As the Marlins stumbled through this season, losing 108 games, Huizenga refused to provide any details about the team's 1997 finances. Smiley, however, issued a confidential report on the team to prospective partners in an effort to complete his purchase. Smiley's "Private Placement Memorandum" reports a variety of financial information for 1997 as well as projections for 1998 and beyond. Based on these projections, payroll figures from Major League Baseball, and my own calculation of ticket sales (actual attendance multiplied by the average ticket price), the picture for 1997 looks like this:
Revenues - in millions Costs - in millions
Ticket Sales $23.9
Payroll $53.5
Broadcasting $23.2
Team Operations $18.9
Concessions $1.8
Player Development $5.1
Other $10.0
Scouting $5.1
Latin American Operations $0.6
Stadium Expenses $5.0
TOTALS $58.9 $88.2
These numbers suggest an operating loss of $29.3 million. Quibbling over a few million dollars aside, what's the problem? Did Huizenga's Marlins really lose around $30 million? Of course not. Huizenga is using an accounting trick as familiar to sports franchise owners as Mark McGwire's home runs are to viewers of ESPN's SportsCenter.
Huizenga owns Pro Player Stadium and the team's cablecaster, Sportschannel Florida. Pro Player was built in 1987 and is amply stocked with all the revenue-generating accouterments of a modern sports facility. Yet there is no mention in the team's reported revenues of income from luxury boxes, even though Pro Player has 195 suites that rent for between $55,000 and $150,000 per year. Nor is there mention of income from club seats, although the stadium has 10,209 club seats selling for between $900 and $3500 per year.
Bob Kramm, president of the South Florida Stadium Corporation (which runs Pro Player), estimates that in 1997 an average of 65 luxury boxes and 5000 club seats per game were sold. Assuming that the average box rented for $100,000 and the average club seat sold for $2000, the gross revenue from these two sources would be $16.5 million. Huizenga attributes none of this revenue to the Marlins and all of it to his separate business entity, Pro Player Stadium.
Similarly, Huizenga sells naming rights to the stadium, worth by conservative estimates about $2 million per year. Since the stadium is shared with the NFL Dolphins (also owned by Huizenga), let us attribute half of this value to the Marlins. Parking for approximately 788,000 cars during the baseball season at $5 per car in 1997 brought an estimated $3.9 million. Sales of signs and advertising at the park and in the team program produced an estimated $6 million. (The Cleveland Indians' signage and ad sales at Jacobs Field yielded $8.8 million in 1997 on an average attendance of about 44,000.) Sales of merchandise netted something like $3 million. (The Indians' figure was $4.5 million.) All told, that's $13.9 million in ballpark revenue attributed to the stadium company, not the Marlins.
Further, the revenue from concessions appears to be substantially understated. Fans spend an average of $10 on concessions, with about 40 percent of that going to the team. With total 1997 attendance of 2.4 million, the Marlins' net concessions income should have been around $9.4 million. Yet the team is credited with only $1.8 million, a discrepancy of $7.6 million. In all, $38 million in revenues is credited to the stadium rather than the Marlins ($16.5 million from luxury and club seating, $7.6 million from concessions, $6 million from signage, $3.9 million from parking, $3 million from merchandise, and $1 million from naming rights.)
Even though the Marlins receive only a small portion of stadium revenue, they are still charged $5 million to cover "stadium expenses." These expenses are presumably used to pay off Huizenga's debt service on the county industrial bonds that he assumed when he purchased the park. The yearly service on this debt has been estimated at around $5 million, but since the stadium is also the home facility of the Dolphins and the site of special events throughout the year, the Marlins' share of this debt should be no more than half.
Huizenga plays the same game with Sportschannel. According to Smiley's prospectus, an independent appraiser estimated that the Marlins' contract with the cable station is undervalued by more than $2.1 million a year. Herein lies a powerful reason Huizenga wanted to sell his team to Don Smiley. Huizenga's deal with Smiley included an extension of the Sportschannel contract through 2024. Under that contract, the Marlins were to receive rights fees well below market value. While that didn't help the Marlins, it increased the station's value from an estimated $85 million to $125 million.
Unfortunately for Huizenga, the deal fell through when Smiley's fundraising efforts came up $50 million short. So in August Huizenga began to talk to John Henry, a Boca Raton commodities trader and minority owner of the New York Yankees. They have reportedly reached a deal for $150 million plus other considerations worth, by my calculations, about $50 million. But all is not lost. Apparently, Henry acceded to a ten-year extension of the Sportschannel contract.
Adding the $2.1 million in lost cable revenues to the $38 million in lost stadium revenues brings the total earned by -- but not credited to -- the Marlins in 1997 to $40.1 million. But that's not the end of it. Smiley's prospectus suggests "other" revenues of $10 million. No details are provided. In 1997 the Marlins beat the Indians in the seventh game of the World Series. The Indians reported net postseason ticket revenues of $6.8 million. Presumably this is part of the "other" $10 million for the Marlins.
Then there is roughly $2 million that comes from Major League Baseball Properties as licensing and sponsorship income. This leaves only $1.2 million for all "other" sources of revenue: roughly fifteen preseason games at the Marlins' publicly financed spring-training ballpark; special functions; net income from the team store in Fort Lauderdale (since closed) and so on. Finally, in the "Private Placement Memorandum" Smiley reports that he intends to lower general and administrative expenses by $3 million per year, suggesting there is that much padding in the current budget.
In short, if the Marlins' financial statement is adjusted for related-party transactions and bloated costs, what appears to be a $29.3 million operating loss in 1997 becomes an operating profit of $13.8 million (adding $40.1 million in additional revenues and $3 million of bloated costs). Why else would Don Smiley, who as team president knows its financial predicament as well as anyone, have wanted to buy the team?
Why does Huizenga want to sell a profitable team? Perhaps the same reason he sold Blockbuster to Viacom: He can get a good price for it with a nice capital gain and he can control the terms of the deal to benefit his other holdings, including Sportschannel and the Pro Player Stadium corporation. Further, Huizenga has owned the Marlins since 1993 and has by now used up his player amortization allowance (a tax benefit that allows an owner to set aside up to 50 percent of franchise value and then depreciate this sum, usually over five years). Thus the substantial tax-shelter value of the club is exhausted.
Meanwhile the team finished the 1998 season with a payroll of $13 million. Seven million of this was from the insured contract of pitcher Alex Fernandez, who was on the disabled list all season. As such, the insurance company was responsible for at least 70 percent of the $7 million, so the actual payroll disbursements for the 1998 Marlins were probably less than $10 million.
With average attendance at Pro Player down from 29,555 in 1997 to 22,157 in 1998, ticket revenue fell by around $6 million. Auxiliary stadium income also took a proportional hit, but the player payroll was down by more than $40 million -- more than offsetting lower stadium income. Huizenga's Marlins were more profitable losing in 1998 than they were winning in 1997.
Andrew Zimbalist is an economics professor at Smith College. This article first appeared in the New York Times Magazine.
