Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2018 | Oct. 26, 2018 | |
Document And Entity Information [Abstract] | ||
Entity Registrant Name | Hilton Grand Vacations Inc. | |
Entity Central Index Key | 1,674,168 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Entity Current Reporting Status | Yes | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2018 | |
Document Fiscal Year Focus | 2,018 | |
Document Fiscal Period Focus | Q3 | |
Amendment Flag | false | |
Entity Common Stock, Shares Outstanding | 96,911,130 | |
Entity Emerging Growth Company | false | |
Entity Small Business | false |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Millions | Oct. 31, 2018 | Sep. 30, 2018 | Dec. 31, 2017 |
ASSETS | |||
Cash and cash equivalents | $ 145 | $ 246 | |
Restricted cash | 67 | 51 | |
Accounts receivable, net of allowance for doubtful accounts of $12 and $9 | 151 | 112 | |
Timeshare financing receivables, net | 1,103 | 1,071 | |
Inventory | 582 | 509 | |
Property and equipment, net | 538 | 238 | |
Investment in unconsolidated affiliates | 33 | 41 | |
Intangible assets, net | 73 | 72 | |
Other assets | 121 | 44 | |
TOTAL ASSETS (variable interest entities - $691 and $471) | 2,813 | 2,384 | |
Liabilities: | |||
Accounts payable, accrued expenses and other | 337 | 339 | |
Advanced deposits | 100 | 104 | |
Debt, net | 530 | 482 | |
Non-recourse debt, net | 806 | 583 | |
Deferred revenues | $ 154 | 263 | 109 |
Deferred income tax liabilities | 215 | 249 | |
Total liabilities (variable interest entities - $688 and $455) | 2,251 | 1,866 | |
Commitments and contingencies - see Note 19 | |||
Equity: | |||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 and December 31, 2017 | 0 | 0 | |
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 and 99,136,304 issued and outstanding as of December 31, 2017 | 1 | 1 | |
Additional paid-in capital | 174 | 162 | |
Accumulated retained earnings | 387 | 355 | |
Total equity | 562 | 518 | |
TOTAL LIABILITIES AND EQUITY | $ 2,813 | $ 2,384 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Statement Of Financial Position [Abstract] | ||
Allowance for doubtful accounts receivable | $ 12 | $ 9 |
Assets, variable interest entity | 691 | 471 |
Liabilities, variable interest entity | $ 688 | $ 455 |
Preferred Stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred Stock, shares authorized | 300,000,000 | 300,000,000 |
Preferred Stock, shares issued | 0 | 0 |
Preferred Stock, shares outstanding | 0 | 0 |
Common Stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common Stock, shares authorized (in shares) | 3,000,000,000 | 3,000,000,000 |
Common Stock, shares issued (in shares) | 96,906,759 | 99,136,304 |
Common Stock, shares outstanding (in shares) | 96,906,759 | 99,136,304 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (UNAUDITED) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | ||
Revenues | |||||
Total revenues | $ 427,000,000 | $ 426,000,000 | $ 1,357,000,000 | $ 1,264,000,000 | |
Expenses | |||||
General and administrative | 31,000,000 | 23,000,000 | 84,000,000 | 75,000,000 | |
Depreciation and amortization | 9,000,000 | 7,000,000 | 25,000,000 | 21,000,000 | |
Total operating expenses | 364,000,000 | 350,000,000 | 1,092,000,000 | 1,014,000,000 | |
Gain on foreign currency transactions | 1,000,000 | 1,000,000 | |||
Interest expense | (7,000,000) | (7,000,000) | (22,000,000) | (21,000,000) | |
Equity in earnings from unconsolidated affiliates | 1,000,000 | 1,000,000 | 1,000,000 | ||
Other loss | (1,000,000) | (1,000,000) | |||
Income before income taxes | 56,000,000 | 71,000,000 | 242,000,000 | 231,000,000 | |
Income tax expense | (15,000,000) | (28,000,000) | (64,000,000) | (87,000,000) | |
Net income | [1] | $ 40,533,279 | $ 42,700,978 | $ 177,564,538 | $ 143,742,500 |
Earnings per share: | |||||
Basic | $ 0.42 | $ 0.43 | $ 1.82 | $ 1.45 | |
Diluted | $ 0.42 | $ 0.43 | $ 1.81 | $ 1.44 | |
Sales of VOIs, Net | |||||
Revenues | |||||
Total revenues | $ 99,000,000 | $ 145,000,000 | $ 427,000,000 | $ 406,000,000 | |
Sales, Marketing, Brand and Other Fees | |||||
Revenues | |||||
Total revenues | 152,000,000 | 127,000,000 | 423,000,000 | 401,000,000 | |
Financing | |||||
Revenues | |||||
Total revenues | 40,000,000 | 38,000,000 | 117,000,000 | 109,000,000 | |
Expenses | |||||
Expenses | 12,000,000 | 11,000,000 | 35,000,000 | 32,000,000 | |
Resort and Club Management | |||||
Revenues | |||||
Total revenues | 40,000,000 | 37,000,000 | 116,000,000 | 108,000,000 | |
Expenses | |||||
Expenses | 11,000,000 | 12,000,000 | 33,000,000 | 32,000,000 | |
Rental and Ancillary Services | |||||
Revenues | |||||
Total revenues | 60,000,000 | 45,000,000 | 164,000,000 | 138,000,000 | |
Expenses | |||||
Expenses | 37,000,000 | 30,000,000 | 95,000,000 | 88,000,000 | |
Cost Reimbursements | |||||
Revenues | |||||
Total revenues | 36,000,000 | 34,000,000 | 110,000,000 | 102,000,000 | |
Expenses | |||||
Expenses | 36,000,000 | 34,000,000 | 110,000,000 | 102,000,000 | |
Cost of VOI Sales | |||||
Expenses | |||||
Expenses | 29,000,000 | 40,000,000 | 109,000,000 | 107,000,000 | |
Sales and Marketing | |||||
Expenses | |||||
Expenses | 174,000,000 | 171,000,000 | 528,000,000 | 492,000,000 | |
License Fee Expense | |||||
Expenses | |||||
Expenses | $ 25,000,000 | $ 22,000,000 | $ 73,000,000 | $ 65,000,000 | |
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Cash Flows (UNAUDITED) - USD ($) | 3 Months Ended | 9 Months Ended | 12 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | Dec. 31, 2017 | ||
Operating Activities | ||||||
Net income | [1] | $ 40,533,279 | $ 42,700,978 | $ 177,564,538 | $ 143,742,500 | |
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | ||||||
Depreciation and amortization | 9,000,000 | 7,000,000 | 25,000,000 | 21,000,000 | ||
Amortization of deferred financing costs and other | 4,000,000 | 4,000,000 | ||||
Provision for loan losses | 50,000,000 | 45,000,000 | ||||
Gain on foreign currency transactions | (1,000,000) | (1,000,000) | ||||
Other loss | 1,000,000 | 1,000,000 | ||||
Share-based compensation | 13,000,000 | 13,000,000 | ||||
Deferred tax benefits | (21,000,000) | (5,000,000) | ||||
Equity in earnings from unconsolidated affiliates | (1,000,000) | (1,000,000) | (1,000,000) | |||
Distributions received from unconsolidated affiliates | 2,000,000 | |||||
Net changes in assets and liabilities: | ||||||
Accounts receivable, net | (39,000,000) | 19,000,000 | ||||
Timeshare financing receivables, net | (83,000,000) | (75,000,000) | ||||
Inventory | (15,000,000) | 38,000,000 | ||||
Purchases of real estate for future conversion to inventory | (299,000,000) | |||||
Other assets | (61,000,000) | (11,000,000) | ||||
Accounts payable, accrued expenses and other | (15,000,000) | 96,000,000 | ||||
Advanced deposits | 13,000,000 | (1,000,000) | ||||
Deferred revenues | 42,000,000 | 13,000,000 | ||||
Net cash (used in) provided by operating activities | (205,000,000) | 299,000,000 | ||||
Investing Activities | ||||||
Capital expenditures for property and equipment | (29,000,000) | (25,000,000) | ||||
Software capitalization costs | (12,000,000) | (12,000,000) | ||||
Return of investment from unconsolidated affiliates | 11,000,000 | |||||
Investment in unconsolidated affiliates | (5,000,000) | (40,000,000) | ||||
Net cash used in investing activities | (35,000,000) | (77,000,000) | ||||
Financing Activities | ||||||
Issuance of debt | 215,000,000 | |||||
Issuance of non-recourse debt | 663,000,000 | 350,000,000 | ||||
Repurchase and retirement of common stock | (112,000,000) | |||||
Repayment of debt | (168,000,000) | (7,000,000) | ||||
Repayment of non-recourse debt | (436,000,000) | (428,000,000) | ||||
Debt issuance costs | (6,000,000) | (5,000,000) | ||||
Proceeds from stock options exercises | 1,000,000 | |||||
Payment of withholding taxes on vesting of restricted stock units | (4,000,000) | |||||
Capital contribution | 3,000,000 | |||||
Net cash provided by (used in) financing activities | 155,000,000 | (89,000,000) | ||||
Net (decrease) increase in cash, cash equivalents and restricted cash | (85,000,000) | 133,000,000 | ||||
Cash, cash equivalents and restricted cash, beginning of period | 297,000,000 | 151,000,000 | $ 151,000,000 | |||
Cash, cash equivalents and restricted cash, end of period | 212,000,000 | $ 284,000,000 | 212,000,000 | $ 284,000,000 | $ 297,000,000 | |
Supplemental disclosure of non-cash operating activities: | ||||||
Cumulative effect of adoption of new accounting standards | $ 38,000,000 | $ 38,000,000 | ||||
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Condensed Consolidated Statem_3
Condensed Consolidated Statement of Stockholders' Equity (UNAUDITED) - 9 months ended Sep. 30, 2018 - USD ($) | Total | Common Stock | Additional Paid-in Capital | Accumulated Retained Earnings | |
Beginning balance, value at Dec. 31, 2017 | $ 518,000,000 | $ 1,000,000 | $ 162,000,000 | $ 355,000,000 | |
Beginning balance, shares at Dec. 31, 2017 | 99,136,304 | 99 | |||
Net income | $ 177,564,538 | [1] | $ 0 | 0 | 178,000,000 |
Activity related to share-based compensation | 9,000,000 | 0 | 9,000,000 | 0 | |
Repurchase and retirement of common stock, value | (112,000,000) | $ 0 | (3,000,000) | (109,000,000) | |
Repurchase and retirement of common stock, shares | (2) | ||||
Revenue recognition cumulative-effect adjustment | (38,000,000) | $ 0 | 0 | (38,000,000) | |
Capital contribution | 3,000,000 | 0 | 3,000,000 | 0 | |
Other | 4,000,000 | 0 | 3,000,000 | 1,000,000 | |
Ending balance, value at Sep. 30, 2018 | $ 562,000,000 | $ 1,000,000 | $ 174,000,000 | $ 387,000,000 | |
Ending balance, shares at Sep. 30, 2018 | 96,906,759 | 97 | |||
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Organization
Organization | 9 Months Ended |
Sep. 30, 2018 | |
Organization Consolidation And Presentation Of Financial Statements [Abstract] | |
Organization | Note 1: Organization Our Business Hilton Grand Vacations Inc. (“Hilton Grand Vacations,” “we,” “us,” “our,” “HGV” or the “Company”) is a global timeshare company engaged in developing, marketing, selling and managing timeshare resorts primarily under the Hilton Grand Vacations brand. Our operations primarily consist of: selling vacation ownership intervals (“VOIs”) for us and third parties; operating resorts; financing and servicing loans provided to consumers for their timeshare purchases; and managing our points-based Hilton Grand Vacations Club exchange program (the “Club”). As of September 30, 2018, we had 51 properties, comprised of 8,367 units, located in the United States (“U.S.”), Japan and Europe. Our Spin-off from Hilton Worldwide Holdings Inc. On January 3, 2017, the previously announced spin-off of Hilton Grand Vacations from Hilton Worldwide Holdings Inc. (“Hilton”) was completed. As a result of the spin-off, we became an independent public company, and our common stock is listed on the New York Stock Exchange under the symbol “HGV.” Following the spin-off, Hilton did not retain any ownership interest in our company. In connection with the completion of the spin-off, we entered into agreements with Hilton (who at the time was a related party) and other third parties, including licenses to use the Hilton Grand Vacations brand. The unaudited condensed consolidated financial statements reflect the effect of these agreements. For the three months ended September 30, 2018 and 2017, we incurred $38 million and $39 million, respectively, and for the nine months ended September 30, 2018 and 2017, we incurred $135 million and $137 million, respectively, in costs relating to the agreements entered with Hilton. See Key Agreements Related to the Spin-Off Part I - Item 1. Business |
Basis of Presentation and Summa
Basis of Presentation and Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2018 | |
Accounting Policies [Abstract] | |
Basis of Presentation and Summary of Significant Accounting Policies | Note 2: Basis of Presentation and Summary of Significant Accounting Policies Basis of Presentation The unaudited condensed consolidated financial statements presented herein include 100 percent of our assets, liabilities, revenues, expenses and cash flows as well as all entities in which we have a controlling financial interest. In our opinion, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, including normal recurring items, considered necessary for a fair presentation of the interim periods. All material intercompany transactions and balances have been eliminated in consolidation. The unaudited condensed consolidated financial statements reflect our financial position, results of operations and cash flows as prepared in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”). Certain information and footnote disclosures normally included in financial statements presented in accordance with U.S. GAAP have been omitted in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). Although we believe the disclosures made are adequate to prevent information presented from being misleading, these financial statements should be read in conjunction with the consolidated financial statements and notes thereto as of and for the year ended December 31, 2017, included in our Annual Report on Form 10-K filed with the SEC on March 1, 2018. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported and, accordingly, ultimate results could differ from those estimates. Interim results are not necessarily indicative of full year performance. On January 1, 2018, we adopted Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers The reported results as of and for the three and nine months ended September 30, 2018 reflects the application of ASC 606 while the reported financial position as of December 31, 2017 and results for the three and nine months ended September 30, 2017 were prepared under the guidance of ASC 605, Revenue Recognition Real Estate – Time-Sharing Activities, Revenue Recognition Summary of Significant Accounting Policies Revenue Recognition In accordance with ASC 606, revenue is recognized upon the transfer of control of promised goods or services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services. To achieve the core principle of the new guidance, we take the following steps: (i) identify the contract with the customer; (ii) determine whether the promised goods or services are separate performance obligations in the contract; (iii) determine the transaction price, including considering the constraint on variable consideration; (iv) allocate the transaction price to the performance obligations in the contract based on the standalone selling price or estimated standalone selling price of the good or service; and (v) recognize revenue when (or as) we satisfy each performance obligation. Contracts with Multiple Performance Obligations A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in ASC 606. For arrangements that contain multiple goods or services, we determine whether such goods or services are distinct performance obligations that should be accounted for separately in the arrangement. When allocating the transaction price in the arrangement, we may not have observable standalone sales for all the performance obligations in these contracts; therefore, we exercise significant judgement when determining the standalone selling price of certain performance obligations. In order to estimate the standalone selling prices, we primarily rely on the expected cost plus margin and adjusted market assessment approaches. We then recognize the revenue allocated to each performance obligation as the related performance obligation is satisfied as discussed below. • Sales of VOIs, net — Customers who purchase vacation ownership products, whether paid in cash or financed, enter into multiple contracts, which we combine and account for as a single contract. Revenue from VOI sales is recognized at the point in time when control of the VOI is transferred to the customer which is when the customer has executed a binding sales contract, collectability is reasonably assured, the purchaser’s period to cancel for a refund has expired and the customer has the right to use the VOI. Revenue from sales of VOIs under construction is deferred until the point in time when construction activities are deemed to be completed, occupancy of the development is permissible, and the above criteria has been met. For financed sales, we estimate the variable consideration to be received under such contracts and recognize revenue net of amounts deemed uncollectible as the VOI is returned to inventory upon customer default. Variable consideration which has not been included within the transaction price is presented as a reserve on the financing receivable. See Note 5: Timeshare Financing Receivables for more information regarding our estimate of variable consideration. We award Club Bonus Points (“Bonus Points”) to our customers as an incentive for purchasing a VOI. These Bonus Points are valid for a maximum of two years and may be redeemed for reservations at Club resorts, hotel reservations within Hilton’s system, and VOI exchanges with other third-party vacation ownership exchanges. At the time of the VOI sale, we estimate the fair value of the incentives to be redeemed, including an adjustment for breakage, to determine the standalone selling price of the first day incentive (“FDI”). We defer a portion of the total transaction price for the combined VOI contract as a liability for the FDI and recognize the corresponding revenue at the point in time when the customer receives the benefits of the FDI, which is upon the customer’s redemption of the Bonus Points. At that time, we also determine whether we are principal or agent for the redeemed good or service and recognize revenue on a gross or net basis accordingly. • Sales, marketing, brand and other fees — We enter into contracts with third-party developers to sell VOIs on their behalf through fee-for-service agreements for which we earn sales commissions and other fees. These commissions are variable as they are based on the sales and marketing results, which are subject to the constraint on variable consideration and resolved on a monthly basis over the contract term. We estimate such commissions to the extent that it is probable that a significant reversal of such revenue will not occur and recognize the commissions as the developer receives and consumes the benefits of the services. Any changes in these estimates would affect revenue and earnings in the period such variances are realized. Additionally, we enter into contracts to sell prepaid vacation packages. Our obligation in such contracts is satisfied when customers stay at our property; therefore, we recognize revenue for these packages when they are redeemed. On a portfolio basis, we exercise judgement to estimate the amount of expected breakage related to unused prepaid vacation packages and recognize such breakage in proportion to the pattern of packages utilized by our portfolio of customers. • Financing — We offer financing as an option to qualifying customers purchasing our VOI. Revenue from the financing of timeshare sales is recognized on the accrual method as earned based on the outstanding principal, interest rate and terms stated in each individual financing agreement. We also recognize revenue from servicing the loans provided by third-party developers to purchasers of their VOIs over the period services are rendered. The adoption of ASC 606 had no impact to the current financing revenue recognition method. • Resort and club management — As part of our VOI sales, our customers enter into a Club arrangement which gives the customer an annual allotment of Club points that allow the customer to exchange the Club points for a number of vacation options. We manage the Club, receiving Club activation fees, annual dues and transaction fees from member exchanges. Club activation fees and the member's first year of annual dues are paid at the time of the VOI sale. The Club activation fee relates to activities we are required to undertake at or near contract inception to fulfill the contract, and does not result in the transfer of a promised good or service. Since our customers are granted the opportunity to renew their membership on an annual basis for no additional activation fee, we defer and amortize the activation fee on a straight-line basis over the seven year average inventory holding period. Annual dues for membership renewals are billed each year, and we recognize revenue from these annual dues over the period services are rendered. A member may elect to enter into an optional exchange transaction with their allotted Club points at which point the member pays their required transaction fee. This option does not represent a material right as the transactions are priced at their standalone selling price. Revenue related to the transaction is recognized when the services are rendered. As part of our resort operations, we contract with homeowner’s associations (“HOAs”) to provide day-to-day-management services, including housekeeping services, operation of a reservation system, maintenance, and certain accounting and administrative services. We receive compensation for such management services, which is generally based on a percentage of costs to operate the resorts, on a monthly basis. These fees represent a form of variable consideration and are estimated and recognized over time as the HOAs receive and consume the benefits of the management services. Management fees received related to the portion of unsold VOIs at each resort which we own are recognized on a net basis given we retain these VOIs in our inventory. • Rental and ancillary services — Our rental and ancillary services consist primarily of rental revenues on unoccupied vacation ownership units and ancillary revenues. Rental revenue is recognized when occupancy has occurred. Advance deposits on the rental unit and the corresponding revenue is deferred and recognized upon the customer’s vacation stay. Ancillary revenues consist of food and beverage, retail, spa offerings and other guest services. We recognize ancillary revenue when goods have been provided and/or services have been rendered. We account for rental operations of unsold VOIs, including accommodations provided through the use of our vacation sampler programs, as incidental operations. Incremental carrying costs in excess of incremental revenues are recognized in the period incurred. In all periods presented, incremental carrying costs exceeded incremental revenues and all revenues and expenses are recognized in the period earned or incurred. • Cost reimbursements — As part of our management agreements with HOAs, we receive cost reimbursements for performing the day to day management services, including direct and indirect costs that HOAs and developers reimburse to us. These costs primarily consist of payroll and payroll related costs for management of the HOAs and other services we provide where we are the employer. Cost reimbursements are based upon actual expenses with no added margin, and are billed to the HOA on a monthly basis. We recognize cost reimbursements when we incur the related reimbursable costs as the HOA receives and consumes the benefits of the management services. We capitalize all incremental costs incurred to obtain a contract when such costs would not have been incurred if the contract had not been obtained. We elect to expense costs incurred to obtain a contract when the amortization period would be one year or less. Commissions for VOI sales for resorts under construction are expensed when the associated VOI revenue is recognized which is upon completion of the resort. These commissions are classified as Sales and marketing expense As of September 30, 2018, the ending asset balance for cost to obtain a contract was $24 million. For the three and nine months ended September 30, 2018, the related amortization or incurred expense was $1 million and $20 million, respectively, with no associated impairment losses. Recently Issued Accounting Pronouncements Other Than ASC 606 Adopted Accounting Standards In August 2016, the Financial Accounting Standards Board ("FASB") issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments Accounting Standards Not Yet Adopted In February 2016, the FASB issued ASU No. 2016-02 (“ASU 2016-02”), Leases (Topic 842) Leases (Topic 840). Leases (Topic 842): Land Easement Practical Expedient for Transition In June 2018, the , Compensation – Stock Compensation (Topic 718). T In August 2018, the FASB issued ASU 2018-13 (“ASU 2018-13”), Fair Value Measurement (Topic 8420): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” In August 2018, the FASB issued ASU 2018-15 (“ASU 2018-15”), Customer’s Accounting Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract |
Revenue from Contracts with Cus
Revenue from Contracts with Customers | 9 Months Ended |
Sep. 30, 2018 | |
Revenue From Contract With Customer [Abstract] | |
Revenue from Contracts with Customers | Note 3: Revenue from Contracts with Customers Financial Statement Impact of Adopting ASC 606 The cumulative effect of applying the new guidance to all contracts with customers as of January 1, 2018 was recorded as an adjustment to retained earnings as of the adoption date. The following unaudited cumulative adjustments were made to the condensed consolidated balance sheet as of January 1, 2018: • Sales of VOIs, net — Under the previous accounting guidance, we recognized revenue for sales of VOIs under construction in accordance with the percentage of completion method. Under ASC 606, the timing of revenue recognition for under construction and all related direct costs have been deferred until construction is complete. • Sales, marketing, brand and other fees — Under the previous accounting guidance, we recognized breakage revenue from prepaid vacation packages when the likelihood of redemption was remote post expiration. Under ASC 606, using a portfolio approach, we have recognized the expected breakage revenue on packages not expected to be redeemed as proportionately when our other customers redeem their packages. The table below shows the adjustments that were made to the condensed consolidated balance sheet as of January 1, 2018: December 31, 2017 Adjustments January 1, 2018 ($ in millions) ASSETS Cash and cash equivalents $ 246 $ — $ 246 Restricted cash 51 — 51 Accounts receivable, net of allowance for doubtful accounts 112 — 112 Timeshare financing receivables, net 1,071 — 1,071 Inventory 509 30 539 Property and equipment, net 238 — 238 Investment in unconsolidated affiliate 41 — 41 Intangible assets, net 72 — 72 Other assets 44 16 60 TOTAL ASSETS $ 2,384 $ 46 $ 2,430 LIABILITIES AND EQUITY Liabilities: Accounts payable, accrued expenses and other $ 339 $ 2 $ 341 Advanced deposits 104 (17 ) 87 Debt, net 482 — 482 Non-recourse debt, net 583 — 583 Deferred revenues 109 112 221 Deferred income tax liabilities 249 (13 ) 236 Total liabilities 1,866 84 1,950 Commitments and contingencies Equity: Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of December 31, 2017 — — — Common stock, $0.01 par value; 3,000,000,000 authorized shares, 99,136,304 issued and outstanding as of December 31, 2017 1 — 1 Additional paid-in capital 162 — 162 Accumulated retained earnings 355 (38 ) 317 Total equity 518 (38 ) 480 TOTAL LIABILITIES AND EQUITY $ 2,384 $ 46 $ 2,430 Disaggregation of Revenue The following tables show our disaggregated revenues by segment from contracts with customers. We operate our business in the following two segments: (i) Real estate sales and financing Resort operations and club management Business Segments Three Months Ended September 30, 2018 Nine Months Ended September 30, 2018 ($ in millions) Real Estate and Financing Segment Sales of VOIs, net $ 99 $ 427 Sales, marketing, brand and other fees 152 423 Interest income 35 103 Other financing revenue 5 14 Real estate and financing segment revenues $ 291 $ 967 Three Months Ended September 30, 2018 Nine Months Ended September 30, 2018 ($ in millions) Resort Operations and Club Management Segment Club management $ 25 $ 71 Resort management 15 45 Rental (1) 53 144 Ancillary services 7 20 Resort operations and club management segment revenues $ 100 $ 280 (1) Includes intersegment eliminations. Contract Balances The following table provides information on our accounts receivable and contract asset from contracts with customers which are included in Accounts Receivable, net ($ in millions) January 1, 2018 September 30, 2018 Receivables (1) $ 97 $ 135 Contract asset — 5 (1) Does not include financing receivables from sales of VOI. See Note 5: Timeshare Financing Receivables The following table presents changes in our contract liabilities for the nine months ended September 30, 2018. ($ in millions) January 1, 2018 Additions Subtractions September 30, 2018 Contract liabilities: Advanced deposits $ 87 $ 128 $ (115 ) $ 100 Deferred revenue (1) 197 256 (215 ) 238 Club Bonus Point incentive liability (2) 52 39 (31 ) 60 (1) (2) Amounts related to the Club Bonus Point incentive liability are included in Accounts payable, accrued expenses and other Revenue earned during the three and nine months ended September 30, 2018 that was included in the contract liabilities balance at January 1, 2018 was approximately $58 million and $202 million, respectively. Accounts receivable for the nine months ended September 30, 2018 include amounts associated with our contractual right to consideration for completed performance obligations related primarily to our fee-for-service arrangements and are realized when the related cash is received. Accounts receivable are recorded when the right to consideration becomes unconditional and is only contingent on the passage of time. For the nine months ended September 30, 2018, there were no associated impairment losses. Refer to Note 5: Timeshare Financing Receivables Contract asset relates to incentive fees that can be earned for meeting certain target on sales of VOIs at properties under our fee-for-service arrangements; however, our right to consideration is conditional upon completing the requirements of the incentive fee period. Contract liabilities include payments received or due in advance of satisfying our performance obligations, offset by revenues recognized. Such contract liabilities include advance deposits received on prepaid vacation packages for future stays at our resorts, deferred revenues and the liability for Club Bonus Points awarded to our customers for purchase of VOIs at our properties or properties under our fee-for-service arrangements that may be redeemed in the future. Transaction Price Allocated to Remaining Performance Obligations Transaction price allocated to remaining performance obligations represents contract revenue that has not yet been recognized. Our contracts with remaining performance obligations primarily include (i) sales of VOIs under construction, (ii) Club activation fees paid at closing of a VOI purchase, (iii) customers’ advanced deposits on prepaid vacation packages and (iv) Club Bonus Points that may be redeemed in the future. The following table includes revenue and direct costs expected to be recognized in the future related to sales of VOIs under construction as of September 30, 2018: Remaining Expected Recognition Period ($ in millions) Performance Obligation Q4 2018 Deferred revenues $ 154 $ 154 Deferred expenses 72 72 The following table includes the remaining transaction price related to Advanced deposits, Club activation fees and Club Bonus Points as of September 30, 2018: ($ in millions) Remaining Transaction Price Recognition Period Recognition Method Advanced deposits $ 100 18 months Upon customer stays Club activation fees 61 7 years Straight-line basis over average inventory holding period Club Bonus Points 60 24 months Upon redemption ASC 606 provides certain practical expedients that facilitate the disclosure around performance obligations. We have elected the following practical expedients options: • to not disclose the variable consideration allocated entirely to a wholly unsatisfied performance obligation or to a wholly unsatisfied promise to transfer a distinct good or service that forms part of a single performance obligation for which revenue recognition criteria have been met; and • to not disclose the transaction price allocated to remaining performance obligations that are part of a contract that has an original expected duration of one year or less. Our performance obligations under the management service arrangements and fee-for-service arrangements are satisfied over time and the related fees represent variable consideration that meets the first practical expedient option. Fees for management services are variable consideration as these fees are based off of costs to operate the resorts in a given annual period, which is resolved on a monthly basis over the contract term. Impact of New Revenue Guidance on Financial Statement Line Items The following tables compare the reported condensed consolidated balance sheet and statement of operations as of and for the three and nine months ended September 30, 2018, as well as the cash flows for the nine months ended September 30, 2018, to the previous accounting guidance: September 30, 2018 As Reported Effects of ASC 606 Previous Accounting Guidance (in millions) ASSETS Cash and cash equivalents $ 145 $ — $ 145 Restricted cash 67 — 67 Accounts receivable, net of allowance for doubtful accounts 151 (5 ) 146 Timeshare financing receivables, net 1,103 — 1,103 Inventory 582 (47 ) 535 Property and equipment, net 538 — 538 Investment in unconsolidated affiliates 33 — 33 Intangible assets, net 73 — 73 Other assets 121 (20 ) 101 TOTAL ASSETS $ 2,813 $ (72 ) $ 2,741 LIABILITIES AND EQUITY Liabilities: Accounts payable, accrued expenses and other $ 337 $ (29 ) $ 308 Advanced deposits 100 17 117 Debt, net 530 — 530 Non-recourse debt, net 806 — 806 Deferred revenues 263 (142 ) 121 Deferred income tax liabilities 215 30 245 Total liabilities 2,251 (124 ) 2,127 Commitments and contingencies Equity: Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 — — — Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 1 — 1 Additional paid-in capital 174 — 174 Accumulated retained earnings 387 52 439 Total equity 562 52 614 TOTAL LIABILITIES AND EQUITY $ 2,813 $ (72 ) $ 2,741 Total reported assets and liabilities were $72 million and $124 million, respectively, greater than the balance if the previous accounting guidance were in effect as of September 30, 2018. This was primarily due to the deferral of all direct costs and revenue recognition for Sales of VOIs until construction is complete. In addition, total reported liabilities were partially offset by releasing the advanced deposits liability to recognize expected breakage revenue on prepaid vacation packages proportionally as our customers redeem their packages. Three Months Ended September 30, 2018 ($ in millions) As Reported Effects of ASC 606 Previous Accounting Guidance Revenues Sales of VOIs, net $ 99 $ 58 $ 157 Sales, marketing, brand and other fees 152 (2 ) 150 Financing 40 — 40 Resort and club management 40 — 40 Rental and ancillary services 60 — 60 Cost reimbursements 36 — 36 Total revenues 427 56 483 Expenses Cost of VOI sales 29 18 47 Sales and marketing 174 11 185 Financing 12 — 12 Resort and club management 11 — 11 Rental and ancillary services 37 — 37 General and administrative 31 — 31 Depreciation and amortization 9 — 9 License fee expense 25 — 25 Cost reimbursements 36 — 36 Total operating expenses 364 29 393 Interest expense (7 ) — (7 ) Equity in earnings from unconsolidated affiliates 1 — 1 Other loss (1 ) — (1 ) Income before income taxes 56 27 83 Income tax expense (15 ) (6 ) (21 ) Net income $ 41 $ 21 $ 62 Earnings per share: Basic $ 0.42 $ 0.21 $ 0.63 Diluted $ 0.42 $ 0.21 $ 0.63 Nine Months Ended September 30, 2018 ($ in millions) As Reported Effects of ASC 606 Previous Accounting Guidance Revenues Sales of VOIs, net $ 427 $ 30 $ 457 Sales, marketing, brand and other fees 423 4 427 Financing 117 — 117 Resort and club management 116 — 116 Rental and ancillary services 164 — 164 Cost reimbursements 110 — 110 Total revenues 1,357 34 1,391 Expenses Cost of VOI sales 109 16 125 Sales and marketing 528 14 542 Financing 35 — 35 Resort and club management 33 — 33 Rental and ancillary services 95 — 95 General and administrative 84 — 84 Depreciation and amortization 25 — 25 License fee expense 73 — 73 Cost reimbursements 110 — 110 Total operating expenses 1,092 30 1,122 Interest expense (22 ) — (22 ) Other loss (1 ) — (1 ) Income before income taxes 242 4 246 Income tax expense (64 ) (1 ) (65 ) Net income $ 178 $ 3 $ 181 Earnings per share: Basic $ 1.82 $ 0.03 $ 1.85 Diluted $ 1.81 $ 0.03 $ 1.84 The following summarizes the significant changes to our condensed consolidated statement of operations for the three and nine months ended September 30, 2018 as a result of the adoption of ASC 606 on January 1, 2018 compared to if we had continued to recognize revenues under the previous accounting guidance: • Under ASC 606, the timing of revenue recognition for sales of VOIs under construction and all related direct costs have been deferred until construction is complete. Under the previous accounting guidance, we recognized revenue for sales of VOIs under construction in accordance with the percentage of completion method. This resulted in a lower Sales of VOIs, net, Cost of VOI sales Total operating expenses • Under ASC 606, using a portfolio approach, we have recognized the expected breakage revenue on packages not expected to be redeemed as Sales, marketing, brand and other fees ; and • Under ASC 606, certain sales incentives where we are acting as the agent are recognized on a net basis, therefore, resulted in a lower Sales, marketing, brand and other fees Total operating expenses Sales, marketing, brand and other fees Total operating expenses The adoption of ASC 606 had no impact on our total cash flows provided by operating activities or used by investing and financing activities. ASC 606 resulted in offsetting shifts in cash flows throughout net income and various changes in working capital balances. Nine Months Ended September 30, 2018 ($ in millions) As Reported Previous Accounting Guidance Net income $ 178 $ 181 Adjustments to reconcile net income to net used in by operating activities 74 74 Changes in operating assets and liabilities Accounts receivable, net (39 ) (35 ) Timeshare financing receivables, net (83 ) (83 ) Inventory (15 ) 1 Purchases of real estate for future conversion to inventory (299 ) (299 ) Other assets (61 ) (56 ) Accounts payable, accrued expenses and other (15 ) (15 ) Advanced deposits 13 13 Deferred revenues 42 14 Net cash used in operating activities $ (205 ) $ (205 ) |
Restricted Cash
Restricted Cash | 9 Months Ended |
Sep. 30, 2018 | |
Cash And Cash Equivalents [Abstract] | |
Restricted Cash | Note 4: Restricted Cash Restricted cash was as follows: September 30, December 31, ($ in millions) 2018 2017 Escrow deposits on VOI sales $ 40 $ 29 Reserves related to non-recourse debt ( 1) 27 22 $ 67 $ 51 (1) See Note 12: Debt & Non-recourse Debt |
Timeshare Financing Receivables
Timeshare Financing Receivables | 9 Months Ended |
Sep. 30, 2018 | |
Receivables [Abstract] | |
Timeshare Financing Receivables | Note 5: Timeshare Financing Receivables Timeshare financing receivables were as follows: September 30, 2018 ($ in millions) Securitized and Pledged Unsecuritized (1) Total Timeshare financing receivables $ 705 $ 567 $ 1,272 Less: allowance for loan loss (47 ) (122 ) (169 ) $ 658 $ 445 $ 1,103 December 31, 2017 ($ in millions) Securitized and Pledged Unsecuritized (1) Total Timeshare financing receivables $ 471 $ 741 $ 1,212 Less: allowance for loan loss (27 ) (114 ) (141 ) $ 444 $ 627 $ 1,071 (1) Includes amounts used as collateral to secure a non-recourse revolving timeshare receivable credit facility ("Timeshare Facility") as well as amounts held as future collateral for upcoming securitization. As of September 30, 2018 and December 31, 2017, we had $198 million and $143 million, respectively, of gross timeshare financing receivables securing the outstanding debt balance of our Timeshare Facility. We recognize interest income on our timeshare financing receivables as earned. We record an estimate of variable consideration for estimated defaults as a reduction of revenue from VOI sales at the time revenue is recognized on a VOI sale. The interest rate charged on the notes correlates to the risk profile of the borrower at the time of purchase and the percentage of the purchase that is financed, among other factors. As of September 30, 2018, our timeshare financing receivables had interest rates ranging from 5.3 percent to 20.5 percent, a weighted average interest rate of 12.2 percent, a weighted average remaining term of 7.8 years and maturities through 2030. In September 2018, we completed a securitization of $350 million of gross timeshare financing receivables and issued approximately $268 million of 3.54 percent notes, $54 million of 3.70 percent notes and $28 million of 4.0 percent notes, which have a stated maturity date of February 25, 2032. The securitization transaction did not qualify as a sale and, accordingly, no gain or loss was recognized. The transaction is considered a secured borrowing; therefore, the proceeds from the transaction are presented as non-recourse debt (collectively, the “Securitized Debt”). The proceeds were primarily used to pay down a portion of our Timeshare Facility and general corporate operating expenses. Our timeshare financing receivables as of September 30, 2018 mature as follows: ($ in millions) Securitized and Pledged Unsecuritized Total Year 2018 (remaining) $ 22 $ 26 $ 48 2019 90 46 136 2020 90 50 140 2021 89 54 143 2022 86 58 144 Thereafter 328 333 661 705 567 1,272 Less: allowance for loan loss (47 ) (122 ) (169 ) $ 658 $ 445 $ 1,103 We evaluate this portfolio collectively for purposes of estimating variable consideration, since we hold a large group of homogeneous timeshare financing receivables which are individually immaterial. We monitor the credit quality of our receivables on an ongoing basis. There are no significant concentrations of credit risk with any individual counterparty or groups of counterparties. We use a technique referred to as static pool analysis as the basis for determining our allowance for loan loss on our timeshare financing receivables. For static pool analysis, we use certain key dimensions to stratify our portfolio, including FICO scores, equity percentage at the time of sale and certain other factors. The adequacy of the related allowance is determined by management through analysis of several factors, such as current economic conditions and industry trends, as well as the specific risk characteristics of the portfolio including assumed default rates, aging and historical write-offs of these receivables. The allowance is maintained at a level deemed adequate by management based on a periodic analysis of the mortgage portfolio. Our gross timeshare financing receivables balances by FICO score were as follows: September 30, December 31, ($ in millions) 2018 2017 FICO score 700+ $ 826 $ 770 600-699 236 225 <600 28 28 No score (1) 182 189 $ 1,272 $ 1,212 (1) Timeshare financing receivables without a FICO score are primarily related to foreign borrowers. We apply payments we receive for loans, including those in non-accrual status, to amounts due in the following order: servicing fees; interest; principal; and late charges. Once a loan is 91 days past due, we cease accruing interest and reverse the accrued interest recognized up to that point. We resume interest accrual for loans for which we had previously ceased accruing interest once the loan is less than 91 days past due. We fully reserve for a timeshare financing receivable in the month following the date that the loan is 121 days past due and, subsequently, we write off the uncollectible note against the reserve once the foreclosure process is complete and we receive the deed for the foreclosed unit. As of September 30, 2018 and December 31, 2017, we had ceased accruing interest on timeshare financing receivables with an aggregate principal balance of $69 million and $49 million, respectively. The following tables detail an aged analysis of our gross timeshare financing receivables balance: September 30, 2018 ($ in millions) Securitized and Pledged Unsecuritized Total Current $ 697 $ 489 $ 1,186 31 - 90 days past due 4 13 17 91 - 120 days past due 2 4 6 121 days and greater past due 2 61 63 $ 705 $ 567 $ 1,272 December 31, 2017 ($ in millions) Securitized and Pledged Unsecuritized Total Current $ 462 $ 685 $ 1,147 31 - 90 days past due 6 10 16 91 - 120 days past due 1 4 5 121 days and greater past due 2 42 44 $ 471 $ 741 $ 1,212 The changes in our allowance for loan loss were as follows: September 30, 2018 ($ in millions) Securitized and Pledged Unsecuritized Total Balance as of December 31, 2017 $ 27 $ 114 $ 141 Write-offs — (22 ) (22 ) Securitization 30 (30 ) — Provision for loan loss (1) (10 ) 60 50 Balance as of September 30, 2018 $ 47 $ 122 $ 169 September 30, 2017 ($ in millions) Securitized and Pledged Unsecuritized Total Balance as of December 31, 2016 $ 9 $ 111 $ 120 Write-offs — (27 ) (27 ) Securitization 28 (28 ) — Provision for loan loss (1) (8 ) 53 45 Balance as of September 30, 2017 $ 29 $ 109 $ 138 (1) Includes incremental provision for loan loss, net of activity related to the repurchase of defaulted and upgraded securitized timeshare financing receivables. |
Inventory
Inventory | 9 Months Ended |
Sep. 30, 2018 | |
Inventory Disclosure [Abstract] | |
Inventory | Note 6: Inventory Inventory was as follows: September 30, December 31, ($ in millions) 2018 2017 Completed unsold VOIs $ 233 $ 191 Construction in process 76 60 Land, infrastructure and other 273 258 $ 582 $ 509 We benefited from $10 million in costs of sales true-ups relating to VOI products for the nine months ended September 30, 2018, which resulted in a $10 million increase to the carrying value of inventory as of September 30, 2018. We benefited from $4 million in costs of sales true-ups relating to VOI products for the year ended December 31, 2017, which resulted in a $4 million increase to the carrying value of inventory as of December 31, 2017. Shown below are expenses incurred, recorded in Cost of VOI sales Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2018 2017 2018 2017 Cost of VOI sales related to fee-for-service upgrades $ 8 $ 8 $ 23 $ 28 |
Property and Equipment
Property and Equipment | 9 Months Ended |
Sep. 30, 2018 | |
Property Plant And Equipment [Abstract] | |
Property and Equipment | Note 7: Property and Equipment Property and equipment were as follows: September 30, December 31, ($ in millions) 2018 2017 Land 268 53 Building and leasehold improvements 286 182 Furniture and equipment 56 48 Construction in progress 8 20 618 303 Accumulated depreciation (80 ) (65 ) $ 538 $ 238 In June 2018, we acquired an operating hotel in New York City, New York for $176 million for future conversion to timeshare inventory. In September 2018, we acquired land in Honolulu, Hawaii for $123 million which will be used to construct a timeshare resort. Both transactions were accounted for as an asset acquisition with purchase price being allocated to land, building and leasehold improvements and furniture and equipment. |
Consolidated Variable Interest
Consolidated Variable Interest Entities | 9 Months Ended |
Sep. 30, 2018 | |
Organization Consolidation And Presentation Of Financial Statements [Abstract] | |
Consolidated Variable Interest Entities | Note 8: Consolidated Variable Interest Entities As of September 30, 2018 and December 31, 2017, we consolidated four and three, respectively, variable interest entities (“VIEs”) that issued Securitized Debt, backed by pledged assets consisting primarily of a pool of timeshare financing receivables, which is without recourse to us. We are the primary beneficiaries of these VIEs as we have the power to direct the activities that most significantly affect their economic performance. We are also the servicer of these timeshare financing receivables and we are required to replace or repurchase timeshare financing receivables that are in default at their outstanding principal amounts. Additionally, we have the obligation to absorb their losses and the right to receive benefits that could be significant to them. Only the assets of our VIEs are available to settle the obligations of the respective entities. Our condensed consolidated balance sheets included the assets and liabilities of these entities, which primarily consisted of the following: September 30, December 31, ($ in millions) 2018 2017 Restricted cash $ 23 $ 18 Timeshare financing receivables, net 658 445 Non-recourse debt (1) 686 454 (1) Net of deferred financing costs. During the nine months ended September 30, 2018 and 2017, we did not provide any financial or other support to any VIEs that we were not previously contractually required to provide, nor do we intend to provide such support in the future. |
Investment in Unconsolidated Af
Investment in Unconsolidated Affiliates | 9 Months Ended |
Sep. 30, 2018 | |
Equity Method Investments And Joint Ventures [Abstract] | |
Investment in Unconsolidated Affiliates | Note In March 2018, we entered into an agreement with SCG 1776, LLC, an affiliate of Strand Capital Group, LLC and formed 1776 Holding, LLC, a VIE. Because we are not the primary beneficiary, we do not consolidate 1776 Holding, LLC. Pursuant to the agreement, we contributed $5 million in cash for a 50 percent interest in 1776 Holding, LLC, which will construct an approximately 99-unit timeshare resort in Charleston, South Carolina. Our investment in 1776 Holdings, LLC is included in the condensed consolidated balance sheets as Investment in unconsolidated affiliates During the nine months ended September 30, 2018, we received cash distributions of $13 million from our investment in BRE Ace LLC, also a non-consolidated VIE, of which $10 million was considered a return of investment. We held investments in our two unconsolidated affiliates with aggregated debt balances of $483 million and $488 million as of September 30, 2018 and December 31, 2017, respectively. The debt is secured by their assets and is without recourse to us. Our maximum exposure to loss as a result of our investment interests in the two unconsolidated affiliates is primarily limited to (i) the carrying amount of the investments which totals $33 million and $41 million as of September 30, 2018 and December 31, 2017, respectively and (ii) receivables for commission and other fees earned under a fee-for-service arrangement. See Note 17: Related Party Transactions for additional information. |
Other Assets
Other Assets | 9 Months Ended |
Sep. 30, 2018 | |
Deferred Costs Capitalized Prepaid And Other Assets Disclosure [Abstract] | |
Other Assets | Note 10: Other Assets Other assets were as follows: September 30, December 31, ($ in millions) 2018 2017 Inventory deposits $ 43 $ — Deferred selling, marketing, general and administrative expenses 22 3 Prepaid expenses 28 18 Other 28 23 $ 121 $ 44 In February 2018, we entered into a commitment to acquire $41 million of real estate for future conversion to timeshare inventory. In July 2018, we executed a sale and purchase agreement to acquire a portion of an operating hotel for future conversion to timeshare inventory for $50 million of which we made an initial deposit of $2 million. Both transactions were recorded as inventory deposits. |
Deferred Revenues
Deferred Revenues | 9 Months Ended |
Sep. 30, 2018 | |
Deferred Revenue Disclosure [Abstract] | |
Deferred Revenues | Note 11: Deferred Revenues Deferred revenues were as follows: September 30, December 31, ($ in millions) 2018 2017 Deferred VOI sales $ 174 $ 45 Club activation fees 61 54 Club membership fees 15 — Other 13 10 $ 263 $ 109 |
Debt & Non-recourse Debt
Debt & Non-recourse Debt | 9 Months Ended |
Sep. 30, 2018 | |
Debt Disclosure [Abstract] | |
Debt & Non-recourse Debt | Note 12: Debt & Non-recourse Debt Debt The following table details our outstanding debt balance and its associated interest rates: September 30, December 31, ($ in millions) 2018 2017 Debt (1) Senior secured credit facilities: Term loan with an average rate of 4.511%, due 2021 $ 182 $ 190 Revolver with an average rate of 4.511%, due 2021 55 — Senior notes with a rate of 6.125%, due 2024 300 300 537 490 Less: unamortized deferred financing costs and discount (2)(3) (7 ) (8 ) $ 530 $ 482 (1) For the nine months ended September 30, 2018 and year ended December 31, 2017, weighted average interest rates were 5.412 percent and 5.229 percent, respectively. (2) Amount includes deferred financing costs related to our term loan and senior notes of $1 million and $6 million, respectively, as of September 30, 2018 and $1 million and $7 million, respectively, as of December 31, 2017. (3) Amount does not include deferred financing costs of $1 million as of September 30, 2018 and $2 million as of December 31, 2017, relating to our revolving facility included in Other Assets During the nine months ended September 30, 2018, we borrowed $215 million and repaid $160 million under the revolving credit facility with an interest rate based on one month LIBOR plus 2.25 percent. As of September 30, 2018 and December 31, 2017, we had $1 million of outstanding letter of credit under the revolving credit facility. We were in compliance with all applicable financial covenants as of September 30, 2018. Non-recourse Debt The following table details our outstanding non-recourse debt balance and its associated interest rates: September 30, December 31, ($ in millions) 2018 2017 Non-recourse debt (1) Timeshare Facility with an average rate of 3.302%, due 2021 $ 120 $ 129 Securitized Debt with a rate of 2.280%, due 2026 38 54 Securitized Debt with an average rate of 1.810%, due 2026 82 112 Securitized Debt with an average rate of 2.711%, due 2028 224 293 Securitized Debt with an average rate of 3.602%, due 2032 350 — 814 588 Less: unamortized deferred financing costs (2) (8 ) (5 ) $ 806 $ 583 (1) For the nine months ended September 30, 2018 and year ended December 31, 2017, weighted average interest rates were 3.070 percent and 2.492 percent, respectively. (2) Amount relates to Securitized Debt only and does not include deferred financing costs of $3 million and $2 million as of September 30, 2018 and December 31, 2017, respectively, relating to our Timeshare Facility included in Other Assets In September 2018, we completed a securitization of $350 million of gross timeshare financing receivables and issued approximately $268 million of 3.54 percent notes, $54 million of 3.70 percent notes and $28 million of 4.0 percent notes due February 2032. In connection with the securitization, we incurred $4 million in debt issuance costs recorded in other assets. The Securitized Debt is backed by pledged assets, consisting primarily of a pool of timeshare financing receivables secured by first mortgages or deeds of trust on timeshare interest. The Securitized Debt is a non-recourse obligation and is payable solely from the pool of timeshare financing receivables pledged as collateral to the debt. The proceeds from the securitization were primarily used to pay down a portion of our Timeshare Facility and general corporate operating expenses. The Timeshare Facility is a non-recourse obligation with a borrowing capacity of $450 million and is payable solely from the pool of timeshare financing receivables pledged as collateral and related assets. In March 2018, we extended the commitment termination date to March 2020. The maturity date was extended 12 months from the commitment date to March 2021. As a result of this extension, we incurred $2 million in debt issuance costs recorded in other assets. During the nine months ended September 30, 2018, we borrowed $313 million and repaid $322 million under the Timeshare Facility. We are required to deposit payments received from customers on the timeshare financing receivables securing the Timeshare Facility and Securitized Debt into depository accounts maintained by third parties. On a monthly basis, the depository accounts are utilized to make required principal, interest and other payments due under the respective loan agreements. The balances in the depository accounts were $27 million and $22 million as of September 30, 2018 and December 31, 2017, respectively, and were included in Restricted cash Debt Maturities The contractual maturities of our debt and non-recourse debt as of September 30, 2018 were as follows: ($ in millions) Debt Non-recourse Debt Total Year 2018 (remaining) $ 2 $ 44 $ 46 2019 10 189 199 2020 10 166 176 2021 215 208 423 2022 — 64 64 Thereafter 300 143 443 $ 537 $ 814 $ 1,351 |
Fair Value Measurements
Fair Value Measurements | 9 Months Ended |
Sep. 30, 2018 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | Note 13: Fair Value Measurements The carrying amounts and estimated fair values of our financial assets and liabilities were as follows: September 30, 2018 Hierarchy Level ($ in millions) Carrying Amount Level 1 Level 3 Assets: Timeshare financing receivables, net (1) $ 1,103 $ — $ 1,339 Liabilities: Debt, net (2) 530 309 244 Non-recourse debt, net (2) 806 — 796 _____________________ (1) Carrying amount net of allowance for loan loss. (2) Carrying amount net of unamortized deferred financing costs and discount. December 31, 2017 Hierarchy Level ($ in millions) Carrying Amount Level 1 Level 3 Assets: Timeshare financing receivables, net (1) $ 1,071 $ — $ 1,292 Liabilities: Debt, net (2) 482 329 194 Non-recourse debt, net (2) 583 — 577 (1) Carrying amount net of allowance for loan loss. (2) Carrying amount net of unamortized deferred financing costs and discount. Our estimates of the fair values were determined using available market information and appropriate valuation methods. Considerable judgment is necessary to interpret market data and develop the estimated fair values. The table above excludes cash and cash equivalents, restricted cash, accounts receivable, accounts payable, advance deposits and accrued liabilities, all of which had fair values approximating their carrying amounts due to the short maturities and liquidity of these instruments. The estimated fair values of our timeshare financing receivables were determined using a discounted cash flow model. Our model incorporates default rates, coupon rates, credit quality and loan terms respective to the portfolio based on current market assumptions for similar types of arrangements. The estimated fair values of our Level 1 debt was based on prices in active debt markets. The estimated fair value of our Level 3 debt and non-recourse debt were as follows: • Debt - based on indicative quotes obtained for similar issuances and projected future cash flows discounted at risk-adjusted rates. • Non-recourse debt - based on projected future cash flows discounted at risk-adjusted rates. We do not have any assets or liabilities measured at fair value on a recurring basis as of September 30, 2018. |
Income Taxes
Income Taxes | 9 Months Ended |
Sep. 30, 2018 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Note 14: Income Taxes At the end of each quarter, we estimate the effective tax rate expected to be applied for the full year. The effective income tax rate is determined by the level and composition of pre-tax income or loss, which is subject to federal, foreign, state and local income taxes. The effective income tax rate for the nine months ended September 30, 2018 and 2017 was approximately 27 percent and 38 percent, respectively, which decreased primarily due to a decrease in the federal corporate income tax rate as a result of the Tax Cut and Jobs Act (the “Act”) that was passed on December 22, 2017. We are applying the guidance in SEC Staff Accounting Bulletin 118 (“SAB 118”) when accounting for the enactment-date effects of the Act. As of September 30, 2018, there has been no adjustment to the provisional amounts of the Act’s effects on the one-time repatriation tax as we continue to expect to report approximately $1 million or less (net of applicable foreign tax credit) as the one-time deemed repatriation transition tax on unrepatriated foreign earnings upon our filing of the 2017 federal income tax return. Upon the enactment of the Act on December 22, 2017, we have re-measured certain deferred tax assets and liabilities using the new corporate tax rate of 21 percent, rather than the previous corporate tax rate of 35 percent, resulting in a $132 million decrease in our income tax expense for the year ended December 31, 2017. As of September 30, 2018, the re-measurement of our deferred tax balances continues to remain provisional without additional change as we continue to monitor additional guidance from the U.S. Department of the Treasury. Furthermore, we have not yet elected an accounting policy to account for the tax upon Global Intangible Low-Taxed Income (“GILTI”) in either of the following ways: 1) as a period charge in the future period the tax arises or 2) as part of deferred taxes related to the investment or subsidiary, given the complexities of the GILTI taxation. As of September 30, 2018, we have an insignificant amount of GILTI tax net of applicable foreign tax credit. |
Share-Based Compensation
Share-Based Compensation | 9 Months Ended |
Sep. 30, 2018 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Share-Based Compensation | Note 15: Share-Based Compensation Stock Plan We issue time-vesting restricted stock units (“RSUs”), time and performance-vesting restricted stock units (“PSUs”) and nonqualified stock options (“options”) to certain employees and directors. We recognized share-based compensation expense of $5 million during the three months ended September 30, 2018 and 2017 and $13 million during the nine months ended September 30, 2018 and 2017. As of September 30, 2018, unrecognized compensation costs for unvested awards were approximately $20 million, which is expected to be recognized over a weighted average period of 2.0 years. As of September 30, 2018, there were 7,324,752 shares of common stock available for future issuance. RSUs During the nine months ended September 30, 2018, we issued 290,786 RSUs with a weighted average grant date fair value of $45.90, which generally vest in equal annual installments over three years from the date of grant. Options During the nine months ended September 30, 2018 , The weighted average grant date fair value of these options was $14.78, which was determined using the Black-Scholes-Merton option-pricing model with the following assumptions: Expected volatility (1) 26.6 % Dividend yield (2) — % Risk-free rate (3) 2.7 % Expected term (in years) (4) 6.0 (1) Due to limited trading history for our common stock, we did not have sufficient information available on which to base a reasonable and supportable estimate of the expected volatility of our share price. As a result, we used an average historical volatility of our peer group over a time period consistent with its expected term assumption. Our peer group was determined based upon companies in our industry with similar business models and is consistent with those used to benchmark its executive compensation. (2) At the date of grant we had no plans to pay dividends during the expected term of these options. (3) Based on the yields of U.S. Department of Treasury instruments with similar expected lives on the date of grant. (4) Estimated using the average of the vesting periods and the contractual term of the options. As of September 30, 2018, we had 373,282 options outstanding that were exercisable. Performance Shares During the nine months ended September 30, 2018, we issued 92,578 PSUs with a weighted average grant date fair value of $42.94. The PSUs are settled at the end of a three-year performance period, with 70 percent of the PSUs subject to achievement based on the Company’s adjusted earnings before interest expense, taxes and depreciation and amortization. This metric is further adjusted by sales of VOIs under construction. The remaining 30 percent of the PSUs are subject to the achievement of certain VOI sales targets. We determined that the performance conditions for these awards are probable of achievement and, as of September 30, 2018, we recognized compensation expense based on the number of PSUs we expect to vest. |
Earnings Per Share
Earnings Per Share | 9 Months Ended |
Sep. 30, 2018 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Note 16: Earnings Per Share The following table presents the calculation of our basic and diluted earnings per share (“EPS”). The weighted average shares outstanding used to compute basic EPS and diluted EPS for the three months ended September 30, 2018 is 96,840,685 and 97,432,015, respectively, and for the nine months ended September 30, 2018 is 97,407,644 and 98,142,238, respectively. The weighted average shares outstanding used to compute basic EPS and diluted EPS for the three months ended September 30, 2017 was 98,981,557 and 99,730,483, respectively, and for the nine months ended September 30, 2017 was 98,916,894 and 99,530,534, respectively. Three Months Ended September 30, Nine Months Ended September 30, ($ and shares outstanding in millions, except per share amounts) 2018 2017 2018 2017 Basic EPS: Numerator: Net Income (1) $ 41 $ 43 $ 178 $ 144 Denominator: Weighted average shares outstanding 97 99 97 99 Basic EPS $ 0.42 $ 0.43 $ 1.82 $ 1.45 Diluted EPS: Numerator: Net Income (1) $ 41 $ 43 $ 178 $ 144 Denominator: Weighted average shares outstanding 97 100 98 100 Diluted EPS $ 0.42 $ 0.43 $ 1.81 $ 1.44 (1) Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 The dilutive effect of outstanding share-based compensation awards is reflected in diluted earnings per common share by application of the treasury stock method using average market prices during the period. For the three and nine months ended September 30, 2018, we excluded |
Related Party Transactions
Related Party Transactions | 9 Months Ended |
Sep. 30, 2018 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Note 17: Related Party Transactions HNA Tourism Group Co., Ltd. On March 13, 2018, we and HNA Tourism Group Co., Ltd. (“HNA”) and HNA HLT Holdco I LLC (the “Selling Stockholder”), an affiliate of HNA, entered into a Master Amendment and Option Agreement (the “Master Amendment and Option Agreement”) to make certain amendments to the Stockholders Agreement, dated October 24, 2016, between us and HNA (the “Stockholders Agreement”) and the Registration Rights Agreement, dated October 24, 2016, between us and HNA (the “Registration Rights Agreement”), among other things, (i) to permit the sale of up to all 24,750,000 shares of our common stock owned by the Selling Stockholder prior to the expiration of the two-year restricted period originally contained in the Stockholders Agreement, (ii) grant us a right to repurchase up to 4,340,000 shares of our common stock held by the Selling Stockholder, (iii) provide that HNA has customary “demand” registration rights effective March 13, 2018, (iv) require HNA to pay all expenses incurred under the Registration Rights Agreement for registrations or offerings occurring prior to a certain date and (v) eliminate HNA’s right to designate a certain number of directors to our board of directors. We exercised the repurchase option from the Selling Stockholder with respect to 2,500,000 shares at a price of approximately $44.75 per share. On March 14, 2018, HGV and HNA entered into an underwriting agreement with several underwriters, pursuant to which the underwriters agreed to purchase from the Selling Stockholder 22,250,000 shares of common stock, $0.01 par value per share, of the Company at a price of approximately $44.75 per share. On March 19, 2018, the repurchase was completed and the shares were retired. The Blackstone Group In September 2017, Blackstone completed the sale of substantially all of our common stock that it owned and ceased to be a related party. For the three and nine months ended September 30, 2017, we earned $42 million and $135 million, respectively, in commission and other fees related to a fee-for-service arrangement with Blackstone affiliates to sell VOIs on their behalf. BRE Ace LLC In July 2017, we acquired a 25 percent ownership interest in BRE Ace LLC, a VIE, which owns a timeshare resort property and related operations, commonly known as “Elara, by Hilton Grand Vacations.” During the three months ended September 30, 2018, we recorded $1 million in Equity in earnings from unconsolidated affiliates Equity in earnings from unconsolidated affiliates Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2018 2017 2018 2017 Commission and other fees $ 32 $ 43 $ 96 $ 43 Also related to the fee-for-service agreement, as of September 30, 2018, we have outstanding receivables of $27 million. 1776 Holding, LLC On March 23, 2018, we entered into an agreement with SCG 1776, LLC to form 1776 Holding, LLC. In conjunction with this agreement we contributed $5 million in cash for a 50 percent ownership interest in 1776 Holding LLC. For the three and nine months ended September 30, 2018, we recorded less than $1 million loss included in the condensed consolidated statements of operations as Equity in losses from unconsolidated affiliates. Investment in Unconsolidated Affiliates |
Business Segments
Business Segments | 9 Months Ended |
Sep. 30, 2018 | |
Segment Reporting [Abstract] | |
Business Segments | Note 18: Business Segments We operate our business through the following two segments: • Real estate sales and financing – We market and sell VOIs that we own. We also source VOIs through fee-for-service agreements with third-party developers. Related to the sales of the VOIs that we own, we provide consumer financing, which includes interest income generated from the origination of consumer loans to customers to finance their purchase of VOIs and revenue from servicing the loans. We also generate fee revenue from servicing the loans provided by third-party developers to purchasers of their VOIs. • Resort operations and club management – We manage the Club, earn activation fees, annual dues and transaction fees from member exchanges for other vacation products. We earn fees for managing the timeshare properties. We generate rental revenue from unit rentals of unsold inventory and inventory made available due to ownership exchanges under our Club program. We also earn revenue from food and beverage, retail and spa outlets at our timeshare properties. The performance of our operating segments is evaluated primarily based on adjusted earnings before interest expense (excluding non-recourse debt), taxes, depreciation and amortization (“EBITDA”). We define Adjusted EBITDA as EBITDA which has been further adjusted to exclude certain items, including, but not limited to, gains, losses and expenses in connection with: (i) asset dispositions; (ii) foreign currency transactions; (iii) debt restructurings/retirements; (iv) non-cash impairment losses; (v) reorganization costs, including severance and relocation costs; (vi) share-based and other compensation expenses; (vii) costs related to the spin-off; and (viii) other items. We do not include equity in earnings (losses) from unconsolidated affiliate in our measures of segment revenues. Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2018 2017 2018 2017 Revenues: Real estate sales and financing $ 291 $ 310 $ 967 $ 916 Resort operations and club management (1)(2) 108 90 304 270 Total segment revenues 399 400 1,271 1,186 Cost reimbursements 36 34 110 102 Intersegment eliminations (1)(2) (8 ) (8 ) (24 ) (24 ) Total revenues $ 427 $ 426 $ 1,357 $ 1,264 (1) Includes charges to the real estate sales and financing segment from the resort operations and club management segment for discounted stays at properties resulting from marketing packages. These charges totaled $8 million and $7 million for the three months ended September 30, 2018 and 2017, respectively, and (2) Includes charges to the real estate sales and financing segment from the resort operations and club management segment for the rental of model units to show prospective buyers. These charges totaled $1 million for the three and nine months ended September 30, 2017. The following table presents Adjusted EBITDA for our reportable segments reconciled to net income: Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2018 2017 2018 2017 Adjusted EBITDA: Real estate sales and financing (1) $ 67 $ 81 $ 274 $ 263 Resort operations and club management (1) 62 50 179 153 Segment Adjusted EBITDA 129 131 453 416 General and administrative (31 ) (23 ) (84 ) (75 ) Depreciation and amortization (9 ) (7 ) (25 ) (21 ) License fee expense (25 ) (22 ) (73 ) (65 ) Gain on foreign currency transactions — 1 — 1 Interest expense (7 ) (7 ) (22 ) (21 ) Income tax expense (15 ) (28 ) (64 ) (87 ) Equity in earnings from unconsolidated affiliates 1 1 — 1 Other loss (1 ) — (1 ) — Other adjustment items (1 ) (3 ) (6 ) (5 ) Net income $ 41 $ 43 $ 178 $ 144 (1) Includes intersegment eliminations. Refer to our table presenting revenues by reportable segment above for additional discussion. |
Commitments and Contingencies
Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2018 | |
Commitments And Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Note 19: Commitments and Contingencies We have entered into certain arrangements with developers whereby we have committed to purchase vacation ownership units at a future date to be marketed and sold under our Hilton Grand Vacations brand. As of September 30, 2018, we were committed to purchase approximately $501 million of inventory and land over a period of seven years. The ultimate amount and timing of the acquisitions is subject to change pursuant to the terms of the respective arrangements, which could also allow for cancellation in certain circumstances. During the nine months ended September 30, 2018 and 2017, we purchased $18 million and $9 million, respectively, of VOI inventory as required under our commitments. As of September 30, 2018, our remaining obligation pursuant to these arrangements was expected to be incurred as follows: ($ in millions) Purchase Obligations Year 2018 (remaining) $ — 2019 127 2020 160 2021 79 2022 52 Thereafter 83 Total $ 501 We are involved in litigation arising from the normal course of business, some of which includes claims for substantial sums. Management has also identified certain other legal matters where we believe an unfavorable outcome is reasonably possible and/or for which possible losses are not reasonably estimable. While the ultimate results of claims and litigation cannot be predicted with certainty, we expect that the ultimate resolution of all pending or threatened claims and litigation as of September 30, 2018, will not have a material effect on our unaudited condensed consolidated financial statements. |
Condensed Consolidating Guarant
Condensed Consolidating Guarantor Financial Information | 9 Months Ended |
Sep. 30, 2018 | |
Condensed Consolidating Guarantor Financial Information [Abstract] | |
Condensed Consolidating Guarantor Financial Information | Note 20: Condensed Consolidating Guarantor Financial Information The following schedules present the condensed consolidating financial information as of September 30, 2018 and December 31, 2017 and for the three and nine months ended September 30, 2018 and 2017 for the Parent, Subsidiary Issuers, Guarantors and Non-Guarantors. September 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total ASSETS Cash and cash equivalents $ — $ — $ 134 $ 11 $ — $ 145 Restricted cash — — 41 26 — 67 Accounts receivable, net — — 154 9 (12 ) 151 Timeshare financing receivables, net — — 267 836 — 1,103 Inventory — — 558 24 — 582 Property and equipment, net — — 533 5 — 538 Investment in unconsolidated affiliates — — 33 — — 33 Intangible assets, net — — 73 — — 73 Other assets — 1 70 50 — 121 Investments in subsidiaries 562 1,091 143 — (1,796 ) — TOTAL ASSETS $ 562 $ 1,092 $ 2,006 $ 961 $ (1,808 ) $ 2,813 LIABILITIES AND EQUITY Accounts payable, accrued expenses and other $ — $ — $ 337 $ 12 $ (12 ) $ 337 Advanced deposits — — 100 — — 100 Debt, net — 530 — — — 530 Non-recourse debt, net — — — 806 — 806 Deferred revenues — — 263 — — 263 Deferred income tax liabilities — — 215 — — 215 Total equity 562 562 1,091 143 (1,796 ) 562 TOTAL LIABILITIES AND EQUITY $ 562 $ 1,092 $ 2,006 $ 961 $ (1,808 ) $ 2,813 December 31, 2017 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total ASSETS Cash and cash equivalents $ — $ — $ 230 $ 16 $ — $ 246 Restricted cash — — 29 22 — 51 Accounts receivable, net — — 113 5 (6 ) 112 Timeshare financing receivables, net — — 457 614 — 1,071 Inventory — — 509 — — 509 Property and equipment, net — — 232 6 — 238 Investment in unconsolidated affiliate — — 41 — — 41 Intangible assets, net — — 72 — — 72 Other assets — 2 36 7 (1 ) 44 Investments in subsidiaries 518 999 81 — (1,598 ) — TOTAL ASSETS $ 518 $ 1,001 $ 1,800 $ 670 $ (1,605 ) $ 2,384 LIABILITIES AND EQUITY Accounts payable, accrued expenses and other $ — $ 1 $ 338 $ 7 $ (7 ) $ 339 Advanced deposits — — 104 — — 104 Debt, net — 482 — — — 482 Non-recourse debt, net — — — 583 — 583 Deferred revenues — — 109 — — 109 Deferred income tax liabilities — — 250 (1 ) — 249 Total equity 518 518 999 81 (1,598 ) 518 TOTAL LIABILITIES AND EQUITY $ 518 $ 1,001 $ 1,800 $ 670 $ (1,605 ) $ 2,384 For the Three Months Ended September 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOI’s, net $ — $ — $ 97 $ 2 $ — $ 99 Sales, marketing, license and other fees — — 151 1 — 152 Financing — — 17 26 (3 ) 40 Resort and club management — — 40 — — 40 Rental and ancillary service — — 59 1 — 60 Cost reimbursements — — 35 1 — 36 Total revenues — — 399 31 (3 ) 427 Expenses Cost of VOI sales — — 29 — — 29 Sales and marketing — — 172 2 — 174 Financing — — 4 11 (3 ) 12 Resort and club management — — 11 — — 11 Rental and ancillary service — — 36 1 — 37 General and administrative — — 30 1 — 31 Depreciation and amortization — — 9 — — 9 License fee expense — — 25 — — 25 Cost reimbursements — — 35 1 — 36 Total operating expenses — — 351 16 (3 ) 364 Interest expense — (7 ) — — — (7 ) Equity in earnings from unconsolidated affiliates — — 1 — — 1 Other loss — — (1 ) — — (1 ) Income (loss) before income taxes — (7 ) 48 15 — 56 Income tax expense — — (15 ) — — (15 ) Income (loss) before equity in earnings (loss) from subsidiaries — (7 ) 33 15 — 41 Equity in earnings from subsidiaries 41 48 15 — (104 ) — Net income $ 41 $ 41 $ 48 $ 15 $ (104 ) $ 41 For the Three Months Ended September 30, 2017 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOI’s, net $ — $ — $ 137 $ 8 $ — $ 145 Sales, marketing, license and other fees — — 133 — (6 ) 127 Financing — — 19 21 (2 ) 38 Resort and club management — — 37 — — 37 Rental and ancillary service — — 44 1 — 45 Cost reimbursements — — 34 — — 34 Total revenues — — 404 30 (8 ) 426 Expenses Cost of VOI sales — — 40 — — 40 Sales and marketing — — 172 5 (6 ) 171 Financing — — 4 9 (2 ) 11 Resort and club management — — 12 — — 12 Rental and ancillary service — — 30 — — 30 General and administrative — — 23 — — 23 Depreciation and amortization — — 7 — — 7 License fee expense — — 22 — — 22 Cost reimbursements — — 34 — — 34 Total operating expenses — — 344 14 (8 ) 350 Gain on foreign currency transaction — — 1 — — 1 Interest expense — (7 ) — — — (7 ) Equity in earnings from unconsolidated affiliates — — 1 — — 1 Income (loss) before income taxes — (7 ) 62 16 — 71 Income tax expense — — (27 ) (1 ) — (28 ) Income (loss) before equity in earnings (loss) from subsidiaries — (7 ) 35 15 — 43 Equity in earnings from subsidiaries 43 50 15 — (108 ) — Net income $ 43 $ 43 $ 50 $ 15 $ (108 ) $ 43 For the Nine Months Ended September 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOI’s, net $ — $ — $ 422 $ 5 $ — $ 427 Sales, marketing, license and other fees — — 424 3 (4 ) 423 Financing — — 54 68 (5 ) 117 Resort and club management — — 116 — — 116 Rental and ancillary service — — 162 2 — 164 Cost reimbursements — — 107 3 — 110 Total revenues — — 1,285 81 (9 ) 1,357 Expenses Cost of VOI sales — — 109 — — 109 Sales and marketing — — 526 6 (4 ) 528 Financing — — 14 26 (5 ) 35 Resort and club management — — 33 — — 33 Rental and ancillary service — — 93 2 — 95 General and administrative — — 83 1 — 84 Depreciation and amortization — — 25 — — 25 License fee expense — — 73 — — 73 Cost reimbursements — — 107 3 — 110 Total operating expenses — — 1,063 38 (9 ) 1,092 Interest expense — (22 ) — — — (22 ) Other loss — — (1 ) — — (1 ) Income (loss) before income taxes — (22 ) 221 43 — 242 Income tax expense — — (64 ) — — (64 ) Income (loss) before equity in earnings (loss) from subsidiaries — (22 ) 157 43 — 178 Equity in earnings from subsidiaries 178 200 43 — (421 ) — Net income $ 178 $ 178 $ 200 $ 43 $ (421 ) $ 178 For the Nine Months Ended September 30, 2017 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOI’s, net $ — $ — $ 380 $ 26 $ — $ 406 Sales, marketing, license and other fees — — 407 2 (8 ) 401 Financing — — 50 64 (5 ) 109 Resort and club management — — 106 2 — 108 Rental and ancillary service — — 136 2 — 138 Cost reimbursements — — 99 3 — 102 Total revenues — — 1,178 99 (13 ) 1,264 Expenses Cost of VOI sales — — 105 2 — 107 Sales and marketing — — 487 13 (8 ) 492 Financing — — 13 24 (5 ) 32 Resort and club management — — 30 2 — 32 Rental and ancillary service — — 87 1 — 88 General and administrative — — 72 3 — 75 Depreciation and amortization — — 21 — — 21 License fee expense — — 65 — — 65 Cost reimbursements — — 99 3 — 102 Total operating expenses — — 979 48 (13 ) 1,014 Gain on foreign currency transactions — — 1 — — 1 Interest expense — (21 ) — — — (21 ) Equity in earnings from unconsolidated affiliates — — 1 — — 1 Income (loss) before income taxes — (21 ) 201 51 — 231 Income tax expense — — (86 ) (1 ) — (87 ) Income (loss) before equity in earnings (loss) from subsidiaries — (21 ) 115 50 — 144 Equity in earnings from subsidiaries 144 165 50 — (359 ) — Net income $ 144 $ 144 $ 165 $ 50 $ (359 ) $ 144 For the Nine Months Ended September 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Operating Activities Net cash (used in) provided by operating activities $ — $ (20 ) $ 10 $ (241 ) $ 46 $ (205 ) Investing Activities Capital expenditures for property and equipment — — (25 ) (4 ) — (29 ) Software capitalization costs — — (12 ) — — (12 ) Return of investment from unconsolidated affiliates — — 11 — — 11 Investment in unconsolidated affiliate — — (5 ) — — (5 ) Net cash used in investing activities — — (31 ) (4 ) — (35 ) Financing Activities Issuance of debt — 215 — — — 215 Issuance of non-recourse debt — — — 663 — 663 Repurchase and retirement of common stock — (112 ) — — — (112 ) Repayment of debt — (168 ) — — — (168 ) Repayment of non-recourse debt — — — (436 ) — (436 ) Debt issuance costs — — — (6 ) — (6 ) Payment of withholding taxes on vesting of restricted stock units — (4 ) — — — (4 ) Capital contribution — 3 — — — 3 Intercompany transfers — 86 (63 ) 23 (46 ) — Net cash provided by (used in) financing activities — 20 (63 ) 244 (46 ) 155 Net decrease in cash, cash equivalents and restricted cash — — (84 ) (1 ) — (85 ) Cash, cash equivalents and restricted cash, beginning of period — — 259 38 — 297 Cash, cash equivalents and restricted cash, end of period $ — $ — $ 175 $ 37 $ — $ 212 For the Nine Months Ended September 30, 2017 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Operating Activities Net cash provided by operating activities $ — $ (16 ) $ 135 $ 190 $ (10 ) $ 299 Investing Activities Capital expenditures for property and equipment — — (23 ) (2 ) — (25 ) Software capitalization costs — — (12 ) — — (12 ) Investment in unconsolidated affiliates — — (40 ) — — (40 ) Net cash used in investing activities — — (75 ) (2 ) — (77 ) Financing Activities Issuance of non-recourse debt — — — 350 — 350 Repayment of debt — (7 ) — — — (7 ) Repayment of non-recourse debt — — — (428 ) — (428 ) Debt issuance costs — — — (5 ) — (5 ) Proceeds from stock option exercises — — 1 — — 1 Intercompany transfers — 23 60 (93 ) 10 — Net cash (used in) provided by financing activities — 16 61 (176 ) 10 (89 ) Net increase in cash, cash equivalents and restricted cash — — 121 12 — 133 Cash, cash equivalents and restricted cash, beginning of period — — 128 23 — 151 Cash, cash equivalents and restricted cash, end of period $ — $ — $ 249 $ 35 $ — $ 284 |
Subsequent Events
Subsequent Events | 9 Months Ended |
Sep. 30, 2018 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 21: Subsequent Events In October 2018, the construction on a property in Hawaii was completed and the deferred revenue and direct related costs of $154 million and $72 million, respectively, will be recognized in the fourth quarter. |
Basis of Presentation and Sum_2
Basis of Presentation and Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2018 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The unaudited condensed consolidated financial statements presented herein include 100 percent of our assets, liabilities, revenues, expenses and cash flows as well as all entities in which we have a controlling financial interest. In our opinion, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, including normal recurring items, considered necessary for a fair presentation of the interim periods. All material intercompany transactions and balances have been eliminated in consolidation. The unaudited condensed consolidated financial statements reflect our financial position, results of operations and cash flows as prepared in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”). Certain information and footnote disclosures normally included in financial statements presented in accordance with U.S. GAAP have been omitted in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). Although we believe the disclosures made are adequate to prevent information presented from being misleading, these financial statements should be read in conjunction with the consolidated financial statements and notes thereto as of and for the year ended December 31, 2017, included in our Annual Report on Form 10-K filed with the SEC on March 1, 2018. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported and, accordingly, ultimate results could differ from those estimates. Interim results are not necessarily indicative of full year performance. On January 1, 2018, we adopted Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers The reported results as of and for the three and nine months ended September 30, 2018 reflects the application of ASC 606 while the reported financial position as of December 31, 2017 and results for the three and nine months ended September 30, 2017 were prepared under the guidance of ASC 605, Revenue Recognition Real Estate – Time-Sharing Activities, Revenue Recognition |
Revenue Recognition | Revenue Recognition In accordance with ASC 606, revenue is recognized upon the transfer of control of promised goods or services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services. To achieve the core principle of the new guidance, we take the following steps: (i) identify the contract with the customer; (ii) determine whether the promised goods or services are separate performance obligations in the contract; (iii) determine the transaction price, including considering the constraint on variable consideration; (iv) allocate the transaction price to the performance obligations in the contract based on the standalone selling price or estimated standalone selling price of the good or service; and (v) recognize revenue when (or as) we satisfy each performance obligation. Contracts with Multiple Performance Obligations A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in ASC 606. For arrangements that contain multiple goods or services, we determine whether such goods or services are distinct performance obligations that should be accounted for separately in the arrangement. When allocating the transaction price in the arrangement, we may not have observable standalone sales for all the performance obligations in these contracts; therefore, we exercise significant judgement when determining the standalone selling price of certain performance obligations. In order to estimate the standalone selling prices, we primarily rely on the expected cost plus margin and adjusted market assessment approaches. We then recognize the revenue allocated to each performance obligation as the related performance obligation is satisfied as discussed below. • Sales of VOIs, net — Customers who purchase vacation ownership products, whether paid in cash or financed, enter into multiple contracts, which we combine and account for as a single contract. Revenue from VOI sales is recognized at the point in time when control of the VOI is transferred to the customer which is when the customer has executed a binding sales contract, collectability is reasonably assured, the purchaser’s period to cancel for a refund has expired and the customer has the right to use the VOI. Revenue from sales of VOIs under construction is deferred until the point in time when construction activities are deemed to be completed, occupancy of the development is permissible, and the above criteria has been met. For financed sales, we estimate the variable consideration to be received under such contracts and recognize revenue net of amounts deemed uncollectible as the VOI is returned to inventory upon customer default. Variable consideration which has not been included within the transaction price is presented as a reserve on the financing receivable. See Note 5: Timeshare Financing Receivables for more information regarding our estimate of variable consideration. We award Club Bonus Points (“Bonus Points”) to our customers as an incentive for purchasing a VOI. These Bonus Points are valid for a maximum of two years and may be redeemed for reservations at Club resorts, hotel reservations within Hilton’s system, and VOI exchanges with other third-party vacation ownership exchanges. At the time of the VOI sale, we estimate the fair value of the incentives to be redeemed, including an adjustment for breakage, to determine the standalone selling price of the first day incentive (“FDI”). We defer a portion of the total transaction price for the combined VOI contract as a liability for the FDI and recognize the corresponding revenue at the point in time when the customer receives the benefits of the FDI, which is upon the customer’s redemption of the Bonus Points. At that time, we also determine whether we are principal or agent for the redeemed good or service and recognize revenue on a gross or net basis accordingly. • Sales, marketing, brand and other fees — We enter into contracts with third-party developers to sell VOIs on their behalf through fee-for-service agreements for which we earn sales commissions and other fees. These commissions are variable as they are based on the sales and marketing results, which are subject to the constraint on variable consideration and resolved on a monthly basis over the contract term. We estimate such commissions to the extent that it is probable that a significant reversal of such revenue will not occur and recognize the commissions as the developer receives and consumes the benefits of the services. Any changes in these estimates would affect revenue and earnings in the period such variances are realized. Additionally, we enter into contracts to sell prepaid vacation packages. Our obligation in such contracts is satisfied when customers stay at our property; therefore, we recognize revenue for these packages when they are redeemed. On a portfolio basis, we exercise judgement to estimate the amount of expected breakage related to unused prepaid vacation packages and recognize such breakage in proportion to the pattern of packages utilized by our portfolio of customers. • Financing — We offer financing as an option to qualifying customers purchasing our VOI. Revenue from the financing of timeshare sales is recognized on the accrual method as earned based on the outstanding principal, interest rate and terms stated in each individual financing agreement. We also recognize revenue from servicing the loans provided by third-party developers to purchasers of their VOIs over the period services are rendered. The adoption of ASC 606 had no impact to the current financing revenue recognition method. • Resort and club management — As part of our VOI sales, our customers enter into a Club arrangement which gives the customer an annual allotment of Club points that allow the customer to exchange the Club points for a number of vacation options. We manage the Club, receiving Club activation fees, annual dues and transaction fees from member exchanges. Club activation fees and the member's first year of annual dues are paid at the time of the VOI sale. The Club activation fee relates to activities we are required to undertake at or near contract inception to fulfill the contract, and does not result in the transfer of a promised good or service. Since our customers are granted the opportunity to renew their membership on an annual basis for no additional activation fee, we defer and amortize the activation fee on a straight-line basis over the seven year average inventory holding period. Annual dues for membership renewals are billed each year, and we recognize revenue from these annual dues over the period services are rendered. A member may elect to enter into an optional exchange transaction with their allotted Club points at which point the member pays their required transaction fee. This option does not represent a material right as the transactions are priced at their standalone selling price. Revenue related to the transaction is recognized when the services are rendered. As part of our resort operations, we contract with homeowner’s associations (“HOAs”) to provide day-to-day-management services, including housekeeping services, operation of a reservation system, maintenance, and certain accounting and administrative services. We receive compensation for such management services, which is generally based on a percentage of costs to operate the resorts, on a monthly basis. These fees represent a form of variable consideration and are estimated and recognized over time as the HOAs receive and consume the benefits of the management services. Management fees received related to the portion of unsold VOIs at each resort which we own are recognized on a net basis given we retain these VOIs in our inventory. • Rental and ancillary services — Our rental and ancillary services consist primarily of rental revenues on unoccupied vacation ownership units and ancillary revenues. Rental revenue is recognized when occupancy has occurred. Advance deposits on the rental unit and the corresponding revenue is deferred and recognized upon the customer’s vacation stay. Ancillary revenues consist of food and beverage, retail, spa offerings and other guest services. We recognize ancillary revenue when goods have been provided and/or services have been rendered. We account for rental operations of unsold VOIs, including accommodations provided through the use of our vacation sampler programs, as incidental operations. Incremental carrying costs in excess of incremental revenues are recognized in the period incurred. In all periods presented, incremental carrying costs exceeded incremental revenues and all revenues and expenses are recognized in the period earned or incurred. • Cost reimbursements — As part of our management agreements with HOAs, we receive cost reimbursements for performing the day to day management services, including direct and indirect costs that HOAs and developers reimburse to us. These costs primarily consist of payroll and payroll related costs for management of the HOAs and other services we provide where we are the employer. Cost reimbursements are based upon actual expenses with no added margin, and are billed to the HOA on a monthly basis. We recognize cost reimbursements when we incur the related reimbursable costs as the HOA receives and consumes the benefits of the management services. We capitalize all incremental costs incurred to obtain a contract when such costs would not have been incurred if the contract had not been obtained. We elect to expense costs incurred to obtain a contract when the amortization period would be one year or less. Commissions for VOI sales for resorts under construction are expensed when the associated VOI revenue is recognized which is upon completion of the resort. These commissions are classified as Sales and marketing expense As of September 30, 2018, the ending asset balance for cost to obtain a contract was $24 million. For the three and nine months ended September 30, 2018, the related amortization or incurred expense was $1 million and $20 million, respectively, with no associated impairment losses. |
Recently Issued Accounting Pronouncements | Recently Issued Accounting Pronouncements Other Than ASC 606 Adopted Accounting Standards In August 2016, the Financial Accounting Standards Board ("FASB") issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments Accounting Standards Not Yet Adopted In February 2016, the FASB issued ASU No. 2016-02 (“ASU 2016-02”), Leases (Topic 842) Leases (Topic 840). Leases (Topic 842): Land Easement Practical Expedient for Transition In June 2018, the , Compensation – Stock Compensation (Topic 718). T In August 2018, the FASB issued ASU 2018-13 (“ASU 2018-13”), Fair Value Measurement (Topic 8420): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” In August 2018, the FASB issued ASU 2018-15 (“ASU 2018-15”), Customer’s Accounting Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract |
Revenue from Contracts with C_2
Revenue from Contracts with Customers (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Schedule of Disaggregated Revenues by Segment from Contracts with Customers | The following tables show our disaggregated revenues by segment from contracts with customers. We operate our business in the following two segments: (i) Real estate sales and financing Resort operations and club management Business Segments Three Months Ended September 30, 2018 Nine Months Ended September 30, 2018 ($ in millions) Real Estate and Financing Segment Sales of VOIs, net $ 99 $ 427 Sales, marketing, brand and other fees 152 423 Interest income 35 103 Other financing revenue 5 14 Real estate and financing segment revenues $ 291 $ 967 Three Months Ended September 30, 2018 Nine Months Ended September 30, 2018 ($ in millions) Resort Operations and Club Management Segment Club management $ 25 $ 71 Resort management 15 45 Rental (1) 53 144 Ancillary services 7 20 Resort operations and club management segment revenues $ 100 $ 280 (1) Includes intersegment eliminations. |
Schedule of Accounts Receivable and Contract Asset from Contracts with Customers and Changes in Contract Liabilities | The following table provides information on our accounts receivable and contract asset from contracts with customers which are included in Accounts Receivable, net ($ in millions) January 1, 2018 September 30, 2018 Receivables (1) $ 97 $ 135 Contract asset — 5 (1) Does not include financing receivables from sales of VOI. See Note 5: Timeshare Financing Receivables The following table presents changes in our contract liabilities for the nine months ended September 30, 2018. ($ in millions) January 1, 2018 Additions Subtractions September 30, 2018 Contract liabilities: Advanced deposits $ 87 $ 128 $ (115 ) $ 100 Deferred revenue (1) 197 256 (215 ) 238 Club Bonus Point incentive liability (2) 52 39 (31 ) 60 (1) (2) Amounts related to the Club Bonus Point incentive liability are included in Accounts payable, accrued expenses and other |
Schedule of Revenue and Direct Costs Expected to be Recognized in Future | The following table includes revenue and direct costs expected to be recognized in the future related to sales of VOIs under construction as of September 30, 2018: Remaining Expected Recognition Period ($ in millions) Performance Obligation Q4 2018 Deferred revenues $ 154 $ 154 Deferred expenses 72 72 |
Schedule of Remaining Transaction Price Related to Advanced Deposits Club Activation Fees and Club Bonus Points | The following table includes the remaining transaction price related to Advanced deposits, Club activation fees and Club Bonus Points as of September 30, 2018: ($ in millions) Remaining Transaction Price Recognition Period Recognition Method Advanced deposits $ 100 18 months Upon customer stays Club activation fees 61 7 years Straight-line basis over average inventory holding period Club Bonus Points 60 24 months Upon redemption |
Topic 606 | |
Schedule of Impact of Topic 606 on Financial Statements | The table below shows the adjustments that were made to the condensed consolidated balance sheet as of January 1, 2018: December 31, 2017 Adjustments January 1, 2018 ($ in millions) ASSETS Cash and cash equivalents $ 246 $ — $ 246 Restricted cash 51 — 51 Accounts receivable, net of allowance for doubtful accounts 112 — 112 Timeshare financing receivables, net 1,071 — 1,071 Inventory 509 30 539 Property and equipment, net 238 — 238 Investment in unconsolidated affiliate 41 — 41 Intangible assets, net 72 — 72 Other assets 44 16 60 TOTAL ASSETS $ 2,384 $ 46 $ 2,430 LIABILITIES AND EQUITY Liabilities: Accounts payable, accrued expenses and other $ 339 $ 2 $ 341 Advanced deposits 104 (17 ) 87 Debt, net 482 — 482 Non-recourse debt, net 583 — 583 Deferred revenues 109 112 221 Deferred income tax liabilities 249 (13 ) 236 Total liabilities 1,866 84 1,950 Commitments and contingencies Equity: Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of December 31, 2017 — — — Common stock, $0.01 par value; 3,000,000,000 authorized shares, 99,136,304 issued and outstanding as of December 31, 2017 1 — 1 Additional paid-in capital 162 — 162 Accumulated retained earnings 355 (38 ) 317 Total equity 518 (38 ) 480 TOTAL LIABILITIES AND EQUITY $ 2,384 $ 46 $ 2,430 The following tables compare the reported condensed consolidated balance sheet and statement of operations as of and for the three and nine months ended September 30, 2018, as well as the cash flows for the nine months ended September 30, 2018, to the previous accounting guidance: September 30, 2018 As Reported Effects of ASC 606 Previous Accounting Guidance (in millions) ASSETS Cash and cash equivalents $ 145 $ — $ 145 Restricted cash 67 — 67 Accounts receivable, net of allowance for doubtful accounts 151 (5 ) 146 Timeshare financing receivables, net 1,103 — 1,103 Inventory 582 (47 ) 535 Property and equipment, net 538 — 538 Investment in unconsolidated affiliates 33 — 33 Intangible assets, net 73 — 73 Other assets 121 (20 ) 101 TOTAL ASSETS $ 2,813 $ (72 ) $ 2,741 LIABILITIES AND EQUITY Liabilities: Accounts payable, accrued expenses and other $ 337 $ (29 ) $ 308 Advanced deposits 100 17 117 Debt, net 530 — 530 Non-recourse debt, net 806 — 806 Deferred revenues 263 (142 ) 121 Deferred income tax liabilities 215 30 245 Total liabilities 2,251 (124 ) 2,127 Commitments and contingencies Equity: Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 — — — Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 1 — 1 Additional paid-in capital 174 — 174 Accumulated retained earnings 387 52 439 Total equity 562 52 614 TOTAL LIABILITIES AND EQUITY $ 2,813 $ (72 ) $ 2,741 Three Months Ended September 30, 2018 ($ in millions) As Reported Effects of ASC 606 Previous Accounting Guidance Revenues Sales of VOIs, net $ 99 $ 58 $ 157 Sales, marketing, brand and other fees 152 (2 ) 150 Financing 40 — 40 Resort and club management 40 — 40 Rental and ancillary services 60 — 60 Cost reimbursements 36 — 36 Total revenues 427 56 483 Expenses Cost of VOI sales 29 18 47 Sales and marketing 174 11 185 Financing 12 — 12 Resort and club management 11 — 11 Rental and ancillary services 37 — 37 General and administrative 31 — 31 Depreciation and amortization 9 — 9 License fee expense 25 — 25 Cost reimbursements 36 — 36 Total operating expenses 364 29 393 Interest expense (7 ) — (7 ) Equity in earnings from unconsolidated affiliates 1 — 1 Other loss (1 ) — (1 ) Income before income taxes 56 27 83 Income tax expense (15 ) (6 ) (21 ) Net income $ 41 $ 21 $ 62 Earnings per share: Basic $ 0.42 $ 0.21 $ 0.63 Diluted $ 0.42 $ 0.21 $ 0.63 Nine Months Ended September 30, 2018 ($ in millions) As Reported Effects of ASC 606 Previous Accounting Guidance Revenues Sales of VOIs, net $ 427 $ 30 $ 457 Sales, marketing, brand and other fees 423 4 427 Financing 117 — 117 Resort and club management 116 — 116 Rental and ancillary services 164 — 164 Cost reimbursements 110 — 110 Total revenues 1,357 34 1,391 Expenses Cost of VOI sales 109 16 125 Sales and marketing 528 14 542 Financing 35 — 35 Resort and club management 33 — 33 Rental and ancillary services 95 — 95 General and administrative 84 — 84 Depreciation and amortization 25 — 25 License fee expense 73 — 73 Cost reimbursements 110 — 110 Total operating expenses 1,092 30 1,122 Interest expense (22 ) — (22 ) Other loss (1 ) — (1 ) Income before income taxes 242 4 246 Income tax expense (64 ) (1 ) (65 ) Net income $ 178 $ 3 $ 181 Earnings per share: Basic $ 1.82 $ 0.03 $ 1.85 Diluted $ 1.81 $ 0.03 $ 1.84 The adoption of ASC 606 had no impact on our total cash flows provided by operating activities or used by investing and financing activities. ASC 606 resulted in offsetting shifts in cash flows throughout net income and various changes in working capital balances. Nine Months Ended September 30, 2018 ($ in millions) As Reported Previous Accounting Guidance Net income $ 178 $ 181 Adjustments to reconcile net income to net used in by operating activities 74 74 Changes in operating assets and liabilities Accounts receivable, net (39 ) (35 ) Timeshare financing receivables, net (83 ) (83 ) Inventory (15 ) 1 Purchases of real estate for future conversion to inventory (299 ) (299 ) Other assets (61 ) (56 ) Accounts payable, accrued expenses and other (15 ) (15 ) Advanced deposits 13 13 Deferred revenues 42 14 Net cash used in operating activities $ (205 ) $ (205 ) |
Restricted Cash (Tables)
Restricted Cash (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Cash And Cash Equivalents [Abstract] | |
Schedule of Restricted Cash | Restricted cash was as follows: September 30, December 31, ($ in millions) 2018 2017 Escrow deposits on VOI sales $ 40 $ 29 Reserves related to non-recourse debt ( 1) 27 22 $ 67 $ 51 (1) See Note 12: Debt & Non-recourse Debt |
Timeshare Financing Receivabl_2
Timeshare Financing Receivables (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Receivables [Abstract] | |
Schedule of financing receivables | Timeshare financing receivables were as follows: September 30, 2018 ($ in millions) Securitized and Pledged Unsecuritized (1) Total Timeshare financing receivables $ 705 $ 567 $ 1,272 Less: allowance for loan loss (47 ) (122 ) (169 ) $ 658 $ 445 $ 1,103 December 31, 2017 ($ in millions) Securitized and Pledged Unsecuritized (1) Total Timeshare financing receivables $ 471 $ 741 $ 1,212 Less: allowance for loan loss (27 ) (114 ) (141 ) $ 444 $ 627 $ 1,071 (1) Includes amounts used as collateral to secure a non-recourse revolving timeshare receivable credit facility ("Timeshare Facility") as well as amounts held as future collateral for upcoming securitization. |
Schedule of future payments due from financing receivables | Our timeshare financing receivables as of September 30, 2018 mature as follows: ($ in millions) Securitized and Pledged Unsecuritized Total Year 2018 (remaining) $ 22 $ 26 $ 48 2019 90 46 136 2020 90 50 140 2021 89 54 143 2022 86 58 144 Thereafter 328 333 661 705 567 1,272 Less: allowance for loan loss (47 ) (122 ) (169 ) $ 658 $ 445 $ 1,103 |
Schedule of financing receivables by FICO score | Our gross timeshare financing receivables balances by FICO score were as follows: September 30, December 31, ($ in millions) 2018 2017 FICO score 700+ $ 826 $ 770 600-699 236 225 <600 28 28 No score (1) 182 189 $ 1,272 $ 1,212 (1) Timeshare financing receivables without a FICO score are primarily related to foreign borrowers. |
Schedule of past due financing receivables | The following tables detail an aged analysis of our gross timeshare financing receivables balance: September 30, 2018 ($ in millions) Securitized and Pledged Unsecuritized Total Current $ 697 $ 489 $ 1,186 31 - 90 days past due 4 13 17 91 - 120 days past due 2 4 6 121 days and greater past due 2 61 63 $ 705 $ 567 $ 1,272 December 31, 2017 ($ in millions) Securitized and Pledged Unsecuritized Total Current $ 462 $ 685 $ 1,147 31 - 90 days past due 6 10 16 91 - 120 days past due 1 4 5 121 days and greater past due 2 42 44 $ 471 $ 741 $ 1,212 |
Schedule of change in allowance for loan loss | The changes in our allowance for loan loss were as follows: September 30, 2018 ($ in millions) Securitized and Pledged Unsecuritized Total Balance as of December 31, 2017 $ 27 $ 114 $ 141 Write-offs — (22 ) (22 ) Securitization 30 (30 ) — Provision for loan loss (1) (10 ) 60 50 Balance as of September 30, 2018 $ 47 $ 122 $ 169 September 30, 2017 ($ in millions) Securitized and Pledged Unsecuritized Total Balance as of December 31, 2016 $ 9 $ 111 $ 120 Write-offs — (27 ) (27 ) Securitization 28 (28 ) — Provision for loan loss (1) (8 ) 53 45 Balance as of September 30, 2017 $ 29 $ 109 $ 138 (1) Includes incremental provision for loan loss, net of activity related to the repurchase of defaulted and upgraded securitized timeshare financing receivables. |
Inventory (Tables)
Inventory (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Inventory Disclosure [Abstract] | |
Schedule of inventory, current | Inventory was as follows: September 30, December 31, ($ in millions) 2018 2017 Completed unsold VOIs $ 233 $ 191 Construction in process 76 60 Land, infrastructure and other 273 258 $ 582 $ 509 |
Schedule of inventory, noncurrent | Inventory was as follows: September 30, December 31, ($ in millions) 2018 2017 Completed unsold VOIs $ 233 $ 191 Construction in process 76 60 Land, infrastructure and other 273 258 $ 582 $ 509 |
Schedule of expense incurred when customers upgrade existing ownership to fee-for-service project | Shown below are expenses incurred, recorded in Cost of VOI sales Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2018 2017 2018 2017 Cost of VOI sales related to fee-for-service upgrades $ 8 $ 8 $ 23 $ 28 |
Property and Equipment (Tables)
Property and Equipment (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Property Plant And Equipment [Abstract] | |
Schedule of Property and Equipment | Property and equipment were as follows: September 30, December 31, ($ in millions) 2018 2017 Land 268 53 Building and leasehold improvements 286 182 Furniture and equipment 56 48 Construction in progress 8 20 618 303 Accumulated depreciation (80 ) (65 ) $ 538 $ 238 |
Consolidated Variable Interes_2
Consolidated Variable Interest Entities (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Organization Consolidation And Presentation Of Financial Statements [Abstract] | |
Schedule of Consolidated Variable Interest Entities | Our condensed consolidated balance sheets included the assets and liabilities of these entities, which primarily consisted of the following: September 30, December 31, ($ in millions) 2018 2017 Restricted cash $ 23 $ 18 Timeshare financing receivables, net 658 445 Non-recourse debt (1) 686 454 (1) Net of deferred financing costs. |
Other Assets (Tables)
Other Assets (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Deferred Costs Capitalized Prepaid And Other Assets Disclosure [Abstract] | |
Schedule of Other Assets | Other assets were as follows: September 30, December 31, ($ in millions) 2018 2017 Inventory deposits $ 43 $ — Deferred selling, marketing, general and administrative expenses 22 3 Prepaid expenses 28 18 Other 28 23 $ 121 $ 44 |
Deferred Revenues (Tables)
Deferred Revenues (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Deferred Revenue Disclosure [Abstract] | |
Schedule of Deferred Revenues | Deferred revenues were as follows: September 30, December 31, ($ in millions) 2018 2017 Deferred VOI sales $ 174 $ 45 Club activation fees 61 54 Club membership fees 15 — Other 13 10 $ 263 $ 109 |
Debt & Non-recourse Debt (Table
Debt & Non-recourse Debt (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Debt Disclosure [Abstract] | |
Schedule of Outstanding Borrowings | The following table details our outstanding debt balance and its associated interest rates: September 30, December 31, ($ in millions) 2018 2017 Debt (1) Senior secured credit facilities: Term loan with an average rate of 4.511%, due 2021 $ 182 $ 190 Revolver with an average rate of 4.511%, due 2021 55 — Senior notes with a rate of 6.125%, due 2024 300 300 537 490 Less: unamortized deferred financing costs and discount (2)(3) (7 ) (8 ) $ 530 $ 482 (1) For the nine months ended September 30, 2018 and year ended December 31, 2017, weighted average interest rates were 5.412 percent and 5.229 percent, respectively. (2) Amount includes deferred financing costs related to our term loan and senior notes of $1 million and $6 million, respectively, as of September 30, 2018 and $1 million and $7 million, respectively, as of December 31, 2017. (3) Amount does not include deferred financing costs of $1 million as of September 30, 2018 and $2 million as of December 31, 2017, relating to our revolving facility included in Other Assets The following table details our outstanding non-recourse debt balance and its associated interest rates: September 30, December 31, ($ in millions) 2018 2017 Non-recourse debt (1) Timeshare Facility with an average rate of 3.302%, due 2021 $ 120 $ 129 Securitized Debt with a rate of 2.280%, due 2026 38 54 Securitized Debt with an average rate of 1.810%, due 2026 82 112 Securitized Debt with an average rate of 2.711%, due 2028 224 293 Securitized Debt with an average rate of 3.602%, due 2032 350 — 814 588 Less: unamortized deferred financing costs (2) (8 ) (5 ) $ 806 $ 583 (1) For the nine months ended September 30, 2018 and year ended December 31, 2017, weighted average interest rates were 3.070 percent and 2.492 percent, respectively. (2) Amount relates to Securitized Debt only and does not include deferred financing costs of $3 million and $2 million as of September 30, 2018 and December 31, 2017, respectively, relating to our Timeshare Facility included in Other Assets |
Schedule of Contractual Maturities of Debt | The contractual maturities of our debt and non-recourse debt as of September 30, 2018 were as follows: ($ in millions) Debt Non-recourse Debt Total Year 2018 (remaining) $ 2 $ 44 $ 46 2019 10 189 199 2020 10 166 176 2021 215 208 423 2022 — 64 64 Thereafter 300 143 443 $ 537 $ 814 $ 1,351 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Fair Value Disclosures [Abstract] | |
Schedule of Carrying and Estimated Fair Value Amounts | The carrying amounts and estimated fair values of our financial assets and liabilities were as follows: September 30, 2018 Hierarchy Level ($ in millions) Carrying Amount Level 1 Level 3 Assets: Timeshare financing receivables, net (1) $ 1,103 $ — $ 1,339 Liabilities: Debt, net (2) 530 309 244 Non-recourse debt, net (2) 806 — 796 _____________________ (1) Carrying amount net of allowance for loan loss. (2) Carrying amount net of unamortized deferred financing costs and discount. December 31, 2017 Hierarchy Level ($ in millions) Carrying Amount Level 1 Level 3 Assets: Timeshare financing receivables, net (1) $ 1,071 $ — $ 1,292 Liabilities: Debt, net (2) 482 329 194 Non-recourse debt, net (2) 583 — 577 (1) Carrying amount net of allowance for loan loss. (2) Carrying amount net of unamortized deferred financing costs and discount. |
Share-Based Compensation (Table
Share-Based Compensation (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Schedule of Stock Option Valuation Assumptions | The weighted average grant date fair value of these options was $14.78, which was determined using the Black-Scholes-Merton option-pricing model with the following assumptions: Expected volatility (1) 26.6 % Dividend yield (2) — % Risk-free rate (3) 2.7 % Expected term (in years) (4) 6.0 (1) Due to limited trading history for our common stock, we did not have sufficient information available on which to base a reasonable and supportable estimate of the expected volatility of our share price. As a result, we used an average historical volatility of our peer group over a time period consistent with its expected term assumption. Our peer group was determined based upon companies in our industry with similar business models and is consistent with those used to benchmark its executive compensation. (2) At the date of grant we had no plans to pay dividends during the expected term of these options. (3) Based on the yields of U.S. Department of Treasury instruments with similar expected lives on the date of grant. (4) Estimated using the average of the vesting periods and the contractual term of the options. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share, Basic and Diluted | The following table presents the calculation of our basic and diluted earnings per share (“EPS”). The weighted average shares outstanding used to compute basic EPS and diluted EPS for the three months ended September 30, 2018 is 96,840,685 and 97,432,015, respectively, and for the nine months ended September 30, 2018 is 97,407,644 and 98,142,238, respectively. The weighted average shares outstanding used to compute basic EPS and diluted EPS for the three months ended September 30, 2017 was 98,981,557 and 99,730,483, respectively, and for the nine months ended September 30, 2017 was 98,916,894 and 99,530,534, respectively. Three Months Ended September 30, Nine Months Ended September 30, ($ and shares outstanding in millions, except per share amounts) 2018 2017 2018 2017 Basic EPS: Numerator: Net Income (1) $ 41 $ 43 $ 178 $ 144 Denominator: Weighted average shares outstanding 97 99 97 99 Basic EPS $ 0.42 $ 0.43 $ 1.82 $ 1.45 Diluted EPS: Numerator: Net Income (1) $ 41 $ 43 $ 178 $ 144 Denominator: Weighted average shares outstanding 97 100 98 100 Diluted EPS $ 0.42 $ 0.43 $ 1.81 $ 1.44 (1) Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 |
Related Party Transactions (Tab
Related Party Transactions (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
BRE Ace Holdings | |
Related Party Transaction [Line Items] | |
Summary of Amounts Included in Condensed Consolidated Statements of Operations Related to Fee for Service Arrangement | These amounts are summarized in the following table and included in our condensed consolidated statements of operations as of the date they became a related party. Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2018 2017 2018 2017 Commission and other fees $ 32 $ 43 $ 96 $ 43 |
Business Segments (Tables)
Business Segments (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Segment Reporting [Abstract] | |
Schedule of Segment Revenues Reconciled to Consolidated Amounts | We do not include equity in earnings (losses) from unconsolidated affiliate in our measures of segment revenues. Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2018 2017 2018 2017 Revenues: Real estate sales and financing $ 291 $ 310 $ 967 $ 916 Resort operations and club management (1)(2) 108 90 304 270 Total segment revenues 399 400 1,271 1,186 Cost reimbursements 36 34 110 102 Intersegment eliminations (1)(2) (8 ) (8 ) (24 ) (24 ) Total revenues $ 427 $ 426 $ 1,357 $ 1,264 (1) Includes charges to the real estate sales and financing segment from the resort operations and club management segment for discounted stays at properties resulting from marketing packages. These charges totaled $8 million and $7 million for the three months ended September 30, 2018 and 2017, respectively, and (2) Includes charges to the real estate sales and financing segment from the resort operations and club management segment for the rental of model units to show prospective buyers. These charges totaled $1 million for the three and nine months ended September 30, 2017. |
Schedule of Adjusted EBITDA Reconciled to Net Income | The following table presents Adjusted EBITDA for our reportable segments reconciled to net income: Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2018 2017 2018 2017 Adjusted EBITDA: Real estate sales and financing (1) $ 67 $ 81 $ 274 $ 263 Resort operations and club management (1) 62 50 179 153 Segment Adjusted EBITDA 129 131 453 416 General and administrative (31 ) (23 ) (84 ) (75 ) Depreciation and amortization (9 ) (7 ) (25 ) (21 ) License fee expense (25 ) (22 ) (73 ) (65 ) Gain on foreign currency transactions — 1 — 1 Interest expense (7 ) (7 ) (22 ) (21 ) Income tax expense (15 ) (28 ) (64 ) (87 ) Equity in earnings from unconsolidated affiliates 1 1 — 1 Other loss (1 ) — (1 ) — Other adjustment items (1 ) (3 ) (6 ) (5 ) Net income $ 41 $ 43 $ 178 $ 144 (1) Includes intersegment eliminations. Refer to our table presenting revenues by reportable segment above for additional discussion. |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Commitments And Contingencies Disclosure [Abstract] | |
Schedule of Remaining Purchase Obligations | As of September 30, 2018, our remaining obligation pursuant to these arrangements was expected to be incurred as follows: ($ in millions) Purchase Obligations Year 2018 (remaining) $ — 2019 127 2020 160 2021 79 2022 52 Thereafter 83 Total $ 501 |
Condensed Consolidating Guara_2
Condensed Consolidating Guarantor Financial Information (Tables) | 9 Months Ended |
Sep. 30, 2018 | |
Condensed Consolidating Guarantor Financial Information [Abstract] | |
Schedule of Condensed Consolidating Guarantor Balance Sheets | The following schedules present the condensed consolidating financial information as of September 30, 2018 and December 31, 2017 and for the three and nine months ended September 30, 2018 and 2017 for the Parent, Subsidiary Issuers, Guarantors and Non-Guarantors. September 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total ASSETS Cash and cash equivalents $ — $ — $ 134 $ 11 $ — $ 145 Restricted cash — — 41 26 — 67 Accounts receivable, net — — 154 9 (12 ) 151 Timeshare financing receivables, net — — 267 836 — 1,103 Inventory — — 558 24 — 582 Property and equipment, net — — 533 5 — 538 Investment in unconsolidated affiliates — — 33 — — 33 Intangible assets, net — — 73 — — 73 Other assets — 1 70 50 — 121 Investments in subsidiaries 562 1,091 143 — (1,796 ) — TOTAL ASSETS $ 562 $ 1,092 $ 2,006 $ 961 $ (1,808 ) $ 2,813 LIABILITIES AND EQUITY Accounts payable, accrued expenses and other $ — $ — $ 337 $ 12 $ (12 ) $ 337 Advanced deposits — — 100 — — 100 Debt, net — 530 — — — 530 Non-recourse debt, net — — — 806 — 806 Deferred revenues — — 263 — — 263 Deferred income tax liabilities — — 215 — — 215 Total equity 562 562 1,091 143 (1,796 ) 562 TOTAL LIABILITIES AND EQUITY $ 562 $ 1,092 $ 2,006 $ 961 $ (1,808 ) $ 2,813 December 31, 2017 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total ASSETS Cash and cash equivalents $ — $ — $ 230 $ 16 $ — $ 246 Restricted cash — — 29 22 — 51 Accounts receivable, net — — 113 5 (6 ) 112 Timeshare financing receivables, net — — 457 614 — 1,071 Inventory — — 509 — — 509 Property and equipment, net — — 232 6 — 238 Investment in unconsolidated affiliate — — 41 — — 41 Intangible assets, net — — 72 — — 72 Other assets — 2 36 7 (1 ) 44 Investments in subsidiaries 518 999 81 — (1,598 ) — TOTAL ASSETS $ 518 $ 1,001 $ 1,800 $ 670 $ (1,605 ) $ 2,384 LIABILITIES AND EQUITY Accounts payable, accrued expenses and other $ — $ 1 $ 338 $ 7 $ (7 ) $ 339 Advanced deposits — — 104 — — 104 Debt, net — 482 — — — 482 Non-recourse debt, net — — — 583 — 583 Deferred revenues — — 109 — — 109 Deferred income tax liabilities — — 250 (1 ) — 249 Total equity 518 518 999 81 (1,598 ) 518 TOTAL LIABILITIES AND EQUITY $ 518 $ 1,001 $ 1,800 $ 670 $ (1,605 ) $ 2,384 |
Schedule of Condensed Consolidating Guarantor Statements of Operations | For the Three Months Ended September 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOI’s, net $ — $ — $ 97 $ 2 $ — $ 99 Sales, marketing, license and other fees — — 151 1 — 152 Financing — — 17 26 (3 ) 40 Resort and club management — — 40 — — 40 Rental and ancillary service — — 59 1 — 60 Cost reimbursements — — 35 1 — 36 Total revenues — — 399 31 (3 ) 427 Expenses Cost of VOI sales — — 29 — — 29 Sales and marketing — — 172 2 — 174 Financing — — 4 11 (3 ) 12 Resort and club management — — 11 — — 11 Rental and ancillary service — — 36 1 — 37 General and administrative — — 30 1 — 31 Depreciation and amortization — — 9 — — 9 License fee expense — — 25 — — 25 Cost reimbursements — — 35 1 — 36 Total operating expenses — — 351 16 (3 ) 364 Interest expense — (7 ) — — — (7 ) Equity in earnings from unconsolidated affiliates — — 1 — — 1 Other loss — — (1 ) — — (1 ) Income (loss) before income taxes — (7 ) 48 15 — 56 Income tax expense — — (15 ) — — (15 ) Income (loss) before equity in earnings (loss) from subsidiaries — (7 ) 33 15 — 41 Equity in earnings from subsidiaries 41 48 15 — (104 ) — Net income $ 41 $ 41 $ 48 $ 15 $ (104 ) $ 41 For the Three Months Ended September 30, 2017 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOI’s, net $ — $ — $ 137 $ 8 $ — $ 145 Sales, marketing, license and other fees — — 133 — (6 ) 127 Financing — — 19 21 (2 ) 38 Resort and club management — — 37 — — 37 Rental and ancillary service — — 44 1 — 45 Cost reimbursements — — 34 — — 34 Total revenues — — 404 30 (8 ) 426 Expenses Cost of VOI sales — — 40 — — 40 Sales and marketing — — 172 5 (6 ) 171 Financing — — 4 9 (2 ) 11 Resort and club management — — 12 — — 12 Rental and ancillary service — — 30 — — 30 General and administrative — — 23 — — 23 Depreciation and amortization — — 7 — — 7 License fee expense — — 22 — — 22 Cost reimbursements — — 34 — — 34 Total operating expenses — — 344 14 (8 ) 350 Gain on foreign currency transaction — — 1 — — 1 Interest expense — (7 ) — — — (7 ) Equity in earnings from unconsolidated affiliates — — 1 — — 1 Income (loss) before income taxes — (7 ) 62 16 — 71 Income tax expense — — (27 ) (1 ) — (28 ) Income (loss) before equity in earnings (loss) from subsidiaries — (7 ) 35 15 — 43 Equity in earnings from subsidiaries 43 50 15 — (108 ) — Net income $ 43 $ 43 $ 50 $ 15 $ (108 ) $ 43 For the Nine Months Ended September 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOI’s, net $ — $ — $ 422 $ 5 $ — $ 427 Sales, marketing, license and other fees — — 424 3 (4 ) 423 Financing — — 54 68 (5 ) 117 Resort and club management — — 116 — — 116 Rental and ancillary service — — 162 2 — 164 Cost reimbursements — — 107 3 — 110 Total revenues — — 1,285 81 (9 ) 1,357 Expenses Cost of VOI sales — — 109 — — 109 Sales and marketing — — 526 6 (4 ) 528 Financing — — 14 26 (5 ) 35 Resort and club management — — 33 — — 33 Rental and ancillary service — — 93 2 — 95 General and administrative — — 83 1 — 84 Depreciation and amortization — — 25 — — 25 License fee expense — — 73 — — 73 Cost reimbursements — — 107 3 — 110 Total operating expenses — — 1,063 38 (9 ) 1,092 Interest expense — (22 ) — — — (22 ) Other loss — — (1 ) — — (1 ) Income (loss) before income taxes — (22 ) 221 43 — 242 Income tax expense — — (64 ) — — (64 ) Income (loss) before equity in earnings (loss) from subsidiaries — (22 ) 157 43 — 178 Equity in earnings from subsidiaries 178 200 43 — (421 ) — Net income $ 178 $ 178 $ 200 $ 43 $ (421 ) $ 178 For the Nine Months Ended September 30, 2017 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOI’s, net $ — $ — $ 380 $ 26 $ — $ 406 Sales, marketing, license and other fees — — 407 2 (8 ) 401 Financing — — 50 64 (5 ) 109 Resort and club management — — 106 2 — 108 Rental and ancillary service — — 136 2 — 138 Cost reimbursements — — 99 3 — 102 Total revenues — — 1,178 99 (13 ) 1,264 Expenses Cost of VOI sales — — 105 2 — 107 Sales and marketing — — 487 13 (8 ) 492 Financing — — 13 24 (5 ) 32 Resort and club management — — 30 2 — 32 Rental and ancillary service — — 87 1 — 88 General and administrative — — 72 3 — 75 Depreciation and amortization — — 21 — — 21 License fee expense — — 65 — — 65 Cost reimbursements — — 99 3 — 102 Total operating expenses — — 979 48 (13 ) 1,014 Gain on foreign currency transactions — — 1 — — 1 Interest expense — (21 ) — — — (21 ) Equity in earnings from unconsolidated affiliates — — 1 — — 1 Income (loss) before income taxes — (21 ) 201 51 — 231 Income tax expense — — (86 ) (1 ) — (87 ) Income (loss) before equity in earnings (loss) from subsidiaries — (21 ) 115 50 — 144 Equity in earnings from subsidiaries 144 165 50 — (359 ) — Net income $ 144 $ 144 $ 165 $ 50 $ (359 ) $ 144 |
Schedule of Condensed Consolidating Guarantor Statements of Cash Flows | For the Nine Months Ended September 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Operating Activities Net cash (used in) provided by operating activities $ — $ (20 ) $ 10 $ (241 ) $ 46 $ (205 ) Investing Activities Capital expenditures for property and equipment — — (25 ) (4 ) — (29 ) Software capitalization costs — — (12 ) — — (12 ) Return of investment from unconsolidated affiliates — — 11 — — 11 Investment in unconsolidated affiliate — — (5 ) — — (5 ) Net cash used in investing activities — — (31 ) (4 ) — (35 ) Financing Activities Issuance of debt — 215 — — — 215 Issuance of non-recourse debt — — — 663 — 663 Repurchase and retirement of common stock — (112 ) — — — (112 ) Repayment of debt — (168 ) — — — (168 ) Repayment of non-recourse debt — — — (436 ) — (436 ) Debt issuance costs — — — (6 ) — (6 ) Payment of withholding taxes on vesting of restricted stock units — (4 ) — — — (4 ) Capital contribution — 3 — — — 3 Intercompany transfers — 86 (63 ) 23 (46 ) — Net cash provided by (used in) financing activities — 20 (63 ) 244 (46 ) 155 Net decrease in cash, cash equivalents and restricted cash — — (84 ) (1 ) — (85 ) Cash, cash equivalents and restricted cash, beginning of period — — 259 38 — 297 Cash, cash equivalents and restricted cash, end of period $ — $ — $ 175 $ 37 $ — $ 212 For the Nine Months Ended September 30, 2017 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Operating Activities Net cash provided by operating activities $ — $ (16 ) $ 135 $ 190 $ (10 ) $ 299 Investing Activities Capital expenditures for property and equipment — — (23 ) (2 ) — (25 ) Software capitalization costs — — (12 ) — — (12 ) Investment in unconsolidated affiliates — — (40 ) — — (40 ) Net cash used in investing activities — — (75 ) (2 ) — (77 ) Financing Activities Issuance of non-recourse debt — — — 350 — 350 Repayment of debt — (7 ) — — — (7 ) Repayment of non-recourse debt — — — (428 ) — (428 ) Debt issuance costs — — — (5 ) — (5 ) Proceeds from stock option exercises — — 1 — — 1 Intercompany transfers — 23 60 (93 ) 10 — Net cash (used in) provided by financing activities — 16 61 (176 ) 10 (89 ) Net increase in cash, cash equivalents and restricted cash — — 121 12 — 133 Cash, cash equivalents and restricted cash, beginning of period — — 128 23 — 151 Cash, cash equivalents and restricted cash, end of period $ — $ — $ 249 $ 35 $ — $ 284 |
Organization - Additional Infor
Organization - Additional Information (Details) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018USD ($)propertyunit | Sep. 30, 2017USD ($) | Sep. 30, 2018USD ($)propertyunit | Sep. 30, 2017USD ($) | |
Organization Consolidation And Presentation Of Financial Statements [Abstract] | ||||
Number of timeshare properties | property | 51 | 51 | ||
Number of units in timeshare properties | unit | 8,367 | 8,367 | ||
Costs related to agreements with related parties | $ | $ 38 | $ 39 | $ 135 | $ 137 |
Basis of Presentation and Sum_3
Basis of Presentation and Summary of Significant Accounting Policies - Additional Information (Details) | 3 Months Ended | 9 Months Ended |
Sep. 30, 2018USD ($) | Sep. 30, 2018USD ($) | |
Accounting Policies [Abstract] | ||
Club bonus points to customers, maximum valid duration period | 2 years | |
Contract cost | $ 24,000,000 | $ 24,000,000 |
Amortization expense | 1,000,000 | 20,000,000 |
Impairment losses | $ 0 | $ 0 |
Revenue from Contracts with C_3
Revenue from Contracts with Customers - Schedule of Adjustments Made to Condensed Consolidated Balance Sheet (Details) - USD ($) $ in Millions | Oct. 31, 2018 | Sep. 30, 2018 | Jan. 01, 2018 | Dec. 31, 2017 |
ASSETS | ||||
Cash and cash equivalents | $ 145 | $ 246 | ||
Restricted cash | 67 | 51 | ||
Accounts receivable, net of allowance for doubtful accounts | 151 | 112 | ||
Timeshare financing receivables, net | 1,103 | 1,071 | ||
Inventory | 582 | 509 | ||
Property and equipment, net | 538 | 238 | ||
Investment in unconsolidated affiliate | 33 | 41 | ||
Intangible assets, net | 73 | 72 | ||
Other assets | 121 | 44 | ||
TOTAL ASSETS (variable interest entities - $691 and $471) | 2,813 | 2,384 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other | 337 | 339 | ||
Advanced deposits | 100 | 104 | ||
Debt, net | 530 | 482 | ||
Non-recourse debt, net | 806 | 583 | ||
Deferred revenues | $ 154 | 263 | 109 | |
Deferred income tax liabilities | 215 | 249 | ||
Total liabilities (variable interest entities - $688 and $455) | 2,251 | 1,866 | ||
Commitments and contingencies | ||||
Equity: | ||||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 and December 31, 2017 | 0 | 0 | ||
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 and 99,136,304 issued and outstanding as of December 31, 2017 | 1 | 1 | ||
Additional paid-in capital | 174 | 162 | ||
Accumulated retained earnings | 387 | 355 | ||
Total equity | 562 | 518 | ||
TOTAL LIABILITIES AND EQUITY | 2,813 | $ 2,384 | ||
Topic 606 | ||||
ASSETS | ||||
Cash and cash equivalents | $ 246 | |||
Restricted cash | 51 | |||
Accounts receivable, net of allowance for doubtful accounts | 112 | |||
Timeshare financing receivables, net | 1,071 | |||
Inventory | 539 | |||
Property and equipment, net | 238 | |||
Investment in unconsolidated affiliate | 41 | |||
Intangible assets, net | 72 | |||
Other assets | 60 | |||
TOTAL ASSETS (variable interest entities - $691 and $471) | 2,430 | |||
Liabilities: | ||||
Accounts payable, accrued expenses and other | 341 | |||
Advanced deposits | 87 | |||
Debt, net | 482 | |||
Non-recourse debt, net | 583 | |||
Deferred revenues | 221 | |||
Deferred income tax liabilities | 236 | |||
Total liabilities (variable interest entities - $688 and $455) | 1,950 | |||
Commitments and contingencies | ||||
Equity: | ||||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 and December 31, 2017 | 0 | |||
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 and 99,136,304 issued and outstanding as of December 31, 2017 | 1 | |||
Additional paid-in capital | 162 | |||
Accumulated retained earnings | 317 | |||
Total equity | 480 | |||
TOTAL LIABILITIES AND EQUITY | 2,430 | |||
Topic 606 | Impact of Adopting ASC 606 | ||||
ASSETS | ||||
Cash and cash equivalents | 0 | 0 | ||
Restricted cash | 0 | 0 | ||
Accounts receivable, net of allowance for doubtful accounts | (5) | 0 | ||
Timeshare financing receivables, net | 0 | 0 | ||
Inventory | (47) | 30 | ||
Property and equipment, net | 0 | 0 | ||
Investment in unconsolidated affiliate | 0 | 0 | ||
Intangible assets, net | 0 | 0 | ||
Other assets | (20) | 16 | ||
TOTAL ASSETS (variable interest entities - $691 and $471) | (72) | 46 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other | (29) | 2 | ||
Advanced deposits | 17 | (17) | ||
Debt, net | 0 | 0 | ||
Non-recourse debt, net | 0 | 0 | ||
Deferred revenues | (142) | 112 | ||
Deferred income tax liabilities | 30 | (13) | ||
Total liabilities (variable interest entities - $688 and $455) | (124) | 84 | ||
Commitments and contingencies | ||||
Equity: | ||||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 and December 31, 2017 | 0 | 0 | ||
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 and 99,136,304 issued and outstanding as of December 31, 2017 | 0 | |||
Additional paid-in capital | 0 | 0 | ||
Accumulated retained earnings | 52 | (38) | ||
Total equity | 52 | (38) | ||
TOTAL LIABILITIES AND EQUITY | $ (72) | $ 46 |
Revenue from Contracts with C_4
Revenue from Contracts with Customers - Schedule of Adjustments Made to Condensed Consolidated Balance Sheet (Parenthetical) (Details) - $ / shares | Sep. 30, 2018 | Dec. 31, 2017 |
Statement Of Financial Position [Abstract] | ||
Preferred Stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred Stock, shares authorized | 300,000,000 | 300,000,000 |
Preferred Stock, shares issued | 0 | 0 |
Preferred Stock, shares outstanding | 0 | 0 |
Common Stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common Stock, shares authorized (in shares) | 3,000,000,000 | 3,000,000,000 |
Common Stock, shares issued (in shares) | 96,906,759 | 99,136,304 |
Common Stock, shares outstanding (in shares) | 96,906,759 | 99,136,304 |
Revenue from Contracts with C_5
Revenue from Contracts with Customers - Additional Information (Details) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018USD ($) | Sep. 30, 2018USD ($)segment | Jan. 01, 2018USD ($) | Dec. 31, 2017USD ($) | |
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | ||||
Number of operating segments | segment | 2 | |||
Impairment losses | $ 0 | $ 0 | ||
Assets | (2,813,000,000) | (2,813,000,000) | $ (2,384,000,000) | |
Liabilities | (2,251,000,000) | (2,251,000,000) | $ (1,866,000,000) | |
Topic 606 | ||||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | ||||
Revenue earned that was included in the contract liabilities balance | 58,000,000 | 202,000,000 | ||
Assets | $ (2,430,000,000) | |||
Liabilities | (1,950,000,000) | |||
Topic 606 | Effects of ASC 606 | ||||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | ||||
Assets | 72,000,000 | 72,000,000 | (46,000,000) | |
Liabilities | $ 124,000,000 | $ 124,000,000 | $ (84,000,000) | |
Topic 606 | Maximum | ||||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | ||||
Contract remaining performance obligations expected term | 1 year | |||
Topic 606 | Accounts Receivables | ||||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | ||||
Impairment losses | $ 0 |
Revenue from Contracts with C_6
Revenue from Contracts with Customers - Schedule of Disaggregated Revenues by Segment from Contracts with Customers (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | ||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | $ 427 | $ 426 | $ 1,357 | $ 1,264 | |
Sales of VOIs, Net | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 99 | 145 | 427 | 406 | |
Sales, Marketing, Brand and Other Fees | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 152 | $ 127 | 423 | $ 401 | |
Real Estate and Financing Segment | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 291 | 967 | |||
Real Estate and Financing Segment | Sales of VOIs, Net | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 99 | 427 | |||
Real Estate and Financing Segment | Sales, Marketing, Brand and Other Fees | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 152 | 423 | |||
Real Estate and Financing Segment | Interest Income | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 35 | 103 | |||
Real Estate and Financing Segment | Other Financing Revenue | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 5 | 14 | |||
Resort Operations and Club Management Segment | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 100 | 280 | |||
Resort Operations and Club Management Segment | Club Management | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 25 | 71 | |||
Resort Operations and Club Management Segment | Resort Management | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | 15 | 45 | |||
Resort Operations and Club Management Segment | Rental | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | [1] | 53 | 144 | ||
Resort Operations and Club Management Segment | Ancillary Services | |||||
Disaggregation Of Revenue [Line Items] | |||||
Total revenues | $ 7 | $ 20 | |||
[1] | Includes intersegment eliminations. |
Revenue from Contracts with C_7
Revenue from Contracts with Customers - Schedule of Accounts Receivable and Contract Asset from Contracts with Customers (Details) - Accounts Receivables - USD ($) $ in Millions | Sep. 30, 2018 | Jan. 01, 2018 | |
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | |||
Receivables | [1] | $ 135 | $ 97 |
Contract asset | $ 5 | $ 0 | |
[1] | Does not include financing receivables from sales of VOI. See Note 5: Timeshare Financing Receivables for additional information. |
Revenue from Contracts with C_8
Revenue from Contracts with Customers - Changes in Contract Liabilities (Details) - Topic 606 $ in Millions | 9 Months Ended | |
Sep. 30, 2018USD ($) | ||
Advanced deposits | ||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | ||
Contract liabilities, Beginning balance | $ 87 | |
Contract liabilities, Additions | 128 | |
Contract liabilities, Subtractions | (115) | |
Contract liabilities, Ending balance | 100 | |
Deferred revenue | ||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | ||
Contract liabilities, Beginning balance | 197 | [1] |
Contract liabilities, Additions | 256 | [1] |
Contract liabilities, Subtractions | (215) | [1] |
Contract liabilities, Ending balance | 238 | [1] |
Club Bonus Point incentive liability | ||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | ||
Contract liabilities, Beginning balance | 52 | [2] |
Contract liabilities, Additions | 39 | [2] |
Contract liabilities, Subtractions | (31) | [2] |
Contract liabilities, Ending balance | $ 60 | [2] |
[1] | The deferred revenues balance is primarily comprised of (i) sales of VOI under construction, (ii) Club activation fees that are paid at the closing of a VOI purchase, which grants access to our points-based Club and (iii) annual dues for Club membership renewals. | |
[2] | Amounts related to the Club Bonus Point incentive liability are included in Accounts payable, accrued expenses and other on our unaudited condensed consolidated balance sheets. This liability is comprised of revenue for incentives from VOI sales and sales and marketing expenses in conjunction with our fee-for-service arrangements. |
Revenue from Contracts with C_9
Revenue from Contracts with Customers - Revenue and Costs Expected to be Recognized in Future Related to Sales of VOIs under Construction (Details) $ in Millions | Sep. 30, 2018USD ($) |
Revenue From Contract With Customer [Abstract] | |
Deferred revenues, Remaining Performance Obligation | $ 154 |
Deferred Revenues, Expected Revenue Recognition Period, Q4 2018 | 154 |
Deferred Expenses, Remaining Performance Obligation | 72 |
Deferred Expenses, Expected Expense Recognition Period, Q4 2018 | $ 72 |
Revenue from Contracts with _10
Revenue from Contracts with Customers - Remaining Transaction Price (Details) $ in Millions | 9 Months Ended |
Sep. 30, 2018USD ($) | |
Advanced deposits | |
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | |
Remaining Transaction Price | $ 100 |
Recognition Period | 18 months |
Recognition Method | 0 |
Club Activation Fees | |
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | |
Remaining Transaction Price | $ 61 |
Recognition Period | 7 years |
Recognition Method | 0 |
Club Bonus Points | |
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | |
Remaining Transaction Price | $ 60 |
Recognition Period | 24 months |
Recognition Method | 0 |
Revenue from Contracts with _11
Revenue from Contracts with Customers - Schedule of Impact of New Revenue Guidance on Condensed Consolidated Balance Sheet (Details) - USD ($) $ in Millions | Oct. 31, 2018 | Sep. 30, 2018 | Jan. 01, 2018 | Dec. 31, 2017 |
ASSETS | ||||
Cash and cash equivalents | $ 145 | $ 246 | ||
Restricted cash | 67 | 51 | ||
Accounts receivable, net of allowance for doubtful accounts | 151 | 112 | ||
Timeshare financing receivables, net | 1,103 | 1,071 | ||
Inventory | 582 | 509 | ||
Property and equipment, net | 538 | 238 | ||
Investment in unconsolidated affiliates | 33 | 41 | ||
Intangible assets, net | 73 | 72 | ||
Other assets | 121 | 44 | ||
TOTAL ASSETS (variable interest entities - $691 and $471) | 2,813 | 2,384 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other | 337 | 339 | ||
Advanced deposits | 100 | 104 | ||
Debt, net | 530 | 482 | ||
Non-recourse debt, net | 806 | 583 | ||
Deferred revenues | $ 154 | 263 | 109 | |
Deferred income tax liabilities | 215 | 249 | ||
Total liabilities (variable interest entities - $688 and $455) | 2,251 | 1,866 | ||
Commitments and contingencies | ||||
Equity: | ||||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 and December 31, 2017 | 0 | 0 | ||
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 and 99,136,304 issued and outstanding as of December 31, 2017 | 1 | 1 | ||
Additional paid-in capital | 174 | 162 | ||
Accumulated retained earnings | 387 | 355 | ||
Total equity | 562 | 518 | ||
TOTAL LIABILITIES AND EQUITY | 2,813 | $ 2,384 | ||
Topic 606 | ||||
ASSETS | ||||
Cash and cash equivalents | $ 246 | |||
Restricted cash | 51 | |||
Accounts receivable, net of allowance for doubtful accounts | 112 | |||
Timeshare financing receivables, net | 1,071 | |||
Inventory | 539 | |||
Property and equipment, net | 238 | |||
Investment in unconsolidated affiliates | 41 | |||
Intangible assets, net | 72 | |||
Other assets | 60 | |||
TOTAL ASSETS (variable interest entities - $691 and $471) | 2,430 | |||
Liabilities: | ||||
Accounts payable, accrued expenses and other | 341 | |||
Advanced deposits | 87 | |||
Debt, net | 482 | |||
Non-recourse debt, net | 583 | |||
Deferred revenues | 221 | |||
Deferred income tax liabilities | 236 | |||
Total liabilities (variable interest entities - $688 and $455) | 1,950 | |||
Commitments and contingencies | ||||
Equity: | ||||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 and December 31, 2017 | 0 | |||
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 and 99,136,304 issued and outstanding as of December 31, 2017 | 1 | |||
Additional paid-in capital | 162 | |||
Accumulated retained earnings | 317 | |||
Total equity | 480 | |||
TOTAL LIABILITIES AND EQUITY | 2,430 | |||
Topic 606 | Effects of ASC 606 | ||||
ASSETS | ||||
Cash and cash equivalents | 0 | 0 | ||
Restricted cash | 0 | 0 | ||
Accounts receivable, net of allowance for doubtful accounts | (5) | 0 | ||
Timeshare financing receivables, net | 0 | 0 | ||
Inventory | (47) | 30 | ||
Property and equipment, net | 0 | 0 | ||
Investment in unconsolidated affiliates | 0 | 0 | ||
Intangible assets, net | 0 | 0 | ||
Other assets | (20) | 16 | ||
TOTAL ASSETS (variable interest entities - $691 and $471) | (72) | 46 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other | (29) | 2 | ||
Advanced deposits | 17 | (17) | ||
Debt, net | 0 | 0 | ||
Non-recourse debt, net | 0 | 0 | ||
Deferred revenues | (142) | 112 | ||
Deferred income tax liabilities | 30 | (13) | ||
Total liabilities (variable interest entities - $688 and $455) | (124) | 84 | ||
Commitments and contingencies | ||||
Equity: | ||||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 and December 31, 2017 | 0 | 0 | ||
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 and 99,136,304 issued and outstanding as of December 31, 2017 | 0 | |||
Additional paid-in capital | 0 | 0 | ||
Accumulated retained earnings | 52 | (38) | ||
Total equity | 52 | (38) | ||
TOTAL LIABILITIES AND EQUITY | (72) | $ 46 | ||
Topic 606 | Previous Accounting Guidance | ||||
ASSETS | ||||
Cash and cash equivalents | 145 | |||
Restricted cash | 67 | |||
Accounts receivable, net of allowance for doubtful accounts | 146 | |||
Timeshare financing receivables, net | 1,103 | |||
Inventory | 535 | |||
Property and equipment, net | 538 | |||
Investment in unconsolidated affiliates | 33 | |||
Intangible assets, net | 73 | |||
Other assets | 101 | |||
TOTAL ASSETS (variable interest entities - $691 and $471) | 2,741 | |||
Liabilities: | ||||
Accounts payable, accrued expenses and other | 308 | |||
Advanced deposits | 117 | |||
Debt, net | 530 | |||
Non-recourse debt, net | 806 | |||
Deferred revenues | 121 | |||
Deferred income tax liabilities | 245 | |||
Total liabilities (variable interest entities - $688 and $455) | 2,127 | |||
Commitments and contingencies | ||||
Equity: | ||||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2018 and December 31, 2017 | 0 | |||
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 96,906,759 issued and outstanding as of September 30, 2018 and 99,136,304 issued and outstanding as of December 31, 2017 | 1 | |||
Additional paid-in capital | 174 | |||
Accumulated retained earnings | 439 | |||
Total equity | 614 | |||
TOTAL LIABILITIES AND EQUITY | $ 2,741 |
Revenue from Contracts with _12
Revenue from Contracts with Customers - Schedule of Impact of New Revenue Guidance on Condensed Consolidated Statement of Operations (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | ||
Revenues | |||||
Total revenues | $ 427,000,000 | $ 426,000,000 | $ 1,357,000,000 | $ 1,264,000,000 | |
Expenses | |||||
General and administrative | 31,000,000 | 23,000,000 | 84,000,000 | 75,000,000 | |
Depreciation and amortization | 9,000,000 | 7,000,000 | 25,000,000 | 21,000,000 | |
Total operating expenses | 364,000,000 | 350,000,000 | 1,092,000,000 | 1,014,000,000 | |
Interest expense | (7,000,000) | (7,000,000) | (22,000,000) | (21,000,000) | |
Equity in earnings from unconsolidated affiliates | 1,000,000 | 1,000,000 | 1,000,000 | ||
Other loss | (1,000,000) | (1,000,000) | |||
Income before income taxes | 56,000,000 | 71,000,000 | 242,000,000 | 231,000,000 | |
Income tax expense | (15,000,000) | (28,000,000) | (64,000,000) | (87,000,000) | |
Net income | [1] | $ 40,533,279 | $ 42,700,978 | $ 177,564,538 | $ 143,742,500 |
Earnings per share: | |||||
Basic | $ 0.42 | $ 0.43 | $ 1.82 | $ 1.45 | |
Diluted | $ 0.42 | $ 0.43 | $ 1.81 | $ 1.44 | |
Sales of VOIs, Net | |||||
Revenues | |||||
Total revenues | $ 99,000,000 | $ 145,000,000 | $ 427,000,000 | $ 406,000,000 | |
Sales, Marketing, Brand and Other Fees | |||||
Revenues | |||||
Total revenues | 152,000,000 | 127,000,000 | 423,000,000 | 401,000,000 | |
Financing | |||||
Revenues | |||||
Total revenues | 40,000,000 | 38,000,000 | 117,000,000 | 109,000,000 | |
Expenses | |||||
Expenses | 12,000,000 | 11,000,000 | 35,000,000 | 32,000,000 | |
Resort and Club Management | |||||
Revenues | |||||
Total revenues | 40,000,000 | 37,000,000 | 116,000,000 | 108,000,000 | |
Expenses | |||||
Expenses | 11,000,000 | 12,000,000 | 33,000,000 | 32,000,000 | |
Rental And Ancillary Services | |||||
Revenues | |||||
Total revenues | 60,000,000 | 164,000,000 | |||
Expenses | |||||
Expenses | 37,000,000 | 95,000,000 | |||
Cost Reimbursements | |||||
Revenues | |||||
Total revenues | 36,000,000 | 34,000,000 | 110,000,000 | 102,000,000 | |
Expenses | |||||
Expenses | 36,000,000 | 34,000,000 | 110,000,000 | 102,000,000 | |
Cost of VOI Sales | |||||
Expenses | |||||
Expenses | 29,000,000 | 40,000,000 | 109,000,000 | 107,000,000 | |
Sales and Marketing | |||||
Expenses | |||||
Expenses | 174,000,000 | 171,000,000 | 528,000,000 | 492,000,000 | |
License Fee Expense | |||||
Expenses | |||||
Expenses | 25,000,000 | $ 22,000,000 | 73,000,000 | $ 65,000,000 | |
Topic 606 | Impact of Adopting ASC 606 | |||||
Revenues | |||||
Total revenues | 56,000,000 | 34,000,000 | |||
Expenses | |||||
General and administrative | 0 | 0 | |||
Depreciation and amortization | 0 | 0 | |||
Total operating expenses | 29,000,000 | 30,000,000 | |||
Interest expense | 0 | 0 | |||
Equity in earnings from unconsolidated affiliates | 0 | ||||
Other loss | 0 | 0 | |||
Income before income taxes | 27,000,000 | 4,000,000 | |||
Income tax expense | (6,000,000) | (1,000,000) | |||
Net income | $ 21,000,000 | $ 3,000,000 | |||
Earnings per share: | |||||
Basic | $ 0.21 | $ 0.03 | |||
Diluted | $ 0.21 | $ 0.03 | |||
Topic 606 | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Revenues | |||||
Total revenues | $ 483,000,000 | $ 1,391,000,000 | |||
Expenses | |||||
General and administrative | 31,000,000 | 84,000,000 | |||
Depreciation and amortization | 9,000,000 | 25,000,000 | |||
Total operating expenses | 393,000,000 | 1,122,000,000 | |||
Interest expense | (7,000,000) | (22,000,000) | |||
Equity in earnings from unconsolidated affiliates | 1,000,000 | ||||
Other loss | (1,000,000) | (1,000,000) | |||
Income before income taxes | 83,000,000 | 246,000,000 | |||
Income tax expense | (21,000,000) | (65,000,000) | |||
Net income | $ 62,000,000 | $ 181,000,000 | |||
Earnings per share: | |||||
Basic | $ 0.63 | $ 1.85 | |||
Diluted | $ 0.63 | $ 1.84 | |||
Topic 606 | Sales of VOIs, Net | Impact of Adopting ASC 606 | |||||
Revenues | |||||
Total revenues | $ 58,000,000 | $ 30,000,000 | |||
Topic 606 | Sales of VOIs, Net | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Revenues | |||||
Total revenues | 157,000,000 | 457,000,000 | |||
Topic 606 | Sales, Marketing, Brand and Other Fees | Impact of Adopting ASC 606 | |||||
Revenues | |||||
Total revenues | (2,000,000) | 4,000,000 | |||
Topic 606 | Sales, Marketing, Brand and Other Fees | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Revenues | |||||
Total revenues | 150,000,000 | 427,000,000 | |||
Topic 606 | Financing | Impact of Adopting ASC 606 | |||||
Revenues | |||||
Total revenues | 0 | 0 | |||
Expenses | |||||
Expenses | 0 | 0 | |||
Topic 606 | Financing | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Revenues | |||||
Total revenues | 40,000,000 | 117,000,000 | |||
Expenses | |||||
Expenses | 12,000,000 | 35,000,000 | |||
Topic 606 | Resort and Club Management | Impact of Adopting ASC 606 | |||||
Revenues | |||||
Total revenues | 0 | 0 | |||
Expenses | |||||
Expenses | 0 | 0 | |||
Topic 606 | Resort and Club Management | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Revenues | |||||
Total revenues | 40,000,000 | 116,000,000 | |||
Expenses | |||||
Expenses | 11,000,000 | 33,000,000 | |||
Topic 606 | Rental And Ancillary Services | Impact of Adopting ASC 606 | |||||
Revenues | |||||
Total revenues | 0 | 0 | |||
Expenses | |||||
Expenses | 0 | 0 | |||
Topic 606 | Rental And Ancillary Services | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Revenues | |||||
Total revenues | 60,000,000 | 164,000,000 | |||
Expenses | |||||
Expenses | 37,000,000 | 95,000,000 | |||
Topic 606 | Cost Reimbursements | Impact of Adopting ASC 606 | |||||
Revenues | |||||
Total revenues | 0 | 0 | |||
Expenses | |||||
Expenses | 0 | 0 | |||
Topic 606 | Cost Reimbursements | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Revenues | |||||
Total revenues | 36,000,000 | 110,000,000 | |||
Expenses | |||||
Expenses | 36,000,000 | 110,000,000 | |||
Topic 606 | Cost of VOI Sales | Impact of Adopting ASC 606 | |||||
Expenses | |||||
Expenses | 18,000,000 | 16,000,000 | |||
Topic 606 | Cost of VOI Sales | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Expenses | |||||
Expenses | 47,000,000 | 125,000,000 | |||
Topic 606 | Sales and Marketing | Impact of Adopting ASC 606 | |||||
Expenses | |||||
Expenses | 11,000,000 | 14,000,000 | |||
Topic 606 | Sales and Marketing | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Expenses | |||||
Expenses | 185,000,000 | 542,000,000 | |||
Topic 606 | License Fee Expense | Impact of Adopting ASC 606 | |||||
Expenses | |||||
Expenses | 0 | 0 | |||
Topic 606 | License Fee Expense | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Expenses | |||||
Expenses | $ 25,000,000 | $ 73,000,000 | |||
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Revenue from Contracts with _13
Revenue from Contracts with Customers - Schedule of Impact of New Revenue Guidance on Condensed Consolidated Statement of Cash Flows (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | ||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | |||||
Net income | [1] | $ 40,533,279 | $ 42,700,978 | $ 177,564,538 | $ 143,742,500 |
Adjustments to reconcile net income to net used in by operating activities | 74,000,000 | ||||
Net changes in assets and liabilities: | |||||
Accounts receivable, net | (39,000,000) | 19,000,000 | |||
Timeshare financing receivables, net | (83,000,000) | (75,000,000) | |||
Inventory | (15,000,000) | 38,000,000 | |||
Purchases of real estate for future conversion to inventory | (299,000,000) | ||||
Other assets | (61,000,000) | (11,000,000) | |||
Accounts payable, accrued expenses and other | (15,000,000) | 96,000,000 | |||
Advanced deposits | 13,000,000 | (1,000,000) | |||
Deferred revenues | 42,000,000 | 13,000,000 | |||
Net cash (used in) provided by operating activities | (205,000,000) | $ 299,000,000 | |||
Topic 606 | Calculated under Revenue Guidance in Effect before Topic 606 | |||||
Revenue Initial Application Period Cumulative Effect Transition [Line Items] | |||||
Net income | $ 62,000,000 | 181,000,000 | |||
Adjustments to reconcile net income to net used in by operating activities | 74,000,000 | ||||
Net changes in assets and liabilities: | |||||
Accounts receivable, net | (35,000,000) | ||||
Timeshare financing receivables, net | (83,000,000) | ||||
Inventory | 1,000,000 | ||||
Purchases of real estate for future conversion to inventory | (299,000,000) | ||||
Other assets | (56,000,000) | ||||
Accounts payable, accrued expenses and other | (15,000,000) | ||||
Advanced deposits | 13,000,000 | ||||
Deferred revenues | 14,000,000 | ||||
Net cash (used in) provided by operating activities | $ (205,000,000) | ||||
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Restricted Cash - Schedule of R
Restricted Cash - Schedule of Restricted Cash (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 | |
Restricted Cash and Cash Equivalents Items [Line Items] | |||
Restricted cash | $ 67 | $ 51 | |
Escrow deposits on VOI sales | |||
Restricted Cash and Cash Equivalents Items [Line Items] | |||
Restricted cash | 40 | 29 | |
Reserves related to non-recourse debt | |||
Restricted Cash and Cash Equivalents Items [Line Items] | |||
Restricted cash | [1] | $ 27 | $ 22 |
[1] | See Note 12: Debt & Non-recourse Debt for further discussion |
Timeshare Financing Receivabl_3
Timeshare Financing Receivables - Schedule of Timeshare Financing Receivables (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Dec. 31, 2016 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Timeshare financing receivables | $ 1,272 | $ 1,212 | ||
Less: allowance for loan loss | (169) | (141) | $ (138) | $ (120) |
Timeshare financing receivables, net | 1,103 | 1,071 | ||
Securitized and Pledged | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Timeshare financing receivables | 705 | 471 | ||
Less: allowance for loan loss | (47) | (27) | (29) | (9) |
Timeshare financing receivables, net | 658 | 444 | ||
Unsecuritized | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Timeshare financing receivables | 567 | 741 | ||
Less: allowance for loan loss | (122) | (114) | $ (109) | $ (111) |
Timeshare financing receivables, net | $ 445 | $ 627 |
Timeshare Financing Receivabl_4
Timeshare Financing Receivables - Narrative (Details) - USD ($) $ in Millions | 1 Months Ended | 9 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2018 | Dec. 31, 2017 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Financing receivable, weighted average interest rate (as a percent) | 12.20% | 12.20% | |
Financing receivable, weighted average remaining term (in years) | 7 years 9 months 18 days | ||
Financing receivable weighted average maturities year | 2,030 | ||
Timeshare financing receivable not accruing interest | $ 69 | $ 69 | $ 49 |
Minimum [Member] | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Financing receivable, stated interest rate (as a percent) | 5.30% | 5.30% | |
Maximum | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Financing receivable, stated interest rate (as a percent) | 20.50% | 20.50% | |
Non-recourse Debt | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Gross timeshare receivables securing the Timeshare Facility | $ 198 | $ 198 | $ 143 |
Financing receivable amount securitize | $ 350 | 350 | |
Debt instrument stated maturity date | Feb. 25, 2032 | ||
Non-recourse Debt | Three Point Fifty Four Percent Notes | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Debt instrument, face amount | $ 268 | $ 268 | |
Debt instrument, stated interest rate | 3.54% | 3.54% | |
Non-recourse Debt | Three Point Seventy Percent Notes | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Debt instrument, face amount | $ 54 | $ 54 | |
Debt instrument, stated interest rate | 3.70% | 3.70% | |
Non-recourse Debt | Four Point Zero Percent Notes | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Debt instrument, face amount | $ 28 | $ 28 | |
Debt instrument, stated interest rate | 4.00% | 4.00% |
Timeshare Financing Receivabl_5
Timeshare Financing Receivables - Maturities of Financing Receivables (Details) $ in Millions | Sep. 30, 2018USD ($) |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |
2018 (remaining) | $ 48 |
2,019 | 136 |
2,020 | 140 |
2,021 | 143 |
2,022 | 144 |
Thereafter | 661 |
Timeshare financing receivable maturities, gross | 1,272 |
Less: allowance for loan loss | (169) |
Timeshare financing receivable maturities, net | 1,103 |
Securitized and Pledged | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |
2018 (remaining) | 22 |
2,019 | 90 |
2,020 | 90 |
2,021 | 89 |
2,022 | 86 |
Thereafter | 328 |
Timeshare financing receivable maturities, gross | 705 |
Less: allowance for loan loss | (47) |
Timeshare financing receivable maturities, net | 658 |
Unsecuritized | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |
2018 (remaining) | 26 |
2,019 | 46 |
2,020 | 50 |
2,021 | 54 |
2,022 | 58 |
Thereafter | 333 |
Timeshare financing receivable maturities, gross | 567 |
Less: allowance for loan loss | (122) |
Timeshare financing receivable maturities, net | $ 445 |
Timeshare Financing Receivabl_6
Timeshare Financing Receivables - Financing Receivable by FICO Score (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Financing Receivable, Recorded Investment [Line Items] | ||
Timeshare financing receivables | $ 1,272 | $ 1,212 |
More than 700 | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Timeshare financing receivables | 826 | 770 |
600-699 | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Timeshare financing receivables | 236 | 225 |
Less than 600 | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Timeshare financing receivables | 28 | 28 |
No score | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Timeshare financing receivables | $ 182 | $ 189 |
Timeshare Financing Receivabl_7
Timeshare Financing Receivables - Past Due Financing Receivables (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Current | $ 1,186 | $ 1,147 |
Financing receivable, past due | 1,272 | 1,212 |
Securitized and Pledged | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Current | 697 | 462 |
Financing receivable, past due | 705 | 471 |
Unsecuritized | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Current | 489 | 685 |
Financing receivable, past due | 567 | 741 |
31 - 90 days past due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | 17 | 16 |
31 - 90 days past due | Securitized and Pledged | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | 4 | 6 |
31 - 90 days past due | Unsecuritized | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | 13 | 10 |
91 - 120 days past due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | 6 | 5 |
91 - 120 days past due | Securitized and Pledged | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | 2 | 1 |
91 - 120 days past due | Unsecuritized | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | 4 | 4 |
121 days and greater past due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | 63 | 44 |
121 days and greater past due | Securitized and Pledged | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | 2 | 2 |
121 days and greater past due | Unsecuritized | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Financing receivable, past due | $ 61 | $ 42 |
Timeshare Financing Receivabl_8
Timeshare Financing Receivables - Schedule of Change in Allowance For Loss (Details) - USD ($) $ in Millions | 9 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2017 | |
Financing Receivable, Allowance for Credit Losses [Roll Forward] | ||
Allowance for loan loss, beginning balance | $ 141 | $ 120 |
Write-offs | (22) | (27) |
Securitization | 0 | 0 |
Provision for loan loss | 50 | 45 |
Allowance for loan loss, ending balance | 169 | 138 |
Securitized and Pledged | ||
Financing Receivable, Allowance for Credit Losses [Roll Forward] | ||
Allowance for loan loss, beginning balance | 27 | 9 |
Write-offs | 0 | 0 |
Securitization | 30 | 28 |
Provision for loan loss | (10) | (8) |
Allowance for loan loss, ending balance | 47 | 29 |
Unsecuritized | ||
Financing Receivable, Allowance for Credit Losses [Roll Forward] | ||
Allowance for loan loss, beginning balance | 114 | 111 |
Write-offs | (22) | (27) |
Securitization | (30) | (28) |
Provision for loan loss | 60 | 53 |
Allowance for loan loss, ending balance | $ 122 | $ 109 |
Inventory - Schedule of Invento
Inventory - Schedule of Inventory, Noncurrent (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Inventory Disclosure [Abstract] | ||
Completed unsold VOIs | $ 233 | $ 191 |
Construction in process | 76 | 60 |
Land, infrastructure and other | 273 | 258 |
Inventory | $ 582 | $ 509 |
Inventory - Additional informat
Inventory - Additional information (Details) - USD ($) $ in Millions | 9 Months Ended | 12 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2017 | Dec. 31, 2017 | |
Inventory [Line Items] | |||
Increase (decrease) in inventories due to the true up of cost of sale (less than for the $1 million) | $ 15 | $ (38) | |
Time Share | |||
Inventory [Line Items] | |||
Cost of VOI sales (less than for the $1 million) | 10 | $ 4 | |
Increase (decrease) in inventories due to the true up of cost of sale (less than for the $1 million) | $ 10 | $ 4 |
Inventory - Schedule of Expense
Inventory - Schedule of Expenses Incurred, Recorded in Cost of VOI Sales (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | |
Inventory Disclosure [Abstract] | ||||
Cost of VOI sales related to fee-for-service upgrades | $ 8 | $ 8 | $ 23 | $ 28 |
Property and Equipment - Schedu
Property and Equipment - Schedule of Property and Equipment (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | $ 618 | $ 303 |
Accumulated depreciation | (80) | (65) |
Property and equipment, net | 538 | 238 |
Land | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | 268 | 53 |
Building and Leasehold Improvements | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | 286 | 182 |
Furniture and Equipment | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | 56 | 48 |
Construction in Progress | ||
Property Plant And Equipment [Line Items] | ||
Property and equipment, gross | $ 8 | $ 20 |
Property and Equipment - Additi
Property and Equipment - Additional Information (Details) - Land, Buildings and Leasehold Improvements - USD ($) $ in Millions | 1 Months Ended | |||
Sep. 30, 2018 | Jul. 31, 2018 | Jun. 30, 2018 | Feb. 28, 2018 | |
Property Plant And Equipment [Line Items] | ||||
Purchase of operating property for future conversion | $ 50 | $ 41 | ||
New York | ||||
Property Plant And Equipment [Line Items] | ||||
Purchase of operating property for future conversion | $ 176 | |||
Hawaii | ||||
Property Plant And Equipment [Line Items] | ||||
Purchase of operating property for future conversion | $ 123 |
Consolidated Variable Interes_3
Consolidated Variable Interest Entities - Additional Information (Details) | 9 Months Ended | ||
Sep. 30, 2018USD ($)entity | Sep. 30, 2017USD ($) | Dec. 31, 2017entity | |
Organization Consolidation And Presentation Of Financial Statements [Abstract] | |||
Number of VIEs consolidated | entity | 4 | 3 | |
Financial or other support to any VIEs | $ | $ 0 | $ 0 |
Consolidated Variable Interes_4
Consolidated Variable Interest Entities - Schedule of Consolidated Variable Interest Entities (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Variable Interest Entity [Line Items] | ||
Assets, variable interest entity | $ 691 | $ 471 |
Liabilities, variable interest entity | 688 | 455 |
Variable Interest Entity, Primary Beneficiary | Restricted cash | ||
Variable Interest Entity [Line Items] | ||
Assets, variable interest entity | 23 | 18 |
Variable Interest Entity, Primary Beneficiary | Timeshare financing receivables, net | ||
Variable Interest Entity [Line Items] | ||
Assets, variable interest entity | 658 | 445 |
Variable Interest Entity, Primary Beneficiary | Non-recourse debt | ||
Variable Interest Entity [Line Items] | ||
Liabilities, variable interest entity | $ 686 | $ 454 |
Investment in Unconsolidated _2
Investment in Unconsolidated Affiliates - Additional Information (Details) $ in Millions | Mar. 31, 2018unitAffiliate | Mar. 31, 2018USD ($)unit | Sep. 30, 2018USD ($) | Dec. 31, 2017USD ($) |
Schedule Of Investments [Line Items] | ||||
Distributions received from unconsolidated affiliates | $ 2 | |||
Number of unconsolidated affiliates | Affiliate | 2 | |||
Debt | 530 | $ 482 | ||
Investment in unconsolidated affiliates | 33 | 41 | ||
1776 Holding, LLC | ||||
Schedule Of Investments [Line Items] | ||||
Cash contributed to an equity method investment | $ 5 | |||
Equity method investment, ownership percentage | 50.00% | 50.00% | ||
Number of real estate units | unit | 99 | 99 | ||
BRE Ace LLC | ||||
Schedule Of Investments [Line Items] | ||||
Distributions received from unconsolidated affiliates | 13 | |||
BRE Ace LLC | Variable Interest Entity | ||||
Schedule Of Investments [Line Items] | ||||
Return on investment | 10 | |||
BRE Ace LLC and 1776 Holding, LLC | ||||
Schedule Of Investments [Line Items] | ||||
Debt | $ 483 | $ 488 |
Other Assets - Schedule of Othe
Other Assets - Schedule of Other Assets (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Deferred Costs Capitalized Prepaid And Other Assets Disclosure [Abstract] | ||
Inventory deposits | $ 43 | $ 0 |
Deferred selling, marketing, general and administrative expenses | 22 | 3 |
Prepaid expenses | 28 | 18 |
Other | 28 | 23 |
Other Assets | $ 121 | $ 44 |
Other Assets - Narrative (Detai
Other Assets - Narrative (Details) - USD ($) $ in Millions | 1 Months Ended | |
Jul. 31, 2018 | Feb. 28, 2018 | |
Property Plant And Equipment [Line Items] | ||
Initial deposit in connection with sales and purchase agreement | $ 2 | |
Land, Buildings and Leasehold Improvements | ||
Property Plant And Equipment [Line Items] | ||
Purchase of operating property for future conversion to inventory | $ 50 | $ 41 |
Deferred Revenues - Schedule of
Deferred Revenues - Schedule of Deferred Revenues (Details) - USD ($) $ in Millions | Oct. 31, 2018 | Sep. 30, 2018 | Dec. 31, 2017 |
Deferred Revenue Arrangement [Line Items] | |||
Deferred revenues | $ 154 | $ 263 | $ 109 |
Deferred VOI Sales | |||
Deferred Revenue Arrangement [Line Items] | |||
Deferred revenues | 174 | 45 | |
Club Activation Fees | |||
Deferred Revenue Arrangement [Line Items] | |||
Deferred revenues | 61 | 54 | |
Club Membership Fees | |||
Deferred Revenue Arrangement [Line Items] | |||
Deferred revenues | 15 | 0 | |
Other | |||
Deferred Revenue Arrangement [Line Items] | |||
Deferred revenues | $ 13 | $ 10 |
Debt & Non-recourse Debt - Sche
Debt & Non-recourse Debt - Schedule of Outstanding Borrowings (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 537 | $ 490 |
Less: unamortized deferred financing costs and discount | (7) | (8) |
Long-term debt | 530 | 482 |
Revolving Credit Facility | ||
Debt Instrument [Line Items] | ||
Less: unamortized deferred financing costs and discount | (1) | (2) |
Revolving Credit Facility | Revolver with an average rate of 4.511%, due 2021 | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 55 | 0 |
Line of Credit | Term loan with an average rate of 4.511%, due 2021 | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 182 | 190 |
Less: unamortized deferred financing costs and discount | (1) | (1) |
Line of Credit | Senior notes with a rate of 6.125%, due 2024 | ||
Debt Instrument [Line Items] | ||
Less: unamortized deferred financing costs and discount | (6) | (7) |
Senior Notes | Senior notes with a rate of 6.125%, due 2024 | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 300 | 300 |
Non-recourse Debt | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 814 | 588 |
Less: unamortized deferred financing costs and discount | (8) | (5) |
Long-term debt | 806 | 583 |
Non-recourse Debt | Timeshare Facility with an average rate of 3.302%, due 2021 | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 120 | 129 |
Less: unamortized deferred financing costs and discount | (3) | (2) |
Non-recourse Debt | Securitized Debt with a rate of 2.280%, due 2026 | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 38 | 54 |
Non-recourse Debt | Securitized Debt with an average rate of 3.602%, due 2032 | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 350 | 0 |
Non-recourse Debt | Securitized Debt with an average rate of 1.810%, due 2026 | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 82 | 112 |
Non-recourse Debt | Securitized Debt with an average rate of 2.711%, due 2028 | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 224 | $ 293 |
Debt & Non-recourse Debt - Sc_2
Debt & Non-recourse Debt - Schedule of Outstanding Borrowings (Parenthetical) (Details) - USD ($) $ in Millions | 9 Months Ended | 12 Months Ended |
Sep. 30, 2018 | Dec. 31, 2017 | |
Debt Instrument [Line Items] | ||
Debt instrument, average interest rate | 5.412% | 5.229% |
Less: unamortized deferred financing costs and discount | $ (7) | $ (8) |
Revolving Credit Facility | ||
Debt Instrument [Line Items] | ||
Less: unamortized deferred financing costs and discount | $ (1) | $ (2) |
Revolving Credit Facility | Revolver with an average rate of 4.511%, due 2021 | ||
Debt Instrument [Line Items] | ||
Debt instrument, average interest rate | 4.511% | 4.511% |
Debt instrument, maturity year | 2,021 | 2,021 |
Line of Credit | Term loan with an average rate of 4.511%, due 2021 | ||
Debt Instrument [Line Items] | ||
Debt instrument, average interest rate | 4.511% | 4.511% |
Debt instrument, maturity year | 2,021 | 2,021 |
Less: unamortized deferred financing costs and discount | $ (1) | $ (1) |
Line of Credit | Senior notes with a rate of 6.125%, due 2024 | ||
Debt Instrument [Line Items] | ||
Less: unamortized deferred financing costs and discount | $ (6) | $ (7) |
Senior Notes | Senior notes with a rate of 6.125%, due 2024 | ||
Debt Instrument [Line Items] | ||
Debt instrument, maturity year | 2,024 | 2,024 |
Debt instrument, stated interest rate | 6.125% | 6.125% |
Non-recourse Debt | ||
Debt Instrument [Line Items] | ||
Debt instrument, average interest rate | 3.07% | 2.492% |
Less: unamortized deferred financing costs and discount | $ (8) | $ (5) |
Non-recourse Debt | Timeshare Facility with an average rate of 3.302%, due 2021 | ||
Debt Instrument [Line Items] | ||
Debt instrument, maturity year | 2,021 | 2,021 |
Debt instrument, stated interest rate | 3.302% | 3.302% |
Less: unamortized deferred financing costs and discount | $ (3) | $ (2) |
Non-recourse Debt | Securitized Debt with a rate of 2.280%, due 2026 | ||
Debt Instrument [Line Items] | ||
Debt instrument, average interest rate | 2.28% | 2.28% |
Debt instrument, maturity year | 2,026 | 2,026 |
Non-recourse Debt | Securitized Debt with an average rate of 1.810%, due 2026 | ||
Debt Instrument [Line Items] | ||
Debt instrument, average interest rate | 1.81% | 1.81% |
Debt instrument, maturity year | 2,026 | 2,026 |
Non-recourse Debt | Securitized Debt with an average rate of 2.711%, due 2028 | ||
Debt Instrument [Line Items] | ||
Debt instrument, average interest rate | 2.711% | 2.711% |
Debt instrument, maturity year | 2,028 | 2,028 |
Non-recourse Debt | Securitized Debt with an average rate of 3.602%, due 2032 | ||
Debt Instrument [Line Items] | ||
Debt instrument, average interest rate | 3.602% | 3.602% |
Debt instrument, maturity year | 2,032 | 2,032 |
Debt & Non-recourse Debt - Addi
Debt & Non-recourse Debt - Additional Information (Details) - USD ($) $ in Millions | 1 Months Ended | 9 Months Ended | ||
Mar. 31, 2018 | Sep. 30, 2018 | Dec. 31, 2017 | ||
Debt Instrument [Line Items] | ||||
Debt instrument borrowed amount | $ 215 | |||
Timeshare financing receivables, gross | 1,272 | |||
Debt issuance costs | 7 | $ 8 | ||
Restricted cash | 67 | 51 | ||
Reserves related to non-recourse debt | ||||
Debt Instrument [Line Items] | ||||
Restricted cash | [1] | 27 | 22 | |
Timeshare Facility with an average rate of 3.302%, due 2021 | ||||
Debt Instrument [Line Items] | ||||
Debt instrument borrowed amount | 313 | |||
Debt instrument repaid amount | 322 | |||
Extended commitment termination date | 2020-03 | |||
Debt instrument extended maturity date | 2021-03 | |||
Timeshare Facility with an average rate of 3.302%, due 2021 | Other Assets | ||||
Debt Instrument [Line Items] | ||||
Debt issuance costs | $ 2 | 4 | ||
Timeshare Facility | ||||
Debt Instrument [Line Items] | ||||
Term loan outstanding | 450 | |||
Non-recourse Debt | ||||
Debt Instrument [Line Items] | ||||
Timeshare financing receivables, gross | $ 350 | |||
Debt instrument stated maturity date | 2032-02 | |||
Debt issuance costs | $ 8 | $ 5 | ||
Non-recourse Debt | Timeshare Facility with an average rate of 3.302%, due 2021 | ||||
Debt Instrument [Line Items] | ||||
Debt instrument, stated interest rate | 3.302% | 3.302% | ||
Debt issuance costs | $ 3 | $ 2 | ||
Non-recourse Debt | 3.54% Notes | ||||
Debt Instrument [Line Items] | ||||
Debt instrument, face amount | $ 268 | |||
Debt instrument, stated interest rate | 3.54% | |||
Non-recourse Debt | Class B Three Point Seventy Percent Notes | ||||
Debt Instrument [Line Items] | ||||
Debt instrument, face amount | $ 54 | |||
Debt instrument, stated interest rate | 3.70% | |||
Non-recourse Debt | Class C Four Point Zero Percent Notes | ||||
Debt Instrument [Line Items] | ||||
Debt instrument, face amount | $ 28 | |||
Debt instrument, stated interest rate | 4.00% | |||
Revolving Credit Facility | ||||
Debt Instrument [Line Items] | ||||
Debt instrument borrowed amount | $ 215 | |||
Debt instrument repaid amount | $ 160 | |||
Interest rate on revolving credit facility description | one month LIBOR | |||
Letters of credit outstanding, amount | $ 1 | 1 | ||
Debt issuance costs | $ 1 | $ 2 | ||
Revolving Credit Facility | LIBOR | ||||
Debt Instrument [Line Items] | ||||
Interest rate on revolving credit facility | 2.25% | |||
[1] | See Note 12: Debt & Non-recourse Debt for further discussion |
Debt & Non-recourse Debt - Sc_3
Debt & Non-recourse Debt - Schedule of Contractual Maturities of Debt (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Debt Instrument [Line Items] | ||
2018 (remaining) | $ 2 | |
2,019 | 10 | |
2,020 | 10 | |
2,021 | 215 | |
2,022 | 0 | |
Thereafter | 300 | |
Long-term debt | 537 | $ 490 |
Non-recourse Debt | ||
Debt Instrument [Line Items] | ||
2018 (remaining) | 44 | |
2,019 | 189 | |
2,020 | 166 | |
2,021 | 208 | |
2,022 | 64 | |
Thereafter | 143 | |
Long-term debt | 814 | $ 588 |
Debt and Non-recourse Debt | ||
Debt Instrument [Line Items] | ||
2018 (remaining) | 46 | |
2,019 | 199 | |
2,020 | 176 | |
2,021 | 423 | |
2,022 | 64 | |
Thereafter | 443 | |
Long-term debt | $ 1,351 |
Fair Value Measurements - Sched
Fair Value Measurements - Schedule of Carrying and Estimated Fair Value Amounts (Details) - USD ($) $ in Millions | Sep. 30, 2018 | Dec. 31, 2017 |
Carrying Amount | ||
Assets: | ||
Timeshare financing receivables, net | $ 1,103 | $ 1,071 |
Liabilities: | ||
Debt, net | 530 | 482 |
Non-recourse debt, net | 806 | 583 |
Level 1 | ||
Assets: | ||
Timeshare financing receivables, net | 0 | 0 |
Liabilities: | ||
Debt, net | 309 | 329 |
Non-recourse debt, net | 0 | 0 |
Level 3 | ||
Assets: | ||
Timeshare financing receivables, net | 1,339 | 1,292 |
Liabilities: | ||
Debt, net | 244 | 194 |
Non-recourse debt, net | $ 796 | $ 577 |
Fair Value Measurements - Addit
Fair Value Measurements - Additional Information (Details) - Fair Value, Measurements, Recurring | Sep. 30, 2018USD ($) |
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items] | |
Assets measured at fair value on recurring basis | $ 0 |
Liabilities measured at fair value on recurring basis | $ 0 |
Income Taxes - Additional Infor
Income Taxes - Additional Information (Details) - USD ($) | 9 Months Ended | 12 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2017 | Dec. 31, 2017 | |
Income Tax Disclosure [Line Items] | |||
Effective income tax rate (as a percent) | 27.00% | 38.00% | |
Adjustment to previously disclosed provisional amounts of the Act's effect | $ 0 | ||
Federal tax rate | 21.00% | 35.00% | |
Tax Cuts and Jobs Act 2017, provisional deferred tax benefit | $ 132,000,000 | ||
Maximum | |||
Income Tax Disclosure [Line Items] | |||
Tax Cuts and Jobs Act 2017, provisional current income tax net of foreign tax credit | $ 1,000,000 |
Share-Based Compensation - Addi
Share-Based Compensation - Additional Information (Details) - USD ($) $ / shares in Units, $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Allocated share-based compensation expense | $ 5 | $ 5 | $ 13 | $ 13 |
Unrecognized compensation costs for unvested awards | $ 20 | $ 20 | ||
Unrecognized compensation costs, weighted average period for recognition | 2 years | |||
Shares of common stock available for future issuance | 7,324,752 | 7,324,752 | ||
Restricted Stock Units (RSUs) | ||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Shares issued (in shares) | 290,786 | |||
Grant date fair value (in dollars per share) | $ 45.90 | |||
Restricted Stock Units (RSUs) | Minimum [Member] | ||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Award vesting period | 3 years | |||
Stock Options | ||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Shares issued (in shares) | 312,141 | |||
Exercise price (in dollars per share) | $ 46.48 | |||
Grant date fair value (in dollars per share) | $ 14.78 | |||
Stock options exercisable (in shares) | 373,282 | 373,282 | ||
Stock Options | Minimum [Member] | ||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Award vesting period | 3 years | |||
Performance Shares | ||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Shares issued (in shares) | 92,578 | |||
Grant date fair value (in dollars per share) | $ 42.94 | |||
Award vesting period | 3 years | |||
Performance Shares | Tranche One | ||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Award vesting percentage | 70.00% | |||
Performance Shares | VOI sale | Tranche Two | ||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||
Award vesting percentage | 30.00% |
Share-Based Compensation - Opti
Share-Based Compensation - Options Assumptions (Details) - Stock Options | 9 Months Ended |
Sep. 30, 2018 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Expected volatility | 26.60% |
Dividend yield | 0.00% |
Risk-free rate | 2.70% |
Expected term (in years) | 6 years |
Earnings Per Share - Additional
Earnings Per Share - Additional Information (Details) - shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Weighted average shares outstanding, Basic | 96,840,685 | 98,981,557 | 97,407,644 | 98,916,894 |
Weighted average shares outstanding, diluted | 97,432,015 | 99,730,483 | 98,142,238 | 99,530,534 |
Stock Compensation Plan | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Antidilutive securities excluded from computation of EPS | 533,721 | 359,127 |
Earnings Per Share - Schedule o
Earnings Per Share - Schedule of Earnings Per Share, Basic and Diluted (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | ||
Numerator: | |||||
Net income | [1] | $ 40,533,279 | $ 42,700,978 | $ 177,564,538 | $ 143,742,500 |
Denominator: | |||||
Weighted average shares outstanding, Basic | 96,840,685 | 98,981,557 | 97,407,644 | 98,916,894 | |
Basic EPS | $ 0.42 | $ 0.43 | $ 1.82 | $ 1.45 | |
Denominator: | |||||
Weighted average shares outstanding, diluted | 97,432,015 | 99,730,483 | 98,142,238 | 99,530,534 | |
Diluted EPS | $ 0.42 | $ 0.43 | $ 1.81 | $ 1.44 | |
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Earnings Per Share - Schedule_2
Earnings Per Share - Schedule of Earnings Per Share, Basic and Diluted (Parenthetical) (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | ||
Earnings Per Share [Abstract] | |||||
Net income | [1] | $ 40,533,279 | $ 42,700,978 | $ 177,564,538 | $ 143,742,500 |
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Related Party Transactions - Ad
Related Party Transactions - Additional Information (Details) - USD ($) | Mar. 23, 2018 | Mar. 14, 2018 | Mar. 13, 2018 | Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | Jul. 31, 2017 |
Related Party Transaction [Line Items] | ||||||||
Equity in earnings (loss) from unconsolidated affiliates | $ 1,000,000 | $ 1,000,000 | $ 1,000,000 | |||||
BRE Ace Holdings | ||||||||
Related Party Transaction [Line Items] | ||||||||
Commission and other fees | 32,000,000 | 43,000,000 | $ 96,000,000 | 43,000,000 | ||||
Equity in earnings (loss) from unconsolidated affiliates | 1,000,000 | 0 | ||||||
Equity method investment, ownership percentage | 25.00% | |||||||
Due from related parties | 27,000,000 | 27,000,000 | ||||||
1776 Holding, LLC | ||||||||
Related Party Transaction [Line Items] | ||||||||
Equity method investment, ownership percentage | 50.00% | |||||||
Cash contributed to an equity method investment | $ 5,000,000 | |||||||
Blackstone | ||||||||
Related Party Transaction [Line Items] | ||||||||
Commission and other fees | $ 42,000,000 | $ 135,000,000 | ||||||
Maximum | 1776 Holding, LLC | ||||||||
Related Party Transaction [Line Items] | ||||||||
Equity in earnings (loss) from unconsolidated affiliates | $ (1,000,000) | $ (1,000,000) | ||||||
Master Amendment And Option Agreement | ||||||||
Related Party Transaction [Line Items] | ||||||||
Common stock sale restricted period | 2 years | |||||||
Stockholders agreement amendment date | Oct. 24, 2016 | |||||||
Stock repurchase through exercise of options | 2,500,000 | |||||||
Shares issued price per share | $ 44.75 | |||||||
Master Amendment And Option Agreement | Maximum | ||||||||
Related Party Transaction [Line Items] | ||||||||
Sale of stock (in shares) | 24,750,000 | |||||||
Number of shares grant to repurchase | 4,340,000 | |||||||
Underwriting Agreement | ||||||||
Related Party Transaction [Line Items] | ||||||||
Sale of stock completion date | Mar. 19, 2018 | |||||||
Underwriting Agreement | Common Stock | ||||||||
Related Party Transaction [Line Items] | ||||||||
Shares issued price per share | $ 44.75 | |||||||
Number of common stock shares | 22,250,000 | |||||||
Stock price per share | $ 0.01 |
Related Party Transactions - Su
Related Party Transactions - Summary of Amounts Included in Condensed Consolidated Statements of Operations Related to Fee for Service Arrangement (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | |
BRE Ace Holdings | ||||
Related Party Transaction [Line Items] | ||||
Commission and other fees | $ 32 | $ 43 | $ 96 | $ 43 |
Business Segments - Additional
Business Segments - Additional Information (Details) | 9 Months Ended |
Sep. 30, 2018segment | |
Segment Reporting [Abstract] | |
Number of operating segments | 2 |
Business Segments - Schedule of
Business Segments - Schedule of Segment Revenues Reconciled to Consolidated Amounts (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | |
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | $ 427 | $ 426 | $ 1,357 | $ 1,264 |
Cost Reimbursements | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | 36 | 34 | 110 | 102 |
Real Estate and Financing Segment | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | 291 | 967 | ||
Resort operations and club management | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | 100 | 280 | ||
Operating segments | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | 399 | 400 | 1,271 | 1,186 |
Operating segments | Real Estate and Financing Segment | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | 291 | 310 | 967 | 916 |
Operating segments | Resort operations and club management | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | 108 | 90 | 304 | 270 |
Segment Reconciling Items | Cost Reimbursements | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | 36 | 34 | 110 | 102 |
Intersegment eliminations | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | $ (8) | $ (8) | $ (24) | $ (24) |
Business Segments - Schedule _2
Business Segments - Schedule of Segment Revenues Reconciled to Consolidated Amounts (Parenthetical) (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | |
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | $ 427 | $ 426 | $ 1,357 | $ 1,264 |
Intersegment eliminations | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | (8) | (8) | (24) | (24) |
Intersegment eliminations | Promotional Allowances | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Total revenues | $ (8) | (7) | $ (24) | (23) |
Intersegment eliminations | Maximum | ||||
Segment Reporting, Revenue Reconciling Item [Line Items] | ||||
Rental expense for model units | $ 1 | $ 1 |
Business Segments - Schedule _3
Business Segments - Schedule of Adjusted EBITDA Reconciled to Net Income (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | ||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | |||||
General and administrative | $ (31,000,000) | $ (23,000,000) | $ (84,000,000) | $ (75,000,000) | |
Depreciation and amortization | (9,000,000) | (7,000,000) | (25,000,000) | (21,000,000) | |
Gain on foreign currency transactions | 1,000,000 | 1,000,000 | |||
Interest expense | (7,000,000) | (7,000,000) | (22,000,000) | (21,000,000) | |
Income tax expense | (15,000,000) | (28,000,000) | (64,000,000) | (87,000,000) | |
Equity in earnings from unconsolidated affiliates | 1,000,000 | 1,000,000 | 1,000,000 | ||
Other loss | (1,000,000) | (1,000,000) | |||
Net income | [1] | 40,533,279 | 42,700,978 | 177,564,538 | 143,742,500 |
License Fee Expense | |||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | |||||
License fee expense | (25,000,000) | (22,000,000) | (73,000,000) | (65,000,000) | |
Operating segments | |||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | |||||
Segment Adjusted EBITDA | 129,000,000 | 131,000,000 | 453,000,000 | 416,000,000 | |
Operating segments | Real Estate and Financing Segment | |||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | |||||
Segment Adjusted EBITDA | 67,000,000 | 81,000,000 | 274,000,000 | 263,000,000 | |
Operating segments | Resort operations and club management | |||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | |||||
Segment Adjusted EBITDA | 62,000,000 | 50,000,000 | 179,000,000 | 153,000,000 | |
Segment Reconciling Items | |||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | |||||
General and administrative | (31,000,000) | (23,000,000) | (84,000,000) | (75,000,000) | |
Depreciation and amortization | (9,000,000) | (7,000,000) | (25,000,000) | (21,000,000) | |
Gain on foreign currency transactions | 0 | 1,000,000 | 0 | 1,000,000 | |
Interest expense | (7,000,000) | (7,000,000) | (22,000,000) | (21,000,000) | |
Income tax expense | (15,000,000) | (28,000,000) | (64,000,000) | (87,000,000) | |
Equity in earnings from unconsolidated affiliates | 1,000,000 | 1,000,000 | 0 | 1,000,000 | |
Other loss | (1,000,000) | 0 | (1,000,000) | 0 | |
Other adjustment items | (1,000,000) | (3,000,000) | (6,000,000) | (5,000,000) | |
Segment Reconciling Items | License Fee Expense | |||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | |||||
License fee expense | $ (25,000,000) | $ (22,000,000) | $ (73,000,000) | $ (65,000,000) | |
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Commitments and Contingencies -
Commitments and Contingencies - Additional Information (Details) - USD ($) | 9 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2017 | |
Long-term Purchase Commitment [Line Items] | ||
Reasonably estimable of possible losses | $ 0 | |
Inventories | ||
Long-term Purchase Commitment [Line Items] | ||
Purchase commitment | $ 501,000,000 | |
Purchase commitment, period (in years) | 7 years | |
Purchase commitment, purchases made | $ 18,000,000 | $ 9,000,000 |
Commitments and Contingencies_2
Commitments and Contingencies - Schedule of Remaining Purchase Obligations (Details) - Inventories $ in Millions | Sep. 30, 2018USD ($) |
Long-term Purchase Commitment [Line Items] | |
2018 (remaining) | $ 0 |
2,019 | 127 |
2,020 | 160 |
2,021 | 79 |
2,022 | 52 |
Thereafter | 83 |
Total | $ 501 |
Condensed Consolidating Guara_3
Condensed Consolidating Guarantor Financial Information - Balance Sheet (Details) - USD ($) $ in Millions | Oct. 31, 2018 | Sep. 30, 2018 | Dec. 31, 2017 |
ASSETS | |||
Cash and cash equivalents | $ 145 | $ 246 | |
Restricted cash | 67 | 51 | |
Accounts receivable, net | 151 | 112 | |
Timeshare financing receivables, net | 1,103 | 1,071 | |
Inventory | 582 | 509 | |
Property and equipment, net | 538 | 238 | |
Investment in unconsolidated affiliate | 33 | 41 | |
Intangible assets, net | 73 | 72 | |
Other assets | 121 | 44 | |
Investments in subsidiaries | 0 | 0 | |
TOTAL ASSETS (variable interest entities - $691 and $471) | 2,813 | 2,384 | |
LIABILITIES AND EQUITY | |||
Accounts payable, accrued expenses and other | 337 | 339 | |
Advanced deposits | 100 | 104 | |
Debt | 530 | 482 | |
Non-recourse debt, net | 806 | 583 | |
Deferred revenues | $ 154 | 263 | 109 |
Deferred income tax liabilities | 215 | 249 | |
Total equity | 562 | 518 | |
TOTAL LIABILITIES AND EQUITY | 2,813 | 2,384 | |
Eliminations | |||
ASSETS | |||
Cash and cash equivalents | 0 | 0 | |
Restricted cash | 0 | 0 | |
Accounts receivable, net | (12) | (6) | |
Timeshare financing receivables, net | 0 | 0 | |
Inventory | 0 | 0 | |
Property and equipment, net | 0 | 0 | |
Investment in unconsolidated affiliate | 0 | 0 | |
Intangible assets, net | 0 | 0 | |
Other assets | 0 | (1) | |
Investments in subsidiaries | (1,796) | (1,598) | |
TOTAL ASSETS (variable interest entities - $691 and $471) | (1,808) | (1,605) | |
LIABILITIES AND EQUITY | |||
Accounts payable, accrued expenses and other | (12) | (7) | |
Advanced deposits | 0 | 0 | |
Debt | 0 | 0 | |
Non-recourse debt, net | 0 | 0 | |
Deferred revenues | 0 | 0 | |
Deferred income tax liabilities | 0 | 0 | |
Total equity | (1,796) | (1,598) | |
TOTAL LIABILITIES AND EQUITY | (1,808) | (1,605) | |
Parent | |||
ASSETS | |||
Cash and cash equivalents | 0 | 0 | |
Restricted cash | 0 | 0 | |
Accounts receivable, net | 0 | 0 | |
Timeshare financing receivables, net | 0 | 0 | |
Inventory | 0 | 0 | |
Property and equipment, net | 0 | 0 | |
Investment in unconsolidated affiliate | 0 | 0 | |
Intangible assets, net | 0 | 0 | |
Other assets | 0 | 0 | |
Investments in subsidiaries | 562 | 518 | |
TOTAL ASSETS (variable interest entities - $691 and $471) | 562 | 518 | |
LIABILITIES AND EQUITY | |||
Accounts payable, accrued expenses and other | 0 | 0 | |
Advanced deposits | 0 | 0 | |
Debt | 0 | 0 | |
Non-recourse debt, net | 0 | 0 | |
Deferred revenues | 0 | 0 | |
Deferred income tax liabilities | 0 | 0 | |
Total equity | 562 | 518 | |
TOTAL LIABILITIES AND EQUITY | 562 | 518 | |
Issuers | |||
ASSETS | |||
Cash and cash equivalents | 0 | 0 | |
Restricted cash | 0 | 0 | |
Accounts receivable, net | 0 | 0 | |
Timeshare financing receivables, net | 0 | 0 | |
Inventory | 0 | 0 | |
Property and equipment, net | 0 | 0 | |
Investment in unconsolidated affiliate | 0 | 0 | |
Intangible assets, net | 0 | 0 | |
Other assets | 1 | 2 | |
Investments in subsidiaries | 1,091 | 999 | |
TOTAL ASSETS (variable interest entities - $691 and $471) | 1,092 | 1,001 | |
LIABILITIES AND EQUITY | |||
Accounts payable, accrued expenses and other | 0 | 1 | |
Advanced deposits | 0 | 0 | |
Debt | 530 | 482 | |
Non-recourse debt, net | 0 | 0 | |
Deferred revenues | 0 | 0 | |
Deferred income tax liabilities | 0 | 0 | |
Total equity | 562 | 518 | |
TOTAL LIABILITIES AND EQUITY | 1,092 | 1,001 | |
Guarantors | |||
ASSETS | |||
Cash and cash equivalents | 134 | 230 | |
Restricted cash | 41 | 29 | |
Accounts receivable, net | 154 | 113 | |
Timeshare financing receivables, net | 267 | 457 | |
Inventory | 558 | 509 | |
Property and equipment, net | 533 | 232 | |
Investment in unconsolidated affiliate | 33 | 41 | |
Intangible assets, net | 73 | 72 | |
Other assets | 70 | 36 | |
Investments in subsidiaries | 143 | 81 | |
TOTAL ASSETS (variable interest entities - $691 and $471) | 2,006 | 1,800 | |
LIABILITIES AND EQUITY | |||
Accounts payable, accrued expenses and other | 337 | 338 | |
Advanced deposits | 100 | 104 | |
Debt | 0 | 0 | |
Non-recourse debt, net | 0 | 0 | |
Deferred revenues | 263 | 109 | |
Deferred income tax liabilities | 215 | 250 | |
Total equity | 1,091 | 999 | |
TOTAL LIABILITIES AND EQUITY | 2,006 | 1,800 | |
Non-Guarantors | |||
ASSETS | |||
Cash and cash equivalents | 11 | 16 | |
Restricted cash | 26 | 22 | |
Accounts receivable, net | 9 | 5 | |
Timeshare financing receivables, net | 836 | 614 | |
Inventory | 24 | 0 | |
Property and equipment, net | 5 | 6 | |
Investment in unconsolidated affiliate | 0 | 0 | |
Intangible assets, net | 0 | 0 | |
Other assets | 50 | 7 | |
Investments in subsidiaries | 0 | 0 | |
TOTAL ASSETS (variable interest entities - $691 and $471) | 961 | 670 | |
LIABILITIES AND EQUITY | |||
Accounts payable, accrued expenses and other | 12 | 7 | |
Advanced deposits | 0 | 0 | |
Debt | 0 | 0 | |
Non-recourse debt, net | 806 | 583 | |
Deferred revenues | 0 | 0 | |
Deferred income tax liabilities | 0 | (1) | |
Total equity | 143 | 81 | |
TOTAL LIABILITIES AND EQUITY | $ 961 | $ 670 |
Condensed Consolidating Guara_4
Condensed Consolidating Guarantor Financial Information - Statements of Operations (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 | ||
Revenues | |||||
Total revenues | $ 427,000,000 | $ 426,000,000 | $ 1,357,000,000 | $ 1,264,000,000 | |
Expenses | |||||
General and administrative | 31,000,000 | 23,000,000 | 84,000,000 | 75,000,000 | |
Depreciation and amortization | 9,000,000 | 7,000,000 | 25,000,000 | 21,000,000 | |
Total operating expenses | 364,000,000 | 350,000,000 | 1,092,000,000 | 1,014,000,000 | |
Gain on foreign currency transactions | 1,000,000 | 1,000,000 | |||
Interest expense | (7,000,000) | (7,000,000) | (22,000,000) | (21,000,000) | |
Equity in earnings from unconsolidated affiliates | 1,000,000 | 1,000,000 | 1,000,000 | ||
Other loss | (1,000,000) | (1,000,000) | |||
Income before income taxes | 56,000,000 | 71,000,000 | 242,000,000 | 231,000,000 | |
Income tax expense | (15,000,000) | (28,000,000) | (64,000,000) | (87,000,000) | |
Income (loss) before equity in earnings (loss) from subsidiaries | 41,000,000 | 43,000,000 | 178,000,000 | 144,000,000 | |
Equity in earnings from subsidiaries | 0 | 0 | |||
Net income | [1] | 40,533,279 | 42,700,978 | 177,564,538 | 143,742,500 |
Eliminations | |||||
Revenues | |||||
Total revenues | (3,000,000) | (8,000,000) | (9,000,000) | (13,000,000) | |
Expenses | |||||
General and administrative | 0 | 0 | 0 | 0 | |
Depreciation and amortization | 0 | 0 | 0 | 0 | |
Total operating expenses | (3,000,000) | (8,000,000) | (9,000,000) | (13,000,000) | |
Interest expense | 0 | 0 | 0 | 0 | |
Equity in earnings from unconsolidated affiliates | 0 | ||||
Other loss | 0 | 0 | |||
Income before income taxes | 0 | 0 | 0 | 0 | |
Income tax expense | 0 | 0 | |||
Income (loss) before equity in earnings (loss) from subsidiaries | 0 | 0 | 0 | 0 | |
Equity in earnings from subsidiaries | (104,000,000) | (108,000,000) | (421,000,000) | (359,000,000) | |
Net income | (104,000,000) | (108,000,000) | (421,000,000) | (359,000,000) | |
Sales of VOIs, Net | |||||
Revenues | |||||
Total revenues | 99,000,000 | 145,000,000 | 427,000,000 | 406,000,000 | |
Sales of VOIs, Net | Eliminations | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Sales, Marketing, License And Other Fees | |||||
Revenues | |||||
Total revenues | 152,000,000 | 127,000,000 | 423,000,000 | 401,000,000 | |
Sales, Marketing, License And Other Fees | Eliminations | |||||
Revenues | |||||
Total revenues | 0 | (6,000,000) | (4,000,000) | (8,000,000) | |
Financing | |||||
Revenues | |||||
Total revenues | 40,000,000 | 38,000,000 | 117,000,000 | 109,000,000 | |
Expenses | |||||
Expenses | 12,000,000 | 11,000,000 | 35,000,000 | 32,000,000 | |
Financing | Eliminations | |||||
Revenues | |||||
Total revenues | (3,000,000) | (2,000,000) | (5,000,000) | (5,000,000) | |
Expenses | |||||
Expenses | (3,000,000) | (2,000,000) | (5,000,000) | (5,000,000) | |
Resort and Club Management | |||||
Revenues | |||||
Total revenues | 40,000,000 | 37,000,000 | 116,000,000 | 108,000,000 | |
Expenses | |||||
Expenses | 11,000,000 | 12,000,000 | 33,000,000 | 32,000,000 | |
Resort and Club Management | Eliminations | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Rental and Ancillary Services | |||||
Revenues | |||||
Total revenues | 60,000,000 | 45,000,000 | 164,000,000 | 138,000,000 | |
Expenses | |||||
Expenses | 37,000,000 | 30,000,000 | 95,000,000 | 88,000,000 | |
Rental and Ancillary Services | Eliminations | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Cost Reimbursements | |||||
Revenues | |||||
Total revenues | 36,000,000 | 34,000,000 | 110,000,000 | 102,000,000 | |
Expenses | |||||
Expenses | 36,000,000 | 34,000,000 | 110,000,000 | 102,000,000 | |
Cost Reimbursements | Eliminations | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Cost of VOI Sales | |||||
Expenses | |||||
Expenses | 29,000,000 | 40,000,000 | 109,000,000 | 107,000,000 | |
Cost of VOI Sales | Eliminations | |||||
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Sales and Marketing | |||||
Expenses | |||||
Expenses | 174,000,000 | 171,000,000 | 528,000,000 | 492,000,000 | |
Sales and Marketing | Eliminations | |||||
Expenses | |||||
Expenses | 0 | (6,000,000) | (4,000,000) | (8,000,000) | |
License Fee Expense | |||||
Expenses | |||||
Expenses | 25,000,000 | 22,000,000 | 73,000,000 | 65,000,000 | |
License Fee Expense | Eliminations | |||||
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Parent | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
General and administrative | 0 | 0 | 0 | 0 | |
Depreciation and amortization | 0 | 0 | 0 | 0 | |
Total operating expenses | 0 | 0 | 0 | 0 | |
Interest expense | 0 | 0 | 0 | 0 | |
Equity in earnings from unconsolidated affiliates | 0 | ||||
Other loss | 0 | 0 | |||
Income before income taxes | 0 | 0 | 0 | 0 | |
Income tax expense | 0 | 0 | |||
Income (loss) before equity in earnings (loss) from subsidiaries | 0 | 0 | 0 | 0 | |
Equity in earnings from subsidiaries | 41,000,000 | 43,000,000 | 178,000,000 | 144,000,000 | |
Net income | 41,000,000 | 43,000,000 | 178,000,000 | 144,000,000 | |
Parent | Sales of VOIs, Net | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Parent | Sales, Marketing, License And Other Fees | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Parent | Financing | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Parent | Resort and Club Management | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Parent | Rental and Ancillary Services | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Parent | Cost Reimbursements | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Parent | Cost of VOI Sales | |||||
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Parent | Sales and Marketing | |||||
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Parent | License Fee Expense | |||||
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Issuers | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
General and administrative | 0 | 0 | 0 | 0 | |
Depreciation and amortization | 0 | 0 | 0 | 0 | |
Total operating expenses | 0 | 0 | 0 | 0 | |
Interest expense | (7,000,000) | (7,000,000) | (22,000,000) | (21,000,000) | |
Equity in earnings from unconsolidated affiliates | 0 | ||||
Other loss | 0 | 0 | |||
Income before income taxes | (7,000,000) | (7,000,000) | (22,000,000) | (21,000,000) | |
Income tax expense | 0 | 0 | |||
Income (loss) before equity in earnings (loss) from subsidiaries | (7,000,000) | (7,000,000) | (22,000,000) | (21,000,000) | |
Equity in earnings from subsidiaries | 48,000,000 | 50,000,000 | 200,000,000 | 165,000,000 | |
Net income | 41,000,000 | 43,000,000 | 178,000,000 | 144,000,000 | |
Issuers | Sales of VOIs, Net | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Issuers | Sales, Marketing, License And Other Fees | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Issuers | Financing | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Issuers | Resort and Club Management | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Issuers | Rental and Ancillary Services | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Issuers | Cost Reimbursements | |||||
Revenues | |||||
Total revenues | 0 | 0 | 0 | 0 | |
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Issuers | Cost of VOI Sales | |||||
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Issuers | Sales and Marketing | |||||
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Issuers | License Fee Expense | |||||
Expenses | |||||
Expenses | 0 | 0 | 0 | 0 | |
Guarantors | |||||
Revenues | |||||
Total revenues | 399,000,000 | 404,000,000 | 1,285,000,000 | 1,178,000,000 | |
Expenses | |||||
General and administrative | 30,000,000 | 23,000,000 | 83,000,000 | 72,000,000 | |
Depreciation and amortization | 9,000,000 | 7,000,000 | 25,000,000 | 21,000,000 | |
Total operating expenses | 351,000,000 | 344,000,000 | 1,063,000,000 | 979,000,000 | |
Gain on foreign currency transactions | 1,000,000 | 1,000,000 | |||
Interest expense | 0 | 0 | 0 | 0 | |
Equity in earnings from unconsolidated affiliates | 1,000,000 | 1,000,000 | 1,000,000 | ||
Other loss | (1,000,000) | (1,000,000) | |||
Income before income taxes | 48,000,000 | 62,000,000 | 221,000,000 | 201,000,000 | |
Income tax expense | (15,000,000) | (27,000,000) | (64,000,000) | (86,000,000) | |
Income (loss) before equity in earnings (loss) from subsidiaries | 33,000,000 | 35,000,000 | 157,000,000 | 115,000,000 | |
Equity in earnings from subsidiaries | 15,000,000 | 15,000,000 | 43,000,000 | 50,000,000 | |
Net income | 48,000,000 | 50,000,000 | 200,000,000 | 165,000,000 | |
Guarantors | Sales of VOIs, Net | |||||
Revenues | |||||
Total revenues | 97,000,000 | 137,000,000 | 422,000,000 | 380,000,000 | |
Guarantors | Sales, Marketing, License And Other Fees | |||||
Revenues | |||||
Total revenues | 151,000,000 | 133,000,000 | 424,000,000 | 407,000,000 | |
Guarantors | Financing | |||||
Revenues | |||||
Total revenues | 17,000,000 | 19,000,000 | 54,000,000 | 50,000,000 | |
Expenses | |||||
Expenses | 4,000,000 | 4,000,000 | 14,000,000 | 13,000,000 | |
Guarantors | Resort and Club Management | |||||
Revenues | |||||
Total revenues | 40,000,000 | 37,000,000 | 116,000,000 | 106,000,000 | |
Expenses | |||||
Expenses | 11,000,000 | 12,000,000 | 33,000,000 | 30,000,000 | |
Guarantors | Rental and Ancillary Services | |||||
Revenues | |||||
Total revenues | 59,000,000 | 44,000,000 | 162,000,000 | 136,000,000 | |
Expenses | |||||
Expenses | 36,000,000 | 30,000,000 | 93,000,000 | 87,000,000 | |
Guarantors | Cost Reimbursements | |||||
Revenues | |||||
Total revenues | 35,000,000 | 34,000,000 | 107,000,000 | 99,000,000 | |
Expenses | |||||
Expenses | 35,000,000 | 34,000,000 | 107,000,000 | 99,000,000 | |
Guarantors | Cost of VOI Sales | |||||
Expenses | |||||
Expenses | 29,000,000 | 40,000,000 | 109,000,000 | 105,000,000 | |
Guarantors | Sales and Marketing | |||||
Expenses | |||||
Expenses | 172,000,000 | 172,000,000 | 526,000,000 | 487,000,000 | |
Guarantors | License Fee Expense | |||||
Expenses | |||||
Expenses | 25,000,000 | 22,000,000 | 73,000,000 | 65,000,000 | |
Non-Guarantors | |||||
Revenues | |||||
Total revenues | 31,000,000 | 30,000,000 | 81,000,000 | 99,000,000 | |
Expenses | |||||
General and administrative | 1,000,000 | 0 | 1,000,000 | 3,000,000 | |
Depreciation and amortization | 0 | 0 | 0 | 0 | |
Total operating expenses | 16,000,000 | 14,000,000 | 38,000,000 | 48,000,000 | |
Interest expense | 0 | 0 | 0 | 0 | |
Equity in earnings from unconsolidated affiliates | 0 | ||||
Other loss | 0 | 0 | |||
Income before income taxes | 15,000,000 | 16,000,000 | 43,000,000 | 51,000,000 | |
Income tax expense | 0 | (1,000,000) | 0 | (1,000,000) | |
Income (loss) before equity in earnings (loss) from subsidiaries | 15,000,000 | 15,000,000 | 43,000,000 | 50,000,000 | |
Equity in earnings from subsidiaries | 0 | 0 | |||
Net income | 15,000,000 | 15,000,000 | 43,000,000 | 50,000,000 | |
Non-Guarantors | Sales of VOIs, Net | |||||
Revenues | |||||
Total revenues | 2,000,000 | 8,000,000 | 5,000,000 | 26,000,000 | |
Non-Guarantors | Sales, Marketing, License And Other Fees | |||||
Revenues | |||||
Total revenues | 1,000,000 | 0 | 3,000,000 | 2,000,000 | |
Non-Guarantors | Financing | |||||
Revenues | |||||
Total revenues | 26,000,000 | 21,000,000 | 68,000,000 | 64,000,000 | |
Expenses | |||||
Expenses | 11,000,000 | 9,000,000 | 26,000,000 | 24,000,000 | |
Non-Guarantors | Resort and Club Management | |||||
Revenues | |||||
Total revenues | 0 | 0 | 2,000,000 | ||
Expenses | |||||
Expenses | 0 | 0 | 2,000,000 | ||
Non-Guarantors | Rental and Ancillary Services | |||||
Revenues | |||||
Total revenues | 1,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | |
Expenses | |||||
Expenses | 1,000,000 | 0 | 2,000,000 | 1,000,000 | |
Non-Guarantors | Cost Reimbursements | |||||
Revenues | |||||
Total revenues | 1,000,000 | 3,000,000 | 3,000,000 | ||
Expenses | |||||
Expenses | 1,000,000 | 3,000,000 | 3,000,000 | ||
Non-Guarantors | Cost of VOI Sales | |||||
Expenses | |||||
Expenses | 0 | 0 | 2,000,000 | ||
Non-Guarantors | Sales and Marketing | |||||
Expenses | |||||
Expenses | 2,000,000 | 5,000,000 | 6,000,000 | 13,000,000 | |
Non-Guarantors | License Fee Expense | |||||
Expenses | |||||
Expenses | $ 0 | $ 0 | $ 0 | $ 0 | |
[1] | Net income for the three months ended September 30, 2018 and 2017 was $40,533,279 and $42,700,978, respectively, and for the nine months ended September 30, 2018 and 2017 was $177,564,538 and $143,742,500, respectively. |
Condensed Consolidating Guara_5
Condensed Consolidating Guarantor Financial Information - Statements of Cash Flows (Details) - USD ($) $ in Millions | 9 Months Ended | |
Sep. 30, 2018 | Sep. 30, 2017 | |
Operating Activities | ||
Net cash (used in) provided by operating activities | $ (205) | $ 299 |
Investing Activities | ||
Capital expenditures for property and equipment | (29) | (25) |
Software capitalization costs | (12) | (12) |
Return of investment from unconsolidated affiliates | 11 | |
Investment in unconsolidated affiliates | (5) | (40) |
Net cash used in investing activities | (35) | (77) |
Financing Activities | ||
Issuance of debt | 215 | |
Issuance of non-recourse debt | 663 | 350 |
Repurchase and retirement of common stock | (112) | |
Repayment of debt | (168) | (7) |
Repayment of non-recourse debt | (436) | (428) |
Debt issuance costs | (6) | (5) |
Payment of withholding taxes on vesting of restricted stock units | (4) | |
Capital contribution | 3 | |
Proceeds from stock options exercises | 1 | |
Intercompany transfers | 0 | 0 |
Net cash provided by (used in) financing activities | 155 | (89) |
Net increase (decrease) in cash, cash equivalents and restricted cash | (85) | 133 |
Cash, cash equivalents and restricted cash, beginning of period | 297 | 151 |
Cash, cash equivalents and restricted cash, end of period | 212 | 284 |
Eliminations | ||
Operating Activities | ||
Net cash (used in) provided by operating activities | 46 | (10) |
Investing Activities | ||
Capital expenditures for property and equipment | 0 | 0 |
Software capitalization costs | 0 | 0 |
Return of investment from unconsolidated affiliates | 0 | |
Investment in unconsolidated affiliates | 0 | 0 |
Net cash used in investing activities | 0 | 0 |
Financing Activities | ||
Issuance of debt | 0 | |
Issuance of non-recourse debt | 0 | 0 |
Repurchase and retirement of common stock | 0 | |
Repayment of debt | 0 | 0 |
Repayment of non-recourse debt | 0 | 0 |
Debt issuance costs | 0 | 0 |
Payment of withholding taxes on vesting of restricted stock units | 0 | |
Capital contribution | 0 | |
Proceeds from stock options exercises | 0 | |
Intercompany transfers | (46) | 10 |
Net cash provided by (used in) financing activities | (46) | 10 |
Net increase (decrease) in cash, cash equivalents and restricted cash | 0 | 0 |
Cash, cash equivalents and restricted cash, beginning of period | 0 | 0 |
Cash, cash equivalents and restricted cash, end of period | 0 | 0 |
Parent | ||
Operating Activities | ||
Net cash (used in) provided by operating activities | 0 | 0 |
Investing Activities | ||
Capital expenditures for property and equipment | 0 | 0 |
Software capitalization costs | 0 | 0 |
Return of investment from unconsolidated affiliates | 0 | |
Investment in unconsolidated affiliates | 0 | 0 |
Net cash used in investing activities | 0 | 0 |
Financing Activities | ||
Issuance of debt | 0 | |
Issuance of non-recourse debt | 0 | 0 |
Repurchase and retirement of common stock | 0 | |
Repayment of debt | 0 | 0 |
Repayment of non-recourse debt | 0 | 0 |
Debt issuance costs | 0 | 0 |
Payment of withholding taxes on vesting of restricted stock units | 0 | |
Capital contribution | 0 | |
Proceeds from stock options exercises | 0 | |
Intercompany transfers | 0 | 0 |
Net cash provided by (used in) financing activities | 0 | 0 |
Net increase (decrease) in cash, cash equivalents and restricted cash | 0 | 0 |
Cash, cash equivalents and restricted cash, beginning of period | 0 | 0 |
Cash, cash equivalents and restricted cash, end of period | 0 | 0 |
Issuers | ||
Operating Activities | ||
Net cash (used in) provided by operating activities | (20) | (16) |
Investing Activities | ||
Capital expenditures for property and equipment | 0 | 0 |
Software capitalization costs | 0 | 0 |
Return of investment from unconsolidated affiliates | 0 | |
Investment in unconsolidated affiliates | 0 | 0 |
Net cash used in investing activities | 0 | 0 |
Financing Activities | ||
Issuance of debt | 215 | |
Issuance of non-recourse debt | 0 | 0 |
Repurchase and retirement of common stock | (112) | |
Repayment of debt | (168) | (7) |
Repayment of non-recourse debt | 0 | 0 |
Debt issuance costs | 0 | 0 |
Payment of withholding taxes on vesting of restricted stock units | (4) | |
Capital contribution | 3 | |
Proceeds from stock options exercises | 0 | |
Intercompany transfers | 86 | 23 |
Net cash provided by (used in) financing activities | 20 | 16 |
Net increase (decrease) in cash, cash equivalents and restricted cash | 0 | 0 |
Cash, cash equivalents and restricted cash, beginning of period | 0 | 0 |
Cash, cash equivalents and restricted cash, end of period | 0 | 0 |
Guarantors | ||
Operating Activities | ||
Net cash (used in) provided by operating activities | 10 | 135 |
Investing Activities | ||
Capital expenditures for property and equipment | (25) | (23) |
Software capitalization costs | (12) | (12) |
Return of investment from unconsolidated affiliates | 11 | |
Investment in unconsolidated affiliates | (5) | (40) |
Net cash used in investing activities | (31) | (75) |
Financing Activities | ||
Issuance of debt | 0 | |
Issuance of non-recourse debt | 0 | 0 |
Repurchase and retirement of common stock | 0 | |
Repayment of debt | 0 | 0 |
Repayment of non-recourse debt | 0 | 0 |
Debt issuance costs | 0 | 0 |
Payment of withholding taxes on vesting of restricted stock units | 0 | |
Capital contribution | 0 | |
Proceeds from stock options exercises | 1 | |
Intercompany transfers | (63) | 60 |
Net cash provided by (used in) financing activities | (63) | 61 |
Net increase (decrease) in cash, cash equivalents and restricted cash | (84) | 121 |
Cash, cash equivalents and restricted cash, beginning of period | 259 | 128 |
Cash, cash equivalents and restricted cash, end of period | 175 | 249 |
Non-Guarantors | ||
Operating Activities | ||
Net cash (used in) provided by operating activities | (241) | 190 |
Investing Activities | ||
Capital expenditures for property and equipment | (4) | (2) |
Software capitalization costs | 0 | 0 |
Return of investment from unconsolidated affiliates | 0 | |
Investment in unconsolidated affiliates | 0 | 0 |
Net cash used in investing activities | (4) | (2) |
Financing Activities | ||
Issuance of debt | 0 | |
Issuance of non-recourse debt | 663 | 350 |
Repurchase and retirement of common stock | 0 | |
Repayment of debt | 0 | 0 |
Repayment of non-recourse debt | (436) | (428) |
Debt issuance costs | (6) | (5) |
Payment of withholding taxes on vesting of restricted stock units | 0 | |
Capital contribution | 0 | |
Proceeds from stock options exercises | 0 | |
Intercompany transfers | 23 | (93) |
Net cash provided by (used in) financing activities | 244 | (176) |
Net increase (decrease) in cash, cash equivalents and restricted cash | (1) | 12 |
Cash, cash equivalents and restricted cash, beginning of period | 38 | 23 |
Cash, cash equivalents and restricted cash, end of period | $ 37 | $ 35 |
Subsequent Events - Additional
Subsequent Events - Additional Information (Details) - USD ($) $ in Millions | 1 Months Ended | ||
Oct. 31, 2018 | Sep. 30, 2018 | Dec. 31, 2017 | |
Subsequent Events [Abstract] | |||
Deferred revenues | $ 154 | $ 263 | $ 109 |
Direct related costs | $ 72 |