☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Delaware
|
|
45-2598330
|
|||||
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|||||
|
6649 Westwood Blvd.
|
Orlando
|
|
FL
|
|
|
32821
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Each Exchange on Which Registered
|
||
Common Stock, $0.01 Par Value
|
VAC
|
New York Stock Exchange
|
||
41,394,819
|
|
shares outstanding as of February 27, 2020
|
|
Large accelerated filer
|
☒
|
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
|
Smaller reporting company
|
☐
|
|
|
|
Emerging growth company
|
☐
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year
|
|
Fiscal Year-End Date
|
|
Number of Days
|
2019
|
|
December 31, 2019
|
|
365
|
2018
|
|
December 31, 2018
|
|
365
|
2017
|
|
December 31, 2017
|
|
366
|
2016
|
|
December 30, 2016
|
|
364
|
2015
|
|
January 1, 2016
|
|
364
|
|
|
2019
|
||||
($ in millions)
|
|
Segment Revenue
|
|
% of Segment Revenue
|
||
Vacation Ownership
|
|
$
|
3,869
|
|
|
89%
|
Exchange & Third-Party Management
|
|
454
|
|
|
11%
|
|
Total Segment Revenue
|
|
$
|
4,323
|
|
|
100%
|
($ in millions)
|
2019
Vacation Ownership
Segment Revenues
|
||
Sale of vacation ownership products
|
$
|
1,390
|
|
Resort management and other services
|
509
|
|
|
Rental
|
562
|
|
|
Financing
|
271
|
|
|
Cost reimbursements
|
1,137
|
|
|
TOTAL REVENUES
|
$
|
3,869
|
|
|
# of Resorts
|
|
|
# of Resorts
|
|
|
# of Resorts
|
Arizona
|
5
|
|
Massachusetts
|
1
|
|
South Carolina
|
10
|
California
|
14
|
|
Missouri
|
1
|
|
Texas
|
1
|
Colorado
|
13
|
|
Nevada
|
2
|
|
Utah
|
2
|
Florida
|
23
|
|
New Jersey
|
1
|
|
Virginia
|
1
|
Hawaii
|
12
|
|
New York
|
2
|
|
Washington, D.C.
|
1
|
|
# of Resorts
|
|
|
# of Resorts
|
Aruba
|
2
|
|
U.S. Virgin Islands
|
3
|
Bahamas
|
1
|
|
West Indies
|
1
|
Puerto Rico
|
1
|
|
Mexico
|
3
|
|
# of Resorts
|
|
|
# of Resorts
|
France
|
1
|
|
Indonesia
|
1
|
Spain
|
3
|
|
Thailand
|
3
|
United Kingdom
|
1
|
|
Australia
|
1
|
|
|
# of Resorts
|
Marriott Vacation Club
|
|
61
|
Sheraton Vacation Club
|
|
9
|
Westin Vacation Club
|
|
12
|
Grand Residences by Marriott
|
|
2
|
The Ritz-Carlton Club
|
|
5
|
St. Regis Residence Club and The Luxury Collection
|
|
3
|
Hyatt Residence Club
|
|
16
|
Other
|
|
2
|
|
|
110
|
|
|
Location
|
Sheraton Kauai Resort
|
|
Kauai, HI
|
The Westin Resort & Spa, Cancun*
|
|
Cancun, Mexico
|
The Westin Resort & Spa, Puerto Vallarta
|
|
Puerto Vallarta, Mexico
|
Hyatt Highlands Inn
|
|
Carmel, CA
|
($ in millions)
|
2019
Exchange & Third-Party Management
Segment Revenues
|
||
Management and exchange
|
$
|
298
|
|
Rental
|
61
|
|
|
Financing
|
4
|
|
|
Cost reimbursements
|
91
|
|
|
TOTAL REVENUES
|
$
|
454
|
|
•
|
ensuring competitive, fair, and transparent compensation and benefits offerings;
|
•
|
supporting the overall well-being of our associates from a physical, emotional, and social perspective;
|
•
|
creating opportunities for associate growth, development, recognition, training, and education; and
|
•
|
promoting an inclusive and diverse workplace, where all individuals are respected regardless of their age, race, notional origin, gender, religion, disability, or sexual orientation.
|
Name and Title
|
|
Age
|
|
Business Experience
|
Stephen P. Weisz
President and Chief Executive Officer
|
|
69
|
|
Stephen P. Weisz has served as our President since 1996 and as our Chief Executive Officer since 2011; he has also been a member of our Board of Directors since 2011. Mr. Weisz joined Marriott International in 1972. Over his 39-year career with Marriott International, he held a number of leadership positions in the Lodging division, including Senior Vice President of Sales and Marketing and Executive Vice President-Lodging Brands. Mr. Weisz is a past Chairman of the Board of Directors of the American Resort Development Association and also a past Chairman of the Board of Trustees of Children’s Miracle Network.
|
R. Lee Cunningham
Executive Vice President and Chief Operating Officer - Vacation Ownership
|
|
60
|
|
R. Lee Cunningham has served as our Executive Vice President and Chief Operating Officer - Vacation Ownership since September 2018. From December 2012 to August 2018 he served as our Executive Vice President and Chief Operating Officer. From 2007 to December 2012, he served as our Executive Vice President and Chief Operating Officer – North America and Caribbean. Mr. Cunningham joined our company in 1997 as Vice President of Revenue Management and Owner Service Operations. Mr. Cunningham joined Marriott International in 1982.
|
Clifford M. Delorey
Executive Vice President and Chief Resort Experience Officer
|
|
59
|
|
Clifford M. Delorey has served as our Executive Vice President and Chief Resort Experience Officer since October 2012. From May 2011 to October 2012, Mr. Delorey served as Vice President of Operations for the Middle East and Africa region for Marriott International. From April 2006 to May 2011, he served as our Vice President of Operations for the East region. Mr. Delorey joined Marriott International in 1981.
|
John E. Geller, Jr.
Executive Vice President and Chief Financial and Administrative Officer
|
|
52
|
|
John E. Geller, Jr. has served as our Executive Vice President and Chief Financial and Administrative Officer since January 2018. From 2009 to December 2017, he served as our Executive Vice President and Chief Financial Officer. Mr. Geller joined Marriott International in 2005 as Senior Vice President and Chief Audit Executive and Information Security Officer.
|
James H Hunter, IV
Executive Vice President and General Counsel |
|
57
|
|
James H Hunter, IV has served as our Executive Vice President and General Counsel since November 2011. Prior to that time, he had served as Senior Vice President and General Counsel since 2006. Mr. Hunter joined Marriott International in 1994.
|
Name and Title
|
|
Age
|
|
Business Experience
|
Lizabeth Kane-Hanan
Executive Vice President and Chief Development and Product Officer |
|
53
|
|
Lizabeth Kane-Hanan has served as our Executive Vice President and Chief Development and Product Officer since September 2018. From November 2011 to August 2018, she served as our Executive Vice President and Chief Growth and Inventory Officer. Prior to that time, she had served as our Senior Vice President, Resort Development and Planning, Inventory and Revenue Management and Product Innovation since 2009. Ms. Kane-Hanan joined our company in 2000.
|
Jeanette Marbert
President, Exchange and Third-Party Management
|
|
63
|
|
Jeanette Marbert has served as our President, Exchange and Third-Party Management since October 2018. She served as President and Chief Executive Officer for the Exchange and Rental Segment of ILG, Inc. from November 2017 until September 2018 and as Executive Vice President from June 2009 until November 2017. She was Chief Operating Officer of ILG, Inc. from August 2008 to November 2017 and served as a Director of ILG, Inc. from February 2015 to May 2016. Ms. Marbert joined Interval International in 1984.
|
Brian E. Miller
Executive Vice President and Chief Marketing, Sales and Service Officer |
|
56
|
|
Brian E. Miller has served as our Executive Vice President and Chief Marketing, Sales and Service Officer since October 2018. From November 2011 to September 2018, he served as our Executive Vice President and Chief Sales and Marketing Officer. Prior to that time, he had served as our Senior Vice President, Sales and Marketing and Service Operations since 2007. Mr. Miller joined our company in 1991.
|
Dwight D. Smith
Executive Vice President and Chief Information Officer |
|
59
|
|
Dwight D. Smith has served as our Executive Vice President and Chief Information Officer since December 2011. Prior to that time, he served as our Senior Vice President and Chief Information Officer since 2006. Mr. Smith joined Marriott International in 1988.
|
Ovidio Vitas
Executive Vice President and Chief Brand and Digital Strategy Officer
|
|
43
|
|
Ovidio Vitas has served as our Executive Vice President and Chief Brand and Digital Strategy Officer since February 2019. From September 2018 to February 2019, he served as our Senior Vice President and Chief Brand and Digital Strategy Officer. He joined our company in 2015. From November 2013 to May 2015, Mr. Vitas served as Director, Global Brand Communications at Reebok International Ltd.
|
Michael E. Yonker
Executive Vice President and Chief Human Resources Officer |
|
61
|
|
Michael E. Yonker has served as our Executive Vice President and Chief Human Resources Officer since December 2011. Prior to that time, he served as our Chief Human Resources Officer since 2010. Mr. Yonker joined Marriott International in 1983.
|
•
|
complex and changing laws, regulations and policies of governments that may impact our operations, including foreign ownership restrictions, import and export controls, and trade restrictions;
|
•
|
increases in anti-American sentiment and the identification of our brands as American brands;
|
•
|
U.S. laws that affect the activities of U.S. companies abroad;
|
•
|
the presence and acceptance of varying levels of business corruption in international markets and the effect of various anticorruption and other laws;
|
•
|
tax impacts and legal restrictions associated with the repatriation of our non-U.S. earnings;
|
•
|
the difficulties involved in managing an organization doing business in many different countries;
|
•
|
uncertainties as to the enforceability of contract and intellectual property rights under local laws;
|
•
|
changes in government policy, political or civil unrest, acts of terrorism or the threat of international boycotts or U.S. anti-boycott legislation;
|
•
|
changes in foreign currency exchange rates or currency restructurings and hyperinflation or deflation in the countries in which we operate;
|
•
|
forced nationalization of resort properties by local, state or national governments; and
|
•
|
other exposure to local economic risks.
|
•
|
requires us to dedicate a portion of our cash flow from operations to servicing and repayment of debt;
|
•
|
reduces funds available for strategic initiatives and opportunities, dividends, share repurchases, working capital and other general corporate needs;
|
•
|
limits our ability to incur certain kinds or amounts of additional indebtedness, which could restrict our flexibility to react to changes in our businesses, industries and economic conditions and increase borrowing costs;
|
•
|
creates competitive disadvantages relative to other companies with lower debt levels; and
|
•
|
increases our vulnerability to the impact of adverse economic and industry conditions.
|
•
|
entering into any transaction or series of transactions (or any agreement, understanding or arrangement to enter into a transaction or series of transactions) as a result of which one or more persons would (directly or indirectly)
|
•
|
selling, transferring or otherwise disposing of assets (or agreeing to sell, transfer or otherwise dispose of assets) that, in the aggregate, constitute more than 25% of the consolidated gross assets, valued as of the distribution date of the Vistana Spin-Off, of Vistana or collectively of Vistana and its subsidiaries that were its subsidiaries immediately after the effective time of the Vistana acquisition; and
|
•
|
merging or consolidating, with any other person (other than pursuant to the Vistana acquisition).
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
Period
|
|
Total
Number
of Shares
Purchased
|
|
Average
Price
per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1)
|
|
Maximum Number of Shares That May Yet Be Purchased Under the Plans or Programs (1)
|
October 1, 2019 – October 31, 2019
|
|
450,718
|
|
$106.31
|
|
450,718
|
|
3,308,186
|
November 1, 2019 – November 30, 2019
|
|
339,674
|
|
$119.24
|
|
339,674
|
|
2,968,512
|
December 1, 2019 – December 31, 2019
|
|
273,609
|
|
$125.90
|
|
273,609
|
|
2,694,903
|
Total
|
|
1,064,001
|
|
$115.48
|
|
1,064,001
|
|
2,694,903
|
(1)
|
On July 30, 2019, our Board of Directors authorized the extension of the duration of our existing share repurchase program to December 31, 2020, as well as the repurchase of up to 4.5 million additional shares of our common stock. As of December 31, 2019, our Board of Directors had authorized the repurchase of an aggregate of up to 19.4 million shares of our common stock under the share repurchase program since the initiation of the program in October 2013.
|
|
|
Fiscal Years(1)
|
||||||||||||||||||
(in millions, except per share amounts and member statistics)
|
|
2019
|
|
2018(2)
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Income Statement Data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues
|
|
$
|
4,355
|
|
|
$
|
2,968
|
|
|
$
|
2,183
|
|
|
$
|
2,000
|
|
|
$
|
2,067
|
|
Revenues net of total expenses
|
|
458
|
|
|
267
|
|
|
246
|
|
|
200
|
|
|
225
|
|
|||||
Net income attributable to common shareholders
|
|
138
|
|
|
55
|
|
|
235
|
|
|
122
|
|
|
127
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Per Share Data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic earnings per share attributable to common shareholders
|
|
$
|
3.13
|
|
|
$
|
1.64
|
|
|
$
|
8.70
|
|
|
$
|
4.37
|
|
|
$
|
4.04
|
|
Diluted earnings per share attributable to common shareholders
|
|
$
|
3.09
|
|
|
$
|
1.61
|
|
|
$
|
8.49
|
|
|
$
|
4.29
|
|
|
$
|
3.95
|
|
Cash dividends declared per share
|
|
$
|
1.89
|
|
|
$
|
1.65
|
|
|
$
|
1.45
|
|
|
$
|
1.25
|
|
|
$
|
1.05
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
9,214
|
|
|
$
|
9,018
|
|
|
$
|
2,845
|
|
|
$
|
2,320
|
|
|
$
|
2,351
|
|
Securitized debt, net
|
|
1,871
|
|
|
1,714
|
|
|
835
|
|
|
729
|
|
|
676
|
|
|||||
Debt, net
|
|
2,216
|
|
|
2,104
|
|
|
260
|
|
|
8
|
|
|
3
|
|
|||||
Mandatorily redeemable preferred stock of consolidated subsidiary, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|||||
Total liabilities
|
|
6,183
|
|
|
5,552
|
|
|
1,804
|
|
|
1,425
|
|
|
1,372
|
|
|||||
MVW shareholders' equity
|
|
3,019
|
|
|
3,461
|
|
|
1,041
|
|
|
895
|
|
|
979
|
|
|||||
Noncontrolling interests
|
|
12
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Statistics
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Vacation Ownership
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total contract sales(3)
|
|
$
|
1,569
|
|
|
$
|
1,089
|
|
|
$
|
826
|
|
|
$
|
741
|
|
|
$
|
747
|
|
Consolidated contract sales(3)
|
|
$
|
1,524
|
|
|
$
|
1,073
|
|
|
$
|
826
|
|
|
$
|
741
|
|
|
$
|
719
|
|
Exchange & Third-Party Management
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total active members at end of period (000's)(4)
|
|
1,670
|
|
|
1,802
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Average revenue per member(5)
|
|
$
|
168.73
|
|
|
$
|
37.37
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(1)
|
In 2017, we changed our financial reporting cycle to a calendar year-end reporting cycle. All fiscal years presented before 2017 included 52 weeks.
|
(2)
|
Data presented herein has been reclassified to conform to our 2019 financial statement presentation. See Footnote 1 “Basis of Presentation” to our Financial Statements for further information on these reclassifications.
|
(3)
|
Contract sales consist of the total amount of vacation ownership product sales under contract signed during the period where we have received a down payment of typically at least ten percent of the contract price, reduced by actual rescissions during the period, inclusive of contracts associated with sales of vacation ownership products on behalf of third-parties, which we refer to as “resales contract sales.” In circumstances where a customer applies any or all of their existing ownership interests as part of the purchase price for additional interests, we include only the incremental value purchased as contract sales. Contract sales differ from revenues from the sale of vacation ownership products that we report in our income statements due to the requirements for revenue recognition described in Footnote 2 “Summary of Significant Accounting Policies” to our Financial Statements. We consider contract sales to be an important operating measure because it reflects the pace of sales in our business. Consolidated contract sales excludes contract sales from the sale of vacation ownership products for non-consolidated joint ventures.
|
(4)
|
Total active members represents the number of Interval International network active members at the end of the applicable period.
|
(5)
|
Only includes members of the Interval International exchange network.
|
|
|
Fiscal Years
|
||||
|
|
2019
|
|
2018
|
|
2017
|
Average FICO score
|
|
736
|
|
738
|
|
743
|
|
|
Fiscal Years
|
||||
|
|
2019
|
|
2018
|
|
2017
|
Historical default rates
|
|
4.5%
|
|
3.8%
|
|
3.6%
|
•
|
Maintenance fees on unsold inventory;
|
•
|
Costs to provide alternative usage options, including Marriott Bonvoy points and offerings available as part of the Explorer Collection, for owners who elect to exchange their inventory;
|
•
|
Marketing costs and direct operating and related expenses in connection with the rental business (such as housekeeping, credit card expenses and reservation services); and
|
•
|
Costs to secure resort accommodations for use in Getaways.
|
•
|
Contract sales from the sale of vacation ownership products;
|
•
|
Total contract sales include contract sales from the sale of vacation ownership products including joint ventures
|
•
|
Consolidated contract sales exclude contracts sales from the sale of vacation ownership products for joint ventures
|
•
|
Development margin percentage;
|
•
|
Volume per guest (“VPG”), which we calculate by dividing consolidated vacation ownership contract sales, excluding fractional sales, telesales, resales, joint venture sales and other sales that are not attributed to a tour at a sales location, by the number of tours at sales locations in a given period (which we refer to as “tour flow”). We believe that this operating metric is valuable in evaluating the effectiveness of the sales process as it combines the impact of average contract price with the number of touring guests who make a purchase;
|
•
|
Average revenue per member, which we calculate by dividing membership fee revenue, transaction revenue and other member revenue for the Interval International network by the monthly weighted average number of Interval International network active members during the applicable period; and
|
•
|
Total active members, which is the number of Interval International network active members at the end of the applicable period.
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Sale of vacation ownership products
|
$
|
1,390
|
|
|
$
|
990
|
|
|
$
|
757
|
|
Management and exchange
|
954
|
|
|
499
|
|
|
279
|
|
|||
Rental
|
628
|
|
|
371
|
|
|
262
|
|
|||
Financing
|
275
|
|
|
183
|
|
|
135
|
|
|||
Cost reimbursements
|
1,108
|
|
|
925
|
|
|
750
|
|
|||
TOTAL REVENUES
|
4,355
|
|
|
2,968
|
|
|
2,183
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Cost of vacation ownership products
|
356
|
|
|
260
|
|
|
194
|
|
|||
Marketing and sales
|
762
|
|
|
527
|
|
|
388
|
|
|||
Management and exchange
|
506
|
|
|
259
|
|
|
147
|
|
|||
Rental
|
416
|
|
|
281
|
|
|
221
|
|
|||
Financing
|
96
|
|
|
65
|
|
|
43
|
|
|||
General and administrative
|
300
|
|
|
198
|
|
|
106
|
|
|||
Depreciation and amortization
|
141
|
|
|
62
|
|
|
21
|
|
|||
Litigation charges
|
7
|
|
|
46
|
|
|
4
|
|
|||
Royalty fee
|
106
|
|
|
78
|
|
|
63
|
|
|||
Impairment
|
99
|
|
|
—
|
|
|
—
|
|
|||
Cost reimbursements
|
1,108
|
|
|
925
|
|
|
750
|
|
|||
TOTAL EXPENSES
|
3,897
|
|
|
2,701
|
|
|
1,937
|
|
|||
Gains and other income, net
|
16
|
|
|
21
|
|
|
6
|
|
|||
Interest expense
|
(132
|
)
|
|
(54
|
)
|
|
(10
|
)
|
|||
ILG acquisition-related costs
|
(118
|
)
|
|
(127
|
)
|
|
(1
|
)
|
|||
Other
|
1
|
|
|
(4
|
)
|
|
(1
|
)
|
|||
INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS
|
225
|
|
|
103
|
|
|
240
|
|
|||
Provision for income taxes
|
(83
|
)
|
|
(51
|
)
|
|
(5
|
)
|
|||
NET INCOME
|
142
|
|
|
52
|
|
|
235
|
|
|||
Net (income) loss attributable to noncontrolling interests
|
(4
|
)
|
|
3
|
|
|
—
|
|
|||
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
138
|
|
|
$
|
55
|
|
|
$
|
235
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
(Contract sales $ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Vacation Ownership
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total contract sales
|
$
|
1,569
|
|
|
$
|
1,089
|
|
|
$
|
826
|
|
|
$
|
480
|
|
|
$
|
50
|
|
|
6%
|
|
$
|
263
|
|
|
$
|
76
|
|
|
9%
|
Consolidated contract sales
|
$
|
1,524
|
|
|
$
|
1,073
|
|
|
$
|
826
|
|
|
$
|
451
|
|
|
$
|
50
|
|
|
6%
|
|
$
|
247
|
|
|
$
|
76
|
|
|
9%
|
Exchange & Third-Party Management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total active members at end of period (000's)
|
1,670
|
|
|
1,802
|
|
|
—
|
|
|
(132
|
)
|
|
|
|
|
|
1,802
|
|
|
|
|
|
|||||||||
Average revenue per member(1)
|
$
|
168.73
|
|
|
$
|
37.37
|
|
|
$
|
—
|
|
|
NM
|
|
|
|
|
|
|
$
|
37.37
|
|
|
|
|
|
(1)
|
Only includes members of the Interval International exchange network.
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Vacation Ownership
|
$
|
3,869
|
|
|
$
|
2,803
|
|
|
$
|
2,183
|
|
|
$
|
1,066
|
|
|
$
|
117
|
|
|
5%
|
|
$
|
620
|
|
|
$
|
217
|
|
|
10%
|
Exchange & Third-Party Management
|
454
|
|
|
161
|
|
|
—
|
|
|
293
|
|
|
—
|
|
|
—%
|
|
161
|
|
|
—
|
|
|
—%
|
|||||||
Total Segment Revenues
|
4,323
|
|
|
2,964
|
|
|
2,183
|
|
|
1,359
|
|
|
117
|
|
|
|
|
781
|
|
|
217
|
|
|
|
|||||||
Consolidated Property Owners’ Associations
|
32
|
|
|
4
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
—%
|
|
4
|
|
|
—
|
|
|
—%
|
|||||||
Total Revenues
|
$
|
4,355
|
|
|
$
|
2,968
|
|
|
$
|
2,183
|
|
|
$
|
1,387
|
|
|
$
|
117
|
|
|
5%
|
|
$
|
785
|
|
|
$
|
217
|
|
|
10%
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||
Net income attributable to common shareholders
|
$
|
138
|
|
|
$
|
55
|
|
|
$
|
235
|
|
|
$
|
83
|
|
|
$
|
(50
|
)
|
|
$
|
(180
|
)
|
|
$
|
(178
|
)
|
Interest expense
|
132
|
|
|
54
|
|
|
10
|
|
|
78
|
|
|
77
|
|
|
44
|
|
|
42
|
|
|||||||
Tax provision
|
83
|
|
|
51
|
|
|
5
|
|
|
32
|
|
|
(39
|
)
|
|
46
|
|
|
40
|
|
|||||||
Depreciation and amortization
|
141
|
|
|
62
|
|
|
21
|
|
|
79
|
|
|
5
|
|
|
41
|
|
|
3
|
|
|||||||
EBITDA
|
494
|
|
|
222
|
|
|
271
|
|
|
272
|
|
|
(7
|
)
|
|
(49
|
)
|
|
(93
|
)
|
|||||||
Share-based compensation expense
|
37
|
|
|
35
|
|
|
16
|
|
|
2
|
|
|
4
|
|
|
19
|
|
|
5
|
|
|||||||
Certain items
|
227
|
|
|
162
|
|
|
7
|
|
|
65
|
|
|
71
|
|
|
155
|
|
|
114
|
|
|||||||
Adjusted EBITDA
|
$
|
758
|
|
|
$
|
419
|
|
|
$
|
294
|
|
|
$
|
339
|
|
|
$
|
68
|
|
|
$
|
125
|
|
|
$
|
26
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||
Vacation Ownership
|
$
|
800
|
|
|
$
|
511
|
|
|
$
|
383
|
|
|
$
|
289
|
|
|
79
|
|
|
$
|
128
|
|
|
$
|
42
|
|
|
Exchange & Third-Party Management
|
230
|
|
|
77
|
|
|
—
|
|
|
153
|
|
|
—
|
|
|
77
|
|
|
—
|
|
|||||||
Segment adjusted EBITDA
|
1,030
|
|
|
588
|
|
|
383
|
|
|
442
|
|
|
79
|
|
|
205
|
|
|
42
|
|
|||||||
General and administrative
|
(274
|
)
|
|
(171
|
)
|
|
(89
|
)
|
|
(103
|
)
|
|
(11
|
)
|
|
(82
|
)
|
|
(16
|
)
|
|||||||
Consolidated property owners’ associations
|
2
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|||||||
Adjusted EBITDA
|
$
|
758
|
|
|
$
|
419
|
|
|
$
|
294
|
|
|
$
|
339
|
|
|
$
|
68
|
|
|
$
|
125
|
|
|
$
|
26
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||
Segment adjusted EBITDA
|
$
|
800
|
|
|
$
|
511
|
|
|
$
|
383
|
|
|
$
|
289
|
|
|
$
|
79
|
|
|
$
|
128
|
|
|
$
|
42
|
|
Depreciation and amortization
|
(68
|
)
|
|
(37
|
)
|
|
(17
|
)
|
|
(31
|
)
|
|
(1
|
)
|
|
(20
|
)
|
|
(3
|
)
|
|||||||
Share-based compensation expense
|
(8
|
)
|
|
(7
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(4
|
)
|
|
(2
|
)
|
|||||||
Certain items
|
(95
|
)
|
|
(24
|
)
|
|
(2
|
)
|
|
(71
|
)
|
|
(57
|
)
|
|
(22
|
)
|
|
(18
|
)
|
|||||||
Segment financial results
|
$
|
629
|
|
|
$
|
443
|
|
|
$
|
361
|
|
|
$
|
186
|
|
|
$
|
20
|
|
|
$
|
82
|
|
|
$
|
19
|
|
|
Fiscal Years
|
|
Change
2019 vs. 2018
|
|
Change
2018 vs. 2017
|
||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
|
||||||||||||
Segment adjusted EBITDA
|
$
|
230
|
|
|
$
|
77
|
|
|
$
|
—
|
|
|
$
|
153
|
|
|
$
|
77
|
|
Depreciation and amortization
|
(47
|
)
|
|
(16
|
)
|
|
—
|
|
|
(31
|
)
|
|
(16
|
)
|
|||||
Share-based compensation expense
|
(3
|
)
|
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
|
(1
|
)
|
|||||
Certain items
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
3
|
|
|
(3
|
)
|
|||||
Segment financial results
|
$
|
180
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
123
|
|
|
$
|
57
|
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Sale of vacation ownership products
|
$
|
1,390
|
|
|
$
|
990
|
|
|
$
|
757
|
|
Resort management and other services
|
509
|
|
|
359
|
|
|
279
|
|
|||
Rental
|
562
|
|
|
352
|
|
|
262
|
|
|||
Financing
|
271
|
|
|
182
|
|
|
135
|
|
|||
Cost reimbursements
|
1,137
|
|
|
920
|
|
|
750
|
|
|||
TOTAL REVENUES
|
3,869
|
|
|
2,803
|
|
|
2,183
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Cost of vacation ownership products
|
356
|
|
|
260
|
|
|
194
|
|
|||
Marketing and sales
|
718
|
|
|
513
|
|
|
388
|
|
|||
Resort management and other services
|
267
|
|
|
190
|
|
|
147
|
|
|||
Rental
|
418
|
|
|
277
|
|
|
221
|
|
|||
Financing
|
94
|
|
|
64
|
|
|
43
|
|
|||
Depreciation and amortization
|
68
|
|
|
37
|
|
|
17
|
|
|||
Litigation charges
|
6
|
|
|
46
|
|
|
4
|
|
|||
Royalty fee
|
106
|
|
|
78
|
|
|
63
|
|
|||
Impairment
|
99
|
|
|
—
|
|
|
—
|
|
|||
Cost reimbursements
|
1,137
|
|
|
920
|
|
|
750
|
|
|||
TOTAL EXPENSES
|
3,269
|
|
|
2,385
|
|
|
1,827
|
|
|||
Gains and other income, net
|
28
|
|
|
28
|
|
|
6
|
|
|||
Other
|
1
|
|
|
(4
|
)
|
|
(1
|
)
|
|||
SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS
|
629
|
|
|
442
|
|
|
361
|
|
|||
Net loss attributable to noncontrolling interests
|
—
|
|
|
1
|
|
|
—
|
|
|||
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
629
|
|
|
$
|
443
|
|
|
$
|
361
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Total consolidated contract sales
|
1,524
|
|
|
1,073
|
|
|
826
|
|
|
451
|
|
|
50
|
|
|
6%
|
|
247
|
|
|
76
|
|
|
9%
|
|||||||
Joint venture contract sales
|
45
|
|
|
16
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|
NM
|
|
16
|
|
|
—
|
|
|
NM
|
|||||||
Total contract sales
|
$
|
1,569
|
|
|
$
|
1,089
|
|
|
$
|
826
|
|
|
$
|
480
|
|
|
$
|
50
|
|
|
6%
|
|
$
|
263
|
|
|
$
|
76
|
|
|
9%
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Total contract sales
|
$
|
1,569
|
|
|
$
|
1,089
|
|
|
$
|
826
|
|
|
$
|
480
|
|
|
$
|
50
|
|
|
6%
|
|
$
|
263
|
|
|
$
|
76
|
|
|
9%
|
Less resales contract sales
|
(30
|
)
|
|
(30
|
)
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
|
|
(7
|
)
|
|
(7
|
)
|
|
|
|||||||
Less joint venture contract sales
|
(45
|
)
|
|
(16
|
)
|
|
—
|
|
|
(29
|
)
|
|
—
|
|
|
|
|
(16
|
)
|
|
—
|
|
|
|
|||||||
Consolidated contract sales, net of resales
|
1,494
|
|
|
1,043
|
|
|
803
|
|
|
451
|
|
|
50
|
|
|
|
|
240
|
|
|
69
|
|
|
|
|||||||
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Settlement revenue
|
44
|
|
|
26
|
|
|
15
|
|
|
18
|
|
|
1
|
|
|
|
|
11
|
|
|
2
|
|
|
|
|||||||
Resales revenue
|
14
|
|
|
12
|
|
|
8
|
|
|
2
|
|
|
2
|
|
|
|
|
4
|
|
|
4
|
|
|
|
|||||||
Revenue recognition adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Reportability
|
(8
|
)
|
|
11
|
|
|
20
|
|
|
(19
|
)
|
|
(19
|
)
|
|
|
|
(9
|
)
|
|
(6
|
)
|
|
|
|||||||
Sales reserve
|
(112
|
)
|
|
(64
|
)
|
|
(52
|
)
|
|
(48
|
)
|
|
(13
|
)
|
|
|
|
(12
|
)
|
|
—
|
|
|
|
|||||||
Other(1)
|
(42
|
)
|
|
(38
|
)
|
|
(37
|
)
|
|
(4
|
)
|
|
1
|
|
|
|
|
(1
|
)
|
|
5
|
|
|
|
|||||||
Sale of vacation ownership products
|
$
|
1,390
|
|
|
$
|
990
|
|
|
$
|
757
|
|
|
$
|
400
|
|
|
$
|
22
|
|
|
3%
|
|
$
|
233
|
|
|
$
|
74
|
|
|
10%
|
(1)
|
Adjustment for sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments to Sale of vacation ownership products revenue.
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Sale of vacation ownership products
|
$
|
1,390
|
|
|
$
|
990
|
|
|
$
|
757
|
|
|
$
|
400
|
|
|
$
|
22
|
|
|
3%
|
|
$
|
233
|
|
|
$
|
74
|
|
|
10%
|
Cost of vacation ownership products
|
(356
|
)
|
|
(260
|
)
|
|
(194
|
)
|
|
(96
|
)
|
|
4
|
|
|
2%
|
|
(66
|
)
|
|
(22
|
)
|
|
(11%)
|
|||||||
Marketing and sales
|
(718
|
)
|
|
(513
|
)
|
|
(388
|
)
|
|
(205
|
)
|
|
(2
|
)
|
|
(1%)
|
|
(125
|
)
|
|
(43
|
)
|
|
(11%)
|
|||||||
Development margin
|
$
|
316
|
|
|
$
|
217
|
|
|
$
|
175
|
|
|
$
|
99
|
|
|
$
|
24
|
|
|
13%
|
|
$
|
42
|
|
|
$
|
9
|
|
|
5%
|
Development margin percentage
|
22.7%
|
|
21.9%
|
|
23.1%
|
|
0.8 pts
|
|
|
|
|
|
(1.2 pts)
|
|
|
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Management fee revenues
|
$
|
146
|
|
|
$
|
114
|
|
|
$
|
89
|
|
|
$
|
32
|
|
|
$
|
2
|
|
|
2%
|
|
$
|
25
|
|
|
$
|
10
|
|
|
11%
|
Ancillary revenues
|
243
|
|
|
160
|
|
|
118
|
|
|
83
|
|
|
5
|
|
|
4%
|
|
42
|
|
|
9
|
|
|
8%
|
|||||||
Other management and exchange revenues
|
120
|
|
|
85
|
|
|
72
|
|
|
35
|
|
|
7
|
|
|
9%
|
|
13
|
|
|
2
|
|
|
3%
|
|||||||
Resort management and other services revenues
|
509
|
|
|
359
|
|
|
279
|
|
|
150
|
|
|
14
|
|
|
5%
|
|
80
|
|
|
21
|
|
|
8%
|
|||||||
Resort management and other services expenses
|
(267
|
)
|
|
(190
|
)
|
|
(147
|
)
|
|
(77
|
)
|
|
(3
|
)
|
|
(2%)
|
|
(43
|
)
|
|
(6
|
)
|
|
(4%)
|
|||||||
Resort management and other services margin
|
$
|
242
|
|
|
$
|
169
|
|
|
$
|
132
|
|
|
$
|
73
|
|
|
$
|
11
|
|
|
7%
|
|
$
|
37
|
|
|
$
|
15
|
|
|
12%
|
Resort management and other services margin percentage
|
47.5%
|
|
47.1%
|
|
47.4%
|
|
0.4 pts
|
|
|
|
|
|
(0.3 pts)
|
|
|
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Rental revenues
|
$
|
562
|
|
|
$
|
352
|
|
|
$
|
262
|
|
|
$
|
210
|
|
|
$
|
36
|
|
|
13%
|
|
$
|
90
|
|
|
$
|
22
|
|
|
8%
|
Rental expenses
|
(418
|
)
|
|
(277
|
)
|
|
(221
|
)
|
|
(141
|
)
|
|
(18
|
)
|
|
8%
|
|
(56
|
)
|
|
(8
|
)
|
|
(4%)
|
|||||||
Rental margin
|
$
|
144
|
|
|
$
|
75
|
|
|
$
|
41
|
|
|
$
|
69
|
|
|
$
|
18
|
|
|
35%
|
|
$
|
34
|
|
|
$
|
14
|
|
|
34%
|
Rental margin percentage
|
25.5%
|
|
21.5%
|
|
15.4%
|
|
4.0 pts
|
|
|
|
|
|
6.1 pts
|
|
|
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
(Transient keys in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Transient keys rented(1)
|
2.4
|
|
|
1.6
|
|
|
1.3
|
|
|
0.8
|
|
|
0.1
|
|
|
4%
|
|
0.3
|
|
|
—
|
|
|
1%
|
|||||||
Average transient key rate
|
$
|
228.38
|
|
|
$
|
222.10
|
|
|
$
|
216.29
|
|
|
$
|
6.28
|
|
|
$
|
3.65
|
|
|
2%
|
|
$
|
5.81
|
|
|
$
|
5.24
|
|
|
2%
|
Resort occupancy
|
88.1%
|
|
88.5%
|
|
88.7%
|
|
(0.4 pts)
|
|
0.9 pts
|
|
|
|
(0.2 pts)
|
|
2.1 pts
|
|
|
(1)
|
Transient keys rented exclude those obtained through the use of plus points and preview stays.
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Interest income
|
$
|
264
|
|
|
$
|
175
|
|
|
$
|
128
|
|
|
$
|
89
|
|
|
$
|
32
|
|
|
23%
|
|
$
|
47
|
|
|
$
|
13
|
|
|
10%
|
Other financing revenues
|
7
|
|
|
7
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—%
|
|
—
|
|
|
—
|
|
|
—%
|
|||||||
Financing revenues
|
271
|
|
|
182
|
|
|
135
|
|
|
89
|
|
|
32
|
|
|
22%
|
|
47
|
|
|
13
|
|
|
10%
|
|||||||
Financing expenses
|
(39
|
)
|
|
(24
|
)
|
|
(18
|
)
|
|
(15
|
)
|
|
(1
|
)
|
|
(10%)
|
|
(6
|
)
|
|
(1
|
)
|
|
(9%)
|
|||||||
Consumer financing interest expense
|
(55
|
)
|
|
(40
|
)
|
|
(25
|
)
|
|
(15
|
)
|
|
(7
|
)
|
|
(21%)
|
|
(15
|
)
|
|
(6
|
)
|
|
(26%)
|
|||||||
Financing margin
|
$
|
177
|
|
|
$
|
118
|
|
|
$
|
92
|
|
|
$
|
59
|
|
|
$
|
24
|
|
|
25%
|
|
$
|
26
|
|
|
$
|
6
|
|
|
5%
|
Financing propensity
|
63%
|
|
62%
|
|
64%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Litigation charges
|
$
|
6
|
|
|
$
|
46
|
|
|
$
|
4
|
|
|
$
|
(40
|
)
|
|
$
|
(40
|
)
|
|
(87%)
|
|
$
|
42
|
|
|
$
|
42
|
|
|
NM
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Royalty fee
|
$
|
106
|
|
|
$
|
78
|
|
|
$
|
63
|
|
|
$
|
28
|
|
|
$
|
—
|
|
|
—%
|
|
$
|
15
|
|
|
$
|
1
|
|
|
2%
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Impairment
|
$
|
99
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
99
|
|
|
$
|
99
|
|
|
100%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—%
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Cost reimbursements
|
$
|
1,137
|
|
|
$
|
920
|
|
|
$
|
750
|
|
|
$
|
217
|
|
|
$
|
13
|
|
|
2%
|
|
$
|
170
|
|
|
$
|
87
|
|
|
12%
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Other
|
$
|
1
|
|
|
$
|
(4
|
)
|
|
$
|
(1
|
)
|
|
$
|
5
|
|
|
$
|
4
|
|
|
NM
|
|
$
|
(3
|
)
|
|
$
|
(3
|
)
|
|
NM
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Gains and other income, net
|
$
|
28
|
|
|
$
|
28
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
(6%)
|
|
$
|
22
|
|
|
$
|
24
|
|
|
NM
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Management and exchange
|
$
|
298
|
|
|
$
|
109
|
|
|
$
|
—
|
|
Rental
|
61
|
|
|
18
|
|
|
—
|
|
|||
Financing
|
4
|
|
|
1
|
|
|
—
|
|
|||
Cost reimbursements
|
91
|
|
|
33
|
|
|
—
|
|
|||
TOTAL REVENUES
|
454
|
|
|
161
|
|
|
—
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Marketing and sales
|
44
|
|
|
14
|
|
|
—
|
|
|||
Management and exchange
|
64
|
|
|
31
|
|
|
—
|
|
|||
Rental
|
27
|
|
|
9
|
|
|
—
|
|
|||
Financing
|
2
|
|
|
1
|
|
|
—
|
|
|||
Depreciation and amortization
|
47
|
|
|
16
|
|
|
—
|
|
|||
Cost reimbursements
|
91
|
|
|
33
|
|
|
—
|
|
|||
TOTAL EXPENSES
|
275
|
|
|
104
|
|
|
—
|
|
|||
Gains and other income, net
|
1
|
|
|
1
|
|
|
—
|
|
|||
SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS
|
180
|
|
|
58
|
|
|
—
|
|
|||
Net income attributable to noncontrolling interests
|
—
|
|
|
(1
|
)
|
|
—
|
|
|||
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
180
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Management and exchange
|
$
|
147
|
|
|
$
|
31
|
|
|
$
|
—
|
|
Rental
|
5
|
|
|
1
|
|
|
—
|
|
|||
Cost reimbursements
|
(120
|
)
|
|
(28
|
)
|
|
—
|
|
|||
TOTAL REVENUES
|
32
|
|
|
4
|
|
|
—
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Management and exchange
|
175
|
|
|
38
|
|
|
—
|
|
|||
Rental
|
(29
|
)
|
|
(5
|
)
|
|
—
|
|
|||
General and administrative
|
300
|
|
|
198
|
|
|
106
|
|
|||
Depreciation and amortization
|
26
|
|
|
9
|
|
|
4
|
|
|||
Litigation charges
|
1
|
|
|
—
|
|
|
—
|
|
|||
Cost reimbursements
|
(120
|
)
|
|
(28
|
)
|
|
—
|
|
|||
TOTAL EXPENSES
|
353
|
|
|
212
|
|
|
110
|
|
|||
Losses and other expense, net
|
(13
|
)
|
|
(8
|
)
|
|
—
|
|
|||
Interest expense
|
(132
|
)
|
|
(54
|
)
|
|
(10
|
)
|
|||
ILG acquisition-related costs
|
(118
|
)
|
|
(127
|
)
|
|
(1
|
)
|
|||
FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS
|
(584
|
)
|
|
(397
|
)
|
|
(121
|
)
|
|||
Provision for income taxes
|
(83
|
)
|
|
(51
|
)
|
|
(5
|
)
|
|||
FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS
|
(667
|
)
|
|
(448
|
)
|
|
(126
|
)
|
|||
Net (income) loss attributable to noncontrolling interests
|
(4
|
)
|
|
3
|
|
|
—
|
|
|||
FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
(671
|
)
|
|
$
|
(445
|
)
|
|
$
|
(126
|
)
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Resort management and other services
|
$
|
147
|
|
|
$
|
31
|
|
|
$
|
—
|
|
Rental
|
5
|
|
|
1
|
|
|
—
|
|
|||
Cost reimbursements
|
(120
|
)
|
|
(28
|
)
|
|
—
|
|
|||
TOTAL REVENUES
|
32
|
|
|
4
|
|
|
—
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Resort management and other services
|
175
|
|
|
38
|
|
|
—
|
|
|||
Rental
|
(29
|
)
|
|
(5
|
)
|
|
—
|
|
|||
Cost reimbursements
|
(120
|
)
|
|
(28
|
)
|
|
—
|
|
|||
TOTAL EXPENSES
|
26
|
|
|
5
|
|
|
—
|
|
|||
FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS
|
6
|
|
|
(1
|
)
|
|
—
|
|
|||
Net (income) loss attributable to noncontrolling interests
|
(4
|
)
|
|
3
|
|
|
—
|
|
|||
FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
General and administrative
|
$
|
300
|
|
|
$
|
198
|
|
|
$
|
106
|
|
|
$
|
102
|
|
|
$
|
15
|
|
|
12%
|
|
$
|
92
|
|
|
$
|
15
|
|
|
14%
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Depreciation and amortization
|
$
|
26
|
|
|
$
|
9
|
|
|
$
|
4
|
|
|
$
|
17
|
|
|
$
|
4
|
|
|
88%
|
|
$
|
5
|
|
|
$
|
—
|
|
|
—%
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Losses and other expense, net
|
$
|
(13
|
)
|
|
$
|
(8
|
)
|
|
$
|
—
|
|
|
$
|
(5
|
)
|
|
$
|
(11
|
)
|
|
163%
|
|
$
|
(8
|
)
|
|
$
|
(6
|
)
|
|
NM
|
|
Fiscal Years
|
|
Change 2019 vs. 2018
|
|
Change 2018 vs. 2017
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Change Excluding
Legacy-ILG Impact |
|
|
|
Change Excluding
Legacy-ILG Impact |
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
Change
|
|
|
Change
|
|
||||||||||||||||||||
Interest expense
|
$
|
(132
|
)
|
|
$
|
(54
|
)
|
|
$
|
(10
|
)
|
|
$
|
(78
|
)
|
|
$
|
(77
|
)
|
|
(149%)
|
|
$
|
(44
|
)
|
|
$
|
(42
|
)
|
|
NM
|
|
Fiscal Years
|
|
Change
2019 vs. 2018
|
|
Change
2018 vs. 2017
|
||||||||||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
|
|
||||||||||||||||
Provision for income taxes
|
$
|
(83
|
)
|
|
$
|
(51
|
)
|
|
$
|
(5
|
)
|
|
$
|
(32
|
)
|
|
(61%)
|
|
$
|
(46
|
)
|
|
NM
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Cash, cash equivalents and restricted cash provided by (used in):
|
|
|
|
|
|
||||||
Operating activities
|
$
|
382
|
|
|
$
|
97
|
|
|
$
|
142
|
|
Investing activities
|
37
|
|
|
(1,407
|
)
|
|
(38
|
)
|
|||
Financing activities
|
(331
|
)
|
|
1,433
|
|
|
171
|
|
|||
Effect of change in exchange rates on cash, cash equivalents and restricted cash
|
(1
|
)
|
|
—
|
|
|
3
|
|
|||
Net change in cash, cash equivalents and restricted cash
|
$
|
87
|
|
|
$
|
123
|
|
|
$
|
278
|
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Inventory spending
|
$
|
(228
|
)
|
|
$
|
(212
|
)
|
|
$
|
(121
|
)
|
Purchase of vacation ownership units for future transfer to inventory
|
(20
|
)
|
|
—
|
|
|
(34
|
)
|
|||
Inventory costs
|
292
|
|
|
221
|
|
|
167
|
|
|||
Inventory spending less than cost of sales
|
$
|
44
|
|
|
$
|
9
|
|
|
$
|
12
|
|
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Vacation ownership notes receivable collections — non-securitized
|
|
$
|
61
|
|
|
$
|
115
|
|
|
$
|
76
|
|
Vacation ownership notes receivable collections — securitized
|
|
432
|
|
|
271
|
|
|
194
|
|
|||
Vacation ownership notes receivable originations
|
|
(817
|
)
|
|
(630
|
)
|
|
(466
|
)
|
|||
Vacation ownership notes receivable collections less than originations
|
|
$
|
(324
|
)
|
|
$
|
(244
|
)
|
|
$
|
(196
|
)
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Acquisition of a business, net of cash and restricted cash acquired
|
$
|
—
|
|
|
$
|
(1,393
|
)
|
|
$
|
—
|
|
Disposition of subsidiary shares to noncontrolling interest holder
|
—
|
|
|
40
|
|
|
—
|
|
|||
Proceeds from collection of notes receivable
|
38
|
|
|
—
|
|
|
—
|
|
|||
Capital expenditures for property and equipment (excluding inventory)
|
(46
|
)
|
|
(40
|
)
|
|
(26
|
)
|
|||
Purchase of company owned life insurance
|
(6
|
)
|
|
(14
|
)
|
|
(12
|
)
|
|||
Dispositions, net
|
51
|
|
|
—
|
|
|
—
|
|
|||
Net cash, cash equivalents and restricted cash provided by (used in) investing activities
|
$
|
37
|
|
|
$
|
(1,407
|
)
|
|
$
|
(38
|
)
|
|
Fiscal Years
|
||||||||||
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Borrowings from securitization transactions
|
$
|
1,026
|
|
|
$
|
539
|
|
|
$
|
400
|
|
Repayment of debt related to securitization transactions
|
(880
|
)
|
|
(382
|
)
|
|
(293
|
)
|
|||
Proceeds from debt
|
935
|
|
|
1,690
|
|
|
318
|
|
|||
Repayments of debt
|
(820
|
)
|
|
(215
|
)
|
|
(88
|
)
|
|||
Finance lease payment
|
(12
|
)
|
|
—
|
|
|
—
|
|
|||
Purchase of convertible note hedges
|
—
|
|
|
—
|
|
|
(33
|
)
|
|||
Proceeds from issuance of warrants
|
—
|
|
|
—
|
|
|
20
|
|
|||
Debt issuance costs
|
(20
|
)
|
|
(34
|
)
|
|
(15
|
)
|
|||
Repurchase of common stock
|
(465
|
)
|
|
(96
|
)
|
|
(88
|
)
|
|||
Payment of dividends
|
(81
|
)
|
|
(51
|
)
|
|
(38
|
)
|
|||
Payment of withholding taxes on vesting of restricted stock units
|
(15
|
)
|
|
(18
|
)
|
|
(11
|
)
|
|||
Other, net
|
1
|
|
|
—
|
|
|
(1
|
)
|
|||
Net cash, cash equivalents and restricted cash (used in) provided by financing activities
|
$
|
(331
|
)
|
|
$
|
1,433
|
|
|
$
|
171
|
|
($ in millions, except per share amounts)
|
|
Number of Shares
Repurchased
|
|
Cost of Shares
Repurchased
|
|
Average Price
Paid per Share
|
|||||
As of December 31, 2018
|
|
11,687,774
|
|
|
$
|
793
|
|
|
$
|
67.85
|
|
For the year ended December 31, 2019
|
|
4,731,176
|
|
|
465
|
|
|
98.24
|
|
||
As of December 31, 2019
|
|
16,418,950
|
|
|
$
|
1,258
|
|
|
$
|
76.60
|
|
Declaration Date
|
|
Shareholder Record Date
|
|
Distribution Date
|
|
Dividend per Share
|
December 6, 2018
|
|
December 20, 2018
|
|
January 3, 2019
|
|
$0.45
|
February 15, 2019
|
|
February 28, 2019
|
|
March 14, 2019
|
|
$0.45
|
May 9, 2019
|
|
May 23, 2019
|
|
June 6, 2019
|
|
$0.45
|
September 5, 2019
|
|
September 19, 2019
|
|
October 3, 2019
|
|
$0.45
|
|
|
|
|
Payments Due by Period
|
||||||||||||||||
($ in millions)
|
|
Total
|
|
Less Than
1 Year
|
|
1 - 3 Years
|
|
3 - 5 Years
|
|
More Than
5 Years
|
||||||||||
Contractual Obligations
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Debt(1)
|
|
$
|
5,180
|
|
|
$
|
375
|
|
|
$
|
977
|
|
|
$
|
741
|
|
|
$
|
3,087
|
|
Purchase obligations(2)
|
|
466
|
|
|
232
|
|
|
196
|
|
|
38
|
|
|
—
|
|
|||||
Operating lease obligations
|
|
230
|
|
|
34
|
|
|
44
|
|
|
36
|
|
|
116
|
|
|||||
Finance lease obligations(3)
|
|
14
|
|
|
11
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|||||
Other long-term obligations(4)
|
|
43
|
|
|
23
|
|
|
14
|
|
|
3
|
|
|
3
|
|
|||||
Total contractual obligations
|
|
$
|
5,933
|
|
|
$
|
675
|
|
|
$
|
1,234
|
|
|
$
|
818
|
|
|
$
|
3,206
|
|
(1)
|
Includes principal as well as interest payments and excludes unamortized debt discount and issuance costs.
|
(2)
|
Arrangements are considered purchase obligations if a contract specifies all significant terms, including fixed or minimum quantities to be purchased, a pricing structure, and approximate timing of the transaction. Amounts reflected herein represent expected funding under such contracts. Amounts reflected on the consolidated balance sheet as accounts payable and accrued liabilities are excluded from the table above.
|
(3)
|
Includes interest.
|
(4)
|
Primarily relates to future guaranteed purchases of rental inventory, operational support services, marketing related benefits, membership fulfillment benefits and other commitments.
|
($ in millions)
|
Average
Interest Rate |
|
Maturities by Period
|
||||||||||||||||||||||||||||||
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
|
Total Carrying Value
|
|
Total
Fair
Value |
||||||||||||||||||
Assets – Maturities represent expected principal receipts; fair values represent assets
|
|||||||||||||||||||||||||||||||||
Originated vacation ownership notes receivable — non-securitized
|
12.5%
|
|
$
|
45
|
|
|
$
|
36
|
|
|
$
|
34
|
|
|
$
|
32
|
|
|
$
|
33
|
|
|
$
|
236
|
|
|
$
|
416
|
|
|
$
|
426
|
|
Originated vacation ownership notes receivable — securitized
|
12.6%
|
|
$
|
135
|
|
|
$
|
139
|
|
|
$
|
142
|
|
|
$
|
143
|
|
|
$
|
143
|
|
|
$
|
676
|
|
|
$
|
1,378
|
|
|
$
|
1,399
|
|
Acquired vacation ownership notes receivable — non-securitized
|
13.4%
|
|
$
|
7
|
|
|
$
|
6
|
|
|
$
|
7
|
|
|
$
|
7
|
|
|
$
|
7
|
|
|
$
|
33
|
|
|
$
|
67
|
|
|
$
|
67
|
|
Acquired vacation ownership notes receivable — securitized
|
13.5%
|
|
$
|
48
|
|
|
$
|
45
|
|
|
$
|
45
|
|
|
$
|
45
|
|
|
$
|
43
|
|
|
$
|
146
|
|
|
$
|
372
|
|
|
$
|
372
|
|
Liabilities – Maturities represent expected principal payments; fair values represent liabilities
|
|||||||||||||||||||||||||||||||||
Securitized debt
|
2.9%
|
|
$
|
(189
|
)
|
|
$
|
(195
|
)
|
|
$
|
(199
|
)
|
|
$
|
(216
|
)
|
|
$
|
(202
|
)
|
|
$
|
(890
|
)
|
|
$
|
(1,891
|
)
|
|
$
|
(1,924
|
)
|
Senior Unsecured Notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
2026 Notes
|
6.5%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(750
|
)
|
|
$
|
(750
|
)
|
|
$
|
(824
|
)
|
2028 Notes
|
4.8%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(350
|
)
|
|
$
|
(350
|
)
|
|
$
|
(358
|
)
|
Term Loan
|
3.5%
|
|
$
|
(9
|
)
|
|
$
|
(9
|
)
|
|
$
|
(9
|
)
|
|
$
|
(9
|
)
|
|
$
|
(9
|
)
|
|
$
|
(848
|
)
|
|
$
|
(893
|
)
|
|
$
|
(899
|
)
|
Revolving Corporate Credit Facility
|
3.7%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(30
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(30
|
)
|
|
$
|
(27
|
)
|
Convertible Notes
|
4.7%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(230
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(230
|
)
|
|
$
|
(247
|
)
|
|
Page
|
Valuation of Goodwill assigned to Exchange & Third-Party Management Reporting Unit
|
|
How We Addressed the Matter in Our Audit
|
We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Company’s goodwill impairment review process, including controls over management’s review of the significant assumptions described above.
To test the estimated fair value of the reporting unit, we performed audit procedures that included, among others, assessing the methodologies utilized by the Company and testing the significant assumptions discussed above and the underlying data used by the Company in its analysis. We assessed the historical accuracy of management’s estimates, compared the significant assumptions used by the Company to historical operating results and cash flows as well as current industry and economic trends and evaluated whether changes in the Company’s business model and other factors would materially affect the significant assumptions. We also performed sensitivity analyses on the significant assumptions to evaluate the changes in the fair value of the reporting unit that would result from changes in the assumptions. We involved our valuation specialists to assist in the evaluation of the Company’s methodologies and certain significant assumptions, such as the projections of revenue and the discount rate.
|
Cost of Vacation Ownership Products
|
|
Description of the Matter
|
The Company’s cost of vacation ownership products was $356 million for the year ended December 31, 2019. As discussed in Note 2 to the consolidated financial statements, the Company accounts for the cost of vacation ownership products utilizing the relative sales value method in accordance with the authoritative guidance for accounting for real estate time-sharing transactions. Changes in estimates used in applying the relative sales value method are recognized in the period that the changes occur.
Auditing the Company’s application of the relative sales value method was challenging due to the nature and extent of audit effort required as the calculations are complex and contain a significant volume of data. Additionally, the determination of the cost of vacation ownership products was sensitive to certain estimates, such as estimated future revenue from sale of vacation ownership products, which are affected by expectations about future market and economic conditions.
|
|
|
How We Addressed the Matter in Our Audit
|
We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Company’s process to determine the cost of vacation ownership products. For example, we tested controls over management’s review of the calculations, including the inputs and certain estimates, such as estimated future revenue from sale of vacation ownership products.
To test the cost of vacation ownership products, we performed audit procedures that included, among others, assessing the methodologies used, evaluating the estimates discussed above and testing the completeness and accuracy of the data used by the Company in the calculations. For example, we agreed inputs to the calculations to historical data and evaluated the estimates used in the calculations, such as estimated future revenue from sale of vacation ownership products, utilizing historical operating results and relevant market information available. We involved real estate subject matter resources on our team because the application of the relative sales value method is unique to companies in the real estate time-sharing industry.
|
|
2019
|
|
2018
|
|
2017
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Sale of vacation ownership products
|
$
|
1,390
|
|
|
$
|
990
|
|
|
$
|
757
|
|
Management and exchange
|
954
|
|
|
499
|
|
|
279
|
|
|||
Rental
|
628
|
|
|
371
|
|
|
262
|
|
|||
Financing
|
275
|
|
|
183
|
|
|
135
|
|
|||
Cost reimbursements
|
1,108
|
|
|
925
|
|
|
750
|
|
|||
TOTAL REVENUES
|
4,355
|
|
|
2,968
|
|
|
2,183
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Cost of vacation ownership products
|
356
|
|
|
260
|
|
|
194
|
|
|||
Marketing and sales
|
762
|
|
|
527
|
|
|
388
|
|
|||
Management and exchange
|
506
|
|
|
259
|
|
|
147
|
|
|||
Rental
|
416
|
|
|
281
|
|
|
221
|
|
|||
Financing
|
96
|
|
|
65
|
|
|
43
|
|
|||
General and administrative
|
300
|
|
|
198
|
|
|
106
|
|
|||
Depreciation and amortization
|
141
|
|
|
62
|
|
|
21
|
|
|||
Litigation charges
|
7
|
|
|
46
|
|
|
4
|
|
|||
Royalty fee
|
106
|
|
|
78
|
|
|
63
|
|
|||
Impairment
|
99
|
|
|
—
|
|
|
—
|
|
|||
Cost reimbursements
|
1,108
|
|
|
925
|
|
|
750
|
|
|||
TOTAL EXPENSES
|
3,897
|
|
|
2,701
|
|
|
1,937
|
|
|||
Gains and other income, net
|
16
|
|
|
21
|
|
|
6
|
|
|||
Interest expense
|
(132
|
)
|
|
(54
|
)
|
|
(10
|
)
|
|||
ILG acquisition-related costs
|
(118
|
)
|
|
(127
|
)
|
|
(1
|
)
|
|||
Other
|
1
|
|
|
(4
|
)
|
|
(1
|
)
|
|||
INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS
|
225
|
|
|
103
|
|
|
240
|
|
|||
Provision for income taxes
|
(83
|
)
|
|
(51
|
)
|
|
(5
|
)
|
|||
NET INCOME
|
142
|
|
|
52
|
|
|
235
|
|
|||
Net (income) loss attributable to noncontrolling interests
|
(4
|
)
|
|
3
|
|
|
—
|
|
|||
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
138
|
|
|
$
|
55
|
|
|
$
|
235
|
|
|
|
|
|
|
|
||||||
EARNINGS PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
|
|
|
|
|
||||||
Basic
|
$
|
3.13
|
|
|
$
|
1.64
|
|
|
$
|
8.70
|
|
Diluted
|
$
|
3.09
|
|
|
$
|
1.61
|
|
|
$
|
8.49
|
|
|
|
|
|
|
|
||||||
CASH DIVIDENDS DECLARED PER SHARE
|
$
|
1.89
|
|
|
$
|
1.65
|
|
|
$
|
1.45
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
NET INCOME
|
$
|
142
|
|
|
$
|
52
|
|
|
$
|
235
|
|
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(27
|
)
|
|
(5
|
)
|
|
12
|
|
|||
Derivative instrument adjustment, net of tax
|
(15
|
)
|
|
(6
|
)
|
|
—
|
|
|||
OTHER COMPREHENSIVE (LOSS) INCOME, NET OF TAX
|
(42
|
)
|
|
(11
|
)
|
|
12
|
|
|||
|
|
|
|
|
|
||||||
Net (income) loss attributable to noncontrolling interests
|
(4
|
)
|
|
3
|
|
|
—
|
|
|||
Other comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|||
COMPREHENSIVE (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
(4
|
)
|
|
3
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
96
|
|
|
$
|
44
|
|
|
$
|
247
|
|
|
2019
|
|
2018
|
||||
ASSETS
|
|
|
|
||||
Cash and cash equivalents
|
$
|
287
|
|
|
$
|
231
|
|
Restricted cash (including $64 and $69 from VIEs, respectively)
|
414
|
|
|
383
|
|
||
Accounts receivable, net (including $13 and $11 from VIEs, respectively)
|
323
|
|
|
324
|
|
||
Vacation ownership notes receivable, net (including $1,750 and $1,627 from VIEs, respectively)
|
2,233
|
|
|
2,039
|
|
||
Inventory
|
859
|
|
|
863
|
|
||
Property and equipment
|
751
|
|
|
951
|
|
||
Goodwill
|
2,892
|
|
|
2,828
|
|
||
Intangibles, net
|
1,027
|
|
|
1,107
|
|
||
Other (including $39 and $26 from VIEs, respectively)
|
428
|
|
|
292
|
|
||
TOTAL ASSETS
|
$
|
9,214
|
|
|
$
|
9,018
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Accounts payable
|
$
|
286
|
|
|
$
|
301
|
|
Advance deposits
|
187
|
|
|
171
|
|
||
Accrued liabilities (including $2 and $2 from VIEs, respectively)
|
397
|
|
|
246
|
|
||
Deferred revenue
|
433
|
|
|
383
|
|
||
Payroll and benefits liability
|
186
|
|
|
210
|
|
||
Deferred compensation liability
|
110
|
|
|
93
|
|
||
Securitized debt, net (including $1,871 and $1,706 from VIEs, respectively)
|
1,871
|
|
|
1,714
|
|
||
Debt, net
|
2,216
|
|
|
2,104
|
|
||
Other
|
197
|
|
|
12
|
|
||
Deferred taxes
|
300
|
|
|
318
|
|
||
TOTAL LIABILITIES
|
6,183
|
|
|
5,552
|
|
||
Contingencies and Commitments (Note 11)
|
|
|
|
||||
Preferred stock — $.01 par value; 2,000,000 shares authorized; none issued or outstanding
|
—
|
|
|
—
|
|
||
Common stock — $.01 par value; 100,000,000 shares authorized; 75,020,272 and 57,626,462 shares issued, respectively
|
1
|
|
|
1
|
|
||
Treasury stock — at cost; 33,438,176 and 11,633,731 shares, respectively
|
(1,253
|
)
|
|
(790
|
)
|
||
Additional paid-in capital
|
3,738
|
|
|
3,721
|
|
||
Accumulated other comprehensive income
|
(36
|
)
|
|
6
|
|
||
Retained earnings
|
569
|
|
|
523
|
|
||
TOTAL MVW SHAREHOLDERS' EQUITY
|
3,019
|
|
|
3,461
|
|
||
Noncontrolling interests
|
12
|
|
|
5
|
|
||
TOTAL EQUITY
|
3,031
|
|
|
3,466
|
|
||
TOTAL LIABILITIES AND EQUITY
|
$
|
9,214
|
|
|
$
|
9,018
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
OPERATING ACTIVITIES
|
|
|
|
|
|
||||||
Net income
|
$
|
142
|
|
|
$
|
52
|
|
|
$
|
235
|
|
Adjustments to reconcile net income to net cash, cash equivalents and restricted cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization of intangibles
|
141
|
|
|
62
|
|
|
21
|
|
|||
Amortization of debt discount and issuance costs
|
19
|
|
|
16
|
|
|
10
|
|
|||
Vacation ownership notes receivable reserve
|
112
|
|
|
68
|
|
|
52
|
|
|||
Share-based compensation
|
33
|
|
|
29
|
|
|
16
|
|
|||
Impairment charges
|
99
|
|
|
—
|
|
|
—
|
|
|||
(Gain) loss on disposal of property and equipment, net
|
(18
|
)
|
|
1
|
|
|
2
|
|
|||
Deferred income taxes
|
5
|
|
|
54
|
|
|
(61
|
)
|
|||
Net change in assets and liabilities, net of the effects of acquisition:
|
|
|
|
|
|
||||||
Accounts receivable
|
69
|
|
|
(38
|
)
|
|
(9
|
)
|
|||
Vacation ownership notes receivable originations
|
(817
|
)
|
|
(630
|
)
|
|
(466
|
)
|
|||
Vacation ownership notes receivable collections
|
493
|
|
|
386
|
|
|
270
|
|
|||
Inventory
|
65
|
|
|
9
|
|
|
45
|
|
|||
Purchase of vacation ownership units for future transfer to inventory
|
(20
|
)
|
|
—
|
|
|
(34
|
)
|
|||
Other assets
|
24
|
|
|
21
|
|
|
(21
|
)
|
|||
Accounts payable, advance deposits and accrued liabilities
|
17
|
|
|
21
|
|
|
39
|
|
|||
Deferred revenue
|
10
|
|
|
40
|
|
|
9
|
|
|||
Payroll and benefit liabilities
|
(25
|
)
|
|
(8
|
)
|
|
16
|
|
|||
Deferred compensation liability
|
18
|
|
|
10
|
|
|
12
|
|
|||
Other liabilities
|
23
|
|
|
—
|
|
|
—
|
|
|||
Other, net
|
(8
|
)
|
|
4
|
|
|
6
|
|
|||
Net cash, cash equivalents and restricted cash provided by operating activities
|
382
|
|
|
97
|
|
|
142
|
|
|||
INVESTING ACTIVITIES
|
|
|
|
|
|
||||||
Acquisition of a business, net of cash and restricted cash acquired
|
—
|
|
|
(1,393
|
)
|
|
—
|
|
|||
Disposition of subsidiary shares to noncontrolling interest holder
|
—
|
|
|
40
|
|
|
—
|
|
|||
Proceeds from collection of notes receivable
|
38
|
|
|
—
|
|
|
—
|
|
|||
Capital expenditures for property and equipment (excluding inventory)
|
(46
|
)
|
|
(40
|
)
|
|
(26
|
)
|
|||
Purchase of company owned life insurance
|
(6
|
)
|
|
(14
|
)
|
|
(12
|
)
|
|||
Dispositions, net
|
51
|
|
|
—
|
|
|
—
|
|
|||
Net cash, cash equivalents and restricted cash provided by (used in) investing activities
|
37
|
|
|
(1,407
|
)
|
|
(38
|
)
|
Common Stock Issued
|
|
|
|
Common Stock
|
|
Treasury Stock
|
|
Additional Paid-In Capital
|
|
Accumulated Other Comprehensive Income
|
|
Retained Earnings
|
|
Total MVW Shareholders' Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
36.6
|
|
|
BALANCE AT YEAR-END 2016
|
|
$
|
—
|
|
|
$
|
(607
|
)
|
|
$
|
1,163
|
|
|
$
|
5
|
|
|
$
|
334
|
|
|
$
|
895
|
|
|
$
|
—
|
|
|
$
|
895
|
|
—
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
235
|
|
|
235
|
|
|
—
|
|
|
235
|
|
||||||||
—
|
|
|
Foreign currency translation adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
12
|
|
||||||||
0.3
|
|
|
Amounts related to share-based compensation
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
||||||||
—
|
|
|
Repurchase of common stock
|
|
—
|
|
|
(88
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(88
|
)
|
|
—
|
|
|
(88
|
)
|
||||||||
—
|
|
|
Dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
(40
|
)
|
|
—
|
|
|
(40
|
)
|
||||||||
—
|
|
|
Equity component of convertible notes, net of issuance costs
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
33
|
|
||||||||
—
|
|
|
Purchase of convertible note hedges
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
||||||||
—
|
|
|
Issuance of warrants
|
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
20
|
|
||||||||
—
|
|
|
Employee stock plan issuance
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||||
36.9
|
|
|
BALANCE AT YEAR-END 2017
|
|
—
|
|
|
(694
|
)
|
|
1,189
|
|
|
17
|
|
|
529
|
|
|
1,041
|
|
|
—
|
|
|
1,041
|
|
||||||||
—
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55
|
|
|
55
|
|
|
(3
|
)
|
|
52
|
|
||||||||
20.5
|
|
|
ILG Acquisition
|
|
1
|
|
|
—
|
|
|
2,408
|
|
|
—
|
|
|
—
|
|
|
2,409
|
|
|
29
|
|
|
2,438
|
|
||||||||
—
|
|
|
Disposition of subsidiary shares to noncontrolling interest holder
|
|
—
|
|
|
—
|
|
|
72
|
|
|
—
|
|
|
—
|
|
|
72
|
|
|
(21
|
)
|
|
51
|
|
||||||||
—
|
|
|
Foreign currency translation adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
||||||||
—
|
|
|
Derivative instrument adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
||||||||
0.2
|
|
|
Amounts related to share-based compensation
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
52
|
|
||||||||
—
|
|
|
Repurchase of common stock
|
|
—
|
|
|
(96
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(96
|
)
|
|
—
|
|
|
(96
|
)
|
||||||||
—
|
|
|
Dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(61
|
)
|
|
(61
|
)
|
|
—
|
|
|
(61
|
)
|
||||||||
57.6
|
|
|
BALANCE AT YEAR-END 2018
|
|
1
|
|
|
(790
|
)
|
|
3,721
|
|
|
6
|
|
|
523
|
|
|
3,461
|
|
|
5
|
|
|
3,466
|
|
||||||||
—
|
|
|
Impact of adoption of ASU 2016-02
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
||||||||
57.6
|
|
|
OPENING BALANCE 2019
|
|
1
|
|
|
(790
|
)
|
|
3,721
|
|
|
6
|
|
|
515
|
|
|
3,453
|
|
|
5
|
|
|
3,458
|
|
||||||||
—
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
138
|
|
|
138
|
|
|
4
|
|
|
142
|
|
||||||||
—
|
|
|
ILG Acquisition purchase accounting adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
||||||||
—
|
|
|
Foreign currency translation adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
(27
|
)
|
||||||||
—
|
|
|
Derivative instrument adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
||||||||
0.3
|
|
|
Amounts related to share-based compensation
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
||||||||
—
|
|
|
Repurchase of common stock
|
|
—
|
|
|
(465
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(465
|
)
|
|
—
|
|
|
(465
|
)
|
||||||||
—
|
|
|
Dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
|
(84
|
)
|
|
—
|
|
|
(84
|
)
|
||||||||
17.1
|
|
|
Tax restructuring transaction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
—
|
|
|
Employee stock plan issuance
|
|
—
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||||||
75.0
|
|
|
BALANCE AT YEAR-END 2019
|
|
$
|
1
|
|
|
$
|
(1,253
|
)
|
|
$
|
3,738
|
|
|
$
|
(36
|
)
|
|
$
|
569
|
|
|
$
|
3,019
|
|
|
$
|
12
|
|
|
$
|
3,031
|
|
Fiscal Year
|
|
Fiscal Year-End Date
|
|
Number of Days
|
2019
|
|
December 31, 2019
|
|
365
|
2018
|
|
December 31, 2018
|
|
365
|
2017
|
|
December 31, 2017
|
|
366
|
•
|
Reclassified Resort management and other services revenue to Management and exchange revenue;
|
•
|
Reclassified Resort management and other services expense to Management and exchange expense;
|
•
|
Consolidated Consumer financing interest expense into Financing expense;
|
•
|
Reclassified depreciation expense from Marketing and sales expense, Management and exchange expense, Rental expense, and General and administrative expense to Depreciation and amortization expense;
|
•
|
Reclassified $53 million from Accrued liabilities to Accounts payable;
|
•
|
Reclassified $58 million from Accrued liabilities to Advance deposits;
|
•
|
Reclassified $64 million from Accrued liabilities to Deferred revenue;
|
•
|
Reclassified $2 million from Accrued liabilities to Payroll and benefits liability;
|
•
|
Reclassified $3 million from Payroll and benefits liability to Accounts payable; and
|
•
|
Reclassified $20 million of other debt from Debt, net to Securitized debt, net.
|
•
|
The expected use of the asset.
|
•
|
The expected useful life of another asset or a group of assets to which the useful life of the intangible asset may relate.
|
•
|
Any legal, regulatory, or contractual provisions that may limit the useful life.
|
•
|
Our own historical experience in renewing or extending similar arrangements, consistent with our intended use of the asset, regardless of whether those arrangements have explicit renewal or extension provisions.
|
•
|
The effects of obsolescence, demand, competition, and other economic factors.
|
•
|
The level of maintenance expenditures required to obtain the expected future cash flows from the asset.
|
•
|
Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities that we have the ability to access at the measurement date.
|
•
|
Level 2 inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (i.e., interest rates, yield curves, etc.), and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market corroborated inputs).
|
•
|
Level 3 includes unobservable inputs that reflect our assumptions about what factors market participants would use in pricing the asset or liability. We develop these inputs based on the best information available, including our own data.
|
•
|
Current — The vacation ownership note receivable is in good standing as payments and reporting are current per the terms contractually stipulated in the agreement.
|
•
|
Delinquent — We consider a vacation ownership note receivable to be delinquent based on the contractual terms of each individual financing agreement.
|
•
|
Non-performing — Our vacation ownership notes receivable are generally considered non-performing if interest or principal is more than 30 days past due. All non-performing vacation ownership notes receivable are placed on non-accrual status when they are over 90 days past due. We resume accruing interest when vacation ownership notes receivable are less than 90 days past due. We apply payments we receive for vacation ownership notes receivable on non-performing status first to interest, then to principal, and any remainder to fees.
|
($ in millions)
|
September 1, 2018
(as finalized)
|
||
Vacation ownership notes receivable
|
$
|
753
|
|
Inventory
|
484
|
|
|
Property and equipment
|
382
|
|
|
Intangible assets
|
1,145
|
|
|
Other assets
|
707
|
|
|
Deferred revenue
|
(291
|
)
|
|
Deferred taxes
|
(138
|
)
|
|
Debt
|
(392
|
)
|
|
Securitized debt from VIEs
|
(718
|
)
|
|
Other liabilities
|
(605
|
)
|
|
Net assets acquired
|
1,327
|
|
|
Goodwill(1)
|
2,890
|
|
|
|
$
|
4,217
|
|
(1)
|
Goodwill is calculated as total consideration transferred, net of cash acquired, less identified net assets acquired and it represents the value that we expect to obtain from synergies and growth opportunities from our combined operations.
|
($ in millions)
|
Vacation Ownership Segment
|
|
Exchange & Third-Party Management Segment
|
|
Total Consolidated
|
||||||
Balance at December 31, 2018
|
$
|
2,448
|
|
|
$
|
380
|
|
|
$
|
2,828
|
|
Measurement period adjustments
|
(4
|
)
|
|
66
|
|
|
62
|
|
|||
Foreign exchange adjustments
|
1
|
|
|
1
|
|
|
2
|
|
|||
Balance at December 31, 2019
|
$
|
2,445
|
|
|
$
|
447
|
|
|
$
|
2,892
|
|
($ in millions)
|
Estimated Fair Value
|
|
Estimated Useful Life
(in years)
|
||
Member relationships
|
$
|
671
|
|
|
15 to 20
|
Management contracts
|
357
|
|
|
15 to 25
|
|
Management contracts(1)
|
35
|
|
|
indefinite
|
|
Trade names and trademarks
|
82
|
|
|
indefinite
|
|
|
$
|
1,145
|
|
|
|
(1)
|
The indefinite-lived management contracts, by their terms, continue for the foreseeable horizon. There are no legal, regulatory, contractual, competitive, economic or other factors which limit the period of time over which these resort management contracts are expected to contribute future cash flows. These management contracts are entirely related to the VRI Europe business, which we disposed of in the fourth quarter of 2018.
|
($ in millions, except per share data)
|
|
2018
|
|
2017
|
||||
Revenues
|
|
$
|
4,216
|
|
|
$
|
3,926
|
|
Net income
|
|
$
|
210
|
|
|
$
|
185
|
|
Net income attributable to common shareholders
|
|
$
|
211
|
|
|
$
|
182
|
|
EARNINGS PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
|
|
|
|
||||
Basic
|
|
$
|
4.49
|
|
|
$
|
3.83
|
|
Diluted
|
|
$
|
4.38
|
|
|
$
|
3.74
|
|
|
2019
|
||||||||||||||
($ in millions)
|
Vacation Ownership
|
|
Exchange & Third-Party Management
|
|
Corporate and Other
|
|
Total
|
||||||||
Sale of vacation ownership products
|
$
|
1,390
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,390
|
|
|
|
|
|
|
|
|
|
||||||||
Ancillary revenues
|
243
|
|
|
4
|
|
|
—
|
|
|
247
|
|
||||
Management fee revenues
|
146
|
|
|
47
|
|
|
(13
|
)
|
|
180
|
|
||||
Other services revenues
|
120
|
|
|
247
|
|
|
160
|
|
|
527
|
|
||||
Management and exchange
|
509
|
|
|
298
|
|
|
147
|
|
|
954
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Rental
|
562
|
|
|
61
|
|
|
5
|
|
|
628
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cost reimbursements
|
1,137
|
|
|
91
|
|
|
(120
|
)
|
|
1,108
|
|
||||
Revenue from contracts with customers
|
3,598
|
|
|
450
|
|
|
32
|
|
|
4,080
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Financing
|
271
|
|
|
4
|
|
|
—
|
|
|
275
|
|
||||
Total Revenues
|
$
|
3,869
|
|
|
$
|
454
|
|
|
$
|
32
|
|
|
$
|
4,355
|
|
|
2018
|
||||||||||||||
($ in millions)
|
Vacation Ownership
|
|
Exchange & Third-Party Management
|
|
Corporate and Other
|
|
Total
|
||||||||
Sale of vacation ownership products
|
$
|
990
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
990
|
|
|
|
|
|
|
|
|
|
||||||||
Ancillary revenues
|
160
|
|
|
1
|
|
|
—
|
|
|
161
|
|
||||
Management fee revenues
|
114
|
|
|
30
|
|
|
(4
|
)
|
|
140
|
|
||||
Other services revenues
|
85
|
|
|
78
|
|
|
35
|
|
|
198
|
|
||||
Management and exchange
|
359
|
|
|
109
|
|
|
31
|
|
|
499
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Rental
|
352
|
|
|
18
|
|
|
1
|
|
|
371
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cost reimbursements
|
920
|
|
|
33
|
|
|
(28
|
)
|
|
925
|
|
||||
Revenue from contracts with customers
|
2,621
|
|
|
160
|
|
|
4
|
|
|
2,785
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Financing
|
182
|
|
|
1
|
|
|
—
|
|
|
183
|
|
||||
Total Revenues
|
$
|
2,803
|
|
|
$
|
161
|
|
|
$
|
4
|
|
|
$
|
2,968
|
|
|
2017
|
||||||||||||||
($ in millions)
|
Vacation Ownership
|
|
Exchange & Third-Party Management
|
|
Corporate and Other
|
|
Total
|
||||||||
Sale of vacation ownership products
|
$
|
757
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
757
|
|
|
|
|
|
|
|
|
|
||||||||
Ancillary revenues
|
118
|
|
|
—
|
|
|
—
|
|
|
118
|
|
||||
Management fee revenues
|
89
|
|
|
—
|
|
|
—
|
|
|
89
|
|
||||
Other services revenues
|
72
|
|
|
—
|
|
|
—
|
|
|
72
|
|
||||
Management and exchange
|
279
|
|
|
—
|
|
|
—
|
|
|
279
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Rental
|
262
|
|
|
—
|
|
|
—
|
|
|
262
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Cost reimbursements
|
750
|
|
|
—
|
|
|
—
|
|
|
750
|
|
||||
Revenue from contracts with customers
|
2,048
|
|
|
—
|
|
|
—
|
|
|
2,048
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Financing
|
135
|
|
|
—
|
|
|
—
|
|
|
135
|
|
||||
Total Revenues
|
$
|
2,183
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,183
|
|
|
2019
|
||||||||||||||
($ in millions)
|
Vacation Ownership
|
|
Exchange & Third-Party Management
|
|
Corporate and Other
|
|
Total
|
||||||||
Services transferred over time
|
$
|
1,964
|
|
|
$
|
224
|
|
|
$
|
32
|
|
|
$
|
2,220
|
|
Goods or services transferred at a point in time
|
1,634
|
|
|
226
|
|
|
—
|
|
|
1,860
|
|
||||
Revenue from contracts with customers
|
$
|
3,598
|
|
|
$
|
450
|
|
|
$
|
32
|
|
|
$
|
4,080
|
|
|
2018
|
||||||||||||||
($ in millions)
|
Vacation Ownership
|
|
Exchange & Third-Party Management
|
|
Corporate and Other
|
|
Total
|
||||||||
Services transferred over time
|
$
|
1,467
|
|
|
$
|
95
|
|
|
$
|
4
|
|
|
$
|
1,566
|
|
Goods or services transferred at a point in time
|
1,154
|
|
|
65
|
|
|
—
|
|
|
1,219
|
|
||||
Revenue from contracts with customers
|
$
|
2,621
|
|
|
$
|
160
|
|
|
$
|
4
|
|
|
$
|
2,785
|
|
|
2017
|
||||||||||||||
($ in millions)
|
Vacation Ownership
|
|
Exchange & Third-Party Management
|
|
Corporate and Other
|
|
Total
|
||||||||
Services transferred over time
|
$
|
1,149
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,149
|
|
Goods or services transferred at a point in time
|
899
|
|
|
—
|
|
|
—
|
|
|
899
|
|
||||
Revenue from contracts with customers
|
$
|
2,048
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,048
|
|
($ in millions)
|
At December 31, 2019
|
|
At December 31, 2018
|
||||
Receivables
|
|
|
|
||||
Accounts receivable
|
$
|
164
|
|
|
$
|
164
|
|
Vacation ownership notes receivable, net
|
2,233
|
|
|
2,039
|
|
||
|
$
|
2,397
|
|
|
$
|
2,203
|
|
|
|
|
|
||||
Contract Liabilities
|
|
|
|
||||
Advance deposits
|
$
|
187
|
|
|
$
|
171
|
|
Deferred revenue
|
433
|
|
|
383
|
|
||
|
$
|
620
|
|
|
$
|
554
|
|
($ in millions)
|
|
2019
|
|
2018
|
|
2017
|
||||||
United States
|
|
$
|
190
|
|
|
$
|
108
|
|
|
$
|
232
|
|
Non-U.S. jurisdictions
|
|
35
|
|
|
(5
|
)
|
|
8
|
|
|||
|
|
$
|
225
|
|
|
$
|
103
|
|
|
$
|
240
|
|
($ in millions)
|
|
2019
|
|
2018
|
|
2017
|
|||||||
Current
|
– U.S. Federal
|
|
$
|
(12
|
)
|
|
$
|
17
|
|
|
$
|
(49
|
)
|
|
– U.S. State
|
|
(29
|
)
|
|
(1
|
)
|
|
(7
|
)
|
|||
|
– Non-U.S.
|
|
(36
|
)
|
|
(10
|
)
|
|
(7
|
)
|
|||
|
|
|
(77
|
)
|
|
6
|
|
|
(63
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
Deferred
|
– U.S. Federal
|
|
(28
|
)
|
|
(46
|
)
|
|
44
|
|
|||
|
– U.S. State
|
|
17
|
|
|
(9
|
)
|
|
(1
|
)
|
|||
|
– Non-U.S.
|
|
5
|
|
|
(2
|
)
|
|
15
|
|
|||
|
|
|
(6
|
)
|
|
(57
|
)
|
|
58
|
|
|||
|
|
|
$
|
(83
|
)
|
|
$
|
(51
|
)
|
|
$
|
(5
|
)
|
|
|
2019
|
|
2018
|
|
2017
|
U.S. statutory income tax rate
|
|
21.0%
|
|
21.0%
|
|
35.0%
|
U.S. state income taxes, net of U.S. federal tax benefit
|
|
4.2
|
|
4.2
|
|
2.5
|
Share-based compensation, net of Section 162(m) limitation(1)
|
|
0.7
|
|
3.6
|
|
(2.5)
|
Transaction costs(2)
|
|
—
|
|
4.7
|
|
—
|
Other permanent differences(3)
|
|
3.9
|
|
4.2
|
|
(0.6)
|
Impact related to the Tax Cuts and Jobs Act of 2017
|
|
—
|
|
1.2
|
|
(27.1)
|
Foreign tax rate changes
|
|
—
|
|
(0.1)
|
|
(2.0)
|
Non-U.S. income (loss)(4)
|
|
2.2
|
|
3.9
|
|
(2.6)
|
Foreign tax credits
|
|
(6.3)
|
|
(1.4)
|
|
(0.1)
|
Unrecognized tax benefits
|
|
3.1
|
|
—
|
|
—
|
Change in valuation allowance(5)
|
|
7.0
|
|
8.6
|
|
—
|
Other items
|
|
1.1
|
|
(0.1)
|
|
(0.7)
|
Effective rate
|
|
36.9%
|
|
49.8%
|
|
1.9%
|
(1)
|
The 2018 increase is attributable to non-deductible executive compensation under provisions of the Tax Cuts and Jobs Act of 2017.
|
(2)
|
Attributed to non-deductible transaction costs incurred as a result of the ILG Acquisition.
|
(3)
|
Primarily due to non-deductible meal and entertainment expenses and new foreign tax provisions, under provisions of the Tax Cuts and Jobs Act of 2017.
|
(4)
|
Attributed to the difference between U.S. and foreign income tax rates and other foreign adjustments.
|
(5)
|
In 2019, primarily attributable to foreign tax credit carryforwards in the branch and treaty baskets and losses and future deductions in foreign jurisdictions for which a tax benefit has not been recognized through establishment of valuation allowances. In 2018, primarily attributable to losses and future deductions in foreign jurisdictions for which a tax benefit has not been recognized through establishment of valuation allowances. The 2017 impact is the net impact of foreign losses not resulting in a benefit due to the establishment of valuation allowances, partially offset by the release of a portion of previously established foreign valuation allowances.
|
($ in millions)
|
|
At Year-End 2019
|
|
At Year-End 2018
|
||||
Deferred Tax Assets
|
|
|
|
|
||||
Inventory
|
|
$
|
111
|
|
|
$
|
145
|
|
Reserves
|
|
74
|
|
|
84
|
|
||
Deferred revenue
|
|
12
|
|
|
22
|
|
||
Property and equipment
|
|
64
|
|
|
54
|
|
||
Net operating loss and capital loss carryforwards
|
|
61
|
|
|
59
|
|
||
Tax credits
|
|
37
|
|
|
24
|
|
||
Right-of-use asset
|
|
3
|
|
|
—
|
|
||
Other, net
|
|
58
|
|
|
21
|
|
||
Deferred tax assets
|
|
420
|
|
|
409
|
|
||
Less valuation allowance
|
|
(97
|
)
|
|
(106
|
)
|
||
Net deferred tax assets
|
|
323
|
|
|
303
|
|
||
|
|
|
|
|
||||
Deferred Tax Liabilities
|
|
|
|
|
||||
Long lived intangible assets
|
|
(234
|
)
|
|
(234
|
)
|
||
Deferred sales of vacation ownership interests
|
|
(357
|
)
|
|
(377
|
)
|
||
Right-of-use liability
|
|
(3
|
)
|
|
—
|
|
||
Deferred tax liabilities
|
|
(594
|
)
|
|
(611
|
)
|
||
|
|
|
|
|
||||
Total net deferred tax liabilities
|
|
$
|
(271
|
)
|
|
$
|
(308
|
)
|
($ in millions)
|
2019
|
|
2018
|
||||
Unrecognized tax benefit at beginning of year
|
$
|
2
|
|
|
$
|
2
|
|
Increases related to tax positions taken during a prior period
|
18
|
|
|
—
|
|
||
Increases related to tax positions taken during the current period
|
1
|
|
|
—
|
|
||
Decreases related to settlements with taxing authorities
|
—
|
|
|
—
|
|
||
Decreases as a result of a lapse of the applicable statute of limitations
|
—
|
|
|
—
|
|
||
Unrecognized tax benefit at end of year
|
$
|
21
|
|
|
$
|
2
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
($ in millions)
|
Originated
|
|
Acquired(1)
|
|
Total
|
|
Originated
|
|
Acquired
|
|
Total
|
||||||||||||
Securitized
|
$
|
1,378
|
|
|
$
|
372
|
|
|
$
|
1,750
|
|
|
$
|
1,070
|
|
|
$
|
557
|
|
|
$
|
1,627
|
|
Non-securitized
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Eligible for securitization(2)
|
155
|
|
|
10
|
|
|
165
|
|
|
85
|
|
|
22
|
|
|
107
|
|
||||||
Not eligible for securitization(2)
|
261
|
|
|
57
|
|
|
318
|
|
|
233
|
|
|
72
|
|
|
305
|
|
||||||
Subtotal
|
416
|
|
|
67
|
|
|
483
|
|
|
318
|
|
|
94
|
|
|
412
|
|
||||||
|
$
|
1,794
|
|
|
$
|
439
|
|
|
$
|
2,233
|
|
|
$
|
1,388
|
|
|
$
|
651
|
|
|
$
|
2,039
|
|
(1)
|
Net of impairment of $7 million recognized in 2019.
|
(2)
|
Refer to Footnote 7 “Financial Instruments” for discussion of eligibility of our vacation ownership notes receivable for securitization.
|
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Interest income associated with vacation ownership notes receivable — securitized
|
$
|
232
|
|
|
$
|
151
|
|
|
$
|
101
|
|
Interest income associated with vacation ownership notes receivable — non-securitized
|
32
|
|
|
24
|
|
|
27
|
|
|||
Total interest income associated with vacation ownership notes receivable
|
$
|
264
|
|
|
$
|
175
|
|
|
$
|
128
|
|
($ in millions)
|
Year Ended
December 31, 2019
|
|
Year Ended
December 31, 2018
|
||||
Accretable yield balance, beginning of period
|
$
|
250
|
|
|
$
|
—
|
|
Acquired accretable yield
|
—
|
|
|
284
|
|
||
Accretion
|
(78
|
)
|
|
(32
|
)
|
||
Reclassification to non-accretable difference
|
(6
|
)
|
|
(2
|
)
|
||
Accretable yield balance, end of period
|
$
|
166
|
|
|
$
|
250
|
|
|
|
|
|
||||
Non-accretable difference, end of period
|
$
|
55
|
|
|
$
|
68
|
|
|
Acquired Vacation Ownership Notes Receivable
|
||||||||||
($ in millions)
|
Non-Securitized
|
|
Securitized
|
|
Total
|
||||||
2020
|
$
|
7
|
|
|
$
|
48
|
|
|
$
|
55
|
|
2021
|
6
|
|
|
45
|
|
|
51
|
|
|||
2022
|
7
|
|
|
45
|
|
|
52
|
|
|||
2023
|
7
|
|
|
45
|
|
|
52
|
|
|||
2024
|
7
|
|
|
43
|
|
|
50
|
|
|||
Thereafter
|
33
|
|
|
146
|
|
|
179
|
|
|||
Balance at December 31, 2019
|
$
|
67
|
|
|
$
|
372
|
|
|
$
|
439
|
|
Weighted average stated interest rate
|
13.4%
|
|
13.5%
|
|
13.5%
|
||||||
Range of stated interest rates
|
3.5% to 17.9%
|
|
6.0% to 16.9%
|
|
3.5% to 17.9%
|
|
Originated Vacation Ownership Notes Receivable
|
||||||||||
($ in millions)
|
Non-Securitized
|
|
Securitized
|
|
Total
|
||||||
2020
|
$
|
45
|
|
|
$
|
135
|
|
|
$
|
180
|
|
2021
|
36
|
|
|
139
|
|
|
175
|
|
|||
2022
|
34
|
|
|
142
|
|
|
176
|
|
|||
2023
|
32
|
|
|
143
|
|
|
175
|
|
|||
2024
|
33
|
|
|
143
|
|
|
176
|
|
|||
Thereafter
|
236
|
|
|
676
|
|
|
912
|
|
|||
Balance at December 31, 2019
|
$
|
416
|
|
|
$
|
1,378
|
|
|
$
|
1,794
|
|
Weighted average stated interest rate
|
12.5%
|
|
12.6%
|
|
12.5%
|
||||||
Range of stated interest rates
|
0.0% to 18.0%
|
|
0.0% to 17.5%
|
|
0.0% to 18.0%
|
|
Originated Vacation Ownership Notes Receivable
|
||||||||||
($ in millions)
|
Non-Securitized
|
|
Securitized
|
|
Total
|
||||||
Balance at December 30, 2016
|
$
|
58
|
|
|
$
|
54
|
|
|
$
|
112
|
|
Increase in vacation ownership notes receivable reserve
|
42
|
|
|
10
|
|
|
52
|
|
|||
Securitizations
|
(29
|
)
|
|
29
|
|
|
—
|
|
|||
Clean-up call
|
4
|
|
|
(4
|
)
|
|
—
|
|
|||
Write-offs
|
(45
|
)
|
|
—
|
|
|
(45
|
)
|
|||
Defaulted vacation ownership notes receivable repurchase activity(1)
|
28
|
|
|
(28
|
)
|
|
—
|
|
|||
Balance at December 31, 2017
|
58
|
|
|
61
|
|
|
119
|
|
|||
Increase in vacation ownership notes receivable reserve
|
57
|
|
|
7
|
|
|
64
|
|
|||
Securitizations
|
(39
|
)
|
|
39
|
|
|
—
|
|
|||
Clean-up call
|
1
|
|
|
(1
|
)
|
|
—
|
|
|||
Write-offs
|
(43
|
)
|
|
—
|
|
|
(43
|
)
|
|||
Defaulted vacation ownership notes receivable repurchase activity(1)
|
27
|
|
|
(27
|
)
|
|
—
|
|
|||
Balance at December 31, 2018
|
61
|
|
|
79
|
|
|
140
|
|
|||
Increase in vacation ownership notes receivable reserve
|
94
|
|
|
18
|
|
|
112
|
|
|||
Securitizations
|
(81
|
)
|
|
81
|
|
|
—
|
|
|||
Clean-up call
|
24
|
|
|
(24
|
)
|
|
—
|
|
|||
Write-offs
|
(48
|
)
|
|
—
|
|
|
(48
|
)
|
|||
Defaulted vacation ownership notes receivable repurchase activity(1)
|
40
|
|
|
(40
|
)
|
|
—
|
|
|||
Balance at December 31, 2019
|
$
|
90
|
|
|
$
|
114
|
|
|
$
|
204
|
|
(1)
|
Decrease in securitized vacation ownership notes receivable reserve and increase in non-securitized vacation ownership notes receivable reserve was attributable to the transfer of the reserve when we voluntarily repurchased defaulted securitized vacation ownership notes receivable.
|
|
Legacy-MVW Vacation Ownership Notes Receivable
|
||||||||||
($ in millions)
|
Non-Securitized
|
|
Securitized
|
|
Total
|
||||||
Investment in vacation ownership notes receivable on non-accrual status at year-end 2019
|
$
|
43
|
|
|
$
|
11
|
|
|
$
|
54
|
|
Investment in vacation ownership notes receivable on non-accrual status at year-end 2018
|
$
|
36
|
|
|
$
|
9
|
|
|
$
|
45
|
|
Average investment in vacation ownership notes receivable on non-accrual status during 2019
|
$
|
40
|
|
|
$
|
10
|
|
|
$
|
50
|
|
|
Legacy-MVW Vacation Ownership Notes Receivable
|
||||||||||
($ in millions)
|
Non-Securitized
|
|
Securitized
|
|
Total
|
||||||
31 – 90 days past due
|
$
|
7
|
|
|
$
|
33
|
|
|
$
|
40
|
|
91 – 150 days past due
|
4
|
|
|
11
|
|
|
15
|
|
|||
Greater than 150 days past due
|
39
|
|
|
—
|
|
|
39
|
|
|||
Total past due
|
50
|
|
|
44
|
|
|
94
|
|
|||
Current
|
222
|
|
|
1,254
|
|
|
1,476
|
|
|||
Total vacation ownership notes receivable
|
$
|
272
|
|
|
$
|
1,298
|
|
|
$
|
1,570
|
|
|
Legacy-MVW Vacation Ownership Notes Receivable
|
||||||||||
($ in millions)
|
Non-Securitized
|
|
Securitized
|
|
Total
|
||||||
31 – 90 days past due
|
$
|
7
|
|
|
$
|
26
|
|
|
$
|
33
|
|
91 – 150 days past due
|
3
|
|
|
9
|
|
|
12
|
|
|||
Greater than 150 days past due
|
33
|
|
|
—
|
|
|
33
|
|
|||
Total past due
|
43
|
|
|
35
|
|
|
78
|
|
|||
Current
|
235
|
|
|
1,090
|
|
|
1,325
|
|
|||
Total vacation ownership notes receivable
|
$
|
278
|
|
|
$
|
1,125
|
|
|
$
|
1,403
|
|
|
Acquired Vacation Ownership Notes Receivable as of December 31, 2019
|
||||||||||||||||||
($ in millions)
|
700 +
|
|
600 - 699
|
|
< 600
|
|
No Score
|
|
Total
|
||||||||||
Westin
|
$
|
103
|
|
|
$
|
57
|
|
|
$
|
4
|
|
|
$
|
13
|
|
|
$
|
177
|
|
Sheraton
|
95
|
|
|
83
|
|
|
15
|
|
|
37
|
|
|
230
|
|
|||||
Hyatt
|
15
|
|
|
10
|
|
|
1
|
|
|
—
|
|
|
26
|
|
|||||
Other
|
3
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
6
|
|
|||||
|
$
|
216
|
|
|
$
|
151
|
|
|
$
|
20
|
|
|
$
|
52
|
|
|
$
|
439
|
|
|
Acquired Vacation Ownership Notes Receivable as of December 31, 2018
|
||||||||||||||||||
($ in millions)
|
700 +
|
|
600 - 699
|
|
< 600
|
|
No Score
|
|
Total
|
||||||||||
Westin
|
$
|
154
|
|
|
$
|
82
|
|
|
$
|
6
|
|
|
$
|
21
|
|
|
$
|
263
|
|
Sheraton
|
145
|
|
|
124
|
|
|
21
|
|
|
55
|
|
|
345
|
|
|||||
Hyatt
|
20
|
|
|
13
|
|
|
2
|
|
|
—
|
|
|
35
|
|
|||||
Other
|
4
|
|
|
1
|
|
|
—
|
|
|
3
|
|
|
8
|
|
|||||
|
$
|
323
|
|
|
$
|
220
|
|
|
$
|
29
|
|
|
$
|
79
|
|
|
$
|
651
|
|
|
Originated Vacation Ownership Notes Receivable as of December 31, 2019
|
||||||||||||||||||
($ in millions)
|
700 +
|
|
600 - 699
|
|
< 600
|
|
No Score
|
|
Total
|
||||||||||
Westin
|
$
|
122
|
|
|
$
|
46
|
|
|
$
|
5
|
|
|
$
|
25
|
|
|
$
|
198
|
|
Sheraton
|
97
|
|
|
61
|
|
|
13
|
|
|
37
|
|
|
208
|
|
|||||
Hyatt
|
16
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|||||
|
$
|
235
|
|
|
$
|
113
|
|
|
$
|
18
|
|
|
$
|
62
|
|
|
$
|
428
|
|
|
Originated Vacation Ownership Notes Receivable as of December 31, 2018
|
||||||||||||||||||
($ in millions)
|
700 +
|
|
600 - 699
|
|
< 600
|
|
No Score
|
|
Total
|
||||||||||
Westin
|
$
|
43
|
|
|
$
|
11
|
|
|
$
|
1
|
|
|
$
|
7
|
|
|
$
|
62
|
|
Sheraton
|
28
|
|
|
17
|
|
|
3
|
|
|
9
|
|
|
57
|
|
|||||
Hyatt
|
5
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||
|
$
|
76
|
|
|
$
|
30
|
|
|
$
|
4
|
|
|
$
|
16
|
|
|
$
|
126
|
|
|
Originated Vacation Ownership Notes Receivable
|
||||||||||||||||||||||||||
|
|
|
|
|
Delinquent
|
|
Defaulted
|
|
Total Delinquent & Defaulted
|
||||||||||||||||||
($ in millions)
|
Receivables
|
|
Current
|
|
30 - 59 Days
|
|
60 - 89 Days
|
|
90 - 119 Days
|
|
> 120 Days
|
|
|||||||||||||||
As of December 31, 2019
|
$
|
428
|
|
|
$
|
401
|
|
|
$
|
8
|
|
|
$
|
6
|
|
|
$
|
4
|
|
|
$
|
9
|
|
|
$
|
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
As of December 31, 2018
|
$
|
126
|
|
|
$
|
124
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
At December 31, 2019
|
|
At December 31, 2018
|
||||||||||||
($ in millions)
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
Originated vacation ownership notes receivable
|
$
|
1,794
|
|
|
$
|
1,825
|
|
|
$
|
1,388
|
|
|
$
|
1,413
|
|
Other assets
|
45
|
|
|
45
|
|
|
66
|
|
|
66
|
|
||||
|
$
|
1,839
|
|
|
$
|
1,870
|
|
|
$
|
1,454
|
|
|
$
|
1,479
|
|
|
|
|
|
|
|
|
|
||||||||
Securitized debt, net
|
$
|
(1,871
|
)
|
|
$
|
(1,924
|
)
|
|
$
|
(1,714
|
)
|
|
$
|
(1,718
|
)
|
2026 Notes, net
|
(742
|
)
|
|
(824
|
)
|
|
(741
|
)
|
|
(726
|
)
|
||||
2028 Notes, net
|
(345
|
)
|
|
(358
|
)
|
|
—
|
|
|
—
|
|
||||
Exchange Notes, net
|
—
|
|
|
—
|
|
|
(88
|
)
|
|
(87
|
)
|
||||
IAC Notes
|
—
|
|
|
—
|
|
|
(141
|
)
|
|
(140
|
)
|
||||
Term Loan, net
|
(881
|
)
|
|
(899
|
)
|
|
(888
|
)
|
|
(887
|
)
|
||||
Revolving Corporate Credit Facility, net
|
(27
|
)
|
|
(27
|
)
|
|
—
|
|
|
—
|
|
||||
Convertible notes, net
|
(207
|
)
|
|
(247
|
)
|
|
(199
|
)
|
|
(198
|
)
|
||||
Non-interest bearing note payable, net
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
(30
|
)
|
||||
|
$
|
(4,073
|
)
|
|
$
|
(4,279
|
)
|
|
$
|
(3,801
|
)
|
|
$
|
(3,786
|
)
|
|
At December 31, 2019
|
|
At December 31, 2018
|
||||||||||||
($ in millions)
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
Originated vacation ownership notes receivable
|
|
|
|
|
|
|
|
||||||||
Securitized
|
$
|
1,378
|
|
|
$
|
1,399
|
|
|
$
|
1,070
|
|
|
$
|
1,093
|
|
|
|
|
|
|
|
|
|
||||||||
Eligible for securitization
|
155
|
|
|
165
|
|
|
85
|
|
|
87
|
|
||||
Not eligible for securitization
|
261
|
|
|
261
|
|
|
233
|
|
|
233
|
|
||||
Non-securitized
|
416
|
|
|
426
|
|
|
318
|
|
|
320
|
|
||||
|
$
|
1,794
|
|
|
$
|
1,825
|
|
|
$
|
1,388
|
|
|
$
|
1,413
|
|
(1)
|
The computations of diluted earnings per share attributable to common shareholders exclude approximately 345,000, 165,000 and 238,000 shares of common stock, the maximum number of shares issuable as of December 31, 2019,
|
($ in millions)
|
|
At Year-End 2019
|
|
At Year-End 2018
|
||||
Finished goods(1)
|
|
$
|
777
|
|
|
$
|
843
|
|
Work-in-progress
|
|
69
|
|
|
9
|
|
||
Real estate inventory
|
|
846
|
|
|
852
|
|
||
Other
|
|
13
|
|
|
11
|
|
||
|
|
$
|
859
|
|
|
$
|
863
|
|
(1)
|
Represents completed inventory that is registered for sale as vacation ownership interests and inventory expected to be acquired pursuant to estimated future foreclosures.
|
($ in millions)
|
|
At Year-End 2019
|
|
At Year-End 2018
|
||||
Land and land improvements
|
|
$
|
280
|
|
|
$
|
466
|
|
Buildings and leasehold improvements
|
|
389
|
|
|
404
|
|
||
Furniture, fixtures and other equipment
|
|
94
|
|
|
88
|
|
||
Information technology
|
|
312
|
|
|
297
|
|
||
Construction in progress
|
|
82
|
|
|
32
|
|
||
|
|
1,157
|
|
|
1,287
|
|
||
Accumulated depreciation
|
|
(406
|
)
|
|
(336
|
)
|
||
|
|
$
|
751
|
|
|
$
|
951
|
|
•
|
We have various contracts for the use of information technology hardware and software that we use in the normal course of business. Our aggregate commitments under these contracts were $65 million, of which we expect $31 million, $18 million, $10 million, $5 million and $1 million will be paid in 2020, 2021, 2022, 2023 and 2024, respectively.
|
•
|
We have a commitment to purchase an operating property, that we manage, located in New York, New York, for $183 million, of which $7 million is attributable to a related finance lease arrangement and recorded in Debt. We expect to acquire the units in the property, in their current form, over time. In January 2020, subsequent to the end of 2019, we acquired 57 completed vacation ownership units, as well as office and ancillary space, for $86 million, of which $20 million was paid in December 2019. We expect to make payments for the remaining commitment of $97 million in 2021. See Footnote 17 “Variable Interest Entities” for additional information on this transaction and our activities relating to the VIE involved in this transaction.
|
•
|
We have a commitment to purchase 88 vacation ownership units located in Bali, Indonesia for use in our Vacation Ownership segment, contingent upon completion of construction to agreed-upon standards within specified timeframes. We expect to complete the acquisition in 2020 and to make the remaining payments with respect to these units when specific construction milestones are completed, as follows: $25 million in 2020 and $2 million in 2021.
|
•
|
We have a remaining commitment to purchase an operating property, that we manage, located in San Francisco, California for $113 million. In February 2020, subsequent to the end of 2019, we acquired 34 units in the property for $25 million. We expect to make payments for the remaining commitment as follows: $32 million in 2021, $24 million in 2022, and $32 million in 2023. See Footnote 3 “Acquisitions and Dispositions” for information on the purchase that occurred during 2019 and Footnote 17 “Variable Interest Entities” for additional information on this transaction and our activities relating to the VIE involved in this transaction.
|
•
|
During the first quarter of 2020, we assigned a commitment to purchase a property located in Waikiki, Hawaii, that we had as of December 31, 2019, to a third-party developer. If we are unable to negotiate a capital efficient inventory arrangement, we are committed to purchasing the property, in its current form, for $98 million in 2021. We are required to purchase the property from the third-party developer unless it has been sold to another party. The property is held by a VIE for which we are not the primary beneficiary as we do not control the operations of the VIE. Accordingly, we will not consolidate the VIE.
|
($ in millions)
|
Balance Sheet Classification
|
|
At December 31, 2019
|
||
Operating lease assets
|
Other assets
|
|
$
|
142
|
|
Finance lease assets
|
Property and equipment
|
|
13
|
|
|
|
|
|
$
|
155
|
|
|
|
|
|
||
Operating lease liabilities
|
Accrued liabilities
|
|
$
|
151
|
|
Finance lease liabilities
|
Debt
|
|
14
|
|
|
|
|
|
$
|
165
|
|
($ in millions)
|
Income Statement Classification
|
|
2019
|
||||
Operating lease cost
|
Marketing and sales expense
General and administrative expense |
|
$
|
33
|
|
||
Finance lease cost
|
|
|
|
||||
Amortization of right-of-use assets
|
Depreciation and amortization
|
|
5
|
|
|||
Interest on lease liabilities
|
Financing expense
|
|
1
|
|
|||
Variable lease cost
|
Marketing and sales expense
|
|
5
|
|
|||
|
|
|
$
|
44
|
|
($ in millions)
|
Operating Leases
|
|
Finance Leases
|
|
Total
|
||||||
2020
|
$
|
34
|
|
|
$
|
11
|
|
|
$
|
45
|
|
2021
|
24
|
|
|
2
|
|
|
26
|
|
|||
2022
|
20
|
|
|
1
|
|
|
21
|
|
|||
2023
|
19
|
|
|
—
|
|
|
19
|
|
|||
2024
|
17
|
|
|
—
|
|
|
17
|
|
|||
Thereafter
|
116
|
|
|
—
|
|
|
116
|
|
|||
Total lease payments
|
230
|
|
|
14
|
|
|
244
|
|
|||
Less: Imputed interest
|
(79
|
)
|
|
—
|
|
|
(79
|
)
|
|||
|
$
|
151
|
|
|
$
|
14
|
|
|
$
|
165
|
|
|
Operating Leases
|
|
Finance Leases
|
Weighted-average remaining lease term
|
10.5 years
|
|
1.0 years
|
Weighted-average discount rate
|
6.1%
|
|
4.9%
|
($ in millions)
|
2019
|
||
Cash paid for amounts included in measurement of lease liabilities
|
|
||
Operating cash flows for finance leases
|
$
|
1
|
|
Operating cash flows for operating leases
|
$
|
39
|
|
Financing cash flows for finance leases
|
$
|
12
|
|
|
|
||
Right-of-use assets obtained in exchange for lease obligations
|
|
||
Operating leases
|
$
|
33
|
|
Finance leases
|
$
|
3
|
|
($ in millions)
|
At December 31, 2019
|
|
At December 31, 2018
|
|||||
Vacation ownership notes receivable securitizations, gross(1)
|
$
|
1,850
|
|
|
$
|
1,590
|
|
|
Unamortized debt discount and issuance costs
|
(18
|
)
|
|
(11
|
)
|
|||
|
|
1,832
|
|
|
1,579
|
|
||
|
|
|
|
|
||||
Warehouse Credit Facility, gross(2)
|
21
|
|
|
116
|
|
|||
Unamortized debt issuance costs
|
(2
|
)
|
|
(1
|
)
|
|||
|
|
19
|
|
|
115
|
|
||
|
|
|
|
|
||||
Other
|
20
|
|
|
20
|
|
|||
|
|
$
|
1,871
|
|
|
$
|
1,714
|
|
(1)
|
Interest rates as of December 31, 2019 range from 2.2% to 4.4%, with a weighted average interest rate of 2.9%
|
(2)
|
Effective interest rate as of December 31, 2019 was 2.9%
|
|
Vacation Ownership Notes Receivable Securitizations
|
|
Warehouse Credit Facility
|
|
Other
|
|
Total
|
||||||||
($ in millions)
|
|
|
|
||||||||||||
Payments Year
|
|
|
|
|
|
|
|
||||||||
2020
|
$
|
186
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
189
|
|
2021
|
192
|
|
|
1
|
|
|
2
|
|
|
195
|
|
||||
2022
|
195
|
|
|
2
|
|
|
2
|
|
|
199
|
|
||||
2023
|
197
|
|
|
17
|
|
|
2
|
|
|
216
|
|
||||
2024
|
199
|
|
|
—
|
|
|
3
|
|
|
202
|
|
||||
Thereafter
|
881
|
|
|
—
|
|
|
9
|
|
|
890
|
|
||||
|
$
|
1,850
|
|
|
$
|
21
|
|
|
$
|
20
|
|
|
$
|
1,891
|
|
($ in millions)
|
At December 31, 2019
|
|
At December 31, 2018
|
|||||
Senior Unsecured Notes
|
|
|
|
|||||
|
2026 Notes
|
$
|
750
|
|
|
$
|
750
|
|
|
Unamortized debt issuance costs
|
(8
|
)
|
|
(9
|
)
|
||
|
|
742
|
|
|
741
|
|
||
|
|
|
|
|
||||
|
2028 Notes
|
350
|
|
|
—
|
|
||
|
Unamortized debt issuance costs
|
(5
|
)
|
|
—
|
|
||
|
|
345
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
Exchange Notes
|
—
|
|
|
89
|
|
||
|
Unamortized debt issuance costs
|
—
|
|
|
(1
|
)
|
||
|
|
—
|
|
|
88
|
|
||
|
|
|
|
|
||||
|
IAC Notes
|
—
|
|
|
141
|
|
||
|
|
|
|
|
||||
Corporate Credit Facility
|
|
|
|
|||||
|
Term Loan
|
893
|
|
|
900
|
|
||
|
Unamortized debt discount and issuance costs
|
(12
|
)
|
|
(12
|
)
|
||
|
|
881
|
|
|
888
|
|
||
|
|
|
|
|
||||
|
Revolving Corporate Credit Facility
|
30
|
|
|
—
|
|
||
|
Unamortized debt issuance costs(1)
|
(3
|
)
|
|
—
|
|
||
|
|
27
|
|
|
—
|
|
||
|
|
|
|
|
||||
Convertible notes, gross
|
230
|
|
|
230
|
|
|||
Unamortized debt discount and issuance costs
|
(23
|
)
|
|
(31
|
)
|
|||
|
|
207
|
|
|
199
|
|
||
|
|
|
|
|
||||
Non-interest bearing note payable
|
—
|
|
|
31
|
|
|||
Unamortized debt discount
|
—
|
|
|
(1
|
)
|
|||
|
|
—
|
|
|
30
|
|
||
|
|
|
|
|
||||
Finance leases
|
14
|
|
|
17
|
|
|||
|
|
$
|
2,216
|
|
|
$
|
2,104
|
|
(1)
|
Excludes $4 million of unamortized debt issuance costs as of December 31, 2018, as no cash borrowings were outstanding on the Revolving Corporate Credit Facility, as defined below, at that time.
|
($ in millions)
|
2026 Notes
|
|
2028 Notes
|
|
Term Loan
|
|
Revolving Corporate Credit Facility
|
|
Convertible Notes
|
|
Total
|
||||||||||||
Payments Year
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2020
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9
|
|
2021
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
9
|
|
||||||
2022
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
230
|
|
|
239
|
|
||||||
2023
|
—
|
|
|
—
|
|
|
9
|
|
|
30
|
|
|
—
|
|
|
39
|
|
||||||
2024
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
9
|
|
||||||
Thereafter
|
750
|
|
|
350
|
|
|
848
|
|
|
—
|
|
|
—
|
|
|
1,948
|
|
||||||
|
$
|
750
|
|
|
$
|
350
|
|
|
$
|
893
|
|
|
$
|
30
|
|
|
$
|
230
|
|
|
$
|
2,253
|
|
•
|
$750 million aggregate principal amount of 6.500% Senior Unsecured Notes due 2026 issued in the third quarter of 2018 with a maturity date of September 15, 2026 (the “2026 Notes”);
|
•
|
$350 million aggregate principal amount of 4.750% Senior Unsecured Notes due 2028 issued in the fourth quarter of 2019 with a maturity date of January 15, 2028 (the “2028 Notes”);
|
•
|
the 5.625% Senior Unsecured Notes due 2023 offered in exchange for the IAC Notes (as defined below) during the third quarter of 2018 (the “Exchange Notes”); and
|
•
|
the 5.625% Senior Unsecured Notes due 2023 assumed in connection with the ILG Acquisition (the “IAC Notes”).
|
($ in millions)
|
Derivative Instrument Adjustments
|
||
Balance at December 30, 2016
|
$
|
—
|
|
Other comprehensive loss before reclassifications
|
—
|
|
|
Reclassification to Income Statement
|
—
|
|
|
Net other comprehensive loss
|
—
|
|
|
Balance at December 31, 2017
|
—
|
|
|
Other comprehensive loss before reclassifications
|
(6
|
)
|
|
Reclassification to Income Statement
|
—
|
|
|
Net other comprehensive loss
|
(6
|
)
|
|
Balance at December 31, 2018
|
(6
|
)
|
|
Other comprehensive loss before reclassifications
|
(15
|
)
|
|
Reclassification to Income Statement
|
—
|
|
|
Net other comprehensive loss
|
(15
|
)
|
|
Balance at December 31, 2019
|
$
|
(21
|
)
|
($ in millions)
|
At December 31, 2019
|
|
At December 31, 2018
|
||||
Liability component
|
|
|
|
||||
Principal amount
|
$
|
230
|
|
|
$
|
230
|
|
Unamortized debt discount
|
(20
|
)
|
|
(26
|
)
|
||
Unamortized debt issuance costs
|
(3
|
)
|
|
(5
|
)
|
||
Net carrying amount of the liability component
|
$
|
207
|
|
|
$
|
199
|
|
|
|
|
|
||||
Carrying amount of equity component, net of issuance costs
|
$
|
33
|
|
|
$
|
33
|
|
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Contractual interest expense
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
1
|
|
Amortization of debt discount
|
6
|
|
|
6
|
|
|
2
|
|
|||
Amortization of debt issuance costs
|
2
|
|
|
1
|
|
|
—
|
|
|||
|
$
|
11
|
|
|
$
|
10
|
|
|
$
|
3
|
|
($ in millions, except per share amounts)
|
|
Number of
Shares Repurchased |
|
Cost of Shares
Repurchased |
|
Average Price
Paid per Share |
|||||
As of December 31, 2018
|
|
11,687,774
|
|
|
$
|
793
|
|
|
$
|
67.85
|
|
For the year ended December 31, 2019
|
|
4,731,176
|
|
|
465
|
|
|
98.24
|
|
||
As of December 31, 2019
|
|
16,418,950
|
|
|
$
|
1,258
|
|
|
$
|
76.60
|
|
Declaration Date
|
|
Shareholder Record Date
|
|
Distribution Date
|
|
Dividend per Share
|
February 15, 2019
|
|
February 28, 2019
|
|
March 14, 2019
|
|
$0.45
|
May 9, 2019
|
|
May 23, 2019
|
|
June 6, 2019
|
|
$0.45
|
September 5, 2019
|
|
September 19, 2019
|
|
October 3, 2019
|
|
$0.45
|
December 9, 2019
|
|
December 23, 2019
|
|
January 6, 2020
|
|
$0.54
|
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Service-based RSUs
|
$
|
17
|
|
|
$
|
12
|
|
|
$
|
10
|
|
Performance-based RSUs
|
7
|
|
|
7
|
|
|
4
|
|
|||
ILG Acquisition Converted RSUs
|
10
|
|
|
13
|
|
|
—
|
|
|||
|
34
|
|
|
32
|
|
|
14
|
|
|||
SARs
|
3
|
|
|
3
|
|
|
2
|
|
|||
Stock options
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
$
|
37
|
|
|
$
|
35
|
|
|
$
|
16
|
|
($ in millions)
|
At Year-End 2019(1)
|
|
At Year-End 2018
|
||||
Service-based RSUs
|
$
|
17
|
|
|
$
|
16
|
|
Performance-based RSUs
|
10
|
|
|
7
|
|
||
ILG Acquisition Converted RSUs
|
3
|
|
|
15
|
|
||
|
30
|
|
|
38
|
|
||
SARs
|
1
|
|
|
1
|
|
||
Stock options
|
—
|
|
|
—
|
|
||
|
$
|
31
|
|
|
$
|
39
|
|
(1)
|
As of December 31, 2019, the weighted average remaining term for RSU grants outstanding at year-end 2019 was one to two years and we expect that deferred compensation expense will be recognized over a weighted average period of one to three years.
|
|
2019
|
||||||||||||||||
|
Service-based
|
|
Performance-based
|
|
Total
|
||||||||||||
|
Number of RSUs
|
|
Weighted Average Grant-Date Fair Value Per RSU
|
|
Number of RSUs
|
|
Weighted Average Grant-Date Fair Value Per RSU
|
|
Number of RSUs
|
|
Weighted Average Grant-Date Fair Value Per RSU
|
||||||
Outstanding at year-end 2018
|
753,581
|
|
$
|
89.66
|
|
|
307,080
|
|
$
|
87.75
|
|
|
1,060,661
|
|
$
|
89.11
|
|
Granted
|
194,075
|
|
$
|
96.16
|
|
|
325,638
|
|
$
|
95.36
|
|
|
519,713
|
|
$
|
95.66
|
|
Distributed
|
(278,729)
|
|
$
|
101.49
|
|
|
(76,839)
|
|
$
|
58.40
|
|
|
(355,568)
|
|
$
|
92.18
|
|
Forfeited
|
(20,352)
|
|
$
|
110.44
|
|
|
(66,557)
|
|
$
|
58.90
|
|
|
(86,909)
|
|
$
|
70.97
|
|
Outstanding at year-end 2019
|
648,575
|
|
$
|
85.87
|
|
|
489,322
|
|
$
|
101.35
|
|
|
1,137,897
|
|
$
|
92.53
|
|
|
|
2019
|
|||||
|
|
Number of
SARs |
|
Weighted Average Exercise Price Per SAR
|
|||
Outstanding at year-end 2018
|
|
697,178
|
|
|
$
|
55.96
|
|
Granted
|
|
111,111
|
|
|
$
|
100.52
|
|
Exercised
|
|
(112,142
|
)
|
|
$
|
24.23
|
|
Forfeited or expired
|
|
—
|
|
|
$
|
—
|
|
Outstanding at year-end 2019(1)(2)
|
|
696,147
|
|
|
$
|
68.18
|
|
(1)
|
As of December 31, 2019, outstanding SARs had a total intrinsic value of $44 million and a weighted average remaining term of 5 years.
|
(2)
|
As of December 31, 2019, 470,505 SARs with a weighted average exercise price of $51.63, an aggregate intrinsic value of $37 million and a weighted average remaining contractual term of 4 years were exercisable.
|
|
2019
|
|
2018
|
|
2017
|
Expected volatility
|
31.10%
|
|
30.78%
|
|
30.41%
|
Dividend yield
|
1.76%
|
|
1.11%
|
|
1.44%
|
Risk-free rate
|
2.59%
|
|
2.68%
|
|
2.06%
|
Expected term (in years)
|
6.25
|
|
6.25
|
|
6.25
|
($ in millions)
|
|
Vacation Ownership
Notes Receivable Securitizations |
|
Warehouse
Credit Facility |
|
Total
|
||||||
Consolidated Assets
|
|
|
|
|
|
|
||||||
Vacation ownership notes receivable, net of reserves
|
|
$
|
1,726
|
|
|
$
|
24
|
|
|
$
|
1,750
|
|
Interest receivable
|
|
13
|
|
|
—
|
|
|
13
|
|
|||
Restricted cash
|
|
64
|
|
|
—
|
|
|
64
|
|
|||
Total
|
|
$
|
1,803
|
|
|
$
|
24
|
|
|
$
|
1,827
|
|
Consolidated Liabilities
|
|
|
|
|
|
|
||||||
Interest payable
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
Securitized debt
|
|
1,850
|
|
|
21
|
|
|
1,871
|
|
|||
Total
|
|
$
|
1,852
|
|
|
$
|
21
|
|
|
$
|
1,873
|
|
($ in millions)
|
|
Vacation Ownership
Notes Receivable Securitizations |
|
Warehouse
Credit Facility |
|
Total
|
||||||
Interest income
|
|
$
|
219
|
|
|
$
|
12
|
|
|
$
|
231
|
|
Interest expense to investors
|
|
$
|
51
|
|
|
$
|
4
|
|
|
$
|
55
|
|
Debt issuance cost amortization
|
|
$
|
5
|
|
|
$
|
1
|
|
|
$
|
6
|
|
Administrative expenses
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
($ in millions)
|
|
2019
|
|
2018
|
||||
Cash Inflows
|
|
|
|
|
||||
Net proceeds from vacation ownership notes receivable securitizations
|
|
$
|
815
|
|
|
$
|
419
|
|
Principal receipts
|
|
477
|
|
|
322
|
|
||
Interest receipts
|
|
214
|
|
|
145
|
|
||
Reserve release
|
|
184
|
|
|
168
|
|
||
Total
|
|
1,690
|
|
|
1,054
|
|
||
Cash Outflows
|
|
|
|
|
||||
Principal to investors
|
|
(507
|
)
|
|
(329
|
)
|
||
Voluntary repurchases of defaulted vacation ownership notes receivable
|
|
(54
|
)
|
|
(31
|
)
|
||
Voluntary clean-up call
|
|
(22
|
)
|
|
(22
|
)
|
||
Interest to investors
|
|
(49
|
)
|
|
(31
|
)
|
||
Funding of restricted cash
|
|
(169
|
)
|
|
(110
|
)
|
||
Total
|
|
(801
|
)
|
|
(523
|
)
|
||
Net Cash Flows
|
|
$
|
889
|
|
|
$
|
531
|
|
($ in millions)
|
|
2019
|
|
2018
|
||||
Cash Inflows
|
|
|
|
|
||||
Proceeds from vacation ownership notes receivable securitizations
|
|
$
|
202
|
|
|
$
|
116
|
|
Principal receipts
|
|
14
|
|
|
1
|
|
||
Interest receipts
|
|
13
|
|
|
1
|
|
||
Reserve release
|
|
2
|
|
|
—
|
|
||
Total
|
|
231
|
|
|
118
|
|
||
Cash Outflows
|
|
|
|
|
||||
Principal to investors
|
|
(12
|
)
|
|
—
|
|
||
Repayment of Warehouse Credit Facility
|
|
(285
|
)
|
|
—
|
|
||
Interest to investors
|
|
(4
|
)
|
|
(1
|
)
|
||
Funding of restricted cash
|
|
(2
|
)
|
|
(1
|
)
|
||
Total
|
|
(303
|
)
|
|
(2
|
)
|
||
Net Cash Flows
|
|
$
|
(72
|
)
|
|
$
|
116
|
|
•
|
Vacation Ownership includes a diverse portfolio of resorts that includes seven vacation ownership brands licensed under exclusive, long-term relationships with Marriott International and Hyatt. We are the exclusive worldwide developer, marketer, seller and manager of vacation ownership and related products under the Marriott Vacation Club, Grand Residences by Marriott, Sheraton, Westin, and Hyatt Residence Club brands, as well as under Marriott Vacation Club Pulse, an extension to the Marriott Vacation Club brand. We are also the exclusive worldwide developer, marketer and seller of vacation ownership and related products under The Ritz-Carlton Destination Club brand, we have the non-exclusive right to develop, market and sell whole ownership residential products under The Ritz-Carlton Residences brand and have a license to use the St. Regis brand for specified fractional ownership resorts.
|
•
|
Exchange & Third-Party Management includes exchange networks and membership programs, as well as management of resorts and lodging properties. We provide these services through a variety of brands including Interval International, Trading Places International, Vacation Resorts International, and Aqua-Aston. Exchange & Third-Party Management revenue generally is fee-based and derived from membership, exchange and rental transactions, property and association management, and other related products and services.
|
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Vacation Ownership
|
$
|
3,869
|
|
|
$
|
2,803
|
|
|
$
|
2,183
|
|
Exchange & Third-Party Management
|
454
|
|
|
161
|
|
|
—
|
|
|||
Total segment revenues
|
4,323
|
|
|
2,964
|
|
|
2,183
|
|
|||
Corporate and other
|
32
|
|
|
4
|
|
|
—
|
|
|||
|
$
|
4,355
|
|
|
$
|
2,968
|
|
|
$
|
2,183
|
|
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Adjusted EBITDA Vacation Ownership
|
$
|
800
|
|
|
$
|
511
|
|
|
$
|
383
|
|
Adjusted EBITDA Exchange & Third-Party Management
|
230
|
|
|
77
|
|
|
—
|
|
|||
Reconciling items:
|
|
|
|
|
|
||||||
Corporate and other
|
(272
|
)
|
|
(169
|
)
|
|
(89
|
)
|
|||
Interest expense
|
(132
|
)
|
|
(54
|
)
|
|
(10
|
)
|
|||
Tax provision
|
(83
|
)
|
|
(51
|
)
|
|
(5
|
)
|
|||
Depreciation and amortization
|
(141
|
)
|
|
(62
|
)
|
|
(21
|
)
|
|||
Share-based compensation expense
|
(37
|
)
|
|
(35
|
)
|
|
(16
|
)
|
|||
Certain items
|
(227
|
)
|
|
(162
|
)
|
|
(7
|
)
|
|||
Net income attributable to common shareholders
|
$
|
138
|
|
|
$
|
55
|
|
|
$
|
235
|
|
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Vacation Ownership
|
$
|
68
|
|
|
$
|
37
|
|
|
$
|
17
|
|
Exchange & Third-Party Management
|
47
|
|
|
16
|
|
|
—
|
|
|||
Total segment depreciation
|
115
|
|
|
53
|
|
|
17
|
|
|||
Corporate and other
|
26
|
|
|
9
|
|
|
4
|
|
|||
|
$
|
141
|
|
|
$
|
62
|
|
|
$
|
21
|
|
($ in millions)
|
At December 31, 2019
|
|
At December 31, 2018
|
||||
Vacation Ownership
|
$
|
7,345
|
|
|
$
|
7,275
|
|
Exchange & Third-Party Management
|
1,162
|
|
|
1,182
|
|
||
Total segment assets
|
8,507
|
|
|
8,457
|
|
||
Corporate and other
|
707
|
|
|
561
|
|
||
|
$
|
9,214
|
|
|
$
|
9,018
|
|
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
Vacation Ownership
|
$
|
266
|
|
|
$
|
245
|
|
|
$
|
174
|
|
Exchange & Third-Party Management
|
14
|
|
|
5
|
|
|
—
|
|
|||
Total segment capital expenditures
|
280
|
|
|
250
|
|
|
174
|
|
|||
Corporate and other
|
13
|
|
|
2
|
|
|
7
|
|
|||
|
$
|
293
|
|
|
$
|
252
|
|
|
$
|
181
|
|
($ in millions)
|
2019
|
|
2018
|
|
2017
|
||||||
United States
|
$
|
2,835
|
|
|
$
|
1,780
|
|
|
$
|
1,247
|
|
All other countries
|
412
|
|
|
263
|
|
|
186
|
|
|||
|
$
|
3,247
|
|
|
$
|
2,043
|
|
|
$
|
1,433
|
|
($ in millions)
|
At December 31, 2019
|
|
At December 31, 2018
|
||||
United States
|
$
|
580
|
|
|
$
|
748
|
|
All other countries
|
171
|
|
|
203
|
|
||
|
$
|
751
|
|
|
$
|
951
|
|
|
2019(1)
|
||||||||||||||||||
($ in millions, except per share data)
|
First
Quarter |
|
Second
Quarter |
|
Third
Quarter |
|
Fourth
Quarter |
|
Fiscal
Year |
||||||||||
Revenues
|
$
|
1,060
|
|
|
$
|
1,068
|
|
|
$
|
1,082
|
|
|
$
|
1,145
|
|
|
$
|
4,355
|
|
Expenses
|
$
|
(969
|
)
|
|
$
|
(925
|
)
|
|
$
|
(1,012
|
)
|
|
$
|
(991
|
)
|
|
$
|
(3,897
|
)
|
Net income (loss) attributable to common shareholders
|
$
|
24
|
|
|
$
|
49
|
|
|
$
|
(9
|
)
|
|
$
|
74
|
|
|
$
|
138
|
|
Earnings (loss) per share attributable to common shareholders
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
0.52
|
|
|
$
|
1.11
|
|
|
$
|
(0.21
|
)
|
|
$
|
1.74
|
|
|
$
|
3.13
|
|
Diluted
|
$
|
0.51
|
|
|
$
|
1.10
|
|
|
$
|
(0.21
|
)
|
|
$
|
1.71
|
|
|
$
|
3.09
|
|
|
2018(1)
|
||||||||||||||||||
($ in millions, except per share data)
|
First
Quarter |
|
Second
Quarter |
|
Third
Quarter |
|
Fourth
Quarter |
|
Fiscal
Year |
||||||||||
Revenues
|
$
|
571
|
|
|
$
|
595
|
|
|
$
|
750
|
|
|
$
|
1,052
|
|
|
$
|
2,968
|
|
Expenses
|
$
|
(518
|
)
|
|
$
|
(546
|
)
|
|
$
|
(698
|
)
|
|
$
|
(939
|
)
|
|
$
|
(2,701
|
)
|
Net income (loss) attributable to common shareholders
|
$
|
36
|
|
|
$
|
11
|
|
|
$
|
(36
|
)
|
|
$
|
44
|
|
|
$
|
55
|
|
Earnings (loss) per share attributable to common shareholders
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
1.35
|
|
|
$
|
0.40
|
|
|
$
|
(1.08
|
)
|
|
$
|
0.92
|
|
|
$
|
1.64
|
|
Diluted
|
$
|
1.32
|
|
|
$
|
0.39
|
|
|
$
|
(1.08
|
)
|
|
$
|
0.91
|
|
|
$
|
1.61
|
|
(1)
|
The sum of the earnings per share attributable to common shareholders for the four quarters differs from annual earnings per share attributable to common shareholders due to the required method of computing the weighted average shares in interim periods.
|
|
As of December 31, 2019
|
||||||||||||||||||||||||||
|
MVWC
|
|
Issuers
|
|
Senior Notes Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Total Eliminations
|
|
MVW Consolidated
|
||||||||||||||||
($ in millions)
|
|
MORI
|
|
ILG
|
|
|
|
|
|||||||||||||||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
84
|
|
|
$
|
4
|
|
|
$
|
61
|
|
|
$
|
138
|
|
|
$
|
—
|
|
|
$
|
287
|
|
Restricted cash
|
—
|
|
|
21
|
|
|
—
|
|
|
57
|
|
|
336
|
|
|
—
|
|
|
414
|
|
|||||||
Accounts receivable, net
|
73
|
|
|
77
|
|
|
—
|
|
|
81
|
|
|
96
|
|
|
(4
|
)
|
|
323
|
|
|||||||
Vacation ownership notes receivable, net
|
—
|
|
|
149
|
|
|
—
|
|
|
255
|
|
|
1,829
|
|
|
—
|
|
|
2,233
|
|
|||||||
Inventory
|
—
|
|
|
295
|
|
|
—
|
|
|
440
|
|
|
124
|
|
|
—
|
|
|
859
|
|
|||||||
Property and equipment
|
—
|
|
|
233
|
|
|
—
|
|
|
259
|
|
|
259
|
|
|
—
|
|
|
751
|
|
|||||||
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
2,892
|
|
|
—
|
|
|
—
|
|
|
2,892
|
|
|||||||
Intangibles, net
|
—
|
|
|
—
|
|
|
—
|
|
|
966
|
|
|
61
|
|
|
—
|
|
|
1,027
|
|
|||||||
Investments in subsidiaries
|
3,193
|
|
|
4,729
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,922
|
)
|
|
—
|
|
|||||||
Other
|
39
|
|
|
71
|
|
|
—
|
|
|
232
|
|
|
121
|
|
|
(35
|
)
|
|
428
|
|
|||||||
Total assets
|
$
|
3,305
|
|
|
$
|
5,659
|
|
|
$
|
4
|
|
|
$
|
5,243
|
|
|
$
|
2,964
|
|
|
$
|
(7,961
|
)
|
|
$
|
9,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Accounts payable
|
$
|
66
|
|
|
$
|
92
|
|
|
$
|
—
|
|
|
$
|
117
|
|
|
$
|
12
|
|
|
$
|
(1
|
)
|
|
$
|
286
|
|
Advance deposits
|
—
|
|
|
75
|
|
|
—
|
|
|
88
|
|
|
24
|
|
|
—
|
|
|
187
|
|
|||||||
Accrued liabilities
|
4
|
|
|
104
|
|
|
27
|
|
|
168
|
|
|
106
|
|
|
(12
|
)
|
|
397
|
|
|||||||
Deferred revenue
|
—
|
|
|
5
|
|
|
—
|
|
|
92
|
|
|
337
|
|
|
(1
|
)
|
|
433
|
|
|||||||
Payroll and benefits liability
|
5
|
|
|
97
|
|
|
—
|
|
|
62
|
|
|
22
|
|
|
—
|
|
|
186
|
|
|||||||
Deferred compensation liability
|
—
|
|
|
93
|
|
|
—
|
|
|
16
|
|
|
1
|
|
|
—
|
|
|
110
|
|
|||||||
Securitized debt, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,871
|
|
|
—
|
|
|
1,871
|
|
|||||||
Debt, net
|
207
|
|
|
2,002
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
2,216
|
|
|||||||
Other
|
4
|
|
|
36
|
|
|
52
|
|
|
86
|
|
|
19
|
|
|
—
|
|
|
197
|
|
|||||||
Deferred taxes
|
—
|
|
|
108
|
|
|
—
|
|
|
162
|
|
|
30
|
|
|
—
|
|
|
300
|
|
|||||||
MVW shareholders' equity
|
3,019
|
|
|
3,047
|
|
|
(75
|
)
|
|
4,445
|
|
|
530
|
|
|
(7,947
|
)
|
|
3,019
|
|
|||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
12
|
|
|||||||
Total liabilities and equity
|
$
|
3,305
|
|
|
$
|
5,659
|
|
|
$
|
4
|
|
|
$
|
5,243
|
|
|
$
|
2,964
|
|
|
$
|
(7,961
|
)
|
|
$
|
9,214
|
|
|
As of December 31, 2018(1)
|
||||||||||||||||||||||||||
|
MVWC
|
|
Issuers
|
|
Senior Notes Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Total Eliminations
|
|
MVW Consolidated
|
||||||||||||||||
($ in millions)
|
|
MORI
|
|
ILG
|
|
|
|
|
|||||||||||||||||||
Cash and cash equivalents
|
$
|
1
|
|
|
$
|
62
|
|
|
$
|
2
|
|
|
$
|
39
|
|
|
$
|
127
|
|
|
$
|
—
|
|
|
$
|
231
|
|
Restricted cash
|
—
|
|
|
19
|
|
|
—
|
|
|
122
|
|
|
242
|
|
|
—
|
|
|
383
|
|
|||||||
Accounts receivable, net
|
31
|
|
|
20
|
|
|
—
|
|
|
169
|
|
|
104
|
|
|
—
|
|
|
324
|
|
|||||||
Vacation ownership notes receivable, net
|
—
|
|
|
121
|
|
|
—
|
|
|
183
|
|
|
1,735
|
|
|
—
|
|
|
2,039
|
|
|||||||
Inventory
|
—
|
|
|
212
|
|
|
—
|
|
|
475
|
|
|
176
|
|
|
—
|
|
|
863
|
|
|||||||
Property and equipment
|
—
|
|
|
439
|
|
|
1
|
|
|
308
|
|
|
203
|
|
|
—
|
|
|
951
|
|
|||||||
Goodwill
|
2,828
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,828
|
|
|||||||
Intangibles, net
|
—
|
|
|
—
|
|
|
—
|
|
|
1,065
|
|
|
42
|
|
|
—
|
|
|
1,107
|
|
|||||||
Due from parent
|
—
|
|
|
1,834
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,834
|
)
|
|
—
|
|
|||||||
Investments in subsidiaries
|
2,681
|
|
|
93
|
|
|
1,875
|
|
|
—
|
|
|
—
|
|
|
(4,649
|
)
|
|
—
|
|
|||||||
Other
|
27
|
|
|
53
|
|
|
—
|
|
|
251
|
|
|
36
|
|
|
(75
|
)
|
|
292
|
|
|||||||
Total assets
|
$
|
5,568
|
|
|
$
|
2,853
|
|
|
$
|
1,878
|
|
|
$
|
2,612
|
|
|
$
|
2,665
|
|
|
$
|
(6,558
|
)
|
|
$
|
9,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Accounts payable
|
$
|
50
|
|
|
$
|
13
|
|
|
$
|
—
|
|
|
$
|
213
|
|
|
$
|
25
|
|
|
$
|
—
|
|
|
$
|
301
|
|
Advance deposits
|
—
|
|
|
65
|
|
|
—
|
|
|
89
|
|
|
17
|
|
|
—
|
|
|
171
|
|
|||||||
Accrued liabilities
|
7
|
|
|
96
|
|
|
7
|
|
|
10
|
|
|
150
|
|
|
(24
|
)
|
|
246
|
|
|||||||
Deferred revenue
|
—
|
|
|
6
|
|
|
—
|
|
|
253
|
|
|
128
|
|
|
(4
|
)
|
|
383
|
|
|||||||
Payroll and benefits liability
|
15
|
|
|
96
|
|
|
—
|
|
|
83
|
|
|
16
|
|
|
—
|
|
|
210
|
|
|||||||
Deferred compensation liability
|
—
|
|
|
79
|
|
|
—
|
|
|
13
|
|
|
1
|
|
|
—
|
|
|
93
|
|
|||||||
Securitized debt, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,714
|
|
|
—
|
|
|
1,714
|
|
|||||||
Debt, net
|
199
|
|
|
1,726
|
|
|
—
|
|
|
179
|
|
|
—
|
|
|
—
|
|
|
2,104
|
|
|||||||
Due to subsidiary
|
1,834
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,834
|
)
|
|
—
|
|
|||||||
Other
|
2
|
|
|
6
|
|
|
—
|
|
|
1
|
|
|
3
|
|
|
—
|
|
|
12
|
|
|||||||
Deferred taxes
|
—
|
|
|
133
|
|
|
—
|
|
|
157
|
|
|
24
|
|
|
4
|
|
|
318
|
|
|||||||
MVW shareholders' equity
|
3,461
|
|
|
633
|
|
|
1,871
|
|
|
1,617
|
|
|
579
|
|
|
(4,700
|
)
|
|
3,461
|
|
|||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
8
|
|
|
—
|
|
|
5
|
|
|||||||
Total liabilities and equity
|
$
|
5,568
|
|
|
$
|
2,853
|
|
|
$
|
1,878
|
|
|
$
|
2,612
|
|
|
$
|
2,665
|
|
|
$
|
(6,558
|
)
|
|
$
|
9,018
|
|
(1)
|
Amounts have been revised to correct certain immaterial prior period errors as reported in the 2018 Annual Report and have been reclassified to conform to the current year presentation.
|
|
2019
|
||||||||||||||||||||||||||
|
MVWC
|
|
Issuers
|
|
Senior Notes Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Total Eliminations
|
|
MVW Consolidated
|
||||||||||||||||
($ in millions)
|
|
MORI
|
|
ILG
|
|
|
|
|
|||||||||||||||||||
Revenues
|
$
|
—
|
|
|
$
|
764
|
|
|
$
|
—
|
|
|
$
|
2,612
|
|
|
$
|
1,009
|
|
|
$
|
(30
|
)
|
|
$
|
4,355
|
|
Expenses
|
(25
|
)
|
|
(827
|
)
|
|
—
|
|
|
(2,309
|
)
|
|
(766
|
)
|
|
30
|
|
|
(3,897
|
)
|
|||||||
(Losses) gains and other (expense) income, net
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
8
|
|
|
9
|
|
|
—
|
|
|
16
|
|
|||||||
Interest expense
|
(11
|
)
|
|
(117
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(132
|
)
|
|||||||
ILG acquisition-related costs
|
—
|
|
|
(96
|
)
|
|
—
|
|
|
(15
|
)
|
|
(7
|
)
|
|
—
|
|
|
(118
|
)
|
|||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||
Benefit (provision) for income taxes
|
11
|
|
|
109
|
|
|
—
|
|
|
(109
|
)
|
|
(94
|
)
|
|
—
|
|
|
(83
|
)
|
|||||||
Equity in net income of subsidiaries
|
163
|
|
|
305
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(468
|
)
|
|
—
|
|
|||||||
Net income
|
138
|
|
|
137
|
|
|
—
|
|
|
184
|
|
|
151
|
|
|
(468
|
)
|
|
142
|
|
|||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||
Net income attributable to common shareholders
|
$
|
138
|
|
|
$
|
137
|
|
|
$
|
—
|
|
|
$
|
180
|
|
|
$
|
151
|
|
|
$
|
(468
|
)
|
|
$
|
138
|
|
|
2018
|
||||||||||||||||||||||||||
|
MVWC
|
|
Issuers
|
|
Senior Notes Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Total Eliminations
|
|
MVW Consolidated
|
||||||||||||||||
($ in millions)
|
|
MORI
|
|
ILG
|
|
|
|
|
|||||||||||||||||||
Revenues
|
$
|
—
|
|
|
$
|
758
|
|
|
$
|
—
|
|
|
$
|
1,664
|
|
|
$
|
553
|
|
|
$
|
(7
|
)
|
|
$
|
2,968
|
|
Expenses
|
(20
|
)
|
|
(737
|
)
|
|
—
|
|
|
(1,489
|
)
|
|
(462
|
)
|
|
7
|
|
|
(2,701
|
)
|
|||||||
Gains (losses) and other income (expense), net
|
—
|
|
|
23
|
|
|
—
|
|
|
(3
|
)
|
|
1
|
|
|
—
|
|
|
21
|
|
|||||||
Interest expense
|
(10
|
)
|
|
(39
|
)
|
|
—
|
|
|
(3
|
)
|
|
(2
|
)
|
|
—
|
|
|
(54
|
)
|
|||||||
ILG acquisition-related costs
|
(11
|
)
|
|
(83
|
)
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
(127
|
)
|
|||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||
Benefit (provision) for income taxes
|
21
|
|
|
39
|
|
|
—
|
|
|
(66
|
)
|
|
(45
|
)
|
|
—
|
|
|
(51
|
)
|
|||||||
Equity in net income of subsidiaries
|
75
|
|
|
124
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
(209
|
)
|
|
—
|
|
|||||||
Net income
|
55
|
|
|
85
|
|
|
10
|
|
|
66
|
|
|
45
|
|
|
(209
|
)
|
|
52
|
|
|||||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
2
|
|
|
—
|
|
|
3
|
|
|||||||
Net income attributable to common shareholders
|
$
|
55
|
|
|
$
|
85
|
|
|
$
|
10
|
|
|
$
|
67
|
|
|
$
|
47
|
|
|
$
|
(209
|
)
|
|
$
|
55
|
|
|
2017
|
||||||||||||||||||||||||||
|
MVWC
|
|
Issuers
|
|
Senior Notes Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Total Eliminations
|
|
MVW Consolidated
|
||||||||||||||||
($ in millions)
|
|
MORI
|
|
ILG
|
|
|
|
|
|||||||||||||||||||
Revenues
|
$
|
—
|
|
|
$
|
711
|
|
|
$
|
—
|
|
|
$
|
1,125
|
|
|
$
|
347
|
|
|
$
|
—
|
|
|
$
|
2,183
|
|
Expenses
|
(8
|
)
|
|
(688
|
)
|
|
—
|
|
|
(972
|
)
|
|
(269
|
)
|
|
—
|
|
|
(1,937
|
)
|
|||||||
Gains (losses) and other income (expense), net
|
—
|
|
|
8
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
6
|
|
|||||||
Interest expense
|
(3
|
)
|
|
(4
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||
ILG acquisition-related costs
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||
Other
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||
Provision for income taxes
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(3
|
)
|
|
(1
|
)
|
|
—
|
|
|
(5
|
)
|
|||||||
Equity in net income of subsidiaries
|
246
|
|
|
216
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(462
|
)
|
|
—
|
|
|||||||
Net income
|
235
|
|
|
240
|
|
|
—
|
|
|
146
|
|
|
76
|
|
|
(462
|
)
|
|
235
|
|
|||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Net income attributable to common shareholders
|
$
|
235
|
|
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
146
|
|
|
$
|
76
|
|
|
$
|
(462
|
)
|
|
$
|
235
|
|
|
2019
|
||||||||||||||||||||||||||
|
MVWC
|
|
Issuers
|
|
Senior Notes Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Total Eliminations
|
|
MVW Consolidated
|
||||||||||||||||
($ in millions)
|
|
MORI
|
|
ILG
|
|
|
|
|
|||||||||||||||||||
Net cash, cash equivalents and restricted cash (used in) provided by operating activities
|
$
|
(44
|
)
|
|
$
|
(86
|
)
|
|
$
|
(3
|
)
|
|
$
|
311
|
|
|
$
|
345
|
|
|
$
|
(141
|
)
|
|
$
|
382
|
|
Net cash, cash equivalents and restricted cash (used in) provided by investing activities
|
(7
|
)
|
|
(16
|
)
|
|
—
|
|
|
15
|
|
|
45
|
|
|
—
|
|
|
37
|
|
|||||||
Net cash, cash equivalents and restricted cash provided by (used in) financing activities
|
50
|
|
|
126
|
|
|
5
|
|
|
(369
|
)
|
|
(284
|
)
|
|
141
|
|
|
(331
|
)
|
|||||||
Effect of changes in exchange rates on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||||
Cash, cash equivalents and restricted cash, beginning of period
|
1
|
|
|
81
|
|
|
2
|
|
|
161
|
|
|
369
|
|
|
—
|
|
|
614
|
|
|||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
—
|
|
|
$
|
105
|
|
|
$
|
4
|
|
|
$
|
118
|
|
|
$
|
474
|
|
|
$
|
—
|
|
|
$
|
701
|
|
|
2018
|
||||||||||||||||||||||||||
|
MVWC
|
|
Issuers
|
|
Senior Notes Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Total Eliminations
|
|
MVW Consolidated
|
||||||||||||||||
($ in millions)
|
|
MORI
|
|
ILG
|
|
|
|
|
|||||||||||||||||||
Net cash, cash equivalents and restricted cash (used in) provided by operating activities
|
$
|
(28
|
)
|
|
$
|
123
|
|
|
$
|
—
|
|
|
$
|
130
|
|
|
$
|
(128
|
)
|
|
$
|
—
|
|
|
$
|
97
|
|
Net cash, cash equivalents and restricted cash (used in) provided by investing activities
|
(1,847
|
)
|
|
(11
|
)
|
|
2
|
|
|
238
|
|
|
334
|
|
|
(123
|
)
|
|
(1,407
|
)
|
|||||||
Net cash, cash equivalents and restricted cash provided by (used in) financing activities
|
1,876
|
|
|
(408
|
)
|
|
—
|
|
|
(238
|
)
|
|
80
|
|
|
123
|
|
|
1,433
|
|
|||||||
Effect of changes in exchange rates on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Cash, cash equivalents and restricted cash, beginning of period
|
—
|
|
|
377
|
|
|
—
|
|
|
31
|
|
|
83
|
|
|
—
|
|
|
491
|
|
|||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
1
|
|
|
$
|
81
|
|
|
$
|
2
|
|
|
$
|
161
|
|
|
$
|
369
|
|
|
$
|
—
|
|
|
$
|
614
|
|
|
2017
|
||||||||||||||||||||||||||
|
MVWC
|
|
Issuers
|
|
Senior Notes Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Total Eliminations
|
|
MVW Consolidated
|
||||||||||||||||
($ in millions)
|
|
MORI
|
|
ILG
|
|
|
|
|
|||||||||||||||||||
Net cash, cash equivalents and restricted cash (used in) provided by operating activities
|
$
|
(25
|
)
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
192
|
|
|
$
|
(43
|
)
|
|
$
|
(1
|
)
|
|
$
|
142
|
|
Net cash, cash equivalents and restricted cash (used in) provided by investing activities
|
(12
|
)
|
|
(11
|
)
|
|
—
|
|
|
(6
|
)
|
|
(9
|
)
|
|
—
|
|
|
(38
|
)
|
|||||||
Net cash, cash equivalents and restricted cash provided by (used in) financing activities
|
37
|
|
|
257
|
|
|
—
|
|
|
(172
|
)
|
|
48
|
|
|
1
|
|
|
171
|
|
|||||||
Effect of changes in exchange rates on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||||||
Cash, cash equivalents and restricted cash, beginning of period
|
—
|
|
|
112
|
|
|
—
|
|
|
17
|
|
|
84
|
|
|
—
|
|
|
213
|
|
|||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
—
|
|
|
$
|
377
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
83
|
|
|
$
|
—
|
|
|
$
|
491
|
|
Item 9.
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
Item 9A.
|
Controls and Procedures
|
Item 9B.
|
Other Information
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
Item 11.
|
Executive Compensation
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
Item 14.
|
Principal Accountant Fees and Services
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
Exhibit Number
|
|
Description
|
|
Filed
Herewith
|
|
Incorporation By Reference From
|
||||
|
|
|
Form
|
|
Exhibit
|
|
Date Filed
|
|||
|
Separation and Distribution Agreement, entered into on November 17, 2011, among Marriott International, Inc., Marriott Vacations Worldwide Corporation, Marriott Ownership Resorts, Inc., Marriott Resorts Hospitality Corporation, MVCI Asia Pacific Pte. Ltd. and MVCO Series LLC
|
|
|
|
8-K
|
|
2.1
|
|
11/22/2011
|
|
|
Agreement and Plan of Merger, dated as of April 30, 2018, by and among Marriott Vacations Worldwide Corporation, ILG, Inc., Ignite Holdco, Inc., Ignite Holdco Subsidiary, Inc., Volt Merger Sub LLC(1)
|
|
|
|
8-K
|
|
2.1
|
|
5/1/2018
|
|
|
Restated Certificate of Incorporation of Marriott Vacations Worldwide Corporation
|
|
|
|
8-K
|
|
3.1
|
|
11/22/2011
|
|
|
Restated Bylaws of Marriott Vacations Worldwide Corporation
|
|
|
|
8-K
|
|
3.2
|
|
11/22/2011
|
|
|
Form of certificate representing shares of common stock, par value $0.01 per share, of Marriott Vacations Worldwide Corporation
|
|
|
|
10
|
|
4.1
|
|
10/14/2011
|
|
|
Indenture between Marriott Vacations Worldwide Corporation and The Bank of New York Mellon Trust Company, N.A., as trustee, dated September 25, 2017
|
|
|
|
10-Q
|
|
4.1
|
|
11/2/2017
|
|
|
Form of 1.50% Convertible Senior Note due 2022 (included as Exhibit A to Exhibit 4.2 above)
|
|
|
|
10-Q
|
|
4.2
|
|
11/2/2017
|
|
|
Indenture, dated as of August 23, 2018, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and the Bank of New York Mellon Trust Company, N.A., as trustee
|
|
|
|
8-K
|
|
4.1
|
|
8/23/2018
|
|
|
First Supplemental Indenture, dated September 1, 2018, by and among Marriott Ownership Resorts, Inc., ILG, LLC, the guarantors party thereto and the Bank of New York Mellon Trust Company, N.A., as trustee
|
|
|
|
8-K
|
|
4.7
|
|
9/5/2018
|
|
|
Second Supplemental Indenture, dated December 31, 2019, by and among Marriott Ownership Resorts, Inc., ILG, LLC, MVW Vacations, LLC and the Bank of New York Mellon Trust Company, N.A., as trustee
|
|
X
|
|
|
|
|
|
|
|
|
Third Supplemental Indenture, dated February 26, 2020, by and among Marriott Ownership Resorts, Inc., ILG, LLC, MVW Services Corporation, and the Bank of New York Mellon Trust Company, N.A., as trustee
|
|
X
|
|
|
|
|
|
|
|
|
Form of 6.500% Senior Note due 2026 (included as Exhibit A to Exhibit 4.4 above)
|
|
|
|
8-K
|
|
4.2
|
|
8/23/2018
|
Exhibit Number
|
|
Description
|
|
Filed
Herewith
|
|
Incorporation By Reference From
|
||||
|
|
|
Form
|
|
Exhibit
|
|
Date Filed
|
|||
|
Registration Rights Agreement, dated as of August 23, 2018, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and Merrill Lynch, Pierce, Fenner & Smith Incorporated
|
|
|
|
8-K
|
|
4.3
|
|
8/23/2018
|
|
|
Joinder Agreement to Registration Rights Agreement, dated as of September 1, 2018, by and among ILG, LLC, the guarantors party thereto and Merrill Lynch, Pierce, Fenner & Smith Incorporated as the representative of the initial purchasers
|
|
|
|
8-K
|
|
4.8
|
|
9/5/2018
|
|
|
Indenture, dated as of October 1, 2019, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee
|
|
|
|
8-K
|
|
4.1
|
|
10/1/2019
|
|
|
Supplemental Indenture, dated December 31, 2019, by and among Marriott Ownership Resorts, Inc., MVW Vacations, LLC and the Bank of New York Mellon Trust Company, N.A., as trustee
|
|
X
|
|
|
|
|
|
|
|
|
Second Supplemental Indenture, dated February 26, 2020, by and among Marriott Ownership Resorts, Inc., MVW Services Corporation, and the Bank of New York Mellon Trust Company, N.A., as trustee
|
|
X
|
|
|
|
|
|
|
|
|
Form of 4.750% Senior Notes due 2028 (included as Exhibit A to Exhibit 4.11 above)
|
|
|
|
8-K
|
|
4.2
|
|
10/1/2019
|
|
|
Registration Rights Agreement, dated as of October 1, 2019, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and J.P. Morgan Securities LLC
|
|
|
|
8-K
|
|
4.3
|
|
10/1/2019
|
|
|
Description of Registered Securities
|
|
X
|
|
|
|
|
|
|
|
|
License, Services, and Development Agreement, entered into on November 17, 2011, among Marriott International, Inc., Marriott Worldwide Corporation, Marriott Vacations Worldwide Corporation and the other signatories thereto
|
|
|
|
8-K
|
|
10.1
|
|
11/22/2011
|
|
|
Letter Agreement, dated as of February 21, 2013, between Marriott International, Inc. and Marriott Vacations Worldwide Corporation, supplementing the License, Services, and Development Agreement
|
|
|
|
10-Q
|
|
10.1
|
|
4/25/2013
|
|
|
Letter Agreement, dated May 9, 2016, among Marriott Vacations Worldwide Corporation, Marriott Worldwide Corporation and Marriott International, Inc. relating to the License, Services, and Development Agreement
|
|
|
|
10-Q
|
|
10.3
|
|
7/21/2016
|
|
|
First Amendment to License, Services, and Development Agreement, dated as of February 26, 2018, among Marriott International, Inc., Marriott Worldwide Corporation, Marriott Vacations Worldwide Corporation and the other signatories thereto
|
|
|
|
10-K
|
|
10.4
|
|
2/27/2018
|
|
|
Amended and Restated Side Letter Agreement, dated as of February 26, 2018 by among Marriott International, Inc., Marriott Worldwide Corporation, Marriott Rewards, LLC, Marriott Vacations Worldwide Corporation and Marriott Ownership Resorts, Inc.†
|
|
|
|
10-K
|
|
10.5
|
|
2/27/2018
|
|
|
License, Services, and Development Agreement, entered into on November 17, 2011, among The Ritz-Carlton Hotel Company, L.L.C., Marriott Vacations Worldwide Corporation and the other signatories thereto
|
|
|
|
8-K
|
|
10.2
|
|
11/22/2011
|
|
|
First Amendment to License, Services, and Development Agreement, dated as of February 26, 2018, among The Ritz-Carlton Hotel Company, L.L.C., Marriott Vacations Worldwide Corporation and the other signatures thereto
|
|
|
|
10-K
|
|
10.7
|
|
2/27/2018
|
|
|
Employee Benefits and Other Employment Matters Allocation Agreement, entered into on November 17, 2011, between Marriott International, Inc. and Marriott Vacations Worldwide Corporation
|
|
|
|
8-K
|
|
10.3
|
|
11/22/2011
|
Exhibit Number
|
|
Description
|
|
Filed
Herewith
|
|
Incorporation By Reference From
|
||||
|
|
|
Form
|
|
Exhibit
|
|
Date Filed
|
|||
|
Tax Sharing and Indemnification Agreement, entered into on November 17, 2011, between Marriott International, Inc. and Marriott Vacations Worldwide Corporation
|
|
|
|
8-K
|
|
10.4
|
|
11/22/2011
|
|
|
Amendment, dated August 2, 2012, between Marriott International, Inc. and Marriott Vacations Worldwide Corporation, to the Tax Sharing and Indemnification Agreement
|
|
|
|
10-Q
|
|
10.1
|
|
10/18/2012
|
|
|
Marriott Rewards Affiliation Agreement, entered into on November 17, 2011, among Marriott International, Inc., Marriott Rewards, LLC, Marriott Vacations Worldwide Corporation, Marriott Ownership Resorts, Inc. and the other signatories thereto
|
|
|
|
8-K
|
|
10.5
|
|
11/22/2011
|
|
|
First Amendment to Marriott Rewards Affiliation Agreement, dated as of February 26, 2018, among Marriott International, Inc., Marriott Rewards, LLC, Marriott Vacations Worldwide Corporation and Marriott Ownership Resorts, Inc.
|
|
|
|
10-K
|
|
10.12
|
|
2/27/2018
|
|
|
Termination of Noncompetition Agreement, dated as of February 26, 2018, between Marriott International, Inc. and Marriott Vacations Worldwide Corporation
|
|
|
|
10-K
|
|
10.14
|
|
2/27/2018
|
|
|
Marriott Vacations Worldwide Corporation Amended and Restated Stock and Cash Incentive Plan*
|
|
|
|
10-K
|
|
10.14
|
|
2/23/2017
|
|
|
Form of Restricted Stock Unit Agreement – Marriott Vacations Worldwide Corporation Stock and Cash Incentive Plan*
|
|
|
|
8-K
|
|
10.1
|
|
12/9/2011
|
|
|
Form of Stock Appreciation Right Agreement – Marriott Vacations Worldwide Corporation Stock and Cash Incentive Plan*
|
|
|
|
8-K
|
|
10.2
|
|
12/9/2011
|
|
|
Form of Performance Unit Award Agreement – Marriott Vacations Worldwide Corporation Stock and Cash Incentive Plan*
|
|
|
|
8-K
|
|
10.1
|
|
3/16/2012
|
|
|
Form of Non-Employee Director Share Award Confirmation*
|
|
|
|
10-K
|
|
10.17
|
|
2/25/2016
|
|
|
Form of Non-Employee Director Stock Appreciation Right Award Agreement*
|
|
|
|
10-K
|
|
10.16
|
|
3/21/2012
|
|
|
Form of Director Stock Unit Agreement*
|
|
|
|
10-Q
|
|
10.1
|
|
4/30/2015
|
|
|
Marriott Vacations Worldwide Corporation Change in Control Severance Plan*
|
|
|
|
8-K
|
|
10.2
|
|
3/16/2012
|
|
|
Form of Participation Agreement for Change in Control Severance Plan – Marriott Vacations Worldwide Corporation Change in Control Severance Plan*
|
|
|
|
8-K
|
|
10.3
|
|
3/16/2012
|
|
|
Marriott Vacations Worldwide Corporation Deferred Compensation Plan*
|
|
|
|
8-K
|
|
10.3
|
|
6/13/2013
|
|
|
Marriott Vacations Worldwide Corporation Executive Long-Term Disability Plan*
|
|
|
|
10-K
|
|
10.21
|
|
2/26/2015
|
|
|
Marriott Vacations Worldwide Corporation Employee Stock Purchase Plan*
|
|
|
|
8-K
|
|
10.1
|
|
6/11/2015
|
|
|
Third Amended and Restated Indenture and Servicing Agreement, entered into September 15, 2014 and dated as of September 1, 2014, among Marriott Vacations Worldwide Owner Trust 2011-1, Marriott Ownership Resorts, Inc., and Wells Fargo Bank, National Association
|
|
|
|
8-K
|
|
10.2
|
|
9/16/2014
|
|
|
Indenture Supplement, dated June 24, 2015, among Marriott Vacations Worldwide Owner Trust 2011-1, Marriott Ownership Resorts, Inc., and Wells Fargo Bank, National Association, Deutsche Bank AG, New York Branch, and the Conduits, Alternate Purchasers, Funding Agents and Non-Conduit Committed Purchasers signatory thereto
|
|
|
|
10-Q
|
|
10.2
|
|
7/23/2015
|
|
|
Second Amended and Restated Sale Agreement, entered into September 15, 2014 and dated as of September 1, 2014, between MORI SPC Series Corp. and Marriott Vacations Worldwide Owner Trust 2011-1
|
|
|
|
8-K
|
|
10.1
|
|
9/16/2014
|
Exhibit Number
|
|
Description
|
|
Filed
Herewith
|
|
Incorporation By Reference From
|
||||
|
|
|
Form
|
|
Exhibit
|
|
Date Filed
|
|||
|
Omnibus Amendment No. 3, dated November 23, 2015, relating to, among other agreements, the Third Amended and Restated Indenture and the Second Amended and Restated Sale Agreement, by and among Marriott Vacations Worldwide Owner Trust 2011-1, Marriott Ownership Resorts, Inc., Wells Fargo Bank, National Association, MORI SPC Series Corp., Marriott Vacations Worldwide Corporation, the Purchasers signatory thereto, Deutsche Bank AG, New York Branch, Wilmington Trust, National Association, and MVCO Series LLC
|
|
|
|
8-K
|
|
10.1
|
|
11/25/2015
|
|
|
Omnibus Amendment No. 4, dated May 20, 2016, relating to, among other agreements, the Third Amended and Restated Indenture and the Second Amended and Restated Sale Agreement, by and among Marriott Vacations Worldwide Owner Trust 2011-1, Marriott Ownership Resorts, Inc., Wells Fargo Bank, National Association, MORI SPC Series Corp., Marriott Vacations Worldwide Corporation, the Purchasers signatory thereto, Deutsche Bank AG, New York Branch, Wilmington Trust, National Association, and MVCO Series LLC
|
|
|
|
10-Q
|
|
10.2
|
|
7/21/2016
|
|
|
Indenture Supplement, dated June 16, 2016, by and among Marriott Vacations Worldwide Owner Trust 2011-1, as issuer, Marriott Ownership Resorts, Inc., Wells Fargo Bank, National Association, Deutsche Bank AG, New York Branch, and the Conduits, Alternate Purchasers, Funding Agents and Non-Conduit Committed Purchasers signatory thereto
|
|
|
|
10-Q
|
|
10.1
|
|
7/21/2016
|
|
|
Omnibus Amendment No. 5, dated March 8, 2017, relating to, among other agreements, the Third Amended and Restated Indenture, by and among Marriott Vacations Worldwide Owner Trust 2011-1, Marriott Ownership Resorts, Inc., Wells Fargo Bank, National Association, MORI SPC Series Corp., Marriott Vacations Worldwide Corporation, the Purchasers signatory thereto, Deutsche Bank AG, New York Branch, Wilmington Trust, National Association, and MVCO Series LLC
|
|
|
|
8-K
|
|
10.1
|
|
3/14/2017
|
|
|
Omnibus Amendment No. 6, dated August 17, 2017, relating to, among other agreements, the Third Amended and Restated Indenture and the Second Amended and Restated Sale Agreement, by and among Marriott Vacations Worldwide Owner Trust 2011-1, Marriott Ownership Resorts, Inc., Wells Fargo Bank, National Association, MORI SPC Series Corp., Marriott Vacations Worldwide Corporation, the Purchasers signatory thereto, Deutsche Bank AG, New York Branch, Wilmington Trust, National Association, and MVCO Series LLC
|
|
|
|
8-K
|
|
10.3
|
|
8/21/2017
|
|
|
Form of Call Option Transaction Confirmation
|
|
|
|
10-Q
|
|
10.1
|
|
11/2/2017
|
|
|
Form of Warrant Confirmation
|
|
|
|
10-Q
|
|
10.2
|
|
11/2/2017
|
|
|
Form of Amendment Agreement to Warrant Confirmation
|
|
|
|
10-K
|
|
10.54
|
|
3/1/2019
|
|
|
Credit Agreement, dated as of August 31, 2018, among Marriott Vacations Worldwide Corporation, Marriott Ownership Resorts, Inc., the lenders party thereto and JPMorgan Chase Bank, N.A., as administrative agent
|
|
|
|
8-K
|
|
4.9
|
|
9/5/2018
|
|
|
Amendment No. 1 to Credit Agreement, dated as of December 3, 2019, among Marriott Vacations Worldwide Corporation, Marriott Ownership Resorts, Inc., Interval Acquisition Corp., the lenders party thereto and JPMorgan Chase Bank, N.A., as administrative agent
|
|
X
|
|
|
|
|
|
|
|
|
Joinder Agreement, dated as of September 1, 2018, among Interval Acquisition Corp. and JPMorgan Chase Bank, N.A.
|
|
|
|
8-K
|
|
4.10
|
|
9/5/2018
|
Exhibit Number
|
|
Description
|
|
Filed
Herewith
|
|
Incorporation By Reference From
|
||||
|
|
|
Form
|
|
Exhibit
|
|
Date Filed
|
|||
|
Omnibus Amendment No. 8, dated August 31, 2018, relating to, among other agreements, the Third Amended and Restated Indenture, by and among Marriott Vacations Worldwide Owner Trust 2011-1, Marriott Ownership Resorts, Inc., Wells Fargo Bank, National Association, MORI SPC Series Corp., Marriott Vacations Worldwide Corporation, the Purchasers signatory thereto, Deutsche Bank AG, New York Branch, Wilmington Trust, National Association, and MVCO Series LLC.
|
|
|
|
10-Q
|
|
10.3
|
|
11/7/2018
|
|
|
Deferred Compensation Plan for Non-Employee Directors*
|
|
|
|
S-1(2)
|
|
10.12
|
|
8/1/2018
|
|
|
Interval Leisure Group, Inc. 2013 Stock and Incentive Compensation Plan, as amended*
|
|
|
|
S-8(2)
|
|
10.1
|
|
8/5/2016
|
|
|
Form of Terms and Conditions for Annual RSU Awards under the Interval Leisure Group, Inc. 2013 Stock and Incentive Compensation Plan*
|
|
|
|
10-Q(2)
|
|
10.1
|
|
5/8/2014
|
|
|
Form of Terms and Conditions for Adjusted EBITDA Performance RSU Awards under the Interval Leisure Group, Inc. 2013 Stock and Incentive Compensation Plan*
|
|
|
|
10-Q(2)
|
|
10.2
|
|
5/8/2014
|
|
|
Form of Terms and Conditions for TSR-Based Performance RSU Awards under the Interval Leisure Group, Inc. 2013 Stock and Incentive Compensation Plan*
|
|
|
|
10-Q(2)
|
|
10.3
|
|
5/8/2014
|
|
|
Employee Matters Agreement, dated as of October 27, 2015 among Interval Leisure Group, Inc., Starwood Hotels & Resorts Worldwide, Inc. and Vistana Signature Experiences, Inc., as amended
|
|
|
|
8-K(2)
|
|
10.6
|
|
5/12/2016
|
|
|
License, Services and Development Agreement, dated as of May 11, 2016, among Interval Leisure Group, Inc., Starwood Hotels & Resorts Worldwide, Inc. and Vistana Signature Experiences, Inc.
|
|
|
|
8-K(2)
|
|
10.1
|
|
5/12/2016
|
|
|
Tax Matters Agreement, dated as of May 11, 2016, among Interval Leisure Group, Inc., Starwood Hotels & Resorts Worldwide, Inc. and Vistana Signature Experiences, Inc.
|
|
|
|
8-K(2)
|
|
10.3
|
|
5/12/2016
|
|
|
Starwood Preferred Guest Affiliation Agreement, dated as of May 11, 2016, among Starwood Hotels & Resorts Worldwide, Inc., Preferred Guest, Inc. and Vistana Signature Experiences, Inc.
|
|
|
|
8-K(2)
|
|
10.5
|
|
5/12/2016
|
|
|
Termination of Noncompetition Agreement, effective September 1, 2018, between Starwood Hotels & Resorts Worldwide, LLC (formerly Starwood Hotels & Resorts Worldwide, Inc.) and Vistana Signatures Experiences, Inc.
|
|
|
|
8-K
|
|
10.2
|
|
9/20/2018
|
|
|
Letter of Agreement, effective September 1, 2018, among Marriott Vacations Worldwide Corporation, Marriott Ownership Resorts, Inc., Vistana Signatures Experiences, Inc., ILG, LLC, Marriott International, Inc., Marriott Worldwide Corporation, Marriott Rewards, LLC and Starwood Hotels & Resorts Worldwide, LLC
|
|
|
|
8-K
|
|
10.1
|
|
9/20/2018
|
|
|
Amendment No. 2 to the Interval Leisure Group, Inc. 2013 Stock and Incentive Compensation Plan, dated February 25, 2018*
|
|
|
|
10-Q(2)
|
|
10.2
|
|
5/4/2018
|
|
|
Amended and Restated Employment Agreement between ILG, Inc. and Jeanette E. Marbert, dated as of March 24, 2017*
|
|
|
|
10-Q(2)
|
|
10.2
|
|
5/5/2017
|
|
|
Amendment dated March 28, 2018 to Amended and Restated Employment Agreement between ILG, Inc. and Jeanette E.
Marbert*
|
|
|
|
10-Q(2)
|
|
10.1
|
|
5/4/2018
|
|
|
Subsidiaries of Marriott Vacations Worldwide Corporation
|
|
X
|
|
|
|
|
|
|
|
|
Consent of Ernst & Young LLP
|
|
X
|
|
|
|
|
|
|
|
24.1
|
|
Powers of Attorney (included on the signature pages hereto)
|
|
X
|
|
|
|
|
|
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934
|
|
X
|
|
|
|
|
|
|
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934
|
|
X
|
|
|
|
|
|
|
*
|
Management contract or compensatory plan or arrangement.
|
†
|
Portions of this exhibit were redacted pursuant to a confidential treatment request filed with the Securities and Exchange Commission pursuant to Rule 24b-2 under the Securities Exchange Act of 1934, as amended. The redacted portions of this exhibit have been filed with the Securities and Exchange Commission.
|
(1)
|
Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company agrees to furnish supplemental copies to the SEC of any omitted schedule upon request by the SEC.
|
(2)
|
Filing made by ILG, LLC under SEC File No. 001-34062.
|
Item 16.
|
Form 10-K Summary
|
MARRIOTT VACATIONS WORLDWIDE CORPORATION
|
||
|
|
|
By:
|
|
/s/ Stephen P. Weisz
|
|
|
Stephen P. Weisz
|
|
|
President and Chief Executive Officer
|
Principal Executive Officer:
|
|
|
/s/ Stephen P. Weisz
|
|
President, Chief Executive Officer and Director
|
Stephen P. Weisz
|
|
|
|
|
|
Principal Financial Officer:
|
|
|
/s/ John E. Geller, Jr.
|
|
Executive Vice President and Chief Financial and Administrative Officer
|
John E. Geller, Jr.
|
|
|
|
|
|
Principal Accounting Officer:
|
|
|
/s/ Laurie A. Sullivan
|
|
Senior Vice President, Corporate Controller and Chief Accounting Officer
|
Laurie A. Sullivan
|
|
|
|
|
/s/ William J. Shaw
|
|
/s/ Melquiades R. Martinez
|
William J. Shaw, Chairman
|
|
Melquiades R. Martinez, Director
|
|
|
|
/s/ C.E. Andrews
|
|
/s/ William W. McCarten
|
C.E. Andrews, Director
|
|
William W. McCarten, Director
|
|
|
|
/s/ Lizanne Galbreath
|
|
/s/ Dianna F. Morgan
|
Lizanne Galbreath, Director
|
|
Dianna F. Morgan, Director
|
|
|
|
/s/ Raymond L. Gellein, Jr.
|
|
/s/ Stephen R. Quazzo
|
Raymond L. Gellein, Jr., Director
|
|
Stephen R. Quazzo, Director
|
|
|
|
/s/ Thomas J. Hutchison III
|
|
|
Thomas J. Hutchison III, Director
|
|
|
MARRIOTT OWNERSHIP RESORTS, INC., as Issuer
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Vice President
|
ILG, LLC, as Co-Issuer
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Executive Vice President and Chief
Financial Officer
|
MVW VACATIONS LLC, as Guarantor
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Executive Vice President
|
THE BANK OF NEW YORK MELLON TRUST COMPANY, N.A., as Trustee
|
|
By:
|
/s/ Mitchell L. Brumwell
|
Name: Mitchell L. Brumwell
|
|
Title: Vice President
|
MARRIOTT OWNERSHIP RESORTS, INC., as Issuer
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Vice President
|
ILG, LLC, as Co-Issuer
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Executive Vice President and Chief
Financial Officer
|
MVW SERVICES CORPORATION, as Guarantor
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Vice President
|
THE BANK OF NEW YORK MELLON TRUST COMPANY, N.A., as Trustee
|
|
By:
|
/s/ Lawrence M. Kusch
|
Name: Lawrence M. Kusch
|
|
Title: Vice President
|
MARRIOTT OWNERSHIP RESORTS, INC., as Issuer
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Vice President
|
MVW VACATIONS LLC, as Guarantor
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Executive Vice President
|
THE BANK OF NEW YORK MELLON TRUST COMPANY, N.A., as Trustee
|
|
By:
|
/s/ Mitchell L. Brumwell
|
Name: Mitchell L. Brumwell
|
|
Title: Vice President
|
MARRIOTT OWNERSHIP RESORTS, INC., as Issuer
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Vice President
|
MVW SERVICES CORPORATION, as Guarantor
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Vice President
|
THE BANK OF NEW YORK MELLON TRUST COMPANY, N.A., as Trustee
|
|
By:
|
/s/ Lawrence M. Kusch
|
Name: Lawrence M. Kusch
|
|
Title: Vice President
|
MARRIOTT VACATIONS WORLDWIDE CORPORATION
|
|
By:
|
/s/ Joseph J. Bramuchi
|
Name: Joseph J. Bramuchi
|
|
Title: Vice President and Treasurer
|
MARRIOTT OWNERSHIP RESORTS,
INC., as the MVW Borrower
|
|
By:
|
/s/ Joseph J. Bramuchi
|
Name: Joseph J. Bramuchi
|
|
Title: Vice President and Treasurer
|
INTERVAL ACQUISITION CORP., as the
ILG Borrower
|
|
By:
|
/s/ John E. Geller, Jr.
|
Name: John E. Geller, Jr.
|
|
Title: Executive Vice President and
Chief Financial Officer
|
JPMORGAN CHASE BANK, N.A.,
as Administrative Agent
|
|
By:
|
/s/ Jeffrey C. Miller
|
Name: Jeffrey C. Miller
|
|
Title: Executive Director
|
JPMORGAN CHASE BANK, N.A.,
as a Lender, a Fronting Bank and an Additional Bank
|
|
By:
|
/s/ Jeffrey C. Miller
|
Name: Jeffrey C. Miller
|
|
Title: Executive Director
|
☐ 1. Cashless
Settlement
Option:
|
If you wish to consent to the Amendment Agreement and exchange (on a
cashless basis) 100% (no partial amounts will be rolled) of the outstanding
principal amount of your Initial Term Loans for 2019 Refinancing Term
Loans in an equal principal amount (or such lesser amount as allocated by
the Lead Arrangers), please check this box.
|
☐ 2. Consent Only:
|
If you wish to consent to the Amendment Agreement and have 100% of the
outstanding principal amount of your Initial Term Loans prepaid on the
Amendment No. 1 Effective Date please check this box. If you wish to
purchase by assignment 2019 Refinancing Term Loans in an equal principal
amount (or such lesser amount as allocated by the Lead Arrangers), please
reach out to your JPMorgan salesperson.
|
[LENDER],
as a Lender
|
||
By:
|
|
|
Name:
|
|
|
Title:
|
|
Subsidiaries Organized in the United States
|
|
Jurisdiction of Organization
|
|
|
|
Aqua Hospitality LLC
|
|
Delaware
|
|
|
|
Aqua-Aston Hospitality, LLC
|
|
Hawaii
|
|
|
|
Flex Collection LLC
|
|
Florida
|
|
|
|
GDVI, LLC*
|
|
Delaware
|
|
|
|
Great Destinations, Inc.*
|
|
Nevada
|
|
|
|
Hard Carbon, LLC
|
|
Nevada
|
|
|
|
Highlands Inn Investors II, L.P.*
|
|
Delaware
|
|
|
|
HPC Developer LLC
|
|
Delaware
|
|
|
|
HTS-CHC (Sedona), L.L.C.*
|
|
Delaware
|
|
|
|
HTS-Maui, L.L.C.
|
|
Delaware
|
|
|
|
HTS-San Antonio, L.P.
|
|
Delaware
|
|
|
|
HTS-Sedona, Inc.
|
|
Delaware
|
|
|
|
HV Global Group, Inc.
|
|
Delaware
|
Entity also does business under the name:
|
|
|
• Hyatt Vacation Ownership
|
|
|
|
|
|
HV Global Management Corporation
|
|
Delaware
|
Entity also does business under the name:
|
|
|
• Hyatt Vacation Ownership
|
|
|
|
|
|
HV Global Marketing Corporation
|
|
Florida
|
Entity also does business under the name:
|
|
|
• Hyatt Vacation Ownership
|
|
|
|
|
|
ILG, LLC
|
|
Delaware
|
|
|
|
Interval Acquisition Corp.
|
|
Delaware
|
|
|
|
Interval International, Inc.
|
|
Florida
|
|
|
|
Kauai Blue, Inc.
|
|
Delaware
|
Entity also does business under the name:
|
|
|
• Sheraton Kauai
|
|
|
|
|
|
Lagunamar Cancun Mexico, Inc.
|
|
Florida
|
|
|
|
Marriott Ownership Resorts Procurement, LLC
|
|
Delaware
|
|
|
|
Marriott Ownership Resorts, Inc.
|
|
Delaware
|
Subsidiaries Organized in the United States
|
|
Jurisdiction of Organization
|
• Marriott Vacation Club International
|
|
|
• Marriott Vacation Club International Two
|
|
|
• MVC Exchange Company
|
|
|
|
|
|
Maui Condo and Home, LLC
|
|
Hawaii
|
|
|
|
MORI SPC Series Corp.
|
|
Delaware
|
|
|
|
MVCO Series LLC
|
|
Delaware
|
|
|
|
MVW 2019-1 LLC
|
|
Delaware
|
|
|
|
MVW 2019-2 LLC
|
|
Delaware
|
|
|
|
MVW of Hawaii, Inc.
|
|
Delaware
|
Entity also does business under the names:
|
|
|
• Marketplace Express
|
|
|
• Marriott’s Ko Olina Beach Club
|
|
|
• Marriott’s Maui Ocean Club
|
|
|
• Marriott’s Waiohai Beach Club
|
|
|
• The Marketplace at Ko Olina
|
|
|
|
|
|
MVW of Nevada, Inc.
|
|
Nevada
|
Entity also does business under the name:
|
|
|
• Marriott’s Grand Chateau
|
|
|
|
|
|
MVW SSC, Inc.
|
|
Delaware
|
|
|
|
MVW US Holdings, Inc.
|
|
Delaware
|
|
|
|
MVW US Services, LLC
|
|
Delaware
|
|
|
|
MVW Warehouse I LLC
|
|
Delaware
|
|
|
|
Owners' Resorts & Exchange, Inc.
|
|
Utah
|
|
|
|
Pelican Landing Timeshare Ventures Limited Partnership
|
|
Delaware
|
|
|
|
Points of Colorado, Inc.
|
|
Colorado
|
|
|
|
R.C. Chronicle Building, L.P.
|
|
Delaware
|
|
|
|
Sheraton Flex Vacations, LLC
|
|
Florida
|
|
|
|
Steamboat Resort Village LLC
|
|
Delaware
|
|
|
|
The Ritz-Carlton Development Company, Inc.
|
|
Delaware
|
Entity also does business under the name:
|
|
|
• The Ritz-Carlton Destination Club
|
|
|
|
|
|
The Ritz-Carlton Management Company, L.L.C.
|
|
Delaware
|
|
|
|
Trading Places International, Inc.
|
|
California
|
|
|
|
Vacanza 2019-A LLC
|
|
Delaware
|
|
|
|
Subsidiaries Organized in the United States
|
|
Jurisdiction of Organization
|
Vacation Resorts International
|
|
California
|
|
|
|
Vistana Arizona Management, Inc.
|
|
Arizona
|
|
|
|
Vistana Aventuras, Inc.
|
|
Florida
|
|
|
|
Vistana California Management, Inc.
|
|
California
|
|
|
|
Vistana Colorado Management, Inc.
|
|
Colorado
|
|
|
|
Vistana Development, Inc.
|
|
Florida
|
Entity also does business under the name:
|
|
|
• Vistana Development, Ltd.
|
|
|
|
|
|
Vistana Hawaii Management, Inc.
|
|
Hawaii
|
|
|
|
Vistana Management, Inc.
|
|
Florida
|
Entity also does business under the name:
|
|
|
• Vistana Management, Ltd.
|
|
|
|
|
|
Vistana MB Management, Inc.
|
|
South Carolina
|
|
|
|
Vistana Scottsdale Management, Inc.
|
|
Arizona
|
|
|
|
Vistana Signature Experiences, Inc.
|
|
Delaware
|
|
|
|
Vistana Signature Network, Inc.
|
|
Delaware
|
|
|
|
Vistana Vacation Ownership, Inc.
|
|
Florida
|
|
|
|
VSE 2016-A VOI Mortgage LLC
|
|
Delaware
|
|
|
|
VSE 2017-A VOI Mortgage, LLC
|
|
Delaware
|
|
|
|
VSE 2018-A VOI Mortgage, LLC
|
|
Delaware
|
|
|
|
VSE Myrtle Beach, LLC
|
|
South Carolina
|
|
|
|
VSE Pacific, Inc.
|
|
Florida
|
Entity also does business under the names:
|
|
|
• Hawaii Activity Planners
|
|
|
• The West Nanea Ocean Villas
|
|
|
• Westin Ka'anapali Ocean Resort Villas
|
|
|
• Westin Vacation Club
|
|
|
|
|
|
VSE Villas Arizona, Inc.
|
|
Arizona
|
|
|
|
VSE Vistana Villages, Inc.
|
|
Florida
|
|
|
|
Westin Sheraton Vacation Services, Inc.
|
|
Florida
|
Entity also does business under the names:
|
|
|
• Westin Vacations
|
|
|
• Sheraton Vacations
|
|
|
|
|
|
Worldwide Vacation & Travel, Inc.
|
|
Florida
|
|
|
|
Subsidiaries Organized in the United States
|
|
Jurisdiction of Organization
|
WVC Rancho Mirage, Inc.
|
|
Delaware
|
|
|
|
Subsidiaries Organized Outside the United States
|
|
Jurisdiction of Organization
|
|
|
|
Club Resorts No. 1 Australia Pty Ltd
|
|
Australia
|
|
|
|
Costa Del Sol Development Company N.V.
|
|
Aruba
|
Entity also does business under the name:
|
|
|
• Aruba Surf Club Development and Management Company
|
|
|
|
|
|
Hoteles Cabos K22.5, S. de R.L. de C.V.
|
|
Mexico-Baja California Sur
|
|
|
|
Hoteles Cancun K20, S. de R.L. de C.V.
|
|
Mexico
|
|
|
|
Hoteles Vallarta 205, S. de R.L. de C.V.
|
|
Mexico
|
|
|
|
Intercambios Internacionales de Vacaciones S.A. de C.V.
|
|
Mexico
|
|
|
|
Interval International Limited
|
|
England and Wales
|
|
|
|
Marriott Ownership Resorts (St. Thomas), Inc.
|
|
Virgin Islands - US
|
|
|
|
Marriott Resorts Hospitality of Aruba N.V.
|
|
Aruba
|
|
|
|
Marriott Vacation Club International of Aruba N.V.
|
|
Aruba
|
|
|
|
MGRC Management Limited
|
|
United Kingdom
|
|
|
|
MVCI Asia Pacific (Hong Kong) Pte. Limited
|
|
Hong Kong
|
|
|
|
MVCI Asia Pacific Pte. Ltd.
|
|
Singapore
|
|
|
|
MVCI Australia Pty Ltd.
|
|
Australia
|
|
|
|
MVCI France SAS
|
|
France
|
|
|
|
MVCI Holidays France S.A.S.
|
|
France
|
|
|
|
MVCI Holidays, S.L.
|
|
Spain
|
|
|
|
MVCI Management, S.L.
|
|
Spain
|
|
|
|
MVCI Playa Andaluza Holidays, S.L.
|
|
Spain
|
|
|
|
MVCI Services Designated Activity Company
|
|
Ireland
|
|
|
|
MVCI St. Kitts Company Limited
|
|
Saint Kitts & Nieves
|
|
|
|
MVCI (Thailand) Limited
|
|
Thailand
|
|
|
|
MVW International Holding Company S.à r.l.
|
|
Luxembourg
|
|
|
|
PT. Indonesia Bali Resort
|
|
Indonesia
|
|
|
|
PT. Indonesia MOC Services
|
|
Indonesia
|
|
|
|
R.M. Mexicana S.A. de C.V.
|
|
Mexico
|
Subsidiaries Organized Outside the United States
|
|
Jurisdiction of Organization
|
|
|
|
RC St. Thomas, LLC
|
|
Virgin Islands - US
|
|
|
|
Turistica Cancun S. de R.L. de C.V.
|
|
Mexico-Cancun, Quintana Roo
|
|
|
|
Vistana Bahamas Investments Limited
|
|
Bahama Islands
|
|
|
|
VSE Cancun Sales, S. de R.L. de C.V.
|
|
Mexico-Cancun, Quintana Roo
|
|
|
|
VSE Mexico Holding, S. de R.L. de C.V.
|
|
Mexico-Cancun, Quintana Roo
|
|
|
|
VSE Villas Los Cabos, S. de R.L. de C.V.
|
|
Mexico-Mexico, D.F.
|
|
|
|
Westin St. John Hotel Company, Inc.
|
|
Virgin Islands (US)
|
|
|
|
Westin Vacation Management Company
|
|
Virgin Islands (US)
|
|
|
|
WVC St. John, Inc.
|
|
Virgin Islands (US)
|
*
|
Marriott Vacations Worldwide Corporation owns less than 100%.
|
1)
|
Registration Statement (Form S-3 No. 333-216203) of Marriott Vacations Worldwide Corporation,
|
2)
|
Registration Statement (Form S-8 No. 333-177798) pertaining to the Marriott Vacations Worldwide Corporation Stock and Cash Incentive Plan,
|
3)
|
Registration Statement (Form S-8 No. 333-205808) pertaining to the Marriott Vacations Worldwide Corporation Employee Stock Purchase Plan,
|
4)
|
Registration Statement (Form S-8 No. 333-211037) pertaining to the Marriott Vacations Worldwide Corporation Deferred Compensation Plan, and
|
5)
|
Registration Statement (Form S-8 No. 333-227187) pertaining to the Amended and Restated Interval Leisure Group, Inc. 2013 Stock and Incentive Compensation Plan;
|
1.
|
I have reviewed this Annual Report on Form 10-K of Marriott Vacations Worldwide Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Stephen P. Weisz
|
Stephen P. Weisz
|
President and Chief Executive Officer
|
(Principal Executive Officer)
|
1.
|
I have reviewed this Annual Report on Form 10-K of Marriott Vacations Worldwide Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ John E. Geller, Jr.
|
John E. Geller, Jr.
|
Executive Vice President and Chief Financial and Administrative Officer
|
(Principal Financial Officer)
|
1.
|
the Annual Report on Form 10-K of the Company for the period ended December 31, 2019 (the “Annual Report”), fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and
|
2.
|
the information contained in the Annual Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Stephen P. Weisz
|
Stephen P. Weisz
|
President and Chief Executive Officer
|
(Principal Executive Officer)
|
1.
|
the Annual Report on Form 10-K of the Company for the period ended December 31, 2019 (the “Annual Report”), fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and
|
2.
|
the information contained in the Annual Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ John E. Geller, Jr.
|
John E. Geller, Jr.
|
Executive Vice President and Chief Financial and Administrative Officer
|
(Principal Financial Officer)
|