MYCC
MYCC
ClubCorp Holdings, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2017 | $276.35M ▲ | $24.67M ▲ | $668K ▲ | 0.24% ▲ | $0.01 ▲ | $48.24M ▲ |
| Q1-2017 | $221.28M ▼ | $21.3M ▼ | $-7.51M ▼ | -3.39% ▼ | $-0.12 ▼ | $33.47M ▼ |
| Q4-2016 | $345.3M ▲ | $25.16M ▲ | $5.22M ▲ | 1.51% ▲ | $0.08 ▲ | $68.3M ▲ |
| Q3-2016 | $259.33M ▼ | $15.38M ▼ | $1.19M ▼ | 0.46% ▼ | $0.02 ▼ | $48.96M ▼ |
| Q2-2016 | $268.97M | $17.5M | $5.58M | 2.07% | $0.09 | $54.77M |
What's going well?
Revenue surged 25% and the company swung to a profit after last quarter's loss. Gross margins remain very high, and operating efficiency is improving as expenses rise slower than sales.
What's concerning?
Interest costs are eating up most of the profit, leaving little for shareholders. Net profit margins are razor-thin, so any slip in sales or a rise in costs could push the company back into the red.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2017 | $55.9M ▼ | $2.15B ▲ | $2.02B ▲ | $131.4M ▲ |
| Q1-2017 | $57.64M ▼ | $2.13B ▼ | $2B ▲ | $127.92M ▼ |
| Q4-2016 | $86.17M ▼ | $2.13B ▼ | $1.99B ▼ | $142.37M ▼ |
| Q3-2016 | $93.93M ▼ | $2.17B ▲ | $2.02B ▼ | $153.93M ▲ |
| Q2-2016 | $107.69M | $2.17B | $2.02B | $151.5M |
What's financially strong about this company?
They own a lot of physical assets ($1.57 billion in property and equipment), and their equity position improved slightly this quarter. Most debt is long-term, so they don't face immediate repayment pressure.
What are the financial risks or weaknesses?
Cash is low and falling, current liabilities far exceed current assets, and the company is highly leveraged with debt over 8 times equity. Negative retained earnings show a history of losses, and large 'other liabilities' could hide risks.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2017 | $668K ▲ | $44.68M ▲ | $-32.33M ▲ | $-13.87M ▲ | $-1.87M ▲ | $15.62M ▲ |
| Q1-2017 | $-7.51M ▼ | $17.71M ▼ | $-32.59M ▼ | $-15.37M ▲ | $-30.71M ▼ | $-5.72M ▼ |
| Q4-2016 | $5.22M ▲ | $59.78M ▲ | $-27M ▼ | $-40.87M ▼ | $-7.49M ▲ | $24.54M ▲ |
| Q3-2016 | $1.19M ▼ | $27.64M ▼ | $-25.06M ▲ | $-14.93M ▼ | $-12.52M ▼ | $1.14M ▼ |
| Q2-2016 | $5.58M | $47.92M | $-26.5M | $-14.58M | $7.33M | $21.2M |
What's strong about this company's cash flow?
Cash flow from operations surged this quarter, easily covering all investments and leaving a healthy cash surplus. The company is funding itself and not relying on debt or new shares.
What are the cash flow concerns?
Inventory and receivables are building up, which could hurt future cash flow if not managed. The improvement in cash flow may not be sustainable if working capital swings reverse.
Revenue by Products
| Product | Q3-2016 | Q4-2016 | Q1-2017 | Q2-2017 |
|---|---|---|---|---|
Food and Beverage Revenue | $70.00M ▲ | $100.00M ▲ | $50.00M ▼ | $80.00M ▲ |
Golf Operations Revenue | $50.00M ▲ | $50.00M ▲ | $30.00M ▼ | $50.00M ▲ |
Membership Dues Revenue | $120.00M ▲ | $160.00M ▲ | $120.00M ▼ | $120.00M ▲ |
Other Revenue Type | $20.00M ▲ | $30.00M ▲ | $20.00M ▼ | $20.00M ▲ |
5-Year Trend Analysis
A comprehensive look at ClubCorp Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a clear leadership position in the private club industry, a broad and diversified network of clubs, and a business model that generates solid and growing operating cash flow. Revenue and operating profitability have trended upward, supported by stable high gross margins and disciplined cost control. The company has shown a willingness and ability to invest heavily in its properties and member experience, and its scale and brand recognition provide meaningful advantages over smaller, independent clubs.
The main risks lie on the financial and cyclical sides. High leverage and a rising debt load, combined with negative retained earnings and thin liquidity ratios, reduce financial flexibility and increase sensitivity to interest costs and economic downturns. Net income has been volatile and often weak, reflecting these financial pressures despite sound operations. The business also relies on discretionary consumer spending and must constantly adapt to changing lifestyle preferences, competition from other leisure options, and demographic shifts in club membership.
Taken together, the picture is of a strong underlying franchise operating through a stretched capital structure. Operational trends—revenue growth, improving operating margins, and resilient cash generation—point in a constructive direction. Strategic moves under the Invited brand to modernize facilities, broaden inclusivity, and deepen technology use aim to keep the offering compelling for future members. The sustainability of this trajectory will depend on maintaining membership momentum, successfully executing ongoing investment programs, and carefully managing leverage and liquidity through both favorable and challenging economic conditions.
About ClubCorp Holdings, Inc.
https://www.invitedclubs.comClubCorp Holdings, Inc., now operating as Invited, is a leading owner and operator of private clubs in North America. The company manages a diverse portfolio of golf and country clubs, business clubs, sports clubs, and alumni clubs. With a focus on providing exceptional experiences, Invited offers amenities such as golf courses, dining facilities, fitness centers, and event spaces.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2017 | $276.35M ▲ | $24.67M ▲ | $668K ▲ | 0.24% ▲ | $0.01 ▲ | $48.24M ▲ |
| Q1-2017 | $221.28M ▼ | $21.3M ▼ | $-7.51M ▼ | -3.39% ▼ | $-0.12 ▼ | $33.47M ▼ |
| Q4-2016 | $345.3M ▲ | $25.16M ▲ | $5.22M ▲ | 1.51% ▲ | $0.08 ▲ | $68.3M ▲ |
| Q3-2016 | $259.33M ▼ | $15.38M ▼ | $1.19M ▼ | 0.46% ▼ | $0.02 ▼ | $48.96M ▼ |
| Q2-2016 | $268.97M | $17.5M | $5.58M | 2.07% | $0.09 | $54.77M |
What's going well?
Revenue surged 25% and the company swung to a profit after last quarter's loss. Gross margins remain very high, and operating efficiency is improving as expenses rise slower than sales.
What's concerning?
Interest costs are eating up most of the profit, leaving little for shareholders. Net profit margins are razor-thin, so any slip in sales or a rise in costs could push the company back into the red.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2017 | $55.9M ▼ | $2.15B ▲ | $2.02B ▲ | $131.4M ▲ |
| Q1-2017 | $57.64M ▼ | $2.13B ▼ | $2B ▲ | $127.92M ▼ |
| Q4-2016 | $86.17M ▼ | $2.13B ▼ | $1.99B ▼ | $142.37M ▼ |
| Q3-2016 | $93.93M ▼ | $2.17B ▲ | $2.02B ▼ | $153.93M ▲ |
| Q2-2016 | $107.69M | $2.17B | $2.02B | $151.5M |
What's financially strong about this company?
They own a lot of physical assets ($1.57 billion in property and equipment), and their equity position improved slightly this quarter. Most debt is long-term, so they don't face immediate repayment pressure.
What are the financial risks or weaknesses?
Cash is low and falling, current liabilities far exceed current assets, and the company is highly leveraged with debt over 8 times equity. Negative retained earnings show a history of losses, and large 'other liabilities' could hide risks.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2017 | $668K ▲ | $44.68M ▲ | $-32.33M ▲ | $-13.87M ▲ | $-1.87M ▲ | $15.62M ▲ |
| Q1-2017 | $-7.51M ▼ | $17.71M ▼ | $-32.59M ▼ | $-15.37M ▲ | $-30.71M ▼ | $-5.72M ▼ |
| Q4-2016 | $5.22M ▲ | $59.78M ▲ | $-27M ▼ | $-40.87M ▼ | $-7.49M ▲ | $24.54M ▲ |
| Q3-2016 | $1.19M ▼ | $27.64M ▼ | $-25.06M ▲ | $-14.93M ▼ | $-12.52M ▼ | $1.14M ▼ |
| Q2-2016 | $5.58M | $47.92M | $-26.5M | $-14.58M | $7.33M | $21.2M |
What's strong about this company's cash flow?
Cash flow from operations surged this quarter, easily covering all investments and leaving a healthy cash surplus. The company is funding itself and not relying on debt or new shares.
What are the cash flow concerns?
Inventory and receivables are building up, which could hurt future cash flow if not managed. The improvement in cash flow may not be sustainable if working capital swings reverse.
Revenue by Products
| Product | Q3-2016 | Q4-2016 | Q1-2017 | Q2-2017 |
|---|---|---|---|---|
Food and Beverage Revenue | $70.00M ▲ | $100.00M ▲ | $50.00M ▼ | $80.00M ▲ |
Golf Operations Revenue | $50.00M ▲ | $50.00M ▲ | $30.00M ▼ | $50.00M ▲ |
Membership Dues Revenue | $120.00M ▲ | $160.00M ▲ | $120.00M ▼ | $120.00M ▲ |
Other Revenue Type | $20.00M ▲ | $30.00M ▲ | $20.00M ▼ | $20.00M ▲ |
5-Year Trend Analysis
A comprehensive look at ClubCorp Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a clear leadership position in the private club industry, a broad and diversified network of clubs, and a business model that generates solid and growing operating cash flow. Revenue and operating profitability have trended upward, supported by stable high gross margins and disciplined cost control. The company has shown a willingness and ability to invest heavily in its properties and member experience, and its scale and brand recognition provide meaningful advantages over smaller, independent clubs.
The main risks lie on the financial and cyclical sides. High leverage and a rising debt load, combined with negative retained earnings and thin liquidity ratios, reduce financial flexibility and increase sensitivity to interest costs and economic downturns. Net income has been volatile and often weak, reflecting these financial pressures despite sound operations. The business also relies on discretionary consumer spending and must constantly adapt to changing lifestyle preferences, competition from other leisure options, and demographic shifts in club membership.
Taken together, the picture is of a strong underlying franchise operating through a stretched capital structure. Operational trends—revenue growth, improving operating margins, and resilient cash generation—point in a constructive direction. Strategic moves under the Invited brand to modernize facilities, broaden inclusivity, and deepen technology use aim to keep the offering compelling for future members. The sustainability of this trajectory will depend on maintaining membership momentum, successfully executing ongoing investment programs, and carefully managing leverage and liquidity through both favorable and challenging economic conditions.

CEO
David Pillsbury
Compensation Summary
(Year )
Price Target
Institutional Ownership
BLACKROCK FUND ADVISORS
Shares:1.91M
Value:$32.71M
BLACKROCK INSTITUTIONAL TRUST COMPANY, N.A.
Shares:1.64M
Value:$28.11M
FIDUCIARY MANAGEMENT ASSOCIATES LLC
Shares:1.29M
Value:$22M
Summary
Showing Top 3 of 20

