Annual Statements Open main menu

SADDLEBROOK RESORTS INC - Annual Report: 2004 (Form 10-K)

Saddlebrook Resorts, Inc.
Table of Contents

 
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-K

     
(Mark one)
þ
 
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
  For the fiscal period ended December 31, 2004
  OR
o
 
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
  For the transition period from                     to                     

COMMISSION FILE NUMBER: No 1934 act file number assigned
(1933 act file no. 2-65481)

SADDLEBROOK RESORTS, INC.


(Exact name of registrant as specified in its charter)
         
Florida       59-1917822

     
(State of incorporation)       (IRS employer identification no.)

5700 Saddlebrook Way, Wesley Chapel, Florida 33543-4499


(Address of principal executive offices)

813-973-1111


(Registrant’s telephone number, including area code)

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT: None
SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES þ NO o

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). YES o NO þ

The aggregate market value of the voting and nonvoting common equity held by non-affiliates of the Registrant as of the last business day of the Registrant’s most recently completed second fiscal quarter was zero, as all of the common equity of the Registrant is held by an affiliate of the Registrant.

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date: Not applicable

 
 

 


TABLE OF CONTENTS

PART I
Item 1. Business
Item 2. Properties
Item 3. Legal Proceedings
Item 4. Submission of Matters to a Vote of Security Holders
PART II
Item 5. Market for the Registrant’s Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities
Item 6. Selected Financial Data
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 7A. Quantitative and Qualitative Disclosures about Market Risk
Item 8. Financial Statements and Supplementary Data
Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
Item 9A. Controls and Procedures
Item 9B. Other Information
PART III
Item 10. Directors and Executive Officers of the Registrant
Item 11. Executive Compensation
Item 12. Security Ownership of Certain Beneficial Owners and Management
Item 13. Certain Relationships and Related Transactions
Item 14. Principal Accounting Fees and Services
PART IV
Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K
Ex-14.1 Code of Ethics
Ex-31.1 Section 302 CEO Certification
Ex-31.2 Section 302 CFO Certification
Ex-32.1 Section 906 CEO Certification
Ex-32.2 Section 906 CFO Certification


Table of Contents

PART I

Item 1. Business

Saddlebrook Resorts, Inc., (the “Company”) was incorporated in the State of Florida on June 20, 1979. It was formed to acquire an existing golf course and tennis club located in Pasco County, Florida, and develop it into a condominium resort and residential homes project named Saddlebrook Resort (the “Resort”). In November 1988, the Company transferred its real estate development division to its prior parent company and retained only its operation of the Resort.

The Company is currently owned by Saddlebrook Holdings, Inc., which is ultimately owned by Thomas L. Dempsey and his family. Mr. Dempsey acquired the Company from its prior parent company in November 1988.

Based on its numerous awards, the Resort has a reputation as a world-class facility that caters to corporate meeting planners and sports enthusiasts at all skill levels. As a destination resort, it offers luxury accommodations, convention facilities, restaurants, two golf courses, tennis courts, a spa and other recreational areas. An accredited preparatory school at the Resort and an on-site real estate sales office are operated by affiliates of the Company.

The Resort’s accommodations are condominium units that have been sold to third parties or to affiliates of the Company. The majority of the condominium units participate in a rental-pooling program (the “Rental Pool”) that provides its owners with a percentage distribution of related room revenues minus certain fees and expenses. The remainder of the condominium units either participate in a non-pooling rental program, are owner-occupied or are designated as hospitality suites or housing for young athletes independent of the rental programs.

All of the Resort’s condominium units are governed by the Saddlebrook Resort Condominium Association, Inc. (the “Association”) in accordance with Florida statutes. The Board of Directors for the Association is elected by the condominium unit owners. The condominium unit owners also approve an annual budget of common expenses for the Association that determines their quarterly assessments that must be paid regardless of the units’ participation in rental programs.

A Resort condominium unit’s participation in a rental program also requires a club membership at the Resort with its separate initiation fees and quarterly dues. The club membership is directed by a Board of Governors appointed by the Company’s management.

The Company’s operation of the Resort is not considered to be dependent upon the availability of raw materials, nor the effect of the duration of patents, licenses, franchises or concessions held.

The Resort’s business is considered to be seasonal with a higher volume of sales during the winter and spring seasons.

Although the Resort’s reputation in the conference-hosting industry is excellent, the market for these services is extremely competitive. Consequently, it aggressively competes against numerous resort hotels and convention facilities both in central Florida and nationwide.

At December 31, 2004, there were approximately 760 persons employed by the Company. The Company’s management relationship with employees is excellent and there are no collective bargaining agreements.

Additional information may be obtained on the Resort’s website at www.saddlebrookresort.com.

- 2 -


Table of Contents

Item 2. Properties

Saddlebrook Resort is located in Wesley Chapel, Florida, which is in south central Pasco County, immediately north of Tampa, Florida.

The Resort is inside the gated community of Saddlebrook. The Resort’s property includes approximately 450 acres of land that are owned by the Company and an affiliate. Located on the Resort’s property are convention facilities with approximately 82,000 square feet of meeting and function space, three restaurants, two 18-hole golf courses, 45 tennis courts, a 7,000-square foot luxury health spa, a 3,300-square foot fitness center, three swimming pools, shops and other operational and recreation areas.

A total of 556 condominium units are at the Resort comprised of one-, two- and three-bedroom suites. Of these condominium units, 408 are designed for hotel occupancy and located in an area called the Walking Village. The remaining 148 are slightly larger, designed for longer-termed rental, and are located in an area called the Lakeside Village. At December 31, 2004, there were 543 hotel accommodations participating in the Rental Pool. The three-bedroom condominium units become hotel accommodations as a two-bedroom suite with a separate adjoining hotel room. Some two-bedroom condominium units become hotel accommodations as a one-bedroom suite with a separate adjoining hotel room.

Item 3. Legal Proceedings

The Company is involved in litigation in the ordinary course of business. In the opinion of the Company’s management, insurance or indemnification from other third parties adequately covers these matters. The effect, if any, of these claims is considered immaterial to the Company’s financial condition and results of operations.

Item 4. Submission of Matters to a Vote of Security Holders

Not applicable.

PART II

Item 5. Market for the Registrant’s Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities

The Company’s stock is privately held and there is no established market for the stock.

The right to participate in a rental pool that accompanies the condominium units that were developed and sold by the Company is deemed to be a security. However, there is no market for such securities other than the normal real estate market.

Since the security is the participation right in a rental pool, no dividends have been paid or will be paid to condominium unit owners. However, the condominium unit owners participating in the Rental Pool receive a contractual distribution of rent from the Company quarterly.

- 3 -


Table of Contents

Item 6. Selected Financial Data

The following selected financial data should be read in conjunction with the financial statements and related notes in Item 8 hereof.

                                         
    Year ended December 31,  
    2004     2003     2002     2001     2000  
Resort
                                       
Resort revenues
  $ 40,225,000     $ 36,996,000     $ 38,478,000     $ 47,430,000     $ 54,138,000  
 
                                       
Interest expense
    1,691,000       1,582,000       1,681,000       1,767,000       1,854,000  
 
                                       
Write off debt issue
    345,000                          
 
                                       
Litigation settlement, net
    3,178,000                          
 
                                       
Net income (loss)
    3,158,000       (132,000 )     124,000       3,387,000       4,203,000  
 
                                       
Total assets
    33,578,000       34,254,000       36,189,000       37,558,000       40,940,000  
 
                                       
Notes payable
    11,936,000       19,779,000       21,159,000       22,343,000       23,530,000  
 
                                       
Rental Pool
                                       
Rental Pool revenues
    11,502,000       10,380,000       11,515,000       14,117,000       16,444,000  
 
                                       
Total assets
    919,000       777,000       868,000       686,000       1,551,000  
 
                                       
Net income
    4,607,000       4,100,000       4,600,000       5,659,000       6,619,000  
 
                                       
Average distribution per Rental Pool participant
    8,469       7,496       8,349       10,289       12,122  

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

General

The Company operates the Resort, which contains condominium units that have been sold to third parties or to affiliates of the Company. The majority of the condominium units are hotel accommodations that participate in the Rental Pool. Other resort facilities owned by the Company and its affiliates include golf courses, tennis courts, a spa, restaurants and a conference center.

Critical Accounting Policies and Estimates

In 2003, the Financial Accounting Standards Board issued FASB Interpretation No. 46 which requires the consolidation of a Variable Interest Entity (“VIE”), if any, in the Company’s financial statements if the Company is at risk for the VIE’s expected losses or receives a majority of its gains. The adoption of the provisions of this interpretation in 2004 did not have an effect on the Company’s financial statements.

- 4 -


Table of Contents

The following accounting policies are considered critical by the Company’s management. These and other accounting policies require that estimates be made, based on assumptions and judgment, that affect revenues, expenses, assets, liabilities and disclosure of contingencies in the Company’s financial statements. These estimates and assumptions are based on historical experience and on various other factors that are believed to be reasonable under the circumstances. However, actual results may differ from these estimates due to different conditions.

Asset Impairments - The Company’s management periodically evaluates whether there has been a permanent impairment of long-lived assets, in accordance with Financial Accounting Standard (“FAS”) No. 144 - Accounting for the Impairment or Disposal of Long-Lived Assets. The Company’s management believes that the accounting estimates related to asset impairments are critical estimates for the following reasons: (1) the ongoing changes in management’s expectations regarding future utilization of assets; and (2) the impact of an impairment on reported assets and earnings could be material. During the year ended December 31, 2004, the Company’s management evaluated assets for impairment in accordance with FAS 144 and concluded that the sum of the undiscounted expected future cash flows (excluding interest charges) from its assets exceeded its then current carrying values. Accordingly, the Company did not recognize an impairment charge.

Depreciation Expense - The Company provides for depreciation by the straight-line method at annual rates that amortize the original costs, net of salvage values, of depreciable assets over their estimated useful lives. Management’s estimation of assets’ useful lives are critical estimates for the following reasons: (1) forecasting the salvage value for long-lived assets over a long period of time is subjective; (2) changes may take place that could render an asset obsolete or uneconomical; and (3) a change in the useful life of a long-lived asset could have a material impact on reported results of operations and reported asset values. The Company’s management believes the estimated useful life corresponds to the anticipated physical life for most assets. Although it is difficult to predict values far into the future, the Company has a long history of actual costs and values that are considered in reaching a conclusion as to the appropriate useful life of an asset.

See the Notes to the Financial Statements for Saddlebrook Resorts, Inc. in Item 8 hereof for additional accounting policies used in the preparation of the financial statements.

Liquidity and Capital Resources

Construction of the Resort was substantially completed by December of 1982 and sales of existing condominium units were substantially completed by November of 1988.

During 2004, the Company has completed several projects including the refurbishing of the swimming pools with a total cost of $307,000 and the renovation of the greens on the Palmer golf course with a total cost of $447,000. There are several other capital projects to be completed during 2005. These projects include; installation of a new clear-span structure with an estimated cost of $250,000 and the enclosure of the open air pavilion at the fitness facility with an estimated cost of $250,000. The Company will also be entering into 36 month lease arrangements for both a new golf cart fleet for an estimated $475,000 and new computer equipment for an estimated $125,000.

The Company had no significant capital expenditures during the fiscal year ended December 31, 2003.

During April of 2002, the Company completed construction on new laundry and warehouse facilities to replace a structure that was damaged by fire in January of 2001. The aggregate cost for this project’s buildings and equipment was approximately $1,907,000 before application of related insurance proceeds of approximately $601,000. There were no other significant capital expenditures during the fiscal year ended December 31, 2002.

- 5 -


Table of Contents

Future operating costs and planned expenditures for minor capital additions and improvements are expected to be adequately funded by the Company’s and its affiliates’ current cash reserves, cash generated by the Resort’s operations or by additional funds, if available, from the Company’s current lender discussed below.

On November 1, 2004, the Company refinanced $12 million of the prior debt. As part of the refinancing, the Company paid the remaining principle balance due under the prior note. The new term note is due November 1, 2009, requires monthly principal payments of $66,667, together with monthly payments of all accrued interest at the rate of 2 points over the one month LIBOR index. The debt agreement also contains a provision for additional financing from the same lender of $5,000,000, subject to specific covenants, until November 1, 2006.

During January 2004, the Company and Honeywell Corporation (the owner of the Company’s former parent company), settled a legal dispute with a prior insurance provider. The case involved the Company and its former parent company seeking reimbursement for defense and settlement costs incurred in connection with a lawsuit that alleged damages covered by policies issued by the insurance company. A favorable settlement of $4,950,000 was agreed to and received by the Company in 2004.

Regarding the Company’s operation of the Rental Pool, the related condominium units’ kitchens, bathrooms and carpeting are currently being renovated and upgraded. This project commenced in 1998 and has been completed for unit Clusters One through Ten with an aggregate billing to the maintenance escrow fund of $6,235,000. The project is currently underway in the Resort’s Lakeside Village units and the Company’s management expects the related billing to the condominium owners’ maintenance escrow fund accounts to occur in 2005. Additionally, the Company’s management has commenced a project to replace and upgrade unit furniture packages. The aggregate cost to be billed to the condominium owners’ maintenance escrow fund accounts is expected to be approximately $7,700,000.

The Company’s management is not aware of any environmental matters that are currently present.

The Company’s operation of the Resort is not considered to be dependent on any individual or small group of customers, the loss of whom would have a material adverse effect.

- 6 -


Table of Contents

Results of Operations

The following chart highlights changes in the sources of Company revenues:

                         
    Year ended December 31,  
    2004     2003     2002  
Rental Pool Revenues
    26 %     28 %     30 %
Other Hotel Revenues
    14       15       16  
Merchandise Sales
    37       39       36  
Club Fees
    12       13       14  
Other Income
    11       5       4  
 
                 
 
    100 %     100 %     100 %
 
                 

2004 Compared to 2003

The Company’s total revenues increased approximately $3,229,000, which is an increase of 9% over the prior year. The revenues for the Rental Pool increased $1,122,000 or 10% from the prior year. These increases were primarily due to an 11% increase in paid room nights. Total resort revenues were also positively affected by an increase of 10% in the number of individual guests staying at the Resort.

Although the Company did experience an improvement in occupied room nights over the prior year, the slowdown in the nation’s economy and concerns about national security still make it difficult to project future business. The Company’s management believes the occupied room nights for the year 2005 should remain at the current year’s level.

The net income for the year 2004 of $3,158,000 is a $3,291,000 improvement over the prior year’s net loss. This change from a net loss to a net income is the result of higher revenues along with receipt of the litigation settlement discussed previously in Liquidity and Capital Resources.

- 7 -


Table of Contents

2003 Compared to 2002

The Company’s total revenues decreased approximately $1,482,000, which was 4% down from the prior year. Total revenues for the Rental Pool decreased $1,135,000 or 10% from the prior year. These reductions were primarily due to a 4% decrease in the average daily room rate and a 6% decrease in paid room nights for the condominium units that participated in the Rental Pool. Paid room nights were down 8% for the Resort’s group business and off 4% for social hotel stays. However, the reduction in the Company’s total resort revenues was partially offset by business in its food and beverage and other areas of operations that resulted from a 6% increase in the number of individual guests that stayed at the Resort.

The 2003 year reductions in business are attributed to the continued slowdown in the nation’s economy and concerns about national security that have adversely affected travel.

The net loss for 2003 of $132,000 was a $256,000 reduction from the profit in the prior year. This change from a net income to net loss was a direct result of lower revenues partially offset by management’s continued efforts to control the Company’s costs throughout all areas of operations. Depreciation and amortization expense was effectively unchanged. Interest expense decreased approximately 6% as the Company continued to pay down its self-amortizing debt discussed in Liquidity and Capital
Resources above.

The Company is currently a member of a Qualified Subchapter S Subsidiary Group. Accordingly, no income tax expense was reflected in the Company’s operating results as the tax is assessed to the shareholders of its parent company. Income tax expense was not reflected in the Company’s Rental Pool financial statements as the related income tax is assessed to its participating condominium unit owners.

Off-Balance Sheet Arrangements

The Company does not have any material Off-Balance Sheet Arrangements that have or are reasonably likely to have a current or future effect on the financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources as defined in Regulation S-K Item 303(a)(4).

Contractual Obligations

                                         
    Payments Due By Period  
            Less than     1-3     3-5     More that  
    Total     1 year     years     years     5 years  
Long-term debt
  $ 11,867,000     $ 800,000     $ 1,600,000     $ 9,467,000     $ 0  
Capital lease
    69,000       29,000       40,000       0       0  
Operating leases
    456,000       216,000       240,000       0       0  

- 8 -


Table of Contents

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

The Company’s primary market risk exposure is to change in interest rate as a result of its variable interest rate long term debt.

The Company’s invested cash, including investments escrowed on behalf of the condominium unit owners in the Rental Pool’s Maintenance Escrow Fund, are subject to changes in market interest rates. Otherwise, the Company does not have significant market risk with respect to foreign currency exchanges or other market rates.

Item 8. Financial Statements and Supplementary Data

The financial statements, including the Reports of Independent Registered Certified Public Accountants, for Saddlebrook Resorts, Inc. are included on pages 17 to 29 and for Saddlebrook Rental Pool Operation on pages 30 to 34. An index to the financial statements is on page 16.

Financial statement schedules have been omitted because they are not applicable or the required information is shown in the financial statements or notes thereto.

Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure

Not applicable.

Item 9A. Controls and Procedures

As of December 31, 2004, the Company’s management, under the direction of its Chief Executive Officer and the Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of the disclosure controls and procedures pursuant to Exchange Act Rule 15d-15. Based upon that evaluation, the Company’s Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective in timely alerting them to material information required to be included in the Company’s periodic SEC filings.

There were no significant changes in the Company’s internal controls over financial reporting during the quarter ended December 31, 2004, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Item 9B. Other Information

None.

- 9 -


Table of Contents

PART III

Item 10. Directors and Executive Officers of the Registrant

The Directors and Executive Officers of the Company are as follows:

     
Name   Position and Background
Thomas L. Dempsey
Age 78
  Chairman of the Board and Chief Executive Officer of the Company for more than five years. President of the Company until November 2000. Chairman of the Board and President of Saddlebrook Holdings, Inc. for more than five years.
 
   
Eleanor Dempsey
  Vice Chairman of the Board of the Company for more than five years. Director and Executive Vice President of Saddlebrook Holdings, Inc. for more than five years. Wife of Thomas Dempsey.
 
   
Richard Boehning
Age 70
  Director and President of the Company since November 2000. Previously, Director and Executive Vice President of the Company for more than five years.
 
   
Gregory R. Riehle
Age 48
  Director, Vice President and Secretary of the Company for more than five years. Director and Executive Vice President of Saddlebrook Holdings, Inc. for more than five years. Son-in-law of Thomas Dempsey.
 
   
Maureen Dempsey
Age 46
  Director, Vice President and Assistant Secretary of the Company for more than five years. Director and Executive Vice President of Saddlebrook Holdings, Inc. for more than five Years. Daughter of Thomas Dempsey.
 
   
Diane L. Riehle
Age 44
  Director, Vice President and Assistant Secretary of the Company for more than five years. Director and Executive Vice President of Saddlebrook Holdings, Inc. for more than five Years. Daughter of Thomas Dempsey.
 
   
Donald L. Allen
Age 65
  Vice President and Treasurer of the Company and Saddlebrook Holdings, Inc. for more than five years.

Code of Ethics

The Board of Directors of the Company has adopted a Code of Ethics that covers the Company’s principal financial officer, principal accounting officer and controller, as well as its Executive Committee. The Board did not provide for the Code to cover the Company’s principal executive officer, Mr. Thomas Dempsey, as Mr. Dempsey is the owner of 87% of the stock of Saddlebrook Holdings, Inc., which owns all of the stock of the Company, and the remainder of the stock of Saddlebrook Holdings is owned by two trusts for the benefit of Mr. Dempsey’s daughters and his grandchildren; therefore, it is primarily for the benefit of Mr. Dempsey that the Code has been adopted.

- 10 -


Table of Contents

Audit Committee Financial Expert

The Board of Directors of the Company has determined that it does not have an “audit committee financial expert,” as defined by the rules of the Securities and Exchange Commission, serving on the Board of Directors. The Board, and Mr. Thomas Dempsey, the Company’s principal shareholder, believe that there is adequate financial expertise on the Board and within the senior management of the Company to serve the interests of the shareholders of Saddlebrook Holdings, Inc., which owns all of the stock of the Company, such shareholders being Mr. Dempsey and two trusts for the benefit of his daughters and grandchildren.

Item 11. Executive Compensation

The following table sets forth the remuneration paid, distributed or accrued to the Company’s executive officers by the Company and its parent, Saddlebrook Holdings, Inc. consolidated, during the three years ended December 31, 2004.

                                 
    Fiscal                     Other annual  
Name and Principal Position   year     Salary     Bonus     compensation  
Thomas L. Dempsey
    2004     $ 200,000     $ 150,000     $ 32,664  
Chief Executive Officer
    2003       200,000             24,484  
 
    2002       198,462             24,345  
 
                               
Richard Boehning
    2004       144,800       60,529       4,418  
President
    2003       144,800       8,126       1,529  
 
    2002       143,686       7,488       2,623  
 
                               
Gregory R. Riehle
    2004       120,000       529,015       23,472  
Vice President and Secretary
    2003       120,000       7,000       17,915  
 
    2002       118,385       19,242       12,541  
 
                               
Maureen Dempsey
    2004       141,000       440,000       21,301  
Vice President and Assistant
    2003       141,000             21,459  
Secretary
    2002       139,915       5,000       12,962  
 
                               
Diane L. Riehle
    2004       141,000             20,037  
Vice President and Assistant
    2003       141,000             14,163  
Secretary
    2002       139,915       5,000       14,075  

The Company commenced a 401(k) plan effective January 1, 2001. Compensation paid thereunder is included in Other Annual Compensation above. In addition, corporate officers and executive staff are allowed to use the Resort’s facilities and are provided various discounts on related purchases in accordance with hospitality industry standards. The Company had no other compensation plans for directors and officers at December 31, 2004.

- 11 -


Table of Contents

Item 12. Security Ownership of Certain Beneficial Owners and Management

                         
Title of   Name of beneficial     Amount and nature of     Percent  
class   owner     beneficial ownership     of class  
Common
  Saddlebrook Holdings, Inc.     100,000       100.0 %
Common
  Thomas L. Dempsey     100,000       100.0 %
Common
  Maureen Dempsey Trust     6,500       6.5 %
Common
  Diane Lynn Riehle Trust     6,500       6.5 %

In December 1994, the Company’s Articles of Incorporation were amended to increase the number of shares of authorized common stock from 25,000 to 100,000 shares. Each of the 500 shares of stock that was previously outstanding was then exchanged for 100 shares of voting stock and 100 shares of nonvoting stock. The par value of each share remains unchanged at $1. On October 1, 1995, 6,500 shares of nonvoting stock were gifted by Thomas L. Dempsey to each of two family trusts.

In June 1998, each share of the Company’s outstanding capital stock was exchanged for one share of Saddlebrook Holdings, Inc. stock. After the exchange, Thomas L. Dempsey and the family trusts own 100% of Saddlebrook Holdings, Inc. which owns 100% of the Company.

Item 13. Certain Relationships and Related Transactions

The Company currently funds a portion of the expenditures for Saddlebrook Holdings, Inc. (“SHI”), its sole shareholder, which is offset by dividends declared thereto if necessary. SHI’s expenditures include dividends to its shareholders, which are primarily amounts that approximate their income taxes related to the operations of SHI and its subsidiaries.

Saddlebrook International Tennis, Inc. (“SIT”) operates a tennis training facility and preparatory school at the Resort and is solely owned by SHI. SIT owns 10 condominium units at the Resort, none of which participate in the Rental Pool Operation. The Company receives revenue for services provided to SIT’s guests. In addition, the Company is reimbursed for actual expenses and other costs incurred on behalf of SIT.

Saddlebrook Investments, Inc. is a broker/dealer for the Resort’s condominium units. Saddlebrook Realty, Inc. is a broker for sales of other general real estate in the area. Both companies are owned by Thomas L. Dempsey. These companies collectively operate an on-site real estate office at the Resort and the Company is reimbursed for actual expenses and other costs incurred on their behalf.

Dempsey and Daughters, Inc. hold certain tracts of real estate and owns 23 individual condominium units at the Resort, 9 of which participate in the Rental Pool Operation. This company is solely owned by SHI. The Company is reimbursed for actual expenses and other costs incurred on behalf of this company.

Saddlebrook Resort Condominium Association, Inc. is a nonprofit corporation whose membership is comprised of the Resort’s condominium unit owners pursuant to Florida statutes. The company is compensated by this entity for various services provided and is reimbursed for actual expenses and other costs incurred on its behalf.

The Company’s management and ownership are involved with other related entities and operations that are considered minor.

- 12 -


Table of Contents

Item 14. Principal Accounting Fees and Services

PricewaterhouseCoopers LLP served as the Company’s independent auditors for the fiscal year ended December 31, 2004 and has been appointed to serve in that capacity again for fiscal 2005.

The following fees were paid to PricewaterhouseCoopers LLP for services rendered during the Company’s last two fiscal years:

Audit Fees: $124,275 and $120,700 for the fiscal years ended December 31, 2004 and 2003, respectively, for professional services rendered for the audit of the Company’s annual financial statements, review of financial statements included in its Forms 10-Q and services that are normally provided by the auditors in connection with statutory and regulatory filings or engagements for those fiscal years. All of these audit fees relate to the Rental Pool Operation.

Audit-Related Fees: None

Tax Fees: $14,150 and $15,350 for the fiscal years ended December 31, 2004 and 2003, respectively, for tax compliance, tax advice and tax planning services. None of these tax fees relate to the Rental Pool Operation.

All Other Fees: None

Effective May 6, 2003, the Board of Directors has implemented a policy requiring the Board of Directors, which functions as the Company’s audit committee, to approve the engagement of the Company’s independent auditors prior to the engagement of the independent auditor to render audit or non-audit related services in accordance with the rules of the Securities and Exchange Commission. The Board of Directors has not adopted any pre-approval policies or procedures.

- 13 -


Table of Contents

PART IV

Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)   Financial statements and schedules required to be filed are listed in Item 8 of this Form 10-K.
 
(b)   Reports on Form 8-K: None
 
(c)   Exhibits:

  3.1   Articles of Incorporation of Saddlebrook Resorts, Inc., a Florida corporation (incorporated by reference to Exhibit A*).
 
  3.2   Corporate By-laws of Saddlebrook Resorts, Inc. (incorporated by reference to Exhibit B*).
 
  4.   Declaration of Condominium, together with the following: (1) Articles of Incorporation of the Saddlebrook Association of Condominium Owners, Inc. a Florida non-profit corporation; (2) By-laws of the Saddlebrook Association of Condominium Owners, Inc., and (3) Rules and Regulations of the Saddlebrook Association of Condominium Owners, Inc. (incorporated by reference to Exhibit C*).
 
  10.1   Management Contract between Saddlebrook Resorts, Inc. and the Saddlebrook Association of Condominium Owners, Inc.(incorporated by reference to Exhibit C*).
 
  10.2   Saddlebrook Rental Pool and Agency Appointment Agreement. (incorporated by reference from the Registrant’s Form 10-K for the annual period ended December 31, 2003)
 
  10.3   Saddlebrook Rental Management Agency Employment (incorporated by reference to Exhibit E*).
 
  10.4   Form of Purchase Agreement (incorporated by reference to Exhibit H*).
 
  10.5   Form of Deed (incorporated by reference to Exhibit I*).
 
  10.6   Form of Bill of Sale (incorporated by reference to Exhibit J*).
 
  10.7   Loan Agreement between the Registrant and SunTrust Bank, dated November 1, 2004 (incorporated by reference from the Registrants Form 10-Q for the quarterly period ended September 30, 2004).
 
  10.8   Second Amended and Restated Mortgage, Security Agreement and Fixture Filing, between the Registrant and SunTrust Bank, dated November 1, 2004 (incorporated by reference from the Registrants Form 10-Q for the quarterly period ended September 30, 2004).
 
  10.9   Promissory Note ($12 million) made by the Registrant and payable to SunTrust Bank, dated November 1, 2004 (incorporated by reference from the Registrants Form 10-Q for the quarterly period ended September 30, 2004).
 
  10.10   Revolving Line of Credit Promissory Note ($5 million) made by the Registrant and payable to SunTrust Bank, dated November 1, 2004 (incorporated by reference from the Registrants Form 10-Q for the quarterly period ended September 30, 2004).

- 14 -


Table of Contents

14.1 Code of Ethics

31.1 Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2 Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1 Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2 Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


*     Identification of exhibit incorporated by reference from the Registration Statement No. 2-65481 previously filed by Registrant, effective December 28, 1979.

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

         
      SADDLEBROOK RESORTS, INC.
      (Registrant)
 
       
Date: March 30, 2005
      /s/ Donald L. Allen
         
      Donald L. Allen
      Vice President and Treasurer (Principal Financial and Accounting Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Company and in the capacities indicated on March 30, 2005.

         
 
/s/ Thomas L. Dempsey
    /s/ Richard Boehning
         
 
Thomas L. Dempsey
    Richard Boehning
 
Chairman of the Board
Chief Executive Officer (Principal Executive Officer)
    Director and President
 
 
     
 
/s/ Gregory R. Riehle
    /s/ Maureen Dempsey
         
 
Gregory R. Riehle
    Maureen Dempsey
 
Director, Vice President and Secretary
    Director, Vice President and Assistant Secretary
 
 
     
 
/s/ Diane L. Riehle
     
         
 
Diane L. Riehle
     
 
Director, Vice President and Assistant Secretary
     

- 15 -


Table of Contents

Saddlebrook Resorts, Inc.
Financial Statements
December 31, 2004 and 2003


         
    Page(s)  
Saddlebrook Resorts, Inc.
       
 
       
Report of Independent Registered Certified Public Accountants
    17  
 
       
Financial Statements
       
 
       
Balance Sheets
    18  
 
       
Statements of Operations for the years ended December 31, 2004, 2003 and 2002
    19  
 
       
Statements of Changes in Shareholder’s Equity for the years ended December 31, 2004, 2003 and 2002
    20  
 
       
Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002
    21  
 
       
Notes to Financial Statements
    22–28  
 
       
Saddlebrook Rental Pool Operation
       
 
       
Report of Independent Registered Certified Public Accountants
    29  
 
       
Financial Statements
       
 
       
Balance Sheets
    30  
 
       
Statements of Operations for the years ended December 31, 2004, 2003 and 2002
    31  
 
       
Statements of Changes in Participants’ Fund Balance for the years ended December 31, 2004, 2003 and 2002
    32  
 
       
Notes to Financial Statements
    33  

 

- 16 -


Table of Contents

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Shareholder of Saddlebrook Resorts, Inc:

In our opinion, the accompanying balance sheets and the related statements of operations, shareholder’s equity and of cash flows present fairly, in all material respects, the financial position of Saddlebrook Resorts, Inc. at December 31, 2004 and 2003, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

PricewaterhouseCoopers, LLP
Tampa, Florida
March 31, 2005

- 17 -


Table of Contents

Saddlebrook Resorts, Inc.
Balance Sheets
December 31, 2004 and 2003


                 
    2004     2003  
Assets
               
Current assets
               
Cash and cash equivalents
  $ 723,131     $ 5,198,715  
Escrowed cash
    3,250,362       248,915  
Short-term investments
    375,000       300,000  
Short-term escrowed investments
          995  
Trade accounts receivable, net of allowances for doubtful accounts of $31,979 and $21,659
    2,300,423       1,647,259  
Due from related parties
    988,012       563,532  
Resort inventory and supplies
    1,514,533       1,340,458  
Prepaid expenses and other assets
    711,049       1,177,249  
 
           
Total current assets
    9,862,510       10,477,123  
Long-term escrowed investments
    399,576       399,576  
Property, buildings and equipment, net
    23,234,943       22,999,629  
Deferred charges, net
    80,946       377,926  
 
           
Total assets
  $ 33,577,975     $ 34,254,254  
 
           
 
               
Liabilities and Shareholder’s Equity
               
Current liabilities
               
Current portion of notes payable
  $ 829,264     $ 1,490,166  
Escrowed deposits
    3,649,938       649,486  
Accounts payable
    805,021       801,988  
Accrued rental distribution
    810,169       698,995  
Accrued expenses and other liabilities
    2,774,888       1,948,808  
Guest deposits
    1,466,485       1,380,046  
Due to related parties
          19,248  
 
           
Total current liabilities
    10,335,765       6,988,737  
Notes payable due after one year
    11,106,837       18,288,637  
 
           
Total liabilities
    21,442,602       25,277,374  
 
           
 
               
Commitments and contingencies (Note 9)
               
 
Shareholder’s equity
               
Common stock, $1 par, 100,000 shares authorized, issued and outstanding
    100,000       100,000  
Additional paid-in capital
    1,013,127       1,013,127  
Retained earnings
    11,022,246       7,863,753  
 
           
Total shareholder’s equity
    12,135,373       8,976,880  
 
           
Total liabilities and shareholder’s equity
  $ 33,577,975     $ 34,254,254  
 
           

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

- 18 -


Table of Contents

Saddlebrook Resorts, Inc.
Statements of Operations
For the years ended December 31, 2004, 2003 and 2002


                         
    2004     2003     2002  
Resort revenues (Note 7)
  $ 40,224,473     $ 36,995,671     $ 38,477,655  
 
                 
 
                       
Costs and expenses
                       
Operating costs of resort (Note 7)
    29,698,436       27,245,161       28,072,634  
Sales and marketing
    2,718,732       2,529,867       2,316,494  
General and administrative
    3,972,061       3,655,945       4,069,172  
Depreciation and amortization
    1,819,047       2,114,798       2,215,054  
 
                 
Total costs and expenses
    38,208,276       35,545,771       36,673,354  
 
                 
Net operating income before other expenses and (income)
  $ 2,016,197     $ 1,449,900     $ 1,804,301  
 
                 
 
                       
Other expenses & (income)
                       
Interest
    1,690,760       1,581,937       1,680,585  
Write off of debt issue costs
    344,776              
Litigation settlement (net)
    (3,177,832 )            
 
                 
Total other expense (income)
    (1,142,296 )     1,581,937       1,680,585  
 
                 
Net income (loss)
  $ 3,158,493     $ (132,037 )   $ 123,716  
 
                 

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

- 19 -


Table of Contents

Saddlebrook Resorts, Inc.
Statements of Changes in Shareholder’s Equity
For the years ended December 31, 2004, 2003 and 2002


                                 
                            Total  
    Common     Additional     Retained     shareholder's  
    stock     paid-in capital     earnings     equity  
Balances at December 31, 2001
  $ 100,000     $ 1,013,127     $ 9,137,074     $ 10,250,201  
Net income
                123,716       123,716  
Distributions to Parent Company
                    (1,265,000 )     (1,265,000 )
 
                       
Balances at December 31, 2002
    100,000       1,013,127       7,995,790       9,108,917  
Net loss
                (132,037 )     (132,037 )
 
                       
 
Balances at December 31, 2003
    100,000       1,013,127       7,863,753       8,976,880  
Net income
                3,158,493       3,158,493  
 
                       
Balances at December 31, 2004
  $ 100,000     $ 1,013,127     $ 11,022,246     $ 12,135,373  
 
                       

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

- 20 -


Table of Contents

Saddlebrook Resorts, Inc.
Statements of Cash Flows
For the years ended December 31, 2004, 2003 and 2002


                         
    2004     2003     2002  
Cash flows from operating activities
                       
Net income (loss)
  $ 3,158,493     $ (132,037 )   $ 123,716  
Adjustments to reconcile net income (loss) to net cash provided by operating activities
                       
Depreciation and amortization
    1,819,048       2,114,798       2,215,054  
Write off of debt issue costs
    344,776              
(Gain) loss on disposal of property, buildings and equipment
    14,635       (10 )     (2,350 )
(Reverse of) additions to allowance for doubtful accounts
    10,320       (33,420 )     48,096  
Change in assets and liabilities
                       
(Increase) decrease in
                       
Escrowed cash
    (3,001,447 )     162,479       (193,844 )
Investments
    (75,000 )            
Escrowed investments
    995       (299,881 )     (99,701 )
Trade accounts receivable
    (663,484 )     (216,460 )     236,305  
Resort inventory and supplies
    (174,075 )     275,577       218,365  
Prepaid expenses and other assets
    466,200       (546,642 )     (113,684 )
Increase (decrease) in
                       
Escrowed deposits
    3,000,452       137,402       293,544  
Accounts payable
    3,033       175,359       (77,389 )
Accrued rental distribution
    111,174       (201,576 )     652,879  
Accrued expenses and other liabilities
    826,080       230,031       (458,185 )
Guest deposits
    86,439       (621,044 )     589,515  
 
                 
Net cash provided by operating activities
    5,927,639       1,044,576       3,432,321  
 
                 
Cash flows from investing activities
                       
Proceeds from sales of equipment
    400       10       124,491  
Insurance proceeds from loss of capital assets
                601,498  
Capital expenditures
    (2,033,463 )     (582,558 )     (2,289,733 )
 
                 
Net cash used in investing activities
    (2,033,063 )     (582,548 )     (1,563,744 )
 
                 
Cash flows from financing activities
                       
Payments on notes payable
    (7,842,702 )     (1,379,877 )     (1,311,658 )
Distribution to Parent Company
                (1,265,000 )
Debt issue costs
    (83,730 )            
Due (from) to related parties
    (443,728 )     (139,044 )     239,430  
 
                 
Net cash used in financing activities
    (8,370,160 )     (1,518,921 )     (2,337,228 )
 
                 
Net decrease in cash and cash equivalents
    (4,475,584 )     (1,056,893 )     (468,651 )
Cash and cash equivalents, beginning of year
    5,198,715       6,255,608       6,724,259  
 
                 
Cash and cash equivalents, end of year
  $ 723,131     $ 5,198,715     $ 6,255,608  
 
                 
 
                       
Supplemental disclosure
                       
Cash paid for interest
  $ 1,690,760     $ 1,581,906     $ 1,680,585  
 
                       
Noncash financing and investing activities
                       
Capital lease obligation
  $ 69,435     $ 94,227     $ 127,003  

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

- 21 -


Table of Contents

Saddlebrook Resorts, Inc.
Notes to Financial Statements
December 31, 2004 and 2003


1. Organization and Business

      Saddlebrook Resorts, Inc. (the “Company”), a wholly-owned subsidiary of Saddlebrook Holdings, Inc. (“SHI” or the “Parent Company”), was incorporated in the State of Florida in June 1979 at which time it purchased a golf course and tennis complex, as well as certain undeveloped land, located in Pasco County, Florida, which was developed as a resort-condominium and residential homes project. Property improvements for the resort include condominiums, of which most were sold to outside parties. The majority of the condominium units sold are provided as hotel accommodations by their owners under a Rental Pool and Agency Appointment Agreement (the “Rental Pool”). Other resort facilities include two 18 hole golf courses, 45 tennis courts, three swimming pools, three restaurants, a convention facility with approximately 82,000 square feet of meeting and function space, a health spa, a fitness center, shops and other facilities necessary for the operation of a resort.

2. Significant Accounting Policies

      A summary of the Company’s significant accounting policies are as follows:

      Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
      Cash and Cash Equivalents
All short-term highly liquid instruments purchased with an original maturity of three months or less are considered to be cash equivalents.
 
      Investments
Investments held at December 31, 2004 consist of U.S. Treasury Securities and a Certificate of Deposit yielding interest ranging between 1.18% and 1.36%, which mature through June 2005. Investments are held to maturity and recorded at amortized cost, which approximates fair market value. Escrowed investments relate to Rental Pool unit owner deposits for the maintenance reserve fund.
 
      Accounts Receivable
Substantially all of the Company’s accounts receivable are due from direct billings to companies or individuals who hold conferences or large group stays at the resort. Other receivables include quarterly membership fees and credit card charges. The Company performs ongoing credit evaluations of its customers’ financial conditions and establishes an allowance for doubtful accounts based upon factors surrounding specific customers, historical trends and other information.
 
      Resort Inventory and Supplies
Inventory includes operating materials and supplies and is accounted for at the lower of first-in, first-out cost or market.

- 22 -


Table of Contents

Saddlebrook Resorts, Inc.
Notes to Financial Statements
December 31, 2004 and 2003


      Property, Buildings and Equipment
Property, buildings and equipment are stated at cost. Depreciation is provided over the estimated useful lives of the assets on a straight-line basis.
 
      Certain expenditures for renewals and improvements that significantly add to or extend the useful life of an asset are capitalized. Expenditures for repairs and maintenance are charged to expense as incurred. When property, buildings and equipment are retired or otherwise disposed, the cost of the assets and related accumulated depreciation amounts are removed from the accounts, and any resulting gains or losses are reflected in operations.
 
      Deferred Charges
In connection with the Company’s debt refinancing during 2004, financing costs in the amount of approximately $84,000 were incurred and deferred. These financing costs are being amortized over five years, the life of the related debt outstanding. In addition, the Company write off approximately $345,000 of costs related to the early extinguishment of the previous debt (Note 6). Those costs have been recorded separately as “write off of debt issue costs” in the statements of operation.
 
      Accumulated amortization amounted to approximately $2,800 and $219,000 at December 31, 2004 and 2003, respectively. Amortization expense for deferred charges amounted to approximately $36,000 and $40,000 for each of the years ended December 31, 2004 and 2003, respectively.
 
      Resort Revenues
Resort revenues are recognized as the related service is performed and include rental revenues for condominium units owned by third parties participating in the Rental Pool. If these rental units were owned by the Company, normal costs associated with ownership such as depreciation, real estate taxes, unit maintenance and other costs would have been incurred. Instead, operating costs of resort for the years ended December 31, 2004, 2003 and 2002 include rental pool distributions to condominium unit owners approximating $4,600,000, $4,100,000 and $4,600,000, respectively.
 
      Income Taxes
Effective February 1, 1990, the Company elected S Corporation status for federal and state income tax purposes. Taxable income and losses are ultimately passed through to the Parent Company and, accordingly, no provision for income taxes has been made in the accompanying financial statements.
 
      Employee Benefit Plans
Effective January 1, 2001, the Company sponsors a defined contribution plan (the “Plan”), which provides retirement benefits for all eligible employees who have elected to participate. Employees must fulfill a one year service requirement to be eligible. The Company currently matches one-half of the first 2% of an employee’s contribution. Company contributions approximated $53,000, $51,000 and $52,000 for the years ended December 31, 2004, 2003 and 2002, respectively.

- 23 -


Table of Contents

Saddlebrook Resorts, Inc.
Notes to Financial Statements
December 31, 2004 and 2003


      Recent Accounting Pronouncements
In January 2003, the FASB issued FIN No. 46, Consolidation of Variable Interest Entities. In December 2003, the FASB issued FIN No. 46 (Revised) (“FIN 46-R”) to address certain FIN No. 46 implementation issues and clarify the application of Accounting Research Bulletin (“ARB”) No. 51, Consolidated Financial Statements for companies that have interests in entities that are Variable Interest Entities (“VIE”), as defined under FIN No. 46. According to this interpretation, if a company has an interest in a VIE and is at risk for a majority of the VIE’s expected losses or receives a majority of the VIE’s expected gains it shall consolidate the VIE. This interpretation is effective no later than the end of the reporting period ending after March 15, 2004. The adoption of the provisions of this interpretation had no effect on the Company’s financial statements.
 
      Reclassifications
Certain prior year balances have been reclassified to conform with current year presentation.

3. Escrowed Cash

      Escrowed cash, restricted as to use, as of December 31, is comprised of the following:
                 
    2004     2003  
Rental pool unit owner deposits for maintenance reserve fund held in a bank account which bears an interest rate of 1.36%
  $ 3,223,612     $ 226,565  
Security deposits held on long-term rentals
    26,750       22,350  
 
           
 
  $ 3,250,362     $ 248,915  
 
           

4. Property, Buildings and Equipment, Net

      Property, buildings and equipment as of December 31, consist of the following:
                         
    Estimated              
    Useful              
    Lives     2004     2003  
Land and land improvements
        $ 4,859,372     $ 4,412,746  
Buildings and recreational facilities
    10 - 40       25,554,112       25,166,173  
Machinery and equipment
    2 - 15       14,404,035       14,081,673  
Construction in progress
          677,701       175,496  
 
                   
 
            45,495,220       43,836,088  
Accumulated depreciation
            (22,260,277 )     (20,836,459 )
 
                   
 
          $ 23,234,943     $ 22,999,629  
 
                   

      Substantially all property, buildings and equipment are mortgaged, pledged or otherwise subject to lien under a loan agreement (Note 7).
 
      Depreciation expense amounted to approximately $1,783,000, $2,075,000 and $2,175,000, for the years ended December 31, 2004, 2003 and 2002, respectively.

- 24 -


Table of Contents

Saddlebrook Resorts, Inc.
Notes to Financial Statements
December 31, 2004 and 2003


      The Company leases equipment under an agreement which is classified as a capital lease. The equipment and obligations related to the lease are recorded at the present value of the minimum lease payments. During 2004, 2003 and 2002, the Company recorded approximately $7,000, $9,000 and $6,000, respectively, of interest expense related to the lease. Depreciation is computed on a straight-line basis over the estimated useful life of the asset. Total depreciation expense on the asset under lease was approximately $28,200, $28,000 and $39,000 for the years ended December 31, 2004, 2003 and 2002, respectively. Future minimum lease payments under this lease are payable as follows:
         
2005
  $ 34,284  
2006
    34,284  
2007
    8,571  
 
     
 
    77,139  
Less: amount representing interest
    7,704  
 
     
 
  $ 69,435  
 
     

      The Company also leases equipment under operating leases. Some of the leases contain annual renewal options after the initial lease term. Lease expense amounted to $217,000, $295,000 and $174,000 for the years ended December 31, 2004, 2003 and 2002, respectively. Future minimum lease payments under noncancelable operating leases with initial lease terms in excess of one year are as follows:
         
2005
  $ 216,395  
2006
    181,630  
2007
    58,154  
2008 and thereafter
     
 
     
 
  $ 456,179  
 
     

      Effective January 1, 2005, the Company has entered into a new equipment lease arrangement that will be classified as a capital lease. The agreement is for total payments of approximately $433,000 over a 36 month term.

5. Accrued Expenses and Other Liabilities

      Accrued expenses and other liabilities as of December 31, consist of the following:
                 
    2004     2003  
Accrued payroll and related expenses
  $ 994,450     $ 900,838  
Accrued insurance
    802,053       452,273  
Other accrued expenses and liabilities
    978,385       595,697  
 
           
 
  $ 2,774,888     $ 1,948,808  
 
           

- 25 -


Table of Contents

Saddlebrook Resorts, Inc.
Notes to Financial Statements
December 31, 2004 and 2003


6. Notes Payable

      Notes payable consist of the following:
                 
    2004     2003  
Note payable to lender, 15 year term (maturity date of July 1, 2013), 7.7% fixed interest rate, monthly ratable principal and interest payments, secured by all current and subsequently acquired real and personal property
  $     $ 19,684,576  
Note payable to lender, 5 year term (maturity date of November 1, 2009), interest rate at 2% over the one month LIBOR index, monthly principal and interest payments, secured by all current and subsequently acquired real and personal property
    11,866,666        
Capital lease obligation
    69,435       94,227  
Less current portion
    (829,264 )     (1,490,166 )
 
           
 
  $ 11,106,837     $ 18,288,637  
 
           

      On November 1, 2004, the Company refinanced $12 million of the note payable due on June 30, 2013 with a new term note with a new lender. As part of the refinancing, the Company paid the remaining principal balance due under the prior note. The new term note is due November 1, 2009, and requires monthly principal payments of $66,667, together with monthly payment of all accrued interest. The new term note bears interest at 2% over the one month LIBOR index.
 
      The Company has the ability to obtain an additional $5 million under a line of credit facility from the same lender under the terms of the agreement subject to specific covenants until November 1, 2006.

7. Resort Revenues and Operating Costs of Resort

      Resort revenues and operating costs of resort are comprised of the following:
                         
    YEAR ENDED DECEMBER 31,  
    2004     2003     2002  
Resort Revenues
           
Room revenue subject to rental pool agreement
  $ 11,501,652     $ 10,379,559     $ 11,514,949  
Food and beverage
    13,427,166       12,103,842       11,586,074  
Resort facilities and other
    15,295,655       14,512,270       15,376,632  
 
                 
 
  $ 40,224,473     $ 36,995,671     $ 38,477,655  
 
                 
Operating Costs of Resort
           
Distribution to rental pool participants
  $ 4,607,151     $ 4,100,247     $ 4,600,163  
Food and beverage
    10,572,221       9,421,761       9,336,449  
Resort facilities and other
    14,519,064       13,723,153       14,136,022  
 
                 
 
  $ 29,698,436     $ 27,245,161     $ 28,072,634  
 
                 

- 26 -


Table of Contents

Saddlebrook Resorts, Inc.
Notes to Financial Statements
December 31, 2004 and 2003


8. Related Party Transactions

      Amounts due from related parties as of December 31, are comprised of the following:
                 
    2004     2003  
Saddlebrook Resort Condominium Association, Inc.
  $ 113,199     $ 93,394  
Saddlebrook Holdings, Inc.
    386,092       128,114  
Dempsey and Daughters, Inc.
    413,129       258,919  
Dempsey Resort Management, Inc.
    13,603       53,159  
Saddlebrook Properties LLC
    3,616       3,254  
Saddlebrook International Tennis, Inc.
    29,202        
Saddlebrook Realty, Inc.
    9,771       8,507  
Saddlebrook Investments, Inc.
    4,093       3,138  
Other
    15,307       15,047  
 
           
 
  $ 988,012     $ 563,532  
 
           

      Amounts due to related parties as of December 31, are comprised of the following:
                 
    2004     2003  
Saddlebrook Holdings, Inc.
  $     $  
Saddlebrook International Tennis, Inc.
          19,248  
Saddlebrook Investments, Inc.
           
Saddlebrook Properties LLC
           
Honeywell Corporation
           
 
           
 
  $     $ 19,248  
 
           

      The Company currently funds expenditures for SHI, the Company’s parent, which are offset by dividends declared to SRI, if necessary. SHI’s expenditures include dividends to its shareholders, which are primarily income taxes related to the operations of SHI and its subsidiaries.
 
      Saddlebrook International Tennis, Inc. (“SIT”) operates is a tennis training facility and preparatory school operating at the resort. SIT is solely owned by SHI. SIT owns 10 condominium units at the Resort, none of which participate in the Rental Pool Operation. The Company received revenue from SIT for services provided to SIT guests, which amounted to approximately $1,443,000, $1,371,000 and $2,019,000, for the years ended December 31, 2004, 2003 and 2002, respectively. In addition, the Company was reimbursed for actual expenses and other costs incurred on behalf of SIT.
 
      Saddlebrook Investments, Inc. is a broker/dealer for sales of Saddlebrook Resort condominium units. Saddlebrook Realty, Inc. is a broker for the sale of other general real estate. These companies are solely owned by the shareholder of the Company’s parent. The Company was reimbursed for actual expenses and costs incurred on behalf of these entities.

- 27 -


Table of Contents

Saddlebrook Resorts, Inc.
Notes to Financial Statements
December 31, 2004 and 2003


      Dempsey and Daughters, Inc. hold certain tracts of real estate and owns 23 individual condominium units at the Resort, 9 of which participate in the Rental Pool Operation. This company is solely owned by SHI. The Company was reimbursed for actual expenses incurred on behalf of Dempsey and Daughters, Inc.
 
      The Company performs certain accounting and property management activities on behalf of the Saddlebrook Resort Condominium Association (the “Association”) and is reimbursed for expenses paid on behalf of the Association. Expenses paid on behalf of and services provided to the Association amounted to approximately $1,382,000, $1,365,000 and $1,330,000, for the years ended December 31, 2004, 2003 and 2002, respectively.
 
      Other related party receivables and payables consist of transactions with several other entities, along with receivables from employees for resort charges and travel advances.

9. Commitments and Contingencies

      The Company is involved in litigation in the ordinary course of business. In the opinion of management, these matters are adequately covered by insurance or indemnification from other third parties and/or the effect, if any, of these claims is not material to the reported financial condition or results of operations of the Company as of December 31, 2004.
 
      Insurance pool
The Company has pooled its risks with other resorts by forming an insurance purchasing group in which they retain an equity interest and to which they pay insurance premiums. The Company’s ownership is less than 10% and all amounts contributed as capital ($122,950 as of December 31, 2004) and the increase in equity cumulative to date ($121,629 as of December 31, 2004) were recorded as a component of Prepaid expenses and other assets. Any change in equity is reflected as a component of other income in the Statements of Operations. The Company’s investment approximates the proportionate net book value of the insurance company at December 31, 2004. The Company may withdraw from the risk pool annually at any renewal date.

10. Litigation Settlement

      During January 2004, the Company and Honeywell Corporation (the owner of the Company’s former parent company), settled a legal dispute with a prior insurance provider. The case involved the Company and its former parent company seeking reimbursement for the defense and settlement costs incurred in connection with a lawsuit that alleged damages covered by the policies issued by the insurance company. A favorable settlement of $4,950,000 was received by the Company in February 2004. Certain related expenses for legal services and bonuses have been netted against this amount resulting in a net litigation settlement of $3,177,832.

- 28 -


Table of Contents

Report of Independent Registered Certified Public Accountants

To the Board of Directors of Saddlebrook
Resorts, Inc., as Operators under the Saddlebrook
Rental Pool and Agency Appointment Agreement

    In our opinion, the accompanying balance sheets and the related statements of operations, and of changes in participants’ fund balance present fairly, in all material respects, the financial position of Saddlebrook Rental Pool Operation (funds created for participants who have entered into a rental pool agreement as explained in Note 1) at December 31, 2004 and 2003, and the results of its operations and the changes in participants’ fund balance for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the rental pool operator’s management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

PricewaterhouseCoopers, LLP
Tampa, Florida
March 31, 2005

- 29 -


Table of Contents

Saddlebrook Rental Pool Operation
Balance Sheets
December 31, 2004 and 2003


                 
    2004     2003  
Distribution Fund
               
Assets
               
 
               
Receivable from Saddlebrook Resorts, Inc.
  $ 919,360     $ 777,263  
 
           
 
               
Liabilities and Participants’ Fund Balance
               
Due to participants for rental pool distribution
  $ 751,408     $ 664,077  
Due to maintenance escrow fund
    167,952       113,186  
Participants’ fund balance
           
 
           
 
  $ 919,360     $ 777,263  
 
           
 
               
Maintenance Escrow Fund
               
 
               
Assets
               
Cash in bank
  $ 3,223,612     $ 226,565  
Investments
    399,576       400,571  
Receivables
               
Distribution fund
    167,952       113,186  
Interest
    672       239  
Owner payments
          19,462  
Prepaid expenses and other assets
    25,018       274,044  
Linen inventory
    97,420       206,591  
 
           
 
  $ 3,914,250     $ 1,240,658  
 
           
 
               
Liabilities and Participants’ Fund Balance
               
Due to Saddlebrook Resorts, Inc.
  $ 178,800     $ 144,575  
Other
          6,363  
Participants’ fund balance
    3,735,450       1,089,720  
 
           
 
  $ 3,914,250     $ 1,240,658  
 
           

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

- 30 -


Table of Contents

Saddlebrook Rental Pool Operation
Statement of Operations
For the years ended December 31, 2004, 2003 and 2002


DISTRIBUTION FUND

                         
    2004     2003     2002  
Rental pool revenues
  $ 11,501,652     $ 10,379,559     $ 11,514,949  
 
                 
 
                       
Deductions
                       
Marketing fee
    862,624       778,467       863,621  
Management fee
    1,437,707       1,297,444       1,439,368  
Travel agent commissions
    513,125       414,755       543,805  
Credit card expense
    184,603       186,118       176,523  
Bad debt expense and other
    6,000       4,500       5,000  
 
                 
 
    3,004,059       2,681,284       3,028,317  
 
                 
Net rental income
    8,497,593       7,698,275       8,486,632  
 
Operator share of net rental income
    (3,823,917 )     (3,464,223 )     (3,818,985 )
 
                       
Other revenues (expenses)
                       
Complimentary room revenues
    80,026       75,465       80,436  
Minor repairs and replacements
    (146,551 )     (209,270 )     (147,920 )
 
                 
 
Amounts available for distribution to participants and maintenance escrow fund
  $ 4,607,151     $ 4,100,247     $ 4,600,163  
 
                 

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

- 31 -


Table of Contents

Saddlebrook Rental Pool Operation
Statement of Changes in Participants’ Fund Balance
For the years ended December 31, 2004, 2003 and 2002


                         
    2004     2003     2002  
Distribution Fund
                       
Balances, beginning of period
  $     $     $  
Additions
                       
Amounts available for distribution
    4,607,151       4,100,247       4,600,163  
Reductions
                       
Amounts withheld for maintenance escrow fund
    (783,235 )     (636,024 )     (781,178 )
Amounts accrued or paid to participants
    (3,823,916 )     (3,464,223 )     (3,818,985 )
 
                 
Balances, end of period
  $     $     $  
 
                 
 
                       
Maintenance Escrow Fund
                       
Balances, beginning of period
  $ 1,089,720     $ 1,457,846     $ 2,460,386  
Additions
                       
Amount withheld from distribution fund
    783,235       636,024       781,178  
Unit owner payments
    6,807,301       342,910       735,521  
Interest earned
    41,852       4,814       11,230  
Reductions
                       
Unit renovations
    (4,381,219 )     (847,730 )     (2,173,624 )
Refunds of excess amounts in escrow accounts
    (58,775 )     (44,244 )     (51,070 )
Maintenance charges
    (310,469 )     (376,206 )     (220,912 )
Linen amortization
    (236,195 )     (83,694 )     (84,863 )
 
                 
Balances, end of period
  $ 3,735,450     $ 1,089,720     $ 1,457,846  
 
                 

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

- 32 -


Table of Contents

Saddlebrook Rental Pool Operation
Notes to Financial Statements
December 31, 2004 and 2003


1. Rental Pool Operations and Rental Pool Agreement

      Condominium units are provided as rental (hotel) accommodations by their owners under the Rental Pool and Agency Appointment Agreement (the “Agreement”) with Saddlebrook Resorts, Inc. (collectively, the “Rental Pool”). Saddlebrook Resorts, Inc. (“Saddlebrook”) acts as operator of the Rental Pool which provides for the distribution of a percentage of net rental income, as defined, to the owners.
 
      The Saddlebrook Rental Pool Operation consists of two funds: the Rental Pool Income Distribution Fund (“Distribution Fund”) and the Maintenance and Furniture Replacement Escrow Fund (“Maintenance Escrow Fund”). The operations of the Distribution Fund reflect the earnings of the Rental Pool. The Distribution Fund balance sheets reflect amounts due from Saddlebrook for the rental pool distribution payable to participants and amounts due to the Maintenance Escrow Fund. The amounts due from Saddlebrook are required to be distributed no later than forty-five days following the end of each calendar quarter. The Maintenance Escrow Fund reflects the accounting for escrowed assets used to maintain unit interiors and replace furniture as it becomes necessary.
 
      Rental pool participants and Saddlebrook share rental revenues according to the provisions of the Agreement. Net Rental Income shared consists of rentals received less a marketing surcharge of 7.5%, a 12.5% management fee, travel agent commissions, credit card expense and provision for bad debts, if warranted. Saddlebrook receives 45% of Net Rental Income as operator of the Rental Pool. The remaining 55% of Net Rental Income, after adjustments for complimentary room revenues (ten percent of the normal unit rental price paid by Saddlebrook for promotional use of the unit) and certain minor repair and replacement charges, is available for distribution to the participants and maintenance escrow fund based upon each participant’s respective participation factor (computed using the value of a furnished unit and the number of days it was available to the pool). Quarterly, 45% of Net Rental Income is distributed to participants and 10%, as adjusted for complimentary room revenues and minor interior maintenance and replacement charges, is deposited in an escrow account until a maximum of 20% of the set value of the individual owner’s furniture package has been accumulated. Excess escrow balances are refunded to participants.

2. Summary of Significant Accounting Policies

      Basis of accounting
The accounting records of the funds are maintained on the accrual basis of accounting.
 
      Investments
Investments consist of U.S. Treasury Securities which bear interest ranging from 1.006% to 1.179% with maturity dates through June 2005.
 
      Income taxes
No federal or state taxes have been reflected in the accompanying financial statements as the tax effect of fund activities accrues to the rental pool participants and Saddlebrook.

- 33 -