XML 77 R67.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Statement Of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Mar. 31, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
REVENUES:          
Royalty fees $ 96,114   $ 89,929 $ 247,168 $ 233,543
Initial franchise and relicensing fees 6,284   6,170 17,146 17,703
Procurement services 7,615   6,271 23,719 19,667
Marketing and reservation system 152,018   134,463 412,193 366,298
Other 5,546   4,693 16,220 11,716
Total revenues 267,577   241,526 716,446 648,927
OPERATING EXPENSES:          
Selling, general and administrative 34,357   30,152 109,515 95,712
Depreciation and amortization 2,986   3,108 8,707 8,793
Marketing and reservation system 152,018   134,463 412,193 366,298
Total operating expenses 189,361   167,723 530,415 470,803
Gain on sale of assets, net 402   0 402 0
Operating income 78,618   73,803 186,433 178,124
OTHER INCOME AND EXPENSES, NET:          
Interest expense 11,150   10,821 33,466 32,057
Other items, net (2,732)   714 (3,221) (114)
Equity in earnings of consolidated subsidiaries 0   0 0 0
Total other income and expenses, net 8,418   11,535 30,245 31,943
Income before income taxes 70,200   62,268 156,188 146,181
Income taxes 22,635 $ 9,215 20,849 48,638 47,355
Net income 47,565 $ 21,163 41,419 107,550 98,826
Parent          
REVENUES:          
Royalty fees 90,462   84,572 231,717 217,723
Initial franchise and relicensing fees 6,187   6,040 16,741 17,160
Procurement services 7,344   6,012 23,088 19,118
Marketing and reservation system 140,792   123,775 380,153 334,638
Other 3,443   3,377 10,039 9,452
Total revenues 248,228   223,776 661,738 598,091
OPERATING EXPENSES:          
Selling, general and administrative 38,876   32,846 120,804 108,250
Depreciation and amortization 467   602 1,314 2,170
Marketing and reservation system 143,920   129,268 394,059 349,040
Total operating expenses 183,263   162,716 516,177 459,460
Gain on sale of assets, net 0     0  
Operating income 64,965   61,060 145,561 138,631
OTHER INCOME AND EXPENSES, NET:          
Interest expense 11,006   10,682 33,036 31,661
Other items, net (234)   (76) (1,082) (622)
Equity in earnings of consolidated subsidiaries (13,548)   (9,350) (36,053) (31,215)
Total other income and expenses, net (2,776)   1,256 (4,099) (176)
Income before income taxes 67,741   59,804 149,660 138,807
Income taxes 20,176   18,385 42,110 39,981
Net income 47,565   41,419 107,550 98,826
Guarantor Subsidiaries          
REVENUES:          
Royalty fees 32,059   28,786 109,172 99,306
Initial franchise and relicensing fees 0   0 0 0
Procurement services 0   0 0 0
Marketing and reservation system 99,595   126,547 344,161 341,274
Other 75   3 212 3
Total revenues 131,729   155,336 453,545 440,583
OPERATING EXPENSES:          
Selling, general and administrative 28,591   25,603 98,125 88,962
Depreciation and amortization 1,910   2,044 5,596 5,701
Marketing and reservation system 97,018   121,690 330,959 328,118
Total operating expenses 127,519   149,337 434,680 422,781
Gain on sale of assets, net 0     0  
Operating income 4,210   5,999 18,865 17,802
OTHER INCOME AND EXPENSES, NET:          
Interest expense 1   1 1 2
Other items, net (1,150)   1,260 (319) 732
Equity in earnings of consolidated subsidiaries (166)   84 409 462
Total other income and expenses, net (1,315)   1,345 91 1,196
Income before income taxes 5,525   4,654 18,774 16,606
Income taxes 2,169   1,853 6,366 7,343
Net income 3,356   2,801 12,408 9,263
Non-Guarantor Subsidiaries          
REVENUES:          
Royalty fees 12,090   8,660 31,110 30,364
Initial franchise and relicensing fees 97   130 405 543
Procurement services 271   259 631 549
Marketing and reservation system 4,771   4,142 12,322 11,714
Other 2,305   1,313 6,707 2,261
Total revenues 19,534   14,504 51,175 45,431
OPERATING EXPENSES:          
Selling, general and administrative 5,664   3,792 16,155 12,350
Depreciation and amortization 609   462 1,797 922
Marketing and reservation system 4,220   3,506 11,618 10,468
Total operating expenses 10,493   7,760 29,570 23,740
Gain on sale of assets, net 402     402  
Operating income 9,443   6,744 22,007 21,691
OTHER INCOME AND EXPENSES, NET:          
Interest expense 143   138 429 394
Other items, net (1,348)   (470) (1,820) (224)
Equity in earnings of consolidated subsidiaries 0   0 0 0
Total other income and expenses, net (1,205)   (332) (1,391) 170
Income before income taxes 10,648   7,076 23,398 21,521
Income taxes 290   611 162 31
Net income 10,358   6,465 23,236 21,490
Eliminations          
REVENUES:          
Royalty fees (38,497)   (32,089) (124,831) (113,850)
Initial franchise and relicensing fees 0   0 0 0
Procurement services 0   0 0 0
Marketing and reservation system (93,140)   (120,001) (324,443) (321,328)
Other (277)   0 (738) 0
Total revenues (131,914)   (152,090) (450,012) (435,178)
OPERATING EXPENSES:          
Selling, general and administrative (38,774)   (32,089) (125,569) (113,850)
Depreciation and amortization 0   0 0 0
Marketing and reservation system (93,140)   (120,001) (324,443) (321,328)
Total operating expenses (131,914)   (152,090) (450,012) (435,178)
Gain on sale of assets, net 0     0  
Operating income 0   0 0 0
OTHER INCOME AND EXPENSES, NET:          
Interest expense 0   0 0 0
Other items, net 0   0 0 0
Equity in earnings of consolidated subsidiaries 13,714   9,266 35,644 30,753
Total other income and expenses, net 13,714   9,266 35,644 30,753
Income before income taxes (13,714)   (9,266) (35,644) (30,753)
Income taxes 0   0 0 0
Net income $ (13,714)   $ (9,266) $ (35,644) $ (30,753)