XML 104 R93.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Guarantor Financial Information - Statements of Operations (Details) - USD ($)
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Revenues    
Sales of VOIs, net $ 78,000,000 $ 118,000,000
Sales, marketing, brand and other fees 125,000,000 130,000,000
Financing 38,000,000 35,000,000
Resort and club management 39,000,000 36,000,000
Rental and ancillary services 51,000,000 46,000,000
Cost reimbursements 36,000,000 34,000,000
Total revenues 367,000,000 399,000,000
Expenses    
Cost of VOI sales 19,000,000 33,000,000
Sales and marketing 161,000,000 152,000,000
Financing 11,000,000 10,000,000
Resort and club management 11,000,000 10,000,000
Rental and ancillary services 28,000,000 27,000,000
General and administrative 23,000,000 23,000,000
Depreciation and amortization 8,000,000 7,000,000
License fee expense 23,000,000 20,000,000
Cost reimbursements 36,000,000 34,000,000
Total operating expenses 320,000,000 316,000,000
Interest expense (7,000,000) (7,000,000)
Equity in earnings from unconsolidated affiliates 1,000,000 0
Other loss, net (1,000,000) 0
Income before income taxes 40,000,000 76,000,000
Income tax expense (10,000,000) (26,000,000)
Income (loss) before equity in earnings (loss) from subsidiaries 30,000,000 50,000,000
Equity in earnings (loss) from subsidiaries 0 0
Net income [1] 30,170,029 50,212,615
Eliminations    
Revenues    
Sales of VOIs, net 0 0
Sales, marketing, brand and other fees (2,000,000) (4,000,000)
Financing (1,000,000) (2,000,000)
Resort and club management 0 0
Rental and ancillary services 0 0
Cost reimbursements 0 0
Total revenues (3,000,000) (6,000,000)
Expenses    
Cost of VOI sales 0 0
Sales and marketing (2,000,000) (4,000,000)
Financing (1,000,000) (2,000,000)
Resort and club management 0 0
Rental and ancillary services 0 0
General and administrative 0 0
Depreciation and amortization 0 0
License fee expense 0 0
Cost reimbursements 0 0
Total operating expenses (3,000,000) (6,000,000)
Interest expense 0 0
Equity in earnings from unconsolidated affiliates 0  
Other loss, net 0  
Income before income taxes 0 0
Income tax expense 0  
Income (loss) before equity in earnings (loss) from subsidiaries 0 0
Equity in earnings (loss) from subsidiaries (79,000,000) (128,000,000)
Net income (79,000,000) (128,000,000)
Parent    
Revenues    
Sales of VOIs, net 0 0
Sales, marketing, brand and other fees 0 0
Financing 0 0
Resort and club management 0 0
Rental and ancillary services 0 0
Cost reimbursements 0 0
Total revenues 0 0
Expenses    
Cost of VOI sales 0 0
Sales and marketing 0 0
Financing 0 0
Resort and club management 0 0
Rental and ancillary services 0 0
General and administrative 0 0
Depreciation and amortization 0 0
License fee expense 0 0
Cost reimbursements 0 0
Total operating expenses 0 0
Interest expense 0 0
Equity in earnings from unconsolidated affiliates 0  
Other loss, net 0  
Income before income taxes 0 0
Income tax expense 0  
Income (loss) before equity in earnings (loss) from subsidiaries 0 0
Equity in earnings (loss) from subsidiaries 30,000,000 50,000,000
Net income 30,000,000 50,000,000
Issuers    
Revenues    
Sales of VOIs, net 0 0
Sales, marketing, brand and other fees 0 0
Financing 0 0
Resort and club management 0 0
Rental and ancillary services 0 0
Cost reimbursements 0 0
Total revenues 0 0
Expenses    
Cost of VOI sales 0 0
Sales and marketing 0 0
Financing 0 0
Resort and club management 0 0
Rental and ancillary services 0 0
General and administrative 0 0
Depreciation and amortization 0 0
License fee expense 0 0
Cost reimbursements 0 0
Total operating expenses 0 0
Interest expense (7,000,000) (7,000,000)
Equity in earnings from unconsolidated affiliates 0  
Other loss, net 0  
Income before income taxes (7,000,000) (7,000,000)
Income tax expense 0  
Income (loss) before equity in earnings (loss) from subsidiaries (7,000,000) (7,000,000)
Equity in earnings (loss) from subsidiaries 37,000,000 57,000,000
Net income 30,000,000 50,000,000
Guarantors    
Revenues    
Sales of VOIs, net 77,000,000 103,000,000
Sales, marketing, brand and other fees 126,000,000 134,000,000
Financing 20,000,000 15,000,000
Resort and club management 39,000,000 34,000,000
Rental and ancillary services 50,000,000 46,000,000
Cost reimbursements 35,000,000 33,000,000
Total revenues 347,000,000 365,000,000
Expenses    
Cost of VOI sales 19,000,000 32,000,000
Sales and marketing 161,000,000 151,000,000
Financing 5,000,000 5,000,000
Resort and club management 11,000,000 9,000,000
Rental and ancillary services 27,000,000 27,000,000
General and administrative 23,000,000 23,000,000
Depreciation and amortization 8,000,000 7,000,000
License fee expense 23,000,000 20,000,000
Cost reimbursements 35,000,000 33,000,000
Total operating expenses 312,000,000 307,000,000
Interest expense 0 0
Equity in earnings from unconsolidated affiliates 1,000,000  
Other loss, net (1,000,000)  
Income before income taxes 35,000,000 58,000,000
Income tax expense (10,000,000) (22,000,000)
Income (loss) before equity in earnings (loss) from subsidiaries 25,000,000 36,000,000
Equity in earnings (loss) from subsidiaries 12,000,000 21,000,000
Net income 37,000,000 57,000,000
Non-Guarantors    
Revenues    
Sales of VOIs, net 1,000,000 15,000,000
Sales, marketing, brand and other fees 1,000,000 0
Financing 19,000,000 22,000,000
Resort and club management 0 2,000,000
Rental and ancillary services 1,000,000 0
Cost reimbursements 1,000,000 1,000,000
Total revenues 23,000,000 40,000,000
Expenses    
Cost of VOI sales 0 1,000,000
Sales and marketing 2,000,000 5,000,000
Financing 7,000,000 7,000,000
Resort and club management 0 1,000,000
Rental and ancillary services 1,000,000 0
General and administrative 0 0
Depreciation and amortization 0 0
License fee expense 0 0
Cost reimbursements 1,000,000 1,000,000
Total operating expenses 11,000,000 15,000,000
Interest expense 0 0
Equity in earnings from unconsolidated affiliates 0  
Other loss, net 0  
Income before income taxes 12,000,000 25,000,000
Income tax expense 0 (4,000,000)
Income (loss) before equity in earnings (loss) from subsidiaries 12,000,000 21,000,000
Equity in earnings (loss) from subsidiaries 0 0
Net income $ 12,000,000 $ 21,000,000
[1] Net income for the three months ended March 31, 2018 and 2017 was $30,170,029 and $50,212,615, respectively.