XML 24 R13.htm IDEA: XBRL DOCUMENT v3.4.0.3
Vacation Ownership Notes Receivable
3 Months Ended
Mar. 31, 2016
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):

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

Vacation ownership loans – securitized

 

$

158

 

 

$

173

 

Vacation ownership loans – unsecuritized

 

 

463

 

 

 

443

 

 

 

 

621

 

 

 

616

 

Less: current portion

 

 

 

 

 

 

 

 

Vacation ownership loans – securitized

 

 

(31

)

 

 

(32

)

Vacation ownership loans – unsecuritized

 

 

(44

)

 

 

(41

)

 

 

$

546

 

 

$

543

 

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

 

 

 

March 31,

 

 

 

2016

 

 

2015

 

Vacation ownership loans – securitized

 

$

6

 

 

$

9

 

Vacation ownership loans – unsecuritized

 

 

15

 

 

 

12

 

 

 

$

21

 

 

$

21

 

 


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

 

 

 

 

Securitized

 

 

Unsecuritized

 

 

Total

 

2016

 

$

25

 

 

$

40

 

 

$

65

 

2017

 

 

32

 

 

 

49

 

 

 

81

 

2018

 

 

29

 

 

 

48

 

 

 

77

 

2019

 

 

26

 

 

 

50

 

 

 

76

 

2020

 

 

23

 

 

 

52

 

 

 

75

 

Thereafter

 

 

36

 

 

 

305

 

 

 

341

 

Balance at March 31, 2016

 

$

171

 

 

$

544

 

 

$

715

 

Weighted average interest rates at March 31, 2016

 

 

13.22

%

 

 

12.94

%

 

 

13.00

%

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 March 31, 2016 and December 31, 2015, the average estimated default rate for our pools of receivables was approximately 9.1% and 9.1%, respectively.

 

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

 

 

 

Securitized

 

 

Unsecuritized

 

 

Total

 

Balance at December 31, 2015

 

$

15

 

 

$

77

 

 

$

92

 

Provisions for loan losses

 

 

 

 

 

8

 

 

 

8

 

Write-offs

 

 

 

 

 

(6

)

 

 

(6

)

Other

 

 

(2

)

 

 

2

 

 

 

 

Balance at March 31, 2016

 

$

13

 

 

$

81

 

 

$

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2014

 

$

28

 

 

$

68

 

 

$

96

 

Provisions for loan losses

 

 

(1

)

 

 

4

 

 

 

3

 

Write-offs

 

 

 

 

 

(6

)

 

 

(6

)

Other

 

 

(3

)

 

 

3

 

 

 

 

Balance at March 31, 2015

 

$

24

 

 

$

69

 

 

$

93

 

 

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 March 31, 2016

 

 

 

700+

 

 

600-699

 

 

<600

 

 

No Score

 

 

Total

 

Sheraton

 

$

165

 

 

$

145

 

 

$

13

 

 

$

62

 

 

$

385

 

Westin

 

 

191

 

 

 

88

 

 

 

5

 

 

 

33

 

 

 

317

 

Other

 

 

7

 

 

 

2

 

 

 

 

 

 

4

 

 

 

13

 

 

 

$

363

 

 

$

235

 

 

$

18

 

 

$

99

 

 

$

715

 

 

 

 

As of December 31, 2015

 

 

 

700+

 

 

600-699

 

 

<600

 

 

No Score

 

 

Total

 

Sheraton

 

$

165

 

 

$

145

 

 

$

14

 

 

$

60

 

 

$

384

 

Westin

 

 

185

 

 

 

89

 

 

 

5

 

 

 

32

 

 

 

311

 

Other

 

 

7

 

 

 

2

 

 

 

 

 

 

4

 

 

 

13

 

 

 

$

357

 

 

$

236

 

 

$

19

 

 

$

96

 

 

$

708

 

 

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 $45 million and $46 million as of March 31, 2016 and December 31, 2015, 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

Receivables

 

 

Current

 

 

Delinquent

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

 

 

60-89 Days

 

 

>90 Days

 

 

Total

 

As of March 31, 2016

 

$

715

 

 

$

670

 

 

$

9

 

 

$

7

 

 

$

29

 

 

$

45

 

As of December 31, 2015

 

$

708

 

 

$

662

 

 

$

12

 

 

$

7

 

 

$

27

 

 

$

46