XML 72 R64.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statement Of Income (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2014
Mar. 31, 2014
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Sep. 30, 2012
Jun. 30, 2014
Jun. 30, 2013
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
REVENUES:                          
Royalty fees $ 77,670 $ 58,540 $ 79,460 $ 72,638 $ 56,108 $ 78,038 $ 136,210 $ 128,746 $ 208,206 $ 202,987 $ 267,812 $ 261,680 $ 246,475
Initial franchise and relicensing fees 4,722     4,416     8,462 8,193          
Procurement services 8,020     7,546     12,798 11,496          
Marketing and reservation 103,766 89,606 124,809 104,072 82,323 117,965 193,372 186,395 311,204 294,345 407,633 389,678 354,152
Other 3,486     2,258     6,558 4,271          
Total revenues 197,664 159,736 216,718 190,930 148,171 205,271 357,400 339,101 555,819 527,709 724,650 692,728 640,602
OPERATING EXPENSES:                          
Selling, general and administrative 31,413 26,680 26,409 29,731 26,668 23,072 58,093 56,399 82,808 72,322 111,713 101,879 106,436
Marketing and reservation 103,766 89,606 124,809 104,072 82,323 117,965 193,372 186,395 311,204 294,345 407,633 389,678 354,152
Depreciation and amortization 2,332 2,278 2,272 2,388 2,041 1,860 4,610 4,429 6,701 5,588 9,056 7,691 7,497
Total operating expenses 137,511 118,564 153,490 136,191 111,032 142,897 256,075 247,223 400,713 372,255 528,402 499,248 468,085
Operating income 60,153 41,172 63,228 54,739 37,139 62,374 101,325 91,878 155,106 155,454 196,248 193,480 172,517
OTHER INCOME AND EXPENSES, NET:                          
Interest expense 10,710     10,807     20,881 21,577          
Total other income and expenses, net 9,919     10,235     19,563 19,792          
Income from continuing operations before income taxes 50,234 31,528 54,271 44,504 27,582 52,789 81,762 72,086 126,357 141,386 158,672 169,506 158,711
Income taxes (14,955) (10,059) (15,698) (12,880) (7,806) (10,152) (25,014) (20,686) (36,384) (40,747) (45,322) (48,228) (47,878)
Income from continuing operations, net of income taxes 35,279 21,469 38,573 31,624 19,776 42,637 56,748 51,400 89,973 100,639 113,350 121,278 110,833
Income from discontinued operations, net of income taxes 121     183     1,762 150          
Net income 35,400     31,807     58,510 51,550          
Parent [Member]
                         
REVENUES:                          
Royalty fees 71,090     66,228     124,085 116,644          
Initial franchise and relicensing fees 4,435     4,087     8,019 7,655          
Procurement services 7,842     7,384     12,473 11,184          
Marketing and reservation 92,289     92,381     171,110 163,426          
Other 3,342     2,015     6,298 3,803          
Total revenues 178,998     172,095     321,985 302,712          
OPERATING EXPENSES:                          
Selling, general and administrative 37,137     35,121     67,711 64,405          
Marketing and reservation 96,232     96,364     177,817 169,956          
Depreciation and amortization 756     759     1,507 1,473          
Total operating expenses 134,125     132,244     247,035 235,834          
Operating income 44,873     39,851     74,950 66,878          
OTHER INCOME AND EXPENSES, NET:                          
Interest expense 10,703     10,783     20,871 21,519          
Equity in earnings of consolidated subsidiaries (13,188)     (13,215)     (24,114) (21,660)          
Other items, net (297)     (564)     (725) (1,112)          
Total other income and expenses, net (2,782)     (2,996)     (3,968) (1,253)          
Income from continuing operations before income taxes 47,655     42,847     78,918 68,131          
Income taxes (12,255)     (11,040)     (20,408) (16,581)          
Income from continuing operations, net of income taxes 35,400     31,807     58,510 51,550          
Income from discontinued operations, net of income taxes 0     0     0 0          
Net income 35,400     31,807     58,510 51,550          
Guarantor Subsidiaries [Member]
                         
REVENUES:                          
Royalty fees 36,759     35,111     60,974 59,316          
Initial franchise and relicensing fees 0     0     0 0          
Procurement services 0     0     0 0          
Marketing and reservation 94,301     94,569     168,200 170,732          
Other 1     0     1 0          
Total revenues 131,061     129,680     229,175 230,048          
OPERATING EXPENSES:                          
Selling, general and administrative 33,503     31,394     55,594 53,382          
Marketing and reservation 90,658     91,251     161,602 164,413          
Depreciation and amortization 1,416     1,426     2,734 2,553          
Total operating expenses 125,577     124,071     219,930 220,348          
Operating income 5,484     5,609     9,245 9,700          
OTHER INCOME AND EXPENSES, NET:                          
Interest expense 1     17     2 50          
Equity in earnings of consolidated subsidiaries (11)     0     50 0          
Other items, net (450)     147     (517) (564)          
Total other income and expenses, net (460)     164     (465) (514)          
Income from continuing operations before income taxes 5,944     5,445     9,710 10,214          
Income taxes (2,380)     (2,222)     (4,184) (4,300)          
Income from continuing operations, net of income taxes 3,564     3,223     5,526 5,914          
Income from discontinued operations, net of income taxes 121     183     1,762 150          
Net income 3,685     3,406     7,288 6,064          
Non-Guarantor Subsidiaries [Member]
                         
REVENUES:                          
Royalty fees 12,360     11,191     22,882 20,578          
Initial franchise and relicensing fees 287     329     443 538          
Procurement services 178     162     325 312          
Marketing and reservation 5,034     5,037     9,169 9,584          
Other 143     243     259 468          
Total revenues 18,002     16,962     33,078 31,480          
OPERATING EXPENSES:                          
Selling, general and administrative 3,312     3,108     6,519 6,404          
Marketing and reservation 4,734     4,372     9,060 9,373          
Depreciation and amortization 160     203     369 403          
Total operating expenses 8,206     7,683     15,948 16,180          
Operating income 9,796     9,279     17,130 15,300          
OTHER INCOME AND EXPENSES, NET:                          
Interest expense 6     7     8 8          
Equity in earnings of consolidated subsidiaries 0     0     0 0          
Other items, net (44)     (155)     (76) (109)          
Total other income and expenses, net (38)     (148)     (68) (101)          
Income from continuing operations before income taxes 9,834     9,427     17,198 15,401          
Income taxes (320)     382     (422) 195          
Income from continuing operations, net of income taxes 9,514     9,809     16,776 15,596          
Income from discontinued operations, net of income taxes 0     0     0 0          
Net income 9,514     9,809     16,776 15,596          
Eliminations [Member]
                         
REVENUES:                          
Royalty fees (42,539)     (39,892)     (71,731) (67,792)          
Initial franchise and relicensing fees 0     0     0 0          
Procurement services 0     0     0 0          
Marketing and reservation (87,858)     (87,915)     (155,107) (157,347)          
Other 0     0     0 0          
Total revenues (130,397)     (127,807)     (226,838) (225,139)          
OPERATING EXPENSES:                          
Selling, general and administrative (42,539)     (39,892)     (71,731) (67,792)          
Marketing and reservation (87,858)     (87,915)     (155,107) (157,347)          
Depreciation and amortization 0     0     0 0          
Total operating expenses (130,397)     (127,807)     (226,838) (225,139)          
Operating income 0     0     0 0          
OTHER INCOME AND EXPENSES, NET:                          
Interest expense 0     0     0 0          
Equity in earnings of consolidated subsidiaries 13,199     13,215     24,064 21,660          
Other items, net 0     0        0          
Total other income and expenses, net 13,199     13,215     24,064 21,660          
Income from continuing operations before income taxes (13,199)     (13,215)     (24,064) (21,660)          
Income taxes 0     0     0 0          
Income from continuing operations, net of income taxes (13,199)     (13,215)     (24,064) (21,660)          
Income from discontinued operations, net of income taxes 0     0     0 0          
Net income (13,199)     (13,215)     (24,064) (21,660)          
Consolidated [Member]
                         
REVENUES:                          
Royalty fees 77,670     72,638     136,210 128,746          
Initial franchise and relicensing fees 4,722     4,416     8,462 8,193          
Procurement services 8,020     7,546     12,798 11,496          
Marketing and reservation 103,766     104,072     193,372 186,395          
Other 3,486     2,258     6,558 4,271          
Total revenues 197,664     190,930     357,400 339,101          
OPERATING EXPENSES:                          
Selling, general and administrative 31,413     29,731     58,093 56,399          
Marketing and reservation 103,766     104,072     193,372 186,395          
Depreciation and amortization 2,332     2,388     4,610 4,429          
Total operating expenses 137,511     136,191     256,075 247,223          
Operating income 60,153     54,739     101,325 91,878          
OTHER INCOME AND EXPENSES, NET:                          
Interest expense 10,710     10,807     20,881 21,577          
Equity in earnings of consolidated subsidiaries 0     0     0 0          
Other items, net (791)     (572)     (1,318) (1,785)          
Total other income and expenses, net 9,919     10,235     19,563 19,792          
Income from continuing operations before income taxes 50,234     44,504     81,762 72,086          
Income taxes (14,955)     (12,880)     (25,014) (20,686)          
Income from continuing operations, net of income taxes 35,279     31,624     56,748 51,400          
Income from discontinued operations, net of income taxes 121     183     1,762 150          
Net income $ 35,400     $ 31,807     $ 58,510 $ 51,550