NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated financial statements of Choice Hotels International, Inc. and its subsidiaries (together the "Company") have been prepared in conformity 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 have been eliminated in consolidation.
The preparation of consolidated financial statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the 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 consolidated financial statements include all adjustments that are necessary to fairly present the Company's consolidated financial statements.
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"). With the close of this Transaction, Choice Hotels International has added approximately 67,000 rooms across the United States, Canada, Caribbean and Latin America. The Transaction expands the Company's footprint in international markets and the upper-upscale and upscale full-service chain scales and enhances guest offerings in the core upper-midscale chain scale. The Transaction also accelerates our asset-light strategy of growth in higher revenue travel chain scales and locations.
The Company has determined it is the accounting acquirer of Radisson Hotels Americas and has accounted for the Transaction as a business combination using the acquisition method of accounting. Accordingly, assets acquired and liabilities assumed were recorded at their fair values as of the acquisition date, with the exception of certain asset and liabilities which were accounted for in accordance with provisions of ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers ("ASU 2021-08"). Refer to Note 24.
The Company's significant accounting policies herein address elements attributable to Radisson Hotels Americas balances and activity.
Revenue Recognition
Franchise agreements
Revenues are primarily derived from franchise agreements with third-party hotel owners. The majority of the Company’s performance obligations are a series of distinct services, as described in more detail below, for which the Company receives variable consideration through franchise fees. The Company enters into franchise agreements to provide franchisees with a limited non-exclusive license to utilize the Company’s registered brand trade names and trademarks, marketing and reservation services, and other miscellaneous franchise services. These agreements typically have an initial term from 10 to 30 years, with provisions permitting franchisees or the Company to terminate the franchise agreement upon designated anniversaries of the hotel opening before the end of the initial term. An up-front initial franchise fee is assessed to third-party hotel owners to affiliate with our brands, which is typically paid prior to agreement execution and is non-refundable. After hotel opening, fees are typically generated based on a percentage of gross room revenues or as designated transactions and events occur (such as when a reservation is delivered to the hotel through a specified channel) and are invoiced by the Company in the following month.
The franchise agreements are comprised of multiple performance obligations, which may require significant judgment in identifying. The primary performance obligations are as follows:
•License of brand intellectual property and related services (“brand intellectual property”): Grants the right to access the Company’s intellectual property associated with brand trade names, trademarks, reservation systems, property management systems and related services.
•Material rights for free or discounted goods or services to hotel guests: Primarily consists of the points issued under the Company’s guest loyalty programs, Choice Privileges and Radisson Rewards Americas.
Brand intellectual property
Fees generated from brand intellectual property are recognized to revenue over time as hotel owners pay for access to these services for the duration of the franchise agreement. Franchise fees are typically based on the sales or usage of the underlying hotel (i.e., after the completion of a hotel stay), with the exception of fixed up-front fees that usually represent an insignificant portion of the transaction price. Variable transaction price is determined for the period when the underlying gross room revenues and transactions or events which generate fees are known.
Franchise fees include the following:
•Royalty fees. Royalty fees are earned in exchange for a license to brand intellectual property typically based on a percentage of gross room revenues. These fees are billed and collected monthly and revenues are recognized in the same period that the underlying gross room revenues are earned by the Company’s franchisees. Royalty fees are recognized within royalty, licensing and management fees revenue in the consolidated statements of income.
•Initial franchise fees. Initial franchise fees are charged when (i) new hotels enter the franchise system; (ii) there is a change of ownership; or (iii) existing franchise agreements are extended. These fees are recognized as revenue ratably as services are provided over the enforceable period of the franchise agreement. The enforceable period is the period from hotel opening to the first point the franchisee or the Company can terminate the franchise agreement without incurring a significant penalty. Deferred revenues from initial and relicensing fees are typically recognized over a five to ten-year period, unless the franchise agreement is terminated and the hotel exits the franchise system whereby remaining deferred amounts will be recognized to revenue in the period of termination.
•Other revenue. Other revenue is a combination of miscellaneous non-marketing and reservation system fees, inclusive of quality assurance, non-compliance and franchisee training fees, and is recognized in the period the designated transaction or event has occurred.
The Company’s franchise agreements require the payment of marketing and reservation system fees. The Company is obligated to use these marketing and reservation system fees to provide marketing and reservation services such as advertising, access to centralized reservation and property management systems, revenue management services and/or software, and certain franchise services to support the operation of the overall franchise system. The marketing and reservation system revenues are recognized within other revenues from franchised and managed properties in the consolidated statements of income. These services are comprised of multiple fees including the following:
•Fees based on a percentage of gross room revenues are recognized in the period the gross room revenue was earned, based on the underlying hotel’s sales or usage.
•Fees based on the occurrence of a designated transaction or event are recognized in the period the transaction or event occurred.
•System implementation fees charged to franchisees are deferred and recognized as revenue over the enforceable period of the franchise agreement.
•Marketing and reservation system activities also include revenues generated from the Company’s guest loyalty programs. The revenue recognition of these programs is discussed in Material rights for free or discounted goods or services to hotel guests below.
Marketing and reservation system expenses are those expenses incurred to facilitate the delivery of marketing and reservation system services, including direct expenses and an allocation of costs for certain administrative activities required to carry out marketing and reservation services. Marketing and reservation system expenses are recognized as services are incurred or goods are received within other expenses from franchised and managed properties in the consolidated statements of income, and as such may not equal marketing and reservation system revenues in a specific period but are expected to equal revenues earned from franchisees over time. The Company’s franchise agreements provide the Company the right to advance monies to the franchise system when the needs of the system surpass the balances currently available and recover such advances in future periods through additional fee assessments or reduced spending.
Material rights for free or discounted goods or services to hotel guests
Choice Privileges and Radisson Rewards Americas are the Company’s frequent guest loyalty programs, which enable members to earn points based on their spending levels with the Company’s franchisees or certain vendors (refer to Partnership agreements header below). The points, which the Company accumulates and tracks on the members’ behalf, may be redeemed for free accommodations or other benefits (e.g., gift cards to participating retailers). The Company collects from franchisees a percentage of loyalty program members’ gross room revenue from completed
stays to operate the programs. At such time points are redeemed for free accommodations or other benefits, the Company reimburses franchisees or third parties based on a rate derived in accordance with the franchise or vendor agreement.
Loyalty points represent a performance obligation attributable to usage of the points, and thus revenues are recognized at the point in time when the loyalty points are redeemed by members for benefits. The transaction price is variable and determined in the period when the loyalty points are earned and the underlying gross room revenues are known. No loyalty program revenues are recognized at the time the loyalty points are issued.
The Company is an agent in coordinating delivery of the services between the loyalty program member and franchisee or third party, and as a result, revenues are recognized net of the cost of redemptions. The estimated value of future redemptions is reflected in current and non-current liability for guest loyalty program in our consolidated balance sheets. The liability for guest loyalty programs is developed based on an estimate of the eventual redemption rates and point values using various actuarial methods. These significant judgments determine the required point liability attributable to outstanding points, which is relieved as redemption costs are processed. The amount of the loyalty program fees in excess of the point liability represents current and non-current deferred revenue, which is recognized to revenue as points are redeemed including an estimate of future forfeitures (“breakage”). The anticipated redemption pattern of the points is the basis for current and non-current designation of each liability. As of December 31, 2022, the current and non-current deferred revenue balances are $61.0 million and $32.5 million, respectively. Loyalty points are typically redeemed within three years of issuance. Loyalty program point redemption revenues are recognized within other revenues from franchised and managed properties in the consolidated statements of income.
The Company also earns revenues on contracts incidental to the support of operations for franchised hotels, including purchasing operations.
Partnership Agreements
The Company maintains various agreements with third-party partners, including the co-branding of the Choice Privileges credit card. The agreements typically provide for use of the Company’s marks, limited access to the Company’s distribution channels, and sale of loyalty points, in exchange for fees primarily comprising variable consideration paid each month. Loyalty members can earn points through participation in the partner’s program.
Partnership agreements include multiple performance obligations. The primary performance obligations are brand intellectual property and material rights for free or discounted goods or services to hotel guests. Allocation of fixed and variable consideration to the performance obligations is based on standalone selling price as estimated based on market and income methods, which represent significant judgments. The amounts allocated to brand intellectual property are recognized on a gross basis over time using the output measure of time elapsed, primarily within royalty, licensing and management fees and procurement services revenue. The amounts allocated to material rights for free or discounted goods or services to hotel guests are recognized to revenue as points are redeemed including an estimate of breakage, primarily within other revenues from franchised and managed properties.
Qualified Vendors
The Company generates procurement services revenues from qualified vendors. Qualified vendor revenues are generally based on marketing services provided by the Company on behalf of and access provided to the qualified vendors to hotel owners and guests. The Company provides these services in exchange for either fixed consideration or a percentage of revenues earned by the qualified vendor pertaining to purchases by the Company’s franchisees or guests. Fixed consideration is paid in installments based on a contractual schedule, with an initial payment typically due at contract execution. Variable consideration is typically paid quarterly after sales to franchisees or guests have occurred.
Qualified vendor agreements comprise a single performance obligation, which is satisfied over time based on the access afforded and services provided to the qualified vendor for the stated duration of the agreement. Fixed consideration is allocated and recognized ratably to each period over the term of the agreement. Variable consideration is determined and recognized in the period when sales to franchisees or guests from vendors are known or cash payment has been remitted. Qualified vendor revenues are recognized within procurement services revenue in the consolidated statements of income.
Other
The Company is party to other non-franchising agreements that generate revenue within other revenue in the consolidated statements of income which are primarily SaaS arrangements for non-franchised hoteliers. SaaS agreements typically include fixed consideration for installment and other initiation fees paid at contract onset, and variable consideration for recurring subscription revenue paid monthly. SaaS agreements comprise a single performance obligation, which is satisfied over time
based on the access to the software for the stated duration of the agreement. Fixed consideration is allocated and recognized ratably to each period over the term of the agreement. Variable consideration is determined at the conclusion of each period, and allocated to and recognized in the current period.
Managed Hotels
The Company manages 13 legacy Radisson Hotels Americas hotels (inclusive of the three Radisson Hotels Americas branded owned hotels). The management agreements provide for use of the Company's marks and hotel management services, include providing day-to-day management services in the operation of the hotels for the hotel owners. Fees generated from management agrees are recognized to revenue over time as hotel owners pay for access to these services for the duration of the management agreement, and include base and incentive management fees. Base management fees are generally based on a percentage of the hotel's monthly gross revenue and invoiced and collected monthly. Incentive management fees are generally based on a percentage of the hotel's operating profits as measured and invoiced on an annual basis. Base and incentive management fee revenues are recognized within royalties, licensing and management fees in the consolidated statements of income. Refer to Note 23 regarding discussion of management agreement guarantees.
The Company's management agreements include contemplation of amounts that are contractually reimbursed to us by property owners, either directly or indirectly, relating to certain costs and expenses paid by us in support of the operations of these properties. These reimbursements include payroll and related costs and certain other operating costs of the managed properties' operations, which are reimbursed to us by the property owners as expenses are incurred. Revenue related to these direct reimbursements is recognized based on the amount of expenses incurred by the Company, which are presented as other expenses from managed and franchised properties in our consolidated statements of operations, that are then reimbursed to us by the property owner typically on a monthly basis, which results in no net effect on operating income or net income. Revenues related to marketing and reservations are recognized over time and are intended to reimburse us, indirectly, for expenses incurred in the execution of marketing and reservation services. These managed revenues are presented within other revenues from managed and franchised properties in our consolidated statements of operations.
Owned Hotels
The Company owned nine hotels (inclusive of three acquired in the Radisson Hotels Americas transaction) at December 31, 2022 and six hotels at December 31, 2021, from which the Company derives revenues. As a hotel owner, the Company has performance obligations to provide accommodations to hotel guests and in return the Company earns a nightly fee for an agreed upon period that is generally payable at the time the hotel guest checks out of the hotel. The Company typically satisfies the performance obligations over the length of the stay and recognizes the revenue on a daily basis, as the hotel rooms are occupied and services are rendered. Other ancillary goods and services at owned hotels are purchased independently of the hotel stay at standalone selling prices and are considered separate performance obligations, which are satisfied at the point in time when the related good or service is provided to the guest. These primarily consist of food and beverage, incidentals and parking fees. Hotel room night and other ancillary hotel ownership revenues are recognized within owned hotels revenue in the consolidated statements of income.
Sales Taxes
The Company presents taxes collected from customers and remitted to governmental authorities on a net basis and, therefore, they are excluded from revenues in the consolidated financial statements.
Notes & Accounts Receivable and Allowances for Credit Losses
The Company provides financing in the form of notes receivable loans to franchisees to support the development of properties in strategic markets. The Company has developed a systematic methodology to determine its allowance for credit losses across our portfolio of notes receivable loans. The Company monitors the risk and performance of our portfolio by the level of security in collateral (i.e., senior, subordinated or unsecured), which is the Company's credit quality indicator. As each of the Company’s notes receivable loans has unique risk characteristics, the Company deploys its methodology to calculate allowances for credit losses at the individual notes receivable loan level.
The Company primarily utilizes a discounted cash flow ("DCF") technique to measure the credit allowance, influenced by the key economic variables of each note receivable loan. The Company identified the key economic variables for these loans to be loan-to-cost ("LTC") or loan-to-value ("LTV") ratios and debt service coverage ratio ("DSCR"). The LTC or LTV ratio represents the loan principal relative to the project cost or value and is an indication of the ability to be re-paid principal at loan maturity. The DSCR represents property-specific net operating income as a percentage of the interest and principal payments incurred (i.e., debt service) on all debt of the borrower for the property and is an indication of the ability of the borrower to timely pay amounts due during the term of the loan. The LTC or LTV ratios and DSCR are considered during loan underwriting as indications of risk and, accordingly, we believe these factors are the most representative risk indicators for calculating the
allowance for credit loss. Loans with higher LTC or LTV ratios and lower DSCR ratios generally are representative of loans with greater risk and, accordingly, have higher credit allowances as a percentage of loan principal. Conversely, loans with lower LTC or LTV ratios and higher DSCR ratios generally are representative of loans with lesser risk and, accordingly, have lower credit allowances as a percentage of loan principal. In preparing or updating a DCF model as the basis for the credit allowance, the Company develops various recovery scenarios and, based on the key economic variables and present status of the loan and underlying collateral, applies a probability-weighting to the outputs of the scenarios.
Collateral-dependent financial assets are financial assets for which repayment is expected to be derived substantially through the operation or sale of the collateral and where the borrower is experiencing financial difficulty. For collateral-dependent loans, expected credit losses are based on the fair value of the collateral, less selling costs if repayment will be from the sale of the collateral. The Company calculates fair value of the collateral using a DCF technique to project cash flows or a market approach via quoted market prices. In developing cash flow projections, the Company will review the borrower's financial statements for the property, economic trends, industry projections for the market where the property is located, and comparable sales capitalization rates.
Management assesses the credit quality of the notes receivable portfolio and adequacy of credit loss allowances on an at least quarterly basis and records provisions for credit losses in SG&A expenses. Significant judgment is required in this analysis.
Accounts receivable consist primarily of franchise and related fees due from hotel franchisees and are recorded at the invoiced amount. The allowance for credit losses is the Company’s best estimate of the amount of expected credit losses inherent in the accounts receivable balance. The Company determines the allowance considering historical write-off experience, review of aged receivable balances and customer payment trends, the economic environment, and other available evidence. The Company records provisions for credit losses on accounts receivable in SG&A expenses and marketing and reservation system expenses in the accompanying consolidated statements of income.
When the Company determines that a trade or note receivable is not collectible, the account is written-off to the associated allowance for credit losses.
Refer to Note 4 for further discussion of receivables and allowances for credit losses.
Advertising Costs
The Company expenses advertising costs as the advertising occurs. Advertising expense was $170.4 million, $81.5 million, and $88.5 million for the years ended December 31, 2022, 2021 and 2020, respectively. The Company includes advertising costs primarily in marketing and reservation system expenses in the consolidated statements of income.
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with a maturity of three months or less at the date of purchase to be cash equivalents.
The Company maintains cash balances in domestic banks, which, at times, may exceed the limits of amounts insured by the Federal Deposit Insurance Corporation. In addition, the Company also maintains cash balances in international banks which do not provide deposit insurance.
Capitalization Policies
Property and equipment are generally recorded at cost and depreciated for financial reporting purposes using the straight-line method over the estimated useful lives of the assets. Leasehold improvements are amortized over the shorter of the lease term or their useful lives. Major renovations and replacements incurred during construction are capitalized. Costs for computer software developed for internal use are capitalized during the application development stage and amortized using the straight-line method over the estimated useful lives of the software. Software licenses pertaining to cloud computing arrangements that are capitalized are amortized using the straight-line method over the shorter of the cloud computing arrangement term or their useful lives. The Company capitalizes interest incurred during construction and development of property and equipment, including software. Interest capitalized as a cost of property and equipment totaled $2.0 million and $0.7 million during the years ended December 31, 2022 and 2021, respectively.
As construction in progress and software development are completed and placed in service, they are transferred to appropriate property and equipment categories and depreciation begins. Upon sale or retirement of property, the cost and related accumulated depreciation are eliminated from the accounts and any related gain or loss is recognized in the consolidated statements of income. Maintenance, repairs and minor replacements are charged to expense as incurred.
The Company has made certain acquisitions of hotel assets which are recorded at the fair value of consideration exchanged. Refer to Note 24.
A summary of the ranges of estimated useful lives from original place in service date for depreciation and amortization purposes are as follows: | | | | | |
Computer equipment and software | 2 - 7 years |
Buildings and leasehold improvements | 10 - 40 years |
Furniture, fixtures, vehicles and equipment | 3 - 10 years |
| |
Assets Held for Sale
The Company considers assets to be held for sale when all of the following criteria are met:
•Management commits to a plan to sell an asset;
•It is unlikely that the disposal plan will be significantly modified or discontinued;
•The asset is available for immediate sale in its present condition;
•Actions required to complete the sale of the asset have been initiated;
•Sale of the asset is probable and the Company expects the completed sale will occur within one year; and
•The asset is actively being marketed for sale at a price that is reasonable given its current market value.
Upon designation as an asset held for sale, the Company records the carrying value of each asset as a component of other current assets at the lower of its carrying value or its estimated fair value, less estimated costs to sell, and ceases recording depreciation. Refer to Note 3.
If at any time these criteria are no longer met, subject to certain exceptions, the assets previously classified as held for sale are reclassified as held and used and measured individually at the lower of (a) the carrying amount before the asset was classified as held for sale, adjusted for any depreciation or amortization expense that would have been recognized had the asset been continuously classified as held and used, or (b) the fair value at the date of the subsequent decision not to sell.
Valuation of Long-Lived Assets, Intangibles, and Goodwill
The Company groups its long-lived assets, including property and equipment and definite-lived intangible assets (e.g., franchise rights, franchise agreement acquisition costs), at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. The Company evaluates the potential impairment of its long-lived asset groups annually as of December 31 or earlier when other circumstances indicate that the Company may not be able to recover the carrying value of the asset group. When indicators of impairment are present, recoverability is assessed based on undiscounted expected cash flows. If the undiscounted expected cash flows are less than the carrying amount of the asset group, an impairment charge is measured and recorded, as applicable, for the excess of the carrying value over the fair value of the asset group. The fair value of long-lived asset groups are estimated primarily using discounted cash flow analyses representing the highest and best use by an independent market participant. Significant management judgment is involved in evaluating indicators of impairment and developing any required projections to test for recoverability or estimate fair value. Furthermore, if management uses different projections or if different conditions occur in future periods, future-operating results could be materially impacted.
The Company did not identify any indicators of impairment of long-lived assets from the Hotel Franchising reporting unit during the years ended December 31, 2022, 2021 and 2020, other than impairments on franchise sales commission assets and franchise agreement acquisition cost intangibles recorded within SG&A expenses and marketing and reservation system expenses as discussed in Note 2.
During 2020, the Company recognized impairments of long-lived assets attributable to a commercial office building and a real estate parcel. Refer to Note 6.
The Company evaluates the impairment of goodwill and intangible assets with indefinite lives annually as of December 31 or earlier upon the occurrence of substantive unfavorable changes in economic conditions, industry trends, costs, cash flows, or ongoing declines in market capitalization that indicate that the Company may not be able to recover the carrying amount of the asset. In evaluating these assets for impairment, the Company may elect to first assess qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit or the indefinite lived intangible asset is less than its carrying amount. If the conclusion is that it is not more likely than not that the fair value of the asset is less than its carrying value, then no further testing is required. If the conclusion is that it is more likely than not that the fair value of the asset is less than its carrying value, then a quantitative impairment test is performed whereby the carrying value is compared to the fair value of the asset and an impairment charge is recognized, as applicable, for the excess of the carrying value over the fair value. The Company may elect to forgo the qualitative assessment and move directly to the quantitative impairment tests for goodwill and indefinite-lived intangibles. The Company determines the fair value of its reporting units and indefinite-lived intangibles using income and market methods.
Goodwill is allocated to the Company's reporting units. The Company's reporting units are determined primarily by the availability of discrete financial information relied upon by chief operating decision maker ("CODM") to assess performance and make operating segment resource allocation decisions. As of December 31, 2022, the Company's goodwill is allocated solely to the Hotel Franchising reporting unit. The Company performed the qualitative impairment analysis for the Hotel Franchising reporting unit, concluding that it is more likely than not that the fair value of the reporting unit is greater than its carrying amount. As such, a quantitative test was not required and no impairment was recorded.
Variable Interest Entities
In accordance with the guidance for the consolidation of variable interest entities ("VIE"), the Company identifies its variable interests and analyzes to determine if the entity in which the Company has a variable interest is a VIE. The Company's variable interests include equity investments, loans, and guaranties. Determination if a variable interest is a VIE includes both quantitative and qualitative consideration. For those entities determined to be VIEs, a further quantitative and qualitative analysis is performed to determine if the Company is deemed the primary beneficiary. The primary beneficiary is the party who has the power to direct the activities of a VIE that most significantly impact the entity's economic performance and who has an obligation to absorb losses of the entity or a right to receive benefits from the entity that could potentially be significant. The Company would consolidate those entities in which it is determined to be the primary beneficiary. As of December 31, 2022, the Company is not the primary beneficiary of any VIE. The Company based its qualitative analysis on its review of the design of the entity, its organizational structure including decision-making ability and the relevant development, operating management and financial agreements.
Investments in unconsolidated affiliates where the Company is not deemed to be the primary beneficiary but where the Company exercises significant influence over the operating and financial policies of the investee are accounted for using the equity method.
Valuation of Investments in Affiliates
The Company evaluates an investment in an affiliate for impairment when circumstances indicate that the carrying value may not be recoverable (for example, due to loan defaults), significant under performance relative to historical or projected operating performance, and significant negative industry, market or economic trends. When there is indication that a loss in value has occurred, the Company evaluates the carrying value compared to the estimated fair value of the investment. Fair value is based upon internally-developed discounted cash flow models, third-party appraisals, and if appropriate, current estimated net sales proceeds from pending offers. There are judgments and assumptions in each of these fair value determinations, including our selection of comparable market transactions, the amount and timing of expected future cash flows, long-term growth rates, and sales capitalization rates. These nonrecurring fair value measurements are classified as level three of the fair value measurement hierarchy, as the Company utilized unobservable inputs which are significant to the overall fair value. If the estimated fair value is less than carrying value, management uses its judgment to determine if the decline in value is other-than-temporary. In determining this, the Company considers factors including, but not limited to, the length of time and extent of the decline, loss of values as a percentage of the cost, financial condition and near-term financial projections, the Company's intent and ability to recover the lost value, and current economic conditions. For declines in value that are deemed other-than-temporary, impairment charges are recorded to earnings. During the years ended December 31, 2022, 2021 and 2020, the Company recognized impairment charges of $0.2 million, $19.3 million and $7.3 million, respectively, related to multiple investments in affiliates accounted for under the equity method. The impairment charges are classified as equity in net (gain) loss of affiliates in the consolidated statements of income. Refer to Note 8.
Foreign Operations
The United States dollar is the functional currency of the consolidated entities operating in the United States. The functional currency for the consolidated entities operating outside of the United States is generally the currency of the primary economic environment in which the entity primarily generates and expends cash. The Company translates the financial statements of consolidated entities whose functional currency is not the United States dollar into United States dollars. The Company translates assets and liabilities at the exchange rate in effect as of the financial statement date and translates income statement accounts using the approximate weighted average exchange rate for the period. The Company includes translation adjustments from foreign exchange and the effect of exchange rate changes on intercompany transactions of a long-term investment nature as a separate component of shareholders’ equity (deficit). The Company reports foreign currency transaction gains and losses and the effect of inter-company transactions of a short-term or trading nature within other gains in the consolidated statements of income. Foreign currency transaction losses (gains) for the years ended December 31, 2022, 2021 and 2020 were $1.0 million, $0.4 million, and $(0.4) million, respectively.
Leases
The Company determines if an arrangement is a lease and classification as operating or financing at lease inception. Operating leases are included in operating lease right-of-use ("ROU") assets, accrued expenses and other current liabilities, and operating lease liabilities on our consolidated balance sheets. At December 31, 2022 and 2021, the Company did not have any leases classified as financing.
Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. Operating lease ROU assets are further offset by any prepaid rent, lease incentives and initial direct costs incurred. When a lease agreement does not provide an implicit rate, the Company utilizes its incremental borrowing rate based on the information available at commencement date in determining the present value of future minimum lease payments.
Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term. Variable lease payments include certain index-based changes in rent, certain non-lease components (such as maintenance and other services provided by the lessor), and other charges included in the lease. Variable lease payments are excluded from future minimum lease payments and expensed as incurred.
The Company has made elections to not separate lease and non-lease components for all classes of underlying assets in which it is the lessee nor account for leases with an initial term of 12 months or less on the balance sheet. These short-term leases are expensed on a straight-line basis over the lease term.
Recently Adopted & Issued Accounting Standards
In October 2021, the FASB issued ASU 2021-08 which requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities in accordance with Revenue from Contracts with Customers (Topic 606), as if the acquirer had originated the contracts at the date of the business combination. ASU 2021-08 is effective for annual reporting periods beginning after December 15, 2022 and interim periods within those fiscal years. Early adoption is permitted.
The Company elected to early adopt ASU 2021-08 in the second quarter of 2022. There was no retrospective impact to our consolidated financial statement as a result of the adoption. ASU 2021-08 was applied in the accounting for the acquisition of Radisson Hotels Americas, and accordingly, the Company utilized the carrying values of contract assets and contract liabilities of Radisson Hotels Americas in application of acquisition accounting (refer to Note 24).
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. Early adoption is permitted. The Company is currently assessing the potential impact that ASU 2022-02 will have on the consolidated financial statements and disclosures.
2. Revenue
Contract Liabilities
Contract liabilities relate to (i) advance consideration received, such as initial franchise fees paid when a franchise agreement is executed and system implementation fees paid at time of installation, for services considered to be part of the brand intellectual property performance obligation and (ii) amounts received when loyalty points are issued but for which revenue is not yet recognized since the related loyalties have not been redeemed.
Deferred revenues from initial fees and system implementation fees are typically recognized over a five- 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.
Significant changes in the contract liabilities balances during the year ended December 31, 2022, inclusive of balances assumed in the acquisition of Radisson Hotels Americas (refer to Note 24), are as follows: | | | | | |
(in thousands) | |
Balance as of December 31, 2021 | $ | 175,425 | |
Assumption of contract liabilities from Radisson Hotels Americas acquisition | 27,682 | |
Increases to the contract liability balance due to cash received | 124,103 | |
Revenue recognized in the period | (117,851) | |
Balance as of December 31, 2022 | $ | 209,359 | |
Remaining Performance Obligations
The aggregate amount of transaction price allocated to unsatisfied or partially unsatisfied performance obligations is $209.4 million as of December 31, 2022. This amount represents fixed transaction price that will be recognized as revenue in future periods, which is primarily captured in the consolidated balance sheet as current and non-current deferred revenue.
Based on 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.
Capitalized Franchise Agreement Costs
Sales commissions earned by Company personnel upon execution of a franchise agreement (“franchise sales commissions”) meet the requirement to be capitalized as an incremental cost of obtaining a contract with a customer. Capitalized franchise sales commission are amortized on a straight-line basis over the estimated benefit period of the arrangement, unless the franchise agreement is terminated and the hotel exits the system whereby remaining capitalized amounts will be expensed in the period of termination. The estimated benefit period is the Company's estimate of the duration a hotel will remain in the Choice system. Capitalized franchise sales commissions of $57.6 million and $55.5 million are recorded within Other assets as of December 31, 2022 and 2021, respectively. Amortization expense and impairment charges for the years ended December 31, 2022, 2021 and 2020 were $13.0 million, $11.9 million and $9.7 million, respectively, and are recorded within SG&A expenses.
The Company makes certain payments to customers as an incentive to enter into new franchise agreements (“franchise agreement acquisition cost”). These payments are recognized as an adjustment to transaction price and capitalized as an intangible asset. Franchise agreement acquisition cost intangibles are amortized on a straight-line basis over the estimated benefit period of the arrangement as an offset to royalty, licensing and management fees and other revenues from franchised and managed properties. Impairments from adverse franchise agreement activity, including terminations and significant delinquencies in construction or invoice payments, for the years ended December 31, 2022, 2021 and 2020 were $2.5 million, $11.1 million and $2.0 million, respectively, and are recorded within SG&A expenses and other expenses from franchised and managed properties.
Disaggregation of Revenue
The following table presents our revenues by over time and point in time recognition:
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 | | |
(in thousands) | Over time | | Point in time | | Total | | | | | | |
Royalty, licensing and management fees | $ | 471,601 | | | $ | 158 | | | $ | 471,759 | | | | | | | |
Initial franchise fees | 28,074 | | | — | | | 28,074 | | | | | | | |
Procurement services | 60,768 | | | 3,032 | | | 63,800 | | | | | | | |
Owned hotels | 55,197 | | | 15,398 | | | 70,595 | | | | | | | |
Other | 64,740 | | | — | | | 64,740 | | | | | | | |
Other revenues from franchised and managed properties | 596,668 | | | 106,082 | | | 702,750 | | | | | | | |
Topic 606 revenues | $ | 1,277,048 | | | $ | 124,670 | | | 1,401,718 | | | | | | | |
Non-Topic 606 revenues | | | | | 231 | | | | | | | |
Total revenues | | | | | $ | 1,401,949 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2021 |
(in thousands) | | | | | | | Over time | | Point in time | | Total |
Royalty, licensing and management fees | | | | | | | $ | 397,218 | | | $ | — | | | $ | 397,218 | |
Initial franchise fees | | | | | | | 26,342 | | | — | | | 26,342 | |
Procurement services | | | | | | | 47,878 | | | 2,515 | | | 50,393 | |
Owned hotels | | | | | | | 31,747 | | | 5,642 | | | 37,389 | |
Other | | | | | | | 28,669 | | | — | | | 28,669 | |
Other revenues from franchised and managed properties | | | | | | | 465,184 | | | 63,659 | | | 528,843 | |
Topic 606 revenues | | | | | | | $ | 997,038 | | | $ | 71,816 | | | 1,068,854 | |
Non-Topic 606 revenues | | | | | | | | | | | 444 | |
Total revenues | | | | | | | | | | | $ | 1,069,298 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2020 | | |
(in thousands) | Over time | | Point in time | | Total | | | | | | |
Royalty, licensing and management fees | $ | 263,308 | | | $ | — | | | $ | 263,308 | | | | | | | |
Initial franchise fees | 25,906 | | | — | | | 25,906 | | | | | | | |
Procurement services | 42,919 | | | 2,323 | | | 45,242 | | | | | | | |
Owned hotels | 16,824 | | | 2,912 | | | 19,736 | | | | | | | |
Other | 15,838 | | | — | | | 15,838 | | | | | | | |
Other revenues from franchised and managed properties | 325,785 | | | 76,783 | | | 402,568 | | | | | | | |
Topic 606 revenues | $ | 690,580 | | | $ | 82,018 | | | 772,598 | | | | | | | |
Non-Topic 606 revenues | | | | | 1,474 | | | | | | | |
Total revenues | | | | | $ | 774,072 | | | | | | | |
Owned hotels point in time revenues represent goods and services purchased independently of the hotel stay, such as food and beverage, incidentals, and parking fees. The remaining point in time revenue captions represent loyalty points redeemed by members for benefits (with both franchisees and third-party partners), net of the cost of redemptions. For the years ended December 31, 2022, 2021 and 2020, these loyalty net revenues, inclusive of adjustments to estimated redemption rates, were $109.3 million, $66.2 million, and $79.1 million, respectively.
For the year ended December 31, 2022, other revenues include contract termination fees of $22.6 million related to the termination of 110 WoodSpring units. The termination fee revenue represents $67.4 million in consideration received, less the $44.7 million carrying basis of the related contract intangibles initially established at the time of the WoodSpring acquisition.
As presented in Note 20, the Corporate & Other segment amounts represent $108.9 million, $45.7 million, and $28.3 million for the years ended December 31, 2022, 2021 and 2020, respectively, and are included in the Over time column of Other revenues and the Owned hotels and Non-Topic 606 revenues rows. The remaining revenues relate to the Hotel Franchising & Management reportable segment. Royalty, licensing and management fees and Other revenues from franchised and managed
properties net of intersegment revenues of $5.5 million, $2.9 million, and $1.5 million for the years ended December 31, 2022, 2021 and 2020, respectively.
3. Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets consist of the following: | | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Prepaid expenses | $ | 29,640 | | | $ | 15,610 | |
Other current assets | 2,877 | | | 5,870 | |
Land held for sale | — | | | 8,465 | |
Total prepaid expenses and other current assets | $ | 32,517 | | | $ | 29,945 | |
Land held for sale represents a parcel of land previously acquired to support the Company's program to stimulate development of certain brands. In October 2021, the Company committed to a plan to market the land for sale and executed a purchase and sale agreement. As a result, the land was deemed to meet held for sale classification during the fourth quarter of 2021, and the Company recognized a $0.3 million charge, reflected within Impairment of long-lived assets on the consolidated statements of income, for the carrying value in excess of fair value less costs to sell. The agreed upon transaction price in the purchase and sale agreement was determined to approximate fair value under a market valuation approach. The impairment of the land is included in the Corporate & Other segment in Note 20. The land was subsequently sold on January 18, 2022.
4. Receivables and Allowance for Credit Losses
Notes Receivable
The composition of notes receivable balances based on the level of security credit quality indicator and the allowances for credit losses is as follows: | | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Senior | $ | 95,466 | | | $ | 108,370 | |
Subordinated | 17,075 | | | 27,801 | |
Unsecured | 5,674 | | | 1,512 | |
Total notes receivable | 118,215 | | | 137,683 | |
Total allowance for notes receivable credit losses | 10,172 | | | 16,779 | |
Total notes receivable, net of allowance | $ | 108,043 | | | $ | 120,904 | |
Current portion, net of allowance | $ | 52,466 | | | $ | 54,453 | |
Long-term portion, net of allowance | $ | 55,577 | | | $ | 66,451 | |
Amortized cost basis by year of origination and level of security credit quality indicator are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | 2022 | | 2021 | | 2020 | | Prior | | Total |
Senior | $ | — | | | $ | 7,909 | | | $ | — | | | $ | 87,557 | | | $ | 95,466 | |
Subordinated | — | | | — | | | — | | | 17,075 | | | 17,075 | |
Unsecured | 466 | | | 2,149 | | | 983 | | | 2,076 | | | 5,674 | |
Total notes receivable | $ | 466 | | | $ | 10,058 | | | $ | 983 | | | $ | 106,708 | | | $ | 118,215 | |
The following table summarizes the activity related to the Company’s notes receivable allowance for credit losses:
| | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Beginning balance | $ | 16,779 | | | $ | 19,484 | |
Provisions for credit losses | (938) | | | 709 | |
| | | |
Write-offs | (5,669) | | | (3,414) | |
| | | |
Ending balance | $ | 10,172 | | | $ | 16,779 | |
As of December 31, 2022 and December 31, 2021, one and two loans, respectively, with senior and/or subordinated tranches met the definition of collateral-dependent and are collateralized by membership interests in the borrowing entities and either the associated land parcels or an operating hotel. The Company used a discounted cash flow ("DCF") market approach via 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 three of the fair value measurement hierarchy, as there are unobservable inputs which are significant to the overall fair value. Based on these analyses, the fair value of collateral secures substantially all of the carrying value of each loan. Allowances for credit losses attributable to collateral-dependent loans are $0.9 million and $6.3 million as of December 31, 2022 and December 31, 2021, respectively.
The write-offs recorded in the year ended December 31, 2022 and December 31, 2021 are primarily associated with loans previously classified as collateral-dependent that were settled in exchange for an operating hotel on April 14, 2022 and October 1, 2021, respectively. Refer to Note 24 regarding the second quarter 2022 and third quarter 2021 asset acquisition accounting. Additionally, one loan was settled under negotiated terms and therefore written off. Two loans had revised provisions as a result of loan repayments being made timely and a favorable reassessment of the underlying collateral's performance.
The Company considers loans to be past due when payments are not made when due in accordance with then current loan provisions or terms extended to borrowers, including loans with concessions or interest deferral. Although the Company considers loans to be past due if payments are not received on the due date, the Company does not suspend the accrual of interest until those payments are more than 30 days past due. The Company applies payments received for loans on non-accrual status first to interest and then to principal. The Company does not resume interest accrual until all delinquent payments are received based on then current loan provisions. The amortized cost basis of notes receivable on non-accrual status was $18.7 million and $44.1 million at December 31, 2022 and 2021, respectively.
The Company has identified loans totaling approximately $4.8 million and $7.5 million, respectively, with stated interest rates that are less than market rate, representing a total discount of $0.1 million and $0.3 million as of the years ended December 31, 2022 and 2021, respectively. These discounts are reflected as a reduction of the outstanding loan amounts and are amortized over the life of the related loan.
The past due status by credit quality indicator of the notes receivable amortized cost basis are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(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 December 31, 2022 | | | | | | | | | | | |
Senior | $ | — | | | $ | 15,200 | | | $ | — | | | $ | 15,200 | | | $ | 80,266 | | | $ | 95,466 | |
Subordinated | — | | | — | | | 2,209 | | | 2,209 | | | 14,866 | | | 17,075 | |
Unsecured | 20 | | | 40 | | | 40 | | | 99 | | | 5,574 | | | 5,674 | |
| $ | 20 | | | $ | 15,240 | | | $ | 2,249 | | | $ | 17,508 | | | $ | 100,706 | | | $ | 118,215 | |
As of December 31, 2021 | | | | | | | | | | | |
Senior | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 108,370 | | | $ | 108,370 | |
Subordinated | — | | | — | | | 2,209 | | | 2,209 | | | 25,592 | | | 27,801 | |
Unsecured | — | | | — | | | — | | | — | | | 1,512 | | | 1,512 | |
| $ | — | | | $ | — | | | $ | 2,209 | | | $ | 2,209 | | | $ | 135,474 | | | $ | 137,683 | |
The Company evaluated its off-balance-sheet credit exposure for loan commitments and determined the likelihood of having to perform is remote as of December 31, 2022. Refer to Note 23.
Variable Interest through Notes Issued
The Company has issued notes receivables to certain entities that have created variable interests in these borrowers totaling $103.2 million and $120.2 million at December 31, 2022 and 2021, respectively. The Company has determined that it is not the primary beneficiary of these VIEs. These loans have stated fixed and/or variable interest amounts. For collateral-dependent loans, the Company has no exposure to the borrowing VIE beyond the note receivable and limited commitments addressed in Note 23.
Accounts Receivable
Accounts receivable consist primarily of franchise and related fees due from hotel franchisees and are recorded at the invoiced amount.
During the year ended December 31, 2022, the Company recorded provisions for credit losses on accounts receivable of $0.4 million in SG&A expenses and $1.4 million in marketing and reservation system expenses. During the year ended December 31, 2021, the Company recorded reversals of provisions for credit losses on accounts receivable of $4.4 million in SG&A expenses and $7.3 million in marketing and reservation system expenses, after considering improved collection patterns and economic and credit conditions. During the years ended December 31, 2022 and December 31, 2021, the Company recorded write-offs, net of recoveries, through the accounts receivable allowance for credit losses of $12.4 million and $13.5 million, respectively. The Company assumed $41.7 million of trade accounts receivable as a result of the Radisson acquisition.
5. Property and Equipment
The components of property and equipment are: | | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Land and land improvements | $ | 37,335 | | | $ | 32,255 | |
Construction in progress and software under development | 76,700 | | | 66,832 | |
Computer equipment and software | 243,436 | | | 214,814 | |
Buildings and leasehold improvements | 261,669 | | | 233,255 | |
Furniture, fixtures, vehicles and equipment | 61,489 | | | 62,703 | |
Property and equipment | 680,629 | | | 609,859 | |
Less: Accumulated depreciation and amortization | (253,323) | | | (232,492) | |
Property and equipment, net | $ | 427,306 | | | $ | 377,367 | |
Unamortized capitalized software development costs at December 31, 2022 and 2021 totaled $58.5 million and $52.0 million, respectively. Amortization of software development costs for the years ended December 31, 2022, 2021 and 2020 totaled $26.6 million, $14.1 million, and $14.6 million, respectively.
Depreciation expense, excluding amounts attributable to marketing and reservation activities, for the years ended December 31, 2022, 2021 and 2020 was $14.5 million, $16.5 million and $16.9 million, respectively.
In the first quarter of 2022, the Company acquired a hotel property through a deed in lieu foreclosure at the fair value of $20.4 million as of the acquisition date of April 14, 2022. In the fourth quarter of 2021, the Company acquired a hotel property through a deed in lieu foreclosure at the fair value of $21.1 million as of the acquisition date of October 1, 2021. The Company acquired owned hotel property and equipment at the fair value of $125.4 million in the acquisition of Radisson Hotels Americas. Refer to Note 24.
6. Goodwill, Impairment of Assets, and Sale of Business and Assets
Goodwill
The following table details the carrying amount of the Company's goodwill, including goodwill arising from the acquisition of Radisson Hotels Americas (refer to Note 24):
| | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Goodwill, excluding goodwill arising from Radisson Hotels Americas acquisition | $ | 166,774 | | | $ | 166,774 | |
Accumulated impairment losses | (7,578) | | | (7,578) | |
Goodwill arising from Radisson Hotels Americas acquisition (refer to Note 24) | 59,457 | | | — | |
Goodwill, net carrying amount | $ | 218,653 | | | $ | 159,196 | |
As of December 31, 2022 and 2021, goodwill is entirely attributable to the Hotel Franchising reporting unit. The Company assessed the qualitative factors attributable to the Hotel Franchising reporting unit and determined it is not more likely than not that the fair value of the reporting unit is less than its carrying amount. The Hotel Franchising reporting unit is included in the Hotel Franchising & Management reportable segment in Note 20. There were no changes in the carrying amount of goodwill during the year ended December 31, 2021.
Long-lived asset group impairments
Real estate asset sales
Four separate owned Cambria hotel assets or land parcels met held for sale classification and had sales consummated to third-party franchisees, resulting in derecognition from the balance sheet, during the year ended December 31, 2022. We recognized gains on sale of business and assets, net for the four sales of $16.2 million in the Corporate & Other segment during the year ended December 31, 2022.
Commercial office building
On December 30, 2014, a court awarded the Company title to a commercial office building as settlement of a portion of an outstanding loan receivable for which the building was pledged as collateral. Prior to initial lease term expiration of the building's single tenant, the tenant provided notice that lease renewal options would not be exercised. Management identified this as a triggering event requiring the interim reevaluation of the commercial office building's long-lived assets. During the third quarter of 2020, recoverability of the long-lived asset group was assessed based on undiscounted expected cash flows of the asset group aligned with management’s present long-term strategy for the building, and management concluded the undiscounted expected cash flows were less than the carrying amount of the asset group. An impairment charge was recorded for the excess of the carrying value over the fair value of the asset group. To estimate the fair value of the long-lived asset group, the Company utilized a combination of market and income approach valuation methods. The Company recognized a non-cash pretax long-lived asset group impairment charge in the amount of $4.3 million during the third quarter of 2020.
In 2021, the Company committed to a plan to sell the commercial office building, meeting held for sale classification in the third quarter of 2021. The building was sold in November 2021 for $6.1 million, resulting in a gain of $13 thousand reflected within gain (loss) on sale of business and assets, net on the consolidated statements of income in the fourth quarter of 2021.
The results of the commercial office building are included in the Corporate & Other segment in Note 20.
Real estate parcel
During the third quarter of 2018, the Company purchased the remaining membership interests in a VIE previously accounted for under the equity method of accounting. The VIE held a real estate parcel and the purchase was accounted for as an asset acquisition. The financial results of the 100% owned entity have been consolidated in the Company's financial statements since August 2018. The real estate parcel represents a long-lived asset group with a carrying value prior to recoverability evaluation of $29.5 million in other assets as of December 31, 2020.
Based on the impact of the COVID-19 pandemic, the Company’s assessment of the highest and best use of the real estate parcel changed and, therefore, the recoverability of the long-lived asset group was re-assessed based on undiscounted expected cash flows of the asset group from a sale, which were less than the carrying value of the asset group. An impairment charge was recorded for the excess of the carrying value over the fair value of the asset group. To estimate the fair value of the long-lived asset group, the Company utilized market approach valuation methods. The Company recognized a non-cash pre-tax long-lived asset group impairment charge in the amount of $9.2 million during the fourth quarter of 2020.
The results of the real estate parcel are included in the Corporate & Other segment in Note 20.
7. Intangible Assets
The components of the Company's intangible assets, including intangibles established from the acquisition of Radisson Hotels Americas (refer to Note 24), are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2022 | | As of December 31, 2021 |
(in thousands) | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Value | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Value |
Franchise Rights(1) | | $ | 352,665 | | | $ | 104,836 | | | $ | 247,829 | | | $ | 190,641 | | | $ | 105,604 | | | $ | 85,037 | |
Franchise Agreement Acquisition Costs(2) | | 307,169 | | | 68,085 | | | 239,084 | | | 263,718 | | | 66,373 | | | 197,345 | |
Trademarks & Other(3) | | 19,236 | | | 12,888 | | | 6,348 | | | 16,152 | | | 12,403 | | | 3,749 | |
Capitalized SaaS Licenses(4) | | 17,807 | | | 15,592 | | | 2,215 | | | 14,773 | | | 11,529 | | | 3,244 | |
Total amortizing intangible assets | | 696,877 | | | 201,401 | | | 495,476 | | | 485,284 | | | 195,909 | | | 289,375 | |
Trademarks (non-amortizing)(5) | | 246,714 | | | — | | | 246,714 | | | 23,014 | | | — | | | 23,014 | |
Total intangible assets | | $ | 943,591 | | | $ | 201,401 | | | $ | 742,190 | | | $ | 508,298 | | | $ | 195,909 | | | $ | 312,389 | |
(1)Represents the purchase price assigned to long-term franchise contracts. The unamortized balance relates primarily to franchise rights established from the Radisson Transaction, as well as WoodSpring franchise rights active since acquisition. The franchise rights are being amortized over lives ranging from 12 to 15 years on a straight-line basis.
(2)Represents certain payments to customers as an incentive to enter into new franchise agreements generally amortized as an offset to royalty fees and marketing and reservation system fees over lives ranging from 5 to 30 years on a straight-line basis commencing at hotel opening. Gross and accumulated amortization amounts are written off upon full amortization recognition, including at termination of an associated franchise agreement. Refer to Note 2 for discussion of impairments recognized.
(3)Represents definite-lived trademarks and other various amortizing assets, including management agreements, generally amortized on a straight-line basis over a period of 10 years to 30 years.
(4)Represents software licenses capitalized under a SaaS agreement which are generally amortized on a straight-line basis over an average period of 3 years.
(5)Represents the purchase price assigned to the Radisson, WoodSpring and Suburban trademarks established at the time of their respective acquisitions. The trademarks are expected to generate future cash flows for an indefinite period of time and therefore are non-amortizing.
Amortization expense for the years ended December 31, 2022, 2021 and 2020 amounted to $35.1 million, $25.2 million, and $23.6 million, respectively.
The estimated annual amortization expense related to the Company’s amortizing intangible assets for each of the next five years is as follows:
| | | | | |
(in thousands) | |
2023 | $ | 41,092 | |
2024 | $ | 39,044 | |
2025 | $ | 38,497 | |
2026 | $ | 37,740 | |
2027 | $ | 36,608 | |
8. Investments in Affiliates
The Company maintains equity method investments in affiliates related to the Company's program to offer equity support to qualified franchisees to develop and operate Cambria Hotels in strategic markets. The Company has investments in affiliates that represent VIEs totaling $24.5 million and $25.2 million on the consolidated balance sheets at December 31, 2022 and 2021, respectively. The Company has determined that it is not the primary beneficiary of any of these VIEs, however it does exercise significant influence through its equity ownership and as a result the investment in these affiliates is accounted for under the equity method. The Company's maximum exposure to losses related to its investments in VIEs is limited to its equity investments as well as certain guaranties as described in Note 23 of these financial statements.
For the years ended December 31, 2022, 2021 and 2020, the Company recognized losses from investments in VIEs, inclusive of impairments and gains/losses upon sales of ownership interests in or distributions resulting from sales of underlying assets of affiliates, totaling $3.7 million, $18.9 million and $15.4 million, respectively. These amounts are classified as equity in net (gain) loss of affiliates in the consolidated statements of income and captured in the Hotel Franchising & Management reportable segment in Note 20.
During the years ended December 31, 2022, December 31, 2021, and December 30, 2020 the Company recognized impairment charges of $0.2 million, $19.3 million, and $7.3 million, respectively, related to certain equity method investments. The Company estimated the fair value of each investment on an individual basis and derived the value from a combination of observable prices from offers received for either the underlying collateral or the ownership interest of the unconsolidated affiliate, comparable market transactions, and DCF techniques to project cash flows for the investment based upon the underlying property. There are judgments and assumptions in each of these fair value determinations, including our selection of comparable market transactions, the amount and timing of expected future cash flows, long-term growth rates, and sales capitalization rates. These nonrecurring fair value measurements are classified as level three of the fair value measurement hierarchy, as the Company utilized unobservable inputs which are significant to the overall fair value. Based on these analyses, in each case the Company determined that the fair market value declined below the carrying value and the decline is other-than-temporary. As a result, the Company recorded impairment charges from the carrying value to the estimated fair value for each investment.
During the years ended December 31, 2021 and 2020, the Company recognized net gains (losses) upon sales of ownership interests in or distributions resulting from sales of underlying assets of affiliates of $6.9 million, and $0.5 million, respectively. The Company recognized no net gains (losses) during the year ended December 31, 2022.
Investment in affiliate ownership interests at December 31, 2022 and 2021 are as follows: | | | | | | | | | | | | | | |
| | Ownership Interest |
| | December 31, 2022 | | December 31, 2021 |
Choice Hotels Canada, Inc. (1) | | 50 | % | | 50 | % |
Main Street WP Hotel Associates, LLC | | 50 | % | | 50 | % |
CS Hotel 30W46th, LLC (2) | | — | % | | — | % |
CS Hotel West Orange, LLC | | 50 | % | | 50 | % |
City Market Hotel Development, LLC | | 43 | % | | 43 | % |
CS Woodlands, LLC (3) | | 50 | % | | 50 | % |
926 James M. Wood Boulevard, LLC | | 75 | % | | 75 | % |
CS Dallas Elm, LLC (2) | | — | % | | — | % |
Pine Street Long Beach LLC (2) | | — | % | | — | % |
SY Valley Vineyard Resorts LLC (2) | | — | % | | — | % |
CS Lakeside Santa Clara LLC | | 50 | % | | 50 | % |
BL 219 Holdco, LP | | 50 | % | | 50 | % |
Integrated 32 West Randolph LLC | | 20 | % | | 20 | % |
EH Nampa JV LLC | | 80 | % | | — | % |
Radisson Hotel La Crosse (1) | | 14 | % | | — | % |
(1) Non-VIE investments
(2) The Company sold its ownership interest in the equity method investment or received distributions resulting from the sale of underlying assets of the affiliate during 2021
(3) The Company received distributions from the sale of underlying assets of the affiliate in February 2023. The equity method investment will be derecognized in the first quarter of 2023.
The following tables present summarized financial information for all unconsolidated ventures in which the Company holds an investment in affiliate that is accounted for under the equity method: | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
(in thousands) | 2022 | | 2021 | | 2020 |
Revenues | $ | 58,821 | | | $ | 35,514 | | | $ | 30,364 | |
Operating income (loss) | 7,977 | | | 2,299 | | | (6,494) | |
Income (loss) from continuing operations | 1,837 | | | (5,227) | | | (18,366) | |
Net loss | (1,058) | | | (1,593) | | | (18,977) | |
| | | | | | | | | | | |
| As of December 31, |
(in thousands) | 2022 | | 2021 |
Current assets | $ | 39,870 | | | $ | 31,209 | |
Non-current assets | 237,347 | | | 242,567 | |
Total assets | $ | 277,217 | | | $ | 273,776 | |
| | | |
Current liabilities | $ | 38,660 | | | $ | 30,365 | |
Non-current liabilities | 181,894 | | | 81,090 | |
Total liabilities | $ | 220,554 | | | $ | 111,455 | |
9. Other Assets
Other assets consist of the following at:
| | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Land and buildings | $ | 20,303 | | | $ | 20,303 | |
Capitalized franchise sales commissions (refer to Note 2) | 57,606 | | | 55,535 | |
Other assets | 13,159 | | | 14,183 | |
Total other assets | $ | 91,068 | | | $ | 90,021 | |
Land and buildings represents the Company's purchase of real estate as part of its program to stimulate development of certain brands and is classified as Other assets as the real estate is not presently under active construction.
10. Accrued Expenses and Other Current Liabilities
Accrued expenses and other current liabilities consist of the following:
| | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Accrued compensation and benefits | $ | 75,453 | | | $ | 54,911 | |
Accrued interest | 9,628 | | | 15,140 | |
Dividends payable | 13,136 | | | 13,435 | |
Termination benefits | 1,242 | | | 509 | |
Income taxes payable | 6,388 | | | 125 | |
Current operating lease liabilities | 10,663 | | | 11,998 | |
Other liabilities | 14,900 | | | 8,354 | |
Total | $ | 131,410 | | | $ | 104,472 | |
11. Deferred Revenue
Deferred revenue consists of the following: | | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Initial franchise fees | $ | 123,790 | | | $ | 96,628 | |
Loyalty programs | 93,419 | | | 82,742 | |
System implementation fees | 4,675 | | | 5,865 | |
Procurement services fees | 2,568 | | | 1,410 | |
Other | 2,392 | | | 678 | |
Total deferred revenue | $ | 226,844 | | | $ | 187,323 | |
Current portion | $ | 92,695 | | | $ | 81,538 | |
Long-term portion | $ | 134,149 | | | $ | 105,785 | |
Refer to Note 2 for revenue recognition policies resulting in the deferral of revenue, including loyalty programs and the relationship between the loyalty programs deferred revenue and the liability for the guest loyalty program.
12. Debt
Debt consists of the following: | | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
$450 million senior unsecured notes due 2031 ("2020 Senior Notes") with an effective interest rate of 3.86%, less a discount and deferred issuance costs of $4.9 million and $5.5 million at December 31, 2022 and December 31, 2021, respectively | $ | 445,080 | | | $ | 444,470 | |
$400 million senior unsecured notes due 2029 ("2019 Senior Notes") with an effective interest rate of 3.88%, less a discount and deferred issuance costs of $4.2 million and $4.8 million at December 31, 2022 and December 31, 2021, respectively | 395,838 | | | 395,237 | |
$216.6 million senior unsecured notes due 2022 ("2012 Senior Notes") with an effective interest rate of 6.0% less deferred issuance costs of $0.2 million at December 31, 2021(2) | — | | | 216,351 | |
$600 million senior unsecured credit facility with an effective interest rate of 5.37% less deferred issuance costs of $1.8 million at December 31, 2022(1) | 358,189 | | | — | |
Economic development loans with an effective interest rate of 3.0% at December 31, 2022 and December 31, 2021, respectively | 4,416 | | | 4,416 | |
Total debt (3) | $ | 1,203,523 | | | $ | 1,060,474 | |
Less current portion | 2,976 | | | 216,351 | |
Total long-term debt | $ | 1,200,547 | | | $ | 844,123 | |
(1) As there are no outstanding borrowings at December 31, 2021, deferred issuance costs for the senior unsecured revolving credit facility of $2.3 million are presented in non-current Other assets in the consolidated balance sheets. Refer to Note 25 regarding an amendment to the senior unsecured revolving credit facility entered into on February 14, 2023.
(2) The 2012 Senior Notes matured on July 1, 2022. The outstanding principal of $216.6 million was re-paid at maturity.
(3) As part of the Radisson Transaction, we assumed debt that was subsequently paid off during the third quarter of 2022. For additional details, refer Acquired debt and swap derivative Asset sub-header below and Note 24.
Scheduled principal maturities of debt, net of unamortized discounts, premiums and deferred issuance costs, as of December 31, 2022 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Senior Notes | | | | Revolving Credit Facility | | Other Notes Payable | | Total |
2022 | — | | | | | — | | | — | | | — | |
2023 | — | | | | | — | | | 4,416 | | | 4,416 | |
2024 | — | | | | | — | | | — | | | — | |
2025 | — | | | | | — | | | — | | | — | |
2026 | — | | | | | 358,189 | | | — | | | 358,189 | |
Thereafter | 840,918 | | | | | — | | | — | | | 840,918 | |
Total payments | $ | 840,918 | | | | | $ | 358,189 | | | $ | 4,416 | | | $ | 1,203,523 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Senior unsecured credit facility
On August 11, 2022, to fund the Radisson Hotels Americas acquisition, the Company drew $175.0 million on the senior unsecured revolving credit facility and funded the remainder with cash on hand. Refer to Note 24. At December 31, 2022, there is approximately $360.0 million outstanding on the senior unsecured revolving credit facility.
Refer to Note 25 regarding an amendment to the senior unsecured revolving credit facility entered into on February 14, 2023.
Acquired debt and swap derivative asset
On August 11, 2022, in connection with the Radisson Hotels Americas acquisition, the Company also acquired three owned hotel properties, one of which had an encumbered mortgage loan with a mortgage principal in the amount of $53.5 million with an original maturity date of August 7, 2024. In addition, the mortgage had an associated interest rate cap agreement (“Interest Swap”) with an effective date of July 30, 2021 through August 6, 2024. On August 12, 2022, at Choice’s election, cash on hand was wired to pay off the outstanding loan principal, outstanding interest, and certain prepayment, exit and related fees in the amount of $56.0 million. At the same time, several of the loan related escrows were released in the amount of $10.4 million. On August 16, 2022, the Interest Swap derivative was terminated, which resulted in a payment to Choice in the amount of $1.9 million.
13. Non-Qualified Retirement, Savings and Investment Plans
The Company sponsors two non-qualified retirement savings and investment plans for certain employees and senior executives. Employee and Company contributions are maintained in separate irrevocable trusts. Legally, the assets of the trusts remain those of the Company; however, access to the trusts’ assets is severely restricted. The trusts cannot be revoked by the Company or an acquirer, but the assets are subject to the claims of the Company’s general creditors. The participants do not have the right to assign or transfer contractual rights in the trusts.
In 2002, the Company adopted the Choice Hotels International, Inc. Executive Deferred Compensation Plan ("EDCP") which became effective January 1, 2003. Under the EDCP, certain executive officers may defer a portion of their salary into an irrevocable trust and invest these amounts in a selection of available diversified investment options. In 1997, the Company adopted the Choice Hotels International, Inc. Non-Qualified Retirement Savings and Investment Plan ("Non-Qualified Plan"). The Non-Qualified Plan allows certain employees who do not participate in the EDCP to defer a portion of their salary and invest these amounts in a selection of available diversified investment options. Under the EDCP and Non-Qualified Plan, (together, the "Deferred Compensation Plan"), the Company recorded current and long-term deferred compensation liabilities of $37.4 million and $40.8 million at December 31, 2022 and 2021, respectively, related to these deferrals and credited investment return under these two deferred compensation plans. Compensation expense is recorded in SG&A expense on the Company’s consolidated statements of income based on the change in the deferred compensation obligation related to earnings credited to participants as well as changes in the fair value of diversified investments. The net decrease in compensation expense recorded in SG&A for the year ended December 31, 2022 was $5.3 million. For the years ended December 31, 2021, and 2020, an increase in compensation expense was recorded in SG&A for $6.1 million, and $4.5 million, respectively.
Under the Deferred Compensation Plan, the Company has invested the employee salary deferrals in diversified long-term investments which are intended to provide investment returns that offset the earnings credited to the participants. The diversified investments held in the trusts totaled $32.4 million and $36.1 million as of December 31, 2022 and 2021, respectively, and are recorded at their fair value, based on quoted market prices. At December 31, 2022, the Company expects $0.7 million of the assets held in the trust to be distributed during the year ended December 31, 2023 to participants. These investments are considered trading securities and therefore the changes in the fair value of the diversified assets is included in other gains, net in the accompanying consolidated statements of income. The Company recorded investment loss during December 31, 2022 of $6.0 million and gains during the years ended December 31, 2021 and 2020 of $5.6 million, and $4.2 million, respectively. The Deferred Compensation Plan held no shares of the Company's common stock at December 31, 2022 and 2021.
14. 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 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 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 years ended December 31, 2022 and 2021.
As of December 31, 2022 and 2021, the Company had the following assets measured at fair value on a recurring basis:
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value Measurements at Reporting Date Using |
(in thousands) | Total | | Level 1 | | Level 2 | | Level 3 |
December 31, 2022 | | | | | | | |
Mutual funds(1) | $ | 29,143 | | | $ | 29,143 | | | $ | — | | | $ | — | |
Money market funds(1) | 3,242 | | | — | | | 3,242 | | | — | |
Total | $ | 32,385 | | | $ | 29,143 | | | $ | 3,242 | | | $ | — | |
December 31, 2021 | | | | | | | |
Mutual funds(1) | $ | 33,555 | | | $ | 33,555 | | | $ | — | | | $ | — | |
Money market funds(1) | 2,520 | | | — | | | 2,520 | | | — | |
Total | $ | 36,075 | | | $ | 33,555 | | | $ | 2,520 | | | $ | — | |
(1) Included in Investments, employee benefit plans, at fair value and other current assets on 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 rates of the Company’s Restated Credit Agreement adjust frequently based on current market rates; accordingly we believe its carrying amount, when amounts are drawn, approximates fair value.
The fair values of the Company's senior unsecured notes are classified as Level 2, as the significant inputs are observable in an active market. The Company's 2012 Senior Notes matured and were re-paid on July 1, 2022. Refer to Note 12 for further information on debt. At December 31, 2022 and December 31, 2021, the carrying amounts and fair values are as follows: | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
(in thousands) | Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
2020 Senior Notes | $ | 445,080 | | | $ | 384,647 | | | $ | 444,470 | | | $ | 477,675 | |
2019 Senior Notes | 395,838 | | | 349,368 | | | 395,237 | | | 425,984 | |
2012 Senior Notes | — | | | — | | | 216,351 | | | 221,702 | |
Fair value estimates are made at a specific point in time, are subjective in nature and involve uncertainties and matters of significant judgment. Settlement of such fair value amounts may not be possible or a prudent management decision.
15. Income Taxes
Total income before income taxes, classified by source of income, was as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
(in thousands) | 2022 | | 2021 | | 2020 |
U.S. | $ | 409,666 | | | $ | 355,408 | | | $ | 38,475 | |
Outside the U.S. | 27,140 | | | 21,084 | | | 14,531 | |
Income from continuing operations before income taxes | $ | 436,806 | | | $ | 376,492 | | | $ | 53,006 | |
The provision for income taxes, classified by the timing and location of payment, was as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
(in thousands) | 2022 | | 2021 | | 2020 |
Current tax expense | | | | | |
Federal | 103,275 | | | $ | 71,573 | | | $ | 14,345 | |
State | 20,068 | | | 15,605 | | | 4,303 | |
Foreign | 2,331 | | 1,041 | | | 2,300 | |
Deferred tax (benefit) expense | | | | | |
Federal | (18,974) | | | (2,690) | | | (12,333) | |
State | (4,163) | | | (1,254) | | | (1,953) | |
Foreign | 2,117 | | | 3,260 | | | (29,043) | |
Income tax expense (benefit) | $ | 104,654 | | | $ | 87,535 | | | $ | (22,381) | |
Net deferred tax assets as of December 31, 2022 were as follows: | | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 |
Deferred tax assets: | | | |
Accrued compensation | $ | 17,044 | | | $ | 13,997 | |
Deferred revenue | 46,758 | | | 36,666 | |
Receivable, net | 8,599 | | | 11,776 | |
Tax credits | 16,379 | | | 14,217 | |
Operating lease liabilities | 19,715 | | | 6,621 | |
Partnership interests | 3,948 | | | 4,398 | |
Foreign net operating losses | 8,245 | | | 7,478 | |
Non-U.S. intellectual property | 17,642 | | | 21,402 | |
Other | 5,589 | | | 5,727 | |
Total gross deferred tax assets | 143,919 | | | 122,282 | |
Less: Valuation allowance | (21,402) | | | (19,734) | |
Deferred tax assets | $ | 122,517 | | | $ | 102,548 | |
Deferred tax liabilities: | | | |
Property, equipment and intangible assets | $ | (15,585) | | | $ | (28,276) | |
Operating lease ROU assets | (17,703) | | | (4,350) | |
| | | |
Other | (1,047) | | | (1,279) | |
Deferred tax liabilities | (34,335) | | | (33,905) | |
Net deferred tax assets | $ | 88,182 | | | $ | 68,643 | |
The Company assesses all positive and negative evidence to estimate whether sufficient future taxable income will be generated to use deferred tax assets. Based on this evaluation, the Company recorded a net change to its valuation allowance of $1.7 million due to a $2.2 million increase related to state tax credits, partially offset by a $0.5 million decrease related to foreign deferred tax assets.
The Company has $16.4 million of state income tax credit carryforwards. It is more likely than not that these benefits will not be realized. Accordingly, the Company has provided a full valuation allowance against these credit carryforwards. The Company has also provided a tax-effected valuation allowance of $5.0 million on its foreign deferred tax assets, as it believes it is more likely than not that some of these benefits will not be realized.
As of December 31, 2022, the Company had gross foreign net operating losses ("NOLs") of $31.4 million, all of which have indefinite carryforward lives. The Company has recorded a tax-effected valuation allowance of $1.8 million for these NOLs, primarily related to France and India. In addition, the Company has a Dutch deferred tax asset of $17.6 million, for which it has recorded a valuation allowance of $3 million. The Dutch valuation allowance did not change in 2022.
The statutory United States federal income tax rate reconciles to the effective income tax rates for continuing operations as follows: | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Statutory U.S. federal income tax rate | 21.0 | % | | 21.0 | % | | 21.0 | % |
State income taxes, net of federal tax benefit | 3.0 | % | | 3.1 | % | | 4.6 | % |
Benefits related to foreign operations | 0.1 | % | | (0.2) | % | | (4.2) | % |
Expenses (benefits) related to compensation, net | 1.0 | % | | 0.5 | % | | (5.8) | % |
Unrecognized tax positions | 0.2 | % | | 0.2 | % | | 4.7 | % |
| | | | | |
| | | | | |
International Reorganization | — | % | | 1.1 | % | | (65.2) | % |
Tax credits | (1.5) | % | | (1.8) | % | | (15.2) | % |
Valuation allowance | 0.5 | % | | (0.2) | % | | 17.5 | % |
Other | (0.3) | % | | (0.4) | % | | 0.4 | % |
Effective income tax rates | 24.0 | % | | 23.3 | % | | (42.2) | % |
The Company's effective income tax rates from continuing operations were 24.0%, 23.3%, and (42.2)% for the years ended December 31, 2022, 2021 and 2020, respectively.
The effective income tax rates for the years ended December 31, 2022 and December 31, 2021 were higher than the U.S. federal income tax rate of 21.0% primarily due to state income taxes and tax expense related to compensation, partially offset by federal income tax credits. The effective income tax rate for the year ended December 31, 2021 was also higher due to a reduction in the net carrying value of its Dutch deferred tax asset.
As of December 31, 2022, 2021 and 2020, the Company’s gross unrecognized tax benefits totaled $11.9 million, $11.1 million, and $10.2 million, respectively. After considering the deferred income tax accounting impact, it is expected that approximately $8.1 million of the total as of December 31, 2022 would favorably affect the effective tax rate if resolved in the Company’s favor.
The following table presents a reconciliation of the beginning and ending amounts of unrecognized tax benefits:
| | | | | | | | | | | | | | | | | | |
(in thousands) | 2022 | | 2021 | | 2020 | |
Balance, January 1 | $ | 11,147 | | | $ | 10,193 | | | $ | 7,738 | | |
Changes for tax positions of prior years | (31) | | | 156 | | | 1,174 | | |
Increases for tax positions related to the current year | 1,650 | | | 1,618 | | | 1,281 | | |
Settlements and lapsing of statutes of limitations | (890) | | | (820) | | | — | | |
Balance, December 31 | $ | 11,876 | | | $ | 11,147 | | | $ | 10,193 | | |
It is reasonably possible that the Company’s unrecognized tax benefits could decrease within the next 12 months by as much as $10.5 million due to settlements and the expiration of applicable statutes of limitations. The Company's federal income tax returns for tax years 2015 and 2016 are currently under examination by the Internal Revenue Service for a tax credit refund claim. The Company's federal income tax return for tax years 2017 and 2018 are also under examination by the Internal Revenue Service. Further, the Company's federal income tax returns for tax years 2019, 2020, and 2021 are subject to examination by the Internal Revenue Service.
The practice of the Company is to recognize interest and penalties related to income tax matters in the provision for income taxes. The Company did not incur any material interest or penalties for 2022, 2021, and 2020. The Company had $0.3 million and $0.4 million of accrued interest and penalties on December 31, 2022 and 2021, respectively.
The Tax Cuts and Jobs Act subjects a U.S. shareholder to a minimum tax on “global intangible low-taxed income” (“GILTI”) earned by certain foreign subsidiaries. The practice of the Company is to recognize the tax expense on GILTI as a period expense in the period the tax is incurred. The Company has incurred tax on GILTI for the year ended December 31, 2022.
16. Share-Based Compensation and Capital Stock
Share-Based Compensation
The Company recognizes compensation cost related to share-based payment transactions in the financial statements based on the fair value of the equity or liability instruments issued. Compensation expense related to the fair value of share-based awards is recognized over the requisite service period. Over the life of the grant, the estimate of share-based compensation expense for awards with performance and/or service requirements is adjusted so that compensation cost is recognized only for awards that ultimately vest; for the grants with market conditions, the fair value of the award is determined at grant date and expensed over the life of the grant.
The Company has stock compensation plans pursuant to which it is authorized to grant stock-based awards of which 1.6 million shares of the Company's common stock remain available for grant as of December 31, 2022. The Company’s policy allows the issuance of new or treasury shares to satisfy stock-based awards. Restricted stock, stock options, stock appreciation rights and performance share awards may be granted to officers, key employees and non-employee directors with contractual terms set by the Compensation and Management Development Committee of the Board of Directors.
Stock Options
The Company granted approximately 0.2 million, 0.3 million and 0.2 million options to certain employees of the Company at a fair value of approximately $7.4 million, $7.9 million and $2.7 million during the years ended December 31, 2022, 2021 and 2020, respectively. 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 was estimated on the grant date using the Black-Scholes option-pricing model with the following weighted average assumptions:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Risk-free interest rate | 2.01 | % | | 0.94 | % | | 0.99 | % |
Expected volatility | 29.46 | % | | 29.23 | % | | 20.88 | % |
Expected life of stock option | 5.9 years | | 5.9 years | | 5.9 years |
Dividend yield | 0.66 | % | | 0.82 | % | | 0.99 | % |
Requisite service period | 4 years | | 4 years | | 4 years |
Contractual life | 10 years | | 10 years | | 10 years |
Weighted average fair value of options granted (per option) | $ | 42.66 | | | $ | 28.00 | | | $ | 17.25 | |
The expected life of the options and volatility are based on the historical data which is believed to be indicative of future exercise patterns and volatility. Historical volatility is calculated based on a period that corresponds to the expected life of the stock option. The dividend yield and the risk-free rate of return are calculated on the grant date based on the then current dividend rate and the risk-free rate for the period corresponding to the expected life of the stock option. Compensation expense related to the fair value of these awards is recognized straight-line over the requisite service period based on those awards that ultimately vest.
The aggregate intrinsic value of stock options outstanding and exercisable as of December 31, 2022 was $23.1 million and $18.8 million, respectively. The total intrinsic value of options exercised during the years ended December 31, 2022, 2021 and 2020 was $5.4 million, $10.6 million and $8.9 million, respectively.
The Company received $3.8 million, $11.1 million and $10.2 million in proceeds from the exercise of 0.1 million, 0.2 million and 0.2 million employee stock options during the years ended December 31, 2022, 2021 and 2020, respectively.
The following table summarizes information about stock options outstanding as of December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Options Outstanding | | Options Exercisable |
Range of Exercise Prices | | Number Outstanding at December 31, 2022 | | Weighted Average Remaining Contractual Life (Years) | | Weighted Average Exercise Price | | Number Exercisable at December 31, 2022 | | Weighted Average Exercise Price |
$45.59 to $55.00 | | 105,172 | | | 0.16 | | $ | 51.49 | | | 105,172 | | | $ | 51.49 | |
$55.01 to $65.00 | | 78,855 | | | 1.22 | | 60.69 | | | 78,855 | | | 60.69 | |
$65.01 to $85.00 | | 230,110 | | | 2.75 | | 81.31 | | | 194,648 | | | 81.34 | |
$85.01 to $91.28 | | 153,692 | | | 7.17 | | 91.28 | | | 76,838 | | | 91.28 | |
$91.29 to $104.87 | | 273,567 | | | 8.16 | | 104.87 | | | 68,343 | | | 104.87 | |
$104.88 to $117.98 | | 16,667 | | | 9.63 | | 117.98 | | | — | | | — | |
$117.99 to $146.68 | | 152,584 | | | 9.16 | | 146.68 | | | — | | | — | |
| | 1,010,647 | | | 5.58 | | $ | 94.97 | | | 523,856 | | | $ | 76.77 | |
Restricted Stock
The following table is a summary of activity related to restricted stock grants:
| | | | | | | | | | | | | | | | | |
| For the Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Restricted shares granted | 273,777 | | | 61,009 | | | 158,133 | |
Weighted average grant date fair value per share | $ | 143.76 | | | $ | 111.25 | | | $ | 90.18 | |
Aggregate grant date fair value (in thousands) | $ | 39,357 | | | $ | 6,787 | | | $ | 14,260 | |
Restricted shares forfeited | 14,443 | | | 19,209 | | | 36,860 | |
Vesting service period of shares granted | 9 - 60 months | | 9 - 48 months | | 12 - 48 months |
Fair value of shares vested (in thousands) | $ | 13,784 | | | $ | 11,927 | | | $ | 9,000 | |
Compensation expense related to the fair value of these awards is recognized straight-line over the requisite service period based on those restricted stock grants that ultimately vest. The fair value of grants is measured by the market price of the Company’s common stock on the date of grant. Restricted stock awards generally vest ratably over the service period beginning with the first anniversary of the grant date. Awards granted to retirement eligible non-employee directors are recognized over the shorter of the requisite service period or the length of time until retirement since the terms of the grant provide that awards will vest upon retirement.
Performance Vested Restricted Stock Units
The Company has granted performance vested restricted stock units (“PVRSU”) to certain employees. The Company grants three types of PVRSU awards: i) PVRSUs with performance conditions based on internal performance metrics, ii) PVRSUs with market conditions based on the Company's total shareholder return ("TSR") relative to a predetermined peer group, and iii) PVRSUs with both performance and market conditions. The vesting of PVRSU awards is contingent upon the Company achieving internal performance and/or TSR targets over a specified period and the employees' continued employment for a service period. These performance and market conditions affect the number of shares that will ultimately vest.
During the year ended December 31, 2022, the Company granted PVRSUs with market conditions, PVRSUs with performance conditions and PVRSUs with performance and market conditions with requisite service periods between 9 months and 60 months with award vesting ranges generally between 0% and 300% of the initial units granted.
The fair value of PVRSUs with only internal performance metrics is measured by the market price of the Company's common stock on the date of award grant. Compensation expense is recognized ratably over the requisite service period based on the Company's estimate of the achievement of the performance conditions. Management monitors current results and forecasts of the relevant internal performance metrics and, as necessary, adjusts the performance-based leveraging of unvested PVRSUs.
The fair value of PVRSUs with market conditions is estimated using a Monte Carlo simulation method as of the date of award grant. Compensation expense is recognized ratably over the requisite service period, regardless of whether the market conditions are achieved and the awards ultimately vest.
The fair value of PVRSUs with both performance and market conditions is estimated using a Monte Carlo simulation as of the date of award grant. Compensation is recognized ratable over the requisite service period based on the Company's estimate of the achievement of the performance conditions, with subsequent adjustments made for performance-based leveraging of unvested PVRSUs, as necessary. The Company has currently estimated that between 54% and 266.7% of the various award targets will be achieved.
The following table is a summary of activity related to PVRSU grants:
| | | | | | | | | | | | | | | | | |
| For the Years Ended December 31, |
| 2022 | | 2021 | | 2020 |
PVRSUs granted at target | 111,585 | | | 98,544 | | | 170,471 | |
Weighted average grant date fair value per share | $ | 181.91 | | | $ | 108.75 | | | $ | 134.26 | |
Aggregate grant date fair value (in thousands) | $ | 20,298 | | | $ | 10,716 | | | $ | 22,888 | |
PVRSUs forfeited & expired | 83,563 | | | 78,500 | | | 33,080 | |
Requisite service period | 9 - 60 months | | 9 to 60 months | | 31 to 36 months |
During the year ended December 31, 2022, no PVRSUs vested. During the years ended December 31, 2021 and 2020, PVRSUs totaling 3,986 and 176,471 vested at a fair value of $0.3 million and $17.5 million, respectively. During the years ended December 31, 2021 and 2020, an additional 920 and 30,116 units, respectively, were awarded because the Company's performance exceeded the conditions provided in the awards.
As a result of the Company's operating results not achieving certain performance conditions contained in the PVRSU awards, the number of PVRSUs that expired was 78,370 shares for the year ended December 31, 2022, 72,944 shares for the year ended December 31, 2021, and 16,117 shares for the year ended December 31, 2020.
A summary of stock-based award activity as of December 31, 2022, 2021 and 2020 and the changes during those years are presented below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2022 |
| Stock Options | | Restricted Stock | | Performance Vested Restricted Stock Units |
| Options | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Life | | Shares | | Weighted Average Grant Date Fair Value | | Shares | | Weighted Average Grant Date Fair Value |
Outstanding as of January 1, 2022 | 910,944 | | | $ | 83.14 | | | | | 236,599 | | | $ | 92.60 | | | 412,642 | | | $ | 114.70 | |
Granted | 172,441 | | | 143.91 | | | | | 273,777 | | | 143.76 | | | 111,585 | | | 181.91 | |
Performance-based leveraging* | — | | | — | | | | | — | | | — | | | (3,484) | | | 121.34 | |
Exercised/vested | (66,192) | | | 57.55 | | | | | (96,834) | | | 87.34 | | | — | | | — | |
Expired | (986) | | | 51.49 | | | | | — | | | — | | | (78,370) | | | 81.15 | |
Forfeited | (5,560) | | | 128.86 | | | | | (14,443) | | | 106.35 | | | (5,193) | | | 132.06 | |
Outstanding as of December 31, 2022 | 1,010,647 | | | $ | 94.97 | | | 5.6 years | | 399,099 | | | $ | 128.47 | | | 437,180 | | | $ | 140.05 | |
Options exercisable as of December 31, 2022 | 523,856 | | | $ | 76.77 | | | 3.3 years | | | | | | | | |
* PVRSU units outstanding have been adjusted by 3,484, net units during the year ended December 31, 2022, due to a decrease in outstanding PVRSU units due to the Company partially meeting the targeted performance conditions offset by an increase in outstanding PVRSU units due to the Company exceeding the targeted performance conditions in PVRSU's granted in prior periods.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 |
| Stock Options | | Restricted Stock | | Performance Vested Restricted Stock Units |
| Options | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Life | | Shares | | Weighted Average Grant Date Fair Value | | Shares | | Weighted Average Grant Date Fair Value |
Outstanding as of January 1, 2021 | 819,610 | | | $ | 70.48 | | | | | 304,439 | | | $ | 84.48 | | | 321,752 | | | $ | 109.25 | |
Granted | 280,811 | | | 104.87 | | | | | 61,009 | | | 111.25 | | | 98,544 | | | 108.75 | |
| | | | | | | | | | | | | |
Performance-based leveraging* | — | | | — | | | | | — | | | — | | | 74,832 | | | 107.51 | |
Exercised/vested | (185,437) | | | 59.61 | | | | | (109,640) | | | 80.83 | | | (3,986) | | | 81.55 | |
Expired | — | | | — | | | | | — | | | — | | | (72,944) | | | 81.55 | |
Forfeited | (4,040) | | | 104.87 | | | | | (19,209) | | | 90.23 | | | (5,556) | | | 55.76 | |
Outstanding as of December 31, 2021 | 910,944 | | | $ | 83.14 | | | 5.5 years | | 236,599 | | | $ | 92.60 | | | 412,642 | | | $ | 114.70 | |
Options exercisable as of December 31, 2021 | 421,592 | | | $ | 67.09 | | | 2.8 years | | | | | | | | |
* PVRSU units outstanding have been increased by 74,832 units during the year ended December 31, 2021, due to the Company exceeding the targeted performance conditions contained in PVRSU's granted in prior periods.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2020 |
| Stock Options | | Restricted Stock | | Performance Vested Restricted Stock Units |
| Options | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Life | | Shares | | Weighted Average Grant Date Fair Value | | Shares | | Weighted Average Grant Date Fair Value |
Outstanding as of January 1, 2020 | 873,895 | | | $ | 61.69 | | | | | 312,097 | | | $ | 75.23 | | | 330,716 | | | $ | 70.03 | |
Granted | 158,620 | | | 91.28 | | | | | 158,133 | | | 90.18 | | | 170,471 | | | 134.26 | |
Performance-based leveraging* | — | | | — | | | | | — | | | — | | | 30,116 | | | 60.68 | |
Exercised/vested | (209,209) | | | 49.17 | | | | | (128,931) | | | 69.80 | | | (176,471) | | | 58.68 | |
Expired | — | | | — | | | | | — | | | — | | | (16,117) | | | 60.50 | |
Forfeited | (3,696) | | | 91.28 | | | | | (36,860) | | | 81.98 | | | (16,963) | | | 82.25 | |
Outstanding as of December 31, 2020 | 819,610 | | | $ | 70.48 | | | 4.2 years | | 304,439 | | | $ | 84.48 | | | 321,752 | | | $ | 109.25 | |
Options exercisable as of December 31, 2020 | 480,255 | | | $ | 60.70 | | | 2.5 years | | | | | | | | |
* PVRSU units outstanding have been increased by 30,116 units during the year ended December 31, 2020, due to the Company exceeding the targeted performance conditions contained in PVRSU's granted in prior periods.
The components of the Company’s pretax stock-based compensation expense and associated income tax benefits are as follows:
| | | | | | | | | | | | | | | | | |
| For the Year Ended December 31, |
(in thousands) | 2022 | | 2021 | | 2020 |
Stock options | $ | 4,674 | | | $ | 3,396 | | | $ | 1,975 | |
Restricted stock | 14,349 | | | 9,281 | | | 8,731 | |
Performance vested restricted stock units | 21,436 | | | 10,703 | | | (3,466) | |
Total share-based compensation expense | $ | 40,459 | | | $ | 23,380 | | | $ | 7,241 | |
| | | | | |
The total unrecognized compensation costs related to stock-based awards that have not yet vested and the related weighted average amortization period over which the costs are to be recognized as of December 31, 2022 are as follows: | | | | | | | | | | | |
(in thousands) | Unrecognized Compensation Expense on Unvested Awards | | Weighted Average Remaining Amortization Period |
Stock options | $ | 10,528 | | | 3.0 years |
Restricted stock | 37,634 | | | 3.6 years |
Performance vested restricted stock units | 28,545 | | | 2.5 years |
Total | $ | 76,707 | | | |
Dividends
On February 28, 2020, the Company’s Board of Directors declared a quarterly cash dividend of $0.225 per share of common stock for $12.5 million. The dividend was payable on April 16, 2020 to shareholders of record on April 2, 2020. Subsequent to the payment of the dividend, in light of uncertainty resulting from the COVID-19 pandemic, the Company’s Board of Directors suspended future, undeclared dividends.
During the fourth quarter of 2021, the Company's Board of Directors announced a 6% increase to the quarterly dividend rate to $0.2375 per share from $0.225 per share, beginning with the dividend payable in the first quarter of 2022.
During the year ended December 31, 2022, the Company's quarterly dividend rate was $0.2375 per share. Annual dividends declared during the year ended December 31, 2022 were $0.95 per share or $51.7 million. During the year ended December 31, 2021, the Company's quarterly dividend rate was $0.225 per share for the second and third quarter and was $0.2375 per share in the fourth quarter of 2021. Annual dividends declared during the year ended December 31, 2021 were $0.688 per share or $38.2 million. During the year ended December 31, 2020, the Company's quarterly dividend rate was $0.225 per share. Annual dividends declared during the year ended December 31, 2020 were $0.225 per share or $12.5 million.
The Company may not declare or make any payment if under the Restated Credit agreement there is an existing event of default or if the payment would create an event of default.
In addition, during the years ended December 31, 2022, 2021 and 2020, the Company paid previously declared but unrecorded dividends totaling $5 thousand, $8 thousand, and $0.4 million, respectively, that were contingent upon the vesting of performance vested restricted units.
Share Repurchases and Redemptions
In 1998, we instituted a share repurchase program. The Company may purchase stock under the share repurchase program to return excess capital to its shareholders. Treasury stock activity is recorded at cost in the consolidated balance sheets.
During the three months ended March 31, 2020, the Company repurchased 0.5 million shares of common stock under the repurchase program at a total cost of $43.3 million. In light of uncertainty resulting from the COVID-19 pandemic, the Company subsequently temporarily suspended activity under the share repurchase program and no additional repurchases were made pursuant to the program for the balance of 2020. On May 7, 2021, the Company's Board of Directors approved resumption of the share repurchase program. During the year ended December 31, 2021, the Company repurchased 57,754 shares of its common stock under the repurchase program at a total cost of $7.3 million.
During the year ended December 31, 2022, the Company repurchased 3,666,298 shares of its common stock under the repurchase program at a total cost of $429.4 million. On a cumulative basis through December 31, 2022, the Company repurchased 88.4 million shares of its common stock (including 33.0 million prior to the two-for-one stock split effected in October 2005) under the share repurchase program at a total cost of $1.9 billion.
During the year ended December 31, 2022, the Company redeemed 36,120 shares of common stock at a total cost of approximately $5.4 million from employees to satisfy the option exercise price and statutory minimum tax-withholding requirements related to the exercising of stock options and vesting of performance vested restricted stock units and restricted stock grants. During 2021 and 2020, the Company redeemed 54,441 and 125,996 shares of common stock at a total cost of $6.0 million and $12.2 million, respectively, from employees to satisfy the option price and minimum tax-withholding requirements related to the exercising of options and vesting of performance vested restricted stock units and restricted stock grants. These redemptions were outside the share repurchase program.
17. Accumulated Other Comprehensive Loss
The components of accumulated other comprehensive loss is as follows: | | | | | | | | | | | | | | | | | |
| December 31, |
(in thousands) | 2022 | | 2021 | | 2020 |
Foreign currency translation adjustments | $ | (5,211) | | | $ | (4,574) | | | $ | (4,646) | |
| | | | | |
| | | | | |
Total accumulated other comprehensive loss | $ | (5,211) | | | $ | (4,574) | | | $ | (4,646) | |
The following represents the changes in accumulated other comprehensive loss, net of tax by component:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2022 | | | Year Ended December 31, 2021 |
(in thousands) | | | Foreign Currency Items | | Total | | | | Foreign Currency Items | | Total |
Beginning Balance | | | $ | (4,574) | | | $ | (4,574) | | | | | $ | (4,646) | | | $ | (4,646) | |
Other comprehensive (loss) income before reclassification | | | (637) | | | (637) | | | | | 72 | | | 72 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Ending Balance | | | $ | (5,211) | | | $ | (5,211) | | | | | $ | (4,574) | | | $ | (4,574) | |
There were no amounts reclassified from accumulated other comprehensive loss during the year ended December 31, 2021 or December 31, 2022.
18. 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. As the shares of restricted stock are both potential shares of common stock and participating securities, the Company calculates diluted earnings per share by the more dilutive of the treasury stock method or the two-class method. The calculation of EPS for net income available to common shareholders excludes the distribution of dividends and undistributed earnings attributable to 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 common share is as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
(in thousands, except per share amounts) | 2022 | | 2021 | | 2020 |
Numerator: | | | | | |
| | | | | |
| | | | | |
Net income | $ | 332,152 | | | $ | 288,957 | | | $ | 75,387 | |
Income allocated to participating securities | (1,881) | | | (1,125) | | | (423) | |
Net income available to common shareholders | $ | 330,271 | | | $ | 287,832 | | | $ | 74,964 | |
Denominator: | | | | | |
Weighted average common shares outstanding - basic | 54,595 | | | 55,379 | | | 55,175 | |
| | | | | |
| | | | | |
Basic earnings per share | $ | 6.05 | | | $ | 5.20 | | | $ | 1.36 | |
| | | | | |
Numerator: | | | | | |
| | | | | |
| | | | | |
Net income | $ | 332,152 | | | $ | 288,957 | | | $ | 75,387 | |
Income allocated to participating securities | (1,881) | | | (1,125) | | | (423) | |
Net income available to common shareholders | $ | 330,271 | | | $ | 287,832 | | | $ | 74,964 | |
Denominator: | | | | | |
Weighted average common shares outstanding - basic | 54,595 | | | 55,379 | | | 55,175 | |
Diluted effect of stock options and PVRSUs | 526 | | | 504 | | | 354 | |
Weighted average common shares outstanding - diluted | 55,121 | | | 55,883 | | | 55,529 | |
| | | | | |
| | | | | |
| | | | | |
Diluted earnings per share | $ | 5.99 | | | $ | 5.15 | | | $ | 1.35 | |
The following securities have been excluded from the calculation of diluted weighted average common shares outstanding as the inclusion of these securities would have an anti-dilutive effect:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
(in thousands) | 2022 | | 2021 | | 2020 |
Stock Options | 153 | | | — | | | 155 | |
PVRSUs | — | | | 155 | | | 231 | |
19. Leases
Lessee
The Company has operating leases primarily for office space, buildings, and equipment. Our leases, excluding the assumed ground lease discussed below, have remaining lease terms of one month to ten years, some of which may include options to extend leases for up to five years and some which may include options to terminate the leases within one year.
Additionally, as part of the Radisson Transaction, the Company assumed a ground lease on an owned hotel with a remaining 89 year term. Inclusive of other assumed operating leases, the Radisson transaction resulted in a lease liability and right-of-use asset at acquisition of $40.7 million and $40.3 million, respectively (refer to Note 24).
The Company's lease costs were as follows:
| | | | | | | | | | | |
| Year Ended December 31, |
(in thousands) | 2022 | | 2021 |
Operating lease cost | $ | 12,073 | | | $ | 9,499 | |
Short-term lease cost | 40 | | | 325 | |
Sublease income | (559) | | | (134) | |
Total lease cost | $ | 11,554 | | | $ | 9,690 | |
Leases recorded on the consolidated balance sheet consist of the following:
| | | | | | | | | | | | | | |
| December 31, | | | |
(in thousands) | 2022 | | 2021 | | | |
Assets: | | | | | | |
Operating lease right-of-use assets | $ | 68,985 | | | $ | 34,183 | | | | |
Liabilities: | | | | | | |
Current operating lease liabilities | $ | 10,663 | | | $ | 11,998 | | | | |
Long-term operating lease liabilities | 70,994 | | | 35,492 | | | | |
Total lease liabilities | $ | 81,657 | | | $ | 47,490 | | | | |
On October 4, 2021, an office lease for an approximate 10-year term with an unrelated third party commenced. The Company accounted for this lease as an operating lease and established a lease liability and right-of-use asset of approximately $34.6 million and $25.3 million, respectively, during the fourth quarter of 2021.
Other information related to the Company's lease arrangements is as follows: | | | | | | | | | | | |
| Year Ended December 31, |
(in thousands) | 2022 | | 2021 |
Cash paid for amounts included in the measurement of lease liabilities: | | | |
Operating cash flows from operating leases | $ | 14,145 | | | $ | 11,528 | |
ROU assets obtained in exchange for lease liabilities in non-cash transactions: | | | |
Operating lease assets obtained in exchange for operating lease liabilities | $ | 44,481 | | | $ | 25,852 | |
Weighted-average remaining lease term | 41.02 years | | 7.66 years |
Weighted-average discount rate(1) | 4.77 | % | | 2.79 | % |
(1) Discount rates used for existing operating leases upon adoption of Topic 842 were established based on remaining lease term as of January 1, 2019.
Maturities of lease liabilities as of December 31, 2022 are as follows:
| | | | | | | | |
(in thousands) | | | | |
2023 | $ | 12,856 | | | | |
2024 | 6,517 | | | | |
2025 | 6,289 | | | | |
2026 | 6,205 | | | | |
2027 | 6,554 | | | | |
Thereafter | 284,249 | | | | |
Total minimum lease payments | $ | 322,670 | | | | |
Less imputed interest | 241,013 | | | | |
Present value of minimum lease payments | $ | 81,657 | | | | |
In the fourth quarter of 2021, the Company entered into one office lease agreement with an unrelated third-party that we expect to account for as an operating lease. This lease is not reflected in our consolidated balance sheets or in the table above as the lease has not commenced. The lease has an approximate 11-year term and expected to commence in the fourth quarter of 2023.
Related Party
The Company and family members of the Company's largest shareholder entered into an agreement that allows those family members to lease the Company aircraft from time to time for their personal use. The agreement provides for lease payments that contribute towards the fixed costs associated with the aircraft as well as reimbursement of the Company’s variable costs associated with operation of the aircraft, in compliance with, and to the extent authorized by, applicable regulatory requirements. The terms of the lease agreements are consistent with the terms of lease agreements that the Company has entered into with unrelated third parties for use of the aircraft. During the years ended December 31, 2022 and 2021, the Company received $48 thousand and $0.2 million, respectively, pursuant to this arrangement.
20. Reportable Segments
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 hotel management operations are aggregated within this reportable segment considering their similar economic characteristics, types of customers, distribution channels and regulatory business environments. Revenues from the hotel franchising and management business include royalty fees, initial franchise 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 hotel franchise and management agreements which result in direct and indirect cost reimbursements. The cost reimbursement revenues received from franchisees are included in hotel franchising and management revenues and are offset by the related expenses to calculate hotel franchising operating income. Equity in earnings or losses from hotel franchising related investments in affiliates is allocated to the Company's 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 or income taxes, which are included in the Corporate & Other column. Corporate & Other revenues include owned hotel revenues and revenues related to the Company's SaaS technology solutions division which provide cloud-based property management software to non-franchised hoteliers.
The intersegment revenue adjustment is from the elimination of Hotel Franchising & Management revenue which include royalty, management and cost reimbursable fees charged to our owned hotels against franchise and management fee expense recognized by our owned hotels in Corporate & Other operating income (loss).
Our President and Chief Executive Officer, who is our CODM, does not use assets by operating segment when assessing performance or making operating segment resource allocation decisions and therefore assets by segment are not disclosed below.
The following tables present the financial information for the Company's segments: | | | | | | | | | | | | | | | | | | | | | | | |
| For the Year Ended December 31, 2022 |
(in thousands) | Hotel Franchising & Management | | Corporate & Other | | Intersegment Eliminations | | Consolidated |
Revenues | $ | 1,298,521 | | | $ | 108,879 | | | $ | (5,451) | | | $ | 1,401,949 | |
Operating income (loss) | 552,905 | | | (74,304) | | | — | | | 478,601 | |
Depreciation and amortization | 12,935 | | | 17,490 | | | — | | | 30,425 | |
Income (loss) before income taxes | 554,637 | | | (117,831) | | | — | | | 436,806 | |
| | | | | | | |
| For the Year Ended December 31, 2021 |
(in thousands) | Hotel Franchising & Management | | Corporate & Other | | Intersegment Eliminations | | Consolidated |
Revenues | $ | 1,026,409 | | | $ | 45,740 | | | $ | (2,851) | | | $ | 1,069,298 | |
Operating income (loss) | 485,199 | | | (56,266) | | | — | | | 428,933 | |
Depreciation and amortization | 8,050 | | | 16,723 | | | — | | | 24,773 | |
Income (loss) before income taxes | 468,894 | | | (92,402) | | | — | | | 376,492 | |
| | | | | | | |
| For the Year Ended December 31, 2020 |
(in thousands) | Hotel Franchising & Management | | Corporate & Other | | Intersegment Eliminations | | Consolidated |
Revenues | $ | 747,329 | | | $ | 28,257 | | | $ | (1,514) | | | $ | 774,072 | |
Operating income (loss) | 191,301 | | | (69,634) | | | — | | | 121,667 | |
Depreciation and amortization | 8,000 | | | 17,831 | | | — | | | 25,831 | |
Income (loss) before income taxes | 176,012 | | | (123,006) | | | — | | | 53,006 | |
The results of the Company's international operations are included in the Hotel Franchising & Management reportable segment and Corporate & Other. Revenues generated by foreign operations, including royalty, cost reimbursable fees and other revenues for the years ended December 31, 2022, 2021 and 2020 were $70.2 million, $46.8 million, and $42.6 million, respectively.
21. Related Party Transactions
Transactions with Company's Largest Shareholder
Effective October 15, 1997, Choice Hotels International, Inc., which included both a franchising business and owned hotel business, separated the businesses via a spin-off into two companies: Sunburst Hospitality Corporation (referred to hereafter as “Sunburst”) and the Company. Subsequent to the spin-off, the Company’s largest shareholder retained significant ownership percentages in both Sunburst and the Company. As part of the spin-off, Sunburst and the Company entered into a strategic alliance agreement (as amended, the "Strategic Alliance Agreement"). Among other things, the Strategic Alliance Agreement provided for revised royalty and system fees and the determination of liquidated damages related to the termination of Choice branded Sunburst properties. The liquidated damage provisions extend through the life of the existing Sunburst franchise agreements.
On June 5, 2019, the Strategic Alliance Agreement was terminated and replaced with addenda to each of the five hotels under franchise at that time. The addenda preserve certain terms from the Strategic Alliance Agreement with respect to the five hotels, including the revised royalty and system fee and liquidated damage provisions, which would also apply to new franchise agreements signed for the five hotels (as either a renewal or a change to another Choice brand not contemplated at the time of original agreement execution). No terms were substantially modified with respect to the five operating hotels under franchise. In June 2019, the Company and Sunburst entered into master development agreements which provide Sunburst geographic exclusivity in two specified regions for development of five WoodSpring branded hotels. For the years ended December 31, 2022 and 2021, there were four and zero new franchise agreements signed between the Company and Sunburst and affiliates, respectively. As of December 31, 2022, Sunburst and affiliates operate five hotels under franchise with the Company.
Total franchise fees, including royalty and marketing and reservation system fees, paid by Sunburst and affiliates to the Company included in the accompanying consolidated financial statements were $0.8 million, $0.4 million, and $0.5 million for the years ended December 31, 2022, 2021 and 2020, respectively. As of both December 31, 2022 and 2021, accounts receivable due from Sunburst and affiliates were $0.1 million.
22. Transactions with Unconsolidated Affiliates
The Company extends loans to various unconsolidated affiliates or members of our unconsolidated affiliates. The Company has a total principal balance on these loans of $65.2 million and $90.7 million as of December 31, 2022 and December 31, 2021, respectively. These loans mature at various dates and bear interest at fixed and variable rates.
The Company signed a management fee arrangement for marketing services with a partner in an unconsolidated affiliate. For the years ended December 31, 2022, 2021 and 2020, fees earned and payroll costs reimbursed under this arrangement totaled $2.4 million, $1.4 million and $1.3 million, respectively.
The Company entered into franchise agreements with certain of the unconsolidated affiliates listed within Note 8. Pursuant to these franchise agreements, the Company recorded royalty and marketing and reservation system fees of approximately $27.2 million, $20.2 million, and $13.9 million for the years ended December 31, 2022, 2021 and 2020, respectively. The Company recorded $3.9 million and $2.7 million as a receivable due from these unconsolidated affiliates as of December 31, 2022 and 2021, respectively.
23. 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 supporting the VIE’s efforts to develop and own hotels 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. The maximum exposure of principal incidental to these limited payment guaranties is $5.7 million, plus unpaid expenses and accrued unpaid interest. As of December 31, 2022 and December 31, 2021, the Company believed the likelihood of having to perform under the aforementioned limited payment guaranties was remote. In the event of performance, the Company has recourse for one of the transactions in the form of a membership interest pledge as collateral for the guaranty.
Commitments
The Company has the following commitments outstanding at December 31, 2022:
•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 commencement of construction or hotel opening, in accordance with agreed upon provisions in individual franchise agreements. At December 31, 2022, the Company had commitments to extend an additional $330.4 million for these purposes provided the conditions of the payment are met by its 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 hotel properties 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 stipulated in the management agreement up to a specified maximum amount. On November 1, 2021, an amended and restated management agreement was executed between the Company and the third party. The maximum guarantee under the agreement is $22 million. There are no potential guaranteed payments until January 2023 and future performance is expected to be sufficient to cover the terms of the agreement. Accordingly, no liability was recorded as of the acquisition date of Radisson Hotels Americas or December 31, 2022 in accrued liabilities within the consolidated balance sheets.
•To the extent existing unconsolidated affiliates proceed to the hotel construction phase, the Company is committed to make capital contributions totaling $14.1 million to support their efforts to construct Cambria hotels.
•The Company committed to provide financing in the form of loans or credit facilities to franchisees for Choice brand development efforts. As of December 31, 2022, the Company has remaining commitments of approximately $1.8 million, upon certain conditions being met.
•The Company’s legacy Choice franchise agreements require the payment of franchise fees, which include marketing and reservation system fees. In accordance with 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 comprising its various hotel brands to provide marketing and reservation services appropriate to support the operation of the overall system. The legacy Radisson Hotels Americas franchise agreements have similar provisions regarding marketing fees to be used for marketing activities. To the extent revenues collected exceed expenditures incurred, the Company has a commitment to the franchisee system to make expenditures in future years. Conversely, to the extent expenditures incurred exceed revenues collected, the Company has the contractual enforceable right to assess and collect such amounts.
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 future payments to be made under these indemnifications as the triggering events are not subject to predictability. With respect to certain of the aforementioned indemnities, such as indemnifications of 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.
24. Acquisitions
2021 & 2022 Asset Acquisitions
In September 2021 and April 2022, the Company reached settlements with independent borrowers holding senior and mezzanine loans classified as collateral-dependent, collateralized by operating hotels. The key terms of the settlements resulted in a deed in lieu of foreclosure on each operating hotel in exchange for releasing obligations pursuant to the senior and mezzanine loans and the associated franchise agreements, as exchanged on October 1, 2021 and April 14, 2022, respectively.
As collateral-dependent financial assets, the expected credit losses as captured in Notes receivable, net of allowance for credit losses, on the consolidated balance sheets immediately prior to exchange were determined based on the fair value of the operating hotels. The acquisition accounting was also based on the fair value of the operating hotels. The fair values were estimated using an income approach valuation method based on discounted cash flows of the collateralized operating hotel utilizing historical operating performance, industry projections for the market, and comparable sales capitalization rates.
The acquisition dates for these hotels were October 1, 2021 and April 14, 2022 and had fair values at time of acquisition of $21.1 million and $20.4 million, respectively. In accordance with the provisions of ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business ("ASU 2017-01"), each purchase represented an asset acquisition based on the concentration of value in the acquired land and building. The Notes receivable, net of allowance for credit losses, balances were re-characterized and attributed to each asset class based on a relative fair value allocation to qualifying assets. The relative fair values for each asset class were estimated using a combination of income and market approach valuations methods. For the October 1, 2021 acquisition, the $21.1 million balance was re-characterized as $4.8 million to land, $14.2 million to building and improvements, $1.8 million to furniture, fixtures, and equipment, and $0.3 million to net assets assumed. For the April 14, 2022 acquisition, the $20.4 million balance was re-characterized as $3.3 million to land, $16.6 million to building and improvements, $1.3 million to furniture, fixtures, and equipment, and $(0.8) million to net liabilities assumed.
August 2022 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, adjusted for Disclosed Leakage (as defined in the Share Sale and Purchase Agreement) and certain other prepaid expenses. To fund the Transaction, Choice drew $175.0 million on the Company's existing $600.0 million unsecured credit facility (the "Revolver"), and funded the remainder with cash on hand.
Additionally, in connection with the acquisition, we recorded $39.6 million of transaction, transition, and severance expense, included within Selling, general and administrative, during the year ended December 31, 2022, respectively.
Preliminary Fair Values of Assets Acquired and Liabilities Assumed
The Company allocated the purchase price based upon a preliminary assessment of the fair value of the assets acquired and liabilities assumed as of August 11, 2022. These preliminary fair values are based on management’s estimates and assumptions, using the best information available at the time of this filing. During the fourth quarter of 2022, the Company recorded net measurement period adjustments that decreased goodwill by $9.1 million, as presented in the table below. The Company made these measurement period adjustments to reflect facts and circumstances that existed as of the acquisition date and did not result from intervening events subsequent to such 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 will be completed no later than 12 months after the closing date. The final acquisition accounting adjustments may be materially different and may include (1) changes in fair value of property and equipment and associated salvage values, (2) changes in allocations to intangible assets, such trade names, acquired franchise and management agreements, above and below market leases, as well as goodwill; and (3) other changes to assets and liabilities, such as working capital.
The preliminary allocation of the purchase price including measurement period adjustments, as presented in our Consolidated Balance Sheet: | | | | | | | | | | | |
Assets acquired | August 11, 2022 | Measurement Period Adjustments | August 11, 2022 (as adjusted) |
Cash and cash equivalents | $ | 113,023 | | $ | — | | $ | 113,023 | |
Restricted cash | 10,403 | | — | | 10,403 | |
Accounts receivable | 32,972 | | 8,752 | | 41,724 | |
Notes receivables - current | 1,709 | | — | | 1,709 | |
Prepaid expenses and other current assets | 8,139 | | — | | 8,139 | |
Property and equipment | 125,441 | | — | | 125,441 | |
Operating lease right-of-use assets | 42,315 | | (2,016) | | 40,299 | |
Intangible assets | 447,400 | | (300) | | 447,100 | |
Notes receivable - noncurrent | 2,592 | | — | | 2,592 | |
Investment in affiliates | 471 | | — | | 471 | |
Other assets | 2,129 | | — | | 2,129 | |
Total assets acquired | $ | 786,594 | | $ | 6,436 | | $ | 793,030 | |
| | | |
Liabilities assumed | | | |
Accounts payable | 8,295 | | (1,566) | | 6,729 | |
Accrued expenses and other current liabilities | 15,987 | | 425 | | 16,412 | |
Deferred revenue - current(1) | 5,745 | | 1,566 | | 7,311 | |
Liability for guest loyalty program - current(1) | 3,542 | | 3,792 | | 7,334 | |
Long-term debt | 55,975 | | — | | 55,975 | |
Long-term deferred revenue(1) | 26,499 | | (3,915) | | 22,584 | |
Deferred compensation and retirement plan obligations | 9,265 | | — | | 9,265 | |
Operating lease liabilities | 42,705 | | (2,016) | | 40,689 | |
Liability for guest loyalty program - noncurrent(1) | 10,180 | | (1,443) | | 8,737 | |
Other liabilities | 3,052 | | 543 | | 3,595 | |
Total liabilities assumed | $ | 181,245 | | $ | (2,614) | | $ | 178,631 | |
| | | |
Fair value of net assets acquired | $ | 605,349 | | $ | 9,050 | | $ | 614,399 | |
Goodwill | 68,507 | | (9,050) | | 59,457 | |
Total purchase consideration | $ | 673,856 | | $ | — | | $ | 673,856 | |
(1) The Deferred revenue (including deferred affiliation fees) and Liability for guest loyalty program balances were assumed at their carrying value at the date of the acquisition pursuant to the application of ASU 2021-08 (see Note 1).
Property and Equipment
The following table presents the preliminary estimates of 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.
| | | | | | | | |
| Estimated Useful Life | Estimated Fair Value |
| (in years) | (in thousands) |
Land | N/A | $ | 7,159 | |
Construction in progress | N/A | 3,190 | |
Building and leasehold improvements | 24.4 | 93,934 | |
Site improvements | 23.1 | 586 | |
Furniture, fixtures and equipment | 3.9 | 8,334 | |
Computer equipment and software | 2.0 | 12,238 | |
Total | | $ | 125,441 | |
We provisionally 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 hotels. We are continuing to assess the marketplace assumptions and property conditions, which could result in changes to these provisional values.
Identified Intangible Assets
The following table presents our preliminary estimates of the fair value of the acquired identified intangible assets and their estimated useful lives: | | | | | | | | |
| Estimated Useful Life | Estimated Fair Value |
| (in years) | (in thousands) |
Trade names | N/A | $ | 223,700 | |
Franchise agreements | 15.5 | 220,100 | |
Management agreements | 15.5 | 3,300 | |
Total | | $ | 447,100 | |
The fair value of the trade names was provisionally estimated using the relief-from-royalty method. This method applies an estimated royalty rate to forecasted future cash flows, discounted to present value. The fair value of the franchise and management agreements was preliminarily estimated using a multi-period excess earnings method, a variation of the income approach. This method uses the present value of incremental after-tax cash flows attributable to the intangible asset to estimate fair value. These valuation methodologies utilize Level 3 assumptions, and we are continuing to assess the assumptions used in estimating these values as well as the respective useful lives, which could result in changes to these provisional values.
Debt Assumed
As part of the Transaction, we assumed a mortgage related to an acquired hotel property. The mortgage had an associated interest rate cap agreement with an effective date of July 30, 2021 through August 6, 2024. Subsequent to the acquisition closing date, the mortgage, inclusive of outstanding interest and fees, was repaid in full in the amount of $56.0 million using cash we acquired. Additionally, the interest rate cap agreement was terminated, which resulted in a payment to Choice in the amount of $1.9 million. Related to the mortgage, we acquired $10.4 million in restricted cash, for which restrictions were lifted upon repayment.
Operating Leases
The Company measured operating lease liabilities assumed at the present value of remaining payments as of the acquisition date, discounted using Choice's applicable incremental borrowing rate, in accordance with Leases (Topic 842). The corresponding right-of-use assets acquired were measured at the value of the lease liabilities, further adjusted for favorable or unfavorable lease terms as compared to market terms. We are continuing to assess market assumptions, which could change our preliminary estimate.
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 liabilities assumed by Choice were reset to fair value at the time of the acquisition, which results in the elimination of previously established deferred income tax balances and the establishment of new balances that reflect the new tax basis, including tax deductible goodwill. Because the accounting for the Transaction is ongoing, the resulting deferred tax balances are still being finalized.