XML 31 R62.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statement Of Income (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
REVENUES:        
Royalty fees $ 86,091 $ 79,460 $ 222,301 $ 208,206
Initial franchise and relicensing fees 4,299 4,650 12,761 12,843
Procurement services 5,495 4,708 18,293 16,204
Marketing and reservation 115,653 124,809 309,025 311,204
Other 3,630 3,091 10,188 7,362
Total revenues 215,168 216,718 572,568 555,819
OPERATING EXPENSES:        
Selling, general and administrative 30,236 26,409 88,329 82,808
Marketing and reservation 115,653 124,809 309,025 311,204
Depreciation and amortization 2,293 2,272 6,903 6,701
Total operating expenses 148,182 153,490 404,257 400,713
Operating income 66,986 63,228 168,311 155,106
OTHER INCOME AND EXPENSES, NET:        
Interest expense 10,495 10,757 31,376 32,334
Total other income and expenses, net 11,028 8,957 30,591 28,749
Income from continuing operations before income taxes 55,958 54,271 137,720 126,357
Income taxes 16,542 15,698 41,556 36,384
Income from continuing operations, net of income taxes 39,416 38,573 96,164 89,973
Income (loss) from discontinued operations, net of income taxes (51) 143 1,711 293
Net income 39,365 38,716 97,875 90,266
Parent [Member]
       
REVENUES:        
Royalty fees 79,326 72,915 203,411 189,559
Initial franchise and relicensing fees 4,125 4,419 12,144 12,074
Procurement services 5,215 4,375 17,688 15,559
Marketing and reservation 104,093 112,354 275,203 275,780
Other 3,500 2,778 9,798 6,581
Total revenues 196,259 196,841 518,244 499,553
OPERATING EXPENSES:        
Selling, general and administrative 33,301 30,498 101,012 94,903
Marketing and reservation 109,086 117,480 286,903 287,436
Depreciation and amortization 765 828 2,272 2,301
Total operating expenses 143,152 148,806 390,187 384,640
Operating income 53,107 48,035 128,057 114,913
OTHER INCOME AND EXPENSES, NET:        
Interest expense 10,485 10,691 31,356 32,210
Equity in earnings of consolidated subsidiaries (10,760) (13,031) (34,874) (34,691)
Other items, net (263) (577) (988) (1,689)
Total other income and expenses, net (538) (2,917) (4,506) (4,170)
Income from continuing operations before income taxes 53,645 50,952 132,563 119,083
Income taxes 14,280 12,236 34,688 28,817
Income from continuing operations, net of income taxes 39,365 38,716 97,875 90,266
Income (loss) from discontinued operations, net of income taxes 0 0 0 0
Net income 39,365 38,716 97,875 90,266
Guarantor Subsidiaries [Member]
       
REVENUES:        
Royalty fees 28,799 25,161 89,773 84,477
Initial franchise and relicensing fees 0 0 0 0
Procurement services 0 0 0 0
Marketing and reservation 106,438 96,672 274,638 267,404
Other 2 0 3 0
Total revenues 135,239 121,833 364,414 351,881
OPERATING EXPENSES:        
Selling, general and administrative 26,251 22,417 81,845 75,799
Marketing and reservation 102,108 92,784 263,710 257,197
Depreciation and amortization 1,383 1,222 4,117 3,775
Total operating expenses 129,742 116,423 349,672 336,771
Operating income 5,497 5,410 14,742 15,110
OTHER INCOME AND EXPENSES, NET:        
Interest expense 1 61 3 111
Equity in earnings of consolidated subsidiaries 554 0 604 0
Other items, net 410 (697) (107) (1,261)
Total other income and expenses, net 965 (636) 500 (1,150)
Income from continuing operations before income taxes 4,532 6,046 14,242 16,260
Income taxes 2,562 3,017 6,746 7,317
Income from continuing operations, net of income taxes 1,970 3,029 7,496 8,943
Income (loss) from discontinued operations, net of income taxes (51) 143 1,711 293
Net income 1,919 3,172 9,207 9,236
Non-Guarantor Subsidiaries [Member]
       
REVENUES:        
Royalty fees 10,829 11,362 33,711 31,940
Initial franchise and relicensing fees 174 231 617 769
Procurement services 280 333 605 645
Marketing and reservation 4,981 5,807 14,150 15,391
Other 128 313 387 781
Total revenues 16,392 18,046 49,470 49,526
OPERATING EXPENSES:        
Selling, general and administrative 3,547 3,472 10,066 9,876
Marketing and reservation 4,318 4,569 13,378 13,942
Depreciation and amortization 145 222 514 625
Total operating expenses 8,010 8,263 23,958 24,443
Operating income 8,382 9,783 25,512 25,083
OTHER INCOME AND EXPENSES, NET:        
Interest expense 9 5 17 13
Equity in earnings of consolidated subsidiaries 0 0 0 0
Other items, net 386 (526) 310 (635)
Total other income and expenses, net 395 (521) 327 (622)
Income from continuing operations before income taxes 7,987 10,304 25,185 25,705
Income taxes (300) 445 122 250
Income from continuing operations, net of income taxes 8,287 9,859 25,063 25,455
Income (loss) from discontinued operations, net of income taxes 0 0 0 0
Net income 8,287 9,859 25,063 25,455
Eliminations [Member]
       
REVENUES:        
Royalty fees (32,863) (29,978) (104,594) (97,770)
Initial franchise and relicensing fees 0 0 0 0
Procurement services 0 0 0 0
Marketing and reservation (99,859) (90,024) (254,966) (247,371)
Other 0 0 0 0
Total revenues (132,722) (120,002) (359,560) (345,141)
OPERATING EXPENSES:        
Selling, general and administrative (32,863) (29,978) (104,594) (97,770)
Marketing and reservation (99,859) (90,024) (254,966) (247,371)
Depreciation and amortization 0 0 0 0
Total operating expenses (132,722) (120,002) (359,560) (345,141)
Operating income 0 0 0 0
OTHER INCOME AND EXPENSES, NET:        
Interest expense 0 0 0 0
Equity in earnings of consolidated subsidiaries 10,206 13,031 34,270 34,691
Other items, net 0 0 0 0
Total other income and expenses, net 10,206 13,031 34,270 34,691
Income from continuing operations before income taxes (10,206) (13,031) (34,270) (34,691)
Income taxes 0 0 0 0
Income from continuing operations, net of income taxes (10,206) (13,031) (34,270) (34,691)
Income (loss) from discontinued operations, net of income taxes 0 0 0 0
Net income (10,206) (13,031) (34,270) (34,691)
Consolidated [Member]
       
REVENUES:        
Royalty fees 86,091 79,460 222,301 208,206
Initial franchise and relicensing fees 4,299 4,650 12,761 12,843
Procurement services 5,495 4,708 18,293 16,204
Marketing and reservation 115,653 124,809 309,025 311,204
Other 3,630 3,091 10,188 7,362
Total revenues 215,168 216,718 572,568 555,819
OPERATING EXPENSES:        
Selling, general and administrative 30,236 26,409 88,329 82,808
Marketing and reservation 115,653 124,809 309,025 311,204
Depreciation and amortization 2,293 2,272 6,903 6,701
Total operating expenses 148,182 153,490 404,257 400,713
Operating income 66,986 63,228 168,311 155,106
OTHER INCOME AND EXPENSES, NET:        
Interest expense 10,495 10,757 31,376 32,334
Equity in earnings of consolidated subsidiaries 0 0 0 0
Other items, net 533 (1,800) (785) (3,585)
Total other income and expenses, net 11,028 8,957 30,591 28,749
Income from continuing operations before income taxes 55,958 54,271 137,720 126,357
Income taxes 16,542 15,698 41,556 36,384
Income from continuing operations, net of income taxes 39,416 38,573 96,164 89,973
Income (loss) from discontinued operations, net of income taxes (51) 143 1,711 293
Net income $ 39,365 $ 38,716 $ 97,875 $ 90,266