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.
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
20-0052541
|
(State or Other Jurisdiction
of Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
22 Sylvan Way
|
|
07054
|
Parsippany, New Jersey
|
|
(Zip Code)
|
(Address of Principal Executive Offices)
|
|
|
Large accelerated filer
|
þ
|
|
|
|
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
|
|
(Do not check if a smaller reporting company)
|
|||
|
|
|
|
|
|
Smaller reporting company
|
o
|
|
|
|
|
|
|
Emerging growth company
|
o
|
|
|
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
|
||||||
|
March 31,
|
||||||
|
2018
|
|
2017
|
||||
Net revenues
|
|
|
|
||||
Service and membership fees
|
$
|
487
|
|
|
$
|
476
|
|
Vacation ownership interest sales
|
358
|
|
|
350
|
|
||
Franchise fees
|
151
|
|
|
140
|
|
||
Consumer financing
|
118
|
|
|
111
|
|
||
Other
|
76
|
|
|
77
|
|
||
Net revenues
|
1,190
|
|
|
1,154
|
|
||
Expenses
|
|
|
|
||||
Operating
|
513
|
|
|
506
|
|
||
Cost of vacation ownership interests
|
31
|
|
|
36
|
|
||
Consumer financing interest
|
19
|
|
|
18
|
|
||
Marketing and reservation
|
188
|
|
|
174
|
|
||
General and administrative
|
173
|
|
|
172
|
|
||
Separation-related
|
51
|
|
|
—
|
|
||
Impairment
|
—
|
|
|
5
|
|
||
Restructuring
|
—
|
|
|
7
|
|
||
Depreciation and amortization
|
56
|
|
|
51
|
|
||
Total expenses
|
1,031
|
|
|
969
|
|
||
Operating income
|
159
|
|
|
185
|
|
||
Other income, net
|
(6
|
)
|
|
(1
|
)
|
||
Interest expense
|
45
|
|
|
34
|
|
||
Interest income
|
(1
|
)
|
|
(1
|
)
|
||
Income before income taxes
|
121
|
|
|
153
|
|
||
Provision for income taxes
|
40
|
|
|
26
|
|
||
Income from continuing operations
|
81
|
|
|
127
|
|
||
Loss from discontinued operations, net of income taxes
|
(47
|
)
|
|
(37
|
)
|
||
Net income
|
$
|
34
|
|
|
$
|
90
|
|
|
|
|
|
||||
Basic earnings per share
|
|
|
|
||||
Continuing operations
|
$
|
0.81
|
|
|
$
|
1.21
|
|
Discontinued operations
|
(0.47
|
)
|
|
(0.35
|
)
|
||
|
$
|
0.34
|
|
|
$
|
0.86
|
|
Diluted earnings per share
|
|
|
|
||||
Continuing operations
|
$
|
0.80
|
|
|
$
|
1.20
|
|
Discontinued operations
|
(0.46
|
)
|
|
(0.35
|
)
|
||
|
$
|
0.34
|
|
|
$
|
0.85
|
|
|
|
|
|
||||
Cash dividends declared per share
|
$
|
0.66
|
|
|
$
|
0.58
|
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2018
|
|
2017
|
||||
Net income
|
$
|
34
|
|
|
$
|
90
|
|
Other comprehensive income, net of tax
|
|
|
|
||||
Foreign currency translation adjustments
|
14
|
|
|
29
|
|
||
Unrealized losses on cash flow hedges
|
(1
|
)
|
|
—
|
|
||
Defined benefit pension plans
|
1
|
|
|
—
|
|
||
Other comprehensive income, net of tax
|
14
|
|
|
29
|
|
||
Comprehensive income
|
$
|
48
|
|
|
$
|
119
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
291
|
|
|
$
|
100
|
|
Trade receivables, net
|
450
|
|
|
389
|
|
||
Vacation ownership contract receivables, net
|
268
|
|
|
252
|
|
||
Inventory
|
337
|
|
|
340
|
|
||
Prepaid expenses
|
186
|
|
|
145
|
|
||
Other current assets
|
424
|
|
|
321
|
|
||
Assets held for sale
|
1,726
|
|
|
1,448
|
|
||
Total current assets
|
3,682
|
|
|
2,995
|
|
||
Long-term vacation ownership contract receivables, net
|
2,608
|
|
|
2,649
|
|
||
Non-current inventory
|
888
|
|
|
909
|
|
||
Property and equipment, net
|
1,112
|
|
|
1,081
|
|
||
Goodwill
|
1,330
|
|
|
1,336
|
|
||
Trademarks, net
|
741
|
|
|
736
|
|
||
Franchise agreements and other intangibles, net
|
344
|
|
|
348
|
|
||
Other non-current assets
|
394
|
|
|
396
|
|
||
Total assets
|
$
|
11,099
|
|
|
$
|
10,450
|
|
Liabilities and Equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Securitized vacation ownership debt
|
$
|
198
|
|
|
$
|
217
|
|
Current portion of long-term debt
|
91
|
|
|
104
|
|
||
Accounts payable
|
245
|
|
|
256
|
|
||
Deferred income
|
566
|
|
|
524
|
|
||
Accrued expenses and other current liabilities
|
753
|
|
|
748
|
|
||
Liabilities held for sale
|
1,246
|
|
|
780
|
|
||
Total current liabilities
|
3,099
|
|
|
2,629
|
|
||
Long-term securitized vacation ownership debt
|
1,779
|
|
|
1,881
|
|
||
Long-term debt
|
4,193
|
|
|
3,805
|
|
||
Deferred income taxes
|
802
|
|
|
774
|
|
||
Deferred income
|
283
|
|
|
283
|
|
||
Other non-current liabilities
|
293
|
|
|
304
|
|
||
Total liabilities
|
10,449
|
|
|
9,676
|
|
||
Commitments and contingencies (Note 13)
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
||||
Preferred stock, $.01 par value, authorized 6,000,000 shares, none issued and outstanding
|
—
|
|
|
—
|
|
||
Common stock, $.01 par value, authorized 600,000,000 shares, 219,249,183 issued as of 2018 and 218,796,817 issued as of 2017
|
2
|
|
|
2
|
|
||
Treasury stock, at cost – 119,536,306 shares as of 2018 and 118,887,441 shares as of 2017
|
(5,795
|
)
|
|
(5,719
|
)
|
||
Additional paid-in capital
|
3,986
|
|
|
3,996
|
|
||
Retained earnings
|
2,449
|
|
|
2,501
|
|
||
Accumulated other comprehensive income/(loss)
|
3
|
|
|
(11
|
)
|
||
Total stockholders’ equity
|
645
|
|
|
769
|
|
||
Noncontrolling interest
|
5
|
|
|
5
|
|
||
Total equity
|
650
|
|
|
774
|
|
||
Total liabilities and equity
|
$
|
11,099
|
|
|
$
|
10,450
|
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2018
|
|
2017
|
||||
Operating Activities
|
|
|
|
||||
Net income
|
$
|
34
|
|
|
$
|
90
|
|
Loss from discontinued operations, net of tax
|
47
|
|
|
37
|
|
||
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
56
|
|
|
51
|
|
||
Provision for loan losses
|
92
|
|
|
85
|
|
||
Deferred income taxes
|
24
|
|
|
79
|
|
||
Stock-based compensation
|
21
|
|
|
15
|
|
||
Impairment
|
—
|
|
|
5
|
|
||
Non-cash interest
|
5
|
|
|
6
|
|
||
Net change in assets and liabilities, excluding the impact of acquisitions:
|
|
|
|
||||
Trade receivables
|
(63
|
)
|
|
(49
|
)
|
||
Vacation ownership contract receivables
|
(71
|
)
|
|
(55
|
)
|
||
Inventory
|
(39
|
)
|
|
(32
|
)
|
||
Prepaid expenses
|
(41
|
)
|
|
(32
|
)
|
||
Other current assets
|
(76
|
)
|
|
(97
|
)
|
||
Accounts payable, accrued expenses and other current liabilities
|
1
|
|
|
(8
|
)
|
||
Deferred income
|
38
|
|
|
32
|
|
||
Payments of development advance notes
|
(8
|
)
|
|
(3
|
)
|
||
Proceeds from development advance notes
|
8
|
|
|
2
|
|
||
Other, net
|
(27
|
)
|
|
(3
|
)
|
||
Cash provided by operating activities - continuing operations
|
1
|
|
|
123
|
|
||
Cash provided by operating activities - discontinued operations
|
132
|
|
|
115
|
|
||
Net cash provided by operating activities
|
133
|
|
|
238
|
|
||
Investing Activities
|
|
|
|
||||
Property and equipment additions
|
(28
|
)
|
|
(28
|
)
|
||
Net assets acquired, net of cash acquired
|
(5
|
)
|
|
—
|
|
||
Equity investments and loans
|
—
|
|
|
(2
|
)
|
||
Other, net
|
11
|
|
|
—
|
|
||
Cash used in investing activities - continuing operations
|
(22
|
)
|
|
(30
|
)
|
||
Cash (used in)/provided by investing activities - discontinued operations
|
(8
|
)
|
|
9
|
|
||
Net cash used in investing activities
|
(30
|
)
|
|
(21
|
)
|
||
Financing Activities
|
|
|
|
||||
Proceeds from securitized borrowings
|
261
|
|
|
593
|
|
||
Principal payments on securitized borrowings
|
(384
|
)
|
|
(596
|
)
|
||
Proceeds from long-term debt
|
1,436
|
|
|
544
|
|
||
Principal payments on long-term debt
|
(576
|
)
|
|
(575
|
)
|
||
Repayments of commercial paper, net
|
(11
|
)
|
|
(206
|
)
|
||
Proceeds from notes issued and term loan
|
—
|
|
|
694
|
|
||
Repayment/repurchase of notes
|
(464
|
)
|
|
(300
|
)
|
||
Repayments of vacation ownership inventory arrangements
|
(7
|
)
|
|
(22
|
)
|
||
Dividends to shareholders
|
(70
|
)
|
|
(64
|
)
|
||
Repurchase of common stock
|
(76
|
)
|
|
(147
|
)
|
||
Debt issuance costs
|
—
|
|
|
(6
|
)
|
||
Net share settlement of incentive equity awards
|
(32
|
)
|
|
(30
|
)
|
||
Other, net
|
(2
|
)
|
|
1
|
|
||
Cash provided by/(used in) financing activities - continuing operations
|
75
|
|
|
(114
|
)
|
||
Cash used in financing activities - discontinued operations
|
(6
|
)
|
|
(9
|
)
|
||
Net cash provided by/(used in) financing activities
|
69
|
|
|
(123
|
)
|
||
Effect of changes in exchange rates on cash, cash equivalents and restricted cash
|
1
|
|
|
3
|
|
||
Net increase in cash, cash equivalents and restricted cash
|
173
|
|
|
97
|
|
||
Cash, cash equivalents and restricted cash, beginning of period
|
416
|
|
|
333
|
|
||
Cash, cash equivalents and restricted cash, end of period
|
589
|
|
|
430
|
|
||
Less cash, cash equivalents and restricted cash of discontinued operations, end of period
|
102
|
|
|
157
|
|
||
Cash, cash equivalents and restricted cash of continuing operations, end of period
|
$
|
487
|
|
|
$
|
273
|
|
|
Common Shares Outstanding
|
|
Common Stock
|
|
Treasury Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive (Loss)/ Income
|
|
Non-controlling Interest
|
|
Total Equity
|
|||||||||||||||
Balance as of December 31, 2017
|
100
|
|
|
$
|
2
|
|
|
$
|
(5,719
|
)
|
|
$
|
3,996
|
|
|
$
|
2,501
|
|
|
$
|
(11
|
)
|
|
$
|
5
|
|
|
$
|
774
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
14
|
|
|||||||
Issuance of shares for RSU vesting
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Net share settlement of incentive equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32
|
)
|
|||||||
Change in deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|||||||
Change in deferred compensation for Board of Directors
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||
Repurchase of common stock
|
(1
|
)
|
|
—
|
|
|
(76
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(76
|
)
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|||||||
Cumulative-effect of change in accounting standard
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|||||||
Balance as of March 31, 2018
|
100
|
|
|
$
|
2
|
|
|
$
|
(5,795
|
)
|
|
$
|
3,986
|
|
|
$
|
2,449
|
|
|
$
|
3
|
|
|
$
|
5
|
|
|
$
|
650
|
|
|
Common Shares Outstanding
|
|
Common Stock
|
|
Treasury Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive (Loss)/Income
|
|
Non-controlling Interest
|
|
Total Equity
|
|||||||||||||||
Balance as of December 31, 2016
|
106
|
|
|
$
|
2
|
|
|
$
|
(5,118
|
)
|
|
$
|
3,966
|
|
|
$
|
1,886
|
|
|
$
|
(106
|
)
|
|
$
|
4
|
|
|
$
|
634
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|
29
|
|
|||||||
Net share settlement of incentive equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|||||||
Change in deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|||||||
Change in deferred compensation for Board of Directors
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||
Repurchase of common stock
|
(2
|
)
|
|
—
|
|
|
(150
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(150
|
)
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|||||||
Balance as of March 31, 2017
|
104
|
|
|
$
|
2
|
|
|
$
|
(5,268
|
)
|
|
$
|
3,952
|
|
|
$
|
1,918
|
|
|
$
|
(77
|
)
|
|
$
|
4
|
|
|
$
|
531
|
|
1.
|
Basis of Presentation
|
•
|
Hotel Group
—primarily franchises hotels in the upscale, upper midscale, midscale, economy and extended stay segments and provides hotel management services for full-service and select limited-service hotels.
|
•
|
Destination Network
—provides vacation exchange services and products to owners of vacation ownership interests (“VOIs”) and manages and markets vacation rental properties primarily on behalf of independent owners.
|
•
|
Vacation Ownership
—develops, markets and sells VOIs to individual consumers, provides consumer financing in connection with the sale of VOIs and provides property management services at resorts.
|
2.
|
New Accounting Pronouncements
|
|
Three Months Ended March 31, 2017
|
||||||||||||||
Net revenues
|
Previously Reported Balance
|
|
Discontinued Operations
*
|
|
New Revenue Standard Adjustment
|
|
Adjusted Balance
|
||||||||
Service and membership fees
|
$
|
636
|
|
|
$
|
(151
|
)
|
|
$
|
(9
|
)
|
|
$
|
476
|
|
Vacation ownership interest sales
|
351
|
|
|
—
|
|
|
(1
|
)
|
|
350
|
|
||||
Franchise fees
|
141
|
|
|
—
|
|
|
(1
|
)
|
|
140
|
|
||||
Other
|
80
|
|
|
—
|
|
|
(3
|
)
|
|
77
|
|
||||
Net revenues
|
1,319
|
|
|
(151
|
)
|
|
(14
|
)
|
|
1,154
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Operating
|
601
|
|
|
(72
|
)
|
|
(23
|
)
|
|
506
|
|
||||
Marketing and reservation
|
195
|
|
|
(31
|
)
|
|
10
|
|
|
174
|
|
||||
General and administrative
|
193
|
|
|
(23
|
)
|
|
2
|
|
|
172
|
|
||||
Total expenses
|
1,118
|
|
|
(138
|
)
|
|
(11
|
)
|
|
969
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income/(loss) before income taxes
|
172
|
|
|
(16
|
)
|
|
(3
|
)
|
|
153
|
|
||||
Income/(loss) from discontinued operations, net of income taxes
|
—
|
|
|
12
|
|
|
(49
|
)
|
|
(37
|
)
|
||||
Net income/(loss)
|
141
|
|
|
(12
|
)
|
|
(39
|
)
|
|
90
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
1.34
|
|
|
$
|
(0.11
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
1.21
|
|
Discontinued operations
|
—
|
|
|
0.11
|
|
|
(0.46
|
)
|
|
(0.35
|
)
|
||||
|
$
|
1.34
|
|
|
$
|
—
|
|
|
$
|
(0.48
|
)
|
|
$
|
0.86
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
1.33
|
|
|
$
|
(0.11
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
1.20
|
|
Discontinued operations
|
—
|
|
|
0.11
|
|
|
(0.46
|
)
|
|
(0.35
|
)
|
||||
|
$
|
1.33
|
|
|
$
|
—
|
|
|
$
|
(0.48
|
)
|
|
$
|
0.85
|
|
|
|
Year Ended December 31, 2017
|
||||||||||
Net revenues
|
Previously Reported Balance
|
|
New Revenue Standard
Adjustment
|
|
Adjusted Balance
|
||||||
Service and membership fees
|
$
|
1,895
|
|
|
$
|
(27
|
)
|
|
$
|
1,868
|
|
Vacation ownership interest sales
|
1,689
|
|
|
(5
|
)
|
|
1,684
|
|
|||
Franchise fees
|
695
|
|
|
(11
|
)
|
|
684
|
|
|||
Other
|
334
|
|
|
(28
|
)
|
|
306
|
|
|||
Net revenues
|
5,076
|
|
|
(72
|
)
|
|
5,004
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating
|
2,194
|
|
|
(101
|
)
|
|
2,093
|
|
|||
Marketing and reservation
|
773
|
|
|
30
|
|
|
803
|
|
|||
General and administrative
|
648
|
|
|
10
|
|
|
658
|
|
|||
Total expenses
|
4,364
|
|
|
(61
|
)
|
|
4,303
|
|
|||
|
|
|
|
|
|
||||||
Income before income taxes
|
590
|
|
|
(11
|
)
|
|
579
|
|
|||
(Benefit)/provision for income taxes
|
(229
|
)
|
|
5
|
|
*
|
(224
|
)
|
|||
Income/(loss) from continuing operations
|
819
|
|
|
(16
|
)
|
|
803
|
|
|||
Income/(loss) from discontinued operations, net of income taxes
|
53
|
|
|
(1
|
)
|
|
52
|
|
|||
Net income/(loss)
|
872
|
|
|
(17
|
)
|
|
855
|
|
|||
Net income/(loss) attributable to Wyndham shareholders
|
871
|
|
|
(17
|
)
|
|
854
|
|
|||
|
|
|
|
|
|
||||||
Basic earnings per share
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
7.94
|
|
|
$
|
(0.14
|
)
|
|
$
|
7.80
|
|
Discontinued operations
|
0.52
|
|
|
(0.02
|
)
|
|
0.50
|
|
|||
|
$
|
8.46
|
|
|
$
|
(0.16
|
)
|
|
$
|
8.30
|
|
Diluted earnings per share
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
7.89
|
|
|
$
|
(0.15
|
)
|
|
$
|
7.74
|
|
Discontinued operations
|
0.51
|
|
|
(0.01
|
)
|
|
0.50
|
|
|||
|
$
|
8.40
|
|
|
$
|
(0.16
|
)
|
|
$
|
8.24
|
|
|
*
|
Includes an
$8 million
deferred tax provision resulting from a reduction in deferred tax assets recorded in connection with the retrospective adoption of the new revenue standard and the impact of the lower U.S. corporate income tax rate from the enactment of the U.S. Tax Cuts and Jobs Act
.
|
|
At December 31, 2017
|
||||||||||
Assets
|
Previously Reported Balance
|
|
New Revenue Standard
Adjustment
|
|
Adjusted Balance
|
||||||
Trade receivables, net
|
$
|
385
|
|
|
$
|
4
|
|
|
$
|
389
|
|
Prepaid expenses
|
144
|
|
|
1
|
|
|
145
|
|
|||
Other current assets
|
314
|
|
|
7
|
|
|
321
|
|
|||
Assets held for sale
|
1,429
|
|
|
19
|
|
|
1,448
|
|
|||
Total current assets
|
2,964
|
|
|
31
|
|
|
2,995
|
|
|||
Other non-current assets
|
380
|
|
|
16
|
|
|
396
|
|
|||
Total assets
|
10,403
|
|
|
47
|
|
|
10,450
|
|
|||
|
|
|
|
|
|
||||||
Liabilities and Equity
|
|
|
|
|
|
||||||
Deferred income
|
493
|
|
|
31
|
|
|
524
|
|
|||
Accrued expenses and other current liabilities
|
753
|
|
|
(5
|
)
|
|
748
|
|
|||
Liabilities held for sale
|
716
|
|
|
64
|
|
|
780
|
|
|||
Total current liabilities
|
2,539
|
|
|
90
|
|
|
2,629
|
|
|||
Deferred income taxes
|
790
|
|
|
(16
|
)
|
|
774
|
|
|||
Deferred income
|
164
|
|
|
119
|
|
|
283
|
|
|||
Other non-current liabilities
|
341
|
|
|
(37
|
)
|
|
304
|
|
|||
Total liabilities
|
9,520
|
|
|
156
|
|
|
9,676
|
|
|||
Retained earnings
|
2,609
|
|
|
(108
|
)
|
|
2,501
|
|
|||
Accumulated other comprehensive loss
|
(10
|
)
|
|
(1
|
)
|
|
(11
|
)
|
|||
Total liabilities and equity
|
10,403
|
|
|
47
|
|
|
10,450
|
|
|
Three Months Ended March 31, 2017
|
||||||||||||||
Increase/(decrease):
|
Previously Reported Balance
|
|
Discontinued Operations
|
|
New Restricted Cash Standard Adjustment
|
|
Adjusted Balance
|
||||||||
Operating Activities
|
$
|
238
|
|
|
$
|
(115
|
)
|
|
$
|
—
|
|
|
$
|
123
|
|
Investing Activities
|
(79
|
)
|
|
9
|
|
|
40
|
|
|
(30
|
)
|
|
At March 31, 2017
|
||||||||||||||
|
Previously Reported Balance
|
|
Discontinued Operations
|
|
New Restricted Cash Standard Adjustment
|
|
Adjusted Balance
|
||||||||
Cash, cash equivalents and restricted cash, beginning of period
|
$
|
185
|
|
|
$
|
—
|
|
|
$
|
148
|
|
|
$
|
333
|
|
Cash, cash equivalents and restricted cash, end of period
|
222
|
|
|
20
|
|
|
188
|
|
|
430
|
|
|
|
March 31,
2018 |
||
Cash and cash equivalents
|
|
$
|
291
|
|
Restricted cash included in other current assets
|
|
161
|
|
|
Restricted cash included in other non-current assets
|
|
35
|
|
|
Cash, cash equivalents and restricted cash included in assets held for sale
|
|
102
|
|
|
Total cash, cash equivalents and restricted cash
|
|
$
|
589
|
|
|
|
|
||
|
|
December 31,
2017 |
||
Cash and cash equivalents
|
|
$
|
100
|
|
Restricted cash included in other current assets
|
|
142
|
|
|
Restricted cash included in other non-current assets
|
|
31
|
|
|
Cash, cash equivalents and restricted cash included in assets held for sale
|
|
143
|
|
|
Total cash, cash equivalents and restricted cash
|
|
$
|
416
|
|
3.
|
Revenue Recognition
|
Contract Liabilities
|
|
March 31,
2018
|
|
December 31,
2017
|
||||
Deferred subscription revenue
|
|
$
|
242
|
|
|
$
|
229
|
|
Deferred VOI trial package revenue
|
|
115
|
|
|
108
|
|
||
Deferred VOI incentive revenue
|
|
98
|
|
|
102
|
|
||
Deferred initial franchise fee revenue
|
|
98
|
|
|
98
|
|
||
Deferred exchange-related revenue
|
|
64
|
|
|
63
|
|
||
Deferred rental revenue
|
|
60
|
|
|
38
|
|
||
Deferred loyalty program revenue
|
|
53
|
|
|
54
|
|
||
Deferred co-branded credit card programs revenue
|
|
40
|
|
|
50
|
|
||
Deferred other revenue
|
|
19
|
|
|
11
|
|
||
Total
|
|
$
|
789
|
|
|
$
|
753
|
|
|
|
4/1/2018- 3/31/2019
|
|
4/1/2019- 3/31/2020
|
|
4/1/2020- 3/31/2021
|
|
Thereafter
|
|
Total
|
||||||||||
Subscription revenue
|
|
$
|
135
|
|
|
$
|
55
|
|
|
$
|
29
|
|
|
$
|
23
|
|
|
$
|
242
|
|
VOI trial package revenue
|
|
115
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
115
|
|
|||||
VOI incentive revenue
|
|
98
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98
|
|
|||||
Initial franchise fee revenue
|
|
11
|
|
|
10
|
|
|
8
|
|
|
69
|
|
|
98
|
|
|||||
Exchange-related revenue
|
|
58
|
|
|
4
|
|
|
1
|
|
|
1
|
|
|
64
|
|
|||||
Rental revenue
|
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
60
|
|
|||||
Loyalty program revenue
|
|
34
|
|
|
13
|
|
|
5
|
|
|
1
|
|
|
53
|
|
|||||
Co-branded credit card programs revenue
|
|
27
|
|
|
7
|
|
|
4
|
|
|
2
|
|
|
40
|
|
|||||
Other revenue
|
|
13
|
|
|
1
|
|
|
1
|
|
|
4
|
|
|
19
|
|
|||||
Total
|
|
$
|
551
|
|
|
$
|
90
|
|
|
$
|
48
|
|
|
$
|
100
|
|
|
$
|
789
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Hotel Group
|
|
|
|
|
||||
Royalties and franchise fees
|
|
$
|
84
|
|
|
$
|
78
|
|
Marketing, reservation and Wyndham Rewards revenues
|
|
83
|
|
|
77
|
|
||
Hotel management reimbursable revenues
|
|
66
|
|
|
66
|
|
||
Owned hotel revenues
|
|
23
|
|
|
23
|
|
||
Intersegment trademark fees
|
|
13
|
|
|
13
|
|
||
Ancillary revenues
|
|
33
|
|
|
32
|
|
||
Total Hotel Group
|
|
302
|
|
|
289
|
|
||
|
|
|
|
|
||||
Destination Network
|
|
|
|
|
||||
Exchange revenues
|
|
188
|
|
|
187
|
|
||
North America rental revenues
|
|
38
|
|
|
38
|
|
||
Ancillary revenues
|
|
20
|
|
|
18
|
|
||
Total Destination Network
|
|
246
|
|
|
243
|
|
||
|
|
|
|
|
||||
Vacation Ownership
|
|
|
|
|
||||
Vacation ownership interest sales
|
|
358
|
|
|
350
|
|
||
Property management fees and reimbursable revenues
|
|
164
|
|
|
163
|
|
||
Consumer financing
|
|
118
|
|
|
111
|
|
||
WAAM fee-for-service commissions
|
|
10
|
|
|
2
|
|
||
Ancillary revenues
|
|
11
|
|
|
13
|
|
||
Total Vacation Ownership
|
|
661
|
|
|
639
|
|
||
|
|
|
|
|
||||
Corporate and Other
|
|
|
|
|
||||
Eliminations
|
|
(19
|
)
|
|
(17
|
)
|
||
|
|
|
|
|
||||
Net Revenues
|
|
$
|
1,190
|
|
|
$
|
1,154
|
|
4.
|
Earnings Per Share
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2018
|
|
2017
|
||||
Income from continuing operations
|
$
|
81
|
|
|
$
|
127
|
|
Loss from discontinued operations, net of income taxes
|
(47
|
)
|
|
(37
|
)
|
||
Net income
|
$
|
34
|
|
|
$
|
90
|
|
|
|
|
|
||||
Basic earnings per share
|
|
|
|
||||
Continuing operations
|
$
|
0.81
|
|
|
$
|
1.21
|
|
Discontinued operations
|
(0.47
|
)
|
|
(0.35
|
)
|
||
|
$
|
0.34
|
|
|
$
|
0.86
|
|
Diluted earnings per share
|
|
|
|
||||
Continuing operations
|
$
|
0.80
|
|
|
$
|
1.20
|
|
Discontinued operations
|
(0.46
|
)
|
|
(0.35
|
)
|
||
|
$
|
0.34
|
|
|
$
|
0.85
|
|
|
|
|
|
||||
Basic weighted average shares outstanding
|
100.1
|
|
|
105.2
|
|
||
Stock-settled appreciation rights (“SSARs”), RSUs
(a)
and PSUs
(b)
|
0.7
|
|
|
0.8
|
|
||
Diluted weighted average shares outstanding
|
100.8
|
|
|
106.0
|
|
||
|
|
|
|
||||
Dividends:
|
|
|
|
||||
Aggregate dividends paid to shareholders
|
$
|
70
|
|
|
$
|
64
|
|
|
(a)
|
Excludes
0.5 million
restricted stock units (“RSUs”) for the three months ended
March 31, 2017
that would have been anti-dilutive to EPS. Includes unvested dilutive RSUs which are subject to future forfeiture.
|
(b)
|
Excludes
0.5 million
and
0.4 million
performance-vested restricted stock units (“PSUs”) for the three months ended
March 31, 2018
and
2017
, respectively, as the Company has not met the required performance metrics.
|
|
Shares Repurchased
|
|
Cost
|
|
Average Price Per Share
|
|||||
As of December 31, 2017
|
94.4
|
|
|
$
|
4,938
|
|
|
$
|
52.32
|
|
During the three months ended March 31, 2018
|
0.6
|
|
|
76
|
|
|
115.91
|
|
||
As of March 31, 2018
|
95.0
|
|
|
$
|
5,014
|
|
|
52.75
|
|
5.
|
Discontinued Operations
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
84
|
|
|
$
|
133
|
|
Trade receivables, net
|
505
|
|
|
299
|
|
||
Other current assets
|
146
|
|
|
78
|
|
||
Property and equipment, net
|
374
|
|
|
350
|
|
||
Goodwill
|
444
|
|
|
430
|
|
||
Trademarks, net
|
59
|
|
|
58
|
|
||
Franchise agreements and other intangibles, net
|
59
|
|
|
60
|
|
||
Other non-current assets
|
55
|
|
|
40
|
|
||
Total assets held for sale
|
$
|
1,726
|
|
|
$
|
1,448
|
|
Liabilities
|
|
|
|
||||
Current portion of long-term debt
|
$
|
12
|
|
|
$
|
11
|
|
Accounts payable
|
584
|
|
|
334
|
|
||
Deferred income
|
363
|
|
|
184
|
|
||
Accrued expenses and other current liabilities
|
146
|
|
|
126
|
|
||
Long-term debt
|
76
|
|
|
57
|
|
||
Other non-current liabilities
|
65
|
|
|
68
|
|
||
Total liabilities held for sale
|
$
|
1,246
|
|
|
$
|
780
|
|
|
Three Months Ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
Net revenues
|
$
|
107
|
|
|
$
|
79
|
|
Expenses:
|
|
|
|
||||
Operating
|
78
|
|
|
61
|
|
||
Marketing and reservation
|
40
|
|
|
33
|
|
||
General and administrative
|
36
|
|
|
21
|
|
||
Depreciation and amortization
|
15
|
|
|
12
|
|
||
Total expenses
|
169
|
|
|
127
|
|
||
Other income, net
|
(1
|
)
|
|
(2
|
)
|
||
Benefit from income taxes
|
(14
|
)
|
|
(9
|
)
|
||
Loss from discontinued operations, net of income taxes
|
$
|
(47
|
)
|
|
$
|
(37
|
)
|
|
Three Months Ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
Cash provided by operating activities
|
$
|
132
|
|
|
$
|
115
|
|
Cash (used in)/provided by investing activities
|
(8
|
)
|
|
9
|
|
||
Cash used in financing activities
|
(6
|
)
|
|
(9
|
)
|
||
|
|
|
|
||||
Property and equipment additions
|
(6
|
)
|
|
(7
|
)
|
||
Net assets acquired, net of cash acquired
|
—
|
|
|
(2
|
)
|
6.
|
Vacation Ownership Contract Receivables
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Current vacation ownership contract receivables:
|
|
|
|
||||
Securitized
|
$
|
224
|
|
|
$
|
227
|
|
Non-securitized
|
109
|
|
|
88
|
|
||
Current vacation ownership contract receivables, gross
|
333
|
|
|
315
|
|
||
Less: Allowance for loan losses
|
65
|
|
|
63
|
|
||
Current vacation ownership contract receivables, net
|
$
|
268
|
|
|
$
|
252
|
|
Long-term vacation ownership contract receivables:
|
|
|
|
||||
Securitized
|
$
|
2,289
|
|
|
$
|
2,326
|
|
Non-securitized
|
939
|
|
|
951
|
|
||
Long-term vacation ownership contract receivables, gross
|
3,228
|
|
|
3,277
|
|
||
Less: Allowance for loan losses
|
620
|
|
|
628
|
|
||
Long-term vacation ownership contract receivables, net
|
$
|
2,608
|
|
|
$
|
2,649
|
|
|
Amount
|
||
Allowance for loan losses as of December 31, 2017
|
$
|
691
|
|
Provision for loan losses
|
92
|
|
|
Contract receivables write-offs, net
|
(98
|
)
|
|
Allowance for loan losses as of March 31, 2018
|
$
|
685
|
|
|
Amount
|
||
Allowance for loan losses as of December 31, 2016
|
$
|
621
|
|
Provision for loan losses
|
85
|
|
|
Contract receivables write-offs, net
|
(87
|
)
|
|
Allowance for loan losses as of March 31, 2017
|
$
|
619
|
|
|
As of March 31, 2018
|
||||||||||||||||||||||
|
700+
|
|
600-699
|
|
<600
|
|
No Score
|
|
Asia Pacific
|
|
Total
|
||||||||||||
Current
|
$
|
1,821
|
|
|
$
|
1,009
|
|
|
$
|
176
|
|
|
$
|
138
|
|
|
$
|
262
|
|
|
$
|
3,406
|
|
31 - 60 days
|
17
|
|
|
27
|
|
|
15
|
|
|
5
|
|
|
3
|
|
|
67
|
|
||||||
61 - 90 days
|
13
|
|
|
18
|
|
|
11
|
|
|
3
|
|
|
1
|
|
|
46
|
|
||||||
91 - 120 days
|
9
|
|
|
16
|
|
|
15
|
|
|
2
|
|
|
—
|
|
|
42
|
|
||||||
Total
|
$
|
1,860
|
|
|
$
|
1,070
|
|
|
$
|
217
|
|
|
$
|
148
|
|
|
$
|
266
|
|
|
$
|
3,561
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As of December 31, 2017
|
||||||||||||||||||||||
|
700+
|
|
600-699
|
|
<600
|
|
No Score
|
|
Asia Pacific
|
|
Total
|
||||||||||||
Current
|
$
|
1,849
|
|
|
$
|
1,021
|
|
|
$
|
166
|
|
|
$
|
133
|
|
|
$
|
262
|
|
|
$
|
3,431
|
|
31 - 60 days
|
19
|
|
|
32
|
|
|
17
|
|
|
5
|
|
|
2
|
|
|
75
|
|
||||||
61 - 90 days
|
9
|
|
|
18
|
|
|
13
|
|
|
3
|
|
|
1
|
|
|
44
|
|
||||||
91 - 120 days
|
9
|
|
|
16
|
|
|
15
|
|
|
2
|
|
|
—
|
|
|
42
|
|
||||||
Total
|
$
|
1,886
|
|
|
$
|
1,087
|
|
|
$
|
211
|
|
|
$
|
143
|
|
|
$
|
265
|
|
|
$
|
3,592
|
|
7.
|
Inventory
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Land held for VOI development
|
$
|
4
|
|
|
$
|
4
|
|
VOI construction in process
|
31
|
|
|
25
|
|
||
Inventory sold subject to conditional repurchase
|
43
|
|
|
43
|
|
||
Completed VOI inventory
|
812
|
|
|
841
|
|
||
Estimated VOI recoveries
|
277
|
|
|
279
|
|
||
Destination Network vacation credits and other
|
58
|
|
|
57
|
|
||
Total inventory
|
1,225
|
|
|
1,249
|
|
||
Less: Current portion
(*)
|
337
|
|
|
340
|
|
||
Non-current inventory
|
$
|
888
|
|
|
$
|
909
|
|
|
(*)
|
Represents inventory that the Company expects to sell within the next 12 months.
|
|
Avon
|
|
Las Vegas
|
|
Saint Thomas (*)
|
|
Austin
|
|
Total
|
||||||||||
December 31, 2016
|
$
|
32
|
|
|
$
|
68
|
|
|
$
|
98
|
|
|
$
|
—
|
|
|
$
|
198
|
|
Purchases
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|||||
Payments
|
(11
|
)
|
|
(15
|
)
|
|
(40
|
)
|
|
—
|
|
|
(66
|
)
|
|||||
March 31, 2017
|
$
|
21
|
|
|
$
|
54
|
|
|
$
|
59
|
|
|
$
|
—
|
|
|
$
|
134
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2017
|
$
|
22
|
|
|
$
|
60
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
$
|
144
|
|
Purchases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Payments
|
(11
|
)
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|||||
March 31, 2018
|
$
|
11
|
|
|
$
|
44
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
$
|
117
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reported in December 2017:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accrued expenses and other current liabilities
|
$
|
11
|
|
|
$
|
22
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
64
|
|
Other non-current liabilities
|
11
|
|
|
38
|
|
|
—
|
|
|
31
|
|
|
80
|
|
|||||
Total inventory obligations
|
$
|
22
|
|
|
$
|
60
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
$
|
144
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reported in March 2018:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accrued expenses and other current liabilities
|
$
|
11
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
52
|
|
Other non-current liabilities
|
—
|
|
|
34
|
|
|
—
|
|
|
31
|
|
|
65
|
|
|||||
Total inventory obligations
|
$
|
11
|
|
|
$
|
44
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
$
|
117
|
|
|
8.
|
Long-Term Debt and Borrowing Arrangements
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Securitized vacation ownership debt
:
(a)
|
|
|
|
||||
Term notes
(b)
|
$
|
1,028
|
|
|
$
|
1,219
|
|
$650 million bank conduit facility (due August 2018)
(c)
|
418
|
|
|
333
|
|
||
$750 million bank conduit facility (due January 2019)
(d)
|
531
|
|
|
546
|
|
||
Total securitized vacation ownership debt
|
1,977
|
|
|
2,098
|
|
||
Less: Current portion of securitized vacation ownership debt
|
198
|
|
|
217
|
|
||
Long-term securitized vacation ownership debt
|
$
|
1,779
|
|
|
$
|
1,881
|
|
Long-term debt
:
(e)
|
|
|
|
||||
$400 million revolving credit facility (due November 2018)
(f)
|
$
|
400
|
|
|
$
|
—
|
|
$1.5 billion revolving credit facility (due July 2020)
(g)
|
902
|
|
|
395
|
|
||
Commercial paper
|
136
|
|
|
147
|
|
||
Term loan (due March 2021)
|
324
|
|
|
324
|
|
||
$450 million 2.50% senior unsecured notes (due March 2018)
|
—
|
|
|
450
|
|
||
$40 million 7.375% senior unsecured notes (due March 2020)
|
40
|
|
|
40
|
|
||
$250 million 5.625% senior unsecured notes (due March 2021)
|
248
|
|
|
248
|
|
||
$650 million 4.25% senior unsecured notes (due March 2022)
(h)
|
649
|
|
|
648
|
|
||
$400 million 3.90% senior unsecured notes (due March 2023)
(i)
|
405
|
|
|
406
|
|
||
$300 million 4.15% senior unsecured notes (due April 2024)
|
297
|
|
|
297
|
|
||
$350 million 5.10% senior unsecured notes (due October 2025)
(j)
|
340
|
|
|
340
|
|
||
$400 million 4.50% senior unsecured notes (due April 2027)
(k)
|
385
|
|
|
396
|
|
||
Capital leases
|
74
|
|
|
73
|
|
||
Other
|
84
|
|
|
145
|
|
||
Total long-term debt
|
4,284
|
|
|
3,909
|
|
||
Less: Current portion of long-term debt
|
91
|
|
|
104
|
|
||
Long-term debt
|
$
|
4,193
|
|
|
$
|
3,805
|
|
|
(a)
|
Represents non-recourse debt that is securitized through bankruptcy-remote SPEs, the creditors of which have no recourse to the Company for principal and interest. These outstanding borrowings (which legally are not liabilities of the Company) are collateralized by
$2,650 million
and
$2,680 million
of underlying gross vacation ownership contract receivables and related assets (which legally are not assets of the Company) as of
March 31, 2018
and
December 31, 2017
, respectively.
|
(b)
|
The carrying amounts of the term notes are net of debt issuance costs aggregating
$13 million
and
$15 million
as of
March 31, 2018
and
December 31, 2017
, respectively.
|
(c)
|
The Company has borrowing capability under this bank conduit facility through August 2018. Borrowings under this facility are required to be repaid as the collateralized receivables amortize but no later than September 2019.
|
(d)
|
The Company has borrowing capability under this bank conduit facility through January 2019. Outstanding borrowings under this facility as of January 2019 are required to be repaid as the collateralized receivables amortize but not later than January 2020.
|
(e)
|
The carrying amounts of the senior unsecured notes and term loan are net of unamortized discounts of
$13 million
and
$14 million
as of
March 31, 2018
and
December 31, 2017
, respectively. The carrying amounts of the senior unsecured notes and term loan are net of debt issuance costs of
$4 million
and
$5 million
as of
March 31, 2018
and
December 31, 2017
, respectively.
|
(f)
|
As of March 31, 2018, the weighted average interest rate on borrowings from this facility was
3.10%
|
(g)
|
As of March 31, 2018, the weighted average interest rate on borrowings from this facility was
3.01%
|
(h)
|
Includes
$2 million
of unamortized gains from the settlement of a derivative as of both
March 31, 2018
and
December 31, 2017
.
|
(i)
|
Includes
$7 million
and
$8 million
of unamortized gains from the settlement of a derivative as of
March 31, 2018
and
December 31, 2017
, respectively.
|
(j)
|
Includes
$8 million
of unamortized losses from the settlement of a derivative as of both
March 31, 2018
and
December 31, 2017
.
|
(k)
|
Includes a
$10 million
decrease and
$1 million
increase in the carrying value resulting from a fair value hedge derivative as of
March 31, 2018
and December 31, 2017, respectively.
|
|
Securitized Vacation Ownership Debt
|
|
Long-Term Debt
|
|
Total
|
||||||
Within 1 year
|
$
|
198
|
|
|
$
|
91
|
|
|
$
|
289
|
|
Between 1 and 2 years
|
965
|
|
|
46
|
|
|
1,011
|
|
|||
Between 2 and 3 years
|
126
|
|
|
2,015
|
|
|
2,141
|
|
|||
Between 3 and 4 years
|
127
|
|
|
654
|
|
|
781
|
|
|||
Between 4 and 5 years
|
140
|
|
|
411
|
|
|
551
|
|
|||
Thereafter
|
421
|
|
|
1,067
|
|
|
1,488
|
|
|||
|
$
|
1,977
|
|
|
$
|
4,284
|
|
|
$
|
6,261
|
|
|
Securitized Bank
Conduit Facilities (a) |
|
Revolving
Credit Facilities
(b)
|
|
||||
Total capacity
|
$
|
1,400
|
|
|
$
|
1,900
|
|
|
Less: Outstanding borrowings
|
949
|
|
|
1,302
|
|
|
||
Commercial paper borrowings
|
—
|
|
|
136
|
|
(c)
|
||
Available capacity
|
$
|
451
|
|
|
$
|
462
|
|
|
|
(a)
|
Consists of the Company’s Sierra Receivable Funding Conduit II 2008-A and Sierra Receivable Funding Conduit III 2017-A facilities. The capacity of these facilities is subject to the Company’s ability to provide additional assets to collateralize additional securitized borrowings.
|
(b)
|
Consists of the Company’s
$1.5 billion
and
$400 million
revolving credit facilities.
|
(c)
|
The Company considers outstanding borrowings under its commercial paper program to be a reduction of the available capacity of its revolving credit facilities.
|
9.
|
Variable Interest Entities
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Securitized contract receivables, gross
(a)
|
$
|
2,513
|
|
|
$
|
2,553
|
|
Securitized restricted cash
(b)
|
116
|
|
|
106
|
|
||
Interest receivables on securitized contract receivables
(c)
|
21
|
|
|
22
|
|
||
Other assets
(d)
|
4
|
|
|
4
|
|
||
Total SPE assets
|
2,654
|
|
|
2,685
|
|
||
Securitized term notes
(e) (f)
|
1,028
|
|
|
1,219
|
|
||
Securitized conduit facilities
(e)
|
949
|
|
|
879
|
|
||
Other liabilities
(g)
|
2
|
|
|
2
|
|
||
Total SPE liabilities
|
1,979
|
|
|
2,100
|
|
||
SPE assets in excess of SPE liabilities
|
$
|
675
|
|
|
$
|
585
|
|
|
(a)
|
Included in current (
$224 million
and
$227 million
as of
March 31, 2018
and
December 31, 2017
, respectively) and non-current (
$2,289 million
and
$2,326 million
as of
March 31, 2018
and
December 31, 2017
, respectively) vacation ownership contract receivables on the Condensed Consolidated Balance Sheets.
|
(b)
|
Included in other current assets (
$81 million
and
$75 million
as of
March 31, 2018
and
December 31, 2017
, respectively) and other non-current assets (
$35 million
and
$31 million
as of
March 31, 2018
and
December 31, 2017
, respectively) on the Condensed Consolidated Balance Sheets.
|
(c)
|
Included in trade receivables, net on the Condensed Consolidated Balance Sheets.
|
(d)
|
Primarily includes deferred financing costs for the bank conduit facility and a security investment asset, which are included in other non-current assets on the Condensed Consolidated Balance Sheets.
|
(e)
|
Included in current (
$198 million
and
$217 million
as of
March 31, 2018
and
December 31, 2017
, respectively) and long-term (
$1,779 million
and
$1,881 million
as of
March 31, 2018
and
December 31, 2017
, respectively) securitized vacation ownership debt on the Condensed Consolidated Balance Sheets.
|
(f)
|
Includes deferred financing costs of
$13 million
and
$15 million
as of
March 31, 2018
and
December 31, 2017
, respectively, related to securitized debt.
|
(g)
|
Primarily includes accrued interest on securitized debt, which is included in accrued expenses and other current liabilities on the Condensed Consolidated Balance Sheets.
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
SPE assets in excess of SPE liabilities
|
$
|
675
|
|
|
$
|
585
|
|
Non-securitized contract receivables
|
1,048
|
|
|
1,039
|
|
||
Less: Allowance for loan losses
|
685
|
|
|
691
|
|
||
Total, net
|
$
|
1,038
|
|
|
$
|
933
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Property and equipment, net
|
$
|
62
|
|
|
$
|
90
|
|
Total SPE assets
|
62
|
|
|
90
|
|
||
Long-term debt
(*)
|
83
|
|
|
131
|
|
||
Total SPE liabilities
|
83
|
|
|
131
|
|
||
SPE deficit
|
$
|
(21
|
)
|
|
$
|
(41
|
)
|
|
(*)
|
As of
March 31, 2018
, included
$83 million
relating to mortgage notes, which were included in current portion of long-term debt on the Condensed Consolidated Balance Sheet. As of
December 31, 2017
, included
$131 million
relating to mortgage notes, of which,
$98 million
was included in current portion of long-term debt on the Condensed Consolidated Balance Sheet.
|
10.
|
Fair Value
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
Carrying
Amount
|
|
Estimated Fair Value
|
|
Carrying
Amount
|
|
Estimated Fair Value
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Vacation ownership contract receivables, net
|
$
|
2,876
|
|
|
$
|
3,463
|
|
|
$
|
2,901
|
|
|
$
|
3,489
|
|
Debt
|
|
|
|
|
|
|
|
||||||||
Total debt
|
6,261
|
|
|
6,303
|
|
|
6,007
|
|
|
6,085
|
|
11.
|
Derivative Instruments and Hedging Activities
|
12.
|
Income Taxes
|
13.
|
Commitments and Contingencies
|
14.
|
Accumulated Other Comprehensive (Loss)/Income
|
|
Foreign
|
|
Unrealized
|
|
Defined
|
|
Accumulated
|
||||||||
|
Currency
|
|
Gains /(Losses)
|
|
Benefit
|
|
Other
|
||||||||
|
Translation
|
|
on Cash Flow
|
|
Pension
|
|
Comprehensive
|
||||||||
Pretax
|
Adjustments
|
|
Hedges
|
|
Plans
|
|
(Loss)/Income
|
||||||||
Balance, December 31, 2017
|
$
|
(96
|
)
|
|
$
|
(1
|
)
|
|
$
|
(6
|
)
|
|
$
|
(103
|
)
|
Period change
|
14
|
|
|
(1
|
)
|
|
—
|
|
|
13
|
|
||||
Balance, March 31, 2018
|
$
|
(82
|
)
|
|
$
|
(2
|
)
|
|
$
|
(6
|
)
|
|
$
|
(90
|
)
|
Tax
|
|
|
|
|
|
|
|
||||||||
Balance, December 31, 2017
|
$
|
89
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
92
|
|
Period change
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
||||
Balance, March 31, 2018
|
$
|
89
|
|
|
$
|
1
|
|
|
$
|
3
|
|
|
$
|
93
|
|
Net of Tax
|
|
|
|
|
|
|
|
||||||||
Balance, December 31, 2017
|
$
|
(7
|
)
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
$
|
(11
|
)
|
Period change
|
14
|
|
|
(1
|
)
|
|
1
|
|
|
14
|
|
||||
Balance, March 31, 2018
|
$
|
7
|
|
|
$
|
(1
|
)
|
|
$
|
(3
|
)
|
|
$
|
3
|
|
|
Foreign
|
|
Unrealized
|
|
Defined
|
|
Accumulated
|
||||||||
|
Currency
|
|
Gains /(Losses)
|
|
Benefit
|
|
Other
|
||||||||
|
Translation
|
|
on Cash Flow
|
|
Pension
|
|
Comprehensive
|
||||||||
Pretax
|
Adjustments
|
|
Hedges
|
|
Plans
|
|
(Loss)/Income
|
||||||||
Balance, December 31, 2016
|
$
|
(218
|
)
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
|
$
|
(225
|
)
|
Period change
|
32
|
|
|
—
|
|
|
—
|
|
|
32
|
|
||||
Balance, March 31, 2017
|
$
|
(186
|
)
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
|
$
|
(193
|
)
|
Tax
|
|
|
|
|
|
|
|
||||||||
Balance, December 31, 2016
|
$
|
116
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
119
|
|
Period change
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||
Balance, March 31, 2017
|
$
|
113
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
116
|
|
Net of Tax
|
|
|
|
|
|
|
|
||||||||
Balance, December 31, 2016
|
$
|
(102
|
)
|
|
$
|
1
|
|
|
$
|
(5
|
)
|
|
$
|
(106
|
)
|
Period change
|
29
|
|
|
—
|
|
|
—
|
|
|
29
|
|
||||
Balance, March 31, 2017
|
$
|
(73
|
)
|
|
$
|
1
|
|
|
$
|
(5
|
)
|
|
$
|
(77
|
)
|
15.
|
Stock-Based Compensation
|
|
RSUs
|
|
PSUs
|
|
SSARs
|
|||||||||||||||
|
Number of RSUs
|
|
Weighted Average Grant Price
|
|
Number of PSUs
|
|
Weighted Average Grant Price
|
|
Number of SSARs
|
|
Weighted Average Exercise Price
|
|||||||||
Balance as of December 31, 2017
|
1.6
|
|
|
$
|
81.18
|
|
|
0.7
|
|
|
$
|
81.77
|
|
|
0.2
|
|
|
$
|
77.40
|
|
Granted
(a)
|
0.2
|
|
|
115.61
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|||||
Vested / exercised
|
(0.6
|
)
|
|
79.22
|
|
|
(0.2
|
)
|
|
91.81
|
|
|
—
|
|
|
|
||||
Balance as of March 31, 2018
|
1.2
|
|
(b) (c)
|
87.46
|
|
|
0.5
|
|
(d)
|
78.34
|
|
|
0.2
|
|
(e) (f)
|
77.40
|
|
|
(a)
|
Primarily represents awards granted by the Company on
March 1, 2018
.
|
(b)
|
Aggregate unrecognized compensation expense related to RSUs was
$96 million
as of
March 31, 2018
, which is expected to be recognized over a weighted average period of
2.2 years
.
|
(c)
|
Approximately
1.2
million RSUs outstanding as of
March 31, 2018
are expected to vest over time.
|
(d)
|
Maximum aggregate unrecognized compensation expense was
$23 million
as of
March 31, 2018
, which is expected to be recognized over a weighted average period of
1.7 years
.
|
(e)
|
Aggregate unrecognized compensation expense related to SSARs was
$1 million
as of
March 31, 2018
, which is expected to be recognized over a weighted average period of
1.6 years
.
|
(f)
|
Approximately
0.1 million
SSARs were exercisable as of
March 31, 2018
. The Company assumes that all unvested SSARs are expected to vest over time. SSARs outstanding as of
March 31, 2018
had an intrinsic value of
$7 million
and a weighted average remaining contractual life of
3.3 years
.
|
16.
|
Segment Information
|
|
Three Months Ended March 31,
|
||||||||||||||
|
2018
|
|
2017
|
||||||||||||
|
Net Revenues
|
|
EBITDA
|
|
Net Revenues
|
|
EBITDA
|
||||||||
Hotel Group
|
$
|
302
|
|
(b)
|
$
|
83
|
|
|
$
|
289
|
|
(d)
|
$
|
83
|
|
Destination Network
|
246
|
|
(c)
|
66
|
|
|
243
|
|
(c)
|
75
|
|
||||
Vacation Ownership
|
661
|
|
|
124
|
|
|
639
|
|
|
117
|
|
||||
Total Reportable Segments
|
1,209
|
|
|
273
|
|
|
1,171
|
|
|
275
|
|
||||
Corporate and Other
(a)
|
(19
|
)
|
|
(52
|
)
|
|
(17
|
)
|
|
(38
|
)
|
||||
Total Company
|
$
|
1,190
|
|
|
$
|
221
|
|
|
$
|
1,154
|
|
|
$
|
237
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Net income to EBITDA
|
|||||||||||||||
|
|
|
|
||||||||||||
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
|
2018
|
|
|
|
2017
|
||||||||
Net income
|
|
|
$
|
34
|
|
|
|
|
$
|
90
|
|
||||
Loss from discontinued operations, net of tax
|
|
|
47
|
|
|
|
|
37
|
|
||||||
Provision for income taxes
|
|
|
40
|
|
|
|
|
26
|
|
||||||
Depreciation and amortization
|
|
|
56
|
|
|
|
|
51
|
|
||||||
Interest expense
|
|
|
45
|
|
|
|
|
34
|
|
||||||
Interest income
|
|
|
(1
|
)
|
|
|
|
(1
|
)
|
||||||
EBITDA
|
|
|
$
|
221
|
|
|
|
|
$
|
237
|
|
|
(a)
|
Includes the elimination of transactions between segments.
|
(b)
|
Includes
$18 million
of intersegment revenues comprised of
$13 million
of licensing fees for use of the Wyndham trade name and
$5 million
of other fees primarily associated with the Wyndham Rewards program. Such revenues are offset in expenses primarily at the Company’s Vacation Ownership segment.
|
(c)
|
Includes
$2 million
of intersegment revenues during the three months ended
March 31, 2018
and
2017
, primarily comprised of call center operations and support services provided to the Company’s Hotel Group segment. Such revenues are offset in expenses primarily at the Company’s Hotel Group segment.
|
(d)
|
Includes
$16 million
of intersegment revenues comprised of (i)
$13 million
of licensing fees for use of the Wyndham trade name and (ii)
$3 million
of other fees primarily associated with the Wyndham Rewards program.
|
17.
|
Separation-Related and Transaction-Related Costs
|
18.
|
Restructuring and Impairments
|
|
Liability as of
|
|
|
|
Liability as of
|
||||||
|
December 31, 2017
|
|
Cash Payments
|
|
March 31, 2018
|
||||||
Personnel-related
|
$
|
4
|
|
|
$
|
(1
|
)
|
|
$
|
3
|
|
Facility-related
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
$
|
5
|
|
|
$
|
(1
|
)
|
|
$
|
4
|
|
19.
|
Cendant Separation and Transactions with Former Parent and
Subsidiaries
|
20.
|
Subsequent Events
|
•
|
Hotel Group
—primarily franchises hotels in the upscale, upper midscale, midscale, economy and extended stay segments and provides hotel management services for full-service and select limited-service hotels.
|
•
|
Destination Network
—provides vacation exchange services and products to owners of vacation ownership interests (“VOIs”) and manages and markets vacation rental properties primarily on behalf of independent owners.
|
•
|
Vacation Ownership
—develops, markets and sells VOIs to individual consumers, provides consumer financing in connection with the sale of VOIs and provides property management services at resorts.
|
|
Three Months Ended March 31,
|
||||||||
|
2018
|
|
2017
|
|
% Change
|
||||
Hotel Group
(a)
|
|
|
|
|
|
||||
Number of rooms
(b)
|
723,000
|
|
|
699,800
|
|
|
3.3
|
||
RevPAR
(c)
|
$
|
33.95
|
|
|
$
|
31.73
|
|
|
7.0
|
Destination Network
|
|
|
|
|
|
||||
Average number of members (in 000s)
(a)
(d)
|
3,852
|
|
|
3,817
|
|
|
0.9
|
||
Exchange revenue per member
(a)
(e)
|
$
|
194.70
|
|
|
$
|
195.84
|
|
|
(0.6)
|
Vacation Ownership
|
|
|
|
|
|
||||
Gross VOI sales (in 000s)
(g) (i)
|
$
|
465,000
|
|
|
$
|
438,000
|
|
|
6.2
|
Tours (in 000s)
(h)
|
190
|
|
|
176
|
|
|
8.0
|
||
Volume Per Guest (“VPG”)
(g)
|
$
|
2,303
|
|
|
$
|
2,354
|
|
|
(2.2)
|
|
(a)
|
Includes the impact from acquisitions from the acquisition dates forward.
|
(b)
|
Represents the number of rooms at Hotel Group properties at the end of the period which are under franchise and/or management agreements, or are Company-owned.
|
(c)
|
Represents revenue per available room and is calculated by multiplying the percentage of available rooms occupied during the period by the average rate charged for renting a hotel room for one day.
|
(d)
|
Represents members in our vacation exchange programs who paid annual membership dues as of the end of the period or who are within the allowed grace period.
|
(e)
|
Represents total annualized revenues generated from fees associated with memberships, exchange transactions, member-related rentals and other servicing for the period divided by the average number of vacation exchange members during the period.
|
(f)
|
Represents total sales of VOIs, including sales under the Wyndham Asset Affiliation Model (“WAAM”) Fee-for-Service program before the effect of loan loss provisions. We believe that Gross VOI sales provide an enhanced understanding of the performance of our vacation ownership business because it directly measures the sales volume of this business during a given reporting period.
|
(g)
|
The following table provides a reconciliation of Gross VOI sales to vacation ownership interest sales for the three months ended March 31 (in millions):
|
|
2018
|
|
2017
|
||||
Gross VOI sales
|
$
|
465
|
|
|
$
|
438
|
|
Less: WAAM Fee-for-Service sales
(1)
|
(15
|
)
|
|
(3
|
)
|
||
Gross VOI sales, net of WAAM Fee-for-Service sales
|
450
|
|
|
435
|
|
||
Less: Loan loss provision
|
(92
|
)
|
|
(85
|
)
|
||
Vacation ownership interest sales
|
$
|
358
|
|
|
$
|
350
|
|
|
(1)
|
Represents total sales of VOIs through our WAAM Fee-for-Service program designed to offer turn-key solutions for developers or banks in possession of newly developed inventory, which we will sell for a commission fee through our extensive sales and marketing channels. WAAM Fee-for-Service commission revenues were
$10 million
and
$2 million
for the three months ended
March 31, 2018
and
2017
, respectively.
|
(h)
|
Represents the number of tours taken by guests in our efforts to sell VOIs.
|
(i)
|
VPG is calculated by dividing Gross VOI sales (excluding tele-sales upgrades, which are non-tour upgrade sales) by the number of tours. Tele-sales upgrades were
$28 million
and
$24 million
during the three months ended
March 31, 2018
and
2017
, respectively. We have excluded tele-sales upgrades in the calculation of VPG because tele-sales upgrades are generated by a different marketing channel. We believe that VPG provides an enhanced understanding of the performance of our vacation ownership business because it directly measures the efficiency of this business’s tour selling efforts during a given reporting period.
|
|
Three Months Ended March 31,
|
||||||||||
|
2018
|
|
2017
|
|
Favorable/(Unfavorable)
|
||||||
Net revenues
|
$
|
1,190
|
|
|
$
|
1,154
|
|
|
$
|
36
|
|
Expenses
|
1,031
|
|
|
969
|
|
|
(62
|
)
|
|||
Operating income
|
159
|
|
|
185
|
|
|
(26
|
)
|
|||
Other income, net
|
(6
|
)
|
|
(1
|
)
|
|
(5
|
)
|
|||
Interest expense
|
45
|
|
|
34
|
|
|
(11
|
)
|
|||
Interest income
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
Income before income taxes
|
121
|
|
|
153
|
|
|
(32
|
)
|
|||
Provision for income taxes
|
40
|
|
|
26
|
|
|
(14
|
)
|
|||
Income from continuing operations
|
81
|
|
|
127
|
|
|
(46
|
)
|
|||
Loss from discontinued operations, net of income taxes
|
(47
|
)
|
|
(37
|
)
|
|
(10
|
)
|
|||
Net income
|
$
|
34
|
|
|
$
|
90
|
|
|
$
|
(56
|
)
|
•
|
$20 million of higher revenues at our vacation ownership business primarily resulting from an increase in net VOI sales and consumer financing revenues;
|
•
|
$9 million of higher revenues resulting from acquisitions at our hotel group and destination network businesses;
|
•
|
$7 million of higher revenues (excluding intersegment revenues) at our hotel group business primarily from higher royalty, marketing and reservations (inclusive of Wyndham Rewards) revenues.
|
•
|
$51 million of expenses associated with our planned spin-off of our hotel group business;
|
•
|
$13 million of higher expenses from operations primarily related to the revenue increases;
|
•
|
$8 million of incremental expenses related to acquisitions at our hotel group and destination network businesses; and
|
•
|
a $5 million increase in depreciation and amortization resulting from the impact of property and equipment additions that were placed in service over the last twelve months.
|
|
Net Revenues
|
|
EBITDA
|
||||||||||||||||
|
2018
|
|
2017
|
|
%
Change
|
|
2018
|
|
2017
|
|
%
Change
|
||||||||
Hotel Group
|
$
|
302
|
|
|
$
|
289
|
|
|
4.5
|
|
$
|
83
|
|
(b)
|
$
|
83
|
|
(f)
|
—
|
Destination Network
|
246
|
|
|
243
|
|
|
1.2
|
|
66
|
|
(c)
|
75
|
|
|
(12.0)
|
||||
Vacation Ownership
|
661
|
|
|
639
|
|
|
3.4
|
|
124
|
|
(d)
|
117
|
|
(g)
|
6.0
|
||||
Total Reportable Segments
|
1,209
|
|
|
1,171
|
|
|
3.2
|
|
273
|
|
|
275
|
|
|
(0.7)
|
||||
Corporate and Other
(a)
|
(19
|
)
|
|
(17
|
)
|
|
NM
|
|
(52
|
)
|
(e)
|
(38
|
)
|
(h)
|
NM
|
||||
Total Company
|
$
|
1,190
|
|
|
$
|
1,154
|
|
|
3.1
|
|
$
|
221
|
|
|
$
|
237
|
|
|
(6.8)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Net income to EBITDA
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
2018
|
|
2017
|
|
|
||||||||
Net income
|
|
|
|
|
|
|
$
|
34
|
|
|
$
|
90
|
|
|
|
||||
Loss from discontinued operations, net of income taxes
|
|
|
|
|
|
47
|
|
|
37
|
|
|
|
|||||||
Provision for income taxes
|
|
|
|
|
|
|
40
|
|
|
26
|
|
|
|
||||||
Depreciation and amortization
|
|
|
|
|
|
|
56
|
|
|
51
|
|
|
|
||||||
Interest expense
|
|
|
|
|
|
|
45
|
|
|
34
|
|
|
|
||||||
Interest income
|
|
|
|
|
|
|
(1
|
)
|
|
(1
|
)
|
|
|
||||||
EBITDA
|
|
|
|
|
|
|
$
|
221
|
|
|
$
|
237
|
|
|
|
|
(a)
|
Includes the elimination of transactions between segments.
|
(b)
|
Includes (i) $12 million of costs associated with the planned spin-off of our hotel group business, (ii) $7 million of costs incurred primarily in connection with the planned acquisition of La Quinta Holding’s hotel franchising and hotel management business and (iii) a $5 million reversal of an accrued acquisition-related contingency associated with our Rio Mar property.
|
(c)
|
Includes $11 million of costs associated with the planned spin-off of our hotel group business.
|
(d)
|
Includes $5 million of costs associated with the planned spin-off of our hotel group business.
|
(e)
|
Includes $23 million of costs associated with the planned spin-off of our hotel group business.
|
(f)
|
Includes $1 million of restructuring costs primarily focused on realigning its brand operations.
|
(g)
|
Includes a $5 million non-cash impairment charge related to the write-down of assets resulting from the decision to abandon a new product initiative.
|
(h)
|
Includes $6 million of restructuring costs focused on rationalizing its sourcing function and outsourcing certain information technology functions.
|
•
|
$12 million of separation-related costs;
|
•
|
$7 million of acquisition-related costs primarily related to the planned acquisition of La Quinta’s hotel franchising and hotel management business, offset by
|
•
|
a $5 million benefit resulting from the reversal of an acquisition-related contingency accrual associated with our Rio Mar property.
|
•
|
a $7 million reduction in the cost of VOIs sold driven by lower average product costs;
|
•
|
the absence of a $5 million non-cash impairment charge related the write-down of assets resulting from the abandonment of a new product initiative in 2017; offset by
|
•
|
a $13 million increase in marketing costs due to our emphasis on adding new owners, which typically carry a higher cost per tour;
|
•
|
$8 million of higher sales and commission expenses primarily due to higher gross VOI sales; and
|
•
|
$5 million of separation-related costs.
|
|
March 31,
2018 |
|
December 31,
2017 |
|
Change
|
||||||
Total assets
|
$
|
11,099
|
|
|
$
|
10,450
|
|
|
$
|
649
|
|
Total liabilities
|
10,449
|
|
|
9,676
|
|
|
773
|
|
|||
Total equity
|
650
|
|
|
774
|
|
|
(124
|
)
|
•
|
a $191 million increase in cash;
|
•
|
a $103 million increase in other current assets primarily due to a higher income tax receivable related to assumptions used in our estimated tax payment calculation resulting from the U.S. Tax Cuts and Jobs Act and an increase in escrow deposits related to the seasonality of advanced vacation rental bookings at our destination network business;
|
•
|
a $61 million increase in accounts receivable primarily due to seasonality of vacation rental bookings; and
|
•
|
a $278 million increase in assets held for sale related to discontinued operations primarily due to the seasonality of vacation rental bookings.
|
|
Three Months Ended March 31,
|
||||||||||
|
2018
|
|
2017
|
|
Change
|
||||||
Cash provided by/(used in)
|
|
|
|
|
|
||||||
Operating activities:
|
|
|
|
|
|
|
|||||
Continuing operations
|
$
|
1
|
|
|
$
|
123
|
|
|
$
|
(122
|
)
|
Discontinued operations
|
132
|
|
|
115
|
|
|
17
|
|
|||
Investing activities:
|
|
|
|
|
|
|
|||||
Continuing operations
|
(22
|
)
|
|
(30
|
)
|
|
8
|
|
|||
Discontinued operations
|
(8
|
)
|
|
9
|
|
|
(17
|
)
|
|||
Financing activities:
|
|
|
|
|
|
|
|||||
Continuing operations
|
75
|
|
|
(114
|
)
|
|
189
|
|
|||
Discontinued operations
|
(6
|
)
|
|
(9
|
)
|
|
3
|
|
|||
Effects of changes in exchange rates on cash and cash equivalents
|
1
|
|
|
3
|
|
|
(2
|
)
|
|||
Net change in cash and cash equivalents
|
$
|
173
|
|
|
$
|
97
|
|
|
$
|
76
|
|
|
4/1/18-
3/31/19
|
|
4/1/19-
3/31/20
|
|
4/1/20-
3/31/21
|
|
4/1/21-
3/31/22
|
|
4/1/22-
3/31/23
|
|
Thereafter
|
|
Total
|
||||||||||||||
Securitized debt
(a)
|
$
|
198
|
|
|
$
|
965
|
|
|
$
|
126
|
|
|
$
|
127
|
|
|
$
|
140
|
|
|
$
|
421
|
|
|
$
|
1,977
|
|
Long-term debt
|
91
|
|
|
46
|
|
|
2,015
|
|
|
654
|
|
|
411
|
|
|
1,067
|
|
|
4,284
|
|
|||||||
Interest on debt
(b)
|
237
|
|
|
229
|
|
|
164
|
|
|
109
|
|
|
79
|
|
|
140
|
|
|
958
|
|
|||||||
Operating leases
|
49
|
|
|
42
|
|
|
33
|
|
|
29
|
|
|
24
|
|
|
114
|
|
|
291
|
|
|||||||
Purchase commitments
(c)
|
218
|
|
|
120
|
|
|
108
|
|
|
35
|
|
|
18
|
|
|
27
|
|
|
526
|
|
|||||||
Inventory sold subject to conditional repurchase
(d)
|
34
|
|
|
37
|
|
|
47
|
|
|
59
|
|
|
—
|
|
|
—
|
|
|
177
|
|
|||||||
Separation liabilities
(e)
|
3
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|||||||
Total
(f) (g)
|
$
|
830
|
|
|
$
|
1,452
|
|
|
$
|
2,493
|
|
|
$
|
1,013
|
|
|
$
|
672
|
|
|
$
|
1,769
|
|
|
$
|
8,229
|
|
|
(a)
|
Represents debt that is securitized through bankruptcy-remote special purpose entities the creditors to which have no recourse to us for principal and interest.
|
(b)
|
Includes interest on both securitized and long-term debt; estimated using the stated interest rates on our long-term debt and the swapped interest rates on our securitized debt.
|
(c)
|
Includes (i) $208 million relating to the development of vacation ownership properties, of which $73 million was included within total liabilities on the Condensed Consolidated Balance Sheet, (ii) $157 million for information technology activities and (iii) $83 million for marketing-related activities.
|
(d)
|
Represents obligations to repurchase completed vacation ownership properties from third-party developers (See Note 7 – Inventory for further detail) of which $44 million was included within total liabilities on the Condensed Consolidated Balance Sheet.
|
(e)
|
Represents liabilities which we assumed and are responsible for pursuant to the Cendant Separation (See Note 19 – Cendant Separation and Transactions with Former Parent and Subsidiaries for further details).
|
(f)
|
Excludes a $48 million liability for unrecognized tax benefits associated with the accounting guidance for uncertainty in income taxes since it is not reasonably estimable to determine the periods in which such liability would be settled with the respective tax authorities.
|
(g)
|
Excludes other guarantees at our hotel group business as it is not reasonably estimable to determine the periods in which such commitments would be settled (See Note 13– Commitments and Contingencies for further details).
|
(a)
|
Disclosure Controls and Procedures.
As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our principal executive and principal financial officers, of the effectiveness of the design and operation of our disclosure controls and procedures (as such term is defined in Rule 13(a)-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)). Based on such evaluation, our principal executive and principal financial officers concluded that our disclosure controls and procedures were effective and operating to provide reasonable assurance that information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and to provide reasonable assurance that such information is accumulated and communicated to our management, including our principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosure.
|
(b)
|
Internal Control Over Financial Reporting.
There have been no changes in our internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Exchange Act) during the period to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. As of
March 31, 2018
, we utilized the criteria established in
Internal Control-Integrated Framework (2013)
issued by the Committee of Sponsoring Organizations of the Treadway Commission.
|
(c)
|
Below is a summary of our Wyndham common stock repurchases by month for the quarter ended
March 31, 2018
:
|
ISSUER PURCHASES OF EQUITY SECURITIES
|
||||||||||
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
|
|
||
January 2018
|
185,900
|
|
$
|
115.34
|
|
185,900
|
|
$
|
1,118,483,723
|
|
February 2018
|
17,089
|
|
$
|
117.03
|
|
17,089
|
|
$
|
1,116,483,799
|
|
March 2018
|
445,876
|
|
$
|
116.11
|
|
445,876
|
|
$
|
1,064,713,470
|
|
Total
|
648,865
|
|
$
|
115.91
|
|
648,865
|
|
$
|
1,064,713,470
|
|
|
|
WYNDHAM WORLDWIDE CORPORATION
|
|
|
|
Date: May 2, 2018
|
By:
|
/s/ David B. Wyshner
|
|
|
David B. Wyshner
|
|
|
Chief Financial Officer
|
|
|
|
Date: May 2, 2018
|
By:
|
/s/ Nicola Rossi
|
|
|
Nicola Rossi
|
|
|
Chief Accounting Officer
|
Exhibit No.
|
Description
|
10.1*
|
|
10.2*
|
|
10.3*
|
|
10.4*
|
|
10.5*
|
|
12*
|
|
15*
|
|
31.1*
|
|
31.2*
|
|
32**
|
|
101.INS*
|
XBRL Instance 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
|
|
*
|
Filed with this report
|
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
Suppliers
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|