Condensed Consolidating Financial Statements (Tables) | 12 Months Ended |
Dec. 31, 2013 |
Condensed Consolidating Financial Statements [Abstract] | ' |
Schedules of Revisions to Prior Period Financial Statements | ' |
The following tables present the effect of this and other immaterial errors for the financial statement line items impacted in the affected periods included within this annual financial report. In addition, these amounts have been adjusted to reflect the Company's discontinued operations reported in the first quarter of 2014. |
|
Consolidated Statements of Income |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2013 | | Year Ended December 31, 2012 |
| As Previously Reported | | Discontinued Operations | | Adjustment | | As Revised | | As Previously Reported | | Discontinued Operations | | Adjustment | | As Revised |
| ($ in thousands, except per share amounts) |
Royalty fees | $ | 267,229 | | | $ | — | | | $ | 583 | | | $ | 267,812 | | | $ | 260,782 | | | $ | — | | | $ | 898 | | | $ | 261,680 | |
|
Marketing and reservation revenues | 403,099 | | | — | | | 4,534 | | | 407,633 | | | 384,784 | | | — | | | 4,894 | | | 389,678 | |
|
Hotel operations | 4,774 | | | (4,774 | ) | | — | | | — | | | 4,573 | | | (4,573 | ) | | — | | | — | |
|
Total revenues | 724,307 | | | (4,774 | ) | | 5,117 | | | 724,650 | | | 691,509 | | | (4,573 | ) | | 5,792 | | | 692,728 | |
|
| | | | | | | | | | | | | | | |
Selling, general and administrative | 113,567 | | | — | | | (1,854 | ) | | 111,713 | | | 101,852 | | | — | | | 27 | | | 101,879 | |
|
Depreciation and amortization | 9,469 | | | (526 | ) | | 113 | | | 9,056 | | | 8,226 | | | (535 | ) | | — | | | 7,691 | |
|
Marketing and reservation expenses | 403,099 | | | — | | | 4,534 | | | 407,633 | | | 384,784 | | | — | | | 4,894 | | | 389,678 | |
|
Hotel operations | 3,678 | | | (3,678 | ) | | — | | | — | | | 3,505 | | | (3,505 | ) | | — | | | — | |
|
Total operating expenses | 529,813 | | | (4,204 | ) | | 2,793 | | | 528,402 | | | 498,367 | | | (4,040 | ) | | 4,921 | | | 499,248 | |
|
| | | | | | | | | | | | | | | |
Operating income | 194,494 | | | (570 | ) | | 2,324 | | | 196,248 | | | 193,142 | | | (533 | ) | | 871 | | | 193,480 | |
|
| | | | | | | | | | | | | | | |
Income from continuing operations before income taxes | 156,918 | | | (570 | ) | | 2,324 | | | 158,672 | | | 169,168 | | | (533 | ) | | 871 | | | 169,506 | |
|
Income taxes | 44,317 | | | (211 | ) | | 1,216 | | | 45,322 | | | 48,481 | | | (198 | ) | | (55 | ) | | 48,228 | |
|
Income from continuing operations, net of income taxes | 112,601 | | | (359 | ) | | 1,108 | | | 113,350 | | | 120,687 | | | (335 | ) | | 926 | | | 121,278 | |
|
| | | | | | | | | | | | | | | |
|
Basic earnings per share, continuing operations | $ | 1.92 | | | — | | | $ | 0.02 | | | $ | 1.94 | | | $ | 2.08 | | | — | | | $ | 0.01 | | | $ | 2.09 | |
|
| | | | | | | | | | | | | | | |
Diluted earnings per share, continuing operations | $ | 1.91 | | | (0.01 | ) | | $ | 0.02 | | | $ | 1.92 | | | $ | 2.07 | | | (0.01 | ) | | $ | 0.02 | | | $ | 2.08 | |
|
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2011 | | | | | | | | | | | | | | | | |
| As Previously Reported | | Discontinued Operations | | Adjustment | | As Revised | | | | | | | | | | | | | | | | |
| (in thousands, except per share amounts) | | | | | | | | | | | | | | | | |
Royalty fees | $ | 245,426 | | | $ | — | | | $ | 1,049 | | | $ | 246,475 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Marketing and reservation revenues | 349,036 | | | — | | | 5,116 | | | 354,152 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Hotel operations | 4,356 | | | (4,356 | ) | | — | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total revenues | 638,793 | | | (4,356 | ) | | 6,165 | | | 640,602 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | 106,404 | | | — | | | 32 | | | 106,436 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Depreciation and amortization | 8,024 | | | (527 | ) | | — | | | 7,497 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Marketing and reservation expenses | 349,036 | | | — | | | 5,116 | | | 354,152 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Hotel operations | 3,466 | | | (3,466 | ) | | — | | | — | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total operating expenses | 466,930 | | | (3,993 | ) | | 5,148 | | | 468,085 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Operating income | 171,863 | | | (363 | ) | | 1,017 | | | 172,517 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Income from continuing operations before income taxes | 158,057 | | | (363 | ) | | 1,017 | | | 158,711 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Income taxes | 47,661 | | | (135 | ) | | 352 | | | 47,878 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Income from continuing operations, net of income taxes | 110,396 | | | (228 | ) | | 665 | | | 110,833 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share, continuing operations | $ | 1.86 | | | $ | (0.01 | ) | | $ | 0.01 | | | $ | 1.86 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Diluted earnings per share, continuing operations | $ | 1.85 | | | $ | (0.01 | ) | | $ | 0.02 | | | $ | 1.86 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
|
Consolidated Balance Sheets |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2013 | | As of December 31, 2012 | | | | | | | |
| | As Previously Reported | | Adjustment | | As Revised | | As Previously Reported | | Adjustment | | As Revised | | | | | | | |
| | (in thousands) | | | | | | | |
Receivables | | $ | 53,521 | | | $ | 28,864 | | | $ | 82,385 | | | $ | 52,270 | | | $ | 27,729 | | | $ | 79,999 | | | | | | | | |
| | | | | | |
Income taxes receivable | | — | | | — | | | — | | | 2,732 | | | (531 | ) | | 2,201 | | | | | | | | |
| | | | | | |
Deferred income taxes | | 7,220 | | | 19,464 | | | 26,684 | | | 4,136 | | | 22,062 | | | 26,198 | | | | | | | | |
| | | | | | |
Total current assets | | 258,646 | | | 48,328 | | | 306,974 | | | 233,470 | | | 49,260 | | | 282,730 | | | | | | | | |
| | | | | | |
Property and equipment, at cost, net | | 66,092 | | | 1,760 | | | 67,852 | | | 51,651 | | | — | | | 51,651 | | | | | | | | |
| | | | | | |
Advances, marketing and reservation activities | | 19,127 | | | (13,283 | ) | | 5,844 | | | 42,179 | | | (12,712 | ) | | 29,467 | | | | | | | | |
| | | | | | |
Deferred income taxes | | 20,282 | | | (20,282 | ) | | — | | | 15,418 | | | (15,418 | ) | | — | | | | | | | | |
| | | | | | |
Total assets | | 539,899 | | | 16,523 | | | 556,422 | | | 510,772 | | | 21,130 | | | 531,902 | | | | | | | | |
| | | | | | |
Deferred income taxes | | — | | | 5,149 | | | 5,149 | | | — | | | 10,864 | | | 10,864 | | | | | | | | |
| | | | | | |
Total liabilities | | 1,004,144 | | | 5,149 | | | 1,009,293 | | | 1,059,676 | | | 10,864 | | | 1,070,540 | | | | | | | | |
| | | | | | |
Retained earnings | | 341,649 | | | 11,374 | | | 353,023 | | | 272,260 | | | 10,266 | | | 282,526 | | | | | | | | |
| | | | | | |
Total shareholders' deficit | | (464,245 | ) | | 11,374 | | | (452,871 | ) | | (548,904 | ) | | 10,266 | | | (538,638 | ) | | | | | | | |
| | | | | | |
Total liabilities and shareholders' deficit | | 539,899 | | | 16,523 | | | 556,422 | | | 510,772 | | | 21,130 | | | 531,902 | | | | | | | | |
| | | | | | |
|
Consolidated Statements of Cash Flows |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2013 | | Year Ended December 31, 2012 | | | | | | | | |
| As Previously Reported | | Adjustment | | As Revised | | As Previously Reported | | Adjustment | | As Revised | | | | | | | | |
| (in thousands) | | | | | | | | |
Operating Activities | | | | | | | | | | | | | | | | | | | |
Net income | $ | 112,601 | | | $ | 1,108 | | | $ | 113,709 | | | $ | 120,687 | | | $ | 926 | | | $ | 121,613 | | | | | | | | | |
| | | | | | | |
Depreciation and amortization | 9,469 | | | 113 | | | 9,582 | | | 8,226 | | | — | | | 8,226 | | | | | | | | | |
| | | | | | | |
Provision for bad debts, net | 2,724 | | | 19 | | | 2,743 | | | 2,896 | | | 27 | | | 2,923 | | | | | | | | | |
| | | | | | | |
Deferred income taxes | (8,024 | ) | | 1,747 | | | (6,277 | ) | | (540 | ) | | (586 | ) | | (1,126 | ) | | | | | | | | |
| | | | | | | |
Receivables | (6,730 | ) | | (1,169 | ) | | (7,899 | ) | | (5,239 | ) | | (1,568 | ) | | (6,807 | ) | | | | | | | | |
Advances to/from marketing and reservations, net | 42,405 | | | 586 | | | 42,991 | | | 30,313 | | | 670 | | | 30,983 | | | | | | | | | |
| | | | | | | |
Income taxes payable/receivable | 4,807 | | | (531 | ) | | 4,276 | | | (3,193 | ) | | 531 | | | (2,662 | ) | | | | | | | | |
| | | | | | | |
Net cash provided by operating activities | 152,040 | | | 1,873 | | | 153,913 | | | 150,122 | | | — | | | 150,122 | | | | | | | | | |
| | | | | | | |
Investing Activities | | | | | | | | | | | | | | | | | | | |
Investment in property and equipment | (31,524 | ) | | (1,873 | ) | | (33,397 | ) | | (15,443 | ) | | — | | | (15,443 | ) | | | | | | | | |
| | | | | | | |
Net cash used in investing activities | (27,549 | ) | | (1,873 | ) | | (29,422 | ) | | (47,101 | ) | | — | | | (47,101 | ) | | | | | | | | |
| | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2011 | | | | | | | | | | | | | | | | | | | | |
| As Previously Reported | | Adjustment | | As Revised | | | | | | | | | | | | | | | | | | | | |
| (in thousands) | | | | | | | | | | | | | | | | | | | | |
Operating Activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | $ | 110,396 | | | $ | 665 | | | $ | 111,061 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Provision for bad debts, net | 2,160 | | | 32 | | | 2,192 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Deferred income taxes | 5,514 | | | 352 | | | 5,866 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Receivables | (7,785 | ) | | (1,979 | ) | | (9,764 | ) | | | | | | | | | | | | | | | | | | | | |
Advances to/from marketing and reservations, net | 623 | | | 930 | | | 1,553 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | 131,369 | | | — | | | 131,369 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
The following tables present the effect of the correction of the classification of the cash flows related to forgivable notes receivable on selected line items included in the Company's Consolidated Statements of Cash Flows for the affected periods included in these Consolidated Financial Statements: |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2012 | | Year Ended December 31, 2011 | | | | | | | | |
| (in thousands) | | | | | | | | |
| As Previously Reported | | Adjustment | | As Revised | | As Previously Reported | | Adjustment | | As Revised | | | | | | | | |
Net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Forgivable notes receivable, net | $ | — | | | $ | (10,898 | ) | | $ | (10,898 | ) | | $ | — | | | $ | (3,475 | ) | | $ | (3,475 | ) | | | | | | | | |
| | | | | | | |
Net cash provided by operating activities | 161,020 | | | (10,898 | ) | | 150,122 | | | 134,844 | | | (3,475 | ) | | 131,369 | | | | | | | | | |
| | | | | | | |
Net cash used in investing activities: | | | | | | | | | | | | | | | | | | | |
Issuance of mezzanine and other notes receivable | (34,925 | ) | | 11,189 | | | (23,736 | ) | | (12,766 | ) | | 3,539 | | | (9,227 | ) | | | | | | | | |
| | | | | | | |
Collections of mezzanine and other notes receivable | 3,561 | | | (291 | ) | | 3,270 | | | 4,754 | | | (64 | ) | | 4,690 | | | | | | | | | |
| | | | | | | |
Net cash used in investing activities | (57,999 | ) | | 10,898 | | | (47,101 | ) | | (23,804 | ) | | 3,475 | | | (20,329 | ) | | | | | | | | |
| | | | | | | |
The following tables present the effect of the correction on select line items included in the Parent and Guarantor's Condensed Consolidating Statement of Cash Flows for the years ended December 31, 2012 and 2011: |
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2012 | | | | | | | | |
| Parent | | Guarantor | | | | | | | | |
| (In thousands) | | | | | | | | |
| As Previously Reported | | Adjustment | | As Revised | | As Previously Reported | | Adjustment | | As Revised | | | | | | | | |
Net cash provided by operating activities | $ | 90,690 | | | $ | (2 | ) | | $ | 90,688 | | | $ | 29,087 | | | $ | (10,896 | ) | | $ | 18,191 | | | | | | | | | |
| | | | | | | |
Investing Activities: | | | | | | | | | | | | | | | | | | | |
Issuance of mezzanine and other notes receivable | (23,737 | ) | | 1 | | | (23,736 | ) | | (11,188 | ) | | 11,188 | | | — | | | | | | | | | |
| | | | | | | |
Collections of mezzanine and other notes receivable | 3,269 | | | 1 | | | 3,270 | | | 292 | | | (292 | ) | | — | | | | | | | | | |
| | | | | | | |
Net cash used in investing activities | (28,305 | ) | | 2 | | | (28,303 | ) | | (29,756 | ) | | 10,896 | | | (18,860 | ) | | | | | | | | |
| | | | | | | |
|
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2011 | | | | | | | | |
| Parent | | Guarantor | | | | | | | | |
| (In thousands) | | | | | | | | |
| As Previously Reported | | Adjustment | | As Revised | | As Previously Reported | | Adjustment | | As Revised | | | | | | | | |
Net cash provided by operating activities | $ | 120,964 | | | $ | (114 | ) | | $ | 120,850 | | | $ | (7,122 | ) | | $ | (3,361 | ) | | $ | (10,483 | ) | | | | | | | | |
| | | | | | | |
Investing Activities: | | | | | | | | | | | | | | | | | | | |
Issuance of mezzanine and other notes receivable | (9,341 | ) | | 114 | | | (9,227 | ) | | (3,425 | ) | | 3,425 | | | — | | | | | | | | | |
| | | | | | | |
Collections of mezzanine and other notes receivable | 4,690 | | | — | | | 4,690 | | | 64 | | | (64 | ) | | — | | | | | | | | | |
| | | | | | | |
Net cash used in investing activities | (6,406 | ) | | 114 | | | (6,292 | ) | | (12,019 | ) | | 3,361 | | | (8,658 | ) | | | | | | | | |
| | | | | | | |
Condensed Income Statement [Table Text Block] | ' |
|
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Income |
For the Year Ended December 31, 2013 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | | | | |
Royalty fees | $ | 243,272 | | | $ | 112,215 | | | $ | 43,967 | | | $ | (131,642 | ) | | $ | 267,812 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Initial franchise and relicensing fees | 17,432 | | | — | | | 1,254 | | | — | | | 18,686 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Procurement services | 19,864 | | | — | | | 804 | | | — | | | 20,668 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Marketing and reservation | 362,459 | | | 350,134 | | | 19,327 | | | (324,287 | ) | | 407,633 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | 8,834 | | | — | | | 1,017 | | | — | | | 9,851 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total revenues | 651,861 | | | 462,349 | | | 66,369 | | | (455,929 | ) | | 724,650 | | | | | | | | | | | | | |
| | | | | | | | | | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | 128,966 | | | 100,900 | | | 13,489 | | | (131,642 | ) | | 111,713 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Marketing and reservation | 377,884 | | | 336,498 | | | 17,538 | | | (324,287 | ) | | 407,633 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | 3,100 | | | 5,087 | | | 869 | | | — | | | 9,056 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total operating expenses | 509,950 | | | 442,485 | | | 31,896 | | | (455,929 | ) | | 528,402 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Operating income | 141,911 | | | 19,864 | | | 34,473 | | | — | | | 196,248 | | | | | | | | | | | | | |
| | | | | | | | | | | |
OTHER INCOME AND EXPENSES, NET: | | | | | | | | | | | | | | | | | | | | | |
Interest expense | 42,418 | | | 113 | | | 6 | | | — | | | 42,537 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Equity in earnings of consolidated subsidiaries | (47,362 | ) | | — | | | — | | | 47,362 | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | (2,406 | ) | | (1,532 | ) | | (1,023 | ) | | — | | | (4,961 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Other income and expenses, net | (7,350 | ) | | (1,419 | ) | | (1,017 | ) | | 47,362 | | | 37,576 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from continuing operations before taxes | 149,261 | | | 21,283 | | | 35,490 | | | (47,362 | ) | | 158,672 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income taxes | 35,552 | | | 8,897 | | | 873 | | | — | | | 45,322 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from from continuing operations, net of income taxes | 113,709 | | | 12,386 | | | 34,617 | | | (47,362 | ) | | 113,350 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from discontinued operations, net of income taxes | — | | | 359 | | | — | | | — | | | 359 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net income | $ | 113,709 | | | $ | 12,745 | | | $ | 34,617 | | | $ | (47,362 | ) | | $ | 113,709 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
|
|
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Income |
For the Year Ended December 31, 2012 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | | | | |
Royalty fees | $ | 236,269 | | | $ | 97,881 | | | $ | 54,420 | | | $ | (126,890 | ) | | $ | 261,680 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Initial franchise and relicensing fees | 13,727 | | | — | | | 476 | | | — | | | 14,203 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Procurement services | 17,152 | | | — | | | 810 | | | — | | | 17,962 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Marketing and reservation | 343,566 | | | 335,869 | | | 19,900 | | | (309,657 | ) | | 389,678 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | 8,363 | | | — | | | 842 | | | — | | | 9,205 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total revenues | 619,077 | | | 433,750 | | | 76,448 | | | (436,547 | ) | | 692,728 | | | | | | | | | | | | | |
| | | | | | | | | | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Selling, general and administrative | 130,709 | | | 89,122 | | | 8,938 | | | (126,890 | ) | | 101,879 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Marketing and reservation | 350,573 | | | 326,865 | | | 18,036 | | | (305,796 | ) | | 389,678 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | 2,832 | | | 3,852 | | | 1,007 | | | — | | | 7,691 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total operating expenses | 484,114 | | | 419,839 | | | 27,981 | | | (432,686 | ) | | 499,248 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Operating income | 134,963 | | | 13,911 | | | 48,467 | | | (3,861 | ) | | 193,480 | | | | | | | | | | | | | |
| | | | | | | | | | | |
OTHER INCOME AND EXPENSES, NET: | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Interest expense | 31,041 | | | — | | | 9 | | | (3,861 | ) | | 27,189 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Equity in earnings of consolidated subsidiaries | (56,246 | ) | | — | | | — | | | 56,246 | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | (551 | ) | | (1,995 | ) | | (669 | ) | | — | | | (3,215 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Other income and expenses, net | (25,756 | ) | | (1,995 | ) | | (660 | ) | | 52,385 | | | 23,974 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from continuing operations before income taxes | 160,719 | | | 15,906 | | | 49,127 | | | (56,246 | ) | | 169,506 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income taxes | 39,106 | | | 6,769 | | | 2,353 | | | — | | | 48,228 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from continuing operations, net of income taxes | 121,613 | | | 9,137 | | | 46,774 | | | (56,246 | ) | | 121,278 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from discontinued operations, net of income taxes | — | | | 335 | | | — | | | — | | | 335 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net income | $ | 121,613 | | | $ | 9,472 | | | $ | 46,774 | | | $ | (56,246 | ) | | $ | 121,613 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Income |
For the Year Ended December 31, 2011 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | | | | |
Royalty fees | $ | 220,676 | | | $ | 104,898 | | | $ | 32,749 | | | $ | (111,848 | ) | | $ | 246,475 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Initial franchise and relicensing fees | 13,439 | | | — | | | 613 | | | — | | | 14,052 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Procurement services | 17,619 | | | — | | | 492 | | | — | | | 18,111 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Marketing and reservation | 303,335 | | | 330,372 | | | 18,592 | | | (298,147 | ) | | 354,152 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | 6,341 | | | — | | | 1,471 | | | — | | | 7,812 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total revenues | 561,410 | | | 435,270 | | | 53,917 | | | (409,995 | ) | | 640,602 | | | | | | | | | | | | | |
| | | | | | | | | | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Selling, general and administrative | 107,552 | | | 92,887 | | | 17,845 | | | (111,848 | ) | | 106,436 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Marketing and reservation | 315,245 | | | 319,818 | | | 17,236 | | | (298,147 | ) | | 354,152 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | 2,824 | | | 3,789 | | | 884 | | | — | | | 7,497 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total operating expenses | 425,621 | | | 416,494 | | | 35,965 | | | (409,995 | ) | | 468,085 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Operating income | 135,789 | | | 18,776 | | | 17,952 | | | — | | | 172,517 | | | | | | | | | | | | | |
| | | | | | | | | | | |
OTHER INCOME AND EXPENSES, NET: | | | | | | | | | | | | | | | | | | | | | |
Interest expense | 16,815 | | | (3,886 | ) | | 10 | | | — | | | 12,939 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Equity in earnings of consolidated subsidiaries | (30,695 | ) | | — | | | — | | | 30,695 | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | (789 | ) | | 647 | | | 1,009 | | | — | | | 867 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other income and expenses, net | (14,669 | ) | | (3,239 | ) | | 1,019 | | | 30,695 | | | 13,806 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from continuing operations before income taxes | 150,458 | | | 22,015 | | | 16,933 | | | (30,695 | ) | | 158,711 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income taxes | 39,397 | | | 7,888 | | | 593 | | | — | | | 47,878 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from continuing operations, net of income taxes | 111,061 | | | 14,127 | | | 16,340 | | | (30,695 | ) | | 110,833 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income from discontinued operations, net of income taxes | — | | | 228 | | | — | | | — | | | 228 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net income | $ | 111,061 | | | $ | 14,355 | | | $ | 16,340 | | | $ | (30,695 | ) | | $ | 111,061 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Condensed Consolidating Statement of Comprehensive Income | ' |
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Comprehensive Income |
For the Year Ended December 31, 2013 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net income | $ | 113,709 | | | $ | 12,745 | | | $ | 34,617 | | | $ | (47,362 | ) | | $ | 113,709 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | | | |
Amortization of loss on cash flow hedge | 862 | | | — | | | — | | | — | | | 862 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Foreign currency translation adjustment | (2,863 | ) | | — | | | (2,863 | ) | | 2,863 | | | (2,863 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Other comprehensive income (loss), net of tax | (2,001 | ) | | — | | | (2,863 | ) | | 2,863 | | | (2,001 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Comprehensive income | $ | 111,708 | | | $ | 12,745 | | | $ | 31,754 | | | $ | (44,499 | ) | | $ | 111,708 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Comprehensive Income |
For the Year Ended December 31, 2012 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Net income | $ | 121,613 | | | $ | 9,472 | | | $ | 46,774 | | | $ | (56,246 | ) | | $ | 121,613 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | | | |
Amortization of loss on cash flow hedge | 862 | | | — | | | — | | | — | | | 862 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Foreign currency translation adjustment | 237 | | | 5 | | | 224 | | | (229 | ) | | 237 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Amortization of pension related costs, net of tax: | | | | | | | | | | | | | | | | | | | | | |
Actuarial loss | 80 | | | 80 | | | — | | | (80 | ) | | 80 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Settlement of pension plan | 1,406 | | | 1,406 | | | — | | | (1,406 | ) | | 1,406 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other comprehensive income (loss), net of tax | 2,585 | | | 1,491 | | | 224 | | | (1,715 | ) | | 2,585 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Comprehensive income | $ | 124,198 | | | $ | 10,963 | | | $ | 46,998 | | | $ | (57,961 | ) | | $ | 124,198 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Comprehensive Income |
For the Year Ended December 31, 2011 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
Net income | $ | 111,061 | | | $ | 14,355 | | | $ | 16,340 | | | $ | (30,695 | ) | | $ | 111,061 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | | | |
Amortization of loss on cash flow hedge | 862 | | | — | | | — | | | — | | | 862 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Foreign currency translation adjustment | 615 | | | 248 | | | (1,604 | ) | | 1,356 | | | 615 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Actuarial pension loss, net of tax | (1,086 | ) | | (1,086 | ) | | — | | | 1,086 | | | (1,086 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Other comprehensive income (loss), net of tax | 391 | | | (838 | ) | | (1,604 | ) | | 2,442 | | | 391 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Comprehensive income | $ | 111,452 | | | $ | 13,517 | | | $ | 14,736 | | | $ | (28,253 | ) | | $ | 111,452 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
|
|
Condensed Consolidating Balance Sheet | ' |
|
|
Choice Hotels International, Inc. |
Condensed Consolidating Balance Sheet |
As of December 31, 2013 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | 9,785 | | | $ | 569 | | | $ | 157,441 | | | $ | — | | | $ | 167,795 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Receivables, net | 72,219 | | | 1,475 | | | 8,691 | | | — | | | 82,385 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | 26,395 | | | 34,987 | | | 752 | | | (5,340 | ) | | 56,794 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current assets | 108,399 | | | 37,031 | | | 166,884 | | | (5,340 | ) | | 306,974 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Property and equipment, at cost, net | 11,087 | | | 55,963 | | | 802 | | | — | | | 67,852 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Goodwill | 60,620 | | | 5,193 | | | — | | | — | | | 65,813 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Franchise rights and other identifiable intangibles, net | 6,553 | | | 2,096 | | | 1,304 | | | — | | | 9,953 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Advances, marketing and reservations activities | 5,844 | | | — | | | — | | | — | | | 5,844 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Investments, employee benefit plans, at fair value | — | | | 15,950 | | | — | | | — | | | 15,950 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Investments in affiliates | 376,712 | | | 28,312 | | | — | | | (405,024 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Advances to affiliates | 14,198 | | | 189,833 | | | 10,896 | | | (214,927 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | — | | | 10,710 | | | 871 | | | (11,581 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other assets | 22,212 | | | 30,342 | | | 31,482 | | | — | | | 84,036 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total assets | $ | 605,625 | | | $ | 375,430 | | | $ | 212,239 | | | $ | (636,872 | ) | | $ | 556,422 | | | | | | | | | | | | | |
| | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | $ | 6,276 | | | $ | 30,778 | | | $ | 4,609 | | | $ | — | | | $ | 41,663 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accrued expenses | 28,215 | | | 26,503 | | | 1,907 | | | — | | | 56,625 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred revenue | 7,065 | | | 53,414 | | | 709 | | | — | | | 61,188 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Current portion of long-term debt | 9,375 | | | 702 | | | 11 | | | — | | | 10,088 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred compensation & retirement plan obligations | — | | | 2,492 | | | — | | | — | | | 2,492 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current liabilities | — | | | 7,401 | | | 221 | | | (5,340 | ) | | 2,282 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current liabilities | 50,931 | | | 121,290 | | | 7,457 | | | (5,340 | ) | | 174,338 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Long-term debt | 778,946 | | | 4,507 | | | 18 | | — | | | 783,471 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred compensation & retirement plan obligations | — | | | 22,520 | | | 7 | | | — | | | 22,527 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Advances from affiliates | 206,931 | | | 362 | | | 7,634 | | | (214,927 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other liabilities | 21,688 | | | 18,216 | | | 634 | | | (11,581 | ) | | 28,957 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities | 1,058,496 | | | 166,895 | | | 15,750 | | | (231,848 | ) | | 1,009,293 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total shareholders’ (deficit) equity | (452,871 | ) | | 208,535 | | | 196,489 | | | (405,024 | ) | | (452,871 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities and shareholders’ deficit | $ | 605,625 | | | $ | 375,430 | | | $ | 212,239 | | | $ | (636,872 | ) | | $ | 556,422 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
|
|
|
|
Choice Hotels International, Inc. |
Condensed Consolidating Balance Sheet |
As of December 31, 2012 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | 8,420 | | | $ | 407 | | | $ | 125,350 | | | $ | — | | | $ | 134,177 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Receivables, net | 70,011 | | | 1,920 | | | 8,068 | | | — | | | 79,999 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | 44,899 | | | 23,495 | | | 3,528 | | | (3,368 | ) | | 68,554 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current assets | 123,330 | | | 25,822 | | | 136,946 | | | (3,368 | ) | | 282,730 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Property and equipment, at cost, net | 11,307 | | | 39,298 | | | 1,046 | | | — | | | 51,651 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Goodwill | 60,620 | | | 5,193 | | | — | | | — | | | 65,813 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Franchise rights and other identifiable intangibles, net | 8,669 | | | 2,715 | | | 2,089 | | | — | | | 13,473 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Investments, employee benefit plans, at fair value | — | | | 12,755 | | | — | | | — | | | 12,755 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Investment in affiliates | 331,416 | | | 26,194 | | | — | | | (357,610 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Advances to affiliates | 14,252 | | | 206,770 | | | 13,479 | | | (234,501 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Advances, marketing and reservation activities | 29,467 | | | — | | | — | | | — | | | 29,467 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | — | | | 10,367 | | | 599 | | | (10,966 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other assets | 32,085 | | | 18,925 | | | 25,003 | | | — | | | 76,013 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total assets | $ | 611,146 | | | $ | 348,039 | | | $ | 179,162 | | | $ | (606,445 | ) | | $ | 531,902 | | | | | | | | | | | | | |
| | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | $ | 5,930 | | | $ | 28,525 | | | $ | 4,259 | | | $ | — | | | $ | 38,714 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accrued expenses | 18,582 | | | 34,576 | | | 2,394 | | | — | | | 55,552 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred revenue | 17,239 | | | 53,081 | | | 834 | | | — | | | 71,154 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Current portion of long-term debt | 7,500 | | | 675 | | | 20 | | | — | | | 8,195 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred compensation & retirement plan obligations | — | | | 2,522 | | | — | | | — | | | 2,522 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current liabilities | — | | | 2,047 | | | 1,321 | | | (3,368 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current liabilities | 49,251 | | | 121,426 | | | 8,828 | | (3,368 | ) | | 176,137 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Long-term debt | 845,257 | | | 1,845 | | | 48 | | | — | | | 847,150 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred compensation & retirement plan obligations | — | | | 20,390 | | | 9 | | | — | | | 20,399 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Advances from affiliates | 226,917 | | | 189 | | | 7,395 | | | (234,501 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other liabilities | 28,359 | | | 9,216 | | | 245 | | | (10,966 | ) | | 26,854 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities | 1,149,784 | | | 153,066 | | | 16,525 | | | (248,835 | ) | | 1,070,540 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total shareholders’ (deficit) equity | (538,638 | ) | | 194,973 | | | 162,637 | | | (357,610 | ) | | (538,638 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities and shareholders’ deficit | $ | 611,146 | | | $ | 348,039 | | | $ | 179,162 | | | $ | (606,445 | ) | | $ | 531,902 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Condensed Consolidating Statement Of Cash Flows | ' |
|
|
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Cash Flows |
For the Year Ended December 31, 2013 |
(In thousands) |
|
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | |
Net cash provided by operating activities | | $ | 91,745 | | | $ | 27,209 | | | $ | 36,529 | | | $ | (1,570 | ) | | $ | 153,913 | | | | | | | | | | | | |
| | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | |
Investment in property and equipment | | (5,167 | ) | | (27,984 | ) | | (246 | ) | | — | | | (33,397 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Equity method investments | | — | | | (2,401 | ) | | (3,284 | ) | | — | | | (5,685 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Issuance of mezzanine and other notes receivable | | (1,095 | ) | | — | | | — | | | — | | | (1,095 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Collections of mezzanine and other notes receivable | | 9,748 | | | — | | | — | | | — | | | 9,748 | | | | | | | | | | | | |
| | | | | | | | | | |
Purchases of investments, employee benefit plans | | — | | | (2,676 | ) | | — | | | — | | | (2,676 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Proceeds from sales of investments, employee benefit plans | | — | | | 4,168 | | | — | | | — | | | 4,168 | | | | | | | | | | | | |
| | | | | | | | | | |
Advances to and investments in affiliates | | (1,000 | ) | | (2,284 | ) | | — | | | 3,284 | | | — | | | | | | | | | | | | |
| | | | | | | | | | |
Other items, net | | (485 | ) | | — | | | — | | | — | | | (485 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Net cash used in investing activities | | 2,001 | | | (31,177 | ) | | (3,530 | ) | | 3,284 | | | (29,422 | ) | | | | | | | | | | | |
| | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | |
Net repayments pursuant to revolving credit facilities | | (57,000 | ) | | — | | | — | | | — | | | (57,000 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Principal payments on long-term debt | | (7,500 | ) | | (671 | ) | | (33 | ) | | — | | | (8,204 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Proceeds from the issuance of long-term debt | | — | | | 3,360 | | | — | | | — | | | 3,360 | | | | | | | | | | | | |
| | | | | | | | | | |
Purchase of treasury stock | | (3,965 | ) | | — | | | — | | | — | | | (3,965 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Excess tax benefits from stock-based compensation | | 19 | | | 1,441 | | | — | | | — | | | 1,460 | | | | | | | | | | | | |
| | | | | | | | | | |
Proceeds from exercise of stock options | | 8,864 | | | — | | | — | | | — | | | 8,864 | | | | | | | | | | | | |
| | | | | | | | | | |
Proceeds from contributions from affiliates | | — | | | — | | | 3,284 | | | (3,284 | ) | | — | | | | | | | | | | | | |
| | | | | | | | | | |
Dividends paid | | (32,799 | ) | | — | | | (1,570 | ) | | 1,570 | | | (32,799 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Net cash provided from (used in) financing activities | | (92,381 | ) | | 4,130 | | | 1,681 | | | (1,714 | ) | | (88,284 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Net change in cash and cash equivalents | | 1,365 | | | 162 | | | 34,680 | | | — | | | 36,207 | | | | | | | | | | | | |
| | | | | | | | | | |
Effect of foreign exchange rate changes on cash and cash equivalents | | — | | | — | | | (2,589 | ) | | — | | | (2,589 | ) | | | | | | | | | | | |
| | | | | | | | | | |
Cash and cash equivalents at beginning of period | | 8,420 | | | 407 | | | 125,350 | | | — | | | 134,177 | | | | | | | | | | | | |
| | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 9,785 | | | $ | 569 | | | $ | 157,441 | | | $ | — | | | $ | 167,795 | | | | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
|
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Cash Flows |
For the Year Ended December 31, 2012 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
Net cash provided by operating activities | $ | 90,688 | | | $ | 18,191 | | | $ | 41,243 | | | $ | — | | | $ | 150,122 | | | | | | | | | | | | | |
| | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | |
Investment in property and equipment | (7,404 | ) | | (7,800 | ) | | (239 | ) | | — | | | (15,443 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Equity method investments | — | | | — | | | (20,285 | ) | | — | | | (20,285 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Issuance of mezzanine and other notes receivable | (23,736 | ) | | — | | | — | | | — | | | (23,736 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Collections of mezzanine and other notes receivable | 3,270 | | | — | | | — | | | — | | | 3,270 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Purchases of investments, employee benefit plans | — | | | (1,697 | ) | | — | | | — | | | (1,697 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from sales of investments, employee benefit plans | — | | | 11,223 | | | — | | | — | | | 11,223 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Advances to and investments in affiliates | — | | | (20,586 | ) | | — | | | 20,586 | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | (433 | ) | | — | | | — | | | — | | | (433 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash used in investing activities | (28,303 | ) | | (18,860 | ) | | (20,524 | ) | | 20,586 | | | (47,101 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | |
Net borrowings pursuant to revolving credit facilities | 57,000 | | | — | | | — | | | — | | | 57,000 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Principal payments on long-term debt | (3,750 | ) | | (653 | ) | | (19 | ) | | — | | | (4,422 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from the issuance of long-term debt | 543,500 | | | — | | | — | | | — | | | 543,500 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Purchase of treasury stock | (22,586 | ) | | — | | | — | | | — | | | (22,586 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Excess tax benefits from stock-based compensation | 262 | | | 1,297 | | | — | | | — | | | 1,559 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Debt issuance costs | (4,759 | ) | | — | | | — | | | — | | | (4,759 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from exercise of stock options | 7,090 | | | — | | | — | | | — | | | 7,090 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from contributions from affiliates | — | | | — | | | 20,586 | | | (20,586 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Dividends paid | (654,092 | ) | | — | | | — | | | — | | | (654,092 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash provided from (used in) financing activities | (77,335 | ) | | 644 | | | 20,567 | | | (20,586 | ) | | (76,710 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Net change in cash and cash equivalents | (14,950 | ) | | (25 | ) | | 41,286 | | | — | | | 26,311 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Effect of foreign exchange rate changes on cash and cash equivalents | — | | | — | | | 809 | | | — | | | 809 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents at beginning of period | 23,370 | | | 432 | | | 83,255 | | | — | | | 107,057 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents at end of period | $ | 8,420 | | | $ | 407 | | | $ | 125,350 | | | $ | — | | | $ | 134,177 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
|
|
|
|
|
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Cash Flows |
For the Year Ended December 31, 2011 |
(In thousands) |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | | | | | | | | | | | |
Subsidiaries | Subsidiaries | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | $ | 120,850 | | | $ | (10,483 | ) | | $ | 21,002 | | | $ | — | | | $ | 131,369 | | | | | | | | | | | | | |
| | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | |
Investment in property and equipment | (2,839 | ) | | (7,690 | ) | | (395 | ) | | — | | | (10,924 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Equity method investments | — | | | — | | | (5,000 | ) | | — | | | (5,000 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Issuance of mezzanine and other notes receivable | (9,227 | ) | | — | | | — | | | — | | | (9,227 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Collections of mezzanine and other notes receivable | 4,690 | | | — | | | — | | | — | | | 4,690 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from sale of assets | 1,654 | | | — | | | — | | | — | | | 1,654 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Purchases of investments, employee benefit plans | — | | | (1,602 | ) | | — | | | — | | | (1,602 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from sales of investments, employee benefit plans | — | | | 644 | | | — | | | — | | | 644 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other items, net | (570 | ) | | (10 | ) | | 16 | | | — | | | (564 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash used in investing activities | (6,292 | ) | | (8,658 | ) | | (5,379 | ) | | — | | | (20,329 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | |
Net repayments pursuant to revolving credit facilities | (200 | ) | | — | | | — | | | — | | | (200 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Principal payments on long-term debt | — | | | (275 | ) | | (22 | ) | | — | | | (297 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from the issuance of long-term debt | — | | | — | | | 75 | | | — | | | 75 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Purchase of treasury stock | (53,617 | ) | | — | | | — | | | — | | | (53,617 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Excess tax benefits from stock-based compensation | 38 | | | 1,189 | | | — | | | — | | | 1,227 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Debt issuance costs | (2,356 | ) | | — | | | — | | | — | | | (2,356 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from exercise of stock options | 3,845 | | | — | | | — | | | — | | | 3,845 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Dividends paid | (43,747 | ) | | — | | | — | | | — | | | (43,747 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash provided from (used in) financing activities | (96,037 | ) | | 914 | | | 53 | | | — | | | (95,070 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Net change in cash and cash equivalents | 18,521 | | | (18,227 | ) | | 15,676 | | | — | | | 15,970 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Effect of foreign exchange rate changes on cash and cash equivalents | — | | | — | | | (172 | ) | | — | | | (172 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents at beginning of period | 4,849 | | | 18,659 | | | 67,751 | | | — | | | 91,259 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents at end of period | $ | 23,370 | | | $ | 432 | | | $ | 83,255 | | | $ | — | | | $ | 107,057 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |