XML 74 R62.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Statement Of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
REVENUES:        
Royalty fees $ 104,252 $ 96,114 $ 265,727 $ 247,168
Initial franchise and relicensing fees 6,403 6,284 18,390 17,146
Procurement services 8,103 7,615 25,647 23,719
Marketing and reservation system 167,763 152,018 435,273 412,193
Other 8,567 5,546 24,748 16,220
Total revenues 295,088 267,577 769,785 716,446
OPERATING EXPENSES:        
Selling, general and administrative 46,364 34,357 117,418 109,515
Depreciation and amortization 3,095 2,986 9,215 8,707
Marketing and reservation system 167,763 152,018 435,273 412,193
Total operating expenses 217,222 189,361 561,906 530,415
Gain (loss) on sale of assets, net (32) 402 (32) 402
Operating income 77,834 78,618 207,847 186,433
OTHER INCOME AND EXPENSES, NET:        
Interest expense 11,399 11,150 33,884 33,466
Other items, net (2,079) (2,732) (3,315) (3,221)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Total other income and expenses, net 9,320 8,418 30,569 30,245
Income before income taxes 68,514 70,200 177,278 156,188
Income taxes 20,919 22,635 55,944 48,638
Net income 47,595 47,565 121,334 107,550
Parent        
REVENUES:        
Royalty fees 98,079 90,462 249,222 231,717
Initial franchise and relicensing fees 6,275 6,187 18,089 16,741
Procurement services 7,944 7,344 25,068 23,088
Marketing and reservation system 141,057 140,792 385,393 380,153
Other 6,237 3,443 17,824 10,039
Total revenues 259,592 248,228 695,596 661,738
OPERATING EXPENSES:        
Selling, general and administrative 50,969 38,876 128,481 120,804
Depreciation and amortization 370 467 1,131 1,314
Marketing and reservation system 149,993 143,920 401,871 394,059
Total operating expenses 201,332 183,263 531,483 516,177
Gain (loss) on sale of assets, net 0 0 0 0
Operating income 58,260 64,965 164,113 145,561
OTHER INCOME AND EXPENSES, NET:        
Interest expense 11,220 11,006 33,421 33,036
Other items, net (442) (234) (1,230) (1,082)
Equity in earnings of consolidated subsidiaries (19,105) (13,548) (40,129) (36,053)
Total other income and expenses, net (8,327) (2,776) (7,938) (4,099)
Income before income taxes 66,587 67,741 172,051 149,660
Income taxes 18,992 20,176 50,717 42,110
Net income 47,595 47,565 121,334 107,550
Guarantor Subsidiaries        
REVENUES:        
Royalty fees 44,819 32,059 117,472 109,172
Initial franchise and relicensing fees 0 0 0 0
Procurement services 84 0 84 0
Marketing and reservation system 123,841 99,595 329,597 344,161
Other 45 75 126 212
Total revenues 168,789 131,729 447,279 453,545
OPERATING EXPENSES:        
Selling, general and administrative 40,875 28,591 106,183 98,125
Depreciation and amortization 1,937 1,910 5,581 5,596
Marketing and reservation system 114,865 97,018 312,352 330,959
Total operating expenses 157,677 127,519 424,116 434,680
Gain (loss) on sale of assets, net 0 0 0 0
Operating income 11,112 4,210 23,163 18,865
OTHER INCOME AND EXPENSES, NET:        
Interest expense 0 1 0 1
Other items, net 596 (1,150) 2,492 (319)
Equity in earnings of consolidated subsidiaries (751) (166) (317) 409
Total other income and expenses, net (155) (1,315) 2,175 91
Income before income taxes 11,267 5,525 20,988 18,774
Income taxes 1,137 2,169 4,172 6,366
Net income 10,130 3,356 16,816 12,408
Non-Guarantor Subsidiaries        
REVENUES:        
Royalty fees 11,304 12,090 32,619 31,110
Initial franchise and relicensing fees 128 97 301 405
Procurement services 149 271 569 631
Marketing and reservation system 4,481 4,771 12,078 12,322
Other 2,653 2,305 7,657 6,707
Total revenues 18,715 19,534 53,224 51,175
OPERATING EXPENSES:        
Selling, general and administrative 4,629 5,664 16,990 16,155
Depreciation and amortization 788 609 2,503 1,797
Marketing and reservation system 4,804 4,220 13,128 11,618
Total operating expenses 10,221 10,493 32,621 29,570
Gain (loss) on sale of assets, net (32) 402 (32) 402
Operating income 8,462 9,443 20,571 22,007
OTHER INCOME AND EXPENSES, NET:        
Interest expense 179 143 463 429
Other items, net (2,233) (1,348) (4,577) (1,820)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Total other income and expenses, net (2,054) (1,205) (4,114) (1,391)
Income before income taxes 10,516 10,648 24,685 23,398
Income taxes 790 290 1,055 162
Net income 9,726 10,358 23,630 23,236
Eliminations        
REVENUES:        
Royalty fees (49,950) (38,497) (133,586) (124,831)
Initial franchise and relicensing fees 0 0 0 0
Procurement services (74) 0 (74) 0
Marketing and reservation system (101,616) (93,140) (291,795) (324,443)
Other (368) (277) (859) (738)
Total revenues (152,008) (131,914) (426,314) (450,012)
OPERATING EXPENSES:        
Selling, general and administrative (50,109) (38,774) (134,236) (125,569)
Depreciation and amortization 0 0 0 0
Marketing and reservation system (101,899) (93,140) (292,078) (324,443)
Total operating expenses (152,008) (131,914) (426,314) (450,012)
Gain (loss) on sale of assets, net 0 0 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 19,856 13,714 40,446 35,644
Total other income and expenses, net 19,856 13,714 40,446 35,644
Income before income taxes (19,856) (13,714) (40,446) (35,644)
Income taxes 0 0 0 0
Net income $ (19,856) $ (13,714) $ (40,446) $ (35,644)