | 127,680 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Proceeds from issuance of notes payable | | — | | | — | | | 1,319 | | | — | | | 1,319 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Payments on securitization notes and Funding Facilities | | — | | | — | | | (105,151 | ) | | — | | | (105,151 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Payments on notes payable | | — | | | (2,564 | ) | | (7,252 | ) | | — | | | (9,816 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Refunds (payments) of debt issuance costs | | — | | | 74 | | | (2,048 | ) | | — | | | (1,974 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash (used in) provided financing activities | | — | | | (14,604 | ) | | 12,473 | | | — | | | (2,131 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net increase in cash and cash equivalents | | — | | | 3,264 | | | 2,419 | | | — | | | 5,683 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Effect of changes in exchange rates on cash and cash equivalents | | — | | | — | | | (540 | ) | | — | | | (540 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents, beginning of period | | 540 | | | 7,932 | | | 12,589 | | | — | | | 21,061 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents, end of period | | $ | 540 | | | $ | 11,196 | | | $ | 14,468 | | | $ | — | | | $ | 26,204 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash paid for interest | | $ | — | | | $ | 25,273 | | | $ | 7,416 | | | $ | — | | | $ | 32,689 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | (Cash refunds, net of tax payments) cash paid for taxes, net of cash tax refunds | | $ | — | | | $ | (876 | ) | | $ | 220 | | | $ | — | | | $ | (656 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Insurance premiums financed through issuance of notes payable | | $ | — | | | $ | 5,914 | | | $ | — | | | $ | — | | | $ | 5,914 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | The following condensed consolidating financial statements present, on a supplemental basis, the financial position, results of operations, and statements of cash flow for (i) those subsidiaries of the Company which have been designated "Non-guarantor Subsidiaries" for purposes of the Notes Indenture; and (ii) the Company and all of its other subsidiaries. Please see Exhibit 21.1 to the 2013 Form 10-K for a list of the Company's guarantor subsidiaries as of December 31, 2013. During the three months ended March 31, 2014, Diamond Resorts HK, LLC and its subsidiaries were added to the Company's list of guarantor subsidiaries. The Company's non-guarantor subsidiaries include its European subsidiaries, special-purpose subsidiaries and a wholly-owned captive insurance entity. For purposes of the Notes Indenture, the financial position, results of operations, and statements of cash flows of the Company's non-guarantor subsidiaries are excluded from the Company’s financial results to determine whether the Company is in compliance with the financial covenants governing the Senior Secured Notes. Accordingly, management believes that the following presentation is helpful to readers of this Quarterly Report. |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING BALANCE SHEET |
| | | | | | | | | | | | | | | | | | | | | 31-Mar-14 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Assets: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents | | $ | — | | | $ | 57,033 | | | $ | 18,743 | | | $ | — | | | $ | 75,776 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash in escrow and restricted cash | | — | | | 48,820 | | | 28,802 | | | — | | | 77,622 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Mortgages and contracts receivable, net of allowance of $49,002, $0, $56,588, $0 and $105,590, respectively | | — | | | 20,165 | | | 391,084 | | | 1 | | | 411,250 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due from related parties, net | | 246,296 | | | 95,920 | | | 41,736 | | | (340,048 | ) | | 43,904 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other receivables, net | | — | | | 29,592 | | | 11,536 | | | — | | | 41,128 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Income tax receivable | | — | | | — | | | 17,788 | | | (17,763 | ) | | 25 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Prepaid expenses and other assets, net | | 354 | | | 78,128 | | | 69,383 | | | — | | | 147,865 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Investment in subsidiaries | | 82,982 | | | 9,693 | | | — | | | (92,675 | ) | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Unsold Vacation Interests, net | | — | | | 239,046 | | | 113,607 | | | (59,000 | ) | | 293,653 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Property and equipment, net | | — | | | 38,301 | | | 24,734 | | | — | | | 63,035 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Assets held for sale | | — | | | — | | | 10,625 | | | — | | | 10,625 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Goodwill | | — | | | 30,632 | | | — | | | — | | | 30,632 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other intangible assets, net | | — | | | 74,571 | | | 119,062 | | | — | | | 193,633 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total assets | | $ | 329,632 | | | 721,901 | | | $ | 847,100 | | | $ | (509,485 | ) | | $ | 1,389,148 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Liabilities and Stockholders' Equity (Deficit): | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accounts payable | | $ | — | | | 8,337 | | | $ | 6,085 | | | $ | — | | | $ | 14,422 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due to related parties, net | | — | | | 105,147 | | | 331,513 | | | (340,048 | ) | | 96,612 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accrued liabilities | | — | | | 68,537 | | | 35,933 | | | — | | | 104,470 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Income taxes payable | | — | | | 38 | | | 1,610 | | | — | | | 1,648 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Deferred income taxes | | — | | | 40,032 | | | 11,395 | | | (17,763 | ) | | 33,664 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Deferred revenues | | — | | | 98,715 | | | 26,832 | | | — | | | 125,547 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Senior Secured Notes, net of unamortized original issue discount of $6,548, $0, $0, $0 and $6,548, respectively | | — | | | 368,150 | | | — | | | — | | | 368,150 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Securitization notes and Funding Facilities, net of unamortized original issue discount of $0, $0, $226, $0 and $226, respectively | | — | | | — | | | 392,060 | | | — | | | 392,060 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Derivative liabilities | | — | | | — | | | 199 | | | — | | | 199 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Notes payable | | — | | | 7,138 | | | 18,269 | | | — | | | 25,407 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total liabilities | | — | | | 696,094 | | | 823,896 | | | (357,811 | ) | | 1,162,179 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Stockholders' equity: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Common stock | | 755 | | | — | | | — | | | — | | | 755 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Additional paid-in capital | | 398,377 | | | 140,065 | | | 22,159 | | | (92,675 | ) | | 467,926 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accumulated deficit | | (69,500 | ) | | (94,395 | ) | | (3,055 | ) | | (58,999 | ) | | (225,949 | ) |
| | | | | | | | | | | | | | | | | | | | | Accumulated other comprehensive (loss) income | | — | | | (19,863 | ) | | 4,100 | | | — | | | (15,763 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total stockholders' equity (deficit) | | 329,632 | | | 25,807 | | | 23,204 | | | (151,674 | ) | | 226,969 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total liabilities and stockholders' equity (deficit) | | $ | 329,632 | | | $ | 721,901 | | | $ | 847,100 | | | $ | (509,485 | ) | | $ | 1,389,148 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2014 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Revenues: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Management and member services | | $ | — | | | $ | 31,401 | | | $ | 11,248 | | | $ | (4,425 | ) | | $ | 38,224 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Consolidated resort operations | | — | | | 7,372 | | | 1,351 | | | — | | | 8,723 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest sales, net of provision of $0, $10,734, $699, $0 and $11,433, respectively | | — | | | 91,375 | | | 14,522 | | | — | | | 105,897 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Interest | | — | | | (236 | ) | | 15,917 | | | (7 | ) | | 15,674 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other | | — | | | 13,446 | | | 14,471 | | | (15,210 | ) | | 12,707 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total revenues | | — | | | 143,358 | | | 57,509 | | | (19,642 | ) | | 181,225 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Costs and Expenses: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Management and member services | | — | | | 8,249 | | | 3,886 | | | (3,188 | ) | | 8,947 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Consolidated resort operations | | — | | | 6,831 | | | 940 | | | — | | | 7,771 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest cost of sales | | — | | | 9,428 | | | 3,474 | | | — | | | 12,902 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Advertising, sales and marketing | | — | | | 52,268 | | | 9,911 | | | (1,404 | ) | | 60,775 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest carrying cost, net | | — | | | (461 | ) | | 8,725 | | | (389 | ) | | 7,875 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loan portfolio | | — | | | 2,084 | | | 3,032 | | | (2,626 | ) | | 2,490 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other operating | | — | | | 5,432 | | | 4,487 | | | (4,382 | ) | | 5,537 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | General and administrative | | 243 | | | 17,187 | | | 6,764 | | | (2 | ) | | 24,192 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | — | | | 3,745 | | | 4,316 | | | — | | | 8,061 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Interest expense | | — | | | 8,498 | | | 8,124 | | | (7 | ) | | 16,615 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Impairments and other write-offs | | — | | | — | | | 7 | | | — | | | 7 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Gain on disposal of assets | | — | | | 32 | | | (36 | ) | | — | | | (4 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total costs and expenses | | 243 | | | 113,293 | | | 53,630 | | | (11,998 | ) | | 155,168 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | (Loss) income before provision (benefit) for income taxes | | (243 | ) | | 30,065 | | | 3,879 | | | (7,644 | ) | | 26,057 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Provision (benefit) for income taxes | | — | | | 12,158 | | | (111 | ) | | — | | | 12,047 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net (loss) income | | $ | (243 | ) | | $ | 17,907 | | | $ | 3,990 | | | $ | (7,644 | ) | | $ | 14,010 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2014 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Operating activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net (loss) income | | $ | (243 | ) | | $ | 17,907 | | | $ | 3,990 | | | $ | (7,644 | ) | | $ | 14,010 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Provision for uncollectible Vacation Interest sales revenue | | — | | | 10,734 | | | 699 | | | — | | | 11,433 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Amortization of capitalized financing costs and original issue discounts | | — | | | 732 | | | 705 | | | — | | | 1,437 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Amortization of capitalized loan origination costs and net portfolio discounts | | — | | | 1,955 | | | — | | | — | | | 1,955 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | — | | | 3,745 | | | 4,316 | | | — | | | 8,061 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Stock-based compensation | | — | | | 4,696 | | | — | | | — | | | 4,696 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Impairments and other write-offs | | — | | | — | | | 7 | | | — | | | 7 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loss (gain) on disposal of assets | | — | | | 32 | | | (36 | ) | | — | | | (4 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Deferred income taxes | | — | | | 12,158 | | | — | | | (898 | ) | | 11,260 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loss on foreign currency exchange | | — | | | — | | | 88 | | | — | | | 88 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Gain on mortgage repurchase | | — | | | (1 | ) | | (48 | ) | | — | | | (49 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Unrealized loss on derivative instruments | | — | | | — | | | 199 | | | — | | | 199 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Unrealized loss on post-retirement benefit plan | | — | | | 43 | | | — | | | — | | | 43 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Changes in operating assets and liabilities excluding acquisitions: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Mortgages and contracts receivable | | — | | | 14,738 | | | (33,853 | ) | | — | | | (19,115 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due from related parties, net | | (192 | ) | | 17,873 | | | 3,947 | | | (13,355 | ) | | 8,273 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other receivables, net | | — | | | 9,560 | | | 4,039 | | | — | | | 13,599 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Prepaid expenses and other assets, net | | 218 | | | (39,968 | ) | | (40,897 | ) | | — | | | (80,647 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Unsold Vacation Interests, net | | — | | | (7,567 | ) | | 4,746 | | | 7,644 | | | 4,823 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accounts payable | | — | | | (252 | ) | | 4 | | | — | | | (248 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due to related parties, net | | (19 | ) | | 13,364 | | | 26,015 | | | 13,355 | | | 52,715 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accrued liabilities | | — | | | (7,846 | ) | | (6,092 | ) | | — | | | (13,938 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Income taxes payable | | — | | | (28 | ) | | (297 | ) | | 898 | | | 573 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Deferred revenues | | — | | | 9,794 | | | 4,703 | | | — | | | 14,497 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash (used in) provided by operating activities | | $ | (236 | ) | | $ | 61,669 | | | $ | (27,765 | ) | | $ | — | | | $ | 33,668 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS — Continued |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2014 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | Investing activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Property and equipment capital expenditures | | $ | — | | | $ | (3,948 | ) | | $ | (1,773 | ) | | $ | — | | | $ | (5,721 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash used in investing activities | | — | | | (3,948 | ) | | (1,773 | ) | | — | | | (5,721 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Financing activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Changes in cash in escrow and restricted cash | | — | | | (11,249 | ) | | 25,886 | | | — | | | 14,637 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Proceeds from issuance of securitization notes and Funding Facilities | | — | | | — | | | 45,909 | | | — | | | 45,909 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Proceeds from issuance of notes payable | | — | | | — | | | 1,113 | | | — | | | 1,113 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Payments on securitization notes and Funding Facilities | | — | | | — | | | (45,134 | ) | | — | | | (45,134 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Payments on notes payable | | — | | | (2,323 | ) | | (2,704 | ) | | — | | | (5,027 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Payments (refund) of debt issuance costs | | — | | | (96 | ) | | 166 | | | — | | | 70 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Proceeds from exercise of stock options | | 236 | | | — | | | — | | | — | | | 236 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash provided by (used in) financing activities | | 236 | | | (13,668 | ) | | 25,236 | | | — | | | 11,804 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net increase (decrease) in cash and cash | | — | | | 44,053 | | | (4,302 | ) | | — | | | 39,751 | |
| | | | | | | | | | | | | | | | | | | | | equivalents |
| | | | | | | | | | | | | | | | | | | | | Effect of changes in exchange rates on cash and cash equivalents | | — | | | — | | | 80 | | | — | | | 80 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents, beginning of period | | — | | | 12,980 | | | 22,965 | | | — | | | 35,945 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents, end of period | | $ | — | | | $ | 57,033 | | | $ | 18,743 | | | $ | — | | | $ | 75,776 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash paid for interest | | $ | — | | | $ | 19,439 | | | $ | 6,824 | | | $ | — | | | $ | 26,263 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash paid for taxes, net of cash tax refunds | | $ | — | | | $ | 29 | | | $ | 189 | | | $ | — | | | $ | 218 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Insurance premiums financed through issuance of notes payable | | $ | — | | | $ | 6,173 | | | $ | — | | | $ | — | | | $ | 6,173 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING BALANCE SHEET |
| | | | | | | | | | | | | | | | | | | | | 31-Dec-13 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Assets: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents | | $ | — | | | $ | 12,980 | | | $ | 22,965 | | | $ | — | | | $ | 35,945 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash in escrow and restricted cash | | — | | | 37,571 | | | 54,660 | | | — | | | 92,231 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Mortgages and contracts receivable, net of allowance of $0, $49,002, $56,588, $0 and $105,590, respectively | | — | | | 47,592 | | | 357,861 | | | 1 | | | 405,454 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due from related parties, net | | 241,608 | | | 111,595 | | | 45,631 | | | (352,572 | ) | | 46,262 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other receivables, net | | — | | | 39,152 | | | 15,436 | | | — | | | 54,588 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Income tax receivable | | — | | | — | | | 16,890 | | | (16,865 | ) | | 25 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Prepaid expenses and other assets, net | | 554 | | | 38,437 | | | 29,267 | | | — | | | 68,258 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Investment in subsidiaries | | 82,982 | | | 9,675 | | | — | | | (92,657 | ) | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Unsold Vacation Interests, net | | — | | | 231,478 | | | 117,988 | | | (51,356 | ) | | 298,110 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Property and equipment, net | | — | | | 36,775 | | | 23,621 | | | — | | | 60,396 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Assets held for sale | | — | | | — | | | 10,662 | | | — | | | 10,662 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Goodwill | | — | | | 30,632 | | | — | | | — | | | 30,632 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other intangible assets, net | | — | | | 75,927 | | | 122,705 | | | — | | | 198,632 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total assets | | $ | 325,144 | | | $ | 671,814 | | | $ | 817,686 | | | $ | (513,449 | ) | | $ | 1,301,195 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Liabilities and Stockholders' Equity (Deficit): | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accounts payable | | $ | — | | | 8,589 | | | $ | 6,040 | | | $ | — | | | $ | 14,629 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due to related parties, net | | — | | | 92,573 | | | 304,643 | | | (352,572 | ) | | 44,644 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accrued liabilities | | — | | | 75,620 | | | 41,815 | | | — | | | 117,435 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Income taxes payable | | | | | 66 | | | 1,003 | | | — | | | 1,069 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Deferred Income Taxes | | — | | | 27,874 | | | 11,395 | | | (16,865 | ) | | 22,404 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Deferred revenues | | — | | | 88,921 | | | 21,971 | | | — | | | 110,892 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Senior Secured Notes, net of original issue discount of $0, $6,548, $0, $0 and $6,548, respectively | | — | | | 367,892 | | | — | | | — | | | 367,892 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Securitization notes and Funding Facilities, net of original issue discount of $0, $0, $226, $0 and $226, respectively | | — | | | — | | | 391,267 | | | — | | | 391,267 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Notes payable | | — | | | 3,288 | | | 19,862 | | | — | | | 23,150 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total liabilities | | — | | | 664,823 | | | 797,996 | | | (369,437 | ) | | 1,093,382 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Stockholders' equity (deficit): | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Common stock | | 755 | | | — | | | — | | | — | | | 755 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Additional paid-in capital | | 393,646 | | | 140,056 | | | 22,149 | | | (92,657 | ) | | 463,194 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accumulated deficit | | (69,257 | ) | | (112,302 | ) | | (7,045 | ) | | (51,355 | ) | | (239,959 | ) |
| | | | | | | | | | | | | | | | | | | | | Accumulated other comprehensive (loss) income | | — | | | (20,763 | ) | | 4,586 | | | — | | | (16,177 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total stockholders' equity (deficit) | | 325,144 | | | 6,991 | | | 19,690 | | | (144,012 | ) | | 207,813 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total liabilities and stockholders' equity (deficit) | | $ | 325,144 | | | $ | 671,814 | | | $ | 817,686 | | | $ | (513,449 | ) | | $ | 1,301,195 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Revenues: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Management and member services | | $ | — | | | $ | 26,262 | | | $ | 9,929 | | | $ | (4,604 | ) | | $ | 31,587 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Consolidated resort operations | | — | | | 6,527 | | | 2,093 | | | — | | | 8,620 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest sales, net of provision of $0, $6,381, $291, $0 and $6,672, respectively | | — | | | 77,262 | | | 14,406 | | | — | | | 91,668 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Interest | | — | | | (93 | ) | | 13,787 | | | (439 | ) | | 13,255 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other | | — | | | 10,272 | | | 10,963 | | | (12,913 | ) | | 8,322 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total revenues | | — | | | 120,230 | | | 51,178 | | | (17,956 | ) | | 153,452 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Costs and Expenses: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Management and member services | | — | | | 9,667 | | | 3,805 | | | (3,693 | ) | | 9,779 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Consolidated resort operations | | — | | | 6,113 | | | 1,609 | | | — | | | 7,722 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest cost of sales | | — | | | 16,653 | | | 1,193 | | | — | | | 17,846 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Advertising, sales and marketing | | — | | | 41,962 | | | 9,291 | | | (894 | ) | | 50,359 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Vacation Interest carrying cost, net | | — | | | 4,525 | | | 4,768 | | | (1,056 | ) | | 8,237 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loan portfolio | | — | | | 2,232 | | | 2,795 | | | (2,522 | ) | | 2,505 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other operating | | — | | | 884 | | | 2,083 | | | (2,599 | ) | | 368 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | General and administrative | | 1 | | | 15,650 | | | 7,149 | | | — | | | 22,800 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | — | | | 2,234 | | | 4,020 | | | — | | | 6,254 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Interest expense | | — | | | 12,815 | | | 12,466 | | | (439 | ) | | 24,842 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Impairments and other write-offs | | — | | | — | | | 79 | | | — | | | 79 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loss (gain) on disposal of assets | | — | | | 1 | | | (51 | ) | | — | | | (50 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Total costs and expenses | | 1 | | | 112,736 | | | 49,207 | | | (11,203 | ) | | 150,741 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | (Loss) income before provision for income taxes | | (1 | ) | | 7,494 | | | 1,971 | | | (6,753 | ) | | 2,711 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Provision for income taxes | | — | | | 23 | | | 415 | | | — | | | 438 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net (loss) income | | $ | (1 | ) | | $ | 7,471 | | | $ | 1,556 | | | $ | (6,753 | ) | | $ | 2,273 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Operating activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net (loss) income | | $ | (1 | ) | | $ | 7,471 | | | $ | 1,556 | | | $ | (6,753 | ) | | $ | 2,273 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Provision for uncollectible Vacation Interest sales revenue | | — | | | 6,381 | | | 291 | | | — | | | 6,672 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Amortization of capitalized financing costs and original issue discounts | | — | | | 654 | | | 1,220 | | | — | | | 1,874 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Amortization of capitalized loan origination costs and net portfolio discounts | | — | | | 1,182 | | | 48 | | | — | | | 1,230 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | — | | | 2,234 | | | 4,020 | | | — | | | 6,254 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Impairments and other write-offs | | — | | | — | | | 79 | | | — | | | 79 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loss (gain) on disposal of assets | | — | | | 1 | | | (51 | ) | | — | | | (50 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Loss on foreign currency exchange | | — | | | — | | | 61 | | | — | | | 61 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Gain on insurance settlement | | — | | | (2,203 | ) | | — | | | — | | | (2,203 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Changes in operating assets and liabilities excluding acquisitions: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Mortgages and contracts receivable | | — | | | (3,450 | ) | | (12,607 | ) | | (1 | ) | | (16,058 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due from related parties, net | | 981 | | | (254 | ) | | (8,037 | ) | | 9,399 | | | 2,089 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Other receivables, net | | — | | | 8,959 | | | 3,234 | | | — | | | 12,193 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Prepaid expenses and other assets, net | | (980 | ) | | (30,275 | ) | | (33,234 | ) | | 82 | | | (64,407 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Unsold Vacation Interests, net | | — | | | 6,617 | | | (158 | ) | | 6,751 | | | 13,210 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accounts payable | | — | | | (2,711 | ) | | 827 | | | — | | | (1,884 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Due to related parties, net | | — | | | 22,346 | | | 22,605 | | | (9,399 | ) | | 35,552 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Accrued liabilities | | — | | | (7,557 | ) | | 4,585 | | | (79 | ) | | (3,051 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Income taxes payable | | — | | | 898 | | | 191 | | | — | | | 1,089 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Deferred revenues | | — | | | 9,900 | | | 5,515 | | | — | | | 15,415 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash provided by (used in) operating activities | | — | | | 20,193 | | | (9,855 | ) | | — | | | 10,338 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Investing activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Property and equipment capital expenditures | | — | | | (2,325 | ) | | (199 | ) | | — | | | (2,524 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash used in investing activities | | $ | — | | | $ | (2,325 | ) | | $ | (199 | ) | | $ | — | | | $ | (2,524 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS — Continued |
| | | | | | | | | | | | | | | | | | | | | For the three months ended March 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Diamond Resorts International, Inc. | | Guarantor Subsidiaries | | Non-Guarantor | | Eliminations | | Total |
| | | | | | | | | | | | | | | | | | | | | Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | Financing activities: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Changes in cash in escrow and restricted cash | | $ | — | | | $ | (12,114 | ) | | $ | (2,075 | ) | | $ | — | | | $ | (14,189 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Proceeds from issuance of securitization notes and Funding Facilities | | — | | | — | | | 127,680 | | | — | | | 127,680 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Proceeds from issuance of notes payable | | — | | | — | | | 1,319 | | | — | | | 1,319 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Payments on securitization notes and Funding Facilities | | — | | | — | | | (105,151 | ) | | — | | | (105,151 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Payments on notes payable | | — | | | (2,564 | ) | | (7,252 | ) | | — | | | (9,816 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Refunds (payments) of debt issuance costs | | — | | | 74 | | | (2,048 | ) | | — | | | (1,974 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net cash (used in) provided financing activities | | — | | | (14,604 | ) | | 12,473 | | | — | | | (2,131 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Net increase in cash and cash equivalents | | — | | | 3,264 | | | 2,419 | | | — | | | 5,683 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Effect of changes in exchange rates on cash and cash equivalents | | — | | | — | | | (540 | ) | | — | | | (540 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents, beginning of period | | 540 | | | 7,932 | | | 12,589 | | | — | | | 21,061 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents, end of period | | $ | 540 | | | $ | 11,196 | | | $ | 14,468 | | | $ | — | | | $ | 26,204 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Cash paid for interest | | $ | — | | | $ | 25,273 | | | $ | 7,416 | | | $ | — | | | $ | 32,689 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | (Cash refunds, net of tax payments) cash paid for taxes, net of cash tax refunds | | $ | — | | | $ | (876 | ) | | $ | 220 | | | $ | — | | | $ | (656 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | Insurance premiums financed through issuance of notes payable | | $ | — | | | $ | 5,914 | | | $ | — | | | $ | — | | | $ | 5,914 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |