(Unaudited)
|
||||||||
June 30, 2019
|
December 31, 2018
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
39,683
|
$
|
79,235
|
||||
Restricted cash
|
4,299
|
3,326
|
||||||
Accounts receivable, net
|
6,341
|
7,518
|
||||||
Real estate assets, held-for-sale, net
|
33,355
|
75,862
|
||||||
Real estate securities, available-for-sale
|
3,071
|
2,953
|
||||||
Other current assets
|
20,471
|
20,505
|
||||||
Total current assets
|
107,220
|
189,399
|
||||||
Restricted cash, noncurrent
|
258
|
258
|
||||||
Property and equipment, net of accumulated depreciation
|
177,619
|
132,605
|
||||||
Operating lease right-of-use assets
|
225,666
|
—
|
||||||
Intangibles, net of accumulated amortization
|
20,115
|
48,388
|
||||||
Other investments
|
23,300
|
22,613
|
||||||
Other assets
|
4,897
|
8,684
|
||||||
Total assets
|
$
|
559,075
|
$
|
401,947
|
||||
Liabilities and Equity
|
||||||||
Current liabilities
|
||||||||
Obligations under finance leases
|
$
|
7,675
|
$
|
5,489
|
||||
Membership deposit liabilities
|
8,793
|
8,861
|
||||||
Accounts payable and accrued expenses
|
41,375
|
45,284
|
||||||
Deferred revenue
|
10,905
|
18,793
|
||||||
Real estate liabilities, held-for-sale
|
33
|
2,947
|
||||||
Other current liabilities
|
28,075
|
22,285
|
||||||
Total current liabilities
|
96,856
|
103,659
|
||||||
Credit facilities and obligations under finance leases - noncurrent
|
15,433
|
10,489
|
||||||
Operating lease liabilities - noncurrent
|
195,347
|
—
|
||||||
Junior subordinated notes payable
|
51,196
|
51,200
|
||||||
Membership deposit liabilities, noncurrent
|
94,156
|
90,684
|
||||||
Deferred revenue, noncurrent
|
5,930
|
6,016
|
||||||
Other liabilities
|
3,035
|
5,232
|
||||||
Total liabilities
|
$
|
461,953
|
$
|
267,280
|
||||
Commitments and contingencies
|
||||||||
Equity
|
||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 1,347,321 shares of 9.75% Series B Cumulative Redeemable Preferred Stock, 496,000 shares of 8.05% Series C
Cumulative Redeemable Preferred Stock, and 620,000 shares of 8.375% Series D Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, issued and outstanding as of June 30, 2019 and December 31, 2018
|
$
|
61,583
|
$
|
61,583
|
||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 67,033,104 and 67,027,104 shares issued and outstanding at June 30, 2019 and December 31, 2018,
respectively
|
670
|
670
|
||||||
Additional paid-in capital
|
3,178,478
|
3,175,843
|
||||||
Accumulated deficit
|
(3,145,487
|
)
|
(3,105,307
|
)
|
||||
Accumulated other comprehensive income
|
1,878
|
1,878
|
||||||
Total equity
|
$
|
97,122
|
$
|
134,667
|
||||
Total liabilities and equity
|
$
|
559,075
|
$
|
401,947
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Revenues
|
||||||||||||||||
Golf operations
|
$
|
57,386
|
$
|
69,150
|
$
|
102,092
|
$
|
122,704
|
||||||||
Sales of food and beverages
|
14,229
|
21,854
|
23,475
|
34,960
|
||||||||||||
Total revenues
|
71,615
|
91,004
|
125,567
|
157,664
|
||||||||||||
Operating costs
|
||||||||||||||||
Operating expenses
|
58,720
|
67,042
|
106,443
|
124,421
|
||||||||||||
Cost of sales - food and beverages
|
3,904
|
6,193
|
6,601
|
10,233
|
||||||||||||
General and administrative expense
|
13,607
|
10,268
|
25,226
|
19,462
|
||||||||||||
Depreciation and amortization
|
5,122
|
4,315
|
10,046
|
9,863
|
||||||||||||
Pre-opening costs
|
1,700
|
247
|
2,879
|
1,803
|
||||||||||||
Impairment
|
118
|
—
|
4,206
|
1,473
|
||||||||||||
Realized and unrealized (gain) on investments
|
—
|
(89
|
)
|
—
|
(331
|
)
|
||||||||||
Total operating costs
|
83,171
|
87,976
|
155,401
|
166,924
|
||||||||||||
Operating income (loss)
|
(11,556
|
)
|
3,028
|
(29,834
|
)
|
(9,260
|
)
|
|||||||||
Other income (expenses)
|
||||||||||||||||
Interest and investment income
|
265
|
469
|
608
|
915
|
||||||||||||
Interest expense, net
|
(1,795
|
)
|
(4,601
|
)
|
(3,947
|
)
|
(8,650
|
)
|
||||||||
Other income (loss), net
|
127
|
(3,699
|
)
|
5,614
|
(4,105
|
)
|
||||||||||
Total other income (expenses)
|
(1,403
|
)
|
(7,831
|
)
|
2,275
|
(11,840
|
)
|
|||||||||
Loss before income tax
|
(12,959
|
)
|
(4,803
|
)
|
(27,559
|
)
|
(21,100
|
)
|
||||||||
Income tax expense
|
—
|
—
|
—
|
—
|
||||||||||||
Net Loss
|
(12,959
|
)
|
(4,803
|
)
|
(27,559
|
)
|
(21,100
|
)
|
||||||||
Preferred dividends
|
(1,395
|
)
|
(1,395
|
)
|
(2,790
|
)
|
(2,790
|
)
|
||||||||
Loss Applicable to Common Stockholders
|
$
|
(14,354
|
)
|
$
|
(6,198
|
)
|
$
|
(30,349
|
)
|
$
|
(23,890
|
)
|
||||
Loss Applicable to Common Stock, per share
|
||||||||||||||||
Basic
|
$
|
(0.21
|
)
|
$
|
(0.09
|
)
|
$
|
(0.45
|
)
|
$
|
(0.36
|
)
|
||||
Diluted
|
$
|
(0.21
|
)
|
$
|
(0.09
|
)
|
$
|
(0.45
|
)
|
$
|
(0.36
|
)
|
||||
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||||||||||
Basic
|
67,029,610
|
66,977,104
|
67,028,364
|
66,977,104
|
||||||||||||
Diluted
|
67,029,610
|
66,977,104
|
67,028,364
|
66,977,104
|