Three Months Ended
September 30, 2019
|
Three Months Ended
September 30, 2018
|
Nine Months Ended
September 30, 2019
|
Nine Months Ended
September 30, 2018
|
|||||||||||||
Total revenues
|
$
|
74,682
|
$
|
87,419
|
$
|
200,249
|
$
|
245,083
|
||||||||
Loss applicable to common stockholders
|
$
|
(13,414
|
)
|
$
|
(15,470
|
)
|
$
|
(43,763
|
)
|
$
|
(39,360
|
)
|
||||
Basic
|
$
|
(0.20
|
)
|
$
|
(0.23
|
)
|
$
|
(0.65
|
)
|
$
|
(0.59
|
)
|
||||
Diluted
|
$
|
(0.20
|
)
|
$
|
(0.23
|
)
|
$
|
(0.65
|
)
|
$
|
(0.59
|
)
|
(dollars in thousands, except share data)
|
(Unaudited)
|
|||||||
September 30, 2019
|
December 31, 2018
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
24,816
|
$
|
79,235
|
||||
Restricted cash
|
3,163
|
3,326
|
||||||
Accounts receivable, net
|
5,243
|
7,518
|
||||||
Real estate assets, held-for-sale, net
|
27,833
|
75,862
|
||||||
Real estate securities, available-for-sale
|
2,914
|
2,953
|
||||||
Other current assets
|
18,615
|
20,505
|
||||||
Total current assets
|
82,584
|
189,399
|
||||||
Restricted cash, noncurrent
|
931
|
258
|
||||||
Property and equipment, net of accumulated depreciation
|
185,737
|
132,605
|
||||||
Operating lease right-of-use assets
|
220,197
|
—
|
||||||
Intangibles, net of accumulated amortization
|
18,208
|
48,388
|
||||||
Other investments
|
23,648
|
22,613
|
||||||
Other assets
|
4,601
|
8,684
|
||||||
Total assets
|
$
|
535,906
|
$
|
401,947
|
||||
Liabilities and Equity
|
||||||||
Current liabilities
|
||||||||
Obligations under finance leases
|
$
|
6,222
|
$
|
5,489
|
||||
Membership deposit liabilities
|
10,766
|
8,861
|
||||||
Accounts payable and accrued expenses
|
38,032
|
45,284
|
||||||
Deferred revenue
|
7,627
|
18,793
|
||||||
Real estate liabilities, held-for-sale
|
21
|
2,947
|
||||||
Other current liabilities
|
28,697
|
22,285
|
||||||
Total current liabilities
|
91,365
|
103,659
|
||||||
Credit facilities and obligations under finance leases - noncurrent
|
14,397
|
10,489
|
||||||
Operating lease liabilities - noncurrent
|
191,442
|
—
|
||||||
Junior subordinated notes payable
|
51,194
|
51,200
|
||||||
Membership deposit liabilities, noncurrent
|
93,988
|
90,684
|
||||||
Deferred revenue, noncurrent
|
6,170
|
6,016
|
||||||
Other liabilities
|
3,694
|
5,232
|
||||||
Total liabilities
|
$
|
452,250
|
$
|
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 September 30, 2019 and December 31, 2018
|
61,583
|
61,583
|
||||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 67,050,556 and 67,027,104 shares issued and outstanding at September 30, 2019 and December 31, 2018, respectively
|
670
|
670
|
||||||
Additional paid-in capital
|
3,178,655
|
3,175,843
|
||||||
Accumulated deficit
|
(3,158,901
|
)
|
(3,105,307
|
)
|
||||
Accumulated other comprehensive income
|
1,649
|
1,878
|
||||||
Total equity
|
$
|
83,656
|
$
|
134,667
|
||||
Total liabilities and equity
|
$
|
535,906
|
$
|
401,947
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Revenues
|
||||||||||||||||
Golf operations
|
$
|
60,797
|
$
|
68,928
|
$
|
162,889
|
$
|
191,632
|
||||||||
Sales of food and beverages
|
13,885
|
18,491
|
37,360
|
53,451
|
||||||||||||
Total revenues
|
74,682
|
87,419
|
200,249
|
245,083
|
||||||||||||
Operating costs
|
||||||||||||||||
Operating expenses
|
63,454
|
70,330
|
169,897
|
194,751
|
||||||||||||
Cost of sales - food and beverages
|
3,856
|
5,180
|
10,458
|
15,413
|
||||||||||||
General and administrative expense
|
12,755
|
10,149
|
37,981
|
29,611
|
||||||||||||
Depreciation and amortization
|
5,723
|
4,495
|
15,769
|
14,358
|
||||||||||||
Pre-opening costs
|
4,350
|
245
|
7,229
|
2,048
|
||||||||||||
Impairment and other losses
|
1,872
|
4,172
|
6,077
|
5,645
|
||||||||||||
Realized and unrealized (gain) loss on investments
|
—
|
48
|
—
|
(283
|
)
|
|||||||||||
Total operating costs
|
92,010
|
94,619
|
247,411
|
261,543
|
||||||||||||
Operating loss
|
(17,328
|
)
|
(7,200
|
)
|
(47,162
|
)
|
(16,460
|
)
|
||||||||
Other income (expenses)
|
||||||||||||||||
Interest and investment income
|
191
|
467
|
799
|
1,382
|
||||||||||||
Interest expense, net
|
(2,061
|
)
|
(4,290
|
)
|
(6,008
|
)
|
(12,940
|
)
|
||||||||
Other income (loss), net
|
7,341
|
(3,052
|
)
|
12,955
|
(7,157
|
)
|
||||||||||
Total other income (expenses)
|
5,471
|
(6,875
|
)
|
7,746
|
(18,715
|
)
|
||||||||||
Loss before income tax
|
(11,857
|
)
|
(14,075
|
)
|
(39,416
|
)
|
(35,175
|
)
|
||||||||
Income tax expense
|
162
|
—
|
162
|
—
|
||||||||||||
Net Loss
|
(12,019
|
)
|
(14,075
|
)
|
(39,578
|
)
|
(35,175
|
)
|
||||||||
Preferred dividends
|
(1,395
|
)
|
(1,395
|
)
|
(4,185
|
)
|
(4,185
|
)
|
||||||||
Loss Applicable to Common Stockholders
|
$
|
(13,414
|
)
|
$
|
(15,470
|
)
|
$
|
(43,763
|
)
|
$
|
(39,360
|
)
|
||||
Loss Applicable to Common Stock, per share
|
||||||||||||||||
Basic
|
$
|
(0.20
|
)
|
$
|
(0.23
|
)
|
$
|
(0.65
|
)
|
$
|
(0.59
|
)
|
||||
Diluted
|
$
|
(0.20
|
)
|
$
|
(0.23
|
)
|
$
|
(0.65
|
)
|
$
|
(0.59
|
)
|
||||
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||||||||||
Basic
|
67,040,692
|
66,992,322
|
67,032,519
|
66,982,233
|
||||||||||||
Diluted
|
67,040,692
|
66,992,322
|
67,032,519
|
66,982,233
|