XML 14 R95.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Guarantor Financial Information - Statements of Operations (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
Revenues                
Total revenues $ 466,000,000     $ 427,000,000     $ 1,370,000,000 $ 1,357,000,000
Expenses                
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
Total operating expenses 384,000,000     364,000,000     1,139,000,000 1,092,000,000
Interest expense (12,000,000)     (7,000,000)     (33,000,000) (22,000,000)
Equity in earnings from unconsolidated affiliates 1,000,000     1,000,000     4,000,000  
Other loss, net (1,000,000)     (1,000,000)     (3,000,000) (1,000,000)
Income before income taxes 70,000,000     56,000,000     199,000,000 242,000,000
Income tax expense (20,000,000)     (15,000,000)     (55,000,000) (64,000,000)
Income before equity in earnings from subsidiaries 50,000,000     41,000,000     144,000,000 178,000,000
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]
Eliminations                
Revenues                
Total revenues (14,000,000)     (3,000,000)     (41,000,000) (9,000,000)
Expenses                
Total operating expenses (14,000,000)     (3,000,000)     (41,000,000) (9,000,000)
Dividends from subsidiary (12,000,000)           (562,000,000)  
Income before income taxes (12,000,000)           (562,000,000)  
Income before equity in earnings from subsidiaries (12,000,000)           (562,000,000)  
Equity in earnings from subsidiaries (124,000,000)     (104,000,000)     (49,000,000) (421,000,000)
Net income (136,000,000)     (104,000,000)     (611,000,000) (421,000,000)
Sales of VOIs, Net                
Revenues                
Total revenues 138,000,000     99,000,000     383,000,000 427,000,000
Sales, Marketing, Brand and Other Fees                
Revenues                
Total revenues 143,000,000     152,000,000     429,000,000 423,000,000
Sales, Marketing, Brand and Other Fees | Eliminations                
Revenues                
Total revenues (12,000,000)           (35,000,000) (4,000,000)
Financing                
Revenues                
Total revenues 43,000,000     40,000,000     127,000,000 117,000,000
Expenses                
Expenses 14,000,000     12,000,000     39,000,000 35,000,000
Financing | Eliminations                
Revenues                
Total revenues (2,000,000)     (3,000,000)     (6,000,000) (5,000,000)
Expenses                
Expenses (2,000,000)     (3,000,000)     (6,000,000) (5,000,000)
Resort and Club Management                
Revenues                
Total revenues 45,000,000     40,000,000     130,000,000 116,000,000
Expenses                
Expenses 11,000,000     11,000,000     34,000,000 33,000,000
Rental and Ancillary Services                
Revenues                
Total revenues 54,000,000     60,000,000     173,000,000 164,000,000
Expenses                
Expenses 36,000,000     37,000,000     108,000,000 95,000,000
Cost Reimbursements                
Revenues                
Total revenues 43,000,000     36,000,000     128,000,000 110,000,000
Expenses                
Expenses 43,000,000     36,000,000     128,000,000 110,000,000
Cost of VOI Sales                
Expenses                
Expenses 24,000,000     29,000,000     92,000,000 109,000,000
Sales and Marketing                
Expenses                
Expenses 188,000,000     174,000,000     544,000,000 528,000,000
Sales and Marketing | Eliminations                
Expenses                
Expenses (12,000,000)           (35,000,000) (4,000,000)
License Fee Expense                
Expenses                
Expenses 26,000,000     25,000,000     75,000,000 73,000,000
Parent                
Expenses                
Dividends from subsidiary 6,000,000           281,000,000  
Income before income taxes 6,000,000           281,000,000  
Income before equity in earnings from subsidiaries 6,000,000           281,000,000  
Equity in earnings from subsidiaries 44,000,000     41,000,000     (181,000,000) 178,000,000
Net income 50,000,000     41,000,000     100,000,000 178,000,000
Issuers                
Expenses                
Interest expense (12,000,000)     (7,000,000)     (33,000,000) (22,000,000)
Dividends from subsidiary 6,000,000           281,000,000  
Income before income taxes (6,000,000)     (7,000,000)     248,000,000 (22,000,000)
Income before equity in earnings from subsidiaries (6,000,000)     (7,000,000)     248,000,000 (22,000,000)
Equity in earnings from subsidiaries 62,000,000     48,000,000     177,000,000 200,000,000
Net income 56,000,000     41,000,000     425,000,000 178,000,000
Guarantors                
Revenues                
Total revenues 435,000,000     399,000,000     1,274,000,000 1,285,000,000
Expenses                
General and administrative 27,000,000     30,000,000     81,000,000 83,000,000
Depreciation and amortization 14,000,000     9,000,000     37,000,000 25,000,000
Total operating expenses 371,000,000     351,000,000     1,097,000,000 1,063,000,000
Equity in earnings from unconsolidated affiliates 1,000,000     1,000,000     4,000,000  
Other loss, net (1,000,000)     (1,000,000)     (3,000,000) (1,000,000)
Income before income taxes 64,000,000     48,000,000     178,000,000 221,000,000
Income tax expense (20,000,000)     (15,000,000)     (54,000,000) (64,000,000)
Income before equity in earnings from subsidiaries 44,000,000     33,000,000     124,000,000 157,000,000
Equity in earnings from subsidiaries 18,000,000     15,000,000     53,000,000 43,000,000
Net income 62,000,000     48,000,000     177,000,000 200,000,000
Guarantors | Sales of VOIs, Net                
Revenues                
Total revenues 123,000,000     97,000,000     333,000,000 422,000,000
Guarantors | Sales, Marketing, Brand and Other Fees                
Revenues                
Total revenues 154,000,000     151,000,000     459,000,000 424,000,000
Guarantors | Financing                
Revenues                
Total revenues 19,000,000     17,000,000     57,000,000 54,000,000
Expenses                
Expenses 6,000,000     4,000,000     14,000,000 14,000,000
Guarantors | Resort and Club Management                
Revenues                
Total revenues 44,000,000     40,000,000     129,000,000 116,000,000
Expenses                
Expenses 11,000,000     11,000,000     34,000,000 33,000,000
Guarantors | Rental and Ancillary Services                
Revenues                
Total revenues 53,000,000     59,000,000     171,000,000 162,000,000
Expenses                
Expenses 34,000,000     36,000,000     104,000,000 93,000,000
Guarantors | Cost Reimbursements                
Revenues                
Total revenues 42,000,000     35,000,000     125,000,000 107,000,000
Expenses                
Expenses 42,000,000     35,000,000     125,000,000 107,000,000
Guarantors | Cost of VOI Sales                
Expenses                
Expenses 22,000,000     29,000,000     83,000,000 109,000,000
Guarantors | Sales and Marketing                
Expenses                
Expenses 187,000,000     172,000,000     544,000,000 526,000,000
Guarantors | License Fee Expense                
Expenses                
Expenses 28,000,000     25,000,000     75,000,000 73,000,000
Non-Guarantors                
Revenues                
Total revenues 45,000,000     31,000,000     137,000,000 81,000,000
Expenses                
General and administrative 1,000,000     1,000,000     1,000,000 1,000,000
Total operating expenses 27,000,000     16,000,000     83,000,000 38,000,000
Income before income taxes 18,000,000     15,000,000     54,000,000 43,000,000
Income tax expense             (1,000,000)  
Income before equity in earnings from subsidiaries 18,000,000     15,000,000     53,000,000 43,000,000
Net income 18,000,000     15,000,000     53,000,000 43,000,000
Non-Guarantors | Sales of VOIs, Net                
Revenues                
Total revenues 15,000,000     2,000,000     50,000,000 5,000,000
Non-Guarantors | Sales, Marketing, Brand and Other Fees                
Revenues                
Total revenues 1,000,000     1,000,000     5,000,000 3,000,000
Non-Guarantors | Financing                
Revenues                
Total revenues 26,000,000     26,000,000     76,000,000 68,000,000
Expenses                
Expenses 10,000,000     11,000,000     31,000,000 26,000,000
Non-Guarantors | Resort and Club Management                
Revenues                
Total revenues 1,000,000           1,000,000  
Non-Guarantors | Rental and Ancillary Services                
Revenues                
Total revenues 1,000,000     1,000,000     2,000,000 2,000,000
Expenses                
Expenses 2,000,000     1,000,000     4,000,000 2,000,000
Non-Guarantors | Cost Reimbursements                
Revenues                
Total revenues 1,000,000     1,000,000     3,000,000 3,000,000
Expenses                
Expenses 1,000,000     1,000,000     3,000,000 3,000,000
Non-Guarantors | Cost of VOI Sales                
Expenses                
Expenses 2,000,000           9,000,000  
Non-Guarantors | Sales and Marketing                
Expenses                
Expenses 13,000,000     $ 2,000,000     $ 35,000,000 $ 6,000,000
Non-Guarantors | License Fee Expense                
Expenses                
Expenses $ (2,000,000)              
[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