XML 77 R66.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Segments - Schedule of Adjusted EBITDA Reconciled to Net Income (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
General and administrative $ (23,000,000) $ (24,000,000) $ (75,000,000) $ (61,000,000)
Depreciation and amortization (7,000,000) (6,000,000) (21,000,000) (17,000,000)
License fee expense (22,000,000) (22,000,000) (65,000,000) (61,000,000)
Other loss, net 0 0 0 1,000,000
Gain on foreign currency transactions (1,000,000) (1,000,000) (1,000,000) (2,000,000)
Allocated Parent interest expense 0 (7,000,000) 0 (20,000,000)
Interest expense (7,000,000) 0 (21,000,000) 0
Income tax expense (28,000,000) (33,000,000) (87,000,000) (98,000,000)
Equity in earnings from unconsolidated affiliate 1,000,000 0 1,000,000 0
Net income [1] 42,700,978 34,597,597 143,742,500 129,727,071
Operating segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA 131,000,000 127,000,000 416,000,000 389,000,000
Operating segments | Real estate sales and financing        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA 81,000,000 85,000,000 263,000,000 250,000,000
Operating segments | Resort operations and club management        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA 50,000,000 42,000,000 153,000,000 139,000,000
Segment Reconciling Items        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
General and administrative (23,000,000) (24,000,000) (75,000,000) (61,000,000)
Depreciation and amortization (7,000,000) (6,000,000) (21,000,000) (17,000,000)
License fee expense (22,000,000) (22,000,000) (65,000,000) (61,000,000)
Other loss, net 0 0 0 (1,000,000)
Gain on foreign currency transactions 1,000,000 1,000,000 1,000,000 2,000,000
Allocated Parent interest expense 0 (7,000,000) 0 (20,000,000)
Interest expense (7,000,000) 0 (21,000,000) 0
Income tax expense (28,000,000) (33,000,000) (87,000,000) (98,000,000)
Equity in earnings from unconsolidated affiliate 1,000,000 0 1,000,000 0
Other adjustment items $ (3,000,000) $ (1,000,000) $ (5,000,000) $ (3,000,000)
[1] Net income for the three months ended September 30, 2017 and 2016 was $42,700,978 and $34,597,597, respectively, and for the nine months ended September 30, 2017 and 2016 was $143,742,500 and $129,727,071, respectively.