XML 69 R13.htm IDEA: XBRL DOCUMENT v3.3.0.814
Vacation Ownership Notes Receivable
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Vacation Ownership Notes Receivable

Note 6.

Vacation Ownership Notes Receivable

Notes receivable (net of reserves) related to our vacation ownership loans consisted of the following (in millions):

 

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

Vacation ownership loans – securitized

 

$

187

 

 

$

274

 

Vacation ownership loans – unsecuritized

 

 

415

 

 

 

331

 

 

 

 

602

 

 

 

605

 

Less: current portion

 

 

 

 

 

 

 

 

Vacation ownership loans – securitized

 

 

(33

)

 

 

(47

)

Vacation ownership loans – unsecuritized

 

 

(49

)

 

 

(36

)

 

 

$

520

 

 

$

522

 

 

We include the current and long-term maturities of unsecuritized VOI notes receivable in accounts receivable and other assets, respectively, in our consolidated balance sheets.

We record interest income associated with VOI notes in our vacation ownership and residential sales and services line item in our consolidated statements of income.  Interest income related to our VOI notes receivable was as follows (in millions):

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Vacation ownership loans – securitized

 

$

7

 

 

$

11

 

 

$

25

 

 

$

35

 

Vacation ownership loans – unsecuritized

 

 

13

 

 

 

10

 

 

 

36

 

 

 

27

 

 

 

$

20

 

 

$

21

 

 

$

61

 

 

$

62

 

 

The following table presents future maturities of gross VOI notes receivable (in millions) and interest rates:

 

 

 

Securitized

 

 

Unsecuritized

 

 

Total

 

2015

 

$

9

 

 

$

26

 

 

$

35

 

2016

 

 

36

 

 

 

43

 

 

 

79

 

2017

 

 

35

 

 

 

45

 

 

 

80

 

2018

 

 

31

 

 

 

45

 

 

 

76

 

2019

 

 

29

 

 

 

45

 

 

 

74

 

Thereafter

 

 

63

 

 

 

286

 

 

 

349

 

Balance at September 30, 2015

 

$

203

 

 

$

490

 

 

$

693

 

Weighted average interest rates at September 30, 2015

 

 

13.18

%

 

 

13.01

%

 

 

13.06

%

Range of interest rates

 

6.0% to 17.0%

 

 

5.0% to 17.0%

 

 

5.0% to 17.0%

 

 

For the vacation ownership and residential segment, we record an estimate of expected uncollectibility on our VOI notes receivable as a reduction of revenue at the time we recognize profit on a timeshare sale.  We hold large amounts of homogeneous VOI notes receivable and, therefore, assess uncollectibility based on pools of receivables.  In estimating loss reserves, we use a technique referred to as static pool analysis, which tracks uncollectible notes for each year’s sales over the life of the respective notes and projects an estimated default rate that is used in the determination of our loan loss reserve requirements.  As of September 30, 2015 and December 31, 2014, the average estimated default rate for our pools of receivables was approximately 9.1% and 9.2%, respectively.

The activity and balances for our loan loss reserve were as follows (in millions):

 

 

 

Securitized

 

 

Unsecuritized

 

 

Total

 

Balance at June 30, 2015

 

$

21

 

 

$

69

 

 

$

90

 

Provisions for loan losses

 

 

(1

)

 

 

9

 

 

 

8

 

Write-offs

 

 

 

 

 

(7

)

 

 

(7

)

Other

 

 

(4

)

 

 

4

 

 

 

 

Balance at September 30, 2015

 

$

16

 

 

$

75

 

 

$

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2014

 

$

28

 

 

$

68

 

 

$

96

 

Provisions for loan losses

 

 

(2

)

 

 

18

 

 

 

16

 

Write-offs

 

 

 

 

 

(21

)

 

 

(21

)

Other

 

 

(10

)

 

 

10

 

 

 

 

Balance at September 30, 2015

 

$

16

 

 

$

75

 

 

$

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2014

 

$

33

 

 

$

67

 

 

$

100

 

Provisions for loan losses

 

 

1

 

 

 

8

 

 

 

9

 

Write-offs

 

 

 

 

 

(8

)

 

 

(8

)

Other

 

 

(3

)

 

 

3

 

 

 

 

Balance at September 30, 2014

 

$

31

 

 

$

70

 

 

$

101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2013

 

$

43

 

 

$

60

 

 

$

103

 

Provisions for loan losses

 

 

(1

)

 

 

18

 

 

 

17

 

Write-offs

 

 

 

 

 

(19

)

 

 

(19

)

Other

 

 

(11

)

 

 

11

 

 

 

 

Balance at September 30, 2014

 

$

31

 

 

$

70

 

 

$

101

 

 

We use the origination of the notes by brand (Sheraton, Westin, and Other) and the Fair Isaac Corporation (FICO) scores of the buyers as the primary credit quality indicators to calculate the loan loss reserve for the vacation ownership notes, as we believe there is a relationship between the default behavior of borrowers and the brand associated with the vacation ownership property they have acquired, supplemented by the FICO scores of the buyers.  In addition to quantitatively calculating the loan loss reserve based on our static pool analysis, we supplement the process by evaluating certain qualitative data, including the aging of the respective receivables and current default trends by brand and origination year.

Balances of our VOI notes receivable by brand and by FICO score were as follows (in millions):

 

 

 

As of September 30, 2015

 

 

 

700+

 

 

600-699

 

 

<600

 

 

No Score

 

 

Total

 

Sheraton

 

$

161

 

 

$

142

 

 

$

14

 

 

$

59

 

 

$

376

 

Westin

 

 

178

 

 

 

89

 

 

 

5

 

 

 

31

 

 

 

303

 

Other

 

 

8

 

 

 

2

 

 

 

 

 

 

4

 

 

 

14

 

 

 

$

347

 

 

$

233

 

 

$

19

 

 

$

94

 

 

$

693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2014

 

 

 

700+

 

 

600-699

 

 

<600

 

 

No Score

 

 

Total

 

Sheraton

 

$

157

 

 

$

134

 

 

$

15

 

 

$

62

 

 

$

368

 

Westin

 

 

186

 

 

 

88

 

 

 

6

 

 

 

36

 

 

 

316

 

Other

 

 

9

 

 

 

2

 

 

 

 

 

 

6

 

 

 

17

 

 

 

$

352

 

 

$

224

 

 

$

21

 

 

$

104

 

 

$

701

 

 

Given the significance of our pools of VOI notes receivable, a change in the projected default rate can have a significant impact to our loan loss reserve requirements, with a 0.1% change estimated to have an impact of approximately $5 million.

We consider a VOI note receivable delinquent when it is more than 30 days outstanding.  Delinquent notes receivable amounted to $41 million and $42 million as of September 30, 2015 and December 31, 2014, respectively.  All delinquent loans are placed on nonaccrual status, and we do not resume interest accrual until payment is made.  We consider loans to be in default upon reaching 120 days outstanding, at which point, we generally commence the repossession process.  Uncollectible VOI notes receivable are charged off when title to the unit is returned to us.  We generally do not modify vacation ownership notes that become delinquent or upon default.

Past due balances of VOI notes receivable were as follows (in millions):

 

 

 

Total

 

 

 

 

 

 

Delinquent

 

 

 

Receivables

 

 

Current

 

 

30-59 Days

 

 

60-89 Days

 

 

>90 Days

 

 

Total

 

As of September 30, 2015

 

$

693

 

 

$

652

 

 

$

10

 

 

$

5

 

 

$

26

 

 

$

41

 

As of December 31, 2014

 

$

701

 

 

$

659

 

 

$

9

 

 

$

4

 

 

$

29

 

 

$

42