Companies:
10,758
total market cap:
S$168.239 T
Sign In
๐บ๐ธ
EN
English
$ SGD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Choice Hotels International
CHH
#3143
Rank
S$5.99 B
Marketcap
๐บ๐ธ
United States
Country
S$129.65
Share price
-0.91%
Change (1 day)
-26.30%
Change (1 year)
๐จ Hotels
๐ด Travel
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Choice Hotels International
Quarterly Reports (10-Q)
Financial Year FY2015 Q3
Choice Hotels International - 10-Q quarterly report FY2015 Q3
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_____________________________________________
FORM 10-Q
_____________________________________________
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED
September 30, 2015
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
COMMISSION FILE NO. 001-13393
_____________________________________________
CHOICE HOTELS INTERNATIONAL, INC.
(Exact name of registrant as specified in its charter)
_____________________________________________
DELAWARE
52-1209792
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
1 CHOICE HOTELS CIRCLE, SUITE 400
ROCKVILLE, MD 20850
(Address of principal executive offices)
(Zip Code)
(301) 592-5000
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
_____________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes
x
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months. Yes
x
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
o
No
x
CLASS
SHARES OUTSTANDING AT SEPTEMBER 30, 2015
Common Stock, Par Value $0.01 per share
56,622,700
Table of Contents
CHOICE HOTELS INTERNATIONAL, INC. AND SUBSIDIARIES
INDEX
PAGE NO.
PART I. FINANCIAL INFORMATION:
Item 1—Financial Statements (Unaudited)
3
Consolidated Statements of Income - For the three and nine months ended September 30, 2015 and 2014
3
Consolidated Statements of Comprehensive Income - For the three and nine months ended September 30, 2015 and 2014
4
Consolidated Balance Sheets - As of September 30, 2015 and December 31, 2014
5
Consolidated Statements of Cash Flow - For the nine months ended September 30, 2015 and 2014
6
Notes to Consolidated Financial Statements
7
Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations
39
Item 3—Quantitative and Qualitative Disclosures About Market Risk
61
Item 4—Controls and Procedures
62
PART II. OTHER INFORMATION:
Item 1—Legal Proceedings
62
Item 1A—Risk Factors
62
Item 2—Unregistered Sales of Equity Securities and Use of Proceeds
63
Item 3—Defaults Upon Senior Securities
63
Item 4—Mine Safety Disclosures
63
Item 5—Other Information
63
Item 6—Exhibits
64
SIGNATURE
65
2
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1.
FINANCIAL STATEMENTS
CHOICE HOTELS INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2015
2014
2015
2014
REVENUES:
Royalty fees
$
89,929
$
86,091
$
233,543
$
222,301
Initial franchise and relicensing fees
6,170
4,299
17,703
12,761
Procurement services
6,271
5,495
19,667
18,293
Marketing and reservation
134,463
115,653
366,298
309,025
Other
4,693
3,630
11,716
10,188
Total revenues
241,526
215,168
648,927
572,568
OPERATING EXPENSES:
Selling, general and administrative
30,152
30,236
95,712
88,329
Depreciation and amortization
3,108
2,293
8,793
6,903
Marketing and reservation
134,463
115,653
366,298
309,025
Total operating expenses
167,723
148,182
470,803
404,257
Operating income
73,803
66,986
178,124
168,311
OTHER INCOME AND EXPENSES, NET:
Interest expense
10,821
10,495
32,057
31,376
Interest income
(359
)
(355
)
(982
)
(1,205
)
Other (gains) and losses
1,402
375
(239
)
(158
)
Equity in net (income) loss of affiliates
(329
)
513
1,107
578
Total other income and expenses, net
11,535
11,028
31,943
30,591
Income from continuing operations before income taxes
62,268
55,958
146,181
137,720
Income taxes
20,849
16,542
47,355
41,556
Income from continuing operations, net of income taxes
41,419
39,416
98,826
96,164
Income (loss) from discontinued operations, net of income taxes
—
(51
)
—
1,711
Net income
$
41,419
$
39,365
$
98,826
$
97,875
Basic earnings per share
Continuing operations
$
0.72
$
0.67
$
1.72
$
1.65
Discontinued operations
—
—
—
0.03
$
0.72
$
0.67
$
1.72
$
1.68
Diluted earnings per share
Continuing operations
$
0.72
$
0.67
$
1.71
$
1.63
Discontinued operations
—
—
—
0.03
$
0.72
$
0.67
$
1.71
$
1.66
Cash dividends declared per share
$
0.195
$
0.185
$
0.585
$
0.555
The accompanying notes are an integral part of these consolidated financial statements.
3
Table of Contents
CHOICE HOTELS INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED, IN THOUSANDS)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2015
2014
2015
2014
Net income
$
41,419
$
39,365
$
98,826
$
97,875
Other comprehensive income (loss), net of tax:
Amortization of loss on cash flow hedge
215
215
646
646
Foreign currency translation adjustment
(951
)
(1,387
)
(2,223
)
(357
)
Other comprehensive income (loss), net of tax
(736
)
(1,172
)
(1,577
)
289
Comprehensive income
$
40,683
$
38,193
$
97,249
$
98,164
The accompanying notes are an integral part of these consolidated financial statements.
4
Table of Contents
CHOICE HOTELS INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED, IN THOUSANDS, EXCEPT SHARE AMOUNTS)
September 30,
2015
December 31,
2014
ASSETS
Current assets
Cash and cash equivalents
$
199,261
$
214,879
Receivables (net of allowance for doubtful accounts of $9,184 and $10,084, respectively)
114,623
91,681
Deferred income taxes
26,193
23,860
Income taxes receivable
267
1,458
Investments, employee benefit plans, at fair value
174
214
Other current assets
19,015
17,197
Total current assets
359,533
349,289
Property and equipment, at cost, net
86,786
77,309
Goodwill
79,495
65,813
Franchise rights and other identifiable intangibles, net
12,181
8,912
Notes receivable, net of allowances
73,756
40,441
Investments, employee benefit plans, at fair value
17,102
17,539
Deferred income taxes
19,899
20,546
Other assets
64,010
58,068
Total assets
$
712,762
$
637,917
LIABILITIES AND SHAREHOLDERS’ DEFICIT
Current liabilities
Accounts payable
$
59,922
$
57,124
Accrued expenses and other current liabilities
50,683
63,530
Deferred revenue
68,439
66,382
Current portion of long-term debt
1,706
12,349
Deferred compensation and retirement plan obligations
174
628
Income taxes payable
10,194
85
Total current liabilities
191,118
200,098
Long-term debt
815,858
772,729
Deferred compensation and retirement plan obligations
22,145
23,987
Deferred income taxes
1,794
—
Other liabilities
82,490
69,904
Total liabilities
1,113,405
1,066,718
Commitments and Contingencies
Common stock, $0.01 par value, 160,000,000 shares authorized; 95,065,638 shares issued at September 30, 2015 and December 31, 2014 and 56,622,700 and 57,337,720 shares outstanding at September 30, 2015 and December 31, 2014, respectively
951
573
Additional paid-in-capital
146,973
127,661
Accumulated other comprehensive loss
(8,548
)
(6,971
)
Treasury stock (38,442,938 and 37,727,918 shares at September 30, 2015 and December 31, 2014, respectively), at cost
(1,037,256
)
(982,463
)
Retained earnings
497,237
432,399
Total shareholders’ deficit
(400,643
)
(428,801
)
Total liabilities and shareholders’ deficit
$
712,762
$
637,917
The accompanying notes are an integral part of these consolidated financial statements.
5
Table of Contents
CHOICE HOTELS INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOW
(UNAUDITED, IN THOUSANDS)
Nine Months Ended
September 30,
2015
2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
98,826
$
97,875
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
8,793
6,903
Gain on sale of assets
(1,519
)
(2,809
)
Provision for bad debts, net
1,540
1,676
Non-cash stock compensation and other charges
8,929
8,093
Non-cash interest and other (income) loss
3,168
1,836
Deferred income taxes
(1,799
)
(19,216
)
Equity (earnings) losses from unconsolidated joint ventures, net of distributions received
2,917
1,679
Changes in assets and liabilities; net of acquisition:
Receivables
(24,532
)
(30,497
)
Advances to/from marketing and reservation activities, net
18,341
60,187
Forgivable notes receivable, net
(21,029
)
(8,776
)
Accounts payable
5,111
21,845
Accrued expenses and other current liabilities
(14,083
)
(11,082
)
Income taxes payable/receivable
11,066
7,981
Deferred revenue
2,122
4,751
Other assets
(4,826
)
(1,125
)
Other liabilities
5,748
(943
)
Net cash provided by operating activities
98,773
138,378
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in property and equipment
(21,810
)
(11,886
)
Proceeds from sales of assets
6,347
15,612
Acquisition, net of cash acquired
(13,269
)
—
Contributions to equity method investments
(3,811
)
(14,362
)
Distributions from equity method investments
270
—
Purchases of investments, employee benefit plans
(2,977
)
(1,520
)
Proceeds from sales of investments, employee benefit plans
2,920
966
Issuance of mezzanine and other notes receivable
(25,253
)
(3,340
)
Collections of mezzanine and other notes receivable
3,697
9,832
Other items, net
(9,212
)
(592
)
Net cash used by investing activities
(63,098
)
(5,290
)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings pursuant to revolving credit facilities
162,032
—
Proceeds from issuance of long term debt
176
226
Debt issuance costs
(2,169
)
—
Principal payments on long-term debt
(130,194
)
(7,110
)
Purchases of treasury stock
(56,450
)
(23,757
)
Dividends paid
(34,173
)
(32,767
)
Excess tax benefits from stock-based compensation
4,885
2,297
Proceeds from exercise of stock options
6,381
4,984
Net cash used by financing activities
(49,512
)
(56,127
)
Net change in cash and cash equivalents
(13,837
)
76,961
Effect of foreign exchange rate changes on cash and cash equivalents
(1,781
)
(364
)
Cash and cash equivalents at beginning of period
214,879
167,795
Cash and cash equivalents at end of period
$
199,261
$
244,392
Supplemental disclosure of cash flow information:
Cash payments during the period for:
Income taxes, net of refunds
$
32,474
$
51,600
Interest, net of capitalized interest
$
39,187
$
40,126
Non-cash investing and financing activities:
Dividends declared but not paid
$
11,041
$
10,764
Investment in property and equipment acquired in accounts payable
$
1,611
$
890
Equity method investments
$
—
$
2,797
The accompanying notes are an integral part of these consolidated financial statements.
6
Table of Contents
CHOICE HOTELS INTERNATIONAL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
1.
Company Information and Significant Accounting Policies
The accompanying unaudited consolidated financial statements of Choice Hotels International, Inc. and subsidiaries (together the "Company") have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). These unaudited consolidated financial statements include all adjustments that are necessary, in the opinion of management, to fairly present our financial position and results of operations. Except as otherwise disclosed, all adjustments are of a normal recurring nature.
Certain information and footnote disclosures normally included in financial statements presented in accordance with accounting principles generally accepted in the United States of America ("GAAP") have been omitted. The Company believes the disclosures made are adequate to make the information presented not misleading.
The consolidated financial statements should be read in conjunction with the consolidated financial statements for the year ended
December 31, 2014
and notes thereto included in the Company’s Form 10-K, filed with the SEC on March 2, 2015 (the "10-K"). Interim results are not necessarily indicative of the entire year results. All inter-company transactions and balances between Choice Hotels International, Inc. and its subsidiaries have been eliminated in consolidation.
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Discontinued Operations
In the first quarter of 2014, the Company's management approved a plan to dispose of the
three
Company owned Mainstay Suites hotels. As a result, the Company has reported the operations related to these
three
hotels as discontinued operations in this Quarterly Report on Form 10-Q. For additional information regarding discontinued operations, see Note 19, Discontinued Operations.
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. As of
September 30, 2015
and
December 31, 2014
,
$3.9 million
and
$5.4 million
, respectively, of book overdrafts representing outstanding checks in excess of funds on deposit are included in accounts payable in the accompanying consolidated balance sheets.
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, as of
September 30, 2015
, the Company maintains cash balances of
$180 million
in international banks and money market funds which do not provide deposit insurance.
Recently Adopted Accounting Guidance
In April 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update (“ASU”) No. 2014-08,
Presentation of Financial Statements and Property, Plant, and Equipment: Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity
("ASU No. 2014-08"). ASU No. 2014-08 changes the definition of a discontinued operation to include only those disposals of components of an entity that represent a strategic shift that has (or will have) a major effect on an entity's operations and financial results. ASU No. 2014-08 is effective for all disposals (or classifications as held for sale) of components of an entity that occur within annual periods beginning on or after December 15, 2014, and interim periods within those years. The Company adopted this ASU on January 1, 2015 and it did not have a material impact on its financial statements.
In April 2015, the FASB issued ASU No. 2015-03,
Simplifying the Presentation of Debt Issuance Costs
("ASU 2015-03"). ASU 2015-03 requires that debt issuance costs be presented as a direct deduction from the carrying amount of the related debt liability, consistent with the presentation of debt discounts. Prior to the issuance of ASU 2015-03, debt issuance costs were required to be presented as deferred charge assets, separate from the related debt liability. ASU 2015-03 does not change the recognition and measurement requirements for debt issuance costs. The Company early-adopted ASU 2015-03 as of
September 30, 2015
, and applied its provisions retrospectively. The adoption of ASU 2015-03 resulted in the reclassification of
$9.9 million
and
$9.4 million
7
Table of Contents
of unamortized debt issuance costs related to the Company's outstanding borrowings (see Note 7) from other current and non-current assets to long-term debt within its consolidated balance sheets as of September 30, 2015 and December 31, 2014, respectively. In August 2015, the FASB issued ASU No. 2015-15, "
Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements
" ("ASU 2015-15"). ASU 2015-15 allows an entity to defer and present debt issuance costs as an asset when there are no amounts outstanding under line-of-credit arrangements and subsequently amortize the deferred debt issuance costs ratably over the term of the line-of-credit arrangement. Other than the aforementioned reclassification, the adoption of ASU 2015-03 did not have an impact on the Company's consolidated financial statements.
In September 2015, the FASB issued ASU No. 2015-16, "
Simplifying the Accounting for Measurement-Period Adjustments
" ("ASU 2015-16"). ASU 2015-16 requires that any adjustments to the provisional amounts of an acquisition and the effect on earnings in changes of depreciation, amortization, and other income effects from the adjustment should be recorded to the period in which the adjustment amount is determined. This standard is effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments in ASU 2015-16 should be applied prospectively to adjustments to provisional amounts that occur after the effective date of this update with earlier application permitted for financial statements that have not been issued. The Company early adopted this newly issued guidance during the current period.
Future Adoption of Recently Announced Accounting Guidance
In May 2014, the FASB issued Accounting Standard Update ("ASU") No. 2014-09,
Revenue From Contracts with Customers
("ASU 2014-09"), which impacts virtually all aspects of an entity's revenue recognition. ASU No. 2014-09 supersedes the revenue recognition requirements in Topic 605, Revenue Recognition, as well as most industry-specific guidance, and significantly enhances comparability of revenue recognition practices across entities and industries by providing a principles-based, comprehensive framework for addressing revenue recognition issues. In order for a provider of promised goods or services to recognize as revenue the consideration that it expects to receive in exchange for the promised goods or services, the provider should apply the following five steps: (1) identify the contract with a customer(s); (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) the entity satisfies a performance obligation. ASU No. 2014-09 also specifies the accounting for some costs to obtain or fulfill a contract with a customer and provides enhanced disclosure requirements. On July 9, 2015 the FASB voted to defer ASU No. 2014-09 for one year, and with that deferral, the standard will be effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period, which will be our 2018 first quarter. However, early adoption is permitted to the original effective date of January 1, 2017. We are permitted to use either the retrospective or modified retrospective method when adopting ASU No. 2014-09. We are still assessing the potential impact that ASU No. 2014-09 will have on our financial statements and disclosures.
In January 2015, the FASB issued ASU No. 2015-01,
Income Statement - Extraordinary and Unusual Items (Subtopic 225-20)
("ASU No. 2015-01"). ASU No. 2015-01 was issued changing the requirements for reporting extraordinary and unusual items in the income statement. The update eliminates the concept of extraordinary items. The presentation and disclosure guidance for items that are unusual in nature or occur infrequently will be retained and will be expanded to include items that are both unusual in nature and infrequently occurring. ASU No. 2015-01 is effective for annual reporting periods beginning after December 15, 2015, including interim periods within that reporting period. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. The adoption of this newly issued guidance is not expected to have an impact to our consolidated financial statements.
In February 2015, the FASB issued ASU No. 2015-02,
Consolidation (Topic 810)
("ASU No. 2015-02"). ASU No. 2015-02 changes the analysis that a reporting entity must perform to determine whether it should consolidate certain types of legal entities. This guidance must be applied using one of two retrospective application methods and will be effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015. Early adoption is permitted. The Company is currently evaluating the impact, if any, the adoption of this newly issued guidance will have on its consolidated financial statements.
In April 2015, the FASB issued ASU No. 2015-05,
Intangibles-Goodwill - Internal Use Software (Subtopic 350-40)
("ASU No. 2015-05"). ASU No. 2015-05 provides guidance to customers about whether a cloud computing arrangement includes a software license or should be accounted for as a service contract. The standard is effective for annual reporting periods, including interim periods within those annual periods beginning after December 15, 2015. Early adoption is permitted and an entity can elect to adopt the amendment either (1) prospectively to all arrangements entered into or materially modified after the effective date or (2) retrospectively. The adoption of this newly issued guidance is not expected to have a material impact to our consolidated financial statements.
8
Table of Contents
2. Other Current Assets
Other current assets consist of the following:
September 30, 2015
December 31, 2014
(in thousands)
Notes receivable, net of allowances (See Note 3)
$
2,481
$
3,961
Prepaid expenses
15,219
12,280
Other current assets
1,315
956
Total
$
19,015
$
17,197
3.
Notes Receivable and Allowance for Losses
The Company segregates its notes receivable for the purposes of evaluating allowances for credit losses between
two
categories:
Mezzanine and Other Notes Receivable
and
Forgivable Notes Receivable
. The Company utilizes the level of security it has in the various notes receivable as its primary credit quality indicator (i.e. senior, subordinated or unsecured) when determining the appropriate allowances for uncollectible loans within these categories.
The Company considers loans to be past due and in default when payments are not made when due. Although the Company considers loans to be in default 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 principal. The Company does not resume interest accrual until all delinquent payments are received. For impaired loans, the Company recognizes interest income on a cash basis.
The following table shows the composition of our notes receivable balances:
September 30, 2015
December 31, 2014
(in thousands)
(in thousands)
Credit Quality Indicator
Forgivable
Notes
Receivable
Mezzanine
& Other
Notes
Receivable
Total
Forgivable
Notes
Receivable
Mezzanine
& Other
Notes
Receivable
Total
Senior
$
—
$
29,700
$
29,700
$
—
$
10,152
$
10,152
Subordinated
—
6,215
6,215
—
3,863
3,863
Unsecured
43,435
3,695
47,130
32,379
3,995
36,374
Total notes receivable
43,435
39,610
83,045
32,379
18,010
50,389
Allowance for losses on non-impaired loans
4,571
1,451
6,022
3,661
1,540
5,201
Allowance for losses on receivables specifically evaluated for impairment
—
786
786
—
786
786
Total loan reserves
4,571
2,237
6,808
3,661
2,326
5,987
Net carrying value
$
38,864
$
37,373
$
76,237
$
28,718
$
15,684
$
44,402
Current portion, net
$
148
$
2,333
$
2,481
$
124
$
3,837
$
3,961
Long-term portion, net
38,716
35,040
73,756
28,594
11,847
40,441
Total
$
38,864
$
37,373
$
76,237
$
28,718
$
15,684
$
44,402
The Company classifies notes receivable due within one year as other current assets in the Company’s consolidated balance sheets.
9
Table of Contents
The following table summarizes the activity related to the Company’s Forgivable Notes Receivable and Mezzanine and Other Notes Receivable allowance for losses for the nine months ended
September 30, 2015
:
Forgivable
Notes
Receivable
Mezzanine
& Other Notes
Receivable
(in thousands)
Beginning balance
$
3,661
$
2,326
Provisions
1,471
—
Recoveries
(498
)
(89
)
Write-offs
(511
)
—
Other
(1)
448
—
Ending balance
$
4,571
$
2,237
(1)
Consists of default rate assumption changes
Forgivable Notes Receivable
As of
September 30, 2015
and
December 31, 2014
, the unamortized balance of the Company's forgivable notes receivable totaled
$43.4 million
and
$32.4 million
, respectively. The Company recorded an allowance for credit losses on these forgivable notes receivable of
$4.6 million
and
$3.7 million
at
September 30, 2015
and
December 31, 2014
, respectively. Amortization expense included in the accompanying consolidated statements of income related to the notes for the
three months ended September 30, 2015 and 2014
was
$2.1 million
and
$1.2 million
, respectively. Amortization expense for the
nine months ended September 30, 2015 and 2014
was
$6.0 million
and
$3.6 million
, respectively.
Past due balances of forgivable notes receivable are as follows:
30-89 days
Past Due
> 90 days
Past Due
Total
Past Due
Current
Total
Notes Receivable
(in thousands)
As of September 30, 2015
Forgivable Notes
$
—
$
1,191
$
1,191
$
42,244
$
43,435
$
—
$
1,191
$
1,191
$
42,244
$
43,435
As of December 31, 2014
Forgivable Notes
$
—
$
1,227
$
1,227
$
31,152
$
32,379
$
—
$
1,227
$
1,227
$
31,152
$
32,379
Mezzanine and Other Notes Receivable
The Company determined that approximately
$0.8 million
of its mezzanine and other notes receivable were impaired at both
September 30, 2015
and
December 31, 2014
, respectively. The Company recorded allowance for credit losses on these impaired loans at both
September 30, 2015
and
December 31, 2014
totaling
$0.8 million
. For the
nine months ended September 30,
2015
and
2014
, the average mezzanine and other notes receivable on non-accrual status was approximately
$0.8 million
and
$12.2 million
, respectively. The Company recognized approximately
$0
and
$33 thousand
of interest income on impaired loans during the
three
and
nine
months ended
September 30, 2015
, respectively, on the cash basis. The Company recognized approximately
$11 thousand
and
$87 thousand
of interest income on impaired loans during the
three
and
nine
months ended
September 30, 2014
. The Company provided loan reserves on non-impaired loans totaling
$1.5 million
at both
September 30, 2015
and
December 31, 2014
.
10
Table of Contents
Past due balances of mezzanine and other notes receivable by credit quality indicators are as follows:
30-89 days
Past Due
> 90 days
Past Due
Total
Past Due
Current
Total
Notes Receivable
(in thousands)
As of September 30, 2015
Senior
$
—
$
—
$
—
$
29,700
$
29,700
Subordinated
—
—
—
6,215
6,215
Unsecured
—
47
47
3,648
3,695
$
—
$
47
$
47
$
39,563
$
39,610
As of December 31, 2014
Senior
$
—
$
—
$
—
$
10,152
$
10,152
Subordinated
—
—
—
3,863
3,863
Unsecured
—
47
47
3,948
3,995
$
—
$
47
$
47
$
17,963
$
18,010
4.
Marketing and Reservation Activities
The Company’s franchise agreements require the payment of franchise fees, which include marketing and reservation system fees. 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. In discharging its obligation to provide sufficient and appropriate marketing and reservation services, the Company has the right to expend funds in an amount reasonably necessary to ensure the provision of such services, whether or not such amount is currently available to the Company for reimbursement. The 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. As a result, expenditures by the Company in support of marketing and reservation services in excess of available revenues are deferred and recorded as an asset in the Company’s financial statements. Conversely, cumulative marketing and reservation system revenues not expended in the current period are deferred and recorded as a liability in the financial statements and are carried over to the next fiscal year and expended in accordance with the franchise agreements or utilized to reimburse the Company for prior year advances.
Under the terms of these agreements, the Company has the contractually enforceable right to assess and collect from its current franchisees, fees sufficient to pay for the marketing and reservation services the Company has procured for the benefit of the franchise system, including fees to reimburse the Company for past services rendered. The Company has the contractual authority to require that the franchisees in the system at any given point repay any deficits related to marketing and reservation activities. The Company’s current franchisees are contractually obligated to pay any assessment the Company imposes on its franchisees to obtain reimbursement of such deficit regardless of whether those constituents continue to generate gross room revenue and whether or not they joined the system following the deficit's occurrence.
At
September 30, 2015
and
December 31, 2014
, cumulative marketing and reservation system fees billed exceeded expenses by
$44.1 million
and
$44.3 million
, respectively, with the excess reflected as an other long-term liability in the accompanying consolidated balance sheets. Depreciation and amortization expense attributable to marketing and reservation activities for the
three
and
nine
and months ended
September 30, 2015
were
$5.8 million
and
$17.0 million
, respectively. Depreciation and amortization expense attributable to marketing and reservation activities for the
three
and
nine
months ended
September 30, 2014
were
$4.4 million
and
$12.4 million
, respectively. Interest expense attributable to marketing and reservation activities for the
three
and
nine
months ended
September 30, 2015
was
$6 thousand
and
$22 thousand
, respectively. Interest expense attributable to marketing and reservation activities for the three and nine months ended September 30, 2014 was
$0.5 million
and
$1.5 million
, respectively.
11
Table of Contents
5.
Other Assets
Other assets consist of the following:
September 30, 2015
December 31, 2014
(in thousands)
Equity method investments
$
47,739
$
50,605
Land
11,478
4,011
Other assets
4,793
3,452
Total
$
64,010
$
58,068
Equity Method Investments - Variable Interest Entities
Equity method investments include investments in joint ventures totaling
$45.0 million
and
$47.1 million
at
September 30, 2015
and
December 31, 2014
, respectively, that the Company determined to be variable interest entities ("VIEs"). These investments relate to the Company's program to offer equity support to qualified franchisees to develop and operate Cambria hotel & suites hotels in strategic markets. Based on an analysis of who has the power to direct the activities that most significantly impact these entities performance and who has an obligation to absorb losses of these entities or a right to receive benefits from these entities that could potentially be significant to the entity, the Company determined that it is not the primary beneficiary of any of its VIEs. 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. Although the Company is not the primary beneficiary of these VIEs, it does exercise significant influence through its equity ownership and as a result the Company's investment in these entities is accounted for under the equity method. For both the
three and nine
months ended
September 30, 2015
, the Company recognized losses totaling
$0.2 million
and
$2.0 million
, respectively, from these investments. For the
three and nine
months ended
September 30, 2014
, the Company recognized losses totaling
$0.8 million
and
$0.9 million
, respectively, from these investments.The Company's maximum exposure to losses related to its investments in VIEs is limited to its equity investments as well as certain guarantees described in Note 16 "Commitments and Contingencies" of these financial statements.
6.
Deferred Revenue
Deferred revenue consists of the following:
September 30,
2015
December 31,
2014
(in thousands)
Loyalty programs
$
59,270
$
57,757
Initial, relicensing and franchise fees
5,937
6,439
Procurement service fees
2,446
1,936
Other
786
250
Total
$
68,439
$
66,382
12
Table of Contents
7.
Debt
Debt consists of the following at:
September 30, 2015
December 31, 2014
(in thousands)
$400 million senior unsecured notes with an effective interest rate of 6.0% less deferred issuance costs of $5.5 million and $6.0 million at September 30, 2015 and December 31, 2014, respectively
$
394,450
$
393,961
$250 million senior unsecured notes with an effective interest rate of 6.19% less discount and deferred issuance costs of $1.5 million and $1.7 million at September 30, 2015 and December 31, 2014, respectively
248,492
248,262
$350 million senior secured credit facility with an effective interest rate of 2.17%, less deferred issuance costs of $1.9 million at December 31, 2014
—
127,435
$450 million senior unsecured credit facility with an effective interest rate of 1.72%, less deferred issuance costs of $3.1 million at September 30, 2015
158,863
—
Fixed rate collateralized mortgage plus a fair value adjustment of $1.0 million and $1.2 million at September 30, 2015 and December 31, 2014, respectively with an effective interest rate of 4.57%
10,200
10,667
Economic development loans with an effective interest rate of 3.0% at September 30, 2015 and December 31, 2014
3,712
3,536
Capital lease obligations due 2016 with an effective interest rate of 3.18% at September 30, 2015 and December 31, 2014
612
1,148
Other notes payable
1,235
69
Total debt
$
817,564
$
785,078
Less current portion
1,706
12,349
Total long-term debt
$
815,858
$
772,729
Senior Unsecured Notes Due 2022
On
June 27, 2012
, the Company issued unsecured senior notes in the principal amount of
$400 million
(the "2012 Senior Notes") at par, bearing a coupon of
5.75%
with an effective rate of
6.0%
. The 2012 Senior Notes will mature on
July 1, 2022
, with interest to be paid
semi-annually
on January 1
st
and July 1
st
. The Company used the net proceeds of this offering, after deducting underwriting discounts and commissions and other offering expenses, together borrowings under the Company's senior credit facility, to pay a special cash dividend in 2012 totaling approximately
$600.7 million
. The Company's 2012 Senior Notes are guaranteed jointly, severally, fully and unconditionally, subject to certain customary limitations by certain of the Company’s domestic subsidiaries.
Senior Unsecured Notes Due 2020
On
August 25, 2010
, the Company issued unsecured senior notes in the principal amount of
$250 million
(the "2010 Senior Notes") at a discount of
$0.6 million
, bearing a coupon of
5.70%
with an effective rate of
6.19%
. The 2010 Senior Notes will mature on
August 28, 2020
, with interest to be paid
semi-annually
on February 28
th
and August 28
th
. The Company used the net proceeds from the offering, after deducting underwriting discounts and other offering expenses, to repay outstanding borrowings and for other general corporate purposes. The Company's 2010 Senior Notes are guaranteed jointly, severally, fully and unconditionally, subject to certain customary limitations by certain of the Company’s domestic subsidiaries.
Revolving Credit Facilities
On
July 21, 2015
, the Company refinanced its existing
$350 million
senior secured credit facility, comprised of a
$200 million
revolving credit tranche and a
$150 million
term loan tranche by entering into a new senior unsecured revolving credit agreement (“Credit Agreement”), with Deutsche Bank AG New York Branch, as administrative agent.
The Credit Agreement provides for a
$450 million
unsecured revolving credit facility (the “New Revolver”) with a final maturity date of
July 21, 2020
, subject to optional
one
-year extensions that can be requested by the Company prior to each of the first, second and third anniversaries of the closing date of the New Revolver. The effectiveness of any such extensions is subject to the consent of the lenders under the Credit Agreement and certain customary conditions. Up to
$35 million
of borrowings under the New Revolver may be used for alternative currency loans and up to
$15 million
of borrowings under the New Revolver may be used for swing line loans.
13
Table of Contents
The New Revolver is unconditionally guaranteed, jointly and severally, by certain of the Company’s domestic subsidiaries, which are considered restricted subsidiaries under the Credit Agreement. The subsidiary guarantors currently include all subsidiaries that guarantee the obligations under the Company's Indenture governing the terms of its
5.75%
senior notes due 2020 and its
5.70%
senior notes due 2020. If the Company achieves and maintains an Investment Grade Rating, as defined in the Credit Agreement, then the subsidiary guarantees will at the election of the Company be released and the New Revolver will not be guaranteed.
The Company may at any time prior to the final maturity date increase the amount of the New Revolver by up to an additional
$150 million
to the extent that any one or more lenders commit to being a lender for the additional amount and certain other customary conditions are met.
The Company currently may elect to have borrowings under the New Revolver bear interest at a rate equal to (i)
LIBOR
plus a margin ranging from
135
to
175
basis points based on the Company’s total leverage ratio or (ii) a
base rate
plus a margin ranging from
35
to
75
basis points based on the Company’s total leverage ratio. If the Company achieves an Investment Grade Rating, then the Company may elect to use a different, ratings-based, pricing grid set forth in the Credit Agreement.
The Credit Agreement requires the Company to pay a fee on the undrawn portion of the New Revolver, calculated on the basis of the average daily unused amount of the New Revolver multiplied by
0.20%
per annum. If the Company achieves an Investment Grade Rating and it elects to use the ratings-based pricing grid set forth in the Credit Agreement, then the Company will be required to pay a fee on the total commitments under the New Revolver, calculated on the basis of the actual daily amount of the commitments under the New Revolver (regardless of usage) times a percentage per annum ranging from
0.10%
to
0.25%
(depending on the Company’s senior unsecured long-term debt rating).
The Credit Agreement requires that the Company and its restricted subsidiaries comply with various covenants, including with respect to restrictions on liens, incurring indebtedness, making investments and effecting mergers and/or asset sales. With respect to dividends, the Company may not declare or make any payment if there is an existing event of default or if the payment would create an event of default. In addition, if the Company’s total leverage ratio exceeds
4.0
to 1.0, the Company is generally restricted from paying aggregate dividends in excess of
$50 million
in any calendar year.
The Credit Agreement imposes financial maintenance covenants requiring the Company to maintain a total leverage ratio of not more than
4.5
to 1.0 and a consolidated fixed charge coverage ratio of at least
2.5
to 1.0. If the Company achieves and maintains an Investment Grade Rating, then the Company will not need to comply with the consolidated fixed charge coverage ratio covenant.
The Credit Agreement includes customary events of default, the occurrence of which, following any applicable cure period, would permit the lenders to, among other things, declare the principal, accrued interest and other obligations of the Company under the Credit Agreement to be immediately due and payable. At September 30, 2015, the Company was in compliance with all financial covenants under the Credit Agreement.
The proceeds of the New Revolver are expected to be used for general corporate purposes, including working capital, debt repayment, stock repurchases, dividends, investments and other permitted uses set forth in the Credit Agreement.
Fixed Rate Collateralized Mortgage
On December 30, 2014, a court awarded the Company title to an office building as settlement for a portion of an outstanding loan receivable for which the building was pledged as collateral. In conjunction with the court award, the Company also assumed the
$9.5 million
mortgage on the property with a fixed interest rate of
7.26%
. The mortgage which is collateralized by the office building requires monthly payments of principal and interest and matures in December 2020 with a a balloon payment due of
$6.9 million
. At the time of acquisition, the Company determined that the fixed interest rate of
7.26%
exceeded market interest rates and therefore the Company increased the carrying value of the debt by
$1.2 million
to record the debt at fair value. The fair value adjustment will be amortized over the remaining term of the mortgage utilizing the effective interest method.
Economic Development Loans
The Company entered into economic development agreements with various governmental entities in conjunction with the relocation of its corporate headquarters in April 2013. In accordance with these agreements, the governmental entities agreed to advance approximately
$4.4 million
to the Company to offset a portion of the corporate headquarters relocation and tenant
14
Table of Contents
improvement costs in consideration of the employment of permanent, full-time employees within the jurisdictions. At
September 30, 2015
, the Company had been advanced approximately
$3.7 million
pursuant to these agreements and expects to receive the remaining
$0.7 million
over the next several years, subject to annual appropriations by the governmental entities. These advances bear interest at a rate of
3%
per annum.
Repayment of the advances is contingent upon the Company achieving certain performance conditions. Performance conditions are measured
annually
on December 31
st
and primarily relate to maintaining certain levels of employment within the various jurisdictions. If the Company fails to meet an annual performance condition, the Company may be required to repay a portion or all of the advances including accrued interest by April 30
th
following the measurement date. Any outstanding advances at the expiration of the Company's
10
year corporate headquarters lease in 2023 will be forgiven in full. The advances will be included in long-term debt in the Company's consolidated balance sheets until the Company determines that the future performance conditions will be met over the entire term of the agreement and the Company will not be required to repay the advances. The Company accrues interest on the portion of the advances that it expects to repay. The Company was in compliance with all current performance conditions as of
September 30, 2015
.
8.
Accumulated Other Comprehensive Income (Loss)
The following represents the changes in accumulated other comprehensive loss, net of tax, by component for the
nine
months ended
September 30, 2015
:
Loss on Cash Flow Hedge
Foreign Currency Items
Total
(in thousands)
Beginning balance, December 31, 2014
$
(4,884
)
$
(2,087
)
$
(6,971
)
Other comprehensive income (loss) before reclassification
—
(2,223
)
(2,223
)
Amounts reclassified from accumulated other comprehensive income (loss)
646
—
646
Net current period other comprehensive income (loss)
646
(2,223
)
(1,577
)
Ending balance, September 30, 2015
$
(4,238
)
$
(4,310
)
$
(8,548
)
The amounts reclassified from accumulated other comprehensive income (loss) during the
three and nine
months ended
September 30, 2015
were reclassified to the following line items in the Company's Consolidated Statements of Income.
Component
Amount Reclassified from Accumulated Other Comprehensive Income(Loss)
Affected Line Item in the Consolidated Statement of Net Income
Three Months Ended September 30, 2015
Nine Months Ended September 30, 2015
(in thousands)
Loss on cash flow hedge
Interest rate contract
$
215
$
646
Interest expense
—
—
Tax (expense) benefit
$
215
$
646
Net of tax
9.
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
15
Table of Contents
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. Prior to January 1, 2010, participants could elect an investment return of either the annual yield of the Moody's Average Corporate Bond Rate Yield Index plus
300
basis points, or a return based on a selection of available diversified investment options. Effective January 1, 2010, the Moody's Average Corporate Bond Rate Yield Index plus 300 basis points is no longer an investment option for salary deferrals made on compensation earned after December 31, 2009. The Company recorded current and long-term deferred compensation liabilities of
$10.3 million
and
$10.2 million
, as of
September 30, 2015
and
December 31, 2014
, respectively, related to these deferrals and credited investment returns. 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. Compensation expense recorded in SG&A related to the EDCP for the
three
months ended
September 30, 2015
and
2014
was
$(0.2) million
and
$48 thousand
, respectively. Compensation expense recorded in SG&A related to the EDCP for the
nine
months ended
September 30, 2015
and
2014
was
$0.1 million
and
$0.4 million
, respectively.
The Company has invested the employee salary deferrals in diversified long-term investments which are intended to provide investment returns that partially offset the earnings credited to the participants. The diversified investments held in the trusts totaled
$5.3 million
and
$4.6 million
as of
September 30, 2015
and
December 31, 2014
, respectively, and are recorded at their fair value, based on quoted market prices. At
September 30, 2015
, the Company expects
$0.2 million
of the assets held in the trusts to be distributed to participants during the next twelve months. These investments are considered trading securities and therefore the changes in the fair value of the diversified assets is included in other gains and losses in the accompanying consolidated statements of income. The Company recorded investment losses related to the EDCP during the
three
months ended
September 30, 2015
and
2014
of approximately
$0.3 million
and
$0.1 million
, respectively. The Company recorded investment gains and (losses) related to the EDCP during the
nine
months ended
September 30, 2015
and
2014
of approximately
$(0.3) million
and
$41 thousand
, respectively. In the third quarter of 2015, all shares of the Company's common stock held in the EDCP Plan were sold and therefore, the EDCP Plan held
no
shares of the Company's common stock at September 30, 2015. At
December 31, 2014
, the EDCP Plan held shares of the Company's common stock with a market value of
$0.2 million
, which were recorded as a component of shareholders' deficit.
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. As of
September 30, 2015
and
December 31, 2014
, the Company had recorded a deferred compensation liability of
$12.0 million
and
$14.4 million
, respectively, related to these deferrals. 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 increase (decrease) in compensation expense recorded in SG&A related to the Non-Qualified Plan for the
three
months ended
September 30, 2015
and
2014
was
$(0.8) million
and
$(0.1) million
, respectively. The net increase (decrease) in compensation expense recorded in SG&A related to the Non-Qualified Plan for the
nine
months ended
September 30, 2015
and
2014
was
$(1.1) million
and
$0.1 million
, respectively.
The diversified investments held in the trusts were
$12.0 million
and
$13.1 million
at
September 30, 2015
and
December 31, 2014
, respectively, and are recorded at their fair value, based on quoted market prices. These investments are considered trading securities and therefore, the changes in the fair value of the diversified assets is included in other gains and losses in the accompanying consolidated statements of income. The Company recorded investment losses related to the Non-Qualified Plan during the
three
months ended
September 30, 2015
and
2014
of approximately
$0.8 million
and
$0.3 million
, respectively. The Company recorded investment gains (losses) related to the Non-Qualified Plan during the
nine
months ended
September 30, 2015
and
2014
of approximately
$(0.8) million
and
$0.1 million
, respectively. In the third quarter of 2015, all shares of the Company's common stock held in the Non-Qualified Plan were sold and therefore, the Non-Qualified Plan held
no
shares of the Company's common stock at September 30, 2015. At
December 31, 2014
, the Non-Qualified Plan held shares of the Company's common stock with a market value of
$1.3 million
, which is recorded as a component of shareholders' deficit.
10.
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.
16
Table of Contents
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 Company’s EDCP and Non-Qualified Plan deferred compensation plans.
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 Company’s EDCP and Non-Qualified Plan deferred compensation plans and those recorded in cash and cash equivalents.
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's policy is to recognize transfers in and transfers out of the three levels of the fair value hierarchy as of the end of each quarterly reporting period. There were no transfers between Level 1, 2 and 3 assets during the
three and nine
months ended
September 30, 2015
.
As of
September 30, 2015
and
December 31, 2014
, the Company had the following assets measured at fair value on a recurring basis:
Fair Value Measurements at
Reporting Date Using
Total
Level 1
Level 2
Level 3
Assets
(in thousands)
As of September 30, 2015
Money market funds, included in cash and cash equivalents
$
50,001
$
—
$
50,001
$
—
Mutual funds
(1)
16,006
16,006
—
—
Money market funds
(1)
1,270
—
1,270
—
$
67,277
$
16,006
$
51,271
$
—
As of December 31, 2014
Money market funds, included in cash and cash equivalents
$
50,001
$
—
$
50,001
$
—
Mutual funds
(1)
16,405
16,405
—
—
Money market funds
(1)
1,348
—
1,348
—
$
67,754
$
16,405
$
51,349
$
—
________________________
(1)
Included in Investments, employee benefit plans fair value on the consolidated balance sheets.
Other Financial Instruments
The Company believes that the fair value 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 Credit Facility adjust frequently based on current market rates; accordingly its carrying amount approximates fair value.
The Company estimates the fair value of notes receivable which approximate their carrying value, utilizing an analysis of future cash flows and credit worthiness for similar types of arrangements. Based upon the availability of market data, the notes receivable have been classified as Level 3 inputs. The primary sensitivity in these calculations is based on the selection of appropriate interest and discount rates. For further information on the notes receivables, see Note 3.
The fair value of the Company's
$250 million
and
$400 million
senior notes are classified as Level 2 as the significant inputs are observable in an active market. At
September 30, 2015
and
December 31, 2014
, the
$250 million
senior notes had an approximate fair value of
$269.7 million
and
$268.9 million
, respectively. At
September 30, 2015
and
December 31, 2014
, the
$400 million
senior notes had an approximate fair value of
$426.9 million
and
$437.7 million
, respectively.
Fair values estimated 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 and may not be a prudent management decision.
17
Table of Contents
11.
Income Taxes
The effective income tax rates from continuing operations were
33.5%
and
29.6%
for the
three
months ended
September 30, 2015 and 2014
, respectively. The effective income tax rates from continuing operations were
32.4%
and
30.2%
for the nine months ended
September 30, 2015 and 2014
, respectively.
The effective income tax rates from continuing operations for the
three
and
nine
months ended
September 30, 2015 and 2014
were lower than the U.S. federal income tax rate of
35.0%
due to the recurring impact of foreign operations, partially offset by state income taxes. The effective income tax rate for the
nine
months ended
September 30, 2015
and 2014 were further reduced by the settlement of unrecognized tax positions. The effective income tax rate for the
three
months ended
September 30, 2014
was also reduced by the settlement of unrecognized tax positions.
12.
Share-Based Compensation and Capital Stock
No
stock options were granted during the
three
months ended
September 30, 2015
and
2014
. The Company granted
0.5 million
and
0.7 million
options to certain employees of the Company at a fair value of
$6.2 million
and
$5.7 million
for the
nine
months ended
September 30, 2015
and
2014
, 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:
2015 Grants
2014 Grants
Risk-free interest rate
1.45
%
1.56
%
Expected volatility
23.94
%
25.01
%
Expected life of stock option
4.6 years
4.5 years
Dividend yield
1.23
%
1.62
%
Requisite service period
4 years
4 years
Contractual life
7 years
7 years
Weighted average fair value of options granted (per option)
$
12.39
$
8.82
The expected life of the options and volatility are based on historical data which is believed to be indicative of future exercise patterns or actual volatility. Historical volatility is calculated based on a period that corresponds to the expected term 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 of return 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 the stock options outstanding and exercisable at
September 30, 2015
was
$21.6 million
and
$18.7 million
, respectively. The total intrinsic value of options exercised during the
three
months ended
September 30, 2015
and
2014
was approximately
$0.9 million
and
$3.1 million
, respectively. The total intrinsic value of options exercised during the
nine
months ended
September 30, 2015
and
2014
was approximately
$9.5 million
and
$4.4 million
, respectively.
The Company received approximately
$6.4 million
and
$5.0 million
in proceeds from the exercise of
263,600
and
190,557
employee stock options during the
nine
months ended
September 30, 2015
and
2014
, respectively. The Company received approximately
$0.7 million
and
$3.4 million
in proceeds from the exercise of
30,808
and
131,808
employee stock options during the
three
months ended
September 30, 2015
and
2014
, respectively.
18
Table of Contents
Restricted Stock
The following table is a summary of activity related to restricted stock grants:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2015
2014
2015
2014
Restricted share grants
7,836
2,853
114,281
149,908
Weighted average grant date fair value per share
$
51.07
$
52.59
$
62.45
$
46.58
Aggregate grant date fair value ($000)
$
400
$
150
$
7,137
$
6,983
Restricted shares forfeited
9,522
13,922
17,964
18,218
Vesting service period of shares granted
24 - 48 months
36 months
12 - 48 months
12 - 48 months
Fair value of shares vested ($000)
$
553
$
2,076
$
12,292
$
10,280
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 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 the awards will vest upon retirement.
Performance Vested Restricted Stock Units
The Company has granted performance vested restricted stock units ("PVRSU") to certain employees. The fair value is measured by the market price of the Company's common stock on the date of the grant. The vesting of these stock awards is contingent upon the Company achieving performance targets at the end of specified performance periods and the employees' continued employment. The performance conditions affect the number of shares that will ultimately vest. The range of possible stock-based award vesting is generally between
0%
and
200%
of the initial target. If minimum performance targets are not attained then no awards will vest under the terms of the various PVRSU agreements. Compensation expense related to these awards is recognized over the requisite service period based on the Company's estimate of the achievement of the various performance targets. The Company has currently estimated that between
0%
and
180%
of the various award targets will be achieved. Compensation expense is recognized ratably over the requisite service period only on those PVRSUs that ultimately vest.
The following table is a summary of activity related to PVRSU grants:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2015
2014
2015
2014
Performance vested restricted stock units granted at target
—
—
51,309
24,678
Weighted average grant date fair value per share
$
—
$
—
$
60.94
$
45.59
Aggregate grant date fair value ($000)
$
—
$
—
$
3,126
$
1,125
Stock units forfeited
6,079
3,900
6,079
3,900
Requisite service period
—
—
36 - 43 months
36 months
During the
three
months ended
September 30, 2015 and 2014
,
no
PVRSU grants vested. During the
nine
months ended
September 30, 2015
, a total of
42,326
PVRSU grants vested at a grant date fair value of
$1.5 million
. These PVRSU grants were initially granted at a target of
38,476
units. However, since the Company achieved
110%
of the targeted performance conditions contained in the stock awards granted in prior periods, an additional
3,850
shares were earned and issued.
During the
nine
months ended
September 30, 2014
, a total of
28,886
PVRSU grants vested at a grant date fair value of
$1.4 million
. These PVRSU grants were initially granted at a target of
18,635
units. However, since the Company achieved
155%
of the targeted performance conditions contained in the stock awards granted in prior periods, an additional
10,251
shares were earned and issued.
19
Table of Contents
A summary of stock-based award activity as of
September 30, 2015
and changes during the
nine
months ended are presented below:
Stock Options
Restricted Stock
Performance Vested
Restricted Stock Units
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Shares
Weighted
Average
Grant Date
Fair Value
Shares
Weighted
Average
Grant Date
Fair Value
Outstanding at January 1, 2015
1,903,177
$
33.03
479,556
$
40.14
200,286
$
38.28
Granted
498,911
$
63.47
114,281
$
62.45
51,309
$
60.94
Performance based leveraging
(1)
—
$
—
—
$
—
3,850
$
35.60
Exercised/Vested
(263,600
)
$
24.21
(200,360
)
$
38.93
(42,326
)
$
35.60
Expired
—
$
—
—
$
—
—
$
—
Forfeited
(21,437
)
$
54.91
(17,964
)
$
45.99
(6,079
)
$
32.90
Outstanding at September 30, 2015
2,117,051
$
41.08
4.2 years
375,513
$
47.30
207,040
$
44.55
Options exercisable at September 30, 2015
1,022,639
$
29.32
2.5 years
_________________________________
(1)
PVRSU units outstanding have been increased by
3,850
units due to the Company exceeding the targeted performance conditions contained in PVRSUs granted in prior periods during the
nine
months ended
September 30, 2015
.
The components of the Company’s pretax share-based compensation expense and associated income tax benefits are as follows for the
three
and
nine
months ended
September 30, 2015
and
2014
:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(in millions)
2015
2014
2015
2014
Stock options
$
0.8
$
0.6
$
2.4
$
1.7
Restricted stock
1.6
1.7
5.1
5.5
Performance vested restricted stock units
1.0
0.8
1.6
0.7
Total
$
3.4
$
3.1
$
9.1
$
7.9
Income tax benefits
$
1.3
$
1.1
$
3.4
$
2.9
During the
three and nine
months ended
September 30, 2015
, the Company revised its estimate of the projected achievement of various performance conditions that affect the number of PVRSUs that will ultimately vest. As a result, previously recognized share-based compensation costs related to these PVRSUs has been increased by
$0.4 million
and
$0.2 million
for the
three and nine
months ended
September 30, 2015
.
During the
nine
months ended
September 30, 2014
, the Company revised its estimate of the projected achievement of various performance conditions that affect the number of PVRSUs that will ultimately vest. As a result, previously recognized share-based compensation costs related to these PVRSUs was decreased by
$0.9 million
for the
nine
months ended
September 30, 2014
.
Dividends
The Company currently pays a
quarterly
dividend on its common stock of
$0.195
per share, however the declaration of future dividends is subject to the discretion of the board of directors. During the
three and nine
months ended
September 30, 2015
, the Company's board of directors declared dividends totaling
$0.195
and
$0.585
per share or approximately
$11.0 million
and
$33.5 million
, respectively, in the aggregate. During the
three and nine
months ended
September 30, 2014
, the Company's board of directors declared dividends totaling
$0.185
and
$0.555
per share or approximately
$10.8 million
and
$32.4 million
, respectively, in the aggregate.
20
Table of Contents
In addition, during the
nine
months ended
September 30, 2015
and
2014
, the Company recorded dividends totaling
$0.5 million
and
$0.4 million
, respectively, related to previously declared dividends that were contingent upon the vesting of performance vested restricted stock units.
No
dividends on performance vested restricted stock units were paid during the
three
months ended
September 30, 2015
and
2014
.
Share Repurchases and Redemptions
The Company purchased
1.0 million
shares of common stock under the share repurchase program at a total cost of
$50.0 million
during the
three and nine
months ended
September 30, 2015
.
The Company purchased
0.4 million
shares of common stock under the share repurchase program at a total cost of
$18.4 million
during the
three and nine
months ended
September 30, 2014
. These shares were repurchased from certain family members of the Company's largest shareholder at their fair market value.
During the
three and nine
months ended
September 30, 2015
, the Company redeemed
3,512
and
106,265
shares of common stock at a total cost of approximately
$0.2 million
and
$6.4 million
, respectively, 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 the
three and nine
ended
September 30, 2014
, the Company redeemed
15,834
and
110,579
shares of common stock at a total cost of approximately
$0.8 million
and
$5.3 million
, respectively, 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. These redemptions were outside the share repurchase program.
21
Table of Contents
13.
Earnings Per Share
The computation of basic and diluted earnings per common share is as follows:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands, except per share amounts)
2015
2014
2015
2014
Computation of Basic Earnings Per Share:
Numerator:
Net income from continuing operations
$
41,419
$
39,416
$
98,826
$
96,164
Net income from discontinued operations
—
(51
)
—
1,711
Net income
41,419
39,365
98,826
97,875
Income allocated to participating securities
(278
)
(343
)
(695
)
(867
)
Net income available to common shareholders
$
41,141
$
39,022
$
98,131
$
97,008
Denominator:
Weighted average common shares outstanding – basic
56,843
57,932
57,019
57,878
Basic earnings per share - Continuing operations
$
0.72
$
0.67
$
1.72
$
1.65
Basic earnings per share - Discontinued operations
—
—
—
0.03
$
0.72
$
0.67
$
1.72
$
1.68
Computation of Diluted Earnings Per Share:
Numerator:
Net income from continuing operations
$
41,419
$
39,416
$
98,826
$
96,164
Net income from discontinued operations
—
(51
)
—
1,711
Net income
41,419
39,365
98,826
97,875
Income allocated to participating securities
(277
)
(340
)
(691
)
(862
)
Net income available to common shareholders
$
41,142
$
39,025
$
98,135
$
97,013
Denominator:
Weighted average common shares outstanding – basic
56,843
57,932
57,019
57,878
Diluted effect of stock options and PVRSUs
378
524
479
503
Weighted average common shares outstanding – diluted
57,221
58,456
57,498
58,381
Diluted earnings per share - Continuing operations
$
0.72
$
0.67
$
1.71
$
1.63
Diluted earnings per share - Discontinued operations
—
—
—
0.03
$
0.72
$
0.67
$
1.71
$
1.66
The Company's unvested restricted shares contain rights to receive non-forfeitable dividends, and thus are participating securities requiring the two-class method of computing earnings per share ("EPS"). The calculation of EPS for common stock shown above excludes the income attributable to the unvested restricted share awards from the numerator and excludes the dilutive impact of those awards from the denominator.
At
September 30, 2015
and
2014
, the Company had
2.1 million
and
2.1 million
outstanding stock options, respectively. Stock options are included in the diluted earnings per share calculation using the treasury stock method and average market prices during the period, unless the stock options would be anti-dilutive. For the
three and nine
months ended
September 30, 2015
, the Company excluded
0.5 million
of anti-dilutive stock options from the diluted earnings per share calculation. For the
three and nine
months ended
September 30, 2014
, the Company did not exclude any anti-dilutive stock options from the diluted EPS calculation.
22
Table of Contents
PVRSUs are also included in the diluted earnings per share calculation when the performance conditions have been met at the reporting date. However, at
September 30, 2015
and
2014
, PVRSUs totaling
207,040
and
218,485
, respectively, were excluded from the computation since the performance conditions had not been met.
14.
Condensed Consolidating Financial Statements
The Company’s 2010 and 2012 Senior Notes are guaranteed jointly, severally, fully and unconditionally, subject to certain customary limitations, by certain of the Company’s domestic subsidiaries. There are no legal or regulatory restrictions on the payment of dividends to Choice Hotels International, Inc. from subsidiaries that do not guarantee the Senior Notes. As a result of the guarantee arrangements, the following condensed consolidating financial statements are presented.
(1)
Investments in subsidiaries are accounted for under the equity method of accounting.
Choice Hotels International, Inc.
Condensed Consolidating Statement of Income
For the
Three Months Ended
September 30, 2015
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
REVENUES:
Royalty fees
$
84,572
$
28,786
$
8,660
$
(32,089
)
$
89,929
Initial franchise and relicensing fees
6,040
—
130
—
6,170
Procurement services
6,012
—
259
—
6,271
Marketing and reservation
123,775
126,547
4,142
(120,001
)
134,463
Other
3,377
3
1,313
—
4,693
Total revenues
223,776
155,336
14,504
(152,090
)
241,526
OPERATING EXPENSES:
Selling, general and administrative
32,846
25,603
3,792
(32,089
)
30,152
Marketing and reservation
129,268
121,690
3,506
(120,001
)
134,463
Depreciation and amortization
602
2,044
462
—
3,108
Total operating expenses
162,716
149,337
7,760
(152,090
)
167,723
Operating income
61,060
5,999
6,744
—
73,803
OTHER INCOME AND EXPENSES, NET:
Interest expense
10,682
1
138
—
10,821
Equity in earnings of consolidated subsidiaries
(9,350
)
84
—
9,266
—
Other items, net
(76
)
1,260
(470
)
—
714
Total other income and expenses, net
1,256
1,345
(332
)
9,266
11,535
Income from continuing operations before income taxes
59,804
4,654
7,076
(9,266
)
62,268
Income taxes
18,385
1,853
611
—
20,849
Income from continuing operations, net of income taxes
41,419
2,801
6,465
(9,266
)
41,419
Income from discontinued operations, net of income taxes
—
—
—
—
—
Net income
$
41,419
$
2,801
$
6,465
$
(9,266
)
$
41,419
(1)
On July 21, 2015, the Company refinanced its existing
$350 million
senior secured credit facility ("Old Credit Facility") by entering into a new senior unsecured revolving credit agreement ("New Credit Facility"). As a result of this refinancing, certain guarantor subsidiaries under the Old Credit Facility have been released as a guarantor under the New Credit Facility. As a result, the following condensed consolidating financial statements for the prior year periods have been reclassified to reflect the current guarantors under the New Credit Facility.
23
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Income
For the
Three Months Ended
September 30, 2014
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
REVENUES:
Royalty fees
$
79,326
$
28,799
$
10,829
$
(32,863
)
$
86,091
Initial franchise and relicensing fees
4,125
—
174
—
4,299
Procurement services
5,215
—
280
—
5,495
Marketing and reservation
104,093
106,438
4,981
(99,859
)
115,653
Other
3,500
2
128
—
3,630
Total revenues
196,259
135,239
16,392
(132,722
)
215,168
OPERATING EXPENSES:
Selling, general and administrative
33,301
26,249
3,549
(32,863
)
30,236
Marketing and reservation
109,086
102,108
4,318
(99,859
)
115,653
Depreciation and amortization
765
1,383
145
—
2,293
Total operating expenses
143,152
129,740
8,012
(132,722
)
148,182
Operating income
53,107
5,499
8,380
—
66,986
OTHER INCOME AND EXPENSES, NET:
Interest expense
10,485
1
9
—
10,495
Equity in earnings of consolidated subsidiaries
(10,760
)
607
—
10,153
—
Other items, net
(263
)
410
386
—
533
Total other income and expenses, net
(538
)
1,018
395
10,153
11,028
Income from continuing operations before income taxes
53,645
4,481
7,985
(10,153
)
55,958
Income taxes
14,280
2,562
(300
)
—
16,542
Income from continuing operations, net of income taxes
39,365
1,919
8,285
(10,153
)
39,416
Income from discontinued operations, net of income taxes
—
—
(51
)
—
(51
)
Net income
$
39,365
$
1,919
$
8,234
$
(10,153
)
$
39,365
24
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Income
For the
Nine Months Ended
September 30, 2015
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
REVENUES:
Royalty fees
$
217,723
$
99,306
$
30,364
$
(113,850
)
$
233,543
Initial franchise and relicensing fees
17,160
—
543
—
17,703
Procurement services
19,118
—
549
—
19,667
Marketing and reservation
334,638
341,274
11,714
(321,328
)
366,298
Other
9,452
3
2,261
—
11,716
Total revenues
598,091
440,583
45,431
(435,178
)
648,927
OPERATING EXPENSES:
Selling, general and administrative
108,250
88,962
12,350
(113,850
)
95,712
Marketing and reservation
349,040
328,118
10,468
(321,328
)
366,298
Depreciation and amortization
2,170
5,701
922
—
8,793
Total operating expenses
459,460
422,781
23,740
(435,178
)
470,803
Operating income
138,631
17,802
21,691
—
178,124
OTHER INCOME AND EXPENSES, NET:
Interest expense
31,661
2
394
—
32,057
Equity in earnings of consolidated subsidiaries
(31,215
)
462
—
30,753
—
Other items, net
(622
)
732
(224
)
—
(114
)
Total other income and expenses, net
(176
)
1,196
170
30,753
31,943
Income from continuing operations before income taxes
138,807
16,606
21,521
(30,753
)
146,181
Income taxes
39,981
7,343
31
—
47,355
Income from continuing operations, net of income taxes
98,826
9,263
21,490
(30,753
)
98,826
Income from discontinued operations, net of income taxes
—
—
—
—
—
Net income
$
98,826
$
9,263
$
21,490
$
(30,753
)
$
98,826
25
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Income
For the
Nine Months Ended
September 30, 2014
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
REVENUES:
Royalty fees
$
203,411
$
89,773
$
33,711
$
(104,594
)
$
222,301
Initial franchise and relicensing fees
12,144
—
617
—
12,761
Procurement services
17,688
—
605
—
18,293
Marketing and reservation
275,203
274,638
14,150
(254,966
)
309,025
Other
9,798
3
387
—
10,188
Total revenues
518,244
364,414
49,470
(359,560
)
572,568
OPERATING EXPENSES:
Selling, general and administrative
101,012
81,806
10,105
(104,594
)
88,329
Marketing and reservation
286,903
263,710
13,378
(254,966
)
309,025
Depreciation and amortization
2,272
4,117
514
—
6,903
Total operating expenses
390,187
349,633
23,997
(359,560
)
404,257
Operating income
128,057
14,781
25,473
—
168,311
OTHER INCOME AND EXPENSES, NET:
Interest expense
31,356
3
17
—
31,376
Equity in earnings of consolidated subsidiaries
(34,874
)
(1,068
)
—
35,942
—
Other items, net
(988
)
(107
)
310
—
(785
)
Total other income and expenses, net
(4,506
)
(1,172
)
327
35,942
30,591
Income from continuing operations before income taxes
132,563
15,953
25,146
(35,942
)
137,720
Income taxes
34,688
6,746
122
—
41,556
Income from continuing operations, net of income taxes
97,875
9,207
25,024
(35,942
)
96,164
Income from discontinued operations, net of income taxes
—
—
1,711
—
1,711
Net income
$
97,875
$
9,207
$
26,735
$
(35,942
)
$
97,875
26
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Comprehensive Income
For the
Three Months Ended
September 30, 2015
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
Net income
$
41,419
$
2,801
$
6,465
$
(9,266
)
$
41,419
Other comprehensive income (loss), net of tax:
Amortization of loss on cash flow hedge
215
—
—
—
215
Foreign currency translation adjustment
(951
)
—
(951
)
951
(951
)
Other comprehensive income (loss), net of tax
(736
)
—
(951
)
951
(736
)
Comprehensive income
$
40,683
$
2,801
$
5,514
$
(8,315
)
$
40,683
27
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Comprehensive Income
For the
Three Months Ended
September 30, 2014
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
Net income
$
39,365
$
1,919
$
8,234
$
(10,153
)
$
39,365
Other comprehensive income (loss), net of tax:
Amortization of loss on cash flow hedge
215
—
—
—
215
Foreign currency translation adjustment
(1,387
)
—
(1,387
)
1,387
(1,387
)
Other comprehensive income (loss), net of tax
(1,172
)
—
(1,387
)
1,387
(1,172
)
Comprehensive income
$
38,193
$
1,919
$
6,847
$
(8,766
)
$
38,193
28
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Comprehensive Income
For the
Nine Months Ended
September 30, 2015
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
Net income
$
98,826
$
9,263
$
21,490
$
(30,753
)
$
98,826
Other comprehensive income (loss), net of tax:
Amortization of loss on cash flow hedge
646
—
—
—
646
Foreign currency translation adjustment
(2,223
)
—
(2,223
)
2,223
(2,223
)
Other comprehensive income (loss), net of tax
(1,577
)
—
(2,223
)
2,223
(1,577
)
Comprehensive income
$
97,249
$
9,263
$
19,267
$
(28,530
)
$
97,249
29
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Comprehensive Income
For the Nine Months Ended September 30, 2014
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
Net income
$
97,875
$
9,207
$
26,735
$
(35,942
)
$
97,875
Other comprehensive income (loss), net of tax:
Amortization of loss on cash flow hedge
646
—
—
—
646
Foreign currency translation adjustment
(357
)
—
(357
)
357
(357
)
Other comprehensive income (loss), net of tax
289
—
(357
)
357
289
Comprehensive income
$
98,164
$
9,207
$
26,378
$
(35,585
)
$
98,164
30
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Balance Sheet
As of
September 30, 2015
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
ASSETS
Cash and cash equivalents
$
19,177
$
27
$
180,057
$
—
$
199,261
Receivables, net
104,091
1,880
8,652
—
114,623
Other current assets
8,625
37,707
3,517
(4,200
)
45,649
Total current assets
131,893
39,614
192,226
(4,200
)
359,533
Property and equipment, at cost, net
34,886
34,550
17,350
—
86,786
Goodwill
60,620
5,193
13,682
—
79,495
Franchise rights and other identifiable intangibles, net
2,932
1,014
8,235
—
12,181
Notes receivable, net of allowances
17,040
38,078
18,638
—
73,756
Investments, employee benefit plans, at fair value
—
17,102
—
—
17,102
Investment in affiliates
458,664
45,605
—
(504,269
)
—
Advances to affiliates
27,870
219,053
11,738
(258,661
)
—
Deferred income taxes
13,279
7,731
—
(1,111
)
19,899
Other assets
—
23,969
40,041
—
64,010
Total assets
$
747,184
$
431,909
$
301,910
$
(768,241
)
$
712,762
LIABILITIES AND SHAREHOLDERS’ DEFICIT
Accounts payable
$
13,611
$
42,987
$
3,324
$
—
$
59,922
Accrued expenses
19,367
27,177
4,139
—
50,683
Deferred revenue
8,742
58,868
829
—
68,439
Current portion of long-term debt
—
611
1,095
—
1,706
Deferred compensation and retirement plan obligations
—
174
—
—
174
Other current liabilities
—
14,394
—
(4,200
)
10,194
Total current liabilities
41,720
144,211
9,387
(4,200
)
191,118
Long-term debt
801,804
3,712
10,342
—
815,858
Deferred compensation and retirement plan obligations
—
22,134
11
—
22,145
Advances from affiliates
247,162
6,783
4,716
(258,661
)
—
Deferred income taxes
—
—
2,905
(1,111
)
1,794
Other liabilities
57,141
17,139
8,210
—
82,490
Total liabilities
1,147,827
193,979
35,571
(263,972
)
1,113,405
Total shareholders’ (deficit) equity
(400,643
)
237,930
266,339
(504,269
)
(400,643
)
Total liabilities and shareholders’ deficit
$
747,184
$
431,909
$
301,910
$
(768,241
)
$
712,762
31
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Balance Sheet
As of
December 31, 2014
(in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
ASSETS
Cash and cash equivalents
$
25,290
$
25
$
189,564
$
—
$
214,879
Receivables, net
82,195
1,194
8,292
—
91,681
Other current assets
23,027
33,585
1,373
(15,256
)
42,729
Total current assets
130,512
34,804
199,229
(15,256
)
349,289
Property and equipment, at cost, net
25,300
37,675
14,334
—
77,309
Goodwill
60,620
5,193
—
—
65,813
Franchise rights and other identifiable intangibles, net
4,380
1,479
3,053
—
8,912
Notes receivable, net of allowances
11,847
27,895
699
—
40,441
Investments, employee benefit plans, at fair value
—
17,539
—
—
17,539
Investment in affiliates
424,600
39,231
—
(463,831
)
—
Advances to affiliates
15,670
213,303
20,341
(249,314
)
—
Deferred income taxes
9,418
10,429
699
—
20,546
Other assets
—
23,891
34,177
—
58,068
Total assets
$
682,347
$
411,439
$
272,532
$
(728,401
)
$
637,917
LIABILITIES AND SHAREHOLDERS’ DEFICIT
Accounts payable
$
15,588
$
37,924
$
3,612
$
—
$
57,124
Accrued expenses
28,719
32,649
2,162
—
63,530
Deferred revenue
8,467
57,339
576
—
66,382
Current portion of long-term debt
11,250
718
381
—
12,349
Deferred compensation and retirement plan obligations
—
628
—
—
628
Other current liabilities
—
14,850
491
(15,256
)
85
Total current liabilities
64,024
144,108
7,222
(15,256
)
200,098
Long-term debt
758,407
3,966
10,356
—
772,729
Deferred compensation and retirement plan obligations
—
23,978
9
—
23,987
Advances from affiliates
237,973
344
10,997
(249,314
)
—
Other liabilities
50,744
16,116
3,044
—
69,904
Total liabilities
1,111,148
188,512
31,628
(264,570
)
1,066,718
Total shareholders’ (deficit) equity
(428,801
)
222,927
240,904
(463,831
)
(428,801
)
Total liabilities and shareholders' deficit
$
682,347
$
411,439
$
272,532
$
(728,401
)
$
637,917
32
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Cash Flows
For the
Nine Months Ended
September 30, 2015
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
Net cash provided by operating activities
$
67,585
$
5,935
$
25,910
$
(657
)
$
98,773
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in property and equipment
(16,114
)
(5,342
)
(354
)
—
(21,810
)
Proceeds from sales of assets
93
4,661
1,593
—
6,347
Acquisition, net of cash acquired
—
—
(13,269
)
—
(13,269
)
Contributions to equity method investments
—
(2,771
)
(1,040
)
—
(3,811
)
Distributions from equity method investments
—
—
270
—
270
Purchases of investments, employee benefit plans
—
(2,977
)
—
—
(2,977
)
Proceeds from sales of investments, employee benefit plans
—
2,920
—
—
2,920
Issuance of mezzanine and other notes receivable
(7,253
)
—
(18,000
)
—
(25,253
)
Collections of mezzanine and other notes receivable
3,697
—
—
—
3,697
Advances to and investment in affiliates
(8,960
)
—
8,960
—
Divestment in affiliates
2,122
—
(2,122
)
—
Other items, net
(445
)
—
(8,767
)
—
(9,212
)
Net cash used by investing activities
(20,022
)
(10,347
)
(39,567
)
6,838
(63,098
)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings pursuant to revolving credit facilities
162,000
—
32
—
162,032
Proceeds from the issuance of long-term debt
—
176
—
—
176
Debt issuance costs
(2,169
)
—
—
—
(2,169
)
Principal payments on long-term debt
(129,375
)
(537
)
(282
)
—
(130,194
)
Purchases of treasury stock
(56,450
)
—
—
—
(56,450
)
Dividends paid
(34,173
)
—
(657
)
657
(34,173
)
Excess tax benefits from stock-based compensation
110
4,775
—
—
4,885
Proceeds from contributions from affiliates
—
—
8,960
(8,960
)
—
Distributions to affiliates
—
—
(2,122
)
2,122
—
Proceeds from exercise of stock options
6,381
—
—
—
6,381
Net cash provided (used) by financing activities
(53,676
)
4,414
5,931
(6,181
)
(49,512
)
Net change in cash and cash equivalents
(6,113
)
2
(7,726
)
—
(13,837
)
Effect of foreign exchange rate changes on cash and cash equivalents
—
—
(1,781
)
—
(1,781
)
Cash and cash equivalents at beginning of period
25,290
25
189,564
—
214,879
Cash and cash equivalents at end of period
$
19,177
$
27
$
180,057
$
—
$
199,261
33
Table of Contents
Choice Hotels International, Inc.
Condensed Consolidating Statement of Cash Flows
For the
Nine Months Ended
September 30, 2014
(Unaudited, in thousands)
Parent
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
Consolidated
Net cash provided by operating activities
$
111,851
$
14,815
$
12,369
$
(657
)
$
138,378
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in property and equipment
(5,138
)
(6,324
)
(424
)
—
(11,886
)
Proceeds from sales of assets
27
516
15,069
—
15,612
Contributions to equity method investments
—
(8,800
)
(5,562
)
—
(14,362
)
Purchases of investments, employee benefit plans
—
(1,520
)
—
—
(1,520
)
Proceeds from sales of investments, employee benefit plans
—
966
—
—
966
Issuance of mezzanine and other notes receivable
(3,340
)
—
—
—
(3,340
)
Collections of mezzanine and other notes receivable
9,832
—
—
—
9,832
Advances to and investments in affiliates
(1,000
)
(4,740
)
—
5,740
—
Divestment in affiliates
—
3,426
—
(3,426
)
—
Other items, net
(446
)
—
(146
)
—
(592
)
Net cash provided (used) in investing activities
(65
)
(16,476
)
8,937
2,314
(5,290
)
CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on long-term debt
(6,563
)
(523
)
(24
)
—
(7,110
)
Proceeds from the issuance of long-term debt
—
176
50
—
226
Proceeds from contributions from affiliates
—
—
5,740
(5,740
)
—
Purchases of treasury stock
(23,757
)
—
—
—
(23,757
)
Dividends paid
(32,767
)
—
(657
)
657
(32,767
)
Excess tax benefits from stock-based compensation
289
2,008
—
—
2,297
Distributions to affiliates
—
—
(3,426
)
3,426
—
Proceeds from exercise of stock options
4,984
—
—
—
4,984
Net cash provided (used) by financing activities
(57,814
)
1,661
1,683
(1,657
)
(56,127
)
Net change in cash and cash equivalents
53,972
—
22,989
—
76,961
Effect of foreign exchange rate changes on cash and cash equivalents
—
—
(364
)
—
(364
)
Cash and cash equivalents at beginning of period
9,785
19
157,991
—
167,795
Cash and cash equivalents at end of period
$
63,757
$
19
$
180,616
$
—
$
244,392
34
Table of Contents
15.
Reportable Segment Information
Franchising:
Franchising includes the Company's hotel franchising operations consisting of its
eleven
brands. The
eleven
brands are aggregated within this segment considering their similar economic characteristics, types of customers, distribution channels and regulatory business environments. Revenues from the franchising business include royalty fees, initial franchise and relicensing fees, marketing and reservation system fees, procurement services revenue and other franchising related revenue. The Company is obligated under its franchise agreements to provide marketing and reservation services appropriate for the operation of its systems. These services do not represent separate reportable segments as their operations are directly related to the Company's franchising business. The revenues received from franchisees that are used to pay for part of the Company's ongoing operations are included in franchising revenues and are offset by the related expenses paid for marketing and reservation activities to calculate franchising operating income.
SkyTouch Technology:
SkyTouch Technology ("SkyTouch") is a division of the Company that develops and markets cloud-based technology products to hoteliers not under franchise agreements with the Company.
The Company evaluates its segments based primarily on the results of the segment without allocating corporate expenses, income taxes or indirect general and administrative expenses which are included in the Corporate and Other column. Equity in earnings or losses from franchising related joint ventures is allocated to the Company's franchising segment. As described in Note 4, certain interest expenses related to the Company's marketing and reservation activities are allocated to the franchising segment. The Company does not allocate the remaining interest expense, interest income, other gains and losses or income taxes to its segments.
The following table presents the financial information for the Company's segments:
Three Months Ended September 30, 2015
Three Months Ended September 30, 2014
(In thousands)
Franchising
SkyTouch Technology
Corporate &
Other
Consolidated
Franchising
SkyTouch Technology
Corporate &
Other
Consolidated
Revenues
$
240,067
$
313
$
1,146
$
241,526
$
215,076
$
92
$
—
$
215,168
Operating income (loss)
$
87,011
$
(4,339
)
$
(8,869
)
$
73,803
$
82,525
$
(4,928
)
$
(10,611
)
$
66,986
Income (loss) from continuing operations before income taxes
$
87,340
$
(4,339
)
$
(20,733
)
$
62,268
$
81,946
$
(4,928
)
$
(21,060
)
$
55,958
Nine Months Ended September 30, 2015
Nine Months Ended September 30, 2014
(In thousands)
Franchising
SkyTouch Technology
Corporate &
Other
Consolidated
Franchising
SkyTouch Technology
Corporate &
Other
Consolidated
Revenues
$
646,454
$
806
$
1,667
$
648,927
$
572,355
$
213
$
—
$
572,568
Operating income (loss)
$
221,041
$
(14,228
)
$
(28,689
)
$
178,124
$
211,946
$
(12,794
)
$
(30,841
)
$
168,311
Income (loss) from continuing operations before income taxes
$
219,934
$
(14,228
)
$
(59,525
)
$
146,181
$
211,368
$
(12,794
)
$
(60,854
)
$
137,720
16.
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.
35
Table of Contents
Contingencies
On October 9, 2012, the Company entered into a limited payment guaranty with regards to a VIE's
$18.0 million
bank loan for the construction of a hotel franchised under one of the Company's brands in the United States. Under the terms of the limited guaranty, the Company has agreed to guarantee
25%
of the outstanding principal balance for a maximum exposure of
$4.5 million
and accrued and unpaid interest, as well as any unpaid expenses incurred by the lender. The limited guaranty shall remain in effect until the maximum amount guaranteed by the Company is paid in full. In addition to the limited guaranty, the Company entered into an agreement in which the Company guarantees the completion of the construction of the hotel and an environmental indemnity agreement which indemnifies the lending institution from and against any damages relating to or arising out of possible environmental contamination issues with regards to the property.
On June 30, 2015, the VIE refinanced the construction loan into a mini-permanent loan with the same lender. In connection with the refinancing, the Company entered into a limited payment guaranty on substantially the same terms as the original limited payment guaranty and reaffirmed its obligations under the environmental indemnity agreement. In addition, the completion guaranty was terminated.
On November 15, 2013, the Company entered into a limited payment guaranty with regards to a VIE's
$46.2 million
bank loan for the construction of a hotel franchised under one of the Company's brands in the United States. Under the terms of the limited guaranty, the Company has agreed to unconditionally guarantee and become surety for the full and timely payment of the guaranteed outstanding principal balance, as well as any unpaid expenses incurred by the lender. The guarantee is limited to
25%
of the outstanding principal balance of the
$46.2 million
loan due at any time for a maximum exposure of
$11.6 million
. The limited guaranty shall remain in effect until the maximum amount guaranteed by the Company is repaid in full. The maturity date of the VIE's loan is May 2017. In conjunction with this guaranty, the Company has entered into a reimbursement and guaranty agreement with certain individuals that requires them to reimburse the Company in an amount equal to
75%
of any payments made by the Company under this limited payment guaranty.
On September 4, 2015, the Company entered into a limited payment guaranty with regards to a VIE's
$13.3 million
bank loan for the design, development, and construction of a new hotel franchised under one of the Company's brands in the United States. Under the terms of the limited guaranty, the Company has agreed to guarantee a maximum of
$1.8 million
of the VIE’s obligations under the loan. The limited guaranty shall remain in effect until (i) the VIE’s bank loan is paid in full to the lender; (ii) the maximum amount guaranteed by the Company is paid in full; or (iii) the Company, through its affiliate, ceases to be a member of the VIE.
The Company believes the likelihood of having to perform under the aforementioned limited payment guarantees was remote at
September 30, 2015
and
December 31, 2014
.
Commitments
The Company has the following commitments outstanding at
September 30, 2015
:
•
The Company provides financing in the form of forgivable promissory notes or cash incentives to franchisees for property improvements, hotel development efforts and other purposes. At
September 30, 2015
, the Company had commitments to extend an additional
$76.1 million
for these purposes provided certain conditions are met by its franchisees, of which
$11.5 million
is expected to be advanced in the next twelve months.
•
The Company committed to make additional capital contributions totaling
$2.1 million
to existing joint ventures related to the construction of various hotels to be operated under the Company's Cambria hotel & suites brand. These commitments are expected to be funded in the next twelve months.
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
36
Table of Contents
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.
17. Transactions with Unconsolidated Joint Ventures
In May 2015, the Company entered into a promissory note with an individual who is a member of one of the Company’s unconsolidated joint ventures. The Company initially advanced
$1.5 million
to develop and operate a Cambria hotel & suites and may provide up to
$4.0 million
provided certain conditions are met. The promissory note initially matures on December 31, 2015, but may be extended until April 30, 2018 provided certain conditions are met. The promissory note bears interest at fixed rates and is payable monthly.
In August 2015, the Company entered into a promissory note with a development company which is a member of one of the Company’s unconsolidated joint ventures. The Company advanced
$23.8 million
to purchase and provide required property improvements to a Cambria hotel & suites. Choice may provide up to an additional
$0.6 million
, if necessary, for additional property improvements. The promissory note matures on September 6, 2023, bears interest at variable rates, and is payable monthly.
18. Acquisition
On
August 11, 2015
, the Company acquired
100%
of the voting equity interest of Maxxton Holding B.V. (“MHB”) and its wholly owned subsidiaries, a Software as a Service ("SaaS") solution for vacation rental management companies. MHB provides central reservations systems, property management systems and integrated software applications including point-of-sale and is included in our Corporate and Other in our segment presentation found in Note 15. The total consideration was
$23.6 million
, which consisted of cash paid, net of cash acquired, of
$13.3 million
, deferred purchase price payable of
$6.8 million
, and liabilities assumed totaling
$3.5 million
. The deferred purchase price is payable over
5 years
. In addition, the Company has a
5 years
variable compensation arrangement with MHB's former owner which is contingent on future minimum performance targets. Total expected compensation under this arrangement is estimated to be approximately
$13.6 million
over the 5-year term. As these amounts are contingent on achievement of certain targets and continued employment, no amounts were recorded for these future payments at the acquisition date. The transaction has been accounted for using the acquisition method of accounting and accordingly, assets acquired and liabilities assumed were recorded at their fair values as of the acquisition date. The results of MHB have been consolidated with the Company since
August 11, 2015
.
The Company allocated the purchase price based upon a preliminary assessment of the fair value of the assets and liabilities assumed as of
August 11, 2015
. The Company continues to gather information concerning the valuation of assets acquired and liabilities assumed (including identified intangible assets and their associated lives) and is in the process of reviewing the preliminary assessment with its valuation specialists and as a result the allocation is not final. The preliminary fair value of the assets and liabilities is as follows:
Estimated Fair Value
(in thousands)
Tangible assets
$
2,674
Intangible assets
20,936
Total assets acquired
23,610
Deferred purchase price
(6,813
)
Liabilities assumed
(3,528
)
Cash paid, net of cash acquired
$
13,269
37
Table of Contents
The purchase price was based on the projected business growth and cash flows over the next several years and indicated a value that was in excess of the current net book value of the business, resulting in the recognition of various identifiable intangible assets and goodwill as follows:
Estimated Fair Value
(in thousands)
Estimated Useful Lives
Customer contracts
$
5,165
5 to 12 years
Trademarks
440
8 years
Developed technology
1,649
6 years
Goodwill
13,682
Indefinite life
$
20,936
The excess value recorded in goodwill is expected to be recovered through expansion into new markets and growth within the existing customer base. Goodwill is not deductible for tax purposes. The Company's pro forma results of operations for this acquisition have not been presented because the effect of this acquisition was not material to our consolidated financial statements.
19. Discontinued Operations
In the first quarter of 2014, the Company's management approved a plan to sell the
three
Company-owned hotels operated under the MainStay Suites brand and completed the disposal of these hotels during 2014. The Company determined that this disposal transaction met the definition of a discontinued operation since the operations and cash flows of this component has been eliminated from the on-going operations of the Company and the Company will not have significant continuing involvement in the operations of the hotels after the disposal transaction.
The operations related to these
three
Company-owned hotels were reported as a component of "Corporate and Other" for segment reporting purposes. The results of operations for the
three and nine
months ended
September 30, 2015
and
2014
and the Company's financial position as of
September 30, 2015
and
December 31, 2014
presented in these Consolidated Financial Statements reflect these
three
Company-owned hotels as discontinued operations. Summarized financial information related to the discontinued operations is as follows:
Three Months Ended September 30
Nine Months Ended September 30,
2015
2014
2015
2014
(in thousands)
Revenues
Hotel operations
$
—
$
—
$
—
$
801
Total revenues
—
—
—
801
Expenses
Hotel operations
—
52
—
884
Total operating expenses
—
52
—
884
Operating income (loss)
—
(52
)
—
(83
)
Gain (loss) on disposal of discontinued operations
—
(30
)
—
2,803
Income (loss) from discontinued operations before income taxes
—
(82
)
—
2,720
Income taxes
—
(31
)
—
1,009
Income (loss) from discontinued operations
$
—
$
(51
)
$
—
$
1,711
38
Table of Contents
As of September 30, 2015
As of December 31, 2014
(in thousands)
Total assets
$
—
$
—
Accounts payable
$
—
$
45
Income taxes payable
—
994
Total liabilities
$
—
$
1,039
Net assets (liabilities) of discontinued operations
$
—
$
(1,039
)
ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is intended to help the reader understand the consolidated financial condition and results of operations of Choice Hotels International, Inc. and its subsidiaries (together the "Company") contained in this report. MD&A is provided as a supplement to-and should be read in conjunction with-our consolidated financial statements and the accompanying notes.
Overview
We are primarily a hotel franchisor with franchise agreements representing
6,379
hotels open and
638
hotels under construction, awaiting conversion or approved for development as of
September 30, 2015
, with
504,357
rooms and
51,884
rooms, respectively, in
50
states, the District of Columbia and over 35 countries and territories outside the United States. Our brand names include Comfort Inn®, Comfort Suites®, Quality®, Clarion®, Ascend Hotel Collection®, Sleep Inn®, Econo Lodge®, Rodeway Inn®, MainStay Suites®, Suburban Extended Stay Hotel®, and Cambria hotel & suites® (collectively, the "Choice brands").
The Company's domestic franchising operations are conducted through direct franchising relationships while its international franchise operations are conducted through a combination of direct franchising and master franchising relationships. Master franchising relationships are governed by master franchising agreements which generally provide the master franchisee with the right to use our brands and sub-license the use of our brands in a specific geographic region, usually for a fee.
Our business strategy is to conduct direct franchising in those international markets where both franchising is an accepted business model and we believe our brands can achieve significant scale. We elect to enter into master franchise agreements in those markets where direct franchising is currently not a prevalent or viable business model. When entering into master franchising relationships, we strive to select partners that have professional hotel and asset management capabilities together with the financial capacity to invest in building the Choice brands in their respective markets. Master franchising relationships typically provide lower revenues to the Company as the master franchisees are responsible for managing certain necessary services (such as training, quality assurance, reservations and marketing) to support the franchised hotels in the master franchise area and therefore, retain a larger percentage of the hotel franchise fees to cover their expenses. In certain circumstances, the Company has and may continue to make equity investments in our master franchisees.
As a result of our use of master franchising relationships and international market conditions, total revenues from international franchising operations comprised
6%
of our total revenues for the
nine
months ended
September 30, 2015
, while representing approximately
18%
of hotels open at
September 30, 2015
. Therefore, our description of the franchise system is primarily focused on the domestic operations.
Our Company generates revenues, income and cash flows primarily from initial, relicensing and continuing royalty fees attributable to our franchise agreements. Revenues are also generated from qualified vendor arrangements and other sources. The hotel industry is seasonal in nature. For most hotels, demand is lower in November through February than during the remainder of the year. Our principal source of revenues is franchise fees based on the gross room revenues of our franchised properties. The Company's franchise fee revenues reflect the industry's seasonality and historically have been lower in the first and fourth quarters than in the second or third quarters.
With a focus on hotel franchising instead of ownership, we benefit from the economies of scale inherent in the franchising business. The fee and cost structure of our business provides opportunities to improve operating results by increasing the
39
Table of Contents
number of franchised hotel rooms and effective royalty rates of our franchise contracts resulting in increased initial fee and relicensing revenue, ongoing royalty fees and procurement services revenues. In addition, our operating results can also be improved through our company-wide efforts related to improving property level performance. The Company currently estimates, based on its current domestic portfolio of hotels under franchise, a 1% change in revenue per available room ("RevPAR") or rooms under franchise would increase or decrease annual domestic royalty revenues by approximately
$2.8 million
and a 1 basis point change in the Company's effective royalty rate would increase or decrease annual domestic royalties by approximately
$0.7 million
. In addition to these revenues, we also collect marketing and reservation system fees to support centralized marketing and reservation activities for the franchise system. The Company's hotel franchising business currently has relatively low capital expenditure requirements.
The principal factors that affect the Company’s results are: the number and relative mix of franchised hotel rooms in the various hotel lodging price categories; growth in the number of hotel rooms under franchise; occupancy and room rates achieved by the hotels under franchise; the effective royalty rate achieved; the level of franchise sales and relicensing activity; and our ability to manage costs. The number of rooms at franchised properties and occupancy and room rates at those properties significantly affect the Company’s results because our fees are based upon room revenues or the number of rooms at franchised hotels. The key industry standard for measuring hotel-operating performance is RevPAR, which is calculated by multiplying the percentage of occupied rooms by the average daily room rate realized. Our variable overhead costs associated with franchise system growth of our established brands have historically been less than incremental royalty fees generated from new franchises. Accordingly, continued growth of our franchise business should enable us to realize benefits from the operating leverage in place and improve operating results.
We are required by our franchise agreements to use the marketing and reservation system fees we collect for system-wide marketing and reservation activities. These expenditures, which include advertising costs and costs to maintain our central reservations and property management systems, help to enhance awareness and increase consumer preference for our brands. Greater awareness and preference promotes long-term growth in business delivery to our franchisees and increases the desirability of our brands to hotel owners and developers, which ultimately increases franchise fees earned by the Company.
Our Company articulates its mission as a commitment to our franchisees’ profitability by providing our franchisees with hotel franchises that strive to generate the highest return on investment of any hotel franchise. We have developed an operating system dedicated to our franchisees’ success that focuses on delivering guests to our franchised hotels and reducing costs for our hotel owners.
We believe that executing our strategic priorities creates value for our shareholders. Our Company focuses on two key goals:
Profitable Growth.
Our success is dependent on improving the performance of our hotels, increasing our system size by selling additional hotel franchises, effective royalty rate improvement and maintaining a disciplined cost structure. We attempt to improve our franchisees’ revenues and overall profitability by providing a variety of products and services designed to increase business delivery to and/or reduce operating and development costs for our franchisees. These products and services include national marketing campaigns, maintaining a guest loyalty program, a central reservation system, property and yield management systems, quality assurance standards and qualified vendor relationships. We believe that healthy brands, which deliver a compelling return on investment for franchisees, will enable us to sell additional hotel franchises and raise royalty rates over time. We have established multiple brands that meet the needs of many types of guests, and can be developed at various price points and applied to both new and existing hotels. This is intended to ensure that we have brands suitable for creating growth in a variety of market conditions. Improving the performance of the hotels under franchise, growing the system through additional franchise sales and improving franchise agreement pricing while maintaining a disciplined cost structure are the keys to profitable growth.
Maximizing Financial Returns and Creating Value for Shareholders.
Our capital allocation decisions, including capital structure and uses of capital, are intended to maximize our return on invested capital and create value for our shareholders. We believe our strong and predictable cash flows create a strong financial position that provides us a competitive advantage. Currently, our business does not require significant capital to operate and grow. Therefore, we can maintain a capital structure that generates high financial returns and use our excess cash flow to increase returns to our shareholders primarily through share repurchases, dividends or investing in growth opportunities.
Historically, we have returned value to our shareholders through share repurchases and dividends. In 1998, our board of directors instituted a share repurchase program which has generated substantial value for our shareholders. Since the program's inception through
September 30, 2015
, we have repurchased
47.7 million
shares (including 33.0 million prior to the two-for-one stock split effected in October 2005) of common stock at a total cost of
$1.2 billion
. Considering the effect of the two-for-one stock split, the Company has repurchased
80.7 million
shares at an average price of
$14.99
per share. The Company purchased 1.0 million shares of common stock under the share repurchase program during the
nine
months ended
40
Table of Contents
September 30, 2015
. At
September 30, 2015
, we had approximately
2.0 million
shares remaining under the current share repurchase authorization. We currently believe that our cash flows from operations will support our ability to complete the current repurchase authorization. Upon completion of the current authorization, our board of directors will evaluate the advisability of additional share repurchases.
The Company commenced paying quarterly dividends in 2004 and in 2012, the Company elected to pay a special cash dividend totaling approximately $600 million. The Company currently maintains the payment of a quarterly dividend on its common shares outstanding; however, the declaration of future dividends is subject to the discretion of the board of directors. During the fourth quarter of 2014, the Company's board of directors announced a 5% increase to the quarterly dividend rate to $0.195 per common share outstanding. During the
nine
months ended
September 30, 2015
, we paid cash dividends totaling approximately
$34.2 million
. We expect to continue to pay dividends in the future, subject to declaration by our board of directors as well as future business performance, economic conditions, changes in income tax regulations and other factors. Based on the present dividend rate and outstanding share count, we expect that aggregate annual regular dividends for 2015 would be approximately
$45.2 million
.
The Company also allocates capital to growth opportunities in business areas that are adjacent or complementary to our core hotel franchising business, which leverage our core competencies and are additive to our franchising business model. The timing and amount of these investments are subject to market and other conditions and include the following:
Our board of directors authorized a program which permits us to offer financing, investment and guaranty support to qualified franchisees as well as allows us to acquire and resell real estate to incent franchise development for certain brands in strategic markets. As a result over the next several years, we expect to deploy capital pursuant to this program opportunistically to promote growth of our emerging brands. The amount and timing of the investment in this program will be dependent on market and other conditions and we generally expect to recycle these investments within a five year period.
In March 2013, the Company announced the launch of a new division, SkyTouch Technology
("SkyTouch"), which develops and markets cloud-based technology products for the hotel industry. In conjunction with continued launch of this new line of business, the Company expects to incur costs in excess of revenues earned as it further develops SkyTouch's product offerings and invests in sales and marketing during 2015.
In August 2015, the Company completed the acquisition of a company that provides software as a service solutions for vacation rental management companies. This business provides central reservations systems, property management systems and integrated software applications including point-of-sale and is included in Corporate and Other in our segment presentation found in Note 15. The transaction has been accounted for using the acquisition method of accounting and accordingly, assets acquired and liabilities assumed were recorded at their fair values as of the acquisition date. The results of this business have been consolidated with the Company since August 2015.
Notwithstanding investments in SkyTouch and other alternative growth strategies, the Company expects to continue to return value to its shareholders over time through a combination of share repurchases and dividends, subject to the discretion of our board of directors, as well as business performance, economic conditions, changes in income tax regulations and other factors.
We believe these investments and strategic priorities, when properly implemented, will enhance our profitability, maximize our financial returns and continue to generate value for our shareholders. The ultimate measure of our success will be reflected in the items below.
Results of Operations:
Royalty fees, operating income, net income and diluted earnings per share ("EPS") represent key measurements of these value drivers. These measurements are primarily driven by the operations of our franchise system and therefore, our analysis of the Company's operations is primarily focused on the size, performance and potential growth of the franchise system as well as our variable overhead costs. Since our hotel franchising activities represent more than 99% of total revenues, our discussion of our results from operations primarily relate to our franchising activities.
Refer to MD&A heading "Operations Review" for additional analysis of our results.
Liquidity and Capital Resources:
Historically, the Company has generated significant cash flows from operations
.
Since our business does not currently require significant reinvestment of capital, we typically utilize cash in ways that management believes provide the greatest returns to our shareholders which include share repurchases and dividends. However, we may determine to utilize cash for acquisitions and other investments in the future. We believe the Company’s cash flow from operations and available financing capacity is sufficient to meet the expected future operating, investing and financing needs of the business.
Refer to MD&A heading "Liquidity and Capital Resources" for additional analysis.
41
Table of Contents
Non-GAAP Financial Statement Measurements
The Company utilizes certain measures which do not conform to generally accepted accounting principles accepted in the United States ("GAAP") when analyzing and discussing its results with the investment community. This information should not be considered as an alternative to any measure of performance as promulgated under GAAP. The Company’s calculation of these measurements may be different from the calculations used by other companies and therefore, comparability may be limited. We have included a reconciliation of these measures to the comparable GAAP measurement below as well as our reasons for reporting these non-GAAP measures.
Franchising Revenues:
The Company utilizes franchising revenues, which exclude revenues from marketing and reservation system activities, the SkyTouch Technology division, a recently acquired operation that provides software as a service solutions to vacation rental management companies and revenue generated from the ownership of an office building that is leased to a third-party, rather than total revenues when analyzing the performance of the business. Marketing and reservation activities are excluded from franchising revenues since the Company is contractually required by its franchise agreements to use the fees collected for marketing and reservation activities; as such, no income or loss to the Company is generated. Cumulative marketing and reservation system fees not expended are recorded as a liability in the Company’s financial statements and are carried over to the next fiscal year and expended in accordance with the franchise agreements. Cumulative marketing and reservation expenditures incurred in excess of fees collected for marketing and reservation activities are deferred and recorded as an asset in the Company’s financial statements and recovered in future periods. SkyTouch is a division of the Company that develops and markets cloud-based technology products, including inventory management, pricing and connectivity to third party channels, to hoteliers not under franchise agreements with the Company. SkyTouch and our vacation rental technology solutions provider operations are excluded from franchising revenues since those operations do not reflect the Company's core franchising business but represent adjacent, complimentary lines of business. This non-GAAP measure is a commonly used measure of performance in our industry and facilitates comparisons between the Company and its competitors.
Calculation of Franchising Revenues
Three Months Ended September 30,
Nine Months Ended September 30,
(in thousands)
2015
2014
2015
2014
Total Revenues
$
241,526
$
215,168
$
648,927
$
572,568
Adjustments:
Marketing and reservation system revenues
(134,463
)
(115,653
)
(366,298
)
(309,025
)
Non-franchising activities
(1,458
)
(92
)
(2,473
)
(213
)
Franchising Revenues
$
105,605
$
99,423
$
280,156
$
263,330
Adjusted EBITDA:
We also utilize
adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") to analyze our results which reflects earnings from continuing operations excluding the impact of interest expense, interest income, provision for income taxes, depreciation and amortization, other (gains) and losses and equity earnings of unconsolidated affiliates. We consider Adjusted EBITDA to be an indicator of operating performance because we use it to measure our ability to service debt, fund capital expenditures, and expand our business. We also use Adjusted EBITDA, as do analysts, lenders, investors and others, to evaluate companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. Adjusted EBITDA also excludes depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. Additionally, Adjusted EBITDA is also utilized as a performance indicator as it excludes equity in earnings of unconsolidated affiliates and other (gains) and losses which primarily reflect the performance of investments held in the Company's non-qualified retirement, savings and investment plans as well as the sale of assets which can vary widely from period to period based on market conditions.
42
Table of Contents
Calculation of Adjusted EBITDA
Three Months Ended September 30,
Nine Months Ended September 30,
(in thousands)
2015
2014
2015
2014
Income from continuing operations, net of income taxes
$
41,419
$
39,416
$
98,826
$
96,164
Income taxes
20,849
16,542
47,355
41,556
Interest expense
10,821
10,495
32,057
31,376
Interest income
(359
)
(355
)
(982
)
(1,205
)
Other (gains) and losses
1,402
375
(239
)
(158
)
Equity in net (income) loss of affiliates
(329
)
513
1,107
578
Depreciation and amortization
3,108
2,293
8,793
6,903
Adjusted EBITDA
$
76,911
$
69,279
$
186,917
$
175,214
Operations Review
Comparison of Operating Results for the Three-Month Periods Ended
September 30, 2015 and 2014
Summarized financial results for the three months ended
September 30, 2015
and
2014
are as follows:
(in thousands)
2015
2014
REVENUES:
Royalty fees
$
89,929
$
86,091
Initial franchise and relicensing fees
6,170
4,299
Procurement services
6,271
5,495
Marketing and reservation
134,463
115,653
Other
4,693
3,630
Total revenues
241,526
215,168
OPERATING EXPENSES:
Selling, general and administrative
30,152
30,236
Depreciation and amortization
3,108
2,293
Marketing and reservation
134,463
115,653
Total operating expenses
167,723
148,182
Operating income
73,803
66,986
OTHER INCOME AND EXPENSES, NET:
Interest expense
10,821
10,495
Interest income
(359
)
(355
)
Other (gains) and losses
1,402
375
Equity in net (income) loss of affiliates
(329
)
513
Total other income and expenses, net
11,535
11,028
Income from continuing operations before income taxes
62,268
55,958
Income taxes
20,849
16,542
Income from continuing operations, net of income taxes
41,419
39,416
Income (loss) from discontinued operations, net of income taxes
—
(51
)
Net income
$
41,419
$
39,365
43
Table of Contents
Results of Operations
The Company recorded income from continuing operations before income taxes of
$62.3 million
for the
three
month period ended
September 30, 2015
, a
$6.3 million
, or
11%
increase from the same period of the prior year. The increase in income from continuing operations is primarily due to a
$6.8 million
increase in operating income and a $0.8 million increase in the equity in net income of affiliates from third quarter 2014, partially offset by a $0.3 million increase in interest expense and a $1.0 million increase in other (gains) and losses. The increase in other (gains) and losses is primarily due to fluctuations in the fair value of investments held in the Company's non-qualified employee benefit plans which depreciated by an additional $0.7 million compared to the same period of the prior year and a $0.3 million loss related to the Company's refinancing of its revolving credit facility.
Operating income increased
$6.8 million
primarily due to a
$6.2 million
or
6%
increase in the Company's franchise revenues. Adjusted EBITDA for the three months ended
September 30, 2015
increased
$7.6 million
or
11%
to
$76.9 million
. The key drivers of these fluctuations are described in more detail below.
Franchising Revenues
Franchising revenues were
$105.6 million
for the
three
months ended
September 30, 2015
compared to
$99.4 million
for the three months ended
September 30, 2014
, an increase of
6%
. The increase in franchising revenues is due to a
$3.8 million
or
4%
increase in royalty revenues, a
$1.9 million
or
44%
increase in initial and relicensing fees, a
$0.8 million
or
14%
increase in procurement services revenues and a $1.1 million or 29% increase in other revenues.
Royalty Fees
Domestic royalty fees for the
three
months ended
September 30, 2015
increased
$5.2 million
to
$84.7 million
, an increase of
6.5%
compared to the three months ended
September 30, 2014
. The increase in royalties is attributable to a combination of factors including a
5.8%
increase in RevPAR and a 3 basis point increase in the Company's effective royalty rate partially offset by a
0.9%
decline in the number of domestic franchised hotel rooms open and operating. System-wide RevPAR increased due to a combination of a
4%
increase in average daily rates and a
120
basis point increase in occupancy rates. The effective royalty rate increased from
4.24%
for the
three months ended September 30,
2014
to
4.27%
for the
three months ended September 30,
2015
.
A summary of the Company's domestic franchised hotels operating information is as follows:
For the Three Months Ended September 30, 2015*
For the Three Months Ended September 30, 2014*
Change
Average
Daily
Rate
Occupancy
RevPAR
Average
Daily
Rate
Occupancy
RevPAR
Average
Daily
Rate
Occupancy
RevPAR
Comfort Inn
$
96.35
73.2
%
$
70.54
$
92.33
72.0
%
$
66.44
4.4
%
120
bps
6.2
%
Comfort Suites
98.06
73.2
%
71.79
94.13
72.1
%
67.86
4.2
%
110
bps
5.8
%
Sleep
84.44
69.1
%
58.31
80.95
68.4
%
55.35
4.3
%
70
bps
5.3
%
Quality
80.80
65.3
%
52.79
77.05
63.3
%
48.78
4.9
%
200
bps
8.2
%
Clarion
85.46
63.9
%
54.61
83.40
61.8
%
51.49
2.5
%
210
bps
6.1
%
Econo Lodge
65.32
60.1
%
39.27
63.31
59.0
%
37.33
3.2
%
110
bps
5.2
%
Rodeway
66.00
63.7
%
42.02
62.71
62.8
%
39.35
5.2
%
90
bps
6.8
%
MainStay
81.26
71.8
%
58.36
78.58
77.3
%
60.70
3.4
%
(550
)
bps
(3.9
)%
Suburban
48.77
78.1
%
38.09
46.78
74.6
%
34.88
4.3
%
350
bps
9.2
%
Ascend Hotel Collection
134.88
60.1
%
81.07
127.43
61.0
%
77.68
5.8
%
(90
)
bps
4.4
%
Total
$
85.38
67.7
%
$
57.80
$
82.12
66.5
%
$
54.64
4.0
%
120
bps
5.8
%
___________________
*Operating statistics exclude Cambria hotel & suites since the operating statistics are not representative of a stabilized brand which the Company defines as having at least 25 units open and operating for a twelve month period.
The number of domestic rooms on-line decreased by
3,477
rooms or
0.9%
to
396,932
as of
September 30, 2015
from
400,409
as of
September 30, 2014
. The total number of domestic hotels on-line increased by
0.2%
to
5,226
as of
September 30, 2015
44
Table of Contents
from
5,218
as of
September 30, 2014
. The decline in the number of rooms in the domestic system primarily reflects the Company's multi-year strategy to rejuvenate the Comfort family of brands by terminating under-performing hotels that no longer meet the Comfort brand standards. Hotels terminated from the Comfort brand family may be repositioned to a more suitable brand within the Company's family of brands or exit our franchise system. While the total number of domestic units on-line continues to grow, the unit growth has been driven primarily by brands with lower average room counts than the Comfort brand. A summary of domestic hotels and rooms on-line at
September 30, 2015
and
2014
by brand is as follows:
September 30, 2015
September 30, 2014
Variance
Hotels
Rooms
Hotels
Rooms
Hotels
Rooms
%
%
Comfort Inn
1,188
92,029
1,266
98,119
(78
)
(6,090
)
(6.2
)%
(6.2
)%
Comfort Suites
574
44,311
593
45,873
(19
)
(1,562
)
(3.2
)%
(3.4
)%
Sleep
374
26,913
374
27,065
—
(152
)
—
%
(0.6
)%
Quality
1,325
105,950
1,262
103,358
63
2,592
5.0
%
2.5
%
Clarion
176
24,626
183
26,182
(7
)
(1,556
)
(3.8
)%
(5.9
)%
Econo Lodge
854
52,963
846
52,304
8
659
0.9
%
1.3
%
Rodeway
488
27,095
460
25,235
28
1,860
6.1
%
7.4
%
MainStay
48
3,656
42
3,304
6
352
14.3
%
10.7
%
Suburban
63
7,065
64
7,164
(1
)
(99
)
(1.6
)%
(1.4
)%
Ascend Hotel Collection
112
9,407
107
9,271
5
136
4.7
%
1.5
%
Cambria hotel & suites
24
2,917
21
2,534
3
383
14.3
%
15.1
%
Total Domestic Franchises
5,226
396,932
5,218
400,409
8
(3,477
)
0.2
%
(0.9
)%
Domestic hotels open and operating decreased by 4 hotels during the
three
months ended
September 30, 2015
, compared to a net increase of 6 domestic hotel open and operating during the
three
months ended
September 30, 2014
. Gross domestic franchise additions increased from 67 for the
three
months ended
September 30, 2014
to
68
for the same period of
2015
. New construction hotels represented 10 of the gross domestic additions during the
three
months ended
September 30, 2015
as compared to 8 new construction hotel openings in the same period of the prior year. Gross domestic additions for conversion hotels during the
three
months ended
September 30, 2015
decreased by 1 units to 58 from 59 for the three months ended
September 30, 2014
. The timing of conversion hotel openings are impacted by various factors including the complexity of the property improvement plans required to be completed prior to opening but typically open within three to four months after the execution of a franchise agreement.
Net domestic franchise terminations increased from 61 in the three months ended
September 30, 2014
to 72 for the
three
months ended
September 30, 2015
, primarily due to the termination of hotels not conforming to the Company's brand standards or under-performing in their market.
International royalties declined $1.3 million from
$6.6 million
for the three months ended
September 30, 2014
to
$5.3 million
for the three months ended
September 30, 2015
despite a
0.5%
increase in the number of rooms available primarily due to the negative impact of foreign currency fluctuations in the various countries that we operate. International rooms open and operating increased from
106,905
as of
September 30, 2014
to
107,425
as of
September 30, 2015
, however, the total number of international hotels declined
1.3%
from
1,168
as of
September 30, 2014
to
1,153
as of
September 30, 2015
.
Initial Franchise and Relicensing Fees
Domestic initial franchise fee revenue, included in the initial franchise and relicensing fees caption on the Company's statements of income, generated from executed franchise agreements increased
$1.0 million
to
$2.9 million
for the three months ended
September 30, 2015
from
$1.9 million
for the
three
months ended
September 30, 2014
. Domestic initial fee revenue increased approximately
51%
as there has been a
14%
increase in executed franchise agreements, an increase in the amount of deferred revenue recognized in the third quarter of 2015 related to franchise agreements executed in prior periods as well as a lower number of franchise agreements executed in the third quarter of 2015 containing developer incentives than the same period of the prior year. Executed franchise agreements increased from
113
franchise agreements, representing 8,681 rooms, executed in the third quarter of 2014 compared to
129
franchise agreements, representing 9,454 rooms executed in the third quarter of 2015. Revenues associated with agreements including incentives are deferred and recognized when the incentive criteria are met or the agreement is terminated, whichever comes first.
45
Table of Contents
During the
third
quarter of 2015, 38 of the executed agreements were for new construction hotel franchises representing 2,589 rooms compared to 31 contracts representing 2,384 rooms for the three months ended
September 30, 2014
. Conversion hotel executed franchise agreements totaled
91
representing 6,865 rooms for the
three
months ended
September 30, 2015
compared to 82 agreements representing 6,297 rooms for the same period a year ago. The increase in conversion deals primarily reflect the Company's continued focus on growing its Comfort brands as well as increased developer interest in the Quality brand particularly from owners who are unwilling or unable to meet the Company's increasing brand and property standards required to operate their hotel within in the Comfort family of brands. The increase in new construction franchise agreements primarily reflects a gradual improvement of the lending environment, improving lodging fundamentals and low industry supply growth which are typically catalysts for increased construction of hotels.
A summary of executed domestic franchise agreements by brand for the
three
months ended
September 30, 2015
and
2014
is as follows:
Three Months Ended September 30, 2015
Three Months Ended September 30, 2014
% Change
New
Construction
Conversion
Total
New
Construction
Conversion
Total
New
Construction
Conversion
Total
Comfort Inn
4
8
12
6
3
9
(33)%
167%
33%
Comfort Suites
5
1
6
4
—
4
25%
NM
50%
Sleep
10
—
10
7
—
7
43%
NM
43%
Quality
—
39
39
—
34
34
NM
15%
15%
Clarion
—
1
1
1
4
5
(100)%
(75)%
(80)%
Econo Lodge
—
11
11
1
19
20
(100)%
(42)%
(45)%
Rodeway
—
22
22
2
17
19
(100)%
29%
16%
MainStay
10
—
10
5
—
5
100%
NM
100%
Suburban
—
1
1
1
—
1
(100)%
NM
—%
Ascend Hotel Collection
2
6
8
—
5
5
NM
20%
60%
Cambria hotel & suites
7
2
9
4
—
4
75%
NM
125%
Total Domestic System
38
91
129
31
82
113
23%
11%
14%
Relicensing fees include fees charged to the new owners of a franchised property whenever an ownership change occurs and the property remains in the franchise system as well as fees required to renew expiring franchise contracts. Domestic relicensing and renewal revenues increased
$0.9 million
or
42%
from
$2.2 million
for the
three
months ended
September 30, 2014
to
$3.1 million
for the three months ended
September 30, 2015
. The increase in revenues is primarily due to a 40% increase in the execution of domestic relicensing and renewal contracts. Domestic relicensing and renewal contracts increased from 85 in the
third
quarter of
2014
to 119 for the
three
months ended
September 30, 2015
.
As of
September 30, 2015
, the Company had
540
franchised hotels with
41,776
rooms under construction, awaiting conversion or approved for development in its domestic system as compared to
422
hotels and
32,505
rooms at
September 30, 2014
. The number of new construction franchised hotels in the Company's domestic pipeline increased
29%
to
337
at
September 30, 2015
from
261
at
September 30, 2014
. The number of conversion franchised hotels in the Company's domestic pipeline increased by
42
hotels or
26%
from
161
hotels at
September 30, 2014
to
203
hotels at
September 30, 2015
. The Company had an additional
98
franchised hotels with
10,108
rooms under construction, awaiting conversion or approved for development in its international system as of
September 30, 2015
compared to
94
hotels and
8,591
rooms at
September 30, 2014
. While the Company's hotel pipeline provides a strong platform for growth, a hotel in the pipeline does not always result in an open and operating hotel due to various factors.
46
Table of Contents
A summary of the domestic franchised hotels pipeline, which includes hotels under construction, awaiting conversion and approved for development, at
September 30, 2015
and
2014
by brand is as follows:
Variance
September 30, 2015
September 30, 2014
Conversion
New Construction
Total
Conversion
New
Construction
Total
Conversion
New
Construction
Total
Units
%
Units
%
Units
%
Comfort Inn
39
63
102
33
51
84
6
18
%
12
24
%
18
21
%
Comfort Suites
1
75
76
—
47
47
1
NM
28
60
%
29
62
%
Sleep
—
72
72
2
62
64
(2
)
(100
)%
10
16
%
8
13
%
Quality
56
5
61
34
6
40
22
65
%
(1
)
(17
)%
21
53
%
Clarion
9
2
11
9
3
12
—
0
%
(1
)
(33
)%
(1
)
(8
)%
Econo Lodge
26
4
30
36
3
39
(10
)
(28
)%
1
33
%
(9
)
(23
)%
Rodeway
44
2
46
31
4
35
13
42
%
(2
)
(50
)%
11
31
%
MainStay
1
54
55
2
39
41
(1
)
(50
)%
15
38
%
14
34
%
Suburban
4
10
14
6
11
17
(2
)
(33
)%
(1
)
(9
)%
(3
)
(18
)%
Ascend Hotel Collection
21
18
39
8
15
23
13
163
%
3
20
%
16
70
%
Cambria hotel & suites
2
32
34
—
20
20
2
NM
12
60
%
14
70
%
203
337
540
161
261
422
42
26
%
76
29
%
118
28
%
Procurement Services:
Revenues increased $0.8 million or 14% from $5.5 million for the three months ended September 30, 2014 to $6.3 million for the three months ended September 30, 2015. The increase in revenues primarily reflects an increase in the volume of business transacted with qualified vendors and strategic alliance partners as well as the addition of new qualified vendors and the expansion of services provided to existing vendors.
Selling, General and Administrative Expenses:
The cost to operate the business is reflected in SG&A on the consolidated statements of income. SG&A expenses were
$30.2 million
for the
three
months ended
September 30, 2015
, a decrease of
$0.1 million
from the three months ended
September 30, 2014
.
SG&A expenses for the
three
months ended
September 30, 2015
and 2014 include approximately
$4.2 million
and
$4.8 million
, respectively, related to the Company's SkyTouch division and $1.4 million for the three months ended September 30, 2015 related to a recent acquisition of a company that provides software as a service solutions for vacation rental management companies. Excluding SG&A expenses for these divisions, SG&A for the
three
months ended
September 30, 2015
decreased $0.9 million or 4% from the prior year. SG&A expenses were also impacted by a $0.9 million decrease in compensation expense related to the fluctuation in the fair value of investments held in the Company's non-qualified benefit plans.
Marketing and Reservations
: The Company's franchise agreements require the payment of franchise fees, which include marketing and reservation system fees. The fees, which are primarily based on a percentage of the franchisees' gross room revenues, are used exclusively by the Company for expenses associated with providing franchise services such as central reservation and property management systems, loyalty programs, national marketing and media advertising. The Company is contractually obligated to expend the marketing and reservation system fees it collects from franchisees in accordance with the franchise agreements; as such, no net income or loss to the Company is generated. Cumulative marketing and reservation fees not expended are deferred and recorded as a liability in the Company's financial statements and carried over to the next fiscal year and expended in accordance with the franchise agreements. Conversely, cumulative marketing and reservation expenditures incurred in excess of fees billed for marketing and reservation activities are deferred and recorded as an asset in the Company's financial statements and recovered in future periods.
Total marketing and reservation system revenues increased
16%
from
$115.7 million
for the
three
months ended
September 30, 2014
to
$134.5 million
for the
three
months ended
September 30, 2015
. The increase in revenues was primarily due to improved system fees resulting from RevPAR increases and increasing revenues from the Choice Privileges loyalty program resulting from the growth in program membership and increased in average daily rate. Marketing and reservation system revenues recognized during the three months ended September 30, 2015 were impacted by the deferral of approximately
$8.4
47
Table of Contents
million
of revenues as the Company generated marketing and reservation system fees in excess of cumulative expenses compared to a $23.9 million deferral of revenue in the same period of the prior year.
At
September 30, 2015
and
December 31, 2014
, cumulative marketing and reservation system fees billed exceeded expenses by
$44.1 million
and
$44.3 million
, respectively, with the excess reflected as an other long-term liability in the accompanying consolidated balance sheets.
Other (Gains) and Losses
: Other (gains) and losses increased from a loss of $
0.4 million
for the three months ended
September 30, 2014
to a loss of $
1.4 million
in the same period of the current year primarily due fluctuations in the fair value of investments held in the Company's non-qualified employee benefit plans which increased $0.7 million compared to the same period of the prior year and a $0.3 million loss related to the Company's refinancing of its revolving credit facility during the quarter.
Equity in Net (Income) Loss of Affiliates:
The Company recorded
$0.3 million
of income from its unconsolidated joint ventures for the three months ended September 30, 2015, compared to a $0.5 million loss for the three months ended September 30, 2014. The
$0.8 million
increase in income is primarily attributable to the results of operations for several recently opened hotel projects owned by unconsolidated joint ventures. These investments relate to the Company's program to offer equity support to qualified franchisees to develop and operate Cambria hotels & suites in strategic markets.
Income Taxes
: The Company’s effective income tax rates from continuing operations were 33.5% and 29.6% for the three months ended
September 30, 2015
and
September 30, 2014
, respectively. The effective income tax rates for the three months ended
September 30, 2015
and 2014 were lower than the U.S. federal income tax rate of 35% due to the recurring impact of foreign operations, partially offset by state income taxes. The effective income tax rate for the three months ended September 30, 2014 was also reduced by the settlement of unrecognized tax positions.
48
Table of Contents
Operations Review
Comparison of Operating Results for the Nine-Month Periods Ended
September 30, 2015 and 2014
Summarized financial results for the nine months ended
September 30, 2015
and
2014
are as follows:
(in thousands)
2015
2014
REVENUES:
Royalty fees
$
233,543
$
222,301
Initial franchise and relicensing fees
17,703
12,761
Procurement services
19,667
18,293
Marketing and reservation
366,298
309,025
Other
11,716
10,188
Total revenues
648,927
572,568
OPERATING EXPENSES:
Selling, general and administrative
95,712
88,329
Depreciation and amortization
8,793
6,903
Marketing and reservation
366,298
309,025
Total operating expenses
470,803
404,257
Operating income
178,124
168,311
OTHER INCOME AND EXPENSES, NET:
Interest expense
32,057
31,376
Interest income
(982
)
(1,205
)
Other (gains) losses
(239
)
(158
)
Equity in net (income) loss of affiliates
1,107
578
Total other income and expenses, net
31,943
30,591
Income from continuing operations before income taxes
146,181
137,720
Income taxes
47,355
41,556
Income from continuing operations, net of income taxes
98,826
96,164
Income from discontinued operations, net of income taxes
—
1,711
Net income
$
98,826
$
97,875
Results of Operations
The Company recorded income from continuing operations before income taxes of
$146.2 million
for the
nine
month period ended
September 30, 2015
, an
$8.5 million
, or
6%
increase from the same period of the prior year. The increase in income from continuing operations before income taxes primarily reflects a
$9.8 million
increase in operating income partially offset by a
$0.7 million
increase in interest expense and a
$0.5 million
increase in losses recognized from unconsolidated equity method investments.
Operating income increased
$9.8 million
as the Company's franchising revenues increased by
$16.8 million
or
6%
partially offset by an increase in SG&A expenses of
$7.4 million
or
8%
. Adjusted EBITDA for the
nine
months ended
September 30, 2015
increased
$11.7 million
or
7%
to
$186.9 million
. The key drivers of these fluctuations are described in more detail below.
Franchising Revenues:
Franchising revenues were
$280.2 million
for the
nine
months ended
September 30, 2015
compared to
$263.3 million
for the
nine
months ended
September 30, 2014
, an increase of
6%
. The increase in franchising revenues is primarily due to a
$11.2 million
or
5%
increase in royalty revenues, a $1.4 million or 8% increase in procurement services revenues, a
$4.9 million
or
39%
increase in initial franchising and relicensing revenues and a $1.5 million increase in other revenues.
Royalty Fees
Domestic royalty fees for the
nine
months ended
September 30, 2015
increased
$14.4 million
to
$218.2 million
, an increase of
7.1%
compared to the
nine
months ended
September 30, 2014
. The increase in royalties is attributable to a combination of factors including a
7.2%
increase in RevPAR partially offset by a
0.9%
decrease in the number of domestic franchised hotel rooms open and operating. System-wide RevPAR increased due to a combination of a
3.8%
increase in average daily rates and
49
Table of Contents
a
200
basis point increase in occupancy rates. The effective royalty rate remained unchanged at
4.28%
for the
nine months ended September 30,
2015
.
A summary of the Company's domestic franchised hotels operating information is as follows:
For the Nine Months Ended September 30, 2015*
For the Nine Months Ended September 30, 2014*
Change
Average
Daily
Rate
Occupancy
RevPAR
Average
Daily
Rate
Occupancy
RevPAR
Average
Daily
Rate
Occupancy
RevPAR
Comfort Inn
$
90.65
66.8
%
$
60.52
$
86.92
64.9
%
$
56.43
4.3
%
190
bps
7.2
%
Comfort Suites
94.83
69.9
%
66.25
91.06
67.8
%
61.78
4.1
%
210
bps
7.2
%
Sleep
81.34
65.7
%
53.45
77.75
63.7
%
49.52
4.6
%
200
bps
7.9
%
Quality
76.02
60.2
%
45.75
72.87
57.7
%
42.05
4.3
%
250
bps
8.8
%
Clarion
80.93
58.9
%
47.68
78.05
55.9
%
43.59
3.7
%
300
bps
9.4
%
Econo Lodge
60.44
55.1
%
33.30
58.64
52.9
%
31.01
3.1
%
220
bps
7.4
%
Rodeway
60.56
58.5
%
35.44
57.46
56.5
%
32.48
5.4
%
200
bps
9.1
%
MainStay
78.03
69.7
%
54.35
75.52
72.9
%
55.03
3.3
%
(320
)
bps
(1.2
)%
Suburban
47.75
77.0
%
36.78
45.29
73.3
%
33.19
5.4
%
370
bps
10.8
%
Ascend Hotel Collection
127.38
59.9
%
76.34
120.64
59.8
%
72.10
5.6
%
10
bps
5.9
%
Total
$
80.77
62.9
%
$
50.79
$
77.80
60.9
%
$
47.36
3.8
%
200
bps
7.2
%
___________________
*Operating statistics exclude Cambria hotel & suites since the operating statistics are not representative of a stabilized brand which the Company defines as having at least 25 units open and operating for a twelve month period.
Domestic hotels open and operating increased by 5 hotels during the
nine
months ended
September 30, 2015
compared to a net increase of 38 domestic hotels open and operating during the
nine
months ended
September 30, 2014
. Gross domestic franchise additions declined from 201 for the
nine
months ended
September 30, 2014
to 198 for the same period of
2015
. New construction hotels represented 43 of the gross domestic additions during the
nine
months ended
September 30, 2015
as compared to 27 new construction hotel openings in the same period of the prior year. Gross domestic additions for conversion hotels during the
nine
months ended
September 30, 2015
decreased by 19 units to 155 from 174 for the
nine
months ended
September 30, 2014
. The decline reflects the variability in timing of hotel openings from period to period. The timing of conversion hotel openings are impacted by various factors including the complexity of the property improvement plans required to be completed prior to opening but typically open within three to four months after the execution of the franchise agreement. The Company expects the number of new franchise units that will open during 2015 to increase from 302 hotels in 2014 to 327 hotels. The projected increase in gross openings primarily reflects an additional 24 new construction openings as well as a 1 unit increase in conversion openings. The increase in new construction openings reflects the improving hotel development environment which has resulted in an increase in new construction executed franchise agreements since 2012. New construction hotels typically average 18 to 36 months to open after the franchise agreement is executed.
Net domestic franchise terminations increased from 163 in the
nine
months ended
September 30, 2014
to 193 for the
nine
months ended
September 30, 2015
. The increase in net terminations primarily reflects an increase in the number of hotels removed from our franchise system for non-compliance with Company's rules and regulations partially offset by a decline in the termination of hotels for non-payment of franchise fees. As industry supply growth continues to improve and return to historical average levels, the Company will continue to execute its strategy to replace or reposition franchised hotels that do not meet brand standards or are under-performing in their market.
International royalties declined by
$3.1 million
or
17%
from the
nine
months ended
September 30, 2014
to
$15.3 million
for the same period of
2015
. International rooms open and operating increased
0.5%
to
107,425
as of
September 30, 2015
from
106,905
as of
September 30, 2014
. Despite the increase in international rooms available, royalties declined as a result of unfavorable foreign currency fluctuations in the countries in which we operate. The total number of international hotels declined
1.3%
from
1,168
as of
September 30, 2014
to
1,153
as of
September 30, 2015
.
50
Table of Contents
Initial Franchise and Relicensing Fees
Domestic initial fee revenue, included in the initial franchise and relicensing fees caption on the Company's statements of income, generated from executed franchise agreements increased
$3.2 million
to
$9.4 million
for the
nine
months ended
September 30, 2015
from $6.2 million for the
nine
months ended
September 30, 2014
. Domestic initial fee revenue increased approximately
52%
primarily due to a
24%
increase in the number of new domestic executed franchise agreements and a decline in the percentage of franchise agreements executed during the current period containing development incentives. Revenues associated with agreements including incentives are deferred and recognized when the incentive criteria are met or the agreement is terminated, whichever comes first.
New domestic franchise agreements executed in the
nine
months ended
September 30, 2015
totaled
367
representing 27,585 rooms compared to
297
agreements representing 23,335 rooms executed in the same period of
2014
. During the
nine
months ended
September 30, 2015
,
91
of the executed agreements were for new construction hotel franchises representing 6,771 rooms, compared to
79
contracts representing 5,877 rooms for the
nine
months ended
September 30, 2014
. The increase in new construction franchise agreements primarily reflects a gradual improvement of the lending environment for hotel construction and improving lodging fundamentals including an increasing RevPAR environment and low industry supply growth which are typically a catalyst for increased construction of new hotels.
Conversion hotel executed franchise agreements totaled
276
representing 20,814 rooms for the
nine
months ended
September 30, 2015
compared to
218
agreements representing 17,458 rooms for the same period a year ago. The increase in conversion deals primarily reflect the Company's continued focus on growing its Ascend Hotel Collection and Comfort brands as well as increased developer interest in the Quality brand particularly from owners who are unwilling or unable to meet the Company's increasing brand and property standards required to operate their hotel within in the Comfort family of brands.
A summary of executed domestic franchise agreements by brand for the
nine
months ended
September 30, 2015
and
2014
is as follows:
Nine Months Ended September 30, 2015
Nine Months Ended September 30, 2014
% Change
New
Construction
Conversion
Total
New
Construction
Conversion
Total
New
Construction
Conversion
Total
Comfort Inn
17
28
45
16
11
27
6%
155%
67%
Comfort Suites
18
3
21
11
—
11
64%
NM
91%
Sleep
19
—
19
21
1
22
(10)%
(100)%
(14)%
Quality
3
114
117
3
82
85
—%
39%
38%
Clarion
—
7
7
1
15
16
(100)%
(53)%
(56)%
Econo Lodge
—
39
39
1
46
47
(100)%
(15)%
(17)%
Rodeway
—
57
57
3
48
51
(100)%
19%
12%
MainStay
16
—
16
10
1
11
60%
(100)%
45%
Suburban
1
4
5
2
3
5
(50)%
33%
—%
Ascend Hotel Collection
3
22
25
6
11
17
(50)%
100%
47%
Cambria hotel & suites
14
2
16
5
—
5
180%
NM
220%
Total Domestic System
91
276
367
79
218
297
15%
27%
24%
Relicensing fees include fees charged to the new owners of a franchised property whenever an ownership change occurs and the property remains in the franchise system as well as fees required to renew expiring franchise contracts. Domestic relicensing revenues increased
$1.7 million
or
29%
from
$6.0 million
for the
nine
months ended
September 30, 2014
to
$7.7 million
for the
nine
months ended
September 30, 2015
. The increase in revenues is due to a 25% increase in the execution of domestic relicensing and renewal contracts and an increase in the average fees per contract. Domestic relicensing and renewal contracts increased from 243 in the
nine
months ended
September 30, 2014
to 304 for the
nine
months ended
September 30, 2015
.
51
Table of Contents
Procurement Services:
Revenues increased
$1.4 million
or
8%
from
$18.3 million
for the
nine
months ended
September 30, 2014
to
$19.7 million
for the
nine
months ended
September 30, 2015
. The increase in revenues primarily reflects the implementation of new programs as well as an increased volume of business transacted with qualified vendors and strategic alliance partners.
Other Income:
Revenue increased
$1.5 million
from the
nine
months ended
September 30, 2014
to
$11.7 million
for the
nine
months ended
September 30, 2015
. The increase in other income is primarily due to rental income earned from a commercial office building that was acquired on December 30, 2014, support and consulting fees earned by the Company's SkyTouch division and revenues related to the Company's recent acquisition of a technology solutions provider to vacation rental management companies, offset by a decline in fees charged to franchisees for non-compliance with the Company's rules and regulations and franchise terminations.
Selling, General and Administrative Expenses:
The cost to operate the business is reflected in SG&A on the consolidated statements of income. SG&A expenses were
$95.7 million
for the
nine
months ended
September 30, 2015
, an increase of
$7.4 million
or
8%
from the
nine
months ended
September 30, 2014
.
SG&A expenses for the
nine
months ended
September 30, 2015
and 2014 include approximately $15.7 million and
$12.3 million
, respectively, related to the Company's SkyTouch division and the acquisition of a company that provides software as a service solutions to vacation rental management companies. Excluding the SG&A expenses for the SkyTouch division, SG&A for the
nine
months ended
September 30, 2015
increased $4.0 million from the prior year. This increase in SG&A primarily reflects general inflationary cost increases as well as additional expenses related to an expansion of the Company's franchised hotel quality assurance program, increased variable franchise sales compensation due to a
24%
increase in domestic executed franchise agreements, increased investment in franchise sales personnel and incremental advertising to support franchise sales and the launch of the Company's new brand identity. These cost increases were partially offset by a $1.5 million decrease in compensation related to the fluctuation in the fair value of investments held in the Company's non-qualified benefit plans.
Marketing and Reservations
: The Company's franchise agreements require the payment of franchise fees, which include marketing and reservation system fees. The fees, which are primarily based on a percentage of the franchisees' gross room revenues, are used exclusively by the Company for expenses associated with providing franchise services such as central reservation and property management systems, loyalty programs, national marketing and media advertising. The Company is contractually obligated to expend the marketing and reservation system fees it collects from franchisees in accordance with the franchise agreements; as such, no net income or loss to the Company is generated. Cumulative marketing and reservation fees not expended are deferred and recorded as a liability in the Company's financial statements and carried over to the next fiscal year and expended in accordance with the franchise agreements. Conversely, cumulative marketing and reservation expenditures incurred in excess of fees billed for marketing and reservation activities are deferred and recorded as an asset in the Company's financial statements and recovered in future periods.
Total marketing and reservation system revenues increased
19%
from
$309.0 million
for the
nine
months ended
September 30, 2014
to
$366.3 million
for the
nine
months ended
September 30, 2015
. The increase in revenues was primarily due to improved system fees resulting from RevPAR increases and increasing revenues from the Choice Privileges loyalty program resulting from the growth in program membership and increase in average daily rate and the recognition of $0.2 million of previously deferred revenues in 2015 compared to a $34.0 million deferral of revenues to future periods recorded in 2014.
At
September 30, 2015
and
December 31, 2014
, cumulative marketing and reservation system fees billed exceeded expenses by
$44.1 million
and
$44.3 million
, respectively, with the excess reflected as an other long-term liability in the accompanying consolidated balance sheets.
Other (Gains) and Losses
: Other (gains) and losses were a gain of
$0.2 million
for the
nine
months ended
September 30, 2015
and 2014. In 2015, the Company recognized a gain of $1.5 million related to the sale of assets primarily due to a sale of an interest in an unconsolidated joint venture. The gains were partially offset by fluctuations in the fair value of investments held in the Company's non-qualified employee benefit plans and one time charges related to the refinancing of the Company's credit facility, which occurred in the third quarter of 2015. In 2014, the Company recognized a gain of $0.2 million due to the fluctuations in the fair value of investments held in the Company's non-qualified employee benefit plan.
Equity in Net (Income) Loss of Affiliates:
Losses recognized from unconsolidated joint ventures increased
$0.5 million
to
$1.1 million
for the
nine
months ended
September 30, 2015
. These losses are primarily attributable to the results of operations during the ramp up period of operations for several recently opened hotel projects owned by unconsolidated joint ventures. These investments primarily relate to the Company's program to offer equity support to qualified franchisees to develop and operate Cambria hotel & suites in strategic markets.
52
Table of Contents
Income Taxes:
The Company’s effective income tax rates for income from continuing operations were
32.4%
and
30.2%
for the nine months ended
September 30, 2015
and 2014, respectively. The effective income tax rates for the
nine
months ended
September 30, 2015
and 2014 were lower than the U.S. federal income tax rate of 35% due to the recurring impact of foreign operations, partially offset by state income taxes. The effective income tax rates for the
nine
months ended
September 30, 2015
and 2014 were further reduced due to the settlement of unrecognized tax positions.
Discontinued Operations:
In the first quarter of 2014, the Company's management approved a plan to dispose of the three Company owned Mainstay Suites hotels. As a result, the Company has reported the operations related to these three hotels as discontinued operations beginning in the first quarter of 2014. Net income from discontinued operations was
$1.7 million
in the first
nine
months of 2014 and primarily reflected a $2.8 million pre-tax gain on the sale of the three hotels.
Liquidity and Capital Resources
Operating Activities
During the
nine
months ended
September 30, 2015
and 2014, net cash provided by operating activities totaled
$98.8 million
and
$138.4 million
, respectively. Operating cash flows declined
$39.6 million
primarily due to a
$41.8 million
decrease in cash flows from marketing and reservation activities and a
$12.3 million
increase in net disbursements to franchisees for property improvements and other purposes utilizing forgivable notes receivable partially offset by the improvement in receivable collections and the timing of payable disbursements.
Net cash provided by marketing and reservation activities totaled
$18.3 million
during the
nine
months ended
September 30, 2015
compared to
$60.2 million
during the
nine
months ended
September 30, 2014
. The decline in cash provided by marketing and reservation activities primarily reflects an increase in advertising and promotional costs to support various brand programs as well as an expansion of the Company's information technology workforce to support improvements to the Company's various property management and central reservation technologies that are designed to deliver guests to our franchised hotels.
In conjunction with brand and development programs, the Company provides financing to franchisees for property improvements and other purposes in the form of forgivable notes receivable. If the franchisee remains in the system in good standing over the term of the promissory note, the Company forgives the outstanding principal balance and related interest. Since these forgivable notes are predominantly forgiven ratably over the term of the promissory note rather than repaid, the Company classifies the related issuance and collections of these notes as operating activities. During the
nine
months ended
September 30, 2015
and
2014
, the Company's net advances for these purposes totaled
$21.0 million
and
$8.8 million
, respectively. The timing and amount of these cash flows is dependent on various factors including the implementation of various development and brand incentive programs, the level of franchise sales and the timing of hotel openings. At
September 30, 2015
, the Company had commitments to extend an additional
$76.1 million
for these purposes provided certain conditions are met by its franchisees, of which
$11.5 million
is expected to be advanced in the next twelve months.
Investing Activities
Cash utilized for investing activities totaled
$63.1 million
and
$5.3 million
for the
nine
months ended
September 30, 2015
and 2014, respectively. The increase in cash utilized for investing activities for the
nine
months ended
September 30, 2015
primarily reflects the following items:
During the
nine
months ended
September 30, 2015
and
2014
, capital expenditures totaled
$21.8 million
and
$11.9 million
, respectively. The increase in capital expenditures from 2014 primarily reflect increased spending on upgrades of our central reservation and yield management systems as well as purchases of technology hardware.
During the
nine
months ended
September 30, 2015
, the Company realized proceeds from the sales of assets totaling
$6.3 million
related to the sale of a parcel of land and an interest in an unconsolidated joint venture that developed and operated a Cambria hotel & suites. During the nine months ended
September 30, 2014
, the Company realized proceeds from the sale of assets totaling
$15.6 million
related to the sale of three company-owned Mainstay hotels, a facility previously utilized as a call center, and the sale of a parcel of land related to the development of a new Cambria hotel & suites hotel.
During the
nine
months ended
September 30, 2015
, the Company completed the acquisition of a company that provides software as a service solutions for vacation rental management companies. The total consideration was
$23.6 million
, which consisted of cash paid, net of cash acquired, of
$13.3 million
, deferred purchase price payable of
$6.8 million
, and liabilities assumed totaling
$3.5 million
. The deferred purchase price is payable over 5 years. In addition, the Company has a 5 year variable compensation arrangement with the former owner which is contingent on future minimum performance targets. Total expected compensation under this arrangement is estimated to be approximately
$13.6 million
over the 5-year term. As these
53
Table of Contents
amounts are contingent on achievement of certain targets and continued employment, no amounts were recorded for these future payments at the acquisition date.
During the
nine
months ended
September 30, 2015
and
2014
, the Company invested
$3.8 million
and
$14.4 million
, respectively, in joint ventures accounted for under the equity method of accounting. The Company's investment in these joint ventures primarily relate to ventures that either support the Company's efforts to increase business delivery to its franchisees or promote growth of our emerging brands.
The Company provides financing to franchisees for hotel development efforts and other purposes in the form of notes receivables. These loans bear interest and are expected to be repaid in accordance with the terms of the loan arrangements. During the nine months ended September 30, 2015 and 2014, the Company advanced $25.3 million and $3.3 million, for these purposes, respectively. In addition, the Company collected $3.7 million and $9.8 million of these advances during the nine months ended September 20, 2015 and 2014, respectively.
From time to time, our board of directors authorizes specific transactions and general programs which permit us to provide financing, investment and guarantees and similar credit support to qualified franchisees, as well as to acquire and resell real estate to incent franchise development. Since 2006, we have engaged in these financial support activities to encourage acceleration of the growth of our Cambria hotel & suites brand, primarily in strategic markets and locations. Over the next three to five years, depending on market and other conditions, we expect to continue to deploy capital in support of this brand and expect our investment to range between $250 million to $350 million over that time period. The annual pace of future financial support activities will depend upon market and other conditions including among others, our franchise sales results, the environment for new construction hotel development and the hotel lending environment. Our support of the Cambria brand’s growth is expected to be primarily in the form of joint venture investments, forgivable key money loans, senior mortgage loans, development loans, mezzanine lending, and through the operation of a land-banking program. With respect to our lending and joint venture investments, we generally expect to recycle these loans and investments within a five year period. At
September 30, 2015
, the Company had approximately $97.3 million outstanding pursuant to these financial support activities.
Financing Activities
Financing cash flows relate primarily to the Company's borrowings, open market treasury stock repurchases, acquisition of shares in connection with the exercise or vesting of equity awards, and dividends.
Debt
Senior Unsecured Notes due 2022
On June 27, 2012, the Company issued unsecured senior notes with a principal amount of
$400 million
(the "2012 Senior Notes") at par, bearing a coupon of
5.75%
with an effective rate of
6%
. The 2012 Senior Notes will mature on
July 1, 2022
, with interest to be paid
semi-annually
on January 1
st
and July 1
st
. The Company utilized the net proceeds of this offering, after deducting underwriting discounts and commissions and other offering expenses, together with borrowings under the Company's senior credit facility, to pay a special cash dividend in 2012 totaling approximately $600.7 million. The Company's 2012 Senior Notes are guaranteed jointly, severally, fully and unconditionally, subject to certain customary limitations by certain of the Company's domestic subsidiaries.
The Company may redeem the 2012 Senior Notes at its option at a redemption price equal to the greater of (a) 100% of the principal amount of the notes to be redeemed and (b) the sum of the present values of the remaining scheduled principal and interest payments from the redemption date to the date of maturity discounted to the redemption date on a semi-annual basis at the Treasury rate, plus 50 basis points.
Senior Unsecured Notes due 2020
On August 25, 2010, the Company issued unsecured senior notes with a principal amount of $250 million (the "2010 Senior Notes") at a discount of $0.6 million, bearing a coupon of 5.70% with an effective rate of 6.19%. The 2010 Senior Notes will mature on August 28, 2020, with interest on the 2010 Senior Notes to be paid semi-annually on February 28
th
and August 28
th
. The Company used the net proceeds from the offering, after deducting underwriting discounts and other offering expenses, to repay outstanding borrowings and other general corporate purposes. The Company's 2010 Senior Notes are guaranteed jointly, severally, fully and unconditionally, subject to certain customary limitations, by certain of the Company’s domestic subsidiaries.
54
Table of Contents
The Company may redeem the 2010 Senior Notes at its option at a redemption price equal to the greater of (a) 100% of the principal amount of the notes to be redeemed and (b) the sum of the present values of the remaining scheduled principal and interest payments from the redemption date to the date of maturity discounted to the redemption date on a semi-annual basis at the Treasury rate, plus 45 basis points.
Revolving Credit Facility
On July 21, 2015, the Company refinanced its existing $350 million senior secured credit facility, comprised of a $200 million revolving credit tranche and a $150 million term loan tranche by entering into a new senior unsecured revolving credit agreement (“Credit Agreement”), with Deutsche Bank AG New York Branch, as administrative agent.
The Credit Agreement provides for a $450 million unsecured revolving credit facility (the “New Revolver”) with a final maturity date of July 21, 2020, subject to optional one-year extensions that can be requested by the Company prior to each of the first, second and third anniversaries of the closing date of the New Revolver. The effectiveness of any such extensions is subject to the consent of the lenders under the Credit Agreement and certain customary conditions. Up to $35 million of borrowings under the New Revolver may be used for alternative currency loans and up to $15 million of borrowings under the New Revolver may be used for swing line loans.
The New Revolver is unconditionally guaranteed, jointly and severally, by certain of the Company’s domestic subsidiaries, which are considered restricted subsidiaries under the Credit Agreement. The subsidiary guarantors currently include all subsidiaries that guarantee the obligations under the Company's Indenture governing the terms of its 5.75% senior notes due 2020 and its 5.70% senior notes due 2020. If the Company achieves and maintains an Investment Grade Rating, as defined in the Credit Agreement, then the subsidiary guarantees will at the election of the Company be released and the New Revolver will not be guaranteed.
The Company may at any time prior to the final maturity date increase the amount of the New Revolver by up to an additional $150 million to the extent that any one or more lenders commit to being a lender for the additional amount and certain other customary conditions are met.
The Company currently may elect to have borrowings under the New Revolver bear interest at a rate equal to (i) LIBOR plus a margin ranging from 135 to 175 basis points based on the Company’s total leverage ratio or (ii) a base rate plus a margin ranging from 35 to 75 basis points based on the Company’s total leverage ratio. If the Company achieves an Investment Grade Rating, then the Company may elect to use a different, ratings-based, pricing grid set forth in the Credit Agreement.
The Credit Agreement requires the Company to pay a fee on the undrawn portion of the New Revolver, calculated on the basis of the average daily unused amount of the New Revolver multiplied by 0.20% per annum. If the Company achieves an Investment Grade Rating and it elects to use the ratings-based pricing grid set forth in the Credit Agreement, then the Company will be required to pay a fee on the total commitments under the New Revolver, calculated on the basis of the actual daily amount of the commitments under the New Revolver (regardless of usage) times a percentage per annum ranging from 0.10% to 0.25% (depending on the Company’s senior unsecured long-term debt rating).
The Credit Agreement requires that the Company and its restricted subsidiaries comply with various covenants, including with respect to restrictions on liens, incurring indebtedness, making investments and effecting mergers and/or asset sales. With respect to dividends, the Company may not declare or make any payment if there is an existing event of default or if the payment would create an event of default. In addition, if the Company’s total leverage ratio exceeds 4.0 to 1.0, the Company is generally restricted from paying aggregate dividends in excess of $50 million in any calendar year.
The Credit Agreement imposes financial maintenance covenants requiring the Company to maintain a total leverage ratio of not more than 4.5 to 1.0 and a consolidated fixed charge coverage ratio of at least 2.5 to 1.0. If the Company achieves and maintains an Investment Grade Rating, then the Company will not need to comply with the consolidated fixed charge coverage ratio covenant.
The Credit Agreement includes customary events of default, the occurrence of which, following any applicable cure period, would permit the lenders to, among other things, declare the principal, accrued interest and other obligations of the Company under the Credit Agreement to be immediately due and payable.
At September 30, 2015, the Company maintained a total leverage ratio of 3.10x and a consolidated fixed charge ratio of 6.55x and was in compliance with all financial covenants under the credit agreement.
55
Table of Contents
The proceeds of the New Revolver are expected to be used for general corporate purposes, including working capital, debt repayment, stock repurchases, dividends, investments and other permitted uses set forth in the Credit Agreement.
At
September 30, 2015
, the Company had
$162.0 million
outstanding under the New Revolver.
Fixed Rate Collateralized Mortgage
On December 30, 2014, a court awarded the Company title to an office building as settlement for a portion of an outstanding loan receivable for which the building was pledged as collateral. In conjunction with the court award, the Company also assumed the $9.5 million mortgage on the property with a fixed interest rate of 7.26%. The mortgage which is collateralized by the office building requires monthly payments of principal and interest and matures in December 2020 with a a balloon payment due of $6.9 million. At the time of acquisition, the Company determined that the fixed interest rate of 7.26% exceeded market interest rates and therefore the Company increased the carrying value of the debt by $1.2 million to record the debt at fair value. The fair value adjustment will be amortized over the remaining term of the mortgage utilizing the effective interest method.
Economic Development Loans
The Company entered into economic development agreements with various governmental entities in conjunction with the relocation of its corporate headquarters in April 2013. In accordance with these agreements, the governmental entities agreed to advance approximately
$4.4 million
to the Company to offset a portion of the corporate headquarters relocation and tenant improvement costs in consideration of the employment of permanent, full-time employees within the jurisdictions. At
September 30, 2015
, the Company had been advanced approximately $3.7 million pursuant to these agreements and expects to receive the remaining $0.7 million over the next several years, subject to annual appropriations by the governmental entities. These advances bear interest at a rate of
3%
per annum.
Repayment of the advances is contingent upon the Company achieving certain performance conditions. Performance conditions are measured
annually
on December 31
st
and primarily relate to maintaining certain levels of employment within the various jurisdictions. If the Company fails to meet an annual performance condition, the Company may be required to repay a portion or all of the advances including accrued interest by April 30
th
following the measurement date. Any outstanding advances at the expiration of the Company's
10
year corporate headquarters lease in 2023 will be forgiven in full. The advances will be included in long-term debt in the Company's consolidated balance sheets until the Company determines that the future performance conditions will be met over the entire term of the agreement and the Company will not be required to repay the advances. The Company accrues interest on the portion of the advances that it expects to repay. The Company was in compliance with all current performance conditions as of
September 30, 2015
.
Dividends
The Company currently maintains the payment of a quarterly dividend on its common stock outstanding of $0.195 per share, however, the declaration of future dividends is subject to the discretion of our board of directors. In December 2014, the Company's board of directors increased the quarterly dividend rate to $0.195 per share, beginning with the dividend payable in January 2015, representing a 5% increase from previous quarterly declarations. The Company's quarterly dividend rate declared during the
nine
months ended
September 30, 2015
remained unchanged from the previous quarterly declaration.
During the
nine
months ended
September 30, 2015
, the Company paid cash dividends totaling
$34.2 million
. We expect to continue to pay dividends in the future, subject to the declaration of our board of directors as well as to future business performance, economic conditions, changes in income tax regulations and other factors. Based on the present dividend rate and outstanding share count, we expect that aggregate annual regular dividends for 2015 would be approximately
$45.2 million
.
Share Repurchases
The company purchased
1.0 million
shares of common stock under the share repurchase program at a total cost of
$50.0 million
during the
nine
months ended
September 30, 2015
. Since the program's inception through
September 30, 2015
, we have repurchased
47.7 million
shares (including 33.0 million prior to the two-for-one stock split effected in October 2005) of common stock at a total cost of
$1.2 billion
. Considering the effect of the two-for-one stock split, the Company has repurchased
80.7 million
shares at an average price of
$14.99
per share. As of
September 30, 2015
, the Company had approximately
2.0 million
shares remaining under the current share repurchase authorization.
During the
nine
months ended
September 30, 2015
, the Company redeemed
106,265
shares of common stock at a total cost of approximately
$6.4 million
from employees to satisfy the option exercise price and statutory minimum tax-withholding
56
Table of Contents
requirements related to the exercising of stock options and vesting of performance vested restricted stock units and restricted stock grants. These redemptions were outside the share repurchase program.
Other items
Approximately
$180 million
of the Company's cash and cash equivalents at
September 30, 2015
pertains to undistributed earnings of the Company's consolidated foreign subsidiaries. Since the Company's intent is for such earnings to be reinvested by the foreign subsidiaries, the Company has not provided additional U.S. income taxes on these amounts. While the Company has no intention to utilize these cash and cash equivalents in its domestic operations, any change to this policy would result in the Company incurring additional U.S. income taxes on any amounts utilized domestically.
The Company believes that cash flows from operations and available financing capacity are adequate to meet the expected future operating, investing and financing needs of the business.
Off Balance Sheet Arrangements
On October 9, 2012, the Company entered into a limited payment guaranty with regards to a VIE's
$18.0 million
bank loan for the construction of a hotel franchised under one of the Company's brands in the United States. Under the terms of the limited guaranty, the Company has agreed to guarantee
25%
of the outstanding principal balance for a maximum exposure of $4.5 million and accrued and unpaid interest, as well as any unpaid expenses incurred by the lender. The limited guaranty shall remain in effect until the maximum amount guaranteed by the Company is paid in full. In addition to the limited guaranty, the Company entered into an agreement in which the Company guarantees the completion of the construction of the hotel and an environmental indemnity agreement which indemnifies the lending institution from and against any damages relating to or arising out of possible environmental contamination issues with regards to the property.
On June 30, 2015, the VIE refinanced the construction loan into a mini-permanent loan with the same lender. In connection with the refinancing, the Company entered into a limited payment guaranty on substantially the same terms as the original limited payment guaranty and reaffirmed its obligations under the environmental indemnity agreement. In addition, the completion guaranty was terminated.
On November 15, 2013, the Company entered into a limited payment guaranty with regards to a VIE's
$46.2 million
bank loan for the construction of a hotel franchised under one of the Company's brands in the United States. Under the terms of the limited guaranty, the Company has agreed to unconditionally guarantee and become surety for the full and timely payment of the guaranteed outstanding principal balance, as well as any unpaid expenses incurred by the lender. The guarantee is limited to
25%
of the outstanding principal balance of the
$46.2 million
loan due at any time for a maximum exposure of $11.6 million. The limited guaranty shall remain in effect until the maximum amount guaranteed by the Company is repaid in full. The maturity date of the VIE's loan is May 2017. In conjunction with this guaranty, the Company has entered into a reimbursement and guaranty agreement with certain individuals that requires them to reimburse the Company in an amount equal to 75% of any payments made by the Company under this limited payment guaranty.
On September 4, 2015, the Company entered into a limited payment guaranty with regards to a VIE's
$13.3 million
bank loan for the design, development, and construction of a new hotel franchised under one of the Company's brands in the United States. Under the terms of the limited guaranty, the Company has agreed to guarantee a maximum of $1.8 million of the VIE’s obligations under the loan. The limited guaranty shall remain in effect until (i) the VIE’s bank loan is paid in full to the lender; (ii) the maximum amount guaranteed by the Company is paid in full; or (iii) the Company, through its affiliate, ceases to be a member of the VIE.
The Company believes the likelihood of having to perform under the aforementioned limited payment guarantees was remote at
September 30, 2015
and
December 31, 2014
.
Critical Accounting Policies
Our accounting policies comply with principles generally accepted in the United States. We have described below those policies that we believe are critical and require the use of complex judgment or significant estimates in their application. Additional discussion of these policies is included in Note 1 to our consolidated financial statements as of and for the year ended December 31, 2014 included in our Annual Report on Form 10-K.
57
Table of Contents
Revenue Recognition
We recognize continuing franchise fees, including royalty, marketing and reservations system fees, when earned and realizable from our franchisees. Franchise fees are typically based on a percentage of gross room revenues or the number of hotel rooms of each franchisee. Franchise fees based on a percentage of gross room revenues are recognized in the same period that the underlying gross room revenues are earned by our franchisees. Our estimate of the allowance for uncollectible royalty fees is charged to SG&A expense and our estimate of the allowance for uncollectible marketing and reservation system fees is charged to marketing and reservation expenses.
Initial franchise and relicensing fees are recognized, in most instances, in the period the related franchise agreement is executed because the initial franchise and relicensing fees are non-refundable and the Company is not required to provide initial services to the franchisee prior to hotel opening. We defer the initial franchise and relicensing fee revenue related to franchise agreements which include incentives until the incentive criteria are met or the agreement is terminated, whichever occurs first.
The Company recognizes procurement services revenues from qualified vendors when the services are performed or the product delivered, evidence of an arrangement exists, the fee is fixed or determinable and collectability is reasonably assured. We defer the recognition of procurement services revenues related to certain upfront fees and recognize them over a period corresponding to the Company’s estimate of the life of the arrangement.
Marketing and Reservation Revenues and Expenses
The Company's franchise agreements require the payment of certain marketing and reservation system fees, which are used exclusively by the Company for expenses associated with providing franchise services such as national marketing, media advertising, central reservation systems and technology services. The Company is contractually obligated to expend the marketing and reservation system fees it collects from franchisees in accordance with the franchise agreements; as such, no net income or loss to the Company is generated. In accordance with our contracts, we include in marketing and reservation expenses an allocation of costs for certain activities, such as human resources, facilities, legal and accounting, required to carry out marketing and reservation activities.
The Company records marketing and reservation system revenues and expenses on a gross basis since the Company is the primary obligor in the arrangement, maintains the credit risk, establishes the price and nature of the marketing or reservation services and retains discretion in supplier selection. In addition, net advances to and recoveries from the franchise system for marketing and reservation activities are presented as cash flows from operating activities.
Marketing and reservation system fees not expended in the current year are recorded as a liability in the Company's balance sheet and are carried over to the next fiscal year and expended in accordance with the franchise agreements or utilized to repay previous advances. Marketing and reservation expenses incurred in excess of revenues are recorded as an asset in the Company's balance sheet, with a corresponding reduction in costs, and are similarly recovered in subsequent years. Under the terms of the franchise agreements, the Company may advance capital and incur costs as necessary for marketing and reservation activities and recover such advances through future fees. The Company believes that any credit risk associated with cost advances for marketing and reservation system activities is mitigated due to our contractual right to recover these amounts from a large geographically dispersed group of franchisees. However, our ability to recover advances may be adversely impacted by certain factors, including, among others, declines in the ability of our franchisees to generate revenues at properties they franchise from us, lower than expected franchise system growth, an extended period of occupancy or room rate declines or a decline in the number of hotel rooms in our franchise system. If these factors exist it could result in the generation of insufficient funds to recover marketing and reservation advances as well as meet the ongoing marketing and reservation needs of the overall system.
The Company evaluates the recoverability of marketing and reservation costs incurred in excess of cumulative marketing and reservation system revenues earned on a periodic basis. The Company will record a reserve when, based on current information and events, it is probable that it will be unable to recover the cumulative amounts advanced for marketing and reservation activities according to the contractual terms of the franchise agreements. These advances are considered to be unrecoverable if the expected net, undiscounted cash flows from marketing and reservation activities are less than the carrying amount of the asset.
Choice Privileges is our frequent guest incentive marketing program. Choice Privileges enables members to earn points based on their spending levels with our franchisees and, to a lesser degree, through participation in affiliated partners' programs, such as those offered by credit card companies. The points, which we accumulate and track on the members' behalf, may be redeemed for free accommodations or other benefits.
58
Table of Contents
We provide Choice Privileges as a marketing program to franchised hotels and collect a percentage of program members' room revenue from franchises to operate the program. Revenues are deferred in an amount equal to the estimated fair value of the future redemption obligation. The Company develops an estimate of the eventual redemption rates and point values using various actuarial methods. These judgmental factors determine the required liability attributable to outstanding points. Upon redemption of points, the Company recognizes the previously deferred revenue as well as the corresponding expense relating to the cost of the awards redeemed. Revenues in excess of the estimated future redemption obligation are recognized when earned to reimburse the Company for costs incurred to operate the program, including administrative costs, marketing, promotion and performing member services.
Valuation of Intangibles and Long-Lived Assets
The Company evaluates the potential impairment of property and equipment and other long-lived assets, including franchise rights and other definite-lived intangibles, whenever an event or other circumstances indicates that the Company may not be able to recover the carrying value of the asset. When indicators of impairment are present, recoverability is assessed based on net, undiscounted expected cash flows. If the net, undiscounted expected cash flows are less than the carrying amount of the assets, an impairment charge is recorded for the excess of the carrying value over the fair value of the asset. We estimate the fair value of intangibles and long lived assets primarily using undiscounted cash flow analysis. Significant management judgment is involved in evaluating indicators of impairment and developing any required projections to test for recoverability or estimate the fair value of an asset. Furthermore, if management uses different projections or if different conditions occur in future periods, future-operating results could be materially impacted.
The Company evaluates the impairment of goodwill and trademarks with indefinite lives on an annual basis, or during the year if an event or other circumstance indicates 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 two-step impairment test is performed for goodwill. The Company may elect to forego the qualitative assessment and move directly to the two-step impairment test for goodwill and the fair value determination for indefinite-lived intangibles. The Company determines the fair value of its reporting units and indefinite-lived intangibles using income and market methods.
Valuation of Investments in Ventures
The Company evaluates an investment in a venture 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 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. 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, impairments are charged to earnings.
Loan Loss Reserves
The Company segregates its notes receivable for the purposes of evaluating allowances for credit losses between two categories: Mezzanine and Other Notes Receivable and Forgivable Notes Receivable. The Company utilizes the level of security it has in the various notes receivable as its primary credit quality indicator (i.e. senior, subordinated or unsecured) when determining the appropriate allowances for uncollectible loans within these categories.
Mezzanine and Other Notes Receivables
The Company has provided financing to franchisees in support of the development of properties in strategic markets. The Company expects the owners to repay the loans in accordance with the loan agreements, or earlier as the hotels mature and capital markets permit. The Company estimates the collectability and records an allowance for loss on its mezzanine and other notes receivable when recording the receivables in the Company’s financial statements. These estimates are updated quarterly based on available information.
59
Table of Contents
The Company considers a loan to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. All amounts due according to the contractual terms means that both the contractual interest payments and the contractual principal payments of a loan will be collected as scheduled in the loan agreement. The Company measures loan impairment based on the present value of expected future cash flows discounted at the loan’s original effective interest rate or the estimated fair value of the collateral. For impaired loans, the Company establishes a specific impairment reserve for the difference between the recorded investment in the loan and the present value of the expected future cash flows or the estimated fair value of the collateral. The Company applies its loan impairment policy individually to all mezzanine and other notes receivable in the portfolio and does not aggregate loans for the purpose of applying such policy. For impaired loans, the Company recognizes interest income on a cash basis. If it is likely that a loan will not be collected based on financial or other business indicators it is the Company’s policy to charge off these loans to SG&A expenses in the accompanying consolidated statements of income in the quarter when it is deemed uncollectible. Recoveries of impaired loans are recorded as a reduction of SG&A expenses in the quarter received.
The Company assesses the collectability of its senior notes receivable by comparing the market value of the underlying assets to the carrying value of the outstanding notes. In addition, the Company evaluates the property’s operating performance, the borrower’s compliance with the terms of the loan and franchise agreements, and all related personal guarantees that have been provided by the borrower. For subordinated or unsecured receivables, the Company assesses the property’s operating performance, the subordinated equity available to the Company, the borrower’s compliance with the terms of the loan and franchise agreements, and the related personal guarantees that have been provided by the borrower.
The Company considers loans to be past due and in default when payments are not made when due. Although the Company considers loans to be in default 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 principal. The Company does not resume interest accrual until all delinquent payments are received.
Forgivable Notes Receivable
In conjunction with brand and development programs, the Company may provide financing to franchisees for property improvements and other purposes in the form of forgivable promissory notes which bear interest at market rates. Under these promissory notes, the franchisee promises to repay the principal balance together with interest upon maturity unless certain conditions are met throughout the term of the promissory note. The principal balance and related interest are forgiven ratably over the term of the promissory note if the franchisee remains in the system in good standing. If during the term of the promissory note, the franchisee exits our franchise system or is not operating their franchise in accordance with our quality or credit standards, the Company may declare a default under the promissory note and commence collection efforts with respect to the full amount of the then-current outstanding principal and interest.
In accordance with the terms of the promissory notes, the initial principal balance and related interest are ratably reduced over the term of the loan on each anniversary date until the outstanding amounts are reduced to zero as long as the franchisee remains within the franchise system and operates in accordance with our quality and brand standards. As a result, the amounts recorded as an asset on the Company's consolidated balance sheet are also ratably reduced since the amounts forgiven no longer represent probable future economic benefits to the Company. The Company records the reduction of its recorded assets through amortization and marketing and reservation expense on its consolidated statements of income. Since these forgivable promissory notes receivable are predominately forgiven ratably over the term of the promissory note rather than repaid, the Company classifies the issuance and collection of these notes receivable as operating activities in its consolidated statement of cash flows.
The Company fully reserves all defaulted notes in addition to recording a reserve on the estimated uncollectible portion of the remaining notes. For those notes not in default, the Company calculates an allowance for losses and determines the ultimate collectibility on these forgivable notes based on the historical default rates for those unsecured notes that are not forgiven but are required to be repaid. The Company records bad debt expense in SG&A and marketing and reservation system expenses in the accompanying consolidated statements of income in the quarter when the note is deemed uncollectible.
Stock Compensation
The Company’s policy is to recognize 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 based on an estimate of those awards that will ultimately vest. The Company estimates the share-based compensation expense for awards that will ultimately vest upon inception of the
60
Table of Contents
grant and adjusts the estimate of share-based compensation for those awards with performance and/or service requirements that will not be satisfied so that compensation cost is recognized only for awards that ultimately vest.
Income Taxes
Income taxes are recorded using the asset and liability method of accounting for income taxes. Deferred income taxes reflect the net tax effect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is provided for deferred tax assets if it is more likely than not such assets will be unrealized. Deferred U.S. income taxes have not been recorded for temporary differences related to investments in certain foreign subsidiaries and corporate affiliates. The temporary differences consist primarily of undistributed earnings that are considered permanently reinvested in operations outside the U.S. If management’s intentions change in the future, deferred taxes may need to be provided.
With respect to uncertain income tax positions, a tax liability is now recorded in full when management determines that the position does not meet the more likely than not threshold of being sustained on examination. A tax liability may also be recognized for a position that meets the more likely than not threshold, based upon management’s assessment of the position’s probable settlement value. The Company records interest and penalties on unrecognized tax benefits in the provision for income taxes.
New Accounting Standards
See Footnote No. 1 of the Notes to our Financial Statements for information related to our adoption of new accounting standards in 2015 and for information on our anticipated adoption of recently issued accounting standards.
FORWARD-LOOKING STATEMENTS
Certain matters discussed in this quarterly report constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Generally, our use of words such as "expect," "estimate," "believe," "anticipate," "should", "will," "forecast," "plan”," project," "assume" or similar words of futurity identify such forward-looking statements. These forward-looking statements are based on management's current beliefs, assumptions and expectations regarding future events, which in turn are based on information currently available to management. Such statements may relate to projections of the Company's revenue, earnings and other financial and operational measures, Company debt levels, ability to repay outstanding indebtedness, payment of dividends, and future operations, among other matters. We caution you not to place undue reliance on any such forward-looking statements. Forward-looking statements do not guarantee future performance and involve known and unknown risks, uncertainties and other factors.
Several factors could cause actual results, performance or achievements of the Company to differ materially from those expressed in or contemplated by the forward-looking statements. Such risks include, but are not limited to, changes to general, domestic and foreign economic conditions; changes in law and regulation applicable to the lodging and franchising industries foreign currency fluctuations; operating risks common in the lodging and franchising industries; changes to the desirability of our brands as viewed by hotel operators and customers; changes to the terms or termination of our contracts with franchisees and our relationships with our franchisees; our ability to keep pace with improvements in technology utilized for marketing and reservations systems and other operating systems; our ability to grow our franchise system; exposures to risks relating to development activities; fluctuations in the supply and demand for hotels rooms; our ability to realize anticipated benefits of acquired businesses; the level of acceptance of alternative growth strategies we may implement; cyber security and data breach risks; operating risks associated with international operations; the outcome of litigation; and our ability to effectively manage our indebtedness. These and other risk factors are discussed in detail in the Risk Factors section of the Company's Form 10-K for the year ended December 31, 2014, filed with the Securities and Exchange Commission on March 2, 2015. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is exposed to market risk from changes in interest rates and the impact of fluctuations in foreign currencies on the Company's foreign investments and operations. The Company manages its exposure to these market risks through the monitoring of its available financing alternatives including in certain circumstances the use of derivative financial instruments. We are also subject to risk from changes in debt and equity prices from our non-qualified retirement savings plan investments in debt securities and common stock, which have a carrying value of
$17.3 million
and
$17.8 million
at
September 30, 2015
61
Table of Contents
and
December 31, 2014
, respectively which we account for as trading securities. The Company will continue to monitor the exposure in these areas and make the appropriate adjustments as market conditions dictate.
At
September 30, 2015
, the Company had
$162.0 million
of variable interest rate debt instruments outstanding at an effective rate of
1.7%
. A hypothetical change of 10% in the Company’s effective interest rate from
September 30, 2015
levels would increase or decrease annual interest expense by
$0.3 million
. The Company expects to refinance its fixed and variable long-term debt obligations prior to their scheduled maturities.
The Company does not presently have any derivative financial instruments.
ITEM 4.
CONTROLS AND PROCEDURES
Management’s Evaluation of Disclosure Controls and Procedures
The Company has a disclosure review committee whose membership includes the Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), among others. The disclosure review committee’s procedures are considered by the CEO and CFO in performing their evaluations of the Company’s disclosure controls and procedures and in assessing the accuracy and completeness of the Company’s disclosures.
Our management, with the participation of our CEO and CFO have evaluated the effectiveness of our disclosure controls and procedures, as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, (the “Exchange Act”), as of the end of the period covered by this quarterly report as required by Rules 13a-15(b) or 15d-15(b) under the Exchange Act. Our management, including our CEO and CFO, does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent all errors and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met.
An evaluation was performed under the supervision and with the participation of the Company’s CEO and CFO, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on that evaluation, the Company’s management, including the CEO and CFO, concluded that the Company’s disclosure controls and procedures were effective as of September 30, 2015.
Changes in internal control over financial reporting
There have been no changes in the Company’s internal control over financial reporting that occurred during the quarter ended September 30, 2015, that materially affected, or is reasonably likely to materially affect the Company’s internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1.
LEGAL PROCEEDINGS
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.
ITEM 1A.
RISK FACTORS
There have been no material changes in our risk factors from those disclosed in Part I, Item 1A to our Annual Report on Form 10-K for the fiscal year ended December 31, 2014 filed on March 2, 2015. In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2014, which could materially affect our business, financial condition or future results. The risks described in our Annual Report on Form 10-K are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.
62
Table of Contents
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Issuer Purchases of Equity Securities
The following table sets forth purchases and redemptions of Choice Hotels International, Inc. common stock made by the Company during the
nine
months ended
September 30, 2015
:
Month Ending
Total Number of
Shares Purchased
or Redeemed
Average Price
Paid per Share
Total Number of Shares
Purchased as Part of
Publicly Announced
Plans or Programs
(1),(2)
Maximum Number of
Shares that may yet be
Purchased Under the Plans
or Programs, End of Period
January 31, 2015
19,246
$
54.75
—
3,000,000
February 28, 2015
69,937
62.13
—
3,000,000
March 31, 2015
13,274
62.38
—
3,000,000
April 30, 2015
296
62.68
—
3,000,000
May 31, 2015
—
—
—
3,000,000
June 30, 2015
—
—
—
3,000,000
July 31, 2015
—
—
—
3,000,000
August 31, 2015
740,300
49.22
740,300
2,259,700
September 30, 2015
274,210
50.21
270,698
1,989,002
Total
1,117,263
$
50.53
1,010,998
1,989,002
_______________________
(1)
The Company’s share repurchase program was initially approved by the board of directors on June 25, 1998. The program has no fixed dollar amount or expiration date.
(2)
During the
nine
months ended
September 30, 2015
, the Company redeemed
106,265
shares of common stock from employees to satisfy the option price and minimum tax-withholding requirements related to the exercising of options and vesting of restricted stock and performance vested restricted stock unit grants. These redemptions were not part of the board repurchase authorization.
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4.
MINE SAFETY DISCLOSURES
None.
ITEM 5.
OTHER INFORMATION
None.
63
Table of Contents
ITEM 6.
EXHIBITS
Exhibit Number and Description
Exhibit
Number
Description
3.01(a)
Restated Certificate of Incorporation of Choice Hotels Franchising, Inc. (renamed Choice Hotels International, Inc.)
3.02(b)
Amendment to the Restated Certificate of Incorporation of Choice Hotels International, Inc.
3.03(c)
Amended and Restated Bylaws of Choice Hotels International, Inc.
3.04(d)
Amendment to the Amended and Restated Bylaws of Choice Hotels International, Inc.
10.01(e)
Senior Unsecured Credit Agreement, dated July 21, 2015 among Choice Hotels International, Inc., Deutsche Bank AG New York Branch, as administrative agent, Wells Fargo Bank, National Association as syndication agent and swingline lender, and a syndication of lenders.
31.1*
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a)
31.2*
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a)
32*
Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350
101.INS*
XBRL Instance Document
101.SCH*
XBRL Taxonomy Extension Schema Document
101.CAL*
XBRL Taxonomy Calculation Linkbase Document
101.DEF*
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
XBRL Taxonomy Label Linkbase Document
101.PRE*
XBRL Taxonomy Presentation Linkbase Document
_______________________
*
Filed herewith
(a)
Incorporated by reference to the identical document filed as an exhibit to Choice Hotels International, Inc.'s Registration Statement on Form S-4, filed August 31, 1998 (Reg. No. 333-62543).
(b)
Incorporated by reference to the identical document filed as an exhibit to Choice Hotels International, Inc.'s Current Report on Form 8-K filed May 1, 2013.
(c)
Incorporated by reference to the identical document filed as an exhibit to Choice Hotels International, Inc.'s Current Report on Form 8-K filed February 16, 2010.
(d)
Incorporated by reference to the identical document filed as an exhibit to Choice Hotels International, Inc.'s Current Report on Form 8-K filed April 29, 2015.
(e)
Incorporated by reference to the identical document filed as an exhibit to Choice Hotels International, Inc.'s Current REport on Form 8-K filed on July 21, 2015.
64
Table of Contents
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CHOICE HOTELS INTERNATIONAL, INC.
November 6, 2015
By:
/
S
/ D
AVID
L. W
HITE
David L. White
Senior Vice President, Chief Financial Officer & Treasurer
65