XML 74 R63.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Statement Of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
REVENUES:        
Royalty fees $ 81,183 $ 77,670 $ 143,614 $ 136,210
Initial franchise and relicensing fees 5,816 4,722 11,533 8,462
Procurement services 8,589 8,020 13,396 12,798
Marketing and reservation 133,122 103,766 231,835 193,372
Other 3,446 3,486 7,023 6,558
Total revenues 232,156 197,664 407,401 357,400
OPERATING EXPENSES:        
Selling, general and administrative 33,122 31,413 65,560 58,093
Marketing and reservation 133,122 103,766 231,835 193,372
Depreciation and amortization 2,995 2,332 5,685 4,610
Total operating expenses 169,239 137,511 303,080 256,075
Operating income 62,917 60,153 104,321 101,325
OTHER INCOME AND EXPENSES, NET:        
Interest expense 11,057 10,710 21,236 20,881
Total other income and expenses, net 10,038 9,919 20,408 19,563
Income from continuing operations before income taxes 52,879 50,234 83,913 81,762
Income taxes 17,066 14,955 26,506 25,014
Income from continuing operations, net of income taxes 35,813 35,279 57,407 56,748
Income from discontinued operations, net of income taxes 0 121 0 1,762
Net income 35,813 35,400 57,407 58,510
Parent [Member]        
REVENUES:        
Royalty fees 75,564 71,090 133,151 124,085
Initial franchise and relicensing fees 5,624 4,435 11,120 8,019
Procurement services 8,440 7,842 13,106 12,473
Marketing and reservation 122,627 92,289 210,863 171,110
Other 2,973 3,342 6,075 6,298
Total revenues 215,228 178,998 374,315 321,985
OPERATING EXPENSES:        
Selling, general and administrative 36,705 37,137 75,404 67,711
Marketing and reservation 127,748 96,232 219,772 177,817
Depreciation and amortization 794 756 1,568 1,507
Total operating expenses 165,247 134,125 296,744 247,035
Operating income 49,981 44,873 77,571 74,950
OTHER INCOME AND EXPENSES, NET:        
Interest expense 10,947 10,703 20,979 20,871
Equity in earnings of consolidated subsidiaries (10,533) (13,188) (21,865) (24,114)
Other items, net (254) (297) (546) (725)
Total other income and expenses, net 160 (2,782) (1,432) (3,968)
Income from continuing operations before income taxes 49,821 47,655 79,003 78,918
Income taxes 14,008 12,255 21,596 20,408
Income from continuing operations, net of income taxes 35,813 35,400 57,407 58,510
Income from discontinued operations, net of income taxes 0 0 0 0
Net income 35,813 35,400 57,407 58,510
Guarantor Subsidiaries [Member]        
REVENUES:        
Royalty fees 39,280 36,759 70,520 60,974
Initial franchise and relicensing fees 0 0 0 0
Procurement services 0 0 0 0
Marketing and reservation 124,342 94,301 214,727 168,200
Other 0 1 0 1
Total revenues 163,622 131,061 285,247 229,175
OPERATING EXPENSES:        
Selling, general and administrative 35,307 33,503 63,359 55,594
Marketing and reservation 119,617 90,658 206,428 161,602
Depreciation and amortization 1,952 1,416 3,657 2,734
Total operating expenses 156,876 125,577 273,444 219,930
Operating income 6,746 5,484 11,803 9,245
OTHER INCOME AND EXPENSES, NET:        
Interest expense 1 1 1 2
Equity in earnings of consolidated subsidiaries 240 (11) 378 50
Other items, net (825) (450) (528) (517)
Total other income and expenses, net (584) (460) (149) (465)
Income from continuing operations before income taxes 7,330 5,944 11,952 9,710
Income taxes 3,206 2,380 5,490 4,184
Income from continuing operations, net of income taxes 4,124 3,564 6,462 5,526
Income from discontinued operations, net of income taxes 0 121 0 1,762
Net income 4,124 3,685 6,462 7,288
Non-Guarantor Subsidiaries [Member]        
REVENUES:        
Royalty fees 10,549 12,360 21,704 22,882
Initial franchise and relicensing fees 192 287 413 443
Procurement services 149 178 290 325
Marketing and reservation 3,951 5,034 7,572 9,169
Other 473 143 948 259
Total revenues 15,314 18,002 30,927 33,078
OPERATING EXPENSES:        
Selling, general and administrative 5,320 3,312 8,558 6,519
Marketing and reservation 3,555 4,734 6,962 9,060
Depreciation and amortization 249 160 460 369
Total operating expenses 9,124 8,206 15,980 15,948
Operating income 6,190 9,796 14,947 17,130
OTHER INCOME AND EXPENSES, NET:        
Interest expense 109 6 256 8
Equity in earnings of consolidated subsidiaries 0 0 0 0
Other items, net 60 (44) 246 (76)
Total other income and expenses, net 169 (38) 502 (68)
Income from continuing operations before income taxes 6,021 9,834 14,445 17,198
Income taxes (148) 320 (580) 422
Income from continuing operations, net of income taxes 6,169 9,514 15,025 16,776
Income from discontinued operations, net of income taxes 0 0 0 0
Net income 6,169 9,514 15,025 16,776
Eliminations [Member]        
REVENUES:        
Royalty fees (44,210) (42,539) (81,761) (71,731)
Initial franchise and relicensing fees 0 0 0 0
Procurement services 0 0 0 0
Marketing and reservation (117,798) (87,858) (201,327) (155,107)
Other 0 0 0 0
Total revenues (162,008) (130,397) (283,088) (226,838)
OPERATING EXPENSES:        
Selling, general and administrative (44,210) (42,539) (81,761) (71,731)
Marketing and reservation (117,798) (87,858) (201,327) (155,107)
Depreciation and amortization 0 0 0 0
Total operating expenses (162,008) (130,397) (283,088) (226,838)
Operating income 0 0 0 0
OTHER INCOME AND EXPENSES, NET:        
Interest expense 0 0 0 0
Equity in earnings of consolidated subsidiaries 10,293 13,199 21,487 24,064
Other items, net 0 0 0 0
Total other income and expenses, net 10,293 13,199 21,487 24,064
Income from continuing operations before income taxes (10,293) (13,199) (21,487) (24,064)
Income taxes 0 0 0 0
Income from continuing operations, net of income taxes (10,293) (13,199) (21,487) (24,064)
Income from discontinued operations, net of income taxes 0 0 0 0
Net income (10,293) (13,199) (21,487) (24,064)
Consolidated [Member]        
REVENUES:        
Royalty fees 81,183 77,670 143,614 136,210
Initial franchise and relicensing fees 5,816 4,722 11,533 8,462
Procurement services 8,589 8,020 13,396 12,798
Marketing and reservation 133,122 103,766 231,835 193,372
Other 3,446 3,486 7,023 6,558
Total revenues 232,156 197,664 407,401 357,400
OPERATING EXPENSES:        
Selling, general and administrative 33,122 31,413 65,560 58,093
Marketing and reservation 133,122 103,766 231,835 193,372
Depreciation and amortization 2,995 2,332 5,685 4,610
Total operating expenses 169,239 137,511 303,080 256,075
Operating income 62,917 60,153 104,321 101,325
OTHER INCOME AND EXPENSES, NET:        
Interest expense 11,057 10,710 21,236 20,881
Equity in earnings of consolidated subsidiaries 0 0 0 0
Other items, net (1,019) (791) (828) (1,318)
Total other income and expenses, net 10,038 9,919 20,408 19,563
Income from continuing operations before income taxes 52,879 50,234 83,913 81,762
Income taxes 17,066 14,955 26,506 25,014
Income from continuing operations, net of income taxes 35,813 35,279 57,407 56,748
Income from discontinued operations, net of income taxes 0 121 0 1,762
Net income $ 35,813 $ 35,400 $ 57,407 $ 58,510