XML 62 R51.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Reporting (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
USD ($)
segment
Jun. 30, 2019
USD ($)
segment
Jun. 30, 2020
USD ($)
segment
Jun. 30, 2019
USD ($)
segment
Segment Reporting Information [Line Items]        
Total revenue $ 68,833 $ 192,223 $ 225,759 $ 357,875
Cost of VOIs sold 1,038 10,572 5,137 14,420
Cost of other fee-based services 18,535 19,049 40,246 41,042
Cost reimbursements 11,850 14,007 30,970 31,051
Selling, general and administrative expenses 40,880 148,543 143,077 239,632
Interest expense 8,540 10,061 17,358 19,567
Total costs and expenses 80,843 202,232 236,788 345,712
(Loss) Income before non-controlling interest and (benefit) provision for income taxes (12,010) $ (10,009) (11,029) 12,163
Add: Depreciation and amortization     9,535 $ 9,056
Add: Severance $ 2,200   $ 6,700  
Number of reportable segments | segment 2 2 2 2
Corporate Expenses & Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue $ 1,320 $ 3,943 $ 3,171 $ 6,023
Selling, general and administrative expenses 9,115 18,629 28,349 36,757
Interest expense 4,369 4,991 8,523 9,235
Total costs and expenses 13,484 23,620 36,872 45,992
(Loss) Income before non-controlling interest and (benefit) provision for income taxes (12,164) (19,677) (33,701) (39,969)
Eliminations [Member]        
Segment Reporting Information [Line Items]        
Total revenue (1,510) (1,544) (3,105) (3,034)
Net carrying cost of VOI inventory (10,913) (5,288) (18,827) (12,976)
Cost of other fee-based services 10,913 5,288 18,827 12,976
Selling, general and administrative expenses (564) (370) (739) (480)
Mortgage servicing expense (946) (1,174) (2,366) (2,554)
Total costs and expenses (1,510) (1,544) (3,105) (3,034)
Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 32,109 148,154 143,068 269,332
Cost of VOIs sold 1,038 10,572 5,137 14,420
Net carrying cost of VOI inventory 10,913 5,288 18,827 12,976
Cost of other fee-based services 719 1,099 2,189 2,309
Selling, general and administrative expenses 32,329 130,284 115,467 203,355
Mortgage servicing expense 946 1,174 2,366 2,554
Interest expense 4,171 5,070 8,835 10,332
Total costs and expenses 50,116 153,487 152,821 245,946
(Loss) Income before non-controlling interest and (benefit) provision for income taxes (18,007) (5,333) (9,753) 23,386
Add: Depreciation and amortization 1,483 1,534 3,042 3,070
Add: Severance 1,206   3,769  
Add: Bass Pro Settlement   39,121 [1]   39,121
Segment Adjusted EBITDA [1] (15,318) 35,322 (2,942) 65,577
Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 36,914 41,670 82,625 85,554
Cost of other fee-based services 6,903 12,662 19,230 25,757
Cost reimbursements 11,850 14,007 30,970 31,051
Total costs and expenses 18,753 26,669 50,200 56,808
(Loss) Income before non-controlling interest and (benefit) provision for income taxes 18,161 15,001 32,425 28,746
Add: Depreciation and amortization 190 364 380 730
Add: Severance 99   1,233  
Segment Adjusted EBITDA [1] 18,450 15,365 34,038 29,476
Sales of VOIs [Member]        
Segment Reporting Information [Line Items]        
Total revenue [2] 9,054 68,302 54,182 120,033
Sales of VOIs [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 9,054 68,302 54,182 120,033
Fee-Based Sales Commission Revenue [Member]        
Segment Reporting Information [Line Items]        
Total revenue [2] 1,135 55,343 42,500 100,555
Fee-Based Sales Commission Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,135 55,343 42,500 100,555
Other Fee-Based Services Revenue [Member]        
Segment Reporting Information [Line Items]        
Total revenue 26,413 30,703 55,727 60,271
Other Fee-Based Services Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,349 3,040 4,072 5,768
Other Fee-Based Services Revenue [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 25,064 27,663 51,655 54,503
Cost Reimbursements [Member]        
Segment Reporting Information [Line Items]        
Total revenue [3] 11,850 14,007 30,970 31,051
Cost Reimbursements [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 11,850 14,007 30,970 31,051
Mortgage Servicing Revenue [Member] | Eliminations [Member]        
Segment Reporting Information [Line Items]        
Total revenue (1,510) (1,544) (3,105) (3,034)
Mortgage Servicing Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,510 1,544 3,105 3,034
Interest Income [Member]        
Segment Reporting Information [Line Items]        
Total revenue [4] 20,108 21,875 41,974 43,883
Interest Income [Member] | Corporate Expenses & Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,047 1,950 2,765 3,941
Interest Income [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 19,061 19,925 39,209 39,942
Other Income, Net [Member]        
Segment Reporting Information [Line Items]        
Total revenue 273 1,993 406 2,082
Other Income, Net [Member] | Corporate Expenses & Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue $ 273 $ 1,993 $ 406 $ 2,082
[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 12.
[3] Included in our Resort operations and club management segment described in Note 12.
[4] Interest income of $19.1 million and $19.9 million for three months ended June 30, 2020 and 2019, respectively, and $39.2 million and $39.9 million for the six months ended June 30, 2020 and 2019, respectively, is included in our Sales of VOIs and financing segment described in Note 12.