XML 21 R42.htm IDEA: XBRL DOCUMENT v3.19.3
Business Segments (Tables)
9 Months Ended
Sep. 30, 2019
Segment Reporting [Abstract]  
Schedule of Segment Operating Performance Reconciled to Consolidated Amounts

We do not include equity in earnings (losses) from unconsolidated affiliates in our measures of segment operating performance.

The following table present revenues for our reportable segments reconciled to consolidated amounts:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

($ in millions)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate sales and financing

 

$

324

 

 

$

291

 

 

$

939

 

 

$

967

 

Resort operations and club management(1)(2)

 

 

108

 

 

 

108

 

 

 

332

 

 

 

304

 

Total segment revenues

 

 

432

 

 

 

399

 

 

 

1,271

 

 

 

1,271

 

Cost reimbursements

 

 

43

 

 

 

36

 

 

 

128

 

 

 

110

 

Intersegment eliminations(1)(2)

 

 

(9

)

 

 

(8

)

 

 

(29

)

 

 

(24

)

Total revenues

 

$

466

 

 

$

427

 

 

$

1,370

 

 

$

1,357

 

 

(1)

Includes charges to the real estate sales and financing segment from the resort operations and club management segment for fulfillment of discounted marketing package stays at resorts. These charges totaled $9 million and $8 million for the three months ended September 30, 2019 and 2018, respectively, and $29 million and $24 million for the nine months ended September 30, 2019 and 2018, respectively.

(2)

Includes charges to the real estate sales and financing segment from the resort operations and club management segment for the rental of model units to show prospective buyers. These charges totaled less than $1 million for each of the three and nine months ended September 30, 2019 and 2018.  

Schedule of Adjusted EBITDA Reconciled to Net Income

The following table presents Segment Adjusted EBITDA for our reportable segments reconciled to net income:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

($ in millions)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate sales and financing(1)

 

$

94

 

 

$

67

 

 

$

243

 

 

$

274

 

Resort operations and club management(1)

 

 

62

 

 

 

62

 

 

 

193

 

 

 

179

 

Segment Adjusted EBITDA

 

 

156

 

 

 

129

 

 

 

436

 

 

 

453

 

General and administrative

 

 

(28

)

 

 

(31

)

 

 

(82

)

 

 

(84

)

Depreciation and amortization

 

 

(14

)

 

 

(9

)

 

 

(37

)

 

 

(25

)

License fee expense

 

 

(26

)

 

 

(25

)

 

 

(75

)

 

 

(73

)

Other loss, net

 

 

(1

)

 

 

(1

)

 

 

(3

)

 

 

(1

)

Interest expense

 

 

(12

)

 

 

(7

)

 

 

(33

)

 

 

(22

)

Income tax expense

 

 

(20

)

 

 

(15

)

 

 

(55

)

 

 

(64

)

Equity in earnings from unconsolidated affiliates

 

 

1

 

 

 

1

 

 

 

4

 

 

 

 

Other adjustment items

 

 

(6

)

 

 

(1

)

 

 

(11

)

 

 

(6

)

Net income

 

$

50

 

 

$

41

 

 

$

144

 

 

$

178

 

 

(1)

Includes intersegment transactions. Refer to our table presenting revenues by reportable segment above for additional discussion.