XML 18 R91.htm IDEA: XBRL DOCUMENT v3.19.3
Business Segments - Schedule of Adjusted EBITDA Reconciled to Net Income (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                
General and administrative $ (28,000,000)     $ (31,000,000)     $ (82,000,000) $ (84,000,000)
Depreciation and amortization (14,000,000)     (9,000,000)     (37,000,000) (25,000,000)
Other loss, net (1,000,000)     (1,000,000)     (3,000,000) (1,000,000)
Interest expense (12,000,000)     (7,000,000)     (33,000,000) (22,000,000)
Income tax expense (20,000,000)     (15,000,000)     (55,000,000) (64,000,000)
Equity in earnings from unconsolidated affiliates 1,000,000     1,000,000     4,000,000  
Net income 50,000,000 [1] $ 39,000,000 $ 55,000,000 40,533,279 [1] $ 107,000,000 $ 30,000,000 144,352,584 [1] 177,564,538 [1]
Operating segments                
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                
Segment Adjusted EBITDA 156,000,000     129,000,000     436,000,000 453,000,000
Operating segments | Real Estate and Financing Segment                
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                
Segment Adjusted EBITDA [2] 94,000,000     67,000,000     243,000,000 274,000,000
Operating segments | Resort Operations and Club Management Segment                
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                
Segment Adjusted EBITDA [2] 62,000,000     62,000,000     193,000,000 179,000,000
Segment Reconciling Items                
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                
General and administrative (28,000,000)     (31,000,000)     (82,000,000) (84,000,000)
Depreciation and amortization (14,000,000)     (9,000,000)     (37,000,000) (25,000,000)
License fee expense (26,000,000)     (25,000,000)     (75,000,000) (73,000,000)
Other loss, net (1,000,000)     (1,000,000)     (3,000,000) (1,000,000)
Interest expense (12,000,000)     (7,000,000)     (33,000,000) (22,000,000)
Income tax expense (20,000,000)     (15,000,000)     (55,000,000) (64,000,000)
Equity in earnings from unconsolidated affiliates 1,000,000     1,000,000     4,000,000  
Other adjustment items $ (6,000,000)     $ (1,000,000)     $ (11,000,000) $ (6,000,000)
[1] Net income for the three months ended September 30, 2019 and 2018 was $50,659,927 and $40,533,279, respectively, and for the nine months ended September 30, 2019
[2] Includes intersegment transactions. Refer to our table presenting revenues by reportable segment above for additional discussion.