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.)
|
|
|
|
6277 Sea Harbor Drive
|
|
32821
|
Orlando, Florida
|
|
(Zip Code)
|
(Address of Principal Executive Offices)
|
|
|
Large accelerated filer
|
þ
|
|
|
|
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
|
|
|
|||
|
|
|
|
|
|
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.
|
||
|
Adjusted EBITDA
|
A non-GAAP measure, defined by the company as net
income before depreciation and amortization, interest expense (excluding consumer financing interest), early extinguishment of debt, interest income (excluding consumer financing revenues) and income taxes, each of which is presented on the Condensed Consolidated Statements of Income. Adjusted EBITDA also excludes stock-based compensation costs, separation and restructuring costs, transaction costs, impairments, and items that meet the conditions of unusual and/or infrequent.
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net revenues
|
|
|
|
|
|
|
|
||||||||
Service and membership fees
|
$
|
409
|
|
|
$
|
401
|
|
|
$
|
828
|
|
|
$
|
810
|
|
Vacation ownership interest sales
|
462
|
|
|
446
|
|
|
820
|
|
|
796
|
|
||||
Consumer financing
|
120
|
|
|
114
|
|
|
237
|
|
|
224
|
|
||||
Other
|
16
|
|
|
17
|
|
|
29
|
|
|
30
|
|
||||
Net revenues
|
1,007
|
|
|
978
|
|
|
1,914
|
|
|
1,860
|
|
||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Operating
|
418
|
|
|
415
|
|
|
821
|
|
|
810
|
|
||||
Cost of vacation ownership interests
|
47
|
|
|
38
|
|
|
78
|
|
|
75
|
|
||||
Consumer financing interest
|
20
|
|
|
19
|
|
|
39
|
|
|
37
|
|
||||
Marketing and reservation
|
155
|
|
|
140
|
|
|
286
|
|
|
258
|
|
||||
General and administrative
|
133
|
|
|
153
|
|
|
286
|
|
|
304
|
|
||||
Separation and related costs
|
133
|
|
|
—
|
|
|
163
|
|
|
—
|
|
||||
Asset impairments
|
—
|
|
|
135
|
|
|
—
|
|
|
140
|
|
||||
Restructuring
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||
Depreciation and amortization
|
36
|
|
|
33
|
|
|
73
|
|
|
65
|
|
||||
Total expenses
|
942
|
|
|
933
|
|
|
1,746
|
|
|
1,695
|
|
||||
Operating income
|
65
|
|
|
45
|
|
|
168
|
|
|
165
|
|
||||
Other (income), net
|
(5
|
)
|
|
(3
|
)
|
|
(11
|
)
|
|
(3
|
)
|
||||
Interest expense
|
46
|
|
|
39
|
|
|
91
|
|
|
73
|
|
||||
Interest (income)
|
(2
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
(3
|
)
|
||||
Income before income taxes
|
26
|
|
|
10
|
|
|
91
|
|
|
98
|
|
||||
Provision/(benefit) for income taxes
|
38
|
|
|
(4
|
)
|
|
62
|
|
|
(2
|
)
|
||||
(Loss)/income from continuing operations
|
(12
|
)
|
|
14
|
|
|
29
|
|
|
100
|
|
||||
(Loss)/income from operations of discontinued businesses, net of income taxes
|
(42
|
)
|
|
71
|
|
|
(49
|
)
|
|
75
|
|
||||
Income on disposal of discontinued businesses, net of income taxes
|
432
|
|
|
—
|
|
|
432
|
|
|
—
|
|
||||
Net income
|
$
|
378
|
|
|
$
|
85
|
|
|
$
|
412
|
|
|
$
|
175
|
|
|
|
|
|
|
|
|
|
||||||||
Basic (loss)/earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
(0.12
|
)
|
|
$
|
0.13
|
|
|
$
|
0.29
|
|
|
$
|
0.95
|
|
Discontinued operations
|
3.90
|
|
|
0.69
|
|
|
3.83
|
|
|
0.72
|
|
||||
|
$
|
3.78
|
|
|
$
|
0.82
|
|
|
$
|
4.12
|
|
|
$
|
1.67
|
|
Diluted (loss)/earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
(0.12
|
)
|
|
$
|
0.13
|
|
|
$
|
0.29
|
|
|
$
|
0.95
|
|
Discontinued operations
|
3.89
|
|
|
0.68
|
|
|
3.82
|
|
|
0.72
|
|
||||
|
$
|
3.77
|
|
|
$
|
0.81
|
|
|
$
|
4.11
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per share
|
$
|
0.41
|
|
|
$
|
0.58
|
|
|
$
|
1.07
|
|
|
$
|
1.16
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income
|
$
|
378
|
|
|
$
|
85
|
|
|
$
|
412
|
|
|
$
|
175
|
|
Other comprehensive (loss)/income, net of tax
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
(33
|
)
|
|
40
|
|
|
(19
|
)
|
|
69
|
|
||||
Unrealized gain on cash flow hedges
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Defined benefit pension plans
|
3
|
|
|
—
|
|
|
4
|
|
|
—
|
|
||||
Other comprehensive (loss)/income, net of tax
|
(29
|
)
|
|
40
|
|
|
(15
|
)
|
|
69
|
|
||||
Comprehensive Income
|
$
|
349
|
|
|
$
|
125
|
|
|
$
|
397
|
|
|
$
|
244
|
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
Assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
155
|
|
|
$
|
48
|
|
Trade receivables, net
|
206
|
|
|
195
|
|
||
Vacation ownership contract receivables, net
|
2,904
|
|
|
2,901
|
|
||
Inventory
|
1,243
|
|
|
1,249
|
|
||
Prepaid expenses
|
157
|
|
|
118
|
|
||
Property and equipment, net
|
764
|
|
|
822
|
|
||
Goodwill
|
940
|
|
|
911
|
|
||
Other intangibles, net
|
146
|
|
|
143
|
|
||
Other assets
|
560
|
|
|
499
|
|
||
Assets of discontinued operations
|
—
|
|
|
3,564
|
|
||
Total assets
|
$
|
7,075
|
|
|
$
|
10,450
|
|
Liabilities and (Deficit)/Equity
|
|
|
|
||||
Accounts payable
|
$
|
197
|
|
|
$
|
232
|
|
Deferred income
|
592
|
|
|
559
|
|
||
Accrued expenses and other liabilities
|
1,031
|
|
|
847
|
|
||
Non-recourse vacation ownership debt
|
2,094
|
|
|
2,098
|
|
||
Debt
|
2,980
|
|
|
3,908
|
|
||
Deferred income taxes
|
701
|
|
|
613
|
|
||
Liabilities of discontinued operations
|
—
|
|
|
1,419
|
|
||
Total liabilities
|
7,595
|
|
|
9,676
|
|
||
Commitments and contingencies (Note 14)
|
|
|
|
||||
Stockholders' (deficit)/equity:
|
|
|
|
||||
Preferred stock, $.01 par value, authorized 6,000,000 shares, none issued and outstanding
|
—
|
|
|
—
|
|
||
Common stock, $.01 par value, 600,000,000 shares authorized, 219,823,123 issued as of 2018 and 218,796,817 as of 2017
|
2
|
|
|
2
|
|
||
Treasury stock, at cost – 120,111,812 shares as of 2018 and 118,887,441 shares as of 2017
|
(5,837
|
)
|
|
(5,719
|
)
|
||
Additional paid-in capital
|
4,051
|
|
|
3,996
|
|
||
Retained earnings
|
1,285
|
|
|
2,501
|
|
||
Accumulated other comprehensive loss
|
(26
|
)
|
|
(11
|
)
|
||
Total stockholders’ (deficit)/equity
|
(525
|
)
|
|
769
|
|
||
Noncontrolling interest
|
5
|
|
|
5
|
|
||
Total (deficit)/equity
|
(520
|
)
|
|
774
|
|
||
Total liabilities and (deficit)/equity
|
$
|
7,075
|
|
|
$
|
10,450
|
|
|
Six Months Ended
|
||||||
|
June 30,
|
||||||
|
2018
|
|
2017
|
||||
Operating Activities
|
|
|
|
||||
Net income
|
$
|
412
|
|
|
$
|
175
|
|
(Income)/loss from operations of discontinued businesses, net of income taxes
|
49
|
|
|
(75
|
)
|
||
(Income) on disposal of discontinued businesses, net of income taxes
|
(432
|
)
|
|
—
|
|
||
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
73
|
|
|
65
|
|
||
Provision for loan losses
|
218
|
|
|
195
|
|
||
Deferred income taxes
|
74
|
|
|
21
|
|
||
Stock-based compensation
|
109
|
|
|
27
|
|
||
Asset impairments
|
9
|
|
|
140
|
|
||
Non-cash interest
|
8
|
|
|
11
|
|
||
Net change in assets and liabilities, excluding the impact of acquisitions and dispositions:
|
|
|
|
||||
Trade receivables
|
(28
|
)
|
|
8
|
|
||
Vacation ownership contract receivables
|
(233
|
)
|
|
(197
|
)
|
||
Inventory
|
(64
|
)
|
|
(53
|
)
|
||
Deferred income
|
42
|
|
|
31
|
|
||
Accounts payable, accrued expenses, other assets and other liabilities
|
(144
|
)
|
|
(117
|
)
|
||
Net cash provided by operating activities - continuing operations
|
93
|
|
|
231
|
|
||
Net cash provided by operating activities - discontinued operations
|
212
|
|
|
431
|
|
||
Net cash provided by operating activities
|
305
|
|
|
662
|
|
||
Investing Activities
|
|
|
|
||||
Property and equipment additions
|
(41
|
)
|
|
(51
|
)
|
||
Net assets acquired, net of cash acquired, and acquisition-related payments
|
(5
|
)
|
|
(5
|
)
|
||
Other, net
|
(6
|
)
|
|
13
|
|
||
Cash used in investing activities - continuing operations
|
(52
|
)
|
|
(43
|
)
|
||
Cash used in investing activities - discontinued operations
|
(672
|
)
|
|
(26
|
)
|
||
Net cash used in investing activities
|
(724
|
)
|
|
(69
|
)
|
||
Financing Activities
|
|
|
|
||||
Proceeds from non-recourse vacation ownership debt
|
924
|
|
|
820
|
|
||
Principal payments on non-recourse vacation ownership debt
|
(931
|
)
|
|
(912
|
)
|
||
Proceeds from debt
|
2,281
|
|
|
564
|
|
||
Principal payments on debt
|
(2,491
|
)
|
|
(604
|
)
|
||
Repayments of commercial paper, net
|
(147
|
)
|
|
(72
|
)
|
||
Proceeds from notes issued and term loan
|
300
|
|
|
694
|
|
||
Repayment/repurchase of notes
|
(789
|
)
|
|
(300
|
)
|
||
Repayments of vacation ownership inventory arrangement
|
(7
|
)
|
|
(22
|
)
|
||
Dividends to shareholders
|
(114
|
)
|
|
(125
|
)
|
||
Cash transferred to Wyndham Hotels at spin-off
|
(495
|
)
|
|
—
|
|
||
Repurchase of common stock
|
(123
|
)
|
|
(300
|
)
|
||
Debt issuance costs
|
(9
|
)
|
|
(7
|
)
|
||
Net share settlement of incentive equity awards
|
(67
|
)
|
|
(34
|
)
|
||
Other, net
|
(2
|
)
|
|
—
|
|
||
Cash used in financing activities - continuing operations
|
(1,670
|
)
|
|
(298
|
)
|
||
Cash provided by/(used in) financing activities - discontinued operations
|
2,066
|
|
|
(11
|
)
|
||
Net cash provided by/(used in) financing activities
|
396
|
|
|
(309
|
)
|
||
Effect of changes in exchange rates on cash, cash equivalents and restricted cash
|
(6
|
)
|
|
11
|
|
||
Net change in cash, cash equivalents and restricted cash
|
(29
|
)
|
|
295
|
|
||
Cash, cash equivalents and restricted cash, beginning of period
|
416
|
|
|
333
|
|
||
Cash, cash equivalents and restricted cash, end of period
|
387
|
|
|
628
|
|
||
Less cash, cash equivalents and restricted cash of discontinued operations, end of period
|
—
|
|
|
310
|
|
||
Cash, cash equivalents and restricted cash of continuing operations, end of period
|
$
|
387
|
|
|
$
|
318
|
|
|
Common Shares Outstanding
|
|
Common Stock
|
|
Treasury Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive (Loss)/ Income
|
|
Non-controlling Interest
|
|
Total Equity/(Deficit)
|
|||||||||||||||
Balance as of December 31, 2017
|
100
|
|
|
$
|
2
|
|
|
$
|
(5,719
|
)
|
|
$
|
3,996
|
|
|
$
|
2,501
|
|
|
$
|
(11
|
)
|
|
$
|
5
|
|
|
$
|
774
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|||||||
Issuance of shares for RSU vesting
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Net share settlement of stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|||||||
Change in stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|||||||
Change in stock-based compensation and impact of equity restructuring for Board of Directors
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|||||||
Repurchase of common stock
|
(1
|
)
|
|
—
|
|
|
(118
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(118
|
)
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(110
|
)
|
|
—
|
|
|
—
|
|
|
(110
|
)
|
|||||||
Cumulative-effective adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|||||||
Spin-off of Wyndham Hotels
|
—
|
|
|
|
|
—
|
|
|
|
|
(1,499
|
)
|
|
—
|
|
|
|
|
(1,499
|
)
|
||||||||||
Balance as of June 30, 2018
|
100
|
|
|
$
|
2
|
|
|
$
|
(5,837
|
)
|
|
$
|
4,051
|
|
|
$
|
1,285
|
|
|
$
|
(26
|
)
|
|
$
|
5
|
|
|
$
|
(520
|
)
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
175
|
|
|
—
|
|
|
—
|
|
|
175
|
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
69
|
|
|||||||
Net share settlement of stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|||||||
Change in stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|||||||
Change in stock-based compensation for Board of Directors
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||
Repurchase of common stock
|
(3
|
)
|
|
—
|
|
|
(300
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(300
|
)
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(119
|
)
|
|
—
|
|
|
—
|
|
|
(119
|
)
|
|||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||||
Balance as of June 30, 2017
|
103
|
|
|
$
|
2
|
|
|
$
|
(5,418
|
)
|
|
$
|
3,964
|
|
|
$
|
1,942
|
|
|
$
|
(37
|
)
|
|
$
|
5
|
|
|
$
|
458
|
|
1
.
|
Background and Basis of Presentation
|
2
.
|
New Accounting Pronouncements
|
|
Three Months Ended June 30, 2017
|
||||||||||||||
Net revenues
|
Previously Reported Balance
|
|
Discontinued Operations*
|
|
New Revenue Standard Adjustment
|
|
Adjusted Balance
|
||||||||
Service and membership fees
|
$
|
653
|
|
|
$
|
(247
|
)
|
|
$
|
(5
|
)
|
|
$
|
401
|
|
Vacation ownership interest sales
|
448
|
|
|
(1
|
)
|
|
(1
|
)
|
|
446
|
|
||||
Franchise fees
|
177
|
|
|
(177
|
)
|
|
—
|
|
|
—
|
|
||||
Consumer financing
|
114
|
|
|
—
|
|
|
—
|
|
|
114
|
|
||||
Other
|
87
|
|
|
(76
|
)
|
|
6
|
|
|
17
|
|
||||
Net revenues
|
1,479
|
|
|
(501
|
)
|
|
—
|
|
|
978
|
|
||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Operating
|
654
|
|
|
(230
|
)
|
|
(9
|
)
|
|
415
|
|
||||
Cost of vacation ownership interests
|
38
|
|
|
—
|
|
|
—
|
|
|
38
|
|
||||
Consumer financing interest
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
||||
Marketing and reservation
|
231
|
|
|
(96
|
)
|
|
5
|
|
|
140
|
|
||||
General and administrative
|
191
|
|
|
(40
|
)
|
|
2
|
|
|
153
|
|
||||
Asset impairments
|
135
|
|
|
—
|
|
|
—
|
|
|
135
|
|
||||
Depreciation and amortization
|
66
|
|
|
(33
|
)
|
|
—
|
|
|
33
|
|
||||
Total expenses
|
1,334
|
|
|
(399
|
)
|
|
(2
|
)
|
|
933
|
|
||||
Operating income
|
145
|
|
|
(102
|
)
|
|
2
|
|
|
45
|
|
||||
Other (income), net
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||
Interest expense
|
39
|
|
|
—
|
|
|
—
|
|
|
39
|
|
||||
Interest (income)
|
(2
|
)
|
|
1
|
|
|
—
|
|
|
(1
|
)
|
||||
Income before income taxes
|
111
|
|
|
(103
|
)
|
|
2
|
|
|
10
|
|
||||
Provision/(benefit) for income taxes
|
33
|
|
|
(38
|
)
|
|
1
|
|
|
(4
|
)
|
||||
Income from continuing operations
|
78
|
|
|
(65
|
)
|
|
1
|
|
|
14
|
|
||||
Income from operations of discontinued businesses, net of income taxes
|
—
|
|
|
65
|
|
|
6
|
|
|
71
|
|
||||
Net income
|
$
|
78
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
85
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
0.75
|
|
|
$
|
(0.63
|
)
|
|
$
|
0.01
|
|
|
$
|
0.13
|
|
Discontinued operations
|
—
|
|
|
0.63
|
|
|
0.06
|
|
|
0.69
|
|
||||
|
$
|
0.75
|
|
|
$
|
—
|
|
|
$
|
0.07
|
|
|
$
|
0.82
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
0.75
|
|
|
$
|
(0.62
|
)
|
|
$
|
—
|
|
|
$
|
0.13
|
|
Discontinued operations
|
—
|
|
|
0.62
|
|
|
0.06
|
|
|
0.68
|
|
||||
|
$
|
0.75
|
|
|
$
|
—
|
|
|
$
|
0.06
|
|
|
$
|
0.81
|
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||
Net revenues
|
Previously Reported Balance
|
|
Discontinued Operations*
|
|
New Revenue Standard Adjustment
|
|
Adjusted Balance
|
||||||||
Service and membership fees
|
$
|
1,289
|
|
|
$
|
(465
|
)
|
|
$
|
(14
|
)
|
|
$
|
810
|
|
Vacation ownership interest sales
|
798
|
|
|
—
|
|
|
(2
|
)
|
|
796
|
|
||||
Franchise fees
|
318
|
|
|
(318
|
)
|
|
—
|
|
|
—
|
|
||||
Consumer financing
|
224
|
|
|
—
|
|
|
—
|
|
|
224
|
|
||||
Other
|
169
|
|
|
(149
|
)
|
|
10
|
|
|
30
|
|
||||
Net revenues
|
2,798
|
|
|
(932
|
)
|
|
(6
|
)
|
|
1,860
|
|
||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Operating
|
1,254
|
|
|
(427
|
)
|
|
(17
|
)
|
|
810
|
|
||||
Cost of vacation ownership interests
|
75
|
|
|
—
|
|
|
—
|
|
|
75
|
|
||||
Consumer financing interest
|
37
|
|
|
—
|
|
|
—
|
|
|
37
|
|
||||
Marketing and reservation
|
426
|
|
|
(176
|
)
|
|
8
|
|
|
258
|
|
||||
General and administrative
|
383
|
|
|
(83
|
)
|
|
4
|
|
|
304
|
|
||||
Asset impairments
|
140
|
|
|
—
|
|
|
—
|
|
|
140
|
|
||||
Restructuring
|
7
|
|
|
(1
|
)
|
|
—
|
|
|
6
|
|
||||
Depreciation and amortization
|
128
|
|
|
(63
|
)
|
|
—
|
|
|
65
|
|
||||
Total expenses
|
2,450
|
|
|
(750
|
)
|
|
(5
|
)
|
|
1,695
|
|
||||
Operating income
|
348
|
|
|
(182
|
)
|
|
(1
|
)
|
|
165
|
|
||||
Other (income), net
|
(4
|
)
|
|
1
|
|
|
—
|
|
|
(3
|
)
|
||||
Interest expense
|
73
|
|
|
—
|
|
|
—
|
|
|
73
|
|
||||
Interest (income)
|
(4
|
)
|
|
1
|
|
|
—
|
|
|
(3
|
)
|
||||
Income before income taxes
|
283
|
|
|
(184
|
)
|
|
(1
|
)
|
|
98
|
|
||||
Provision/(benefit) for income taxes
|
64
|
|
|
(66
|
)
|
|
—
|
|
|
(2
|
)
|
||||
Income from continuing operations
|
219
|
|
|
(118
|
)
|
|
(1
|
)
|
|
100
|
|
||||
Income from operations of discontinued businesses, net of income taxes
|
—
|
|
|
118
|
|
|
(43
|
)
|
|
75
|
|
||||
Net income
|
$
|
219
|
|
|
$
|
—
|
|
|
$
|
(44
|
)
|
|
$
|
175
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
2.10
|
|
|
$
|
(1.13
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.95
|
|
Discontinued operations
|
—
|
|
|
1.13
|
|
|
(0.41
|
)
|
|
0.72
|
|
||||
|
$
|
2.10
|
|
|
$
|
—
|
|
|
$
|
(0.43
|
)
|
|
$
|
1.67
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
2.09
|
|
|
$
|
(1.12
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.95
|
|
Discontinued operations
|
—
|
|
|
1.12
|
|
|
(0.40
|
)
|
|
0.72
|
|
||||
|
$
|
2.09
|
|
|
$
|
—
|
|
|
$
|
(0.42
|
)
|
|
$
|
1.67
|
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
Net revenues
|
Previously Reported Balance
|
|
Discontinued Operations*
|
|
New Revenue Standard
Adjustment |
|
Adjusted Balance
|
||||||||
Service and membership fees
|
$
|
1,895
|
|
|
$
|
(269
|
)
|
|
$
|
(27
|
)
|
|
$
|
1,599
|
|
Vacation ownership interest sales
|
1,689
|
|
|
—
|
|
|
(5
|
)
|
|
1,684
|
|
||||
Franchise fees
|
695
|
|
|
(695
|
)
|
|
—
|
|
|
—
|
|
||||
Consumer financing
|
463
|
|
|
—
|
|
|
—
|
|
|
463
|
|
||||
Other
|
334
|
|
|
(297
|
)
|
|
23
|
|
|
60
|
|
||||
Net revenues
|
5,076
|
|
|
(1,261
|
)
|
|
(9
|
)
|
|
3,806
|
|
||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Operating
|
2,194
|
|
|
(523
|
)
|
|
(35
|
)
|
|
1,636
|
|
||||
Cost of vacation ownership interests
|
150
|
|
|
—
|
|
|
—
|
|
|
150
|
|
||||
Consumer financing interest
|
74
|
|
|
—
|
|
|
—
|
|
|
74
|
|
||||
Marketing and reservation
|
773
|
|
|
(247
|
)
|
|
20
|
|
|
546
|
|
||||
General and administrative
|
648
|
|
|
(75
|
)
|
|
7
|
|
|
580
|
|
||||
Separation and related costs
|
51
|
|
|
(25
|
)
|
|
—
|
|
|
26
|
|
||||
Asset impairments
|
246
|
|
|
(41
|
)
|
|
—
|
|
|
205
|
|
||||
Restructuring
|
15
|
|
|
(1
|
)
|
|
—
|
|
|
14
|
|
||||
Depreciation and amortization
|
213
|
|
|
(77
|
)
|
|
—
|
|
|
136
|
|
||||
Total expenses
|
4,364
|
|
|
(989
|
)
|
|
(8
|
)
|
|
3,367
|
|
||||
Operating income
|
712
|
|
|
(272
|
)
|
|
(1
|
)
|
|
439
|
|
||||
Other (income), net
|
(27
|
)
|
|
(1
|
)
|
|
—
|
|
|
(28
|
)
|
||||
Interest expense
|
156
|
|
|
(1
|
)
|
|
—
|
|
|
155
|
|
||||
Interest (income)
|
(7
|
)
|
|
1
|
|
|
—
|
|
|
(6
|
)
|
||||
Income before income taxes
|
590
|
|
|
(271
|
)
|
|
(1
|
)
|
|
318
|
|
||||
(Benefit) from income taxes
|
(229
|
)
|
|
(101
|
)
|
|
2
|
|
(a)
|
(328
|
)
|
||||
Income from continuing operations
|
819
|
|
|
(170
|
)
|
|
(3
|
)
|
|
646
|
|
||||
Income from operations of discontinued businesses, net of income taxes
|
53
|
|
|
170
|
|
|
(14
|
)
|
|
209
|
|
||||
Net income
|
872
|
|
|
—
|
|
|
(17
|
)
|
|
855
|
|
||||
Net income attributable to noncontrolling interest
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||
Net income attributable to Wyndham Destinations shareholders
|
$
|
871
|
|
|
$
|
—
|
|
|
$
|
(17
|
)
|
|
$
|
854
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
7.94
|
|
|
$
|
(1.65
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
6.26
|
|
Discontinued operations
|
0.52
|
|
|
1.65
|
|
|
(0.14
|
)
|
|
2.03
|
|
||||
|
$
|
8.46
|
|
|
$
|
—
|
|
|
$
|
(0.17
|
)
|
|
$
|
8.29
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
7.89
|
|
|
$
|
(1.64
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
6.22
|
|
Discontinued operations
|
0.51
|
|
|
1.64
|
|
|
(0.14
|
)
|
|
2.01
|
|
||||
|
$
|
8.40
|
|
|
$
|
—
|
|
|
$
|
(0.17
|
)
|
|
$
|
8.23
|
|
|
(a)
|
Includes a
$3 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
.
|
|
December 31, 2017
|
||||||||||||||
Assets
|
Previously Reported Balance
|
|
Discontinued Operations*
|
|
New Revenue Standard
Adjustment |
|
Adjusted Balance
|
||||||||
Cash and cash equivalents
|
$
|
100
|
|
|
$
|
(52
|
)
|
|
$
|
—
|
|
|
$
|
48
|
|
Trade receivables, net
|
385
|
|
|
(194
|
)
|
|
4
|
|
|
195
|
|
||||
Vacation ownership contract receivables, net
|
2,901
|
|
|
—
|
|
|
—
|
|
|
2,901
|
|
||||
Inventory
|
1,249
|
|
|
—
|
|
|
—
|
|
|
1,249
|
|
||||
Prepaid expenses
|
144
|
|
|
(27
|
)
|
|
1
|
|
|
118
|
|
||||
Property and equipment, net
|
1,081
|
|
|
(259
|
)
|
|
—
|
|
|
822
|
|
||||
Goodwill
|
1,336
|
|
|
(425
|
)
|
|
—
|
|
|
911
|
|
||||
Other intangibles, net
|
1,084
|
|
|
(941
|
)
|
|
—
|
|
|
143
|
|
||||
Other assets
|
694
|
|
|
(217
|
)
|
|
22
|
|
|
499
|
|
||||
Assets of discontinued operations
|
1,429
|
|
|
2,115
|
|
|
20
|
|
|
3,564
|
|
||||
Total assets
|
$
|
10,403
|
|
|
$
|
—
|
|
|
$
|
47
|
|
|
$
|
10,450
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
||||||||
Accounts payable
|
$
|
256
|
|
|
$
|
(24
|
)
|
|
$
|
—
|
|
|
$
|
232
|
|
Deferred income
|
657
|
|
|
(139
|
)
|
|
41
|
|
|
559
|
|
||||
Accrued expenses and other liabilities
|
1,094
|
|
|
(236
|
)
|
|
(11
|
)
|
|
847
|
|
||||
Non-recourse vacation ownership debt
|
2,098
|
|
|
—
|
|
|
—
|
|
|
2,098
|
|
||||
Debt
|
3,909
|
|
|
(1
|
)
|
|
—
|
|
|
3,908
|
|
||||
Deferred income taxes
|
790
|
|
|
(191
|
)
|
|
14
|
|
|
613
|
|
||||
Liabilities of discontinued operations
|
716
|
|
|
591
|
|
|
112
|
|
|
1,419
|
|
||||
Total liabilities
|
9,520
|
|
|
—
|
|
|
156
|
|
|
9,676
|
|
||||
Stockholders' equity
|
|
|
|
|
|
|
|
||||||||
Preferred stock, $.01 par value, authorized 6,000,000 shares, none issued and outstanding
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Common stock, $.01 par value, 600,000,000 shares authorized, 218,796,817 issued in 2017
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||
Treasury stock, at cost – 118,887,441 shares in 2017
|
(5,719
|
)
|
|
—
|
|
|
—
|
|
|
(5,719
|
)
|
||||
Additional paid-in capital
|
3,996
|
|
|
—
|
|
|
—
|
|
|
3,996
|
|
||||
Retained earnings
|
2,609
|
|
|
—
|
|
|
(108
|
)
|
|
2,501
|
|
||||
Accumulated other comprehensive loss
|
(10
|
)
|
|
—
|
|
|
(1
|
)
|
|
(11
|
)
|
||||
Total stockholders’ equity
|
878
|
|
|
—
|
|
|
(109
|
)
|
|
769
|
|
||||
Noncontrolling interest
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
||||
Total equity
|
883
|
|
|
—
|
|
|
(109
|
)
|
|
774
|
|
||||
Total liabilities and equity
|
$
|
10,403
|
|
|
$
|
—
|
|
|
$
|
47
|
|
|
$
|
10,450
|
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||
Increase/(decrease):
|
Previously Reported Balance
|
|
Discontinued Operations
|
|
New Accounting Standard Adjustment
|
|
Adjusted Balance
|
||||||||
Operating Activities
|
$
|
663
|
|
|
$
|
(431
|
)
|
|
$
|
(1
|
)
|
|
$
|
231
|
|
Investing Activities
|
(133
|
)
|
|
26
|
|
|
64
|
|
|
(43
|
)
|
|
As of June 30, 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
|
415
|
|
|
(310
|
)
|
|
213
|
|
|
318
|
|
|
|
June 30,
2018 |
||
Cash and cash equivalents
|
|
$
|
155
|
|
Restricted cash included in other assets
|
|
232
|
|
|
Total cash, cash equivalents and restricted cash
|
|
$
|
387
|
|
|
|
|
||
|
|
December 31,
2017 |
||
Cash and cash equivalents
|
|
$
|
48
|
|
Restricted cash included in other assets
|
|
171
|
|
|
Cash, cash equivalents and restricted cash included in assets of discontinued operations
|
|
197
|
|
|
Total cash, cash equivalents and restricted cash
|
|
$
|
416
|
|
3
.
|
Revenue Recognition
|
Contract Liabilities
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
Deferred subscription revenue
|
|
$
|
233
|
|
|
$
|
229
|
|
Deferred VOI trial package revenue
|
|
110
|
|
|
108
|
|
||
Deferred VOI incentive revenue
|
|
98
|
|
|
102
|
|
||
Deferred exchange-related revenue
|
|
60
|
|
|
63
|
|
||
Deferred vacation rental revenue
|
|
62
|
|
|
38
|
|
||
Deferred co-branded credit card programs revenue
|
|
14
|
|
|
13
|
|
||
Deferred other revenue
|
|
15
|
|
|
3
|
|
||
Total
|
|
$
|
592
|
|
|
$
|
556
|
|
|
|
7/1/2018- 6/30/2019
|
|
7/1/2019- 6/30/2020
|
|
7/1/2020- 6/30/2021
|
|
Thereafter
|
|
Total
|
||||||||||
Subscription revenue
|
|
$
|
130
|
|
|
$
|
55
|
|
|
$
|
27
|
|
|
$
|
21
|
|
|
$
|
233
|
|
VOI trial package revenue
|
|
110
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|||||
VOI incentive revenue
|
|
98
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98
|
|
|||||
Exchange-related revenue
|
|
54
|
|
|
4
|
|
|
1
|
|
|
1
|
|
|
60
|
|
|||||
Vacation rental revenue
|
|
62
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|||||
Co-branded credit card programs revenue
|
|
6
|
|
|
4
|
|
|
2
|
|
|
2
|
|
|
14
|
|
|||||
Other revenue
|
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|||||
Total
|
|
$
|
475
|
|
|
$
|
63
|
|
|
$
|
30
|
|
|
$
|
24
|
|
|
$
|
592
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Vacation Ownership
|
|
|
|
|
|
|
|
|
||||||||
Vacation ownership interest sales
|
|
$
|
462
|
|
|
$
|
446
|
|
|
$
|
820
|
|
|
$
|
796
|
|
Property management fees and reimbursable revenues
|
|
162
|
|
|
164
|
|
|
325
|
|
|
327
|
|
||||
Consumer financing
|
|
120
|
|
|
114
|
|
|
237
|
|
|
224
|
|
||||
Wyndham Asset Affiliation Model (“WAAM”) fee-for-service commissions
|
|
10
|
|
|
4
|
|
|
20
|
|
|
7
|
|
||||
Ancillary revenues
|
|
16
|
|
|
17
|
|
|
29
|
|
|
30
|
|
||||
Total Vacation Ownership
|
|
770
|
|
|
745
|
|
|
1,431
|
|
|
1,384
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Exchange & Rentals
|
|
|
|
|
|
|
|
|
||||||||
Exchange revenues
|
|
166
|
|
|
165
|
|
|
354
|
|
|
352
|
|
||||
Vacation rental revenues
|
|
47
|
|
|
46
|
|
|
85
|
|
|
84
|
|
||||
Ancillary revenues
|
|
25
|
|
|
23
|
|
|
45
|
|
|
41
|
|
||||
Total Exchange & Rentals
|
|
238
|
|
|
234
|
|
|
484
|
|
|
477
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Corporate and Other
|
|
|
|
|
|
|
|
|
||||||||
Eliminations
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net Revenues
|
|
$
|
1,007
|
|
|
$
|
978
|
|
|
$
|
1,914
|
|
|
$
|
1,860
|
|
4.
|
Earnings Per Share
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
(Loss)/income from continuing operations
|
$
|
(12
|
)
|
|
$
|
14
|
|
|
$
|
29
|
|
|
$
|
100
|
|
(Loss)/income from operations of discontinued businesses, net of income taxes
|
(42
|
)
|
|
71
|
|
|
(49
|
)
|
|
75
|
|
||||
Income on disposal of discontinued businesses, net of income taxes
|
432
|
|
|
—
|
|
|
432
|
|
|
—
|
|
||||
Net income attributable to Wyndham Destinations shareholders
|
$
|
378
|
|
|
$
|
85
|
|
|
$
|
412
|
|
|
$
|
175
|
|
|
|
|
|
|
|
|
|
||||||||
Basic (loss)/earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
(0.12
|
)
|
|
$
|
0.13
|
|
|
$
|
0.29
|
|
|
$
|
0.95
|
|
Discontinued operations
|
3.90
|
|
|
0.69
|
|
|
3.83
|
|
|
0.72
|
|
||||
|
$
|
3.78
|
|
|
$
|
0.82
|
|
|
$
|
4.12
|
|
|
$
|
1.67
|
|
Diluted (loss)/earnings per share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
(a)
|
$
|
(0.12
|
)
|
|
$
|
0.13
|
|
|
$
|
0.29
|
|
|
$
|
0.95
|
|
Discontinued operations
|
3.89
|
|
|
0.68
|
|
|
3.82
|
|
|
0.72
|
|
||||
|
$
|
3.77
|
|
|
$
|
0.81
|
|
|
$
|
4.11
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
||||||||
Basic weighted average shares outstanding
|
100.0
|
|
|
103.8
|
|
|
100.1
|
|
|
104.5
|
|
||||
Stock-settled appreciation rights (“SSARs”), RSUs
(b)
and PSUs
(c)
|
0.3
|
|
|
0.6
|
|
|
0.3
|
|
|
0.6
|
|
||||
Diluted weighted average shares outstanding
(d)
|
100.3
|
|
|
104.4
|
|
|
100.4
|
|
|
105.1
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Dividends:
|
|
|
|
|
|
|
|
||||||||
Aggregate dividends paid to shareholders
|
$
|
44
|
|
|
$
|
60
|
|
|
$
|
114
|
|
|
$
|
125
|
|
|
(a)
|
For the three months ended
June 30, 2018
, the dilutive impacts of SSARS, RSUs and PSUs were excluded from the diluted EPS calculation for continuing operations as their impact would have been anti-dilutive given the Company’s loss from continuing operations.
|
(b)
|
Excludes
0.2 million
restricted stock units (“RSUs”) for the three months ended
June 30, 2018
that would have been anti-dilutive to EPS. Includes unvested dilutive RSUs which are subject to future forfeiture. The number of anti-dilutive RSUs for the six months ended
June 30, 2018
and the three and six months ended
June 30, 2017
were immaterial.
|
(c)
|
Excludes
0.7 million
and
0.6
million performance-vested restricted stock units (“PSUs”) for the three and six months ended
June 30, 2017
, as the Company had not met the required performance metrics. As a result of the spin-off of the hotel business, the Company accelerated the vesting of PSUs. There were no outstanding PSUs as of
June 30, 2018
.
|
(d)
|
Excludes
0.3 million
and
0.1 million
outstanding stock awards for the three and six months ended
June 30, 2018
that would have been anti-dilutive to EPS.
|
|
Shares Repurchased
|
|
Cost
|
|
Average Price Per Share
|
|||||
As of December 31, 2017
|
94.4
|
|
|
$
|
4,938
|
|
|
$
|
52.32
|
|
For the six months ended June 30, 2018
|
1.2
|
|
|
118
|
|
|
96.18
|
|
||
As of June 30, 2018
|
95.6
|
|
|
$
|
5,056
|
|
|
$
|
52.88
|
|
5
.
|
Acquisitions
|
6
.
|
Discontinued Operations
|
|
|
December 31, 2017
|
||
Assets
|
|
|
||
Cash and cash equivalents
|
|
$
|
184
|
|
Trade receivables, net
|
|
493
|
|
|
Property and equipment, net
|
|
609
|
|
|
Goodwill
|
|
855
|
|
|
Other intangibles, net
|
|
1,059
|
|
|
Other assets
|
|
364
|
|
|
Total assets of discontinued operations
|
|
$
|
3,564
|
|
Liabilities
|
|
|
||
Accounts payable
|
|
$
|
358
|
|
Deferred income
|
|
436
|
|
|
Accrued expenses and other liabilities
|
|
556
|
|
|
Debt
|
|
69
|
|
|
Total liabilities of discontinued operations
|
|
$
|
1,419
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net revenues
|
$
|
311
|
|
|
$
|
507
|
|
|
$
|
720
|
|
|
$
|
876
|
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
Operating
|
150
|
|
|
218
|
|
|
340
|
|
|
394
|
|
||||
Marketing and reservation
|
86
|
|
|
107
|
|
|
200
|
|
|
213
|
|
||||
General and administrative
|
34
|
|
|
40
|
|
|
89
|
|
|
80
|
|
||||
Separation and related costs
|
72
|
|
|
—
|
|
|
93
|
|
|
—
|
|
||||
Depreciation and amortization
|
18
|
|
|
32
|
|
|
52
|
|
|
63
|
|
||||
Total expenses
|
360
|
|
|
397
|
|
|
774
|
|
|
750
|
|
||||
Other (income), net
|
2
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
Provision/(benefit) for income taxes
|
(9
|
)
|
|
39
|
|
|
(5
|
)
|
|
53
|
|
||||
Income/(loss) from operations of discontinued businesses, net of income taxes
|
(42
|
)
|
|
71
|
|
|
(49
|
)
|
|
75
|
|
||||
Income on disposal of discontinued businesses, net of income taxes
|
432
|
|
|
—
|
|
|
432
|
|
|
—
|
|
||||
Income on discontinued operations, net of income taxes
|
$
|
390
|
|
|
$
|
71
|
|
|
$
|
383
|
|
|
$
|
75
|
|
|
Six Months Ended June 30,
|
||||||
|
2018
|
|
2017
|
||||
Cash flows provided by operating activities
|
$
|
212
|
|
|
$
|
431
|
|
Cash flows used in investing activities
|
(672
|
)
|
|
(26
|
)
|
||
Cash flows provided by/(used in) financing activities
|
2,066
|
|
|
(11
|
)
|
||
|
|
|
|
||||
Non-cash items:
|
|
|
|
||||
Forgiveness of intercompany debt from Wyndham Hotels
|
197
|
|
|
—
|
|
||
Depreciation and amortization
|
52
|
|
|
63
|
|
||
Stock-based compensation
|
22
|
|
|
5
|
|
||
Deferred income taxes
|
(23
|
)
|
|
(4
|
)
|
||
|
|
|
|
||||
Property and equipment additions
|
(38
|
)
|
|
(31
|
)
|
||
Net assets of business acquired, net of cash acquired
|
(1,695
|
)
|
|
(2
|
)
|
||
Proceeds from sale of businesses and asset sales
|
1,052
|
|
|
8
|
|
7.
|
Vacation Ownership Contract Receivables
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
Vacation ownership contract receivables:
|
|
|
|
||||
Securitized
|
$
|
2,509
|
|
|
$
|
2,553
|
|
Non-securitized
|
1,100
|
|
|
1,039
|
|
||
Vacation ownership contract receivables, gross
|
3,609
|
|
|
3,592
|
|
||
Less: Allowance for loan losses
|
705
|
|
|
691
|
|
||
Vacation ownership contract receivables, net
|
$
|
2,904
|
|
|
$
|
2,901
|
|
|
Amount
|
||
Allowance for loan losses as of December 31, 2017
|
$
|
691
|
|
Provision for loan losses
|
218
|
|
|
Contract receivables write-offs, net
|
(204
|
)
|
|
Allowance for loan losses as of June 30, 2018
|
$
|
705
|
|
|
Amount
|
||
Allowance for loan losses as of December 31, 2016
|
$
|
621
|
|
Provision for loan losses
|
195
|
|
|
Contract receivables write-offs, net
|
(173
|
)
|
|
Allowance for loan losses as of June 30, 2017
|
$
|
643
|
|
|
As of June 30, 2018
|
||||||||||||||||||||||
|
700+
|
|
600-699
|
|
<600
|
|
No Score
|
|
Asia Pacific
|
|
Total
|
||||||||||||
Current
|
$
|
1,883
|
|
|
$
|
1,019
|
|
|
$
|
174
|
|
|
$
|
136
|
|
|
$
|
254
|
|
|
$
|
3,466
|
|
31 - 60 days
|
17
|
|
|
24
|
|
|
16
|
|
|
5
|
|
|
2
|
|
|
64
|
|
||||||
61 - 90 days
|
10
|
|
|
14
|
|
|
11
|
|
|
3
|
|
|
1
|
|
|
39
|
|
||||||
91 - 120 days
|
10
|
|
|
13
|
|
|
13
|
|
|
3
|
|
|
1
|
|
|
40
|
|
||||||
Total
|
$
|
1,920
|
|
|
$
|
1,070
|
|
|
$
|
214
|
|
|
$
|
147
|
|
|
$
|
258
|
|
|
$
|
3,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
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
|
|
8
.
|
Inventory
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
Land held for VOI development
|
$
|
4
|
|
|
$
|
4
|
|
VOI construction in process
|
31
|
|
|
25
|
|
||
Inventory sold subject to repurchase
|
39
|
|
|
43
|
|
||
Completed VOI inventory
|
829
|
|
|
841
|
|
||
Estimated VOI recoveries
|
282
|
|
|
279
|
|
||
Exchange & Rentals vacation credits and other
|
58
|
|
|
57
|
|
||
Total inventory
|
$
|
1,243
|
|
|
$
|
1,249
|
|
|
Avon
|
|
Las Vegas
|
|
Saint Thomas (*)
|
|
Austin
|
|
Total
|
||||||||||
December 31, 2016
|
$
|
32
|
|
|
$
|
68
|
|
|
$
|
98
|
|
|
$
|
—
|
|
|
$
|
198
|
|
Purchases
|
—
|
|
|
10
|
|
|
22
|
|
|
93
|
|
|
125
|
|
|||||
Payments
|
(11
|
)
|
|
(15
|
)
|
|
(39
|
)
|
|
(32
|
)
|
|
(97
|
)
|
|||||
June 30, 2017
|
$
|
21
|
|
|
$
|
63
|
|
|
$
|
81
|
|
|
$
|
61
|
|
|
$
|
226
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2017
|
$
|
22
|
|
|
$
|
60
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
$
|
144
|
|
Purchases
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|||||
Payments
|
(11
|
)
|
|
(16
|
)
|
|
—
|
|
|
(31
|
)
|
|
(58
|
)
|
|||||
June 30, 2018
|
$
|
11
|
|
|
$
|
55
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
97
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reported in December 2017:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accrued expenses and other liabilities
|
$
|
22
|
|
|
$
|
60
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
$
|
144
|
|
Total inventory obligations
|
$
|
22
|
|
|
$
|
60
|
|
|
$
|
—
|
|
|
$
|
62
|
|
|
$
|
144
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reported in June 2018:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accrued expenses and other liabilities
|
$
|
11
|
|
|
$
|
55
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
97
|
|
Total inventory obligations
|
$
|
11
|
|
|
$
|
55
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
97
|
|
|
9
.
|
Debt
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
Non-recourse vacation ownership debt
:
(a)
|
|
|
|
||||
Term notes
(b)
|
$
|
1,226
|
|
|
$
|
1,219
|
|
$800 million bank conduit facility (due April 2020)
(c)
|
343
|
|
|
333
|
|
||
$750 million bank conduit facility (due January 2019)
(d)
|
525
|
|
|
546
|
|
||
Total
|
$
|
2,094
|
|
|
$
|
2,098
|
|
|
|
|
|
||||
Debt:
(e)
|
|
|
|
||||
$1.5 billion revolving credit facility (due July 2020)
(f)
|
$
|
—
|
|
|
$
|
395
|
|
$1.0 billion secured revolving credit facility (due May 2023)
(g)
|
243
|
|
|
—
|
|
||
Commercial paper
(h)
|
—
|
|
|
147
|
|
||
$325 million term loan (due March 2021)
(f)
|
—
|
|
|
324
|
|
||
$300 million secured term loan B (due May 2025)
|
297
|
|
|
—
|
|
||
$450 million 2.50% senior unsecured notes (due March 2018)
(i)
|
—
|
|
|
450
|
|
||
$40 million 7.375% secured notes (due March 2020)
(j)
|
40
|
|
|
40
|
|
||
$250 million 5.625% secured notes (due March 2021)
(j)
|
249
|
|
|
248
|
|
||
$650 million 4.25% secured notes (due March 2022)
(j) (k)
|
649
|
|
|
648
|
|
||
$400 million 3.90% secured notes (due March 2023)
(j) (l)
|
405
|
|
|
406
|
|
||
$300 million 4.15% secured notes (due April 2024)
(j)
|
297
|
|
|
297
|
|
||
$350 million 5.10% secured notes (due October 2025)
(j) (m)
|
340
|
|
|
340
|
|
||
$400 million 4.50% secured notes (due April 2027)
(j) (n)
|
381
|
|
|
396
|
|
||
Capital leases
(o)
|
4
|
|
|
72
|
|
||
Other
|
75
|
|
|
145
|
|
||
Total
|
$
|
2,980
|
|
|
$
|
3,908
|
|
|
(a)
|
Represents non-recourse debt that is securitized through bankruptcy-remote special purpose entities (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
$2.64 billion
and
$2.68 billion
of underlying gross vacation ownership contract receivables and related assets (which legally are not assets of the Company) as of
June 30, 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
June 30, 2018
and
December 31, 2017
, respectively.
|
(c)
|
The Company has borrowing capability under the Sierra Receivable Funding Conduit II 2008-A facility through April 2020. Borrowings under this facility are required to be repaid as the collateralized receivables amortize but no later than May 2021.
|
(d)
|
The Company has borrowing capability under the Sierra Receivable Funding Conduit III 2017-A 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 secured notes and term loans are net of unamortized discounts of
$12 million
and
$14 million
as of
June 30, 2018
and
December 31, 2017
, respectively. The carrying amounts of the secured notes and term loans are net of debt financing costs of
$7 million
and
$5 million
as of
June 30, 2018
and
December 31, 2017
, respectively.
|
(f)
|
In connection with the hotel spin-off and entry into new credit facilities, the credit facility and term loan were terminated effective May 31, 2018.
|
(g)
|
As of
June 30, 2018
, the weighted average interest rate on borrowings from this facility was
4.66%
.
|
(h)
|
The Company’s European and U.S. commercial paper programs were terminated effective Q1 and Q2 2018, respectively.
|
(i)
|
The Company repaid this loan in 2018.
|
(j)
|
These notes were previously unsecured; however, with the issuance of the
$1.0 billion
revolving credit facility and the
$300 million
term loan B, these notes are now secured by assets and properties as identified in the related security agreement.
|
(k)
|
Includes
$1 million
and
$2 million
of unamortized gains from the settlement of a derivative as of
June 30, 2018
and
December 31, 2017
, respectively.
|
(l)
|
Includes
$7 million
and
$8 million
of unamortized gains from the settlement of a derivative as of
June 30, 2018
and
December 31, 2017
, respectively.
|
(m)
|
Includes
$7 million
and
$8 million
of unamortized losses from the settlement of a derivative as of
June 30, 2018
and
December 31, 2017
, respectively.
|
(n)
|
Includes a
$15 million
decrease and
$1 million
increase in the carrying value resulting from a fair value hedge derivative as of
June 30, 2018
and December 31, 2017, respectively.
|
(o)
|
Decrease is related to conveyance of the lease for Wyndham Worldwide headquarters to Wyndham Hotels as part of the spin-off. Refer to Note
21
—
Transactions with Former Parent and
Former Subsidiaries
for additional detail.
|
|
Non-recourse Vacation Ownership Debt
|
|
Debt
|
|
Total
|
||||||
Within 1 year
|
$
|
229
|
|
|
$
|
79
|
|
|
$
|
308
|
|
Between 1 and 2 years
|
621
|
|
|
45
|
|
|
666
|
|
|||
Between 2 and 3 years
|
408
|
|
|
252
|
|
|
660
|
|
|||
Between 3 and 4 years
|
148
|
|
|
652
|
|
|
800
|
|
|||
Between 4 and 5 years
|
160
|
|
|
651
|
|
|
811
|
|
|||
Thereafter
|
528
|
|
|
1,301
|
|
|
1,829
|
|
|||
|
$
|
2,094
|
|
|
$
|
2,980
|
|
|
$
|
5,074
|
|
|
Non-recourse Conduit Facilities
(a)
|
|
Revolving
Credit Facilities
(b)
|
||||
Total Capacity
|
$
|
1,550
|
|
|
$
|
1,000
|
|
Less: Outstanding Borrowings
|
868
|
|
|
243
|
|
||
Letters of credit
|
—
|
|
|
36
|
|
||
Available Capacity
|
$
|
682
|
|
|
$
|
721
|
|
|
(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 non-recourse borrowings.
|
(b)
|
Consists of the Company’s
$1.0 billion
revolving credit facilities.
|
10.
|
Variable Interest Entities
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
Securitized contract receivables, gross
(a)
|
$
|
2,509
|
|
|
$
|
2,553
|
|
Securitized restricted cash
(b)
|
114
|
|
|
106
|
|
||
Interest receivables on securitized contract receivables
(c)
|
20
|
|
|
22
|
|
||
Other assets
(d)
|
5
|
|
|
4
|
|
||
Total SPE assets
|
2,648
|
|
|
2,685
|
|
||
Non-recourse term notes
(e) (f)
|
1,226
|
|
|
1,219
|
|
||
Non-recourse conduit facilities
(e)
|
868
|
|
|
879
|
|
||
Other liabilities
(g)
|
2
|
|
|
2
|
|
||
Total SPE liabilities
|
2,096
|
|
|
2,100
|
|
||
SPE assets in excess of SPE liabilities
|
$
|
552
|
|
|
$
|
585
|
|
|
(a)
|
Included in vacation ownership contract receivables, net on the Condensed Consolidated Balance Sheets.
|
(b)
|
Included in other assets 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 is included in other assets on the Condensed Consolidated Balance Sheets.
|
(e)
|
Included in non-recourse vacation ownership debt on the Condensed Consolidated Balance Sheets.
|
(f)
|
Includes deferred financing costs of
$13 million
and
$15 million
as of
June 30, 2018
and
December 31, 2017
, respectively, related to non-recourse debt
|
(g)
|
Primarily includes accrued interest on non-recourse debt, which is included in accrued expenses and other liabilities on the Condensed Consolidated Balance Sheets.
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
SPE assets in excess of SPE liabilities
|
$
|
552
|
|
|
$
|
585
|
|
Non-securitized contract receivables
|
1,100
|
|
|
1,039
|
|
||
Less: Allowance for loan losses
|
705
|
|
|
691
|
|
||
Total, net
|
$
|
947
|
|
|
$
|
933
|
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
Property and equipment, net
|
$
|
55
|
|
|
$
|
90
|
|
Total SPE assets
|
55
|
|
|
90
|
|
||
Accrued expenses and other liabilities
|
1
|
|
|
—
|
|
||
Debt
(a)
|
75
|
|
|
131
|
|
||
Total SPE liabilities
|
76
|
|
|
131
|
|
||
SPE deficit
|
$
|
(21
|
)
|
|
$
|
(41
|
)
|
|
(a)
|
Included
$75 million
and
$131 million
relating to mortgage notes, which were included in Debt on the Condensed Consolidated Balance Sheets as of
June 30, 2018
and
December 31, 2017
, respectively.
|
11.
|
Fair Value
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
Carrying
Amount
|
|
Estimated Fair Value
|
|
Carrying
Amount
|
|
Estimated Fair Value
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Vacation ownership contract receivables, net
|
$
|
2,904
|
|
|
$
|
3,517
|
|
|
$
|
2,901
|
|
|
$
|
3,489
|
|
Debt
|
|
|
|
|
|
|
|
||||||||
Total debt
|
$
|
5,074
|
|
|
$
|
5,057
|
|
|
$
|
6,006
|
|
|
$
|
6,084
|
|
12.
|
Derivative Instruments and Hedging Activities
|
13.
|
Income Taxes
|
14
.
|
Commitments and Contingencies
|
15.
|
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
|
)
|
Other comprehensive income before reclassifications
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
||||
Amount reclassified to earnings
|
24
|
|
|
—
|
|
|
6
|
|
|
30
|
|
||||
Balance, June 30, 2018
|
$
|
(116
|
)
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(117
|
)
|
Tax
|
|
|
|
|
|
|
|
||||||||
Balance, December 31, 2017
|
$
|
89
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
92
|
|
Other comprehensive income before reclassifications
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Amount reclassified to earnings
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
||||
Balance, June 30, 2018
|
$
|
90
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
91
|
|
Net of Tax
|
|
|
|
|
|
|
|
||||||||
Balance, December 31, 2017
|
$
|
(7
|
)
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
$
|
(11
|
)
|
Other comprehensive income before reclassifications
|
(43
|
)
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
||||
Amount reclassified to earnings
|
24
|
|
|
—
|
|
|
4
|
|
|
28
|
|
||||
Balance, June 30, 2018
|
$
|
(26
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(26
|
)
|
|
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
|
)
|
Other comprehensive income
|
77
|
|
|
—
|
|
|
—
|
|
|
77
|
|
||||
Balance, June 30, 2017
|
$
|
(141
|
)
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
|
$
|
(148
|
)
|
Tax
|
|
|
|
|
|
|
|
||||||||
Balance, December 31, 2016
|
$
|
116
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
119
|
|
Other comprehensive income
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
||||
Balance, June 30, 2017
|
$
|
108
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
111
|
|
Net of Tax
|
|
|
|
|
|
|
|
||||||||
Balance, December 31, 2016
|
$
|
(102
|
)
|
|
$
|
1
|
|
|
$
|
(5
|
)
|
|
$
|
(106
|
)
|
Other comprehensive income
|
69
|
|
|
—
|
|
|
—
|
|
|
69
|
|
||||
Balance, June 30, 2017
|
$
|
(33
|
)
|
|
$
|
1
|
|
|
$
|
(5
|
)
|
|
$
|
(37
|
)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
Foreign currency translation adjustments, net
|
|
|
|
|
|
|
|
||||
Income on disposal of discontinued businesses, net of income taxes
|
(24
|
)
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
Net Income (loss)
|
(24
|
)
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
||||
Defined benefit pension plans, net
|
|
|
|
|
|
|
|
||||
Income on disposal of discontinued businesses, net of income taxes
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
Net Income (loss)
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
16.
|
Stock-Based Compensation
|
|
|
Balance at December 31, 2017
|
|
Effect of Spin-off
(a)
|
|
Granted
|
|
Vested/Exercised
|
|
Balance at June 30, 2018
|
|
||||||||||
RSUs
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of RSUs
|
|
1.6
|
|
|
1.8
|
|
|
0.9
|
|
|
(3.0
|
)
|
(e)
|
1.3
|
|
(b)
|
|||||
Weighted Average Grant Price
|
|
$
|
81.18
|
|
|
NM
|
|
|
$
|
72.47
|
|
|
$
|
69.73
|
|
|
$
|
57.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
PSUs
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of PSUs
|
|
0.7
|
|
|
0.3
|
|
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
(c)
|
|||||
Weighted Average Grant Price
|
|
$
|
81.77
|
|
|
NM
|
|
|
$
|
—
|
|
|
$
|
61.80
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
SSARs
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of SSARs
|
|
0.2
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
(d)
|
|||||
Weighted Average Grant Price
|
|
$
|
77.40
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
NQs
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of NQs
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
0.8
|
|
|
|||||
Weighted Average Grant Price
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
48.71
|
|
|
$
|
—
|
|
|
$
|
48.71
|
|
|
|
(a)
|
Impact of equity restructuring in connection with the spin-off of Wyndham Hotels.
|
(b)
|
Aggregate unrecognized compensation expense related to RSUs was
$68 million
as of
June 30, 2018
, which is expected to be recognized over a weighted average period of
3.3 years
.
|
(c)
|
As a result of the hotel spin-off the Company accelerated the vesting of all PSUs, therefore there was
no
unrecognized compensation expense as of
June 30, 2018
.
|
(d)
|
There were
0.4 million
SSARs that were exercisable as of
June 30, 2018
. There was
no
unrecognized compensation expense related to SSARs as of
June 30, 2018
as all SSARs were vested.
|
(e)
|
Primarily reflects accelerated vesting in connection with the spin-off of Wyndham Hotels.
|
17
.
|
Segment Information
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
Net Revenues
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Vacation Ownership
|
$
|
770
|
|
|
$
|
745
|
|
|
$
|
1,431
|
|
|
$
|
1,384
|
|
Exchange & Rentals
|
238
|
|
|
234
|
|
|
484
|
|
|
477
|
|
||||
Total Reportable Segments
|
1,008
|
|
|
979
|
|
|
1,915
|
|
|
1,861
|
|
||||
Corporate and Other
(a)
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
Total Company
|
$
|
1,007
|
|
|
$
|
978
|
|
|
$
|
1,914
|
|
|
$
|
1,860
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Net income to Adjusted EBITDA
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
Net income
|
$
|
378
|
|
|
$
|
85
|
|
|
$
|
412
|
|
|
$
|
175
|
|
Loss/(income) from operations of discontinued businesses, net of income taxes
|
42
|
|
|
(71
|
)
|
|
49
|
|
|
(75
|
)
|
||||
(Income) on disposal of discontinued businesses, net of income taxes
|
(432
|
)
|
|
—
|
|
|
(432
|
)
|
|
—
|
|
||||
Provision/(benefit) for income taxes
|
38
|
|
|
(4
|
)
|
|
62
|
|
|
(2
|
)
|
||||
Depreciation and amortization
|
36
|
|
|
33
|
|
|
73
|
|
|
65
|
|
||||
Interest expense
|
46
|
|
|
39
|
|
|
91
|
|
|
73
|
|
||||
Interest (income)
|
(2
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
(3
|
)
|
||||
Separation and related costs
(b)
|
133
|
|
|
—
|
|
|
163
|
|
|
—
|
|
||||
Restructuring
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||
Asset impairments
|
—
|
|
|
135
|
|
|
—
|
|
|
140
|
|
||||
Stock-based compensation
|
4
|
|
|
11
|
|
|
17
|
|
|
25
|
|
||||
Adjusted EBITDA
|
$
|
243
|
|
|
$
|
227
|
|
|
$
|
432
|
|
|
$
|
404
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
Adjusted EBITDA
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Vacation Ownership
|
$
|
194
|
|
|
$
|
185
|
|
|
$
|
327
|
|
|
$
|
311
|
|
Exchange & Rentals
|
70
|
|
|
65
|
|
|
149
|
|
|
142
|
|
||||
Total Reportable Segments
|
264
|
|
|
250
|
|
|
476
|
|
|
453
|
|
||||
Corporate and Other
(a)
|
(21
|
)
|
|
(23
|
)
|
|
(44
|
)
|
|
(49
|
)
|
||||
Total Company
|
$
|
243
|
|
|
$
|
227
|
|
|
$
|
432
|
|
|
$
|
404
|
|
|
(a)
|
Includes the elimination of transactions between segments
|
(b)
|
Includes
$87 million
and
$92 million
of stock based compensation expenses for the three and six months ended
June 30, 2018
.
|
|
|
|
|
|
|
||||
Segment Assets
(a)
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
Vacation Ownership
|
|
|
$
|
5,298
|
|
|
$
|
5,246
|
|
Exchange & Rentals
|
|
|
1,632
|
|
|
1,472
|
|
||
Total Reportable Segments
|
|
|
6,930
|
|
|
6,718
|
|
||
Corporate and Other
|
|
|
145
|
|
|
168
|
|
||
Total Company
|
|
|
$
|
7,075
|
|
|
$
|
6,886
|
|
|
(a)
|
Excludes investment in consolidated subs.
|
18
.
|
Separation-Related and Transaction-Related Costs
|
19.
|
Restructuring
|
|
Liability as of
|
|
|
|
Liability as of
|
||||||
|
December 31, 2017
|
|
Cash Payments
|
|
June 30,
2018
|
||||||
Personnel-related
|
$
|
4
|
|
|
$
|
(3
|
)
|
|
$
|
1
|
|
Facility-related
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
$
|
5
|
|
|
$
|
(3
|
)
|
|
$
|
2
|
|
21
.
|
Transactions with Former Parent and
Former Subsidiaries
|
22.
|
Subsequent Events
|
•
|
Vacation Ownership
—develops, markets and sells vacation ownership interests (“VOIs”) to individual consumers, provides consumer financing in connection with the sale of VOIs and provides property management services at resorts.
|
•
|
Exchange & Rentals
—provides vacation exchange services and products to owners of VOIs and manages and markets vacation rental properties primarily on behalf of independent owners.
|
|
Three Months Ended June 30,
|
||||||||
|
2018
|
|
2017
|
|
% Change
|
||||
Vacation Ownership
|
|
|
|
|
|
||||
Gross VOI sales (in 000s)
(a) (g)
|
$
|
602,000
|
|
|
$
|
562,000
|
|
|
7.1
|
Tours (in 000s)
(b)
|
241
|
|
|
235
|
|
|
2.6
|
||
Volume Per Guest (“VPG”)
(c)
|
$
|
2,411
|
|
|
$
|
2,302
|
|
|
4.7
|
Exchange & Rentals
|
|
|
|
|
|
||||
Average number of members (in 000s)
(d)
(e)
|
3,844
|
|
|
3,791
|
|
|
1.4
|
||
Exchange revenue per member
(d)
(f)
|
$
|
173.05
|
|
|
$
|
174.12
|
|
|
(0.6)
|
|
(a)
|
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.
|
(b)
|
Represents the number of tours taken by guests in our efforts to sell VOIs.
|
(c)
|
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
$21 million
and
$20 million
during the three months ended
June 30, 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.
|
(d)
|
Includes the impact from acquisitions from the acquisition dates forward.
|
(e)
|
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.
|
(f)
|
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.
|
(g)
|
The following table provides a reconciliation of Gross VOI sales to vacation ownership interest sales for the three months ended
June 30, 2018
and
2017
(in millions):
|
|
2018
|
|
2017
|
||||
Gross VOI sales
|
$
|
602
|
|
|
$
|
562
|
|
Less: WAAM Fee-for-Service sales
(1)
|
(14
|
)
|
|
(5
|
)
|
||
Gross VOI sales, net of WAAM Fee-for-Service sales
|
588
|
|
|
557
|
|
||
Less: Loan loss provision
|
(126
|
)
|
|
(111
|
)
|
||
Vacation ownership interest sales
|
$
|
462
|
|
|
$
|
446
|
|
|
(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
$4 million
for the three months ended
June 30, 2018
and
2017
, respectively.
|
|
Three Months Ended June 30,
|
||||||||||
|
2018
|
|
2017
|
|
Favorable/(Unfavorable)
|
||||||
Net revenues
|
$
|
1,007
|
|
|
$
|
978
|
|
|
$
|
29
|
|
Expenses
|
942
|
|
|
933
|
|
|
(9
|
)
|
|||
Operating income
|
65
|
|
|
45
|
|
|
20
|
|
|||
Other (income), net
|
(5
|
)
|
|
(3
|
)
|
|
2
|
|
|||
Interest expense
|
46
|
|
|
39
|
|
|
(7
|
)
|
|||
Interest (income)
|
(2
|
)
|
|
(1
|
)
|
|
1
|
|
|||
Income before income taxes
|
26
|
|
|
10
|
|
|
16
|
|
|||
Provision/(benefit) for income taxes
|
38
|
|
|
(4
|
)
|
|
(42
|
)
|
|||
(Loss)/income from continuing operations
|
(12
|
)
|
|
14
|
|
|
(26
|
)
|
|||
(Loss)/income from operations of discontinued businesses, net of income taxes
|
(42
|
)
|
|
71
|
|
|
(113
|
)
|
|||
Income on disposal of discontinued businesses, net of income taxes
|
432
|
|
|
—
|
|
|
432
|
|
|||
Net income
|
$
|
378
|
|
|
$
|
85
|
|
|
$
|
293
|
|
•
|
$25 million
of higher revenues at our vacation ownership business primarily resulting from an increase in net VOI sales and consumer financing revenues; and
|
•
|
$4 million
of higher revenues at our exchange & rentals business primarily driven by acquisitions.
|
•
|
$133 million increase in separation costs related to the hotel spin-off;
|
•
|
$3 million incremental expenses primarily related to acquisitions at our exchange & rentals business; and
|
•
|
$3 million increase in depreciation and amortization resulting from the impact of property and equipment additions that were placed into service over the last twelve months; partially offset by
|
•
|
$135 million decrease related to the non-cash impairment recognized in 2017 for undeveloped VOI land.
|
|
|
|
Three Months Ended June 30,
|
||||||||
Net Revenues
|
|
|
|
|
2018
|
|
2017
|
||||
Vacation Ownership
|
|
|
|
|
$
|
770
|
|
|
$
|
745
|
|
Exchange & Rentals
|
|
|
|
|
238
|
|
|
234
|
|
||
Total Reportable Segments
|
|
|
|
|
1,008
|
|
|
979
|
|
||
Corporate and Other
(a)
|
|
|
|
|
(1
|
)
|
|
(1
|
)
|
||
Total Company
|
|
|
|
|
$
|
1,007
|
|
|
$
|
978
|
|
|
|
|
|
|
|
|
|
||||
Reconciliation of Net income to Adjusted EBITDA
|
|
|
Three Months Ended June 30,
|
||||||||
|
|
|
|
2018
|
|
2017
|
|||||
Net income
|
|
|
|
|
$
|
378
|
|
|
$
|
85
|
|
Loss/(income) from operations of discontinued businesses, net of income taxes
|
|
|
|
|
42
|
|
|
(71
|
)
|
||
(Income) on disposal of discontinued businesses, net of income taxes
|
|
|
|
|
(432
|
)
|
|
—
|
|
||
Provision/(benefit) for income taxes
|
|
|
|
|
38
|
|
|
(4
|
)
|
||
Depreciation and amortization
|
|
|
|
|
36
|
|
|
33
|
|
||
Interest expense
|
|
|
|
|
46
|
|
|
39
|
|
||
Interest (income)
|
|
|
|
|
(2
|
)
|
|
(1
|
)
|
||
Separation and related costs
|
|
|
|
|
133
|
|
|
—
|
|
||
Asset impairments
|
|
|
|
|
—
|
|
|
135
|
|
||
Stock-based compensation
|
|
|
|
|
4
|
|
|
11
|
|
||
Adjusted EBITDA
|
|
|
|
|
$
|
243
|
|
|
$
|
227
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended June 30,
|
||||||||
Adjusted EBITDA
|
|
|
|
|
2018
|
|
2017
|
||||
Vacation Ownership
|
|
|
|
|
$
|
194
|
|
|
$
|
185
|
|
Exchange & Rentals
|
|
|
|
|
70
|
|
|
65
|
|
||
Total Reportable Segments
|
|
|
|
|
264
|
|
|
250
|
|
||
Corporate and Other
(a)
|
|
|
|
|
(21
|
)
|
|
(23
|
)
|
||
Total Company
|
|
|
|
|
$
|
243
|
|
|
$
|
227
|
|
|
(a)
|
Includes the elimination of transactions between segments.
|
•
|
$31 million increase in gross VOI sales, net of WAAM Fee-for-Service sales, compared to the same period last year primarily due to a
7.1%
increase in sales, partially offset by a $15 million increase in our provision for loan losses.
|
•
|
$6 million and $4 million increase in commission revenues and expenses, respectively, compared to the same period last year as a result of higher WAAM Fee-for-Service VOI sales.
|
•
|
$6 million increase in consumer financing revenues compared to the same period last year. This increase was primarily due to a higher weighted average interest rate earned on a larger average portfolio balance. Partially offsetting this increase, consumer financing interest expense also increased by $2 million resulting from an increase in the weighted average interest rate on our non-recourse debt. Additionally, there was a
|
•
|
$2 million decrease in property management revenues compared to the prior year primarily due to lower reimbursable revenues partially offset by higher management fees. Adjusted EBITDA increased $2 million as a result of lower property management operating expenses.
|
•
|
$15 million increase in marketing costs due to our emphasis on adding new owners, which typically carry a higher cost per tour;
|
•
|
$12 million of higher sales and commission expenses primarily due to higher gross VOI sales, and
|
•
|
$8 million increase in the cost of VOIs sold primarily driven by higher gross VOI sales.
|
•
|
$11 million of lower maintenance fees on unsold inventory; and
|
•
|
$7 million of lower legal settlement expenses.
|
•
|
$2 million increase in ancillary revenues,
|
•
|
$1 million increase in exchange and related service revenues, and
|
•
|
$1 million increase in net revenues generated from vacation rental transactions and related services.
|
•
|
$4 million of cost savings primarily related to overhead and operations, partially offset by
|
•
|
the absence of $2 million of proceeds received during the second quarter of 2017 for business interruption insurance claims and other legal settlements.
|
|
Six months ended June 30, 2018
|
||||||||||
|
2018
|
|
2017
|
|
Favorable/(Unfavorable)
|
||||||
Net revenues
|
$
|
1,914
|
|
|
$
|
1,860
|
|
|
$
|
54
|
|
Expenses
|
1,746
|
|
|
1,695
|
|
|
(51
|
)
|
|||
Operating income
|
168
|
|
|
165
|
|
|
3
|
|
|||
Other (income), net
|
(11
|
)
|
|
(3
|
)
|
|
8
|
|
|||
Interest expense
|
91
|
|
|
73
|
|
|
(18
|
)
|
|||
Interest (income)
|
(3
|
)
|
|
(3
|
)
|
|
—
|
|
|||
Income before income taxes
|
91
|
|
|
98
|
|
|
(7
|
)
|
|||
Provision/(benefit) for income taxes
|
62
|
|
|
(2
|
)
|
|
(64
|
)
|
|||
Income from continuing operations
|
29
|
|
|
100
|
|
|
(71
|
)
|
|||
(Loss)/income from operations of discontinued businesses, net of income taxes
|
(49
|
)
|
|
75
|
|
|
(124
|
)
|
|||
Income on disposal of discontinued businesses, net of income taxes
|
432
|
|
|
—
|
|
|
432
|
|
|||
Net income
|
$
|
412
|
|
|
$
|
175
|
|
|
$
|
237
|
|
•
|
$47 million
of higher revenues at our vacation ownership business largely due to an increase in net VOI sales and consumer financing revenues; and
|
•
|
$7 million
of higher revenues at our exchange & rentals business primarily driven by acquisitions.
|
•
|
$163 million increase in separation costs related to the hotel spin-off;
|
•
|
$14 million of increased expenses from operations in correlation with higher revenues;
|
•
|
$9 million incremental expenses primarily related to acquisitions at our exchange and rentals business; and
|
•
|
$7 million increase in depreciation and amortization resulting from the impact of property and equipment additions that were placed into service over the last twelve months; partially offset by
|
•
|
$6 million decrease in restructuring related costs; and
|
•
|
$140 million decrease related to the non-cash impairment in 2017 for undeveloped VOI land.
|
|
|
|
Six Months Ended June 30,
|
||||||||
Net Revenues
|
|
|
|
|
2018
|
|
2017
|
||||
Vacation Ownership
|
|
|
|
|
$
|
1,431
|
|
|
$
|
1,384
|
|
Exchange & Rentals
|
|
|
|
|
484
|
|
|
477
|
|
||
Total Reportable Segments
|
|
|
|
|
1,915
|
|
|
1,861
|
|
||
Corporate and Other
(a)
|
|
|
|
|
(1
|
)
|
|
(1
|
)
|
||
Total Company
|
|
|
|
|
$
|
1,914
|
|
|
$
|
1,860
|
|
|
|
|
|
|
|
|
|
||||
Reconciliation of Net income to Adjusted EBITDA
|
|
|
Six Months Ended June 30,
|
||||||||
|
|
|
|
2018
|
|
2017
|
|||||
Net income
|
|
|
|
|
$
|
412
|
|
|
$
|
175
|
|
Loss/(income) from operations of discontinued businesses, net of income taxes
|
|
|
|
|
49
|
|
|
(75
|
)
|
||
(Income) on disposal of discontinued businesses, net of income taxes
|
|
|
|
|
(432
|
)
|
|
—
|
|
||
Provision/(benefit) for income taxes
|
|
|
|
|
62
|
|
|
(2
|
)
|
||
Depreciation and amortization
|
|
|
|
|
73
|
|
|
65
|
|
||
Interest expense
|
|
|
|
|
91
|
|
|
73
|
|
||
Interest (income)
|
|
|
|
|
(3
|
)
|
|
(3
|
)
|
||
Separation and related costs
|
|
|
|
|
163
|
|
|
—
|
|
||
Restructuring
|
|
|
|
|
—
|
|
|
6
|
|
||
Asset impairments
|
|
|
|
|
—
|
|
|
140
|
|
||
Stock-based compensation
|
|
|
|
|
17
|
|
|
25
|
|
||
Adjusted EBITDA
|
|
|
|
|
$
|
432
|
|
|
$
|
404
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Six Months Ended June 30,
|
||||||||
Adjusted EBITDA
|
|
|
|
|
2018
|
|
2017
|
||||
Vacation Ownership
|
|
|
|
|
$
|
327
|
|
|
$
|
311
|
|
Exchange & Rentals
|
|
|
|
|
149
|
|
|
142
|
|
||
Total Reportable Segments
|
|
|
|
|
476
|
|
|
453
|
|
||
Corporate and Other
(a)
|
|
|
|
|
(44
|
)
|
|
(49
|
)
|
||
Total Company
|
|
|
|
|
$
|
432
|
|
|
$
|
404
|
|
|
(a)
|
Includes the elimination of transactions between segments.
|
•
|
$46 million increase in gross VOI sales, net of WAAM Fee-for-Service sales, compared to the same period last year primarily due to a 6.7% increase in sales, partially offset by a $22 million increase in our provision for loan losses. The increase in the provision for loan losses was due to higher gross VOI sales and the impact of higher defaults. Gross VOI sales increased primarily due to a 4.9% increase in tours, reflecting our continued focus on new owner generation, and a 1.7% increase in VPG.
|
•
|
$13 million and $11 million increase in commission revenues and expenses, respectively, compared to the same period last year as a result of higher WAAM Fee-for-Service VOI sales.
|
•
|
$12 million increase in consumer financing revenues compared to the same period last year. This increase was primarily due to a higher weighted average interest rate earned on a larger average portfolio balance. Partially offsetting this increase, consumer financing interest expense also increased by $2 million due to an increase in the weighted average interest rate on our non-recourse debt. Additionally, there was a
|
•
|
$2 million decrease in property management revenues compared to the prior year primarily due to lower reimbursable revenues partially offset by higher management fees. Adjusted EBITDA increased $3 million as a result of lower property management operating expenses.
|
•
|
$27 million increase in marketing costs primarily due to our emphasis on adding new owners, which typically carry a higher cost per tour; and
|
•
|
$20 million of higher sales and commission expenses primarily due to higher gross VOI sales.
|
•
|
$13 million of lower maintenance fees on unsold inventory; and
|
•
|
$10 million of lower legal settlement expenses.
|
•
|
$4 million increase in ancillary revenues,
|
•
|
$2 million increase in exchange and related service revenues, and
|
•
|
$1 million increase in net revenues generated from vacation rental transactions and related services.
|
|
June 30,
2018 |
|
December 31,
2017 |
|
Change
|
||||||
Total assets
|
$
|
7,075
|
|
|
$
|
10,450
|
|
|
$
|
(3,375
|
)
|
Total liabilities
|
7,595
|
|
|
9,676
|
|
|
(2,081
|
)
|
|||
Total (deficit)/equity
|
(520
|
)
|
|
774
|
|
|
(1,294
|
)
|
•
|
$3.56 billion
decrease due to the completion of the hotel spin–off and the sale of the European vacation rentals business; partially offset by
|
•
|
$39 million
increase in prepaid assets, primarily prepaid insurance, maintenance fees, and marketing
|
•
|
$61 million
increase in other assets, primarily related to increases in restricted cash; and
|
•
|
$107 million
increase in cash primarily related to increase in international properties cash levels resulting from the European vacation rentals business.
|
•
|
$1.42 billion
decrease due to the completion of the hotel spin–off and the sale of the European vacation rentals business; and
|
•
|
$928 million
reduction in debt, primarily related to repayment of the unsecured note matured in March, 2018, the termination of the revolving credit facility maturing in 2020, the term loan maturing in 2021, and the commercial paper program, offset in part by borrowings under the new revolving credit facility maturing in 2023 and term loan maturing in 2025; partially offset by
|
•
|
$88 million increase in deferred income taxes, primarily related to installment sales of VOIs, deferred income taxes transferred to Wyndham Hotels and the deduction associated with stock-based compensation; and
|
•
|
$184 million
increase in accrued expenses and other liabilities, primarily accrued legal and professional fees, guarantees associated with the sale of the European vacation rentals business, taxes payable, and severance.
|
•
|
$1.50 billion
decrease in retained earnings associated with the spin-off of Wyndham Hotels,
|
•
|
$118 million
treasury stock r
epurchases;
|
•
|
$110 million
of dividends; and
|
•
|
$67 million
reduction in additional paid-in capital related to net share settlement of incentive equity awards; partially offset by
|
•
|
$130 million
increase in deferred compensation, and
|
•
|
$412 million
of net income attributable to Wyndham Destinations shareholders.
|
|
Six Months Ended June 30,
|
||||||||||
|
2018
|
|
2017
|
|
Change
|
||||||
Cash provided by/(used in)
|
|
|
|
|
|
||||||
Operating activities:
|
|
|
|
|
|
|
|||||
Continuing operations
|
$
|
93
|
|
|
$
|
231
|
|
|
$
|
(138
|
)
|
Discontinued operations
|
212
|
|
|
431
|
|
|
(219
|
)
|
|||
Investing activities:
|
|
|
|
|
|
||||||
Continuing operations
|
(52
|
)
|
|
(43
|
)
|
|
(9
|
)
|
|||
Discontinued operations
|
(672
|
)
|
|
(26
|
)
|
|
(646
|
)
|
|||
Financing activities:
|
|
|
|
|
|
||||||
Continuing operations
|
(1,670
|
)
|
|
(298
|
)
|
|
(1,372
|
)
|
|||
Discontinued operations
|
2,066
|
|
|
(11
|
)
|
|
2,077
|
|
|||
Effects of changes in exchange rates on cash and cash equivalents
|
(6
|
)
|
|
11
|
|
|
(17
|
)
|
|||
Net change in cash and cash equivalents
|
$
|
(29
|
)
|
|
$
|
295
|
|
|
$
|
(324
|
)
|
|
7/1/18 - 6/30/19
|
|
7/1/19 - 6/30/20
|
|
7/1/20 - 6/30/21
|
|
7/1/21 - 6/30/22
|
|
7/1/22 - 6/30/23
|
|
Thereafter
|
|
Total
|
||||||||||||||
Non-recourse debt
(a)
|
$
|
229
|
|
|
$
|
621
|
|
|
$
|
408
|
|
|
$
|
148
|
|
|
$
|
160
|
|
|
$
|
528
|
|
|
$
|
2,094
|
|
Debt
|
79
|
|
|
45
|
|
|
252
|
|
|
652
|
|
|
651
|
|
|
1,301
|
|
|
2,980
|
|
|||||||
Interest on debt
(b)
|
216
|
|
|
202
|
|
|
176
|
|
|
148
|
|
|
117
|
|
|
156
|
|
|
1,015
|
|
|||||||
Operating leases
|
43
|
|
|
38
|
|
|
31
|
|
|
28
|
|
|
24
|
|
|
107
|
|
|
271
|
|
|||||||
Purchase commitments
(c)
|
143
|
|
|
121
|
|
|
27
|
|
|
19
|
|
|
5
|
|
|
2
|
|
|
317
|
|
|||||||
Inventory sold subject to conditional repurchase
(d)
|
35
|
|
|
37
|
|
|
47
|
|
|
58
|
|
|
—
|
|
|
—
|
|
|
177
|
|
|||||||
Separation liabilities
(e)
|
3
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|||||||
Total
(f)
|
$
|
748
|
|
|
$
|
1,077
|
|
|
$
|
941
|
|
|
$
|
1,053
|
|
|
$
|
957
|
|
|
$
|
2,094
|
|
|
$
|
6,870
|
|
|
(a)
|
Represents debt that is securitized through bankruptcy-remote special purpose entities the creditors of which have no recourse to us for principal and interest.
|
(b)
|
Includes interest on both debt and non-recourse debt; estimated using the stated interest rates on our debt and the swapped interest rates on our non-recourse debt.
|
(c)
|
Includes (i) $157 million relating to the development of vacation ownership properties, of which $43 million was included within total liabilities on the Condensed Consolidated Balance Sheet, (ii) $47 million for information technology activities and (iii) $65 million for marketing-related activities.
|
(d)
|
Represents obligations to repurchase completed vacation ownership properties from third-party developers (See Note
8
—
Inventory
for further detail) of which
$55 million
was included within accrued expenses and other liabilities on the Condensed Consolidated Balance Sheet.
|
(e)
|
Represents liabilities which we assumed and are responsible for pursuant to the Cendant Separation (See Note
21
—
Transactions with Former Parent and
Former Subsidiaries
for further details).
|
(f)
|
Excludes a $35 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.
|
(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
June 30, 2018
, we utilized the criteria established in
Internal Control-Integrated Framework (2013)
issued by the Committee of Sponsoring Organizations of the Treadway Commission.
|
•
|
consumer travel and vacation patterns and consumer preferences;
|
•
|
increased travel costs, including air travel, which could negatively impact consumer preferences for our resort and rental destinations;
|
•
|
increased or unanticipated operating costs, including as a result of inflation, energy costs and labor costs such as minimum wage increases and unionization, workers' compensation and health-care related costs and insurance which may not be fully offset by price or fee increases in our business or otherwise;
|
•
|
desirability of geographic regions where resorts in our business are located;
|
•
|
the supply and demand for vacation ownership services and products
and exchange and rentals services and products
;
|
•
|
seasonality in our businesses, which may cause fluctuations in our operating results;
|
•
|
geographic concentrations of our operations and customers;
|
•
|
the availability of acceptable financing and the cost of capital as they apply to us, our customers, our RCI affiliates and other developers of vacation ownership resorts and timeshare property owner associations;
|
•
|
the quality of the services provided by affiliated resorts and properties in our exchange and rentals business or resorts in
|
•
|
overbuilding or excess capacity in one or more segments of the timeshare industry or in one or more geographic regions;
|
•
|
our ability to develop and maintain positive relations and contractual arrangements with vacation ownership interest owners, current and potential vacation exchange members, resorts with units that are exchanged through our exchange and rentals business and timeshare property owner associations;
|
•
|
organized labor activities and associated litigation;
|
•
|
the bankruptcy or insolvency of any one of our customers, which could impair our ability to collect outstanding fees or other amounts due or otherwise exercise our contractual rights;
|
•
|
our effectiveness in keeping pace with technological developments, which could impair our competitive position;
|
•
|
disruptions, including non-renewal or termination of agreements, in relationships with third parties including marketing alliances and affiliations with e-commerce channels;
|
•
|
owners or other developers that have development advance notes with, or who have received loans or other financial arrangements incentives from, us may experience financial difficulties;
|
•
|
consolidation of developers could adversely affect our exchange and rentals business;
|
•
|
decrease in the supply of available exchange and rentals accommodations due to, among other reasons, a decrease in inventory included in the system or resulting from ongoing property renovations or a decrease in member deposits could adversely affect our exchange and rentals business;
|
•
|
decrease in or delays or cancellations of planned or future development or refurbishment projects;
|
•
|
the viability of property owners' associations that we manage and the maintenance and refurbishment of vacation ownership properties, which depend on property owners associations levying sufficient maintenance fees and the ability of members to pay such maintenance fees;
|
•
|
increases in maintenance fees, which could cause our product to become less attractive or less competitive;
|
•
|
our ability to securitize the receivables that we originate in connection with sales of vacation ownership interests;
|
•
|
defaults on loans to purchasers of vacation ownership interests who finance the purchase price of such vacation ownerships;
|
•
|
the level of unlawful or deceptive third-party vacation ownership interest resale schemes, which could damage our reputation and brand value;
|
•
|
the availability of and competition for desirable sites for the development of vacation ownership properties, difficulties associated with obtaining required approvals to develop vacation ownership properties, liability under state and local laws with respect to any construction defects in the vacation ownership properties we develop, and risks related to real estate project development costs and completion;
|
•
|
private resale of vacation ownership interests and the sale of vacation ownership interests on the secondary market, which could adversely affect our vacation ownership resorts and exchange and rentals business;
|
•
|
disputes with owners of vacation ownership interests and property owners associations, vacation exchange affiliation partners, which may result in litigation and the loss of management contracts;
|
•
|
laws, regulations and legislation internationally and domestically, and on a federal, state or local level, concerning the timeshare industry, which may make the operation of our business more onerous, more expensive or less profitable;
|
•
|
our failure or inability to adequately protect and maintain our trademarks and other intellectual property rights; and
|
•
|
market perception of the timeshare industry and negative publicity from online social media postings and related media reports, which could damage our brands.
|
•
|
our cash flows from operations or available lines of credit may be insufficient to meet required payments of principal and interest, which could result in a default and acceleration of the underlying debt and other debt instruments that contain cross-default provisions;
|
•
|
we may be unable to comply with the terms of the financial covenants under our revolving credit facility or other debt, including a breach of the financial ratio tests, which could result in a default and acceleration of the underlying revolver debt and under other debt instruments that contain cross-default provisions;
|
•
|
our leverage may adversely affect our ability to obtain additional financing on favorable terms or at all;
|
•
|
our leverage may require the dedication of a significant portion of our cash flows to the payment of principal and interest thus reducing the availability of cash flows to fund working capital, capital expenditures, dividends, share repurchases or other operating needs;
|
•
|
increases in interest rates may adversely affect our financing costs and the costs of our vacation ownership interest financing and associated increases in hedging costs;
|
•
|
rating agency downgrades of our debt could increase our borrowing costs and prevent us from obtaining additional financing on favorable terms or at all;
|
•
|
failure or non-performance of counterparties to foreign exchange and interest rate hedging transactions could result in losses;
|
•
|
an inability to securitize our vacation ownership loan receivables on terms acceptable to us because of, among other factors, the performance of the vacation ownership loan receivables, adverse conditions in the market for vacation ownership loan-backed notes and asset-backed notes in general and the risk that the actual amount of uncollectible accounts on our securitized vacation ownership loan receivables and other credit we extend is greater than expected;
|
•
|
breach of portfolio performance triggers under securitization transactions which if violated may result in a disruption or loss of cash flow from such transactions;
|
•
|
a reduction in commitments from surety bond providers, which may impair our vacation ownership business by requiring us to escrow cash in order to meet regulatory requirements of certain states;
|
•
|
prohibitive cost, or inadequate availability, of capital could restrict the development or acquisition of vacation ownership resorts by us and the financing of purchases of vacation ownership interests;
|
•
|
the inability of developers of vacation ownership properties that have received mezzanine and other loans from us to pay back such loans;
|
•
|
increases in interest rates, which may prevent us from passing along the full amount of such increases to purchasers of vacation ownership interests to whom we provide financing; and
|
•
|
disruptions in the financial markets, failure of financial institutions that support our credit facilities, general economic conditions and market liquidity factors outside of our control, which may limit our access to short- and long-term financing, credit and capital.
|
(c)
|
Below is a summary of our Wyndham common stock repurchases by month for the quarter ended
June 30, 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
|
||||||
April 2018
|
191,135
|
|
$
|
113.38
|
|
191,135
|
|
$
|
1,043,041,940
|
|
May 2018
|
51,863
|
|
$
|
107.59
|
|
51,863
|
|
$
|
1,037,462,185
|
|
June 2018
|
332,508
|
|
$
|
46.01
|
|
332,508
|
|
$
|
1,022,162,421
|
|
Total
|
575,506
|
|
$
|
73.94
|
|
575,506
|
|
$
|
1,022,162,421
|
|
10.10
|
Separation and Release Agreement, dated as of May 31, 2018, by and between Wyndham Destinations, Inc. and Stephen P. Holmes
(incorporated by reference to Exhibit 10.7 to the Registrant’s Form 8-K filed June 4, 2018).
|
10.11
|
Separation and Release Agreement, dated as of May 21, 2018, by and between Wyndham Destinations, Inc. and Gail Mandel
(incorporated by reference to Exhibit 10.8 to the Registrant’s Form 8-K filed June 4, 2018).
|
10.12
|
Separation and Release Agreement, dated as of July 28, 2017, by and between Wyndham Worldwide Corporation and Thomas G. Conforti
(incorporated by reference to Exhibit 10.9 to the Registrant’s Form 8-K filed June 4, 2018).
|
10.13
|
Amendment No. 1 to the Separation and Release Agreement, dated as of May 29, 2018, by and between Wyndham Worldwide Corporation and Thomas G. Conforti
(incorporated by reference to Exhibit 10.10 to the Registrant’s Form 8-K filed June 4, 2018).
|
10.14
|
Employment Agreement, dated as June 1, 2018, by and between Wyndham Destinations, Inc. and Michael D. Brown
(incorporated by reference to Exhibit 10.11 to the Registrant’s Form 8-K filed June 4, 2018).
|
10.15
|
Employment Agreement, dated as June 1, 2018, by and between Wyndham Destinations, Inc. and Michael Hug
(incorporated by reference to Exhibit 10.12 to the Registrant’s Form 8-K filed June 4, 2018).
|
10.16
|
Letter Agreement, dated as March 22, 2018, by and between Wyndham Vacation Ownership, Inc. and Elizabeth E. Dreyer
(incorporated by reference to Exhibit 10.13 to the Registrant’s Form 8-K filed June 4, 2018).
|
10.17
|
Form Indemnification Agreement to be entered into by Wyndham Destinations, Inc. and its Directors and Executive Officers
(incorporated by reference to Exhibit 10.14 to the Registrant’s Form 8-K filed June 4, 2018).
|
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
|
|
|
WYNDHAM DESTINATIONS, INC.
|
|
|
|
Date: August 9, 2018
|
By:
|
/s/ Michael A. Hug
|
|
|
Michael A. Hug
|
|
|
Chief Financial Officer
|
|
|
|
Date: August 9, 2018
|
By:
|
/s/ Elizabeth E. Dreyer
|
|
|
Elizabeth E. Dreyer
|
|
|
Chief Accounting Officer
|
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 |
---|