Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / BXG - Bluegreen Vacations Corporation Reports Third Quarter 2018 Results


BXG - Bluegreen Vacations Corporation Reports Third Quarter 2018 Results

FORT LAUDERDALE, Fla., Nov. 06, 2018 (GLOBE NEWSWIRE) -- BBX Capital Corporation (NYSE: BBX) (OTCQX: BBXTB) ("BBX Capital") announced that Bluegreen Vacations Corporation (NYSE: BXG), which is 90% owned by BBX Capital, issued the following press release.  Please see the Bluegreen press release below.



BBX Capital Corporation Investor Relations Contact:
Leo Hinkley, Managing Director, Investor Relations Officer
Phone: 954-940-5300
Email: LHinkley@BBXCapital.com


BLUEGREEN VACATIONS CORPORATION REPORTS THIRD QUARTER 2018 RESULTS

BOCA RATON, Florida (November 5, 2018) — Bluegreen Vacations Corporation (NYSE: BXG) ("Bluegreen" or the “Company") today reported its third quarter 2018 financial results.

3Q18 Highlights

  • Earnings Per Share (“EPS”) increased 3.8% to $0.27
  • Adjusted EBITDA of $34.9 million, which was negatively impacted by lost business associated with Hurricane Florence, which we estimate to have been $2.3 million of EBITDA
  • Total revenues increase of $7.0 million, or 3.6%, to $202.2 million
  • Growth in System-Wide Sales of Vacation Ownership Interests (“VOIs”) of 1.1% (or 4.5% excluding the $5.8 million of sales we estimated to have been lost as a result of Hurricane Florence)
  • Subsequent to quarter end, completed a $117.7 million securitization of vacation ownership loans with a fixed, weighted-average interest rate coupon of 4.02%

“During the third quarter, the Company achieved a 3.8% increase in EPS as we continued to execute on our strategy of providing our owners with a lifetime of vacations in our unique and experiential vacation ownership resorts,” said Shawn B. Pearson, Chief Executive Officer and President. “While we were fortunate to have sustained minimal physical damage from Hurricane Florence, the hurricane unfortunately did impact tours, sales and earnings due to weather-related cancellations.”  

Mr. Pearson continued, “Our primary focus is to continue to enhance our platform to support long term sustained growth that scales with our business. We are ramping up our sales efforts at the resorts we recently acquired, and are working on various marketing initiatives, including focusing our digital initiatives to make our marketing programs more efficient and effective. Our platform is at the heart of our investments, having just completed the implementation of an upgraded sales and inventory technology system. Finally, we are pleased with the successful securitization we recently closed which was well accepted by the market and achieved what we believe are attractive terms and pricing. While we are confident in the ongoing demand for our vacation ownership resorts, our near term expectation for sales growth is consistent with recent performance. We are continuing to seek to augment our sales and marketing channels and expect that these efforts will deliver long term growth and shareholder value.”

Financial Results
(dollars in millions, except per share data)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
 
Nine Months Ended September 30,
 
 
2018
 
 
2017
 
 
Change
 
2018
 
 
2017
 
 
Change
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenues
$
 202.2
 
 
$
 195.2
 
 
 3.6
 
%
 
$
 564.7
 
 
$
 544.9
 
 
 3.6
 
%
Income before non-controlling interest and
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 provision for income taxes
$
 32.5
 
 
$
 34.4
 
 
 (5.4
)
%
 
$
 102.7
 
 
$
 108.1
 
 
 (5.0
)
%
Net income attributable to shareholders
$
 20.5
 
 
$
 18.5
 
 
 10.5
 
%
 
$
 68.2
 
 
$
 60.2
 
 
 13.3
 
%
Earnings per share Basic and diluted
$
 0.27
 
 
$
 0.26
 
 
 3.8
 
%
 
$
 0.91
 
 
$
 0.85
 
 
 7.1
 
%
Adjusted EBITDA
$
 34.9
 
 
$
 39.1
 
 
 (10.8
)
%
 
$
 110.1
 
 
$
 114.8
 
 
 (4.1
)
%
Capital-light revenue(1) as a percentage of
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
total revenue
 
69.2
%
 
 
70.1
%
 
 (90
)
bp
 
 
71.1
%
 
 
69.1
%
 
 200
 
bp

(1) Bluegreen's "capital-light" revenue includes revenue from the sales of VOIs under fee-based sales and marketing arrangements, just-in-time inventory acquisition arrangements, and secondary market arrangements, as well as other fee-based services revenue and cost reimbursements revenue.

Total Revenues for the three months ended September 30, 2018 increased by $7.0 million, or 3.6%, to $202.2 million from the prior year period, primarily driven by increased Resort Operations and Club Management Revenues.  Adjusted EBITDA was $34.9 million in the third quarter of 2018 compared to $39.1 million in the third quarter of 2017.

The third quarter of 2018 was negatively impacted by Hurricane Florence which hit North and South Carolina in September. The Company’s nine Club Resorts and two Club Associate Resorts in the primary path of the Hurricane suffered relatively minor damage, but the storm caused guest and owner cancellations which we estimate resulted in lost system-wide sales in the third quarter of 2018 of approximately $5.8 million, with the related estimated EBITDA impact of approximately $2.3 million.  

Corporate & Other General and Administrative expenses were $20.3 million in the third quarter of 2018 compared to $17.4 million in the third quarter of 2017. The year over year increase was due to a number of factors including: higher outside legal expenses in connection with intensified focus on vigorously defending claims which the Company believes to be frivolous; increased depreciation expense in connection with information technology assets to support the Company’s growth; and investor and public relations activities related to being a public company.

Segment Results

Sales of VOIs and Financing Segment
(dollars in millions, except per guest and per transaction amounts)
  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
 
Nine Months Ended September 30,
 
 
2018
 
 
2017
 
 
Change
 
2018
 
 
2017
 
 
Change
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
System-wide sales of VOIs
$
 173.3
 
 
$
 171.4
 
 
 1.1
 
%
 
$
 478.1
 
 
$
 467.3
 
 
 2.3
 
%
Segment adjusted EBITDA
$
 44.9
 
 
$
 48.8
 
 
 (7.9
)
%
 
$
 136.9
 
 
$
 137.1
 
 
 (0.2
)
%
Guest tours
 
 66,434
 
 
 
 69,479
 
 
 (4.4
)
%
 
 
 182,183
 
 
 
 193,687
 
 
 (5.9
)
%
Average sales price per transaction
$
 15,988
 
 
$
 15,055
 
 
 6.2
 
%
 
$
 15,576
 
 
$
 15,440
 
 
 0.9
 
%
Sales to tour conversion ratio
 
16.5
%
 
 
16.7
%
 
 (1.2
)
%
 
 
17.0
%
 
 
15.8
%
 
 7.6
 
%
Sales volume per guest ("VPG")
$
 2,636
 
 
$
 2,513
 
 
 4.9
 
%
 
$
 2,647
 
 
$
 2,442
 
 
 8.4
 
%
Selling and marketing expenses, as a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
% of system-wide sales of VOIs
 
49.0
%
 
 
51.4
%
 
 (240
)
bp
 
 
48.9
%
 
 
51.8
%
 
 (290
)
bp
Provision for loan losses
 
17.0
%
 
 
14.9
%
 
 210
 
bp
 
 
15.5
%
 
 
16.0
%
 
 (50
)
bp
Cost of VOIs sold
 
15.9
%
 
 
10.3
%
 
 560
 
bp
 
 
10.2
%
 
 
6.4
%
 
 380
 
bp

During the third quarter of 2018, system-wide sales of VOIs increased $1.9 million, or 1.1%, to $173.3 million, compared to the third quarter of 2017.

Average sales volume per guest, and average sales price per transaction increased 4.9% and 6.2%, respectively compared to the prior year period, while guest tours declined by 4.4% in the third quarter of 2018 compared to the same period in 2017. The Company believes a key driver of these year over year changes is the Company’s ongoing initiatives to screen the credit qualifications of potential marketing guests.  This initiative has resulted in improved efficiencies in the sales process, but has decreased the number of guest tours at the Company’s sales offices.

The Company’s allowance for loan losses was 17.0% of the applicable sales for the third quarter of 2018 compared to 14.9% in the third quarter of 2017.  This increase was due to additional reserves required on prior years’ loan originations and reflects the ongoing impact of the receipt of letters from attorneys who purport to represent certain VOI owners who then ultimately default on their obligations.  The Company’s average annual default rate for the twelve months ended September 30, 2018 increased to 8.41% as compared to 8.07% during the twelve months ended September 30, 2017.

Cost of VOIs Sold increased to 15.9% in the third quarter of 2018 from 10.3% in the third quarter of 2017.  During the third quarter of 2018, VOI sales were of comparatively higher cost product and the Company acquired less secondary market VOI inventory as compared to the same period in 2017. As planned, secondary market purchases were temporarily suspended in September 2018 in connection with a computer system conversion. Secondary market inventory on average has a lower cost of acquisition than developed VOIs and reduces Cost of VOIs Sold in the period when purchased, under the relative sales value method of accounting. Secondary market purchases resumed after quarter end.

Fee-based sales commission revenue was $61.6 million in the third quarter of 2018, compared to $70.0 million in the same period in 2017. The year over year change was driven by lower sales of third-party VOI inventory, along with slightly lower commission rates primarily due to the mix of developer sales.

Selling and marketing expenses in the third quarter of 2018 decreased as a percentage of System-Wide Sales due to the increased sales volume per guest noted above, a higher percentage of sales to the Company’s existing owners and the reduction of certain fixed selling and marketing expenses in connection with the “corporate realignment” initiative commenced during the fourth quarter of 2017.

As previously disclosed, the Company and Bass Pro, Inc. (“Bass Pro”) are not in agreement on commissions paid to Bass Pro under the parties’ marketing and promotions agreement as well as other issues regarding the parties’ ongoing relationship.  These discussions are ongoing. The issues raised by Bass Pro have not impacted current operations under the marketing agreement or relative to Bluegreen/Big Cedar Vacations, LLC, the Company’s 51%-owned joint venture with an affiliate of Bass Pro.  While the Company does not believe that any material additional amounts are due to Bass Pro as a result of these matters, any change in the parties’ relationship or in payments or reimbursements made under the agreements could impact future results.

Net carrying cost of VOI Inventory increased to $2.9 million in the third quarter of 2018 as compared to $0.8 million in the same period in 2017.  The increase was primarily associated with the carrying costs of the Éilan Hotel & Spa, which was acquired in April 2018, as well as increased maintenance fees and developer subsidies related to an increase in the Company’s VOI inventory.

Financing revenues, net of financing expense, was $15.0 million in the third quarter of 2018, compared to $15.4 million in the same period in 2017. The year over year change was driven by a higher cost of borrowing for the Company, and lower weighted average interest rates on VOI notes receivable as the Company implemented “risk-based pricing” based on customer’s FICO score.

Resort Operations and Club Management Segment
(dollars in millions)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017
 
% Change
 
2018
 
2017
 
% Change
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Resort operations and club management revenue
$
 44.5
 
$
 39.1
 
 13.7
%
 
$
 127.3
 
$
 113.2
 
 12.5
%
Segment adjusted EBITDA
$
 12.2
 
$
 10.3
 
 18.7
%
 
$
 38.0
 
$
 31.9
 
 19.1
%
Resorts managed at quarter end
 
49
 
 
48
 
 2.1
%
 
 
49
 
 
48
 
 2.1
%

In the third quarter of 2018, resort operations and management club revenue increased by $5.4 million, or 13.7%, to $44.5 million from the prior year quarter. The increase was primarily due to an additional resort management contract added since September 30, 2017. Segment adjusted EBITDA grew by 18.7% to $12.2 million.

Balance Sheet and Liquidity
As of September 30, 2018, unrestricted cash and cash equivalents totaled $195.4 million. Bluegreen had availability of approximately $122.8 million under its receivable-backed purchase and credit facilities, inventory lines of credit and corporate credit line as of September 30, 2018, subject to eligible collateral and the terms of the facilities, as applicable.

On August 15, the Company renewed its revolving timeshare receivables hypothecation facility with Pacific Western Bank. The renewed credit facility agreement extends the revolving advance period to September 2021, with the facility maturing in September 2024 and reduces the interest rate payable by the Company. In each case, periods are subject to an additional 12-month extension at the option of Pacific Western Bank. Maximum permitted outstanding borrowings under the facility are $40.0 million, and, subject to the terms and conditions of the facility, approximately $22.9 million of the facility remained available as of September 30, 2018. 

Subsequent to quarter end, the Company completed a $117.7 million securitization of investment-grade vacation ownership loan-backed notes with a fixed, weighted-average interest rate coupon of 4.02%. Proceeds from the notes sale were primarily used to pay down the balance on certain of the Company’s receivable-backed debt facilities and the balance will be used for general corporate purposes.

Free cash flow, which the Company defines as cash flow from operating activities, less capital expenditures, was $21.4 million for the nine months ended September 30, 2018, compared to $39.3 million for the nine months ended September 30, 2017. The decrease in free cash flow was primarily attributable to sales office expansions, increased information technology spending, acquisition and development of traditional inventory, and decreased working capital, partially offset by lower income tax payments and lower purchases of secondary market and just-in-time inventories. 

Acquisition Activity
As previously disclosed, in July the Company entered into an agreement to acquire inventory and, by 2021, the resort management contract at The Manhattan Club in New York City.  The agreement provides Bluegreen the exclusive right, on a non-committed basis, to acquire the remaining timeshare inventory at The Manhattan Club under Bluegreen’s “capital-light” Secondary Market program through periodic purchases over time, and subject to the terms and conditions of the agreement, the exclusive right to acquire the management contract for The Manhattan Club resort in 2021.

In addition, as previously announced, year to date, the Company has added two additional resorts to its network. The Company acquired the Éilan Hotel & Spa in San Antonio, Texas for approximately $34.3 million, and opened a portion of a planned 13,000 square foot sales office at the Éilan Hotel & Spa in August 2018. The Company also entered into a fee-based service agreement with Marquee Developer, LLC, owner and developer, of The Marquee — formerly known as 144 Elk Luxury Lofts — in New Orleans, Louisiana, which will add 94 units of resort inventory.  The Marquee resort VOIs will be sold through The Bluegreen Vacation Club, and is expected to be open for Vacation Club guests in 2019.  The Company intends to open a 5,700 square foot sales office at the Marquee.

Dividend
On October 17, 2018, Bluegreen’s Board of Directors declared a cash dividend payment of $0.15 per share of common stock. The dividend is payable November 15, 2018 to shareholders of record on the close of trading on October 31, 2018.

Third Quarter 2018 Earnings Call and Webcast
The Company has provided a pre-recorded business update and management presentation via webcast link, listed below, on the Investor Relations section of its website at ir.bluegreenvacations.com. A transcript will also be available simultaneously with the webcast.

The webcast and supplemental management presentation can be accessed on the Investor Relations section of Bluegreen Vacations’ website at ir.bluegreenvacations.com. The pre-record can also be accessed at 1-844-512-2921 (domestic) and 1-412-317-6671 (international) and entering pin number 24463164. The business update via dial-in will be available through midnight December 5, 2018. A transcript will also be available simultaneously with the webcast.

Forward-Looking Statements:
Certain statements in this press release are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical fact, are forward-looking statements.  Forward-looking statements are based on current expectations of management and can be identified by the use of words such as “believe”, “may”, “could”, “should”, “plans”, “anticipates”, “intends”, “estimates”, “expects”, and other words and phrases of similar impact.  Forward-looking statements involve risks, uncertainties and other factors, many of which are beyond our control, that may cause actual results or performance to differ from those set forth or implied in the forward-looking statements. These risks and uncertainties include, without limitation, risks relating to our ability to successfully implement our strategic plans and initiatives, generate earnings and long-term growth, risks relating to improving our digital capabilities, including our virtual reality technology, successfully complete acquisitions and sales office expansions when planned or at all and that such acquisitions and expansions will be profitable, that marketing alliances will remain in place and will successfully  drive growth or be successful, the risk that the impact of the hurricane may be materially different than estimated and we may not have achieved the assumed sales, and the additional risks and uncertainties described in Bluegreen's filings with the Securities and Exchange Commission, including, without limitation, those described in the “Risk Factors” section of Bluegreen’s Annual Report on Form 10-K for the year ended December 31, 2017 and Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2018, expected to be filed on or about November 6, 2018.  Bluegreen cautions that the foregoing factors are not exclusive. You should not place undue reliance on any forward-looking statement, which speaks only as of the date made. Bluegreen does not undertake, and specifically disclaims any obligation, to update or supplement any forward-looking statements.

Non-GAAP Financial Measures:
The Company refers to certain non-GAAP financial measures in this press release, including system-wide sales of VOIs, Adjusted EBITDA, adjusted EPS and free cash flow.  Please see the supplemental tables and definitions attached herein for additional information and reconciliation of such non-GAAP financial measures.

About Bluegreen Vacations Corporation: 

Bluegreen Vacations Corporation (NYSE: BXG) is a leading vacation ownership company that markets and sells vacation ownership interests (VOIs) and manages resorts in top leisure and urban destinations. The Bluegreen Vacation Club is a flexible, points-based, deeded vacation ownership plan with approximately 216,000 owners, 69 Club and Club Associate Resorts and access to more than 11,100 other hotels and resorts through partnerships and exchange networks as of September 30, 2018. Bluegreen Vacations also offers a portfolio of comprehensive, fee-based resort management, financial, and sales and marketing services, to or on behalf of third parties. Bluegreen is 90% owned by BBX Capital Corporation (NYSE: BBX) (OTCQX: BBXTB), a diversified holding company. For further information, visit www.BluegreenVacations.com.

About BBX Capital Corporation:
BBX Capital Corporation (NYSE: BBX) (OTCQX: BBXTB), is a Florida-based diversified holding company whose activities include its 90% ownership interest in Bluegreen Vacations Corporation (NYSE: BXG) as well as its real estate and middle market divisions. For additional information, please visit www.BBXCapital.com

Bluegreen Vacations Media Contact:
Nikki Sacks, 203-682-8263
Evelyn Infurna, 203-682-8265
Email: bluegreenvac@icrinc.com



BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (UNAUDITED)
(In thousands, except for per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
 
For the Nine Months Ended
 
 
 
September 30,
 
September 30,
 
 
 
 
 
 
2017
 
 
 
 
 
2017
 
 
 
 
2018
 
 
*As Adjusted
 
2018
 
 
*As Adjusted
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross sales of VOIs
 
$
 85,151
 
 
$
 73,402
 
 
$
 231,338
 
 
$
 209,585
 
 
Estimated uncollectible VOI notes receivable
 
 
 (14,453
)
 
 
 (10,949
)
 
 
 (35,926
)
 
 
 (33,491
)
 
Sales of VOIs
 
 
 70,698
 
 
 
 62,453
 
 
 
 195,412
 
 
 
 176,094
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fee-based sales commission revenue
 
 
 61,641
 
 
 
 69,977
 
 
 
 167,581
 
 
 
 179,046
 
 
Other fee-based services revenue
 
 
 31,057
 
 
 
 27,386
 
 
 
 89,472
 
 
 
 83,442
 
 
Cost reimbursements
 
 
 16,900
 
 
 
 14,097
 
 
 
 47,157
 
 
 
 40,660
 
 
Interest income
 
 
 21,531
 
 
 
 21,296
 
 
 
 63,771
 
 
 
 65,673
 
 
Other income, net
 
 
 378
 
 
 
 –
 
 
 
 1,269
 
 
 
 –
 
 
Total revenues
 
 
 202,205
 
 
 
 195,209
 
 
 
 564,662
 
 
 
 544,915
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of VOIs sold
 
 
 11,237
 
 
 
 6,444
 
 
 
 19,838
 
 
 
 11,352
 
 
Cost of other fee-based services
 
 
 19,937
 
 
 
 17,182
 
 
 
 53,983
 
 
 
 48,663
 
 
Cost reimbursements
 
 
 16,900
 
 
 
 14,097
 
 
 
 47,157
 
 
 
 40,660
 
 
Selling, general and administrative expenses
 
 
 112,407
 
 
 
 114,934
 
 
 
 315,535
 
 
 
 312,257
 
 
Interest expense
 
 
 9,208
 
 
 
 8,058
 
 
 
 25,470
 
 
 
 23,779
 
 
Other expense, net
 
 
 –
 
 
 
 119
 
 
 
 –
 
 
 
 120
 
 
Total costs and expenses
 
 
 169,689
 
 
 
 160,834
 
 
 
 461,983
 
 
 
 436,831
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income before non-controlling interest and
 
 
 
 
 
 
 
 
 
 
 
 
 
 provision for income taxes
 
 
 32,516
 
 
 
 34,375
 
 
 
 102,679
 
 
 
 108,084
 
 
Provision for income taxes
 
 
 8,443
 
 
 
 12,584
 
 
 
 24,997
 
 
 
 38,487
 
 
Net income
 
 
 24,073
 
 
 
 21,791
 
 
 
 77,682
 
 
 
 69,597
 
 
Less: Net income attributable to
 non-controlling interest
 
 
 3,585
 
 
 
 3,251
 
 
 
 9,509
 
 
 
 9,418
 
 
Net income attributable to Bluegreen
 
 
 
 
 
 
 
 
 
 
 
 
 
 Vacations Corporation shareholders
 
$
 20,488
 
 
$
 18,540
 
 
$
 68,173
 
 
$
 60,179
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comprehensive income attributable to Bluegreen
 
 
 
 
 
 
 
 
 
 
 
 
 
  Bluegreen Vacations Corporation
  shareholders
 
$
 20,488
 
 
$
 18,540
 
 
$
 68,173
 
 
$
 60,179
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

*See Note 2: Significant Accounting Policies within the September 30, 2018 quarterly report on Form 10-Q for further discussion.


BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (UNAUDITED)
(In thousands, except for per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
 
For the Nine Months Ended
 
 
 
September 30,
 
September 30,
 
 
 
 
 
 
2017
 
 
 
 
2017
 
 
 
2018
 
*As Adjusted
 
2018
 
*As Adjusted
 
Earnings per share attributable to
 Bluegreen Vacations Corporation
 shareholders - Basic and diluted
 
$
 0.27
 
$
 0.26
(1)
$
0.91
 
$
0.85
(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of common shares
 outstanding:
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic and diluted
 
 
 74,734
 
 
 70,998
(1)
 
 74,734
 
 
 70,998
(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash dividends declared per share
 
$
 0.15
 
$
 0.28
(1)
$
 0.45
 
$
 0.56
(1)

*See Note 2: Significant Accounting Policies within the September 30, 2018 quarterly report on Form 10-Q for further discussion.

(1) The calculation of basic and diluted earnings per share and the cash dividend for the 2017 periods reflect the stock split effected in connection with our initial public offering during November 2017 as if the stock split was effected January 1, 2017. See Note 1: Organization and Basis of Presentation within the September 30, 2018 quarterly report on Form 10-Q for further discussion.



BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED)
(In thousands)
 
 
 
 
 
 
 
 
 
For the Nine Months Ended
 
 
September 30,
 
 
2018
 
 
2017
 
 
 
 
 
 
*As Adjusted
Operating activities:
 
 
 
 
 
 
Net income
 
 
 77,682
 
 
 
 69,597
 
Adjustments to reconcile net income to net cash provided
 
 
 
 
 
 
by operating activities:
 
 
 
 
 
 
Depreciation and amortization
 
 
 11,852
 
 
 
 10,559
 
Loss on disposal of property and equipment
 
 
 –
 
 
 
 428
 
Provision for loan losses
 
 
 35,866
 
 
 
 32,066
 
Provision (benefit) for deferred income taxes
 
 
 2,730
 
 
 
 (5,669
)
Changes in operating assets and liabilities:
 
 
 
 
 
 
Notes receivable
 
 
 (48,492
)
 
 
 (29,526
)
Prepaid expenses and other assets
 
 
 (23,386
)
 
 
 (17,736
)
Inventory
 
 
 (23,405
)
 
 
 (30,707
)
Accounts payable, accrued liabilities and other, and
 
 
 
 
 
 
deferred income
 
 
 12,895
 
 
 
 19,677
 
Net cash provided by operating activities
 
 
 45,742
 
 
 
 48,689
 
 
 
 
 
 
 
 
Investing activities:
 
 
 
 
 
 
Purchases of property and equipment
 
 
 (24,347
)
 
 
 (9,380
)
Net cash used in investing activities
 
 
 (24,347
)
 
 
 (9,380
)
 
 
 
 
 
 
 
Financing activities:
 
 
 
 
 
 
Proceeds from borrowings collateralized
 
 
 
 
 
 
by notes receivable
 
 
 114,756
 
 
 
 170,030
 
Payments on borrowings collateralized by notes receivable
 
 
 (103,578
)
 
 
 (164,331
)
Proceeds from borrowings collateralized
 
 
 
 
 
 
by line-of-credit facilities and notes payable
 
 
 50,042
 
 
 
 30,000
 
Payments under line-of-credit facilities and notes payable
 
 
 (36,717
)
 
 
 (32,968
)
Payments of debt issuance costs
 
 
 (385
)
 
 
 (3,217
)
Distributions to non-controlling interest
 
 
 (4,900
)
 
 
 (3,920
)
Dividends paid
 
 
 (33,631
)
 
 
 (40,000
)
Net cash used in financing activities
 
 
 (14,413
)
 
 
 (44,406
)
Net increase (decrease) in cash and cash equivalents
 
 
 
 
 
 
and restricted cash
 
 
 6,982
 
 
 
 (5,097
)
Cash, cash equivalents and restricted cash at beginning of period
 
 
 243,349
 
 
 
 190,228
 
Cash, cash equivalents and restricted cash at end of period
 
 
 250,331
 
 
 
 185,131
 
 
 
 
 
 
 
 
Supplemental schedule of operating cash flow information:
 
 
 
 
 
 
Interest paid, net of amounts capitalized
 
 
 22,437
 
 
 
 19,715
 
Income taxes paid
 
 
 22,856
 
 
 
 41,087
 
Supplemental schedule of non-cash investing and financing activities:
 
 
 
 
 
 
Acquisition of inventory, property, and equipment for notes payable
 
 
 24,258
 
 
 
 –
 

*See Note 2: Significant Accounting Policies within the September 30, 2018 quarterly report on Form 10-Q for further discussion.


BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In thousands, except for per share data)
 
 
 
 
 
 
 
 
 
September 30,
 
December 31,
 
 
2018
 
2017
 
 
 
 
*As Adjusted
ASSETS 
 
 
 
 
 
 
Cash and cash equivalents
 
 
 195,439
 
 
 197,337
Restricted cash ($17,081 and $19,488 in VIEs at September 30, 2018
 
 
 
 
 
 
and December 31, 2017, respectively)
 
 
 54,892
 
 
 46,012
Notes receivable, net ($308,221 and $279,188 in VIEs
 
 
 
 
 
 
at September 30, 2018 and December 31, 2017, respectively)
 
 
 439,484
 
 
 426,858
Inventory
 
 
 325,532
 
 
 281,291
Prepaid expenses
 
 
 15,733
 
 
 10,743
Other assets
 
 
 70,498
 
 
 52,506
Intangible assets, net
 
 
 61,878
 
 
 61,978
Loan to related party
 
 
 80,000
 
 
 80,000
Property and equipment, net
 
 
 93,536
 
 
 74,756
Total assets
 
 
 1,336,992
 
 
 1,231,481
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
Accounts payable
 
 
 19,822
 
 
 22,955
Accrued liabilities and other
 
 
 94,729
 
 
 77,317
Deferred income
 
 
 15,509
 
 
 16,893
Deferred income taxes
 
 
 91,696
 
 
 88,966
Receivable-backed notes payable - recourse
 
 
 97,770
 
 
 84,697
Receivable-backed notes payable - non-recourse (in VIEs)
 
 
 335,680
 
 
 336,421
Lines-of-credit and notes payable
 
 
 137,834
 
 
 100,194
Junior subordinated debentures
 
 
 71,147
 
 
 70,384
Total liabilities
 
 
 864,187
 
 
 797,827
 
 
 
 
 
 
 
Commitments and Contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders' Equity
 
 
 
 
 
 
Common stock, $.01 par value, 100,000,000 shares authorized; 74,734,455
 
 
 
 
 
 
shares issued and outstanding at September 30, 2018 and December 31, 2017
 
 
 747
 
 
 747
Additional paid-in capital
 
 
 274,366
 
 
 274,366
Retained earnings
 
 
 150,062
 
 
 115,520
Total Bluegreen Vacations Corporation shareholders' equity
 
 
 425,175
 
 
 390,633
Non-controlling interest
 
 
 47,630
 
 
 43,021
Total shareholders' equity
 
 
 472,805
 
 
 433,654
Total liabilities and shareholders' equity
 
 
 1,336,992
 
 
 1,231,481

*See Note 2: Significant Accounting Policies within the September 30, 2018 quarterly report on Form 10-Q for further discussion.



BLUEGREEN VACATIONS CORPORATION
ADJUSTED EBITDA RECONCILIATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
September 30,
 
For the Nine Months Ended
September 30,
(in thousands)
 
2018
 
 
2017
 
 
2018
 
 
2017
 
Net income attributable to shareholders
 
$
 20,488
 
 
$
 18,540
 
 
$
 68,173
 
 
$
 60,179
 
Net income attributable to the
 non-controlling interest in
 Bluegreen/Big Cedar Vacations
 
 
 3,585
 
 
 
 3,251
 
 
 
 9,509
 
 
 
 9,418
 
Adjusted EBITDA attributable to the
 non-controlling interest
 in Bluegreen/Big Cedar Vacations
 
 
 (3,637
)
 
 
 (3,209
)
 
 
 (9,521
)
 
 
 (9,183
)
Loss on assets held for sale
 
 
 18
 
 
 
 4
 
 
 
 9
 
 
 
 44
 
Add: depreciation and amortization
 
 
 3,169
 
 
 
 2,420
 
 
 
 9,087
 
 
 
 7,089
 
Less: interest income (other than interest
 earned on VOI notes receivable)
 
 
 (1,407
)
 
 
 (1,292
)
 
 
 (4,222
)
 
 
 (5,487
)
Add: interest expense - corporate and other
 
 
 4,207
 
 
 
 3,544
 
 
 
 11,136
 
 
 
 10,415
 
Add: franchise taxes
 
 
 56
 
 
 
 72
 
 
 
 180
 
 
 
 127
 
Add: provision for income taxes
 
 
 8,443
 
 
 
 12,584
 
 
 
 24,997
 
 
 
 38,487
 
Corporate realignment cost
 
 
 –
 
 
 
 3,216
 
 
 
 751
 
 
 
 3,679
 
Total Adjusted EBITDA
 
$
 34,922
 
 
$
 39,130
 
 
$
 110,099
 
 
$
 114,768
 




BLUEGREEN VACATIONS CORPORATION
SEGMENT ADJUSTED EBITDA SUMMARY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
(in thousands)
 
2018
 
 
2017
 
 
2018
 
 
2017
 
Adjusted EBITDA - sales of VOIs  and financing
 
$
 44,927
 
 
$
 48,766
 
 
$
 136,908
 
 
$
 137,136
 
Adjusted EBITDA - resort operations  and club management
 
 
 12,214
 
 
 
 10,294
 
 
 
 38,041
 
 
 
 31,928
 
Total Segment Adjusted EBITDA
 
 
 57,141
 
 
 
 59,060
 
 
 
 174,949
 
 
 
 169,064
 
Less: Corporate and other
 
 
 (22,219
)
 
 
 (19,930
)
 
 
 (64,850
)
 
 
 (54,296
)
Total Adjusted EBITDA
 
$
 34,922
 
 
$
 39,130
 
 
$
 110,099
 
 
$
 114,768
 




 BLUEGREEN VACATIONS CORPORATION
SALES OF VOIs AND FINANCING SEGMENT- ADJUSTED EBITDA
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
 
 
2018
 
 
2017
 
 
 
Amount
 
% of
System-
wide sales
 of VOIs (5)
 
Amount
 
% of
System-
wide sales
 of VOIs (5)
(in thousands)
 
 
 
 
 
 
 
 
 
 
Developed VOI sales (1)
 
$
 90,596
 
 
52
%
 
$
 77,907
 
 
45
%
Secondary Market sales
 
 
 54,300
 
 
31
 
 
 
 38,732
 
 
24
 
Fee-Based sales
 
 
 88,155
 
 
51
 
 
 
 97,963
 
 
57
 
JIT sales
 
 
 13,591
 
 
8
 
 
 
 14,306
 
 
8
 
Less: Equity trade allowances (6)
 
 
 (73,336
)
 
(42
)
 
 
 (57,543
)
 
(34
)
System-wide sales of VOIs
 
 
 173,306
 
 
100
%
 
 
 171,365
 
 
100
%
Less: Fee-Based sales
 
 
 (88,155
)
 
(51
)
 
 
 (97,963
)
 
(57
)
Gross sales of VOIs
 
 
 85,151
 
 
49
 
 
 
 73,402
 
 
43
 
Provision for loan losses (2)
 
 
 (14,453
)
 
(17
)
 
 
 (10,949
)
 
(15
)
Sales of VOIs
 
 
 70,698
 
 
41
 
 
 
 62,453
 
 
36
 
Cost of VOIs sold (3)
 
 
 (11,237
)
 
(16
)
 
 
 (6,444
)
 
(10
)
Gross profit (3)
 
 
 59,461
 
 
84
 
 
 
 56,009
 
 
90
 
Fee-Based sales commission revenue (4)
 
 
 61,641
 
 
70
 
 
 
 69,977
 
 
71
 
Financing revenue, net of financing expense
 
 
 15,043
 
 
9
 
 
 
 15,401
 
 
9
 
Other fee-based services - title operations, net
 
 
 2,264
 
 
1
 
 
 
 1,121
 
 
1
 
Net carrying cost of VOI inventory
 
 
 (2,908
)
 
(2
)
 
 
 (837
)
 
0
 
Selling and marketing expenses
 
 
 (84,955
)
 
(49
)
 
 
 (88,116
)
 
(51
)
General and administrative expenses - sales and
 marketing
 
 
 (7,225
)
 
(4
)
 
 
 (9,462
)
 
(6
)
Operating profit - sales of VOIs and financing
 
 
 43,321
 
 
25
%
 
 
 44,093
 
 
26
%
Add: Depreciation
 
 
 1,606
 
 
 
 
 
 1,586
 
 
 
Add: Corporate Realignment Cost
 
 
 –
 
 
 
 
 
 3,087
 
 
 
Adjusted EBITDA - sales of VOI and financing
 
$
 44,927
 
 
 
 
$
 48,766
 
 
 




BLUEGREEN VACATIONS CORPORATION
SALES OF VOIs AND FINANCING SEGMENT- ADJUSTED EBITDA
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended September 30,
 
 
2018
 
 
2017
 
 
 
Amount
 
% of
System-
wide sales
 of VOIs (5)
 
Amount
 
% of
System-
wide sales
 of VOIs (5)
(in thousands)
 
 
 
 
 
 
 
 
 
 
Developed VOI sales (1)
 
$
 218,842
 
 
46
%
 
$
 216,451
 
 
46
%
Secondary Market sales
 
 
 185,847
 
 
38
 
 
 
 117,711
 
 
26
 
Fee-Based sales
 
 
 246,773
 
 
52
 
 
 
 257,756
 
 
55
 
JIT sales
 
 
 32,274
 
 
7
 
 
 
 37,374
 
 
8
 
Less: Equity trade allowances (6)
 
 
 (205,625
)
 
(43
)
 
 
 (161,951
)
 
(35
)
System-wide sales of VOIs
 
 
 478,111
 
 
100
%
 
 
 467,341
 
 
100
%
Less: Fee-Based sales
 
 
 (246,773
)
 
(52
)
 
 
 (257,756
)
 
(55
)
Gross sales of VOIs
 
 
 231,338
 
 
48
 
 
 
 209,585
 
 
45
 
Provision for loan losses (2)
 
 
 (35,926
)
 
(16
)
 
 
 (33,491
)
 
(16
)
Sales of VOIs
 
 
 195,412
 
 
41
 
 
 
 176,094
 
 
38
 
Cost of VOIs sold (3)
 
 
 (19,838
)
 
(10
)
 
 
 (11,352
)
 
(6
)
Gross profit (3)
 
 
 175,574
 
 
90
 
 
 
 164,742
 
 
94
 
Fee-Based sales commission revenue (4)
 
 
 167,581
 
 
68
 
 
 
 179,046
 
 
69
 
Financing revenue, net of financing expense
 
 
 44,965
 
 
9
 
 
 
 46,232
 
 
10
 
Other fee-based services - title operations, net
 
 
 5,771
 
 
1
 
 
 
 7,249
 
 
2
 
Net carrying cost of VOI inventory
 
 
 (7,075
)
 
(1
)
 
 
 (3,219
)
 
(1
)
Selling and marketing expenses
 
 
 (233,961
)
 
(49
)
 
 
 (242,040
)
 
(52
)
General and administrative expenses - sales and
 marketing
 
 
 (20,869
)
 
(4
)
 
 
 (22,561
)
 
(5
)
Operating profit - sales of VOIs and financing
 
 
 131,986
 
 
28
%
 
 
 129,449
 
 
28
%
Add: Depreciation
 
 
 4,922
 
 
 
 
 
 4,600
 
 
 
Add: Corporate Realignment Cost
 
 
 –
 
 
 
 
 
 3,087
 
 
 
Adjusted EBITDA - sales of VOIs and financing
 
$
 136,908
 
 
 
 
$
 137,136
 
 
 

(1) Developed VOI sales represent sales of VOIs acquired or developed by us under our developed VOI business. Developed VOI sales do not include Secondary Market sales, Fee-Based sales or JIT sales.

(2) Provision for loan losses is calculated as a percentage of gross sales of VOIs, which excludes Fee-Based sales (and not of system-wide sales of VOIs).

(3) Percentages for costs of VOIs sold and gross profit are calculated as a percentage of sales of VOIs (and not of system-wide sales of VOIs).

(4) Percentages for Fee-Based sales commission revenue are calculated as a percentage of Fee-Based sales (and not of system-wide sales of VOIs).

(5) Represents the applicable line item, calculated as a percentage of system-wide sales of VOIs, unless otherwise indicated in the above footnotes.

(6) Equity trade allowances are amounts granted to customers upon trading in their existing VOIs in connection with the purchase of additional VOIs.



BLUEGREEN VACATIONS CORPORATION
SALES OF VOIs AND FINANCING SEGMENT
SALES AND MARKETING DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
September 30,
 
For the Nine Months Ended
September 30,
 
 
2018
 
 
2017
 
 
% Change
 
2018
 
 
2017
 
 
% Change
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of sales offices at period-end
 
 
 25
 
 
 
 23
 
 
 9
 
 
 
 25
 
 
 
 23
 
 
 9
 
Number of active sales arrangements
 with third-party clients at period-end
 
 
 15
 
 
 
 14
 
 
 7
 
 
 
 15
 
 
 
 14
 
 
 7
 
Total number of VOI sales transactions
 
 
 10,955
 
 
 
 11,598
 
 
 (6
)
 
 
 30,959
 
 
 
 30,638
 
 
 1
 
Average sales price per transaction
 
$
 15,988
 
 
$
 15,055
 
 
 6
 
 
$
 15,576
 
 
$
 15,440
 
 
 1
 
Number of total guest tours
 
 
 66,434
 
 
 
 69,479
 
 
 (4
)
 
 
 182,183
 
 
 
 193,687
 
 
 (6
)
Sale-to-tour conversion ratio—
 total marketing guests
 
 
16.5
%
 
 
16.7
%
 
 (1
)
 
 
17.0
%
 
 
15.8
%
 
 8
 
Number of new guest tours
 
 
 42,118
 
 
 
 45,060
 
 
 (7
)
 
 
 113,621
 
 
 
 125,673
 
 
 (10
)
Sale-to-tour conversion ratio—
 new marketing guests
 
 
13.9
%
 
 
14.1
%
 
 (1
)
 
 
14.5
%
 
 
13.1
%
 
 11
 
Percentage of sales to existing owners
 
 
50.7
%
 
 
48.1
%
 
 5
 
 
 
51.0
%
 
 
48.8
%
 
 5
 
Average sales volume per guest
 
$
 2,636
 
 
$
 2,513
 
 
 5
 
 
$
 2,647
 
 
$
 2,442
 
 
 8
 




BLUEGREEN VACATIONS CORPORATION
RESORT OPERATIONS AND CLUB MANAGEMENT SEGMENT- ADJUSTED EBITDA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
(dollars in thousands)
 
2018
 
 
 
 
2017
 
 
 
 
2018
 
 
 
 
2017
 
 
 
Resort operations and club management revenue
 
$
 44,466
 
 
 
 
$
 39,110
 
 
 
 
$
 127,274
 
 
 
 
$
 113,175
 
 
 
Resort operations and club management expense
 
 
 (32,702
)
 
 
 
 
 (29,190
)
 
 
 
 
 (90,481
)
 
 
 
 
 (82,426
)
 
 
Operating profit - resort  operations and club management
 
 
 11,764
 
 
26
%
 
 
 9,920
 
 
25
%
 
 
 36,793
 
 
29
%
 
 
 30,749
 
 
27
%
Add: Depreciation
 
 
 450
 
 
 
 
 
 374
 
 
 
 
 
 1,248
 
 
 
 
 
 1,179
 
 
 
Adjusted EBITDA - resort operations
 and club management
 
$
 12,214
 
 
 
 
$
 10,294
 
 
 
 
$
 38,041
 
 
 
 
$
 31,928
 
 
 




BLUEGREEN VACATIONS CORPORATION
CORPORATE AND OTHER - ADJUSTED EBITDA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
(dollars in thousands)
 
2018
 
 
2017
 
 
2018
 
 
2017
 
General and administrative expenses -  corporate and other
 
$
 (20,262
)
 
$
 (17,363
)
 
$
 (60,723
)
 
$
 (47,323
)
Adjusted EBITDA attributable to the  non-controlling interest
 in Bluegreen/Big Cedar Vacations
 
 
 (3,637
)
 
 
 (3,209
)
 
 
 (9,521
)
 
 
 (9,183
)
Other income (expense), net
 
 
 378
 
 
 
 (119
)
 
 
 1,269
 
 
 
 (120
)
Add: Financing revenue - corporate and other
 
 
 1,522
 
 
 
 1,388
 
 
 
 4,490
 
 
 
 5,744
 
Less:  Interest income (other than  interest earned on VOI notes receivable)
 
 
 (1,407
)
 
 
 (1,292
)
 
 
 (4,222
)
 
 
 (5,487
)
Franchise taxes
 
 
 56
 
 
 
 72
 
 
 
 180
 
 
 
 127
 
Loss on assets held for sale
 
 
 18
 
 
 
 4
 
 
 
 9
 
 
 
 44
 
Depreciation and amortization
 
 
 1,113
 
 
 
 460
 
 
 
 2,917
 
 
 
 1,310
 
Corporate realignment cost
 
 
 –
 
 
 
 129
 
 
 
 751
 
 
 
 592
 
Corporate and other
 
$
 (22,219
)
 
$
 (19,930
)
 
$
 (64,850
)
 
$
 (54,296
)




BLUEGREEN VACATIONS CORPORATION
FREE CASH FLOW RECONCILIATION
 
 
 
 
 
 
 
 
 
For the Nine Months Ended September 30,
(in thousands)
 
2018
 
 
2017
 
Net cash provided by operating activities
 
$
 45,742
 
 
$
 48,689
 
Purchases of property and equipment
 
 
 (24,347
)
 
 
 (9,380
)
Free Cash Flow
 
$
 21,395
 
 
$
 39,309
 




BLUEGREEN VACATIONS CORPORATION
OTHER FINANCIAL DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
 
 
For the Nine Months Ended September 30,
 
 
2018
 
 
2017
 
 
 
2018
 
 
2017
 
Financing Interest Income
 
$
 20,009
 
 
$
 19,908
 
 
 
$
 59,281
 
 
$
 59,929
 
Financing Interest Expense
 
 
 (5,001
)
 
 
 (4,514
)
 
 
 
 (14,334
)
 
 
 (13,364
)
Non-Financing Interest Income
 
 
 1,522
 
 
 
 1,388
 
 
 
 
 4,490
 
 
 
 5,744
 
Non-Financing Interest Expense
 
 
 (4,207
)
 
 
 (3,544
)
 
 
 
 (11,136
)
 
 
 (10,415
)
Mortgage Servicing Income
 
 
 1,454
 
 
 
 1,366
 
 
 
 
 4,369
 
 
 
 3,783
 
Mortgage Servicing Expense
 
 
 (1,419
)
 
 
 (1,359
)
 
 
 
 (4,351
)
 
 
 (4,116
)
Title Revenue
 
 
 3,491
 
 
 
 2,373
 
 
 
 
 9,355
 
 
 
 10,927
 
Title Expense
 
 
 (1,227
)
 
 
 (1,252
)
 
 
 
 (3,584
)
 
 
 (3,678
)




BLUEGREEN VACATIONS CORPORATION
SYSTEM-WIDE SALES OF VOIs RECONCILIATION
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
(in thousands)
 
2018
 
2017
 
2018
 
2017
Gross sales of VOIs
 
$
 85,151
 
$
 73,402
 
$
 231,338
 
$
 209,585
Add: Fee-Based sales
 
 
 88,155
 
 
 97,963
 
 
 246,773
 
 
 257,756
System-wide sales of VOIs
 
$
 173,306
 
$
 171,365
 
$
 478,111
 
$
 467,341



BLUEGREEN VACATIONS CORPORATION
DEFINITIONS

Principal Components Affecting our Results of Operations

Principal Components of Revenues
Fee-Based Sales.  Represent sales of third-party VOIs where we are paid a commission.

JIT Sales.  Represent sales of VOIs acquired from third parties in close proximity to when we intend to sell such VOIs.
Secondary Market Sales.  Represent sales of VOIs acquired from HOAs or other owners, typically in connection with maintenance fee defaults. This inventory is generally purchased at a greater discount to retail price compared to developed VOI sales and JIT sales.

Developed VOI Sales.  Represent sales of VOIs in resorts that we have developed or acquired (not including inventory acquired through JIT and secondary market arrangements).

Financing Revenue.  Represents revenue from the financing of VOI sales, which includes interest income and loan servicing fees. We also earn fees from providing mortgage servicing to certain third-party developers to purchasers of their VOIs.

Resort Operations and Club Management Revenue.  Represents recurring fees from managing the Vacation Club and transaction fees for certain resort amenities and certain member exchanges. We also earn recurring management fees under our management agreements with HOAs for day-to-day management services, including oversight of housekeeping services, maintenance, and certain accounting and administrative functions.

Other Fee-Based Services.  Represents revenue earned from various other services that produce recurring, predictable and long-term revenue, such as title services.

Principal Components of Expenses
Cost of VOIs Sold.  Represents the cost at which our owned VOIs sold during the period were relieved from inventory. In addition to inventory from our VOI business, our owned VOIs also include those that were acquired by us under JIT and secondary market arrangements. Compared to the cost of our developed VOI inventory, VOIs acquired in connection with JIT arrangements typically have a relatively higher associated cost of sales as a percentage of sales while those acquired in connection with secondary market arrangements typically have a lower cost of sales as a percentage of sales as secondary market inventory is generally obtained from HOAs at a significant discount to retail price. Cost of VOIs sold as a percentage of sales of VOIs varies between periods based on the relative costs of the specific VOIs sold in each period and the size of the point packages of the VOIs sold (primarily due to offered volume discounts, and taking into account consideration of cumulative sales to existing owners). Additionally, the effect of changes in estimates under the relative sales value method, including estimates of projected sales, future defaults, upgrades and incremental revenue from the resale of repossessed VOI inventory, are reflected on a retrospective basis in the period the change occurs. Cost of sales will typically be favorably impacted in periods where a significant amount of secondary market VOI inventory is acquired or actual defaults and equity trades are higher and the resulting change in estimate is recognized. While we believe that there is additional inventory that can be obtained through the secondary market at favorable prices to us in the future, there can be no assurance that such inventory will be available as expected.

Net Carrying Cost of VOI Inventory.  Represents the maintenance fees and developer subsidies for unsold VOI inventory paid or accrued to the HOAs that maintain the resorts. We attempt to offset this expense, to the extent possible, by generating revenue from renting our VOIs and through utilizing them in our sampler programs. We net such revenue from this expense item.

Selling and Marketing Expense.  Represents costs incurred to sell and market VOIs, including costs relating to marketing and incentive programs, tours, and related wages and sales commissions. Revenues from vacation package sales are netted against selling and marketing expenses.

Financing Expense.  Represents financing interest expense related to our receivable-backed debt, amortization of the related debt issuance costs and other expenses incurred in providing financing and servicing loans, including administrative costs associated with mortgage servicing activities for our loans and the loans of certain third-party developers.  Mortgage servicing activities include, amongst other things, payment processing, reporting and collection services.

Resort Operations and Club Management Expense.  Represents costs incurred to manage resorts and the Vacation Club, including payroll and related costs and other administrative costs to the extent not reimbursed by the Vacation Club or HOAs.

General and Administrative Expense.  Primarily represents compensation expense for personnel supporting our business and operations, professional fees (including consulting, audit and legal fees), and administrative and related expenses.

Key Business and Financial Metrics and Terms Used by Management
Sales of VOIs.  Represent sales of our owned VOIs, including developed VOIs and those acquired through JIT and secondary market arrangements, reduced by equity trade allowances and an estimate of our provision for loan losses. In addition to the factors impacting system-wide sales of VOIs, sales of VOIs are impacted by the proportion of system-wide sales of VOIs sold on behalf of third-parties on a commission basis, which are not included in sales of VOIs.

System-wide Sales of VOIs.  Represents all sales of VOIs, whether owned by us or a third party immediately prior to the sale. Sales of VOIs owned by third parties are transacted as sales of VOIs in our Vacation Club through the same selling and marketing process we use to sell our VOI inventory. We consider system-wide sales of VOIs to be an important operating measure because it reflects all sales of VOIs by our sales and marketing operations without regard to whether we or a third party owned such VOI inventory at the time of sale. System-wide sales of VOIs is not a recognized term under GAAP and should not be considered as an alternative to sales of VOIs or any other measure of financial performance derived in accordance with GAAP or to any other method of analyzing our results as reported under GAAP.

Guest Tours.  Represents the number of sales presentations given at our sales centers during the period.
Sale to Tour Conversion Ratio.  Represents the rate at which guest tours are converted to sales of VOIs and is calculated by dividing the number of sales transactions by the number of guest tours.

Average Sales Volume Per Guest (“VPG”).  Represents the sales attributable to tours at our sales locations and is calculated by dividing VOI sales by guest tours. We consider VPG to be an important operating measure because it measures the effectiveness of our sales process, combining the average transaction price with the sale-to-tour conversion ratio.

Adjusted EBITDA.  We define Adjusted EBITDA as earnings, or net income, before taking into account interest income (excluding interest earned on VOI notes receivable), interest expense (excluding interest expense incurred on debt secured by our VOI notes receivable), income and franchise taxes, loss (gain) on assets held for sale, depreciation and amortization, amounts attributable to the non-controlling interest in Bluegreen/Big Cedar Vacations (in which we own a 51% interest), and items that we believe are not representative of ongoing operating results. For purposes of the Adjusted EBITDA calculation, no adjustments were made for interest income earned on our VOI notes receivable or the interest expense incurred on debt that is secured by such notes receivable because they are both considered to be part of the operations of our business.

We consider our total Adjusted EBITDA and our Segment Adjusted EBITDA to be an indicator of our operating performance, and it is used by us to measure our ability to service debt, fund capital expenditures and expand our business. Adjusted EBITDA is also used by companies, lenders, investors and others because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. Adjusted EBITDA also excludes depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies.

Adjusted EBITDA is not a recognized term under GAAP and should not be considered as an alternative to net income (loss) or any other measure of financial performance or liquidity, including cash flow, derived in accordance with GAAP, or to any other method or analyzing our results as reported under GAAP. The limitations of using Adjusted EBITDA as an analytical tool include, without limitation, that Adjusted EBITDA does not reflect (i) changes in, or cash requirements for, our working capital needs; (ii) our interest expense, or the cash requirements necessary to service interest or principal payments on our indebtedness (other than as noted above); (iii) our tax expense or the cash requirements to pay our taxes; (iv) historical cash expenditures or future requirements for capital expenditures or contractual commitments; or (v) the effect on earnings or changes resulting from matters that we consider not to be indicative of our future operations or performance. Further, although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements. In addition, our definition of Adjusted EBITDA may not be comparable to definitions of Adjusted EBITDA or other similarly titled measures used by other companies.

 

Stock Information

Company Name: Bluegreen Vacations Corporation
Stock Symbol: BXG
Market: NYSE
Website: bluegreenvacations.com

Menu

BXG BXG Quote BXG Short BXG News BXG Articles BXG Message Board
Get BXG Alerts

News, Short Squeeze, Breakout and More Instantly...