XML 74 R64.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Statement Of Income (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Jul. 25, 2012
REVENUES:          
Royalty fees $ 89,929,000 $ 86,091,000 $ 233,543,000 $ 222,301,000  
Initial franchise and relicensing fees 6,170,000 4,299,000 17,703,000 12,761,000  
Procurement services 6,271,000 5,495,000 19,667,000 18,293,000  
Marketing and reservation 134,463,000 115,653,000 366,298,000 309,025,000  
Other 4,693,000 3,630,000 11,716,000 10,188,000  
Total revenues 241,526,000 215,168,000 648,927,000 572,568,000  
OPERATING EXPENSES:          
Selling, general and administrative 30,152,000 30,236,000 95,712,000 88,329,000  
Marketing and reservation 134,463,000 115,653,000 366,298,000 309,025,000  
Depreciation and amortization 3,108,000 2,293,000 8,793,000 6,903,000  
Total operating expenses 167,723,000 148,182,000 470,803,000 404,257,000  
Operating income 73,803,000 66,986,000 178,124,000 168,311,000  
OTHER INCOME AND EXPENSES, NET:          
Interest expense 10,821,000 10,495,000 32,057,000 31,376,000  
Total other income and expenses, net 11,535,000 11,028,000 31,943,000 30,591,000  
Income from continuing operations before income taxes 62,268,000 55,958,000 146,181,000 137,720,000  
Income taxes 20,849,000 16,542,000 47,355,000 41,556,000  
Income from continuing operations, net of income taxes 41,419,000 39,416,000 98,826,000 96,164,000  
Income (loss) from discontinued operations, net of income taxes 0 (51,000) 0 1,711,000  
Net income 41,419,000 39,365,000 98,826,000 97,875,000  
Parent [Member]          
REVENUES:          
Royalty fees 84,572,000 79,326,000 217,723,000 203,411,000  
Initial franchise and relicensing fees 6,040,000 4,125,000 17,160,000 12,144,000  
Procurement services 6,012,000 5,215,000 19,118,000 17,688,000  
Marketing and reservation 123,775,000 104,093,000 334,638,000 275,203,000  
Other 3,377,000 3,500,000 9,452,000 9,798,000  
Total revenues 223,776,000 196,259,000 598,091,000 518,244,000  
OPERATING EXPENSES:          
Selling, general and administrative 32,846,000 33,301,000 108,250,000 101,012,000  
Marketing and reservation 129,268,000 109,086,000 349,040,000 286,903,000  
Depreciation and amortization 602,000 765,000 2,170,000 2,272,000  
Total operating expenses 162,716,000 143,152,000 459,460,000 390,187,000  
Operating income 61,060,000 53,107,000 138,631,000 128,057,000  
OTHER INCOME AND EXPENSES, NET:          
Interest expense 10,682,000 10,485,000 31,661,000 31,356,000  
Equity in earnings of consolidated subsidiaries (9,350,000) (10,760,000) (31,215,000) (34,874,000)  
Other items, net (76,000) (263,000) (622,000) (988,000)  
Total other income and expenses, net 1,256,000 (538,000) (176,000) (4,506,000)  
Income from continuing operations before income taxes 59,804,000 53,645,000 138,807,000 132,563,000  
Income taxes 18,385,000 14,280,000 39,981,000 34,688,000  
Income from continuing operations, net of income taxes 41,419,000 39,365,000 98,826,000 97,875,000  
Income (loss) from discontinued operations, net of income taxes 0 0 0 0  
Net income 41,419,000 39,365,000 98,826,000 97,875,000  
Guarantor Subsidiaries [Member]          
REVENUES:          
Royalty fees 28,786,000 28,799,000 99,306,000 89,773,000  
Initial franchise and relicensing fees 0 0 0 0  
Procurement services 0 0 0 0  
Marketing and reservation 126,547,000 106,438,000 341,274,000 274,638,000  
Other 3,000 2,000 3,000 3,000  
Total revenues 155,336,000 135,239,000 440,583,000 364,414,000  
OPERATING EXPENSES:          
Selling, general and administrative 25,603,000 26,249,000 [1] 88,962,000 81,806,000 [1]  
Marketing and reservation 121,690,000 102,108,000 328,118,000 263,710,000  
Depreciation and amortization 2,044,000 1,383,000 5,701,000 4,117,000  
Total operating expenses 149,337,000 129,740,000 [1] 422,781,000 349,633,000 [1]  
Operating income 5,999,000 5,499,000 [1] 17,802,000 14,781,000 [1]  
OTHER INCOME AND EXPENSES, NET:          
Interest expense 1,000 1,000 2,000 3,000  
Equity in earnings of consolidated subsidiaries 84,000 607,000 [1] 462,000 (1,068,000) [1]  
Other items, net 1,260,000 410,000 732,000 (107,000)  
Total other income and expenses, net 1,345,000 1,018,000 [1] 1,196,000 (1,172,000) [1]  
Income from continuing operations before income taxes 4,654,000 4,481,000 [1] 16,606,000 15,953,000 [1]  
Income taxes 1,853,000 2,562,000 7,343,000 6,746,000  
Income from continuing operations, net of income taxes 2,801,000 1,919,000 [1] 9,263,000 9,207,000 [1]  
Income (loss) from discontinued operations, net of income taxes 0 0 [1] 0 0 [1]  
Net income 2,801,000 1,919,000 [1] 9,263,000 9,207,000  
Non-Guarantor Subsidiaries [Member]          
REVENUES:          
Royalty fees 8,660,000 10,829,000 30,364,000 33,711,000  
Initial franchise and relicensing fees 130,000 174,000 543,000 617,000  
Procurement services 259,000 280,000 549,000 605,000  
Marketing and reservation 4,142,000 4,981,000 11,714,000 14,150,000  
Other 1,313,000 128,000 2,261,000 387,000  
Total revenues 14,504,000 16,392,000 45,431,000 49,470,000  
OPERATING EXPENSES:          
Selling, general and administrative 3,792,000 3,549,000 [1] 12,350,000 10,105,000 [1]  
Marketing and reservation 3,506,000 4,318,000 10,468,000 13,378,000  
Depreciation and amortization 462,000 145,000 922,000 514,000  
Total operating expenses 7,760,000 8,012,000 [1] 23,740,000 23,997,000 [1]  
Operating income 6,744,000 8,380,000 [1] 21,691,000 25,473,000 [1]  
OTHER INCOME AND EXPENSES, NET:          
Interest expense 138,000 9,000 394,000 17,000  
Equity in earnings of consolidated subsidiaries 0 0 [1] 0 0  
Other items, net (470,000) 386,000 (224,000) 310,000  
Total other income and expenses, net (332,000) 395,000 [1] 170,000 327,000  
Income from continuing operations before income taxes 7,076,000 7,985,000 [1] 21,521,000 25,146,000 [1]  
Income taxes 611,000 (300,000) 31,000 122,000  
Income from continuing operations, net of income taxes 6,465,000 8,285,000 [1] 21,490,000 25,024,000 [1]  
Income (loss) from discontinued operations, net of income taxes 0 (51,000) [1] 0 1,711,000 [1]  
Net income 6,465,000 8,234,000 [1] 21,490,000 26,735,000 [1]  
Eliminations [Member]          
REVENUES:          
Royalty fees (32,089,000) (32,863,000) (113,850,000) (104,594,000)  
Initial franchise and relicensing fees 0 0 0 0  
Procurement services 0 0 0 0  
Marketing and reservation (120,001,000) (99,859,000) (321,328,000) (254,966,000)  
Other 0 0 0 0  
Total revenues (152,090,000) (132,722,000) (435,178,000) (359,560,000)  
OPERATING EXPENSES:          
Selling, general and administrative (32,089,000) (32,863,000) (113,850,000) (104,594,000)  
Marketing and reservation (120,001,000) (99,859,000) (321,328,000) (254,966,000)  
Depreciation and amortization 0 0 0 0  
Total operating expenses (152,090,000) (132,722,000) (435,178,000) (359,560,000)  
Operating income 0 0 0 0  
OTHER INCOME AND EXPENSES, NET:          
Interest expense 0 0 0 0  
Equity in earnings of consolidated subsidiaries 9,266,000 10,153,000 [1] 30,753,000 35,942,000 [1]  
Other items, net 0 0 0 0  
Total other income and expenses, net 9,266,000 10,153,000 [1] 30,753,000 35,942,000 [1]  
Income from continuing operations before income taxes (9,266,000) (10,153,000) [1] (30,753,000) (35,942,000) [1]  
Income taxes 0 0 0 0  
Income from continuing operations, net of income taxes (9,266,000) (10,153,000) [1] (30,753,000) (35,942,000) [1]  
Income (loss) from discontinued operations, net of income taxes 0 0 0 0  
Net income (9,266,000) (10,153,000) [1] (30,753,000) (35,942,000) [1]  
Consolidated [Member]          
REVENUES:          
Royalty fees 89,929,000 86,091,000 233,543,000 222,301,000  
Initial franchise and relicensing fees 6,170,000 4,299,000 17,703,000 12,761,000  
Procurement services 6,271,000 5,495,000 19,667,000 18,293,000  
Marketing and reservation 134,463,000 115,653,000 366,298,000 309,025,000  
Other 4,693,000 3,630,000 11,716,000 10,188,000  
Total revenues 241,526,000 215,168,000 648,927,000 572,568,000  
OPERATING EXPENSES:          
Selling, general and administrative 30,152,000 30,236,000 95,712,000 88,329,000  
Marketing and reservation 134,463,000 115,653,000 366,298,000 309,025,000  
Depreciation and amortization 3,108,000 2,293,000 8,793,000 6,903,000  
Total operating expenses 167,723,000 148,182,000 470,803,000 404,257,000  
Operating income 73,803,000 66,986,000 178,124,000 168,311,000  
OTHER INCOME AND EXPENSES, NET:          
Interest expense 10,821,000 10,495,000 32,057,000 31,376,000  
Equity in earnings of consolidated subsidiaries 0 0 0 0  
Other items, net 714,000 533,000 (114,000) (785,000)  
Total other income and expenses, net 11,535,000 11,028,000 31,943,000 30,591,000  
Income from continuing operations before income taxes 62,268,000 55,958,000 146,181,000 137,720,000  
Income taxes 20,849,000 16,542,000 47,355,000 41,556,000  
Income from continuing operations, net of income taxes 41,419,000 39,416,000 98,826,000 96,164,000  
Income (loss) from discontinued operations, net of income taxes 0 (51,000) 0 1,711,000  
Net income $ 41,419,000 $ 39,365,000 $ 98,826,000 $ 97,875,000  
Senior Secured Credit Facility [Member] | $350 Million Senior Secured Credit Facility [Member]          
Condensed Consolidating Financial Statements [Line Items]          
Debt instrument face amount         $ 350,000,000
[1] On July 21, 2015, the Company refinanced its existing $350 million senior secured credit facility ("Old Credit Facility") by entering into a new senior unsecured revolving credit agreement ("New Credit Facility"). As a result of this refinancing, certain guarantor subsidiaries under the Old Credit Facility have been released as a guarantor under the New Credit Facility. As a result, the following condensed consolidating financial statements for the prior year periods have been reclassified to reflect the current guarantors under the New Credit Facility.