EXHIBIT 99.1
(WYNDHAM LOGO)
Wyndham Worldwide Reports
Strong Fourth Quarter and Full Year 2010 Earnings
Increases Dividend 25%
PARSIPPANY, N.J. (February 9, 2011) — Wyndham Worldwide Corporation (NYSE:WYN) today announced results for the three months and year ended December 31, 2010.
Highlights:
  Fourth quarter adjusted diluted earnings per share (EPS) was $0.46, compared with $0.40 in the fourth quarter of 2009, an increase of 15%. Fourth quarter 2010 reported diluted EPS was $0.43, an increase of 8% from the same period in 2009.
  Free cash flow increased 11% to $603 million for the year ended December 31, 2010, compared with $541 million in 2009. The Company defines free cash flow as net cash provided by operating activities less capital expenditures, equity investments and development advances and excluding a previously announced cash payment related to contingent IRS tax liabilities.
  The Company’s Board of Directors authorized an increase of the quarterly cash dividend to $0.15 from $0.12 per share, beginning with the dividend that is expected to be declared in the first quarter of 2011.
  During the quarter, the Company repurchased approximately 1.6 million shares of its common stock at an average price of $29.20. For the full-year 2010, the Company repurchased approximately 9.3 million shares of its common stock at an average price of $25.52.
“We are pleased to report these results, which are further evidence of the strength of our business models and great execution throughout the company,” said Stephen P. Holmes, chairman and CEO, Wyndham Worldwide. “We delivered strong cash flow and look to continue to deploy free cash flow to create more value for our shareholders in 2011 through acquisitions, share repurchases and dividends.”
FOURTH QUARTER 2010 OPERATING RESULTS
Fourth quarter revenues increased 3% from the prior year period to $937 million. Excluding the $47 million of Vacation Ownership revenue associated with the percentage-of-completion (POC) accounting method in the fourth quarter of 2009, fourth quarter 2010 adjusted revenue growth was 8%. The adjusted revenue growth reflects

 


 

continued sales momentum across the Company’s three business units and incremental contributions from acquisitions.
For the fourth quarter of 2010, adjusted net income increased by 15% to $84 million, compared with $73 million for the same period in 2009. The increase primarily reflects higher RevPAR in the Lodging business, strong operational performance by the Vacation Ownership business and a lower effective tax rate. Adjusted net income for the fourth quarter of 2010 excludes a $6 million after-tax restructuring charge, a $2 million after-tax loss incurred for the repurchase of a portion of the Company’s 3.50% convertible notes and a $3 million after-tax net benefit related to the adjustment and resolution of certain contingent liabilities and assets.
Reported net income for the fourth quarter of 2010 was $78 million, or $0.43 per diluted share, compared with net income of $73 million, or $0.40 per diluted share, for the fourth quarter of 2009.
FULL YEAR 2010 OPERATING RESULTS
Reported revenues for full year 2010 were $3.9 billion, an increase of 3% over the prior-year period. Excluding the $187 million of Vacation Ownership revenue associated with the POC accounting method for the full year 2009, full year 2010 adjusted revenue growth was 8%. The adjusted revenue growth reflects continued sales momentum across the Company’s three business units and incremental contributions from acquisitions.
Adjusted net income for the full year 2010 increased by 13% to $368 million, compared with $327 million for the prior-year period. The increase primarily reflects higher RevPAR in the Lodging business, strong operational performance by the Vacation Ownership business, contributions from acquisitions in the Exchange and Rentals and Lodging businesses and a lower effective tax rate. Adjusted net income for the full year 2010 excludes a $41 million after-tax net benefit principally related to the resolution of the IRS examination of taxable years 2003 through 2006, an $18 million after-tax charge for the early extinguishment of debt, a $6 million after-tax charge for acquisition costs and a $6 million after-tax restructuring charge.
Reported net income for full year 2010 was $379 million, or $2.05 per diluted share, compared with net income of $293 million, or $1.61 per diluted share, for the prior-year period.
Free cash flow increased 11% to $603 million in the twelve-month period ended December 31, 2010 compared with $541 million in the same period in 2009. The growth of free cash flow reflects higher cash earnings and more efficient working capital utilization. For the twelve months ended December 31, 2010, cash provided by operating activities was $635 million, or $780 million excluding a previously announced one-time payment of $145 million related to a contingent IRS tax liability. Cash provided by operating activities was $689 million for the prior-year period.

 


 

BUSINESS UNIT RESULTS
Lodging (Wyndham Hotel Group)
Revenues were $163 million in the fourth quarter of 2010, an increase of 9%, compared with the fourth quarter of 2009 reflecting RevPAR improvement of 10% as well as incremental revenue from the recently acquired Tryp hotel brand and higher fees generated from ancillary services provided to franchisees.
EBITDA was $40 million, an increase of 25%, compared with the fourth quarter of 2009 reflecting the RevPAR improvement and the absence of a $6 million impairment charge recorded in 2009, partially offset by higher operating costs.
As of December 31, 2010, the Company’s hotel system consisted of approximately 7,210 properties and 612,700 rooms. The development pipeline included over 900 hotels and approximately 103,000 rooms, of which 55% were new construction and 51% were international.
Vacation Exchange and Rentals (Wyndham Exchange & Rentals)
Revenues were $282 million in the fourth quarter of 2010, an increase of 9% compared with the fourth quarter of 2009. In constant currency, revenues increased by 12%.
Exchange revenues were $153 million, relatively flat compared with the fourth quarter of 2009. Exchange revenue per member and the average number of members were flat.
Vacation rental revenues were $114 million, a 16% increase compared with the fourth quarter of 2009. In constant currency, vacation rental revenues increased 24% from the fourth quarter of 2009, primarily reflecting the contribution of incremental revenues from acquired businesses.
Excluding restructuring costs of $9 million and costs related to the acquisition of James Villa Holidays of $1 million, fourth quarter 2010 adjusted EBITDA decreased 13% compared with the prior-year period, reflecting the seasonality of the acquired rental businesses. Excluding the impact of acquisitions, adjusted EBITDA for the fourth quarter of 2010 was flat compared with the fourth quarter of 2009.
Wyndham Exchange & Rentals acquired James Villa Holidays on November 30, 2010, resulting in the addition of approximately 2,300 villas and unique vacation rental properties in over 50 destinations across Mediterranean vacation locations. This acquisition enhances the Company’s leading position as the world’s largest serviced vacation rentals business, providing access to approximately 97,000 vacation properties worldwide.
Vacation Ownership (Wyndham Vacation Ownership)
Gross Vacation Ownership Interest (VOI) sales were $373 million in the fourth quarter of 2010, up 9% from the fourth quarter of 2009, reflecting a 13% increase in tour flow. Volume per guest was flat compared with the prior year.

 


 

Total segment revenues were $497 million in the fourth quarter of 2010, compared with $508 million in the fourth quarter of 2009, which included the recognition of $47 million of previously deferred POC revenues. The absence of these revenues in the fourth quarter of 2010 was partially offset by an increase in gross VOI sales, a lower provision for loan losses and incremental sales under the Wyndham Asset Affiliation Model (WAAM).
EBITDA for the fourth quarter of 2010 was $131 million, compared with EBITDA of $132 million in the fourth quarter of 2009. Excluding an estimated $22 million impact from the POC method of accounting in the fourth quarter of 2009, fourth quarter 2010 adjusted EBITDA growth was 19%. This growth reflected the lower provision for loan losses and the increase in VOI sales.
Other Items
    The Company repurchased approximately 1.6 million shares of its common stock during the fourth quarter of 2010 at an average price of $29.20 and an additional 455,000 shares at an average price of $29.51 through February 8, 2011.
 
    During the fourth quarter of 2010, the Company repurchased $22 million face value of its 3.50% convertible notes and retired the proportionate share of the call options and warrants associated with these notes.
 
    Net interest expense in the fourth quarter of 2010 was $34 million, an increase of $1 million from the fourth quarter of 2009, primarily reflecting a $3 million loss incurred for the repurchase of a portion of the Company’s 3.50% convertible notes during the fourth quarter of 2010.
Balance Sheet Information as of December 31, 2010:
    Cash and cash equivalents of approximately $155 million, unchanged from December 31, 2009
 
    Vacation ownership contract receivables, net, of $3.0 billion, compared with $3.1 billion at December 31, 2009
 
    Vacation ownership and other inventory of approximately $1.2 billion, compared with $1.3 billion at December 31, 2009
 
    Securitized vacation ownership debt of $1.7 billion, compared with $1.5 billion at December 31, 2009
 
    Other debt of $2.1 billion, compared with $2.0 billion at December 31, 2009. The remaining borrowing capacity on the revolving credit facility was $788 million, compared with $869 million as of December 31, 2009.
A schedule of debt is included in the financial tables section of this press release.
Outlook
The Company’s full-year 2011 guidance is:
    Revenues of approximately $4.0 — $4.2 billion
 
    Adjusted EBITDA of approximately $925 — $955 million
The guidance reflects assumptions used for internal planning purposes. All guidance excludes legacy items, restructuring costs, debt extinguishment and acquisition costs, if

 


 

any, which may have a positive or negative impact on reported results. If economic conditions change materially from current levels, these assumptions and our guidance may change materially. It is not practicable to provide a reconciliation of forecasted adjusted EBITDA to the most directly comparable GAAP measure because certain items cannot be reasonably estimated or predicted at this time. Any such items could be significant to our financial results.
Conference Call Information
Wyndham Worldwide Corporation will hold a conference call with investors to discuss this news on Wednesday, February 9, 2011 at 8:30 a.m. EST. Listeners may access the webcast live through the Company’s website at www.wyndhamworldwide.com/investors/. An archive of this webcast will be available at the website for approximately 90 days beginning at noon EST on February 9, 2011. The conference call may also be accessed by dialing (800) 369-2052 and providing the passcode “WYNDHAM.” Listeners are urged to call at least 10 minutes prior to the scheduled start time. A telephone replay will be available for approximately 90 days beginning at noon EST on February 9, 2011, at (800) 294-7481.
Presentation of Financial Information
Financial information discussed in this press release includes both GAAP and non-GAAP measures, which include or exclude certain items. These non-GAAP measures differ from reported results and are intended to illustrate what management believes are relevant period-over-period comparisons. A complete reconciliation of reported GAAP results to the comparable non-GAAP information appears in the financial tables section of the press release.
About Wyndham Worldwide Corporation
As one of the world’s largest hospitality companies, Wyndham Worldwide offers individual consumers and business-to-business customers a broad suite of hospitality products and services across various accommodation alternatives and price ranges through its premier portfolio of world-renowned brands. Wyndham Hotel Group encompasses approximately 7,210 franchised hotels and approximately 612,700 hotel rooms worldwide. Wyndham Exchange & Rentals offers leisure travelers, including its 3.8 million members, access to approximately 97,000 vacation properties located in approximately 100 countries. Wyndham Vacation Ownership develops, markets and sells vacation ownership interests and provides consumer financing to owners through its network of over 160 vacation ownership resorts serving nearly 815,000 owners throughout North America, the Caribbean and the South Pacific. Wyndham Worldwide, headquartered in Parsippany, N.J., employs approximately 26,000 employees globally.
For more information about Wyndham Worldwide, please visit the Company’s website at www.wyndhamworldwide.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, conveying management’s expectations as to the future based on plans, estimates and projections at the time the Company makes the statements. Forward-looking statements involve known and

 


 

unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The forward-looking statements contained in this press release include statements related to the Company’s revenues, earnings, dividends and related financial and operating measures.
You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Factors that could cause actual results to differ materially from those in the forward-looking statements include general economic conditions, the performance of the financial and credit markets, the economic environment for the hospitality industry, the impact of war, terrorist activity or political strife, operating risks associated with the hotel, vacation exchange and rentals and vacation ownership businesses, as well as those described in the Company’s Quarterly Report on Form 10-Q, filed with the SEC on October 28, 2010. Except for the Company’s ongoing obligations to disclose material information under the federal securities laws, it undertakes no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events.
# # #
Investor and Media contact:
Margo C. Happer
Senior Vice President, Investor Relations
Wyndham Worldwide Corporation
(973) 753-6472
margo.happer@wyn.com

 


 

Table 1
Wyndham Worldwide Corporation
OPERATING RESULTS OF REPORTABLE SEGMENTS
(In millions)
In addition to other measures, management evaluates the operating results of each of its reportable segments based upon net revenues and “EBITDA,” which is defined as net income before depreciation and amortization, interest expense (excluding consumer financing interest), interest income (excluding consumer financing interest) and income taxes, each of which is presented on the Company’s Consolidated Statements of Operations. The Company believes that EBITDA is a useful measure of performance for the Company’s industry segments which, when considered with GAAP measures, the Company believes gives a more complete understanding of its operating performance. The Company’s presentation of EBITDA may not be comparable to similarly-titled measures used by other companies.
The following tables summarize net revenues and EBITDA for reportable segments, as well as reconcile EBITDA to net income for the three and twelve months ended December 31, 2010 and 2009:
                                 
    Three Months Ended December 31,  
    2010     2009  
    Net Revenues     EBITDA     Net Revenues     EBITDA  
Lodging
  $ 163     $ 40     $ 149     $ 32 (k)
Vacation Exchange and Rentals
    282       32 (d)     258       48  
Vacation Ownership
    497       131       508       132 (l)
 
                       
Total Reportable Segments
    942       203       915       212  
Corporate and Other (a) (b)
    (5 )     (20 )     (2 )     (18 )
 
                       
Total Company
  $ 937     $ 183     $ 913     $ 194  
 
                       
 
                               
Reconciliation of EBITDA to Net Income
                               
 
                               
EBITDA
          $ 183             $ 194  
Depreciation and amortization
            44               44  
Interest expense
            34 (e)             35  
Interest income
                          (2 )
 
                           
Income before income taxes
            105               117  
Provision for income taxes
            27               44  
 
                           
Net income
          $ 78             $ 73  
 
                           
                                 
    Twelve Months Ended December 31,  
    2010     2009  
    Net Revenues     EBITDA     Net Revenues     EBITDA  
Lodging
  $ 688     $ 189 (f)   $ 660     $ 175 (k)
Vacation Exchange and Rentals
    1,193       293 (d) (g)     1,152       287  
Vacation Ownership
    1,979       440 (h)     1,945       387 (h)
 
                       
Total Reportable Segments
    3,860       922       3,757       849  
Corporate and Other (a) (c)
    (9 )     (24 )     (7 )     (71 )
 
                       
Total Company
  $ 3,851     $ 898     $ 3,750     $ 778  
 
                       
 
                               
Reconciliation of EBITDA to Net Income
                               
 
                               
EBITDA
          $ 898             $ 778  
Depreciation and amortization
            173               178  
Interest expense
            167 (i) (j)             114  
Interest income
            (5 )             (7 )
 
                           
Income before income taxes
            563               493  
Provision for income taxes
            184               200  
 
                           
Net income
          $ 379             $ 293  
 
                           
 
(a)   Includes the elimination of transactions between segments.
 
(b)   Includes $3 million ($3 million, net of tax) of a net benefit during the three months ended December 31, 2010 related to the resolution of and adjustment to certain contingent liabilities and assets.
 
(c)   Includes $54 million ($41 million, net of tax) of a net benefit and $6 million ($6 million, net of tax) of a net expense during the twelve months ended December 31, 2010 and 2009, respectively, related to the resolution of and adjustment to certain contingent liabilities and assets.
 
(d)   Includes (i) restructuring costs of $9 million ($6 million, net of tax) and (ii) $1 million ($1 million, net of tax) related to costs incurred in connection with the Company’s acquisition of James Villa Holidays during November 2010.
 
(e)   Includes $3 million ($2 million, net of tax) of costs incurred for the early repurchase of a portion of the Company’s 3.50% convertible notes during the fourth quarter of 2010.
 
(f)   Includes $1 million ($1 million, net of tax) related to costs incurred in connection with the Company’s acquisition of the Tryp hotel brand during June 2010.
 
(g)   Includes $5 million ($4 million, net of tax) related to costs incurred in connection with the Company’s acquisitions of Hoseasons during March 2010 and ResortQuest during September 2010.
 
(h)   Includes a non-cash impairment charge of $4 million ($3 million, net of tax) and $9 million ($7 million, net of tax) during the twelve months ended December 31, 2010 and 2009, respectively, to reduce the value of certain vacation ownership properties and related assets held for sale that are no longer consistent with the Company’s development plans.
 
(i)   Includes $14 million ($8 million, net of tax) of costs incurred for the early repurchase of a portion of the Company’s 3.50% convertible notes during the third and fourth quarters of 2010.
 
(j)   Includes $16 million of costs incurred for the early extinguishment of the Company’s term loan facility and revolving foreign credit facility during March 2010. The after-tax impact of such costs is $10 million.
 
(k)   Includes a non-cash impairment charge of $6 million ($3 million, net of tax) to reduce the value of an underperforming joint venture in the Company’s hotel management business.
 
(l)   Includes (i) restructuring costs of $1 million ($1 million, net of tax) and (ii) a non-cash impairment charge of $1 million ($1 million, net of tax) to reduce the value of assets held for sale related to a vacation ownership property that is no longer consistent with the Company’s development plans.
 
(m)   Includes restructuring costs of $3 million, $6 million, $37 million and $1 million for Lodging, Vacation Exchange and Rentals, Vacation Ownership and Corporate and Other, respectively. The after-tax impact of such costs is $29 million.

 


 

Table 2
Wyndham Worldwide Corporation
CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share data)
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2010     2009     2010     2009  
Net revenues
                               
Service fees and membership
  $ 409     $ 371     $ 1,706     $ 1,613  
Vacation ownership interest sales
    276       287       1,072       1,053  
Franchise fees
    107       98       461       440  
Consumer financing
    107       109       425       435  
Other
    38       48       187       209  
 
                       
Net revenues
    937       913       3,851       3,750  
 
                       
 
                               
Expenses
                               
Operating (a)
    409       356       1,587 (b)     1,501  
Cost of vacation ownership interests
    47       47       184       183  
Consumer financing interest
    25       37       105       139  
Marketing and reservation
    121       137       531       560  
General and administrative (c)
    145       136       540       533  
Asset impairment
          7 (d)     4 (e)     15 (d)
Restructuring costs
    9 (f)     1 (g)     9 (f)     47 (g)
Depreciation and amortization
    44       44       173       178  
 
                       
Total expenses
    800       765       3,133       3,156  
 
                       
 
                               
Operating income
    137       148       718       594  
Other income, net
    (2 )     (2 )     (7 )     (6 )
Interest expense
    34 (h)     35       167 (h)     114  
Interest income
          (2 )     (5 )     (7 )
 
                       
 
                               
Income before income taxes
    105       117       563       493  
Provision for income taxes
    27       44       184       200  
 
                       
 
                               
Net income
  $ 78     $ 73     $ 379     $ 293  
 
                       
 
                               
Earnings per share
                               
Basic
  $ 0.45     $ 0.41     $ 2.13     $ 1.64  
Diluted
    0.43       0.40       2.05       1.61  
 
                               
Weighted average shares outstanding
                               
Basic
    174       179       178       179  
Diluted
    182       184       185       182  
 
(a)   Includes $1 million ($1 million, net of tax) during both the three and twelve months ended December 31, 2010 related to the Company’s November 2010 acquisition of James Villa Holidays.
 
(b)   Includes (i) $4 million ($3 million, net of tax) of costs incurred in connection with the Company’s March 2010 acquisition of Hoseasons; (ii) $1 million ($1 million, net of tax) related to costs incurred in connection with the Company’s June 2010 acquisition of the Tryp hotel brand; and (iii) $1 million ($1 million, net of tax) of costs incurred in connection with the Company’s September 2010 acquisition of ResortQuest.
 
(c)   Includes $3 million ($3 million, net of tax) of a net benefit during the three months ended December 31, 2010 and $54 million ($41 million, net of tax) of a net benefit and $6 million ($6 million, net of tax) of a net expense during the twelve months ended December 31, 2010 and 2009, respectively, related to the resolution of and adjustment to certain contingent liabilities and assets.
 
(d)   Represents (i) a non-cash impairment charge of $6 million ($3 million, net of tax) to reduce the value of an underperforming joint venture in the Company’s hotel management business and (ii) a non-cash impairment charge of $1 million ($1 million, net of tax) to reduce the value of assets held for sale related to a vacation ownership property that is no longer consistent with the Company’s development plans during the three and twelve months ended December 31, 2009. The twelve months ended December 31, 2009 also includes non-cash impairment charges of $8 million ($6 million, net of tax) to reduce the value of certain other vacation ownership properties and related assets held for sale that are no longer consistent with the Company’s development plans.
 
(e)   Relates to non-cash impairment charges to reduce the value of certain vacation ownership properties and related assets held for sale that are no longer consistent with the Company’s development plans. The after-tax impact of such charges was $3 million.
 
(f)   Relates to costs incurred as a result of various strategic initiatives approved by the Company and commenced during 2010. Such amounts, net of tax, were $6 million during both the three and twelve months ended December 31, 2010.
 
(g)   Relates to costs incurred as a result of various strategic initiatives approved by the Company and commenced during 2008. Such amounts, net of tax, were $1 million and $29 million during the three and twelve months ended December 31, 2009, respectively.
 
(h)   The three and twelve months ended December 31, 2010 include $3 million ($2 million, net of tax) and $14 million ($8 million, net of tax), respectively, of costs incurred for the early repurchase of a portion of the Company’s 3.50% convertible notes during the third and fourth quarters of 2010. The twelve months ended December 31, 2010 also includes $16 million ($10 million, net of tax) of costs incurred for the early extinguishment of the Company’s term loan facility and revolving foreign credit facility during March 2010.

 


 

Table 3

(1 of 3)
Wyndham Worldwide Corporation
OPERATING STATISTICS
                                                 
    Year     Q1     Q2     Q3     Q4     Full Year  
     
Lodging (a)
                                               
Number of Rooms
    2010       593,300       606,800       605,700       612,700       N/A  
 
    2009       588,500       590,200       590,900       597,700       N/A  
 
    2008       551,100       551,500       583,400       592,900       N/A  
 
    2007       539,300       541,700       540,900       550,600       N/A  
 
                                               
RevPAR
    2010     $ 25.81     $ 32.25     $ 37.14     $ 29.18     $ 31.14  
 
    2009     $ 27.69     $ 32.38     $ 34.81     $ 26.47     $ 30.34  
 
    2008     $ 32.21     $ 38.87     $ 41.93     $ 30.03     $ 35.74  
 
    2007     $ 31.35     $ 38.35     $ 43.10     $ 33.09     $ 36.48  
 
                                               
Vacation Exchange and Rentals (b)
                                               
Average Number of Members (in 000s)
    2010       3,746       3,741       3,766       3,759       3,753  
 
    2009       3,789       3,795       3,781       3,765       3,782  
 
    2008       3,632       3,682       3,673       3,693       3,670  
 
    2007       3,474       3,506       3,538       3,588       3,526  
 
                                               
Exchange Revenue Per Member
    2010     $ 201.93     $ 172.20     $ 173.44     $ 162.59     $ 177.53  
 
    2009     $ 194.83     $ 174.22     $ 173.90     $ 163.89     $ 176.73  
 
    2008     $ 234.05     $ 201.04     $ 193.39     $ 165.99     $ 198.48  
 
    2007     $ 236.71     $ 203.84     $ 203.44     $ 195.86     $ 209.80  
 
                                               
Vacation Rental Transactions (in 000s) (c)
    2010       291       297       322       253       1,163  
 
    2009       273       231       264       196       964  
 
    2008       269       220       255       191       936  
 
    2007       272       223       254       192       942  
 
                                               
Average Net Price Per Vacation Rental (c)
    2010     $ 361.17     $ 387.01     $ 500.31     $ 449.12     $ 425.38  
 
    2009     $ 353.15     $ 471.74     $ 594.34     $ 499.66     $ 477.38  
 
    2008     $ 442.50     $ 541.69     $ 659.93     $ 460.86     $ 528.95  
 
    2007     $ 365.20     $ 465.60     $ 598.26     $ 504.47     $ 480.32  
 
                                               
Vacation Ownership
                                               
Gross Vacation Ownership Interest (VOI) Sales (in 000s) (d)
    2010     $ 308,000     $ 371,000     $ 412,000     $ 373,000     $ 1,464,000  
 
    2009     $ 280,000     $ 327,000     $ 366,000     $ 343,000     $ 1,315,000  
 
    2008     $ 458,000     $ 532,000     $ 566,000     $ 432,000     $ 1,987,000  
 
    2007     $ 430,000     $ 523,000     $ 552,000     $ 488,000     $ 1,993,000  
 
                                               
Tours
    2010       123,000       163,000       187,000       160,000       634,000  
 
    2009       137,000       164,000       173,000       142,000       617,000  
 
    2008       255,000       314,000       334,000       240,000       1,143,000  
 
    2007       240,000       304,000       332,000       268,000       1,144,000  
 
                                               
Volume Per Guest (VPG)
    2010     $ 2,334     $ 2,156     $ 2,081     $ 2,214     $ 2,183  
 
    2009     $ 1,866     $ 1,854     $ 1,944     $ 2,210     $ 1,964  
 
    2008     $ 1,668     $ 1,583     $ 1,550     $ 1,630     $ 1,602  
 
    2007     $ 1,607     $ 1,596     $ 1,545     $ 1,690     $ 1,606  
 
Note: Full year amounts may not foot across due to rounding.
     
(a)   Includes the impact of the acquisitions of Microtel Inns & Suites and Hawthorn Suites (July 2008) and the Tryp hotel brand (June 2010) from the acquisition dates forward. Therefore, the operating statistics are not presented on a comparable basis.
 
(b)   Vacation Exchange and Rentals statistics were revised during the first quarter of 2010 to capture member-related rentals and other servicing fees as components of the exchange statistics. Prior to the first quarter of 2010, such amounts were included within the Company’s vacation rental statistics and other ancillary revenues.
 
(c)   Includes the impact of the acquisitions of Hoseasons (March 2010), ResortQuest (September 2010) and James Villa Holidays (November 2010) from the acquisition dates forward. Therefore, the operating statistics are not presented on a comparable basis.
 
(d)   Includes gross VOI sales under the Company’s Wyndham Asset Affiliate Model (WAAM) beginning in the first quarter of 2010 (see Table 9 for a reconciliation of gross VOI sales to vacation ownership interest sales).

 


 

Table 3
(2 of 3)
Wyndham Worldwide Corporation
ADDITIONAL DATA
                                                 
    Year     Q1     Q2     Q3     Q4     Full Year  
     
Lodging (a)
                                               
Number of Properties
    2010       7,090       7,160       7,150       7,210       N/A  
 
    2009       6,990       7,020       7,040       7,110       N/A  
 
    2008       6,550       6,560       6,970       7,040       N/A  
 
    2007       6,450       6,460       6,460       6,540       N/A  
 
                                               
Vacation Ownership
                                               
Deferred Revenues (in 000s) (b)
    2010     $     $     $     $     $  
 
    2009     $ 67,000     $ 37,000     $ 36,000     $ 47,000     $ 187,000  
 
    2008     $ (82,000 )   $ (5,000 )   $ (2,000 )   $ 14,000     $ (75,000 )
 
    2007     $ 4,000     $ (5,000 )   $ 1,000     $ (21,000 )   $ (22,000 )
 
                                               
Provision for Loan Losses (in 000s) (c)
    2010     $ 86,000     $ 87,000     $ 85,000     $ 82,000     $ 340,000  
 
    2009     $ 107,000     $ 122,000     $ 117,000     $ 103,000     $ 449,000  
 
    2008     $ 82,000     $ 113,000     $ 119,000     $ 136,000     $ 450,000  
 
    2007     $ 61,000     $ 75,000     $ 86,000     $ 84,000     $ 305,000  
 
                                               
Sales under WAAM (in 000s) (d)
    2010     $ 5,000     $ 13,000     $ 20,000     $ 14,000     $ 51,000  
 
                                               
WAAM Commission Revenues (in 000s)
    2010     $ 3,000     $ 8,000     $ 12,000     $ 9,000     $ 31,000  
 
Note: Full year amounts may not foot across due to rounding.
     
(a)   Includes the impact of the acquisition of Microtel Inns & Suites and Hawthorn Suites (July 2008) and the Tryp hotel brand (June 2010) from the acquisition dates forward. Therefore, the data is not presented on a comparable basis.
 
(b)   Represents the revenue that is deferred under the percentage of completion method of accounting. Under the percentage of completion method of accounting, a portion of the total revenue from a vacation ownership contract sale is not recognized if the construction of the vacation resort has not yet been fully completed. This revenue will be recognized in future periods in proportion to the costs incurred as compared to the total expected costs for completion of construction of the vacation resort. Positive amounts represent the recognition of previously deferred revenues.
 
(c)   Represents provision for estimated losses on vacation ownership contract receivables originated during the period, which is recorded as a contra revenue to vacation ownership interest sales on the Consolidated Statements of Income.
 
(d)   Represents gross VOI sales under the Company’s WAAM for which the Company earns commission revenue (WAAM Commission Revenues). The commission revenue earned on these sales is included in service fees and membership revenues on the Consolidated Statement of Income. The Company implemented this sales model during the first quarter of 2010 and, as such, there is no historical data prior to 2010.

 


 

Table 3
(3 of 3)
Wyndham Worldwide Corporation
OPERATING STATISTICS
GLOSSARY OF TERMS
Lodging
Number of Rooms: Represents the number of rooms at lodging properties at the end of the period which are either (i) under franchise and/or management agreements, (ii) properties under affiliation agreements for which we receive a fee for reservation and/or other services provided or (iii) properties managed under a joint venture.
Average Occupancy Rate: Represents the percentage of available rooms occupied during the period.
Average Daily Rate (ADR): Represents the average rate charged for renting a lodging room for one day.
RevPAR: Represents revenue per available room and is calculated by multiplying average occupancy rate by ADR. Comparable RevPAR represents RevPAR of hotels which are included in both periods.
Vacation Exchange and Rentals
Average Number of Members: Represents members in our vacation exchange programs who pay annual membership dues. For additional fees, such participants are entitled to exchange intervals for intervals at other properties affiliated with our vacation exchange business. In addition, certain participants may exchange intervals for other leisure-related products and services.
Exchange Revenue Per Member: Represents total revenue generated from fees associated with memberships, exchange transactions, member-related rentals and other servicing for the period divided by the average number of vacation exchange members during the period.
Vacation Rental Transactions: Represents the number of transactions that are generated in connection with customers booking their vacation rental stays through us. One rental transaction is recorded each time a standard one-week rental is booked.
Average Net Price Per Vacation Rental: Represents the net rental price generated from renting vacation properties to customers and other related rental servicing fees divided by the number of vacation rental transactions.
Vacation Ownership
Gross Vacation Ownership Interest Sales: Represents sales of vacation ownership interest (VOIs), including Wyndham Asset Affiliation Model sales, before the net effect of percentage-of-completion accounting and loan loss provisions. See Table 9 for a reconciliation of Gross VOI sales to Vacation Ownership Interest Sales. We believe that Gross VOI sales provides an enhanced understanding of the performance of our vacation ownership business because it directly measures the sales volume of this business during a given reporting period.
Tours: Represents the number of tours taken by guests in our efforts to sell vacation ownership interests.
Volume per Guest (VPG): Represents gross VOI sales (excluding tele-sales upgrades, which are non-tour upgrade sales) divided by the number of tours. We have excluded non-tour upgrade sales in the calculation of VPG because non-tour upgrade sales are generated by a different marketing channel. See Table 9 for a detail of tele-sales upgrades for 2007-2010. We believe that VPG provides an enhanced understanding of the performance of our vacation ownership business because it directly measures the efficiency of this business’ tour selling efforts during a given reporting period.
General
Constant Currency: Represents a comparison eliminating the effects of foreign exchange rate fluctuations between periods.

 


 

Table 4
Wyndham Worldwide Corporation
REVENUE DETAIL BY REPORTABLE SEGMENT
(In millions)
                                                                                 
    2010     2009  
    Q1     Q2     Q3     Q4     Year     Q1     Q2     Q3     Q4     Year  
         
Lodging
                                                                               
Royalties and Franchise Fees
  $ 52     $ 69     $ 82     $ 62     $ 265     $ 57     $ 68     $ 72     $ 57     $ 254  
Marketing, Reservation and Wyndham Rewards Revenues (a)
    50       65       76       60       251       54       66       73       53       246  
Hotel Management Reimbursable Revenues (b)
    21       20       18       18       77       22       23       21       19       85  
Ancillary Revenues (c)
    21       24       27       23       95       21       17       17       20       75  
         
Total Lodging
    144       178       203       163       688       154       174       183       149       660  
         
 
                                                                               
Vacation Exchange and Rentals
                                                                               
Exchange Revenues
    189       161       163       153       666       185       165       164       154       668  
Rental Revenues
    105       115       161       114       495       96       109       157       98       460  
Ancillary Revenues (d)
    6       5       6       15       32       6       6       6       6       24  
         
Total Vacation Exchange and Rentals
    300       281       330       282       1,193       287       280       327       258       1,152  
         
 
                                                                               
Vacation Ownership
                                                                               
Vacation Ownership Interest Sales
    217       271       308       276       1,072       239       242       285       287       1,053  
Consumer Financing
    105       106       107       107       425       109       109       108       109       435  
Property Management Fees
    100       100       104       101       405       91       94       96       95       376  
Sales under the WAAM
    3       8       12       8       31                                
Ancillary Revenues (e)
    19       20       2       5       46       23       22       19       17       81  
         
Total Vacation Ownership
    444       505       533       497       1,979       462       467       508       508       1,945  
         
Total Reportable Segments
  $ 888     $ 964     $ 1,066     $ 942     $ 3,860     $ 903     $ 921     $ 1,018     $ 915     $ 3,757  
         
                                                                                 
    2008     2007  
    Q1     Q2     Q3     Q4     Year     Q1     Q2     Q3     Q4     Year  
         
Lodging
                                                                               
Royalties and Franchise Fees
  $ 64     $ 78     $ 88     $ 66     $ 297     $ 63     $ 78     $ 89     $ 67     $ 296  
Marketing, Reservation and Wyndham Rewards Revenues (a)
    60       75       84       61       280       60       73       84       64       281  
Hotel Management Reimbursable Revenues (b)
    27       26       25       21       100       16       22       26       28       92  
Ancillary Revenues (c)
    19       21       16       22       76       13       13       12       17       56  
           
Total Lodging
    170       200       213       170       753       152       186       211       176       725  
         
 
                                                                               
Vacation Exchange and Rentals
                                                                               
Exchange Revenues
    213       185       178       152       728       206       179       180       175       740  
Rental Revenues
    119       119       169       88       495       99       104       152       97       452  
Ancillary Revenues (d)
    9       10       7       10       36       9       5       4       8       26  
         
Total Vacation Exchange and Rentals
    341       314       354       250       1,259       314       288       336       280       1,218  
         
 
                                                                               
Vacation Ownership
                                                                               
Vacation Ownership Interest Sales
    294       414       446       309       1,463       373       443       467       383       1,666  
Consumer Financing
    99       104       111       112       426       81       88       93       96       358  
Property Management Fees
    85       84       89       89       346       74       78       79       78       310  
Ancillary Revenues (e)
    26       19       15       (18 )     43       21       20       32       19       91  
         
Total Vacation Ownership
    504       621       661       492       2,278       549       629       671       576       2,425  
         
Total Reportable Segments
  $ 1,015     $ 1,135     $ 1,228     $ 912     $ 4,290     $ 1,015     $ 1,103     $ 1,218     $ 1,032     $ 4,368  
         
 
Note: Full year amounts may not foot across due to rounding.
 
(a)   Marketing and reservation revenues represent fees we receive from franchised and managed hotels that are to be expended for marketing purposes or the operation of a centralized, brand-specific reservation system. These fees are typically based on a percentage of the gross room revenues of each hotel. Wyndham Rewards revenues represent fees we receive relating to our loyalty program.
 
(b)   Primarily represents payroll costs in our hotel management business that we pay on behalf of property owners and for which we are reimbursed by the property owners.
 
(c)   Primarily includes additional services provided to franchisees.
 
(d)   Primarily includes fees generated from programs with affiliated resorts.
 
(e)   Primarily includes revenues associated with bonus points/credits that are provided as purchase incentives on VOI sales and fees generated from other non-core businesses.

 


 

Table 5
Wyndham Worldwide Corporation
SCHEDULE OF DEBT
(In millions)
                                         
    December 31,     September 30,     June 30,     March 31,     December 31,  
    2010     2010     2010     2010     2009  
Securitized vacation ownership debt (a)
                                       
Term notes
  $ 1,498     $ 1,400     $ 1,255     $ 1,258     $ 1,112  
Bank conduit facility (b)
    152       215       291       240       395  
 
                             
Securitized vacation ownership debt (c)
    1,650       1,615       1,546       1,498       1,507  
Less: Current portion of securitized vacation ownership debt
    223       187       248       220       209  
 
                             
Long-term securitized vacation ownership debt
  $ 1,427     $ 1,428     $ 1,298     $ 1,278     $ 1,298  
 
                             
Debt:
                                       
6.00% senior unsecured notes (due December 2016) (d)
  $ 798     $ 798     $ 798     $ 798     $ 797  
Term loan (e)
                            300  
Revolving credit facility (due October 2013) (f)
    154       26             199        
9.875% senior unsecured notes (due May 2014) (g)
    241       240       239       239       238  
3.50% convertible notes (due May 2012) (h)
    266       289       362       448       367  
7.375% senior unsecured notes (due March 2020) (i)
    247       247       247       247        
5.75% senior unsecured notes (due February 2018) (j)
    247       247                    
Vacation ownership bank borrowings (k)
                            153  
Vacation rentals capital leases
    115       120       110       123       133  
Other
    26       34       36       28       27  
 
                             
Total debt
    2,094       2,001       1,792       2,082       2,015  
Less: Current portion of debt
    11       32       29       23       175  
 
                             
Long-term debt
  $ 2,083     $ 1,969     $ 1,763     $ 2,059     $ 1,840  
 
                             
 
(a)   The Company’s vacation ownership contract receivables are securitized through bankruptcy-remote special purpose entities (“SPE”) that are consolidated with our financial statements. These bankruptcy-remote SPEs are legally separate from the Company. The receivables held by the bankruptcy-remote SPEs are not available to the Company’s creditors and legally are not the Company’s assets. Additionally, the creditors of these SPEs have no recourse to the Company for principal and interest.
 
(b)   Represents a 364-day, non-recourse vacation ownership bank conduit facility with a term through September 2011 and borrowing capacity of $600 million. As of December 31, 2010, our 364-day facility has remaining borrowing capacity of $448 million.
 
(c)   This debt is collateralized by $2,865 million, $2,874 million, $2,862 million, $2,712 million and $2,755 million of underlying vacation ownership contract receivables and related assets as of December 31, 2010, September 30, 2010, June 30, 2010, March 31, 2010 and December 31, 2009, respectively.
 
(d)   The balance as of December 31, 2010 represents $800 million aggregate principal less $2 million of unamortized discount.
 
(e)   The Company’s term loan facility was fully repaid during March 2010.
 
(f)   During March 2010, the Company replaced its five-year $900 million revolving credit facility with a $950 million revolving credit facility that expires on October 1, 2013. During the fourth quarter of 2010, the total capacity of this facility was increased to $970 million. As of December 31, 2010, the Company has $28 million of outstanding letters of credit and a remaining borrowing capacity of $788 million.
 
(g)   Represents senior unsecured notes issued by the Company during May 2009. The balance as of December 31, 2010 represents $250 million aggregate principal less $9 million of unamortized discount.
 
(h)   Represents convertible notes issued by the Company during May 2009, which includes debt principal, less unamortized discount, and a liability related to a bifurcated conversion feature. During the third and fourth quarters of 2010, the Company repurchased a portion of its 3.50% convertible notes, which resulted in a corresponding reduction of the unamortized discount. The following table details the components of the convertible notes:
                                         
    December 31,
2010
    September 30,
2010
    June 30,
2010
    March 31,
2010
    December 31,
2009
 
Debt principal
  $ 116     $ 138     $ 230     $ 230     $ 230  
Unamortized discount
    (12 )     (17 )     (31 )     (35 )     (39 )
 
                             
Debt less discount
    104       121       199       195       191  
Fair value of conversion feature (*)
    162       168       163       253       176  
 
                             
Convertible notes
  $ 266     $ 289     $ 362     $ 448     $ 367  
 
                             
 
(*)   The Company also has an asset with a fair value equal to the conversion feature, which represents cash-settled call options that the Company purchased concurrent with the issuance of the convertible notes.
 
(i)   Represents senior unsecured notes issued by the Company during February 2010. The balance as of December 31, 2010 represents $250 million aggregate principal less $3 million of unamortized discount.
 
(j)   Represents senior unsecured notes issued by the Company during September 2010. The balance as of December 31, 2010 represents $250 million aggregate principal less $3 million of unamortized discount.
 
(k)   Represents a 364-day, AUD 213 million, secured, revolving foreign credit facility, which was paid down and terminated during March 2010.

 


 

Table 6
(1 of 2)
Wyndham Worldwide Corporation
HOTEL BRAND SYSTEMS DETAILS
                                         
    As of and For the Three Months Ended December 31, 2010  
                                    Average Revenue  
                    Average     Average Daily     Per Available  
Brand   Number of Properties     Number of Rooms     Occupancy Rate     Rate (ADR)     Room (RevPAR)  
 
 
Wyndham Hotels and Resorts
    101       28,311       52.0 %   $ 108.89     $ 56.62  
 
                                       
Tryp by Wyndham
    94       13,692       62.0 %   $ 101.09     $ 62.64  
 
                                       
Wingate by Wyndham
    165       15,066       54.0 %   $ 77.24     $ 41.73  
 
                                       
Hawthorn Suites by Wyndham
    76       7,100       53.3 %   $ 71.94     $ 38.34  
 
                                       
Ramada
    896       119,042       48.8 %   $ 75.61     $ 36.93  
 
                                       
Baymont
    261       21,933       41.9 %   $ 59.18     $ 24.78  
 
                                       
Days Inn
    1,877       149,980       41.4 %   $ 58.09     $ 24.05  
 
                                       
Super 8
    2,174       136,267       46.1 %   $ 52.53     $ 24.21  
 
                                       
Howard Johnson
    474       46,362       42.5 %   $ 57.45     $ 24.42  
 
                                       
Travelodge
    436       31,908       40.8 %   $ 60.54     $ 24.72  
 
                                       
Microtel Inns & Suites
    316       22,539       45.9 %   $ 56.57     $ 25.97  
 
                                       
Knights Inn
    336       20,335       35.0 %   $ 40.98     $ 14.35  
 
                                       
Other (*)
    1       200       N/A       N/A       N/A  
 
                             
Total
    7,207       612,735       45.3 %   $ 64.44     $ 29.18  
                             
                                         
    As of and For the Three Months Ended December 31, 2009  
                                    Average Revenue  
                    Average     Average Daily     Per Available  
Brand   Number of Properties     Number of Rooms     Occupancy Rate     Rate (ADR)     Room (RevPAR)  
 
 
Wyndham Hotels and Resorts
    94       24,517       50.5 %   $ 108.64     $ 54.83  
 
                                       
Wingate by Wyndham
    166       15,239       49.3 %   $ 78.41     $ 38.65  
 
                                       
Hawthorn Suites by Wyndham
    89       8,238       46.7 %   $ 76.24     $ 35.62  
 
                                       
Ramada
    910       118,880       43.8 %   $ 75.97     $ 33.28  
 
                                       
Baymont
    240       20,459       40.2 %   $ 58.50     $ 23.50  
 
                                       
Days Inn
    1,858       149,633       39.0 %   $ 58.96     $ 23.01  
 
                                       
Super 8
    2,137       132,876       42.9 %   $ 53.87     $ 23.11  
 
                                       
Howard Johnson
    492       46,748       38.9 %   $ 58.18     $ 22.65  
 
                                       
Travelodge
    460       34,098       38.4 %   $ 59.37     $ 22.77  
 
                                       
Microtel Inns & Suites
    314       22,376       43.5 %   $ 55.15     $ 23.97  
 
                                       
Knights Inn
    343       21,061       33.7 %   $ 40.24     $ 13.57  
 
                                       
Other (*)
    11       3,549       N/A       N/A       N/A  
 
                                       
                             
Total
    7,114       597,674       41.6 %   $ 63.62     $ 26.47  
                             
 
NOTE: A glossary of terms is included in Table 3 (3 of 3); RevPAR may not recalculate by multiplying average occupancy rate by ADR due to rounding.
 
(*)   Represents properties we manage under a joint venture and, as of December 31, 2009, also includes properties for which we received a fee for reservation services provided. As these properties are not branded under a Wyndham Hotel Group brand, operating statistics (such as average occupancy rate, ADR and RevPAR) are not relevant.

 


 

Table 6
(2 of 2)
Wyndham Worldwide Corporation
HOTEL BRAND SYSTEMS DETAILS
                                         
    As of and For the Twelve Months Ended December 31, 2010  
                                    Average Revenue  
                    Average     Average Daily     Per Available  
Brand   Number of Properties     Number of Rooms     Occupancy Rate     Rate (ADR)     Room (RevPAR)  
 
Wyndham Hotels and Resorts
    101       28,311       55.0 %   $ 109.23     $ 60.10  
 
                                       
Tryp by Wyndham
    94       13,692       62.6 %   $ 92.47     $ 57.86  
 
                                       
Wingate by Wyndham
    165       15,066       57.6 %   $ 79.09     $ 45.56  
 
                                       
Hawthorn Suites by Wyndham
    76       7,100       55.4 %   $ 75.78     $ 41.98  
 
                                       
Ramada
    896       119,042       49.6 %   $ 73.45     $ 36.43  
 
                                       
Baymont
    261       21,933       46.5 %   $ 60.60     $ 28.19  
 
                                       
Days Inn
    1,877       149,980       45.5 %   $ 60.46     $ 27.52  
 
                                       
Super 8
    2,174       136,267       49.3 %   $ 55.54     $ 27.41  
 
                                       
Howard Johnson
    474       46,362       45.2 %   $ 60.05     $ 27.13  
 
                                       
Travelodge
    436       31,908       44.7 %   $ 63.51     $ 28.39  
 
                                       
Microtel Inns & Suites
    316       22,539       49.8 %   $ 57.35     $ 28.54  
 
                                       
Knights Inn
    336       20,335       37.3 %   $ 42.28     $ 15.76  
 
                                       
Other (*)
    1       200       N/A       N/A       N/A  
 
                                       
                             
Total
    7,207       612,735       48.0 %   $ 64.85     $ 31.14  
                             
                                         
    As of and For the Twelve Months Ended December 31, 2009  
                                    Average Revenue  
                    Average     Average Daily     Per Available  
Brand   Number of Properties     Number of Rooms     Occupancy Rate     Rate (ADR)     Room (RevPAR)  
 
Wyndham Hotels and Resorts
    94       24,517       52.6 %   $ 114.56     $ 60.21  
 
                                       
Wingate by Wyndham
    166       15,239       53.6 %   $ 83.16     $ 44.54  
 
                                       
Hawthorn Suites by Wyndham
    89       8,238       51.6 %   $ 83.55     $ 43.10  
 
                                       
Ramada
    910       118,880       47.0 %   $ 74.55     $ 35.04  
 
                                       
Baymont
    240       20,459       45.2 %   $ 62.46     $ 28.25  
 
                                       
Days Inn
    1,858       149,633       44.9 %   $ 62.24     $ 27.95  
 
                                       
Super 8
    2,137       132,876       48.5 %   $ 56.67     $ 27.48  
 
                                       
Howard Johnson
    492       46,748       42.2 %   $ 61.22     $ 25.86  
 
                                       
Travelodge
    460       34,098       43.4 %   $ 61.87     $ 26.85  
 
                                       
Microtel Inns & Suites
    314       22,376       49.0 %   $ 56.72     $ 27.79  
 
                                       
Knights Inn
    343       21,061       37.2 %   $ 42.46     $ 15.79  
 
                                       
Other (*)
    11       3,549       N/A       N/A       N/A  
 
                                       
                             
Total
    7,114       597,674       46.3 %   $ 65.52     $ 30.34  
                             
 
NOTE: A glossary of terms is included in Table 3 (3 of 3); RevPAR may not recalculate by multiplying average occupancy rate by ADR due to rounding.
 
(*)   Represents properties we manage under a joint venture and, as of December 31, 2009, also includes properties for which we received a fee for reservation services provided. As these properties are not branded under a Wyndham Hotel Group brand, operating statistics (such as average occupancy rate, ADR and RevPAR) are not relevant.

 


 

Table 7
(1 of 2)
Wyndham Worldwide
NON-GAAP RECONCILIATIONS
(In millions)
                                                 
            Reported     Acquisition     Legacy     Restructuring     Adjusted  
    Net Revenues     EBITDA     Costs(b)     Adjustments(c)     Costs(d)     EBITDA  
           
Three months ended March 31, 2010
                                               
Lodging
  $ 144     $ 33     $     $     $     $ 33  
Vacation Exchange and Rentals
    300       80       4                   84  
Vacation Ownership
    444       82                         82  
           
Total Reportable Segments
    888       195       4                   199  
Corporate and Other (a)
    (2 )     (20 )           2             (18 )
           
Total Company
  $ 886     $ 175     $ 4     $ 2     $     $ 181  
           
 
                                               
Three months ended June 30, 2010
                                               
Lodging
  $ 178     $ 49     $ 1     $     $     $ 50  
Vacation Exchange and Rentals
    281       78                         78  
Vacation Ownership
    505       104                         104  
           
Total Reportable Segments
    964       231       1                   232  
Corporate and Other (a)
    (1 )     (14 )                       (14 )
           
Total Company
  $ 963     $ 217     $ 1     $     $     $ 218  
           
 
                                               
Three months ended September 30, 2010
                                               
Lodging
  $ 203     $ 67     $     $     $     $ 67  
Vacation Exchange and Rentals
    330       103       1                   104  
Vacation Ownership
    533       123                         123  
           
Total Reportable Segments
    1,066       293       1                   294  
Corporate and Other (a)
    (1 )     30             (52 )           (22 )
           
Total Company
  $ 1,065     $ 323     $ 1     $ (52 )   $     $ 272  
           
 
                                               
Three months ended December 31, 2010
                                               
Lodging
  $ 163     $ 40     $     $     $     $ 40  
Vacation Exchange and Rentals
    282       32       1             9       42  
Vacation Ownership
    497       131                         131  
           
Total Reportable Segments
    942       203       1             9       213  
Corporate and Other (a)
    (5 )     (20 )           (3 )           (23 )
           
Total Company
  $ 937     $ 183     $ 1     $ (3 )   $ 9     $ 190  
           
 
                                               
Twelve months ended December 31, 2010
                                               
Lodging
  $ 688     $ 189     $ 1     $     $     $ 190  
Vacation Exchange and Rentals
    1,193       293       6             9       308  
Vacation Ownership
    1,979       440                         440  
           
Total Reportable Segments
    3,860       922       7             9       938  
Corporate and Other (a)
    (9 )     (24 )           (54 )           (78 )
           
Total Company
  $ 3,851     $ 898     $ 7     $ (54 )   $ 9     $ 860  
           
 
Note:    Amounts may not foot across due to rounding.
 
(a)   Includes the elimination of transactions between segments.
 
(b)   Relates to costs incurred in connection with the Company’s acquisitions of Hoseasons during March 2010, the Tryp hotel brand during June 2010, ResortQuest during September 2010 and James Villa Holidays during November 2010.
 
(c)   Relates to the net expense/(benefit) from the resolution of and adjustment to certain contingent liabilities and assets.
 
(d)   Relates to costs incurred as a result of various strategic initiatives commenced by the Company during 2010.

 


 

Table 7
(2 of 2)
Wyndham Worldwide
NON-GAAP RECONCILIATIONS
(In millions)
                                         
            Reported     Restructuring     Legacy     Adjusted  
    Net Revenues     EBITDA     Related Costs(b)     Adjustments(c)     EBITDA  
           
Three months ended March 31, 2009
                                       
Lodging
  $ 154     $ 35     $ 3     $     $ 38  
Vacation Exchange and Rentals
    287       76       4             80  
Vacation Ownership
    462       44       35             79  
           
Total Reportable Segments
    903       155       42             197  
Corporate and Other (a)
    (2 )     (21 )     1       4       (16 )
           
Total Company
  $ 901     $ 134     $ 43     $ 4     $ 181  
           
 
                                       
Three months ended June 30, 2009
                                       
Lodging
  $ 174     $ 50     $     $     $ 50  
Vacation Exchange and Rentals
    280       56       2             58  
Vacation Ownership
    467       107       1             108  
           
Total Reportable Segments
    921       213       3             216  
Corporate and Other (a)
    (1 )     (17 )                 (17 )
           
Total Company
  $ 920     $ 196     $ 3     $     $ 199  
           
 
                                       
Three months ended September 30, 2009
                                       
Lodging
  $ 183     $ 58     $     $     $ 58  
Vacation Exchange and Rentals
    327       107                   107  
Vacation Ownership
    508       104                   104  
           
Total Reportable Segments
    1,018       269                   269  
Corporate and Other (a)
    (2 )     (15 )           2       (13 )
           
Total Company
  $ 1,016     $ 254     $     $ 2     $ 256  
           
 
                                       
Three months ended December 31, 2009
                                       
Lodging
  $ 149     $ 32     $     $     $ 32  
Vacation Exchange and Rentals
    258       48                   48  
Vacation Ownership
    508       132                   132  
           
Total Reportable Segments
    915       212                   212  
Corporate and Other (a)
    (2 )     (18 )                 (18 )
           
Total Company
  $ 913     $ 194     $     $     $ 194  
           
 
                                       
Twelve months ended December 31, 2009
                                       
Lodging
  $ 660     $ 175     $ 3     $     $ 178  
Vacation Exchange and Rentals
    1,152       287       6             293  
Vacation Ownership
    1,945       387       36             423  
           
Total Reportable Segments
    3,757       849       45             894  
Corporate and Other (a)
    (7 )     (71 )     1       6       (64 )
           
Total Company
  $ 3,750     $ 778     $ 46     $ 6     $ 830  
           
 
Note:    Amounts may not foot across due to rounding.
 
(a)   Includes the elimination of transactions between segments.
 
(b)   Relates to costs incurred as a result of various strategic initiatives commenced by the Company during 2008.
 
(c)   Relates to the net expense from the resolution of and adjustment to certain contingent liabilities and assets.

 


 

Table 8
(1 of 3)
Wyndham Worldwide Corporation
NON-GAAP FINANCIAL INFORMATION
(In millions, except per share data)
                                                 
    Three Months Ended December 31, 2010  
            Early                          
            Extinguishment of     Acquisition     Legacy     Restructuring        
    As Reported     Debt     Costs     Adjustments     Costs     As Adjusted  
Net revenues
                                               
Service fees and membership
  $ 409                                     $ 409  
Vacation ownership interest sales
    276                                       276  
Franchise fees
    107                                       107  
Consumer financing
    107                                       107  
Other
    38                                       38  
 
                                   
Net revenues
    937                               937  
 
                                   
 
                                               
Expenses
                                               
Operating
    409               (1 )(b)                     408  
Cost of vacation ownership interests
    47                                       47  
Consumer financing interest
    25                                       25  
Marketing and reservation
    121                                       121  
General and administrative
    145                       3 (c)             148  
Restructuring costs
    9                               (9 )(d)      
Depreciation and amortization
    44                                       44  
 
                                   
Total expenses
    800             (1 )     3       (9 )     793  
 
                                   
 
                                               
Operating income
    137             1       (3 )     9       144  
Other income, net
    (2 )                                     (2 )
Interest expense
    34       (3 )(a)                             31  
 
                                   
 
                                               
Income before income taxes
    105       3       1       (3 )     9       115  
Provision for income taxes
    27       1 (e)     (e)     (e)     3 (e)     31  
 
                                   
 
                                               
Net income
  $ 78     $ 2     $ 1     $ (3 )   $ 6     $ 84  
 
                                   
 
                                               
Earnings per share
                                               
Basic
  $ 0.45     $ 0.01     $ 0.01     $ (0.02 )   $ 0.04     $ 0.48  
Diluted
    0.43       0.01             (0.02 )     0.03       0.46  
 
                                               
Weighted average shares outstanding
                                               
Basic
    174       174       174       174       174       174  
Diluted
    182       182       182       182       182       182  
 
Note: EPS amounts may not foot due to rounding. 
 
(a)   Relates to costs incurred for the early repurchase of a portion of the Company’s 3.50% convertible notes during the fourth quarter of 2010.
 
(b)   Relates to costs incurred in connection with the Company’s acquisition of James Villa Holidays during November 2010.
 
(c)   Relates to the net benefit from the resolution of and adjustment to certain contingent liabilities and assets.
 
(d)   Relates to costs incurred as a result of various strategic initiatives commenced by the Company during 2010.
 
(e)   Relates to the tax effect of the adjustments.

 


 

Table 8
(2 of 3)
Wyndham Worldwide Corporation
NON-GAAP FINANCIAL INFORMATION
(In millions, except per share data)
                                                 
    Twelve Months Ended December 31, 2010  
            Early                          
            Extinguishment of     Acquisition     Legacy     Restructuring        
    As Reported     Debt     Costs     Adjustments     Costs     As Adjusted  
Net revenues
                                               
Service fees and membership
  $ 1,706                                     $ 1,706  
Vacation ownership interest sales
    1,072                                       1,072  
Franchise fees
    461                                       461  
Consumer financing
    425                                       425  
Other
    187                                       187  
 
                                   
Net revenues
    3,851                               3,851  
 
                                   
 
                                               
Expenses
                                               
Operating
    1,587               (7 )(b)                     1,580  
Cost of vacation ownership interests
    184                                       184  
Consumer financing interest
    105                                       105  
Marketing and reservation
    531                                       531  
General and administrative
    540                       54 (c)             594  
Asset impairment
    4                                       4  
Restructuring costs
    9                               (9) (d)      
Depreciation and amortization
    173                                       173  
 
                                   
Total expenses
    3,133             (7 )     54       (9 )     3,171  
 
                                   
 
                                               
Operating income
    718             7       (54 )     9       680  
Other income, net
    (7 )                                     (7 )
Interest expense
    167       (30 )(a)                             137  
Interest income
    (5 )                                     (5 )
 
                                   
 
                                               
Income before income taxes
    563       30       7       (54 )     9       555  
Provision for income taxes
    184       12 (e)     1 (e)     (13 )(e)     3 (e)     187  
 
                                   
 
                                               
Net income
  $ 379     $ 18     $ 6     $ (41 )   $ 6     $ 368  
 
                                   
 
                                               
Earnings per share
                                               
Basic
  $ 2.13     $ 0.10     $ 0.04     $ (0.23 )   $ 0.03     $ 2.08  
Diluted
    2.05       0.10       0.03       (0.22 )     0.03       2.00  
 
                                               
Weighted average shares outstanding
                                               
Basic
    178       178       178       178       178       178  
Diluted
    185       185       185       185       185       185  
 
Note: EPS amounts may not foot due to rounding.
 
(a)   Relates to costs incurred for the early extinguishment of the Company’s term loan facility and revolving foreign credit facility during March 2010 and the early repurchase of a portion of the Company’s 3.50% convertible notes during the third and fourth quarters of 2010.
 
(b)   Relates to costs incurred in connection with the Company’s acquisitions of Hoseasons during March 2010, the Tryp hotel brand during June 2010, ResortQuest during September 2010 and James Villa Holidays during November 2010.
 
(c)   Relates to the net benefit from the resolution of and adjustment to certain contingent liabilities and assets primarily related to the accrual that was no longer needed for outstanding Cendant contingent tax liabilities since Cendant and the IRS agreed to settle the IRS examination of Cendant’s taxable years 2003 through 2006 on July 15, 2010.
 
(d)   Relates to costs incurred as a result of various strategic initiatives commenced by the Company during 2010.
 
(e)   Relates to the tax effect of the adjustments.

 


 

Table 8
(3 of 3)
Wyndham Worldwide Corporation
NON-GAAP FINANCIAL INFORMATION
(In millions, except per share data)
                                 
    Twelve Months Ended December 31, 2009  
    As Reported     Legacy Adjustments     Restructuring Costs     As Adjusted  
Net revenues
                               
Service fees and membership
  $ 1,613                     $ 1,613  
Vacation ownership interest sales
    1,053                       1,053  
Franchise fees
    440                       440  
Consumer financing
    435                       435  
Other
    209                       209  
 
                       
Net revenues
    3,750                   3,750  
 
                       
 
                               
Expenses
                               
Operating
    1,501                       1,501  
Cost of vacation ownership interests
    183                       183  
Consumer financing interest
    139                       139  
Marketing and reservation
    560                       560  
General and administrative
    533       (6 ) (a)             527  
Goodwill and other impairments
    15                       15  
Restructuring costs
    47               (46 )(b)     1  
Depreciation and amortization
    178                       178  
 
                       
Total expenses
    3,156       (6 )     (46 )     3,104  
 
                       
 
                               
Operating income
    594       6       46       646  
Other income, net
    (6 )                     (6 )
Interest expense
    114                       114  
Interest income
    (7 )                     (7 )
 
                       
 
                               
Income before income taxes
    493       6       46       545  
Provision for income taxes
    200       (c)     18 (c)     218  
 
                       
 
                               
Net income
  $ 293     $ 6     $ 28     $ 327  
 
                       
 
                               
Earnings per share
                               
Basic
  $ 1.64     $ 0.03     $ 0.16     $ 1.83  
Diluted
    1.61       0.03       0.16       1.80  
 
                               
Weighted average shares outstanding
                               
Basic
    179       179       179       179  
Diluted
    182       182       182       182  
 
(a)   Relates to the net expense from the resolution of and adjustment to certain contingent liabilities and assets.
 
(b)   Relates to costs incurred as a result of various strategic initiatives commenced by the Company during 2008.
 
(c)   Relates to the tax effect of the adjustments.

 


 

Table 9
Wyndham Worldwide Corporation
NON-GAAP RECONCILIATIONS AND FINANCIAL INFORMATION
(In millions)
FREE CASH FLOW
The Company defines free cash flow as net cash provided by operating activities minus capital expenditures, equity investments and development advances, excluding cash payments related to the Company’s contingent tax liabilities that it assumed and is responsible for pursuant to its separation from Cendant. The Company considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that, after the acquisition of property and equipment, equity investments and hotel development advances, can be used for strategic opportunities, including making acquisitions, paying dividends, repurchasing the Company’s common stock and strengthening the balance sheet. Analysis of free cash flow also facilitates management’s comparisons of the Company’s operating results to its competitors’ operating results. A limitation of using free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating Wyndham Worldwide is that free cash flow does not represent the total increase or decrease in the cash balance from operations for the period.
The following table provides more details on the GAAP financial measure that is most directly comparable to the non-GAAP financial measure and the related reconciliation between these financial measures:
                 
    Twelve Months Ended December 31,  
    2010     2009  
Net cash provided by operating activities
  $ 635     $ 689  
Less: Property and equipment additions
    (167 )     (135 )
Less: Equity investments and development advances
    (10 )     (13 )
Plus: Cash payments related to contingent tax liabilities
    145        
 
           
Free cash flow
  $ 603     $ 541  
 
           
GROSS VOI SALES
The following table provides a reconciliation of Gross VOI sales (see Table 3) to Vacation ownership interest sales (see Table 4):
                                         
Year
2010
  Q1     Q2     Q3     Q4     Full Year  
 
                                       
Gross VOI sales
  $ 308     $ 371     $ 412     $ 373     $ 1,464  
Less: Sales under the WAAM
    (5 )     (13 )     (20 )     (14 )     (51 )
 
   
Gross VOI sales, net of WAAM sales
    303       358       392       359       1,413  
Less: Loan loss provision
    (86 )     (87 )     (85 )     (82 )     (340 )
 
   
Vacation ownership interest sales
  $ 217     $ 271     $ 308     $ 276     $ 1,072  
 
   
 
                                       
2009
                                       
 
                                       
Gross VOI sales
  $ 280     $ 327     $ 366     $ 343     $ 1,315  
Plus: Net effect of percentage-of-completion accounting
    67       37       36       47       187  
Less: Loan loss provision
    (107 )     (122 )     (117 )     (103 )     (449 )
 
   
Vacation ownership interest sales
  $ 239     $ 242     $ 285     $ 287     $ 1,053  
 
   
 
                                       
2008
                                       
 
                                       
Gross VOI sales
  $ 458     $ 532     $ 566     $ 432     $ 1,987  
Plus/(less): Net effect of percentage-of-completion accounting
    (82 )     (5 )     (2 )     14       (75 )
Less: Loan loss provision
    (82 )     (113 )     (119 )     (136 )     (450 )
 
   
Vacation ownership interest sales
  $ 294     $ 414     $ 446     $ 309     $ 1,463  
 
   
 
                                       
2007
                                       
 
                                       
Gross VOI sales
  $ 430     $ 523     $ 552     $ 488     $ 1,993  
Plus/(less): Net effect of percentage-of-completion accounting
    4       (5 )     1       (21 )     (22 )
Less: Loan loss provision
    (61 )     (75 )     (86 )     (84 )     (305 )
 
   
Vacation ownership interest sales
  $ 373     $ 443     $ 467     $ 383     $ 1,666  
 
   
 
Note: Amounts may not foot due to rounding.
The following represents tele-sales upgrades, which are excluded from Gross VOI sales in the Company’s VPG calculation (see Table 3):
                                         
    Q1     Q2     Q3     Q4     Full Year  
 
   
2010
  $ 15     $ 7     $ 3     $ 3     $ 29  
2009
  $ 24     $ 23     $ 29     $ 28     $ 104  
2008
  $ 33     $ 35     $ 49     $ 40     $ 156  
2007
  $ 44     $ 37     $ 39     $ 36     $ 157  
 
Note: Amounts may not foot across due to rounding.