(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | ||||||||||
(Address of Principal Executive Offices) | (Zip Code) |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||||||||
☒ | Accelerated filer | ☐ | ||||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ||||||||||||
Emerging growth company |
PAGE NO. | |||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
REVENUES | |||||||||||||||||||||||
Royalty, licensing and management fees | $ | $ | $ | $ | |||||||||||||||||||
Initial franchise fees | |||||||||||||||||||||||
Platform and procurement services fees | |||||||||||||||||||||||
Owned hotels | |||||||||||||||||||||||
Other | |||||||||||||||||||||||
Other revenues from franchised and managed properties | |||||||||||||||||||||||
Total revenues | |||||||||||||||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Selling, general and administrative | |||||||||||||||||||||||
Depreciation and amortization | |||||||||||||||||||||||
Owned hotels | |||||||||||||||||||||||
Other expenses from franchised and managed properties | |||||||||||||||||||||||
Total operating expenses | |||||||||||||||||||||||
Gain on sale of business and assets, net | |||||||||||||||||||||||
Operating income | |||||||||||||||||||||||
OTHER INCOME AND EXPENSES, NET | |||||||||||||||||||||||
Interest expense | |||||||||||||||||||||||
Interest income | ( | ( | ( | ( | |||||||||||||||||||
Other loss (gain) | ( | ||||||||||||||||||||||
Equity in net gain of affiliates | ( | ( | ( | ( | |||||||||||||||||||
Total other income and expenses, net | |||||||||||||||||||||||
Income before income taxes | |||||||||||||||||||||||
Income tax expense | |||||||||||||||||||||||
Net income | $ | $ | $ | $ | |||||||||||||||||||
Basic earnings per share | $ | $ | $ | $ | |||||||||||||||||||
Diluted earnings per share | $ | $ | $ | $ | |||||||||||||||||||
Cash dividends declared per share | $ | $ | $ | $ |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Net income | $ | $ | $ | $ | |||||||||||||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||||||||
Foreign currency translation adjustment | ( | ( | ( | ||||||||||||||||||||
Other comprehensive income (loss), net of tax | ( | ( | ( | ||||||||||||||||||||
Comprehensive income | $ | $ | $ | $ |
September 30, 2023 | December 31, 2022 | ||||||||||
ASSETS | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | $ | |||||||||
Accounts receivable (net of allowance for credit losses of $ | |||||||||||
Income taxes receivable | |||||||||||
Notes receivable (net of allowance for credit losses of $ | |||||||||||
Prepaid expenses and other current assets | |||||||||||
Total current assets | |||||||||||
Property and equipment (net of accumulated depreciation and amortization of $ | |||||||||||
Operating lease right-of-use assets | |||||||||||
Goodwill | |||||||||||
Intangible assets (net of accumulated amortization of $ | |||||||||||
Notes receivable (net of allowance for credit losses of $ | |||||||||||
Investments for employee benefit plans, at fair value | |||||||||||
Investments in affiliates | |||||||||||
Deferred income taxes | |||||||||||
Other assets | |||||||||||
Total assets | $ | $ | |||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Current liabilities | |||||||||||
Accounts payable | $ | $ | |||||||||
Accrued expenses and other current liabilities | |||||||||||
Deferred revenue | |||||||||||
Current portion of long-term debt | |||||||||||
Liability for guest loyalty programs | |||||||||||
Total current liabilities | |||||||||||
Long-term debt | |||||||||||
Long-term deferred revenue | |||||||||||
Deferred compensation and retirement plan obligations | |||||||||||
Income taxes payable | |||||||||||
Operating lease liabilities | |||||||||||
Liability for guest loyalty programs | |||||||||||
Other liabilities | |||||||||||
Total liabilities | |||||||||||
Commitments and contingencies (Note 12) | |||||||||||
Common stock, $ | |||||||||||
Additional paid-in-capital | |||||||||||
Accumulated other comprehensive loss | ( | ( | |||||||||
Treasury stock, at cost; | ( | ( | |||||||||
Retained earnings | |||||||||||
Total shareholders’ equity | |||||||||||
Total liabilities and shareholders’ equity | $ | $ |
Nine Months Ended | |||||||||||
September 30, | |||||||||||
2023 | 2022 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||
Net income | $ | $ | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | |||||||||||
Depreciation and amortization – marketing and reservation system | |||||||||||
Gain on sale of business and assets, net | ( | ||||||||||
Franchise agreement acquisition cost amortization | |||||||||||
Non-cash share-based compensation and other charges | |||||||||||
Non-cash interest, investment, and affiliate (income) loss, net | ( | ||||||||||
Deferred income taxes | ( | ( | |||||||||
Equity in net (gain) loss of affiliates, less distributions received | ( | ||||||||||
Franchise agreement acquisition costs, net of reimbursements | ( | ( | |||||||||
Change in working capital and other | ( | ( | |||||||||
Net cash provided by operating activities | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||
Investments in property and equipment | ( | ( | |||||||||
Investments in intangible assets | ( | ( | |||||||||
Asset acquisitions, net of cash paid | ( | ||||||||||
Proceeds from the sale of assets and business | |||||||||||
Proceeds from the termination of intangible assets | |||||||||||
Business acquisitions, net of cash acquired | ( | ||||||||||
Contributions to investments in affiliates | ( | ( | |||||||||
Proceeds from the sale of affiliates | |||||||||||
Purchases of investments for employee benefit plans | ( | ( | |||||||||
Proceeds from sales of investments for employee benefit plans | |||||||||||
Issuances of notes receivable | ( | ( | |||||||||
Collections of notes receivable | |||||||||||
Other items, net | |||||||||||
Net cash used in investing activities | ( | ( | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||
Payments to extinguish acquired debt | ( | ||||||||||
Proceeds from acquired derivative | |||||||||||
Net borrowings pursuant to revolving credit facilities | |||||||||||
Principal payments on 2012 senior notes | ( | ||||||||||
Debt issuance costs | ( | ( | |||||||||
Purchases of treasury stock | ( | ( | |||||||||
Proceeds from the exercise of stock options | |||||||||||
Dividends paid | ( | ( | |||||||||
Net cash used in financing activities | ( | ( | |||||||||
Net change in cash and cash equivalents | ( | ( | |||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | ( | ( | |||||||||
Cash and cash equivalents, beginning of period | |||||||||||
Cash and cash equivalents, end of period | $ | $ | |||||||||
Supplemental disclosure of cash flow information: | |||||||||||
Cash payments during the period for | |||||||||||
Income taxes, net of refunds | $ | $ | |||||||||
Interest, net of capitalized interest | $ | $ | |||||||||
Non-cash investing and financing activities | |||||||||||
Dividends declared but not paid | $ | $ | |||||||||
Investment in property, equipment and intangible assets acquired in accounts payable and accrued liabilities | $ | $ | |||||||||
Asset acquisition from extinguishment of note receivable | $ | $ |
Common Stock - Shares Outstanding | Common Stock - Par Value | Additional Paid-in- Capital | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Retained Earnings | Total | |||||||||||||||||||||||||||||||||||
Balance as of December 31, 2021 | $ | $ | $ | ( | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||
Share-based payment activity(1) | — | — | |||||||||||||||||||||||||||||||||||||||
Dividends declared ($ | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||
Treasury purchases | ( | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||
Balance as of March 31, 2022 | $ | $ | $ | ( | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||
Share-based payment activity(1) | — | — | — | ||||||||||||||||||||||||||||||||||||||
Dividends declared ($ | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||
Treasury purchases | ( | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||
Balance as of June 30, 2022 | $ | $ | $ | ( | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||
Share-based payment activity(1) | ( | — | — | ||||||||||||||||||||||||||||||||||||||
Dividends declared ($ | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||
Treasury purchases | ( | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||
Balance as of September 30, 2022 | $ | $ | $ | ( | $ | ( | $ | $ |
Common Stock - Shares Outstanding | Common Stock - Par Value | Additional Paid-in- Capital | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Retained Earnings | Total | |||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022 | $ | $ | $ | ( | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Share-based payment activity(1) | — | — | — | ||||||||||||||||||||||||||||||||||||||
Dividends declared ($ | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||
Treasury purchases(2) | ( | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||
Balance as of March 31, 2023 | $ | $ | $ | ( | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Share-based payment activity(1) | — | — | — | ||||||||||||||||||||||||||||||||||||||
Dividends declared ($ | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||
Treasury purchases(2) | ( | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||
Balance as of June 30, 2023 | $ | $ | $ | ( | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||
Share-based payment activity(1) | — | — | — | ||||||||||||||||||||||||||||||||||||||
Dividends declared ($ | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||
Treasury purchases(2) | ( | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||
Balance as of September 30, 2023 | $ | $ | $ | ( | $ | ( | $ | $ |
(in thousands) | |||||
Balance as of December 31, 2022 | $ | ||||
Increases to the contract liability balance due to cash received | |||||
Revenue recognized in the period | ( | ||||
Balance as of September 30, 2023 | $ |
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2023 | September 30, 2022 | ||||||||||||||||||||||||||||||||||
(in thousands) | Over time | Point in time | Total | Over time | Point in time | Total | |||||||||||||||||||||||||||||
Royalty, licensing and management fees | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Initial franchise fees | |||||||||||||||||||||||||||||||||||
Platform and procurement services fees | |||||||||||||||||||||||||||||||||||
Owned hotels | |||||||||||||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||||||||
Other revenues from franchised and managed properties | |||||||||||||||||||||||||||||||||||
Total revenues | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2023 | September 30, 2022 | ||||||||||||||||||||||||||||||||||
(in thousands) | Over time | Point in time | Total | Over time | Point in time | Total | |||||||||||||||||||||||||||||
Royalty, licensing and management fees | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Initial franchise fees | |||||||||||||||||||||||||||||||||||
Platform and procurement services fees | |||||||||||||||||||||||||||||||||||
Owned hotels | |||||||||||||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||||||||
Other revenues from franchised and managed properties | |||||||||||||||||||||||||||||||||||
Total revenues | $ | $ | $ | $ | $ | $ |
(in thousands) | September 30, 2023 | December 31, 2022 | |||||||||
Senior | $ | $ | |||||||||
Subordinated | |||||||||||
Unsecured | |||||||||||
Total notes receivable | $ | $ | |||||||||
Less: allowance for credit losses | |||||||||||
Total notes receivable, net of allowance for credit losses | $ | $ | |||||||||
Current portion, net of allowance for credit losses | $ | $ | |||||||||
Long-term portion, net of allowance for credit losses | $ | $ |
(in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | ||||||||||||||||||||||||||||||||||
Senior | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
Subordinated | |||||||||||||||||||||||||||||||||||||||||
Unsecured | |||||||||||||||||||||||||||||||||||||||||
Total notes receivable | $ | $ | $ | $ | $ | $ | $ |
(in thousands) | September 30, 2023 | December 31, 2022 | |||||||||
Beginning balance | $ | $ | |||||||||
Provision for credit losses | ( | ||||||||||
Recoveries | ( | ( | |||||||||
Ending balance | $ | $ |
(in thousands) | 1- 30 days Past Due | 31-89 days Past Due | > 90 days Past Due | Total Past Due | Current | Total Notes Receivable | |||||||||||||||||||||||||||||
As of September 30, 2023 | |||||||||||||||||||||||||||||||||||
Senior | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Subordinated | |||||||||||||||||||||||||||||||||||
Unsecured | |||||||||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||
As of December 31, 2022 | |||||||||||||||||||||||||||||||||||
Senior | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Subordinated | |||||||||||||||||||||||||||||||||||
Unsecured | |||||||||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ |
September 30, 2023 | December 31, 2022 | ||||||||||
(in thousands) | |||||||||||
$ | $ | $ | |||||||||
$ | |||||||||||
$ | |||||||||||
Economic development loans with an effective interest rate of | |||||||||||
Total debt | $ | $ | |||||||||
Less current portion | |||||||||||
Long-term debt | $ | $ |
(in thousands) | |||||
Balance as of December 31, 2022 | $ | ( | |||
Other comprehensive income (loss) before reclassification | |||||
Balance as of September 30, 2023 | $ | ( |
(in thousands) | |||||
Balance as of December 31, 2021 | $ | ( | |||
Other comprehensive income (loss) before reclassification | ( | ||||
Balance as of September 30, 2022 | $ | ( |
Fair Value Measurements at Reporting Date Using | |||||||||||||||||||||||
(in thousands) | Total | Level 1 | Level 2 | Level 3 | |||||||||||||||||||
As of September 30, 2023 | |||||||||||||||||||||||
Mutual funds (1) | $ | $ | $ | $ | |||||||||||||||||||
Money market funds (1) | |||||||||||||||||||||||
Total | $ | $ | $ | $ | |||||||||||||||||||
As of December 31, 2022 | |||||||||||||||||||||||
Mutual funds (1) | $ | $ | $ | $ | |||||||||||||||||||
Money market funds (1) | |||||||||||||||||||||||
Total | $ | $ | $ | $ |
September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
(in thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||||||
2020 Senior Notes | $ | $ | $ | $ | |||||||||||||||||||
2019 Senior Notes | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Stock options | $ | $ | $ | $ | |||||||||||||||||||
Restricted stock awards | |||||||||||||||||||||||
Performance vested restricted stock units | |||||||||||||||||||||||
Total share-based compensation expense | $ | $ | $ | $ |
Stock Options | Restricted Stock | Performance Vested Restricted Stock Units | |||||||||||||||||||||||||||||||||||||||
Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Shares | Weighted Average Grant Date Fair Value | Shares | Weighted Average Grant Date Fair Value | |||||||||||||||||||||||||||||||||||
Outstanding at January 1, 2023 | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||
Granted | |||||||||||||||||||||||||||||||||||||||||
Performance-Based Leveraging (1) | |||||||||||||||||||||||||||||||||||||||||
Exercised/Vested | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||
Expired | |||||||||||||||||||||||||||||||||||||||||
Forfeited | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||
Outstanding at September 30, 2023 | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||
Stock options exercisable at September 30, 2023 | $ |
Risk-free interest rate | % | ||||
Expected volatility | % | ||||
Expected life of the stock option | |||||
Dividend yield | % | ||||
Requisite service period | |||||
Contractual life | |||||
Weighted average fair value of the stock options granted (per stock option) | $ |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
(in thousands, except per share amounts) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Net income | $ | $ | $ | $ | |||||||||||||||||||
Income allocated to participating securities | ( | ( | ( | ( | |||||||||||||||||||
Net income available to common shareholders | $ | $ | $ | $ | |||||||||||||||||||
Denominator: | |||||||||||||||||||||||
Weighted average shares of common stock outstanding – basic | |||||||||||||||||||||||
Basic earnings per share | $ | $ | $ | $ | |||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Net income | $ | $ | $ | $ | |||||||||||||||||||
Income allocated to participating securities | ( | ( | ( | ( | |||||||||||||||||||
Net income available to common shareholders | $ | $ | $ | $ | |||||||||||||||||||
Denominator: | |||||||||||||||||||||||
Weighted average shares of common stock outstanding – basic | |||||||||||||||||||||||
Dilutive effect of stock options, PVRSUs, and RSUs | |||||||||||||||||||||||
Weighted average shares of common stock outstanding – diluted | |||||||||||||||||||||||
Diluted earnings per share | $ | $ | $ | $ |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
(in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Stock options | |||||||||||||||||||||||
PVRSUs |
Three Months Ended September 30, 2023 | Three Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | Hotel Franchising & Management | Corporate & Other | Intersegment Eliminations | Consolidated | Hotel Franchising & Management | Corporate & Other | Intersegment Eliminations | Consolidated | |||||||||||||||||||||||||||||||||||||||
Revenues | $ | $ | $ | ( | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||||
Operating income (loss) | $ | $ | ( | $ | $ | $ | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | $ | ( | $ | $ | $ | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2023 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | Hotel Franchising & Management | Corporate & Other | Intersegment Eliminations | Consolidated | Hotel Franchising & Management | Corporate & Other | Intersegment Eliminations | Consolidated | |||||||||||||||||||||||||||||||||||||||
Revenues | $ | $ | $ | ( | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||||
Operating income (loss) | $ | $ | ( | $ | $ | $ | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | $ | ( | $ | $ | $ | $ | ( | $ | $ |
(in thousands) | August 11, 2022 - original | Measurement Period Adj - 4th quarter 2022 | Measurement Period Adj - 1st quarter 2023 | August 11, 2022 - as adjusted | |||||||||||||||||||
Cash and cash equivalents | $ | $ | $ | $ | |||||||||||||||||||
Restricted cash | |||||||||||||||||||||||
Accounts receivable | ( | ||||||||||||||||||||||
Notes receivable - current | ( | ||||||||||||||||||||||
Prepaid expenses and other current assets | |||||||||||||||||||||||
Property and equipment | |||||||||||||||||||||||
Operating lease right-of-use of assets | ( | ||||||||||||||||||||||
Intangible assets | ( | ||||||||||||||||||||||
Notes receivable - noncurrent | |||||||||||||||||||||||
Investment in affiliates | |||||||||||||||||||||||
Other assets | |||||||||||||||||||||||
Total assets acquired | $ | $ | $ | ( | $ | ||||||||||||||||||
Accounts payable | $ | $ | ( | $ | ( | $ | |||||||||||||||||
Accrued expenses and other current liabilities | |||||||||||||||||||||||
Deferred revenue - current(1) | |||||||||||||||||||||||
Liability for guest loyalty program - current(1) | |||||||||||||||||||||||
Long-term debt | |||||||||||||||||||||||
Long-term deferred revenue(1) | ( | ||||||||||||||||||||||
Deferred compensation and retirement plan obligations | |||||||||||||||||||||||
Operating lease liabilities | ( | ||||||||||||||||||||||
Liability for guest loyalty program - noncurrent(1) | ( | ||||||||||||||||||||||
Other liabilities | |||||||||||||||||||||||
Total liabilities assumed | $ | $ | ( | $ | ( | $ | |||||||||||||||||
Fair value of net assets acquired | $ | $ | $ | ( | $ | ||||||||||||||||||
Goodwill | ( | ||||||||||||||||||||||
Total purchase consideration | $ | $ | $ | $ |
Estimated Useful Life | Estimated Fair Value | ||||||||||
(in years) | (in thousands) | ||||||||||
Land | N/A | $ | |||||||||
Construction in progress | N/A | ||||||||||
Building and leasehold improvements | |||||||||||
Site improvements | |||||||||||
Furniture, fixtures and equipment | |||||||||||
Computer equipment and software | |||||||||||
Total property and equipment | $ |
Estimated Useful Life | Estimated Fair Value | ||||||||||
(in years) | (in thousands) | ||||||||||
Trade names | N/A | $ | |||||||||
Franchise agreements | |||||||||||
Management agreements | |||||||||||
Total intangible assets | $ |
Nine Months Ended | |||||
(in thousands) | September 30, 2022 | ||||
Revenues | $ | ||||
Net income | $ |
(in thousands) | |||||
Goodwill, excluding goodwill arising from Radisson Hotels Americas acquisition | $ | ||||
Accumulated impairment losses | ( | ||||
Goodwill arising from Radisson Hotels Americas acquisition | |||||
Goodwill, net carrying amount | $ |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Total revenues | $ | 425,557 | $ | 414,266 | $ | 1,185,769 | $ | 1,039,967 | |||||||||||||||
Adjustments: | |||||||||||||||||||||||
Reimbursable revenue from franchised and managed properties | (205,965) | (190,627) | (563,391) | (506,646) | |||||||||||||||||||
Extraordinary termination fees from franchisee | — | (22,647) | — | (22,647) | |||||||||||||||||||
Revenues excluding reimbursable revenue from franchised and managed properties and extraordinary termination fees from franchisee | $ | 219,592 | $ | 200,992 | $ | 622,378 | $ | 510,674 |
Three Months Ended | |||||||||||
September 30, | |||||||||||
(in thousands) | 2023 | 2022 | |||||||||
REVENUES | |||||||||||
Royalty, licensing and management fees | $ | 148,512 | $ | 144,020 | |||||||
Initial franchise fees | 6,194 | 7,011 | |||||||||
Platform and procurement services fees | 15,542 | 14,401 | |||||||||
Owned hotels | 26,239 | 19,992 | |||||||||
Other | 11,436 | 31,432 | |||||||||
Other revenues from franchised and managed properties | 217,634 | 197,410 | |||||||||
Total revenues | 425,557 | 414,266 | |||||||||
OPERATING EXPENSES | |||||||||||
Selling, general and administrative | 54,913 | 70,202 | |||||||||
Depreciation and amortization | 9,633 | 8,726 | |||||||||
Owned hotels | 18,628 | 13,158 | |||||||||
Other expenses from franchised and managed properties | 207,341 | 190,541 | |||||||||
Total operating expenses | 290,515 | 282,627 | |||||||||
Gain on sale of business and assets, net | — | 13,379 | |||||||||
Operating income | 135,042 | 145,018 | |||||||||
OTHER INCOME AND EXPENSES, NET | |||||||||||
Interest expense | 16,168 | 9,362 | |||||||||
Interest income | (1,897) | (2,348) | |||||||||
Other loss (gain) | 1,343 | 2,303 | |||||||||
Equity in net gain of affiliates | (1,801) | (1,075) | |||||||||
Total other income and expenses, net | 13,813 | 8,242 | |||||||||
Income before income taxes | 121,229 | 136,776 | |||||||||
Income tax expense | 29,205 | 33,696 | |||||||||
Net income | $ | 92,024 | $ | 103,080 |
Three Months Ended | Three Months Ended | Change | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2023 | September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Daily Rate | Occupancy | RevPAR | Average Daily Rate | Occupancy | RevPAR | Average Daily Rate | Occupancy | RevPAR | ||||||||||||||||||||||||||||||||||||||||||||||||
Upscale & Above(1) | $ | 160.49 | 63.1 | % | $ | 101.29 | $ | 157.10 | 62.4 | % | $ | 98.09 | 2.2 | % | 70 | bps | 3.3 | % | ||||||||||||||||||||||||||||||||||||||
Midscale & Upper Midscale(2) | 107.77 | 62.2 | % | 67.07 | 107.49 | 63.1 | % | 67.88 | 0.3 | % | (90) | bps | (1.2) | % | ||||||||||||||||||||||||||||||||||||||||||
Extended Stay(3) | 64.64 | 74.5 | % | 48.18 | 63.83 | 77.5 | % | 49.46 | 1.3 | % | (300) | bps | (2.6) | % | ||||||||||||||||||||||||||||||||||||||||||
Economy(4) | 77.00 | 51.6 | % | 39.74 | 77.51 | 54.5 | % | 42.25 | (0.7) | % | (290) | bps | (5.9) | % | ||||||||||||||||||||||||||||||||||||||||||
Total(5) | $ | 103.33 | 62.0 | % | $ | 64.02 | $ | 101.99 | 63.3 | % | $ | 64.53 | 1.3 | % | (130) | bps | (0.8) | % |
September 30, 2023 | September 30, 2022 | Variance | |||||||||||||||||||||||||||||||||||||||||||||
Hotels | Rooms | Hotels | Rooms | Hotels | Rooms | % | % | ||||||||||||||||||||||||||||||||||||||||
Ascend Hotel Collection | 231 | 24,955 | 192 | 20,069 | 39 | 4,886 | 20.3 | % | 24.3 | % | |||||||||||||||||||||||||||||||||||||
Cambria Hotels | 69 | 9,398 | 61 | 8,433 | 8 | 965 | 13.1 | % | 11.4 | % | |||||||||||||||||||||||||||||||||||||
Radisson(1) | 66 | 15,499 | 77 | 17,643 | (11) | (2,144) | (14.3) | % | (12.2) | % | |||||||||||||||||||||||||||||||||||||
Comfort(2) | 1,660 | 130,380 | 1,668 | 131,140 | (8) | (760) | (0.5) | % | (0.6) | % | |||||||||||||||||||||||||||||||||||||
Country(3) | 426 | 33,928 | 439 | 35,179 | (13) | (1,251) | (3.0) | % | (3.6) | % | |||||||||||||||||||||||||||||||||||||
Clarion(4) | 177 | 19,327 | 185 | 20,642 | (8) | (1,315) | (4.3) | % | (6.4) | % | |||||||||||||||||||||||||||||||||||||
Quality | 1,611 | 118,874 | 1,625 | 120,708 | (14) | (1,834) | (0.9) | % | (1.5) | % | |||||||||||||||||||||||||||||||||||||
Sleep | 425 | 30,005 | 423 | 29,770 | 2 | 235 | 0.5 | % | 0.8 | % | |||||||||||||||||||||||||||||||||||||
Park | 4 | 363 | 4 | 363 | 0 | 0 | — | % | — | % | |||||||||||||||||||||||||||||||||||||
Everhome | 1 | 98 | 1 | 98 | 0 | 0 | — | % | — | % | |||||||||||||||||||||||||||||||||||||
MainStay | 123 | 8,471 | 113 | 7,843 | 10 | 628 | 8.8 | % | 8.0 | % | |||||||||||||||||||||||||||||||||||||
WoodSpring(5) | 231 | 27,862 | 206 | 24,890 | 25 | 2,972 | 12.1 | % | 11.9 | % | |||||||||||||||||||||||||||||||||||||
Suburban | 90 | 7,888 | 73 | 6,565 | 17 | 1,323 | 23.3 | % | 20.2 | % | |||||||||||||||||||||||||||||||||||||
Econo Lodge | 671 | 39,429 | 704 | 42,323 | (33) | (2,894) | (4.7) | % | (6.8) | % | |||||||||||||||||||||||||||||||||||||
Rodeway | 471 | 26,557 | 491 | 27,569 | (20) | (1,012) | (4.1) | % | (3.7) | % | |||||||||||||||||||||||||||||||||||||
Total Domestic Franchises | 6,256 | 493,034 | 6,262 | 493,235 | (6) | (201) | (0.1) | % | — | % |
(1) Includes Radisson Blu, Radisson Red, Radisson Individuals and Radisson brands. | ||||||||||||||||||||||||||
(2) Includes Comfort family of brand extensions including Comfort and Comfort Suites. | ||||||||||||||||||||||||||
(3) Includes Country Inn & Suites, Park Plaza, and Radisson Inn brands. | ||||||||||||||||||||||||||
(4) Includes Clarion family of brand extensions including Clarion and Clarion Pointe. | ||||||||||||||||||||||||||
(5) In July 2022, the Company received notice from an ownership group of its intent to exit 110 WoodSpring properties from the Choice system, which occurred in September 2022. |
Nine Months Ended | |||||||||||
September 30, | |||||||||||
(in thousands) | 2023 | 2022 | |||||||||
REVENUES | |||||||||||
Royalty, licensing and management fees | $ | 396,503 | $ | 356,208 | |||||||
Initial franchise fees | 21,240 | 21,635 | |||||||||
Platform and procurement services fees | 58,186 | 47,887 | |||||||||
Owned hotels | 74,075 | 49,220 | |||||||||
Other | 33,211 | 51,588 | |||||||||
Other revenues from franchised and managed properties | 602,554 | 513,429 | |||||||||
Total revenues | 1,185,769 | 1,039,967 | |||||||||
OPERATING EXPENSES | |||||||||||
Selling, general and administrative | 182,000 | 144,414 | |||||||||
Depreciation and amortization | 29,468 | 20,436 | |||||||||
Owned hotels | 53,924 | 32,004 | |||||||||
Other expenses from franchised and managed properties | 583,095 | 458,037 | |||||||||
Total operating expenses | 848,487 | 654,891 | |||||||||
Gain on sale of business and assets, net | — | 16,688 | |||||||||
Operating income | 337,282 | 401,764 | |||||||||
OTHER INCOME AND EXPENSES, NET | |||||||||||
Interest expense | 46,522 | 32,084 | |||||||||
Interest income | (5,836) | (5,256) | |||||||||
Other loss (gain) | (2,752) | 9,578 | |||||||||
Equity in net gain of affiliates | (1,923) | (1,279) | |||||||||
Total other income and expenses, net | 36,011 | 35,127 | |||||||||
Income before income taxes | 301,271 | 366,637 | |||||||||
Income tax expense | 71,717 | 89,998 | |||||||||
Net income | $ | 229,554 | $ | 276,639 |
Nine Months Ended | Nine Months Ended | Change | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2023 | September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Daily Rate | Occupancy | RevPAR | Average Daily Rate | Occupancy | RevPAR | Average Daily Rate | Occupancy | RevPAR | ||||||||||||||||||||||||||||||||||||||||||||||||
Upscale & Above(1) | $ | 152.58 | 58.2 | % | $ | 88.86 | $ | 146.91 | 56.7 | % | $ | 83.26 | 3.9 | % | 150 | bps | 6.7 | % | ||||||||||||||||||||||||||||||||||||||
Midscale & Upper Midscale(2) | 102.91 | 58.3 | % | 60.02 | 101.47 | 58.7 | % | 59.52 | 1.4 | % | (40) | bps | 0.8 | % | ||||||||||||||||||||||||||||||||||||||||||
Extended Stay(3) | 64.26 | 73.5 | % | 47.23 | 61.85 | 76.9 | % | 47.58 | 3.9 | % | (340) | bps | (0.7) | % | ||||||||||||||||||||||||||||||||||||||||||
Economy(4) | 72.66 | 49.0 | % | 35.57 | 72.44 | 51.1 | % | 36.99 | 0.3 | % | (210) | bps | (3.8) | % | ||||||||||||||||||||||||||||||||||||||||||
Total(5) | $ | 98.60 | 58.3 | % | $ | 57.52 | $ | 95.75 | 59.3 | % | $ | 56.74 | 3.0 | % | (100) | bps | 1.4 | % |
Month Ending | Total Number of Shares Purchased or Redeemed | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1) | Maximum Number of Shares that may yet be Purchased Under the Plans or Programs, End of Period | ||||||||||||||||||||||
January 31, 2023 | 554,622 | $ | 118.66 | 554,622 | 4,120,542 | |||||||||||||||||||||
February 28, 2023 | 404,509 | 124.03 | 404,509 | 3,716,033 | ||||||||||||||||||||||
March 31, 2023 | 382,389 | 119.44 | 272,089 | 3,443,944 | ||||||||||||||||||||||
April 30, 2023 | 183,083 | 122.85 | 182,949 | 3,260,995 | ||||||||||||||||||||||
May 31, 2023 | 207,507 | 123.84 | 206,009 | 3,054,986 | ||||||||||||||||||||||
June 30, 2023 | 228,469 | 116.03 | 228,469 | 2,826,517 | ||||||||||||||||||||||
July 31, 2023 | 203,134 | 122.20 | 203,134 | 2,623,383 | ||||||||||||||||||||||
August 31, 2023 | 177,635 | 131.26 | 177,003 | 2,446,380 | ||||||||||||||||||||||
September 30, 2023 | 177,991 | 126.38 | 177,763 | 2,268,617 | ||||||||||||||||||||||
Total | 2,519,339 | $ | 121.85 | 2,406,547 | 2,268,617 |
Exhibit Number | Description | |||||||
3.01(a) | ||||||||
3.02(b) | ||||||||
3.03(c) | ||||||||
3.04(d) | ||||||||
3.05(e) | ||||||||
31.1* | ||||||||
31.2* | ||||||||
32* | ||||||||
101.INS* | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH* | Inline XBRL Taxonomy Extension Schema Document | |||||||
101.CAL* | Inline XBRL Taxonomy Calculation Linkbase Document | |||||||
101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||
101.LAB* | Inline XBRL Taxonomy Label Linkbase Document | |||||||
101.PRE* | Inline XBRL Taxonomy Presentation Linkbase Document | |||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | |||||||
* | Filed herewith | ||||
CHOICE HOTELS INTERNATIONAL, INC. | ||||||||
November 7, 2023 | By: | /s/ PATRICK S. PACIOUS | ||||||
Patrick S. Pacious | ||||||||
President & Chief Executive Officer | ||||||||
CHOICE HOTELS INTERNATIONAL, INC. | ||||||||
November 7, 2023 | By: | /s/ SCOTT E. OAKSMITH | ||||||
Scott E. Oaksmith | ||||||||
Chief Financial Officer |
November 7, 2023 | /s/ PATRICK S. PACIOUS | ||||
Patrick S. Pacious | |||||
President & Chief Executive Officer |
November 7, 2023 | /s/ SCOTT E. OAKSMITH | ||||
Scott E. Oaksmith | |||||
Chief Financial Officer |
November 7, 2023 | /s/ PATRICK S. PACIOUS | ||||
Patrick S. Pacious | |||||
President & Chief Executive Officer | |||||
November 7, 2023 | /s/ SCOTT E. OAKSMITH | ||||
Scott E. Oaksmith | |||||
Chief Financial Officer |
CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
REVENUES | ||||
REVENUES | $ 425,557 | $ 414,266 | $ 1,185,769 | $ 1,039,967 |
OPERATING EXPENSES | ||||
Selling, general and administrative | 54,913 | 70,202 | 182,000 | 144,414 |
Depreciation and amortization | 9,633 | 8,726 | 29,468 | 20,436 |
Total operating expenses | 290,515 | 282,627 | 848,487 | 654,891 |
Gain on sale of business and assets, net | 0 | 13,379 | 0 | 16,688 |
Operating income | 135,042 | 145,018 | 337,282 | 401,764 |
OTHER INCOME AND EXPENSES, NET | ||||
Interest expense | 16,168 | 9,362 | 46,522 | 32,084 |
Interest income | (1,897) | (2,348) | (5,836) | (5,256) |
Other loss (gain) | 1,343 | 2,303 | (2,752) | 9,578 |
Equity in net gain of affiliates | (1,801) | (1,075) | (1,923) | (1,279) |
Total other income and expenses, net | 13,813 | 8,242 | 36,011 | 35,127 |
Income before income taxes | 121,229 | 136,776 | 301,271 | 366,637 |
Income tax expense | 29,205 | 33,696 | 71,717 | 89,998 |
Net income | $ 92,024 | $ 103,080 | $ 229,554 | $ 276,639 |
Basic earnings per share (in usd per share) | $ 1.83 | $ 1.87 | $ 4.51 | $ 4.98 |
Diluted earnings per share (in usd per share) | 1.81 | 1.85 | 4.47 | 4.93 |
Cash dividends declared per share (in usd per share) | $ 0.2875 | $ 0.2375 | $ 0.8625 | $ 0.7125 |
Royalty, licensing and management fees | ||||
REVENUES | ||||
REVENUES | $ 148,512 | $ 144,020 | $ 396,503 | $ 356,208 |
Initial franchise fees | ||||
REVENUES | ||||
REVENUES | 6,194 | 7,011 | 21,240 | 21,635 |
Platform and procurement services fees | ||||
REVENUES | ||||
REVENUES | 15,542 | 14,401 | 58,186 | 47,887 |
Owned hotels | ||||
REVENUES | ||||
REVENUES | 26,239 | 19,992 | 74,075 | 49,220 |
OPERATING EXPENSES | ||||
Operating expenses | 18,628 | 13,158 | 53,924 | 32,004 |
Other | ||||
REVENUES | ||||
REVENUES | 11,436 | 31,432 | 33,211 | 51,588 |
Other revenues from franchised and managed properties | ||||
REVENUES | ||||
REVENUES | 217,634 | 197,410 | 602,554 | 513,429 |
OPERATING EXPENSES | ||||
Operating expenses | $ 207,341 | $ 190,541 | $ 583,095 | $ 458,037 |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Statement of Comprehensive Income [Abstract] | ||||
Net income | $ 92,024 | $ 103,080 | $ 229,554 | $ 276,639 |
Other comprehensive income (loss), net of tax: | ||||
Foreign currency translation adjustment | (191) | (902) | 498 | (1,139) |
Other comprehensive income (loss), net of tax | (191) | (902) | 498 | (1,139) |
Comprehensive income | $ 91,833 | $ 102,178 | $ 230,052 | $ 275,500 |
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands |
Sep. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Allowance for doubtful accounts | $ 28,883 | $ 23,435 |
Allowance for credit losses, current | 2,206 | 4,125 |
Accumulated depreciation and amortization, property, plant and equipment | 292,786 | 253,323 |
Intangible assets, accumulated amortization | 220,803 | 201,401 |
Allowance for credit losses, noncurrent | $ 6,183 | $ 6,047 |
Common stock, par value (in usd per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 160,000,000 | 160,000,000 |
Common stock, shares issued (in shares) | 95,065,638 | 95,065,638 |
Common stock, shares outstanding (in shares) | 50,026,433 | 52,200,903 |
Treasury stock, shares (in shares) | 45,039,205 | 42,864,735 |
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Parenthetical) - $ / shares |
3 Months Ended | 9 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 |
Jun. 30, 2023 |
Mar. 31, 2023 |
Sep. 30, 2022 |
Jun. 30, 2022 |
Mar. 31, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Statement of Stockholders' Equity [Abstract] | ||||||||
Dividends declared (in dollars per share) | $ 0.2875 | $ 0.2875 | $ 0.2875 | $ 0.2375 | $ 0.2375 | $ 0.2375 | $ 0.8625 | $ 0.7125 |
Basis of Presentation and Significant Accounting Policies |
9 Months Ended |
---|---|
Sep. 30, 2023 | |
Accounting Policies [Abstract] | |
Basis of Presentation and Significant Accounting Policies | Basis of Presentation and Significant Accounting Policies Basis of Presentation The accompanying unaudited consolidated financial statements of Choice Hotels International, Inc. and subsidiaries (collectively, "Choice" or the "Company") have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America ("GAAP") pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). All significant intercompany accounts and transactions between the Company and its subsidiaries have been eliminated in consolidation. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. In the opinion of management, the accompanying unaudited consolidated financial statements include all adjustments that are necessary to fairly present the Company's financial position and results of operations. Except as otherwise disclosed, all adjustments are of a normal recurring nature. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP have been omitted. Although we believe the disclosures made are adequate to prevent the information presented from being misleading, these financial statements should be read in conjunction with the consolidated financial statements for the year ended December 31, 2022 and the notes thereto included in the Company’s Annual Report on Form 10-K, which was filed with the SEC on March 1, 2023. Interim results are not necessarily indicative of the entire year's results. Acquisition of Radisson Hotels Americas On August 11, 2022, the Company completed the acquisition (the "Transaction") of (1) all of the issued and outstanding shares of Radisson Hospitality, Inc. and (2) certain trademarks held by Radisson Hospitality Belgium BV/SRL (collectively referred to as "Radisson Hotels Americas"). The Company determined that it was the accounting acquirer of Radisson Hotels Americas and accounted for the Transaction as a business combination using the acquisition method of accounting. Accordingly, the assets acquired and the liabilities assumed were recorded at their fair values as of the August 11, 2022 acquisition date, with the exception of certain assets and liabilities which were accounted for in accordance with the provisions of ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers ("ASU 2021-08"). The Company finalized the purchase price allocation for the Transaction in the third quarter of 2023. Refer to Note 14. The Company's consolidated statements of income include Radisson Hotels Americas' results of operations in the three and nine months ended September 30, 2023, but our consolidated statements of income only partially include Radisson Hotels Americas' results of operations in the three and nine months ended September 30, 2022 because the Company did not acquire Radisson Hotels Americas until August 11, 2022. Summary of Significant Accounting Policies The Company’s significant accounting policies are detailed in the “Summary of Significant Accounting Policies” section of Note 1 in the Annual Report on Form 10-K for the year ended December 31, 2022. Recently Adopted Accounting Standards In March 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses ("ASU 2022-02"). ASU 2022-02 eliminates the recognition and measurement guidance on troubled debt restructuring for creditors that have adopted ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) ("Topic 326"), requires enhanced disclosures about loan modifications for borrowers experiencing financial difficulty, and includes new guidance on current-period gross write-offs presentation. ASU 2022-02 is effective for annual reporting periods beginning after December 15, 2022 and interim periods within those fiscal years. The Company adopted ASU 2022-02 on a prospective basis effective January 1, 2023, and concluded there is no material impact to the consolidated financial statements or disclosures through the third quarter of 2023.
|
Revenue |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue from Contract with Customer [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | Revenue Contract Liabilities Contract liabilities relate to (i) advance consideration received related to services considered to be a part of the brand intellectual property performance obligation, such as initial franchise fees that are paid when a franchise agreement is executed and system implementation fees that are paid at the time of installation, and (ii) amounts received when loyalty points are issued but the associated revenue has not yet been recognized since the related loyalty points have not been redeemed. Deferred revenues from initial fees and system implementation fees are typically recognized over a - to ten-year period, unless the franchise agreement is terminated and the hotel exits the franchise system whereby remaining deferred amounts are recognized to revenue in the period of termination. Loyalty points are typically redeemed within three years of issuance. The following table summarizes the significant changes in the contract liabilities balances during the period from December 31, 2022 to September 30, 2023:
Remaining Performance Obligations The aggregate amount of the transaction price that is allocated to unsatisfied, or partially unsatisfied, performance obligations was $215.2 million as of September 30, 2023. This amount represents the fixed transaction price that will be recognized as revenue in future periods, which is presented as current and non-current deferred revenue in the consolidated balance sheets. Based on the practical expedient elections permitted by ASU 2014-09, Revenue From Contracts with Customers (Topic 606) and subsequent amendments ("Topic 606"), the Company does not disclose the value of unsatisfied performance obligations for (i) variable consideration subject to the sales or usage-based royalty constraint or comprising a component of a series (including franchise, partnership, qualified vendor, and software as a service ("SaaS") agreements), (ii) variable consideration for which we recognize revenue at the amount to which we have the right to invoice for services performed, or (iii) contracts with an expected original duration of one year or less. Disaggregation of Revenue
The owned hotels revenues that are recognized at a point in time represent the goods and services that are purchased independently of the hotel stay, such as food and beverage, incidentals, and parking fees. The remaining revenues that are recognized at a point in time represent the loyalty points that are redeemed by members for benefits (with both franchisees and third-party partners), net of the cost of redemptions. During the three and nine months ended September 30, 2022, Other revenues included contract termination fee revenue of $22.7 million from the exit of 110 WoodSpring units in September 2022. The contract termination fee revenue consisted of $67.4 million in consideration, less the $44.7 million in intangible assets that were initially recognized on the date of the WoodSpring acquisition. As presented in Note 11, the Corporate & Other segment revenue amounts are $33.8 million and $29.7 million for the three months ended September 30, 2023 and 2022, respectively, and $86.5 million and $63.4 million for the nine months ended September 30, 2023 and 2022, respectively, and are primarily included in Other revenue and Owned hotels revenue in the consolidated statements of income. The remaining revenues relate to the Hotel Franchising & Management reportable segment. Royalty, licensing and management fees and Other revenues from franchised and managed properties are presented net of intersegment revenues of $4.0 million and $1.6 million for the three months ended September 30, 2023 and 2022, respectively, and $7.3 million and $3.7 million for the nine months ended September 30, 2023 and 2022, respectively.
|
Receivables and Allowance for Credit Losses |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts and Financing Receivable, after Allowance for Credit Loss [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Receivables and Allowance for Credit Losses | Receivables and Allowance for Credit Losses Notes Receivable The Company has provided financing in the form of notes receivable loans to franchisees to support the development of hotel properties in strategic markets. The Company's credit quality indicator is the level of security in the note receivable. The following table summarizes the composition of the notes receivable balances by credit quality indicator and the allowance for credit losses:
The following table summarizes the amortized cost basis of the notes receivable by the year of origination and credit quality indicator:
The following table summarizes the activity related to the Company’s notes receivable allowance for credit losses:
As of both September 30, 2023 and December 31, 2022, one note receivable loan with a senior credit quality indicator met the definition of collateral-dependent and is collateralized by membership interests in the borrowing entities and the associated land parcel. The Company used a market approach using quoted market prices to value the underlying collateral. The Company reviewed the borrower's financial statements, economic trends, industry projections for the market, and comparable sales capitalization rates, which represent significant inputs to the cash flow projections. These nonrecurring fair value measurements are classified as Level 3 in the fair value measurement hierarchy because they are unobservable inputs which are significant to the overall fair value. Based on the Company's analysis, the fair value of the collateral secures substantially all of the carrying value of the loan. The allowances for credit losses attributable to collateral-dependent loans are $0.9 million as of both September 30, 2023 and December 31, 2022, respectively. Recoveries during the nine months ended September 30, 2023 were primarily associated with cash collections pursuant to a settlement agreement with a borrower. Recoveries during the year ended December 31, 2022 were primarily associated with a loan that was previously classified as collateral-dependent and was settled in exchange for an operating hotel on April 14, 2022. The Company considers loans past due and in default when payments are not made when due in accordance with the then-current loan provisions or the terms extended to the borrowers, including loans with concessions or interest deferral. The Company suspends the accrual of interest when payments on loans are more than 30 days past due or upon a loan being classified as collateral-dependent. The Company applies the payments received for loans on a non-accrual status first to interest and then to principal. The Company does not resume an interest accrual until all delinquent payments are received based on the then-current loan provisions. The amortized cost basis of the notes receivable in a non-accrual status was $16.5 million and $18.7 million as of September 30, 2023 and December 31, 2022, respectively. The Company has notes receivable loans totaling approximately $4.4 million and $4.8 million as of September 30, 2023 and December 31, 2022, respectively, with stated interest rates that are lower than market interest rates, representing a total unamortized discount of less than $0.1 million as of both September 30, 2023 and December 31, 2022. These discounts are reflected as a reduction of the outstanding notes receivable loan amounts and are amortized over the life of the related loan. The following table summarizes the past due balances by credit quality indicator of the notes receivable:
Variable Interest through Notes Issued The Company has issued notes receivable loans to certain entities that have created variable interests in the associated borrowers totaling $98.4 million and $103.2 million as of September 30, 2023 and December 31, 2022, respectively. The Company has determined that it is not the primary beneficiary of these variable interest entities ("VIEs"). Accounts Receivable Accounts receivable consists primarily of franchise and related fees due from the hotel franchisees and are recorded at the invoiced amount. During the nine months ended September 30, 2023, the Company recognized provisions for credit losses on accounts receivable of $4.2 million in selling, general and administrative ("SG&A") expenses and $4.0 million in other expenses from franchised and managed properties. During the nine months ended September 30, 2022, the Company recognized a reversal of provisions for credit losses on accounts receivable of $0.4 million in SG&A expenses and provisions for credit losses on accounts receivable of $0.5 million in other expenses from franchised and managed properties. During the nine months ended September 30, 2023 and 2022, the Company recorded write-offs, net of recoveries, through the accounts receivable allowance for credit losses of $2.8 million and $12.9 million, respectively.
|
Investments in Affiliates |
9 Months Ended |
---|---|
Sep. 30, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Investments in Affiliates | Investments in Affiliates The Company has equity method investments in affiliates primarily related to the Company's program to offer equity support to qualified franchisees to develop and operate Everhome Suites and Cambria Hotels in strategic markets. As of September 30, 2023 and December 31, 2022, the Company had total investments in affiliates in the consolidated balance sheets of $55.1 million and $30.6 million, respectively, which included investments in affiliates that represent VIEs of $45.3 million and $24.4 million, respectively. The Company has determined that it is not the primary beneficiary of any of these VIEs, however the Company does exercise significant influence through its equity ownership and as a result, the investments in these affiliates are accounted for under the equity method. During the three months ended September 30, 2023 and 2022, the Company recognized losses totaling $0.9 million and $1.1 million, respectively, from these investments that represent VIEs. During the nine months ended September 30, 2023 and 2022, the Company recognized losses totaling $3.2 million and $2.7 million, respectively, from these investments that represent VIEs. The Company's maximum exposure to losses related to its investments in the VIEs is limited to the total of its respective equity investment as well as certain limited payment guaranties, which are described in Note 12 of these consolidated financial statements. The Company recognized no impairment charges related to its equity method investments during the nine months ended September 30, 2023 and 2022.
|
Debt |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt | Debt Debt consists of the following:
(1) On February 14, 2023, the Company entered into a Third Amendment to the Amended and Restated Senior Unsecured Credit Agreement (the "Amendment"). The Amendment provides, among other things, for (i) an increase in the aggregate amount of commitments under the Company's existing $600 million unsecured credit facility (the "Revolver") by $250 million (the “Increased Commitments”) to an aggregate amount of $850 million and (ii) the replacement of the interest reference rate for U.S. dollar-denominated borrowings under the Revolver from the London Interbank Offered Rate ("LIBOR") to an adjusted Secured Overnight Financing Rate ("SOFR"). The pricing and other terms applicable to the Increased Commitments are the same as those applicable to the existing revolving loan commitments that were in effect prior to the Amendment. Except as amended by the Amendment, the remaining terms of the unsecured credit facility remain in full force and effect. Refer to Note 12 and the Liquidity and Capital Resources section of "Management's Discussion and Analysis of Financial Condition and Results of Operations" for more information.
|
Accumulated Other Comprehensive Loss |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Loss | Accumulated Other Comprehensive Loss The changes in accumulated other comprehensive loss, net of tax, for the nine months ended September 30, 2023 and 2022 were as follows:
The other comprehensive income (loss) before reclassification for both the nine months ended September 30, 2023 and 2022 relate to foreign currency items, and there were no amounts reclassified from accumulated other comprehensive loss during either period.
|
Fair Value Measurements |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurements | Fair Value Measurements The Company estimates the fair value of its financial instruments utilizing a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The following summarizes the three levels of inputs, as well as the assets that the Company values using those levels of inputs on a recurring basis. Level 1: Quoted prices in active markets for identical assets and liabilities. The Company’s Level 1 assets consist of marketable securities (primarily mutual funds) held in the Company's Deferred Compensation Plan. Level 2: Observable inputs, other than quoted prices in active markets for identical assets and liabilities, such as quoted prices for similar assets and liabilities, quoted prices in markets that are not active, or other inputs that are observable. The Company’s Level 2 assets consist of money market funds held in the Company's Deferred Compensation Plan. Level 3: Unobservable inputs, supported by little or no market data available, where the reporting entity is required to develop its own assumptions to determine the fair value of the instrument. The Company does not currently have any assets recorded at fair value on a recurring basis whose fair value was determined using Level 3 inputs and there were no transfers of Level 3 assets during the nine months ended September 30, 2023 and year ended December 31, 2022. As of September 30, 2023 and December 31, 2022, the Company recognized the following assets at fair value on a recurring basis in the consolidated balance sheets:
(1) The current assets at fair value noted above are presented in Prepaid expenses and other assets, and the long-term assets at fair value noted above are presented in Investments for employee benefit plans, at fair value, in the consolidated balance sheets. Other financial instruments disclosure The Company believes that the fair values of its current assets and current liabilities approximate their reported carrying amounts due to the short-term nature of these items. In addition, the interest rate on the senior unsecured revolving credit facility adjusts frequently based on current market interest rates; accordingly, the Company believes the carrying amount approximates fair value. The fair values of the Company's senior unsecured notes are classified as Level 2 because the significant inputs are observable in an active market. Refer to Note 5 for further information on debt. As of September 30, 2023 and December 31, 2022, the carrying amounts and the fair values were as follows:
The fair value estimates are made at a specific point in time, are subjective in nature, and involve uncertainties and matters of significant judgment. The settlement of such fair value amounts may not be possible or a prudent management decision.
|
Income Taxes |
9 Months Ended |
---|---|
Sep. 30, 2023 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes The effective income tax rates were 24.1% and 24.6% for the three months ended September 30, 2023 and 2022, respectively. The effective income tax rates were 23.8% and 24.5% for the nine months ended September 30, 2023 and 2022, respectively. The effective income tax rates for the three and nine months ended September 30, 2023 and 2022 were higher than the U.S. federal income tax rate of 21% primarily due to the impact of state income taxes.
|
Share-Based Compensation and Capital Stock |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Payment Arrangement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Compensation and Capital Stock | Share-Based Compensation and Capital Stock The components of the Company’s share-based compensation expense for the three and nine months ended September 30, 2023 and 2022 were as follows:
A summary of the share-based award activity during the nine months ended September 30, 2023 is presented below:
(1) Any revisions to the outstanding PVRSUs during the nine months ended September 30, 2023 is based on the Company's performance relative to the targeted performance conditions in the respective PVRSUs. The fair value of the restricted stock awards and the PVRSUs with performance conditions that were granted during the nine months ended September 30, 2023 was equal to the market price of the Company’s common stock on the date of grant. The fair value of the PVRSUs with market conditions based on the Company’s total shareholder return relative to a predetermined peer group was estimated using a Monte Carlo simulation method as of the grant date. The requisite service periods for the restricted stock and PVRSUs was between 9 months and 48 months. PVRSU awards have vesting ranges between 0% and 230% of the initial units granted. The stock options granted by the Company had an exercise price equal to the market price of the Company's common stock on the date of grant. The fair value of the options granted during the nine months ended September 30, 2023 was estimated on the grant date using the Black-Scholes option-pricing model with the following weighted average assumptions:
|
Earnings Per Share |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share | Earnings Per Share The Company’s shares of restricted stock contain rights to receive nonforfeitable dividends and thus are participating securities requiring the computation of basic Earnings per Share ("EPS") using the two-class method. The shares of restricted stock are both potential shares of common stock and participating securities so the Company calculates diluted earnings per share by using the more dilutive of the treasury stock method or the two-class method. The calculation of EPS for the net income available to common shareholders excludes the distribution of dividends and the undistributed earnings attributable to the participating securities from the numerator. The diluted earnings weighted average shares of common stock outstanding includes stock options, PVRSUs and RSUs. The computation of basic and diluted earnings per share of common stock was as follows:
The following securities have been excluded from the calculation of diluted weighted average shares of common stock outstanding because the inclusion of these securities would have an anti-dilutive effect:
|
Reportable Segment Information |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reportable Segment Information | Reportable Segment Information The Hotel Franchising & Management reportable segment includes the Company's hotel franchising operations consisting of its 22 brands and brand extensions and hotel management operations of 13 Radisson Hotels Americas hotels (inclusive of 3 owned hotels). The 22 brands and brand extensions and the hotel management operations are aggregated together within this reportable segment because of their similar economic characteristics, types of customers, distribution channels and regulatory business environments. The revenues from the hotel franchising and management business include royalty fees, initial franchise fees and relicensing fees, cost reimbursement revenues, procurement services revenue, base and incentive management fees, and other hotel franchising and management-related revenue. The Company provides certain services under its franchise and management agreements which result in direct and indirect reimbursements. The cost reimbursement revenues received from the franchisees are included in hotel franchising and management revenues and are offset by the related expenses in order to calculate hotel franchising and management operating income. The equity in the earnings or losses from the hotel franchising-related investment in affiliates is allocated to the Hotel Franchising & Management reportable segment. The Company evaluates its Hotel Franchising & Management reportable segment based primarily on the results of the segment without allocating corporate expenses, indirect general and administrative expenses, interest expense, interest income, other gains and losses, and income taxes, all of which are included in the Corporate & Other column. Corporate & Other revenues include owned hotel revenues and the revenues related to the Company's SaaS technology solutions division which provides cloud-based property management software to non-franchised hotel properties. Intersegment Eliminations to revenues is the elimination of Hotel Franchising & Management revenue which includes royalty fees, management and cost reimbursement fees charged to our owned hotels against the franchise and management fee expense that is recognized by our owned hotels in Corporate & Other operating income (loss). Our President and Chief Executive Officer, who is our chief operating decision maker, does not use assets by operating segment when assessing performance or when making operating segment resource allocation decisions and therefore, assets by segment are not disclosed below. The following table presents the financial information for the Company's segments:
|
Commitments and Contingencies |
9 Months Ended |
---|---|
Sep. 30, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies The Company is not a party to any litigation other than litigation in the ordinary course of business. The Company's management and legal counsel do not expect that the ultimate outcome of any of its currently ongoing legal proceedings, individually or collectively, will have a material adverse effect on the Company's financial position, results of operations or cash flows. Contingencies The Company entered into various limited payment guaranties with regards to the Company’s VIEs in order to support their efforts to develop and own hotels that are franchised under the Company’s brands. Under these limited payment guaranties, the Company has agreed to guarantee a portion of the outstanding debt until certain conditions are met, such as (a) the loan matures, (b) certain debt covenants are achieved, (c) the maximum amount guaranteed by the Company is paid in full, or (d) the Company, through its affiliates, ceases to be a member of the VIE. As of September 30, 2023, the maximum unrecorded exposure of principal incidental to these limited payment guaranties is $4.5 million, plus unpaid expenses and accrued unpaid interest. The Company believes the likelihood of having to perform under these guaranties is remote. In the event of performance, the Company has recourse for certain of the guaranties in the form of partial guaranties from third parties. Commitments The Company has the following outstanding commitments as of September 30, 2023: •The Company provides financing in the form of franchise agreement acquisition payments to franchisees for property improvements, hotel development efforts and other purposes. These payments are typically made at the commencement of construction or hotel opening, in accordance with agreed upon provisions in the individual franchise agreements. As of September 30, 2023, the Company had commitments for an additional $350.3 million in franchise agreement acquisition payments, provided the conditions for the payments are met by the franchisees. •As part of the acquisition of Radisson Hotels Americas, the Company entered into a long-term management arrangement, with an expiration date of July 31, 2031, to manage eight hotels owned by a third-party. In conjunction with the management arrangement, the Company entered into a guarantee with the third-party to fund any shortfalls in the payment of the third-party owner’s priority that is stipulated in the management agreement. The maximum guarantee under the agreement is $22 million. The Company believes the future performance of the hotels is expected to be sufficient on both an annual basis and over the duration of the agreement. Accordingly, no liability was recognized as of September 30, 2023 in the consolidated balance sheets. •The Company’s legacy Choice franchise agreements require the payment of franchise fees, which include marketing and reservation system fees. In accordance with the terms of our legacy Choice franchise agreements, the Company is obligated to use the marketing and reservation system revenues it collects from the current franchisees to provide marketing and reservation services that are appropriate to support the operation of the overall system. The legacy Radisson Hotels Americas franchise agreements have similar provisions regarding the marketing fees that need to be used for marketing activities. To the extent the revenues collected exceed the expenditures incurred, the Company has a commitment to the franchisee system to make expenditures in future years. Conversely, to the extent the expenditures incurred exceed the revenues collected, the Company has the contractual enforceable right to assess and collect such amounts from the franchisees. In the ordinary course of business, the Company enters into numerous agreements that contain standard indemnities whereby the Company indemnifies another party for breaches of representations and warranties. Such indemnifications are granted under various agreements, including those governing (i) purchases or sales of assets or businesses, (ii) leases of real estate, (iii) licensing of trademarks, (iv) access to credit facilities, (v) issuances of debt or equity securities, and (vi) certain operating agreements. The indemnifications issued are for the benefit of the (i) buyers in sale agreements and sellers in purchase agreements, (ii) landlords in lease contracts, (iii) franchisees in licensing agreements, (iv) financial institutions in credit facility arrangements, (v) underwriters in debt or equity security issuances, and (vi) parties under certain operating agreements. In addition, these parties are also generally indemnified against any third-party claim resulting from the transaction that is contemplated in the underlying agreement. While some of these indemnities extend only for the duration of the underlying agreement, many survive the expiration of the term of the agreement or extend into perpetuity (unless subject to a legal statute of limitations). There are no specific limitations on the maximum potential amount of future payments that the Company could be required to make under these indemnities, nor is the Company able to develop an estimate of the maximum potential amount of the future payments that could be made under these indemnifications as the triggering events are not subject to predictability. With respect to certain of the aforementioned indemnities, such as the indemnifications of the landlords against third-party claims for the use of real estate property leased by the Company, the Company maintains insurance coverage that mitigates potential liability.
|
Transactions with Unconsolidated Affiliates |
9 Months Ended |
---|---|
Sep. 30, 2023 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Transactions with Unconsolidated Affiliates | Transactions with Unconsolidated Affiliates The Company has management fee arrangements with certain of its unconsolidated affiliates that are discussed in Note 4. The fees earned and the payroll costs reimbursed under these arrangements totaled $2.4 million and $0.8 million for the three months ended September 30, 2023 and 2022, respectively, and $6.1 million and $1.7 million for the nine months ended September 30, 2023 and 2022, respectively. The Company has entered into franchise agreements with certain unconsolidated affiliates. Pursuant to these franchise agreements, for the three months ended September 30, 2023 and 2022, the Company recognized royalty and marketing reservation system fees of approximately $9.4 million and $8.9 million, respectively. For the nine months ended September 30, 2023 and 2022, the Company recognized royalty and marketing reservation fees of approximately $23.1 million and $19.5 million, respectively. The Company recognized $5.2 million and $3.9 million as a receivable from these affiliates as of September 30, 2023 and December 31, 2022, respectively.
|
Acquisitions |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combination and Asset Acquisition [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions | Acquisitions Radisson Hotels Americas Acquisition On August 11, 2022, the Company completed the acquisition of Radisson Hotels Americas. The accounting purchase price for the Transaction was $673.9 million, which includes the base purchase price of $675.2 million and then adjusted for Disclosed Leakage (as defined in the Share Sale and Purchase Agreement) and certain other prepaid expenses. To fund the Transaction, Choice drew down $175.0 million on the Company's existing senior unsecured credit facility and then funded the remainder with cash on hand. In connection with the acquisition, we recognized $10.9 million and $30.6 million during the three and nine months ended September 30, 2023, respectively, and $24.9 million and $29.0 million during the three and nine months ended September 30, 2022, respectively, of transaction, transition, and severance expenses which are included within Selling, general and administrative in the consolidated statements of income. Fair Values of the Assets Acquired and the Liabilities Assumed The Company allocated the purchase price based upon a preliminary assessment of the fair value of the assets acquired and the liabilities assumed on August 11, 2022. During the fourth quarter of 2022 and the first quarter of 2023, the Company recorded certain net measurement period adjustments that reduced goodwill by $9.1 million and increased goodwill by $1.5 million, respectively, which is presented in the table below. The Company made these measurement period adjustments to reflect the facts and circumstances that existed as of the acquisition date and did not result from any intervening events subsequent to the acquisition date. The measurement period adjustments resulted in no impact to our consolidated statements of income. The final valuation and related allocation of the purchase price was completed in the third quarter of 2023. The final allocation of the purchase price, including all measurement period adjustments, as presented in our consolidated balance sheets is as follows:
(1) The Deferred revenue (including deferred affiliation fees) and Liability for guest loyalty program balances were assumed at their carrying value on the date of the acquisition pursuant to the application of ASU 2021-08. Refer to Note 1 Property and Equipment The following table presents the estimated fair value of the acquired property and equipment, which is primarily concentrated at three acquired hotel properties, and their estimated weighted average remaining useful lives.
We estimated the value of the property and equipment through a combination of income, cost and market approaches, which are primarily based on significant Level 2 and Level 3 assumptions, such as estimates of future income growth, discount rates, capitalization rates and capital expenditure needs of the hotel properties. Identified Intangible Assets The following table presents the estimated fair values of the acquired identified intangible assets and their estimated useful lives:
The fair value of the trade names was estimated using the relief-from-royalty method. This method applies an estimated royalty rate to the forecasted future cash flows and discounted to the present value. The fair value of the franchise and management agreements was estimated using a multi-period excess earnings method, which is a variation of the income approach. This method uses the present value of the incremental after-tax cash flows attributable to the intangible asset. These valuation methodologies utilize Level 3 assumptions. Debt Assumed As part of the Transaction, we assumed a mortgage loan related to an acquired hotel property. The mortgage loan had an associated interest rate cap agreement with an effective date of July 30, 2021 through August 6, 2024. Subsequent to the acquisition date, the mortgage loan and the outstanding interest and fees, was repaid in full in the amount of $56.0 million using cash we acquired in the Transaction. Additionally, the interest rate cap agreement was terminated, which resulted in a $1.9 million payment to Choice. In conjunction with assuming the mortgage loan, we acquired $10.4 million in restricted cash, for which the restrictions were lifted upon repayment of the mortgage loan. Operating Leases The Company measured the assumed operating lease liabilities at the present value of the remaining payments as of the acquisition date, which were discounted using Choice's applicable incremental borrowing rate in accordance with Leases (Topic 842). The corresponding acquired right-of-use assets were measured at the value of the operating lease liabilities, and then further adjusted for favorable or unfavorable lease terms as compared to market lease terms. Income Taxes Pursuant to the terms of the Transaction, the parties agree to jointly make a valid, timely election under Section 338(h)(10) of the U.S. Internal Revenue Code and under any similar provisions of state or local law with respect to the purchase of the shares of Radisson Hotels Americas. Under this election, the parties agreed to treat the Transaction for federal income tax purposes as if it had been structured as an asset sale and purchase. As a result of this election, the tax basis of the assets acquired and the liabilities assumed by Choice were reset to fair value on the date of the acquisition, which results in the elimination of any previously established deferred income tax balances and the establishment of new balances that reflect the new tax basis, including tax deductible goodwill. Pro Forma Results of Operations The following unaudited pro forma information presents the combined results of operations of Choice and Radisson Hotels Americas as if the Transaction was completed on January 1, 2021, but using the fair values of the assets acquired and the liabilities assumed as of the acquisition date. The unaudited pro forma information reflects adjustments relating to (i) the allocation of purchase price and related adjustments, including incremental depreciation and amortization expense based on the fair values of the acquired property and equipment and intangible assets, (ii) the incremental impact of the Revolver draw on interest expense and the amortization of financing costs, (iii) nonrecurring transaction costs, and (iv) the income tax impact of the aforementioned pro forma adjustments. As required by GAAP, these unaudited pro forma results do not reflect any cost saving synergies from operating efficiencies. Accordingly, these unaudited pro forma results are presented for informational purposes only and are not necessarily indicative of what the actual results of operations of the combined company would have been if the transaction had occurred at the beginning of the period presented, nor are they indicative of the future results of operations.
Radisson Hotels Americas Results of Operations The Company's consolidated statements of income include Radisson Hotels Americas’ results of operations since the August 11, 2022 acquisition date. Radisson Hotels Americas contributed $40.2 million and $1.4 million in total revenues and net loss, respectively, for both the three and nine months ended September 30, 2022. Goodwill The $61.0 million of goodwill is primarily attributable to the value we expect to realize from the existing customer base, improvements in Revenue per Available Room ("RevPAR"), cost synergies, and new agreements signed with franchisees and developers. Goodwill for the Transaction is fully attributable to the Hotel Franchising & Management reportable segment and is fully deductible for tax purposes. The following table details the carrying amount of the Company's goodwill, including the goodwill arising from the acquisition of Radisson Hotels Americas, as of September 30, 2023.
|
Pay vs Performance Disclosure - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 |
Jun. 30, 2023 |
Mar. 31, 2023 |
Sep. 30, 2022 |
Jun. 30, 2022 |
Mar. 31, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Pay vs Performance Disclosure | ||||||||
Net income | $ 92,024 | $ 84,710 | $ 52,820 | $ 103,080 | $ 106,168 | $ 67,391 | $ 229,554 | $ 276,639 |
Insider Trading Arrangements |
3 Months Ended |
---|---|
Sep. 30, 2023 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Basis of Presentation and Significant Accounting Policies (Policy) |
9 Months Ended |
---|---|
Sep. 30, 2023 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying unaudited consolidated financial statements of Choice Hotels International, Inc. and subsidiaries (collectively, "Choice" or the "Company") have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America ("GAAP") pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). All significant intercompany accounts and transactions between the Company and its subsidiaries have been eliminated in consolidation. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. In the opinion of management, the accompanying unaudited consolidated financial statements include all adjustments that are necessary to fairly present the Company's financial position and results of operations. Except as otherwise disclosed, all adjustments are of a normal recurring nature. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP have been omitted. Although we believe the disclosures made are adequate to prevent the information presented from being misleading, these financial statements should be read in conjunction with the consolidated financial statements for the year ended December 31, 2022 and the notes thereto included in the Company’s Annual Report on Form 10-K, which was filed with the SEC on March 1, 2023. Interim results are not necessarily indicative of the entire year's results.
|
Recently Adopted Accounting Standards | Recently Adopted Accounting Standards In March 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses ("ASU 2022-02"). ASU 2022-02 eliminates the recognition and measurement guidance on troubled debt restructuring for creditors that have adopted ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) ("Topic 326"), requires enhanced disclosures about loan modifications for borrowers experiencing financial difficulty, and includes new guidance on current-period gross write-offs presentation. ASU 2022-02 is effective for annual reporting periods beginning after December 15, 2022 and interim periods within those fiscal years. The Company adopted ASU 2022-02 on a prospective basis effective January 1, 2023, and concluded there is no material impact to the consolidated financial statements or disclosures through the third quarter of 2023.
|
Revenue (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue from Contract with Customer [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Contract with Customer, Liability | The following table summarizes the significant changes in the contract liabilities balances during the period from December 31, 2022 to September 30, 2023:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Disaggregation of Revenue | Disaggregation of Revenue
|
Receivables and Allowance for Credit Losses (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts and Financing Receivable, after Allowance for Credit Loss [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Notes Receivable | The following table summarizes the composition of the notes receivable balances by credit quality indicator and the allowance for credit losses:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Financing Receivable Credit Quality Indicators | The following table summarizes the amortized cost basis of the notes receivable by the year of origination and credit quality indicator:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Financing Receivable, Allowance for Credit Loss | The following table summarizes the activity related to the Company’s notes receivable allowance for credit losses:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Past Due Balances of Notes Receivable | The following table summarizes the past due balances by credit quality indicator of the notes receivable:
|
Debt (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Components of Debt | Debt consists of the following:
(1) On February 14, 2023, the Company entered into a Third Amendment to the Amended and Restated Senior Unsecured Credit Agreement (the "Amendment"). The Amendment provides, among other things, for (i) an increase in the aggregate amount of commitments under the Company's existing $600 million unsecured credit facility (the "Revolver") by $250 million (the “Increased Commitments”) to an aggregate amount of $850 million and (ii) the replacement of the interest reference rate for U.S. dollar-denominated borrowings under the Revolver from the London Interbank Offered Rate ("LIBOR") to an adjusted Secured Overnight Financing Rate ("SOFR"). The pricing and other terms applicable to the Increased Commitments are the same as those applicable to the existing revolving loan commitments that were in effect prior to the Amendment. Except as amended by the Amendment, the remaining terms of the unsecured credit facility remain in full force and effect.
|
Accumulated Other Comprehensive Loss (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Changes in Accumulated Other Comprehensive Loss | The changes in accumulated other comprehensive loss, net of tax, for the nine months ended September 30, 2023 and 2022 were as follows:
|
Fair Value Measurements (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Fair Value of Assets | As of September 30, 2023 and December 31, 2022, the Company recognized the following assets at fair value on a recurring basis in the consolidated balance sheets:
(1) The current assets at fair value noted above are presented in Prepaid expenses and other assets, and the long-term assets at fair value noted above are presented in Investments for employee benefit plans, at fair value, in the consolidated balance sheets.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Carrying Amounts and Fair Values | As of September 30, 2023 and December 31, 2022, the carrying amounts and the fair values were as follows:
|
Share-Based Compensation and Capital Stock (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Payment Arrangement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Stock-Based Compensation Expenses | The components of the Company’s share-based compensation expense for the three and nine months ended September 30, 2023 and 2022 were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Stock-Based Award Activity | A summary of the share-based award activity during the nine months ended September 30, 2023 is presented below:
(1) Any revisions to the outstanding PVRSUs during the nine months ended September 30, 2023 is based on the Company's performance relative to the targeted performance conditions in the respective PVRSUs.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Weighted Average Assumptions of Black-Scholes Option-Pricing Model | The fair value of the options granted during the nine months ended September 30, 2023 was estimated on the grant date using the Black-Scholes option-pricing model with the following weighted average assumptions:
|
Earnings Per Share (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Computation of Basic and Diluted Earnings Per Common Share | The computation of basic and diluted earnings per share of common stock was as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share | The following securities have been excluded from the calculation of diluted weighted average shares of common stock outstanding because the inclusion of these securities would have an anti-dilutive effect:
|
Reportable Segment Information (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Financial Information for Company's Franchising Segment | The following table presents the financial information for the Company's segments:
|
Acquisitions (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combination and Asset Acquisition [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | The final allocation of the purchase price, including all measurement period adjustments, as presented in our consolidated balance sheets is as follows:
(1) The Deferred revenue (including deferred affiliation fees) and Liability for guest loyalty program balances were assumed at their carrying value on the date of the acquisition pursuant to the application of ASU 2021-08. Refer to Note 1 The following table presents the estimated fair value of the acquired property and equipment, which is primarily concentrated at three acquired hotel properties, and their estimated weighted average remaining useful lives.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Acquired Indefinite-Lived Intangible Assets by Major Class | The following table presents the estimated fair values of the acquired identified intangible assets and their estimated useful lives:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Acquired Finite-Lived Intangible Assets by Major Class | The following table presents the estimated fair values of the acquired identified intangible assets and their estimated useful lives:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Pro Forma Information | The following unaudited pro forma information presents the combined results of operations of Choice and Radisson Hotels Americas as if the Transaction was completed on January 1, 2021, but using the fair values of the assets acquired and the liabilities assumed as of the acquisition date. The unaudited pro forma information reflects adjustments relating to (i) the allocation of purchase price and related adjustments, including incremental depreciation and amortization expense based on the fair values of the acquired property and equipment and intangible assets, (ii) the incremental impact of the Revolver draw on interest expense and the amortization of financing costs, (iii) nonrecurring transaction costs, and (iv) the income tax impact of the aforementioned pro forma adjustments. As required by GAAP, these unaudited pro forma results do not reflect any cost saving synergies from operating efficiencies. Accordingly, these unaudited pro forma results are presented for informational purposes only and are not necessarily indicative of what the actual results of operations of the combined company would have been if the transaction had occurred at the beginning of the period presented, nor are they indicative of the future results of operations.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Goodwill | The following table details the carrying amount of the Company's goodwill, including the goodwill arising from the acquisition of Radisson Hotels Americas, as of September 30, 2023.
|
Revenue - Narrative (Details) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023
USD ($)
|
Sep. 30, 2022
USD ($)
unit
|
Sep. 30, 2023
USD ($)
|
Sep. 30, 2022
USD ($)
unit
|
|
Disaggregation of Revenue [Line Items] | ||||
Revenue, remaining performance obligation | $ 215,200 | $ 215,200 | ||
Proceeds from the termination of intangible assets | 0 | $ 5,698 | ||
Revenues | 425,557 | $ 414,266 | 1,185,769 | 1,039,967 |
WoodSpring | ||||
Disaggregation of Revenue [Line Items] | ||||
Loss on contract termination | $ 22,700 | $ 22,700 | ||
Number of properties | unit | 110 | 110 | ||
Proceeds from the termination of intangible assets | $ 67,400 | $ 67,400 | ||
Intangible assets, net | 44,700 | 44,700 | ||
Corporate & Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues | 33,832 | 29,692 | 86,464 | 63,363 |
Corporate & Other | Over time | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues | 33,800 | 29,700 | 86,500 | 63,400 |
Intersegment Eliminations | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues | (4,017) | (1,550) | $ (7,338) | (3,748) |
Royalty, licensing and management fees | ||||
Disaggregation of Revenue [Line Items] | ||||
Redemption of loyalty points period | 3 years | |||
Revenues | 148,512 | 144,020 | $ 396,503 | 356,208 |
Royalty, licensing and management fees | Intersegment Eliminations | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenues | $ (4,000) | $ (1,600) | $ (7,300) | $ (3,700) |
Minimum | ||||
Disaggregation of Revenue [Line Items] | ||||
Deferred revenue, recognition period | 5 years | |||
Maximum | ||||
Disaggregation of Revenue [Line Items] | ||||
Deferred revenue, recognition period | 10 years |
Revenue - Contract Liability (Details) $ in Thousands |
9 Months Ended |
---|---|
Sep. 30, 2023
USD ($)
| |
Changes in Contract Liability [Roll Forward] | |
Balance as of December 31, 2022 | $ 209,359 |
Increases to the contract liability balance due to cash received | 105,305 |
Revenue recognized in the period | (99,475) |
Balance as of September 30, 2023 | $ 215,189 |
Revenue - Disaggregation of Revenue (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | $ 425,557 | $ 414,266 | $ 1,185,769 | $ 1,039,967 |
Over time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 398,230 | 389,284 | 1,101,771 | 953,355 |
Point in time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 27,327 | 24,982 | 83,998 | 86,612 |
Royalty, licensing and management fees | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 148,512 | 144,020 | 396,503 | 356,208 |
Royalty, licensing and management fees | Over time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 145,830 | 143,987 | 389,332 | 356,175 |
Royalty, licensing and management fees | Point in time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 2,682 | 33 | 7,171 | 33 |
Initial franchise fees | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 6,194 | 7,011 | 21,240 | 21,635 |
Initial franchise fees | Over time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 6,194 | 7,011 | 21,240 | 21,635 |
Initial franchise fees | Point in time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 0 | 0 | 0 | 0 |
Platform and procurement services fees | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 15,542 | 14,401 | 58,186 | 47,887 |
Platform and procurement services fees | Over time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 14,874 | 13,628 | 56,112 | 45,503 |
Platform and procurement services fees | Point in time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 668 | 773 | 2,074 | 2,384 |
Owned hotels | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 26,239 | 19,992 | 74,075 | 49,220 |
Owned hotels | Over time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 19,497 | 14,877 | 55,544 | 39,720 |
Owned hotels | Point in time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 6,742 | 5,115 | 18,531 | 9,500 |
Total revenues | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 11,436 | 31,432 | 33,211 | 51,588 |
Total revenues | Over time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 11,436 | 31,432 | 33,211 | 51,588 |
Total revenues | Point in time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 0 | 0 | 0 | 0 |
Other revenues from franchised and managed properties | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 217,634 | 197,410 | 602,554 | 513,429 |
Other revenues from franchised and managed properties | Over time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | 200,399 | 178,349 | 546,332 | 438,734 |
Other revenues from franchised and managed properties | Point in time | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | ||||
Revenue | $ 17,235 | $ 19,061 | $ 56,222 | $ 74,695 |
Receivables and Allowance for Credit Losses - Schedule Of Notes Receivable (Details) - USD ($) $ in Thousands |
Sep. 30, 2023 |
Dec. 31, 2022 |
Dec. 31, 2021 |
---|---|---|---|
Notes Receivable and Allowance for Losses [Line Items] | |||
Notes receivable | $ 110,946 | $ 118,215 | |
Less: allowance for credit losses | 8,389 | 10,172 | $ 16,779 |
Total notes receivable, net of allowance for credit losses | 102,557 | 108,043 | |
Current portion, net of allowance for credit losses | 52,726 | 52,466 | |
Long-term portion, net of allowance for credit losses | 49,831 | 55,577 | |
Senior | |||
Notes Receivable and Allowance for Losses [Line Items] | |||
Notes receivable | 86,374 | 95,466 | |
Subordinated | |||
Notes Receivable and Allowance for Losses [Line Items] | |||
Notes receivable | 19,592 | 17,075 | |
Unsecured | |||
Notes Receivable and Allowance for Losses [Line Items] | |||
Notes receivable | $ 4,980 | $ 5,674 |
Receivables and Allowance for Credit Losses - Credit Quality Indicator (Details) - USD ($) $ in Thousands |
Sep. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Notes Receivable and Allowance for Losses [Line Items] | ||
2023 | $ 3,493 | |
2022 | 215 | |
2021 | 3,286 | |
2020 | 903 | |
2019 | 29,291 | |
Prior | 73,758 | |
Total | 110,946 | $ 118,215 |
Senior | ||
Notes Receivable and Allowance for Losses [Line Items] | ||
2023 | 0 | |
2022 | 0 | |
2021 | 0 | |
2020 | 0 | |
2019 | 29,083 | |
Prior | 57,291 | |
Total | 86,374 | 95,466 |
Subordinated | ||
Notes Receivable and Allowance for Losses [Line Items] | ||
2023 | 3,493 | |
2022 | 0 | |
2021 | 1,994 | |
2020 | 0 | |
2019 | 0 | |
Prior | 14,105 | |
Total | 19,592 | 17,075 |
Unsecured | ||
Notes Receivable and Allowance for Losses [Line Items] | ||
2023 | 0 | |
2022 | 215 | |
2021 | 1,292 | |
2020 | 903 | |
2019 | 208 | |
Prior | 2,362 | |
Total | $ 4,980 | $ 5,674 |
Receivables and Allowance for Credit Losses - Allowance for Credit Loss Rollforward (Details) - USD ($) $ in Thousands |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2023 |
Dec. 31, 2022 |
|
Financing Receivable, Allowance for Credit Loss [Roll Forward] | ||
Beginning balance | $ 10,172 | $ 16,779 |
Provision for credit losses | 154 | (938) |
Recoveries | (1,937) | (5,669) |
Ending balance | $ 8,389 | $ 10,172 |
Receivables and Allowance for Credit Losses - Narrative (Details) $ in Thousands |
9 Months Ended | 12 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023
USD ($)
loan
|
Sep. 30, 2022
USD ($)
|
Dec. 31, 2022
USD ($)
loan
|
Dec. 31, 2021
USD ($)
|
|
Notes Receivable and Allowance for Losses [Line Items] | ||||
Less: allowance for credit losses | $ 8,389 | $ 10,172 | $ 16,779 | |
Loans and financing receivable | 49,831 | 55,577 | ||
Allowance for credit loss | 2,800 | $ 12,900 | ||
Variable Interest Entity, Not Primary Beneficiary | ||||
Notes Receivable and Allowance for Losses [Line Items] | ||||
Loans and financing receivable | 98,400 | 103,200 | ||
SG&A expenses | ||||
Notes Receivable and Allowance for Losses [Line Items] | ||||
Provision for (reversal of) credit losses | 4,200 | (400) | ||
Cost of Sales | Other revenues from franchised and managed properties | ||||
Notes Receivable and Allowance for Losses [Line Items] | ||||
Provision for (reversal of) credit losses | 4,000 | $ 500 | ||
Interest Rate Below Market Reduction | Variable Interest Entity, Not Primary Beneficiary | ||||
Notes Receivable and Allowance for Losses [Line Items] | ||||
Loans and financing receivable | 4,400 | 4,800 | ||
Receivable with imputed interest, discount (less than) | $ 100 | $ 100 | ||
Collateral-Dependent Loans | ||||
Notes Receivable and Allowance for Losses [Line Items] | ||||
Number of loans | loan | 1 | 1 | ||
Less: allowance for credit losses | $ 900 | $ 900 | ||
Impaired Loans | ||||
Notes Receivable and Allowance for Losses [Line Items] | ||||
Nonaccrual status | $ 16,500 | $ 18,700 |
Receivables and Allowance for Credit Losses - Past Due Balances Of Mezzanine And Other Notes Receivable (Details) - USD ($) $ in Thousands |
Sep. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | $ 110,946 | $ 118,215 |
Senior | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 86,374 | 95,466 |
Subordinated | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 19,592 | 17,075 |
Unsecured | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 4,980 | 5,674 |
Total Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 44,954 | 17,508 |
Total Past Due | Senior | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 44,283 | 15,200 |
Total Past Due | Subordinated | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 271 | 2,209 |
Total Past Due | Unsecured | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 400 | 99 |
1- 30 days Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 0 | 20 |
1- 30 days Past Due | Senior | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 0 | 0 |
1- 30 days Past Due | Subordinated | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 0 | 0 |
1- 30 days Past Due | Unsecured | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 0 | 20 |
31-89 days Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 0 | 15,240 |
31-89 days Past Due | Senior | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 0 | 15,200 |
31-89 days Past Due | Subordinated | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 0 | 0 |
31-89 days Past Due | Unsecured | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 0 | 40 |
> 90 days Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 44,954 | 2,249 |
> 90 days Past Due | Senior | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 44,283 | 0 |
> 90 days Past Due | Subordinated | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 271 | 2,209 |
> 90 days Past Due | Unsecured | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 400 | 40 |
Current | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 65,992 | 100,707 |
Current | Senior | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 42,091 | 80,266 |
Current | Subordinated | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | 19,321 | 14,866 |
Current | Unsecured | ||
Financing Receivable, Past Due [Line Items] | ||
Notes receivable | $ 4,580 | $ 5,575 |
Investments in Affiliates (Details) - USD ($) |
3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
Dec. 31, 2022 |
|
Variable Interest Entity [Line Items] | |||||
Investments in joint ventures included in unconsolidated entities | $ 2,232,237,000 | $ 2,232,237,000 | $ 2,102,175,000 | ||
Equity method investment impairment | 0 | $ 0 | |||
Consolidated Entity, Excluding Consolidated VIE | |||||
Variable Interest Entity [Line Items] | |||||
Investments in joint ventures included in unconsolidated entities | 55,100,000 | 55,100,000 | 30,600,000 | ||
Variable Interest Entity, Not Primary Beneficiary | |||||
Variable Interest Entity [Line Items] | |||||
Investments in joint ventures included in unconsolidated entities | 45,300,000 | 45,300,000 | $ 24,400,000 | ||
Losses attributable to variable interest entities | $ 900,000 | $ 1,100,000 | $ 3,200,000 | $ 2,700,000 |
Debt - Schedule Of Components Of Debt (Details) - USD ($) |
Feb. 14, 2023 |
Sep. 30, 2023 |
Feb. 13, 2023 |
Dec. 31, 2022 |
---|---|---|---|---|
Debt [Line Items] | ||||
Long-term debt | $ 1,395,688,000 | $ 1,203,523,000 | ||
Less current portion | 4,416,000 | 2,976,000 | ||
Long-term debt | $ 1,391,272,000 | $ 1,200,547,000 | ||
Economic Development Loans | ||||
Debt [Line Items] | ||||
Debt instrument effective interest rate | 3.00% | 3.00% | ||
Long-term debt | $ 4,416,000 | $ 4,416,000 | ||
Line of Credit | Revolving Credit Facility | ||||
Debt [Line Items] | ||||
Total capacity | $ 850,000,000 | $ 600,000,000 | ||
Borrowing capacity period increase | $ 250,000,000 | |||
$450 Million Senior Unsecured Notes Due 2031 | Senior | ||||
Debt [Line Items] | ||||
Debt instrument face amount | $ 450,000,000 | $ 450,000,000 | ||
Debt instrument effective interest rate | 3.86% | 3.86% | ||
Deferred issuance costs | $ 4,500,000 | $ 4,900,000 | ||
Long-term debt | 445,537,000 | 445,080,000 | ||
$400 Million Senior Unsecured Notes Due 2029 | Senior | ||||
Debt [Line Items] | ||||
Debt instrument face amount | $ 400,000,000 | $ 400,000,000 | ||
Debt instrument effective interest rate | 3.88% | 3.88% | ||
Deferred issuance costs | $ 3,700,000 | $ 4,200,000 | ||
Long-term debt | 396,290,000 | 395,838,000 | ||
$800 Million Unsecured Revolving Credit Facility | Senior | ||||
Debt [Line Items] | ||||
Debt instrument face amount | $ 850,000,000 | $ 850,000,000 | ||
Debt instrument effective interest rate | 6.40% | 6.40% | ||
Deferred issuance costs | $ 2,100,000 | $ 1,800,000 | ||
Long-term debt | $ 549,445,000 | $ 358,189,000 |
Accumulated Other Comprehensive Loss - Changes in Accumulated Other Comprehensive Loss, Net of Tax (Details) - USD ($) $ in Thousands |
9 Months Ended | |
---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Accumulated Other Comprehensive Income (Loss) [Roll Forward] | ||
Beginning balance | $ 154,660 | $ 265,882 |
Other comprehensive income (loss) before reclassification | 498 | (1,139) |
Ending balance | 72,413 | 284,511 |
Accumulated Other Comprehensive Income (Loss) | ||
Accumulated Other Comprehensive Income (Loss) [Roll Forward] | ||
Beginning balance | (5,211) | (4,574) |
Ending balance | $ (4,713) | $ (5,713) |
Fair Value Measurements - Schedule Of Fair Value Of Assets (Details) - Fair value, measurements, recurring - USD ($) $ in Thousands |
Sep. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Fair Value Measurements [Line Items] | ||
Total | $ 37,784 | $ 32,385 |
Mutual funds | Investments, employee benefit plans, at fair value | ||
Fair Value Measurements [Line Items] | ||
Mutual funds and money market funds, fair value | 33,216 | 29,143 |
Money market funds | Investments, employee benefit plans, at fair value | ||
Fair Value Measurements [Line Items] | ||
Mutual funds and money market funds, fair value | 4,568 | 3,242 |
Level 1 | ||
Fair Value Measurements [Line Items] | ||
Total | 33,216 | 29,143 |
Level 1 | Mutual funds | Investments, employee benefit plans, at fair value | ||
Fair Value Measurements [Line Items] | ||
Mutual funds and money market funds, fair value | 33,216 | 29,143 |
Level 1 | Money market funds | Investments, employee benefit plans, at fair value | ||
Fair Value Measurements [Line Items] | ||
Mutual funds and money market funds, fair value | 0 | 0 |
Level 2 | ||
Fair Value Measurements [Line Items] | ||
Total | 4,568 | 3,242 |
Level 2 | Mutual funds | Investments, employee benefit plans, at fair value | ||
Fair Value Measurements [Line Items] | ||
Mutual funds and money market funds, fair value | 0 | 0 |
Level 2 | Money market funds | Investments, employee benefit plans, at fair value | ||
Fair Value Measurements [Line Items] | ||
Mutual funds and money market funds, fair value | 4,568 | 3,242 |
Level 3 | ||
Fair Value Measurements [Line Items] | ||
Total | 0 | 0 |
Level 3 | Mutual funds | Investments, employee benefit plans, at fair value | ||
Fair Value Measurements [Line Items] | ||
Mutual funds and money market funds, fair value | 0 | 0 |
Level 3 | Money market funds | Investments, employee benefit plans, at fair value | ||
Fair Value Measurements [Line Items] | ||
Mutual funds and money market funds, fair value | $ 0 | $ 0 |
Fair Value Measurements - Schedule of Carrying Amounts and Fair Values (Details) - USD ($) $ in Thousands |
Sep. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Fair Value Measurements [Line Items] | ||
Long-term debt | $ 1,395,688 | $ 1,203,523 |
Senior | 2020 Senior Notes | ||
Fair Value Measurements [Line Items] | ||
Long-term debt | 445,537 | 445,080 |
Senior | 2020 Senior Notes | Level 2 | Carrying Amount | ||
Fair Value Measurements [Line Items] | ||
Long-term debt | 445,537 | 445,080 |
Senior | 2020 Senior Notes | Level 2 | Fair Value | ||
Fair Value Measurements [Line Items] | ||
Long-term debt | 374,882 | 384,647 |
Senior | 2019 Senior Notes | ||
Fair Value Measurements [Line Items] | ||
Long-term debt | 396,290 | 395,838 |
Senior | 2019 Senior Notes | Level 2 | Carrying Amount | ||
Fair Value Measurements [Line Items] | ||
Long-term debt | 396,290 | 395,838 |
Senior | 2019 Senior Notes | Level 2 | Fair Value | ||
Fair Value Measurements [Line Items] | ||
Long-term debt | $ 345,196 | $ 349,368 |
Income Taxes - Narrative (Details) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Income Tax Disclosure [Abstract] | ||||
Effective income tax rate (percent) | 24.10% | 24.60% | 23.80% | 24.50% |
Share-Based Compensation and Capital Stock - Stock-Based Compensation Expenses And Associated Income Tax Benefits (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Share-Based Compensation and Capital Stock [Line Items] | ||||
Total share-based compensation expense | $ 9,988 | $ 9,866 | $ 31,965 | $ 26,860 |
Stock options | ||||
Share-Based Compensation and Capital Stock [Line Items] | ||||
Total share-based compensation expense | 1,422 | 1,216 | 4,562 | 3,445 |
Restricted stock awards | ||||
Share-Based Compensation and Capital Stock [Line Items] | ||||
Total share-based compensation expense | 3,305 | 3,763 | 10,362 | 10,364 |
Performance vested restricted stock units | ||||
Share-Based Compensation and Capital Stock [Line Items] | ||||
Total share-based compensation expense | $ 5,261 | $ 4,887 | $ 17,041 | $ 13,051 |
Share-Based Compensation and Capital Stock - Summary of Stock-Based Award Activity (Details) |
9 Months Ended |
---|---|
Sep. 30, 2023
$ / shares
shares
| |
Stock Options | |
Options | |
Outstanding, beginning balance (in shares) | shares | 1,010,647 |
Granted (in shares) | shares | 88,733 |
Performance-Based Leveraging (in shares) | shares | 0 |
Exercised/Vested (in shares) | shares | (126,556) |
Expired (in shares) | shares | 0 |
Forfeited (in shares) | shares | (8,660) |
Outstanding, ending balance (in shares) | shares | 964,164 |
Stock options exercisable (in shares) | shares | 581,426 |
Weighted Average Exercise Price | |
Beginning balance (in usd per share) | $ / shares | $ 94.97 |
Granted (in usd per share) | $ / shares | 123.62 |
Performance-Based Leveraging (in usd per share) | $ / shares | 0 |
Exercised/Vested (in usd per share) | $ / shares | 57.04 |
Expired (in usd per share) | $ / shares | 0 |
Forfeited (in usd per share) | $ / shares | 126.49 |
Ending balance (in usd per share) | $ / shares | 102.30 |
Stock options exercisable - weighted average exercise price (in usd per share) | $ / shares | $ 90.42 |
Weighted Average Remaining Contractual Term | |
Outstanding | 5 years 10 months 24 days |
Stock options exercisable | 4 years 4 months 24 days |
Restricted Stock | |
Restricted Stock and Performance Vested Restricted Stock Units, Shares | |
Outstanding, beginning balance (in shares) | shares | 399,099 |
Granted (in shares) | shares | 64,216 |
Performance-Based Leveraging (in shares) | shares | 0 |
Exercised/Vested (in shares) | shares | (85,551) |
Expired (in shares) | shares | 0 |
Forfeited (in shares) | shares | (10,370) |
Outstanding, ending balance (in shares) | shares | 367,394 |
Restricted Stock and Performance Vested Restricted Stock Units, Weighted Average Grant Date Fair Value | |
Outstanding, beginning balance (in usd per share) | $ / shares | $ 128.47 |
Granted (in usd per share) | $ / shares | 123.95 |
Performance-Based Leveraging (in usd per share) | $ / shares | 0 |
Exercised/Vested (in usd per share) | $ / shares | 94.82 |
Expired (in usd per share) | $ / shares | 0 |
Forfeited (in usd per share) | $ / shares | 116.26 |
Outstanding, ending balance (in usd per share) | $ / shares | $ 135.87 |
Performance Vested Restricted Stock Units | |
Restricted Stock and Performance Vested Restricted Stock Units, Shares | |
Outstanding, beginning balance (in shares) | shares | 437,180 |
Granted (in shares) | shares | 109,786 |
Performance-Based Leveraging (in shares) | shares | 64,717 |
Exercised/Vested (in shares) | shares | (119,751) |
Expired (in shares) | shares | 0 |
Forfeited (in shares) | shares | (12,365) |
Outstanding, ending balance (in shares) | shares | 479,567 |
Restricted Stock and Performance Vested Restricted Stock Units, Weighted Average Grant Date Fair Value | |
Outstanding, beginning balance (in usd per share) | $ / shares | $ 140.05 |
Granted (in usd per share) | $ / shares | 127.82 |
Performance-Based Leveraging (in usd per share) | $ / shares | 138.51 |
Exercised/Vested (in usd per share) | $ / shares | 145.41 |
Expired (in usd per share) | $ / shares | 0 |
Forfeited (in usd per share) | $ / shares | 134.36 |
Outstanding, ending balance (in usd per share) | $ / shares | $ 136.11 |
Share-Based Compensation and Capital Stock - Narrative (Details) - Performance vested restricted stock units |
9 Months Ended |
---|---|
Sep. 30, 2023 | |
Minimum | |
Share-Based Compensation and Capital Stock [Line Items] | |
Requisite service period | 9 months |
Performance period, percent | 0.00% |
Maximum | |
Share-Based Compensation and Capital Stock [Line Items] | |
Requisite service period | 48 months |
Performance period, percent | 230.00% |
Share-Based Compensation and Capital Stock - Weighted Average Assumptions Of Black-Scholes Option-Pricing Model (Details) - Stock options |
9 Months Ended |
---|---|
Sep. 30, 2023
$ / shares
| |
Share-Based Compensation and Capital Stock [Line Items] | |
Risk-free interest rate | 4.10% |
Expected volatility | 30.90% |
Expected life of the stock option | 6 years |
Dividend yield | 0.90% |
Requisite service period | 4 years |
Contractual life | 10 years |
Weighted average fair value of the stock options granted (in usd per share) | $ 42.59 |
Earnings Per Share - Computation Of Basic And Diluted Earnings Per Common Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands |
3 Months Ended | 9 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 |
Jun. 30, 2023 |
Mar. 31, 2023 |
Sep. 30, 2022 |
Jun. 30, 2022 |
Mar. 31, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Numerator: | ||||||||
Net income | $ 92,024 | $ 84,710 | $ 52,820 | $ 103,080 | $ 106,168 | $ 67,391 | $ 229,554 | $ 276,639 |
Income allocated to participating securities | (479) | (614) | (1,235) | (1,526) | ||||
Net income available to common shareholders | $ 91,545 | $ 102,466 | $ 228,319 | $ 275,113 | ||||
Denominator: | ||||||||
Weighted average shares of common stock outstanding – basic (in shares) | 50,041 | 54,847 | 50,641 | 55,233 | ||||
Basic earnings per share (in usd per share) | $ 1.83 | $ 1.87 | $ 4.51 | $ 4.98 | ||||
Numerator: | ||||||||
Net income | $ 92,024 | $ 84,710 | $ 52,820 | $ 103,080 | $ 106,168 | $ 67,391 | $ 229,554 | $ 276,639 |
Income allocated to participating securities | (479) | (614) | (1,235) | (1,526) | ||||
Net income available to common shareholders | $ 91,545 | $ 102,466 | $ 228,319 | $ 275,113 | ||||
Denominator: | ||||||||
Weighted average shares of common stock outstanding – basic (in shares) | 50,041 | 54,847 | 50,641 | 55,233 | ||||
Diluted effect of stock options, PVRSUs and RSUs (in shares) | 430 | 395 | 413 | 520 | ||||
Weighted average shares of common stock outstanding – diluted (in shares) | 50,471 | 55,242 | 51,054 | 55,753 | ||||
Diluted earnings per share (in usd per share) | $ 1.81 | $ 1.85 | $ 4.47 | $ 4.93 |
Earnings Per Share - Antidilutive Securities Excluded from Computation of Earnings Per Share (Details) - shares shares in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Stock options | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Stock options (in shares) | 150 | 170 | 233 | 154 |
PVRSUs | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
PVRSUs (in shares) | 0 | 75 | 0 | 75 |
Reportable Segment Information - Narrative (Details) |
Sep. 30, 2023
brand
hotel
|
---|---|
Segment Reporting [Abstract] | |
Number of brands | brand | 22 |
Number of hotel management operations | 13 |
Number of owned hotels | 3 |
Reportable Segment Information - Schedule Of Financial Information For Company's Franchising Segment (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Reportable Segment Information [Line Items] | ||||
Revenues | $ 425,557 | $ 414,266 | $ 1,185,769 | $ 1,039,967 |
Operating income (loss) | 135,042 | 145,018 | 337,282 | 401,764 |
Income (loss) before income taxes | 121,229 | 136,776 | 301,271 | 366,637 |
Corporate & Other | ||||
Reportable Segment Information [Line Items] | ||||
Revenues | 33,832 | 29,692 | 86,464 | 63,363 |
Operating income (loss) | (32,417) | (16,066) | (85,599) | (32,088) |
Income (loss) before income taxes | (48,031) | (25,386) | (123,533) | (68,494) |
Intersegment Eliminations | ||||
Reportable Segment Information [Line Items] | ||||
Revenues | (4,017) | (1,550) | (7,338) | (3,748) |
Operating income (loss) | 0 | 0 | 0 | 0 |
Income (loss) before income taxes | 0 | 0 | 0 | 0 |
Hotel Franchising & Management | Operating Segments | ||||
Reportable Segment Information [Line Items] | ||||
Revenues | 395,742 | 386,124 | 1,106,643 | 980,352 |
Operating income (loss) | 167,459 | 161,084 | 422,881 | 433,852 |
Income (loss) before income taxes | $ 169,260 | $ 162,162 | $ 424,804 | $ 435,131 |
Commitments and Contingencies (Details) $ in Millions |
Sep. 30, 2023
USD ($)
hotel
|
---|---|
Commitments and Contingencies [Line Items] | |
Limited payment guaranties | $ 4.5 |
Radisson Hotels Americas | Affiliated Entity | |
Commitments and Contingencies [Line Items] | |
Number of hotels managed | hotel | 8 |
Maximum amount of guarantee | $ 22.0 |
Forgivable notes receivable | |
Commitments and Contingencies [Line Items] | |
Other commitment | $ 350.3 |
Transactions with Unconsolidated Affiliates (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
Dec. 31, 2022 |
|
Related Party Transaction [Line Items] | |||||
Revenues | $ 425,557 | $ 414,266 | $ 1,185,769 | $ 1,039,967 | |
Accounts receivable | 223,781 | 223,781 | $ 216,614 | ||
Affiliated Entity | Fees Earned And Payroll Costs Reimbursed | |||||
Related Party Transaction [Line Items] | |||||
Revenues | 2,400 | 800 | 6,100 | 1,700 | |
Affiliated Entity | Royalty And Marketing Reservation System Fee | |||||
Related Party Transaction [Line Items] | |||||
Revenues | 9,400 | $ 8,900 | 23,100 | $ 19,500 | |
Accounts receivable | $ 5,200 | $ 5,200 | $ 3,900 |
Acquisitions - Narrative (Radisson Hotels Americas Acquisition) (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | |||||
---|---|---|---|---|---|---|---|
Aug. 11, 2022 |
Sep. 30, 2023 |
Mar. 31, 2023 |
Dec. 31, 2022 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
|
Business Acquisition [Line Items] | |||||||
Proceeds from acquired derivative | $ 0 | $ 1,943 | |||||
Goodwill | $ 220,187 | $ 218,653 | 220,187 | ||||
Radisson Hotels Americas | |||||||
Business Acquisition [Line Items] | |||||||
Purchase price | $ 673,900 | ||||||
Base purchase price to acquire businesses | 675,200 | ||||||
Acquisition related costs | $ 10,900 | $ 24,900 | $ 30,600 | 29,000 | |||
Goodwill | $ 1,534 | $ (9,050) | |||||
Long-term debt | 55,975 | ||||||
Proceeds from acquired derivative | 1,900 | ||||||
Restricted cash | 10,403 | ||||||
Goodwill | 60,991 | ||||||
Revenue | 40,200 | 40,200 | |||||
Net loss | $ (1,400) | $ (1,400) | |||||
Radisson Hotels Americas | Revolving Credit Facility | Unsecured Credit Facility | Line of Credit | |||||||
Business Acquisition [Line Items] | |||||||
Proceeds from lines of credit | $ 175,000 |
Acquisitions - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed (Details) - USD ($) $ in Thousands |
3 Months Ended | |||
---|---|---|---|---|
Mar. 31, 2023 |
Dec. 31, 2022 |
Sep. 30, 2023 |
Aug. 11, 2022 |
|
Total liabilities assumed | ||||
Goodwill | $ 218,653 | $ 220,187 | ||
Radisson Hotels Americas | ||||
Total assets acquired | ||||
Cash and cash equivalents | $ 113,023 | |||
Restricted cash | 10,403 | |||
Accounts receivable | 39,783 | |||
Notes receivable - current | 849 | |||
Prepaid expenses and other current assets | 8,139 | |||
Property and equipment | 125,441 | |||
Operating lease right-of-use of assets | 40,299 | |||
Intangible assets | 447,100 | |||
Notes receivable - noncurrent | 2,592 | |||
Investment in affiliates | 471 | |||
Other assets | 2,129 | |||
Total assets acquired | 790,229 | |||
Total liabilities assumed | ||||
Accounts payable | 4,788 | |||
Accrued expenses and other current liabilities | 17,086 | |||
Deferred revenue - current | 7,311 | |||
Liability for guest loyalty program - current | 7,334 | |||
Long-term debt | 55,975 | |||
Long-term deferred revenue | 22,584 | |||
Deferred compensation and retirement plan obligations | 9,265 | |||
Operating lease liabilities | 40,689 | |||
Liability for guest loyalty program - noncurrent | 8,737 | |||
Other liabilities | 3,595 | |||
Total liabilities assumed | 177,364 | |||
Fair value of net assets acquired | 612,865 | |||
Goodwill | 60,991 | |||
Total purchase consideration | 673,856 | |||
Measurement Period | ||||
Cash and cash equivalents | $ 0 | 0 | ||
Restricted cash | 0 | 0 | ||
Accounts receivable | (1,941) | 8,752 | ||
Notes receivable - current | (860) | 0 | ||
Prepaid expenses and other current assets | 0 | 0 | ||
Property and equipment | 0 | 0 | ||
Operating lease right-of-use of assets | 0 | (2,016) | ||
Intangible assets | 0 | (300) | ||
Notes receivable - noncurrent | 0 | 0 | ||
Investment in affiliates | 0 | 0 | ||
Other assets | 0 | 0 | ||
Total assets acquired | (2,801) | 6,436 | ||
Accounts payable | (1,941) | (1,566) | ||
Accrued expenses and other current liabilities | 674 | 425 | ||
Deferred revenue - current | 0 | 1,566 | ||
Liability for guest loyalty program - current | 0 | 3,792 | ||
Long-term debt | 0 | 0 | ||
Long-term deferred revenue | 0 | (3,915) | ||
Deferred compensation and retirement plan obligations | 0 | 0 | ||
Operating lease liabilities | 0 | (2,016) | ||
Liability for guest loyalty program - noncurrent | 0 | (1,443) | ||
Other liabilities | 0 | 543 | ||
Total liabilities assumed | (1,267) | (2,614) | ||
Fair value of net assets acquired | (1,534) | 9,050 | ||
Goodwill | 1,534 | (9,050) | ||
Total purchase consideration | $ 0 | $ 0 | ||
Radisson Hotels Americas | Previously Reported | ||||
Total assets acquired | ||||
Cash and cash equivalents | 113,023 | |||
Restricted cash | 10,403 | |||
Accounts receivable | 32,972 | |||
Notes receivable - current | 1,709 | |||
Prepaid expenses and other current assets | 8,139 | |||
Property and equipment | 125,441 | |||
Operating lease right-of-use of assets | 42,315 | |||
Intangible assets | 447,400 | |||
Notes receivable - noncurrent | 2,592 | |||
Investment in affiliates | 471 | |||
Other assets | 2,129 | |||
Total assets acquired | 786,594 | |||
Total liabilities assumed | ||||
Accounts payable | 8,295 | |||
Accrued expenses and other current liabilities | 15,987 | |||
Deferred revenue - current | 5,745 | |||
Liability for guest loyalty program - current | 3,542 | |||
Long-term debt | 55,975 | |||
Long-term deferred revenue | 26,499 | |||
Deferred compensation and retirement plan obligations | 9,265 | |||
Operating lease liabilities | 42,705 | |||
Liability for guest loyalty program - noncurrent | 10,180 | |||
Other liabilities | 3,052 | |||
Total liabilities assumed | 181,245 | |||
Fair value of net assets acquired | 605,349 | |||
Goodwill | 68,507 | |||
Total purchase consideration | $ 673,856 |
Acquisitions - Schedule Of Property Plant And Equipment Acquired (Details) - Radisson Hotels Americas $ in Thousands |
Aug. 11, 2022
USD ($)
|
---|---|
Business Acquisition [Line Items] | |
Estimated Fair Value | $ 125,441 |
Land | |
Business Acquisition [Line Items] | |
Estimated Fair Value | 7,159 |
Construction in progress | |
Business Acquisition [Line Items] | |
Estimated Fair Value | $ 3,190 |
Building and leasehold improvements | |
Business Acquisition [Line Items] | |
Estimated Useful Life | 24 years 4 months 24 days |
Estimated Fair Value | $ 93,934 |
Site improvements | |
Business Acquisition [Line Items] | |
Estimated Useful Life | 23 years 1 month 6 days |
Estimated Fair Value | $ 586 |
Furniture, fixtures and equipment | |
Business Acquisition [Line Items] | |
Estimated Useful Life | 3 years 10 months 24 days |
Estimated Fair Value | $ 8,334 |
Computer equipment and software | |
Business Acquisition [Line Items] | |
Estimated Useful Life | 2 years |
Estimated Fair Value | $ 12,238 |
Acquisitions - Schedule of Indefinite-Lived Intangible Assets (Details) $ in Thousands |
Aug. 11, 2022
USD ($)
|
---|---|
Trade Names | |
Business Acquisition [Line Items] | |
Estimated Fair Value | $ 223,700 |
Radisson Hotels Americas | |
Business Acquisition [Line Items] | |
Estimated Fair Value | $ 447,100 |
Radisson Hotels Americas | Franchise Rights | |
Business Acquisition [Line Items] | |
Estimated Useful Life | 15 years 6 months |
Estimated Fair Value | $ 220,100 |
Radisson Hotels Americas | Management Agreements | |
Business Acquisition [Line Items] | |
Estimated Useful Life | 15 years 6 months |
Estimated Fair Value | $ 3,300 |
Acquisitions - Schedule of Pro Forma Information (Details) - Radisson Hotels Americas $ in Thousands |
9 Months Ended |
---|---|
Sep. 30, 2022
USD ($)
| |
Business Acquisition [Line Items] | |
Revenues | $ 1,189,792 |
Net income | $ 304,770 |
Acquisitions - Schedule of Goodwill (Details) - USD ($) $ in Thousands |
9 Months Ended | ||
---|---|---|---|
Sep. 30, 2023 |
Dec. 31, 2022 |
Aug. 11, 2022 |
|
Business Acquisition [Line Items] | |||
Goodwill | $ 220,187 | $ 218,653 | |
Radisson Hotels Americas | |||
Business Acquisition [Line Items] | |||
Goodwill, excluding goodwill arising from Radisson Hotels Americas acquisition | $ 166,774 | ||
Accumulated impairment losses | (7,578) | ||
Goodwill arising from Radisson Hotels Americas acquisition | $ 60,991 | ||
Goodwill | $ 60,991 |
+B@!''6453WK
M 9SKNG3(_%958K.LO-X;;$SJD*(DCBXH 1BE;M SN@_SL/K1;0:$9Q $0X]]
MJRBQ65+>"&-"#WKEL[*4,-W4/DQ5V8[OZ+;V<2I:.&>ZL0#.4PX>>,9)JR&)
M64->Q64R1R(N,J4C2Z04)2K7L0KU#RK=; J(5[J9R:^J"?4U0J&I]KF5=0OFYT$[0#D'D9-R9
M.*QH&D_4CG200^J7PP_=HC^U8KC>@:8 Y"=1P)5MK=:U*-W18,M: CWK.%.[
MS-(TG.AMZ:!^U*]^QZW)J OO/CM[0^> H4@400M2+KKK&-HM:/=X0O/+A70L!T'
MQAY:4=N@C$]QD*B;"LL6M?;P);9L[,1R6PPJL;5EHJJNZKI9'Y2JCI20'",8?H\R> HX'+]4HB@G#<547@0%)H-3(Q:^3K+)&)
M4LG+(L[FZZ04PTG 2'1T_-ED"ZVR1;;8NBYI)3OQWI\$C&K_:"?89 NMLD6V
MV+I.: L'8BX
ZW:AO%ZI=>_7FW2_7[WYZ.WGU<3H)KC^J_WZ>_O+Q.GA7!M?RU8>I
M?/?39/KA^A]_RR.6_3.8_O>O;S_^;W >_'H]"7[X^[/@[\%B'7R\;7;;:CW?
M7EZTZI@ZY8O9P?^;!_]1C_^/35LMB683?[,WS6JE,O^Z;69_$*VG_M:OYO-%
M-W*J9?"^6LS/%^OSX$UUMZ /I1P0F\UVJ]VR:NMY\*Z]K3>!.C@UC]QV _QS
M';Q=SYI5_8^_L33\YP\_-=OM,\*'&.@E-2UM=YLOO2
M&IAI&IA]3QJ806D@5&T*52NA:@*J)E%J9DII&I@]A09F+JXJU-BUZR?\/D;'
M'DH#H6H"JB8'N]<,JJ:!V3>F@1E5+>9.PU <"%4K3SH# ?4I46IFU#4/S+X=
M#QR0[F$Y_E:C5Q#B!:=1G-E_T(4Z+:%J JHF46IF/FD>F&%YX(!<7PX1:"XL
M0IL'^L5'SS644VX_EK.$.A6$T\0N\98HEV;,-0_,$#PP(WE5[+P;W.]L=-"@
M/!"J)J!J0%2J;3'9X3!0_
MU9HV-R\KDR6^/M[(O%;,HH;D)M_3XE[L0PY&W: +5NE 6F50%)LRC92P#ONH
MP-I P+NE+E!*'? RQ0-8$@VLV5/-_8_OPBT'")'SD@4>98B?\6D@J:-(9)4Y
M,J)'(JK1H'>[RZ"?4=PKP>@VVY;9!L["=596M;-MEB32[L0&B3!DS;I9"HG2
M4/8;4GTC,],8I5#2 A-8&R$-J.1P QB0F2VJ$%7Z2=>9W+M1[#*8T22[O5BK
M1,)%M'C/Y.I2KZG'8ST;>;U*]':H3*,%)0O2>"N; WN]Q[VC0IL;<KN &-^9[@HUNK32&P^* B6.CXX.8>P]V2Z=,]FZ
M]I@&/>[-%M^\D=9GX7B%L2;/N>!\3Y)#E4KQ:)?OQT.(26MV,%<]-*^B\*,(
MB9#>1Q^AK2A1"(7)('T&,EQP2)$V;2!7M;%UXRW"$N=R'P)R:Y2_:G"FS9Q3
MXG'Q]7(=P^\7Q)(>T=Q.@AVWTLA9 #R6'H;O2=BB75[ZE&);?4YVLMSZ\@'*
MU"TC"R&J[Y_AIVN(DU-%90D/(0,88-'*&]LXN9)H05*$$2-DV0[,"'Q5XN6^
MSS8@-4 A5?X5;
8N7"T.\*4PO&97
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M+CWB->:Y,40POK_>W$C
MZIJ 8,;O'>9DV)(4Q^,>_5?O.WQ9