XML 54 R65.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statement Of Income (Details) (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
REVENUES:    
Royalty fees $ 58,540,000 $ 56,108,000
Initial franchise and relicensing fee revenue 3,740,000 3,777,000
Procurement services 4,778,000 3,950,000
Marketing and reservation revenues 89,606,000 82,323,000
Other 3,072,000 2,013,000
Total revenues 159,736,000 148,171,000
OPERATING EXPENSES:    
Selling, general and administrative 26,680,000 26,668,000
Marketing and reservation expenses 89,606,000 82,323,000
Depreciation and amortization 2,278,000 2,041,000
Total operating expenses 118,564,000 111,032,000
Operating income 41,172,000 37,139,000
OTHER INCOME AND EXPENSES, NET:    
Interest expense 10,171,000 10,770,000
Total other income and expenses, net 9,644,000 9,557,000
Income from continuing operations before income taxes 31,528,000 27,582,000
Income taxes 10,059,000 7,806,000
Income from continuing operations, net of income taxes 21,469,000 19,776,000
Income (loss) from discontinued operations, net of income taxes 1,641,000 (33,000)
Net income 23,110,000 19,743,000
Parent [Member]
   
REVENUES:    
Royalty fees 52,995,000 50,416,000
Initial franchise and relicensing fee revenue 3,584,000 3,568,000
Procurement services 4,631,000 3,800,000
Marketing and reservation revenues 78,821,000 71,045,000
Other 2,956,000 1,788,000
Total revenues 142,987,000 130,617,000
OPERATING EXPENSES:    
Selling, general and administrative 30,574,000 29,284,000
Marketing and reservation expenses 81,585,000 73,592,000
Depreciation and amortization 751,000 714,000
Total operating expenses 112,910,000 103,590,000
Operating income 30,077,000 27,027,000
OTHER INCOME AND EXPENSES, NET:    
Interest expense 10,168,000 10,736,000
Equity in earnings of consolidated subsidiaries (10,926,000) (8,445,000)
Other items, net (428,000) (548,000)
Total other income and expenses, net (1,186,000) 1,743,000
Income from continuing operations before income taxes 31,263,000 25,284,000
Income taxes 8,153,000 5,541,000
Income from continuing operations, net of income taxes 23,110,000 19,743,000
Income (loss) from discontinued operations, net of income taxes 0 0
Net income 23,110,000 19,743,000
Guarantor Subsidiaries [Member]
   
REVENUES:    
Royalty fees 24,215,000 24,205,000
Initial franchise and relicensing fee revenue 0 0
Procurement services 0 0
Marketing and reservation revenues 73,899,000 76,163,000
Other 0 0
Total revenues 98,114,000 100,368,000
OPERATING EXPENSES:    
Selling, general and administrative 22,091,000 21,988,000
Marketing and reservation expenses 70,944,000 73,162,000
Depreciation and amortization 1,318,000 1,127,000
Total operating expenses 94,353,000 96,277,000
Operating income 3,761,000 4,091,000
OTHER INCOME AND EXPENSES, NET:    
Interest expense 1,000 33,000
Equity in earnings of consolidated subsidiaries 61,000 0
Other items, net (67,000) (711,000)
Total other income and expenses, net (5,000) (678,000)
Income from continuing operations before income taxes 3,766,000 4,769,000
Income taxes 1,804,000 2,078,000
Income from continuing operations, net of income taxes 1,962,000 2,691,000
Income (loss) from discontinued operations, net of income taxes 1,641,000 (33,000)
Net income 3,603,000 2,658,000
Non-Guarantor Subsidiaries [Member]
   
REVENUES:    
Royalty fees 10,522,000 9,387,000
Initial franchise and relicensing fee revenue 156,000 209,000
Procurement services 147,000 150,000
Marketing and reservation revenues 4,135,000 4,547,000
Other 116,000 225,000
Total revenues 15,076,000 14,518,000
OPERATING EXPENSES:    
Selling, general and administrative 3,207,000 3,296,000
Marketing and reservation expenses 4,326,000 5,001,000
Depreciation and amortization 209,000 200,000
Total operating expenses 7,742,000 8,497,000
Operating income 7,334,000 6,021,000
OTHER INCOME AND EXPENSES, NET:    
Interest expense 2,000 1,000
Equity in earnings of consolidated subsidiaries 0 0
Other items, net (32,000) 46,000
Total other income and expenses, net (30,000) 47,000
Income from continuing operations before income taxes 7,364,000 5,974,000
Income taxes 102,000 187,000
Income from continuing operations, net of income taxes 7,262,000 5,787,000
Income (loss) from discontinued operations, net of income taxes 0 0
Net income 7,262,000 5,787,000
Eliminations [Member]
   
REVENUES:    
Royalty fees (29,192,000) (27,900,000)
Initial franchise and relicensing fee revenue 0 0
Procurement services 0 0
Marketing and reservation revenues (67,249,000) (69,432,000)
Other 0 0
Total revenues (96,441,000) (97,332,000)
OPERATING EXPENSES:    
Selling, general and administrative (29,192,000) (27,900,000)
Marketing and reservation expenses (67,249,000) (69,432,000)
Depreciation and amortization 0 0
Total operating expenses (96,441,000) (97,332,000)
Operating income 0 0
OTHER INCOME AND EXPENSES, NET:    
Interest expense 0 0
Equity in earnings of consolidated subsidiaries 10,865,000 8,445,000
Other items, net 0 0
Total other income and expenses, net 10,865,000 8,445,000
Income from continuing operations before income taxes (10,865,000) (8,445,000)
Income taxes 0 0
Income from continuing operations, net of income taxes (10,865,000) (8,445,000)
Income (loss) from discontinued operations, net of income taxes 0 0
Net income (10,865,000) (8,445,000)
Consolidated [Member]
   
REVENUES:    
Royalty fees 58,540,000 56,108,000
Initial franchise and relicensing fee revenue 3,740,000 3,777,000
Procurement services 4,778,000 3,950,000
Marketing and reservation revenues 89,606,000 82,323,000
Other 3,072,000 2,013,000
Total revenues 159,736,000 148,171,000
OPERATING EXPENSES:    
Selling, general and administrative 26,680,000 26,668,000
Marketing and reservation expenses 89,606,000 82,323,000
Depreciation and amortization 2,278,000 2,041,000
Total operating expenses 118,564,000 111,032,000
Operating income 41,172,000 37,139,000
OTHER INCOME AND EXPENSES, NET:    
Interest expense 10,171,000 10,770,000
Equity in earnings of consolidated subsidiaries 0 0
Other items, net (527,000) (1,213,000)
Total other income and expenses, net 9,644,000 9,557,000
Income from continuing operations before income taxes 31,528,000 27,582,000
Income taxes 10,059,000 7,806,000
Income from continuing operations, net of income taxes 21,469,000 19,776,000
Income (loss) from discontinued operations, net of income taxes 1,641,000 (33,000)
Net income $ 23,110,000 $ 19,743,000