XML 27 R56.htm IDEA: XBRL DOCUMENT v3.19.3
Segment Reporting (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
USD ($)
segment
Sep. 30, 2018
USD ($)
segment
Sep. 30, 2019
USD ($)
segment
Sep. 30, 2018
USD ($)
segment
Segment Reporting Information [Line Items]        
Total revenue $ 205,878 $ 202,205 $ 570,296 $ 564,662
Cost of VOIs sold 3,121 11,237 17,541 19,838
Cost of other fee-based services 23,746 19,937 66,538 53,983
Cost reimbursements 21,111 16,900 58,705 47,157
Selling, general and administrative expenses 117,159 112,407 355,041 315,535
Interest expense 10,388 9,208 29,955 25,470
Total costs and expenses 175,525 169,689 527,780 461,983
Income before non-controlling interest and provision for income taxes $ 30,353 $ 32,516 42,516 102,679
Add: Depreciation and amortization     $ 14,069 $ 11,852
Number of reportable segments | segment 2 2 2 2
Corporate And Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue $ 3,647 $ 1,900 $ 9,670 $ 5,759
Selling, general and administrative expenses 22,388 20,262 59,145 60,723
Interest expense 5,326 4,207 14,564 11,136
Total costs and expenses 27,714 24,469 73,709 71,859
Income before non-controlling interest and provision for income taxes (24,067) (22,569) (64,039) (66,100)
Elimination [Member]        
Segment Reporting Information [Line Items]        
Total revenue (1,588) (1,454) (4,621) (4,369)
Net carrying cost of VOI inventory (5,878) (2,908) (18,853) (7,075)
Cost of other fee-based services 5,878 2,908 18,853 7,075
Selling, general and administrative expenses (27) (35) (507) (18)
Mortgage servicing expense (1,561) (1,419) (4,114) (4,351)
Total costs and expenses (1,588) (1,454) (4,621) (4,369)
Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 153,253 157,293 422,619 435,998
Cost of VOIs sold 3,121 11,237 17,541 19,838
Net carrying cost of VOI inventory 5,878 2,908 18,853 7,075
Cost of other fee-based services 2,442 1,227 4,832 3,584
Selling, general and administrative expenses 94,798 92,180 296,403 254,830
Mortgage servicing expense 1,561 1,419 4,114 4,351
Interest expense 5,062 5,001 15,391 14,334
Total costs and expenses 112,862 113,972 357,134 304,012
Income before non-controlling interest and provision for income taxes 40,391 43,321 65,485 131,986
Add: Depreciation and amortization 1,507 1,606 4,577 4,922
Add: Severance     39,121  
Segment Adjusted EBITDA [1] 42,492 44,927 109,777 136,908
Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 50,566 44,466 142,628 127,274
Cost of other fee-based services 15,426 15,802 42,853 43,324
Cost reimbursements 21,111 16,900 58,705 47,157
Total costs and expenses 36,537 32,702 101,558 90,481
Income before non-controlling interest and provision for income taxes 14,029 11,764 41,070 36,793
Add: Depreciation and amortization 321 450 1,050 1,248
Segment Adjusted EBITDA [1] 14,588 12,214 42,358 38,041
Sales of VOIs [Member]        
Segment Reporting Information [Line Items]        
Total revenue [2] 66,318 70,698 186,351 195,412
Sales of VOIs [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 66,318 70,698 186,351 195,412
Fee-Based Sales Commission Revenue [Member]        
Segment Reporting Information [Line Items]        
Total revenue [3] 60,478 61,641 161,033 167,581
Fee-Based Sales Commission Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 60,478 61,641 161,033 167,581
Other Fee-Based Services Revenue [Member]        
Segment Reporting Information [Line Items]        
Total revenue 33,744 31,057 94,015 89,472
Other Fee-Based Services Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 4,289 3,491 10,092 9,355
Other Fee-Based Services Revenue [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 29,455 27,566 83,923 80,117
Cost Reimbursements [Member]        
Segment Reporting Information [Line Items]        
Total revenue [3] 21,111 16,900 58,705 47,157
Cost Reimbursements [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 21,111 16,900 58,705 47,157
Mortgage Servicing Revenue [Member] | Elimination [Member]        
Segment Reporting Information [Line Items]        
Total revenue (1,588) (1,454) (4,621) (4,369)
Mortgage Servicing Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,588 1,454 4,621 4,369
Interest Income [Member]        
Segment Reporting Information [Line Items]        
Total revenue [2] 22,081 21,531 65,964 63,771
Interest Income [Member] | Corporate And Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue 2,038 1,522 5,979 4,490
Interest Income [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 20,043 20,009 59,985 59,281
Other Income, Net [Member]        
Segment Reporting Information [Line Items]        
Total revenue 2,146 378 4,228 1,269
Other Income, Net [Member] | Corporate And Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,609 $ 378 3,691 $ 1,269
Other Income, Net [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue $ 537   $ 537  
[1] 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.
[2] Included in our sales of VOIs and financing segment described in Note 13: Segment Reporting.
[3] Included in our resort operations and club management segment described in Note 13: Segment Reporting.