Bluegreen Vacations Reports Financial Results for Third Quarter 2021
Bluegreen Vacations Holding Corporation (NYSE: BVH; OTCQX: BVHBB) reported strong Q3 2021 financial results, achieving a net income of $23.1 million and earnings per share (EPS) of $1.07. System-wide sales of vacation ownership interests (VOIs) reached $180.6 million, a remarkable 73% increase from the previous year. The company’s Adjusted EBITDA was $42.7 million, reflecting the success of its Bluegreen Renewal Program aimed at revitalizing sales and improving efficiency. With an occupancy rate of 84% and a robust free cash flow of $74.6 million, Bluegreen's performance indicates a strong recovery amidst ongoing pandemic challenges.
- Net income of $23.1 million and EPS of $1.07 for Q3 2021.
- Record system-wide sales of VOIs at $180.6 million, up 73% year-over-year.
- Adjusted EBITDA of $42.7 million, one of the highest in company history.
- Free cash flow of $74.6 million for the nine months ended September 30, 2021.
- Occupancy rate increased to 84% in Q3 2021, up from 70% in Q3 2020.
- System-wide sales of VOIs YTD decreased by 2.7% compared to 2019.
- Labor availability challenges noted impacting future operations.
Key Highlights as of and for the Quarter Ended
-
Net income attributable to shareholders of
.$23.1 million -
Earnings Per Share (“EPS”) from continuing operations of
.$1.07 -
System-wide sales of VOIs of
in the third quarter of 2021 versus$180.6 million in the third quarter of 2020 and$104.3 million in the third quarter of 2019.$170.4 million -
Adjusted EBITDA of
. (1)$42.7 million -
The Company repurchased approximately 1,007,000 shares of its Common Stock for an aggregate purchase price of approximately
.$20.9 million
Key Highlights for the Nine Months Ended
-
Net income attributable to shareholders of
.$45.6 million -
EPS from continuing operations of
.$2.21 -
System-wide sales of VOIs of
in the nine months ended$451.1 million September 30, 2021 versus in the nine months ended$254.8 million September 30, 2020 and in the nine months ended$463.6 million September 30, 2019 . -
Adjusted EBITDA of
. (1)$91.2 million -
Free cash flow of
. (2)$74.6 million
(1) |
See appendix for reconciliation to net income attributable to shareholders for each respective period. |
|
(2) |
Free cash flow is defined as cash from operating activities less capital expenditures. |
“Bluegreen’s new customer marketing efforts generally begin with the sale of a vacation package to a prospect. We sold 52,013 vacation packages in the third quarter of 2021, compared to 37,286 in the third quarter of 2020 and 49,821 in the third quarter of 2019. This represented a third quarter record for package sales, and we believe this achievement was due in large part to our ‘Bluegreen Renewal’ initiative.”
“We were very happy to see our owners’ continued enthusiasm for using the
“Our efforts resulted in net income from continuing operations attributable to shareholders of
Due to the volatility of results during the periods as a result of the varying impact of the COVID-19 pandemic, the Company has provided information for the third quarters of, and nine months ended
Bluegreen’s Financial Results (dollars in millions, except per share data) |
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|||||||||||||||||||||||||||||||||
|
2021 |
|
2020 |
|
Q3 2021 vs
|
|
2019 |
|
Q3 2021 vs
|
|
2021 |
|
2020 |
|
YTD 2021
|
|
2019 |
|
YTD 2021
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenue |
$ |
214.5 |
|
|
$ |
144.6 |
|
|
48.3 |
% |
|
$ |
202.7 |
|
|
5.8 |
% |
|
$ |
554.0 |
|
|
$ |
370.0 |
|
|
49.7 |
% |
|
$ |
560.5 |
|
|
(1.2 |
)% |
|
Income before non-controlling interest and provision for income taxes |
$ |
37.7 |
|
|
$ |
17.4 |
|
|
116.7 |
% |
|
$ |
30.4 |
|
|
24.0 |
% |
|
$ |
80.9 |
|
|
$ |
6.4 |
|
|
1,164.1 |
% |
|
$ |
42.5 |
|
|
90.4 |
% |
|
Adjusted EBITDA Attributable to BVH (1) |
$ |
43.3 |
|
|
$ |
22.4 |
|
|
93.3 |
% |
|
$ |
37.0 |
|
|
17.0 |
% |
|
$ |
95.1 |
|
|
$ |
29.5 |
|
|
222.4 |
% |
|
$ |
91.8 |
|
|
3.6 |
% |
|
Capital-light revenue (2) as a percentage of total revenue |
|
71.8 |
% |
|
|
68.1 |
% |
|
370 |
bp |
|
|
70.2 |
% |
|
160 |
bp |
|
|
68.1 |
% |
|
|
72.3 |
% |
|
(420 |
)bp |
|
|
76.3 |
% |
|
(820 |
)bp |
(1) |
See Appendix for reconciliation of Bluegreen’s Adjusted EBITDA Attributable to BVH to Net Income Attributable to BVH. |
|
(2) |
Bluegreen's "capital-light" revenue includes revenue from 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. |
Bluegreen’s Adjusted EBITDA attributable to BVH for the quarter ended
Bluegreen’s Adjusted EBITDA attributable to BVH was
Segment Results
|
||||||||||||||||||||||||||||||||||||
Bluegreen’s Sales of VOIs and Financing Segment |
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
For the Three Months Ended |
|
For the Nine Months Ended |
|||||||||||||||||||||||||||||||||
|
2021 |
|
2020 |
|
Q3 2021 vs
|
|
2019 |
|
Q3 2021 vs
|
|
2021 |
|
2020 |
|
YTD 2021
|
|
2019 |
|
YTD 2021
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Sales of VOIs |
$ |
107.4 |
|
|
$ |
59.3 |
|
|
81.1 |
% |
|
$ |
66.3 |
|
|
62.0 |
% |
|
$ |
255.1 |
|
|
$ |
113.4 |
|
|
125.0 |
% |
|
$ |
186.4 |
|
|
36.9 |
% |
|
Segment Adjusted EBITDA |
$ |
47.0 |
|
|
$ |
26.3 |
|
|
78.7 |
% |
|
$ |
41.6 |
|
|
13.0 |
% |
|
$ |
106.5 |
|
|
$ |
23.3 |
|
|
357.1 |
% |
|
$ |
107.2 |
|
|
(0.7 |
)% |
|
Provision for loan losses |
|
16.2 |
% |
|
|
16.7 |
% |
|
(50 |
)bp |
|
|
19.8 |
% |
|
(360 |
)bp |
|
|
16.8 |
% |
|
|
28.0 |
% |
|
1,120 |
bp |
|
|
17.5 |
% |
|
(70 |
)bp |
|
Cost of VOIs sold |
|
7.0 |
% |
|
|
6.1 |
% |
|
90 |
bp |
|
|
4.7 |
% |
|
230 |
bp |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
— |
bp |
|
|
9.4 |
% |
|
(170 |
)bp |
|
Financing revenue, net of financing expense |
$ |
16.9 |
|
|
$ |
15.5 |
|
|
9.0 |
% |
|
$ |
15.0 |
|
|
12.7 |
% |
|
$ |
47.9 |
|
|
$ |
46.7 |
|
|
2.6 |
% |
|
$ |
45.1 |
|
|
6.2 |
% |
Key Data Regarding Bluegreen’s System-wide sales of VOIs |
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|||||||||||||||||||||||||||||||||
|
2021 |
|
2020 |
|
Q3 2021 vs
|
|
2019 |
|
Q3 2021 vs
|
|
2021 |
|
2020 |
|
YTD 2021
|
|
2019 |
|
YTD 2021
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
System-wide sales of VOIs |
$ |
180.6 |
|
|
$ |
104.3 |
|
|
73.2 |
% |
|
$ |
170.4 |
|
|
6.0 |
% |
|
$ |
451.1 |
|
|
$ |
254.8 |
|
|
77.0 |
% |
|
$ |
463.6 |
|
|
(2.7 |
)% |
|
Segment Adjusted EBITDA |
$ |
47.0 |
|
|
$ |
26.3 |
|
|
78.7 |
% |
|
$ |
41.6 |
|
|
13.0 |
% |
|
$ |
106.5 |
|
|
$ |
23.3 |
|
|
357.1 |
% |
|
$ |
107.2 |
|
|
(0.7 |
)% |
|
Number of total guest tours |
|
62,449 |
|
|
|
36,268 |
|
|
72.2 |
% |
|
|
65,875 |
|
|
(5.2 |
)% |
|
|
155,803 |
|
|
|
83,022 |
|
|
87.7 |
% |
|
|
179,180 |
|
|
(13.0 |
)% |
|
Average sales price per transaction |
$ |
17,524 |
|
|
$ |
17,094 |
|
|
2.5 |
% |
|
$ |
14,799 |
|
|
18.4 |
% |
|
$ |
17,280 |
|
|
$ |
16,324 |
|
|
5.9 |
% |
|
$ |
15,290 |
|
|
13.0 |
% |
|
Sales to tour conversion ratio |
|
16.6 |
% |
|
|
16.9 |
% |
|
(30 |
)bp |
|
|
17.6 |
% |
|
(100 |
)bp |
|
|
16.8 |
% |
|
|
18.9 |
% |
|
(210 |
)bp |
|
|
17.0 |
% |
|
(20 |
)bp |
|
Sales volume per guest ("VPG") |
$ |
2,910 |
|
|
$ |
2,889 |
|
|
0.7 |
% |
|
$ |
2,609 |
|
|
11.5 |
% |
|
$ |
2,911 |
|
|
$ |
3,079 |
|
|
(5.5 |
)% |
|
$ |
2,605 |
|
|
11.7 |
% |
|
Selling and marketing expenses, as a % of system-wide sales of VOIs |
|
55.0 |
% |
|
|
51.4 |
% |
|
360 |
bp |
|
|
51.8 |
% |
|
320 |
bp |
|
|
54.2 |
% |
|
|
61.1 |
% |
|
(690 |
)bp |
|
|
51.4 |
% |
|
280 |
bp |
|
Provision for loan losses |
|
16.2 |
% |
|
|
16.7 |
% |
|
(50 |
)bp |
|
|
19.8 |
% |
|
(360 |
)bp |
|
|
16.8 |
% |
|
|
28.0 |
% |
|
(1,120 |
)bp |
|
|
17.5 |
% |
|
(70 |
)bp |
|
Cost of VOIs sold |
|
7.0 |
% |
|
|
6.1 |
% |
|
90 |
bp |
|
|
4.7 |
% |
|
230 |
bp |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
— |
bp |
|
|
9.4 |
% |
|
(170 |
)bp |
System-wide sales of VOIs were
Fee-based Sales Commission Revenue
Fee-based sales commission revenue was
Fee-based sales commission revenue was
Cost of VOIs Sold
In the third quarter of 2021, Cost of VOIs sold represented
Bluegreen’s Selling and Marketing Expenses |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
For the Three Months Ended |
|
For the Nine Months Ended |
|||||||||||||||||||||||||||
|
2021 |
|
2020 |
|
Q3 2021 vs
|
|
2019 |
|
Q3 2021 vs
|
|
2021 |
|
2020 |
|
YTD 2021
|
|
2019 |
|
YTD 2021
|
|||||||||||
|
|
|
||||||||||||||||||||||||||||
Selling and marketing expenses, as a % of system-wide sales of VOIs |
55.0 |
% |
|
51.4 |
% |
|
360 |
bp |
|
51.8 |
% |
|
320 |
bp |
|
54.2 |
% |
|
61.1 |
% |
|
(690 |
)bp |
|
51.4 |
% |
|
280 |
bp |
|
Number of |
123 |
|
|
92 |
|
|
33.7 |
% |
|
75 |
|
|
64.0 |
% |
|
123 |
|
|
92 |
|
|
33.7 |
% |
|
75 |
|
|
64.0 |
% |
|
Number of vacation packages outstanding, beginning of the period (1) |
163,738 |
|
|
149,620 |
|
|
9.4 |
% |
|
168,420 |
|
|
(2.8 |
)% |
|
121,915 |
|
|
169,294 |
|
|
(28.0 |
)% |
|
163,100 |
|
|
(25.3 |
)% |
|
Number of vacation packages sold |
52,013 |
|
|
37,286 |
|
|
39.5 |
% |
|
49,821 |
|
|
4.4 |
% |
|
157,643 |
|
|
88,332 |
|
|
78.5 |
% |
|
150,222 |
|
|
4.9 |
% |
|
Number of vacation packages outstanding, end of the period (1) |
174,496 |
|
|
134,619 |
|
|
29.6 |
% |
|
163,205 |
|
|
6.9 |
% |
|
174,496 |
|
|
134,619 |
|
|
29.6 |
% |
|
163,205 |
|
|
6.9 |
% |
(1) |
Excludes vacation packages sold to customers more than one year prior to the period presented and vacation packages sold to customers who had already toured but purchased an additional vacation package. |
Selling and marketing expenses were
As previously described, in response to the COVID-19 pandemic, Bluegreen temporarily ceased marketing activities from the last week of
Bluegreen’s Provision for Loan Losses
The provision for loan losses varies based on the amount of financed, non fee-based VOI sales during the period and Bluegreen’s estimates of future notes receivable performance for existing and newly originated loans. The provision for loan losses as a percentage of gross sales of VOIs was
The COVID-19 pandemic has at times had a material adverse impact on unemployment in
Bluegreen’s Financing Revenue, net of Financing Expense
Interest income on VOI notes receivable increased
Bluegreen’s Resort Operations and Club Management Segment
|
||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|||||||||||||||||||||||||||
|
2021 |
|
2020 |
|
Q3 2021 vs
|
|
2019 |
|
Q3 2021 vs
|
|
2021 |
|
2020 |
|
YTD 2021
|
|
2019 |
|
YTD 2021
|
|||||||||||
|
|
|||||||||||||||||||||||||||||
Resort operations and club management revenue |
$ |
46.9 |
|
$ |
42.2 |
|
11.1 |
% |
|
$ |
47.3 |
|
(0.8 |
)% |
|
$ |
133.3 |
|
$ |
124.9 |
|
6.7 |
% |
|
$ |
132.9 |
|
0.3 |
% |
|
Segment Adjusted EBITDA |
$ |
21.6 |
|
$ |
16.5 |
|
30.9 |
% |
|
$ |
15.5 |
|
39.4 |
% |
|
$ |
58.9 |
|
$ |
50.5 |
|
16.6 |
% |
|
$ |
45 |
|
30.9 |
% |
|
Resorts managed |
|
49 |
|
|
49 |
|
— |
% |
|
|
49 |
|
— |
% |
|
|
49 |
|
|
49 |
|
— |
% |
|
|
49 |
|
— |
% |
In the third quarter of 2021, resort operations and club management revenue increased
For the nine months ended
Corporate Overhead, Administrative Expenses and Interest Expense
Corporate General and Administrative Expenses
The Company’s parent company level corporate general and administrative expenses were
Bluegreen’s general and administrative expenses were
Interest Expense
The Company’s interest expense, excluding Bluegreen, for the three and nine months ended
Bluegreen’s interest expense not related to receivable-backed debt was
Share Repurchase Program
On
Additional Information
For more complete and detailed information regarding the Company and its financial results, please see the Company’s Annual Report on Form 10-K for the year ended
Non-GAAP Financial Measures
The Company refers to certain non-GAAP financial measures in this press release, including EBITDA, Adjusted EBITDA, System-wide Sales of VOIs, and Free Cash Flow. Please see the supplemental tables herein for how these terms are defined and for reconciliations of such measures to the most comparable GAAP financial measures.
About the Company:
For further information, please visit us at:
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, the risk that the Company is a holding company and, accordingly, will be largely dependent on dividends from Bluegreen to fund its expenses and obligations in future periods, and Bluegreen’s ability to pay dividends will depend on its results and may be limited by the terms of Bluegreen’s indebtedness; risks regarding the amount of shares, if any, which may be repurchased by the Company in the future, the value of any shares repurchased by the Company, the timing of any share repurchases, and the availability of funds for the repurchase of shares; risks relating to Bluegreen’s business, operations and financial results; risks related to the COVID-19 pandemic and the recovery from the COVID-19 pandemic, including that the pandemic may continue to be prolonged and any recovery from the pandemic may not favorably impact Bluegreen’s results to the extent anticipated or at all; competitive conditions; labor market conditions, including shortages of labor, and its impact on operations; risks relating to our and Bluegreen’s liquidity and the availability of capital; risks that Bluegreen’s default rates may increase and exceed expectations, including due to the impact on consumers of the COVID-19 pandemic and if Bluegreen’s efforts to address the actions of timeshare exit firms and the increase in default rates associated therewith are not successful; risks related to our and Bluegreen’s indebtedness, including the potential for accelerated maturities and debt covenant violations; the impact of the COVID-19 pandemic on Bluegreen’s consumers, including their income, their level of discretionary spending both during and after the pandemic, and their views towards travel and the vacation ownership industries; the risk that Bluegreen’s resort management fees and finance operations may not continue to generate recurring sources of cash during or following the pandemic to the extent anticipated or at all; risks that Bluegreen’s current or future marketing alliances and arrangements, including its marketing arrangements with
CONSOLIDATED BALANCE SHEETS (In thousands, except share data) |
||||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
2021 |
|
2020 |
||||
ASSETS |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
216,567 |
|
|
$ |
221,118 |
|
Restricted cash ( |
|
|
44,671 |
|
|
|
35,986 |
|
Notes receivable |
|
|
589,277 |
|
|
|
551,393 |
|
Less: Allowance for loan losses |
|
|
(152,540 |
) |
|
|
(142,044 |
) |
Notes receivable, net ( |
|
|
436,737 |
|
|
|
409,349 |
|
Vacation ownership interest ("VOI") inventory |
|
|
341,562 |
|
|
|
347,122 |
|
Property and equipment, net |
|
|
89,868 |
|
|
|
90,049 |
|
Intangible assets, net |
|
|
61,369 |
|
|
|
61,431 |
|
Operating lease assets |
|
|
35,016 |
|
|
|
34,415 |
|
Prepaid expenses |
|
|
19,792 |
|
|
|
9,367 |
|
Other assets |
|
|
38,075 |
|
|
|
41,282 |
|
Total assets |
|
$ |
1,283,657 |
|
|
$ |
1,250,119 |
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
||||
Liabilities |
|
|
|
|
||||
Accounts payable |
|
$ |
15,375 |
|
|
$ |
10,559 |
|
Deferred income |
|
|
14,680 |
|
|
|
15,745 |
|
Accrued liabilities and other |
|
|
133,175 |
|
|
|
93,971 |
|
Receivable-backed notes payable - recourse |
|
|
22,501 |
|
|
|
38,500 |
|
Receivable-backed notes payable - non-recourse ( |
|
|
358,526 |
|
|
|
355,833 |
|
Note payable to BBX Capital, Inc. |
|
|
75,000 |
|
|
|
75,000 |
|
Other notes payable and borrowings |
|
|
108,979 |
|
|
|
138,386 |
|
Junior subordinated debentures |
|
|
134,694 |
|
|
|
138,177 |
|
Operating lease liabilities |
|
|
38,662 |
|
|
|
35,904 |
|
Deferred income taxes |
|
|
83,512 |
|
|
|
85,314 |
|
Total liabilities |
|
|
985,104 |
|
|
|
987,389 |
|
Commitments and contingencies |
|
|
|
|
||||
Equity |
|
|
|
|
||||
Preferred stock of |
|
|
— |
|
|
|
— |
|
Class A Common Stock of |
|
|
173 |
|
|
|
156 |
|
Class B Common Stock of |
|
|
37 |
|
|
|
37 |
|
Additional paid-in capital |
|
|
179,892 |
|
|
|
177,104 |
|
Accumulated earnings |
|
|
56,188 |
|
|
|
10,586 |
|
|
|
|
236,290 |
|
|
|
187,883 |
|
Non-controlling interest |
|
|
62,263 |
|
|
|
74,847 |
|
Total equity |
|
|
298,553 |
|
|
|
262,730 |
|
Total liabilities and equity |
|
$ |
1,283,657 |
|
|
$ |
1,250,119 |
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (In thousands, except share data) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
For the Three Months Ended |
|
For the Nine Months Ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Revenue: |
|
|
|
|
|
|
|
|||||||||
Gross sales of VOIs |
$ |
128,090 |
|
|
$ |
71,149 |
|
|
$ |
306,640 |
|
|
$ |
157,530 |
|
|
Provision for loan losses |
|
(20,707 |
) |
|
|
(11,884 |
) |
|
|
(51,514 |
) |
|
|
(44,083 |
) |
|
Sales of VOIs |
|
107,383 |
|
|
|
59,265 |
|
|
|
255,126 |
|
|
|
113,447 |
|
|
Fee-based sales commission revenue |
|
35,585 |
|
|
|
22,119 |
|
|
|
96,921 |
|
|
|
64,619 |
|
|
Other fee-based services revenue |
|
31,920 |
|
|
|
27,831 |
|
|
|
91,259 |
|
|
|
83,558 |
|
|
Cost reimbursements |
|
18,699 |
|
|
|
15,684 |
|
|
|
50,859 |
|
|
|
46,654 |
|
|
Interest income |
|
20,931 |
|
|
|
19,345 |
|
|
|
59,787 |
|
|
|
59,963 |
|
|
Other income, net |
|
— |
|
|
|
— |
|
|
|
157 |
|
|
|
186 |
|
|
Total revenues |
|
214,518 |
|
|
|
144,244 |
|
|
|
554,109 |
|
|
|
368,427 |
|
|
Costs and Expenses: |
|
|
|
|
|
|
|
|||||||||
Cost of VOIs sold |
|
7,482 |
|
|
|
3,597 |
|
|
|
19,675 |
|
|
|
8,734 |
|
|
Cost of other fee-based services |
|
11,768 |
|
|
|
20,861 |
|
|
|
44,500 |
|
|
|
61,107 |
|
|
Cost reimbursements |
|
18,699 |
|
|
|
15,684 |
|
|
|
50,859 |
|
|
|
46,654 |
|
|
Interest expense |
|
8,660 |
|
|
|
8,212 |
|
|
|
27,271 |
|
|
|
27,668 |
|
|
Selling, general and administrative expenses |
|
132,496 |
|
|
|
120,932 |
|
|
|
338,246 |
|
|
|
281,237 |
|
|
Other expense, net |
|
121 |
|
|
|
339 |
|
|
|
— |
|
|
|
— |
|
|
Total costs and expenses |
|
179,226 |
|
|
|
169,625 |
|
|
|
480,551 |
|
|
|
425,400 |
|
|
Income (loss) before income taxes |
|
35,292 |
|
|
|
(25,381 |
) |
|
|
73,558 |
|
|
|
(56,973 |
) |
|
(Provision) benefit for income taxes |
|
(7,975 |
) |
|
|
497 |
|
|
|
(16,858 |
) |
|
|
(441 |
) |
|
Income (loss) from continuing operations |
|
27,317 |
|
|
|
(24,884 |
) |
|
|
56,700 |
|
|
|
(57,414 |
) |
|
Discontinued operations |
|
|
|
|
|
|
|
|||||||||
Loss from discontinued operations |
|
— |
|
|
|
(5,516 |
) |
|
|
— |
|
|
|
(41,593 |
) |
|
Benefit for income taxes |
|
— |
|
|
|
7,926 |
|
|
|
— |
|
|
|
9,067 |
|
|
Net income (loss) from discontinued operations |
|
— |
|
|
|
2,410 |
|
|
|
— |
|
|
|
(32,526 |
) |
|
Net income (loss) |
|
27,317 |
|
|
|
(22,474 |
) |
|
|
56,700 |
|
|
|
(89,940 |
) |
|
Less: Income attributable to noncontrolling interests - continuing operations |
|
4,190 |
|
|
|
3,358 |
|
|
|
11,098 |
|
|
|
4,314 |
|
|
Less: Loss attributable to noncontrolling interests - discontinued operations |
|
— |
|
|
|
(510 |
) |
|
|
— |
|
|
|
(4,822 |
) |
|
Net income (loss) attributable to shareholders |
$ |
23,127 |
|
|
$ |
(25,322 |
) |
|
$ |
45,602 |
|
|
$ |
(89,432 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Basic earnings (loss) per share from continuing operations |
$ |
1.07 |
|
|
$ |
(1.51 |
) |
|
$ |
2.21 |
|
|
$ |
(3.35 |
) |
|
Basic earnings (loss) per share from discontinued operations |
|
— |
|
|
|
0.16 |
|
|
|
— |
|
|
|
(1.50 |
) |
|
Basic earnings (loss) per share |
$ |
1.07 |
|
|
$ |
(1.35 |
) |
|
$ |
2.21 |
|
|
$ |
(4.85 |
) |
|
Diluted earnings (loss) per share from continuing operations |
$ |
1.06 |
|
|
$ |
(1.51 |
) |
|
$ |
2.21 |
|
|
$ |
(3.35 |
) |
|
Diluted earnings (loss) per share from discontinued operations |
|
— |
|
|
|
0.16 |
|
|
|
— |
|
|
|
(1.50 |
) |
|
Diluted earnings (loss) per share (1) |
$ |
1.06 |
|
|
$ |
(1.35 |
) |
|
$ |
2.21 |
|
|
$ |
(4.85 |
) |
|
Cash dividends declared per Class A and B common shares |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
(1) | Basic and Diluted EPS are calculated the same for both Class A and B common shares. |
ADJUSTED EBITDA ATTRIBUTABLE TO SHAREHOLDERS RECONCILIATION |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
(in thousands) |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to shareholders |
|
$ |
23,127 |
|
|
$ |
(28,242 |
) |
|
$ |
45,602 |
|
|
$ |
(61,728 |
) |
Net income attributable to the non-controlling interest continuing operations |
|
|
4,190 |
|
|
|
3,358 |
|
|
|
11,098 |
|
|
|
4,314 |
|
Net Income (loss) |
|
|
27,317 |
|
|
|
(24,884 |
) |
|
|
56,700 |
|
|
|
(57,414 |
) |
Add: Depreciation and amortization |
|
|
3,945 |
|
|
|
3,891 |
|
|
|
11,678 |
|
|
|
11,680 |
|
Less: Interest income (other than interest earned on |
|
|
|
|
|
|
|
|
||||||||
VOI notes receivable) |
|
|
(77 |
) |
|
|
(296 |
) |
|
|
(267 |
) |
|
|
(1,705 |
) |
Add: Interest expense - corporate and other |
|
|
4,811 |
|
|
|
4,302 |
|
|
|
15,353 |
|
|
|
14,923 |
|
Add: Franchise taxes |
|
|
77 |
|
|
|
101 |
|
|
|
173 |
|
|
|
118 |
|
Add: Provision (benefit) for income taxes |
|
|
7,975 |
|
|
|
(497 |
) |
|
|
16,858 |
|
|
|
441 |
|
EBITDA |
|
|
44,048 |
|
|
|
(17,383 |
) |
|
|
100,495 |
|
|
|
(31,957 |
) |
Add: Shared-based compensation expense (1) |
|
|
457 |
|
|
|
— |
|
|
|
608 |
|
|
|
— |
|
Loss (gain) on assets held for sale |
|
|
12 |
|
|
|
283 |
|
|
|
(24 |
) |
|
|
326 |
|
Add: Severance and other (2) |
|
|
2,403 |
|
|
|
663 |
|
|
|
2,403 |
|
|
|
6,660 |
|
Adjusted EBITDA |
|
|
46,920 |
|
|
|
(16,437 |
) |
|
|
103,482 |
|
|
|
(24,971 |
) |
Adjusted EBITDA attributable to the non-controlling interest |
|
|
(4,221 |
) |
|
|
(4,241 |
) |
|
|
(12,250 |
) |
|
|
(6,228 |
) |
Adjusted EBITDA attributable to shareholders |
|
$ |
42,699 |
|
|
$ |
(20,678 |
) |
|
$ |
91,232 |
|
|
$ |
(31,199 |
) |
BLUEGREEN VACATIONS CORPORATION ADJUSTED EBITDA ATTRIBUTABLE TO BVH RECONCILIATION |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
(in thousands) |
|
|
|
|
|
|
|
|
||||||||
Bluegreen's net income (loss) attributable to BVH |
|
$ |
25,108 |
|
|
$ |
9,901 |
|
|
$ |
52,107 |
|
|
$ |
1,272 |
|
Net income attributable to the non-controlling interest in |
|
|
4,190 |
|
|
|
2,644 |
|
|
|
10,237 |
|
|
|
4,021 |
|
Bluegreen Net Income |
|
|
29,298 |
|
|
|
12,545 |
|
|
|
62,344 |
|
|
|
5,293 |
|
Add: Depreciation and amortization |
|
|
3,945 |
|
|
|
3,891 |
|
|
|
11,678 |
|
|
|
11,680 |
|
Less: Interest income (other than interest earned on VOI notes receivable) |
|
|
(83 |
) |
|
|
(623 |
) |
|
|
(241 |
) |
|
|
(3,388 |
) |
Add: Interest expense - corporate and other |
|
|
2,998 |
|
|
|
3,409 |
|
|
|
9,903 |
|
|
|
11,932 |
|
Add: Franchise taxes |
|
|
78 |
|
|
|
101 |
|
|
|
197 |
|
|
|
118 |
|
Add: Provision for income taxes |
|
|
8,399 |
|
|
|
4,850 |
|
|
|
18,550 |
|
|
|
1,073 |
|
EBITDA |
|
|
44,635 |
|
|
|
24,173 |
|
|
|
102,431 |
|
|
|
26,708 |
|
Add: Share - based compensation expense (1) |
|
|
457 |
|
|
|
— |
|
|
|
608 |
|
|
|
— |
|
Loss (gain) on assets held for sale |
|
|
12 |
|
|
|
283 |
|
|
|
(24 |
) |
|
|
326 |
|
Add: Severance and other (2) |
|
|
2,403 |
|
|
|
663 |
|
|
|
2,403 |
|
|
|
6,660 |
|
Adjusted EBITDA |
|
|
47,507 |
|
|
|
25,119 |
|
|
|
105,418 |
|
|
|
33,694 |
|
Adjusted EBITDA attributable to the non-controlling interest in |
|
|
(4,221 |
) |
|
|
(2,670 |
) |
|
|
(10,361 |
) |
|
|
(4,161 |
) |
Adjusted EBITDA attributable to BVH |
|
$ |
43,286 |
|
|
$ |
22,449 |
|
|
$ |
95,057 |
|
|
$ |
29,533 |
|
The Company defines 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 VOI notes receivable), income and franchise taxes and depreciation and amortization. The Company defines Adjusted EBITDA as its EBITDA, adjusted to exclude amounts of loss (gain) on assets held for sale, share-based compensation expense, and other items that the Company believes is not representative of ongoing operating results. Accordingly, the Company excludes certain items such as severance charges net of employee retention tax credits and incremental costs associated with the COVID-19 pandemic. The Company defines Adjusted EBITDA Attributable to Shareholders as Adjusted EBITDA excluding amounts attributable to the non-controlling interest in
The Company considers EBITDA, Adjusted EBITDA, Adjusted EBITDA Attributable to Shareholders to be indicators of its operating performance, and they are used by the Company to measure its ability to service debt, fund capital expenditures and expand its business. EBITDA and Adjusted EBITDA are also used by companies, lenders, investors, and others because they exclude 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. EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders also exclude 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.
EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders are not recognized terms 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 the Company’s results as reported under GAAP. The limitations of using EBITDA, Adjusted EBITDA or Adjusted EBITDA Attributable to Shareholders as an analytical tool include, without limitation, that EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders do not reflect (i) changes in, or cash requirements for, the Company’s working capital needs; (ii) the Company’s interest expense, or the cash requirements necessary to service interest or principal payments on its indebtedness (other than as noted above); (iii) the Company’s tax expense or the cash requirements to pay its 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 the Company considers not to be indicative of its 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 EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Shareholders do not reflect any cash requirements for such replacements. In addition, the Company’s definition of Adjusted EBITDA or Adjusted EBITDA Attributable to Shareholders may not be comparable to definitions of Adjusted EBITDA, Adjusted EBITDA Attributable to Shareholders or other similarly titled measures used by other companies.
SYSTEM-WIDE SALES OF VOIs RECONCILIATION (1)(2) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
For the Three Months Ended |
|
For the Nine Months Ended |
|||||||||||||||
(in thousands) |
2021 |
|
2020 |
|
2019 |
|
2021 |
|
2020 |
|
2019 |
|||||||
Gross sales of VOIs |
$ |
128,090 |
|
$ |
71,149 |
|
$ |
82,729 |
|
$ |
306,640 |
|
$ |
157,530 |
|
$ |
225,834 |
|
Add: Fee-Based sales |
|
52,474 |
|
|
33,159 |
|
|
87,646 |
|
|
144,413 |
|
|
97,266 |
|
|
237,793 |
|
System-wide sales of VOIs |
$ |
180,564 |
|
$ |
104,308 |
|
$ |
170,375 |
|
$ |
451,053 |
|
$ |
254,796 |
|
$ |
463,627 |
(1) |
System-wide Sales of VOIs is a non-GAAP measure and represents all sales of VOIs, whether owned by Bluegreen or a third party immediately prior to the sale. Sales of VOIs owned by third parties are transacted as sales of VOIs in the |
|
(2) |
Due to the volatility of results during the periods as a result of the varying impact of the COVID-19 pandemic, the Company has provided information for the third quarters of, and nine months ended |
FREE CASH FLOW RECONCILIATION (1) |
||||||||
|
|
|
|
|||||
|
For the Nine Months Ended |
|||||||
(in thousands) |
2021 |
|
2020 |
|||||
Net cash provided by operating activities |
$ |
86,072 |
|
|
$ |
3,161 |
|
|
Purchases of property and equipment |
|
(11,478 |
) |
|
|
(9,970 |
) |
|
Free Cash Flow |
$ |
74,594 |
|
|
$ |
(6,809 |
) |
(1) | Free cash flow is a non-GAAP measure and is defined as cash provided by operating activities less capital expenditures for property and equipment. The Company focuses on the generation of free cash flow and considers free cash flow to be a useful supplemental measure of its ability to generate cash flow from operations and is a supplemental measure of liquidity. Free cash flow should not be considered as an alternative to cash flow from operating activities as a measure of liquidity. The Company’s computation of free cash flow may differ from the methodology used by other companies. Investors are cautioned that items excluded from free cash flow are a significant component in understanding and assessing the Company’s financial performance. |
SALES OF VOIs AND FINANCING SEGMENT- ADJUSTED EBITDA |
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||
|
|
For the Three Months Ended |
||||||||||||
|
|
2021 |
|
2020 |
||||||||||
|
|
Amount |
|
% of
|
|
Amount |
|
% of
|
||||||
(in thousands) |
|
|
|
|
|
|
|
|
||||||
Developed VOI sales (1) |
|
$ |
53,338 |
|
|
30 |
% |
|
$ |
37,314 |
|
|
36 |
% |
Secondary Market sales |
|
|
74,109 |
|
|
41 |
|
|
|
24,076 |
|
|
23 |
|
Fee-Based sales |
|
|
52,474 |
|
|
29 |
|
|
|
33,159 |
|
|
32 |
|
Just in Time sales |
|
|
3,668 |
|
|
2 |
|
|
|
14,845 |
|
|
14 |
|
Less: Equity trade allowances (6) |
|
|
(3,025 |
) |
|
(2 |
) |
|
|
(5,086 |
) |
|
(5 |
) |
System-wide sales of VOIs |
|
|
180,564 |
|
|
100 |
% |
|
|
104,308 |
|
|
100 |
% |
Less: Fee-Based sales |
|
|
(52,474 |
) |
|
(29 |
) |
|
|
(33,159 |
) |
|
(32 |
) |
Gross sales of VOIs |
|
|
128,090 |
|
|
71 |
|
|
|
71,149 |
|
|
68 |
|
Provision for loan losses (2) |
|
|
(20,707 |
) |
|
(16 |
) |
|
|
(11,884 |
) |
|
(17 |
) |
Sales of VOIs |
|
|
107,383 |
|
|
59 |
|
|
|
59,265 |
|
|
57 |
|
Cost of VOIs sold (3) |
|
|
(7,482 |
) |
|
(7 |
) |
|
|
(3,597 |
) |
|
(6 |
) |
Gross profit (3) |
|
|
99,901 |
|
|
93 |
|
|
|
55,668 |
|
|
94 |
|
Fee-Based sales commission revenue (4) |
|
|
35,585 |
|
|
68 |
|
|
|
22,119 |
|
|
67 |
|
Financing revenue, net of financing expense |
|
|
16,929 |
|
|
9 |
|
|
|
15,545 |
|
|
15 |
|
Other fee-based services, title operations and other, net |
|
|
2,741 |
|
|
2 |
|
|
|
481 |
|
|
0 |
|
Net carrying cost of VOI inventory |
|
|
(4,036 |
) |
|
(2 |
) |
|
|
(9,663 |
) |
|
(9 |
) |
Selling and marketing expenses |
|
|
(99,261 |
) |
|
(55 |
) |
|
|
(53,613 |
) |
|
(51 |
) |
General and administrative expenses - sales and marketing |
|
|
(8,760 |
) |
|
(5 |
) |
|
|
(5,889 |
) |
|
(6 |
) |
Operating profit - sales of VOIs and financing |
|
|
43,099 |
|
|
24 |
% |
|
|
24,648 |
|
|
24 |
% |
Add: Depreciation and amortization |
|
|
1,515 |
|
|
|
|
|
1,405 |
|
|
|
||
Add: Severance and other |
|
|
2,403 |
|
|
|
|
|
208 |
|
|
|
||
Adjusted EBITDA - sales of VOIs and financing |
|
$ |
47,017 |
|
|
|
|
$ |
26,261 |
|
|
|
(1) | Developed VOI sales represent sales of VOIs acquired or developed by us. Developed VOI sales do not include Secondary Market sales, Fee-Based sales or Just in Time sales. |
|
(2) | Percentages for provision for loan losses are calculated as a percentage of gross sales of VOIs, which excludes Fee-Based sales (and not as a percentage 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 as a percentage 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 as a percentage 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. Subject to certain exceptions, equity trade allowances were generally eliminated in |
SALES OF VOIs AND FINANCING SEGMENT- ADJUSTED EBITDA |
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||
|
|
For the Nine Months Ended |
||||||||||||
|
|
2021 |
|
2020 |
||||||||||
|
|
Amount |
|
% of
|
|
Amount |
|
% of
|
||||||
(in thousands) |
|
|
|
|
|
|
|
|
||||||
Developed VOI sales (1) |
|
$ |
157,992 |
|
|
35 |
% |
|
$ |
128,396 |
|
|
50 |
% |
Secondary Market sales |
|
|
143,527 |
|
|
32 |
|
|
|
98,576 |
|
|
39 |
|
Fee-Based sales |
|
|
144,413 |
|
|
32 |
|
|
|
97,266 |
|
|
38 |
|
Just in Time sales |
|
|
16,834 |
|
|
4 |
|
|
|
20,453 |
|
|
8 |
|
Less: Equity trade allowances (6) |
|
|
(11,713 |
) |
|
(3 |
) |
|
|
(89,895 |
) |
|
(35 |
) |
System-wide sales of VOIs |
|
|
451,053 |
|
|
100 |
% |
|
|
254,796 |
|
|
100 |
% |
Less: Fee-Based sales |
|
|
(144,413 |
) |
|
(32 |
) |
|
|
(97,266 |
) |
|
(38 |
) |
Gross sales of VOIs |
|
|
306,640 |
|
|
68 |
|
|
|
157,530 |
|
|
62 |
|
Provision for loan losses (2) |
|
|
(51,514 |
) |
|
(17 |
) |
|
|
(44,083 |
) |
|
(28 |
) |
Sales of VOIs |
|
|
255,126 |
|
|
57 |
|
|
|
113,447 |
|
|
45 |
|
Cost of VOIs sold (3) |
|
|
(19,675 |
) |
|
(8 |
) |
|
|
(8,734 |
) |
|
(8 |
) |
Gross profit (3) |
|
|
235,451 |
|
|
92 |
|
|
|
104,713 |
|
|
92 |
|
Fee-Based sales commission revenue (4) |
|
|
96,921 |
|
|
67 |
|
|
|
64,619 |
|
|
66 |
|
Financing revenue, net of financing expense |
|
|
47,854 |
|
|
11 |
|
|
|
46,658 |
|
|
18 |
|
Other fee-based services, title operations and other, net |
|
|
6,375 |
|
|
1 |
|
|
|
2,364 |
|
|
1 |
|
Net carrying cost of VOI inventory |
|
|
(17,927 |
) |
|
(4 |
) |
|
|
(28,490 |
) |
|
(11 |
) |
Selling and marketing expenses |
|
|
(244,392 |
) |
|
(54 |
) |
|
|
(155,597 |
) |
|
(61 |
) |
General and administrative expenses - sales and marketing |
|
|
(24,559 |
) |
|
(5 |
) |
|
|
(19,372 |
) |
|
(8 |
) |
Operating profit - sales of VOIs and financing |
|
|
99,723 |
|
|
22 |
% |
|
|
14,895 |
|
|
6 |
% |
Add: Depreciation and amortization |
|
|
4,351 |
|
|
|
|
|
4,447 |
|
|
|
||
Add: Severance and other |
|
|
2,403 |
|
|
|
|
|
3,977 |
|
|
|
||
Adjusted EBITDA - sales of VOIs and financing |
|
$ |
106,477 |
|
|
|
|
$ |
23,319 |
|
|
|
(1) | Developed VOI sales represent sales of VOIs acquired or developed by us. Developed VOI sales do not include Secondary Market sales, Fee-Based sales or Just in Time sales. |
|
(2) | Percentages for provision for loan losses are calculated as a percentage of gross sales of VOIs, which excludes Fee-Based sales (and not as a percentage 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 as a percentage 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 as a percentage 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. Subject to certain exceptions, equity trade allowances were generally eliminated in |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211103005988/en/
Bluegreen Vacations Holding Corporation Contact Info
Investor Relations:
Telephone: 954-399-7193
Email: Leo.Hinkley@BVHcorp.com
Source:
FAQ
What were Bluegreen Vacations' earnings for Q3 2021?
How much did Bluegreen Vacations sell in VOIs in Q3 2021?
What is the Adjusted EBITDA for Bluegreen Vacations in Q3 2021?
What is the free cash flow of Bluegreen Vacations for the nine months ended September 30, 2021?