Condensed Consolidating Financial Statements | 12 Months Ended |
Dec. 31, 2014 |
Condensed Consolidating Financial Statements [Abstract] | |
Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements |
The Company’s Senior Notes due 2020 and 2022 are guaranteed jointly, severally, fully and unconditionally, subject to certain customary limitations, by eight wholly owned domestic subsidiaries. There are no legal or regulatory restrictions on the payment of dividends to Choice Hotels International, Inc. from subsidiaries that do not guarantee the Senior Notes. As a result of the guarantee arrangements, the following condensed consolidating financial statements are presented. Investments in subsidiaries are accounted for under the equity method of accounting. |
|
|
|
|
|
|
|
|
Choice Hotels International, Inc. |
Condensed Consolidating Statement of Income |
For the Year Ended December 31, 2014 |
(in thousands) |
|
| |
| | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | |
Subsidiaries | Subsidiaries | |
REVENUES: | | | | | | | | | | |
Royalty fees | $ | 262,540 | | | $ | 121,295 | | | $ | 44,357 | | | $ | (140,654 | ) | | $ | 287,538 | | |
|
Initial franchise and relicensing fees | 18,753 | | | — | | | 728 | | | — | | | 19,481 | | |
|
Procurement services | 22,959 | | | 23 | | | 837 | | | — | | | 23,819 | | |
|
Marketing and reservation | 367,726 | | | 369,359 | | | 18,783 | | | (343,249 | ) | | 412,619 | | |
|
Other items, net | 13,758 | | | 16 | | | 739 | | | — | | | 14,513 | | |
|
Total revenues | 685,736 | | | 490,693 | | | 65,444 | | | (483,903 | ) | | 757,970 | | |
|
OPERATING EXPENSES: | | | | | | | | | | |
Selling, general and administrative | 137,759 | | | 110,545 | | | 13,768 | | | (140,654 | ) | | 121,418 | | |
|
Marketing and reservation | 383,584 | | | 354,342 | | | 17,942 | | | (343,249 | ) | | 412,619 | | |
|
Depreciation and amortization | 3,038 | | | 5,679 | | | 648 | | | — | | | 9,365 | | |
|
Total operating expenses | 524,381 | | | 470,566 | | | 32,358 | | | (483,903 | ) | | 543,402 | | |
|
Operating income | 161,355 | | | 20,127 | | | 33,086 | | | — | | | 214,568 | | |
|
OTHER INCOME AND EXPENSES, NET: | | | | | | | | | | |
Interest expense | 41,454 | | | 3 | | | 29 | | | — | | | 41,486 | | |
|
Equity in earnings of consolidated subsidiaries | (45,426 | ) | | 881 | | | — | | | 44,545 | | | — | | |
|
Other items, net | (1,465 | ) | | 567 | | | 222 | | | — | | | (676 | ) | |
|
Other income and expenses, net | (5,437 | ) | | 1,451 | | | 251 | | | 44,545 | | | 40,810 | | |
|
Income from continuing operations before income taxes | 166,792 | | | 18,676 | | | 32,835 | | | (44,545 | ) | | 173,758 | | |
|
Income taxes | 43,632 | | | 7,922 | | | 731 | | | — | | | 52,285 | | |
|
Income from from continuing operations, net of income taxes | 123,160 | | | 10,754 | | | 32,104 | | | (44,545 | ) | | 121,473 | | |
|
Income from discontinued operations, net of income taxes | — | | | 1,687 | | | — | | | — | | | 1,687 | | |
|
Net income | $ | 123,160 | | | $ | 12,441 | | | $ | 32,104 | | | $ | (44,545 | ) | | $ | 123,160 | | |
|
|
|
|
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 | | |
|
Depreciation and amortization | 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 income taxes | 149,261 | | | 21,283 | | | 35,490 | | | (47,362 | ) | | 158,672 | | |
|
Income taxes | 35,552 | | | 8,897 | | | 873 | | | — | | | 45,322 | | |
|
Income 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 | | |
|
Depreciation and amortization | 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 Comprehensive Income |
For the Year Ended December 31, 2014 |
(in thousands) |
|
| |
| | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | |
Subsidiaries | Subsidiaries | |
| | | | | | | | | | |
Net income | $ | 123,160 | | | $ | 12,441 | | | $ | 32,104 | | | $ | (44,545 | ) | | $ | 123,160 | | |
|
Other comprehensive income (loss), net of tax: | | | | | | | | | | |
Amortization of loss on cash flow hedge | 861 | | | — | | | — | | | — | | | 861 | | |
|
Foreign currency translation adjustment | (1,615 | ) | | — | | | (1,615 | ) | | 1,615 | | | (1,615 | ) | |
|
Other comprehensive income (loss), net of tax | (754 | ) | | — | | | (1,615 | ) | | 1,615 | | | (754 | ) | |
|
Comprehensive income | $ | 122,406 | | | $ | 12,441 | | | $ | 30,489 | | | $ | (42,930 | ) | | $ | 122,406 | | |
|
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 Balance Sheet |
As of December 31, 2014 |
(in thousands) |
|
| |
| | | | | | | | | | | | | | | | | | | | |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | |
Subsidiaries | Subsidiaries | |
ASSETS | | | | | | | | | | |
Cash and cash equivalents | $ | 25,290 | | | $ | 25 | | | $ | 189,564 | | | $ | — | | | $ | 214,879 | | |
|
Receivables, net | 82,195 | | | 1,194 | | | 8,292 | | | — | | | 91,681 | | |
|
Other current assets | 25,152 | | | 33,585 | | | 1,875 | | | (15,758 | ) | | 44,854 | | |
|
Total current assets | 132,637 | | | 34,804 | | | 199,731 | | | (15,758 | ) | | 351,414 | | |
|
Property and equipment, at cost, net | 25,300 | | | 37,675 | | | 14,334 | | | — | | | 77,309 | | |
|
Goodwill | 60,620 | | | 5,193 | | | — | | | — | | | 65,813 | | |
|
Franchise rights and other identifiable intangibles, net | 4,380 | | | 1,479 | | | 3,053 | | | — | | | 8,912 | | |
|
Notes receivable, net of allowances | 11,847 | | | 27,895 | | | 699 | | | — | | | 40,441 | | |
|
Investments, employee benefit plans, at fair value | — | | | 17,539 | | | — | | | — | | | 17,539 | | |
|
Investments in affiliates | 424,600 | | | 31,139 | | | — | | | (455,739 | ) | | — | | |
|
Advances to affiliates | 15,670 | | | 222,500 | | | 7,793 | | | (245,963 | ) | | — | | |
|
Deferred income taxes | 9,418 | | | 10,429 | | | 699 | | | — | | | 20,546 | | |
|
Other assets | 7,228 | | | 23,891 | | | 34,177 | | | — | | | 65,296 | | |
|
Total assets | $ | 691,700 | | | $ | 412,544 | | | $ | 260,486 | | | $ | (717,460 | ) | | $ | 647,270 | | |
|
LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | |
Accounts payable | $ | 15,588 | | | $ | 37,970 | | | $ | 3,566 | | | $ | — | | | $ | 57,124 | | |
|
Accrued expenses | 28,719 | | | 32,649 | | | 2,162 | | | — | | | 63,530 | | |
|
Deferred revenue | 8,467 | | | 57,339 | | | 576 | | | — | | | 66,382 | | |
|
Current portion of long-term debt | 11,250 | | | 718 | | | 381 | | | — | | | 12,349 | | |
|
Deferred compensation & retirement plan obligations | — | | | 628 | | | — | | | — | | | 628 | | |
|
Other current liabilities | — | | | 15,843 | | | — | | | (15,758 | ) | | 85 | | |
|
Total current liabilities | 64,024 | | | 145,147 | | | 6,685 | | | (15,758 | ) | | 200,098 | | |
|
Long-term debt | 767,760 | | | 3,966 | | | 10,356 | | — | | | 782,082 | | |
|
Deferred compensation & retirement plan obligations | — | | | 23,978 | | | 9 | | | — | | | 23,987 | | |
|
Advances from affiliates | 237,973 | | | 341 | | | 7,649 | | | (245,963 | ) | | — | | |
|
Other liabilities | 50,744 | | | 16,116 | | | 3,044 | | | — | | | 69,904 | | |
|
Total liabilities | 1,120,501 | | | 189,548 | | | 27,743 | | | (261,721 | ) | | 1,076,071 | | |
|
Total shareholders’ (deficit) equity | (428,801 | ) | | 222,996 | | | 232,743 | | | (455,739 | ) | | (428,801 | ) | |
|
Total liabilities and shareholders’ deficit | $ | 691,700 | | | $ | 412,544 | | | $ | 260,486 | | | $ | (717,460 | ) | | $ | 647,270 | | |
|
|
|
|
|
|
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 | | |
|
Notes receivable, net of allowances | 13,257 | | | 17,158 | | | 1,457 | | | — | | | 31,872 | | |
|
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 | 8,955 | | | 13,184 | | | 30,025 | | | — | | | 52,164 | | |
|
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 Statement of Cash Flows |
For the Year Ended December 31, 2014 |
(in thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated |
Subsidiaries | Subsidiaries |
Net cash provided by operating activities | | $ | 140,738 | | | $ | 9,106 | | | $ | 34,704 | | | $ | (657 | ) | | $ | 183,891 | |
|
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | |
Investment in property and equipment | | (11,234 | ) | | (9,188 | ) | | (524 | ) | | — | | | (20,946 | ) |
|
Proceeds from sale of assets | | 27 | | | 15,585 | | | — | | | — | | | 15,612 | |
|
Equity method investments | | — | | | (11,390 | ) | | (6,399 | ) | | — | | | (17,789 | ) |
|
Issuance of mezzanine and other notes receivable | | (3,340 | ) | | — | | | — | | | — | | | (3,340 | ) |
|
Collections of mezzanine and other notes receivable | | 11,289 | | | — | | | — | | | — | | | 11,289 | |
|
Purchases of investments, employee benefit plans | | — | | | (2,794 | ) | | — | | | — | | | (2,794 | ) |
|
Proceeds from sales of investments, employee benefit plans | | — | | | 964 | | | — | | | — | | | 964 | |
|
Advances to and investments in affiliates | | (1,000 | ) | | (5,578 | ) | | — | | | 6,578 | | | — | |
|
Other items, net | | (496 | ) | | (146 | ) | | — | | | — | | | (642 | ) |
|
Net cash used in investing activities | | (4,754 | ) | | (12,547 | ) | | (6,923 | ) | | 6,578 | | | (17,646 | ) |
|
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | |
Principal payments on long-term debt | | (9,375 | ) | | (701 | ) | | (32 | ) | | — | | | (10,108 | ) |
|
Proceeds from the issuance of long-term debt | | — | | | 176 | | | 74 | | | — | | | 250 | |
|
Purchase of treasury stock | | (77,972 | ) | | — | | | — | | | — | | | (77,972 | ) |
|
Excess tax benefits from stock-based compensation | | 299 | | | 3,422 | | | — | | | — | | | 3,721 | |
|
Proceeds from exercise of stock options | | 10,098 | | | — | | | — | | | — | | | 10,098 | |
|
Proceeds from contributions from affiliates | | — | | | — | | | 6,578 | | | (6,578 | ) | | — | |
|
Dividends paid | | (43,529 | ) | | — | | | (657 | ) | | 657 | | | (43,529 | ) |
|
Net cash provided from (used in) financing activities | | (120,479 | ) | | 2,897 | | | 5,963 | | | (5,921 | ) | | (117,540 | ) |
|
Net change in cash and cash equivalents | | 15,505 | | | (544 | ) | | 33,744 | | | — | | | 48,705 | |
|
Effect of foreign exchange rate changes on cash and cash equivalents | | — | | | — | | | (1,621 | ) | | — | | | (1,621 | ) |
|
Cash and cash equivalents at beginning of period | | 9,785 | | | 569 | | | 157,441 | | | — | | | 167,795 | |
|
Cash and cash equivalents at end of period | | $ | 25,290 | | | $ | 25 | | | $ | 189,564 | | | $ | — | | | $ | 214,879 | |
|
|
|
|
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 | | |
|
| | | | | | | | | | | | | | | | | | | | | |