ClubCorp Holdings, Inc.

EDGAR

96 filing records in this dataset, filed from 2013-07-12 to 2017-09-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

276 million USD

2017-06-13 · USD

Exact inputs and evidence

Operating margin

6.65%

2017-06-13 · %

Exact inputs and evidence
  • Operating Income: 18371000 USD Source
  • Revenue: 276353000 USD Source

Operating cash flow

44.7 million USD

2017-06-13 · USD

Exact inputs and evidence
  • Operating Cash Flow: 62386000 USD Source
  • Operating Cash Flow: 17707000 USD Source

Free cash flow

15.6 million USD

2017-06-13 · USD

Exact inputs and evidence
  • Operating Cash Flow: 62386000 USD Source
  • Operating Cash Flow: 17707000 USD Source
  • Capital Expenditure: 52487000 USD Source
  • Capital Expenditure: 23432000 USD Source
Cash and cash equivalents
Not available
Long-term debt including current maturities
1.05 billion USD Source
Exact value

1052495000 USD

Shares outstanding
65.7 million shares Source
Exact value

65721817 shares

Reported share-count change

0.24% · 155 thousand 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
  • 65567295 shares · 2016-06-14· Source
  • 65721817 shares · 2017-06-13· 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: 2017-09-20.

Financial data available through: 2016-12-27.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2016-12-27
  • Operating income: 6 of 11 periods available· newest 2016-12-27
  • Net income: 3 of 11 periods available· newest 2016-12-27
  • Operating cash flow: 6 of 11 periods available· newest 2016-12-27
  • Capital expenditure: 6 of 11 periods available· newest 2016-12-27
  • Total assets: 5 of 11 periods available· newest 2016-12-27
  • Total liabilities: 5 of 11 periods available· newest 2016-12-27
  • Current assets: 5 of 11 periods available· newest 2016-12-27
  • Current liabilities: 5 of 11 periods available· newest 2016-12-27
  • cash and cash equivalents: No compatible figures in this window
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2016-12-27
  • Shares outstanding: 6 of 11 periods available· newest 2016-12-27

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

    +3.4%

    Prior period

    USD 1.05 billion

    –

    Current period

    USD 1.09 billion

    –

    Exact inputs and evidence

    1088480000 − 1052867000 = 35613000 USD

    1052867000 USD · 2014-12-31 – 2015-12-29

    Inspect prior input Prior source

    1088480000 USD · 2015-12-30 – 2016-12-27

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 13.09 million

    Prior period

    −USD 9.51 million

    –

    Current period

    USD 3.58 million

    –

    Exact inputs and evidence

    3577000 − -9512000 = 13089000 USD

    -9512000 USD · 2014-12-31 – 2015-12-29

    Inspect prior input Prior source

    3577000 USD · 2015-12-30 – 2016-12-27

    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

    +3.5%

    Prior period

    USD 152.27 million

    –

    Current period

    USD 157.65 million

    –

    Exact inputs and evidence

    157654000 − 152270000 = 5384000 USD

    152270000 USD · 2014-12-31 – 2015-12-29

    Inspect prior input Prior source

    157654000 USD · 2015-12-30 – 2016-12-27

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +3.4%

    Prior period

    USD 105.24 million

    –

    Current period

    USD 108.77 million

    –

    Exact inputs and evidence

    108770000 − 105244000 = 3526000 USD

    105244000 USD · 2014-12-31 – 2015-12-29

    Inspect prior input Prior source

    108770000 USD · 2015-12-30 – 2016-12-27

    Inspect current input Current source
    Share or cite

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

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.

2016 2015-12-30 – 2016-12-27

  • Revenue USD 1.09 billion 100% of revenue
  • Operating costs Derived USD 996.53 million 92% of revenue
  • Operating income USD 91.95 million 8.4% of revenue
  • Tax, interest and other Derived USD 88.38 million 8.1% of revenue
  • Net income USD 3.58 million 0.3% of revenue

Cash

  • Operating cash flow USD 157.65 million 14% of revenue
  • Capital expenditure USD 108.77 million 10% of revenue
  • Free cash flow Derived USD 48.88 million 4.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 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.
  • 2014 93%
  • 2015 Net loss: net income was −0.9% of revenue.
  • 2016 92%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2010-12-29 – 2011-12-27719962000 690885000 Derived 29077000 UnavailableUnavailable26674000 Derived
Source
2012 2011-12-28 – 2012-12-25754944000 692522000 Derived 62422000 UnavailableUnavailable42680000 Derived
Source
2013 2012-12-26 – 2013-12-31815080000 753887000 Derived 61193000 UnavailableUnavailable34152000 Derived
Source
2014 2014-01-01 – 2014-12-30884155000 818170000 Derived 65985000 52759000 Derived 13226000 56511000 Derived
Source
2015 2014-12-31 – 2015-12-291052867000 993057000 Derived 59810000 69322000 Derived -9512000 47026000 Derived
Source
2016 2015-12-30 – 2016-12-271088480000 996527000 Derived 91953000 88376000 Derived 3577000 48884000 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 1.1B 2016
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.1.2B881.7M587.8M293.9M0.0201120142016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue719962000
2012Revenue754944000
2013Revenue815080000
2014Revenue884155000
2015Revenue1052867000
2016Revenue1088480000

Revenue growth

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

3.4% 2016
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.20.6%15.5%10.3%5.2%0.0%201120142016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year4.9%
2013Year over year8%
2014Year over year8.5%
2015Year over year19.1%
2016Year over year3.4%

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 8.4% 2016
Net margin 0.3% 2016
Free cash flow margin 4.5% 2016
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.9.2%6.5%3.8%1.1%-1.7%201120142016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin4%
2012Operating margin8.3%
2013Operating margin7.5%
2014Operating margin7.5%
2015Operating margin5.7%
2016Operating margin8.4%
2011-12-27Net marginNot reported
2012-12-25Net marginNot reported
2013-12-31Net marginNot reported
2014Net margin1.5%
2015Net margin-0.9%
2016Net margin0.3%
2011Free cash flow margin3.7%
2012Free cash flow margin5.7%
2013Free cash flow margin4.2%
2014Free cash flow margin6.4%
2015Free cash flow margin4.5%
2016Free cash flow margin4.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 157.7M 2016
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.170.3M127.7M85.1M42.6M0.0201120142016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow74614000
2012Operating cash flow96888000
2013Operating cash flow93693000
2014Operating cash flow129158000
2015Operating cash flow152270000
2016Operating cash flow157654000

Free cash flow

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

USD 48.9M 2016
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.61.0M45.8M30.5M15.3M0.0201120142016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow26674000
2012Free cash flow42680000
2013Free cash flow34152000
2014Free cash flow56511000
2015Free cash flow47026000
2016Free cash flow48884000

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.

92.8% 2016
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.100%75%50%25%0%2011-12-2720142016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011-12-27Liabilities / assetsNot reportedNo source recorded
2012Liabilities / assets91.7%
2013Liabilities / assets86.3%
2014Liabilities / assets89.3%
2015Liabilities / assets91.6%
2016Liabilities / assets92.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.56× 2016
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.0.73×0.55×0.36×0.18×0.00×2011-12-2720142016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011-12-27Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities0.67×
2013Current assets / current liabilities0.61×
2014Current assets / current liabilities0.65×
2015Current assets / current liabilities0.67×
2016Current assets / current liabilities0.56×

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
2011 2010-12-29 – 2011-12-27
Unavailable Not reported for this period.
USD 74.61 million
Exact value

Exact value: 74614000 USD

2010-12-29 – 2011-12-27: 74614000 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 26.67 million
Calculation and evidence

74614000 − 47940000 USD

Exact free cash flow: 26674000 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 96.89 million
Exact value

Exact value: 96888000 USD

2011-12-28 – 2012-12-25: 96888000 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 42.68 million
Calculation and evidence

96888000 − 54208000 USD

Exact free cash flow: 42680000 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 93.69 million
Exact value

Exact value: 93693000 USD

2012-12-26 – 2013-12-31: 93693000 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 34.15 million
Calculation and evidence

93693000 − 59541000 USD

Exact free cash flow: 34152000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-30
USD 13.23 million
Exact value

Exact value: 13226000 USD

2014-01-01 – 2014-12-30: 13226000 USD Inspect Net Income Open source
Share or cite

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

USD 129.16 million
Exact value

Exact value: 129158000 USD

2014-01-01 – 2014-12-30: 129158000 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 72.65 million
Exact value

Exact value: 72647000 USD

2014-01-01 – 2014-12-30: 72647000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 56.51 million
Calculation and evidence

129158000 − 72647000 USD

Exact free cash flow: 56511000 USD

Share or cite

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

2015 2014-12-31 – 2015-12-29
−USD 9.51 million
Exact value

Exact value: -9512000 USD

2014-12-31 – 2015-12-29: -9512000 USD Inspect Net Income Open source
Share or cite

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

USD 152.27 million
Exact value

Exact value: 152270000 USD

2014-12-31 – 2015-12-29: 152270000 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 105.24 million
Exact value

Exact value: 105244000 USD

2014-12-31 – 2015-12-29: 105244000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 47.03 million
Calculation and evidence

152270000 − 105244000 USD

Exact free cash flow: 47026000 USD

Share or cite

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

2016 2015-12-30 – 2016-12-27
USD 3.58 million
Exact value

Exact value: 3577000 USD

2015-12-30 – 2016-12-27: 3577000 USD Inspect Net Income Open source
Share or cite

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

USD 157.65 million
Exact value

Exact value: 157654000 USD

2015-12-30 – 2016-12-27: 157654000 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 108.77 million
Exact value

Exact value: 108770000 USD

2015-12-30 – 2016-12-27: 108770000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 48.88 million
Calculation and evidence

157654000 − 108770000 USD

Exact free cash flow: 48884000 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.

96 filings · 2,043 latest values · 2,043 originally reported values

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

Identifiers: 0001577095, 1577095, MYCC, edgar:1577095

Also known as ClubCorp Holdings, Inc.