XML 103 R124.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Guarantor Financial Information - Statements of Operations (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2019
[1]
Sep. 30, 2019
[1]
Jun. 30, 2019
[1]
Mar. 31, 2019
[1]
Dec. 31, 2018
[1]
Sep. 30, 2018
[1]
Jun. 30, 2018
[1]
Mar. 31, 2018
[1]
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues                      
Total revenues $ 468,000,000 $ 466,000,000 $ 454,000,000 $ 450,000,000 $ 642,000,000 $ 427,000,000 $ 563,000,000 $ 367,000,000 $ 1,838,000,000 [1] $ 1,999,000,000 [1] $ 1,711,000,000
Expenses                      
General and administrative                 111,000,000 117,000,000 104,000,000
Depreciation and amortization                 51,000,000 36,000,000 29,000,000
Total operating expenses 384,000,000 384,000,000 390,000,000 365,000,000 473,000,000 364,000,000 408,000,000 320,000,000 1,523,000,000 [1] 1,565,000,000 [1] 1,374,000,000
Interest expense                 (43,000,000) (30,000,000) (27,000,000)
Equity in earnings from unconsolidated affiliates                 4,000,000   1,000,000
Other loss, net                 (3,000,000) (1,000,000)  
Income before income taxes 74,000,000 70,000,000 54,000,000 75,000,000 161,000,000 56,000,000 146,000,000 40,000,000 273,000,000 [1] 403,000,000 [1] 311,000,000
Income tax benefit (expense) [2]                 (57,000,000) (105,000,000) 16,000,000
Income (loss) before equity in earnings from subsidiaries                 216,000,000 298,000,000 327,000,000
Net income $ 72,000,000 $ 50,000,000 $ 39,000,000 $ 55,000,000 $ 120,000,000 $ 41,000,000 $ 107,000,000 $ 30,000,000 215,695,961 [1],[3] 298,124,983 [1],[3] 326,777,744 [3]
Eliminations                      
Revenues                      
Total revenues                 (74,000,000) (19,000,000) (11,000,000)
Expenses                      
Total operating expenses                 (74,000,000) (19,000,000) (11,000,000)
Dividends from subsidiary                 (562,000,000)    
Income before income taxes                 (562,000,000)    
Income (loss) before equity in earnings from subsidiaries                 (562,000,000)    
Equity in earnings (losses) from subsidiaries                 (271,000,000) (687,000,000) (741,000,000)
Net income                 (833,000,000) (687,000,000) (741,000,000)
Parent                      
Expenses                      
Dividends from subsidiary                 281,000,000    
Income before income taxes                 281,000,000    
Income (loss) before equity in earnings from subsidiaries                 281,000,000    
Equity in earnings (losses) from subsidiaries                 (65,000,000) 298,000,000 327,000,000
Net income                 216,000,000 298,000,000 327,000,000
Issuers                      
Expenses                      
Interest expense                 (43,000,000) (30,000,000) (27,000,000)
Dividends from subsidiary                 281,000,000    
Income before income taxes                 238,000,000 (30,000,000) (27,000,000)
Income (loss) before equity in earnings from subsidiaries                 238,000,000 (30,000,000) (27,000,000)
Equity in earnings (losses) from subsidiaries                 259,000,000 328,000,000 354,000,000
Net income                 497,000,000 298,000,000 327,000,000
Guarantors                      
Revenues                      
Total revenues                 1,696,000,000 1,895,000,000 1,598,000,000
Expenses                      
General and administrative                 111,000,000 116,000,000 101,000,000
Depreciation and amortization                 50,000,000 36,000,000 29,000,000
Total operating expenses                 1,458,000,000 1,522,000,000 1,323,000,000
Equity in earnings from unconsolidated affiliates                 4,000,000   1,000,000
Other loss, net                 (3,000,000) (1,000,000)  
Income before income taxes                 239,000,000 372,000,000 276,000,000
Income tax benefit (expense)                 (56,000,000) (105,000,000) 18,000,000
Income (loss) before equity in earnings from subsidiaries                 183,000,000 267,000,000 294,000,000
Equity in earnings (losses) from subsidiaries                 77,000,000 61,000,000 60,000,000
Net income                 260,000,000 328,000,000 354,000,000
Non-Guarantors                      
Revenues                      
Total revenues                 216,000,000 123,000,000 124,000,000
Expenses                      
General and administrative                   1,000,000 3,000,000
Depreciation and amortization                 1,000,000    
Total operating expenses                 139,000,000 62,000,000 62,000,000
Income before income taxes                 77,000,000 61,000,000 62,000,000
Income tax benefit (expense)                 (1,000,000)   (2,000,000)
Income (loss) before equity in earnings from subsidiaries                 76,000,000 61,000,000 60,000,000
Net income                 76,000,000 61,000,000 60,000,000
Sales, Marketing, Brand and Other Fees                      
Revenues                      
Total revenues                 573,000,000 570,000,000 544,000,000
Sales, Marketing, Brand and Other Fees | Eliminations                      
Revenues                      
Total revenues                 (66,000,000) (12,000,000) (4,000,000)
Sales, Marketing, Brand and Other Fees | Guarantors                      
Revenues                      
Total revenues                 632,000,000 578,000,000 545,000,000
Sales, Marketing, Brand and Other Fees | Non-Guarantors                      
Revenues                      
Total revenues                 7,000,000 4,000,000 3,000,000
Financing                      
Revenues                      
Total revenues                 170,000,000 158,000,000 147,000,000
Expenses                      
Expenses                 53,000,000 49,000,000 43,000,000
Financing | Eliminations                      
Revenues                      
Total revenues                 (8,000,000) (7,000,000) (7,000,000)
Expenses                      
Expenses                 (8,000,000) (7,000,000) (7,000,000)
Financing | Guarantors                      
Revenues                      
Total revenues                 77,000,000 70,000,000 71,000,000
Expenses                      
Expenses                 19,000,000 19,000,000 19,000,000
Financing | Non-Guarantors                      
Revenues                      
Total revenues                 101,000,000 95,000,000 83,000,000
Expenses                      
Expenses                 42,000,000 37,000,000 31,000,000
Resort and Club Management                      
Revenues                      
Total revenues                 191,000,000 172,000,000 158,000,000
Expenses                      
Expenses                 46,000,000 47,000,000 43,000,000
Resort and Club Management | Guarantors                      
Revenues                      
Total revenues                 190,000,000 172,000,000 156,000,000
Expenses                      
Expenses                 46,000,000 47,000,000 41,000,000
Resort and Club Management | Non-Guarantors                      
Revenues                      
Total revenues                 1,000,000   2,000,000
Expenses                      
Expenses                     2,000,000
Rental and Ancillary Services                      
Revenues                      
Total revenues                 227,000,000 218,000,000 179,000,000
Expenses                      
Expenses                 147,000,000 133,000,000 122,000,000
Rental and Ancillary Services | Guarantors                      
Revenues                      
Total revenues                 224,000,000 216,000,000 177,000,000
Expenses                      
Expenses                 142,000,000 130,000,000 120,000,000
Rental and Ancillary Services | Non-Guarantors                      
Revenues                      
Total revenues                 3,000,000 2,000,000 2,000,000
Expenses                      
Expenses                 5,000,000 3,000,000 2,000,000
Cost Reimbursements                      
Revenues                      
Total revenues                 168,000,000 147,000,000 135,000,000
Expenses                      
Expenses                 168,000,000 147,000,000 135,000,000
Cost Reimbursements | Guarantors                      
Revenues                      
Total revenues                 164,000,000 143,000,000 131,000,000
Expenses                      
Expenses                 164,000,000 143,000,000 131,000,000
Cost Reimbursements | Non-Guarantors                      
Revenues                      
Total revenues                 4,000,000 4,000,000 4,000,000
Expenses                      
Expenses                 4,000,000 4,000,000 4,000,000
Cost of VOI Sales                      
Expenses                      
Expenses                 127,000,000 210,000,000 148,000,000
Cost of VOI Sales | Guarantors                      
Expenses                      
Expenses                 107,000,000 208,000,000 145,000,000
Cost of VOI Sales | Non-Guarantors                      
Expenses                      
Expenses                 20,000,000 2,000,000 3,000,000
Sales and Marketing                      
Expenses                      
Expenses                 719,000,000 728,000,000 663,000,000
Sales and Marketing | Eliminations                      
Expenses                      
Expenses                 (66,000,000) (12,000,000) (4,000,000)
Sales and Marketing | Guarantors                      
Expenses                      
Expenses                 719,000,000 725,000,000 650,000,000
Sales and Marketing | Non-Guarantors                      
Expenses                      
Expenses                 66,000,000 15,000,000 17,000,000
License Fee Expense                      
Expenses                      
Expenses                 101,000,000 98,000,000 87,000,000
License Fee Expense | Guarantors                      
Expenses                      
Expenses                 100,000,000 98,000,000 87,000,000
License Fee Expense | Non-Guarantors                      
Expenses                      
Expenses                 1,000,000    
Sales of VOIs, Net                      
Revenues                      
Total revenues                 509,000,000 734,000,000 548,000,000
Sales of VOIs, Net | Guarantors                      
Revenues                      
Total revenues                 409,000,000 716,000,000 518,000,000
Sales of VOIs, Net | Non-Guarantors                      
Revenues                      
Total revenues                 $ 100,000,000 $ 18,000,000 $ 30,000,000
[1] The sum of the earnings per share for the four quarters may differ from annual earnings per share due to the required method of computing the weighted average shares in interim periods.
[2] On December 22, 2017, the United States enacted tax reform legislation, the TCJ Act, resulting in significant modifications to existing law which resulted in a reduction in income tax expense for the year ended December 31, 2017. See Note 17: Income Taxes for additional information.
[3] Net income for years ended December 31, 2019, 2018, and 2017 was $215,695,961; $298,124,983 and $326,777,744, respectively.