XML 103 R92.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Guarantor Financial Information - Statements of Operations (Details) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenues    
Total revenues $ 450,000,000 $ 367,000,000
Expenses    
General and administrative 25,000,000 23,000,000
Depreciation and amortization 10,000,000 8,000,000
Total operating expenses 365,000,000 320,000,000
Interest expense (10,000,000) (7,000,000)
Equity in earnings from unconsolidated affiliates 1,000,000 1,000,000
Other loss, net (1,000,000) (1,000,000)
Income before income taxes 75,000,000 40,000,000
Income tax expense (20,000,000) (10,000,000)
Income (loss) before equity in earnings (loss) from subsidiaries 55,000,000 30,000,000
Net income [1] 55,067,801 30,170,029
Eliminations    
Revenues    
Total revenues (13,000,000) (3,000,000)
Expenses    
Total operating expenses (13,000,000) (3,000,000)
Dividends from subsidiary (250,000,000)  
Income before income taxes (250,000,000)  
Income (loss) before equity in earnings (loss) from subsidiaries (250,000,000)  
Equity in (loss) earnings from subsidiaries (13,000,000) (79,000,000)
Net income (263,000,000) (79,000,000)
Sales of VOIs, Net    
Revenues    
Total revenues 125,000,000 78,000,000
Sales, marketing, license and other fees    
Revenues    
Total revenues 141,000,000 125,000,000
Sales, marketing, license and other fees | Eliminations    
Revenues    
Total revenues (11,000,000) (2,000,000)
Financing    
Revenues    
Total revenues 41,000,000 38,000,000
Expenses    
Expenses 13,000,000 11,000,000
Financing | Eliminations    
Revenues    
Total revenues (2,000,000) (1,000,000)
Expenses    
Expenses (2,000,000) (1,000,000)
Resort and Club Management    
Revenues    
Total revenues 42,000,000 39,000,000
Expenses    
Expenses 11,000,000 11,000,000
Rental and Ancillary Services    
Revenues    
Total revenues 59,000,000 51,000,000
Expenses    
Expenses 35,000,000 28,000,000
Cost Reimbursements    
Revenues    
Total revenues 42,000,000 36,000,000
Expenses    
Expenses 42,000,000 36,000,000
Cost of VOI Sales    
Expenses    
Expenses 36,000,000 19,000,000
Sales and Marketing    
Expenses    
Expenses 170,000,000 161,000,000
Sales and Marketing | Eliminations    
Expenses    
Expenses (11,000,000) (2,000,000)
License Fee Expense    
Expenses    
Expenses 23,000,000 23,000,000
Parent    
Expenses    
Dividends from subsidiary 125,000,000  
Income before income taxes 125,000,000  
Income (loss) before equity in earnings (loss) from subsidiaries 125,000,000  
Equity in (loss) earnings from subsidiaries (70,000,000) 30,000,000
Net income 55,000,000 30,000,000
Issuers    
Expenses    
Interest expense (10,000,000) (7,000,000)
Dividends from subsidiary 125,000,000  
Income before income taxes 115,000,000 (7,000,000)
Income (loss) before equity in earnings (loss) from subsidiaries 115,000,000 (7,000,000)
Equity in (loss) earnings from subsidiaries 65,000,000 37,000,000
Net income 180,000,000 30,000,000
Guarantors    
Revenues    
Total revenues 417,000,000 347,000,000
Expenses    
General and administrative 25,000,000 23,000,000
Depreciation and amortization 10,000,000 8,000,000
Total operating expenses 350,000,000 312,000,000
Equity in earnings from unconsolidated affiliates 1,000,000 1,000,000
Other loss, net (1,000,000) (1,000,000)
Income before income taxes 67,000,000 35,000,000
Income tax expense (20,000,000) (10,000,000)
Income (loss) before equity in earnings (loss) from subsidiaries 47,000,000 25,000,000
Equity in (loss) earnings from subsidiaries 18,000,000 12,000,000
Net income 65,000,000 37,000,000
Guarantors | Sales of VOIs, Net    
Revenues    
Total revenues 107,000,000 77,000,000
Guarantors | Sales, marketing, license and other fees    
Revenues    
Total revenues 151,000,000 126,000,000
Guarantors | Financing    
Revenues    
Total revenues 18,000,000 20,000,000
Expenses    
Expenses 4,000,000 5,000,000
Guarantors | Resort and Club Management    
Revenues    
Total revenues 42,000,000 39,000,000
Expenses    
Expenses 11,000,000 11,000,000
Guarantors | Rental and Ancillary Services    
Revenues    
Total revenues 58,000,000 50,000,000
Expenses    
Expenses 34,000,000 27,000,000
Guarantors | Cost Reimbursements    
Revenues    
Total revenues 41,000,000 35,000,000
Expenses    
Expenses 41,000,000 35,000,000
Guarantors | Cost of VOI Sales    
Expenses    
Expenses 33,000,000 19,000,000
Guarantors | Sales and Marketing    
Expenses    
Expenses 170,000,000 161,000,000
Guarantors | License Fee Expense    
Expenses    
Expenses 22,000,000 23,000,000
Non-Guarantors    
Revenues    
Total revenues 46,000,000 23,000,000
Expenses    
Total operating expenses 28,000,000 11,000,000
Income before income taxes 18,000,000 12,000,000
Income (loss) before equity in earnings (loss) from subsidiaries 18,000,000 12,000,000
Net income 18,000,000 12,000,000
Non-Guarantors | Sales of VOIs, Net    
Revenues    
Total revenues 18,000,000 1,000,000
Non-Guarantors | Sales, marketing, license and other fees    
Revenues    
Total revenues 1,000,000 1,000,000
Non-Guarantors | Financing    
Revenues    
Total revenues 25,000,000 19,000,000
Expenses    
Expenses 11,000,000 7,000,000
Non-Guarantors | Rental and Ancillary Services    
Revenues    
Total revenues 1,000,000 1,000,000
Expenses    
Expenses 1,000,000 1,000,000
Non-Guarantors | Cost Reimbursements    
Revenues    
Total revenues 1,000,000 1,000,000
Expenses    
Expenses 1,000,000 1,000,000
Non-Guarantors | Cost of VOI Sales    
Expenses    
Expenses 3,000,000  
Non-Guarantors | Sales and Marketing    
Expenses    
Expenses 11,000,000 $ 2,000,000
Non-Guarantors | License Fee Expense    
Expenses    
Expenses $ 1,000,000  
[1] Net income for the three months ended March 31, 2019 and 2018 was $55,067,801 and $30,170,029, respectively.