Interval Leisure Group Reports Second Quarter 2013 Results

Interval Leisure Group Reports Second Quarter 2013 Results

MIAMI--(BUSINESS WIRE)-- Interval Leisure Group (NAS: IILG) ("ILG") today announced results for the three months ended June 30, 2013.


  • Earnings per share of $0.36 vs. $0.18 in the prior year. Non-GAAP earnings per share, as discussed further below, were $0.32 in the current quarter.
  • ILG consolidated revenue grew 5.3% year-over-year. Consolidated non-GAAP revenue was up 1.9%.
  • Revenue per Available Room ("RevPAR") at Aston grew 9.9% compared to the prior year.
  • Free cash flow was $54.7 million year to date, an increase of 27.5% from the same period last year.

"During the second quarter, both segments concentrated on organic growth initiatives and new business development activities," said Craig M. Nash, Chairman, President and Chief Executive Officer of Interval Leisure Group. "As we approach the anniversary of ILG's establishment as a public company, we are pleased with all that our team has accomplished the past 5 years. Interval Leisure Group remains focused on executing its strategy to diversify and broaden its role in the non-traditional hospitality and lodging business."

Financial Summary & Operating Metrics (USD in millions except per share amounts)


Three Months Ended

June 30,






Metrics 2013  2012 
Revenue125.0  118.75.3%
Membership and Exchange revenue95.589.76.5%
Management and Rental revenue29.528.91.8%
Gross profit81.675.48.2%
Net income attributable to common stockholders20.610.1104.6%
Non-GAAP net income*18.510.183.7%
Diluted EPS$0.36$0.18100.0%
Non-GAAP diluted EPS*$0.32$0.1877.8%
Adjusted EBITDA* 38.2  37.3 2.4%
Balance sheet data June 30, 2013  December 31, 2012
Cash and cash equivalents109.0101.2
Debt 215.0    260.0

Six Months Ended

June 30,


Over Year


Cash flow data 2013  2012 
Net cash provided by operating activities61.350.222.0%
Free cash flow* 54.7 42.9 27.5%

* "Non-GAAP net income", Non-GAAP diluted EPS", "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.


Second Quarter 2013 Consolidated Operating Results

Consolidated revenue for the second quarter ended June 30, 2013 was $125 million, an increase of 5.3% from $118.7 million for the second quarter of 2012. Net income for the three months ended June 30, 2013 was $20.6 million, an increase of 104.6% from net income of $10.1 million for the same period of 2012.

Operating results for the second quarter of 2013 reflect the correction of an immaterial net understatement of membership revenue, related membership expenses, and income for the period commencing January 1, 2011 through March 31, 2013. The out of period correction of this item resulted in the recognition of $4.1 million of membership revenue and $0.6 million of certain membership expenses in the three months ended June 30, 2013. Consequently, operating income and net income for the second quarter of 2013 were increased by $3.5 million and $2.1 million, respectively, or $0.04 of diluted earnings per share.

Excluding the impact of the prior period item discussed above, non-GAAP consolidated revenue for the second quarter of 2013 increased by 1.9% to $120.9 million on a year-over-year basis. This increase was driven primarily by stronger transaction revenue of $1.1 million generated by our Membership and Exchange segment and a rise in RevPAR of 9.9% at Aston.

Non-GAAP net income (defined below) for the second quarter of 2013 was $18.5 million, an increase of $8.4 million from net income of $10.1 million for the same period of 2012. The year-over-year increase in non-GAAP net income reflects higher operating income of $6.3 million, primarily attributable to $5.4 million of lower amortization of intangibles expense, and a $7.2 million reduction in interest expense. Accordingly, income tax expense increased by $5.7 million. Second quarter 2013 non-GAAP diluted earnings per share (defined below) were $0.32 compared to diluted earnings per share of $0.18 for the same period of 2012.

Adjusted EBITDA (defined below) was $38.2 million for the quarter ended June 30, 2013, compared to $37.3 million for the same period of 2012.

Business Segment Results

Membership and Exchange

Membership and Exchange segment revenue for the three months ended June 30, 2013 was $95.5 million, an increase of 6.5% from the comparable period in 2012. Excluding the impact of the prior period item, revenue for this segment increased 1.9% to $91.5 million in the current quarter compared to the prior year.

For the second quarter of 2013, transaction revenue was $50.2 million, an increase of 2.2%, and membership fee revenue (defined below) was $36.8 million, which includes $4.1 million related to the prior period item.

Total active Interval Network members at June 30, 2013 were approximately 1,821,000, a decrease of 2.1% from June 30, 2012. The reduction in members was primarily due to fewer new members entering from the developer point of sale. Average revenue per member for the second quarter of 2013 was $48.59, representing an increase of 7.7% from $45.11 in the prior year. On a non-GAAP basis, average revenue per member was $46.37 in the current quarter, higher by 2.8% year-over-year. During the second quarter of 2013, Interval affiliated 14 vacation ownership resorts in domestic and international markets.

Membership and Exchange segment adjusted EBITDA was $36.1 million in the second quarter, an increase of 4.3% from the second quarter of 2012. The improvement in adjusted EBITDA primarily resulted from stronger transaction revenue and greater adoption of our Platinum and Club Interval products on a year-over-year basis.

Management and Rental

Management and Rental segment revenue for the three months ended June 30, 2013 was $29.5 million, including $14.2 million of management fee and rental revenue (defined below). Management fee and rental revenue grew by 4.1% on a year-over-year basis. The improvement in management fee and rental revenue was primarily due to higher RevPAR at Aston. Aston RevPAR for the quarter ended June 30, 2013 was $129.17 compared to $117.49 for the same period in 2012, driven by an 11.2% improvement in average daily rate.

In the second quarter of 2013, Management and Rental segment adjusted EBITDA was $2.0 million, compared to $2.6 million in the prior year period. The decline in this segment's adjusted EBITDA resulted from an increase in professional fees incurred during the quarter largely related to our anticipated purchase of 75.5% of the European shared ownership management business of CLC World Resorts and Hotels.


As of June 30, 2013, ILG had $109.0 million of cash and cash equivalents, including $92.4 million of U.S. dollar equivalent or denominated cash deposits held by foreign subsidiaries which are subject to changes in foreign exchange rates. Of this amount, $60.5 million is held in foreign jurisdictions, principally the U.K.

Debt outstanding as of June 30, 2013 was $215 million. As of this date, ILG had $285 million available on its revolving credit facility, which may be increased by an additional $200 million, subject to specified conditions.

For the first half of 2013, ILG's capital expenditures totaled $6.6 million, or 2.5% of revenue, net cash provided by operating activities was $61.3 million and free cash flow (defined below) was $54.7 million, an increase of 27.5% from the same period of 2012. This improvement in free cash flow was driven by lower interest paid as well as higher cash receipts in 2013 compared to 2012, partly offset by higher income taxes paid in 2013.


The Board of Directors of Interval Leisure Group declared a quarterly dividend payment of $0.11 per share to shareholders of record on June 4, 2013. On June 18, 2013, a cash dividend of $6.3 million was paid. Additionally, the board of directors has declared a third quarter dividend of $0.11 per share which is scheduled to be paid on September 18, 2013 to shareholders of record on September 4, 2013.


ILG management believes that the presentation of non-generally accepted accounting principles (non-GAAP) financial measures, including, among others, EBITDA, adjusted EBITDA, non-GAAP net income, non-GAAP basic and diluted EPS 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.


ILG will host a conference call today at 4:30 p.m. Eastern Daylight Time to discuss its results for the second quarter 2013, with access via the Internet and telephone. Investors and analysts may participate in the live conference call by dialing (866) 700-6293 (toll-free domestic) or (617) 213-8835 (international); participant pass code: 61317901. 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 The replay can be accessed at (888) 286-8010 (toll-free domestic) or (617) 801-6888 (international); pass code: 14269281. The webcast will be archived on ILG's website for 90 days after the call.


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 Membership and Exchange segment offers leisure and travel-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 16 countries, it operates the Interval Network of approximately 2,800 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's Management and Rental segment includes Aston Hotels & Resorts, Vacation Resorts International (VRI), 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


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 of developers; 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 add new products and services; our ability to successfully manage and integrate acquisitions; impairment of assets; the restrictive covenants in our revolving credit facility; adverse events or trends in key vacation destinations; business interruptions in connection with the rearchitecture of our technology systems; ability of managed homeowners associations to collect sufficient maintenance fees; third parties not repaying advances or extensions of credit; 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.

(In thousands, except per share data)
 Three Months Ended Six Months Ended
June 30,June 30,
2013 20122013 2012
Cost of sales 43,421  43,261  89,797  86,052 
Gross profit81,56275,407170,067159,355
Selling and marketing expense14,27214,26828,00728,041
General and administrative expense28,22726,98054,53252,406
Amortization expense of intangibles1,8967,2893,90814,332
Depreciation expense 3,696  3,222  7,360  6,528 
Operating income33,47123,64876,26058,048
Other income (expense):
Interest income725772231,003
Interest expense(1,611)(8,825)(3,264)(17,389)
Other income (expense), net1,479980959(1,493)
Loss on extinguishment of debt -  (602) -  (602)
Total other expense, net (60) (7,870) (2,082) (18,481)
Earnings before income taxes and noncontrolling interest33,41115,77874,17839,567
Income tax provision (12,841) (5,727) (28,598) (14,287)
Net income20,57010,05145,58025,280
Net loss (income) attributable to noncontrolling interest -  1  (6) (3)
Net income attributable to common stockholders$20,570 $10,052 $45,574 $25,277 
Earnings per share attributable to common stockholders:
Weighted average number of common stock outstanding:
Dividends declared per share of common stock$0.11$0.10$0.11$0.20
Non-GAAP net income1$18,461$10,052$43,465$25,277
Non-GAAP earnings per share1:
1"Non-GAAP net income" and "Non-GAAP earnings per share" are non-GAAP measures as defined by the SEC. Please see "Reconciliations of Non-GAAP Measures" for a reconciliation to the comparable GAAP measure.
(In thousands)
 June 30, 2013 December 31, 2012
Cash and cash equivalents$108,999$101,162
Deferred membership costs10,01912,349
Prepaid income taxes11,17512,973
Other current assets 93,004 83,011
Total current assets223,197209,495
Goodwill and intangible assets, net600,544604,452
Deferred membership costs11,67311,058
Other non-current assets 69,185 81,915
TOTAL ASSETS$904,599$906,920
Accounts payable, trade$12,828$11,086
Deferred revenue101,39993,367
Other current liabilities 71,173 70,950
Total current liabilities185,400175,403
Long-term debt215,000260,000
Deferred revenue105,440111,273
Other long-term liabilities86,55987,752
Redeemable noncontrolling interest431426
(In thousands)
 Six Months Ended June 30,
2013 2012
Cash flows from operating activities:
Net income$
Read Full Story
Scroll to continue with content AD
  • DJI26931.88144.520.54%
    S&P 5002982.8016.650.56%
  • NIKKEI 22522207.21408.341.87%
    Hang Seng26503.93-17.92-0.07%
  • USD (PER EUR)1.10-0.0025-0.23%
    USD (PER CHF)1.00-0.0017-0.17%
    JPY (PER USD)108.460.07800.07%
    GBP (PER USD)1.270.00240.19%
More to Explore