SEGMENT INFORMATION | SEGMENT INFORMATION We currently have two reportable segments: (1) golf and country clubs and (2) business, sports and alumni clubs. These segments are managed separately and discrete financial information, including Adjusted EBITDA, our financial measure of segment profit and loss, is reviewed regularly by our chief operating decision maker to evaluate performance and allocate resources. Our chief operating decision maker is our Chief Executive Officer. We also use Adjusted EBITDA, on a consolidated basis, to assess our ability to service our debt, incur additional debt and meet our capital expenditure requirements. We believe that the presentation of Adjusted EBITDA is appropriate as it provides additional information to investors about our performance and investors and lenders have historically used EBITDA-related measures. EBITDA is defined as net income before interest expense, income taxes, interest and investment income, and depreciation and amortization. Adjusted EBITDA is defined as EBITDA plus or minus impairments, gain or loss on disposition and acquisition of assets, losses from discontinued operations, loss on extinguishment of debt, non-cash and other adjustments, equity-based compensation expense and an acquisition adjustment. The acquisition adjustment to revenues and Adjusted EBITDA within each segment represents estimated deferred revenue using current membership life estimates related to initiation payments that would have been recognized in the applicable period but for the application of purchase accounting. Adjusted EBITDA is based on the definition of Consolidated EBITDA as defined in the credit agreement governing the Secured Credit Facilities and may not be comparable to similarly titled measures reported by other companies. The credit agreement governing the Secured Credit Facilities and the indenture governing the 2015 Senior Notes contain certain covenants which are based upon specified financial ratios in reference to Adjusted EBITDA, after giving effect to the pro forma impact of acquisitions. The pro forma impact gives effect to all acquisitions in the four quarters ended June 14, 2016 as though they had been consummated on the first day of the third quarter of fiscal year 2015 . Golf and country club operations consist of private country clubs, golf clubs and public golf facilities. Private country clubs provide at least one 18-hole golf course and various other recreational amenities that are open to members and their guests. Golf clubs provide both private and public golf play and usually offer fewer recreational amenities than private country clubs. Public golf facilities are open to the public and generally provide the same amenities as golf clubs. Business, sports and alumni club operations consist of business clubs, business/sports clubs, sports clubs and alumni clubs. Business clubs provide a setting for dining, business or social entertainment. Sports clubs provide a variety of recreational facilities and business/sports clubs provide a combination of the amenities available at business clubs and sports clubs. Alumni clubs provide the same amenities as business clubs while targeting alumni and staff of universities. We also disclose other (“Other”), which consists of other business activities including ancillary revenues related to alliance arrangements, a portion of the revenue associated with upgrade offerings, reimbursements for certain costs of operations at managed clubs, corporate overhead expenses and shared services. Other also includes corporate assets such as cash, goodwill, intangible assets, and loan origination fees. The table below shows summarized financial information by segment for the twelve and twenty-four weeks ended June 14, 2016 and June 16, 2015 : Twelve Weeks Ended Twenty-Four Weeks Ended June 14, 2016 June 16, 2015 June 14, 2016 June 16, 2015 Golf and Country Clubs Revenues (1) $ 219,837 $ 213,163 $ 392,654 $ 372,034 Adjusted EBITDA 66,121 61,618 116,261 106,527 Business, Sports and Alumni Clubs Revenues (1) $ 46,513 $ 45,527 $ 87,854 $ 86,058 Adjusted EBITDA 10,539 9,215 17,872 16,703 Other Revenues $ 5,694 $ 5,332 $ 9,507 $ 8,703 Adjusted EBITDA (13,402 ) (10,732 ) (28,809 ) (24,262 ) Elimination of intersegment revenues and segment reporting adjustments $ (3,070 ) $ (3,384 ) $ (6,168 ) $ (6,801 ) Revenues relating to divested clubs (2) — 3,109 — 5,825 Total Revenues $ 268,974 $ 263,747 $ 483,847 $ 465,819 Adjusted EBITDA 63,258 60,101 105,324 98,968 ______________________ (1) Includes segment reporting adjustments representing estimated deferred revenue, calculated using current membership life estimates, related to initiation payments that would have been recognized in the applicable period but for the application of purchase accounting in connection with the acquisition of CCI in 2006 and the acquisition of Sequoia Golf on September 30, 2014 . (2) When clubs are divested, the associated revenues are excluded from segment results for all periods presented. As of Total Assets June 14, 2016 December 29, 2015 Golf and Country Clubs $ 1,598,229 $ 1,554,448 Business, Sports and Alumni Clubs 95,984 89,823 Other 477,578 490,980 Consolidated $ 2,171,791 $ 2,135,251 The following table presents revenue by product type: Twelve Weeks Ended Twenty-Four Weeks Ended June 14, 2016 June 16, 2015 June 14, 2016 June 16, 2015 Revenues by Type Dues $ 120,053 $ 113,597 $ 236,171 $ 221,602 Food and beverage 78,941 77,934 131,797 126,683 Golf 48,650 49,225 74,924 74,099 Other 21,330 22,991 40,955 43,435 Total $ 268,974 $ 263,747 $ 483,847 $ 465,819 The table below provides a reconciliation of our net loss to Adjusted EBITDA for the twelve and twenty-four weeks ended June 14, 2016 , and June 16, 2015 : Twelve Weeks Ended Twenty-Four Weeks Ended June 14, 2016 June 16, 2015 June 14, 2016 June 16, 2015 Net income (loss) $ 5,750 $ (223 ) $ (2,563 ) $ (4,499 ) Interest expense 19,938 16,286 40,358 32,417 Income tax expense (benefit) 4,078 2,711 (1,459 ) (2,205 ) Interest and investment income (127 ) (1,594 ) (253 ) (1,677 ) Depreciation and amortization 24,355 24,241 48,569 47,054 EBITDA $ 53,994 $ 41,421 $ 84,652 $ 71,090 Impairments and disposition of assets (1) 3,238 7,516 6,155 10,792 Loss from divested clubs (2) 21 115 555 120 Non-cash adjustments (3) (842 ) 463 (379 ) 926 Acquisition related costs (4) 257 1,869 943 2,859 Capital structure costs (5) 208 1,219 950 1,351 Centralization and transformation costs (6) 2,061 2,028 4,479 3,303 Other adjustments (7) 1,185 2,639 2,271 2,752 Equity-based compensation expense (8) 1,830 1,113 3,000 2,215 Acquisition adjustment (9) 1,306 1,718 2,698 3,560 Adjusted EBITDA $ 63,258 $ 60,101 $ 105,324 $ 98,968 ______________________ (1) Includes non-cash impairment charges related to property and equipment and intangible assets and loss on disposals of assets (including property and equipment disposed of in connection with renovations). (2) Net income or loss from divested clubs that do not qualify as discontinued operations in accordance with GAAP. (3) Includes non-cash items related to purchase accounting associated with the acquisition of CCI in 2006 by affiliates of KSL Capital Partners, LLC (“KSL”). (4) Represents legal and professional fees related to the acquisition of clubs. (5) Represents legal and professional fees related to our capital structure, including debt issuance and amendment costs and equity offering costs. (6) Includes fees and expenses associated with initial compliance with Section 404(b) of the Sarbanes-Oxley Act, which were primarily incurred in fiscal year 2015 and the twelve weeks ended March 22, 2016, and related centralization and transformation of administrative processes, finance processes and related IT systems. (7) Represents adjustments permitted by the credit agreement governing the Secured Credit Facilities including cash distributions from equity method investments less equity in earnings recognized for said investments, income or loss attributable to non-controlling equity interests of continuing operations and management fees, termination fee and expenses paid to an affiliate of KSL. (8) Includes equity-based compensation expense, calculated in accordance with GAAP, related to awards held by certain employees, executives and directors. (9) Represents estimated deferred revenue, calculated using current membership life estimates, related to initiation payments that would have been recognized in the applicable period but for the application of purchase accounting in connection with the acquisition of CCI in 2006 and the acquisition of Sequoia Golf (“Sequoia Golf”) on September 30, 2014 . Adjusted EBITDA is not determined in accordance with GAAP and should not be considered as an alternative to, or more meaningful than, operating income or net income (as determined in accordance with GAAP) as a measure of our operating results or net cash provided by operating activities (as determined in accordance with GAAP) as a measure of our cash flows or ability to fund our cash needs. Our measurement of Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies. |