XML 68 R55.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Reporting (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
USD ($)
segment
Jun. 30, 2018
USD ($)
segment
Jun. 30, 2019
USD ($)
segment
Jun. 30, 2018
USD ($)
segment
Segment Reporting Information [Line Items]        
Total revenue $ 195,574 $ 194,937 $ 364,418 $ 362,460
Cost of VOIs sold 10,572 6,789 14,420 8,601
Cost of other fee-based services 19,924 16,634 42,792 34,045
Cost reimbursements 17,358 14,059 37,594 30,260
Selling, general and administrative expenses 147,668 109,580 237,882 203,129
Interest expense 10,061 8,495 19,567 16,262
Total costs and expenses 205,583 155,557 352,255 292,297
(Loss) income before non-controlling interest and (benefit) provision for income taxes $ (10,009) $ 39,380 12,163 70,163
Add: Depreciation and amortization     $ 9,056 $ 7,597
Number of reportable segments | segment 2 2 2 2
Corporate And Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue $ 3,943 $ 2,170 $ 6,023 $ 3,859
Selling, general and administrative expenses 18,629 18,870 36,757 40,462
Interest expense 4,991 3,873 9,235 6,930
Total costs and expenses 23,620 22,743 45,992 47,392
(Loss) income before non-controlling interest and (benefit) provision for income taxes (19,677) (20,573) (39,969) (43,533)
Elimination [Member]        
Segment Reporting Information [Line Items]        
Total revenue (1,544) (1,471) (3,034) (2,916)
Net carrying cost of VOI inventory (5,288) (1,650) (12,976) (4,167)
Cost of other fee-based services 5,288 1,650 12,976 4,167
Selling, general and administrative expenses (370) (124) (480) 17
Mortgage servicing expense (1,174) (1,347) (2,554) (2,933)
Total costs and expenses (1,544) (1,471) (3,034) (2,916)
Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 148,154 152,963 269,332 278,705
Cost of VOIs sold 10,572 6,789 14,420 8,601
Net carrying cost of VOI inventory 5,288 1,650 12,976 4,167
Cost of other fee-based services 1,099 1,115 2,309 2,357
Selling, general and administrative expenses 129,409 90,834 201,605 162,650
Mortgage servicing expense 1,174 1,347 2,554 2,933
Interest expense 5,070 4,622 10,332 9,332
Total costs and expenses 152,612 106,357 244,196 190,040
(Loss) income before non-controlling interest and (benefit) provision for income taxes (4,458) 46,606 25,136 88,665
Add: Depreciation and amortization 1,534 1,649 3,070 3,316
Add: Bass Pro Settlement [1] 39,121   39,121  
Segment Adjusted EBITDA [2] 36,197 48,255 67,327 91,981
Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 45,021 41,275 92,097 82,812
Cost of other fee-based services 13,537 13,869 27,507 27,521
Cost reimbursements 17,358 14,059 37,594 30,260
Total costs and expenses 30,895 27,928 65,101 57,781
(Loss) income before non-controlling interest and (benefit) provision for income taxes 14,126 13,347 26,996 25,031
Add: Depreciation and amortization 364 403 730 798
Segment Adjusted EBITDA [2] 14,490 13,750 27,726 25,829
Sales of VOIs [Member]        
Segment Reporting Information [Line Items]        
Total revenue [3] 68,302 68,573 120,033 124,714
Sales of VOIs [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 68,302 68,573 120,033 124,714
Fee-Based Sales Commission Revenue [Member]        
Segment Reporting Information [Line Items]        
Total revenue [4] 55,343 60,086 100,555 105,940
Fee-Based Sales Commission Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 55,343 60,086 100,555 105,940
Other Fee-Based Services Revenue [Member]        
Segment Reporting Information [Line Items]        
Total revenue 30,703 30,391 60,271 58,415
Other Fee-Based Services Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 3,040 3,175 5,768 5,863
Other Fee-Based Services Revenue [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 27,663 27,216 54,503 52,552
Cost Reimbursements [Member]        
Segment Reporting Information [Line Items]        
Total revenue [4] 17,358 14,059 37,594 30,260
Cost Reimbursements [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 17,358 14,059 37,594 30,260
Mortgage Servicing Revenue [Member] | Elimination [Member]        
Segment Reporting Information [Line Items]        
Total revenue (1,544) (1,471) (3,034) (2,916)
Mortgage Servicing Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,544 1,471 3,034 2,916
Interest Income [Member]        
Segment Reporting Information [Line Items]        
Total revenue [3] 21,875 21,118 43,883 42,240
Interest Income [Member] | Corporate And Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,950 1,460 3,941 2,968
Interest Income [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 19,925 19,658 39,942 39,272
Other Income, Net [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,993 710 2,082 891
Other Income, Net [Member] | Corporate And Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue $ 1,993 $ 710 $ 2,082 $ 891
[1] See Note 10: Commitments and Contingencies for additional information regarding this matter.
[2] See Management's Discussion and Analysis of Financial Condition and Results of Operations for information regarding Adjusted EBITDA, including how we define Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income.
[3] Included in our sales of VOIs and financing segment described in Note 13: Segment Reporting.
[4] Included in our resort operations and club management segment described in Note 13: Segment Reporting.