Exhibit 99.1
Interval Leisure Group Reports Fourth Quarter and Full Year 2010 Results
MIAMI, March 8, 2011 (BUSINESS WIRE) — Interval Leisure Group (Nasdaq: IILG) (“ILG”) today announced results for the three months and full year ended December 31, 2010.
FOURTH QUARTER AND FULL YEAR 2010 HIGHLIGHTS
· ILG generated fourth quarter diluted earnings per share of $0.11. Full year diluted earnings per share were $0.73.
· Year over year, 2010 consolidated EBITDA increased 2.2%.
· Average revenue per Interval Network member increased 3.3% for the full year.
· Fourth quarter management fee and rental revenue increased by 29.6%, Full year management fee and rental revenue increased by 6.0%.
· Free cash flow was $75.0 million for 2010.
“2010 was a year of transition for Interval Leisure Group. The Company’s fourth quarter and fiscal year 2010 financial results highlight the fundamental strength of our business model in the face of an industry that is experiencing rapid change,” said Craig M. Nash, Chairman, President and Chief Executive Officer of Interval Leisure Group. “In 2010 we focused on driving efficiency and improving operating metrics across our business segments. As we look to 2011, we will be celebrating 35 years of Interval International’s reputation for excellence and innovation in the vacation ownership exchange industry. As such, we will continue this legacy of long-term sustainable growth through investment in both of our segments.”
Financial Summary & Operating Metrics (in millions except per share amounts and percentages)
|
| Three Months Ended |
| Quarter |
| Year Ended |
| Year |
| ||||||||
Metrics |
| 2010 |
| 2009 |
| Change |
| 2010 |
| 2009 |
| Change |
| ||||
Revenue** |
| $ | 93.5 |
| $ | 93.7 |
| (0.2 | )% | $ | 409.4 |
| $ | 405.0 |
| 1.1 | % |
Membership and Exchange revenue |
| $ | 76.9 |
| $ | 78.5 |
| (2.0 | )% | $ | 345.2 |
| $ | 346.0 |
| (0.2 | )% |
Management and Rental revenue |
| $ | 16.7 |
| $ | 15.3 |
| 9.0 | % | $ | 64.2 |
| $ | 59.0 |
| 8.8 | % |
Gross profit |
| $ | 62.1 |
| $ | 62.6 |
| (0.8 | )% | $ | 281.1 |
| $ | 277.6 |
| 1.3 | % |
Net income attributable to common stockholders |
| $ | 6.4 |
| $ | 4.6 |
| 37.9 | % | $ | 42.4 |
| $ | 38.2 |
| 11.0 | % |
Diluted EPS |
| $ | 0.11 |
| $ | 0.08 |
| 37.5 | % | $ | 0.73 |
| $ | 0.67 |
| 9.0 | % |
EBITDA* |
| $ | 30.0 |
| $ | 30.1 |
| (0.4 | )% | $ | 151.5 |
| $ | 148.2 |
| 2.2 | % |
Balance sheet data |
| December 31, 2010 |
| December 31, 2009 |
| ||
Cash and cash equivalents |
| $ | 180.5 |
| $ | 160.0 |
|
Debt |
| $ | 357.6 |
| $ | 395.3 |
|
|
| Year Ended |
| ||||
Cash flow data |
| 2010 |
| 2009 |
| ||
Net cash provided by operating activities |
| $ | 91.4 |
| $ | 87.3 |
|
Free cash flow* |
| $ | 75.0 |
| $ | 72.2 |
|
* “EBITDA” and “Free cash flow” are non-GAAP measures as defined by the Securities and Exchange Commission (the “SEC”). Please see “Presentation of Financial Information,” “Glossary of Terms” and “Reconciliations of Non-GAAP Measures” below for an explanation of non-GAAP measures used throughout this release.
** Revenue amounts for the segments may not add to the total revenue amount because of rounding.
Discussion of Results - Fourth Quarter 2010 Consolidated Operating Results
Consolidated revenue for the quarter ended December 31, 2010 was $93.5 million, relatively flat compared to the fourth quarter of 2009.
Net income attributable to common stockholders for the three months ended December 31, 2010 was $6.4 million, an increase of $1.8 million from $4.6 million for the same period of 2009. Net income growth for the 2010 period reflects decreases in operating expenses of $0.9 million and interest expense of $0.2 million and an increase in other income related to greater net gains on foreign currency exchange of $0.7 million. Net income for the 2009 period included a $1.8 million after-tax accrual related to European Value Added Tax (VAT). Diluted earnings per share (EPS) were $0.11 compared to diluted EPS of $0.08 for the same period of 2009. Excluding a $0.5 million restructuring expense related to the closing of a call center in Spain, fully diluted EPS would have been $0.12 for the fourth quarter 2010.
EBITDA was $30.0 million for the quarter ended December 31, 2010, compared to $30.1 million for the same period of 2009.
Discussion of Results - Full Year 2010 Consolidated Operating Results
Consolidated revenue for the full year ended December 31, 2010 was $409.4 million, an increase of 1.1% from $405.0 million for 2009.
Net income attributable to common stockholders for the year ended December 31, 2010 was $42.4 million or $0.73 of diluted EPS, compared to $38.2 million or $0.67 for the same period of 2009. Fully diluted EPS for the full year would have been $0.74, excluding the $0.5 million restructuring expense related to the closing of a call center in Spain. The improvement in net income and EPS in 2010 is primarily related to an increase in gross profit of $3.6 million, coupled with a decrease in interest expense of $1.5 million and a decrease in other expense of $1.0 million related to lower net losses on foreign currency exchange, offset partially by an increase in general and administrative expense. Net income in 2009 included a $1.8 million after-tax accrual for European VAT.
Business Segment Results
The Company has renamed the Interval and Aston segments in order to better describe the underlying business operations in the segments. Going forward, the Interval segment will be called “Membership and Exchange” and the Aston segment will be called “Management and Rental.”
Membership and Exchange
The Membership and Exchange segment is predominantly comprised of Interval International (Interval) which provides membership and leisure/vacation services to the individual members of its exchange networks and affinity groups, as well as related services to developers of vacation ownership resorts. As of December 31, 2010, the Interval Network includes approximately 2,600 resorts located in more than 75 countries.
Membership and Exchange segment revenue for the three months and full year ended December 31, 2010, was $76.9 million and $345.2 million, respectively. For the full year 2010, Interval Network membership fee and transaction revenue were $129.8 million and $191.0 million, respectively, representing a decrease of 1.7% and an increase of 0.6%, respectively, over the prior year. Year-over-year, average revenue per member increased slightly to $40.45, or 0.6%, in the fourth quarter and increased to $181.36, or 3.3%, for the full year, primarily reflecting increased pricing and a shift in membership mix.
At December 31, 2010, the Membership and Exchange segment had approximately two million members enrolled in its various membership programs, including the Interval Network, Trading Places International (TPI), and other private label programs. The Interval Network had total active members of approximately 1.8 million, a decrease of 1.8% over total active members in the Interval Network at December 31, 2009.
Membership and Exchange EBITDA was $28.3 million and $145.8 million in the fourth quarter and full year 2010, respectively, representing a decrease of 4.0% and an increase
of 1.7% over the segment’s EBITDA of $29.5 million and $143.3 million in the fourth quarter and full year 2009, respectively.
Throughout 2010, Interval renewed strategic agreements with key clients and affiliated 65 new vacation ownership resorts in domestic and international markets. In 2010, nearly two-thirds of all new affiliations were located in non-US locations.
Management and Rental
The Management and Rental segment consists primarily of Aston Hotels & Resorts, LLC and Maui Condo and Home, LLC (Aston) and the management and rental business of TPI. Aston provides hotel and resort management services to 26 resorts and hotels, primarily in Hawaii, as well as other more limited management services to certain additional properties. Following our acquisition of TPI in November 2010, we provide management services at an additional 20 timeshare resorts.
Management and Rental segment revenue for the three months and full year ended December 31, 2010, was $16.7 million and $64.2 million, respectively, including $6.3 million and $22.7 million of management fee and rental revenue (defined below).
Year-over-year, management fee and rental revenue grew by 29.6% for the fourth quarter and 6.0% for the full year ended December 31, 2010. The improvement was primarily driven by an increase in revenue per available room (“RevPAR”) at Aston and the acquisition of TPI. RevPAR for the quarter ended December 31, 2010 was $99.79 compared to $82.48 for the same period in 2009. RevPAR for the year ended December 31, 2010 was $95.79 compared to $91.47 in 2009, resulting from both a higher average daily rate and improved occupancy rates in the fourth quarter and primarily due to higher occupancy rates for the full year ended December 31, 2010.
Management and Rental segment EBITDA was $1.7 million in the fourth quarter of 2010, nearly three times the EBITDA of $0.6 million in the prior year period. Management and Rental segment EBITDA for the full year 2010 was $5.8 million, compared to EBITDA of $5.0 million for the same period in 2009.
Capital Resources and Liquidity
As of December 31, 2010, ILG’s cash and cash equivalents totaled $180.5 million, compared to $160.0 million as of December 31, 2009. As of December 31, 2010, the Company’s total debt outstanding was $357.6 million, net of unamortized discount, compared to $395.3 million as of December 31, 2009.
For the full year 2010, ILG’s capital expenditures totaled $16.4 million, or 4.0% of revenue. Net cash provided by operating activities was $91.4 million and free cash flow was $75.0 million.
Presentation of Financial Information
ILG management believes that the presentation of non-generally accepted accounting principles (non-GAAP) financial measures, including, among others, EBITDA and free cash flow, serves to enhance the understanding of ILG’s performance. These non-GAAP financial measures should be considered in addition to and not as substitutes for, or superior to, measures of financial performance prepared in accordance with generally accepted accounting principles (GAAP). In addition, EBITDA (with certain additional add-backs) is used to calculate compliance with certain financial covenants in ILG’s credit agreement. Management believes that these non-GAAP measures improve the transparency of our disclosures, provide meaningful presentations of our results from our business operations excluding the impact of certain items not related to our core business operations and improve the period to period comparability of results from business operations. These measures may also be useful in comparing our results to those of other companies, however, our calculations may differ from the calculations of these measures used by other companies. More information about the non-GAAP financial measures, including reconciliations of GAAP results to the non-GAAP measures, is available in the financial tables that accompany this press release.
Conference Call
ILG will host a conference call today at 4:30 p.m. Eastern Daylight Time to discuss its results for the fourth quarter and full year 2010, with access via the Internet and telephone. Investors and analysts may participate in the live conference call by dialing (866) 800-8652 (toll-free domestic) or (617) 614-2705 (international); conference ID: 88312830. Please register at least 10 minutes before the conference call begins. A live webcast of the conference call will be available on the Investor Relations section of ILG’s website at www.iilg.com. The replay can be accessed at (888) 286-8010 (toll-free domestic) or (617) 801-6888 (international); conference ID: 51993648. The webcast will be archived on ILG’s website for 90 days after the call.
About Interval Leisure Group
Interval Leisure Group (ILG) is a leading global provider of membership and leisure services to the vacation industry. ILG is headquartered in Miami, Florida, and has more than 2,800 employees worldwide.
The company’s primary business segment is Membership and Exchange, which offers travel- and leisure-related products and services to approximately 2 million member families who are enrolled in various programs. Interval International, the segment’s principal business, is celebrating 35 years as a leader in vacation ownership exchange. With offices in 14 countries, it operates the Interval Network of about 2,600 resorts in more than 75 nations. ILG delivers additional opportunities for vacation ownership exchange through its Trading Places International (TPI) and Preferred Residences networks.
ILG also has a Management and Rental business segment that includes Aston Hotels & Resorts and TPI. These businesses provide hotel, condominium resort, timeshare resort, and homeowners’ association management, as well as vacation rental services, to travelers and property owners at over 45 locations in North America.
More information about the Company is available at www.iilg.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, relating to: our future financial performance, our business prospects and strategy, anticipated financial position, liquidity and capital needs and other similar matters. These forward-looking statements are based on management’s current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict.
Actual results could differ materially from those contained in the forward-looking statements included herein for a variety of reasons, including, among others: adverse trends in economic conditions generally or in the vacation ownership, vacation rental and travel industries; adverse changes to, or interruptions in, relationships with third parties; lack of available financing for, or insolvency or consolidation of developers; decreased demand from prospective purchasers of vacation interests; travel related health concerns, such as pandemics; changes in our senior management; regulatory changes; our ability to compete effectively and successfully introduce new products and services; the effects of our significant indebtedness and our compliance with the terms thereof; adverse events or trends in key vacation destinations; business interruptions in connection with the rearchitecture of our technology systems and our ability to expand successfully in international markets and manage risks specific to international operations. Certain of these and other risks and uncertainties are discussed in our filings with the SEC. Other unknown or unpredictable factors that could also adversely affect our business, financial condition and results of operations may arise from time to time. In light of these risks and uncertainties, the forward-looking statements discussed in this release may not prove to be accurate. Accordingly, you should not place undue reliance on these forward-looking statements, which only reflect the views of our management as of the date of this press release. Except as required by applicable law, ILG does not undertake to update these forward-looking statements.
INTERVAL LEISURE GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)
|
| Three Months Ended |
| Year Ended |
| ||||||||
|
| December 31, |
| December 31, |
| ||||||||
|
| 2010 |
| 2009 |
| 2010 |
| 2009 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue |
| $ | 93,512 |
| $ | 93,734 |
| $ | 409,440 |
| $ | 404,986 |
|
Cost of sales |
| 31,426 |
| 31,122 |
| 128,304 |
| 127,406 |
| ||||
Gross profit |
| 62,086 |
| 62,612 |
| 281,136 |
| 277,580 |
| ||||
Selling and marketing expense |
| 11,566 |
| 12,702 |
| 50,755 |
| 52,029 |
| ||||
General and administrative expense |
| 22,957 |
| 23,552 |
| 88,980 |
| 87,893 |
| ||||
Amortization expense of intangibles |
| 6,662 |
| 6,499 |
| 26,387 |
| 25,961 |
| ||||
Depreciation expense |
| 2,844 |
| 2,493 |
| 10,537 |
| 9,851 |
| ||||
Operating income |
| 18,057 |
| 17,366 |
| 104,477 |
| 101,846 |
| ||||
Other income (expense): |
|
|
|
|
|
|
|
|
| ||||
Interest income |
| 125 |
| 172 |
| 448 |
| 952 |
| ||||
Interest expense |
| (8,751 | ) | (8,987 | ) | (35,782 | ) | (37,281 | ) | ||||
Other income (expense), net |
| 724 |
| 19 |
| (271 | ) | (1,250 | ) | ||||
Total other expense, net |
| (7,902 | ) | (8,796 | ) | (35,605 | ) | (37,579 | ) | ||||
Earnings before income taxes and noncontrolling interest |
| 10,155 |
| 8,570 |
| 68,872 |
| 64,267 |
| ||||
Income tax provision |
| (3,762 | ) | (3,937 | ) | (26,457 | ) | (26,058 | ) | ||||
Net income |
| 6,393 |
| 4,633 |
| 42,415 |
| 38,209 |
| ||||
Net loss attributable to noncontrolling interest |
| — |
| 3 |
| 3 |
| 4 |
| ||||
Net income attributable to common stockholders |
| $ | 6,393 |
| $ | 4,636 |
| $ | 42,418 |
| $ | 38,213 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share attributable to common stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 0.11 |
| $ | 0.08 |
| $ | 0.75 |
| $ | 0.68 |
|
Diluted |
| $ | 0.11 |
| $ | 0.08 |
| $ | 0.73 |
| $ | 0.67 |
|
Weighted average number of common stock outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 57,086 |
| 56,530 |
| 56,898 |
| 56,411 |
| ||||
Diluted |
| 58,131 |
| 57,402 |
| 57,756 |
| 57,015 |
|
INTERVAL LEISURE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
|
| As of |
| ||||
|
| 2010 |
| 2009 |
| ||
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 180,502 |
| $ | 160,014 |
|
Deferred membership costs |
| 13,874 |
| 14,433 |
| ||
Prepaid income taxes |
| 8,539 |
| 5,221 |
| ||
Other current assets |
| 71,284 |
| 67,080 |
| ||
Total current assets |
| 274,199 |
| 246,748 |
| ||
Goodwill and intangible assets, net |
| 608,497 |
| 619,191 |
| ||
Deferred membership costs |
| 19,599 |
| 21,411 |
| ||
Other non-current assets |
| 80,753 |
| 71,231 |
| ||
TOTAL ASSETS |
| $ | 983,048 |
| $ | 958,581 |
|
|
|
|
|
|
| ||
|
|
|
|
|
| ||
LIABILITIES AND EQUITY LIABILITIES: |
|
|
|
|
| ||
Accounts payable, trade |
| $ | 11,302 |
| $ | 11,672 |
|
Deferred revenue |
| 94,651 |
| 96,541 |
| ||
Other current liabilities |
| 73,165 |
| 66,074 |
| ||
Total current liabilities |
| 179,118 |
| 174,287 |
| ||
Long-term debt, net of current portion |
| 357,576 |
| 395,290 |
| ||
Deferred revenue |
| 124,928 |
| 134,236 |
| ||
Other long-term liabilities |
| 96,272 |
| 77,970 |
| ||
Redeemable noncontrolling interest |
| 419 |
| 422 |
| ||
TOTAL STOCKHOLDERS’ EQUITY |
| 224,735 |
| 176,376 |
| ||
TOTAL LIABILITIES AND EQUITY |
| $ | 983,048 |
| $ | 958,581 |
|
INTERVAL LEISURE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
|
| Year Ended December 31, |
| ||||
|
| 2010 |
| 2009 |
| ||
|
|
|
|
|
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income |
| $ | 42,415 |
| $ | 38,209 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Amortization expense of intangibles |
| 26,387 |
| 25,961 |
| ||
Amortization of debt issuance costs |
| 2,389 |
| 2,745 |
| ||
Depreciation expense |
| 10,537 |
| 9,851 |
| ||
Accretion of original issue discount |
| 2,286 |
| 2,048 |
| ||
Non-cash compensation expense |
| 10,115 |
| 10,573 |
| ||
Deferred income taxes |
| 7,677 |
| 22,819 |
| ||
Excess tax benefits from stock-based awards |
| (966 | ) | — |
| ||
Changes in assets and liabilities |
| (9,437 | ) | (24,858 | ) | ||
Net cash provided by operating activities |
| 91,403 |
| 87,348 |
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Acquisitions, net of cash acquired |
| (12,942 | ) | — |
| ||
Changes in restricted cash |
| 954 |
| 1,386 |
| ||
Capital expenditures |
| (16,443 | ) | (15,162 | ) | ||
Net cash used in investing activities |
| (28,431 | ) | (13,776 | ) | ||
Cash flows from financing activities: |
|
|
|
|
| ||
Principal payments on term loan |
| (40,000 | ) | (34,000 | ) | ||
Other, net |
| (1,222 | ) | (685 | ) | ||
Net cash used in financing activities |
| (41,222 | ) | (34,685 | ) | ||
Effect of exchange rate changes on cash and cash equivalents |
| (1,262 | ) | 850 |
| ||
Net increase in cash and cash equivalents |
| 20,488 |
| 39,737 |
| ||
Cash and cash equivalents at beginning of period |
| 160,014 |
| 120,277 |
| ||
Cash and cash equivalents at end of period |
| $ | 180,502 |
| $ | 160,014 |
|
|
|
|
|
|
| ||
Supplemental disclosures of cash flow information: |
|
|
|
|
| ||
Cash paid during the period for: |
|
|
|
|
| ||
Interest, net of amounts capitalized |
| $ | 30,593 |
| $ | 33,869 |
|
Income taxes, net of refunds |
| $ | 21,969 |
| $ | 23,834 |
|
OPERATING STATISTICS
|
| Three Months Ended December 31, |
| Year Ended December 31, |
| ||||||||||||
|
| 2010 |
| % Change |
| 2009 |
| 2010 |
| % Change |
| 2009 |
| ||||
Membership and Exchange |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total active members at end of period (000’s) |
| 1,803 |
| (1.8 | )% | 1,836 |
| 1,803 |
| (1.8 | )% | 1,836 |
| ||||
Average revenue per member |
| $ | 40.45 |
| 0.6 | % | $ | 40.22 |
| $ | 181.36 |
| 3.3 | % | $ | 175.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Management and Rental |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Available room nights (000’s) |
| 392 |
| (5.4 | )% | 414 |
| 1,613 |
| 2.0 | % | 1,580 |
| ||||
RevPAR |
| $ | 99.79 |
| 21.0 | % | $ | 82.48 |
| $ | 95.79 |
| 4.7 | % | $ | 91.47 |
|
ADDITIONAL DATA
|
| Three Months Ended December 31, |
| Year Ended December 31, |
| ||||||||||||
|
| 2010 |
| % Change |
| 2009 |
| 2010 |
| % Change |
| 2009 |
| ||||
|
| (Dollars in thousands) |
| (Dollars in thousands) |
| ||||||||||||
Membership and Exchange |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Transaction revenue |
| $ | 38,611 |
| (3.4 | )% | $ | 39,976 |
| $ | 190,954 |
| 0.6 | % | $ | 189,777 |
|
Membership fee revenue |
| 32,530 |
| (1.1 | )% | 32,907 |
| 129,818 |
| (1.7 | )% | 132,076 |
| ||||
Ancillary member revenue |
| 1,974 |
| 13.9 | % | 1,733 |
| 8,709 |
| 3.3 | % | 8,430 |
| ||||
Total member revenue |
| 73,115 |
| (2.0 | )% | 74,616 |
| 329,481 |
| (0.2 | )% | 330,283 |
| ||||
Other revenue |
| 3,741 |
| (2.6 | )% | 3,842 |
| 15,747 |
| 0.4 | % | 15,684 |
| ||||
Total revenue |
| $ | 76,856 |
| (2.0 | )% | $ | 78,458 |
| $ | 345,228 |
| (0.2 | )% | $ | 345,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Management and Rental |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Management fee and rental revenue |
| $ | 6,305 |
| 29.6 | % | $ | 4,864 |
| $ | 22,694 |
| 6.0 | % | $ | 21,417 |
|
Pass-through revenue |
| 10,351 |
| (0.6 | )% | 10,412 |
| 41,518 |
| 10.4 | % | 37,602 |
| ||||
Total revenue |
| $ | 16,656 |
| 9.0 | % | $ | 15,276 |
| $ | 64,212 |
| 8.8 | % | $ | 59,019 |
|
Management and Rental gross margin |
| 23.2 | % | 46.1 | % | 15.9 | % | 21.3 | % | 1.9 | % | 20.9 | % | ||||
Management and Rental gross margin without Pass-through Revenue |
| 61.4 | % | 22.9 | % | 50.0 | % | 60.1 | % | 4.6 | % | 57.5 | % |
RECONCILIATIONS OF NON-GAAP MEASURES
|
| Year Ended December 31, |
|
|
|
|
|
|
| ||||||
|
| 2010 |
| % Change |
| 2009 |
|
|
|
|
|
|
| ||
|
| (Dollars in thousands) |
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Net cash provided by operating activities |
| $ | 91,403 |
| 4.6 | % | $ | 87,348 |
|
|
|
|
|
|
|
Less: Capital expenditures |
| (16,443 | ) | 8.4 | % | (15,162 | ) |
|
|
|
|
|
| ||
Free cash flow |
| $ | 74,960 |
| 3.8 | % | $ | 72,186 |
|
|
|
|
|
|
|
|
| Three Months Ended December 31, |
| ||||||||||||||||
|
| 2010 |
| 2009 |
| ||||||||||||||
|
| Membership |
| Management |
| Consolidated |
| Membership |
| Management |
| Consolidated |
| ||||||
|
| (Dollars in thousands) |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
EBITDA |
| $ | 28,349 |
| $ | 1,691 |
| $ | 30,040 |
| $ | 29,541 |
| $ | 605 |
| $ | 30,146 |
|
Amortization expense of intangibles |
| 5,312 |
| 1,350 |
| 6,662 |
| 5,263 |
| 1,236 |
| 6,499 |
| ||||||
Depreciation expense |
| 2,621 |
| 223 |
| 2,844 |
| 2,302 |
| 191 |
| 2,493 |
| ||||||
Non-cash compensation expense |
| 2,274 |
| 203 |
| 2,477 |
| 3,431 |
| 357 |
| 3,788 |
| ||||||
Operating income (loss) |
| $ | 18,142 |
| $ | (85 | ) | 18,057 |
| $ | 18,545 |
| $ | (1,179 | ) | 17,366 |
| ||
Interest income |
|
|
|
|
| 125 |
|
|
|
|
| 172 |
| ||||||
Interest expense |
|
|
|
|
| (8,751 | ) |
|
|
|
| (8,987 | ) | ||||||
Other non-operating income, net |
|
|
|
|
| 724 |
|
|
|
|
| 19 |
| ||||||
Income tax provision |
|
|
|
|
| (3,762 | ) |
|
|
|
| (3,937 | ) | ||||||
Net income |
|
|
|
|
| 6,393 |
|
|
|
|
| 4,633 |
| ||||||
Net loss attributable to noncontrolling interest |
|
|
|
|
| — |
|
|
|
|
| 3 |
| ||||||
Net income attributable to common stockholders |
|
|
|
|
| $ | 6,393 |
|
|
|
|
| $ | 4,636 |
|
|
| Year Ended December 31, |
| ||||||||||||||||
|
| 2010 |
| 2009 |
| ||||||||||||||
|
| Membership |
| Management |
| Consolidated |
| Membership |
| Management |
| Consolidated |
| ||||||
|
| (Dollars in thousands) |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
EBITDA |
| $ | 145,753 |
| $ | 5,763 |
| $ | 151,516 |
| $ | 143,281 |
| $ | 4,950 |
| $ | 148,231 |
|
Amortization expense of intangibles |
| 21,083 |
| 5,304 |
| 26,387 |
| 21,017 |
| 4,944 |
| 25,961 |
| ||||||
Depreciation expense |
| 9,690 |
| 847 |
| 10,537 |
| 9,057 |
| 794 |
| 9,851 |
| ||||||
Non-cash compensation expense |
| 9,346 |
| 769 |
| 10,115 |
| 9,811 |
| 762 |
| 10,573 |
| ||||||
Operating income (loss) |
| $ | 105,634 |
| $ | (1,157 | ) | 104,477 |
| $ | 103,396 |
| $ | (1,550 | ) | 101,846 |
| ||
Interest income |
|
|
|
|
| 448 |
|
|
|
|
| 952 |
| ||||||
Interest expense |
|
|
|
|
| (35,782 | ) |
|
|
|
| (37,281 | ) | ||||||
Other non-operating expense, net |
|
|
|
|
| (271 | ) |
|
|
|
| (1,250 | ) | ||||||
Income tax provision |
|
|
|
|
| (26,457 | ) |
|
|
|
| (26,058 | ) | ||||||
Net income |
|
|
|
|
| 42,415 |
|
|
|
|
| 38,209 |
| ||||||
Net loss attributable to noncontrolling interest |
|
|
|
|
| 3 |
|
|
|
|
| 4 |
| ||||||
Net income attributable to common stockholders |
|
|
|
|
| $ | 42,418 |
|
|
| �� |
| $ | 38,213 |
|
Glossary of Terms
Ancillary Member Revenue - Other Interval Network member related revenue including insurance and travel related services.
Available Room Nights - Number of nights available for rental by Aston at managed vacation properties during the period.
Average Revenue per Member - Membership fee revenue, transaction revenue and ancillary member revenue for the Interval Network for the applicable period, divided by the monthly weighted average number of Interval Network active members during the applicable period.
Constant Currency - Represents current period results of operations determined by translating our functional currency results to U.S. dollars (our reporting currency) using the actual blended rate of translation from the comparable prior period.
EBITDA - Net income, excluding, if applicable (1) non-cash compensation expense, (2) depreciation expense, (3) amortization expense of intangibles, (4) goodwill and asset impairments, (5) income taxes, (6) interest income and interest expense and (7) other non-operating income and expense. The Company’s presentation of EBITDA may not be comparable to similarly-titled measures used by other companies.
Free Cash Flow - Cash provided by operating activities less capital expenditures.
Gross Lodging Revenue - Total room revenue collected from all Aston-managed occupied rooms during the period.
Management Fee and Rental Revenue — Represents revenue earned by our Management and Rental segment exclusive of pass-through revenue.
Pass-through Revenue - Represents the compensation and other employee-related costs directly associated with management of the properties and homeowner associations that are included in both revenue and cost of sales and that are passed on to the property owners and homeowner associations without mark-up. Management believes presenting gross margin without these expenses provides management and investors a relevant period-over-period comparison.
RevPAR - Gross Lodging Revenue divided by Available Room Nights during the period for Aston.
Total Active Members - Active members of the Interval Network as of the end of the period. Active members are members in good standing that have paid membership fees and any other applicable charges in full as of the end of the period or are within the allowed grace period.
Transaction Revenue - Transactional and service fees paid primarily for Interval Network exchanges, Getaways, and reservation servicing.
SOURCE: Interval Leisure Group
Interval Leisure Group
Investor Contact:
Jennifer Klein, Investor Relations,
305-925-7302
Jennifer.Klein@iilg.com
Or
Media Contact:
Christine Boesch, Corporate Communications,
305-925-7267
Chris.Boesch@intervalintl.com