MIAMI, May 08, 2012 (BUSINESS WIRE) –
Interval Leisure Group
/quotes/zigman/111763/quotes/nls/iilg IILG
-2.18%
(“ILG”) today announced results
for the three months ended March 31, 2012.
FIRST QUARTER 2012 HIGHLIGHTS
–
Earnings per share of $0.27 vs. $0.23 in the prior year.
–
ILG consolidated revenue increased by 8.3% year over year.
–
Membership and Exchange segment revenue increased 4.6%
–
Management and Rental segment revenue is up 25.7%. Excluding
pass-through revenue, Management and Rental segment revenue is up
39.3%.
–
Total active Interval Network members increased by 1.5%.
–
Average revenue per member increased by 4.4%.
–
Adjusted EBITDA increased by 7.8%.
–
Free cash flow was $34.5 million, an increase of $8.0 million or 30.3%.
“Interval Leisure Group started 2012 with success at every level. ILG’s
consolidated revenue increased by 8.3%, which was driven by an
improvement of 4.6% in Membership and Exchange and 25.7% in Management
and Rental. This incremental topline growth reflects a meaningful
contribution from Interval International’s new products and services,
strong results at Aston and Trading Places and the addition of Vacation
Resorts International, our most recent acquisition. Average revenue per
Interval Network member is at a five-year high, while Platinum
membership and Club Interval Gold products are being adopted by our
developer clients at an impressive rate,” said Craig M. Nash, Chairman,
President and Chief Executive Officer of Interval Leisure Group. “The
shared ownership industry is seeing signs of renewed optimism as new
capital returns to the market and the number of tours by prospective
buyers is increasing.”
Financial Summary & Operating Metrics (in millions, except per share
amounts and percentages)
Three Months Ended Quarter
March 31, Over Quarter
Change
Metrics 2012 2011
———————————————- —— ———- —————–
Revenue $126.7 $117.0 8.3%
Membership and Exchange revenue $100.9 $96.4 4.6%
Management and Rental revenue $25.8 $20.6 25.7%
Gross profit $83.9 $79.5 5.6%
Net income attributable to common stockholders $15.2 $13.2 15.4%
Diluted EPS $0.27 $0.23 17.4%
Adjusted EBITDA* $47.8 $44.4 7.8%
Balance sheet data March 31, 2012 December 31, 2011
———————————————- ——————- —————–
Cash and cash equivalents $179.9 $195.5
Debt $335.8 $340.1
Three Months Ended Quarter
March 31, Over Quarter
Change
Cash flow data 2012 2011
———————————————- —— ———- —————–
Net cash provided by operating activities $37.6 $29.4 27.9%
Free cash flow* $34.5 $26.5 30.3%
———————————————- —— ———- —————–
* "Adjusted 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.
DISCUSSION OF RESULTS
First Quarter 2012 Consolidated Operating Results
Consolidated revenue for the first quarter ended March 31, 2012 was
$126.7 million, an increase of 8.3% from $117.0 million for the first
quarter of 2011.
Net income for the three months ended March 31, 2012 was $15.2 million,
an increase of 15.4% from net income of $13.2 million for the same
period of 2011. The year over year increase in net income reflects a
$3.2 million increase in operating income resulting from higher gross
profit in the quarter, partly offset by unfavorable non-operating
foreign currency fluctuations of $1.3 million. First quarter 2012
diluted earnings per share was $0.27 compared to diluted earnings per
share of $0.23 for the same period of 2011.
Adjusted EBITDA (defined below) was $47.8 million for the quarter ended
March 31, 2012, compared to Adjusted EBITDA of $44.4 million for the
same period of 2011. Adjusted EBITDA for the quarter excludes the impact
of $3.1 million in non-cash compensation as well as other non-operating
expenses primarily consisting of a non-operating foreign currency
exchange net loss of $2.2 million.
Business Segment Results
Membership and Exchange
Membership and Exchange segment revenue for the three months ended March
31, 2012 was $100.9 million, an increase of 4.6% from the comparable
period in 2011.
For the first quarter of 2012, transaction revenue was $61.2 million, an
increase of 8.5%, and membership revenue of $32.6 million was consistent
with the same period in 2011.
Total active members at March 31, 2012 were approximately 1,845,000, an
increase of 1.5% from March 31, 2011. Average revenue per member for the
first quarter of 2012 was $52.32, an increase of 4.4% from the first
quarter of 2011. During the first quarter of 2012, Interval affiliated
25 vacation ownership resorts in domestic and international markets.
Membership and Exchange segment Adjusted EBITDA was $43.5 million in the
first quarter, an increase of 5.1% from the first quarter 2011.
Membership and Exchange segment Adjusted EBITDA reflects an improvement
in segment revenue and excludes $2.2 million of non-operating foreign
exchange net losses.
Management and Rental
Management and Rental segment revenue for the three months ended March
31, 2012, was $25.8 million, including $12.4 million of management fee
and rental revenue (defined below). Year-over-year, management fee and
rental revenue grew by 39.3%. The improvement was primarily driven by
management fee and rental revenue due to the acquisition of Vacation
Resorts International (VRI), increased revenue from Trading Places (TPI)
and improvement in revenue per available room ("RevPAR") at Aston. Aston
RevPAR for the quarter ended March 31, 2012 was $143.75 compared to
$126.25 for the same period in 2011, resulting from a 9.1% higher
average daily rate (ADR) and a 4.3% improvement in occupancy rates
during the quarter.
In the first quarter of 2012, Management and Rental segment Adjusted
EBITDA was $4.3 million, an increase of 46.1% from the prior year period.
Capital Resources and Liquidity
As of March 31, 2012, ILG's cash and cash equivalents totaled $179.9
million, compared to $195.5 million as of December 31, 2011. The
Company's total debt outstanding was $335.8 million, net of unamortized
bond discount, as of March 31, 2012. During the current quarter, the
Company made a $5.0 million voluntary prepayment of principal on its
term loan.
On or after September 1, 2012, we are able to redeem ILG's senior notes,
in whole or in part, at a redemption price equal to 100% of the
principal amount plus accrued and unpaid interest. Given the current
favorable interest rate environment, it is our intention to call and
refinance these senior notes. ILG is currently evaluating options with
respect to how and when to effectuate this transaction.
For the first quarter of 2012, ILG's capital expenditures totaled $3.1
million, or 2.5% of revenue, net cash provided by operating activities
was $37.6 million and free cash flow (defined below) was $34.5 million.
Total interest paid during the first quarter was $14.6 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, Adjusted 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,
Adjusted 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 first quarter 2012, with access via the
Internet and telephone. Investors and analysts may participate in the
live conference call by dialing (866) 383-8003 (toll-free domestic) or
(617) 597-5330 (international); participant pass code: 69813700. 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); pass code: 75838042. 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. Headquartered in Miami,
Florida, ILG has more than 3,500 employees worldwide.
The company's primary business segment is Membership and Exchange, which
offers travel and leisure related products and services to about 2
million member families who are enrolled in various programs. Interval
International, the segment's principal business, has been a leader in
vacation ownership exchange since 1976. With offices in 15 countries, it
operates the Interval Network of approximately 2,700 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, Vacation Resorts International, and TPI. These
businesses provide hotel, condominium resort, timeshare resort, and
homeowners' association management, as well as rental services, to
travelers and owners at more than 200 vacation properties, resorts and
club locations throughout 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; 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 our technology systems; ability of
managed homeowners associations to collect sufficient maintenance fees;
third parties not repaying advances or extensions of credit; loss of the
management contract for one of Aston's largest managed properties; 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
March 31,
---------------------------------
2012 2011
---------------- ----------------
Revenue $ 126,739 $ 116,983
Cost of sales 42,791 37,523
------- -------
Gross profit 83,948 79,460
Selling and marketing expense 13,773 13,832
General and administrative expense 25,426 24,315
Amortization expense of intangibles 7,043 6,813
Depreciation expense 3,306 3,290
------- -------
Operating income 34,400 31,210
Other income (expense):
Interest income 426 121
Interest expense (8,564) (8,966)
Other income (expense), net (2,473) (1,160)
------- - ------- -
Total other expense, net (10,611) (10,005)
------- - ------- -
Earnings before income taxes and noncontrolling interest 23,789 21,205
Income tax provision (8,560) (8,007)
------- - ------- -
Net income 15,229 13,198
Net loss attributable to noncontrolling interest (4) (3)
------- - ------- -
Net income attributable to common stockholders $ 15,225 $ 13,195
===== ======= ===== =======
Earnings per share attributable to common stockholders:
Basic $ 0.27 $ 0.23
Diluted $ 0.27 $ 0.23
Weighted average number of common stock outstanding:
Basic 56,089 57,188
Diluted 56,676 58,084
Dividends declared per share of common stock $ 0.10 $ -
INTERVAL LEISURE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
March 31, 2012 December 31, 2011
------------------ ------------------
ASSETS
Cash and cash equivalents $ 179,885 $ 195,517
Deferred membership costs 12,484 12,461
Prepaid income taxes - 2,245
Other current assets 97,984 75,416
--------- --------
Total current assets 290,353 285,639
Goodwill and intangible assets, net 620,450 586,796
Deferred membership costs 13,736 13,331
Other non-current assets 99,465 90,556
--------- --------
TOTAL ASSETS $ 1,024,004 $ 976,322
======= ========= ======== ========
LIABILITIES AND EQUITY
LIABILITIES:
Accounts payable, trade $ 14,251 $ 11,905
Deferred revenue 110,572 91,214
Current portion of long-term debt 13,659 -
Other current liabilities 91,445 74,891
--------- --------
Total current liabilities 229,927 178,010
Long-term debt 322,131 340,113
Deferred revenue 120,208 119,772
Other long-term liabilities 88,710 89,323
Redeemable noncontrolling interest 424 419
TOTAL STOCKHOLDERS' EQUITY 262,604 248,685
--------- --------
TOTAL LIABILITIES AND EQUITY $ 1,024,004 $ 976,322
======= ========= ======== ========
INTERVAL LEISURE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Three Months Ended March 31,
---------------------------------
2012 2011
---------------- ----------------
Cash flows from operating activities:
Net income $ 15,229 $ 13,198
Adjustments to reconcile net income to net cash provided by
operating activities:
Amortization expense of intangibles 7,043 6,813
Amortization of debt issuance costs 424 472
Depreciation expense 3,306 3,290
Accretion of original issue discount 677 610
Non-cash compensation expense 3,077 3,046
Non-cash interest expense 109 12
Non-cash interest income (190) -
Deferred income taxes (526) 108
Excess tax benefits from stock-based awards (2,127) (1,218)
Gain on disposal of property and equipment (230) -
Changes in assets and liabilities 10,838 3,083
------- -------
Net cash provided by operating activities 37,630 29,414
Cash flows from investing activities:
Acquisition, net of cash acquired (39,963) -
Capital expenditures (3,107) (2,910)
Investment in financing receivables (9,480) -
1,318 -
Payments received on financing receivables
Proceeds from disposal of property and equipment 230 -
------- -------
Net cash used in investing activities (51,002) (2,910)
------- - ------- -
Cash flows from financing activities:
Principal payments on term loan (5,000) (5,000)
Other, net (1,067) (817)
------- - ------- -
Net cash used in financing activities (6,067) (5,817)
------- - ------- -
Effect of exchange rate changes on cash and cash equivalents 3,807 3,139
------- -------
Net increase (decrease) in cash and cash equivalents (15,632) 23,826
Cash and cash equivalents at beginning of period 195,517 180,502
------- -------
Cash and cash equivalents at end of period $ 179,885 $ 204,328
===== ======= ===== =======
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest, net of amounts capitalized $ 14,646 $ 14,823
Income taxes, net of refunds $ 1,165 $ 536
Other non-cash item:
Dividends declared and unpaid $ 5,849 $ -
OPERATING STATISTICS
Three Months Ended March 31,
---------------------------------------
2012 % Change 2011
-------------- ---------- -------------
Membership and Exchange
Total active members at end of period (000's) 1,845 1.5 % 1,818
Average revenue per member $ 52.32 4.4 % $ 50.13
Management and Rental
Available room nights (000's) 369 (1.9)% 376
RevPAR $ 143.75 13.9 % $ 126.25
ADDITIONAL DATA
Three Months Ended March 31,
---------------------------------------
2012 % Change 2011
-------------- ---------- -------------
(Dollars in thousands)
Membership and Exchange
Transaction revenue $ 61,151 8.5 % $ 56,377
Membership fee revenue 32,599 0.0 % 32,590
Ancillary member revenue 1,991 0.7 % 1,978
------- ---- ---- ------
Total member revenue 95,741 5.3 % 90,945
Other revenue 5,166 (5.8)% 5,483
------- ---- ---- ------
Total revenue $ 100,907 4.6 % $ 96,428
== ======= ==== ==== == ======
Management and Rental
Management fee and rental revenue $ 12,433 39.3 % $ 8,927
Pass-through revenue 13,399 15.2 % 11,628
------- ---- ---- ------
Total revenue $ 25,832 25.7 % $ 20,555
== ======= ==== ==== == ======
Management and Rental gross margin 31.6 % 14.5 % 27.6 %
Management and Rental gross margin without Pass-through Revenue 65.7 % 3.3 % 63.6 %
RECONCILIATIONS OF NON-GAAP MEASURES
Three Months Ended March 31,
-------------------------------------------------
2012 % Change 2011
--------------- --------------- -----------------
(Dollars in thousands)
Net cash provided by operating activities $ 37,630 27.9 % $ 29,414
Less: Capital expenditures (3,107) 6.8 % (2,910)
------ --- ------ --- ------ ----
Free cash flow $ 34,523 30.3 % $ 26,504
=== ====== ====== === ==== ======
Three Months Ended March 31,
---------------------------------------------------------------------------------------------------
2012 2011
------------------------------------------------- -------------------------------------------------
Membership Management Consolidated Membership Management Consolidated
and and and and
Exchange Rental Exchange Rental
------------ ------------ -------------- ------------ ------------ --------------
(Dollars in thousands)
Adjusted EBITDA $ 43,511 $ 4,315 $ 47,826 $ 41,405 $ 2,954 $ 44,359
Non-cash compensation expense (2,808) (269) (3,077) (2,760) (286) (3,046)
Other non-operating expense, net (2,324) (149) (2,473) (1,031) (129) (1,160)
------ --- ------ --- ------ ---- ------ --- ------ --- ------ ----
EBITDA 38,379 3,897 42,276 37,614 2,539 40,153
Amortization expense of intangibles (5,420) (1,623) (7,043) (5,424) (1,389) (6,813)
Depreciation expense (3,063) (243) (3,306) (3,027) (263) (3,290)
Less: Other non-operating expense, net 2,324 149 2,473 1,031 129 1,160
------ ------ ------ ------ ------ ------
Operating income $ 32,220 $ 2,180 34,400 $ 30,194 $ 1,016 31,210
=== ====== === ====== === ====== === ======
Interest income 426 121
Interest expense (8,564) (8,966)
Other non-operating expense, net (2,473) (1,160)
Income tax provision (8,560) (8,007)
------ ---- ------ ----
Net income 15,229 13,198
Net income attributable to noncontrolling interest (4) (3)
------ ---- ------ ----
Net income attributable to common stockholders $ 15,225 $ 13,195
==== ====== ==== ======
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, which excludes
all rooms under renovation.
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.
EBITDA - Net income excluding, if applicable: (1) interest income
and interest expense, (2) income taxes, (3) depreciation expense, and
(4) amortization expense of intangibles.
Adjusted EBITDA - EBITDA, excluding, if applicable: (1) non-cash
compensation expense, (2) goodwill and asset impairments and (3) other
non-operating income and expense. The Company's presentation of Adjusted
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 -- Interval Network transactional and service
fees paid primarily for 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
Copyright Business Wire 2012
/quotes/zigman/111763/quotes/nls/iilg
Add to portfolio
IILG
Interval Leisure Group Inc.
US
: U.S.: Nasdaq
$
16.64
-0.37
-2.18%
Volume: 232,154
May 30, 2012 4:00p
P/E Ratio21.85
Dividend YieldN/A
Market Cap$961.51 million
Rev. per Employee$146,183
Financial Glossary
Words used in this article:
