Wyndham Worldwide Reports Fourth Quarter and Full-Year 2017 Results

European Vacation Rentals Business Has Been Classified as a Discontinued Operation Increases Dividend 14% Company Also Provides Full-Year 2018 Projections

February 14, 2018 6:31 AM EST

PARSIPPANY, N.J., Feb. 14, 2018 /PRNewswire/ -- Wyndham Worldwide Corporation (NYSE: WYN) today announced results for the fourth quarter and year ended December 31, 2017. The Company's adjusted results exceeded its most recent projections, published in October, and its reported results were further increased by the favorable impact of U.S. corporate tax reform on fourth quarter earnings.

In the fourth quarter, the Company classified its European vacation rentals business, for which it is exploring strategic alternatives, as a discontinued operation.  As a result of this reclassification, the Company's results from continuing operations are not comparable to its previously reported results or its prior projections. The following table highlights results from continuing and discontinued operations:

Three Months Ended December 31, 2017

Twelve Months Ended December 31, 2017

ContinuingOperations

DiscontinuedOperations

Combined

ContinuingOperations

DiscontinuedOperations

Combined

Revenues

$

1,246

$

148

$

1,394

$

5,076

$

745

$

5,821

Net Income/(Loss)*

$

462

$

(13)

$

449

$

818

$

53

$

871

Adjusted Net Income/(Loss)*

$

152

$

(2)

$

150

$

570

$

68

$

639

Adjusted EBITDA

$

320

$

14

$

334

$

1,256

$

141

$

1,397

Diluted EPS

$

4.54

$

(0.13)

$

4.41

$

7.89

$

0.51

$

8.40

Adjusted Diluted EPS

$

1.49

$

(0.02)

$

1.47

$

5.50

$

0.66

$

6.16

*Includes non-controlling interests.

Full-year adjusted EBITDA from continuing and discontinued operations of $1,397 million compares to the Company's October projection of $1,380 million to $1,395 million of adjusted EBITDA in 2017. Table 9 of this release provides additional information regarding continuing and discontinued operations for both 2017 and 2016. Full reconciliations of GAAP results to non-GAAP measures for all reported periods appear in the tables to this press release.

FOURTH QUARTER 2017 OPERATING RESULTSFourth quarter revenues from continuing operations were $1.2 billion, up 4% compared with the prior-year period.

Net income from continuing operations in the fourth quarter of 2017 was $462 million compared with $164 million for the fourth quarter of 2016.  Diluted earnings per share (EPS) from continuing operations was $4.54, versus $1.53 in the prior-year period.  Net income from continuing operations was impacted by $426 million ($4.18 per share) of tax benefit recorded primarily as a result of the recently enacted Tax Cuts and Jobs Act and a $4 million after-tax expense ($0.04 per share) from the Act's impact on long-term incentive awards, $87 million ($0.86 per share) of after-tax impairment expense, $22 million ($0.22 per share) of after-tax separation costs and $2 million ($0.02 per share) of after-tax acquisition costs.

Adjusted net income from continuing operations for the fourth quarter of 2017 was $152 million or $1.49 per diluted share, compared with $147 million or $1.36 per diluted share in the fourth quarter of 2016.  Adjusted results exclude separation costs, the initial impact of the Tax Cuts and Jobs Act, impairment expense and other items as detailed in Tables 7 and 8 of this press release.  The growth in earnings primarily reflects higher revenues in all three of the Company's operating segments, partially offset by increased interest expense.  Adjusted diluted EPS also reflects the benefit of the Company's share repurchase program.

"As we continue the process of separating into two publicly traded companies, our business momentum remains strong," said Stephen P. Holmes, chairman and CEO. "Our teams have continued to execute against our strategic and operating plans; we continued to return cash to shareholders through dividends and share repurchases; and we have positioned our businesses for future growth."    

Fourth quarter EBITDA from continuing operations was $174 million, compared with $308 million in the prior-year period, reflecting asset impairments and separation costs recorded in fourth quarter 2017.  Adjusted EBITDA from continuing operations was $320 million, compared with $305 million in the fourth quarter of 2016, an increase of 5%.  Results primarily reflect the growth in revenues along with cost containment efforts, partially offset by $16 million of hurricane impacts.  The Company's results have been adjusted to reflect the classification of the European vacation rentals business as a discontinued operation.

As previously reported, weather events in the third quarter had an unusually pronounced effect on fourth quarter operating results.  The Company estimates that the third quarter hurricanes reduced fourth quarter revenues, net income and EBITDA by $15 million, $10 million, and $16 million, respectively.  The reductions primarily reflect the temporary closure of vacation ownership sales centers, particularly in the Caribbean, and remediation efforts at the Company's Wyndham Rio Mar hotel in Puerto Rico.

FULL-YEAR 2017 OPERATING RESULTSFull-year revenues from continuing operations were $5.1 billion, up 3% compared with the prior year.

Full-year net income from continuing operations was $819 million compared with $545 million in the prior year.  Diluted earnings per share from continuing operations was $7.89, versus $4.93 in the prior year.  The growth in earnings is primarily due to the tax benefit recorded as a result of the recently enacted Tax Cuts and Jobs Act, partially offset by impairment expenses and separation costs. 

Full-year adjusted net income from continuing operations was $570 million or $5.50 per diluted share, compared with $569 million or $5.15 per diluted share in 2016.  Adjusted results exclude items as detailed in Tables 7 and 8 of this press release.  The growth in revenues was offset by higher year-over-year interest, depreciation and variable compensation expenses along with the impact of the third quarter hurricanes.  The growth in adjusted diluted EPS primarily reflects the Company's repurchase of 6% of its outstanding shares in 2017.     

Full-year 2017 EBITDA from continuing operations was $952 million, compared with $1,197 million in 2016, primarily reflecting asset impairments and separation costs.  Adjusted EBITDA from continuing operations was $1,256 million, compared with $1,239 million in the prior year.  The increase in adjusted EBITDA primarily reflects the growth in revenues, partially offset by $26 million of hurricane impacts.

The Company estimates that the third quarter weather events reduced full-year revenues, net income and EBITDA by $28 million, $17 million and $26 million, respectively.  The reductions primarily reflect the temporary closure of vacation ownership sales centers, particularly in the Caribbean, and remediation efforts at Company's Wyndham Rio Mar hotel in Puerto Rico.

For the twelve months ended December 31, 2017, net cash provided by operating activities from continuing operations was $880 million, compared with $846 million in the prior year. The increase primarily reflects higher net income.

Free cash flow from continuing operations was $727 million in 2017, compared with $686 million for the prior year, primarily reflecting the changes in net cash provided by operating activities.  Total free cash flow (from continuing and discontinued operations) was $799 million in 2017, compared with $782 million in 2016.  The Company defines free cash flow as net cash provided by operating activities less capital expenditures.

FOURTH QUARTER 2017 BUSINESS UNIT RESULTS

Hotel GroupRevenues increased 5% to $332 million in the fourth quarter of 2017, compared with $316 million in fourth quarter 2016.  Results reflect higher royalties and franchise fees as well as higher pass-through marketing, reservation and Wyndham Rewards revenues.   

EBITDA was $55 million in the fourth quarter compared with $99 million in the prior-year quarter, primarily due to $41 million of impairment expense related to a hotel management contract and the write-down of other intangible assets in 2017.  Adjusted EBITDA was $102 million compared with $99 million in the prior-year period, primarily reflecting the revenue increases, partially offset by the adverse impact of Hurricane Maria on the Company's owned hotel in Puerto Rico.  

Fourth quarter domestic RevPAR increased 4.5% compared with fourth quarter 2016.  In constant currency, global RevPAR increased 4.6%.

As of December 31, 2017, the Company's hotel system consisted of over 8,400 properties and approximately 728,200 rooms, a 4% increase compared with a year earlier, including almost 12,000 rooms we added to the system with the acquisition of AmericInn in October.  The development pipeline increased to nearly 1,160 hotels and 148,200 rooms, a 7% year-over-year room increase, of which 58% are international and 68% are new construction.  

Destination Network This segment no longer includes the Company's European vacation rentals business, which is now classified as a discontinued operation.  Revenues were $200 million in the fourth quarter of 2017, compared with $190 million in the fourth quarter of 2016, an increase of 5%.  Exchange revenue per member increased 7%, driven by favorable pricing, while the average number of members declined 1%.

EBITDA was $40 million compared with $39 million in the fourth quarter of 2016, reflecting $8 million of separation costs.  Adjusted EBITDA was $48 million compared with $39 million in the prior-year period, an increase of 23%, primarily reflecting favorable pricing as well as cost-saving initiatives.

Vacation Ownership Revenues were $734 million in the fourth quarter of 2017, compared with $705 million in the fourth quarter of 2016, an increase of 4%.  The increase reflects a 7% increase in gross VOI sales, despite the negative impact of the hurricanes on VOI sales, as well as higher consumer financing revenues.

Tour flow increased 7%, driven by increased tours to new owners.  Volume per guest (VPG) increased 2%. 

EBITDA was $133 million in the fourth quarter of 2017 compared with $182 million in the prior-year quarter, reflecting a $65 million asset impairment directly attributable to the recent hurricanes and their continuing effects on the Caribbean.  Adjusted EBITDA was $200 million compared with $191 million in the prior-year quarter.  Results reflect higher gross VOI sales and consumer financing revenue, partially offset by a higher provision for loan losses.

OTHER ITEMS

  • La Quinta Acquisition - The Company recently announced its intention to purchase La Quinta Holdings' hotel franchising and hotel management operations for $1.95 billion in cash. The transaction will add nearly 900 managed and franchised hotels to our Hotel Group's portfolio and is expected to close in the second quarter of 2018.
  • Corporate Tax Reform - The Company recorded a one-time, net tax benefit of $426 million, primarily driven by a reduction in its net deferred tax liability due to the lower corporate tax rate as a result of the Tax Cuts and Jobs Act of 2017.
  • Impairment Charges - Non-cash impairment charges totaled $106 million in the fourth quarter of 2017. The charges are for the write-down of VOI inventory along with property and equipment at our Vacation Ownership business due to the impact of the third quarter hurricanes, the write-down of a guarantee asset and a note receivable related to a hotel management agreement, and the write-down of certain intangible assets in our Hotel Group business.
  • Share Repurchases - The Company repurchased 1.4 million shares of common stock for $150 million during the fourth quarter of 2017 at an average price of $110.06. Over the course of 2017, the Company repurchased 6.3 million shares of stock, or 6% of shares outstanding, at a cost of $601 million. From January 1 through February 13, 2018, the Company repurchased an additional 0.2 million shares for $21 million.
  • Dividend Increase - The Company's Board of Directors authorized an increase in the quarterly cash dividend to $0.66 from $0.58 per share, beginning with the dividend that is expected to be declared in the first quarter of 2018.
  • Upcoming Separation - As previously announced, the Company plans to become two publicly traded hospitality companies through the spin-off of the Company's Hotel Group to shareholders. The process is proceeding as planned, and the Company expects to complete the separation in the second quarter of 2018.

OUTLOOK

Note to Editors: The Company has classified its European vacation rentals business, for which it is exploring strategic alternatives, as a discontinued operation and is therefore excluded from the outlook below.  In addition, the outlook excludes possible future share repurchases.  Current analysts' estimates include projections of the European vacation rentals business and often include projected share repurchases.  These factors result in discrepancies between the Company's projections and database consensus forecasts.

The Company projects the following results for full-year 2018:

  • Revenues of $5.26 billion to $5.40 billion, an increase of 4% to 6%.
  • An effective tax rate applicable to adjusted pretax earnings of approximately 25%.
  • Adjusted net income from continuing operations of $702 million to $722 million, an increase of 23% to 27%, approximately 19 points of which is due to a lower effective tax rate.
  • Adjusted EBITDA of $1.330 billion to $1.355 billion, which represents year-over-year growth of 6% to 8% and is comprised of:
    • Hotel Group adjusted EBITDA growth of 7% to 9%
    • Destination Network adjusted EBITDA growth of 1% to 5%
    • Vacation Ownership adjusted EBITDA growth of 6% to 8%
  • Adjusted diluted EPS from continuing operations of $6.90 to $7.05, which is an increase of 25% to 28% and is based on a diluted share count of 101.7 million.

These projections exclude the impact of the La Quinta acquisition and the financing thereof, exclude any impact from our European vacation rentals business, which is treated as a discontinued operation, exclude costs associated with the Company's planned separation into two separate publicly-traded companies and are consistent with our historical recognition of revenues, without adjustment for the required 2018 change in revenue recognition accounting.  See Table 12 for detailed projections.

In determining adjusted net income, adjusted EBITDA and adjusted EPS, the Company excludes certain items which are otherwise included in determining the comparable GAAP financial measures. A description of the adjustments that have been applicable for the reported periods in determining adjusted net income, adjusted EBITDA and adjusted EPS are reflected in Tables 7 and 8 of this press release. The Company is providing an outlook for net income, EBITDA and EPS only on a non-GAAP basis because the Company is unable to predict with reasonable certainty the totality or ultimate outcome or occurrence of these adjustments or other potential adjustments that may arise in the future during the outlook period, which can be dependent on future events that may not be reliably predicted.

CONFERENCE CALL INFORMATIONWyndham Worldwide Corporation will hold a conference call with investors to discuss the Company's results and outlook on Wednesday, February 14, 2018 at 8:30 a.m. ET. Listeners can access the webcast live through the Company's website at http://www.wyndhamworldwide.com/investors/.  The conference call may also be accessed by dialing 800-895-1549 and providing the passcode WYNDHAM.  Listeners are urged to call at least 10 minutes prior to the scheduled start time.  An archive of this webcast will be available on the website for approximately 90 days beginning at 12:00 p.m. ET on February 14, 2018.  A telephone replay will be available for approximately 10 days beginning at 12:00 p.m. ET on February 14, 2018 at 800-839-1320.

PRESENTATION OF FINANCIAL INFORMATIONFinancial information discussed in this press release includes non-GAAP measures, which include or exclude certain items. These non-GAAP measures differ from reported GAAP results and are intended to illustrate what management believes are relevant period-over-period comparisons and are helpful to investors as an additional tool for further understanding and assessing the Company's ongoing operating performance.  Exclusion of items in the Company's non-GAAP presentation should not be considered an inference that these items are unusual, infrequent or non-recurring.  Full reconciliations of GAAP results to the comparable non-GAAP measures for the reported periods appear in the financial tables section of the press release.

ABOUT WYNDHAM WORLDWIDEWyndham Worldwide (NYSE: WYN) is one of the largest global hospitality companies, providing travelers with access to a collection of trusted hospitality brands in hotels, vacation ownership, and unique accommodations including vacation exchange and managed home rentals. With a collective inventory of over 22,000 places to stay across 110 countries on six continents, Wyndham Worldwide and its 39,000 associates welcome people to experience travel the way they want. This is enhanced by Wyndham Rewards®, the Company's award-winning guest loyalty program across its businesses, which is making it simpler for members to earn more rewards and redeem their points faster. For more information, please visit www.wyndhamworldwide.com.

FORWARD-LOOKING STATEMENTS This press release contains "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements are those that convey management's expectations as to the future based on plans, estimates and projections at the time Wyndham Worldwide makes the statements and may be identified by terminology such as "will," "expect," believe," "plan," "anticipate," "goal," "future," "outlook," guidance," "target," "estimate" and similar expressions. Forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of Wyndham Worldwide or the post-spin companies to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The forward-looking statements contained in this press release include statements related to the Company's revenues, earnings, taxes, cash flow and related financial and operating measures, dividends, share repurchases, acquisitions, dispositions and expectations with respect to the spin-off and related transactions, as well as the post-spin companies' future operating, financial and business performance.

You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release.  Factors that could cause actual results to differ materially from those in the forward-looking statements include general economic conditions, the performance of the financial and credit markets, the economic environment for the hospitality industry, the impact of war, terrorist activity or political strife, operating risks associated with the hotel, vacation exchange and rentals and vacation ownership businesses, differences between the actual impact of recently enacted corporate tax reform and our current expectations, uncertainties that may delay or negatively impact the spin-off or cause the spin-off to not occur at all, uncertainties related to the post-spin companies' ability to realize the anticipated benefits of the spin-off, uncertainties related to Wyndham Worldwide's ability to successfully complete the spin-off on a tax-free basis within the expected time frame or at all, unanticipated developments that delay or otherwise negatively affect the spin-off, uncertainties related to Wyndham Worldwide's ability to obtain financing for the two companies or the terms of such financing, unanticipated developments related to the impact of the spin-off on our relationships with our customers, suppliers, employees and others with whom we have relationships, unanticipated developments resulting from possible disruption to our operations resulting from the proposed spin-off, the potential impact of the spin-off and related transactions on Wyndham Worldwide's credit rating, uncertainties relating to Wyndham Worldwide's exploration of strategic alternatives for its European vacation rentals business and the outcome and timing of that process, uncertainties relating to Wyndham Worldwide's pending acquisition of La Quinta Holdings' hotel franchising and hotel management operations and the outcome and timing of that process, the timing and amount of future share repurchases and dividends, as well as those factors described in Wyndham Worldwide's Annual Report on Form 10-K, filed with the SEC on February 17, 2017, and in Wyndham Worldwide's subsequently filed Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Except for Wyndham Worldwide's ongoing obligations to disclose material information under the federal securities laws, it undertakes no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events.

 

 

Wyndham Worldwide Corporation

Earnings Release Schedules

Quarter Four - December 31, 2017

Table of Contents

Table No.

Consolidated Statements of Income (Unaudited)

1

Operating Results of Reportable Segments

2

Operating Statistics

3

Condensed Consolidated Statements of Cash Flows and Reconciliation of Free Cash Flows (Unaudited)

4

Revenue Detail by Reportable Segment

5

Brand System Details

6

Non-GAAP Reconciliation of Adjusted Net Income and EPS

7

Non-GAAP Reconciliation of Adjusted EBITDA by Reportable Segment

8

Non-GAAP Financial Data for Continuing and Discontinued Operations

9

Non-GAAP Reconciliation for Discontinued Operations

10

Non-GAAP Reconciliation of Gross VOI Sales

11

Non-GAAP Reconciliation of 2018 Outlook 

12

Schedule of Summarized Balance Sheet Information

13

 

 

 

Table 1

Wyndham Worldwide Corporation

CONSOLIDATED STATEMENTS OF INCOME

(In millions, except per share data)

(Unaudited)

 Three Months Ended 

 Twelve Months Ended 

 December 31, 

 December 31, 

2017

2016

2017

2016

Net revenues

Service and membership fees

$

448

$

424

$

1,895

$

1,879

Vacation ownership interest sales

423

415

1,689

1,606

Franchise fees

173

164

695

677

Consumer financing

120

113

463

440

Other

82

77

334

324

Net revenues

1,246

1,193

5,076

4,926

Expenses

Operating

545

521

2,194

2,144

Cost of vacation ownership interests 

35

31

150

146

Consumer financing interest

19

19

74

75

Marketing and reservation

180

167

773

740

General and administrative

160

147

648

631

Separation-related 

31

-

51

-

Impairment 

106

-

246

-

Restructuring

-

1

15

14

Depreciation and amortization

55

51

213

202

Total expenses

1,131

937

4,364

3,952

Operating income

115

256

712

974

Other income, net

(4)

(1)

(27)

(21)

Interest expense

42

33

156

133

Early extinguishment of debt

-

-

-

11

Interest income

(2)

(2)

(7)

(7)

Income before income taxes

79

226

590

858

(Benefit)/provision for income taxes

(383)

62

(229)

313

Income from continuing operations

462

164

819

545

Income/(loss) from discontinued operations, net of income taxes

(13)

-

53

67

Net income

449

164

872

612

Net income attributable to noncontrolling interest

-

-

(1)

(1)

Net income attributable to Wyndham shareholders

$

449

$

164

$

871

$

611

Basic Earnings per share 

Continuing operations

$

4.58

$

1.54

$

7.94

$

4.96

Discontinued operations

(0.13)

-

0.52

0.60

$

4.45

$

1.54

$

8.46

$

5.56

Diluted Earnings per share 

Continuing operations

$

4.54

$

1.53

$

7.89

$

4.93

Discontinued operations

(0.13)

-

0.51

0.60

$

4.41

$

1.53

$

8.40

$

5.53

Weighted average shares outstanding

Basic

101

107

103

110

Diluted

102

108

104

111

 

 

 

Table 2

(1 of 2)

Wyndham Worldwide Corporation

OPERATING RESULTS OF REPORTABLE SEGMENTS

(In millions)

In addition to other measures, management evaluates the operating results of each of its reportable segments based upon net revenues and "EBITDA", which is defined as net income before depreciation and amortization, interest expense (excluding consumer financing interest), early extinguishment of debt, interest income (excluding consumer financing revenues) and income taxes, each of which is presented on the Company's Consolidated Statements of Income.  The Company also uses adjusted EBITDA as a financial measure of its operating performance.  The Company believes that EBITDA and adjusted EBITDA are useful measures of assessing performance of the Company and for the Company's segments which, when considered with GAAP measures, give a more complete understanding of its operating performance and assist its investors in evaluating its ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which may be recurring or nonrecurring and which in the Company's view do not necessarily reflect ongoing operating performance. The Company also internally uses these measures to assess its operating performance, both in absolute terms and in comparison to other companies, and in evaluating or making selected compensation decisions.  These supplemental disclosures are in addition to GAAP reported measures.  The Company's presentation of EBITDA and adjusted EBITDA may not be comparable to similarly-titled measures used by other companies.

The following tables summarize net revenues and EBITDA for the Company's reportable segments, as well as reconcile Net Income to EBITDA for the three months ended December 31, 2017 and 2016:

Three Months Ended December 31, 

2017

2016

 Net Revenues 

 EBITDA 

 Net Revenues 

 EBITDA 

Hotel Group

$

332

$

55

$

316

$

99

Destination Network

200

40

190

39

Vacation Ownership

734

133

705

182

     Total Reportable Segments

1,266

228

1,211

320

Corporate and Other (a)

(20)

(54)

(18)

(12)

     Total Company

$

1,246

$

174

$

1,193

$

308

Reconciliation of Net Income to EBITDA

 Three Months Ended December 31,  

2017

2016

Net income

$

449

$

164

Income from discontinued operations, net of tax

13

-

(Benefit)/provision for income taxes

(383)

62

Depreciation and amortization

55

51

Interest expense

42

33

Interest income

(2)

(2)

EBITDA

$

174

$

308

Note: Amounts may not add due to rounding. 

(a) Includes the elimination of transactions between segments.  

The following tables summarize net revenues and adjusted EBITDA for the Company's reportable segments for the twelve months ended December 31, 2017 and 2016 (for a description of adjustments and reconciliation by segment, see Table 8):

Three Months Ended December 31, 

2017

2016

Adjusted 

Adjusted 

 Net Revenues 

 EBITDA 

 Net Revenues 

 EBITDA 

Hotel Group

$

332

$

102

$

316

$

99

Destination Network

200

48

190

39

Vacation Ownership

734

200

705

191

     Total Reportable Segments

1,266

350

1,211

329

Corporate and Other (a)

(20)

(30)

(18)

(24)

     Total Company

$

1,246

$

320

$

1,193

$

305

 

 

 

Table 2

(2 of 2)

Wyndham Worldwide Corporation

OPERATING RESULTS OF REPORTABLE SEGMENTS

(In millions)

The following tables summarize net revenues and EBITDA for the Company's reportable segments, as well as reconcile net income attributable to Wyndham shareholders to EBITDA for the twelve months ended December 31, 2017 and 2016:

Twelve Months Ended December 31, 

2017

2016

 Net Revenues 

 EBITDA 

 Net Revenues 

 EBITDA 

Hotel Group

$

1,343

$

367

$

1,309

$

391

Destination Network

912

257

898

222

Vacation Ownership

2,905

489

2,794

694

     Total Reportable Segments

5,160

1,113

5,001

1,307

Corporate and Other (a)

(84)

(161)

(75)

(110)

     Total Company

$

5,076

$

952

$

4,926

$

1,197

Reconciliation of Net income attributable to Wyndham shareholders to EBITDA

Twelve Months Ended December 31, 

2017

2016

Net income attributable to Wyndham shareholders

$

871

$

611

Net income attributable to noncontrolling interest

1

1

Income from discontinued operations, net of tax

(53)

(67)

(Benefit)/provision for income taxes

(229)

313

Depreciation and amortization

213

202

Interest expense

156

133

Early extinguishment of debt

-

11

Interest income

(7)

(7)

EBITDA

$

952

$

1,197

Note: Amounts may not add due to rounding. 

(a) Includes the elimination of transactions between segments.  

The following tables summarize net revenues and adjusted EBITDA for the Company's reportable segments for the twelve months ended December 31, 2017 and 2016 (for a description of adjustments and reconciliation by segment, see Table 8):

Twelve Months Ended December 31, 

2017

2016

Adjusted 

Adjusted 

 Net Revenues 

 EBITDA 

 Net Revenues 

 EBITDA 

Hotel Group

$

1,343

$

416

$

1,309

$

401

Destination Network

912

262

898

251

Vacation Ownership

2,905

696

2,794

708

     Total Reportable Segments

5,160

1,374

5,001

1,360

Corporate and Other (a)

(84)

(118)

(75)

(121)

     Total Company

$

5,076

$

1,256

$

4,926

$

1,239

 

 

 

Table 3

(1 of 2)

Wyndham Worldwide Corporation

OPERATING STATISTICS

The following operating statistics are the drivers of the Company's revenues and therefore provide an enhanced understanding of the Company's businesses:

Year

Q1

Q2

Q3

Q4

Full Year

Hotel Group (a)

Number of Rooms 

2017

699,800

705,700

708,500

728,200

728,200

2016

679,100

683,300

689,800

697,600

697,600

2015

667,400

668,500

671,900

678,000

678,000

2014

646,900

650,200

655,300

660,800

660,800

RevPAR

2017

$

31.73

$

39.43

$

44.36

$

34.88

$

37.63

2016

$

31.59

$

39.10

$

43.04

$

32.92

$

36.67

2015

$

32.84

$

39.82

$

43.34

$

32.98

$

37.26

2014

$

32.30

$

40.11

$

43.71

$

34.06

$

37.57

Destination Network (a)

Average Number of Members (in 000s) 

2017

3,817

3,791

3,792

3,796

3,799

2016

3,841

3,857

3,868

3,843

3,852

2015

3,822

3,831

3,835

3,836

3,831

2014

3,727

3,748

3,777

3,808

3,765

Exchange Revenue Per Member 

2017

$

192.01

$

168.27

$

166.35

$

162.26

$

172.25

2016

$

189.78

$

164.61

$

164.39

$

151.19

$

167.48

2015

$

194.06

$

167.81

$

163.38

$

152.00

$

169.29

2014

$

200.78

$

179.17

$

171.77

$

157.24

$

177.12

Vacation Ownership (a)

Gross Vacation Ownership Interest (VOI) Sales (in 000s) (b)

2017

$

439,000

$

563,000

$

602,000

$

539,000

$

2,144,000

2016

$

428,000

$

518,000

$

564,000

$

502,000

$

2,012,000

2015

$

390,000

$

502,000

$

565,000

$

507,000

$

1,965,000

2014

$

410,000

$

496,000

$

513,000

$

470,000

$

1,889,000

Tours (in 000s)

2017

176

235

247

210

869

2016

179

213

230

197

819

2015

168

206

227

200

801

2014

170

208

225

191

794

Volume Per Guest (VPG)

2017

$

2,354

$

2,302

$

2,299

$

2,438

$

2,345

2016

$

2,244

$

2,328

$

2,320

$

2,399

$

2,324

2015

$

2,177

$

2,353

$

2,354

$

2,390

$

2,326

2014

$

2,272

$

2,280

$

2,158

$

2,336

$

2,257

Note: Full year amounts may not add across due to rounding.

(a)

Includes the impact of acquisitions from the acquisition dates forward. 

(b)

Includes Gross VOI sales under the Company's Wyndham Asset Affiliate Model (WAAM) Just-in-Time. (See Table 11 for a reconciliation of Gross VOI sales to vacation ownership interest sales).

ADDITIONAL DATA

Year

Q1

Q2

Q3

Q4

Full Year

Hotel Group

Number of Properties

2017

8,080

8,140

8,150

8,420

8,420

2016

7,830

7,880

7,930

8,040

8,040

2015

7,670

7,700

7,760

7,810

7,810

2014

7,500

7,540

7,590

7,650

7,650

Vacation Ownership

Provision for Loan Losses (in 000s) (*) 

2017

$

85,000

$

110,000

$

123,000

$

101,000

$

420,000

2016

$

63,000

$

90,000

$

104,000

$

86,000

$

342,000

2015

$

46,000

$

60,000

$

78,000

$

64,000

$

248,000

2014

$

60,000

$

70,000

$

70,000

$

60,000

$

260,000

Note: Full year amounts may not add across due to rounding.

(*)

Represents provision for estimated losses on vacation ownership contract receivables originated during the period, which is recorded as a contra revenue to vacation ownership interest sales on the Consolidated Statements of Income.

 

 

Table 3

(2 of 2)

Wyndham Worldwide Corporation

OPERATING STATISTICS

GLOSSARY OF TERMS

Hotel Group

Number of Rooms: Represents the number of rooms at hotel group properties at the end of the period which are either (i) under franchise and/or management agreements, or company owned and (ii) properties under affiliation agreements for which the Company receives a fee for reservation and/or other services provided.  

Average Occupancy Rate: Represents the percentage of available rooms occupied during the period.

Average Daily Rate (ADR): Represents the average rate charged for renting a lodging room for one day.  

RevPAR:  Represents revenue per available room and is calculated by multiplying average occupancy rate by ADR. Comparable RevPAR represents RevPAR of hotels which are included in both periods.

Destination Network

Average Number of Members:  Represents members in the Company's vacation exchange programs who paid annual membership dues as of the end of the period or who are within the allowed grace period. For additional fees, such participants are entitled to exchange intervals for intervals at other properties affiliated with the Company's vacation exchange business. In addition, certain participants may exchange intervals for other leisure-related services and products.

Exchange Revenue Per Member: Represents total annualized revenues generated from fees associated with memberships, exchange transactions, member-related rentals and other servicing for the period divided by the average number of vacation exchange members during the period.  

Vacation Ownership

Gross Vacation Ownership Interest Sales: Represents sales of vacation ownership interest (VOIs), including WAAM sales, before the net effect of percentage-of-completion accounting and loan loss provisions. The Company believes gross VOI sales provide an enhanced understanding of the performance of its vacation ownership business because it directly measures the sales volume of this business during a given reporting period. See Table 11 for a reconciliation of Gross VOI sales to vacation ownership interest sales. 

Tours: Represents the number of tours taken by guests in the Company's efforts to sell VOIs.

Volume per Guest (VPG): Represents Gross VOI sales (excluding tele-sales upgrades, which are non-tour upgrade sales) divided by the number of tours.  The Company has excluded non-tour upgrade sales in the calculation of VPG because non-tour upgrade sales are generated by a different marketing channel.  See Table 11 for a detail of tele-sales upgrades for 2014-2017.  

General

Constant Currency: Represents a comparison eliminating the effects of foreign exchange rate fluctuations between periods (foreign currency translation).

Currency-Neutral: Represents a comparison eliminating the effects of foreign exchange rate fluctuations between periods (foreign currency translation) and the impact caused by any foreign exchange related activities (i.e., hedges, balance sheet remeasurements and/or adjustments).

 

 

Table 4

Wyndham Worldwide Corporation

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS AND RECONCILIATION OF FREE CASH FLOWS

(In millions)

(Unaudited)

Condensed Consolidated Statements of Cash Flows:

Twelve Months Ended December 31, 

2017

2016

Net cash provided by operating activities - Continuing Operations

$

880

$

846

Net cash provided by operating activities - Discontinued Operations

107

127

Net cash provided by operating activities

987

973

Net cash used in investing activities - Continuing Operations

(362)

(259)

Net cash used in investing activities - Discontinued Operations

(32)

(94)

Net cash used in investing activities

(394)

(353)

Net cash used in financing activities - Continuing Operations

(538)

(576)

Net cash used in financing activities - Discontinued Operations

(21)

(10)

Net cash used in financing activities

(559)

(586)

Effect of changes in exchange rates on cash and cash equivalents

14

(20)

Net increase in cash and cash equivalents

$

48

$

14

Free Cash Flow:

The Company defines free cash flow to be net cash provided by operating activities less property and equipment additions which the Company also refers to as capital expenditures. The Company believes free cash flow to be a useful operating performance measure to evaluate the ability of its operations to generate cash for uses other than capital expenditures and, after debt service and other obligations, its ability to grow its business through acquisitions, development advances and equity investments, as well as its ability to return cash to shareholders through dividends and share repurchases. A limitation of using free cash flow versus the GAAP measures of net cash provided by operating activities, net cash used in investing activities and net cash used in financing activities as a means for evaluating Wyndham Worldwide is that free cash flow does not represent the total cash movement for the period as detailed in the consolidated statement of cash flows.

The following table provides more details on the GAAP financial measure that is most directly comparable to the non-GAAP financial measure and the related reconciliation between these financial measures:

Twelve Months Ended December 31, 

2017

2016

Net cash provided by operating activities - Continuing Operations

$

880

$

846

Less: Property and equipment additions-Continuing Operations

(153)

(160)

Free cash flow - Continuing Operations

$

727

$

686

Net cash provided by operating activities - Discontinued Operations

$

107

$

127

Less: Property and equipment additions-Discontinued Operations

(35)

(31)

Free cash flow - Discontinued Operations

$

72

$

96

Total free cash flow

$

799

$

782

 

 

 

Table 5

Wyndham Worldwide Corporation

REVENUE DETAIL BY REPORTABLE SEGMENT

(In millions)

2017

2016

 Q1 

 Q2 

 Q3 

 Q4 

 Year 

 Q1 

 Q2 

 Q3 

 Q4 

 Year 

Hotel Group

Royalties and Franchise Fees

$

79

$

98

$

114

$

100

$

391

$

74

$

94

$

105

$

94

$

367

Marketing, Reservation and Wyndham Rewards Revenues (a)

83

106

120

98

407

83

103

125

92

405

Hotel Management Reimbursable Revenues (b)

66

69

64

64

264

67

71

67

65

271

Intersegment Trademark Fees

13

15

16

14

59

13

15

16

14

56

Owned Hotel Revenues

23

21

16

18

78

27

19

17

17

81

Ancillary Revenues (c)

34

36

38

38

144

31

32

34

34

129

Total Hotel Group

298

345

368

332

1,343

295

334

364

316

1,309

Destination Network

Exchange Revenues

183

159

158

154

654

182

159

159

145

645

Rental Revenues North America

38

46

63

25

172

39

44

62

25

169

Ancillary Revenues (d)

19

23

22

21

86

19

22

22

20

84

Total Destination Network

240

228

243

200

912

240

225

243

190

898

Vacation Ownership

Vacation Ownership Interest Sales

351

448

467

423

1,689

342

409

441

415

1,606

Consumer Financing

111

114

119

120

463

107

108

112

113

440

Property Management Fees and Reimbursable Revenues

175

175

171

172

692

164

161

168

168

660

WAAM Fee-for-Service Commissions

2

4

8

10

24

17

16

13

-

46

Ancillary Revenues (e)

9

9

8

9

37

11

11

10

9

42

Total Vacation Ownership

648

750

773

734

2,905

641

705

744

705

2,794

Total Reportable Segments

$

1,186

$

1,323

$

1,384

$

1,266

$

5,160

$

1,176

$

1,264

$

1,351

$

1,211

$

5,001

2015

2014

 Q1 

 Q2 

 Q3 

 Q4 

 Year 

 Q1 

 Q2 

 Q3 

 Q4 

 Year 

Hotel Group

Royalties and Franchise Fees

$

74

$

96

$

103

$

87

$

361

$

68

$

88

$

100

$

83

$

339

Marketing, Reservation and Wyndham Rewards Revenues (a)

96

108

112

92

407

76

101

117

91

385

Hotel Management Reimbursable Revenues (b)

61

71

73

68

273

37

39

39

39

154

Intersegment Trademark Fees

12

15

16

15

57

9

11

11

10

41

Owned Hotel Revenues

25

20

16

19

79

24

20

18

20

81

Ancillary Revenues (c)

24

24

37

33

120

23

24

30

24

101

Total Hotel Group

292

334

357

314

1,297

237

283

315

267

1,101

Destination Network

Exchange Revenues

185

161

157

146

649

187

168

162

150

667

Rental Revenues North America

31

40

58

24

152

28

36

49

18

130

Ancillary Revenues (d)

17

21

22

19

79

15

17

18

16

67

Total Destination Network

233

222

237

189

880

230

221

229

184

864

Vacation Ownership

Vacation Ownership Interest Sales

336

417

448

403

1,604

303

382

415

385

1,485

Consumer Financing

104

105

108

109

427

105

106

108

108

427

Property Management Fees and Reimbursable Revenues

153

149

159

155

615

143

145

150

142

581

WAAM Fee-for-Service Commissions

12

19

23

28

83

33

30

18

16

98

Ancillary Revenues (e)

12

9

12

11

43

9

10

13

17

47

Total Vacation Ownership

617

699

750

706

2,772

593

673

704

668

2,638

Total Reportable Segments

$

1,142

$

1,255

$

1,344

$

1,209

$

4,949

$

1,060

$

1,177

$

1,248

$

1,119

$

4,603

Note: Full year amounts may not add across due to rounding.

(a)

Marketing and reservation revenues represent fees the Company receives from franchised and managed hotels that are to be expended for marketing purposes or the operation of a centralized, brand-specific reservation system.  These fees are typically based on a percentage of the gross room revenues of each hotel.  Wyndham Rewards revenues represent fees the Company receives relating to its loyalty program.

(b)

Primarily represents payroll costs in the hotel management business that the Company pays on behalf of property owners and for which it is reimbursed by the property owners. During 2014, reimbursable revenues of $2 million in each of Q1, Q2 and Q3 and $1 million in Q4 were charged to the Company's vacation ownership business and were eliminated in consolidation. 

(c)

Primarily includes additional services provided to franchisees and managed properties and fees related to the Company's co-branded credit card program.

(d)

Primarily includes fees generated from programs with affiliated resorts and homeowners.

(e)

Primarily includes revenues associated with bonus points/credits that are provided as purchase incentives on VOI sales and fees generated from other non-core operations.

 

 

Table 6

(1 of 2)

Wyndham Worldwide Corporation

BRAND SYSTEM DETAILS

As of and For the Three Months Ended December 31, 2017

Brand

Number of Properties

Number of Rooms

Average Occupancy Rate

Average Daily Rate (ADR)

Average Revenue Per Available Room (RevPAR)

Hotel Group

Super 8 

2,867

178,690

54.5%

$45.73

$24.92

Days Inn 

1,773

142,460

46.9%

$67.02

$31.45

Ramada 

850

118,875

52.0%

$68.44

$35.62

Wyndham Hotels and Resorts

267

58,499

57.8%

$101.96

$58.97

Howard Johnson 

356

42,250

50.4%

$57.48

$29.00

Baymont

483

38,301

47.6%

$70.10

$33.37

Travelodge 

436

31,615

45.4%

$70.35

$31.94

Microtel Inns & Suites by Wyndham

337

24,420

53.8%

$70.28

$37.82

Knights Inn 

362

22,006

43.6%

$50.67

$22.09

TRYP by Wyndham

118

17,131

67.2%

$85.41

$57.41

Wingate by Wyndham

154

14,104

56.0%

$89.38

$50.06

AmericInn 

202

11,877

47.7%

$91.56

$43.71

Hawthorn Suites by Wyndham

110

10,690

61.8%

$82.76

$51.12

Trademark

64

10,429

67.5%

$107.54

$72.54

Dolce

20

4,621

47.9%

$152.03

$72.81

Dazzler

13

1,621

77.8%

$89.49

$69.63

Esplendor

10

606

76.8%

$84.07

$64.59

Total Hotel Group

8,422

728,195

52.0%

$67.01

$34.88

Vacation Ownership

Wyndham Vacation Ownership resorts

221

24,966

N/A

N/A

N/A

Total Wyndham Worldwide

8,643

753,161

NOTE: A glossary of terms is included in Table 3 (2 of 2); RevPAR may not recalculate by multiplying average occupancy rate by ADR due to rounding. 

As of and For the Three Months Ended December 31, 2016

Brand

Number of Properties

Number of Rooms

Average Occupancy Rate

Average Daily Rate (ADR)

Average Revenue Per Available Room (RevPAR)

Hotel Group

Super 8 

2,793

177,191

55.4%

$44.53

$24.69

Days Inn 

1,792

143,610

47.0%

$64.63

$30.36

Ramada 

866

120,809

50.8%

$69.42

$35.29

Wyndham Hotels and Resorts

247

54,143

54.7%

$102.54

$56.08

Howard Johnson 

369

42,346

49.5%

$56.39

$27.90

Baymont

436

34,614

48.1%

$67.28

$32.39

Travelodge 

402

29,604

44.6%

$65.75

$29.34

Microtel Inns & Suites by Wyndham

336

24,224

54.8%

$67.74

$37.13

Knights Inn 

377

22,912

44.9%

$44.79

$20.11

TRYP by Wyndham

115

16,370

64.6%

$77.53

$50.05

Wingate by Wyndham

149

13,703

58.0%

$87.16

$50.57

Hawthorn Suites by Wyndham

111

10,959

61.7%

$81.48

$50.29

Dolce

21

4,951

49.4%

$152.61

$75.37

Dazzler

11

1,464

87.2%

$61.21

$53.39

Esplendor

10

707

66.6%

$77.05

$51.29

Total Hotel Group

8,035

697,607

51.6%

$63.78

$32.92

Vacation Ownership

Wyndham Vacation Ownership resorts

219

24,665

N/A

N/A

N/A

Total Wyndham Worldwide

8,254

722,272

Note: A glossary of terms is included in Table 3 (2 of 2); RevPAR may not recalculate by multiplying average occupancy rate by ADR due to rounding.

 

 

 

Table 6

(2 of 2)

Wyndham Worldwide Corporation

BRAND SYSTEM DETAILS

As of and For the Year Ended December 31, 2017

Brand

Number of Properties

Number of Rooms

Average Occupancy Rate

Average Daily Rate (ADR)

Average Revenue Per Available Room (RevPAR)

Hotel Group

Super 8 

2,867

178,690

57.5%

$48.23

$27.73

Days Inn 

1,773

142,460

51.3%

$69.73

$35.77

Ramada 

850

118,875

54.5%

$71.39

$38.94

Wyndham Hotels and Resorts

267

58,499

59.1%

$102.02

$60.26

Howard Johnson 

356

42,250

52.0%

$60.47

$31.45

Baymont

483

38,301

52.6%

$72.61

$38.20

Travelodge 

436

31,615

50.9%

$74.21

$37.80

Microtel Inns & Suites by Wyndham

337

24,420

57.9%

$71.24

$41.24

Knights Inn 

362

22,006

45.9%

$51.52

$23.67

TRYP by Wyndham

118

17,131

67.0%

$82.77

$55.49

Wingate by Wyndham

154

14,104

61.8%

$91.16

$56.37

AmericInn

202

11,877

47.7%

$91.56

$43.71

Hawthorn Suites by Wyndham

110

10,690

65.3%

$83.47

$54.52

Trademark 

64

10,429

71.0%

$95.84

$68.02

Dolce

20

4,621

51.8%

$162.97

$84.37

Dazzler

13

1,621

70.3%

$90.98

$63.95

Esplendor

10

606

68.5%

$82.90

$56.76

Total Hotel Group

8,422

728,195

55.1%

$68.24

$37.63

Vacation Ownership

Wyndham Vacation Ownership resorts

221

24,966

N/A

N/A

N/A

Total Wyndham Worldwide

8,643

753,161

NOTE: A glossary of terms is included in Table 3 (2 of 2); RevPAR may not recalculate by multiplying average occupancy rate by ADR due to rounding. 

As of and For the Year Ended December 31, 2016

Brand

Number of Properties

Number of Rooms

Average Occupancy Rate

Average Daily Rate (ADR)

Average Revenue Per Available Room (RevPAR)

Hotel Group

Super 8 

2,793

177,191

57.8%

$48.18

$27.84

Days Inn 

1,792

143,610

50.6%

$68.06

$34.44

Ramada 

866

120,809

53.6%

$73.72

$39.50

Wyndham Hotels and Resorts

247

54,143

57.2%

$105.60

$60.44

Howard Johnson 

369

42,346

49.7%

$61.32

$30.47

Baymont

436

34,614

51.8%

$70.63

$36.57

Travelodge 

402

29,604

50.5%

$70.73

$35.74

Microtel Inns & Suites by Wyndham

336

24,224

57.4%

$68.89

$39.55

Knights Inn 

377

22,912

46.0%

$49.80

$22.90

TRYP by Wyndham

115

16,370

65.6%

$77.79

$51.06

Wingate by Wyndham

149

13,703

62.7%

$90.70

$56.84

Hawthorn Suites by Wyndham

111

10,959

66.3%

$82.39

$54.60

Dolce

21

4,951

52.4%

$162.59

$85.17

Dazzler

11

1,464

87.2%

$61.21

$53.39

Esplendor

10

707

66.6%

$77.05

$51.29

Total Hotel Group

8,035

697,607

54.4%

$67.44

$36.67

Vacation Ownership

Wyndham Vacation Ownership resorts

219

24,665

N/A

N/A

N/A

Total Wyndham Worldwide

8,254

722,272

Note: A glossary of terms is included in Table 3 (2 of 2); RevPAR may not recalculate by multiplying average occupancy rate by ADR due to rounding.

 

 

 

Table 7

(1 of 2)

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATION OF ADJUSTED NET INCOME AND EPS FROM CONTINUING OPERATIONS

(In millions, except per share data)

Location on Consolidated Statements of Income

Three Months Ended December 31, 

2017

2016

Diluted weighted average shares outstanding

102

108

Diluted EPS from continuing operations

$

4.54

$

1.53

Income from continuing operations

$

462

$

164

Adjustments:

 Impairment expense (a) 

 Impairment  

106

-

 Separation-related costs (b) 

 Separation-related  

31

-

 Long-term performance-vested awards (c) 

 General and administrative 

7

-

 Acquisition costs (d) 

 Operating 

2

1

 Legacy benefit (e) 

 General and administrative 

-

(11)

 Executive departure costs (f) 

 General and administrative 

-

6

 Restructuring costs (g) 

 Restructuring 

-

1

Total adjustments before tax

146

(3)

 Income tax benefit (h) (i) 

(Benefit)/provision for income taxes

(456)

(14)

Total adjustments after tax

(310)

(17)

Adjustments - EPS impact

(3.05)

(0.16)

Adjusted net income from continuing operations attributable to Wyndham shareholders

$

152

$

147

Adjusted diluted EPS from continuing operations

$

1.49

$

1.36

Note: Amounts may not add due to rounding.

(a)

Relates to non-cash impairment charges related to (i) the writedown of a guarantee asset and note receivable related to a management agreements at the Company's hotel group business, (ii) the writedown of certain management agreements at the Company's hotel group business and (iii) the write-down of property and equipment and VOI inventory in Saint Thomas, U.S. Virgin Islands due to a reduction in its fair value resulting from the disruption of VOI sales caused by natural disasters impacting the Caribbean.

(b)

Represents costs associated with the Company's planned separation into two separate publicly-traded companies.

(c)

Reflects the impact on the performance metrics of the performance-vested restricted stock unit grants resulting from the enactment of the Tax Cuts and Jobs Act.

(d)

Represents costs related to acquisitions.

(e)

Relates to the net benefit from the resolution of and adjustment to certain contingent liabilities resulting from the Company's 2006 separation from Cendant.

(f)

Represents costs associated with the departure of the chief executive officer at the Company's vacation ownership business. 

(g)

Relates to costs incurred as a result of enhancing organizational efficacy and rationalizing existing facilities across the Company during 2016.

(h)

The amount for 2017 relates to (i) the tax effect of the adjustments, (ii) an estimated one-time non-cash tax benefit of approximately $415 million resulting from the enactment of the Tax Cuts and Jobs Act and (iii) an $11 million tax benefit from the release of a valuation allowance.

(i)

The amount for 2016 relates to (i) the tax effect of the adjustments, (ii) an $8 million benefit primarily due to the release of a foreign tax credit valuation allowance, and (iii) a $7 million benefit from foreign tax credits. 

The above tables reconcile certain non-GAAP financial measures.  The presentation of these adjustments is intended to permit the comparison of particular adjustments as they appear in the income statement in order to assist investors' understanding of the overall impact of such adjustments.  In addition to GAAP financial measures, the Company provides adjusted net income and adjusted EPS financial measures to assist its investors in evaluating its ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which may be recurring or non-recurring and which in the Company's view do not necessarily reflect ongoing performance. The Company also internally uses these measures to assess its operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions.  These supplemental disclosures are in addition to GAAP reported measures. This non-GAAP reconciliation table should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP.

 

 

 

Table 7

(2 of 2)

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATION OF ADJUSTED NET INCOME AND EPS FROM CONTINUING OPERATIONS

(In millions, except per share data)

Location on Consolidated Statements of Income

Twelve Months Ended December 31, 

2017

2016

Diluted weighted average shares outstanding

104

111

Diluted EPS from continuing operations 

$

7.89

$

4.93

Income from continuing operations attributable to Wyndham shareholders

$

818

$

544

Adjustments:

Impairment expense (a)

Impairment 

246

-

Separation-related costs (b)

Separation-related 

51

-

Restructuring costs (c) 

Restructuring

15

14

Acquisition gain (d)

Other income, net

(13)

-

Long-term performance-vested awards (e)

General and administrative

7

-

Legacy benefit (f)

General and administrative

(6)

(11)

Acquisition costs (g)

Operating

4

1

Venezuela currency devaluation (h)

Operating

-

24

Early extinguishment of debt (i)

Early extinguishment of debt

-

11

Contract termination (j)

Operating

-

7

Executive departure costs (k)

General and administrative

-

6

Total adjustments before tax

304

53

Income tax benefit (l) (m)

(Benefit)/provision for income taxes

(552)

(28)

Total adjustments after tax

(248)

25

Total adjustments - EPS impact

(2.39)

0.22

Adjusted net income from continuing operations attributable to Wyndham shareholders

$

570

$

569

Adjusted diluted EPS

$

5.50

$

5.15

Note: Amounts may not add due to rounding.

(a)

Represents non-cash impairment charges related to (i) writedown of undeveloped VOI land resulting from the Company's decision to no longer pursue future development at certain locations (ii) the writedown of a guarantee asset and note receivable related to a management agreements at the Company's hotel group business, (iii) the write-down of assets resulting from the decision to abandon a new product initiative at the Company's vacation ownership business, (iv) the writedown of certain management agreements at the Company's hotel group business and (v)  the write-down of property and equipment and VOI inventory in Saint Thomas, U.S. Virgin Islands due to a reduction in its fair value resulting from the disruption of VOI sales caused by natural disasters impacting the Caribbean.

(b)

Represents costs associated with the Company's planned separation into two separate publicly-traded companies.

(c)

During 2017, expenses relate to restructuring initiatives at the Company's (i) corporate operations which focused on rationalizing its sourcing function and outsourcing certain information technology functions, (ii) hotel group business, which primarily focused on realigning its brand operations, and (iii) destination network business, which primarily focused on enhancing organizational efficiency and rationalizing operations. During 2016, expenses relate to enhancing organizational efficiency and rationalizing existing facilities across the Company.

(d)

Represents a gain recorded in connection with the acquisition of a controlling interest in Love Home Swap at the Company's destination network business.

(e)

Reflects the impact on the performance metrics of the performance-vested restricted stock unit grants resulting from the enactment of the Tax Cuts and Jobs Act.

(f)

Relates to the net benefit from the resolution of and adjustment to certain contingent liabilities resulting from the Company's 2006 separation from Cendant.

(g)

Represents costs related to acquisitions.

(h)

Represents the impact from the devaluation of the exchange rate of Venezuela at the Company's destination network business.

(i)

Represents costs incurred in connection with the Company's early repurchase of its 6.0% senior unsecured notes.

(j)

Relates to costs associated with the anticipated termination of a management contract at the Company's hotel group business.

(k)

Represents costs associated with the departure of the chief executive officer at the Company's vacation ownership business. 

(l)

The amount for 2017 relates to (i) the tax effect of the adjustments, (ii) an estimated one-time non-cash tax benefit of approximately $415 million resulting from the enactment of the Tax Cuts and Jobs Act, (iii) a $30 million tax benefit on foreign currency losses recognized from an internal restructuring and (iv) an $11 million tax benefit from the release of a valuation allowance.

(m)

The amount for 2016 relates to (i) the tax effect of the adjustments, (ii) an $8 million benefit primarily due to the release of a foreign tax credit valuation allowance, (iii) a $7 million benefit from foreign tax credits, and (iv) a $2 million state tax refund for legacy tax matters during 2016. There was no tax benefit associated with the $24 million Venezuela currency devaluation adjustment.

The above tables reconcile certain non-GAAP financial measures.  The presentation of these adjustments is intended to permit the comparison of particular adjustments as they appear in the income statement in order to assist investors' understanding of the overall impact of such adjustments.  In addition to GAAP financial measures, the Company provides adjusted net income and adjusted EPS financial measures to assist its investors in evaluating its ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which may be recurring or non-recurring and which in the Company's view do not necessarily reflect ongoing performance. The Company also internally uses these measures to assess its operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions.  These supplemental disclosures are in addition to GAAP reported measures.  This non-GAAP reconciliation table should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP.

 

 

 

Table 8

(1 of 2)

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATION OF ADJUSTED EBITDA BY REPORTABLE SEGMENT

(In millions)

Long-term

Separation-

Performance-

Legacy

Restructuring

related

Impairment

vested

Acquisition-related

Adjusted

EBITDA

Benefit, net (b)

Costs (c)

 Costs (d)

Expense (e)

Awards (f)

(Gain)/ Loss, net (g)

EBITDA (h)

Three months ended March 31, 2017

Hotel Group

$

85

$

-

$

1

$

-

$

-

$

-

$

-

$

85

Destination Network

76

-

-

-

-

-

-

76

Vacation Ownership

118

-

-

-

5

-

-

124

Total Reportable Segments

279

-

1

-

5

-

-

285

Corporate and Other (a)

(39)

-

6

-

-

-

-

(33)

Total Company

$

240

$

-

$

7

$

-

$

5

$

-

$

-

$

252

Three months ended June 30, 2017

Hotel Group

$

106

$

-

$

-

$

-

$

-

$

-

$

-

$

106

Destination Network

61

-

-

-

-

-

-

61

Vacation Ownership

47

-

-

-

135

-

-

183

Total Reportable Segments

214

-

-

-

135

-

-

350

Corporate and Other (a)

(28)

-

-

-

-

-

-

(28)

Total Company

$

186

$

-

$

-

$

-

$

135

$

-

$

-

$

322

Three months ended September 30, 2017

Hotel Group

$

121

$

-

$

-

$

-

$

-

$

-

$

1

$

122

Destination Network

81

-

8

-

-

-

(12)

77

Vacation Ownership

190

-

-

-

-

-

-

190

Total Reportable Segments

392

-

8

-

-

-

(11)

389

Corporate and Other (a)

(39)

(7)

-

21

-

-

-

(26)

Total Company

$

353

$

(7)

$

8

$

21

$

-

$

-

$

(11)

$

363

Three months ended December 31, 2017

Hotel Group

$

55

$

-

$

-

$

3

$

41

$

1

$

2

$

102

Destination Network

40

-

-

8

-

1

-

48

Vacation Ownership

133

-

-

1

65

1

-

200

Total Reportable Segments

228

-

-

12

106

3

2

350

Corporate and Other (a)

(54)

-

-

19

-

4

-

(30)

Total Company

$

174

$

-

$

-

$

31

$

106

$

7

$

2

$

320

Twelve months ended December 31, 2017

Hotel Group

$

367

$

-

$

1

$

3

$

41

$

1

$

3

$

416

Destination Network

257

-

8

8

-

1

(12)

262

Vacation Ownership

489

-

-

1

205

1

-

696

Total Reportable Segments

1,113

-

9

12

246

3

(9)

1,374

Corporate and Other (a)

(161)

(6)

6

39

-

4

-

(118)

Total Company

$

952

$

(6)

$

15

$

51

$

246

$

7

$

(9)

$

1,256

Note: Amounts may not add down or across due to rounding.

(a)

Includes the elimination of transactions between segments.

(b)

Relates to a net benefit from adjustments to certain contingent liabilities from the Company's 2006 separation from Cendant.

(c)

Relates to expenses associated with restructuring initiatives at the Company's (i) corporate operations which focused on rationalizing its sourcing function and outsourcing certain information technology functions, (ii) hotel group business which primarily focused on realigning its brand operations and (iii) destination network business which primarily focused on enhancing organizational efficiency and rationalizing its operations.

(d)

Represents costs associated with the Company's planned separation into two separate publicly-traded companies.

(e)

Represents non-cash impairment charges related to (i) writedown of undeveloped VOI land resulting from the Company's decision to no longer pursue future development at certain locations, (ii) the writedown of a guarantee asset and note receivable related to a management agreements at the Company's hotel group business, (iii) the write-down of assets resulting from the decision to abandon a new product initiative at the Company's vacation ownership business, (iv) the writedown of certain management agreements at the Company's hotel group business and (v) the write-down of property and equipment and VOI inventory in Saint Thomas, U.S. Virgin Islands due to a reduction in its fair value resulting from the disruption of VOI sales caused by natural disasters impacting the Caribbean.

(f)

Reflects the impact on the performance metrics of the performance-vested restricted stock unit grants resulting from the enactment of the Tax Cuts and Jobs Act.

(g)

Represents (i) a gain recorded in connection with the acquisition of a controlling interest in Love Home Swap ($13 million) partially offset by $1 million of acquisition costs, (ii) $2 million of costs related to the Company's planned acquisition of La Quinta Holdings and (iii) $1 million of costs related to the AmericInn acquisition which closed in October 2017. 

(h)

Adjusted EBITDA for 2017 includes share-based compensation expense of $14 million in each of the first, second and third quarters and $13 million in the fourth quarter and $55 million for the full year.

 

 

Table 8

(2 of 2)

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATION OF ADJUSTED EBITDA BY REPORTABLE SEGMENT

(In millions)

Venezuela 

Executive

Currency 

Acquisition

Legacy

Restructuring

Contract

Departure

Adjusted

EBITDA

Devaluation (b)

Costs (c)

Costs (d)

Costs (e)

Termination (f)

Costs (g)

EBITDA (h)

Three months ended March 31, 2016

Hotel Group

$

84

$

-

$

-

$

-

$

-

$

-

$

-

$

84

Destination Network

54

24

-

-

-

-

-

78

Vacation Ownership

136

-

-

-

-

-

-

136

Total Reportable Segments

274

24

-

-

-

-

-

298

Corporate and Other (a)

(34)

-

-

-

-

-

-

(34)

Total Company

$

240

$

24

$

-

$

-

$

-

$

-

$

-

$

264

Three months ended June 30, 2016

Hotel Group

$

101

$

-

$

-

$

-

$

-

$

-

$

-

$

101

Destination Network

60

-

-

-

-

-

-

60

Vacation Ownership

187

-

-

-

-

-

-

187

Total Reportable Segments

348

-

-

-

-

-

-

348

Corporate and Other (a)

(33)

-

-

-

-

-

-

(33)

Total Company

$

315

$

-

$

-

$

-

$

-

$

-

$

-

$

315

Three months ended September 30, 2016

Hotel Group

$

107

$

-

$

-

$

-

$

3

$

7

$

-

$

117

Destination Network

69

-

-

-

4

-

-

73

Vacation Ownership

189

-

-

-

6

-

-

195

Total Reportable Segments

365

-

-

-

13

7

-

385

Corporate and Other (a)

(32)

-

-

(1)

1

-

-

(32)

Total Company

$

333

$

-

$

-

$

(1)

$

14

$

7

$

-

$

353

Three months ended December 31, 2016

Hotel Group

$

99

$

-

$

1

$

-

$

(1)

$

-

$

-

$

99

Destination Network

39

-

-

-

-

-

-

39

Vacation Ownership

182

-

-

-

2

-

6

191

Total Reportable Segments

320

-

1

-

1

-

6

329

Corporate and Other (a)

(12)

-

-

(11)

-

-

-

(24)

Total Company

$

308

$

-

$

1

$

(11)

$

1

$

-

$

6

$

305

Twelve months ended December 31, 2016

Hotel Group

$

391

$

-

$

1

$

-

$

2

$

7

$

-

$

401

Destination Network

222

24

-

-

4

-

-

251

Vacation Ownership

694

-

-

-

8

-

6

708

Total Reportable Segments

1,307

24

1

-

14

7

6

1,360

Corporate and Other (a)

(110)

-

-

(11)

-

-

-

(121)

Total Company

$

1,197

$

24

$

1

$

(11)

$

14

$

7

$

6

$

1,239

Note: Amounts may not add across due to rounding. The sum of the quarters may not add down due to rounding.

(a)

Includes the elimination of transactions between segments.

(b)

Represents the impact from the devaluation of the exchange rate of Venezuela.

(c)

Represents costs related to acquisitions.

(d)

Relates to a benefit from adjustments to certain contingent liabilities from the Company's 2006 separation from Cendant.

(e)

Relates to costs incurred due to enhancing organizational efficiency and rationalizing existing facilities across the Company.

(f)

Relates to additional costs associated with the termination of a management contract.

(g)

Represents costs associated with the departure of the chief executive officer at the Company's vacation ownership business. 

(h)

Adjusted EBITDA for 2016 includes share-based compensation expense of $13 million in the first quarter, $20 million in the second quarter, $14 million in the third quarter and $13 million in the fourth quarter. Share based compensation for the full year of 2016 totaled $61 million.

 

 

Table 9

Wyndham Worldwide Corporation

NON-GAAP FINANCIAL DATA FOR CONTINUING AND DISCONTINUED OPERATIONS

(In millions)

The following tables highlight selected financial data from continuing and discontinued operations:

Three Months Ended December 31,

2017

2016

ContinuingOperations

DiscontinuedOperations

Total

ContinuingOperations

DiscontinuedOperations

Total

Revenues:

Hotel Group

$

332

$

-

$

332

$

316

$

-

$

316

Destination Network

200

148

348

190

127

317

Vacation Ownership

734

-

734

705

-

705

Corporate and Other

(20)

-

(20)

(18)

-

(18)

Total Revenues

$

1,246

$

148

$

1,394

$

1,193

$

127

$

1,320

Net Income/(Loss)* 

$

462

$

(13)

$

449

$

164

$

-

$

164

Diluted EPS

$

4.54

$

(0.13)

$

4.41

$

1.53

$

-

$

1.53

Adjusted Net Income/(Loss)*

$

152

$

(2)

$

150

$

147

$

(1)

$

146

Adjusted Diluted EPS

$

1.49

$

(0.02)

$

1.47

$

1.36

$

(0.01)

$

1.35

Adjusted EBITDA:

Hotel Group

$

102

$

-

$

102

$

99

$

-

$

99

Destination Network

48

14

62

39

13

52

Vacation Ownership

200

-

200

191

-

191

Corporate and Other

(30)

-

(30)

(24)

-

(24)

Total Adjusted EBITDA

$

320

$

14

$

334

$

305

$

13

$

318

Twelve Months Ended December 31,

2017

2016

ContinuingOperations

DiscontinuedOperations

Total

ContinuingOperations

DiscontinuedOperations

Total

Revenues:

Hotel Group

$

1,343

$

-

$

1,343

$

1,309

$

-

$

1,309

Destination Network

912

745

1,657

898

673

1,571

Vacation Ownership

2,905

-

2,905

2,794

-

2,794

Corporate and Other

(84)

-

(84)

(75)

-

(75)

Total Revenues

$

5,076

$

745

$

5,821

$

4,926

$

673

$

5,599

Net Income*

$

818

$

53

$

871

$

544

$

67

$

611

Diluted EPS

$

7.89

$

0.51

$

8.40

$

4.93

$

0.60

$

5.53

Adjusted Net Income*

$

570

$

68

$

639

$

569

$

67

$

636

Adjusted Diluted EPS

$

5.50

$

0.66

$

6.16

$

5.15

$

0.60

$

5.75

Adjusted EBITDA:

Hotel Group

$

416

$

-

$

416

$

401

$

-

$

401

Destination Network(a)

262

141

403

251

134

385

Vacation Ownership

696

-

696

708

-

708

Corporate and Other

(118)

-

(118)

(121)

-

(121)

Total Adjusted EBITDA

$

1,256

$

141

$

1,397

$

1,239

$

134

$

1,373

Note: Amounts may not add across due to rounding. 

(*)

Includes non-controlling interests.

(a)

Adjusted EBITDA from discontinued operations excludes costs previously allocated to the Company's European vacation rentals business of $8 million in both 2017 and 2016.

 

 

 

Table 10

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATION FOR DISCONTINUED OPERATIONS

ADJUSTED NET INCOME, DILUTED EPS AND ADJUSTED EBITDA FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2017 AND 2016

(In millions, except per share data)

Adjusted Net Income/(Loss) and Adjusted Diluted EPS:

Three Months Ended December 31, 

Twelve Months Ended December 31,

2017

2016

2017

2016

Diluted weighted average shares outstanding

102

108

104

111

Diluted EPS from discontinued operations

$

(0.13)

$

-

$

0.51

$

0.60

(Loss)/income from discontinued operations, net of income taxes

$

(13)

$

-

$

53

$

67

Adjustments:

 Separation-related costs (a) 

11

-

15

-

 Bargain purchase gain (b) 

-

(2)

-

(2)

 Restructuring costs (c) 

-

-

-

1

 Acquisition costs (d) 

-

1

-

1

  Total adjustments before tax

11

(1)

15

-

 Income tax provision/(benefit)  

-

-

-

-

Total adjustments after tax

11

(1)

15

-

Adjusted (loss)/income from discontinued operations, net of income taxes

$

(2)

$

(1)

$

68

$

67

Adjusted diluted EPS from discontinued operations

$

(0.02)

$

(0.01)

$

0.66

$

0.60

Adjusted EBITDA:

Three Months Ended December 31, 

Twelve Months Ended December 31,

2017

2016

2017

2016

(Loss)/income from discontinued operations, net of income taxes

$

(13)

$

-

$

53

$

67

Provision/(benefit) for income taxes 

-

(1)

19

15

Depreciation and amortization

14

14

54

50

Interest expense

2

1

-

2

EBITDA from discontinued operations

3

14

126

134

Adjustments:

 Separation-related costs (a) 

11

-

15

-

 Bargain purchase gain (b) 

-

(2)

-

(2)

 Restructuring costs (c) 

-

-

-

1

 Acquisition costs (d) 

-

1

-

1

Total adjustments

11

(1)

15

-

Adjusted EBITDA from discontinued operations

$

14

$

13

$

141

$

134

Note: Amounts may not add due to rounding. All adjustments are reflected in income from discontinued operations, net of tax.

(a)

Represents costs associated with the Company's expected disposal of its European vacation rentals business.

(b)

Represents a gain from a bargain purchase on an acquisition at the Company's destination network business.

(c)

Relates to costs incurred as a result of enhancing organizational efficiency and rationalizing operations at the Company's destination network business during 2017 and 2016. 

(d)

Represents costs related to acquisitions.

The above tables reconcile certain non-GAAP financial measures.  The presentation of these adjustments is intended to permit the comparison of particular adjustments as they appear in the income statement in order to assist investors' understanding of the overall impact of such adjustments.  In addition to GAAP financial measures, the Company provides adjusted net income and adjusted EPS financial measures to assist its investors in evaluating its ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which may be recurring or non-recurring and which in the Company's view do not necessarily reflect ongoing performance.  The Company also internally uses these measures to assess its operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions.  These supplemental disclosures are in addition to GAAP reported measures.  This non-GAAP reconciliation table should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP.

 

 

 

Table 11

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATION OF GROSS VOI SALES

(In millions)

GROSS VOI SALES

The Company believes gross vacation ownership sales provide an enhanced understanding of the performance of its vacation ownership business because it directly measures the sales volume of this business during a given reporting period.

The following table provides a reconciliation of Gross VOI sales (see Table 3) to vacation ownership interest sales (see Table 5):

Year

2017

Q1

Q2

Q3

Q4

Full Year

Gross VOI sales

$

439

$

563

$

602

$

539

$

2,144

Less: Sales under WAAM Fee-for-Service

(3)

(5)

(11)

(15)

(35)

Gross VOI sales, net of WAAM Fee-for-Service sales

436

558

590

524

2,108

Less: Loan loss provision

(85)

(110)

(123)

(101)

(420)

Vacation ownership interest sales

$

351

$

448

$

467

$

423

$

1,689

2016

Gross VOI sales

$

428

$

518

$

564

$

502

$

2,012

Less: Sales under WAAM Fee-for-Service

(23)

(20)

(20)

(1)

(64)

Gross VOI sales, net of WAAM Fee-for-Service sales

405

498

544

501

1,948

Less: Loan loss provision

(63)

(90)

(104)

(86)

(342)

Vacation ownership interest sales

$

342

$

409

$

441

$

415

$

1,606

2015

Gross VOI sales

$

390

$

502

$

565

$

507

$

1,965

Less: Sales under WAAM Fee-for-Service

(21)

(26)

(37)

(42)

(126)

Gross VOI sales, net of WAAM Fee-for-Service sales

369

477

528

464

1,838

Less: Loan loss provision

(46)

(60)

(78)

(64)

(248)

Less: Impact of percentage-of-completion accounting

13

-

(2)

2

13

Vacation ownership interest sales

$

336

$

417

$

448

$

403

$

1,604

2014

Gross VOI sales

$

410

$

496

$

513

$

470

$

1,889

Less: Sales under WAAM Fee-for-Service

(44)

(40)

(27)

(21)

(132)

Gross VOI sales, net of WAAM Fee-for-Service sales

366

456

486

449

1,757

Less: Loan loss provision

(60)

(70)

(70)

(60)

(260)

Less: Impact of percentage-of-completion accounting

(3)

(4)

(1)

(4)

(12)

Vacation ownership interest sales

$

303

$

382

$

415

$

385

$

1,485

_____________

Note: Amounts may not add due to rounding.

The following includes primarily tele-sales upgrades and other non-tour revenues, which are excluded from Gross VOI sales in the Company's VPG calculation (see Table 3):

Q1

Q2

Q3

Q4

Full Year

2017

$

25

$

22

$

33

$

27

$

107

2016

$

25

$

22

$

31

$

30

$

108

2015

$

24

$

17

$

32

$

27

$

100

2014

$

25

$

21

$

27

$

24

$

97

 

 

 

Table 12

Wyndham Worldwide Corporation

2018 Earnings and Driver Outlook

As of February 14, 2018

(In millions, except per share data)

Assumptions:

•    

Amounts exclude the Company's European vacation rentals business, which has been classified as a discontinued operation

•    

Amounts exclude the Company's planned acquisition of La Quinta's hotel franchising and hotel management business and the costs of financing such acquisition

•    

Amounts are consistent with the Company's historical recognition of revenues, without adjustment for the required 2018 change in revenue recognition accounting

•    

Amounts exclude costs associated with the Company's planned separation into two separate publicly-traded companies

2018 Outlook

Year-over-YearGrowth @ Mid-Point

2017 Actual

Low

High

Full-Year  (a)

Net Revenues

Hotel Group

$              1,343

$              1,365

$              1,405

3%

Destination Network 

912

935

965

4%

Vacation Ownership

2,905

3,040

3,120

6%

Corporate and Other(c)

(84)

(80)

(90)

Total Revenues 

$             5,076

$             5,260

$             5,400

5%

Adjusted EBITDA

Hotel Group

$                 416

$                 445

$                 455

8%

Destination Network

262

265

275

3%

Vacation Ownership

696

735

750

7%

Corporate and Other

(118)

(115)

(120)

Total Adjusted EBITDA 

$             1,256

$             1,330

$             1,360

7%

Depreciation and amortization

(213)

(219)

(223)

Interest expense, net

(150)

(173)

(177)

Tax rate

36.1%

25.2%

24.8%

Adjusted Net Income 

$                570

$                702

$                722

25%

Adjusted Diluted Earnings per Share

$               5.50

$               6.90

$               7.10

27%

Diluted Shares

103.7

101.7

101.7

EBITDA Impact of100bps Change (e)

Full-Year Drivers (a) (d)

Hotel Group

Global RevPAR

3%

2%

3%

$                        4.0

Number of Rooms

4%

2%

4%

4.0

Destination Network

Average Number of Members

(1%)

1%

3%

4.5

Exchange Revenue Per Member

3%

1%

3%

7.0

Vacation Ownership

Tours

6%

5%

7%

6.0

Volume Per Guest

1%

1%

3%

9.0

First Quarter  (a) (b)

Adjusted EBITDA

$                252

$                263

$                268

Adjusted Diluted Earnings per Share

$               1.03

$               1.24

$               1.27

Diluted Shares

106.0

101.3

101.3

______

(a)

Outlook is based upon December 31, 2017 foreign exchange rates.

(b)

First quarter outlook assumes that interest expense increases $9 million year-over-year.

(c)

Primarily reflects elimination of intercompany fees included within the business segments.

(d)

A glossary of terms is included in Table 3.

(e)

EBITDA sensitivities for revenue drivers are based on average systemwide trends. Operating circumstances including but not limited to brand mix, product mix, geographical concentration or market segment result in variability, which may change the impact.

 

 

 

Table 13

Wyndham Worldwide Corporation

SUMMARIZED BALANCE SHEET INFORMATION

(In millions)

At December 31, 

2017

2016

Cash and cash equivalents (a)

$

100

$

113

Vacation ownership contract receivables, net

2,901

2,777

Vacation ownership and other inventory

1,249

1,345

Securitized vacation ownership debt

2,098

2,141

Corporate debt (b)

3,909

3,300

As of December 31, 2017, the available capacity under the Company's borrowing arrangements was as follows:

Securitized BankConduit Facilities (c)

Revolving CreditFacilities

Total Capacity

$

1,400

$

1,900

Less: Outstanding Borrowings

879

395

     Letters of credit 

-

1

     Commercial paper borrowings (d)

-

147

Available capacity

$

521

$

1,357

(a)

Excludes cash and cash equivalents of discontinued operations of $133 million and $72 million at December 31, 2017 and 2016, respectively.

(b)

Excludes corporate debt, primarily capital leases, of discontinued operations of $68 million and $71 million at December 31, 2017 and 2016, respectively.

(c)

The capacity of these facilities is subject to the Company's ability to provide additional assets to collateralize additional securitized borrowings.

(d)

The Company considers outstanding borrowings under its commercial paper programs to be a reduction of the available capacity of its revolving credit facilities.

 

 

 

Cision View original content:http://www.prnewswire.com/news-releases/wyndham-worldwide-reports-fourth-quarter-and-full-year-2017-results-300598460.html

SOURCE Wyndham Worldwide Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Stock Buyback, Earnings, Definitive Agreement