XML 98 R76.htm IDEA: XBRL DOCUMENT v3.20.4
Segment Reporting (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2020
USD ($)
segment
Dec. 31, 2019
USD ($)
segment
Dec. 31, 2018
USD ($)
segment
Segment Reporting Information [Line Items]      
Total revenue $ 521,112 $ 740,242 $ 738,320
Cost of VOIs sold 13,597 21,845 23,813
Cost of other fee-based services 79,434 83,440 69,968
Cost reimbursements 64,305 63,889 62,534
Selling, general and administrative expenses 311,625 472,356 418,403
Interest expense 31,980 39,538 34,709
Other expense, net 1,342 910  
Total costs and expenses 502,283 681,978 609,427
Income before non-controlling interest and provision for income taxes 18,829 58,264 128,893
Add: Depreciation and amortization 19,231 $ 18,992 $ 16,604
Add: Severance $ 5,000    
Number of reportable segments | segment 2 2 2
Corporate Expenses & Other [Member]      
Segment Reporting Information [Line Items]      
Total revenue $ 3,484 $ 9,801 $ 7,738
Selling, general and administrative expenses 68,165 81,829 79,687
Interest expense 15,030 19,035 15,195
Other expense, net 370    
Total costs and expenses 83,565 100,864 94,882
Income before non-controlling interest and provision for income taxes (80,081) (91,063) (87,144)
Eliminations [Member]      
Segment Reporting Information [Line Items]      
Total revenue (5,873) (11,200) (5,951)
Net carrying cost of VOI inventory (34,626) (23,816) (11,358)
Cost of other fee-based services 34,626 23,816 11,358
Selling, general and administrative expenses (1,295) (947) 254
Mortgage servicing expense (4,578) (5,276) (6,205)
Other expense, net   (4,977)  
Total costs and expenses (5,873) (11,200) (5,951)
Sales Of VOIs And Financing [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue 354,941 566,754 568,180
Cost of VOIs sold 13,597 21,845 23,813
Net carrying cost of VOI inventory 34,626 23,816 11,358
Cost of other fee-based services 3,823 6,972 4,591
Selling, general and administrative expenses 244,755 391,474 338,462
Mortgage servicing expense 4,578 5,276 6,205
Interest expense 16,950 20,503 19,514
Other expense, net 942    
Total costs and expenses 319,271 469,886 403,943
Income before non-controlling interest and provision for income taxes 35,670 96,868 164,237
Add: Depreciation and amortization 5,852 6,118 6,335
Add: Severance 4,445 1,416 96
Add: Bass Pro Settlement   39,121  
Loss on assets held for sale 942 58  
Segment Adjusted EBITDA 46,909 143,581 170,668
Resort Operations And Club Management [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue 168,560 174,887 168,353
Cost of other fee-based services 40,985 52,652 54,019
Cost reimbursements 64,305 63,889 62,534
Other expense, net 30 5,887  
Total costs and expenses 105,320 122,428 116,553
Income before non-controlling interest and provision for income taxes 63,240 52,459 51,800
Add: Depreciation and amortization 796 1,294 1,719
Add: Severance 1,369 238 42
Loss on assets held for sale 30 5,887  
Segment Adjusted EBITDA 65,435 59,878 53,561
Sales of VOIs [Member]      
Segment Reporting Information [Line Items]      
Total revenue 173,997 255,375 254,225
Sales of VOIs [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue 173,997 255,375 254,225
Fee-Based Sales Commission Revenue [Member]      
Segment Reporting Information [Line Items]      
Total revenue 89,965 207,832 216,422
Fee-Based Sales Commission Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue 89,965 207,832 216,422
Other Fee-Based Services Revenue [Member]      
Segment Reporting Information [Line Items]      
Total revenue 111,823 125,244 118,024
Other Fee-Based Services Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue 7,568 14,246 12,205
Other Fee-Based Services Revenue [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue 104,255 110,998 105,819
Cost Reimbursements [Member]      
Segment Reporting Information [Line Items]      
Total revenue 64,305 63,889 62,534
Cost Reimbursements [Member] | Resort Operations And Club Management [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue 64,305 63,889 62,534
Mortgage Servicing Revenue [Member] | Eliminations [Member]      
Segment Reporting Information [Line Items]      
Total revenue (5,873) (6,223) (5,951)
Mortgage Servicing Revenue [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue 5,873 6,223 5,951
Interest Income [Member]      
Segment Reporting Information [Line Items]      
Total revenue 81,022 87,902 85,914
Interest Income [Member] | Corporate Expenses & Other [Member]      
Segment Reporting Information [Line Items]      
Total revenue 3,484 7,892 6,537
Interest Income [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue $ 77,538 80,010 79,377
Other Income, Net [Member]      
Segment Reporting Information [Line Items]      
Total revenue     1,201
Other Income, Net [Member] | Corporate Expenses & Other [Member]      
Segment Reporting Information [Line Items]      
Total revenue   1,909 $ 1,201
Other Income, Net [Member] | Eliminations [Member]      
Segment Reporting Information [Line Items]      
Total revenue   (4,977)  
Other Income, Net [Member] | Sales Of VOIs And Financing [Member] | Reportable Segments [Member]      
Segment Reporting Information [Line Items]      
Total revenue   $ 3,068