XML 62 R51.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Reporting (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
USD ($)
segment
Sep. 30, 2019
USD ($)
segment
Sep. 30, 2020
USD ($)
segment
Sep. 30, 2019
USD ($)
segment
Segment Reporting Information [Line Items]        
Total revenue $ 144,571 $ 202,650 $ 369,965 $ 560,524
Cost of VOIs sold 3,597 3,121 8,734 17,541
Cost of other fee-based services 20,861 22,872 61,107 63,913
Cost reimbursements 15,684 17,883 46,654 48,933
Selling, general and administrative expenses 79,350 118,033 222,427 357,666
Interest expense 7,319 10,388 24,677 29,955
Other expense, net 365      
Total costs and expenses 127,176 172,297 363,599 518,008
Income before non-controlling interest and provision for income taxes 17,395 $ 30,353 6,366 42,516
Add: Depreciation and amortization     14,307 $ 14,069
Add: Severance $ 400   $ 5,100  
Number of reportable segments | segment 2 2 2 2
Corporate Expenses & Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue $ 623 $ 3,647 $ 3,429 $ 9,670
Selling, general and administrative expenses 20,254 22,388 48,603 59,145
Interest expense 3,409 5,326 11,932 14,564
Other expense, net 365      
Total costs and expenses 24,028 27,714 60,535 73,709
Income before non-controlling interest and provision for income taxes (23,405) (24,067) (57,106) (64,039)
Eliminations [Member]        
Segment Reporting Information [Line Items]        
Total revenue (1,403) (1,588) (4,508) (4,621)
Net carrying cost of VOI inventory (8,580) (5,878) (27,407) (18,853)
Cost of other fee-based services 8,580 5,878 27,407 18,853
Selling, general and administrative expenses (406) (27) (1,145) (507)
Mortgage servicing expense (997) (1,561) (3,363) (4,114)
Total costs and expenses (1,403) (1,588) (4,508) (4,621)
Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 103,117 153,253 246,185 422,619
Cost of VOIs sold 3,597 3,121 8,734 17,541
Net carrying cost of VOI inventory 8,580 5,878 27,407 18,853
Cost of other fee-based services 800 2,442 2,989 4,832
Selling, general and administrative expenses 59,502 95,672 174,969 299,028
Mortgage servicing expense 997 1,561 3,363 4,114
Interest expense 3,910 5,062 12,745 15,391
Total costs and expenses 77,386 113,736 230,207 359,759
Income before non-controlling interest and provision for income taxes 25,731 39,517 15,978 62,860
Add: Depreciation and amortization 1,405 1,507 4,447 4,577
Add: Severance 208   3,977 594
Add: Bass Pro Settlement   594 [1]   39,121
Segment Adjusted EBITDA [1] 27,344 41,618 24,402 107,152
Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 42,234 47,338 124,859 132,856
Cost of other fee-based services 11,481 14,552 30,711 40,228
Cost reimbursements 15,684 17,883 46,654 48,933
Total costs and expenses 27,165 32,435 77,365 89,161
Income before non-controlling interest and provision for income taxes 15,069 14,903 47,494 43,695
Add: Depreciation and amortization 208 321 588 1,050
Add: Severance 114   1,347 238
Add: Bass Pro Settlement [1]   238    
Segment Adjusted EBITDA [1] 15,391 15,462 49,429 44,983
Sales of VOIs [Member]        
Segment Reporting Information [Line Items]        
Total revenue [2] 59,265 66,318 113,447 186,351
Sales of VOIs [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 59,265 66,318 113,447 186,351
Fee-Based Sales Commission Revenue [Member]        
Segment Reporting Information [Line Items]        
Total revenue [2] 22,119 60,478 64,619 161,033
Fee-Based Sales Commission Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 22,119 60,478 64,619 161,033
Other Fee-Based Services Revenue [Member]        
Segment Reporting Information [Line Items]        
Total revenue 27,831 33,744 83,558 94,015
Other Fee-Based Services Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,281 4,289 5,353 10,092
Other Fee-Based Services Revenue [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 26,550 29,455 78,205 83,923
Cost Reimbursements [Member]        
Segment Reporting Information [Line Items]        
Total revenue [3] 15,684 17,883 46,654 48,933
Cost Reimbursements [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 15,684 17,883 46,654 48,933
Mortgage Servicing Revenue [Member] | Eliminations [Member]        
Segment Reporting Information [Line Items]        
Total revenue (1,403) (1,588) (4,508) (4,621)
Mortgage Servicing Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue 1,403 1,588 4,508 4,621
Interest Income [Member]        
Segment Reporting Information [Line Items]        
Total revenue [4] 19,672 22,081 61,646 65,964
Interest Income [Member] | Corporate Expenses & Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue 623 2,038 3,388 5,979
Interest Income [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]        
Segment Reporting Information [Line Items]        
Total revenue $ 19,049 20,043 58,258 59,985
Other Income, Net [Member]        
Segment Reporting Information [Line Items]        
Total revenue   2,146 41 4,228
Other Income, Net [Member] | Corporate Expenses & Other [Member]        
Segment Reporting Information [Line Items]        
Total revenue   1,609 $ 41 3,691
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 12.
[3] Included in our Resort operations and club management segment described in Note 12.
[4] Interest income of $19.0 million and $20.0 million for three months ended September 30, 2020 and 2019, respectively, and $58.3 million and $60.0 million for the nine months ended September 30, 2020 and 2019, respectively, is included in our Sales of VOIs and financing segment described in Note 12.