XML 20 R9.htm IDEA: XBRL DOCUMENT v3.10.0.1
Notes Receivable
9 Months Ended
Sep. 30, 2018
Notes Receivable [Abstract]  
Notes Receivable

3.  Notes Receivable



The table below provides information relating to our notes receivable and our allowance for loan losses as of September 30, 2018 and December 31, 2017 (dollars in thousands):







 

 

 

 

 

 



 

 

 

 

 

 



 

As of



 

September 30,

 

December 31,



 

2018

 

2017

Notes receivable secured by VOIs:

 

 

 

 

 

 

VOI notes receivable - non-securitized

 

$

167,717 

 

$

184,971 

VOI notes receivable - securitized

 

 

399,080 

 

 

364,349 



 

 

566,797 

 

 

549,320 

Allowance for loan losses - non-securitized

 

 

(37,341)

 

 

(38,497)

Allowance for loan losses - securitized

 

 

(90,859)

 

 

(85,161)

VOI notes receivable, net

 

$

438,597 

 

$

425,662 

Allowance as a % of VOI notes receivable

 

 

23% 

 

 

23% 



 

 

 

 

 

 

Notes receivable secured by homesites: (1)

 

 

 

 

 

 

Homesite notes receivable

 

 

986 

 

 

1,329 

Allowance for loan losses

 

 

(99)

 

 

(133)

Homesite notes receivable, net

 

$

887 

 

$

1,196 

Allowance as a % of homesite notes receivable

 

 

10% 

 

 

10% 

Total notes receivable:

 

 

 

 

 

 

Gross notes receivable

 

$

567,783 

 

$

550,649 

Allowance for loan losses

 

 

(128,299)

 

 

(123,791)

Notes receivable, net

 

$

439,484 

 

$

426,858 

Allowance as a % of gross notes receivable

 

 

23% 

 

 

22% 



(1)

Notes receivable secured by homesites were originated through a business, substantially all the assets of which were sold by us in 2012.    



The weighted-average interest rate on our notes receivable was 15.1% and 15.3% at September 30, 2018 and December 31, 2017, respectively.  All of our VOI loans bear interest at fixed rates.  The weighted-average interest rate charged on our notes receivable secured by VOIs was 15.2% and 15.3% at September 30, 2018 and December 31, 2017, respectively



Credit Quality for Financed Receivables and the Allowance for Loan Losses



The activity in our allowance for loan losses (including with respect to our homesite notes receivable) was as follows (in thousands):







 

 

 

 

 

 



 

 

 

 

 

 



 

For the Nine Months Ended



 

September 30,



 

 

2018

 

 

2017

Balance, beginning of period

 

$

123,791 

 

$

120,270 

Provision for loan losses

 

 

35,866 

 

 

32,066 

Less: Write-offs of uncollectible receivables 

 

 

(31,358)

 

 

(31,581)

Balance, end of period

 

$

128,299 

 

$

120,755 



We monitor the credit quality of our receivables on an ongoing basis.  We hold large amounts of homogeneous VOI notes receivable and assess uncollectibility based on pools of receivables as there are no significant concentrations of credit risk with any individual counterparty or groups of counterparties.  In estimating future credit losses, management does not use a single primary indicator of credit quality but instead evaluates our VOI notes receivable based upon a static pool analysis that incorporates the age of the respective receivables, default trends and prepayment rates by origination year, as well as the FICO scores of the borrowers.



The percentage of gross notes receivable outstanding by FICO score at origination, were as follows:

 





 

 

 

 

 



As of



September 30,

 

December 31,



2018

 

2017

FICO Score

 

 

 

 

 

700+

56.00 

%

 

54.00 

%

600-699

40.00 

 

 

41.00 

 

<600

3.00 

 

 

3.00 

 

No Score (1)

1.00 

 

 

2.00 

 

Total

100.00 

%

 

100.00 

%



(1)

VOI notes receivable without a FICO score are primarily related to foreign borrowers. 



The following table shows the delinquency status of our VOI notes receivable as of September 30, 2018 and December 31, 2017 (in thousands):







 

 

 

 

 

 



 

 

 

 

 

 



 

As of



 

September 30,

 

December 31,



 

2018

 

2017

Current

 

$

539,836 

 

$

525,482 

31-60 days

 

 

5,462 

 

 

6,088 

61-90 days

 

 

4,531 

 

 

4,897 

Over 91 days (1)

 

 

16,968 

 

 

12,853 

Total

 

$

566,797 

 

$

549,320 



(1)

Includes $11.6 million and $7.6 million as of September 30, 2018 and December 31, 2017, respectively, related to VOI notes receivable that, as of such date, had defaulted, but the related VOI note receivable balance had not yet been charged off in accordance with the provisions of certain of our receivable-backed notes payable transactions. These VOI notes receivable have been reflected in the allowance for loan losses.