XML 88 R69.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statement Of Income (Details) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Royalty fees $ 79,460,000 $ 78,038,000 $ 208,206,000 $ 202,987,000
Initial franchise and relicensing fees 4,650,000 3,247,000 12,843,000 8,953,000
Procurement services 4,708,000 3,839,000 16,204,000 13,990,000
Marketing and reservation revenues 124,809,000 117,965,000 311,204,000 294,345,000
Other items, net 3,091,000 2,182,000 7,362,000 7,434,000
Total revenues 216,718,000 205,271,000 555,819,000 527,709,000
Selling, general and administrative 26,409,000 23,072,000 82,808,000 72,322,000
Marketing and reservation 124,809,000 117,965,000 311,204,000 294,345,000
Total operating expenses 153,490,000 142,897,000 400,713,000 372,255,000
Operating income (loss) 63,228,000 62,374,000 155,106,000 155,454,000
Interest expense 10,757,000 10,166,000 32,334,000 16,823,000
Total other income and expenses, net 8,957,000 9,585,000 28,749,000 14,068,000
Income from continuing operations before income taxes 54,271,000 52,789,000 126,357,000 141,386,000
Income taxes 15,698,000 10,152,000 36,384,000 40,747,000
Income from continuing operations, net of income taxes 38,573,000 42,637,000 89,973,000 100,639,000
Income from discontinued operations, net of income taxes 143,000 107,000 293,000 270,000
Net income 38,716,000 42,744,000 90,266,000 100,909,000
Parent [Member]
       
Royalty fees 72,915,000 71,213,000 189,559,000 183,573,000
Initial franchise and relicensing fees 4,419,000 2,996,000 12,074,000 8,459,000
Procurement services 4,375,000 3,489,000 15,559,000 13,349,000
Marketing and reservation revenues 112,354,000 108,615,000 275,780,000 262,433,000
Other items, net 2,778,000 1,991,000 6,581,000 6,958,000
Total revenues 196,841,000 188,304,000 499,553,000 474,772,000
Selling, general and administrative 30,498,000 39,684,000 94,903,000 93,054,000
Marketing and reservation 117,480,000 110,694,000 287,436,000 266,563,000
Other items, net 828,000 706,000 2,301,000 2,117,000
Total operating expenses 148,806,000 151,084,000 384,640,000 361,734,000
Operating income (loss) 48,035,000 37,220,000 114,913,000 113,038,000
Interest expense 10,691,000 11,005,000 32,210,000 19,731,000
Equity in earnings of consolidated subsidiaries (13,031,000) (27,231,000) (34,691,000) (42,187,000)
Other items, net (577,000) 215,000 (1,689,000) (274,000)
Total other income and expenses, net (2,917,000) (16,011,000) (4,170,000) (22,730,000)
Income from continuing operations before income taxes 50,952,000 53,231,000 119,083,000 135,768,000
Income taxes 12,236,000 10,487,000 28,817,000 34,859,000
Income from continuing operations, net of income taxes 38,716,000 42,744,000 90,266,000 100,909,000
Income from discontinued operations, net of income taxes 0 0 0 0
Net income 38,716,000 42,744,000 90,266,000 100,909,000
Guarantor Subsidiaries [Member]
       
Royalty fees 25,161,000 16,347,000 84,477,000 68,622,000
Initial franchise and relicensing fees 0 0 0 0
Procurement services 0 0 0 0
Marketing and reservation revenues 96,672,000 91,022,000 267,404,000 248,109,000
Other items, net 0 0 0 0
Total revenues 121,833,000 107,369,000 351,881,000 316,731,000
Selling, general and administrative 22,417,000 19,525,000 75,799,000 63,544,000
Marketing and reservation 92,784,000 88,695,000 257,197,000 242,001,000
Other items, net 1,222,000 950,000 3,775,000 2,846,000
Total operating expenses 116,423,000 109,170,000 336,771,000 308,391,000
Operating income (loss) 5,410,000 (1,801,000) 15,110,000 8,340,000
Interest expense 61,000 4,000 111,000 40,000
Equity in earnings of consolidated subsidiaries 0 0 0 0
Other items, net (697,000) (511,000) (1,261,000) (2,137,000)
Total other income and expenses, net (636,000) (507,000) (1,150,000) (2,097,000)
Income from continuing operations before income taxes 6,046,000 (1,294,000) 16,260,000 10,437,000
Income taxes 3,017,000 (710,000) 7,317,000 4,503,000
Income from continuing operations, net of income taxes 3,029,000 (584,000) 8,943,000 5,934,000
Income from discontinued operations, net of income taxes 143,000 107,000 293,000 270,000
Net income 3,172,000 (477,000) 9,236,000 6,204,000
Non-Guarantor Subsidiaries [Member]
       
Royalty fees 11,362,000 23,091,000 31,940,000 40,295,000
Initial franchise and relicensing fees 231,000 251,000 769,000 494,000
Procurement services 333,000 350,000 645,000 641,000
Marketing and reservation revenues 5,807,000 4,828,000 15,391,000 14,033,000
Other items, net 313,000 191,000 781,000 476,000
Total revenues 18,046,000 28,711,000 49,526,000 55,939,000
Selling, general and administrative 3,472,000 (3,524,000) 9,876,000 5,227,000
Marketing and reservation 4,569,000 4,233,000 13,942,000 13,057,000
Other items, net 222,000 204,000 625,000 625,000
Total operating expenses 8,263,000 913,000 24,443,000 18,909,000
Operating income (loss) 9,783,000 27,798,000 25,083,000 37,030,000
Interest expense 5,000 0 13,000 6,000
Equity in earnings of consolidated subsidiaries 0 0 0 0
Other items, net (526,000) (285,000) (635,000) (344,000)
Total other income and expenses, net (521,000) (285,000) (622,000) (338,000)
Income from continuing operations before income taxes 10,304,000 28,083,000 25,705,000 37,368,000
Income taxes 445,000 375,000 250,000 1,385,000
Income from continuing operations, net of income taxes 9,859,000 27,708,000 25,455,000 35,983,000
Income from discontinued operations, net of income taxes 0 0 0 0
Net income 9,859,000 27,708,000 25,455,000 35,983,000
Eliminations [Member]
       
Royalty fees (29,978,000) (32,613,000) (97,770,000) (89,503,000)
Initial franchise and relicensing fees 0 0 0 0
Procurement services 0 0 0 0
Marketing and reservation revenues (90,024,000) (86,500,000) (247,371,000) (230,230,000)
Other items, net 0 0 0 0
Total revenues (120,002,000) (119,113,000) (345,141,000) (319,733,000)
Selling, general and administrative (29,978,000) (32,613,000) (97,770,000) (89,503,000)
Marketing and reservation (90,024,000) (85,657,000) (247,371,000) (227,276,000)
Other items, net 0 0 0 0
Total operating expenses (120,002,000) (118,270,000) (345,141,000) (316,779,000)
Operating income (loss) 0 (843,000) 0 (2,954,000)
Interest expense 0 (843,000) 0 (2,954,000)
Equity in earnings of consolidated subsidiaries 13,031,000 27,231,000 34,691,000 42,187,000
Other items, net 0 0 0 0
Total other income and expenses, net 13,031,000 26,388,000 34,691,000 39,233,000
Income from continuing operations before income taxes (13,031,000) (27,231,000) (34,691,000) (42,187,000)
Income taxes 0 0 0 0
Income from continuing operations, net of income taxes (13,031,000) (27,231,000) (34,691,000) (42,187,000)
Income from discontinued operations, net of income taxes 0 0 0 0
Net income (13,031,000) (27,231,000) (34,691,000) (42,187,000)
Consolidated [Member]
       
Royalty fees 79,460,000 78,038,000 208,206,000 202,987,000
Initial franchise and relicensing fees 4,650,000 3,247,000 12,843,000 8,953,000
Procurement services 4,708,000 3,839,000 16,204,000 13,990,000
Marketing and reservation revenues 124,809,000 117,965,000 311,204,000 294,345,000
Other items, net 3,091,000 2,182,000 7,362,000 7,434,000
Total revenues 216,718,000 205,271,000 555,819,000 527,709,000
Selling, general and administrative 26,409,000 23,072,000 82,808,000 72,322,000
Marketing and reservation 124,809,000 117,965,000 311,204,000 294,345,000
Other items, net 2,272,000 1,860,000 6,701,000 5,588,000
Total operating expenses 153,490,000 142,897,000 400,713,000 372,255,000
Operating income (loss) 63,228,000 62,374,000 155,106,000 155,454,000
Interest expense 10,757,000 10,166,000 32,334,000 16,823,000
Equity in earnings of consolidated subsidiaries 0 0 0 0
Other items, net (1,800,000) (581,000) (3,585,000) (2,755,000)
Total other income and expenses, net 8,957,000 9,585,000 28,749,000 14,068,000
Income from continuing operations before income taxes 54,271,000 52,789,000 126,357,000 141,386,000
Income taxes 15,698,000 10,152,000 36,384,000 40,747,000
Income from continuing operations, net of income taxes 38,573,000 42,637,000 89,973,000 100,639,000
Income from discontinued operations, net of income taxes 143,000 107,000 293,000 270,000
Net income $ 38,716,000 $ 42,744,000 $ 90,266,000 $ 100,909,000