ClubCorp Club Operations, Inc.

EDGAR

12 filing records in this dataset, filed from 2011-03-28 to 2014-03-21. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

195 million USD

2013-09-03 · USD

Exact inputs and evidence

Operating margin

9.34%

2013-09-03 · %

Exact inputs and evidence
  • Operating Income: 18191000 USD Source
  • Revenue: 194835000 USD Source

Operating cash flow

29.1 million USD

2013-09-03 · USD

Exact inputs and evidence
  • Operating Cash Flow: 66860000 USD Source
  • Operating Cash Flow: 37765000 USD Source

Free cash flow

8.35 million USD

2013-09-03 · USD

Exact inputs and evidence
  • Operating Cash Flow: 66860000 USD Source
  • Operating Cash Flow: 37765000 USD Source
  • Capital Expenditure: 42066000 USD Source
  • Capital Expenditure: 21321000 USD Source
Cash and cash equivalents
57.5 million USD Source
Exact value

57518000 USD

Long-term debt including current maturities
612 million USD
Exact inputs and evidence

612151000 USD

  • Long-term debt including current maturities: 612151000 USD Source
Shares outstanding
1 thousand shares Source
Exact value

1000 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 1000 shares · 2012-12-25· Source
  • 1000 shares · 2013-12-31· Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2014-03-21.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2013-12-31
  • Operating income: 5 of 11 periods available· newest 2013-12-31
  • net income: No compatible figures in this window
  • Operating cash flow: 5 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2013-12-31
  • Total assets: 4 of 11 periods available· newest 2013-12-31
  • Total liabilities: 4 of 11 periods available· newest 2013-12-31
  • Current assets: 4 of 11 periods available· newest 2013-12-31
  • Current liabilities: 4 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 1 of 11 periods available· newest 2010-12-28
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2013-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +8%

    Prior period

    USD 754.94 million

    –

    Current period

    USD 815.08 million

    –

    Exact inputs and evidence

    815080000 − 754944000 = 60136000 USD

    754944000 USD · 2011-12-28 – 2012-12-25

    Inspect prior input Prior source

    815080000 USD · 2012-12-26 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -3.3%

    Prior period

    USD 96.94 million

    –

    Current period

    USD 93.73 million

    –

    Exact inputs and evidence

    93733000 − 96937000 = -3204000 USD

    96937000 USD · 2011-12-28 – 2012-12-25

    Inspect prior input Prior source

    93733000 USD · 2012-12-26 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +9.8%

    Prior period

    USD 54.21 million

    –

    Current period

    USD 59.54 million

    –

    Exact inputs and evidence

    59541000 − 54208000 = 5333000 USD

    54208000 USD · 2011-12-28 – 2012-12-25

    Inspect prior input Prior source

    59541000 USD · 2012-12-26 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Net income.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2013 2012-12-26 – 2013-12-31

  • Revenue USD 815.08 million 100% of revenue
  • Operating costs Derived USD 753.85 million 92% of revenue
  • Operating income USD 61.24 million 7.5% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 93.73 million 11% of revenue
  • Capital expenditure USD 59.54 million 7.3% of revenue
  • Free cash flow Derived USD 34.19 million 4.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2008-12-31 – 2009-12-29706210000 679373000 Derived 26837000 UnavailableUnavailable91852000 Derived
Source
2010 2009-12-30 – 2010-12-28687697000 646978000 Derived 40719000 UnavailableUnavailable105549000 Derived
Source
2011 2010-12-29 – 2011-12-27719962000 690817000 Derived 29145000 UnavailableUnavailable26734000 Derived
Source
2012 2011-12-28 – 2012-12-25754944000 692495000 Derived 62449000 UnavailableUnavailable42729000 Derived
Source
2013 2012-12-26 – 2013-12-31815080000 753845000 Derived 61235000 UnavailableUnavailable34192000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 815.1M 2013
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.880.3M660.2M440.1M220.1M0.020092010201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue706210000
2010Revenue687697000
2011Revenue719962000
2012Revenue754944000
2013Revenue815080000

Revenue growth

Change in revenue from the same financial period one year earlier.

8% 2013
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.8%5.7%2.7%-0.4%-3.5%20092010201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-2.6%
2011Year over year4.7%
2012Year over year4.9%
2013Year over year8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 7.5% 2013
Free cash flow margin 4.2% 2013
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.16.6%12.4%8.3%4.1%0.0%20092010201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin3.8%
2010Operating margin5.9%
2011Operating margin4%
2012Operating margin8.3%
2013Operating margin7.5%
2009-12-29Net marginNot reported
2010-12-28Net marginNot reported
2011-12-27Net marginNot reported
2012-12-25Net marginNot reported
2013-12-31Net marginNot reported
2009Free cash flow margin13%
2010Free cash flow margin15.3%
2011Free cash flow margin3.7%
2012Free cash flow margin5.7%
2013Free cash flow margin4.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 93.7M 2013
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.160.3M120.2M80.1M40.1M0.020092010201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow124234000
2010Operating cash flow148408000
2011Operating cash flow74674000
2012Operating cash flow96937000
2013Operating cash flow93733000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 34.2M 2013
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.114.0M85.5M57.0M28.5M0.020092010201120122013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow91852000
2010Free cash flow105549000
2011Free cash flow26734000
2012Free cash flow42729000
2013Free cash flow34192000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

84.5% 2013
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.97%73%49%24%0%2009-12-292010201120122013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-29Liabilities / assetsNot reportedNo source recorded
2010Liabilities / assets87%
2011Liabilities / assets88.5%
2012Liabilities / assets89.9%
2013Liabilities / assets84.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.62× 2013
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.78×0.59×0.39×0.20×0.00×2009-12-292010201120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-29Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities0.72×
2011Current assets / current liabilities0.65×
2012Current assets / current liabilities0.67×
2013Current assets / current liabilities0.62×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2009 2008-12-31 – 2009-12-29
Unavailable Not reported for this period.
USD 124.23 million
Exact value

Exact value: 124234000 USD

2008-12-31 – 2009-12-29: 124234000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 32.38 million
Exact value

Exact value: 32382000 USD

2008-12-31 – 2009-12-29: 32382000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 91.85 million
Calculation and evidence

124234000 − 32382000 USD

Exact free cash flow: 91852000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2010 2009-12-30 – 2010-12-28
Unavailable Not reported for this period.
USD 148.41 million
Exact value

Exact value: 148408000 USD

2009-12-30 – 2010-12-28: 148408000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 42.86 million
Exact value

Exact value: 42859000 USD

2009-12-30 – 2010-12-28: 42859000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 105.55 million
Calculation and evidence

148408000 − 42859000 USD

Exact free cash flow: 105549000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2010-12-29 – 2011-12-27
Unavailable Not reported for this period.
USD 74.67 million
Exact value

Exact value: 74674000 USD

2010-12-29 – 2011-12-27: 74674000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 47.94 million
Exact value

Exact value: 47940000 USD

2010-12-29 – 2011-12-27: 47940000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 26.73 million
Calculation and evidence

74674000 − 47940000 USD

Exact free cash flow: 26734000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2012 2011-12-28 – 2012-12-25
Unavailable Not reported for this period.
USD 96.94 million
Exact value

Exact value: 96937000 USD

2011-12-28 – 2012-12-25: 96937000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 54.21 million
Exact value

Exact value: 54208000 USD

2011-12-28 – 2012-12-25: 54208000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 42.73 million
Calculation and evidence

96937000 − 54208000 USD

Exact free cash flow: 42729000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2012-12-26 – 2013-12-31
Unavailable Not reported for this period.
USD 93.73 million
Exact value

Exact value: 93733000 USD

2012-12-26 – 2013-12-31: 93733000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 59.54 million
Exact value

Exact value: 59541000 USD

2012-12-26 – 2013-12-31: 59541000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 34.19 million
Calculation and evidence

93733000 − 59541000 USD

Exact free cash flow: 34192000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

12 filings · 1,008 latest values · 1,008 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001515382, 1515382, edgar:1515382

Also known as ClubCorp Club Operations, Inc.