Three Months Ended
|
Year Ended
|
|||||||||||||||
December 31, 2020
|
December 31, 2019
|
December 31, 2020
|
December 31, 2019
|
|||||||||||||
Total revenues
|
$
|
60,287
|
$
|
71,815
|
$
|
219,987
|
$
|
272,064
|
||||||||
Operating Loss
|
$
|
(3,648
|
)
|
$
|
(20,121
|
)
|
$
|
(36,635
|
)
|
$
|
(67,284
|
)
|
||||
Net Income/(Loss)
|
$
|
9,946
|
$
|
(15,276
|
)
|
$
|
(56,354
|
)
|
$
|
(54,854
|
)
|
|||||
Net Income/(Loss) applicable to common stockholders
|
$
|
8,551
|
$
|
(16,671
|
)
|
$
|
(61,934
|
)
|
$
|
(60,434
|
)
|
|||||
Net Income/(Loss) applicable to common stock, per share
|
||||||||||||||||
Basic
|
$
|
0.13
|
$
|
(0.25
|
)
|
$
|
(0.92
|
)
|
$
|
(0.90
|
)
|
|||||
Diluted
|
$
|
0.13
|
$
|
(0.25
|
)
|
$
|
(0.92
|
)
|
$
|
(0.90
|
)
|
|||||
Adjusted EBITDA1
|
$
|
5,301
|
$
|
(2,064
|
)
|
$
|
(3,106
|
)
|
$
|
(11,951
|
)
|
(dollars in thousands, except share data)
|
||||||||
December 31, 2020
|
December 31, 2019
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
47,786
|
$
|
28,423
|
||||
Restricted cash
|
2,252
|
3,103
|
||||||
Accounts receivable, net
|
4,446
|
5,249
|
||||||
Real estate assets, held-for-sale, net
|
---
|
16,948
|
||||||
Real estate securities, available-for-sale
|
3,223
|
3,052
|
||||||
Other current assets
|
14,410
|
17,521
|
||||||
Total current assets
|
72,117
|
74,296
|
||||||
Restricted cash, noncurrent
|
795
|
438
|
||||||
Property and equipment, net of accumulated depreciation
|
169,425
|
179,641
|
||||||
Operating lease right-of-use assets
|
192,828
|
215,308
|
||||||
Intangibles, net of accumulated amortization
|
15,124
|
17,565
|
||||||
Other investments
|
---
|
24,020
|
||||||
Other assets
|
6,765
|
4,723
|
||||||
Total assets
|
$
|
457,054
|
$
|
515,991
|
||||
Liabilities and Equity
|
||||||||
Current liabilities
|
||||||||
Obligations under finance leases
|
$
|
6,470
|
$
|
6,154
|
||||
Membership deposit liabilities
|
14,692
|
10,791
|
||||||
Accounts payable and accrued expenses
|
29,596
|
25,877
|
||||||
Deferred revenue
|
23,010
|
26,268
|
||||||
Other current liabilities
|
28,217
|
23,968
|
||||||
Total current liabilities
|
101,985
|
93,058
|
||||||
Credit facilities and obligations under finance leases - noncurrent
|
12,751
|
13,125
|
||||||
Operating lease liabilities - noncurrent
|
167,837
|
187,675
|
||||||
Junior subordinated notes payable
|
51,182
|
51,192
|
||||||
Membership deposit liabilities, noncurrent
|
99,862
|
95,805
|
||||||
Deferred revenue, noncurrent
|
9,953
|
6,283
|
||||||
Other liabilities
|
3,447
|
3,278
|
||||||
Total liabilities
|
$
|
447,017
|
$
|
450,416
|
||||
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 December 31, 2020 and 2019
|
61,583
|
61,583
|
||||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 67,323,592 and 67,068,751 shares issued and outstanding at December 31, 2020 and 2019, respectively
|
673
|
671
|
||||||
Additional paid-in capital
|
3,178,704
|
3,177,183
|
||||||
Accumulated deficit
|
(3,232,391
|
)
|
(3,175,572
|
)
|
||||
Accumulated other comprehensive income
|
1,468
|
1,710
|
||||||
Total equity
|
$
|
10,037
|
$
|
65,575
|
||||
Total liabilities and equity
|
$
|
457,054
|
$
|
515,991
|
Three Months Ended
December 31,
|
Twelve Months Ended
December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Revenues
|
||||||||||||||||
Golf operations
|
$
|
52,906
|
$
|
53,608
|
$
|
189,972
|
$
|
216,497
|
||||||||
Sales of food and beverages
|
7,381
|
18,207
|
30,015
|
55,567
|
||||||||||||
Total revenues
|
60,287
|
71,815
|
219,987
|
272,064
|
||||||||||||
Operating costs
|
||||||||||||||||
Operating expenses
|
46,161
|
59,409
|
188,745
|
229,306
|
||||||||||||
Cost of sales - food and beverages
|
2,180
|
4,759
|
8,834
|
15,217
|
||||||||||||
General and administrative expense
|
7,182
|
9,994
|
31,284
|
47,976
|
||||||||||||
Depreciation and amortization
|
6,823
|
6,627
|
27,152
|
22,396
|
||||||||||||
Pre-opening costs
|
279
|
1,811
|
1,328
|
9,040
|
||||||||||||
(Gain) loss on lease terminations and impairment
|
1,310
|
9,336
|
(721
|
)
|
15,413
|
|||||||||||
Total operating costs
|
63,935
|
91,936
|
256,622
|
339,348
|
||||||||||||
Operating loss
|
(3,648
|
)
|
(20,121
|
)
|
(36,635
|
)
|
(67,284
|
)
|
||||||||
Other income (expenses)
|
||||||||||||||||
Interest and investment income
|
165
|
156
|
565
|
955
|
||||||||||||
Interest expense, net
|
(2,736
|
)
|
(2,753
|
)
|
(10,968
|
)
|
(8,760
|
)
|
||||||||
Other income (loss), net
|
16,601
|
7,921
|
(7,611
|
)
|
20,876
|
|||||||||||
Total other income (expenses)
|
14,030
|
5,324
|
(18,014
|
)
|
13,071
|
|||||||||||
Net Income/(Loss) before income tax
|
10,382
|
(14,797
|
)
|
(54,649
|
)
|
(54,213
|
)
|
|||||||||
Income tax expense
|
436
|
479
|
1,705
|
641
|
||||||||||||
Net Income/(Loss)
|
9,946
|
(15,276
|
)
|
(56,354
|
)
|
(54,854
|
)
|
|||||||||
Preferred dividends
|
(1,395
|
)
|
(1,395
|
)
|
(5,580
|
)
|
(5,580
|
)
|
||||||||
Net Income/(Loss) Applicable to Common Stockholders
|
$
|
8,551
|
$
|
(16,671
|
)
|
$
|
(61,934
|
)
|
$
|
(60,434
|
)
|
|||||
Net Income/(Loss) Applicable to Common Stock, per share
|
||||||||||||||||
Basic
|
$
|
0.13
|
$
|
(0.25
|
)
|
$
|
(0.92
|
)
|
$
|
(0.90
|
)
|
|||||
Diluted
|
$
|
0.13
|
$
|
(0.25
|
)
|
$
|
(0.92
|
)
|
$
|
(0.90
|
)
|
|||||
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||||||||||
Basic
|
67,238,624
|
67,060,440
|
67,158,745
|
67,039,556
|
||||||||||||
Diluted
|
67,833,329
|
67,060,440
|
67,158,745
|
67,039,556
|
Three Months Ended
December 31, |
Twelve Months Ended
December 31, |
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Net Income (Loss)
|
$
|
9,946
|
$
|
(15,276
|
)
|
$
|
(56,354
|
)
|
$
|
(54,854
|
)
|
|||||
Income tax expense
|
436
|
479
|
1,705
|
641
|
||||||||||||
Other (income) expense, net
|
(16,601
|
)
|
(7,921
|
)
|
7,611
|
(20,876
|
)
|
|||||||||
Net interest expense
|
2,571
|
2,597
|
10,403
|
7,805
|
||||||||||||
Operating Loss
|
$
|
(3,648
|
)
|
$
|
(20,121
|
)
|
$
|
(36,635
|
)
|
$
|
(67,284
|
)
|
||||
Depreciation and amortization
|
6,823
|
6,627
|
27,152
|
22,396
|
||||||||||||
(Gain) loss on lease terminations and impairment
|
1,310
|
9,336
|
(721
|
)
|
15,413
|
|||||||||||
Pre-opening costs
|
279
|
1,811
|
1,328
|
9,040
|
||||||||||||
Other items(1)
|
537
|
283
|
5,770
|
8,484
|
||||||||||||
Adjusted EBITDA
|
$
|
5,301
|
$
|
(2,064
|
)
|
$
|
(3,106
|
)
|
$
|
(11,951
|
)
|
(1)
|
For the three and twelve months ended December 31, 2020, other items include (i) corporate severance of ($4) and $1,128, respectively; (ii) transactional G&A of $161 and $3,276, respectively; and
(iii) stock-based compensation of $380 and $1,366, respectively. For the three and twelve months ended December 31, 2019, other items include (i) corporate severance of $682 and $2,271, respectively; (ii) transactional G&A of
$1,132 and $5,076, respectively; and (iii) stock-based compensation of ($1,531) and $1,137, respectively.
|