Market Overview

Bluegreen Vacations Corporation Reports Second Quarter 2018 Results

Share:
  • 2Q18 Earnings Per Share ("EPS") Increases 6%
  • 3% Growth in System-Wide Sales of Vacation Ownership Interests
  • Selling and Marketing Expenses Decreases to 48% of System-Wide Sales
  • Cap-Light Revenue (1) Increases to 70% of Total Revenue
  • Commences Expansion of Resorts and Sales Offices; Acquires First
    Resort in Texas, Additional Fee-Based Service Contract in New Orleans
    and Exclusive Inventory and Resort Management Agreement for New York
    City Resort

Bluegreen Vacations Corporation (NYSE:BXG) ("Bluegreen" or the
"Company") today reported its second quarter 2018 financial results.

Shawn B. Pearson, Chief Executive Officer and President said, "We are
pleased with our second quarter results, which saw a 6% increase in
earnings per share highlighted by a 3% increase in system-wide sales of
vacation ownership interests ("VOIs") and reduction in selling and
marketing expenses to 48% of sales, marking the third consecutive
quarter we've generated improvement across these key growth metrics. We
also benefited from a reduced effective income tax rate due to the Tax
Cuts and Jobs Act of 2017 (the "Tax Act").

"While our sales growth in the second quarter chiefly reflected same
store sales increases, we made investments that we believe will
contribute to growth in both sales and management revenues in the
future. Most significantly, we added two outstanding resorts to our
network, the Éilan Hotel & Spa in San Antonio, our first resort in
Texas, and The Marquee in New Orleans, Louisiana. We also entered into
an exclusive agreement to acquire inventory and, by 2021, the resort
management contract at The Manhattan Club in New York City. All three
resorts have planned frontline sales centers which, in addition to six
other currently planned new sales centers, will put Bluegreen on pace
for sales capacity expansion, of over 80,000 square feet of prime sales
center space to be open by summer 2019.

"We believe Bluegreen is well-positioned for future growth in the
exciting and fast-growing vacation ownership sector. We believe that we
will benefit from our unique resort offerings, which target
middle-America and millennial consumers, our digital initiatives, and
our robust strategic partnerships as we continue to grow VOI sales and
pursue the creation of long-term value for our shareholders," Pearson
said.

Second Quarter 2018 Highlights:
(dollars
in millions, except per share data)

       

Three Months Ended
June 30,

2018 2017 % Change
 
System-wide sales VOIs $ 172.0 $ 166.4 3

Resort operations

and club management revenue

$ 41.3 $ 36.1 14
Income before non-controlling interest and
provision for income taxes $ 39.4 $ 42.8 (8 )
Net income attributable to shareholders $ 26.7 $ 24.0 11
Earnings per share Basic and diluted $ 0.36 $ 0.34 6
Adjusted EBITDA $ 41.9 $ 43.2 (3 )
Capital-light revenue(1) as a percentage of 70 % 68 %

total revenue

Selling and marketing expenses, as a percentage
of system-wide sales of VOIs 48 % 52 %
Effective income tax rate 26 % 39 %
(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.
 
 

Income before non-controlling interest and provision for income tax
decreased $3.4 million or 8.0% in the second quarter of 2018 ("2Q18")
compared to the second quarter of 2017 ("2Q17"). This decrease was
primarily a result of:

  • Cost of VOIs Sold increased $5.0 million to 10% of Sales of VOIs in
    2Q18 compared to 3% in 2Q17. In 2Q17, Bluegreen benefited from a $5.1
    million reduction to Cost of VOIs Sold ($3.1 million net of income
    tax), in connection with the implementation of a revised pricing
    matrix, with no such comparable benefit in 2Q18. Excluding this
    benefit from 2Q17, Adjusted EBITDA would have increased 5% and EPS
    would have increased $0.04 or 23%.
  • General and Administrative Expenses – Corporate & Other increased $4.4
    million in 2Q18 compared to 2Q17, as a result of:
  • Higher self-insured health care costs;
  • Higher outside legal expenses in connection with a new focus on
    vigorously defending claims which the Company believes to be frivolous;
  • Increased depreciation expense in connection with information
    technology assets;
  • Executive severance expense related to continuing corporate
    realignment activities commenced in December 2017; and
  • Investor and public relations activities related expenses.

These increased expenses were partially offset by growth in profits from
our Sales of VOIs and Financing segment as well as our Resort Operations
and Club Management segment, more fully described below.

Year-to-Date 2018 Highlights:
(dollars
in millions, except per share data)

       

Six Months Ended
June 30,

2018 2017 % Change
 
System-wide sales VOIs $ 304.8 $ 296.0 3

Resort operations and

club management revenue

$ 82.8 $ 74.1 12
Income before non-controlling interest and
provision for income taxes $ 70.2 $ 73.7 (5 )
Net income attributable to shareholders $ 47.7 $ 41.6 15
Earnings per share Basic and diluted $ 0.64 $ 0.59 8
Adjusted EBITDA $ 75.2 $ 75.2
Capital-light revenue(1) as a percentage of 72 % 69 %
total revenue
Selling and marketing expenses, as a percentage
of system-wide sales of VOIs 49 % 52 %
Effective income tax rate 26 % 38 %
(1)   Bluegreen's "capital-light" revenue included 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.
 
 

Income before non-controlling interest and provision for income tax
decreased $3.5 million or 5% in the first half of 2018 ("1H18") compared
to the first half of 2017 ("1H17"). This decrease was primarily a result
of (i) Cost of VOIs Sold increased $3.7 million to 7% of Sales of VOIs
in 1H18 compared to 4% in 1H17 (as indicated above, there was a $5.1
million benefit to Cost of VOIs Sold in 2Q17) and (ii) General and
Administrative Expenses – Corporate & Other increased $10.5 million in
1H18 compared to 1H17.

These increased expenses were partially offset by growth in profits from
our Sales of VOIs and Financing segment as well as our Resort Operations
and Club Management segment, more fully described below.

Segment Results – Second Quarter 2018
(dollars
in millions, except per guest and per transaction amounts)

Sales
of VOIs and Financing Segment

       
Three Months Ended

June 30,

2018 2017 % Change
 
System-wide sales of VOIs $ 172.0 $ 166.4 3

Financing revenue, net of financing expense

relating to the sale of VOIs

$ 15.2 $ 15.3 (1 )
Net carrying cost VOI inventory $ 1.7 $ 0.7 133
General and administrative expenses - sales and
marketing $ 7.5 $ 6.3 18
Segment operating profit $ 46.6 $ 47.7 (2 )
Segment Adjusted EBITDA $ 48.3 $ 49.2 (2 )
Number of sales offices at period-end 24 23 3
Average sales price per transaction $ 15,442 $ 15,475
Guest tours 65,570 70,972 (8 )
Sale-to-tour conversion ratio 17.1 % 15.3 % 12
Sales to the Company's existing owners as
percentage of system-wide sales of VOIs 49 % 47 % 3
Sales volume per guest ("VPG") $ 2,646 $ 2,366 12
Provision for Loan Losses as a percentage of gross
sales of VOIs 16 % 18 %
Costs of VOIs sold as a percentage of sales 10 % 3 %
Selling and marketing expenses, as a percentage
of system-wide sales of VOIs 48 % 52 %
Weighted-average interest rate on notes receivable
at period end 15.4 % 15.5 %
 
 

The Company has continued its initiatives to screen the credit
qualifications of potential marketing guests, which the Company believes
has resulted in both increased VPG and a lower number of Guest Tours in
2Q18 compared to 2Q17.

2Q18 Selling and marketing expenses decreased as a percentage of
System-wide sales due to the increased VPG noted above, the 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.

The Company previously disclosed a dispute regarding commissions paid to
Bass Pro, Inc. ("Bass Pro") under a marketing and promotions agreement.
As previously disclosed, in order to demonstrate good faith, the Company
paid $4.8 million to Bass Pro in October 2017 in connection with the
dispute, pending future discussion and resolution of the matter. On July
23, 2018, Bass Pro again raised the same issue regarding the commission
calculation since the $4.8 million payment and requested additional
information regarding the commission calculation as well as other
amounts payable under the agreements, including reimbursements paid to
Bluegreen. 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. The Company intends to formally respond to Bass
Pro with its view on these matters and intends to provide Bass Pro with
all appropriately requested information. 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 payments or reimbursements
made under the agreements could impact future results.

The decrease in Financing revenue, net of financing expense, was
primarily attributable to the higher cost of borrowing and the lower
weighted-average interest rate on notes receivable. The decrease in the
weighted-average interest rate was primarily attributable to the
introduction of "risk-based pricing" pursuant to which borrowers'
interest rates are determined based on their FICO score at the point of
sale.

Resort Operations and Club Management Segment
(dollars
in millions)

       

Three Months Ended
June 30,

2018 2017 % Change
 

Resort operations and

club management revenue

$ 41.3 $ 36.1 14
Segment operating profit $ 13.3 $ 10.7 25
Segment Adjusted EBITDA $ 13.8 11.1 24
Resorts managed at quarter end 49 47
 
 

Increases are primarily due to the two additional resort management
contracts added since June 30, 2017.

Segment Results – Year-to-Date 2018

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

       

Six Months Ended
June 30,

2018 2017 % Change
 
System-wide sales of VOIs $ 304.8 $ 296.0 3

Financing revenue, net of financing expense

relating to the sale of VOIs

$ 29.9 $ 30.8 (3 )
Net carrying cost VOI inventory $ 4.2 $ 2.4 75
General and administrative expenses - sales and
marketing $ 13.6 $ 13.1 4
Segment operating profit $ 88.7 $ 85.4 4
Segment Adjusted EBITDA $ 92.0 $ 88.4 4
Number of sales offices at period-end 24 23 4
Average sales price per transaction $ 15,351 $ 15,675 (2 )
Guest tours 115,767 124,208 (7 )
Sale-to-tour conversion ratio 17.3 % 15.3 % 13
Sales to the Company's existing owners as a
percentage of system-wide sales of VOIs 51 % 49 % 4
Sales volume per guest ("VPG") $ 2,653 $ 2,403 10
Provision for Loan Losses as a percentage of gross
sales of VOIs 15 % 17 %
Costs of VOIs sold as a percentage of sales 7 % 4 %
Selling and marketing expenses, as a percentage
of system-wide sales of VOIs 49 % 52 %
Weighted-average interest rate on notes receivable
at period end 15.4 % 15.5 %
 
 

The average annual default rate for the twelve months ended June 30,
2018 was 8.43%, compared to 7.96% for the twelve months ended June 30,
2017. The Company believes that a significant portion of the default
increase is due to the receipt of letters from attorneys who purport to
represent certain VOI owners and who have encouraged such owners to
become delinquent and ultimately default on their obligations.

Resort Operations and Club Management Segment
(dollars
in millions)

       

Six Months Ended
June 30,

2018 2017 % Change
 

Resort operations and

club management revenue

$ 82.8 $ 74.1 12
Segment operating profit $ 25.0 $ 20.8 20
Segment Adjusted EBITDA $ 25.8 21.6 19
Resorts managed at quarter end 49 47
 
 

Balance Sheet and Liquidity

As of June 30, 2018, unrestricted cash and cash equivalents totaled
$205.7 million. Bluegreen had availability of approximately $140.5
million under its receivable-backed purchase and credit facilities,
inventory lines of credit and corporate credit line as of June 30, 2018,
subject to eligible collateral and the terms of the facilities, as
applicable.

Free cash flow, which the Company defines as cash flow from operating
activities, less capital expenditures, was $8.1 million for the six
months ended June 30, 2018, compared to $18.6 million for the six months
ended June 30, 2017. The decrease in free cash flow was primarily
attributable to sales office expansions, increased information
technology spending, acquisition of secondary market and just-in-time
inventory, and decreased working capital, partially offset by lower
income tax payments. The Company believes the Tax Act will continue to
have a favorable impact on income tax payments in the future.

On April 6, 2018, Bluegreen and Bluegreen/Big Cedar Vacations, LLC, a
joint venture in which the Company owns a 51% interest, renewed their
$50.0 million, revolving non-recourse VOI notes receivable purchase
facility (the "Quorum Purchase Facility") with Quorum Federal Credit
Union ("Quorum"). The amendment to the Quorum Purchase Facility extended
the purchase period from June 30, 2018 to June 30, 2020. In addition,
pursuant to the amendment, Quorum has agreed to an interest rate of
4.95% per annum on advances made through September 30, 2018. The
interest rate on advances made after September 30, 2018 will be set at
the time of funding based on rates mutually agreed upon by all parties.
The amendment also extended the maturity of the Quorum Purchase Facility
from December 2030 to December 2032. As of June 30, 2018, $29.7 million
was outstanding under the Quorum Purchase Facility.

Acquisition Activity

On April 17, 2018, as previously disclosed, the Company acquired the
Éilan Hotel & Spa in San Antonio, Texas for approximately $34.3 million.
The Company intends to open a 13,000 square foot sales office at the
Éilan Hotel & Spa by the end of 2018. In connection with the
acquisition, Bluegreen entered into a non-revolving acquisition loan
which provides for advances up to $27.5 million, $24.3 million of which
was used to fund the acquisition of the resort and up to an additional
$3.2 million may be drawn upon to fund certain future improvement costs
over a 12-month advance period. The Company believes that this
acquisition is consistent with its "drive-to" strategy; over 10% of
Bluegreen Vacation Club owners live in Texas and surrounding states.

On May 10, 2018, as previously disclosed, the Company announced a
fee-based service agreement with Marquee Developer, LLC ("Marquee
Developer"), owner and developer, of The Marquee – also known as 144 Elk
Luxury Lofts – in New Orleans, Louisiana. The resort will be open for
Vacation Club guests in 2019. Under the agreement, Bluegreen will
provide a suite of fee-based services that include vacation ownership
sales and marketing, property management, and title and escrow services.
Bluegreen will also provide design and development planning as well as
consumer receivable servicing for the Marquee Developer, also on a
fee-basis. This agreement will add 94 units of resort inventory which
will be sold through The Bluegreen Vacation Club. Additionally,
Bluegreen has plans to add frontline and in-house sales centers, which
are expected to be operational by fourth quarter 2018.

On June 22, 2018, as previously disclosed, the Company announced that it
has entered into an exclusive agreement to acquire inventory and, by
2021, the resort management contract at The Manhattan Club in New York
City. In addition to significantly expanding access to The Manhattan
Club within the Bluegreen Vacation Club, Bluegreen is planning to open a
2,500-square foot sales center. 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.

Dividend

On July 18, 2018, Bluegreen's Board of Directors declared a cash
dividend payment of $0.15 per share of common stock. The dividend is
payable on August 15, 2018 to shareholders of record on the close of
trading on July 31, 2018.

Second Quarter 2018 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.

Webcast link: https://services.choruscall.com/links/bxg180802.html

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, complete sales
office expansions when planned or at all and that such expansions will
be profitable, that marketing alliances will drive growth or be
successful, 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 June 30, 2018, expected to be filed on or about August 3, 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 215,000 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 June 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 CORPORATION
CONSOLIDATED
STATEMENTS OF INCOME

AND COMPREHENSIVE INCOME
(UNAUDITED)

(In thousands, except for per share data)

         
For the Three Months Ended For the Six Months Ended
June 30, June 30,
2018 2017 2018 2017
    *As Adjusted     *As Adjusted
Revenues:
Gross sales of VOIs $ 82,027 $ 72,738 $ 146,187 $ 136,183
Estimated uncollectible VOI notes receivable   (13,454 )   (13,333 )   (21,473 )   (22,542 )
Sales of VOIs 68,573 59,405 124,714 113,641
 
Fee-based sales commission revenue 60,086 63,915 105,940 109,069
Other fee-based services revenue 30,391 29,935 58,415 56,056
Cost reimbursements 14,059 11,893 30,260 26,563
Interest income 21,118 21,991 42,240 44,377
Other income (expense), net   710     244     891     (1 )
Total revenues   194,937     187,383     362,460     349,705  
 
Costs and expenses:
Cost of VOIs sold 6,789 1,749 8,601 4,908
Cost of other fee-based services 16,634 15,374 34,045 31,481
Cost reimbursements 14,059 11,893 30,260 26,563
Selling, general and administrative expenses 109,580 107,488 203,129 197,323
Interest expense   8,495     8,077     16,262     15,721  
Total costs and expenses   155,557     144,581     292,297     275,996  
 
Income before non-controlling interest and
provision for income taxes 39,380 42,802 70,163 73,709
Provision for income taxes   9,353     15,292     16,554     25,903  
Net income 30,027 27,510 53,609 47,806

Less: Net income attributable to
non-controlling interest

  3,317     3,520     5,924     6,167  
Net income attributable to Bluegreen Vacations
Corporation shareholders $ 26,710   $ 23,990   $ 47,685   $ 41,639  
 
Earnings per share attributable to

Bluegreen Vacations Corporation

shareholders - Basic and diluted

$ 0.36   $ 0.34   ((1 )) $ 0.64   $ 0.59   ((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   $ 0.30   $ 0.28  
*See Note 2: Significant Accounting Policies within the June 30,
2018 quarterly report on Form 10-Q for further discussion.
 
(1)   The calculation of basic and diluted earnings per share were based
on shares issued in connection with our initial public offering
during November 2017 and give effect to the stock split effected in
connection therewith as if the stock split was effected January 1,
2017. See Note 1: Organization and Basis of Presentation within the
June 30, 2018 quarterly report on Form 10-Q for further discussion.
 
 

BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED
STATEMENTS OF CASH FLOW (UNAUDITED)

(In thousands)

     
For the Six Months Ended
June 30,
2018 2017
    *As Adjusted
Operating activities:
Net income $ 53,609 $ 47,806
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization 7,597 7,012
Loss on disposal of property and equipment 428
Provision for loan losses 21,447 22,546
Provision (benefit) for deferred income taxes 2,215 (4,077 )
Changes in operating assets and liabilities:
Notes receivable (24,236 ) (14,741 )
Prepaid expenses and other assets (16,122 ) (17,397 )
Inventory (25,770 ) (26,351 )
Accounts payable, accrued liabilities and other, and
deferred income   4,475     8,795  
Net cash provided by operating activities   23,215     24,021  
 
Investing activities:
Purchases of property and equipment   (15,105 )   (5,407 )
Net cash used in investing activities   (15,105 )   (5,407 )
 
Financing activities:
Proceeds from borrowings collateralized
by notes receivable 73,706 148,374
Payments on borrowings collateralized by notes receivable (68,531 ) (133,244 )
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 (24,671 ) (16,039 )
Payments of debt issuance costs (187 ) (2,839 )
Dividends paid   (22,420 )   (20,000 )
Net cash provided by financing activities   7,939     6,252  
Net increase in cash and cash equivalents
and restricted cash 16,049 24,866
Cash, cash equivalents and restricted cash at beginning of period   243,349     190,228  
Cash, cash equivalents and restricted cash at end of period $ 259,398   $ 215,094  
 
 

BLUEGREEN VACATIONS CORPORATION
CONSOLIDATED
STATEMENTS OF CASH FLOW (UNAUDITED)

(In thousands)

     
For the Six Months Ended
June 30,
2018 2017
 
Supplemental schedule of operating cash flow information:
Interest paid, net of amounts capitalized $ 14,250 $ 13,071
Income taxes paid $ 14,618 $ 26,406
 

Supplemental schedule of non-cash investing and financing
activities:

Acquisition of inventory, property, and equipment for notes payable

$

24,258

$

--

Restricted cash received on securitization, pending provision

of additional collateral

$

--

$

14,578

* See Note 2: Significant Accounting Policies within the June 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)

       
December 31,
June 30, 2017
2018 *As Adjusted
ASSETS
Cash and cash equivalents $ 205,745 $ 197,337
Restricted cash ($20,959 and $19,488 in VIEs at June 30, 2018
and December 31, 2017, respectively) 53,653 46,012
Notes receivable, net ($296,016 and $279,188 in VIEs
at June 30, 2018 and December 31, 2017, respectively) 429,647 426,858
Inventory 327,897 281,291
Prepaid expenses 17,037 10,743
Other assets 61,996 52,506
Intangible assets, net 61,912 61,978
Loan to related party 80,000 80,000
Property and equipment, net   87,430   74,756
Total assets $ 1,325,317 $ 1,231,481
 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Accounts payable $ 21,189 $ 22,955
Accrued liabilities and other 86,009 77,317
Deferred income 14,442 16,893
Deferred income taxes 91,181 88,966
Receivable-backed notes payable - recourse 101,582 84,697
Receivable-backed notes payable - non-recourse (in VIEs) 325,512 336,421
Lines-of-credit and notes payable 149,651 100,194
Junior subordinated debentures   70,908   70,384
Total liabilities 860,474 797,827
 
Commitments and Contingencies
 
Shareholders' Equity
Common stock, $.01 par value, 100,000,000 shares authorized;
74,734,455
shares issued and outstanding at June 30, 2018 and December 31, 2017 747 747
Additional paid-in capital 274,366 274,366
Retained earnings   140,785   115,520
Total Bluegreen Vacations Corporation shareholders' equity 415,898 390,633
Non-controlling interest   48,945   43,021
Total shareholders' equity   464,843   433,654
Total liabilities and shareholders' equity $ 1,325,317 $ 1,231,481
*See Note 2: Significant Accounting Policies within the June 30,
2018 quarterly report on Form 10-Q for further discussion.
 
 

BLUEGREEN VACATIONS CORPORATION
ADJUSTED EBITDA
RECONCILIATION

(In thousands)

           

For the Three Months Ended
June 30,

For the Six Months Ended
June 30,

(in thousands) 2018 2017 2018 2017
Net income attributable to shareholder(s) $ 26,710 $ 23,990 $ 47,685 $ 41,639

Net income attributable to the

non-controlling interest in

Bluegreen/Big Cedar Vacations

3,317 3,520 5,924 6,167

Adjusted EBITDA attributable to the

non-controlling interest

in Bluegreen/Big Cedar Vacations

(3,292 ) (3,413 ) (5,884 ) (5,973 )
Loss (Gain) on assets held for sale 11 18 (9 ) 40
Add: depreciation and amortization 2,989 2,309 5,917 4,669

Less: interest income (other than interest

earned on VOI notes receivable)

(1,381 ) (2,091 ) (2,816 ) (4,195 )
Add: interest expense - corporate and other 3,873 3,533 6,930 6,871
Add: franchise taxes 43 28 124 55
Add: provision for income taxes 9,353 15,292 16,554 25,903
Corporate realignment cost   275         751      
Total Adjusted EBITDA $ 41,898   $ 43,186   $ 75,176   $ 75,176  
 
 

BLUEGREEN VACATIONS CORPORATION
SEGMENT ADJUSTED
EBITDA SUMMARY

(In thousands)

       

For the Three Months Ended
June 30,

For the Six Months Ended
June 30,
(in thousands) 2018 2017 2018 2017

Adjusted EBITDA - sales of VOIs

and financing

$ 48,255 $ 49,211 $ 91,981 $ 88,372

Adjusted EBITDA - resort operations

and club management

  13,750     11,068     25,829     21,632  
Total Segment Adjusted EBITDA 62,005 60,279 117,810 110,004
Less: Corporate and other   (20,107 )   (17,093 )   (42,634 )   (34,828 )
Total Adjusted EBITDA $ 41,898   $ 43,186   $ 75,176   $ 75,176  
 
 

BLUEGREEN VACATIONS CORPORATION
SALES OF VOIs AND
FINANCING SEGMENT- ADJUSTED EBITDA

(In thousands)

         
For the Three Months Ended June 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) $ 80,715 47 % $ 65,214 39 %
Secondary Market sales 55,258 32 40,316 24
Fee-Based sales 89,934 52 93,612 56
JIT sales 15,314 9 17,490 11
Less: Equity trade allowances (6)   (69,260 ) (40 )   (50,282 ) (30 )
System-wide sales of VOIs 171,961 100 % 166,350 100 %
Less: Fee-Based sales   (89,934 ) (52 )   (93,612 ) (56 )
Gross sales of VOIs 82,027 48 72,738 44
Provision for loan losses (2)   (13,454 ) (16 )   (13,333 ) (18 )
Sales of VOIs 68,573 40 59,405 36
Cost of VOIs sold (3)   (6,789 ) (10 )   (1,749 ) (3 )
Gross profit (3) 61,784 90 57,656 97
Fee-Based sales commission revenue (4) 60,086 67 63,915 68
Financing revenue, net of financing expense 15,160 9 15,270 9
Other fee-based services - title operations, net 2,060 1 4,597 3
Net carrying cost of VOI inventory (1,650 ) (1 ) (707 ) 0
Selling and marketing expenses (83,323 ) (48 ) (86,672 ) (52 )

General and administrative expenses - sales and

marketing

  (7,511 ) (4 )   (6,345 ) (4 )
Operating profit - sales of VOIs and financing 46,606 27 % 47,714 29 %
Add: Depreciation   1,649     1,497  
Adjusted EBITDA - sales of VOI and financing $ 48,255   $ 49,211  
(1)   Developed VOI sales represent sales of VOIs acquired or developed by
us as part of 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- ADJUSTED EBITDA

(In thousands)

           
For the Six Months Ended June 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) $ 128,246 42 % $ 138,544 47 %
Secondary Market sales 131,547 43 78,979 26
Fee-Based sales 158,618 52 159,793 54
JIT sales 18,683 6 23,068 8
Less: Equity trade allowances (6)   (132,289 ) (43 )   (104,408 ) (35 )
System-wide sales of VOIs 304,805 100 % 295,976 100 %
Less: Fee-Based sales   (158,618 ) (52 )   (159,793 ) (54 )
Gross sales of VOIs 146,187 48 136,183 46
Provision for loan losses (2)   (21,473 ) (15 )   (22,542 ) (17 )
Sales of VOIs 124,714 41 113,641 38
Cost of VOIs sold (3)   (8,601 ) (7 )   (4,908 ) (4 )
Gross profit (3) 116,113 93 108,733 96
Fee-Based sales commission revenue (4) 105,940 67 109,069 68
Financing revenue, net of financing expense 29,923 10 30,831 10
Other fee-based services - title operations, net 3,506 1 6,128 2
Net carrying cost of VOI inventory (4,167 ) (1 ) (2,381 ) (1 )
Selling and marketing expenses (149,006 ) (49 ) (153,924 ) (52 )

General and administrative expenses - sales and

marketing

  (13,644 ) (4 )   (13,099 ) (4 )
Operating profit - sales of VOIs and financing 88,665 29 % 85,357 29 %
Add: Depreciation   3,316     3,015  
Adjusted EBITDA - sales of VOIs and financing $ 91,981   $ 88,372  
(1)   Developed VOI sales represent sales of VOIs acquired or developed by
us as part of 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
June 30,

For the Six Months Ended
June 30,
2018 2017 % Change 2018 2017 % Change
 
Number of sales offices at period-end 24 23 4 24 23 4

Number of active sales arrangements

with third-party clients at period-end

14 13 8 14 13 8
Total number of VOI sales transactions 11,235 10,851 4 20,004 19,040 5
Average sales price per transaction $ 15,442 $ 15,475 $ 15,351 $ 15,675 (2 )
Number of total guest tours 65,570 70,972 (8 ) 115,767 124,208 (7 )

Sale-to-tour conversion ratio–

total marketing guests

17.1 % 15.3 % 12 17.3 % 15.3 % 13
Number of new guest tours 41,628 47,197 (12 ) 71,507 80,613 (11 )

Sale-to-tour conversion ratio–

new marketing guests

14.8 % 12.5 % 18 14.8 % 12.6 % 17
Percentage of sales to existing owners 49.0 % 47.4 % 3 51.2 % 49.2 % 4
Average sales volume per guest $ 2,646 $ 2,366 12 $ 2,653 $ 2,403 10
 
 

BLUEGREEN VACATIONS CORPORATION
RESORT OPERATIONS
AND CLUB MANAGEMENT SEGMENT-ADJUSTED EBITDA

(In
thousands)

               
For the Three Months Ended
June 30,
For the Six Months Ended
June 30,
(in thousands) 2018 2017 2018 2017

Resort operations and

club management revenue

$ 41,275 $ 36,091 $ 82,812 $ 74,065

Resort operations and club management

expense

  (27,928 )   (25,420 )   (57,781 )   (53,237 )

Operating profit - resort

operations and club management

13,347 32 % 10,671 30 % 25,031 30 % 20,828 28 %
Add: Depreciation   403     397     798     804  

Adjusted EBITDA - resort operations

and club management

$ 13,750   $ 11,068   $ 25,829   $ 21,632  
 
 

BLUEGREEN VACATIONS CORPORATION
CORPORATE AND OTHER
- ADJUSTED EBITDA

(In thousands)

       

For the Three Months Ended
June 30,

For the Six Months Ended
June 30,
(in thousands) 2018 2017 2018 2017

General and administrative expenses -

corporate and other

$ (18,870 ) $ (14,461 ) $ (40,462 ) $ (29,960 )

Adjusted EBITDA attributable to the

non-controlling interest

in Bluegreen/Big Cedar Vacations

(3,292 ) (3,413 ) (5,884 ) (5,973 )
Other income (expense), net 710 244 891 (1 )
Add: Financing revenue - corporate and other 1,460 2,167 2,968 4,356

Less: Interest income (other than

interest earned on VOI notes receivable)

(1,381 ) (2,091 ) (2,816 ) (4,195 )
Franchise taxes 43 28 124 55
Loss (Gain) on assets held for sale 11 18 (9 ) 40
Depreciation and amortization 937 415 1,803 850
Corporate realignment cost   275         751      
Corporate and other $ (20,107 ) $ (17,093 ) $ (42,634 ) $ (34,828 )
 
 

BLUEGREEN VACATIONS CORPORATION
FREE CASH FLOW
RECONCILIATION

(In thousands)

   
For the Six Months Ended
June 30,
(in thousands) 2018   2017
Net cash provided by operating activities $ 23,215 $ 24,021
Purchases of property and equipment   (15,105 )   (5,407 )
 
Free Cash Flow $ 8,110   $ 18,614  
 
 

BLUEGREEN VACATIONS CORPORATION
SYSTEM-WIDE SALES
OF VOIs RECONCILIATION

(In thousands)

       
For the Three Months Ended
June 30,
For the Six Months Ended
June 30,
2018 2017 2018 2017
Gross sales of VOIs $ 82,027 $ 72,738 $ 146,187 $ 136,183
Add: Fee-Based sales   89,934     93,612     158,618     159,793
System-wide sales of VOIs $ 171,961   $ 166,350   $ 304,805   $ 295,976
 
 

BLUEGREEN VACATIONS CORPORATION
OTHER FINANCIAL DATA
(In
thousands)

           
For the Three Months Ended
June 30,
For the Six Months Ended
June 30,
2018 2017 2018 2017
Financing Interest Income $ 19,658 $ 19,824 $ 39,272 $ 40,021
Financing Interest Expense (4,622 ) (4,544 ) (9,332 ) (8,850 )
Non-Financing Interest Income 1,460 2,167 2,968 4,356
Non-Financing Interest Expense (3,873 ) (3,533 ) (6,930 ) (6,871 )
Mortgage Servicing Income 1,471 1,256 2,916 2,417
Mortgage Servicing Expense (1,347 ) (1,266 ) (2,933 ) (2,757 )
Title Revenue 3,175 5,737 5,863 8,554
Title Expense (1,115 ) (1,140 ) (2,357 ) (2,426 )
 
 

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.

View Comments and Join the Discussion!