XML 20 R9.htm IDEA: XBRL DOCUMENT v3.4.0.3
VACATION OWNERSHIP NOTES RECEIVABLE
3 Months Ended
Mar. 25, 2016
Receivables [Abstract]  
VACATION OWNERSHIP NOTES RECEIVABLE

3. VACATION OWNERSHIP NOTES RECEIVABLE

The following table shows the composition of our vacation ownership notes receivable balances, net of reserves:

 

($ in thousands)          March 25, 2016                January 1, 2016       

Vacation ownership notes receivable — securitized

     $ 680,888            $ 669,179     

Vacation ownership notes receivable — non-securitized

    

Eligible for securitization (1)

     97,561            104,671     

Not eligible for securitization (1)

     130,138            146,781     
  

 

 

   

 

 

 

Subtotal

     227,699            251,452     
  

 

 

   

 

 

 

Total vacation ownership notes receivable

     $ 908,587            $ 920,631     
  

 

 

   

 

 

 

 

  (1)  Refer to Footnote No. 4, “Financial Instruments,” for discussion of eligibility of our vacation ownership notes receivable for securitization.  

The following tables show future principal payments, net of reserves, as well as interest rates for our non-securitized and securitized vacation ownership notes receivable at March 25, 2016:

 

($ in thousands)    Non-Securitized
 Vacation Ownership 

Notes Receivable
    Securitized
 Vacation Ownership 
Notes Receivable
    Total  

2016

     $ 52,452          $ 76,658          $ 129,110     

2017

     38,165          87,971          126,136     

2018

     24,279          84,295          108,574     

2019

     18,257          78,000          96,257     

2020

     16,234          76,183          92,417     

Thereafter

     78,312          277,781          356,093     
  

 

 

   

 

 

   

 

 

 

Balance at March 25, 2016

     $ 227,699          $ 680,888        $ 908,587     
  

 

 

   

 

 

   

 

 

 

Weighted average stated interest rate

     11.9%          12.8%          12.5%     

Range of stated interest rates

     0.0% to 19.5%          4.9% to 19.5%          0.0% to 19.5%     

We reflect interest income associated with vacation ownership notes receivable in our Statements of Income in the Financing revenues caption. The following table summarizes interest income associated with vacation ownership notes receivable:

 

     Twelve Weeks Ended  
($ in thousands)   

 

    March 25, 2016   

       March 27, 2015   

Interest income associated with vacation ownership notes receivable — securitized

     $ 21,191           $ 22,074    

Interest income associated with vacation ownership notes receivable — non-securitized

     6,583           5,493    
  

 

 

   

 

 

 

Total interest income associated with vacation ownership notes receivable

     $ 27,774           $ 27,567    
  

 

 

   

 

 

 

We record an estimate of expected uncollectibility on all notes receivable from vacation ownership purchasers as a reduction of revenues from the sale of vacation ownership products at the time we recognize profit on a vacation ownership product sale. We fully reserve for all defaulted vacation ownership notes receivable in addition to recording a reserve on the estimated uncollectible portion of the remaining vacation ownership notes receivable. For those vacation ownership notes receivable that are not in default, we assess collectibility based on pools of vacation ownership notes receivable because we hold large numbers of homogeneous vacation ownership notes receivable. We use the same criteria to estimate uncollectibility for non-securitized vacation ownership notes receivable and securitized vacation ownership notes receivable because they perform similarly. We estimate uncollectibility for each pool based on historical activity for similar vacation ownership notes receivable.

 

The following table summarizes the activity related to our vacation ownership notes receivable reserve for the twelve weeks ended March 25, 2016:

 

($ in thousands)    Non-Securitized
 Vacation Ownership 

Notes Receivable
Reserve
    Securitized
 Vacation Ownership 

Notes Receivable
Reserve
                Total              

Balance at January 1, 2016

     $ 55,584           $ 47,655           $ 103,239      

Provision for loan losses

     3,157           5,194           8,351      

Securitizations

     (4,044)          4,044           —      

Write-offs

     (6,883)          —           (6,883)     

Defaulted vacation ownership notes receivable repurchase activity (1)

     7,513           (7,513)          —      
  

 

 

   

 

 

   

 

 

 

Balance at March 25, 2016

     $ 55,327           $ 49,380           $ 104,707      
  

 

 

   

 

 

   

 

 

 

 

  (1)  Decrease in securitized vacation ownership notes receivable reserve and increase in non-securitized vacation ownership notes receivable reserve was attributable to the transfer of the reserve when we voluntarily repurchased the securitized vacation ownership notes receivable.  

Although we consider loans to owners to be past due if we do not receive payment within 30 days of the due date, we suspend accrual of interest only on those loans that are over 90 days past due. We consider loans over 150 days past due to be in default. We apply payments we receive for vacation ownership notes receivable on non-accrual status first to interest, then to principal and any remainder to fees. We resume accruing interest when vacation ownership notes receivable are less than 90 days past due. We do not accept payments for vacation ownership notes receivable during the foreclosure process unless the amount is sufficient to pay all past due principal, interest, fees and penalties owed and fully reinstate the note. We write off uncollectible vacation ownership notes receivable against the reserve once we receive title to the vacation ownership products through the foreclosure or deed-in-lieu process or, in Europe or Asia Pacific, when revocation is complete. For both non-securitized and securitized vacation ownership notes receivable, we estimated average remaining default rates of 6.81 percent and 6.92 percent as of March 25, 2016 and January 1, 2016, respectively. A 0.5 percentage point increase in the estimated default rate would have resulted in an increase in our allowance for loan losses of $4.7 million as of both March 25, 2016 and January 1, 2016.

The following table shows our recorded investment in non-accrual vacation ownership notes receivable, which are vacation ownership notes receivable that are 90 days or more past due:

 

($ in thousands)    Non-Securitized
  Vacation Ownership 
Notes Receivable
    Securitized
  Vacation Ownership 

Notes Receivable
                Total              

Investment in vacation ownership notes receivable on non-accrual status at March 25, 2016

     $ 46,694          $ 10,132          $ 56,826     

Investment in vacation ownership notes receivable on non-accrual status at January 1, 2016

     $ 46,024          $ 8,717          $ 54,741     

Average investment in vacation ownership notes receivable on non-accrual status during the twelve weeks ended March 25, 2016

     $ 46,359          $ 9,425          $ 55,784     

Average investment in vacation ownership notes receivable on non-accrual status during the twelve weeks ended March 27, 2015

     $ 56,974          $ 9,043          $ 66,017     

The following table shows the aging of the recorded investment in principal, before reserves, in vacation ownership notes receivable as of March 25, 2016:

 

($ in thousands)    Non-Securitized
  Vacation Ownership 
Notes Receivable
    Securitized
  Vacation Ownership 
Notes Receivable
                Total              

31 – 90 days past due

     $ 9,115          $ 21,003          $ 30,118     

91 – 150 days past due

     4,533          8,674          13,207     

Greater than 150 days past due

     42,161          1,458          43,619     
  

 

 

   

 

 

   

 

 

 

Total past due

     55,809          31,135          86,944     

Current

     227,217          699,133          926,350     
  

 

 

   

 

 

   

 

 

 

Total vacation ownership notes receivable

     $ 283,026          $ 730,268          $ 1,013,294     
  

 

 

   

 

 

   

 

 

 

 

The following table shows the aging of the recorded investment in principal, before reserves, in vacation ownership notes receivable as of January 1, 2016:

 

     Non-Securitized
  Vacation Ownership 
Notes Receivable
    Securitized
  Vacation Ownership 
Notes Receivable
                Total              
($ in thousands)                   

31 – 90 days past due

     $ 9,981          $ 21,113          $ 31,094     

91 – 150 days past due

     4,731          8,590          13,321     

Greater than 150 days past due

     41,293          127          41,420     
  

 

 

   

 

 

   

 

 

 

Total past due

     56,005          29,830          85,835     

Current

     251,031          687,004          938,035     
  

 

 

   

 

 

   

 

 

 

Total vacation ownership notes receivable

     $ 307,036          $ 716,834          $ 1,023,870