☒ | 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.) | ||||||||||||||||||||||
7812 Palm Parkway | Orlando | FL | 32836 | ||||||||||||||||||||
(Address of principal executive offices) | (Zip Code) |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | |||||||||||||||
Common Stock, $0.01 Par Value | VAC | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Page | ||||||||
2023 | ||||||||||||||
($ in millions) | Segment Revenue | % of Segment Revenue | ||||||||||||
Vacation Ownership | $ | 4,468 | 94% | |||||||||||
Exchange & Third-Party Management | 262 | 6% | ||||||||||||
Total Segment Revenue | $ | 4,730 | 100% |
($ in millions) | 2023 Vacation Ownership Segment Revenues | ||||
Sale of vacation ownership products | $ | 1,460 | |||
Resort management and other services | 568 | ||||
Rental | 531 | ||||
Financing | 322 | ||||
Cost reimbursements | 1,587 | ||||
TOTAL REVENUES | $ | 4,468 |
# of Resorts | # of Keys | # of Resorts | # of Keys | # of Resorts | # of Keys | ||||||||||||||||||||||||||||||||||||
Arizona | 5 | 1,189 | Missouri | 2 | 320 | Texas | 1 | 195 | |||||||||||||||||||||||||||||||||
California | 17 | 6,268 | Nevada | 2 | 1,172 | Utah | 2 | 634 | |||||||||||||||||||||||||||||||||
Colorado | 13 | 971 | New Jersey | 1 | 180 | Virginia | 1 | 276 | |||||||||||||||||||||||||||||||||
Florida | 23 | 7,989 | New Mexico | 1 | 16 | Washington, D.C. | 1 | 71 | |||||||||||||||||||||||||||||||||
Hawaii | 12 | 4,768 | New York | 2 | 228 | ||||||||||||||||||||||||||||||||||||
Massachusetts | 1 | 84 | South Carolina | 10 | 1,864 |
# of Resorts | # of Keys | # of Resorts | # of Keys | # of Resorts | # of Keys | ||||||||||||||||||||||||||||||||||||
Aruba | 2 | 1,211 | Puerto Rico | 1 | 164 | Mexico | 4 | 1,283 | |||||||||||||||||||||||||||||||||
Bahamas | 1 | 392 | U.S. Virgin Islands | 3 | 512 | ||||||||||||||||||||||||||||||||||||
Costa Rica | 1 | 48 | West Indies | 1 | 88 |
# of Resorts | # of Keys | # of Resorts | # of Keys | ||||||||||||||||||||||||||
France | 1 | 202 | Indonesia | 2 | 161 | ||||||||||||||||||||||||
Spain | 3 | 715 | Thailand | 3 | 332 | ||||||||||||||||||||||||
United Kingdom | 1 | 49 | Australia | 1 | 88 |
# of Resorts | # of Keys | ||||||||||
Marriott Vacation Club | 63 | 18,913 | |||||||||
Sheraton Vacation Club | 9 | 4,364 | |||||||||
Westin Vacation Club | 12 | 4,310 | |||||||||
Grand Residences by Marriott | 2 | 381 | |||||||||
The Ritz-Carlton Club | 5 | 259 | |||||||||
St. Regis Residence Club and The Luxury Collection | 3 | 82 | |||||||||
Hyatt Vacation Club | 22 | 2,693 | |||||||||
Other | 2 | 468 | |||||||||
118 | 31,470 |
Location | ||||||||
Sheraton Kauai Resort | Kauai, HI | |||||||
The Westin Resort & Spa, Cancun | Cancun, Mexico | |||||||
Hyatt Highlands Inn | Carmel, CA |
($ in millions) | 2023 Exchange & Third-Party Management Segment Revenues | ||||
Management and exchange | $ | 206 | |||
Rental | 40 | ||||
Cost reimbursements | 16 | ||||
TOTAL REVENUES | $ | 262 |
Name and Title | Age | Business Experience | ||||||
John E. Geller, Jr. President and Chief Executive Officer | 56 | John E. Geller, Jr. was appointed as our President and Chief Executive Officer, effective January 1, 2023. Mr. Geller has served as our President since October 2021. From January 2021 to October 2021, he served as our President and Chief Financial Officer. From January 2018 to January 2021, he served as our Executive Vice President and Chief Financial and Administrative Officer. 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. | ||||||
Jason P. Marino Executive Vice President and Chief Financial Officer | 48 | Jason P. Marino has served as our Executive Vice President and Chief Financial Officer since September 30, 2023. Mr. Marino served as Senior Vice President, Strategy, Financial Planning & Analysis (“FP&A”) and Operational Finance - Vacation Ownership for the Company from December 2021 to September 2023. He served as the Company’s Senior Vice President of Strategy and FP&A from June 2019 to December 2021 and Vice President - Corporate Finance from May 2014 to June 2019. Prior to joining the Company in 2014, Mr. Marino worked at Cantor Commercial Real Estate, L.P. from 2013 to 2014 as Managing Director, Head of Business Development and Corporate Finance. From 2003 to 2013, Mr. Marino worked in the investment banking divisions of Cantor Fitzgerald, Credit Suisse Securities (USA) LLC and Bear, Stearns & Co. Inc., holding positions of increasing responsibility. | ||||||
Raman T. Bukkapatnam Executive Vice President and Chief Information Officer | 57 | Raman T. Bukkapatnam has served as our Executive Vice President and Chief Information Officer since July 10, 2023. Prior to joining the Company, Mr. Bukkapatnam served as Vice President, Global Technology at Nike, Inc., a global provider of athletic footwear and apparel, from August 2020 to July 2023 where he played a critical role in reshaping digital retail, improving enterprise recourse planning and supply chain platforms, and making significant contributions to productivity, growth, and margin improvements. Prior to Nike, Mr. Bukkapatnam had a more than 20 year career at Starbucks, a roaster, marketer, and retailer of specialty coffee, serving in multiple leadership roles including Vice President, Global Technology, Supply Chain Analytics, Data Engineering, and Store Development, from March 1999 to August 2020, where he was responsible for overseeing and leading critical functions like global supply chain and finance technologies, data engineering and analytics, and store development. He led a number of digital transformation initiatives impacting the company’s technological landscape, including Starbucks’ introduction of customer mobile applications. | ||||||
Stephanie S. Butera Executive Vice President and Chief Operating Officer, Hyatt Vacation Ownership | 52 | Stephanie S. Butera has served as our Executive Vice President and Chief Operating Officer, Hyatt Vacation Ownership since January 2023. She served as our Senior Vice President and Chief Operating Officer, Hyatt Vacation Ownership from April 2021 to December 2022. Prior to leading Hyatt Vacation Ownership, Ms. Butera held a number of leadership positions with the Company, serving as Vice President, Asset Management for The Ritz-Carlton Destination Club from August 2014 to October 2018, before moving into the position of Senior Vice President, Vacation Ownership for the Americas, Florida, Mexico, and Caribbean from October 2018 to April 2021. Ms. Butera joined the Company in 1999. |
Name and Title | Age | Business Experience | ||||||
Lori M. Gustafson Executive Vice President and Chief Membership and Commercial Services Officer | 40 | Lori M. Gustafson has served as our Executive Vice President and Chief Membership and Commercial Services Officer since January 2024. Ms. Gustafson joined the Company in November 2020 and served as our Executive Vice President and Chief Brand and Digital Officer from November 2020 to December 2023. From May 2019 to November 2020, she served as Senior Vice President, Global Brands & Digital for Wyndham Destinations, the vacation ownership business segment of Travel + Leisure Co., where she was responsible for brand management and digital marketing. From January 2018 to May 2019, she served as Vice President, Brand Marketing, where she was responsible for brand management, campaign development and advertising. From July 2017 to January 2018, she served as Corporate Vice President of Digital, eCommerce, and Media at SeaWorld Parks & Entertainment, where she led the U.S. team that oversaw the development of eCommerce, digital marketing, social media, business intelligence and digital content. From 2015 until July 2017, she served as Senior Director, Digital Marketing at SeaWorld Parks & Entertainment, where she was the executive leader for digital transformation initiatives, including websites, mobile and digital commerce improvements and the implementation of a data and analytics program related to customer experience. | ||||||
James H Hunter, IV Executive Vice President and General Counsel | 61 | 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. | ||||||
Jeanette E. Marbert President, Exchange and Third-Party Management | 67 | Jeanette E. 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 in 1984. As we reported in a Current Report on Form 8-K filed on December 6, 2023, Ms. Marbert announced her decision to retire as our President, Exchange and Third-Party Management in 2024. | ||||||
Brian E. Miller President, Vacation Ownership | 60 | Brian E. Miller has served as our President, Vacation Ownership since October 2020. From October 2018 to September 2020, he served as our Executive Vice President and Chief Marketing, Sales and Service Officer. 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 the Company in 1991. | ||||||
Michael E. Yonker Executive Vice President and Chief Human Resources and Global Communications Officer | 65 | Michael E. Yonker has served as our Executive Vice President and Chief Human Resources and Global Communications Officer since January 2024. Mr. Yonker has served as our Executive Vice President and Chief Human Resources Officer from December 2011 to December 2023. Prior to that time, he served as our Chief Human Resources Officer since 2010. Mr. Yonker joined Marriott International in 1983. |
Period | Total Number of Shares Purchased | Average Price Paid per Share(2) | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1) | Maximum Dollar Amount of Shares That May Yet Be Purchased Under the Plans or Programs(1)(2) | |||||||||||||||||||
October 1, 2023 – October 31, 2023 | 176,000 | $ | 93.40 | 176,000 | $ | 459,314,827 | |||||||||||||||||
November 1, 2023 – November 30, 2023 | 134,000 | $ | 79.55 | 134,000 | $ | 448,655,123 | |||||||||||||||||
December 1, 2023 – December 31, 2023 | 121,000 | $ | 83.15 | 121,000 | $ | 438,594,526 | |||||||||||||||||
Total | 431,000 | $ | 86.22 | 431,000 | $ | 438,594,526 |
Fiscal Years | |||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
REVENUES | |||||||||||||||||
Sale of vacation ownership products | $ | 1,460 | $ | 1,618 | $ | 1,153 | |||||||||||
Management and exchange | 813 | 827 | 855 | ||||||||||||||
Rental | 571 | 551 | 486 | ||||||||||||||
Financing | 322 | 293 | 268 | ||||||||||||||
Cost reimbursements | 1,561 | 1,367 | 1,128 | ||||||||||||||
TOTAL REVENUES | 4,727 | 4,656 | 3,890 | ||||||||||||||
EXPENSES | |||||||||||||||||
Cost of vacation ownership products | 224 | 289 | 250 | ||||||||||||||
Marketing and sales | 823 | 807 | 617 | ||||||||||||||
Management and exchange | 442 | 444 | 521 | ||||||||||||||
Rental | 452 | 382 | 344 | ||||||||||||||
Financing | 113 | 75 | 88 | ||||||||||||||
General and administrative | 273 | 249 | 227 | ||||||||||||||
Depreciation and amortization | 135 | 132 | 146 | ||||||||||||||
Litigation charges | 13 | 11 | 10 | ||||||||||||||
Restructuring | 6 | — | — | ||||||||||||||
Royalty fee | 117 | 114 | 106 | ||||||||||||||
Impairment | 32 | 2 | 3 | ||||||||||||||
Cost reimbursements | 1,561 | 1,367 | 1,128 | ||||||||||||||
TOTAL EXPENSES | 4,191 | 3,872 | 3,440 | ||||||||||||||
Gains (losses) and other income (expense), net | 47 | 40 | (51) | ||||||||||||||
Interest expense, net | (145) | (118) | (164) | ||||||||||||||
Transaction and integration costs | (37) | (125) | (110) | ||||||||||||||
Other | (3) | 1 | 2 | ||||||||||||||
INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS | 398 | 582 | 127 | ||||||||||||||
Provision for income taxes | (146) | (191) | (74) | ||||||||||||||
NET INCOME | 252 | 391 | 53 | ||||||||||||||
Net loss (income) attributable to noncontrolling interests | 2 | — | (4) | ||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 254 | $ | 391 | $ | 49 |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
(Contract sales $ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Vacation Ownership | |||||||||||||||||||||||||||||
Total contract sales | $ | 1,800 | $ | 1,874 | $ | 1,411 | $ | (74) | (4%) | ||||||||||||||||||||
Consolidated contract sales | $ | 1,772 | $ | 1,837 | $ | 1,374 | $ | (65) | (4%) | ||||||||||||||||||||
Joint venture contract sales | $ | 28 | $ | 37 | $ | 37 | $ | (9) | (24%) | ||||||||||||||||||||
VPG | $ | 4,088 | $ | 4,421 | $ | 4,356 | $ | (333) | (8%) | ||||||||||||||||||||
Exchange & Third-Party Management | |||||||||||||||||||||||||||||
Total active members at end of year (000's) | 1,564 | 1,566 | 1,296 | (2) | —% | ||||||||||||||||||||||||
Average revenue per member | $ | 156.65 | $ | 157.97 | $ | 179.48 | $ | (1.32) | (1%) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Vacation Ownership | $ | 4,468 | $ | 4,342 | $ | 3,539 | $ | 126 | 3% | ||||||||||||||||||||
Exchange & Third-Party Management | 262 | 291 | 320 | (29) | (10%) | ||||||||||||||||||||||||
Total Segment Revenues | 4,730 | 4,633 | 3,859 | 97 | 2% | ||||||||||||||||||||||||
Consolidated Property Owners’ Associations | (3) | 23 | 31 | (26) | (112%) | ||||||||||||||||||||||||
Total Revenues | $ | 4,727 | $ | 4,656 | $ | 3,890 | $ | 71 | 2% |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Net income attributable to common stockholders | $ | 254 | $ | 391 | $ | 49 | $ | (137) | (35%) | ||||||||||||||||||||
Interest expense, net | 145 | 118 | 164 | 27 | 23% | ||||||||||||||||||||||||
Provision for income taxes | 146 | 191 | 74 | (45) | (24%) | ||||||||||||||||||||||||
Depreciation and amortization | 135 | 132 | 146 | 3 | 2% | ||||||||||||||||||||||||
EBITDA | 680 | 832 | 433 | (152) | (18%) | ||||||||||||||||||||||||
Share-based compensation expense | 31 | 39 | 51 | (8) | (21%) | ||||||||||||||||||||||||
Certain items | 50 | 95 | 173 | (45) | (47%) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 761 | $ | 966 | $ | 657 | $ | (205) | (21%) | ||||||||||||||||||||
Adjusted EBITDA Margin | 24% | 29% | 24% | (5 pts) |
Fiscal Years | |||||||||||||||||||||||
($ in millions) | 2023 | 2022 | |||||||||||||||||||||
ILG integration | $ | 15 | $ | 98 | |||||||||||||||||||
Welk acquisition and integration | 22 | 14 | |||||||||||||||||||||
Other transformation initiatives | — | 10 | |||||||||||||||||||||
Other transaction costs | — | 3 | |||||||||||||||||||||
Transaction and integration costs | 37 | 125 | |||||||||||||||||||||
Early redemption of senior secured notes | 10 | — | |||||||||||||||||||||
Gain on disposition of hotel, land, and other | (8) | (33) | |||||||||||||||||||||
Gain on disposition of VRI Americas | — | (17) | |||||||||||||||||||||
Foreign currency translation | (6) | 10 | |||||||||||||||||||||
Insurance proceeds | (9) | (6) | |||||||||||||||||||||
Change in indemnification asset | (31) | 3 | |||||||||||||||||||||
Other | (3) | 3 | |||||||||||||||||||||
Gains and other income, net | (47) | (40) | |||||||||||||||||||||
Purchase accounting adjustments | 8 | 11 | |||||||||||||||||||||
Litigation charges | 13 | 11 | |||||||||||||||||||||
Restructuring charges | 6 | — | |||||||||||||||||||||
Impairment charges | 32 | 2 | |||||||||||||||||||||
Expiration/forfeiture of deposits on pre-acquisition preview packages | — | (6) | |||||||||||||||||||||
Early termination of VRI management contract | — | (2) | |||||||||||||||||||||
Change in estimate relating to pre-acquisition contingencies | — | (12) | |||||||||||||||||||||
Other | 1 | 6 | |||||||||||||||||||||
Total Certain items | $ | 50 | $ | 95 |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Vacation Ownership | $ | 883 | $ | 1,033 | $ | 699 | $ | (150) | (15%) | ||||||||||||||||||||
Exchange & Third-Party Management | 130 | 148 | 144 | (18) | (13%) | ||||||||||||||||||||||||
Segment Adjusted EBITDA | 1,013 | 1,181 | 843 | (168) | (14%) | ||||||||||||||||||||||||
General and administrative | (273) | (249) | (227) | (24) | (10%) | ||||||||||||||||||||||||
Other | 21 | 34 | 41 | (13) | (37%) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 761 | $ | 966 | $ | 657 | $ | (205) | (21%) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Segment financial results | $ | 777 | $ | 961 | $ | 585 | $ | (184) | (19%) | ||||||||||||||||||||
Depreciation and amortization | 93 | 92 | 89 | 1 | 2% | ||||||||||||||||||||||||
Share-based compensation expense | 8 | 7 | 6 | 1 | 20% | ||||||||||||||||||||||||
Certain items | 5 | (27) | 19 | 32 | 117% | ||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | 883 | $ | 1,033 | $ | 699 | $ | (150) | (15%) |
Fiscal Years | |||||||||||||||||||||||
($ in millions) | 2023 | 2022 | |||||||||||||||||||||
Transaction and integration costs | $ | — | $ | 3 | |||||||||||||||||||
Gain on disposition of hotel, land, and other | (7) | (33) | |||||||||||||||||||||
Insurance proceeds | (9) | (4) | |||||||||||||||||||||
Change in indemnification asset | (9) | — | |||||||||||||||||||||
Other | (4) | — | |||||||||||||||||||||
Gains and other income, net | (29) | (37) | |||||||||||||||||||||
Purchase accounting adjustments | 8 | 11 | |||||||||||||||||||||
Litigation charges | 12 | 9 | |||||||||||||||||||||
Impairment charges | 12 | 2 | |||||||||||||||||||||
Expiration/forfeiture of deposits on pre-acquisition preview packages | — | (6) | |||||||||||||||||||||
Change in estimate relating to pre-acquisition contingencies | — | (12) | |||||||||||||||||||||
Other | 2 | 3 | |||||||||||||||||||||
Total Certain items | $ | 5 | $ | (27) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Segment financial results | $ | 93 | $ | 132 | $ | 93 | $ | (39) | (30%) | ||||||||||||||||||||
Depreciation and amortization | 31 | 31 | 48 | — | (2%) | ||||||||||||||||||||||||
Share-based compensation expense | 2 | 2 | 2 | — | (23%) | ||||||||||||||||||||||||
Certain items | 4 | (17) | 1 | 21 | 122% | ||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | 130 | $ | 148 | $ | 144 | $ | (18) | (13%) |
Fiscal Years | |||||||||||||||||||||||
($ in millions) | 2023 | 2022 | |||||||||||||||||||||
Gain on disposition of hotel, land, and other | $ | (1) | $ | — | |||||||||||||||||||
Gain on disposition of VRI Americas | — | (17) | |||||||||||||||||||||
Foreign currency translation | — | 2 | |||||||||||||||||||||
Gains and other income, net | (1) | (15) | |||||||||||||||||||||
Litigation charges | 1 | — | |||||||||||||||||||||
Impairment charges | 4 | — | |||||||||||||||||||||
Early termination of VRI management contract | — | (2) | |||||||||||||||||||||
Total Certain items | $ | 4 | $ | (17) |
Fiscal Years | |||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
REVENUES | |||||||||||||||||
Sale of vacation ownership products | $ | 1,460 | $ | 1,618 | $ | 1,153 | |||||||||||
Resort management and other services | 568 | 534 | 470 | ||||||||||||||
Rental | 531 | 509 | 446 | ||||||||||||||
Financing | 322 | 293 | 268 | ||||||||||||||
Cost reimbursements | 1,587 | 1,388 | 1,202 | ||||||||||||||
TOTAL REVENUES | 4,468 | 4,342 | 3,539 | ||||||||||||||
EXPENSES | |||||||||||||||||
Cost of vacation ownership products | 224 | 289 | 250 | ||||||||||||||
Marketing and sales | 823 | 807 | 617 | ||||||||||||||
Resort management and other services | 270 | 240 | 200 | ||||||||||||||
Rental | 466 | 400 | 394 | ||||||||||||||
Financing | 113 | 75 | 88 | ||||||||||||||
Depreciation and amortization | 93 | 92 | 89 | ||||||||||||||
Litigation charges | 12 | 9 | 9 | ||||||||||||||
Royalty fee | 117 | 114 | 106 | ||||||||||||||
Impairment | 12 | 2 | — | ||||||||||||||
Cost reimbursements | 1,587 | 1,388 | 1,202 | ||||||||||||||
TOTAL EXPENSES | 3,717 | 3,416 | 2,955 | ||||||||||||||
Gains and other income, net | 29 | 37 | 1 | ||||||||||||||
Transaction and integration costs | — | (3) | (2) | ||||||||||||||
Other | (3) | 1 | 2 | ||||||||||||||
SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS | 777 | 961 | 585 | ||||||||||||||
Net income attributable to noncontrolling interests | — | — | — | ||||||||||||||
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 777 | $ | 961 | $ | 585 |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
($ in millions) | 2023 | % of Consolidated Contract Sales, Net of Resales | 2022 | % of Consolidated Contract Sales, Net of Resales | 2021 | % of Consolidated Contract Sales, Net of Resales | Change | ||||||||||||||||||||||||||||||||||||||||
Consolidated contract sales | $ | 1,772 | $ | 1,837 | $ | 1,374 | $ | (65) | (4%) | ||||||||||||||||||||||||||||||||||||||
Joint venture contract sales | 28 | 37 | 37 | (9) | (24%) | ||||||||||||||||||||||||||||||||||||||||||
Total contract sales | 1,800 | 1,874 | 1,411 | (74) | (4%) | ||||||||||||||||||||||||||||||||||||||||||
Less resales contract sales | (42) | (40) | (26) | (2) | |||||||||||||||||||||||||||||||||||||||||||
Less joint venture contract sales | (28) | (37) | (37) | 9 | |||||||||||||||||||||||||||||||||||||||||||
Consolidated contract sales, net of resales | 1,730 | 1,797 | 1,348 | (67) | (4%) | ||||||||||||||||||||||||||||||||||||||||||
Plus: | |||||||||||||||||||||||||||||||||||||||||||||||
Settlement revenue | 39 | 2% | 36 | 2% | 28 | 2% | 3 | ||||||||||||||||||||||||||||||||||||||||
Resales revenue | 22 | 1% | 20 | 1% | 12 | 1% | 2 | ||||||||||||||||||||||||||||||||||||||||
Revenue recognition adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||
Reportability | 3 | —% | 43 | 2% | (44) | (3%) | (40) | ||||||||||||||||||||||||||||||||||||||||
Sales reserve | (232) | (13%) | (170) | (9%) | (101) | (8%) | (62) | ||||||||||||||||||||||||||||||||||||||||
Other(1) | (102) | (6%) | (108) | (6%) | (90) | (7%) | 6 | ||||||||||||||||||||||||||||||||||||||||
Sale of vacation ownership products | $ | 1,460 | 84% | $ | 1,618 | 90% | $ | 1,153 | 86% | $ | (158) | (10%) | |||||||||||||||||||||||||||||||||||
Financing propensity | 58.1% | 53.9% | 52.7% | 4.2 pts | |||||||||||||||||||||||||||||||||||||||||||
Average FICO Score(2) | 735 | 734 | 732 |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
($ in millions) | 2023 | % of Revenue | 2022 | % of Revenue | 2021 | % of Revenue | Change | ||||||||||||||||||||||||||||||||||||||||
Sale of vacation ownership products | $ | 1,460 | $ | 1,618 | $ | 1,153 | $ | (158) | (10%) | ||||||||||||||||||||||||||||||||||||||
Cost of vacation ownership products | (224) | (15%) | (289) | (18%) | (250) | (22%) | 65 | 23% | |||||||||||||||||||||||||||||||||||||||
Marketing and sales | (823) | (56%) | (807) | (50%) | (617) | (54%) | (16) | (2%) | |||||||||||||||||||||||||||||||||||||||
Development profit | $ | 413 | $ | 522 | $ | 286 | $ | (109) | (21%) | ||||||||||||||||||||||||||||||||||||||
Development profit margin | 28.3% | 32.2% | 24.8% | (3.9 pts) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Management fee revenues | $ | 180 | $ | 166 | $ | 158 | $ | 14 | 8% | ||||||||||||||||||||
Ancillary revenues | 252 | 241 | 188 | 11 | 5% | ||||||||||||||||||||||||
Other management and exchange revenues | 136 | 127 | 124 | 9 | 7% | ||||||||||||||||||||||||
Resort management and other services revenues | 568 | 534 | 470 | 34 | 6% | ||||||||||||||||||||||||
Resort management and other services expenses | (270) | (240) | (200) | (30) | (12%) | ||||||||||||||||||||||||
Resort management and other services profit | $ | 298 | $ | 294 | $ | 270 | $ | 4 | 1% | ||||||||||||||||||||
Resort management and other services profit margin | 52.4% | 55.1% | 57.5% | (2.7 pts) | |||||||||||||||||||||||||
Resort occupancy(1) | 88.1% | 89.3% | 81.6% | (1.2 pts) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Rental revenues | $ | 531 | $ | 509 | $ | 446 | $ | 22 | 4% | ||||||||||||||||||||
Rental expenses | (466) | (400) | (394) | (66) | (16%) | ||||||||||||||||||||||||
Rental profit | $ | 65 | $ | 109 | $ | 52 | $ | (44) | (40%) | ||||||||||||||||||||
Rental profit margin | 12.4% | 21.4% | 11.7% | (9.0 pts) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
(transient keys in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Transient keys rented(1) | 2,072,590 | 2,073,945 | 1,933,746 | (1,355) | —% | ||||||||||||||||||||||||
Average transient key rate | $ | 268.79 | $ | 268.39 | $ | 245.79 | $ | 0.40 | —% | ||||||||||||||||||||
Rental occupancy(2) | 68.2% | 70.3% | 55.1% | (2.1 pts) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Financing revenues | $ | 322 | $ | 293 | $ | 268 | $ | 29 | 10% | ||||||||||||||||||||
Financing expenses | (36) | (20) | (38) | (16) | (82%) | ||||||||||||||||||||||||
Consumer financing interest expense | (77) | (55) | (50) | (22) | (40%) | ||||||||||||||||||||||||
Financing profit | $ | 209 | $ | 218 | $ | 180 | $ | (9) | (4%) | ||||||||||||||||||||
Financing profit margin | 64.9% | 74.5% | 67.1% | (9.6 pts) | |||||||||||||||||||||||||
Financing propensity | 58.1% | 53.9% | 52.7% | 4.2 pts |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Litigation charges | $ | 12 | $ | 9 | $ | 9 | $ | 3 | 36% |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Royalty fee | $ | 117 | $ | 114 | $ | 106 | $ | 3 | 3% |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Impairment | $ | 12 | $ | 2 | $ | — | $ | 10 | NM |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Gains and other income, net | $ | 29 | $ | 37 | $ | 1 | $ | (8) | (23%) |
Fiscal Years | |||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
REVENUES | |||||||||||||||||
Management and exchange | $ | 206 | $ | 226 | $ | 233 | |||||||||||
Rental | 40 | 42 | 40 | ||||||||||||||
Cost reimbursements | 16 | 23 | 47 | ||||||||||||||
TOTAL REVENUES | 262 | 291 | 320 | ||||||||||||||
EXPENSES | |||||||||||||||||
Management and exchange | 118 | 120 | 131 | ||||||||||||||
Depreciation and amortization | 31 | 31 | 48 | ||||||||||||||
Litigation charges | 1 | — | — | ||||||||||||||
Restructuring | — | — | 1 | ||||||||||||||
Impairment | 4 | — | — | ||||||||||||||
Cost reimbursements | 16 | 23 | 47 | ||||||||||||||
TOTAL EXPENSES | 170 | 174 | 227 | ||||||||||||||
Gains and other income, net | 1 | 15 | — | ||||||||||||||
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 93 | $ | 132 | $ | 93 |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Management and exchange revenue | $ | 206 | $ | 226 | $ | 233 | $ | (20) | (9%) | ||||||||||||||||||||
Management and exchange expense | (118) | (120) | (131) | 2 | 1% | ||||||||||||||||||||||||
Management and exchange profit | $ | 88 | $ | 106 | $ | 102 | $ | (18) | (18%) | ||||||||||||||||||||
Management and exchange profit margin | 42.5% | 47.0% | 43.8% | (4.5 pts) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Rental revenues | $ | 40 | $ | 42 | $ | 40 | $ | (2) | (4%) |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Impairment | $ | 4 | $ | — | $ | — | $ | 4 | NM |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Gains and other income, net | $ | 1 | $ | 15 | $ | — | $ | (14) | (95%) |
Fiscal Years | |||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
REVENUES | |||||||||||||||||
Resort management and other services | $ | 39 | $ | 67 | $ | 152 | |||||||||||
Cost reimbursements | (42) | (44) | (121) | ||||||||||||||
TOTAL REVENUES | (3) | 23 | 31 | ||||||||||||||
EXPENSES | |||||||||||||||||
Resort management and other services | 54 | 84 | 190 | ||||||||||||||
Rental | (14) | (18) | (50) | ||||||||||||||
General and administrative | 273 | 249 | 227 | ||||||||||||||
Depreciation and amortization | 11 | 9 | 9 | ||||||||||||||
Litigation charges | — | 2 | 1 | ||||||||||||||
Restructuring | 6 | — | (1) | ||||||||||||||
Impairment | 16 | — | 3 | ||||||||||||||
Cost reimbursements | (42) | (44) | (121) | ||||||||||||||
TOTAL EXPENSES | 304 | 282 | 258 | ||||||||||||||
Gains (losses) and other income (expense), net | 17 | (12) | (52) | ||||||||||||||
Interest expense, net | (145) | (118) | (164) | ||||||||||||||
Transaction and integration costs | (37) | (122) | (108) | ||||||||||||||
FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS | (472) | (511) | (551) | ||||||||||||||
Provision for income taxes | (146) | (191) | (74) | ||||||||||||||
Net loss (income) attributable to noncontrolling interests | 2 | — | (4) | ||||||||||||||
FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (616) | $ | (702) | $ | (629) |
Fiscal Years | |||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
REVENUES | |||||||||||||||||
Resort management and other services | $ | 39 | $ | 64 | $ | 152 | |||||||||||
Cost reimbursements | (42) | (44) | (121) | ||||||||||||||
TOTAL REVENUES | (3) | 20 | 31 | ||||||||||||||
EXPENSES | |||||||||||||||||
Resort management and other services | 54 | 84 | 190 | ||||||||||||||
Rental | (14) | (18) | (50) | ||||||||||||||
Cost reimbursements | (42) | (44) | (121) | ||||||||||||||
TOTAL EXPENSES | (2) | 22 | 19 | ||||||||||||||
Losses and other expense, net | — | (3) | (4) | ||||||||||||||
Interest expense, net | 1 | — | — | ||||||||||||||
FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS | — | (5) | 8 | ||||||||||||||
Provision for income taxes | (1) | (1) | (1) | ||||||||||||||
Net loss (income) attributable to noncontrolling interests | 2 | — | (4) | ||||||||||||||
FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 1 | $ | (6) | $ | 3 |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
General and administrative | $ | 273 | $ | 249 | $ | 227 | $ | 24 | 10% |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Restructuring | $ | 6 | $ | — | $ | (1) | $ | 6 | NM |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Impairment | $ | 16 | $ | — | $ | 3 | $ | 16 | NM |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Gains (losses) and other income (expense), net | $ | 17 | $ | (12) | $ | (52) | $ | 29 | NM |
Fiscal Years | 2023 vs. 2022 | ||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | Change | |||||||||||||||||||||||||
Interest expense, net | $ | (145) | $ | (118) | $ | (164) | $ | (27) | (23%) |
Fiscal Years | |||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Provision for income taxes | $ | (146) | $ | (191) | $ | (74) | |||||||||||
Effective tax rate | 36.5% | 32.9% | 58.4% |
Fiscal Years | |||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Inventory spending | $ | (89) | $ | (138) | $ | (153) | |||||||||||
Purchase of property for future transfer to inventory | (27) | (12) | (98) | ||||||||||||||
Inventory costs | 176 | 242 | 212 | ||||||||||||||
Inventory spending less than (in excess of) cost of sales | $ | 60 | $ | 92 | $ | (39) |
Fiscal Years | |||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Vacation ownership notes receivable collections — non-securitized | $ | 152 | $ | 196 | $ | 129 | |||||||||||
Vacation ownership notes receivable collections — securitized | 444 | 446 | 557 | ||||||||||||||
Vacation ownership notes receivable originations | (987) | (980) | (750) | ||||||||||||||
Vacation ownership notes receivable collections less than originations | $ | (391) | $ | (338) | $ | (64) |
($ in millions, except per share amounts) | Number of Shares Repurchased | Cost Basis of Shares Repurchased | Average Price Paid per Share | ||||||||||||||
As of December 31, 2022 | 22,773,218 | $ | 2,119 | $ | 93.06 | ||||||||||||
For the year ended December 31, 2023 | 2,367,855 | 286 | 120.55 | ||||||||||||||
As of December 31, 2023 | 25,141,073 | $ | 2,405 | $ | 95.65 |
Declaration Date | Stockholder Record Date | Distribution Date | Dividend per Share | |||||||||||||||||
December 1, 2022 | December 22, 2022 | January 5, 2023 | $0.72 | |||||||||||||||||
February 16, 2023 | March 2, 2023 | March 16, 2023 | $0.72 | |||||||||||||||||
May 11, 2023 | May 25, 2023 | June 8, 2023 | $0.72 | |||||||||||||||||
September 7, 2023 | September 21, 2023 | October 5, 2023 | $0.72 |
Payments Due by Period | |||||||||||||||||||||||||||||
($ in millions) | Total | Less Than 1 Year | 1 - 3 Years | 3 - 5 Years | More Than 5 Years | ||||||||||||||||||||||||
Debt(1) | $ | 3,256 | $ | 118 | $ | 1,517 | $ | 1,111 | $ | 510 | |||||||||||||||||||
Securitized debt(1) (2) | 2,680 | 287 | 675 | 496 | 1,222 | ||||||||||||||||||||||||
Purchase obligations(3) | 468 | 204 | 219 | 40 | 5 | ||||||||||||||||||||||||
Operating lease obligations | 125 | 24 | 41 | 23 | 37 | ||||||||||||||||||||||||
Finance lease obligations(4)(5) | 525 | 17 | 29 | 24 | 455 | ||||||||||||||||||||||||
Other long-term obligations | 18 | 14 | 3 | 1 | — | ||||||||||||||||||||||||
$ | 7,072 | $ | 664 | $ | 2,484 | $ | 1,695 | $ | 2,229 |
As of December 31, 2023 | |||||||||||||||||||||||||||||||||||
Issuers | Senior Notes Guarantors | Non-Guarantor Subsidiaries | Total Eliminations | MVW Consolidated | |||||||||||||||||||||||||||||||
($ in millions) | MVWC | MORI | |||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 20 | $ | 96 | $ | 132 | $ | — | $ | 248 | |||||||||||||||||||||||
Restricted cash | — | 25 | 153 | 148 | — | 326 | |||||||||||||||||||||||||||||
Accounts and contracts receivable, net | 30 | 106 | 142 | 120 | (13) | 385 | |||||||||||||||||||||||||||||
Vacation ownership notes receivable, net | — | 121 | 176 | 2,046 | — | 2,343 | |||||||||||||||||||||||||||||
Inventory | — | 186 | 336 | 112 | — | 634 | |||||||||||||||||||||||||||||
Property and equipment, net | — | 265 | 736 | 259 | — | 1,260 | |||||||||||||||||||||||||||||
Goodwill | — | — | 3,117 | — | — | 3,117 | |||||||||||||||||||||||||||||
Intangibles, net | — | — | 822 | 32 | — | 854 | |||||||||||||||||||||||||||||
Investments in subsidiaries | 3,421 | 3,943 | — | — | (7,364) | — | |||||||||||||||||||||||||||||
Other | 122 | 126 | 279 | 118 | (132) | 513 | |||||||||||||||||||||||||||||
Total assets | $ | 3,573 | $ | 4,792 | $ | 5,857 | $ | 2,967 | $ | (7,509) | $ | 9,680 | |||||||||||||||||||||||
Accounts payable | $ | 55 | $ | 30 | $ | 196 | $ | 81 | $ | — | $ | 362 | |||||||||||||||||||||||
Advance deposits | — | 65 | 83 | 16 | — | 164 | |||||||||||||||||||||||||||||
Accrued liabilities | 5 | 95 | 137 | 113 | (7) | 343 | |||||||||||||||||||||||||||||
Deferred revenue | — | 7 | 169 | 213 | (7) | 382 | |||||||||||||||||||||||||||||
Payroll and benefits liability | — | 91 | 86 | 28 | — | 205 | |||||||||||||||||||||||||||||
Deferred compensation liability | — | 126 | 39 | 3 | — | 168 | |||||||||||||||||||||||||||||
Securitized debt, net | — | — | — | 2,121 | (25) | 2,096 | |||||||||||||||||||||||||||||
Debt, net | 1,131 | 1,736 | 177 | 5 | — | 3,049 | |||||||||||||||||||||||||||||
Other | — | 2 | 229 | 18 | — | 249 | |||||||||||||||||||||||||||||
Deferred taxes | — | 124 | 242 | 19 | (105) | 280 | |||||||||||||||||||||||||||||
MVW stockholders' equity | 2,382 | 2,516 | 4,499 | 350 | (7,365) | 2,382 | |||||||||||||||||||||||||||||
Total liabilities and equity | $ | 3,573 | $ | 4,792 | $ | 5,857 | $ | 2,967 | $ | (7,509) | $ | 9,680 |
2023 | |||||||||||||||||||||||||||||||||||
Issuers | Senior Notes Guarantors | Non-Guarantor Subsidiaries | Total Eliminations | MVW Consolidated | |||||||||||||||||||||||||||||||
($ in millions) | MVWC | MORI | |||||||||||||||||||||||||||||||||
Revenues | $ | — | $ | 962 | $ | 2,731 | $ | 1,075 | $ | (41) | $ | 4,727 | |||||||||||||||||||||||
Expenses | (25) | (1,127) | (2,458) | (760) | 41 | (4,329) | |||||||||||||||||||||||||||||
Benefit from (provision for) income taxes | 12 | 25 | (90) | (93) | — | (146) | |||||||||||||||||||||||||||||
Equity in net income (loss) of subsidiaries | 267 | 439 | — | — | (706) | — | |||||||||||||||||||||||||||||
Net income (loss) | 254 | 299 | 183 | 222 | (706) | 252 | |||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interests | — | — | — | 2 | — | 2 | |||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 254 | $ | 299 | $ | 183 | $ | 224 | $ | (706) | $ | 254 |
($ in millions) | Average Interest Rate | Maturities by Period | |||||||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2025 | 2026 | 2027 | 2028 | There-after | Total Carrying Value | Total Fair Value | ||||||||||||||||||||||||||||||||||||||||||||||
Assets – Maturities represent expected principal receipts; fair values represent assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vacation ownership notes receivable — non-securitized | 12.0% | $ | 63 | $ | 42 | $ | 40 | $ | 40 | $ | 38 | $ | 208 | $ | 431 | $ | 433 | ||||||||||||||||||||||||||||||||||||
Vacation ownership notes receivable — securitized | 13.3% | $ | 171 | $ | 176 | $ | 181 | $ | 183 | $ | 181 | $ | 1,020 | $ | 1,912 | $ | 1,994 | ||||||||||||||||||||||||||||||||||||
Contracts receivable for financed VOI sales, net | 12.6% | $ | 3 | $ | 3 | $ | 3 | $ | 3 | $ | 3 | $ | 22 | $ | 37 | $ | 37 | ||||||||||||||||||||||||||||||||||||
Liabilities – Maturities represent expected principal payments; fair values represent liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Securitized debt | 4.6% | $ | (193) | $ | (196) | $ | (319) | $ | (192) | $ | (189) | $ | (1,032) | $ | (2,121) | $ | (2,068) | ||||||||||||||||||||||||||||||||||||
Term Loan | 7.2% | $ | — | $ | (784) | $ | — | $ | — | $ | — | $ | — | $ | (784) | $ | (784) | ||||||||||||||||||||||||||||||||||||
Revolving Corporate Credit Facility | 7.5% | $ | — | $ | — | $ | — | $ | (105) | $ | — | $ | — | $ | (105) | $ | (105) | ||||||||||||||||||||||||||||||||||||
Senior Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2028 Notes | 4.8% | $ | — | $ | — | $ | — | $ | — | $ | (350) | $ | — | $ | (350) | $ | (322) | ||||||||||||||||||||||||||||||||||||
2029 Notes | 4.5% | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (500) | $ | (500) | $ | (445) | ||||||||||||||||||||||||||||||||||||
2026 Convertible Notes | —% | $ | — | $ | — | $ | (575) | $ | — | $ | — | $ | — | $ | (575) | $ | (508) | ||||||||||||||||||||||||||||||||||||
2027 Convertible Notes | 3.3% | $ | — | $ | — | $ | — | $ | (575) | $ | — | $ | — | $ | (575) | $ | (513) | ||||||||||||||||||||||||||||||||||||
Non-interest bearing note payable | —% | $ | (4) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (4) | $ | (4) |
Page | |||||
Report of Independent Registered Public Accounting Firm (PCAOB ID: 42) | |||||
Report of Independent Registered Public Accounting Firm (PCAOB ID: 42) | |||||
Consolidated Statements of Stockholders’ Equity | |||||
Cost of Vacation Ownership Products | |||||
Description of the Matter | The Company’s cost of vacation ownership products was $224 million for the year ended December 31, 2023. 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 the selection and application of assumptions used in estimating future revenues from sale of vacation ownership products which are affected by expectations about future market and economic conditions. |
Cost of Vacation Ownership Products | |||||
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 source documentation and evaluated the estimates used in the calculations, such as estimated future revenue from sale of vacation ownership products, utilizing historical operating results. 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. |
Valuation of Originated and Acquired Vacation Ownership Notes Receivable | |||||
Description of the Matter | As of December 31, 2023, the Company’s vacation ownership notes receivable was $2,343 million, of which $2,178 million related to originated vacation ownership notes receivable and $165 million related to acquired vacation ownership notes receivable. As discussed in Note 2 to the consolidated financial statements, for originated notes, the Company records the difference between the vacation ownership note receivable and variable consideration included in the transaction price for the sale of the related vacation ownership products as a reserve on the Company’s originated vacation ownership notes receivable. The Company’s acquired vacation ownership notes receivable are accounted for using the purchased credit deteriorated assets provision of the current expected credit loss model, whereby the Company estimates the reserve of its acquired vacation ownership receivables on a quarterly basis and any changes in the reserve are recorded as financing expense. The estimates of the variable consideration for originated vacation ownership notes receivable and the reserve for credit losses on the acquired vacation ownership notes receivable are based on default rates that are an output of the Company’s static pool analyses and the estimates regarding future defaults. Auditing the Company’s valuation of originated and acquired vacation ownership notes receivable was challenging due to the nature and extent of audit effort required to test the static pool analyses, which are complex and contain a significant volume of data. Furthermore, the valuation of originated and acquired vacation ownership notes receivable was sensitive to management’s assumptions regarding future default rates. | ||||
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 vacation ownership notes receivable process. For example, we tested controls over management’s review of the static pool analyses, including the significant inputs to the analyses, and review of the assumption regarding future default rates. To test the valuation of originated and acquired vacation ownership notes receivable, we performed audit procedures that included, among others, assessing the methodology used, evaluating the assumptions regarding future default rates as discussed above, and testing the completeness and accuracy of the static pool analyses, including the significant inputs to the analyses. For example, we agreed inputs to the static pool analyses to historical data and source documentation. We also compared the assumptions regarding future defaults to the Company’s historical and current default rates and performed a retrospective review of the defaults projected from the analyses. We involved real estate subject matter resources on our team because the static pool analyses are unique to companies in the real estate time-sharing industry. |
2023 | 2022 | 2021 | |||||||||||||||
REVENUES | |||||||||||||||||
Sale of vacation ownership products | $ | 1,460 | $ | 1,618 | $ | 1,153 | |||||||||||
Management and exchange | 813 | 827 | 855 | ||||||||||||||
Rental | 571 | 551 | 486 | ||||||||||||||
Financing | 322 | 293 | 268 | ||||||||||||||
Cost reimbursements | 1,561 | 1,367 | 1,128 | ||||||||||||||
TOTAL REVENUES | 4,727 | 4,656 | 3,890 | ||||||||||||||
EXPENSES | |||||||||||||||||
Cost of vacation ownership products | 224 | 289 | 250 | ||||||||||||||
Marketing and sales | 823 | 807 | 617 | ||||||||||||||
Management and exchange | 442 | 444 | 521 | ||||||||||||||
Rental | 452 | 382 | 344 | ||||||||||||||
Financing | 113 | 75 | 88 | ||||||||||||||
General and administrative | 273 | 249 | 227 | ||||||||||||||
Depreciation and amortization | 135 | 132 | 146 | ||||||||||||||
Litigation charges | 13 | 11 | 10 | ||||||||||||||
Restructuring | 6 | — | — | ||||||||||||||
Royalty fee | 117 | 114 | 106 | ||||||||||||||
Impairment | 32 | 2 | 3 | ||||||||||||||
Cost reimbursements | 1,561 | 1,367 | 1,128 | ||||||||||||||
TOTAL EXPENSES | 4,191 | 3,872 | 3,440 | ||||||||||||||
Gains (losses) and other income (expense), net | 47 | 40 | (51) | ||||||||||||||
Interest expense, net | (145) | (118) | (164) | ||||||||||||||
Transaction and integration costs | (37) | (125) | (110) | ||||||||||||||
Other | (3) | 1 | 2 | ||||||||||||||
INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS | 398 | 582 | 127 | ||||||||||||||
Provision for income taxes | (146) | (191) | (74) | ||||||||||||||
NET INCOME | 252 | 391 | 53 | ||||||||||||||
Net loss (income) attributable to noncontrolling interests | 2 | — | (4) | ||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 254 | $ | 391 | $ | 49 | |||||||||||
EARNINGS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | |||||||||||||||||
Basic | $ | 6.96 | $ | 9.69 | $ | 1.15 | |||||||||||
Diluted | $ | 6.28 | $ | 8.77 | $ | 1.13 | |||||||||||
CASH DIVIDENDS DECLARED PER SHARE | $ | 2.92 | $ | 2.58 | $ | 1.08 |
2023 | 2022 | 2021 | |||||||||||||||
NET INCOME | $ | 252 | $ | 391 | $ | 53 | |||||||||||
Foreign currency translation adjustments | 11 | 10 | 11 | ||||||||||||||
Reclassification of foreign currency translation adjustments realized upon disposition of entities | — | (10) | — | ||||||||||||||
Derivative instrument adjustment, net of tax | (10) | 31 | 21 | ||||||||||||||
OTHER COMPREHENSIVE INCOME, NET OF TAX | 1 | 31 | 32 | ||||||||||||||
Net loss (income) attributable to noncontrolling interests | 2 | — | (4) | ||||||||||||||
COMPREHENSIVE LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS | 2 | — | (4) | ||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 255 | $ | 422 | $ | 81 |
2023 | 2022 | ||||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 248 | $ | 524 | |||||||
Restricted cash (including $79 and $85 from VIEs, respectively) | 326 | 330 | |||||||||
Accounts and contracts receivable, net (including $15 and $13 from VIEs, respectively) | 385 | 292 | |||||||||
Vacation ownership notes receivable, net (including $1,912 and $1,792 from VIEs, respectively) | 2,343 | 2,198 | |||||||||
Inventory | 634 | 660 | |||||||||
Property and equipment, net | 1,260 | 1,139 | |||||||||
Goodwill | 3,117 | 3,117 | |||||||||
Intangibles, net | 854 | 911 | |||||||||
Other (including $99 and $76 from VIEs, respectively) | 513 | 468 | |||||||||
TOTAL ASSETS | $ | 9,680 | $ | 9,639 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Accounts payable | $ | 362 | $ | 356 | |||||||
Advance deposits | 164 | 158 | |||||||||
Accrued liabilities (including $4 and $5 from VIEs, respectively) | 343 | 369 | |||||||||
Deferred revenue | 382 | 344 | |||||||||
Payroll and benefits liability | 205 | 251 | |||||||||
Deferred compensation liability | 168 | 139 | |||||||||
Securitized debt, net (including $2,121 and $1,982 from VIEs, respectively) | 2,096 | 1,938 | |||||||||
Debt, net | 3,049 | 3,088 | |||||||||
Other | 249 | 167 | |||||||||
Deferred taxes | 280 | 331 | |||||||||
TOTAL LIABILITIES | 7,298 | 7,141 | |||||||||
Contingencies and Commitments (Note 13) | |||||||||||
Preferred stock — $0.01 par value; 2,000,000 shares authorized; none issued or outstanding | — | — | |||||||||
Common stock — $0.01 par value; 100,000,000 shares authorized; 75,807,882 and 75,744,524 shares issued, respectively | 1 | 1 | |||||||||
Treasury stock — at cost; 40,488,576 and 38,263,442 shares, respectively | (2,332) | (2,054) | |||||||||
Additional paid-in capital | 3,955 | 3,941 | |||||||||
Accumulated other comprehensive income | 16 | 15 | |||||||||
Retained earnings | 742 | 593 | |||||||||
TOTAL MVW STOCKHOLDERS' EQUITY | 2,382 | 2,496 | |||||||||
Noncontrolling interests | — | 2 | |||||||||
TOTAL EQUITY | 2,382 | 2,498 | |||||||||
TOTAL LIABILITIES AND EQUITY | $ | 9,680 | $ | 9,639 |
2023 | 2022 | 2021 | |||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||||
Net income | $ | 252 | $ | 391 | $ | 53 | |||||||||||
Adjustments to reconcile net income to net cash, cash equivalents, and restricted cash provided by operating activities: | |||||||||||||||||
Depreciation and amortization of intangibles | 135 | 132 | 146 | ||||||||||||||
Amortization of debt discount and issuance costs | 23 | 25 | 56 | ||||||||||||||
Vacation ownership notes receivable reserve | 230 | 150 | 101 | ||||||||||||||
Share-based compensation | 31 | 39 | 51 | ||||||||||||||
Impairment charges | 30 | — | 3 | ||||||||||||||
Gains and other income, net | (6) | (48) | — | ||||||||||||||
Deferred income taxes | (64) | 87 | 34 | ||||||||||||||
Net change in assets and liabilities, net of the effects of acquisition: | |||||||||||||||||
Accounts and contracts receivable | (105) | (45) | — | ||||||||||||||
Vacation ownership notes receivable originations | (987) | (980) | (750) | ||||||||||||||
Vacation ownership notes receivable collections | 596 | 642 | 686 | ||||||||||||||
Inventory | 87 | 104 | 61 | ||||||||||||||
Other assets | (44) | (49) | (46) | ||||||||||||||
Accounts payable, advance deposits and accrued liabilities | 1 | 112 | 42 | ||||||||||||||
Deferred revenue | 34 | (9) | 88 | ||||||||||||||
Payroll and benefit liabilities | (46) | 53 | 35 | ||||||||||||||
Deferred compensation liability | 15 | 13 | 22 | ||||||||||||||
Other liabilities | 78 | (38) | 27 | ||||||||||||||
Deconsolidation of certain Consolidated Property Owners' Associations | — | (48) | (168) | ||||||||||||||
Purchase of property for future transfer to inventory | (27) | (12) | (98) | ||||||||||||||
Other, net | (1) | 3 | — | ||||||||||||||
Net cash, cash equivalents, and restricted cash provided by operating activities | 232 | 522 | 343 | ||||||||||||||
INVESTING ACTIVITIES | |||||||||||||||||
Acquisition of a business, net of cash and restricted cash acquired | — | — | (157) | ||||||||||||||
Proceeds from disposition of subsidiaries, net of cash and restricted cash transferred | — | 94 | — | ||||||||||||||
Capital expenditures for property and equipment (excluding inventory) | (118) | (65) | (47) | ||||||||||||||
Issuance of note receivable to VIE | — | (47) | — | ||||||||||||||
Proceeds from collection of note receivable from VIE | — | 47 | — | ||||||||||||||
Purchase of company owned life insurance | (10) | (18) | (14) | ||||||||||||||
Dispositions, net | 16 | 3 | 3 | ||||||||||||||
Other, net | — | 2 | 2 | ||||||||||||||
Net cash, cash equivalents, and restricted cash (used in) provided by investing activities | (112) | 16 | (213) |
2023 | 2022 | 2021 | |||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||
Borrowings from securitization transactions | 1,492 | 1,031 | 957 | ||||||||||||||
Repayment of debt related to securitization transactions | (1,331) | (945) | (868) | ||||||||||||||
Proceeds from debt | 1,070 | 1,266 | 1,111 | ||||||||||||||
Repayments of debt | (1,221) | (935) | (1,339) | ||||||||||||||
Purchase of convertible note hedges | — | (107) | (100) | ||||||||||||||
Proceeds from issuance of warrants | — | 43 | 70 | ||||||||||||||
Finance lease incentive | 10 | 3 | — | ||||||||||||||
Finance lease payment | (5) | (4) | (5) | ||||||||||||||
Payment of debt issuance costs | (12) | (15) | (22) | ||||||||||||||
Repurchase of common stock | (286) | (701) | (78) | ||||||||||||||
Payment of dividends | (106) | (99) | (23) | ||||||||||||||
Payment of withholding taxes on vesting of restricted stock units | (12) | (23) | (20) | ||||||||||||||
Net cash, cash equivalents, and restricted cash used in financing activities | (401) | (486) | (317) | ||||||||||||||
Effect of changes in exchange rates on cash, cash equivalents, and restricted cash | 1 | (1) | (2) | ||||||||||||||
Change in cash, cash equivalents, and restricted cash | (280) | 51 | (189) | ||||||||||||||
Cash, cash equivalents, and restricted cash, beginning of year | 854 | 803 | 992 | ||||||||||||||
Cash, cash equivalents, and restricted cash, end of year | $ | 574 | $ | 854 | $ | 803 | |||||||||||
SUPPLEMENTAL DISCLOSURES | |||||||||||||||||
Non-cash issuance of debt in connection with asset acquisition | $ | — | $ | 11 | $ | — | |||||||||||
Non-cash issuance of treasury stock in connection with Welk Acquisition | — | — | 248 | ||||||||||||||
Non-cash transfer from inventory to property and equipment | 12 | 47 | 105 | ||||||||||||||
Non-cash transfer from property and equipment to inventory | 57 | 13 | 2 | ||||||||||||||
Non-cash transfer from other assets to property and equipment | — | 14 | 22 | ||||||||||||||
Non-cash issuance of treasury stock for employee stock purchase plan | 5 | 5 | 3 | ||||||||||||||
Dividends payable | 27 | 27 | 23 | ||||||||||||||
Interest paid, net of amounts capitalized | 204 | 149 | 184 | ||||||||||||||
Income taxes paid, net of refunds (income tax refunds, net of income taxes paid) | 141 | 57 | (13) |
Common Stock Issued | Common Stock | Treasury Stock | Additional Paid-In Capital | Accumulated Other Comprehensive (Loss) Income | Retained Earnings | Total MVW Stockholders' Equity | Non-controlling Interests | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||
75.3 | BALANCE AT YEAR-END 2020 | $ | 1 | $ | (1,334) | $ | 3,760 | $ | (48) | $ | 272 | $ | 2,651 | $ | 31 | $ | 2,682 | |||||||||||||||||||||||||||||||||||||||
— | Net income | — | — | — | — | 49 | 49 | 4 | 53 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Welk Acquisition | — | 55 | 193 | — | — | 248 | — | 248 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Foreign currency translation adjustments | — | — | — | 11 | — | 11 | — | 11 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Derivative instrument adjustment | — | — | — | 21 | — | 21 | — | 21 | |||||||||||||||||||||||||||||||||||||||||||||||
0.2 | Share-based compensation plans | — | 1 | 29 | — | — | 30 | — | 30 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Equity component of convertible notes, net of issuance costs | — | — | 117 | — | — | 117 | — | 117 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Purchase of convertible note hedges | — | — | (100) | — | — | (100) | — | (100) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Issuance of warrants | — | — | 70 | — | — | 70 | — | 70 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Repurchase of common stock | — | (78) | — | — | — | (78) | — | (78) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Dividends | — | — | — | — | (46) | (46) | — | (46) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Employee stock plan issuance | — | — | 3 | — | — | 3 | — | 3 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Deconsolidation of certain Consolidated Property Owners' Associations | — | — | — | — | — | — | (25) | (25) | |||||||||||||||||||||||||||||||||||||||||||||||
75.5 | BALANCE AT YEAR-END 2021 | 1 | (1,356) | 4,072 | (16) | 275 | 2,976 | 10 | 2,986 |
— | Impact of adoption of | — | — | (111) | — | 31 | (80) | — | (80) | |||||||||||||||||||||||||||||||||||||||||||||||
75.5 | OPENING BALANCE 2022 | 1 | (1,356) | 3,961 | (16) | 306 | 2,896 | 10 | 2,906 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Net income | — | — | — | — | 391 | 391 | — | 391 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Foreign currency translation adjustments | — | — | — | 10 | — | 10 | — | 10 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Reclassification of foreign currency translation adjustments realized upon disposition of subsidiary | — | — | — | (10) | — | (10) | — | (10) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Derivative instrument adjustment | — | — | — | 31 | — | 31 | — | 31 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Adjustment for 2022 Convertible Note Hedges | — | — | 6 | — | — | 6 | — | 6 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Tax effect on equity, convertible notes | — | — | 25 | — | — | 25 | — | 25 | |||||||||||||||||||||||||||||||||||||||||||||||
0.2 | Share-based compensation plans | — | 2 | 13 | — | — | 15 | — | 15 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Purchase of convertible note hedges | — | — | (107) | — | — | (107) | — | (107) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Issuance of warrants | — | — | 43 | — | — | 43 | — | 43 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Expiration of warrants | — | — | (3) | — | — | (3) | — | (3) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Repurchase of common stock | — | (701) | — | — | — | (701) | — | (701) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Dividends | — | — | — | — | (104) | (104) | — | (104) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Employee stock plan issuance | — | 1 | 3 | — | — | 4 | — | 4 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Deconsolidation of certain Consolidated Property Owners' Associations | — | — | — | — | — | — | (8) | (8) | |||||||||||||||||||||||||||||||||||||||||||||||
75.7 | BALANCE AT YEAR-END 2022 | 1 | (2,054) | 3,941 | 15 | 593 | 2,496 | 2 | 2,498 |
Common Stock Issued | Common Stock | Treasury Stock | Additional Paid-In Capital | Accumulated Other Comprehensive (Loss) Income | Retained Earnings | Total MVW Stockholders' Equity | Non-controlling Interests | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||
75.7 | BALANCE AT YEAR-END 2022 | 1 | (2,054) | 3,941 | 15 | 593 | 2,496 | 2 | 2,498 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Net income (loss) | — | — | — | — | 254 | 254 | (2) | 252 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Foreign currency translation adjustments | — | — | — | 11 | — | 11 | — | 11 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Derivative instrument adjustment | — | — | — | (10) | — | (10) | — | (10) | |||||||||||||||||||||||||||||||||||||||||||||||
0.1 | Share-based compensation plans | — | 8 | 14 | — | — | 22 | — | 22 | |||||||||||||||||||||||||||||||||||||||||||||||
— | Repurchase of common stock | — | (286) | — | — | — | (286) | — | (286) | |||||||||||||||||||||||||||||||||||||||||||||||
— | Dividends | — | — | — | — | (105) | (105) | — | (105) | |||||||||||||||||||||||||||||||||||||||||||||||
75.8 | BALANCE AT YEAR-END 2023 | $ | 1 | $ | (2,332) | $ | 3,955 | $ | 16 | $ | 742 | $ | 2,382 | $ | — | $ | 2,382 |
(in millions, except per share amounts) | |||||
Equivalent shares of Marriott Vacations Worldwide common stock issued | 1.4 | ||||
Marriott Vacations Worldwide common stock price per share as of Welk Acquisition Date | $ | 174.18 | |||
Fair value of Marriott Vacations Worldwide common stock issued | 248 | ||||
Cash consideration to Welk, net of cash and restricted cash acquired of $48 million | 157 | ||||
Total consideration transferred, net of cash and restricted cash acquired | $ | 405 |
($ in millions) | April 1, 2021 (as finalized) | ||||
Vacation ownership notes receivable, net | $ | 255 | |||
Inventory | 111 | ||||
Property and equipment, net | 83 | ||||
Intangible assets | 102 | ||||
Other assets | 19 | ||||
Deferred taxes | (24) | ||||
Debt | (189) | ||||
Securitized debt | (184) | ||||
Other liabilities | (93) | ||||
Net assets acquired | 80 | ||||
Goodwill(1) | 325 | ||||
$ | 405 |
($ in millions, except per share data) | 2021 | ||||
Revenues | $ | 3,937 | |||
Net income | $ | 70 | |||
Net income attributable to common stockholders | $ | 62 | |||
EARNINGS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | |||||
Basic | $ | 1.46 | |||
Diluted | $ | 1.43 |
2023 | |||||||||||||||||||||||
($ in millions) | Vacation Ownership | Exchange & Third-Party Management | Corporate and Other | Total | |||||||||||||||||||
Sale of vacation ownership products | $ | 1,460 | $ | — | $ | — | $ | 1,460 | |||||||||||||||
Ancillary revenues | 252 | 5 | — | 257 | |||||||||||||||||||
Management fee revenues | 180 | 24 | (3) | 201 | |||||||||||||||||||
Exchange and other services revenues | 136 | 177 | 42 | 355 | |||||||||||||||||||
Management and exchange | 568 | 206 | 39 | 813 | |||||||||||||||||||
Rental | 531 | 40 | — | 571 | |||||||||||||||||||
Cost reimbursements | 1,587 | 16 | (42) | 1,561 | |||||||||||||||||||
Revenue from contracts with customers | 4,146 | 262 | (3) | 4,405 | |||||||||||||||||||
Financing | 322 | — | — | 322 | |||||||||||||||||||
Total Revenues | $ | 4,468 | $ | 262 | $ | (3) | $ | 4,727 |
2022 | |||||||||||||||||||||||
($ in millions) | Vacation Ownership | Exchange & Third-Party Management | Corporate and Other | Total | |||||||||||||||||||
Sale of vacation ownership products | $ | 1,618 | $ | — | $ | — | $ | 1,618 | |||||||||||||||
Ancillary revenues | 241 | 4 | — | 245 | |||||||||||||||||||
Management fee revenues | 166 | 34 | (5) | 195 | |||||||||||||||||||
Exchange and other services revenues | 127 | 188 | 72 | 387 | |||||||||||||||||||
Management and exchange | 534 | 226 | 67 | 827 | |||||||||||||||||||
Rental | 509 | 42 | — | 551 | |||||||||||||||||||
Cost reimbursements | 1,388 | 23 | (44) | 1,367 | |||||||||||||||||||
Revenue from contracts with customers | 4,049 | 291 | 23 | 4,363 | |||||||||||||||||||
Financing | 293 | — | — | 293 | |||||||||||||||||||
Total Revenues | $ | 4,342 | $ | 291 | $ | 23 | $ | 4,656 |
2021 | |||||||||||||||||||||||
($ in millions) | Vacation Ownership | Exchange & Third-Party Management | Corporate and Other | Total | |||||||||||||||||||
Sale of vacation ownership products | $ | 1,153 | $ | — | $ | — | $ | 1,153 | |||||||||||||||
Ancillary revenues | 188 | 3 | — | 191 | |||||||||||||||||||
Management fee revenues | 158 | 32 | (19) | 171 | |||||||||||||||||||
Exchange and other services revenues | 124 | 198 | 171 | 493 | |||||||||||||||||||
Management and exchange | 470 | 233 | 152 | 855 | |||||||||||||||||||
Rental | 446 | 40 | — | 486 | |||||||||||||||||||
Cost reimbursements | 1,202 | 47 | (121) | 1,128 | |||||||||||||||||||
Revenue from contracts with customers | 3,271 | 320 | 31 | 3,622 | |||||||||||||||||||
Financing | 268 | — | — | 268 | |||||||||||||||||||
Total Revenues | $ | 3,539 | $ | 320 | $ | 31 | $ | 3,890 |
2023 | |||||||||||||||||||||||
($ in millions) | Vacation Ownership | Exchange & Third-Party Management | Corporate and Other | Total | |||||||||||||||||||
Services transferred over time | $ | 2,411 | $ | 111 | $ | (3) | $ | 2,519 | |||||||||||||||
Goods or services transferred at a point in time | 1,735 | 151 | — | 1,886 | |||||||||||||||||||
Revenue from contracts with customers | $ | 4,146 | $ | 262 | $ | (3) | $ | 4,405 |
2022 | |||||||||||||||||||||||
($ in millions) | Vacation Ownership | Exchange & Third-Party Management | Corporate and Other | Total | |||||||||||||||||||
Services transferred over time | $ | 2,168 | $ | 130 | $ | 23 | $ | 2,321 | |||||||||||||||
Goods or services transferred at a point in time | 1,881 | 161 | — | 2,042 | |||||||||||||||||||
Revenue from contracts with customers | $ | 4,049 | $ | 291 | $ | 23 | $ | 4,363 |
2021 | |||||||||||||||||||||||
($ in millions) | Vacation Ownership | Exchange & Third-Party Management | Corporate and Other | Total | |||||||||||||||||||
Services transferred over time | $ | 1,915 | $ | 154 | $ | 31 | $ | 2,100 | |||||||||||||||
Goods or services transferred at a point in time | 1,356 | 166 | — | 1,522 | |||||||||||||||||||
Revenue from contracts with customers | $ | 3,271 | $ | 320 | $ | 31 | $ | 3,622 |
($ in millions) | At December 31, 2023 | At December 31, 2022 | |||||||||
Receivables | |||||||||||
Accounts and contracts receivable, net | $ | 259 | $ | 194 | |||||||
Vacation ownership notes receivable, net | 2,343 | 2,198 | |||||||||
$ | 2,602 | $ | 2,392 | ||||||||
Contract Liabilities | |||||||||||
Advance deposits | $ | 164 | $ | 158 | |||||||
Deferred revenue | 382 | 344 | |||||||||
$ | 546 | $ | 502 |
($ in millions) | At December 31, 2023 | At December 31, 2022 | |||||||||
Receivables from contracts with customers, net | $ | 259 | $ | 194 | |||||||
Interest receivable | 18 | 16 | |||||||||
Tax receivable | 44 | 20 | |||||||||
Indemnification assets | 40 | 19 | |||||||||
Employee tax credit receivable | 11 | 16 | |||||||||
Other | 13 | 27 | |||||||||
$ | 385 | $ | 292 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
United States | $ | 419 | $ | 508 | $ | 152 | |||||||||||
Non-U.S. jurisdictions | (21) | 74 | (25) | ||||||||||||||
$ | 398 | $ | 582 | $ | 127 |
($ in millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Current | – U.S. Federal | $ | (123) | $ | (91) | $ | 8 | |||||||||||||
– U.S. State | (21) | (23) | (3) | |||||||||||||||||
– Non-U.S. | (62) | 5 | (50) | |||||||||||||||||
(206) | (109) | (45) | ||||||||||||||||||
Deferred | – U.S. Federal | 27 | (13) | (36) | ||||||||||||||||
– U.S. State | 12 | (26) | 3 | |||||||||||||||||
– Non-U.S. | 21 | (43) | 4 | |||||||||||||||||
60 | (82) | (29) | ||||||||||||||||||
$ | (146) | $ | (191) | $ | (74) |
2023 | 2022 | 2021 | |||||||||||||||
U.S. statutory income tax rate | 21.0% | 21.0% | 21.0% | ||||||||||||||
U.S. state income taxes, net of U.S. federal tax benefit | 4.5 | 5.0 | 4.3 | ||||||||||||||
Share-based compensation, net of Section 162(m) limitation | 0.3 | (0.2) | 1.9 | ||||||||||||||
Other permanent differences(1) | (3.0) | 1.5 | (5.1) | ||||||||||||||
Tax rate changes | (0.8) | 2.8 | (3.8) | ||||||||||||||
Non-U.S. income | 1.5 | 4.5 | 12.9 | ||||||||||||||
Tax credits | (0.6) | (0.2) | (0.9) | ||||||||||||||
Unrecognized tax benefits | 5.5 | (2.7) | 17.9 | ||||||||||||||
Change in valuation allowance | 7.1 | 1.0 | 10.4 | ||||||||||||||
Other items | 1.0 | 0.2 | (0.2) | ||||||||||||||
Effective rate | 36.5% | 32.9% | 58.4% |
($ in millions) | At Year-End 2023 | At Year-End 2022 | |||||||||
Deferred Tax Assets | |||||||||||
Inventory | $ | 193 | $ | 138 | |||||||
Reserves | 139 | 80 | |||||||||
Convertible debt | 34 | 44 | |||||||||
Deferred compensation | 35 | 27 | |||||||||
Deferred revenue | 10 | 22 | |||||||||
Property and equipment | 56 | 67 | |||||||||
Non-cash compensation | 15 | 14 | |||||||||
Net operating loss and capital loss carryforwards | 153 | 137 | |||||||||
Tax credits | 27 | 29 | |||||||||
Right-of-use asset | 50 | 25 | |||||||||
Other, net | 36 | 52 | |||||||||
Deferred tax assets | 748 | 635 | |||||||||
Less valuation allowance | (179) | (142) | |||||||||
Net deferred tax assets | 569 | 493 | |||||||||
Deferred Tax Liabilities | |||||||||||
Long lived intangible assets | (199) | (214) | |||||||||
Deferred sales of VOIs | (565) | (556) | |||||||||
Right-of-use liability | (44) | (25) | |||||||||
Other, net | (27) | (24) | |||||||||
Deferred tax liabilities | (835) | (819) | |||||||||
Total net deferred tax liabilities | $ | (266) | $ | (326) |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Unrecognized tax benefits at beginning of year | $ | 25 | $ | 26 | $ | 14 | |||||||||||
Increases related to tax positions taken during a prior period | 87 | 3 | 12 | ||||||||||||||
Increases related to tax positions taken during the current period | — | — | 1 | ||||||||||||||
Decreases related to tax positions taken during a prior period | (6) | (4) | — | ||||||||||||||
Decreases as a result of a lapse of the applicable statute of limitations | — | — | (1) | ||||||||||||||
Unrecognized tax benefits at end of year | $ | 106 | $ | 25 | $ | 26 |
December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
($ in millions) | Originated | Acquired | Total | Originated | Acquired | Total | |||||||||||||||||||||||||||||
Securitized | $ | 1,764 | $ | 148 | $ | 1,912 | $ | 1,571 | $ | 221 | $ | 1,792 | |||||||||||||||||||||||
Non-securitized | |||||||||||||||||||||||||||||||||||
Eligible for securitization(1) | 51 | 1 | 52 | 63 | — | 63 | |||||||||||||||||||||||||||||
Not eligible for securitization(1) | 363 | 16 | 379 | 322 | 21 | 343 | |||||||||||||||||||||||||||||
Subtotal | 414 | 17 | 431 | 385 | 21 | 406 | |||||||||||||||||||||||||||||
$ | 2,178 | $ | 165 | $ | 2,343 | $ | 1,956 | $ | 242 | $ | 2,198 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Interest income associated with vacation ownership notes receivable — securitized | $ | 276 | $ | 243 | $ | 219 | |||||||||||
Interest income associated with vacation ownership notes receivable — non-securitized | 36 | 41 | 40 | ||||||||||||||
Total interest income associated with vacation ownership notes receivable | $ | 312 | $ | 284 | $ | 259 |
Acquired Vacation Ownership Notes Receivable | |||||||||||||||||
($ in millions) | Non-Securitized | Securitized | Total | ||||||||||||||
2024 | $ | 3 | $ | 31 | $ | 34 | |||||||||||
2025 | 3 | 29 | 32 | ||||||||||||||
2026 | 2 | 26 | 28 | ||||||||||||||
2027 | 2 | 21 | 23 | ||||||||||||||
2028 | 2 | 14 | 16 | ||||||||||||||
Thereafter | 5 | 27 | 32 | ||||||||||||||
Balance at December 31, 2023 | $ | 17 | $ | 148 | $ | 165 | |||||||||||
Weighted average stated interest rate | 13.7% | 14.2% | 14.1% | ||||||||||||||
Range of stated interest rates | 0.0% to 21.9% | 0.0% to 21.9% | 0.0% to 21.9% |
Acquired Vacation Ownership Notes Receivable Reserve | |||||||||||||||||
($ in millions) | Non-Securitized | Securitized | Total | ||||||||||||||
Balance at December 31, 2020 | $ | 39 | $ | 21 | $ | 60 | |||||||||||
Securitizations | (9) | 9 | — | ||||||||||||||
Clean-up call | 3 | (3) | — | ||||||||||||||
Write-offs | (49) | — | (49) | ||||||||||||||
Recoveries | 27 | — | 27 | ||||||||||||||
Defaulted vacation ownership notes receivable repurchase activity(1) | 32 | (32) | — | ||||||||||||||
Initial allowance for credit losses for Legacy-Welk vacation ownership notes receivable | 11 | 21 | 32 | ||||||||||||||
(Decrease) increase in vacation ownership notes receivable reserve | (7) | 7 | — | ||||||||||||||
Balance at December 31, 2021 | 47 | 23 | 70 | ||||||||||||||
Clean-up call | 1 | (1) | — | ||||||||||||||
Write-offs | (57) | — | (57) | ||||||||||||||
Recoveries | 35 | — | 35 | ||||||||||||||
Defaulted vacation ownership notes receivable repurchase activity(1) | 25 | (25) | — | ||||||||||||||
(Decrease) increase in vacation ownership notes receivable reserve | (40) | 21 | (19) | ||||||||||||||
Balance at December 31, 2022 | 11 | 18 | 29 | ||||||||||||||
Securitizations | (2) | 2 | — | ||||||||||||||
Clean-up call | 2 | (2) | — | ||||||||||||||
Write-offs | (28) | — | (28) | ||||||||||||||
Recoveries | 17 | — | 17 | ||||||||||||||
Defaulted vacation ownership notes receivable repurchase activity(1) | 18 | (18) | — | ||||||||||||||
(Decrease) increase in vacation ownership notes receivable reserve | (12) | 9 | (3) | ||||||||||||||
Balance at December 31, 2023 | $ | 6 | $ | 9 | $ | 15 |
Acquired Vacation Ownership Notes Receivable as of December 31, 2023 | |||||||||||||||||||||||||||||
($ in millions) | 700 + | 600 - 699 | < 600 | No Score | Total | ||||||||||||||||||||||||
Combined Marriott | $ | 46 | $ | 32 | $ | 4 | $ | 9 | $ | 91 | |||||||||||||||||||
Hyatt and Welk | 53 | 34 | 1 | 1 | 89 | ||||||||||||||||||||||||
$ | 99 | $ | 66 | $ | 5 | $ | 10 | $ | 180 |
Acquired Vacation Ownership Notes Receivable as of December 31, 2022 | |||||||||||||||||||||||||||||
($ in millions) | 700 + | 600 - 699 | < 600 | No Score | Total | ||||||||||||||||||||||||
Combined Marriott | $ | 67 | $ | 47 | $ | 6 | $ | 16 | $ | 136 | |||||||||||||||||||
Hyatt and Welk | 80 | 53 | 1 | 1 | 135 | ||||||||||||||||||||||||
$ | 147 | $ | 100 | $ | 7 | $ | 17 | $ | 271 |
Acquired Vacation Ownership Notes Receivable - Combined Marriott | |||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2019 & Prior | Total | |||||||||||||||||||
700 + | $ | — | $ | — | $ | 46 | $ | 46 | |||||||||||||||
600 - 699 | — | — | 32 | 32 | |||||||||||||||||||
< 600 | — | — | 4 | 4 | |||||||||||||||||||
No Score | — | — | 9 | 9 | |||||||||||||||||||
$ | — | $ | — | $ | 91 | $ | 91 | ||||||||||||||||
Gross write-offs | $ | — | $ | — | $ | 13 | $ | 13 |
Acquired Vacation Ownership Notes Receivable - Hyatt & Welk | |||||||||||||||||||||||
($ in millions) | 2021 | 2020 | 2019 & Prior | Total | |||||||||||||||||||
700 + | $ | 4 | $ | 12 | $ | 37 | $ | 53 | |||||||||||||||
600 - 699 | 2 | 6 | 26 | 34 | |||||||||||||||||||
< 600 | — | — | 1 | 1 | |||||||||||||||||||
No Score | — | — | 1 | 1 | |||||||||||||||||||
$ | 6 | $ | 18 | $ | 65 | $ | 89 | ||||||||||||||||
Gross write-offs | $ | 1 | $ | 4 | $ | 10 | $ | 15 |
Originated Vacation Ownership Notes Receivable | |||||||||||||||||
($ in millions) | Non-Securitized | Securitized | Total | ||||||||||||||
2024 | $ | 60 | $ | 140 | $ | 200 | |||||||||||
2025 | 39 | 147 | 186 | ||||||||||||||
2026 | 38 | 155 | 193 | ||||||||||||||
2027 | 38 | 162 | 200 | ||||||||||||||
2028 | 36 | 167 | 203 | ||||||||||||||
Thereafter | 203 | 993 | 1,196 | ||||||||||||||
Balance at December 31, 2023 | $ | 414 | $ | 1,764 | $ | 2,178 | |||||||||||
Weighted average stated interest rate | 12.0% | 13.3% | 13.0% | ||||||||||||||
Range of stated interest rates | 0.0% to 20.9% | 0.0% to 20.9% | 0.0% to 20.9% |
Originated Vacation Ownership Notes Receivable Reserve | |||||||||||||||||
($ in millions) | Non-Securitized | Securitized | Total | ||||||||||||||
Balance at December 31, 2020 | $ | 193 | $ | 117 | $ | 310 | |||||||||||
Increase in vacation ownership notes receivable reserve | 78 | 24 | 102 | ||||||||||||||
Securitizations | (76) | 76 | — | ||||||||||||||
Clean-up call | 12 | (12) | — | ||||||||||||||
Write-offs | (79) | — | (79) | ||||||||||||||
Defaulted vacation ownership notes receivable repurchase activity(1) | 65 | (65) | — | ||||||||||||||
Balance at December 31, 2021 | 193 | 140 | 333 | ||||||||||||||
Increase in vacation ownership notes receivable reserve | 118 | 47 | 165 | ||||||||||||||
Securitizations | (132) | 132 | — | ||||||||||||||
Clean-up call | 37 | (37) | — | ||||||||||||||
Write-offs | (136) | — | (136) | ||||||||||||||
Defaulted vacation ownership notes receivable repurchase activity(1) | 69 | (69) | — | ||||||||||||||
Balance at December 31, 2022 | 149 | 213 | 362 | ||||||||||||||
Increase in vacation ownership notes receivable reserve | 188 | 40 | 228 | ||||||||||||||
Securitizations | (211) | 211 | — | ||||||||||||||
Clean-up call | 99 | (99) | — | ||||||||||||||
Write-offs | (135) | — | (135) | ||||||||||||||
Defaulted vacation ownership notes receivable repurchase activity(1) | 105 | (105) | — | ||||||||||||||
Balance at December 31, 2023 | $ | 195 | $ | 260 | $ | 455 |
Originated Vacation Ownership Notes Receivable as of December 31, 2023 | |||||||||||||||||||||||||||||
($ in millions) | 700 + | 600 - 699 | < 600 | No Score | Total | ||||||||||||||||||||||||
Combined Marriott | $ | 1,381 | $ | 609 | $ | 57 | $ | 323 | $ | 2,370 | |||||||||||||||||||
Hyatt and Welk | 188 | 70 | 2 | 3 | 263 | ||||||||||||||||||||||||
$ | 1,569 | $ | 679 | $ | 59 | $ | 326 | $ | 2,633 |
Originated Vacation Ownership Notes Receivable as of December 31, 2022 | |||||||||||||||||||||||||||||
($ in millions) | 700 + | 600 - 699 | < 600 | No Score | Total | ||||||||||||||||||||||||
Combined Marriott | $ | 1,210 | $ | 549 | $ | 55 | $ | 278 | $ | 2,092 | |||||||||||||||||||
Hyatt and Welk | 157 | 64 | 3 | 2 | 226 | ||||||||||||||||||||||||
$ | 1,367 | $ | 613 | $ | 58 | $ | 280 | $ | 2,318 |
Originated Vacation Ownership Notes Receivable - Combined Marriott | |||||||||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | 2020 | 2019 & Prior | Total | |||||||||||||||||||||||||||||
700 + | $ | 486 | $ | 388 | $ | 210 | $ | 72 | $ | 225 | $ | 1,381 | |||||||||||||||||||||||
600 - 699 | 182 | 166 | 106 | 39 | 116 | 609 | |||||||||||||||||||||||||||||
< 600 | 17 | 15 | 10 | 5 | 10 | 57 | |||||||||||||||||||||||||||||
No Score | 154 | 67 | 25 | 17 | 60 | 323 | |||||||||||||||||||||||||||||
$ | 839 | $ | 636 | $ | 351 | $ | 133 | $ | 411 | $ | 2,370 | ||||||||||||||||||||||||
Gross write-offs | $ | 6 | $ | 23 | $ | 32 | $ | 12 | $ | 36 | $ | 109 |
Originated Vacation Ownership Notes Receivable - Hyatt and Welk | |||||||||||||||||||||||||||||||||||
($ in millions) | 2023 | 2022 | 2021 | 2020 | 2019 & Prior | Total | |||||||||||||||||||||||||||||
700 + | $ | 93 | $ | 62 | $ | 28 | $ | 2 | $ | 3 | $ | 188 | |||||||||||||||||||||||
600 - 699 | 32 | 25 | 11 | — | 2 | 70 | |||||||||||||||||||||||||||||
< 600 | 1 | 1 | — | — | — | 2 | |||||||||||||||||||||||||||||
No Score | 2 | 1 | — | — | — | 3 | |||||||||||||||||||||||||||||
$ | 128 | $ | 89 | $ | 39 | $ | 2 | $ | 5 | $ | 263 | ||||||||||||||||||||||||
Gross write-offs | $ | 2 | $ | 13 | $ | 10 | $ | — | $ | 1 | $ | 26 |
Vacation Ownership Notes Receivable | |||||||||||||||||
($ in millions) | Non-Securitized | Securitized | Total | ||||||||||||||
Investment in vacation ownership notes receivable on non-accrual status at December 31, 2023 | $ | 141 | $ | 27 | $ | 168 | |||||||||||
Investment in vacation ownership notes receivable on non-accrual status at December 31, 2022 | $ | 126 | $ | 24 | $ | 150 | |||||||||||
December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
($ in millions) | Non-Securitized | Securitized | Total | Non-Securitized | Securitized | Total | |||||||||||||||||||||||||||||
31 – 90 days past due | $ | 31 | $ | 72 | $ | 103 | $ | 25 | $ | 56 | $ | 81 | |||||||||||||||||||||||
91 – 120 days past due | 7 | 19 | 26 | 7 | 16 | 23 | |||||||||||||||||||||||||||||
Greater than 120 days past due | 134 | 8 | 142 | 119 | 8 | 127 | |||||||||||||||||||||||||||||
Total past due | 172 | 99 | 271 | 151 | 80 | 231 | |||||||||||||||||||||||||||||
Current | 460 | 2,082 | 2,542 | 415 | 1,943 | 2,358 | |||||||||||||||||||||||||||||
Total vacation ownership notes receivable | $ | 632 | $ | 2,181 | $ | 2,813 | $ | 566 | $ | 2,023 | $ | 2,589 |
At December 31, 2023 | At December 31, 2022 | ||||||||||||||||||||||
($ in millions) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||||||
Vacation ownership notes receivable, net | $ | 2,343 | $ | 2,427 | $ | 2,198 | $ | 2,245 | |||||||||||||||
Contracts receivable for financed VOI sales, net | 37 | 37 | 22 | 22 | |||||||||||||||||||
Other assets | 99 | 99 | 76 | 76 | |||||||||||||||||||
Total financial assets | $ | 2,479 | $ | 2,563 | $ | 2,296 | $ | 2,343 | |||||||||||||||
Securitized debt, net | $ | (2,096) | $ | (2,068) | $ | (1,938) | $ | (1,828) | |||||||||||||||
Term Loan, net | (781) | (784) | (778) | (775) | |||||||||||||||||||
Revolving Corporate Credit Facility, net | (101) | (105) | — | — | |||||||||||||||||||
2025 Notes, net | — | — | (248) | (258) | |||||||||||||||||||
2028 Notes, net | (348) | (322) | (347) | (307) | |||||||||||||||||||
2029 Notes, net | (495) | (445) | (494) | (417) | |||||||||||||||||||
2026 Convertible notes, net | (568) | (508) | (565) | (560) | |||||||||||||||||||
2027 Convertible notes, net | (563) | (513) | (560) | (568) | |||||||||||||||||||
Non-interest bearing note payable, net | (4) | (4) | (10) | (10) | |||||||||||||||||||
Total financial liabilities | $ | (4,956) | $ | (4,749) | $ | (4,940) | $ | (4,723) |
At December 31, 2023 | At December 31, 2022 | ||||||||||||||||||||||
($ in millions) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||||||
Vacation ownership notes receivable, net | |||||||||||||||||||||||
Securitized | $ | 1,912 | $ | 1,994 | $ | 1,792 | $ | 1,837 | |||||||||||||||
Eligible for securitization | 52 | 54 | 63 | 65 | |||||||||||||||||||
Not eligible for securitization | 379 | 379 | 343 | 343 | |||||||||||||||||||
Non-securitized | 431 | 433 | 406 | 408 | |||||||||||||||||||
$ | 2,343 | $ | 2,427 | $ | 2,198 | $ | 2,245 |
(in millions, except per share amounts) | 2023 | 2022 | 2021 | ||||||||||||||
Net income attributable to common stockholders | $ | 254 | $ | 391 | $ | 49 | |||||||||||
Shares for basic earnings per share | 36.5 | 40.4 | 42.5 | ||||||||||||||
Basic earnings per share | $ | 6.96 | $ | 9.69 | $ | 1.15 |
(in millions, except per share amounts) | 2023(1) | 2022(1) | 2021(1) | ||||||||||||||
Net income attributable to common stockholders | $ | 254 | $ | 391 | $ | 49 | |||||||||||
Add back of interest expense related to convertible notes subsequent to the adoption of ASU 2020-06, net of tax | 19 | 5 | — | ||||||||||||||
Numerator used to calculate diluted earnings per share | $ | 273 | $ | 396 | $ | 49 | |||||||||||
Shares for basic earnings per share | 36.5 | 40.4 | 42.5 | ||||||||||||||
Effect of dilutive shares outstanding | |||||||||||||||||
Employee SARs | 0.1 | 0.2 | 0.2 | ||||||||||||||
Restricted stock units | 0.3 | 0.3 | 0.5 | ||||||||||||||
2022 Convertible Notes ($230 million of principal) | — | 0.7 | 0.1 | ||||||||||||||
2026 Convertible Notes ($575 million of principal) | 3.5 | 3.4 | — | ||||||||||||||
2027 Convertible Notes ($575 million of principal) | 3.1 | 0.2 | — | ||||||||||||||
Shares for diluted earnings per share | 43.5 | 45.2 | 43.3 | ||||||||||||||
Diluted earnings per share | $ | 6.28 | $ | 8.77 | $ | 1.13 |
($ in millions) | At Year-End 2023 | At Year-End 2022 | |||||||||
Real estate inventory(1) | $ | 624 | $ | 651 | |||||||
Other | 10 | 9 | |||||||||
$ | 634 | $ | 660 |
($ in millions) | At Year-End 2023 | At Year-End 2022 | |||||||||
Land and land improvements | $ | 428 | $ | 420 | |||||||
Buildings and leasehold improvements | 906 | 746 | |||||||||
Furniture, fixtures and other equipment | 139 | 119 | |||||||||
Information technology | 393 | 389 | |||||||||
Construction in progress | 52 | 91 | |||||||||
1,918 | 1,765 | ||||||||||
Accumulated depreciation | (658) | (626) | |||||||||
$ | 1,260 | $ | 1,139 |
($ in millions) | Vacation Ownership | Exchange & Third-Party Management | Total Consolidated | ||||||||||||||
Balance at December 31, 2021 | $ | 2,778 | $ | 372 | $ | 3,150 | |||||||||||
Measurement period adjustments | (8) | — | (8) | ||||||||||||||
Disposition of VRI Americas | — | (25) | (25) | ||||||||||||||
Balance at December 31, 2022 | 2,770 | 347 | 3,117 | ||||||||||||||
Adjustments | — | — | — | ||||||||||||||
Balance at December 31, 2023 | $ | 2,770 | $ | 347 | $ | 3,117 |
($ in millions) | At Year-End 2023 | At Year-End 2022 | |||||||||
Definite-lived intangible assets | |||||||||||
Member relationships | $ | 670 | $ | 669 | |||||||
Management contracts | 431 | 428 | |||||||||
1,101 | 1,097 | ||||||||||
Accumulated amortization | (310) | (249) | |||||||||
791 | 848 | ||||||||||
Indefinite-lived intangible assets | |||||||||||
Trade names | 63 | 63 | |||||||||
$ | 854 | $ | 911 |
($ in millions) | Balance Sheet Classification | At December 31, 2023 | At December 31, 2022 | ||||||||||||||
Operating lease assets | $ | 77 | $ | 102 | |||||||||||||
Finance lease assets | 165 | 88 | |||||||||||||||
$ | 242 | $ | 190 | ||||||||||||||
Operating lease liabilities | $ | 102 | $ | 114 | |||||||||||||
Finance lease liabilities | 189 | 86 | |||||||||||||||
$ | 291 | $ | 200 |
($ in millions) | Income Statement Classification | 2023 | 2022 | 2021 | |||||||||||||||||||
Operating lease cost | Marketing and sales expense General and administrative expense | $ | 31 | $ | 31 | $ | 35 | ||||||||||||||||
Finance lease cost | |||||||||||||||||||||||
Amortization of right-of-use assets | Depreciation and amortization | 10 | 7 | 5 | |||||||||||||||||||
Interest on lease liabilities | Financing expense | 11 | 4 | 1 | |||||||||||||||||||
Variable lease cost | Marketing and sales expense | 3 | 3 | 2 | |||||||||||||||||||
$ | 55 | $ | 45 | $ | 43 |
($ in millions) | Operating Leases | Finance Leases(1) | Total | ||||||||||||||
2024 | $ | 24 | $ | 17 | $ | 41 | |||||||||||
2025 | 21 | 16 | 37 | ||||||||||||||
2026 | 20 | 13 | 33 | ||||||||||||||
2027 | 13 | 12 | 25 | ||||||||||||||
2028 | 10 | 12 | 22 | ||||||||||||||
Thereafter | 37 | 455 | 492 | ||||||||||||||
Total lease payments | 125 | 525 | 650 | ||||||||||||||
Less: Imputed interest | (23) | (336) | (359) | ||||||||||||||
$ | 102 | $ | 189 | $ | 291 |
At December 31, 2023 | At December 31, 2022 | ||||||||||
Weighted-average remaining lease term | |||||||||||
Operating leases | 7.6 years | 6.8 years | |||||||||
Finance leases | 36.4 years | 51.5 years | |||||||||
Weighted-average discount rate | |||||||||||
Operating leases | 6.6% | 6.2% | |||||||||
Finance leases | 6.5% | 5.3% |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Cash paid for amounts included in measurement of lease liabilities | |||||||||||||||||
Operating cash flows for finance leases | $ | 7 | $ | 5 | $ | 1 | |||||||||||
Operating cash flows for operating leases | $ | 33 | $ | 32 | $ | 34 | |||||||||||
Financing cash flows for finance leases | $ | 5 | $ | 4 | $ | 5 | |||||||||||
Right-of-use assets obtained in exchange for lease obligations | |||||||||||||||||
Operating leases | $ | 31 | $ | 6 | $ | 7 | |||||||||||
Finance leases | $ | 88 | $ | 8 | $ | 86 |
($ in millions) | At December 31, 2023 | At December 31, 2022 | ||||||||||||
Vacation ownership notes receivable securitizations, gross(1) | $ | 1,971 | $ | 1,799 | ||||||||||
Unamortized debt discount and issuance costs | (23) | (21) | ||||||||||||
1,948 | 1,778 | |||||||||||||
Warehouse Credit Facility, gross(2) | 150 | 162 | ||||||||||||
Unamortized debt issuance costs | (2) | (2) | ||||||||||||
148 | 160 | |||||||||||||
$ | 2,096 | $ | 1,938 |
Vacation Ownership Notes Receivable Securitizations | Warehouse Credit Facility(1) | Total | |||||||||||||||
($ in millions) | |||||||||||||||||
Payments Year | |||||||||||||||||
2024 | $ | 182 | $ | 11 | $ | 193 | |||||||||||
2025 | 186 | 10 | 196 | ||||||||||||||
2026 | 190 | 129 | 319 | ||||||||||||||
2027 | 192 | — | 192 | ||||||||||||||
2028 | 189 | — | 189 | ||||||||||||||
Thereafter | 1,032 | — | 1,032 | ||||||||||||||
$ | 1,971 | $ | 150 | $ | 2,121 |
($ in millions) | At December 31, 2023 | At December 31, 2022 | ||||||||||||
Corporate Credit Facility | ||||||||||||||
Term Loan | $ | 784 | $ | 784 | ||||||||||
Unamortized debt discount and issuance costs | (3) | (6) | ||||||||||||
781 | 778 | |||||||||||||
Revolving Corporate Credit Facility(1) | 105 | — | ||||||||||||
Unamortized debt issuance costs(2) | (4) | — | ||||||||||||
101 | — | |||||||||||||
Senior Secured Notes | ||||||||||||||
2025 Notes | — | 250 | ||||||||||||
Unamortized debt discount and issuance costs | — | (2) | ||||||||||||
— | 248 | |||||||||||||
Senior Unsecured Notes | ||||||||||||||
2028 Notes | 350 | 350 | ||||||||||||
Unamortized debt discount and issuance costs | (2) | (3) | ||||||||||||
348 | 347 | |||||||||||||
2029 Notes | 500 | 500 | ||||||||||||
Unamortized debt discount and issuance costs | (5) | (6) | ||||||||||||
495 | 494 | |||||||||||||
Convertible Notes | ||||||||||||||
2026 Convertible Notes | 575 | 575 | ||||||||||||
Unamortized debt discount and issuance costs | (7) | (10) | ||||||||||||
568 | 565 | |||||||||||||
2027 Convertible Notes | 575 | 575 | ||||||||||||
Unamortized debt discount and issuance costs | (12) | (15) | ||||||||||||
563 | 560 | |||||||||||||
Finance Leases | 189 | 86 | ||||||||||||
Non-Interest Bearing Note Payable | 4 | 10 | ||||||||||||
$ | 3,049 | $ | 3,088 |
Payments Year | |||||||||||||||||||||||||||||||||||||||||
($ in millions) | 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | Total | ||||||||||||||||||||||||||||||||||
Term Loan | $ | — | $ | 784 | $ | — | $ | — | $ | — | $ | — | $ | 784 | |||||||||||||||||||||||||||
Revolving Corporate Credit Facility | — | — | — | 105 | — | — | 105 | ||||||||||||||||||||||||||||||||||
2028 Notes | — | — | — | — | 350 | — | 350 | ||||||||||||||||||||||||||||||||||
2029 Notes | — | — | — | — | — | 500 | 500 | ||||||||||||||||||||||||||||||||||
2026 Convertible Notes | — | — | 575 | — | — | — | 575 | ||||||||||||||||||||||||||||||||||
2027 Convertible Notes | — | — | — | 575 | — | — | 575 | ||||||||||||||||||||||||||||||||||
Non-Interest Bearing Note Payable | 4 | — | — | — | — | — | 4 | ||||||||||||||||||||||||||||||||||
$ | 4 | $ | 784 | $ | 575 | $ | 680 | $ | 350 | $ | 500 | $ | 2,893 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Derivative Instrument Adjustment, Beginning of Year | $ | 13 | $ | (18) | $ | (39) | |||||||||||
Other comprehensive (loss) gain before reclassifications | (10) | 31 | 21 | ||||||||||||||
Derivative Instrument Adjustment, End of Year | $ | 3 | $ | 13 | $ | (18) |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Amortization of debt discount(1) | $ | — | $ | — | $ | 22 | |||||||||||
Amortization of debt issuance costs | 3 | 3 | 2 | ||||||||||||||
$ | 3 | $ | 3 | $ | 24 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Contractual interest expense | $ | 19 | $ | 1 | $ | — | |||||||||||
Amortization of debt issuance costs | 3 | — | — | ||||||||||||||
$ | 22 | $ | 1 | $ | — |
($ in millions, except per share amounts) | Number of Shares Repurchased | Cost Basis of Shares Repurchased | Average Price Paid per Share | |||||||||||||||||
As of December 31, 2022 | 22,773,218 | $ | 2,119 | $ | 93.06 | |||||||||||||||
For the year ended December 31, 2023 | 2,367,855 | 286 | $ | 120.55 | ||||||||||||||||
As of December 31, 2023 | 25,141,073 | $ | 2,405 | $ | 95.65 |
Declaration Date | Stockholder Record Date | Distribution Date | Dividend per Share | |||||||||||||||||
February 16, 2023 | March 2, 2023 | March 16, 2023 | $0.72 | |||||||||||||||||
May 11, 2023 | May 25, 2023 | June 8, 2023 | $0.72 | |||||||||||||||||
September 7, 2023 | September 21, 2023 | October 5, 2023 | $0.72 | |||||||||||||||||
December 7, 2023 | December 21, 2023 | January 4, 2024 | $0.76 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Service-based RSUs | $ | 29 | $ | 31 | $ | 34 | |||||||||||
Performance-based RSUs | — | 3 | 9 | ||||||||||||||
29 | 34 | 43 | |||||||||||||||
SARs | 2 | 5 | 8 | ||||||||||||||
$ | 31 | $ | 39 | $ | 51 |
($ in millions) | At Year-End 2023(1) | At Year-End 2022 | |||||||||
Service-based RSUs | $ | 22 | $ | 26 | |||||||
Performance-based RSUs | 1 | 7 | |||||||||
23 | 33 | ||||||||||
SARs | 1 | 1 | |||||||||
$ | 24 | $ | 34 |
2023 | |||||||||||||||||||||||||||||||||||
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 2022 | 728,067 | $ | 119.39 | 292,446 | $ | 117.82 | 1,020,513 | $ | 118.94 | ||||||||||||||||||||||||||
Granted | 203,575 | $ | 142.15 | 114,602 | $ | 144.73 | 318,177 | $ | 143.08 | ||||||||||||||||||||||||||
Distributed | (260,633) | $ | 124.25 | — | $ | — | (260,633) | $ | 124.25 | ||||||||||||||||||||||||||
Forfeited | (15,895) | $ | 144.67 | (214,324) | $ | 104.82 | (230,219) | $ | 107.57 | ||||||||||||||||||||||||||
Outstanding at year-end 2023 | 655,114 | $ | 123.91 | 192,724 | $ | 148.29 | 847,838 | $ | 129.45 |
2023 | |||||||||||
Number of SARs | Weighted Average Exercise Price Per SAR | ||||||||||
Outstanding at year-end 2022 | 689,506 | $ | 114.32 | ||||||||
Granted | 37,436 | $ | 153.10 | ||||||||
Exercised | (4,289) | $ | 52.09 | ||||||||
Forfeited or expired | (2,625) | $ | 153.10 | ||||||||
Outstanding at year-end 2023(1)(2) | 720,028 | $ | 116.56 |
2023 | 2022 | 2021 | |||||||||||||||
Expected volatility | 40.47% | 42.86% | 48.35% | ||||||||||||||
Dividend yield | 1.87% | 1.53% | 1.48% | ||||||||||||||
Risk-free rate | 4.07% | 1.77% | 0.97% | ||||||||||||||
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 | $ | 1,752 | $ | 160 | $ | 1,912 | ||||||||||||||
Interest receivable | 14 | 1 | 15 | |||||||||||||||||
Restricted cash | 67 | 12 | 79 | |||||||||||||||||
Total | $ | 1,833 | $ | 173 | $ | 2,006 | ||||||||||||||
Consolidated Liabilities | ||||||||||||||||||||
Interest payable | $ | 3 | $ | 1 | $ | 4 | ||||||||||||||
Securitized debt | 1,971 | 150 | 2,121 | |||||||||||||||||
Total | $ | 1,974 | $ | 151 | $ | 2,125 |
($ in millions) | Vacation Ownership Notes Receivable Securitizations | Warehouse Credit Facility | Total | |||||||||||||||||
Interest income | $ | 243 | $ | 33 | $ | 276 | ||||||||||||||
Interest expense | $ | 68 | $ | 14 | $ | 82 | ||||||||||||||
Debt issuance cost amortization | $ | 9 | $ | 2 | $ | 11 | ||||||||||||||
Administrative expenses | $ | 1 | $ | — | $ | 1 |
($ in millions) | 2023 | 2022 | |||||||||
Cash Inflows | |||||||||||
Net proceeds from vacation ownership notes receivable securitizations | $ | 841 | $ | 627 | |||||||
Principal receipts | 510 | 563 | |||||||||
Interest receipts | 240 | 234 | |||||||||
Reserve release | 49 | 154 | |||||||||
Total | 1,640 | 1,578 | |||||||||
Cash Outflows | |||||||||||
Principal payments | (508) | (556) | |||||||||
Voluntary repurchases of defaulted vacation ownership notes receivable, net | (118) | (94) | |||||||||
Voluntary clean-up call | (51) | (60) | |||||||||
Interest payments | (70) | (46) | |||||||||
Funding of restricted cash | (48) | (97) | |||||||||
Total | (795) | (853) | |||||||||
Net Cash Flows | $ | 845 | $ | 725 |
($ in millions) | 2023 | 2022 | |||||||||
Cash Inflows | |||||||||||
Proceeds from vacation ownership notes receivable securitizations | $ | 642 | $ | 397 | |||||||
Principal receipts | 54 | 19 | |||||||||
Interest receipts | 31 | 10 | |||||||||
Reserve release | 11 | 1 | |||||||||
Total | 738 | 427 | |||||||||
Cash Outflows | |||||||||||
Principal payments | (39) | (8) | |||||||||
Voluntary repurchases of defaulted vacation ownership notes receivable, net | (5) | — | |||||||||
Repayment of Warehouse Credit Facility | (610) | (227) | |||||||||
Interest payments | (14) | (3) | |||||||||
Funding of restricted cash | (21) | (6) | |||||||||
Total | (689) | (244) | |||||||||
Net Cash Flows | $ | 49 | $ | 183 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Vacation Ownership | $ | 4,468 | $ | 4,342 | $ | 3,539 | |||||||||||
Exchange & Third-Party Management | 262 | 291 | 320 | ||||||||||||||
Total segment revenues | 4,730 | 4,633 | 3,859 | ||||||||||||||
Consolidated Property Owners’ Associations | (3) | 23 | 31 | ||||||||||||||
$ | 4,727 | $ | 4,656 | $ | 3,890 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Adjusted EBITDA Vacation Ownership | $ | 883 | $ | 1,033 | $ | 699 | |||||||||||
Adjusted EBITDA Exchange & Third-Party Management | 130 | 148 | 144 | ||||||||||||||
Reconciling items: | |||||||||||||||||
Corporate and other | (252) | (215) | (186) | ||||||||||||||
Interest expense, net | (145) | (118) | (164) | ||||||||||||||
Tax provision | (146) | (191) | (74) | ||||||||||||||
Depreciation and amortization | (135) | (132) | (146) | ||||||||||||||
Share-based compensation expense | (31) | (39) | (51) | ||||||||||||||
Certain items | (50) | (95) | (173) | ||||||||||||||
Net income attributable to common stockholders | $ | 254 | $ | 391 | $ | 49 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Vacation Ownership | $ | 93 | $ | 92 | $ | 89 | |||||||||||
Exchange & Third-Party Management | 31 | 31 | 48 | ||||||||||||||
Total segment depreciation and amortization | 124 | 123 | 137 | ||||||||||||||
Corporate and other | 11 | 9 | 9 | ||||||||||||||
$ | 135 | $ | 132 | $ | 146 |
($ in millions) | At December 31, 2023 | At December 31, 2022 | |||||||||
Vacation Ownership | $ | 8,167 | $ | 8,037 | |||||||
Exchange & Third-Party Management | 813 | 865 | |||||||||
Total segment assets | 8,980 | 8,902 | |||||||||
Corporate and other | 700 | 737 | |||||||||
$ | 9,680 | $ | 9,639 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Vacation Ownership | $ | 171 | $ | 182 | $ | 296 | |||||||||||
Exchange & Third-Party Management | — | — | 3 | ||||||||||||||
Total segment capital expenditures | 171 | 182 | 299 | ||||||||||||||
Corporate and other | 63 | 33 | (2) | ||||||||||||||
$ | 234 | $ | 215 | $ | 297 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
United States | $ | 2,722 | $ | 2,886 | $ | 2,499 | |||||||||||
All other countries | 444 | 403 | 263 | ||||||||||||||
$ | 3,166 | $ | 3,289 | $ | 2,762 |
($ in millions) | At December 31, 2023 | At December 31, 2022 | |||||||||
United States | $ | 1,103 | $ | 969 | |||||||
All other countries | 157 | 170 | |||||||||
$ | 1,260 | $ | 1,139 |
($ in millions) | 2023 | 2022 | 2021 | ||||||||||||||
Lease | $ | 16 | $ | — | $ | — | |||||||||||
Equity method investment | 8 | — | 3 | ||||||||||||||
Investment in management contract | 4 | — | — | ||||||||||||||
Hotel | 2 | — | — | ||||||||||||||
Property & equipment | 2 | 2 | — | ||||||||||||||
$ | 32 | $ | 2 | $ | 3 |
Item 9. | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure |
Item 9A. | Controls and Procedures |
Item 9B. | Other Information |
Item 9C. | Disclosure Regarding Foreign Jurisdictions that Prevent Inspections |
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 | ||||||||||||||||||||||||||||||
2.1 | 8-K | 2.1 | 11/22/2011 | |||||||||||||||||||||||||||||
2.2 | 8-K | 2.1 | 5/1/2018 |
Exhibit Number | Description | Filed Herewith | Incorporation By Reference From | |||||||||||||||||||||||||||||
Form | Exhibit | Date Filed | ||||||||||||||||||||||||||||||
2.3 | 8-K | 2.1 | 1/26/2021 | |||||||||||||||||||||||||||||
3.1 | 8-K | 3.2 | 5/15/2023 | |||||||||||||||||||||||||||||
3.2 | 10-Q | 3.3 | 8/4/2023 | |||||||||||||||||||||||||||||
4.1 | 10 | 4.1 | 10/14/2011 | |||||||||||||||||||||||||||||
4.2 | 8-K | 4.1 | 10/1/2019 | |||||||||||||||||||||||||||||
4.3 | Form of 4.750% Senior Notes due 2028 (included as Exhibit A to Exhibit 4.2 above) | 8-K | 4.2 | 10/1/2019 | ||||||||||||||||||||||||||||
4.4 | 8-K | 4.3 | 10/1/2019 | |||||||||||||||||||||||||||||
4.5 | 8-K | 4.1 | 2/3/2021 | |||||||||||||||||||||||||||||
4.6 | Form of 0.00% Convertible Senior Note due 2026 (included as Exhibit A to Exhibit 4.5 above) | 8-K | 4.1 | 2/3/2021 | ||||||||||||||||||||||||||||
4.7 | 8-K | 4.1 | 6/22/2021 | |||||||||||||||||||||||||||||
4.8 | Form of 4.500% Senior Notes due 2029 (included as Exhibit A to Exhibit 4.7 above) | 8-K | 4.2 | 6/22/2021 | ||||||||||||||||||||||||||||
4.9 | 8-K | 4.1 | 12/8/2022 | |||||||||||||||||||||||||||||
4.10 | Form of 3.25% Convertible Senior Notes due 2027 (included as Exhibit A to Exhibit 4.10 above) | 8-K | 4.2 | 12/8/2022 | ||||||||||||||||||||||||||||
4.11 | 10-K | 4.16 | 3/2/2020 | |||||||||||||||||||||||||||||
10.1 | 8-K | 10.1 | 11/22/2011 | |||||||||||||||||||||||||||||
10.2 | 10-Q | 10.1 | 4/25/2013 | |||||||||||||||||||||||||||||
10.3 | 10-Q | 10.3 | 7/21/2016 |
Exhibit Number | Description | Filed Herewith | Incorporation By Reference From | |||||||||||||||||||||||||||||
Form | Exhibit | Date Filed | ||||||||||||||||||||||||||||||
10.4 | 10-K | 10.4 | 2/27/2018 | |||||||||||||||||||||||||||||
10.5 | 10-K | 10.5 | 2/27/2018 | |||||||||||||||||||||||||||||
10.6 | 10-K | 10.6 | 3/1/2022 | |||||||||||||||||||||||||||||
10.7 | 10-Q | 10.3 | 8/9/2022 | |||||||||||||||||||||||||||||
10.8 | 8-K | 10.2 | 11/22/2011 | |||||||||||||||||||||||||||||
10.9 | 10-K | 10.7 | 2/27/2018 | |||||||||||||||||||||||||||||
10.10 | 8-K | 10.3 | 11/22/2011 | |||||||||||||||||||||||||||||
10.11 | 8-K | 10.4 | 11/22/2011 | |||||||||||||||||||||||||||||
10.12 | 10-Q | 10.1 | 10/18/2012 | |||||||||||||||||||||||||||||
10.13 | 10-K | 10.14 | 3/1/2022 | |||||||||||||||||||||||||||||
10.14 | 10-K | 10.14 | 2/27/2018 | |||||||||||||||||||||||||||||
10.15 | 10-K | 10.14 | 2/23/2017 | |||||||||||||||||||||||||||||
10.16 | 8-K | 10.1 | 12/9/2011 | |||||||||||||||||||||||||||||
10.17 | 8-K | 10.2 | 12/9/2011 | |||||||||||||||||||||||||||||
10.18 | 8-K | 10.1 | 3/16/2012 |
Exhibit Number | Description | Filed Herewith | Incorporation By Reference From | |||||||||||||||||||||||||||||
Form | Exhibit | Date Filed | ||||||||||||||||||||||||||||||
10.19 | 10-Q | 10.3 | 8/4/2023 | |||||||||||||||||||||||||||||
10.20 | 10-Q | 10.4 | 8/4/2023 | |||||||||||||||||||||||||||||
10.21 | 10-Q | 10.5 | 8/4/2023 | |||||||||||||||||||||||||||||
10.22 | 10-K | 10.22 | 2/27/2023 | |||||||||||||||||||||||||||||
10.23 | 10-K | 10.23 | 2/27/2023 | |||||||||||||||||||||||||||||
10.24 | 10-K | 10.24 | 2/27/2023 | |||||||||||||||||||||||||||||
10.25 | X | |||||||||||||||||||||||||||||||
10.26 | 10-K | 10.26 | 2/27/2023 | |||||||||||||||||||||||||||||
10.27 | 10-Q | 10.4 | 8/9/2022 | |||||||||||||||||||||||||||||
10.28 | 10-K | 10.21 | 2/26/2015 | |||||||||||||||||||||||||||||
10.29 | 8-K | 10.1 | 6/11/2015 | |||||||||||||||||||||||||||||
10.30 | 8-K | 4.9 | 9/5/2018 | |||||||||||||||||||||||||||||
10.31 | 10-K | 10.38 | 3/2/2020 | |||||||||||||||||||||||||||||
10.32 | 10-Q | 10.2 | 8/4/2023 | |||||||||||||||||||||||||||||
10.33 | 8-K | 10.1 | 4/6/2022 | |||||||||||||||||||||||||||||
10.34 | 8-K | 4.10 | 9/5/2018 | |||||||||||||||||||||||||||||
10.35 | S-1(2) | 10.12 | 8/1/2018 | |||||||||||||||||||||||||||||
10.36 | S-8(2) | 10.1 | 8/5/2016 | |||||||||||||||||||||||||||||
10.37 | 10-Q(2) | 10.1 | 5/8/2014 | |||||||||||||||||||||||||||||
10.38 | 8-K(2) | 10.6 | 5/12/2016 |
Exhibit Number | Description | Filed Herewith | Incorporation By Reference From | |||||||||||||||||||||||||||||
Form | Exhibit | Date Filed | ||||||||||||||||||||||||||||||
10.39 | 8-K(2) | 10.1 | 5/12/2016 | |||||||||||||||||||||||||||||
10.40 | 8-K(2) | 10.3 | 5/12/2016 | |||||||||||||||||||||||||||||
10.41 | 8-K | 10.2 | 9/20/2018 | |||||||||||||||||||||||||||||
10.42 | 8-K | 10.1 | 9/20/2018 | |||||||||||||||||||||||||||||
10.43 | 10-Q(2) | 10.2 | 5/4/2018 | |||||||||||||||||||||||||||||
10.44 | X | |||||||||||||||||||||||||||||||
10.45 | X | |||||||||||||||||||||||||||||||
10.46 | 10-Q | 10.6 | 11/3/2023 | |||||||||||||||||||||||||||||
10.47 | 8-K | 10.1 | 2/3/2021 | |||||||||||||||||||||||||||||
10.48 | 8-K | 10.2 | 2/3/2021 | |||||||||||||||||||||||||||||
10.49 | 8-K | 10.1 | 12/8/2022 | |||||||||||||||||||||||||||||
10.50 | 8-K | 10.2 | 12/8/2022 | |||||||||||||||||||||||||||||
10.51 | 10-Q | 10.2 | 5/9/2022 | |||||||||||||||||||||||||||||
10.52 | X | |||||||||||||||||||||||||||||||
10.53 | X | |||||||||||||||||||||||||||||||
10.54 | X | |||||||||||||||||||||||||||||||
21.1 | X | |||||||||||||||||||||||||||||||
22.1 | X | |||||||||||||||||||||||||||||||
23.1 | X | |||||||||||||||||||||||||||||||
24.1 | Powers of Attorney (included on the signature pages hereto) | X | ||||||||||||||||||||||||||||||
31.1 | X | |||||||||||||||||||||||||||||||
31.2 | X | |||||||||||||||||||||||||||||||
32.1 | Furnished |
Exhibit Number | Description | Filed Herewith | Incorporation By Reference From | |||||||||||||||||||||||||||||
Form | Exhibit | Date Filed | ||||||||||||||||||||||||||||||
32.2 | Furnished | |||||||||||||||||||||||||||||||
97.1 | X | |||||||||||||||||||||||||||||||
101 | The following financial information from the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, formatted in Inline Extensible Business Reporting Language (iXBRL) includes: (i) the Consolidated Statements of Income, (ii) the Consolidated Statements of Comprehensive Income, (iii) the Consolidated Balance Sheets, (iv) the Consolidated Statements of Cash Flows, (v) the Consolidated Statements of Stockholders’ Equity, and (vi) the Notes to Consolidated Financial Statements | |||||||||||||||||||||||||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
* | 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 | ||||||||
Date: February 27, 2024 | By: | /s/ John E. Geller, Jr. | ||||||
John E. Geller, Jr. | ||||||||
President and Chief Executive Officer |
Principal Executive Officer: | ||||||||
/s/ John E. Geller, Jr. | President, Chief Executive Officer and Director | |||||||
John E. Geller, Jr. | ||||||||
Principal Financial Officer: | ||||||||
/s/ Jason P. Marino | Executive Vice President and Chief Financial Officer | |||||||
Jason P. Marino | ||||||||
Principal Accounting Officer: | ||||||||
/s/ Kathleen A. Pighini | Senior Vice President, Corporate Controller and Chief Accounting Officer | |||||||
Kathleen A. Pighini |
/s/ William J. Shaw | /s/ Jonice M. Gray | |||||||
William J. Shaw, Director, Chairman | Jonice M. Gray, Director | |||||||
/s/ C.E. Andrews | /s/ Melquiades R. Martinez | |||||||
C.E. Andrews, Director | Melquiades R. Martinez, Director | |||||||
/s/ Lizanne Galbreath | /s/ William W. McCarten | |||||||
Lizanne Galbreath, Director | William W. McCarten, Director | |||||||
/s/ Mary E. Galligan | /s/ Dianna F. Morgan | |||||||
Mary E. Galligan, Director | Dianna F. Morgan, Director | |||||||
/s/ Raymond L. Gellein, Jr. | /s/ Stephen R. Quazzo | |||||||
Raymond L. Gellein, Jr., Director | Stephen R. Quazzo, Director |
MARRIOTT VACATIONS WORLDWIDE CORPORATION | |||||||||||
/s/ Stephen P. Weisz | |||||||||||
By: | Stephen P. Weisz | ||||||||||
Title: | President and Chief Executive Officer | ||||||||||
EXECUTIVE | |||||||||||
/s/ Jeanette E. Marbert | |||||||||||
Jeanette E. Marbert |
ACKNOWLEDGED AND AGREED: | |||||||||||
Date: | August _____, 2020 |
MARRIOTT VACATIONS WORLDWIDE CORPORATION | |||||||||||
/s/ Stephen P. Weisz | |||||||||||
By: | Stephen P. Weisz | ||||||||||
Title: | President and Chief Executive Officer | ||||||||||
/s/ Jeanette E. Marbert | |||||||||||
Jeanette E. Marbert |
EXECUTIVE | |||||||||||
Jeanette E. Marbert | |||||||||||
Date: | |||||||||||
NOT TO BE EXECUTED PRIOR | |||||||||||
TO TERMINATION OF EMPLOYMENT |
EXECUTIVE | ||||||||
By: | /s/ Jeanette E. Marbert | |||||||
Name: Jeanette Marbert |
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
By: | /s/ Stephen P. Weisz | |||||||
Name: | Stephen P. Weisz | |||||||
Title: | President & CEO |
MARRIOTT VACATIONS WORLDWIDE CORPORATION | EMPLOYEE | |||||||
<<PARTICIPANT NAME>> | ||||||||
Chief Human Resources Officer | Signed Electronically | |||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | EMPLOYEE | |||||||
<<PARTICIPANT NAME>> | ||||||||
Chief Human Resources Officer | Signed Electronically | |||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | EMPLOYEE | |||||||
<<PARTICIPANT NAME>> | ||||||||
Chief Human Resources Officer | Signed Electronically | |||||||
Performance Level | Adjusted EBITDA | Adjusted ROIC | RSUs Earned (% of target) | ||||||||
Maximum | |||||||||||
Target | |||||||||||
Below Target | |||||||||||
Threshold |
Subsidiaries Organized in the United States | Jurisdiction of Organization | ||||||||||||||||
Apollo Marketing, Inc. | California | ||||||||||||||||
Aqua Hospitality LLC | Delaware | ||||||||||||||||
Entity also does business under the name: | |||||||||||||||||
• | Aqua Oasis | ||||||||||||||||
Aqua Hotels & Resorts, LLC | Hawaii | ||||||||||||||||
Aqua Hotels and Resorts Operator LLC | Delaware | ||||||||||||||||
Aqua Hotels and Resorts, Inc. | Delaware | ||||||||||||||||
Aqua Luana Operator LLC | Hawaii | ||||||||||||||||
Aqua-Aston Holdings, Inc.* | Delaware | ||||||||||||||||
Aqua-Aston Hospitality, LLC | Hawaii | ||||||||||||||||
Entity also does business under the names: | |||||||||||||||||
• | Aqua Aloha Surf Hotel | • | Aston Islander On The Beach | ||||||||||||||
• | Aqua Aloha Surf Waikiki | • | Aston Kaanapali Shores | ||||||||||||||
• | Aqua Palms Waikiki | • | Aston Kona By The Sea | ||||||||||||||
• | Aqua-Aston Advantage | • | Aston Mahana At Kaanapali | ||||||||||||||
• | Aqua-Aston Property Management | • | Aston Maui Hill | ||||||||||||||
• | Aston | • | Aston Maui Kaanapali Villas | ||||||||||||||
• | Aston At Papakea Resort | • | Aston Waikiki Beach Tower | ||||||||||||||
• | Aston at Poipu Kai | • | Aston Waikiki Circle Hotel | ||||||||||||||
• | Aston At The Executive Centre Hotel | • | Aston Waikiki Sunset | ||||||||||||||
• | Aston At the Maui Banyan | • | Enjoy an Endless Summer | ||||||||||||||
• | Aston At The Waikiki Banyan | • | Kaanapali Shores | ||||||||||||||
• | Aston at The Whaler on Kaanapali Beach | • | Kope Cabana | ||||||||||||||
• | Aston Hotels & Resorts | • | Waikiki Beach Hotel | ||||||||||||||
Aqua-Aston Management Holdings, LLC | Delaware | ||||||||||||||||
Aston Hotels & Resorts Florida, LLC | Florida | ||||||||||||||||
Entity also does business under the name: | |||||||||||||||||
• | Aston Orlando Resort | ||||||||||||||||
Beach House Development Partnership | Florida | ||||||||||||||||
CDP GP, Inc. | Delaware | ||||||||||||||||
CDP Investors, L.P. | Delaware | ||||||||||||||||
Cerromar Development Partners GP, Inc. | Delaware | ||||||||||||||||
Cerromar Development Partners, L.P., S.E. | Delaware | ||||||||||||||||
Champagne Resorts Inc. | Delaware | ||||||||||||||||
Coconut Plantation Partner, Inc. | Florida | ||||||||||||||||
Data Marketing Associates East, Inc. | Florida | ||||||||||||||||
Diamond Head Management LLC | Hawaii | ||||||||||||||||
Subsidiaries Organized in the United States | Jurisdiction of Organization | ||||||||||||||||
HTS-Sedona, Inc. | Delaware | ||||||||||||||||
HTS-Sunset Harbor Partner, L.L.C. | Delaware | ||||||||||||||||
HTS-Wild Oak Ranch Beverage, LLC | Texas | ||||||||||||||||
HTS-Windward Pointe Partner, L.L.C. | 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 | ||||||||||||||||
HVC-Highlands, L.L.C. | Delaware | ||||||||||||||||
HVO Holdings, LLC | Florida | ||||||||||||||||
IIC Holdings, Incorporated | Delaware | ||||||||||||||||
ILG International Holdings, Inc. | Florida | ||||||||||||||||
ILG Management, LLC | Florida | ||||||||||||||||
ILG Shared Ownership, Inc. | Delaware | ||||||||||||||||
ILG, LLC | Delaware | ||||||||||||||||
Interval Holdings, Inc. | Delaware | ||||||||||||||||
Interval International Holdings, LLC | Florida | ||||||||||||||||
Interval International Overseas Holdings, LLC | Florida | ||||||||||||||||
Interval International, Inc. | Florida | ||||||||||||||||
Entity also does business under the names: | |||||||||||||||||
• | Interval Purchasing Services | • | Shared Ownership Investment Conference | ||||||||||||||
• | Preferred Residences | ||||||||||||||||
Interval Resort & Financial Services, Inc. | Florida | ||||||||||||||||
Interval Software Services, LLC | Florida | ||||||||||||||||
Interval Vacation Exchange, LLC | Delaware | ||||||||||||||||
K D Kapule LLC | Hawaii | ||||||||||||||||
Kai Management Services, LLC | Hawaii | ||||||||||||||||
Kauai Blue, Inc. | Delaware | ||||||||||||||||
Entity also does business under the name: | |||||||||||||||||
• | Sheraton Kauai | ||||||||||||||||
Kauai Lagoons Holdings LLC | Delaware | ||||||||||||||||
Kauai Lagoons LLC | Hawaii | ||||||||||||||||
Kauai Lagoons Vessels LLC | Hawaii | ||||||||||||||||
Key Wester Limited | Florida | ||||||||||||||||
Subsidiaries Organized in the United States | Jurisdiction of Organization | ||||||||||||||||
Maui Condo and Home, LLC | Hawaii | ||||||||||||||||
Entity also does business under the name: | |||||||||||||||||
• | Hawaii Condo and Home | ||||||||||||||||
Member Development, Inc. | California | ||||||||||||||||
Meragon Financial Services, Inc. | North Carolina | ||||||||||||||||
Meridian Financial Services, Inc. | North Carolina | ||||||||||||||||
Entity also does business under the names: | |||||||||||||||||
• | Meridian Financial Services, Inc. | • | Meridian Financial Services, USA (FN) | ||||||||||||||
MH Kapalua Venture, LLC | Delaware | ||||||||||||||||
MORI Golf (Kauai), LLC | Delaware | ||||||||||||||||
MORI Member (Kauai), LLC | Delaware | ||||||||||||||||
MORI Residences, Inc. | Delaware | ||||||||||||||||
MORI SPC Series Corp. | Delaware | ||||||||||||||||
MORI Waikoloa Holding Company, LLC | Delaware | ||||||||||||||||
MTSC, INC. | Delaware | ||||||||||||||||
MVCO Series LLC | Delaware | ||||||||||||||||
MVW 2019-1 LLC | Delaware | ||||||||||||||||
MVW 2019-2 LLC | Delaware | ||||||||||||||||
MVW 2020-1 LLC | Delaware | ||||||||||||||||
MVW 2021-1W LLC | Delaware | ||||||||||||||||
MVW 2021-2 LLC | Delaware | ||||||||||||||||
MVW 2022-1 LLC | Delaware | ||||||||||||||||
MVW 2022-2 LLC | Delaware | ||||||||||||||||
MVW 2023-1 LLC | Delaware | ||||||||||||||||
MVW 2023-2 LLC | Delaware | ||||||||||||||||
MVW International Finance Company, LLC | Delaware | ||||||||||||||||
MVW of Hawaii, Inc. | Delaware | ||||||||||||||||
Entity also does business under the names: | |||||||||||||||||
• | Marketplace Express | • | Marriott's Waiohai Beach Club | ||||||||||||||
• | Marriott Vacation Club, Waikiki | • | The Marketplace at Ko Olina | ||||||||||||||
• | Marriott's Ko Olina Beach Club | • | Waikiki Marketplace | ||||||||||||||
• | Marriott's Maui Ocean Club | ||||||||||||||||
MVW of Nevada, Inc. | Nevada | ||||||||||||||||
Entity also does business under the name: | |||||||||||||||||
• | Marriott's Grand Chateau | ||||||||||||||||
MVW Services Corporation | Delaware | ||||||||||||||||
MVW SSC, Inc. | Delaware | ||||||||||||||||
MVW US Holdings LLC | Delaware | ||||||||||||||||
MVW US Services, LLC | Delaware | ||||||||||||||||
Subsidiaries Organized in the United States | Jurisdiction of Organization | ||||||||||||||||
VSE Residence Club Sales of New York, Inc. | New York | ||||||||||||||||
VSE Residence Club Sales, Inc. | Colorado | ||||||||||||||||
VSE Trademark, Inc. | Florida | ||||||||||||||||
VSE Villas Arizona, Inc. | Arizona | ||||||||||||||||
VSE Vistana Villages, Inc. | Florida | ||||||||||||||||
VSE West, Inc. | Florida | ||||||||||||||||
VVO International Holdco, LLC | Florida | ||||||||||||||||
Welk Hospitality Services, LLC | California | ||||||||||||||||
Welk Resorts 2013-A, LLC | Delaware | ||||||||||||||||
Welk Resorts 2015-A, LLC | Delaware | ||||||||||||||||
Welk Resorts 2017-A, LLC | Delaware | ||||||||||||||||
Welk Resorts 2019-A, LLC | Delaware | ||||||||||||||||
Welk Warehouse Facility 2, LLC | Delaware | ||||||||||||||||
Welk Warehouse Facility, LLC | Delaware | ||||||||||||||||
Westin Sheraton Vacation Services, Inc. | Florida | ||||||||||||||||
Entity also does business under the names: | |||||||||||||||||
• | Sheraton Vacations | • | Westin Vacations | ||||||||||||||
WHV Hospitality Management, Inc. | California | ||||||||||||||||
WHV Mountain Villas, Inc. | California | ||||||||||||||||
WHV Resort Group, Inc. | California | ||||||||||||||||
Entity also does business under the names: | |||||||||||||||||
• | The Lodges at Timber Ridge | • | Villas on the Green | ||||||||||||||
WHV Resort Properties, Inc. | California | ||||||||||||||||
WHV Resorts Breckenridge, LLC | Colorado | ||||||||||||||||
WHV Resorts Cabo, LLC | California | ||||||||||||||||
WHV Resorts Northstar, LLC | California | ||||||||||||||||
WHV Resorts Vacation Rentals, Inc. | California | ||||||||||||||||
Entity also does business under the name: | |||||||||||||||||
• | Vacation Club Rentals | ||||||||||||||||
Windward Pointe II, L.L.C. | Delaware | ||||||||||||||||
Worldex Corporation | Florida | ||||||||||||||||
Worldwide Vacation & Travel, Inc. | Florida | ||||||||||||||||
Entity also does business under the names: | |||||||||||||||||
• | condodirect.com | • | Leisure Time Passport | ||||||||||||||
• | Dream Vacation Week | • | Vacationsource | ||||||||||||||
• | Interval Travel | ||||||||||||||||
WVC Rancho Mirage, Inc. | Delaware | ||||||||||||||||
XYZII, Inc. | Washington |
Subsidiaries Organized Outside the United States | Jurisdiction of Organization | ||||||||||
AP (Macau) Pte Limited* | Macau | ||||||||||
AP Bali Enclave HK Holding Limited | Hong Kong | ||||||||||
AP Bali Terrace HK Holding Limited | Hong Kong | ||||||||||
AP Nusa Dua Bali Hong Kong Holding Limited | Hong Kong | ||||||||||
AP Nusa Dua Enclave HK Holding Limited | Hong Kong | ||||||||||
AP Nusa Dua Terrace HK Holding Limited | Hong Kong | ||||||||||
Aqua-Aston Hospitalidad Ltda. | Costa Rica | ||||||||||
Aruba Finance Holdings B.V. | Netherlands | ||||||||||
Caide Desarrollos, S. de R.L. de C.V. | Mexico | ||||||||||
Chaihat Holding Limited* | Thailand | ||||||||||
Club Holidays Australia Limited | Australia | ||||||||||
Club Resorts No. 1 Australia Pty Ltd | Australia | ||||||||||
Costa Del Sol Development Company N.V., trading as Aruba Surf Club Development and Management Aruba Surf Club Development Company | Aruba | ||||||||||
Entity also does business under the name: | |||||||||||
• | Aruba Surf Club Development and Management Company | ||||||||||
Costa Del Sol Financing Company VBA | Aruba | ||||||||||
CR Resorts Holdings, S.L. | Spain | ||||||||||
CR Vacation Nominee Limitada | Costa Rica | ||||||||||
Empresa de Servicios Cancun, S.A. de C.V. | Mexico | ||||||||||
Empresa de Servicios K20 Cancun, S. de R.L. de C.V. | Mexico | ||||||||||
Empresa de Servicios Los Cabos, S.A. de C.V. | Mexico | ||||||||||
Empresa de Servicios Vallarta 205, S. de R.L. de C.V. | Mexico | ||||||||||
Fortyseven Park Street Limited | United Kingdom | ||||||||||
Hoteles Cabos K22.5, S. de R.L. de C.V. | Mexico | ||||||||||
Hoteles Cancun K20, S. de R.L. de C.V. | Mexico | ||||||||||
ILG Lux Finance S.a.r.l. | Luxembourg | ||||||||||
ILG Lux Holdings II S.a.r.l. | Luxembourg | ||||||||||
ILG Lux Holdings S.a.r.l. | Luxembourg | ||||||||||
Indah HK Holding Limited | Hong Kong | ||||||||||
Intercambios Internacionales de Vacaciones S.A. de C.V. | Mexico | ||||||||||
Interval International Argentina S.A. | Argentina | ||||||||||
Interval International Brasil Servicos Ltda. | Brazil | ||||||||||
Interval International de Colombia, S.A.S. | Colombia | ||||||||||
Interval International Eastern Canada, Inc. | Canada | ||||||||||
Interval International Egypt Ltd. | Egypt | ||||||||||
Interval International Finland Oy | Finland | ||||||||||
Subsidiaries Organized Outside the United States | Jurisdiction of Organization | ||||||||||
Interval International GmbH | Germany | ||||||||||
Interval International Holdings Mexico, S.A. de C.V. | Mexico | ||||||||||
Interval International Italia S.r.l. | Italy | ||||||||||
Interval International Limited | England | ||||||||||
Interval International Singapore (Pte) Ltd. | Singapore | ||||||||||
Interval Leisure Group Management Limited | England | ||||||||||
Interval Leisure Group UK Holdings (No. 2) Limited | England | ||||||||||
Interval Leisure Group UK Holdings Limited | England | ||||||||||
Interval Servicios de Mexico S.A. de C.V. | Mexico | ||||||||||
Interval UK Holdings Limited | England | ||||||||||
Interval Vacation Exchange S.A. | Spain | ||||||||||
Los Cabos Villa Management, S. de R.L. de C.V. | Mexico | ||||||||||
MAIC Travel de Mexico S. de R.L. de C.V. | Mexico | ||||||||||
Maikhao Land Owning Limited* | Thailand | ||||||||||
Marriott Ownership Resorts (Bahamas) Limited | Bahamas | ||||||||||
Marriott Ownership Resorts (St. Thomas), Inc. | Virgin Islands - US | ||||||||||
Marriott Resorts Hospitality (Bahamas) Limited | Bahamas | ||||||||||
Marriott Resorts Hospitality of Aruba N.V. | Aruba | ||||||||||
Marriott Vacation Club International of Aruba N.V. | Aruba | ||||||||||
Marriott Vacation Club International of Japan, Inc. | Japan | ||||||||||
Marriott Vacation Club Timesharing GmbH | Austria | ||||||||||
MGRC Management Limited | United Kingdom | ||||||||||
MVC LS Costa Rica, Ltda. | Costa Rica | ||||||||||
Entity also does business under the name: | |||||||||||
• | MVC LS Costa Rica, Ltd. | ||||||||||
MVCI (Thailand) Limited | Thailand | ||||||||||
MVCI AP Macau Marketing Pte, Limited | Macau | ||||||||||
MVCI Asia Pacific (Hong Kong) Pte. Limited | Hong Kong | ||||||||||
MVCI Asia Pacific Finance Pte. Limited | Hong Kong | ||||||||||
MVCI Asia Pacific Pte. Ltd. | Singapore | ||||||||||
MVCI Australia Pty Ltd | Australia | ||||||||||
MVCI Egypt B.V. | Netherlands | ||||||||||
MVCI Europe Limited | United Kingdom | ||||||||||
MVCI Finance C.V. | Aruba | ||||||||||
MVCI France SAS | France | ||||||||||
MVCI Holdings B.V. | Netherlands | ||||||||||
MVCI Holidays France S.A.S. | France | ||||||||||
Subsidiaries Organized Outside the United States | Jurisdiction of Organization | ||||||||||
MVCI Holidays, S.L. | Spain | ||||||||||
MVCI Ireland Limited | Ireland | ||||||||||
MVCI Management, S.L. | Spain | ||||||||||
MVCI Playa Andaluza Holidays, S.L. | Spain | ||||||||||
MVCI Puerto Rico, Inc. | Puerto Rico | ||||||||||
Entity also does business under the name: | |||||||||||
• | Marriott Vacation Club International | ||||||||||
MVCI Services Designated Activity Company or MVCI Services DAC | Ireland | ||||||||||
MVCI St. Kitts Company Limited | Nevis | ||||||||||
MVCI Travel Information Consultancy (Shanghai) Co., Ltd. | China | ||||||||||
MVW de Mexico, S. de R.L. de C.V. | Mexico | ||||||||||
MVW International Holding Company S.à r.l. | Luxembourg | ||||||||||
MVW International Switzerland Holding GmbH | Switzerland | ||||||||||
Overseas Promotions, Inc. | Cayman Islands | ||||||||||
Promociones Marriott, S.A. de C.V. | Mexico | ||||||||||
PT Indonesia Bali Resort Enclave | Indonesia | ||||||||||
Pt. Indonesia Bali Resort Expansion | Indonesia | ||||||||||
PT. Indonesia MOC Services | Indonesia | ||||||||||
R.M. Mexicana S.A.de C.V. | Mexico | ||||||||||
RC Abaco Holding Company Ltd. | Virgin Islands - British | ||||||||||
RC Management Company Bahamas Limited | Bahamas | ||||||||||
RC St. Thomas, LLC | Virgin Islands - US | ||||||||||
TA Resort Servicing Mexico, S.A. de C.V. | Mexico | ||||||||||
Teman HK Holding Limited | Hong Kong | ||||||||||
The Abaco Club RC, Ltd.* | Bahamas | ||||||||||
The Ritz-Carlton Club, St. Thomas, Inc. | Virgin Islands - US | ||||||||||
Turistica Cancun S. de R.L. de C.V. | Mexico | ||||||||||
Vistana Bahamas Investments Limited | Bahamas | ||||||||||
Vistana Bahamas Sales and Marketing Limited | Bahamas | ||||||||||
VSE Azteca Holdings, S. de R.L. de C.V. | Mexico | ||||||||||
VSE Cancun Sales, S. de R.L. de C.V. | Mexico | ||||||||||
VSE Cayman Holdings Limited | Cayman Islands | ||||||||||
VSE Mexico Holding, S. de R.L. de C.V. | Mexico | ||||||||||
VSE UK Holdings Ltd. | England | ||||||||||
VSE Villas Los Cabos, S. de R.L de C.V. | Mexico | ||||||||||
Entity | Jurisdiction of Incorporation or Organization | 2028 Notes | ||||||
Marriott Ownership Resorts, Inc. | Delaware | Issuer | ||||||
ILG, LLC | Delaware | Guarantor | ||||||
Marriott Vacations Worldwide Corporation | Delaware | Guarantor | ||||||
Apollo Marketing, Inc. | California | Guarantor | ||||||
Aqua Hospitality LLC | Delaware | Guarantor | ||||||
Aqua Hotels and Resorts Operator LLC | Delaware | Guarantor | ||||||
Aqua Hotels and Resorts, Inc. | Delaware | Guarantor | ||||||
Aqua Hotels & Resorts, LLC | Hawaii | Guarantor | ||||||
Aqua Luana Operator LLC | Hawaii | Guarantor | ||||||
Aqua-Aston Holdings, Inc. | Delaware | Guarantor | ||||||
Aqua-Aston Hospitality, LLC | Hawaii | Guarantor | ||||||
Aston Hotels & Resorts Florida, LLC | Florida | Guarantor | ||||||
Beach House Development Partnership | Florida | Guarantor | ||||||
CDP GP, Inc. | Delaware | Guarantor | ||||||
CDP Investors, L.P. | Delaware | Guarantor | ||||||
Cerromar Development Partners GP, Inc. | Delaware | Guarantor | ||||||
Cerromar Development Partners, L.P., S.E. | Delaware | Guarantor | ||||||
Champagne Resorts, Inc. | Delaware | Guarantor | ||||||
Coconut Plantation Partner, Inc. | Florida | Guarantor | ||||||
Data Marketing Associates East, Inc. | Florida | Guarantor | ||||||
Diamond Head Management LLC | Hawaii | Guarantor | ||||||
Flex Collection, LLC | Florida | Guarantor | ||||||
FOH Holdings, LLC | Delaware | Guarantor | ||||||
FOH Hospitality, LLC | Delaware | Guarantor | ||||||
Grand Aspen Holdings, LLC | Delaware | Guarantor | ||||||
Grand Aspen Lodging, LLC | Delaware | Guarantor | ||||||
Hawaii Vacation Title Services, Inc. | Hawaii | Guarantor | ||||||
Hospitality Team Members, Inc. | California | Guarantor | ||||||
Hotel Management Services LLC | Hawaii | Guarantor | ||||||
HPC Developer, LLC | Delaware | Guarantor | ||||||
HT-Highlands, Inc. | Delaware | Guarantor | ||||||
HTS-BC, L.L.C. | Delaware | Guarantor | ||||||
HTS-Beach House Partner, L.L.C. | Delaware | Guarantor | ||||||
HTS-Beach House, Inc. | Delaware | Guarantor | ||||||
HTS-Coconut Point, Inc. | Delaware | Guarantor | ||||||
HTS-Ground Lake Tahoe, Inc. | Delaware | Guarantor | ||||||
HTS-Key West, Inc. | Delaware | Guarantor | ||||||
HTS-KW, Inc. | Delaware | Guarantor | ||||||
HTS-Lake Tahoe, Inc. | Delaware | Guarantor |
Entity | Jurisdiction of Incorporation or Organization | 2028 Notes | ||||||
HTS-Loan Servicing, Inc. | Delaware | Guarantor | ||||||
HTS-Main Street Station, Inc. | Delaware | Guarantor | ||||||
HTS-Maui, L.L.C. | Delaware | Guarantor | ||||||
HTS-San Antonio, Inc. | Delaware | Guarantor | ||||||
HTS-San Antonio, L.L.C. | Delaware | Guarantor | ||||||
HTS-San Antonio, L.P. | Delaware | Guarantor | ||||||
HTS-Sedona, Inc. | Delaware | Guarantor | ||||||
HTS-Sunset Harbor Partner, L.L.C. | Delaware | Guarantor | ||||||
HTS-Windward Pointe Partner, L.L.C. | Delaware | Guarantor | ||||||
HV Global Group, Inc. | Delaware | Guarantor | ||||||
HV Global Management Corporation | Delaware | Guarantor | ||||||
HV Global Marketing Corporation | Florida | Guarantor | ||||||
HVO Holdings, LLC | Florida | Guarantor | ||||||
IIC Holdings, Incorporated | Delaware | Guarantor | ||||||
ILG Management, LLC | Florida | Guarantor | ||||||
ILG Shared Ownership, Inc. | Delaware | Guarantor | ||||||
Interval Holdings, Inc. | Delaware | Guarantor | ||||||
Interval International, Inc. | Florida | Guarantor | ||||||
Interval Resort & Financial Services, Inc. | Florida | Guarantor | ||||||
Interval Software Services, LLC | Florida | Guarantor | ||||||
Kai Management Services LLC | Hawaii | Guarantor | ||||||
Kauai Blue, Inc. | Delaware | Guarantor | ||||||
Kauai Lagoons Holdings LLC | Delaware | Guarantor | ||||||
Key Wester Limited | Florida | Guarantor | ||||||
Lagunamar Cancun Mexico, Inc. | Florida | Guarantor | ||||||
MAIC Travel, Inc. | Delaware | Guarantor | ||||||
MAIC Travel LLC | Delaware | Guarantor | ||||||
Management Acquisition Holdings, LLC | Delaware | Guarantor | ||||||
Marriott Kauai Ownership Resorts, Inc. | Delaware | Guarantor | ||||||
Marriott Ownership Resorts Procurement, LLC | Delaware | Guarantor | ||||||
Marriott Resorts Hospitality Corporation | South Carolina | Guarantor | ||||||
Marriott Resorts Sales Company, Inc. | Delaware | Guarantor | ||||||
Maui Condo and Home, LLC | Hawaii | Guarantor | ||||||
Member Development, Inc. | California | Guarantor | ||||||
MH Kapalua Venture, LLC | Delaware | Guarantor | ||||||
MORI Golf (Kauai), LLC | Delaware | Guarantor | ||||||
MORI Member (Kauai), LLC | Delaware | Guarantor | ||||||
MORI Residences, Inc. | Delaware | Guarantor | ||||||
MORI Waikoloa Holding Company, LLC | Delaware | Guarantor | ||||||
MTSC, Inc. | Delaware | Guarantor | ||||||
MVW of Hawaii, Inc. | Delaware | Guarantor | ||||||
MVW Services Corporation | Delaware | Guarantor | ||||||
MVW SSC, Inc. | Delaware | Guarantor | ||||||
MVW US Holdings LLC | Delaware | Guarantor |
Entity | Jurisdiction of Incorporation or Organization | 2028 Notes | ||||||
MVW US Services, LLC | Delaware | Guarantor | ||||||
MVW Vacations, LLC | Delaware | Guarantor | ||||||
Pelican Landing Timeshare Ventures Limited Partnership | Delaware | Guarantor | ||||||
R.C. Chronicle Building, L.P. | Delaware | Guarantor | ||||||
RBF, LLC | Delaware | Guarantor | ||||||
RCC (GP) Holdings LLC | Delaware | Guarantor | ||||||
RCC (LP) Holdings L.P. | Delaware | Guarantor | ||||||
RCDC 942, L.L.C. | Delaware | Guarantor | ||||||
RCDC Chronicle LLC | Delaware | Guarantor | ||||||
REP Holdings, Ltd. | Hawaii | Guarantor | ||||||
Resort Management Finance Services, Inc. | Florida | Guarantor | ||||||
Resort Sales Services, Inc. | Delaware | Guarantor | ||||||
RQI Holdings, LLC | Hawaii | Guarantor | ||||||
S.O.I. Acquisition Corp. | Florida | Guarantor | ||||||
Scottsdale Residence Club, Inc. | Florida | Guarantor | ||||||
Sheraton Flex Vacations, LLC | Florida | Guarantor | ||||||
Soleil Communications, Inc. | California | Guarantor | ||||||
St. Regis New York Management, Inc. | Florida | Guarantor | ||||||
St. Regis Residence Club, New York Inc. | Florida | Guarantor | ||||||
The Cobalt Travel Company, LLC | Delaware | Guarantor | ||||||
The Lion & Crown Travel Co., LLC | Delaware | Guarantor | ||||||
The Ritz-Carlton Development Company, Inc. | Delaware | Guarantor | ||||||
The Ritz-Carlton Management Company, L.L.C. | Delaware | Guarantor | ||||||
The Ritz-Carlton Sales Company, Inc. | Delaware | Guarantor | ||||||
The Ritz-Carlton Title Company, Inc. | Delaware | Guarantor | ||||||
Vacation Ownership Lending GP, Inc. | Delaware | Guarantor | ||||||
Vacation Ownership Lending, L.P. | Delaware | Guarantor | ||||||
Vacation Title Services, Inc. | Florida | Guarantor | ||||||
VCH Communications, Inc. | Florida | Guarantor | ||||||
VCH Consulting, Inc. | Florida | Guarantor | ||||||
VCH Systems, Inc. | Florida | Guarantor | ||||||
Vistana Acceptance Corp. | Florida | Guarantor | ||||||
Vistana Aventuras, Inc. | Florida | Guarantor | ||||||
Vistana California Management, Inc. | California | Guarantor | ||||||
Vistana Development, Inc. | Florida | Guarantor | ||||||
Vistana Hawaii Management, Inc. | Hawaii | Guarantor | ||||||
Vistana Management, Inc. | Florida | Guarantor | ||||||
Vistana MB Management, Inc. | South Carolina | Guarantor | ||||||
Vistana Portfolio Services, Inc. | Florida | Guarantor | ||||||
Vistana PSL, Inc. | Florida | Guarantor | ||||||
Vistana Residential Management, Inc. | Florida | Guarantor | ||||||
Vistana Signature Experiences, Inc. | Delaware | Guarantor | ||||||
Vistana Signature Network, Inc. | Delaware | Guarantor |
Entity | Jurisdiction of Incorporation or Organization | 2028 Notes | ||||||
Vistana Vacation Ownership, Inc. | Florida | Guarantor | ||||||
Vistana Vacation Realty, Inc. | Florida | Guarantor | ||||||
Vistana Vacation Services Hawaii, Inc. | Hawaii | Guarantor | ||||||
VOL GP, Inc. | Delaware | Guarantor | ||||||
VOL Investors, L.P. | Delaware | Guarantor | ||||||
Volt Merger Sub, LLC | Delaware | Guarantor | ||||||
VSE Development, Inc. | Florida | Guarantor | ||||||
VSE East, Inc. | Florida | Guarantor | ||||||
VSE Mexico Portfolio Services, Inc. | Florida | Guarantor | ||||||
VSE Myrtle Beach, LLC | South Carolina | Guarantor | ||||||
VSE Pacific, Inc. | Florida | Guarantor | ||||||
VSE Trademark, Inc. | Florida | Guarantor | ||||||
VSE Vistana Villages, Inc. | Florida | Guarantor | ||||||
VSE West, Inc. | Florida | Guarantor | ||||||
WHV Hospitality Management, Inc. | California | Guarantor | ||||||
WHV Mountain Villas, Inc. | California | Guarantor | ||||||
WHV Resort Group, Inc. | California | Guarantor | ||||||
WHV Resort Properties, Inc. | California | Guarantor | ||||||
WHV Resort Vacation Rentals, Inc. | California | Guarantor | ||||||
WHV Resorts Northstar, LLC | California | Guarantor | ||||||
Westin Sheraton Vacation Services, Inc. | Florida | Guarantor | ||||||
Windward Pointe II, L.L.C. | Delaware | Guarantor | ||||||
Worldwide Vacation & Travel, Inc. | Florida | Guarantor | ||||||
WVC Rancho Mirage, Inc. | Delaware | Guarantor |
/s/ John E. Geller, Jr. | ||
John E. Geller, Jr. | ||
President and Chief Executive Officer | ||
(Principal Executive Officer) |
/s/ Jason P. Marino | ||
Jason P. Marino | ||
Executive Vice President and Chief Financial Officer | ||
(Principal Financial Officer) |
/s/ John E. Geller, Jr. | ||
John E. Geller, Jr. | ||
President and Chief Executive Officer | ||
(Principal Executive Officer) |
/s/ Jason P. Marino | ||
Jason P. Marino | ||
Executive Vice President and Chief Financial Officer | ||
(Principal Financial Officer) |