XML 132 R117.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
REVENUES:                      
Royalty fees                 $ 320,547 $ 301,508 $ 287,538
Initial franchise and relicensing fees                 23,953 24,680 19,481
Procurement services                 31,226 27,071 23,819
Marketing and reservation system                 525,716 488,763 412,619
Other items, net                 23,199 17,856 14,513
Revenues $ 208,195 $ 267,577 $ 241,751 $ 207,118 $ 210,951 $ 241,526 $ 232,156 $ 175,245 924,641 859,878 757,970
OPERATING EXPENSES:                      
Selling, general and administrative                 148,728 134,254 121,418
Marketing and reservation system                 525,716 488,763 412,619
Depreciation and amortization                 11,705 11,542 9,365
Total operating expenses                 686,149 634,559 543,402
Gain on sale of assets, net                 403 0 0
Operating income 52,462 78,618 64,942 42,873 47,195 73,803 62,917 41,404 238,895 225,319 214,568
OTHER INCOME AND EXPENSES, NET:                      
Interest expense                 44,446 42,833 41,486
Total other income and expenses, net                 38,915 41,334 40,810
Income from continuing operations before income taxes 43,792 70,200 55,610 30,378 37,804 62,268 52,879 31,034 199,980 183,985 173,758
Income taxes       9,215         60,609 55,956 52,285
Income from continuing operations, net of income taxes                 139,371 128,029 121,473
Income from discontinued operations, net of income taxes                 0 0 1,687
Net income $ 31,821 $ 47,565 $ 38,822 $ 21,163 $ 29,203 $ 41,419 $ 35,813 $ 21,594 139,371 128,029 123,160
Parent                      
REVENUES:                      
Royalty fees                 300,119 280,739 262,540
Initial franchise and relicensing fees                 23,284 23,934 18,753
Procurement services                 30,355 26,387 22,959
Marketing and reservation system                 482,836 446,358 367,726
Other items, net                 15,040 13,744 13,758
Revenues                 851,634 791,162 685,736
OPERATING EXPENSES:                      
Selling, general and administrative                 163,891 154,591 137,759
Marketing and reservation system                 499,656 464,439 383,584
Depreciation and amortization                 1,838 2,405 3,038
Total operating expenses                 665,385 621,435 524,381
Gain on sale of assets, net                 0    
Operating income                 186,249 169,727 161,355
OTHER INCOME AND EXPENSES, NET:                      
Interest expense                 43,866 42,276 41,454
Equity in earnings of consolidated subsidiaries                 (48,073) (45,155) (45,426)
Other items, net                 (1,402) (957) (1,465)
Total other income and expenses, net                 (5,609) (3,836) (5,437)
Income from continuing operations before income taxes                 191,858 173,563 166,792
Income taxes                 52,487 45,534 43,632
Income from continuing operations, net of income taxes                   128,029 123,160
Income from discontinued operations, net of income taxes                   0 0
Net income                 139,371 128,029 123,160
Guarantor Subsidiaries                      
REVENUES:                      
Royalty fees                 145,946 134,944 121,295
Initial franchise and relicensing fees                 0 0 0
Procurement services                 0 0 23
Marketing and reservation system                 431,125 454,916 369,359
Other items, net                 631 0 16
Revenues                 577,702 589,860 490,693
OPERATING EXPENSES:                      
Selling, general and administrative                 131,517 120,800 110,504
Marketing and reservation system                 414,302 437,378 354,342
Depreciation and amortization                 7,456 7,595 5,679
Total operating expenses                 553,275 565,773 470,525
Gain on sale of assets, net                 453    
Operating income                 24,880 24,087 20,168
OTHER INCOME AND EXPENSES, NET:                      
Interest expense                 1 2 3
Equity in earnings of consolidated subsidiaries                 641 373 (765)
Other items, net                 (1,047) 198 567
Total other income and expenses, net                 (405) 573 (195)
Income from continuing operations before income taxes                 25,285 23,514 20,363
Income taxes                 7,912 10,351 7,922
Income from continuing operations, net of income taxes                   13,163 12,441
Income from discontinued operations, net of income taxes                   0 0
Net income                 17,373 13,163 12,441
Non-Guarantor Subsidiaries                      
REVENUES:                      
Royalty fees                 42,249 46,055 44,357
Initial franchise and relicensing fees                 669 746 728
Procurement services                 871 684 837
Marketing and reservation system                 16,232 15,827 18,783
Other items, net                 8,119 4,203 739
Revenues                 68,140 67,515 65,444
OPERATING EXPENSES:                      
Selling, general and administrative                 21,678 19,184 13,809
Marketing and reservation system                 16,235 15,284 17,942
Depreciation and amortization                 2,411 1,542 648
Total operating expenses                 40,324 36,010 32,399
Gain on sale of assets, net                 (50)    
Operating income                 27,766 31,505 33,045
OTHER INCOME AND EXPENSES, NET:                      
Interest expense                 579 555 29
Equity in earnings of consolidated subsidiaries                 0 0 0
Other items, net                 (3,082) (740) 222
Total other income and expenses, net                 (2,503) (185) 251
Income from continuing operations before income taxes                 30,269 31,690 32,794
Income taxes                 210 71 731
Income from continuing operations, net of income taxes                   31,619 32,063
Income from discontinued operations, net of income taxes                   0 1,687
Net income                 30,059 31,619 33,750
Consolidated                      
REVENUES:                      
Royalty fees                 320,547 301,508 287,538
Initial franchise and relicensing fees                 23,953 24,680 19,481
Procurement services                 31,226 27,071 23,819
Marketing and reservation system                 525,716 488,763 412,619
Other items, net                 23,199 17,856 14,513
Revenues                 924,641 859,878 757,970
OPERATING EXPENSES:                      
Selling, general and administrative                 148,728 134,254 121,418
Marketing and reservation system                 525,716 488,763 412,619
Depreciation and amortization                 11,705 11,542 9,365
Total operating expenses                 686,149 634,559 543,402
Gain on sale of assets, net                 403    
Operating income                 238,895 225,319 214,568
OTHER INCOME AND EXPENSES, NET:                      
Interest expense                 44,446 42,833 41,486
Equity in earnings of consolidated subsidiaries                 0 0 0
Other items, net                 (5,531) (1,499) (676)
Total other income and expenses, net                 38,915 41,334 40,810
Income from continuing operations before income taxes                 199,980 183,985 173,758
Income taxes                 60,609 55,956 52,285
Income from continuing operations, net of income taxes                   128,029 121,473
Income from discontinued operations, net of income taxes                   0 1,687
Net income                 139,371 128,029 123,160
Eliminations                      
REVENUES:                      
Royalty fees                 (167,767) (160,230) (140,654)
Initial franchise and relicensing fees                 0 0 0
Procurement services                 0 0 0
Marketing and reservation system                 (404,477) (428,338) (343,249)
Other items, net                 (591) (91) 0
Revenues                 (572,835) (588,659) (483,903)
OPERATING EXPENSES:                      
Selling, general and administrative                 (168,358) (160,321) (140,654)
Marketing and reservation system                 (404,477) (428,338) (343,249)
Depreciation and amortization                 0 0 0
Total operating expenses                 (572,835) (588,659) (483,903)
Gain on sale of assets, net                 0    
Operating income                 0 0 0
OTHER INCOME AND EXPENSES, NET:                      
Interest expense                 0 0 0
Equity in earnings of consolidated subsidiaries                 47,432 44,782 46,191
Other items, net                 0 0 0
Total other income and expenses, net                 47,432 44,782 46,191
Income from continuing operations before income taxes                 (47,432) (44,782) (46,191)
Income taxes                 0 0 0
Income from continuing operations, net of income taxes                   (44,782) (46,191)
Income from discontinued operations, net of income taxes                   0 0
Net income                 $ (47,432) $ (44,782) $ (46,191)