These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
||||||||||
|
(State or other jurisdiction
of incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
||||||||||
|
|
|
||||||||||
|
|
|
(Zip Code)
|
|||||||||
|
(Address of principal executive offices)
|
|||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
|
|
|
|
||||||
|
|
☑
|
Accelerated filer
|
☐
|
||||||||||||||||||||
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
|
||||||||||||||||||||
|
Emerging growth company
|
|
||||||||||||||||||||||
|
Page
|
||||||||
|
PART I
|
FINANCIAL INFORMATION
|
|||||||
|
Item 1.
|
||||||||
|
Item 2.
|
||||||||
|
Item 3.
|
||||||||
|
Item 4.
|
||||||||
|
PART II
|
OTHER INFORMATION
|
|||||||
|
Item 1.
|
||||||||
|
Item 1A.
|
||||||||
|
Item 2.
|
||||||||
|
Item 3.
|
||||||||
|
Item 4.
|
||||||||
|
Item 5.
|
||||||||
|
Item 6.
|
||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Net revenues | |||||||||||||||||||||||
| Royalties and franchise fees | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Marketing, reservation and loyalty |
|
|
|
|
|||||||||||||||||||
| Management and other fees |
|
|
|
|
|||||||||||||||||||
| License and other fees |
|
|
|
|
|||||||||||||||||||
|
Other
|
|
|
|
|
|||||||||||||||||||
| Fee-related and other revenues |
|
|
|
|
|||||||||||||||||||
| Cost reimbursements |
|
|
|
|
|||||||||||||||||||
|
Net revenues
|
|
|
|
|
|||||||||||||||||||
| Expenses | |||||||||||||||||||||||
| Marketing, reservation and loyalty |
|
|
|
|
|||||||||||||||||||
| Operating |
|
|
|
|
|||||||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Cost reimbursements |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| Transaction-related |
|
|
|
|
|||||||||||||||||||
| Impairment |
|
|
|
|
|||||||||||||||||||
| Restructuring |
|
|
|
|
|||||||||||||||||||
| Separation-related |
|
|
(
|
|
|||||||||||||||||||
|
Total expenses
|
|
|
|
|
|||||||||||||||||||
| Operating income |
|
|
|
|
|||||||||||||||||||
|
Interest expense, net
|
|
|
|
|
|||||||||||||||||||
| Early extinguishment of debt |
|
|
|
|
|||||||||||||||||||
| Income before income taxes |
|
|
|
|
|||||||||||||||||||
|
Provision for income taxes
|
|
|
|
|
|||||||||||||||||||
|
Net income
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Earnings per share
|
|||||||||||||||||||||||
| Basic | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Diluted |
|
|
|
|
|||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Other comprehensive income/(loss), net of tax | |||||||||||||||||||||||
|
Foreign currency translation adjustments
|
|
(
|
|
|
|||||||||||||||||||
|
Unrealized losses on cash flow hedges
|
(
|
|
(
|
(
|
|||||||||||||||||||
|
Other comprehensive loss, net of tax
|
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Comprehensive income
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| September 30, 2024 | December 31, 2023 | ||||||||||
|
Assets
|
|||||||||||
|
Current assets:
|
|||||||||||
|
Cash and cash equivalents
|
$ |
|
$ |
|
|||||||
|
Trade receivables, net
|
|
|
|||||||||
|
Prepaid expenses
|
|
|
|||||||||
|
Other current assets
|
|
|
|||||||||
|
Total current assets
|
|
|
|||||||||
|
Property and equipment, net
|
|
|
|||||||||
|
Goodwill
|
|
|
|||||||||
|
Trademarks, net
|
|
|
|||||||||
|
Franchise agreements and other intangibles, net
|
|
|
|||||||||
|
Other non-current assets
|
|
|
|||||||||
|
Total assets
|
$ |
|
$ |
|
|||||||
|
Liabilities and stockholders’ equity
|
|||||||||||
|
Current liabilities:
|
|||||||||||
|
Current portion of long-term debt
|
$ |
|
$ |
|
|||||||
|
Accounts payable
|
|
|
|||||||||
|
Deferred revenues
|
|
|
|||||||||
|
Accrued expenses and other current liabilities
|
|
|
|||||||||
| Total current liabilities |
|
|
|||||||||
| Long-term debt |
|
|
|||||||||
|
Deferred income taxes
|
|
|
|||||||||
|
Deferred revenues
|
|
|
|||||||||
|
Other non-current liabilities
|
|
|
|||||||||
|
Total liabilities
|
|
|
|||||||||
| Commitments and contingencies (Note 10) |
|
|
|||||||||
|
Stockholders’ equity:
|
|||||||||||
|
Preferred stock, $
|
|
|
|||||||||
|
Common stock, $
|
|
|
|||||||||
|
Treasury stock, at cost –
|
(
|
(
|
|||||||||
|
Additional paid-in capital
|
|
|
|||||||||
| Retained earnings |
|
|
|||||||||
|
Accumulated other comprehensive income
|
|
|
|||||||||
|
Total stockholders’ equity
|
|
|
|||||||||
|
Total liabilities and stockholders’ equity
|
$ |
|
$ |
|
|||||||
| Nine Months Ended September 30, | |||||||||||
| 2024 | 2023 | ||||||||||
|
Operating activities
|
|||||||||||
| Net income | $ |
|
$ |
|
|||||||
| Adjustments to reconcile net income to net cash provided by/(used in) operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Provision for doubtful accounts |
|
|
|||||||||
| Impairment |
|
|
|||||||||
|
Deferred income taxes
|
(
|
(
|
|||||||||
|
Stock-based compensation
|
|
|
|||||||||
| Loss on early extinguishment of debt |
|
|
|||||||||
|
Net change in assets and liabilities:
|
|||||||||||
|
Trade receivables
|
(
|
(
|
|||||||||
|
Prepaid expenses
|
(
|
|
|||||||||
|
Other current assets
|
|
|
|||||||||
|
Accounts payable, accrued expenses and other current liabilities
|
(
|
(
|
|||||||||
| Deferred revenues |
|
|
|||||||||
| Payments of development advance notes, net |
(
|
(
|
|||||||||
| Other, net |
|
|
|||||||||
|
Net cash provided by operating activities
|
|
|
|||||||||
|
Investing activities
|
|||||||||||
|
Property and equipment additions
|
(
|
(
|
|||||||||
| Loan advances, net |
(
|
(
|
|||||||||
|
Net cash used in investing activities
|
(
|
(
|
|||||||||
|
Financing activities
|
|||||||||||
| Proceeds from borrowings |
|
|
|||||||||
|
Principal payments on long-term debt
|
(
|
(
|
|||||||||
|
Debt issuance costs
|
(
|
(
|
|||||||||
|
Dividends to stockholders
|
(
|
(
|
|||||||||
|
Repurchases of common stock
|
(
|
(
|
|||||||||
|
Exercise of stock options
|
|
|
|||||||||
|
Net share settlement of incentive equity awards
|
(
|
(
|
|||||||||
|
Other, net
|
(
|
(
|
|||||||||
|
Net cash used in financing activities
|
(
|
(
|
|||||||||
|
Effect of changes in exchange rates on cash, cash equivalents and restricted cash
|
|
(
|
|||||||||
| Net increase/(decrease) in cash, cash equivalents and restricted cash |
|
(
|
|||||||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
|
|
|||||||||
|
Cash, cash equivalents and restricted cash, end of period
|
$ |
|
$ |
|
|||||||
|
Common Shares Outstanding
|
Common Stock
|
Treasury
Stock
|
Additional Paid-in Capital
|
Retained Earnings
|
Accumulated Other Comprehensive Income/(Loss)
|
Total Equity
|
|||||||||||||||||||||||||||||||||||
| Balance as of December 31, 2023 |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||
| Net income | — | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||||
|
Other comprehensive income
|
— | — | — | — | — |
|
|
||||||||||||||||||||||||||||||||||
| Dividends | — | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||
| Repurchase of common stock | — | — |
(
|
— | — | — |
(
|
||||||||||||||||||||||||||||||||||
|
Net share settlement of incentive equity awards
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||||||||||||||||||||
|
Change in deferred compensation
|
— | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||||
|
Balance as of March 31, 2024
|
|
|
(
|
|
|
|
|
||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||||
|
Other comprehensive loss
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||
| Dividends | — | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||
| Repurchase of common stock |
(
|
— |
(
|
— | — | — |
(
|
||||||||||||||||||||||||||||||||||
|
Net share settlement of incentive equity awards
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||||||||||||||||||||
|
Change in deferred compensation
|
— | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||||
| Exercise of stock options | — | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||||
| Other | — | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||||
|
Balance as of June 30, 2024
|
|
|
(
|
|
|
|
|
||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||||
|
Other comprehensive loss
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||
| Dividends | — | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||
| Repurchase of common stock |
(
|
— |
(
|
— | — | — |
(
|
||||||||||||||||||||||||||||||||||
|
Net share settlement of incentive equity awards
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||||||||||||||||||||
|
Change in deferred compensation
|
— | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||||
|
Balance as of September 30, 2024
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||
|
Common Shares Outstanding
|
Common Stock
|
Treasury
Stock
|
Additional Paid-in Capital
|
Retained Earnings
|
Accumulated Other Comprehensive Income/(Loss)
|
Total Equity
|
|||||||||||||||||||||||||||||||||||
| Balance as of December 31, 2022 |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||
| Net income | — | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||||
|
Other comprehensive loss
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||
| Dividends | — | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||
| Repurchase of common stock | — | — |
(
|
— | — | — |
(
|
||||||||||||||||||||||||||||||||||
|
Net share settlement of incentive equity awards
|
— | — | — |
(
|
— | — |
(
|
||||||||||||||||||||||||||||||||||
|
Change in deferred compensation
|
— | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||||
|
Balance as of March 31, 2023
|
|
|
(
|
|
|
|
|
||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||||
|
Other comprehensive income
|
— | — | — | — | — |
|
|
||||||||||||||||||||||||||||||||||
| Dividends | — | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||
| Repurchase of common stock |
(
|
— |
(
|
— | — | — |
(
|
||||||||||||||||||||||||||||||||||
|
Change in deferred compensation
|
— | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||||
|
Balance as of June 30, 2023
|
|
|
(
|
|
|
|
|
||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — |
|
— |
|
||||||||||||||||||||||||||||||||||
|
Other comprehensive loss
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||
| Dividends | — | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||
| Repurchase of common stock |
(
|
— |
(
|
— | — | — |
(
|
||||||||||||||||||||||||||||||||||
|
Change in deferred compensation
|
— | — | — |
|
— | — |
|
||||||||||||||||||||||||||||||||||
| Other | — | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||
|
Balance as of September 30, 2023
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||
| 1. BASIS OF PRESENTATION | ||
| 2. NEW ACCOUNTING PRONOUNCEMENTS | ||
| 3. REVENUE RECOGNITION | ||
| September 30, 2024 | December 31, 2023 | ||||||||||
|
Deferred initial franchise fee revenues
|
$ |
|
$ |
|
|||||||
|
Deferred loyalty program revenues
|
|
|
|||||||||
|
Deferred co-branded credit card program revenues
|
|
|
|||||||||
|
Deferred other revenues
|
|
|
|||||||||
|
Total
|
$ |
|
$ |
|
|||||||
| 10/1/2024 - 9/30/2025 | 10/1/2025 - 9/30/2026 | 10/1/2026 - 9/30/2027 |
|
Thereafter
|
|
Total
|
|||||||||||||||||||||||
|
Initial franchise fee revenues
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
|
Loyalty program revenues
|
|
|
|
|
|
||||||||||||||||||||||||
|
Other revenues
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
|
Royalties and franchise fees
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Marketing and reservation fees |
|
|
|
|
|||||||||||||||||||
| Loyalty revenue |
|
|
|
65 |
|
||||||||||||||||||
|
Management and other fees
|
|
|
|
|
|||||||||||||||||||
| License and other fees |
|
|
|
|
|||||||||||||||||||
|
Cost reimbursements
|
|
|
|
|
|||||||||||||||||||
| Other revenue |
|
|
|
|
|||||||||||||||||||
|
Net revenues
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| 4. EARNINGS PER SHARE | ||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Basic weighted average shares outstanding |
|
|
|
|
|||||||||||||||||||
|
Stock options and restricted stock units (“RSUs”)
(a)
|
|
|
|
|
|||||||||||||||||||
|
Diluted weighted average shares outstanding
|
|
|
|
|
|||||||||||||||||||
|
Earnings per share:
|
|||||||||||||||||||||||
|
Basic
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Diluted
|
|
|
|
|
|||||||||||||||||||
|
Dividends:
|
|||||||||||||||||||||||
|
Cash dividends declared per share
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Aggregate dividends paid to stockholders
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Shares | Cost | Average Price Per Share | |||||||||||||||
|
As of December 31, 2023
|
|
$ |
|
$ |
|
||||||||||||
|
For the nine months ended September 30, 2024
|
|
|
|
||||||||||||||
| As of September 30, 2024 |
|
$ |
|
$ |
|
||||||||||||
| 5. ACCOUNTS RECEIVABLE | ||
| 2024 | 2023 | ||||||||||
| Balance as of January 1, | $ |
|
$ |
|
|||||||
| Provision for doubtful accounts |
|
|
|||||||||
| Bad debt write-offs |
(
|
(
|
|||||||||
| Balance as of September 30, | $ |
|
$ |
|
|||||||
| 6. FRANCHISING, MARKETING AND RESERVATION ACTIVITIES | ||
|
Condensed Consolidated Balance Sheets:
|
September 30, 2024 | December 31, 2023 | |||||||||
|
Other non-current assets
|
$ |
|
$ |
|
|||||||
|
Condensed Consolidated Statements of Income:
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
|
Forgiveness of notes
(a)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Impairment
(b)
|
|
|
|
|
|||||||||||||||||||
|
Bad debt expense related to notes
|
|
|
|
|
|||||||||||||||||||
|
Condensed Consolidated Statements of Cash Flows:
|
Nine Months Ended September 30, | ||||||||||
| 2024 | 2023 | ||||||||||
| Payments of development advance notes | $ |
(
|
$ |
(
|
|||||||
| Proceeds from repayment of development advance notes |
|
|
|||||||||
|
Payments of development advance notes, net
|
$ |
(
|
$ |
(
|
|||||||
| 7. INCOME TAXES | ||
| 8. LONG-TERM DEBT AND BORROWING ARRANGEMENTS | ||
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||
|
Long-term debt:
(a)
|
Amount |
Weighted Average Rate
(b)
|
Amount |
Weighted Average Rate
(b)
|
|||||||||||||||||||
|
$
|
$ |
|
|
$ |
|
|
|||||||||||||||||
|
$
|
|
|
|
|
|||||||||||||||||||
|
$
|
|
|
|
|
|||||||||||||||||||
|
$
|
|
|
|
|
|||||||||||||||||||
| Finance leases |
|
|
|
|
|||||||||||||||||||
| Total long-term debt |
|
|
|
|
|||||||||||||||||||
| Less: Current portion of long-term debt |
|
|
|||||||||||||||||||||
| Long-term debt | $ |
|
$ |
|
|||||||||||||||||||
| Long-Term Debt | |||||
| Within 1 year | $ |
|
|||
| Between 1 and 2 years |
|
||||
| Between 2 and 3 years |
|
||||
| Between 3 and 4 years |
|
||||
| Between 4 and 5 years |
|
||||
| Thereafter |
|
||||
| Total | $ |
|
|||
| Revolving Credit Facility | |||||
| Total capacity | $ |
|
|||
| Less: Borrowings |
|
||||
| Available capacity | $ |
|
|||
| 9. FAIR VALUE | ||
| September 30, 2024 | |||||||||||
| Carrying Amount | Estimated Fair Value | ||||||||||
| Debt | $ |
|
$ |
|
|||||||
| 10. COMMITMENTS AND CONTINGENCIES | ||
| 11. STOCK-BASED COMPENSATION | ||
|
RSUs
|
PSUs
|
||||||||||||||||||||||
|
Number of
RSUs |
Weighted
Average Grant Price |
Number
of PSUs |
Weighted
Average Grant Price |
||||||||||||||||||||
| Balance as of December 31, 2023 |
|
$ |
|
|
$ |
|
|||||||||||||||||
|
Granted
(a)
|
|
|
|
(b)
|
|
||||||||||||||||||
|
Vested
|
(
|
|
(
|
|
|||||||||||||||||||
|
Canceled
|
(
|
|
|
|
|||||||||||||||||||
| Balance as of September 30, 2024 |
|
(c)
|
$ |
|
|
(d)
|
$ |
|
|||||||||||||||
|
Number of Options
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life (Years)
|
Aggregate Intrinsic Value (in millions)
|
||||||||||||||||||||
| Outstanding as of December 31, 2023 |
|
$ |
|
||||||||||||||||||||
|
Granted
|
|
|
|||||||||||||||||||||
| Exercised |
(
|
|
|||||||||||||||||||||
| Canceled |
|
|
|||||||||||||||||||||
|
Outstanding as of September 30, 2024
|
|
$ |
|
|
$ |
|
|||||||||||||||||
|
Unvested as of September 30, 2024
|
|
$ |
|
— | $ |
|
|||||||||||||||||
|
Exercisable as of September 30, 2024
|
|
$ |
|
|
$ |
|
|||||||||||||||||
| 12. SEGMENT INFORMATION | ||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||
|
Net Revenues
|
Adjusted EBITDA
|
Net Revenues
|
Adjusted EBITDA
|
||||||||||||||||||||
|
Hotel Franchising
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Corporate and Other
|
|
(
|
|
(
|
|||||||||||||||||||
|
Total Company
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended September 30, | |||||||||||
| 2024 | 2023 | ||||||||||
| Net income | $ |
|
$ |
|
|||||||
| Provision for income taxes |
|
|
|||||||||
| Depreciation and amortization |
|
|
|||||||||
| Interest expense, net |
|
|
|||||||||
| Stock-based compensation |
|
|
|||||||||
| Development advance notes amortization |
|
|
|||||||||
| Restructuring costs |
|
|
|||||||||
| Transaction-related |
|
|
|||||||||
| Separation-related |
|
|
|||||||||
|
Foreign currency impact of highly inflationary countries
|
|
|
|||||||||
|
Adjusted EBITDA
|
$ |
|
$ |
|
|||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||
|
Net Revenues
|
Adjusted EBITDA
|
Net Revenues
|
Adjusted EBITDA
|
||||||||||||||||||||
|
Hotel Franchising
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Corporate and Other
|
|
(
|
|
(
|
|||||||||||||||||||
|
Total Company
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2024 | 2023 | ||||||||||
| Net income | $ |
|
$ |
|
|||||||
| Provision for income taxes |
|
|
|||||||||
| Depreciation and amortization |
|
|
|||||||||
| Interest expense, net |
|
|
|||||||||
| Early extinguishment of debt |
|
|
|||||||||
| Stock-based compensation |
|
|
|||||||||
| Development advance notes amortization |
|
|
|||||||||
| Transaction-related |
|
|
|||||||||
| Impairment |
|
|
|||||||||
| Restructuring costs |
|
|
|||||||||
| Separation-related |
(
|
|
|||||||||
|
Foreign currency impact of highly inflationary countries
|
|
|
|||||||||
|
Adjusted EBITDA
|
$ |
|
$ |
|
|||||||
| 13. OTHER EXPENSES AND CHARGES | ||
| 2024 Activity | |||||||||||||||||||||||||||||
|
Liability as of December 31, 2023
(a)
|
Costs Recognized | Cash Payments |
Other
(b)
|
Liability as of September 30, 2024
(a)
|
|||||||||||||||||||||||||
| Hostile takeover defense | $ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||
| Debt repricing |
|
|
(
|
— |
|
||||||||||||||||||||||||
| Total accrued transaction-related expenses | $ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||
| 2024 Activity | |||||||||||||||||||||||||||||
|
Liability as of December 31, 2023
(a)
|
Costs Recognized | Cash Payments |
Other
(b)
|
Liability as of September 30, 2024
(a)
|
|||||||||||||||||||||||||
| 2024 Plan | |||||||||||||||||||||||||||||
| Personnel-related | $ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||
| Total accrued restructuring | $ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||
| 14. ACCUMULATED OTHER COMPREHENSIVE INCOME/(LOSS) | ||
| Net of Tax | Foreign Currency Translation Adjustments | Cash Flow Hedges | Accumulated Other Comprehensive Income/(Loss) | ||||||||||||||
| Balance as of December 31, 2023 | $ |
|
$ |
|
$ |
|
|||||||||||
| Period change |
(
|
|
|
||||||||||||||
| Balance as of March 31, 2024 |
|
|
|
||||||||||||||
| Period change |
(
|
(
|
(
|
||||||||||||||
| Balance as of June 30, 2024 |
|
|
|
||||||||||||||
| Period change |
|
(
|
(
|
||||||||||||||
| Balance as of September 30, 2024 | $ |
|
$ |
(
|
$ |
|
|||||||||||
| Net of Tax | |||||||||||||||||
| Balance as of December 31, 2022 | $ |
(
|
$ |
|
$ |
|
|||||||||||
| Period change |
|
(
|
(
|
||||||||||||||
| Balance as of March 31, 2023 |
(
|
|
|
||||||||||||||
| Period change |
|
|
|
||||||||||||||
| Balance as of June 30, 2023 |
|
|
|
||||||||||||||
| Period change |
(
|
|
(
|
||||||||||||||
| Balance as of September 30, 2023 | $ |
(
|
$ |
|
$ |
|
|||||||||||
| BUSINESS AND OVERVIEW | ||
| RESULTS OF OPERATIONS | ||
| OPERATING STATISTICS | ||
| As of September 30, | |||||||||||||||||
| 2024 | 2023 |
% Change
|
|||||||||||||||
|
Rooms
|
|||||||||||||||||
|
United States
|
500,600 | 495,700 | 1% | ||||||||||||||
|
International
|
392,000 | 362,300 | 8% | ||||||||||||||
|
Total rooms
|
892,600 | 858,000 | 4% | ||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||
| 2024 | 2023 |
Change
(c)
|
|||||||||||||||
|
RevPAR
|
|||||||||||||||||
|
United States
|
$ | 57.98 | $ | 58.46 | (1%) | ||||||||||||
|
International
(a)
|
38.60 | 38.05 | 1% | ||||||||||||||
|
Global RevPAR
(a)
|
49.33 | 49.71 | (1%) | ||||||||||||||
| Average Royalty Rate | |||||||||||||||||
| United States | 4.7 | % | 4.6 | % | 12 bps | ||||||||||||
| International | 2.5 | % | 2.5 | % | 2 bps | ||||||||||||
| Global average royalty rate | 4.0 | % | 3.9 | % | 4 bps | ||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||
| 2024 | 2023 |
Change
(c)
|
|||||||||||||||
|
RevPAR
|
|||||||||||||||||
|
United States
|
$ | 51.69 | $ | 52.56 | (2%) | ||||||||||||
|
International
(b)
|
34.08 | 33.59 | 1% | ||||||||||||||
|
Global RevPAR
(b)
|
43.89 | 44.52 | (1%) | ||||||||||||||
| Average Royalty Rate | |||||||||||||||||
| United States | 4.7 | % | 4.6 | % | 8 bps | ||||||||||||
| International | 2.4 | % | 2.4 | % | 6 bps | ||||||||||||
| Global average royalty rate | 3.9 | % | 3.9 | % | 2 bps | ||||||||||||
| THREE MONTHS ENDED SEPTEMBER 30, 2024 VS. THREE MONTHS ENDED SEPTEMBER 30, 2023 | ||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2024 | 2023 |
Change
|
% Change | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Fee-related and other revenues | $ | 394 | $ | 400 | $ | (6) | (2 | %) | |||||||||||||||
| Cost reimbursement revenues | 2 | 2 | — | — | % | ||||||||||||||||||
| Net revenues | 396 | 402 | (6) | (1 | %) | ||||||||||||||||||
| Expenses | |||||||||||||||||||||||
| Marketing, reservation and loyalty expense | 149 | 162 | (13) | (8 | %) | ||||||||||||||||||
| Cost reimbursement expense | 2 | 2 | — | — | % | ||||||||||||||||||
| Other expenses | 74 | 75 | (1) | (1 | %) | ||||||||||||||||||
|
Total expenses
|
225 | 239 | (14) | (6 | %) | ||||||||||||||||||
| Operating income | 171 | 163 | 8 | 5 | % | ||||||||||||||||||
|
Interest expense, net
|
34 | 27 | 7 | 26 | % | ||||||||||||||||||
| Income before income taxes | 137 | 136 | 1 | 1 | % | ||||||||||||||||||
|
Provision for income taxes
|
35 | 33 | 2 | 6 | % | ||||||||||||||||||
| Net income | $ | 102 | $ | 103 | $ | (1) | (1 | %) | |||||||||||||||
| Three Months Ended September 30, | |||||||||||
| 2024 | 2023 | ||||||||||
| Net income | $ | 102 | $ | 103 | |||||||
| Provision for income taxes | 35 | 33 | |||||||||
| Depreciation and amortization | 17 | 19 | |||||||||
| Interest expense, net | 34 | 27 | |||||||||
| Stock-based compensation | 10 | 10 | |||||||||
| Development advance notes amortization | 6 | 4 | |||||||||
| Restructuring costs | 2 | — | |||||||||
| Transaction-related | 1 | 1 | |||||||||
| Separation-related | 1 | — | |||||||||
| Foreign currency impact of highly inflationary countries | — | 3 | |||||||||
|
Adjusted EBITDA
|
$ | 208 | $ | 200 | |||||||
|
Net Revenues
|
Adjusted EBITDA
|
||||||||||||||||||||||||||||||||||
| 2024 | 2023 |
% Change
|
2024 | 2023 |
% Change
|
||||||||||||||||||||||||||||||
| Hotel Franchising | $ | 396 | $ | 402 | (1%) | $ | 224 | $ | 215 | 4% | |||||||||||||||||||||||||
|
Corporate and Other
|
— | — | n/a | (16) | (15) | (7 | %) | ||||||||||||||||||||||||||||
|
Total Company
|
$ | 396 | $ | 402 | (1%) | $ | 208 | $ | 200 | 4% | |||||||||||||||||||||||||
| NINE MONTHS ENDED SEPTEMBER 30, 2024 VS. NINE MONTHS ENDED SEPTEMBER 30, 2023 | ||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2024 | 2023 |
Change
|
% Change
|
||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Fee-related and other revenues | $ | 1,063 | $ | 1,064 | $ | (1) | — | % | |||||||||||||||
| Cost reimbursement revenues | 4 | 12 | (8) | (67 | %) | ||||||||||||||||||
| Net revenues | 1,067 | 1,076 | (9) | (1 | %) | ||||||||||||||||||
| Expenses | |||||||||||||||||||||||
| Marketing, reservation and loyalty expense | 435 | 446 | (11) | (2 | %) | ||||||||||||||||||
| Cost reimbursement expense | 4 | 12 | (8) | (67 | %) | ||||||||||||||||||
| Other expenses | 262 | 219 | 43 | 20 | % | ||||||||||||||||||
| Total expenses | 701 | 677 | 24 | 4 | % | ||||||||||||||||||
| Operating income | 366 | 399 | (33) | (8 | %) | ||||||||||||||||||
|
Interest expense, net
|
93 | 73 | 20 | 27 | % | ||||||||||||||||||
| Early extinguishment of debt | 3 | 3 | — | — | % | ||||||||||||||||||
| Income before income taxes | 270 | 323 | (53) | (16 | %) | ||||||||||||||||||
|
Provision for income taxes
|
66 | 83 | (17) | (20 | %) | ||||||||||||||||||
|
Net income
|
$ | 204 | $ | 240 | $ | (36) | (15 | %) | |||||||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2024 | 2023 | ||||||||||
| Net income | $ | 204 | $ | 240 | |||||||
| Provision for income taxes | 66 | 83 | |||||||||
| Depreciation and amortization | 54 | 56 | |||||||||
| Interest expense, net | 93 | 73 | |||||||||
| Early extinguishment of debt | 3 | 3 | |||||||||
| Stock-based compensation | 30 | 28 | |||||||||
| Development advance notes amortization | 18 | 11 | |||||||||
| Transaction-related | 46 | 5 | |||||||||
| Impairments, net | 12 | — | |||||||||
| Restructuring costs | 11 | — | |||||||||
| Separation-related | (11) | — | |||||||||
| Foreign currency impact of highly inflationary countries | 1 | 6 | |||||||||
|
Adjusted EBITDA
|
$ | 527 | $ | 505 | |||||||
|
Net Revenues
|
Adjusted EBITDA
|
||||||||||||||||||||||||||||||||||
| 2024 | 2023 |
% Change
|
2024 | 2023 |
% Change
|
||||||||||||||||||||||||||||||
| Hotel Franchising | $ | 1,067 | $ | 1,076 | (1%) | $ | 578 | $ | 554 | 4% | |||||||||||||||||||||||||
|
Corporate and Other
|
— | — | n/a | (51) | (49) | (4%) | |||||||||||||||||||||||||||||
|
Total Company
|
$ | 1,067 | $ | 1,076 | (1%) | $ | 527 | $ | 505 | 4% | |||||||||||||||||||||||||
| DEVELOPMENT | ||
| RESTRUCTURING | ||
| 2024 Activity | |||||||||||||||||||||||||||||
|
Liability as of December 31, 2023
(a)
|
Costs Recognized | Cash Payments |
Other
(b)
|
Liability as of September 30, 2024
(a)
|
|||||||||||||||||||||||||
| 2024 Plan | |||||||||||||||||||||||||||||
| Personnel-related | $ | — | $ | 11 | $ | (6) | $ | (2) | $ | 3 | |||||||||||||||||||
| Total accrued restructuring | $ | — | $ | 11 | $ | (6) | $ | (2) | $ | 3 | |||||||||||||||||||
| FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES | ||
| September 30, 2024 | December 31, 2023 |
Change
|
|||||||||||||||
|
Total assets
|
$ | 4,154 | $ | 4,033 | $ | 121 | |||||||||||
|
Total liabilities
|
3,571 | 3,287 | 284 | ||||||||||||||
|
Total stockholders’ equity
|
583 | 746 | (163) | ||||||||||||||
| CASH FLOW | ||
| Nine Months Ended September 30, | |||||||||||||||||
| 2024 | 2023 |
Change
|
|||||||||||||||
|
Cash provided by/(used in)
|
|||||||||||||||||
|
Operating activities
|
$ | 156 | $ | 253 | $ | (97) | |||||||||||
|
Investing activities
|
(40) | (50) | 10 | ||||||||||||||
|
Financing activities
|
(100) | (283) | 183 | ||||||||||||||
|
Effects of changes in exchange rates on cash, cash equivalents and restricted cash
|
— | (2) | 2 | ||||||||||||||
|
Net change in cash, cash equivalents and restricted cash
|
$ | 16 | $ | (82) | $ | 98 | |||||||||||
| LONG-TERM DEBT COVENANTS | ||
| SEASONALITY | ||
| COMMITMENTS AND CONTINGENCIES | ||
| CRITICAL ACCOUNTING POLICIES | ||
| Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plan | Approximate Dollar Value of Shares that May Yet Be Purchased Under Plan | ||||||||||||||||||||||
| July | 404,774 | $ | 74.33 | 404,774 | $ | 626,548,977 | ||||||||||||||||||||
| August | 502,822 | 75.29 | 502,822 | 588,693,368 | ||||||||||||||||||||||
| September | 361,132 | 78.41 | 361,132 | 560,377,390 | ||||||||||||||||||||||
| Total | 1,268,728 | $ | 75.87 | 1,268,728 | $ | 560,377,390 | ||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS, INC.
|
||||||||
| Date: October 24, 2024 |
By:
|
/s/ Michele Allen
|
||||||
|
Michele Allen
|
||||||||
|
Chief Financial Officer and Head of Strategy
|
||||||||
| Date: October 24, 2024 |
By:
|
/s/ Nicola Rossi
|
||||||
|
Nicola Rossi
|
||||||||
|
Chief Accounting Officer
|
||||||||
| Exhibit No. | Description | ||||
| 15.1* | |||||
| 31.1* | |||||
| 31.2* | |||||
| 32** | |||||
| 101.INS* |
XBRL Instance Document
- the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
|
||||
| 101.SCH* | XBRL Taxonomy Extension Schema Document | ||||
| 101.CAL* | XBRL Taxonomy Extension Calculation Linkbase Document | ||||
| 101.DEF* | XBRL Taxonomy Extension Definition Linkbase Document | ||||
| 101.LAB* | XBRL Taxonomy Extension Label Linkbase Document | ||||
| 101.PRE* | XBRL Taxonomy Extension Presentation Linkbase Document | ||||
| 104 | Cover Page Interactive Data File - the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | ||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|