þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
20-0052541
|
(State or other jurisdiction
of incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
22 Sylvan Way
|
|
07054
|
Parsippany, New Jersey
|
|
(Zip Code)
|
(Address of principal executive offices)
|
|
|
Large accelerated filer
|
þ
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
¨
|
Smaller reporting company
|
¨
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
Page
|
PART I
|
FINANCIAL INFORMATION
|
|
Item 1.
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Item 2.
|
||
|
||
Item 3.
|
||
Item 4.
|
||
PART II
|
OTHER INFORMATION
|
|
Item 1.
|
||
Item 1A.
|
||
Item 1B.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Item 5.
|
||
Item 6.
|
||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
Net revenues
|
|
|
|
|
|
|
|
||||||||
Service and membership fees
|
$
|
566
|
|
|
$
|
584
|
|
|
$
|
1,558
|
|
|
$
|
1,579
|
|
Vacation ownership interest sales
|
373
|
|
|
320
|
|
|
987
|
|
|
855
|
|
||||
Franchise fees
|
168
|
|
|
160
|
|
|
449
|
|
|
395
|
|
||||
Consumer financing
|
106
|
|
|
105
|
|
|
311
|
|
|
310
|
|
||||
Other
|
52
|
|
|
43
|
|
|
135
|
|
|
114
|
|
||||
Net revenues
|
1,265
|
|
|
1,212
|
|
|
3,440
|
|
|
3,253
|
|
||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Operating
|
495
|
|
|
490
|
|
|
1,389
|
|
|
1,358
|
|
||||
Cost of vacation ownership interests
|
45
|
|
|
35
|
|
|
115
|
|
|
115
|
|
||||
Consumer financing interest
|
23
|
|
|
21
|
|
|
69
|
|
|
67
|
|
||||
Marketing and reservation
|
197
|
|
|
182
|
|
|
554
|
|
|
472
|
|
||||
General and administrative
|
172
|
|
|
157
|
|
|
481
|
|
|
422
|
|
||||
Asset impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
||||
Restructuring
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||
Depreciation and amortization
|
45
|
|
|
43
|
|
|
136
|
|
|
133
|
|
||||
Total expenses
|
977
|
|
|
928
|
|
|
2,744
|
|
|
2,586
|
|
||||
Operating income
|
288
|
|
|
284
|
|
|
696
|
|
|
667
|
|
||||
Other income, net
|
—
|
|
|
(2
|
)
|
|
(9
|
)
|
|
(9
|
)
|
||||
Interest expense
|
32
|
|
|
34
|
|
|
98
|
|
|
103
|
|
||||
Early extinguishment of debt
|
2
|
|
|
—
|
|
|
108
|
|
|
12
|
|
||||
Interest income
|
(2
|
)
|
|
(19
|
)
|
|
(7
|
)
|
|
(22
|
)
|
||||
Income before income taxes
|
256
|
|
|
271
|
|
|
506
|
|
|
583
|
|
||||
Provision for income taxes
|
97
|
|
|
96
|
|
|
187
|
|
|
222
|
|
||||
Net income
|
159
|
|
|
175
|
|
|
319
|
|
|
361
|
|
||||
Net loss attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Net income attributable to Wyndham shareholders
|
$
|
159
|
|
|
$
|
175
|
|
|
$
|
320
|
|
|
$
|
361
|
|
Earnings per share
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
1.13
|
|
|
$
|
1.10
|
|
|
$
|
2.20
|
|
|
$
|
2.17
|
|
Diluted
|
1.11
|
|
|
1.08
|
|
|
2.16
|
|
|
2.12
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per share
|
$
|
0.23
|
|
|
$
|
0.15
|
|
|
$
|
0.69
|
|
|
$
|
0.45
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
Net income
|
$
|
159
|
|
|
$
|
175
|
|
|
$
|
319
|
|
|
$
|
361
|
|
Other comprehensive income/(loss), net of tax
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
19
|
|
|
(53
|
)
|
|
12
|
|
|
(25
|
)
|
||||
Unrealized gain on cash flow hedges
|
1
|
|
|
1
|
|
|
4
|
|
|
3
|
|
||||
Other comprehensive income/(loss), net of tax
|
20
|
|
|
(52
|
)
|
|
16
|
|
|
(22
|
)
|
||||
Comprehensive income
|
179
|
|
|
123
|
|
|
335
|
|
|
339
|
|
||||
Net loss attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Comprehensive income attributable to Wyndham shareholders
|
$
|
179
|
|
|
$
|
123
|
|
|
$
|
336
|
|
|
$
|
339
|
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
232
|
|
|
$
|
142
|
|
Trade receivables, net
|
376
|
|
|
409
|
|
||
Vacation ownership contract receivables, net
|
320
|
|
|
297
|
|
||
Inventory
|
372
|
|
|
351
|
|
||
Prepaid expenses
|
107
|
|
|
121
|
|
||
Deferred income taxes
|
160
|
|
|
153
|
|
||
Other current assets
|
262
|
|
|
257
|
|
||
Total current assets
|
1,829
|
|
|
1,730
|
|
||
Long-term vacation ownership contract receivables, net
|
2,590
|
|
|
2,551
|
|
||
Non-current inventory
|
725
|
|
|
759
|
|
||
Property and equipment, net
|
1,166
|
|
|
1,117
|
|
||
Goodwill
|
1,537
|
|
|
1,479
|
|
||
Trademarks, net
|
737
|
|
|
730
|
|
||
Franchise agreements and other intangibles, net
|
451
|
|
|
401
|
|
||
Other non-current assets
|
320
|
|
|
256
|
|
||
Total assets
|
$
|
9,355
|
|
|
$
|
9,023
|
|
Liabilities and Equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Securitized vacation ownership debt
|
$
|
206
|
|
|
$
|
196
|
|
Current portion of long-term debt
|
64
|
|
|
46
|
|
||
Accounts payable
|
272
|
|
|
278
|
|
||
Deferred income
|
389
|
|
|
402
|
|
||
Due to former Parent and subsidiaries
|
12
|
|
|
10
|
|
||
Accrued expenses and other current liabilities
|
665
|
|
|
631
|
|
||
Total current liabilities
|
1,608
|
|
|
1,563
|
|
||
Long-term securitized vacation ownership debt
|
1,716
|
|
|
1,666
|
|
||
Long-term debt
|
2,465
|
|
|
2,107
|
|
||
Deferred income taxes
|
1,122
|
|
|
1,065
|
|
||
Deferred income
|
186
|
|
|
182
|
|
||
Due to former Parent and subsidiaries
|
29
|
|
|
37
|
|
||
Other non-current liabilities
|
210
|
|
|
171
|
|
||
Total liabilities
|
7,336
|
|
|
6,791
|
|
||
Commitments and contingencies (Note 12)
|
|
|
|
||||
Stockholders' equity:
|
|
|
|
||||
Preferred stock, $.01 par value, authorized 6,000,000 shares, none issued and outstanding
|
—
|
|
|
—
|
|
||
Common stock, $.01 par value, authorized 600,000,000 shares, issued 215,159,866 shares in 2012 and 212,286,217 shares in 2011
|
2
|
|
|
2
|
|
||
Treasury stock, at cost – 74,602,746 shares in 2012 and 65,228,133 shares in 2011
|
(2,450
|
)
|
|
(2,009
|
)
|
||
Additional paid-in capital
|
3,814
|
|
|
3,818
|
|
||
Retained earnings
|
510
|
|
|
293
|
|
||
Accumulated other comprehensive income
|
144
|
|
|
128
|
|
||
Total stockholders’ equity
|
2,020
|
|
|
2,232
|
|
||
Noncontrolling interest
|
(1
|
)
|
|
—
|
|
||
Total equity
|
2,019
|
|
|
2,232
|
|
||
Total liabilities and equity
|
$
|
9,355
|
|
|
$
|
9,023
|
|
|
Nine Months Ended
|
||||||
|
September 30,
|
||||||
|
2012
|
|
2011
|
||||
Operating Activities
|
|
|
|
||||
Net income
|
$
|
319
|
|
|
$
|
361
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
136
|
|
|
133
|
|
||
Provision for loan losses
|
320
|
|
|
255
|
|
||
Deferred income taxes
|
40
|
|
|
63
|
|
||
Stock-based compensation
|
31
|
|
|
31
|
|
||
Excess tax benefits from stock-based compensation
|
(27
|
)
|
|
(17
|
)
|
||
Asset impairment
|
—
|
|
|
13
|
|
||
Loss on early extinguishment of debt
|
107
|
|
|
12
|
|
||
Non-cash interest
|
17
|
|
|
21
|
|
||
Net change in assets and liabilities, excluding the impact of acquisitions and dispositions:
|
|
|
|
||||
Trade receivables
|
42
|
|
|
71
|
|
||
Vacation ownership contract receivables
|
(247
|
)
|
|
(151
|
)
|
||
Inventory
|
68
|
|
|
71
|
|
||
Prepaid expenses
|
19
|
|
|
(2
|
)
|
||
Other current assets
|
(12
|
)
|
|
17
|
|
||
Accounts payable, accrued expenses and other current liabilities
|
5
|
|
|
31
|
|
||
Due to former Parent and subsidiaries, net
|
(3
|
)
|
|
(14
|
)
|
||
Deferred income
|
(17
|
)
|
|
(27
|
)
|
||
Other, net
|
10
|
|
|
(8
|
)
|
||
Net cash provided by operating activities
|
808
|
|
|
860
|
|
||
Investing Activities
|
|
|
|
||||
Property and equipment additions
|
(123
|
)
|
|
(153
|
)
|
||
Net assets acquired, net of cash acquired
|
(204
|
)
|
|
(27
|
)
|
||
Development advances
|
(3
|
)
|
|
(4
|
)
|
||
Equity investments and loans
|
(45
|
)
|
|
(11
|
)
|
||
Proceeds from asset sales
|
—
|
|
|
26
|
|
||
Decrease in securitization restricted cash
|
10
|
|
|
13
|
|
||
Increase in escrow deposit restricted cash
|
(11
|
)
|
|
—
|
|
||
Other, net
|
(1
|
)
|
|
(3
|
)
|
||
Net cash used in investing activities
|
(377
|
)
|
|
(159
|
)
|
||
Financing Activities
|
|
|
|
||||
Proceeds from securitized borrowings
|
1,265
|
|
|
1,243
|
|
||
Principal payments on securitized borrowings
|
(1,204
|
)
|
|
(1,163
|
)
|
||
Proceeds from long-term debt
|
1,818
|
|
|
1,771
|
|
||
Principal payments on long-term debt
|
(1,793
|
)
|
|
(1,778
|
)
|
||
Proceeds from note issuances
|
941
|
|
|
245
|
|
||
Repurchase of notes
|
(757
|
)
|
|
—
|
|
||
Repayment/repurchase of convertible notes
|
(45
|
)
|
|
(262
|
)
|
||
Proceeds from call options
|
33
|
|
|
155
|
|
||
Repurchase of warrants
|
—
|
|
|
(112
|
)
|
||
Dividends to shareholders
|
(102
|
)
|
|
(76
|
)
|
||
Repurchase of common stock
|
(476
|
)
|
|
(673
|
)
|
||
Proceeds from stock option exercises
|
13
|
|
|
11
|
|
||
Excess tax benefits from stock-based compensation
|
27
|
|
|
17
|
|
||
Debt issuance costs
|
(15
|
)
|
|
(21
|
)
|
||
Net share settlement of incentive equity awards
|
(44
|
)
|
|
(30
|
)
|
||
Other, net
|
(1
|
)
|
|
(1
|
)
|
||
Net cash used in financing activities
|
(340
|
)
|
|
(674
|
)
|
||
Effect of changes in exchange rates on cash and cash equivalents
|
(1
|
)
|
|
(8
|
)
|
||
Net increase in cash and cash equivalents
|
90
|
|
|
19
|
|
||
Cash and cash equivalents, beginning of period
|
142
|
|
|
156
|
|
||
Cash and cash equivalents, end of period
|
$
|
232
|
|
|
$
|
175
|
|
|
Common Shares Outstanding
|
|
Common Stock
|
|
Treasury Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Income
|
|
Non-controlling Interest
|
|
Total Equity
|
|||||||||||||||
Balance as of December 31, 2011
|
147
|
|
|
$
|
2
|
|
|
$
|
(2,009
|
)
|
|
$
|
3,818
|
|
|
$
|
293
|
|
|
$
|
128
|
|
|
$
|
—
|
|
|
$
|
2,232
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
(1
|
)
|
|
319
|
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
|||||||
Exercise of stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|||||||
Issuance of shares for RSU vesting
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Net share settlement of incentive equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|||||||
Change in deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|||||||
Repurchase of common stock
|
(10
|
)
|
|
—
|
|
|
(473
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(473
|
)
|
|||||||
Settlement of warrants
|
1
|
|
|
—
|
|
|
32
|
|
|
(32
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Change in excess tax benefit on equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(103
|
)
|
|
—
|
|
|
—
|
|
|
(103
|
)
|
|||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||||
Balance as of September 30, 2012
|
140
|
|
|
$
|
2
|
|
|
$
|
(2,450
|
)
|
|
$
|
3,814
|
|
|
$
|
510
|
|
|
$
|
144
|
|
|
$
|
(1
|
)
|
|
$
|
2,019
|
|
|
Common Shares Outstanding
|
|
Common Stock
|
|
Treasury Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings/ (Accumulated Deficit)
|
|
Accumulated Other Comprehensive Income
|
|
Non-controlling Interest
|
|
Total Equity
|
|||||||||||||||
Balance as of December 31, 2010
|
173
|
|
|
$
|
2
|
|
|
$
|
(1,107
|
)
|
|
$
|
3,892
|
|
|
$
|
(25
|
)
|
|
$
|
155
|
|
|
$
|
—
|
|
|
$
|
2,917
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
361
|
|
|
—
|
|
|
—
|
|
|
361
|
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
(22
|
)
|
|||||||
Exercise of stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|||||||
Issuance of shares for RSU vesting
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Net share settlement of incentive equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|||||||
Change in deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|||||||
Repurchase of warrants
|
—
|
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|||||||
Repurchase of common stock
|
(22
|
)
|
|
—
|
|
|
(677
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(677
|
)
|
|||||||
Change in excess tax benefit on equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(76
|
)
|
|
—
|
|
|
—
|
|
|
(76
|
)
|
|||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Balance as of September 30, 2011
|
153
|
|
|
$
|
2
|
|
|
$
|
(1,784
|
)
|
|
$
|
3,808
|
|
|
$
|
260
|
|
|
$
|
133
|
|
|
$
|
—
|
|
|
$
|
2,419
|
|
•
|
Lodging
—franchises hotels in the upper upscale, upscale, upper midscale, midscale, economy and extended stay segments of the lodging industry and provides hotel management services for full-service and limited-service hotels.
|
•
|
Vacation Exchange and Rentals
—provides vacation exchange services and products to owners of intervals of vacation ownership interests (“VOIs”) and markets vacation rental properties primarily on behalf of independent owners.
|
•
|
Vacation Ownership
—develops, markets and sells VOIs to individual consumers, provides consumer financing in connection with the sale of VOIs and provides property management services at resorts.
|
2.
|
Earnings
Per Share
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||
|
September 30,
|
|
September 30,
|
|
||||||||||||
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
||||||||
Net income attributable to Wyndham shareholders
|
$
|
159
|
|
|
$
|
175
|
|
|
$
|
320
|
|
|
$
|
361
|
|
|
Basic weighted average shares outstanding
|
141
|
|
|
159
|
|
|
145
|
|
|
166
|
|
|
||||
Stock options, SSARs and RSUs
(a)
|
2
|
|
|
3
|
|
(c)
|
2
|
|
|
3
|
|
(c)
|
||||
Warrants
(b)
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
||||
Diluted weighted average shares outstanding
|
144
|
|
(d)
|
162
|
|
(e)
|
148
|
|
(d)
|
170
|
|
(e)
|
||||
Earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
1.13
|
|
|
$
|
1.10
|
|
|
$
|
2.20
|
|
|
$
|
2.17
|
|
|
Diluted
|
1.11
|
|
|
1.08
|
|
|
2.16
|
|
|
2.12
|
|
|
|
(a)
|
Includes unvested dilutive restricted stock units (“RSUs”) which are subject to future forfeitures.
|
(b)
|
Represents the dilutive effect of warrants to purchase shares of the Company’s common stock related to the May 2009 issuance of the Company’s convertible notes.
|
(c)
|
Excludes
3 million
stock options and stock-settled stock appreciation rights ("SSARs") for both the three and nine months ended September 30, 2011, as it would have been anti-dilutive to EPS.
|
(d)
|
Excludes
607,000
performance vested restricted stock units ("PSUs"), as the Company has not met the required performance metrics.
|
(e)
|
Excludes
350,000
PSUs, as the Company has not met the required performance metrics.
|
|
Shares
|
|
Cost
|
|
Average Price
|
|||||
As of December 31, 2011
|
40.1
|
|
|
$
|
1,197
|
|
|
$
|
29.83
|
|
For the nine months ended September 30, 2012
|
10.0
|
|
|
473
|
|
|
47.35
|
|
||
As of September 30, 2012
|
50.1
|
|
|
$
|
1,670
|
|
|
33.33
|
|
3.
|
Acquisitions
|
|
Amount
|
||
Cash consideration
|
$
|
180
|
|
Less: cash acquired
|
6
|
|
|
Net cash consideration
|
174
|
|
|
Fair value of assets acquired in excess of liabilities assumed
|
148
|
|
|
Excess purchase price over fair value of assets acquired and liabilities assumed
|
$
|
26
|
|
|
Amount
|
||
Vacation ownership contracts receivables
|
$
|
128
|
|
Inventory
|
41
|
|
|
Customer relationships
(a)
|
35
|
|
|
Trademarks
(b)
|
4
|
|
|
Management contracts
(c)
|
20
|
|
|
Goodwill
|
26
|
|
|
Property and equipment
|
22
|
|
|
Other current and non-current assets
|
35
|
|
|
Total assets acquired
|
311
|
|
|
Other current liabilities
|
43
|
|
|
Assumed debt
|
79
|
|
|
Other non-current liabilities
|
9
|
|
|
Total liabilities assumed
|
131
|
|
|
Net assets acquired
|
$
|
180
|
|
|
(a)
|
Represents customer relationships with a weighted average life of
15
years; included within Franchise agreements and other intangibles, net on the Consolidated Balance Sheet.
|
(c)
|
Represents management contracts with a weighted average life of
15
years; included within Franchise agreements and other intangibles, net on the Consolidated Balance Sheet.
|
4.
|
Intangible
Assets
|
|
As of September 30, 2012
|
|
As of December 31, 2011
|
||||||||||||||||||||
|
Gross
|
|
|
|
Net
|
|
Gross
|
|
|
|
Net
|
||||||||||||
|
Carrying
|
|
Accumulated
|
|
Carrying
|
|
Carrying
|
|
Accumulated
|
|
Carrying
|
||||||||||||
|
Amount
|
|
Amortization
|
|
Amount
|
|
Amount
|
|
Amortization
|
|
Amount
|
||||||||||||
Unamortized Intangible Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Goodwill
|
$
|
1,537
|
|
|
|
|
|
|
$
|
1,479
|
|
|
|
|
|
||||||||
Trademarks
|
$
|
737
|
|
|
|
|
|
|
$
|
730
|
|
|
|
|
|
||||||||
Amortized Intangible Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Franchise agreements
|
$
|
595
|
|
|
$
|
337
|
|
|
$
|
258
|
|
|
$
|
595
|
|
|
$
|
324
|
|
|
$
|
271
|
|
Other
|
252
|
|
|
59
|
|
|
193
|
|
|
180
|
|
|
50
|
|
|
130
|
|
||||||
|
$
|
847
|
|
|
$
|
396
|
|
|
$
|
451
|
|
|
$
|
775
|
|
|
$
|
374
|
|
|
$
|
401
|
|
|
|
|
Goodwill
|
|
|
|
|
||||||||
|
Balance at
|
|
Acquired
|
|
Foreign
|
|
Balance at
|
||||||||
|
December 31, 2011
|
|
During 2012
(*)
|
|
Exchange
|
|
September 30, 2012
|
||||||||
Lodging
|
$
|
300
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
300
|
|
Vacation Exchange and Rentals
|
1,179
|
|
|
24
|
|
|
8
|
|
|
1,211
|
|
||||
Vacation Ownership
|
—
|
|
|
26
|
|
|
—
|
|
|
26
|
|
||||
Total Company
|
$
|
1,479
|
|
|
$
|
50
|
|
|
$
|
8
|
|
|
$
|
1,537
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
Franchise agreements
|
$
|
4
|
|
|
$
|
5
|
|
|
$
|
13
|
|
|
$
|
15
|
|
Other
|
3
|
|
|
3
|
|
|
9
|
|
|
9
|
|
||||
Total
(*)
|
$
|
7
|
|
|
$
|
8
|
|
|
$
|
22
|
|
|
$
|
24
|
|
|
|
Amount
|
||
Remainder of 2012
|
$
|
8
|
|
2013
|
33
|
|
|
2014
|
32
|
|
|
2015
|
32
|
|
|
2016
|
31
|
|
|
2017
|
30
|
|
5.
|
Vacation
Ownership Contract Receivables
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
Current vacation ownership contract receivables:
|
|
|
|
||||
Securitized
|
$
|
248
|
|
|
$
|
262
|
|
Non-securitized
|
123
|
|
(a)
|
76
|
|
||
|
371
|
|
|
338
|
|
||
Less: Allowance for loan losses
|
51
|
|
|
41
|
|
||
Current vacation ownership contract receivables, net
|
$
|
320
|
|
|
$
|
297
|
|
Long-term vacation ownership contract receivables:
|
|
|
|
||||
Securitized
|
$
|
2,128
|
|
|
$
|
2,223
|
|
Non-securitized
|
897
|
|
(a)
|
681
|
|
||
|
3,025
|
|
|
2,904
|
|
||
Less: Allowance for loan losses
|
435
|
|
|
353
|
|
||
Long-term vacation ownership contract receivables, net
|
$
|
2,590
|
|
|
$
|
2,551
|
|
|
|
Amount
|
||
Allowance for loan losses as of December 31, 2011
|
$
|
394
|
|
Provision for loan losses
|
320
|
|
|
Contract receivables write-offs, net
|
(228
|
)
|
|
Allowance for loan losses as of September 30, 2012
|
$
|
486
|
|
|
Amount
|
||
Allowance for loan losses as of December 31, 2010
|
$
|
362
|
|
Provision for loan losses
|
255
|
|
|
Contract receivables write-offs, net
|
(232
|
)
|
|
Allowance for loan losses as of September 30, 2011
|
$
|
385
|
|
|
As of September 30, 2012
|
||||||||||||||||||||||
|
700+
|
|
600-699
|
|
<600
|
|
No Score
|
|
Asia Pacific
|
|
Total
|
||||||||||||
Current
|
$
|
1,459
|
|
|
$
|
1,068
|
|
|
$
|
290
|
|
|
$
|
90
|
|
|
$
|
311
|
|
|
$
|
3,218
|
|
31 - 60 days
|
13
|
|
|
24
|
|
|
24
|
|
|
3
|
|
|
5
|
|
|
69
|
|
||||||
61 - 90 days
|
8
|
|
|
12
|
|
|
15
|
|
|
1
|
|
|
2
|
|
|
38
|
|
||||||
91 - 120 days
|
14
|
|
|
32
|
|
|
21
|
|
|
2
|
|
|
2
|
|
|
71
|
|
||||||
Total
|
$
|
1,494
|
|
|
$
|
1,136
|
|
|
$
|
350
|
|
|
$
|
96
|
|
|
$
|
320
|
|
|
$
|
3,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As of December 31, 2011
|
||||||||||||||||||||||
|
700+
|
|
600-699
|
|
<600
|
|
No Score
|
|
Asia Pacific
|
|
Total
|
||||||||||||
Current
|
$
|
1,424
|
|
|
$
|
985
|
|
|
$
|
320
|
|
|
$
|
77
|
|
|
$
|
290
|
|
|
$
|
3,096
|
|
31 - 60 days
|
15
|
|
|
23
|
|
|
24
|
|
|
3
|
|
|
3
|
|
|
68
|
|
||||||
61 - 90 days
|
8
|
|
|
14
|
|
|
15
|
|
|
1
|
|
|
2
|
|
|
40
|
|
||||||
91 - 120 days
|
8
|
|
|
11
|
|
|
17
|
|
|
1
|
|
|
1
|
|
|
38
|
|
||||||
Total
|
$
|
1,455
|
|
|
$
|
1,033
|
|
|
$
|
376
|
|
|
$
|
82
|
|
|
$
|
296
|
|
|
$
|
3,242
|
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
Land held for VOI development
|
$
|
137
|
|
|
$
|
136
|
|
VOI construction in process
|
171
|
|
|
149
|
|
||
Completed inventory and vacation credits
(a)(b)
|
789
|
|
|
825
|
|
||
Total inventory
|
1,097
|
|
(c)
|
1,110
|
|
||
Less: Current portion
|
372
|
|
|
351
|
|
||
Non-current inventory
|
$
|
725
|
|
|
$
|
759
|
|
|
(a)
|
Includes estimated recoveries of
$198 million
and
$164 million
as of
September 30, 2012
and
December 31, 2011
, respectively. Vacation credits relate to both the Company’s vacation ownership and vacation exchange and rentals businesses.
|
(b)
|
Includes
$70 million
and
$73 million
as of
September 30, 2012
and
December 31, 2011
, respectively, related to the Company’s vacation exchange and rentals business.
|
(c)
|
Includes
$41 million
related to Shell.
|
7.
|
Long-Term Debt and Borrowing Arrangements
|
|
September 30,
2012 |
|
December 31,
2011 |
|
||||
Securitized vacation ownership debt
:
(a)
|
|
|
|
|
||||
Term notes
|
$
|
1,702
|
|
|
$
|
1,625
|
|
|
Bank conduit facility
|
220
|
|
|
237
|
|
|
||
Total securitized vacation ownership debt
|
1,922
|
|
|
1,862
|
|
|
||
Less: Current portion of securitized vacation ownership debt
|
206
|
|
|
196
|
|
|
||
Long-term securitized vacation ownership debt
|
$
|
1,716
|
|
|
$
|
1,666
|
|
|
Long-term debt
:
(b)
|
|
|
|
|
||||
Revolving credit facility (due July 2016)
|
$
|
270
|
|
|
$
|
218
|
|
|
$230 million 3.50% convertible notes (due May 2012)
|
—
|
|
|
36
|
|
|
||
$43 million 9.875% senior unsecured notes (due May 2014)
|
42
|
|
|
243
|
|
(d)
|
||
$357 million 6.00% senior unsecured notes (due December 2016)
|
361
|
|
(c)
|
811
|
|
(e)
|
||
$300 million 2.95% senior unsecured notes (due March 2017)
|
298
|
|
|
—
|
|
|
||
$250 million 5.75% senior unsecured notes (due February 2018)
|
248
|
|
|
247
|
|
|
||
$250 million 7.375% senior unsecured notes (due March 2020)
|
248
|
|
|
247
|
|
|
||
$250 million 5.625% senior unsecured notes (due March 2021)
|
246
|
|
|
245
|
|
|
||
$650 million 4.25% senior unsecured notes (due March 2022)
|
644
|
|
|
—
|
|
|
||
Vacation rentals capital leases
|
104
|
|
|
102
|
|
|
||
Other
|
68
|
|
(f)
|
4
|
|
|
||
Total long-term debt
|
2,529
|
|
|
2,153
|
|
|
||
Less: Current portion of long-term debt
|
64
|
|
|
46
|
|
|
||
Long-term debt
|
$
|
2,465
|
|
|
$
|
2,107
|
|
|
|
(a)
|
Represents non-recourse debt that is securitized through bankruptcy-remote special purpose entities (“SPEs”), the creditors of which have no recourse to the Company for principal and interest. These outstanding borrowings are collateralized by
$2,517 million
and
$2,638 million
of underlying gross vacation ownership contract receivables and related assets as of
September 30, 2012
and
December 31, 2011
, respectively.
|
(b)
|
The carrying amounts of the senior unsecured notes are net of unamortized discount of
$18 million
as of
September 30, 2012
.
|
(c)
|
Includes
$5 million
of unamortized gains from the settlement of a derivative.
|
(d)
|
Aggregate principal balance as of
December 31, 2011
was
$250 million
.
|
(e)
|
Aggregate principal balance as of
December 31, 2011
was
$800 million
.
|
(f)
|
Includes
$65 million
related to Shell, of which
$53 million
is current.
|
|
Securitized Vacation Ownership Debt
|
|
Other
|
|
Total
|
||||||
Within 1 year
|
$
|
206
|
|
|
$
|
64
|
|
|
$
|
270
|
|
Between 1 and 2 years
|
244
|
|
|
65
|
|
|
309
|
|
|||
Between 2 and 3 years
|
378
|
|
|
11
|
|
|
389
|
|
|||
Between 3 and 4 years
|
204
|
|
|
281
|
|
|
485
|
|
|||
Between 4 and 5 years
|
198
|
|
|
670
|
|
|
868
|
|
|||
Thereafter
|
692
|
|
|
1,438
|
|
|
2,130
|
|
|||
|
$
|
1,922
|
|
|
$
|
2,529
|
|
|
$
|
4,451
|
|
|
Securitized Bank Conduit Facility
(a)
|
|
Revolving
Credit Facility
|
|
||||
Total Capacity
|
$
|
650
|
|
|
$
|
1,000
|
|
|
Less: Outstanding Borrowings
|
220
|
|
|
270
|
|
|
||
Available Capacity
|
$
|
430
|
|
|
$
|
730
|
|
(b)
|
|
(a)
|
The capacity of this facility is subject to the Company’s ability to provide additional assets to collateralize additional securitized borrowings.
|
(b)
|
The capacity under the Company’s revolving credit facility includes availability for letters of credit. As of
September 30, 2012
, the available capacity of
$730 million
was further reduced to
$720 million
due to the issuance of
$10 million
of letters of credit.
|
8.
|
Transfer
and Servicing of Financial Assets
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
Securitized contract receivables, gross
(a)
|
$
|
2,376
|
|
|
$
|
2,485
|
|
Securitized restricted cash
(b)
|
122
|
|
|
132
|
|
||
Interest receivables on securitized contract receivables
(c)
|
19
|
|
|
20
|
|
||
Other assets
(d)
|
—
|
|
|
1
|
|
||
Total SPE assets
(e)
|
2,517
|
|
|
2,638
|
|
||
Securitized term notes
(f)
|
1,702
|
|
|
1,625
|
|
||
Securitized conduit facilities
(f)
|
220
|
|
|
237
|
|
||
Other liabilities
(g)
|
6
|
|
|
11
|
|
||
Total SPE liabilities
|
1,928
|
|
|
1,873
|
|
||
SPE assets in excess of SPE liabilities
|
$
|
589
|
|
|
$
|
765
|
|
|
(a)
|
Included in current (
$248 million
and
$262 million
as of
September 30, 2012
and
December 31, 2011
, respectively) and non-current (
$2,128 million
and
$2,223 million
as of
September 30, 2012
and
December 31, 2011
, respectively) vacation ownership contract receivables on the Consolidated Balance Sheets.
|
(b)
|
Included in other current assets (
$65 million
and
$71 million
as of
September 30, 2012
and
December 31, 2011
, respectively) and other non-current assets (
$57 million
and
$61 million
as of
September 30, 2012
and
December 31, 2011
, respectively) on the Consolidated Balance Sheets.
|
(c)
|
Included in trade receivables, net on the Consolidated Balance Sheets.
|
(d)
|
Includes interest rate derivative contracts and related assets; included in other non-current assets on the Consolidated Balance Sheets.
|
(e)
|
Excludes deferred financing costs of
$28 million
and
$26 million
as of
September 30, 2012
and
December 31, 2011
, respectively, related to securitized debt.
|
(f)
|
Included in current (
$206 million
and
$196 million
as of
September 30, 2012
and
December 31, 2011
, respectively) and long-term (
$1,716 million
and
$1,666 million
as of
September 30, 2012
and
December 31, 2011
, respectively) securitized vacation ownership debt on the Consolidated Balance Sheets.
|
(g)
|
Primarily includes interest rate derivative contracts and accrued interest on securitized debt; included in accrued expenses and other current liabilities (
$2 million
as of both
September 30, 2012
and
December 31, 2011
) and other non-current liabilities (
$4 million
and
$9 million
as of
September 30, 2012
and
December 31, 2011
, respectively) on the Consolidated Balance Sheets.
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
SPE assets in excess of SPE liabilities
|
$
|
589
|
|
|
$
|
765
|
|
Non-securitized contract receivables
|
1,020
|
|
|
757
|
|
||
Less: Allowance for loan losses
|
486
|
|
|
394
|
|
||
Total, net
|
$
|
1,123
|
|
|
$
|
1,128
|
|
9.
|
Fair
Value
|
|
As of
|
|
As of
|
||||||||||||||||||||
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||||
|
Fair Value
|
|
Level 2
|
|
Level 3
|
|
Fair Value
|
|
Level 2
|
|
Level 3
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives:
(a)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Call Options
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
24
|
|
Interest rate contracts
|
3
|
|
|
3
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|
—
|
|
||||||
Foreign exchange contracts
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
||||||
Securities available-for-sale
(b)
|
6
|
|
|
—
|
|
|
6
|
|
|
6
|
|
|
—
|
|
|
6
|
|
||||||
Total assets
|
$
|
10
|
|
|
$
|
4
|
|
|
$
|
6
|
|
|
$
|
35
|
|
|
$
|
5
|
|
|
$
|
30
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Bifurcated Conversion Feature
(c)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
24
|
|
Interest rate contracts
(d)
|
4
|
|
|
4
|
|
|
—
|
|
|
10
|
|
|
10
|
|
|
—
|
|
||||||
Foreign exchange contracts
(d)
|
2
|
|
|
2
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|
—
|
|
||||||
Total liabilities
|
$
|
6
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
37
|
|
|
$
|
13
|
|
|
$
|
24
|
|
|
(a)
|
Included in other current assets (
$2 million
and
$25 million
as of
September 30, 2012
and
December 31, 2011
, respectively) and other non-current assets (
$2 million
and
$4 million
as of
September 30, 2012
and
December 31, 2011
, respectively) on the Consolidated Balance Sheets; carrying value is equal to estimated fair value.
|
(b)
|
Included in other non-current assets on the Consolidated Balance Sheets.
|
(c)
|
Included in current portion of long-term debt on the Consolidated Balance Sheet as of
December 31, 2011
; carrying value is equal to estimated fair value.
|
(d)
|
Included in accrued expenses and other current liabilities (
$2 million
and
$4 million
as of
September 30, 2012
and
December 31, 2011
, respectively) and other non-current liabilities (
$4 million
and
$9 million
as of
September 30, 2012
and
December 31, 2011
, respectively) on the Consolidated Balance Sheets; carrying value is equal to estimated fair value.
|
|
Derivative Asset-Call Options
|
|
Derivative Liability- Bifurcated Conversion Feature
|
|
Securities Available-For-Sale
|
||||||
Balance as of December 31, 2011
|
$
|
24
|
|
|
$
|
(24
|
)
|
|
$
|
6
|
|
Change in fair value
|
9
|
|
|
(9
|
)
|
|
—
|
|
|||
Repayment of debt/settlement of call options
|
(33
|
)
|
|
33
|
|
|
—
|
|
|||
Balance as of September 30, 2012
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
Derivative Asset-Call Options
|
|
Derivative Liability- Bifurcated Conversion Feature
|
|
Securities Available-For-Sale
|
||||||
Balance as of December 31, 2010
|
$
|
162
|
|
|
$
|
(162
|
)
|
|
$
|
6
|
|
Convertible notes activity
(*)
|
(156
|
)
|
|
156
|
|
|
—
|
|
|||
Change in fair value
|
10
|
|
|
(10
|
)
|
|
—
|
|
|||
Balance as of September 30, 2011
|
$
|
16
|
|
|
$
|
(16
|
)
|
|
$
|
6
|
|
|
(*)
|
Represents the change in value resulting from the Company’s repurchase of a portion of its convertible notes and the settlement of a corresponding portion of the call options.
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||
|
Carrying
Amount
|
|
Estimated Fair Value
|
|
Carrying
Amount
|
|
Estimated Fair Value
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Vacation ownership contract receivables, net
|
$
|
2,910
|
|
|
$
|
3,389
|
|
|
$
|
2,848
|
|
|
$
|
3,232
|
|
Debt
|
|
|
|
|
|
|
|
||||||||
Total debt
(*)
|
4,451
|
|
|
4,677
|
|
|
4,015
|
|
|
4,205
|
|
|
10.
|
Derivative
Instruments and Hedging Activities
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||||
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||||
Non-designated hedging instruments
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange contracts
(a)
|
$
|
(2
|
)
|
|
$
|
(6
|
)
|
|
|
$
|
1
|
|
|
$
|
(13
|
)
|
|
Interest rate contracts
|
(1
|
)
|
(b)
|
1
|
|
(c)
|
|
(1
|
)
|
(b)
|
7
|
|
(c)
|
||||
Call Options
|
—
|
|
|
(5
|
)
|
|
|
9
|
|
|
10
|
|
|
||||
Bifurcated Conversion Feature
|
—
|
|
|
5
|
|
|
|
(9
|
)
|
|
(10
|
)
|
|
||||
Total
|
$
|
(3
|
)
|
|
$
|
(5
|
)
|
|
|
$
|
—
|
|
|
$
|
(6
|
)
|
|
|
(a)
|
Included within operating expenses on the Consolidated Statements of Income.
|
(b)
|
Included within consumer financing interest expense on the Consolidated Statements of Income.
|
(c)
|
Included within interest expense and consumer financing interest expense on the Consolidated Statements of Income.
|
|
|
|
As of
|
|
As of
|
||||
|
Balance Sheet Location
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
Designated hedging instruments
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|
||||
Interest rate contracts
|
Other non-current liabilities
|
|
$
|
4
|
|
|
$
|
9
|
|
Foreign exchange contracts
|
Accrued expenses and other current liabilities
|
|
1
|
|
|
1
|
|
||
Total
|
|
|
$
|
5
|
|
|
$
|
10
|
|
Non-designated hedging instruments
|
|
|
|
|
|
||||
Assets
|
|
|
|
|
|
||||
Interest rate contracts
|
Other non-current assets
|
|
$
|
3
|
|
|
$
|
4
|
|
Foreign exchange contracts
|
Other current assets
|
|
1
|
|
|
1
|
|
||
Call Options
|
Other current assets
|
|
—
|
|
|
24
|
|
||
Total
|
|
|
$
|
4
|
|
|
$
|
29
|
|
Liabilities
|
|
|
|
|
|
||||
Interest rate contracts
|
Other non-current liabilities
|
|
$
|
—
|
|
|
$
|
1
|
|
Foreign exchange contracts
|
Accrued expenses and other current liabilities
|
|
1
|
|
|
2
|
|
||
Bifurcated Conversion Feature
|
Current portion of long-term debt
|
|
—
|
|
|
24
|
|
||
Total
|
|
|
$
|
1
|
|
|
$
|
27
|
|
11.
|
Income
Taxes
|
12.
|
Commitments
and Contingencies
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
Foreign currency translation adjustments
|
$
|
153
|
|
|
$
|
141
|
|
Unrealized losses on cash flow hedges
|
(6
|
)
|
|
(10
|
)
|
||
Defined benefit pension plans
|
(3
|
)
|
|
(3
|
)
|
||
Total AOCI
(*)
|
$
|
144
|
|
|
$
|
128
|
|
|
14.
|
Stock-Based Compensation
|
|
RSUs
|
|
SSARs
|
||||||||||
|
Number of RSUs
|
|
Weighted Average Grant Price
|
|
Number of SSARs
|
|
Weighted Average Exercise Price
|
||||||
Balance as of December 31, 2011
|
5.0
|
|
|
$
|
18.02
|
|
|
2.2
|
|
|
$
|
21.28
|
|
Granted
|
1.1
|
|
(b)
|
44.57
|
|
|
0.1
|
|
(b)
|
44.57
|
|
||
Vested/exercised
|
(2.8
|
)
|
|
13.09
|
|
|
(0.3
|
)
|
|
27.87
|
|
||
Canceled
|
(0.1
|
)
|
|
23.11
|
|
|
—
|
|
|
—
|
|
||
Balance as of September 30, 2012
(a)
|
3.2
|
|
(c)
|
31.93
|
|
|
2.0
|
|
(d)
|
21.53
|
|
|
(a)
|
Aggregate unrecognized compensation expense related to RSUs and SSARs was
$84 million
as of
September 30, 2012
which is expected to be recognized over a weighted average period of
2.8
years.
|
(b)
|
Primarily represents awards granted by the Company on March 1, 2012.
|
(c)
|
Approximately
3.1 million
RSUs outstanding as of
September 30, 2012
are expected to vest over time.
|
(d)
|
Approximately
1.7 million
of the
2 million
SSARs are exercisable as of
September 30, 2012
. The Company assumes that all unvested SSARs are expected to vest over time. SSARs outstanding as of
September 30, 2012
had an intrinsic value of
$62 million
and have a weighted average remaining contractual life of
2.0
years.
|
|
SSARs Issued on
|
||
|
March 1, 2012
|
||
Grant date fair value
|
$
|
15.34
|
|
Grant date strike price
|
$
|
44.57
|
|
Expected volatility
|
43.34
|
%
|
|
Expected life
|
6 yrs.
|
|
|
Risk free interest rate
|
1.21
|
%
|
|
Projected dividend yield
|
2.06
|
%
|
15.
|
Segment
Information
|
|
Three Months Ended September 30,
|
||||||||||||||
|
2012
|
|
2011
|
||||||||||||
|
Net Revenues
|
|
EBITDA
|
|
Net Revenues
|
|
EBITDA
|
||||||||
Lodging
|
$
|
249
|
|
|
$
|
86
|
|
|
$
|
222
|
|
|
$
|
67
|
|
Vacation Exchange and Rentals
|
420
|
|
|
123
|
|
|
436
|
|
|
131
|
|
||||
Vacation Ownership
|
608
|
|
|
154
|
|
|
559
|
|
|
149
|
|
||||
Total Reportable Segments
|
1,277
|
|
|
363
|
|
|
1,217
|
|
|
347
|
|
||||
Corporate and Other
(*)
|
(12
|
)
|
|
(30
|
)
|
|
(5
|
)
|
|
(18
|
)
|
||||
Total Company
|
$
|
1,265
|
|
|
333
|
|
|
$
|
1,212
|
|
|
329
|
|
||
Depreciation and amortization
|
|
|
45
|
|
|
|
|
43
|
|
||||||
Interest expense
|
|
|
32
|
|
|
|
|
34
|
|
||||||
Early extinguishment of debt
|
|
|
2
|
|
|
|
|
—
|
|
||||||
Interest income
|
|
|
(2
|
)
|
|
|
|
(19
|
)
|
||||||
Income before income taxes
|
|
|
$
|
256
|
|
|
|
|
$
|
271
|
|
|
(*)
|
Includes the elimination of transactions between segments.
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
2012
|
|
2011
|
||||||||||||
|
Net Revenues
|
|
EBITDA
|
|
Net Revenues
|
|
EBITDA
|
||||||||
Lodging
|
$
|
667
|
|
|
$
|
210
|
|
|
$
|
561
|
|
|
$
|
160
|
|
Vacation Exchange and Rentals
|
1,129
|
|
|
300
|
|
|
1,152
|
|
|
330
|
|
||||
Vacation Ownership
|
1,679
|
|
|
407
|
|
|
1,550
|
|
|
376
|
|
||||
Total Reportable Segments
|
3,475
|
|
|
917
|
|
|
3,263
|
|
|
866
|
|
||||
Corporate and Other
(*)
|
(35
|
)
|
|
(76
|
)
|
|
(10
|
)
|
|
(57
|
)
|
||||
Total Company
|
$
|
3,440
|
|
|
841
|
|
|
$
|
3,253
|
|
|
809
|
|
||
Depreciation and amortization
|
|
|
136
|
|
|
|
|
133
|
|
||||||
Interest expense
|
|
|
98
|
|
|
|
|
103
|
|
||||||
Early extinguishment of debt
|
|
|
108
|
|
|
|
|
12
|
|
||||||
Interest income
|
|
|
(7
|
)
|
|
|
|
(22
|
)
|
||||||
Income before income taxes
|
|
|
$
|
506
|
|
|
|
|
$
|
583
|
|
|
(*)
|
Includes the elimination of transactions between segments.
|
|
Liability as of
|
|
Cash Payments
|
|
Liability as of
|
||||||
|
December 31,
2011 |
|
|
September 30,
2012 |
|||||||
Personnel-related
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
—
|
|
Facility-related
|
9
|
|
|
3
|
|
|
6
|
|
|||
|
$
|
10
|
|
|
$
|
4
|
|
|
$
|
6
|
|
17
.
|
Separation Adjustments and Transactions with Former Parent and
Subsidiaries
|
18.
|
Subsequent Event
|
•
|
Lodging
—franchises hotels in the upper upscale, upscale, upper midscale, midscale, economy and extended stay segments of the lodging industry and provides hotel management services for full-service and limited-service hotels.
|
•
|
Vacation Exchange and Rentals
—provides vacation exchange services and products to owners of intervals of vacation ownership interests (“VOIs”) and markets vacation rental properties primarily on behalf of independent owners.
|
•
|
Vacation Ownership
—develops, markets and sells VOIs to individual consumers, provides consumer financing in connection with the sale of VOIs and provides property management services at resorts.
|
|
Three Months Ended September 30,
|
||||||||
|
2012
|
|
2011
|
|
% Change
|
||||
Lodging
|
|
|
|
|
|
||||
Number of rooms
(a)
|
618,100
|
|
|
611,200
|
|
|
1.1
|
||
RevPAR
(b)
|
$
|
40.39
|
|
|
$
|
39.49
|
|
|
2.3
|
Vacation Exchange and Rentals
|
|
|
|
|
|
||||
Average number of members (in 000s)
(c)
|
3,672
|
|
|
3,744
|
|
|
(1.9)
|
||
Exchange revenue per member
(d)
|
$
|
171.14
|
|
|
$
|
172.38
|
|
|
(0.7)
|
Vacation rental transactions (in 000s)
(e) (f)
|
390
|
|
|
370
|
|
|
5.4
|
||
Average net price per vacation rental
(f) (g)
|
$
|
635.44
|
|
|
$
|
701.81
|
|
|
(9.5)
|
Vacation Ownership
(h)
|
|
|
|
|
|
||||
Gross VOI sales (in 000s)
(i) (j)
|
$
|
502,000
|
|
|
$
|
455,000
|
|
|
10.3
|
Tours
(k)
|
207,000
|
|
|
197,000
|
|
|
5.1
|
||
Volume Per Guest (“VPG”)
(l)
|
$
|
2,315
|
|
|
$
|
2,197
|
|
|
5.4
|
|
(a)
|
Represents the number of rooms at lodging properties at the end of the period which are under franchise and/or management agreements, or are company owned.
|
(b)
|
Represents revenue per available room and is calculated by multiplying the percentage of available rooms occupied during the period by the average rate charged for renting a lodging room for one day.
|
(c)
|
Represents members in our vacation exchange programs who paid annual membership dues as of the end of the period or within the allowed grace period.
|
(d)
|
Represents total annualized revenues generated from fees associated with memberships, exchange transactions, member-related rentals and other servicing for the period divided by the average number of vacation exchange members during the period. Excluding the impact of foreign exchange movements, exchange revenue per member was up 1.4%.
|
(e)
|
Represents the number of transactions that are generated in connection with customers booking their vacation rental stays through us. One rental transaction is recorded for each standard one-week rental.
|
(f)
|
Includes the impact from the acquisition of Smoky Mountain Property Management Group ("Smoky Mountain") (August 2012) and two tuck-in acquisitions (third quarter 2011) from the acquisition date forward. Therefore, such operating statistics for 2012 are not presented on a comparable basis to the 2011 operating statistics.
|
(g)
|
Represents the net rental price generated from renting vacation properties to customers and other related rental servicing fees divided by the number of vacation rental transactions. Excluding the impact of foreign exchange movements, the average net price per vacation rental was down 2.8%.
|
(h)
|
Includes
the impact of the acquisition of Shell Vacations, LLC ("Shell") (September 2012) from the acquisition date forward. Therefore, the operating statistics are not presented on a comparable basis to the 2011 operating statistics.
|
(i)
|
Represents total sales of VOIs, including sales under the Wyndham Asset Affiliation Model (“WAAM”) 1.0, before loan loss provisions. We believe that Gross VOI sales provide an enhanced understanding of the performance of our vacation ownership business because it directly measures the sales volume of this business during a given reporting period.
|
(j)
|
The following table provides a reconciliation of Gross VOI sales to Vacation ownership interest sales for the three months ended September 30 (in millions):
|
|
2012
|
|
2011
|
||||
Gross VOI sales
(1)
|
$
|
502
|
|
|
$
|
455
|
|
Less: WAAM 1.0 sales
(2)
|
5
|
|
|
38
|
|
||
Gross VOI sales, net of WAAM 1.0 sales
|
497
|
|
|
417
|
|
||
Less: Loan loss provision
|
124
|
|
|
96
|
|
||
Vacation ownership interest sales
(3)
|
$
|
373
|
|
|
$
|
320
|
|
|
(1)
|
For the three months ended September 30, 2012, includes $57 million of gross VOI sales under our WAAM 2.0 sales model which enables us to acquire and own completed timeshare units close to the timing of the sales of such units and to offer financing to the purchaser. This significantly reduces the period between the deployment of capital to acquire inventory and the subsequent return on investment which occurs at the time of its sale to a timeshare purchaser. We implemented this sales model during the second quarter of 2012.
|
(2)
|
Represents total sales of VOIs through our fee-for-service vacation ownership sales model designed to offer turn-key solutions for developers or banks in possession of newly developed inventory, which we will sell for a commission fee through our extensive sales and marketing channels. WAAM 1.0 commission revenues amounted to $4 million and $23 million for the three months ended September 30, 2012 and 2011, respectively.
|
(3)
|
Amounts may not foot due to rounding.
|
(k)
|
Represents the number of tours taken by guests in our efforts to sell VOIs.
|
(l)
|
VPG is calculated by dividing Gross VOI sales (excluding tele-sales upgrades, which are non-tour upgrade sales) by the number of tours. Tele-sales upgrades were $22 million and $21 million during the three months ended September 30, 2012 and 2011, respectively. We have excluded non-tour upgrade sales in the calculation of VPG because non-tour upgrade sales are generated by a different marketing channel. We believe that VPG provides an enhanced understanding of the performance of our vacation ownership business because it directly measures the efficiency of this business’ tour selling efforts during a given reporting period.
|
|
Three Months Ended September 30,
|
||||||||||
|
2012
|
|
2011
|
|
Favorable/(Unfavorable)
|
||||||
Net revenues
|
$
|
1,265
|
|
|
$
|
1,212
|
|
|
$
|
53
|
|
Expenses
|
977
|
|
|
928
|
|
|
(49
|
)
|
|||
Operating income
|
288
|
|
|
284
|
|
|
4
|
|
|||
Other income, net
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
|||
Interest expense
|
32
|
|
|
34
|
|
|
2
|
|
|||
Early extinguishment of debt
|
2
|
|
|
—
|
|
|
(2
|
)
|
|||
Interest income
|
(2
|
)
|
|
(19
|
)
|
|
(17
|
)
|
|||
Income before income taxes
|
256
|
|
|
271
|
|
|
(15
|
)
|
|||
Provision for income taxes
|
97
|
|
|
96
|
|
|
(1
|
)
|
|||
Net income attributable to Wyndham shareholders
|
$
|
159
|
|
|
$
|
175
|
|
|
$
|
(16
|
)
|
•
|
a $43 million increase at our vacation ownership business primarily resulting from higher net VOI sales;
|
•
|
a $22 million increase (excluding intersegment revenues) at our lodging business primarily from higher royalty, marketing and reservation and Wyndham Rewards revenues resulting from stronger RevPar, and incremental revenues from the Wyndham Grand hotel in Orlando, which opened in the fourth quarter of 2011; and
|
•
|
$13 million of incremental revenues from acquisitions.
|
•
|
$41 million of higher expenses from operations primarily related to the revenue increases;
|
•
|
$12 million of incremental expenses from acquisitions; and
|
•
|
a $9 million unfavorable impact primarily resulting from the absence of a net benefit realized during the three months ended September 30, 2011 related to the resolution of and adjustment to certain contingent liabilities and assets.
|
•
|
net revenues of approximately $4.5 billion to $4.6 billion;
|
•
|
depreciation and amortization of approximately $185 million to $190 million; and
|
•
|
interest expense, net (excluding early extinguishment of debt costs) of approximately $120 million to $125 million.
|
|
Net Revenues
|
|
EBITDA
|
||||||||||||||||
|
2012
|
|
2011
|
|
% Change
|
|
2012
|
|
2011
|
|
% Change
|
||||||||
Lodging
|
$
|
249
|
|
|
$
|
222
|
|
|
12.2
|
|
$
|
86
|
|
|
$
|
67
|
|
|
28.4
|
Vacation Exchange and Rentals
|
420
|
|
|
436
|
|
|
(3.7)
|
|
123
|
|
|
131
|
|
(e)
|
(6.1)
|
||||
Vacation Ownership
|
608
|
|
|
559
|
|
|
8.8
|
|
154
|
|
(b)
|
149
|
|
|
3.4
|
||||
Total Reportable Segments
|
1,277
|
|
|
1,217
|
|
|
4.9
|
|
363
|
|
|
347
|
|
|
4.6
|
||||
Corporate and Other
(a)
|
(12
|
)
|
|
(5
|
)
|
|
*
|
|
(30
|
)
|
(c)
|
(18
|
)
|
(c)
|
*
|
||||
Total Company
|
$
|
1,265
|
|
|
$
|
1,212
|
|
|
4.4
|
|
333
|
|
|
329
|
|
|
1.2
|
||
Less: Depreciation and amortization
|
|
|
|
|
|
|
45
|
|
|
43
|
|
|
|
||||||
Interest expense
|
|
|
|
|
|
|
32
|
|
|
34
|
|
|
|
||||||
Early extinguishment of debt
|
|
|
|
|
|
|
2
|
|
(d)
|
—
|
|
|
|
||||||
Interest income
|
|
|
|
|
|
|
(2
|
)
|
|
(19
|
)
|
(f)
|
|
||||||
Income before income taxes
|
|
|
|
|
|
|
$
|
256
|
|
|
$
|
271
|
|
|
|
|
(*)
|
Not meaningful.
|
(a)
|
Includes the elimination of transactions between segments.
|
(b)
|
Includes
$1 million
of costs incurred in connection with our acquisition of Shell during September 2012.
|
(c)
|
Includes (i)
$1 million
of a net expense and
$8 million
of a net benefit related to the resolution of and adjustment to certain contingent liabilities and assets resulting from our separation from Cendant during the three months ended
September 30, 2012
and
2011
, respectively, and (ii)
$29 million
and
$26 million
of corporate costs during the three months ended
September 30, 2012
and
2011
, respectively.
|
(d)
|
Represents costs incurred for the early repurchase of a portion of our
9.875%
senior unsecured notes and
6.00%
senior unsecured notes.
|
(e)
|
Includes a
$4 million
charge related to the write-off of foreign exchange translation adjustments associated with the liquidation of a foreign entity.
|
(f)
|
Includes
$16 million
of interest income related to a refund of value added taxes.
|
•
|
RevPAR to be up 5% to 8% (expecting to be at the low end of the range); and
|
•
|
number of rooms to increase 1% to 3%.
|
•
|
vacation rental transactions to increase 4% to 7%;
|
•
|
average net price per vacation rental to be flat to down 3% due to the negative impact of foreign currency;
|
•
|
average number of members to be flat to down 2%; and
|
•
|
exchange revenue per member to be flat to up 2%.
|
•
|
$20 million of increased sales commission and administration costs due to higher VOI sales;
|
•
|
$18 million of higher marketing expenses due to increased tours for new owner generation and a higher intersegment charge from the lodging business for use of the Wyndham trade name; and
|
•
|
an $10 million increase in cost of VOI sales due to the increase in VOI sales.
|
•
|
gross VOI sales to be $1.65 billion to $1.75 billion (including approximately $110 million to $130 million in WAAM related sales);
|
•
|
tours to increase 1% to 4% (expecting to be at the high end of the range); and
|
•
|
VPG to increase 2% to 5% (expecting to be at the high end of the range).
|
|
Nine Months Ended September 30,
|
||||||||||
|
2012
|
|
2011
|
|
Favorable/(Unfavorable)
|
||||||
Net revenues
|
$
|
3,440
|
|
|
$
|
3,253
|
|
|
$
|
187
|
|
Expenses
|
2,744
|
|
|
2,586
|
|
|
(158
|
)
|
|||
Operating income
|
696
|
|
|
667
|
|
|
29
|
|
|||
Other income, net
|
(9
|
)
|
|
(9
|
)
|
|
—
|
|
|||
Interest expense
|
98
|
|
|
103
|
|
|
5
|
|
|||
Early extinguishment of debt
|
108
|
|
|
12
|
|
|
(96
|
)
|
|||
Interest income
|
(7
|
)
|
|
(22
|
)
|
|
(15
|
)
|
|||
Income before income taxes
|
506
|
|
|
583
|
|
|
(77
|
)
|
|||
Provision for income taxes
|
187
|
|
|
222
|
|
|
35
|
|
|||
Net loss attributable to noncontrolling interest
|
1
|
|
|
—
|
|
|
1
|
|
|||
Net income attributable to Wyndham shareholders
|
$
|
320
|
|
|
$
|
361
|
|
|
$
|
(41
|
)
|
•
|
a $123 million increase at our vacation ownership business primarily resulting from higher net VOI sales;
|
•
|
a $81 million increase (excluding intersegment revenues) at our lodging business primarily from (i) higher royalty, marketing and reservation and Wyndham Rewards revenues resulting from stronger RevPar, (ii) the impact of a change in the classification of fees to revenues from expenses and (iii) incremental revenues from the Wyndham Grand hotel in Orlando, which opened in the fourth quarter of 2011; and
|
•
|
$29 million of incremental revenues from acquisitions.
|
•
|
$120 million of higher expenses from operations primarily related to the revenue increases;
|
•
|
$31 million resulting from the absence of a net benefit from a refund of value added taxes during the second quarter of 2011;
|
•
|
$24 million of incremental expenses from acquisitions;
|
•
|
$17 million of incremental expenses associated with a change in the classification of fees to revenues from expenses; and
|
•
|
a $13 million unfavorable impact from the resolution of and adjustment to certain contingent liabilities and assets.
|
|
Net Revenues
|
|
EBITDA
|
||||||||||||||||
|
2012
|
|
2011
|
|
% Change
|
|
2012
|
|
2011
|
|
% Change
|
||||||||
Lodging
|
$
|
667
|
|
|
$
|
561
|
|
|
18.9
|
|
$
|
210
|
|
(b)
|
$
|
160
|
|
(g)
|
31.3
|
Vacation Exchange and Rentals
|
1,129
|
|
|
1,152
|
|
|
(2.0)
|
|
300
|
|
(c)
|
330
|
|
(h)
|
(9.1)
|
||||
Vacation Ownership
|
1,679
|
|
|
1,550
|
|
|
8.3
|
|
407
|
|
(d)
|
376
|
|
(i)
|
8.2
|
||||
Total Reportable Segments
|
3,475
|
|
|
3,263
|
|
|
6.5
|
|
917
|
|
|
866
|
|
|
5.9
|
||||
Corporate and Other
(a)
|
(35
|
)
|
|
(10
|
)
|
|
*
|
|
(76
|
)
|
(e)
|
(57
|
)
|
(e)
|
*
|
||||
Total Company
|
$
|
3,440
|
|
|
$
|
3,253
|
|
|
5.7
|
|
841
|
|
|
809
|
|
|
4.0
|
||
Less: Depreciation and amortization
|
|
|
|
|
|
|
136
|
|
|
133
|
|
|
|
||||||
Interest expense
|
|
|
|
|
|
|
98
|
|
|
103
|
|
(j)
|
|
||||||
Early extinguishment of debt
|
|
|
|
|
|
|
108
|
|
(f)
|
12
|
|
(k)
|
|
||||||
Interest income
|
|
|
|
|
|
|
(7
|
)
|
|
(22
|
)
|
(l)
|
|
||||||
Income before income taxes
|
|
|
|
|
|
|
$
|
506
|
|
|
$
|
583
|
|
|
|
|
(*)
|
Not meaningful.
|
(a)
|
Includes the elimination of transactions between segments.
|
(b)
|
Includes a
$1 million
benefit from the recovery of a previously recorded impairment charge.
|
(c)
|
Includes a
$2 million
benefit related to the reversal of an allowance associated with a previously divested asset.
|
(d)
|
Includes
$1 million
of costs incurred in connection with our acquisition of Shell during September 2012.
|
(e)
|
Includes (i)
$3 million
and
$16 million
of a net benefit related to the resolution of and adjustment to certain contingent liabilities and assets resulting from the Separation during the nine months ended
September 30, 2012
and
2011
, respectively, and (ii)
$79 million
and
$73 million
of corporate costs during the nine months ended
September 30, 2012
and
2011
, respectively.
|
(f)
|
Represents costs incurred for the early repurchase of a portion of our
9.875%
senior unsecured notes and
6.00%
senior unsecured notes.
|
(g)
|
Includes a non-cash impairment charge of
$13 million
related to a write-down of an international joint venture.
|
(h)
|
Includes (i) a
$31 million
net benefit resulting from a refund of value added taxes, (ii)
$7 million
of restructuring costs incurred in connection with a strategic initiative commenced by us during 2010 and (iii) a
$4 million
charge related to the write-off of foreign exchange translation adjustments associated with the liquidation of a foreign entity.
|
(i)
|
Includes a
$1 million
benefit for the reversal of costs incurred as a result of various strategic initiatives commenced by us during 2008.
|
(j)
|
Includes
$3 million
of interest related to value added tax accruals.
|
(k)
|
Represents costs incurred for the early repurchase of a portion of our convertible notes.
|
(l)
|
Includes
$16 million
of interest income related to a refund of value added taxes.
|
•
|
$43 million of increased sales commission and administration costs due to higher VOI sales;
|
•
|
$43 million of increased marketing expenses due to increased tours for new owner generation and a higher intersegment charge from the lodging business for use of the Wyndham trade name; and
|
•
|
$20 million of increased general and administrative expenses.
|
|
September 30,
2012 |
|
December 31,
2011 |
|
Change
|
||||||
Total assets
|
$
|
9,355
|
|
|
$
|
9,023
|
|
|
$
|
332
|
|
Total liabilities
|
7,336
|
|
|
6,791
|
|
|
545
|
|
|||
Total equity
|
2,019
|
|
|
2,232
|
|
|
(213
|
)
|
•
|
a $115 million increase in intangible assets as a result of the acquisitions of Shell and Smoky Mountain;
|
•
|
an increase of $90 million in cash and cash equivalents;
|
•
|
a $64 million increase in other non-current assets primarily due to an investment in a joint venture that owns a Wyndham branded hotel and the acquisition of Shell;
|
•
|
a $62 million increase in vacation ownership contract receivables, net primarily due to loan originations and the Shell acquisition, partially offset by principal collections and loan loss provisions; and
|
•
|
a $49 million increase in property and equipment primarily related to capital expenditures for information technology enhancements, construction of new bungalows at our Landal GreenParks business and the acquisition of Shell, partially offset by current year depreciation of property and equipment.
|
•
|
a $376 million net increase in other long-term debt primarily reflecting the issuance of $950 million of senior unsecured notes and $65 million of debt related to Shell, partially offset by the early repurchase of $650 million of senior unsecured notes;
|
•
|
a $60 million net increase in our securitized vacation ownership debt;
|
•
|
a $57 million increase in deferred income taxes primarily related to higher gross VOI sales and other comprehensive income;
|
•
|
a $39 million increase in other non-current liabilities primarily related to deferred rent related to tenant allowances and an increase in the value of a deferred employee compensation plan; and
|
•
|
a $34 million increase in accrued expenses and other current liabilities primarily as a result of the Shell acquisition.
|
|
Nine Months Ended September 30,
|
||||||||||
|
2012
|
|
2011
|
|
Change
|
||||||
Cash provided by/(used in)
|
|
|
|
|
|
||||||
Operating activities
|
$
|
808
|
|
|
$
|
860
|
|
|
$
|
(52
|
)
|
Investing activities
|
(377
|
)
|
|
(159
|
)
|
|
(218
|
)
|
|||
Financing activities
|
(340
|
)
|
|
(674
|
)
|
|
334
|
|
|||
Effects of changes in exchange rates on cash and cash equivalents
|
(1
|
)
|
|
(8
|
)
|
|
7
|
|
|||
Net change in cash and cash equivalents
|
$
|
90
|
|
|
$
|
19
|
|
|
$
|
71
|
|
•
|
$177 million of higher payments for acquisitions;
|
•
|
a $41 million investment in the joint venture that owns a Wyndham branded hotel; and
|
•
|
a $26 million reduction in cash received from asset sales primarily related to the absence of the sale of a preferred stock investment during 2011.
|
|
10/01/12- 9/30/13
|
|
10/01/13- 9/30/14
|
|
10/01/14- 9/30/15
|
|
10/01/15- 9/30/16
|
|
10/01/16- 9/30/17
|
|
Thereafter
|
|
Total
|
||||||||||||||
Securitized debt
(a)
|
$
|
206
|
|
|
$
|
244
|
|
|
$
|
378
|
|
|
$
|
204
|
|
|
$
|
198
|
|
|
$
|
692
|
|
|
$
|
1,922
|
|
Long-term debt
|
64
|
|
|
65
|
|
|
11
|
|
|
281
|
|
|
670
|
|
|
1,438
|
|
|
2,529
|
|
|||||||
Interest on debt
(b)
|
191
|
|
|
175
|
|
|
161
|
|
|
149
|
|
|
119
|
|
|
242
|
|
|
1,037
|
|
|||||||
Operating leases
|
68
|
|
|
59
|
|
|
53
|
|
|
46
|
|
|
44
|
|
|
276
|
|
|
546
|
|
|||||||
Other purchase commitments
(c)
|
92
|
|
|
41
|
|
|
45
|
|
|
41
|
|
|
13
|
|
|
221
|
|
|
453
|
|
|||||||
Separation liabilities
(d)
|
12
|
|
|
27
|
|
|
3
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|||||||
Total
(e)
|
$
|
633
|
|
|
$
|
611
|
|
|
$
|
651
|
|
|
$
|
722
|
|
|
$
|
1,044
|
|
|
$
|
2,869
|
|
|
$
|
6,530
|
|
|
(a)
|
Represents debt that is securitized through 13 bankruptcy-remote SPEs, the creditors to which have no recourse to us for principal and interest.
|
(b)
|
Includes interest on both securitized and long-term debt; estimated using the stated interest rates on our long-term debt and the swapped interest rates on our securitized debt.
|
(c)
|
Primarily represents commitments for the development of vacation ownership properties. The $221 million balance due after September 30, 2017 includes approximately $100 million of vacation ownership development commitments which we may terminate at minimal cost.
|
(d)
|
Represents liabilities which we assumed and are responsible for pursuant to our separation (See Note 17 –Separation Adjustments and Transactions with Former Parent and Subsidiaries for further details.)
|
(e)
|
Excludes $39
million of our liability for unrecognized tax benefits associated with the guidance for uncertainty in income taxes since it is not reasonably estimable to determine the periods in which such liability would be settled with the respective tax authorities.
|
(a)
|
Disclosure Controls and Procedures.
Our management, with the participation of our Chairman and Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, our Chairman and Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, our disclosure controls and procedures are effective.
|
(b)
|
Internal Control Over Financial Reporting.
There have been no changes in our internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Exchange Act) during the period to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
|
•
|
changes in operating costs, including inflation, energy, labor costs (including minimum wage increases and unionization), workers' compensation and health-care related costs and insurance;
|
•
|
changes in desirability of geographic regions of the hotels or resorts in our business;
|
•
|
changes in the supply and demand for hotel rooms, vacation exchange and rental services and products and vacation ownership services and products;
|
•
|
seasonality in our businesses, which may cause fluctuations in our operating results;
|
•
|
geographic concentrations of our operations and customers;
|
•
|
increases in costs due to inflation that may not be fully offset by price and fee increases in our business;
|
•
|
availability of acceptable financing and cost of capital as they apply to us, our customers, current and potential hotel franchisees and developers, owners of hotels with which we have hotel management contracts, our RCI affiliates and other developers of vacation ownership resorts;
|
•
|
our ability to securitize the receivables that we originate in connection with sales of vacation ownership interests;
|
•
|
the risk that purchasers of vacation ownership interests who finance a portion of the purchase price default on their loans due to adverse macro or personal economic conditions or otherwise, which would increase loan loss reserves and adversely affect loan portfolio performance; that if such defaults occur during the early part of the loan amortization period we will not have recovered the marketing, selling, administrative and other costs associated with such vacation ownership interests; such costs will be incurred again in connection with the resale of the repossessed vacation ownership interest; and the value we recover in a default is not, in all instances, sufficient to cover the outstanding debt;
|
•
|
the quality of the services provided by franchisees, our vacation exchange and rentals business, resorts with units that are exchanged through our vacation exchange business and/or resorts in which we sell vacation ownership interests may adversely affect our image and reputation;
|
•
|
our ability to generate sufficient cash to buy from third-party suppliers the products that we need to provide to the participants in our points programs who want to redeem points for such products;
|
•
|
overbuilding in one or more segments of the hospitality industry and/or in one or more geographic regions;
|
•
|
changes in the number and occupancy and room rates of hotels operating under franchise and management agreements;
|
•
|
changes in the relative mix of franchised hotels in the various lodging industry price categories;
|
•
|
our ability to develop and maintain positive relations and contractual arrangements with current and potential franchisees, hotel owners, vacation exchange members, vacation ownership interest owners, resorts with units that are exchanged through our vacation exchange business and/or owners of vacation properties that our vacation rentals business markets for rental;
|
•
|
the availability of and competition for desirable sites for the development of vacation ownership properties; difficulties associated with obtaining entitlements to develop vacation ownership properties; liability under state and local laws with respect to any construction defects in the vacation ownership properties we develop; and our ability to adjust our pace of completion of resort development relative to the pace of our sales of the underlying vacation ownership interests;
|
•
|
our ability to adjust our business model to generate greater cash flow and require less capital expenditures;
|
•
|
private resale of vacation ownership interests, which could adversely affect our vacation ownership resorts and vacation exchange businesses;
|
•
|
revenues from our lodging business are indirectly affected by our franchisees' pricing decisions;
|
•
|
organized labor activities and associated litigation;
|
•
|
maintenance and infringement of our intellectual property;
|
•
|
the bankruptcy or insolvency of any one of our customers, which could impair our ability to collect outstanding fees or other amounts due or otherwise exercise our contractual rights;
|
•
|
franchisees that have development advance notes with us may experience financial difficulties;
|
•
|
increases in the use of third-party Internet services to book online hotel reservations; and
|
•
|
disruptions in relationships with third parties, including marketing alliances and affiliations with e-commerce channels.
|
•
|
our cash flows from operations or available lines of credit may be insufficient to meet required payments of principal and interest, which could result in a default and acceleration of the underlying debt and under other debt instruments that contain cross-default provisions;
|
•
|
if we are unable to comply with the terms of the financial covenants under our revolving credit facility, including a breach of the financial ratios or tests, such non-compliance could result in a default and acceleration of the underlying revolver debt and under other debt instruments that contain cross-default provisions;
|
•
|
our leverage may adversely affect our ability to obtain additional financing;
|
•
|
our leverage may require the dedication of a significant portion of our cash flows to the payment of principal and interest thus reducing the availability of cash flows to fund working capital, capital expenditures, dividends, share repurchases or other operating needs;
|
•
|
increases in interest rates;
|
•
|
rating agency downgrades for our debt that could increase our borrowing costs;
|
•
|
failure or non-performance of counterparties to foreign exchange and interest rate hedging transactions;
|
•
|
we may not be able to securitize our vacation ownership contract receivables on terms acceptable to us because of, among other factors, the performance of the vacation ownership contract receivables, adverse conditions in the market for vacation ownership loan-backed notes and asset-backed notes in general and the risk that the actual amount of uncollectible accounts on our securitized vacation ownership contract receivables and other credit we extend is greater than expected;
|
•
|
our securitizations contain portfolio performance triggers which, if violated, may result in a disruption or loss of cash flow from such transactions;
|
•
|
a reduction in commitments from surety bond providers which may impair our vacation ownership business by requiring us to escrow cash in order to meet regulatory requirements of certain states;
|
•
|
prohibitive cost and inadequate availability of capital could restrict the development or acquisition of vacation ownership resorts by us and the financing of purchases of vacation ownership interests;
|
•
|
the inability of hotel owners that have received mezzanine loans from us to pay back such loans; and
|
•
|
if interest rates increase significantly, we may not be able to increase the interest rate offered to finance purchases of vacation ownership interests by the same amount of the increase.
|
(c)
|
Below is a summary of our Wyndham common stock repurchases by month for the quarter ended September 30, 2012:
|
ISSUER PURCHASES OF EQUITY SECURITIES
|
||||||||||
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plan
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under Plan
|
||||||
July 1-31, 2012
|
1,277,161
|
|
$
|
50.81
|
|
1,277,161
|
|
$
|
725,638,719
|
|
August 1-31, 2012
|
368,870
|
|
$
|
51.32
|
|
368,870
|
|
$
|
706,758,636
|
|
September 1 - 30, 2012
(*)
|
925,500
|
|
$
|
53.16
|
|
925,500
|
|
$
|
657,652,505
|
|
Total
|
2,571,531
|
|
$
|
51.73
|
|
2,571,531
|
|
$
|
657,652,505
|
|
(*)
|
Includes 173,800 shares purchased for which the trade date occurred during September 2012 while settlement occurred during October 2012.
|
|
WYNDHAM WORLDWIDE CORPORATION
|
|
|
Date: October 24, 2012
|
/s/ Thomas G. Conforti
|
|
Thomas G. Conforti
|
|
Chief Financial Officer
|
|
|
Date: October 24, 2012
|
/s/ Nicola Rossi
|
|
Nicola Rossi
|
|
Chief Accounting Officer
|
Exhibit No.
|
Description
|
3.1
|
Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.2 to the Registrant's Form 8-K filed May 10, 2012)
|
3.2
|
Amended and Restated By-Laws (incorporated by reference to Exhibit 3.3 to the Registrant's Form 8-K filed May 10, 2012)
|
10.1*
|
Third Amendment, dated as of August 30, 2012, to the Amended and Restated Indenture and Servicing Agreement, dated as of October 1, 2010, by and among Sierra Timeshare Conduit Receivables Funding II, LLC, as Issuer, Wyndham Consumer Finance, Inc., as Servicer, Wells Fargo Bank, National Association, as Trustee and U.S. Bank National Association, as Collateral Agent
|
12*
|
Computation of Ratio of Earnings to Fixed Charges
|
15*
|
Letter re: Unaudited Interim Financial Information
|
31.1*
|
Certification of Chairman and Chief Executive Officer Pursuant to Rules 13(a)-14(a) and 15(d)-14(a) Promulgated Under the Securities Exchange Act of 1934, as amended
|
31.2*
|
Certification of Chief Financial Officer Pursuant to Rules 13(a)-14(a) and 15(d)-14(a) Promulgated Under the Securities Exchange Act of 1934, as amended
|
32*
|
Certification of Chairman and Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
101.INS**
|
XBRL Instance document
|
101.SCH**
|
XBRL Taxonomy Extension Schema Document
|
101.CAL**
|
XBRL Taxonomy Calculation Linkbase Document
|
101.DEF**
|
XBRL Taxonomy Label Linkbase Document
|
101.LAB**
|
XBRL Taxonomy Presentation Linkbase Document
|
101.PRE**
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
SIERRA TIMESHARE CONDUIT
|
RECEIVABLES FUNDING II, LLC,
|
as Issuer
|
By: /s/ Mark A. Johnson
|
Name: Mark A. Johnson
|
Title: President
|
WYNDHAM CONSUMER FINANCE INC.,
|
RECEIVABLES FUNDING II, LLC,
|
as Servicer
|
By: /s/ Mark A. Johnson
|
Name: Mark A. Johnson
|
Title: President
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
as Trustee
|
By: /s/ Jennifer C. Westberg
|
Name: Jennifer C. Westberg
|
Title: Vice President
|
U.S. BANK NATIONAL ASSOCATION, as
|
as Collateral Agent
|
By: /s/ Tamara Schultz-Fugh
|
Name: Tamara Schultz-Fugh
|
Title: Vice President
|
|
Nine Months Ended September 30,
|
||||||
|
2012
|
|
2011
(b)
|
||||
Earnings available to cover fixed charges:
|
|
|
|
||||
Income before income taxes
|
$
|
506
|
|
|
$
|
583
|
|
Less: Income from equity investees
|
(1
|
)
|
|
(2)
|
|
||
|
505
|
|
|
581
|
|
||
Plus: Fixed charges
|
191
|
|
|
198
|
|
||
Amortization of capitalized interest
|
4
|
|
|
4
|
|
||
Net loss attributable to noncontrolling interest
|
1
|
|
|
─
|
|
||
Less: Capitalized interest
|
(4
|
)
|
|
(9)
|
|
||
Earnings available to cover fixed charges
|
$
|
697
|
|
|
$
|
774
|
|
Fixed charges
(a)
:
|
|
|
|
||||
Interest
|
$
|
167
|
|
|
$
|
170
|
|
Capitalized interest
|
4
|
|
|
9
|
|
||
Interest portion of rental expense
|
20
|
|
|
19
|
|
||
Total fixed charges
|
$
|
191
|
|
|
$
|
198
|
|
Ratio of earnings to fixed charges
(b)
|
3.65x
|
|
|
3.91x
|
|
|
(a)
|
Consists of interest expense on all indebtedness (including costs related to the amortization of deferred financing costs), capitalized interest and the portion of operating lease rental expense that is representative of the interest factor.
|
(b)
|
Ratio computation has been amended to exclude costs related to the early extinguishment of debt from interest within total fixed charges. For the three months ended September 30, 2011, the ratio previously reported was 3.74x.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Wyndham Worldwide Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13(a)-15(e) and 15(d)-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13(a)-15(f) and 15(d)-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: October 24, 2012
|
|
|
/S/ STEPHEN P. HOLMES
|
|
CHAIRMAN AND CHIEF EXECUTIVE OFFICER
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Wyndham Worldwide Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13(a)-15(e) and 15(d)-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13(a)-15(f) and 15(d)-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: October 24, 2012
|
|
|
/S/ THOMAS G. CONFORTI
|
|
CHIEF FINANCIAL OFFICER
|
(1.)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2.)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/S/ STEPHEN P. HOLMES
|
STEPHEN P. HOLMES
|
CHAIRMAN AND CHIEF EXECUTIVE OFFICER
|
OCTOBER 24, 2012
|
/S/ THOMAS G. CONFORTI
|
THOMAS G. CONFORTI
|
CHIEF FINANCIAL OFFICER
|
OCTOBER 24, 2012
|