Press Release

View printer-friendly version

<<  Back

Marriott Vacations Worldwide ("MVW") Reports Third Quarter Financial Results

ORLANDO, Fla., Nov. 7, 2018 /PRNewswire/ -- Marriott Vacations Worldwide Corporation (NYSE: VAC) today reported third quarter financial results and provided updated guidance for the full year 2018.

Marriott Vacations Worldwide Corporation. (PRNewsFoto/Marriott Vacations Worldwide)

On September 1, 2018, the company completed its previously announced acquisition of ILG, Inc. ("ILG"). In addition to a discussion of third quarter reported results presented in accordance with United States generally accepted accounting principles ("GAAP"), the company is also providing adjusted results that exclude ILG results from September 1 to September 30, 2018 to further assist investors. The company is also providing certain select pro forma operating metrics in the Financial Schedules that assume the company's acquisition of ILG had been completed at the beginning of the 2017 fiscal year. Throughout this press release, the business associated with the operating results for the company excluding the impact of the ILG acquisition is referred to as "Legacy-MVW," while the business and operating results related to the ILG acquisition are referred to as "Legacy-ILG."

The company reorganized its management structure due to the ILG acquisition.  This realignment resulted in a change to the company's reportable segments, which are now Vacation Ownership and Exchange & Third-Party Management. Corporate and other represents that portion of the company's results that are not directly attributable to a specific segment, including corporate income taxes, corporate interest expense, and general and administrative expenses, as well as those results relating to the consolidation of certain of its property owners' associations as management does not use this information to make operating segment business decisions.

During the third quarter of 2018, several properties in the company's Vacation Ownership segment were negatively impacted by either Hurricane Lane (Hawaii) or Hurricane Florence (U.S. East Coast) (the "2018 Hurricanes").  As a result of mandatory evacuations, shutdowns and cancellation of reservations and scheduled tours caused by the 2018 Hurricanes, the company has provided the estimated impact on its operations for the third quarter.

Third Quarter 2018 Highlights:

  • Total revenues were $750 million, an increase of $220 million, or 42 percent.
    • Legacy-MVW's total revenues increased $85 million, or 16 percent.
  • Net loss attributable to common shareholders was $58 million, or $1.75 fully diluted loss per share, compared to net income attributable to common shareholders of $40 million, or $1.45 fully diluted earnings per share ("EPS"), in the third quarter of 2017.
  • Adjusted net income attributable to common shareholders was $48 million compared to adjusted net income attributable to common shareholders of $38 million in the third quarter of 2017. Adjusted fully diluted EPS was $1.42, compared to adjusted fully diluted EPS of $1.39 in the third quarter of 2017.
    • The company estimates that the 2018 Hurricanes negatively impacted adjusted net income attributable to common shareholders and adjusted fully diluted EPS by $4 million and $0.12, respectively, in the third quarter of 2018. Adjusting for that impact, adjusted net income attributable to common shareholders and fully diluted adjusted EPS would have totaled nearly $52 million and $1.54, respectively.
  • Adjusted EBITDA totaled $100 million, an increase of $26 million, or 36 percent.
    • Legacy-MVW's third quarter 2018 adjusted EBITDA was $82 million, an increase of $8 million, or 10 percent.
    • The company estimates that the 2018 Hurricanes negatively impacted adjusted EBITDA by $5 million in the third quarter of 2018, including $3 million for Legacy-MVW. Adjusting for that impact, adjusted EBITDA would have totaled $105 million, an increase of 42 percent, including $85 million for Legacy-MVW, an increase of 15 percent.
  • Consolidated vacation ownership contract sales were $279 million, an increase of $75 million, or 36 percent.
    • Legacy-MVW total vacation ownership contract sales were $242 million, an increase of $38 million, or 18 percent.
    • The company estimates that the 2018 Hurricanes negatively impacted consolidated contract sales by $6 million in the third quarter of 2018, including $5 million for Legacy-MVW. Adjusting for that impact, consolidated contract sales would have totaled $285 million, an increase of 39 percent, including $247 million for Legacy-MVW, an increase of 21 percent.
  • Total Interval Network active members at the end of the third quarter of 2018 were 1.8 million, consistent with the prior year quarter.
  • Subsequent to the end of the third quarter and through November 6, 2018, the company repurchased 188 thousand shares of its common stock for $17.5 million.
  • Subsequent to the end of the third quarter, the company retired $122 million of its Senior Unsecured Notes assumed as part of the acquisition of ILG, using cash on hand.

"We are thrilled to have completed the acquisition of ILG on September 1st, and offer a warm welcome to all of ILG's over 11,000 associates around the world.  Considering all of the activity we have had surrounding the closing, I couldn't be happier with our financial results in the third quarter, which included results from ILG for the month of September.  Our Legacy-MVW performance remained very strong, with contract sales growth of 18 percent and adjusted EBITDA growth of $8 million," said Stephen P. Weisz, president and chief executive officer.  "Having spent more time on the integration after the closing, we believe that this transaction could produce over $100 million in cost synergies.  And, as one company, we are continuing the hard work of integrating ILG into our business and realizing these synergies as quickly as possible. I am truly excited about the growth opportunities this transformational acquisition will provide well into the future."

Third Quarter 2018 Segment Results

Vacation Ownership

Vacation Ownership segment financial results were $96 million, an increase of $5 million, or 5 percent.  Vacation Ownership segment adjusted EBITDA was $123 million, an increase of $28 million, or 29 percent.

Consolidated vacation ownership contract sales were $279 million, an increase of $75 million, or 36 percent. Legacy-MVW contract sales were $242 million, an increase of $38 million, or 18 percent.  Legacy-MVW North America contract sales were $215 million, an increase of $30 million, or 16 percent. Legacy-MVW North America VPG was $3,781, an increase of nearly 9 percent.

Development margin was $57 million compared to $43 million in the third quarter of 2017 and development margin percentage was 22.5 percent compared to 23.8 percent in the prior year quarter.  Adjusted development margin percentage, which excludes the impact of revenue reportability and other charges, was 23.0 percent in the third quarter of 2018 compared to 24.5 percent in the third quarter of 2017.  Legacy-MVW development margin and development margin percentage was $51 million and 23.7 percent, respectively.  Legacy-MVW adjusted development margin percentage was 23.9 percent in the third quarter of 2018 as compared to 24.5 percent in the prior year quarter.

Rental revenues totaled $86 million, a $20 million, or 30 percent, increase from the third quarter of 2017. Rental revenues net of expenses were $12 million, a $3 million, or 34 percent, increase from the third quarter of 2017. Legacy-MVW rental revenues totaled $71 million, a $5 million, or 8 percent, increase from the third quarter of 2017. Legacy-MVW rental revenues net of expenses were $12 million, a $3 million, or 31 percent, increase from the third quarter of 2017.

Financing revenues totaled $48 million, a $14 million, or 36 percent, increase from the third quarter of 2017. Financing revenues, net of expenses and consumer financing interest expense, were $29 million, a $6 million, or 21 percent, increase from the third quarter of 2017.  Legacy-MVW financing revenues totaled $38 million, a $4 million, or 9 percent, increase from the third quarter of 2017. Legacy-MVW financing revenues, net of expenses and consumer financing interest expense, were $24 million, in line with the third quarter of 2017.

Resort management and other services revenues totaled $91 million, a $21 million, or 31 percent, increase from the third quarter of 2017. Resort management and other services revenues, net of expenses, totaled $43 million, an $11 million, or 38 percent, increase from the third quarter of 2017.  Legacy-MVW resort management and other services revenues totaled $76 million, a $6 million, or  9 percent, increase from the third quarter of 2017. Legacy-MVW resort management and other services revenues, net of expenses, totaled $36 million, a $4 million, or 16 percent, increase from the third quarter of 2017.

Exchange & Third-Party Management (September 2018 Financial Results Only)

Exchange & Third-Party Management segment financial results were $12 million. Exchange & Third-Party Management segment adjusted EBITDA was $19 million.

Management and exchange revenues totaled $28 million. Management and exchange revenues, net of marketing and sales and related expenses, totaled $16 million.

Rental revenues totaled $4 million. Rental revenues net of expenses were $2 million.

Non-GAAP Financial Information

Certain financial measures included in this release are not calculated in accordance with GAAP, including adjusted net income attributable to common shareholders, EBITDA, Adjusted EBITDA, adjusted development margin, adjusted free cash flow, and adjusted fully diluted earnings per share. For descriptions of and a reconciliation of such measures to the most directly comparable GAAP measure, see pages A-1 through A-13 of the Financial Schedules that follow.

Balance Sheet and Liquidity

On September 30, 2018, cash and cash equivalents totaled $441 million. Since the beginning of the year, real estate inventory balances increased $423 million to $816 million, including $488 million related to the ILG acquisition.  The inventory balance at the end of the third quarter included $761 million of finished goods and $55 million of work-in-progress. Legacy-MVW inventory balances have decreased $65 million since the beginning of 2018.  The company had $3.9 billion in debt outstanding, net of unamortized debt issuance costs, at the end of the third quarter, an increase of $2.8 billion from year-end 2017. This debt included $2.2 billion of corporate debt and $1.7 billion of debt related to its securitized notes receivable.  As of September 30, 2018, the company's pro forma debt to adjusted EBITDA ratio was 2.6x, as described further on page A-13 of the Financial Schedules that follow.

As of September 30, 2018, the company had approximately $594 million in available capacity under its revolving credit facility after taking into account outstanding letters of credit, and approximately $61 million of gross vacation ownership notes receivable eligible for securitization under the company's warehouse facility.

Outlook

Pages A-1 through A-13 of the Financial Schedules reconcile the non-GAAP financial measures set forth below to the following full year 2018 expected GAAP results for MVW, including the results of the ILG acquisition from September 1, 2018 through December 31, 2018.

   

Current Guidance

Net income attributable to common shareholders

 

$33 million

to

$41 million

Fully diluted EPS

 

$0.97

to

$1.20

Net cash provided by operating activities

 

$30 million

to

$40 million

The company is updating guidance as reflected in the chart below for the full year 2018:

   

Current Guidance

Adjusted free cash flow

 

$235 million

to

$255 million

Adjusted net income attributable to common shareholders

 

$188 million

to

$196 million

Adjusted fully diluted EPS

 

$5.52

to

$5.75

Adjusted EBITDA

 

$395 million

to

$405 million

Consolidated Contract sales

 

$1,070 million

to

$1,090 million

2018 expected GAAP results and guidance above do not reflect the impact of future spending associated with on-going integration efforts resulting from the acquisition of ILG.

Third Quarter 2018 Earnings Conference Call

The company will hold a conference call at 9:00 a.m. ET today to discuss these results and the guidance for full year 2018. Participants may access the call by dialing 877-407-8289 or 201-689-8341 for international callers.  A live webcast of the call will also be available in the Investor Relations section of the company's website at www.marriottvacationsworldwide.com.

An audio replay of the conference call will be available for seven days and can be accessed at 877-660-6853 or 201-612-7415 for international callers. The conference ID for the recording is 13683964. The webcast will also be available on the company's website.

About Marriott Vacations Worldwide Corporation

Marriott Vacations Worldwide Corporation is a leading global vacation company that offers vacation ownership, exchange, rental and resort and property management, along with related businesses, products and services. The company has more than 100 resorts and nearly 650,000 Owners and Members in a diverse portfolio that includes seven vacation ownership brands. It also includes exchange networks and membership programs comprised of nearly 3,200 resorts in over 80 nations and approximately two million members, as well as management of more than 200 other resorts and lodging properties. As a leader and innovator in the vacation industry, the company upholds the highest standards of excellence in serving its customers, investors and associates while maintaining exclusive, long-term relationships with Marriott International and Hyatt Hotels Corporation for the development, sales and marketing of vacation ownership products and services. For more information, please visit www.marriottvacationsworldwide.com.

Note on forward-looking statements

This press release and accompanying schedules contain "forward-looking statements" within the meaning of federal securities laws, including statements about future operating results, estimates, and assumptions, and similar statements concerning anticipated future events and expectations that are not historical facts. The company cautions you that these statements are not guarantees of future performance and are subject to numerous risks and uncertainties, including volatility in the economy and the credit markets, supply and demand changes for vacation ownership and residential products, competitive conditions, the availability of capital to finance growth, and other matters referred to under the heading "Risk Factors" contained in the company's most recent Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the "SEC") and in subsequent SEC filings, any of which could cause actual results to differ materially from those expressed in or implied in this press release. These statements are made as of November 7, 2018 and the company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.

Financial Schedules Follow

MARRIOTT VACATIONS WORLDWIDE CORPORATION

FINANCIAL SCHEDULES

QUARTER 3, 2018

 

TABLE OF CONTENTS

 

Interim Consolidated Statements of Income

A-1

Operating Metrics

A-2

Adjusted Net Income Attributable to Common Shareholders, Adjusted Earnings Per Share - Diluted, EBITDA and Adjusted EBITDA

A-3

Interim Consolidated Statements of Income - As Adjusted

A-4

Vacation Ownership Interim Segment Financial Results

A-5

Consolidated Contract Sales to Adjusted Development Margin

A-6

Vacation Ownership Interim Segment Financial Results - As Adjusted

A-7

Exchange & Third-Party Management Interim Segment Financial Results

A-8

Corporate and Other Interim Financial Results

A-9

2018 Outlook - Adjusted Net Income Attributable to Common Shareholders, Adjusted Earnings Per Share - Diluted and Adjusted EBITDA

A-10

2018 Outlook - Adjusted Free Cash Flow

A-11

Non-GAAP Financial Measures

A-12

Consolidated Balance Sheets

A-14

Consolidated Statements of Cash Flows

A-15

 

NOTE:  Total contract sales consist of the total amount of vacation ownership product sales under contract signed during the period where we have received a down payment of at least ten percent of the contract price, reduced by actual rescissions during the period, inclusive of contracts associated with sales of vacation ownership products on behalf of third parties, which we refer to as "resales contract sales."

 

 

A-1

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF INCOME

(In millions, except per share amounts)

(Unaudited)

 
 

Three Months Ended

 

Nine Months Ended

 

September 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

REVENUES

             

Sale of vacation ownership products

$

252

   

$

183

   

$

632

   

$

549

 

Management and exchange

126

   

70

   

274

   

209

 

Rental

90

   

66

   

239

   

203

 

Financing

48

   

34

   

119

   

99

 

Cost reimbursements

234

   

177

   

652

   

561

 

TOTAL REVENUES

750

   

530

   

1,916

   

1,621

 

EXPENSES

             

Cost of vacation ownership products

64

   

46

   

167

   

141

 

Marketing and sales

135

   

94

   

346

   

287

 

Management and exchange

65

   

38

   

140

   

111

 

Rental

74

   

57

   

191

   

168

 

Financing

19

   

11

   

40

   

30

 

General and administrative

53

   

26

   

114

   

81

 

Depreciation and amortization

18

   

6

   

29

   

16

 

Litigation settlement

17

   

2

   

33

   

2

 

Royalty fee

19

   

15

   

50

   

47

 

Cost reimbursements

234

   

177

   

652

   

561

 

TOTAL EXPENSES

698

   

472

   

1,762

   

1,444

 

Gains (losses) and other income (expense), net

2

   

7

   

(4)

   

7

 

Interest expense

(14)

   

(2)

   

(23)

   

(5)

 

ILG acquisition-related costs

(108)

   

   

(128)

   

(1)

 

Other

   

   

(3)

   

 

(LOSS) INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS

(68)

   

63

   

(4)

   

178

 

Benefit (provision) for income taxes

10

   

(23)

   

(7)

   

(62)

 

NET (LOSS) INCOME

(58)

   

40

   

(11)

   

116

 

Net income attributable to noncontrolling interests

   

   

   

 

NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS

$

(58)

   

$

40

   

$

(11)

   

$

116

 
               

(LOSSES) EARNINGS PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS

             

Basic

$

(1.75)

   

$

1.49

   

$

(0.37)

   

$

4.27

 

Diluted

$

(1.75)

   

$

1.45

   

$

(0.37)

   

$

4.18

 
               

NOTE: (Losses) Earnings per share - Basic and (Losses) Earnings per share - Diluted are calculated using whole dollars.

 

 

A-2

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

OPERATING METRICS

(Contract sales in millions)

 
 

Three Months Ended

 

Nine Months Ended

 

September 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

Vacation Ownership

             

Total contract sales

$

283

   

$

204

   

$

719

   

$

619

 

Consolidated contract sales

$

279

   

$

204

   

$

715

   

$

619

 

Legacy-MVW North America contract sales

$

215

   

$

185

   

$

614

   

$

564

 

Legacy-MVW North America VPG

$

3,781

   

$

3,482

   

$

3,727

   

$

3,580

 
               

Exchange & Third-Party Management

             

Total active members at end of period (000's)

1,802

   

   

1,802

   

 

 

OPERATING METRICS

INCLUDING LEGACY-ILG AS IF ACQUIRED AT THE BEGINNING OF FISCAL YEAR 2017

(Contract sales in millions)

 
 

Three Months Ended

 

Nine Months Ended

 

September 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

Vacation Ownership

             

Total contract sales

$

384

   

$

340

   

$

1,115

   

$

1,039

 

Consolidated contract sales

$

373

   

$

326

   

$

1,074

   

$

991

 
               

Exchange & Third-Party Management

             

Total active members at end of period (000's)

1,802

   

1,814

   

1,802

   

1,814

 

 

 

A-3

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

(In millions, except per share amounts)

 

ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS AND

ADJUSTED EARNINGS PER SHARE - DILUTED

 
 

Three Months Ended

 

Nine Months Ended

 

September
30, 2018

 

September
30, 2017

 

September
30, 2018

 

September
30, 2017

Net (loss) income attributable to common shareholders

$

(58)

   

$

40

   

$

(11)

   

$

116

 

Certain items:

             

Litigation settlement

17

   

2

   

33

   

2

 

(Gains) losses and other (income) expense, net

(2)

   

(7)

   

4

   

(7)

 

ILG acquisition-related costs

108

   

   

128

   

1

 

Purchase price adjustments

5

   

   

5

   

 

Non-cash share-based compensation (ILG acquisition-related)

7

   

   

7

   

 

Variable compensation expense related to the impact of the 2017 Hurricanes

   

4

   

   

4

 

Other

   

   

3

   

 

Certain items before provision for income taxes

135

   

(1)

   

180

   

 

Provision for income taxes on certain items

(29)

   

(1)

   

(40)

   

(1)

 

Adjusted net income attributable to common shareholders **

$

48

   

$

38

   

$

129

   

$

115

 

(Loss) earnings per share - Diluted

$

(1.75)

   

$

1.45

   

$

(0.37)

   

$

4.18

 

Adjusted earnings per share - Diluted **

$

1.42

   

$

1.39

   

$

4.39

   

$

4.13

 

Diluted Shares

33,428

   

27,713

   

29,355

   

27,858

 
 

EBITDA AND ADJUSTED EBITDA

 
 

Three Months Ended

 

Nine Months Ended

 

September
30, 2018

 

September
30, 2017

 

September
30, 2018

 

September
30, 2017

Net (loss) income attributable to common shareholders

$

(58)

   

$

40

   

$

(11)

   

$

116

 

Interest expense(1)

14

   

2

   

23

   

5

 

Tax benefit (provision)

(10)

   

23

   

7

   

62

 

Depreciation and amortization

18

   

6

   

29

   

16

 

EBITDA **

(36)

   

71

   

48

   

199

 

Non-cash share-based compensation

13

   

4

   

23

   

12

 

Certain items before provision for income taxes(2)

123

   

(1)

   

168

   

 

Adjusted EBITDA **

$

100

   

$

74

   

$

239

   

$

211

 
               

(1) Interest expense excludes consumer financing interest expense.

           

(2) Excludes certain items included in depreciation and amortization and non-cash share-based compensation.

 

ADJUSTED EBITDA BY SEGMENT

 
 

Three Months Ended

 

Nine Months Ended

 

September
30, 2018

 

September
30, 2017

 

September
30, 2018

 

September
30, 2017

Vacation Ownership

$

123

   

$

95

   

$

315

   

$

280

 

Exchange & Third-Party Management

19

   

   

19

   

 

Segment adjusted EBITDA

142

   

95

   

334

   

280

 

General and administrative

(42)

   

(21)

   

(95)

   

(69)

 

        Adjusted EBITDA**

$

100

   

$

74

   

$

239

   

$

211

 
 

** Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

 

 

A-4

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF INCOME - AS ADJUSTED1

THREE MONTHS ENDED SEPTEMBER, 30 2018 AND 2017

(In millions, except per share amounts)

(Unaudited)

 
 

As Reported

Three Months
Ended

 

Less: Legacy-
ILG 30 Days
Ended

 

As Adjusted

Three Months
Ended

 

As Reported

Three Months
Ended

 

September 30, 2018

 

September 30, 2017

REVENUES

             

Sale of vacation ownership products

$

252

   

$

35

   

$

217

   

$

183

 

Management and exchange

126

   

50

   

76

   

70

 

Rental

90

   

19

   

71

   

66

 

Financing

48

   

10

   

38

   

34

 

Cost reimbursements

234

   

21

   

213

   

177

 

TOTAL REVENUES

750

   

135

   

615

   

530

 

EXPENSES

             

Cost of vacation ownership products

64

   

9

   

55

   

46

 

Marketing and sales

135

   

24

   

111

   

94

 

Management and exchange

65

   

25

   

40

   

38

 

Rental

74

   

15

   

59

   

57

 

Financing

19

   

5

   

14

   

11

 

General and administrative

53

   

23

   

30

   

26

 

Depreciation and amortization

18

   

12

   

6

   

6

 

Litigation settlement

17

   

   

17

   

2

 

Royalty fee

19

   

3

   

16

   

15

 

Cost reimbursements

234

   

21

   

213

   

177

 

TOTAL EXPENSES

698

   

137

   

561

   

472

 

Gains (losses) and other income (expense), net

2

   

1

   

1

   

7

 

Interest expense

(14)

   

(1)

   

(13)

   

(2)

 

ILG acquisition-related costs

(108)

   

(20)

   

(88)

   

 

(LOSS) INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS

(68)

   

(22)

   

(46)

   

63

 

Benefit (provision) for income taxes

10

   

(3)

   

13

   

(23)

 

NET (LOSS) INCOME

(58)

   

(25)

   

(33)

   

40

 

Net income attributable to noncontrolling interests

   

   

   

 

NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS

$

(58)

   

$

(25)

   

$

(33)

   

$

40

 

1 Adjusted to exclude Legacy-ILG results.

             
 

 

A-5

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

VACATION OWNERSHIP SEGMENT INTERIM FINANCIAL RESULTS

(In millions)

 
 

Three Months Ended

 

Nine Months Ended

 

September 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

REVENUES

             

Sale of vacation ownership products

$

252

   

$

183

   

$

632

   

$

549

 

Resort management and other services

91

   

70

   

239

   

209

 

Rental

86

   

66

   

235

   

203

 

Financing

48

   

34

   

119

   

99

 

Cost reimbursements

232

   

177

   

650

   

561

 

TOTAL REVENUES

709

   

530

   

1,875

   

1,621

 

EXPENSES

             

Cost of vacation ownership products

64

   

46

   

167

   

141

 

Marketing and sales

131

   

94

   

342

   

287

 

Resort management and other services

48

   

38

   

123

   

111

 

Rental

74

   

57

   

191

   

168

 

Financing

19

   

11

   

40

   

30

 

Depreciation and amortization

10

   

5

   

19

   

13

 

Litigation settlement

17

   

2

   

33

   

2

 

Royalty fee

19

   

15

   

50

   

47

 

Cost reimbursements

232

   

177

   

650

   

561

 

TOTAL EXPENSES

614

   

445

   

1,615

   

1,360

 

Gains and other income, net

1

   

7

   

2

   

7

 

Other

   

   

(3)

   

 

SEGMENT FINANCIAL RESULTS

96

   

92

   

259

   

268

 

Adjustments:

             

Depreciation and amortization

10

   

5

   

19

   

13

 

Non-cash share-based compensation

2

   

1

   

4

   

2

 

Certain items(1),(2)

15

   

(3)

   

33

   

(3)

 

SEGMENT ADJUSTED EBITDA **

$

123

   

$

95

   

$

315

   

$

280

 
               

** Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

(1) September 30, 2018 Certain items:

   Three months ended: $17 million of litigation settlement, partially offset by $1 million of gains and other income and $1 million of purchase price accounting adjustments.

   Nine months ended: $33 million litigation of settlement and $3 million of acquisition related costs, partially offset by $2 million of gains and other income and $1 million of purchase price accounting adjustments.

(2) September 30, 2017 Certain items:

   Three months ended: $9 million of Hurricane Mathew business interruption insurance proceeds, partially offset by $4 million of variable compensation expense related to the 2017 hurricanes and $2 million of litigation settlement.

   Nine months ended: $9 million of Hurricane Mathew business interruption insurance proceeds, partially offset by $4 million of variable compensation expense related to the 2017 hurricanes and $2 million of litigation settlement.

 

A-6

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

CONSOLIDATED CONTRACT SALES TO ADJUSTED DEVELOPMENT MARGIN

THREE MONTHS ENDED SEPTEMBER 30, 2018 AND 2017

(In millions)

 
 

Three Months Ended

 

Nine Months Ended

 

September 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

Consolidated contract sales

$

279

   

$

204

   

$

715

   

$

619

 

Less resales contract sales

(8)

   

(6)

   

(23)

   

(17)

 

Consolidated contract sales, net of resales

271

   

198

   

692

   

602

 

Plus:

             

Settlement revenue(1)

6

   

4

   

14

   

11

 

Resales revenue(1)

3

   

2

   

8

   

6

 

Revenue recognition adjustments:

             

Reportability

   

1

   

(16)

   

(3)

 

Sales reserve

(18)

   

(13)

   

(42)

   

(40)

 

Other(2)

(10)

   

(9)

   

(24)

   

(27)

 

Sale of vacation ownership products

252

   

183

   

632

   

549

 

Less:

             

Cost of vacation ownership products

(64)

   

(46)

   

(167)

   

(141)

 

Marketing and sales

(131)

   

(94)

   

(342)

   

(287)

 

Development margin

57

   

43

   

123

   

121

 

Revenue recognition reportability adjustment

1

   

(1)

   

11

   

2

 

Variable compensation expense related to the impact of the 2017 Hurricanes

   

2

   

   

2

 

Adjusted development margin **

$

58

   

$

44

   

$

134

   

$

125

 

Development margin percentage(3)

22.5%

 

23.8%

 

19.3%

 

22.1%

Adjusted development margin percentage

23.0%

 

24.5%

 

20.7%

 

22.7%

   

**

Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

(1)

Previously included in management and exchange revenue prior to the adoption of the Accounting Standards Update 2014-09 – "Revenue from Contracts with Customers (Topic 606)" ("ASU 2014-09"), as Amended.

(2)

Adjustment for sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments to Sale of vacation ownership products revenue.

(3)

Development margin percentage represents Development margin divided by Sale of vacation ownership products.

 

A-7

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

VACATION OWNERSHIP SEGMENT INTERIM FINANCIAL RESULTS - AS ADJUSTED1

 THREE MONTHS ENDED SEPTEMBER 30, 2018 AND 2017

(In millions)

   
 

As Reported
Three Months
Ended

 

Less: Legacy-
ILG 30 Days
Ended

 

As Adjusted
Three Months
Ended

 

As Reported
Three Months
Ended

 
 

September 30, 2018

 

September 30, 2017

 

REVENUES

               

Sale of vacation ownership products

$

252

   

$

35

   

$

217

   

$

183

   

Resort management and other services

91

   

15

   

76

   

70

   

Rental

86

   

15

   

71

   

66

   

Financing

48

   

10

   

38

   

34

   

Cost reimbursements

232

   

19

   

213

   

177

   

TOTAL REVENUES

709

   

94

   

615

   

530

   

EXPENSES

               

Cost of vacation ownership products

64

   

9

   

55

   

46

   

Marketing and sales

131

   

20

   

111

   

94

   

Resort management and other services

48

   

8

   

40

   

38

   

Rental

74

   

15

   

59

   

57

   

Financing

19

   

5

   

14

   

11

   

Depreciation and amortization

10

   

5

   

5

   

5

   

Litigation settlement

17

   

   

17

   

2

   

Royalty fee

19

   

3

   

16

   

15

   

Cost reimbursements

232

   

19

   

213

   

177

   

TOTAL EXPENSES

614

   

84

   

530

   

445

   

Gains (losses) and other income (expense), net

1

   

1

   

   

7

   

SEGMENT FINANCIAL RESULTS

96

   

11

   

85

   

92

   

Adjustments:

               

Depreciation and amortization

10

   

5

   

5

   

5

   

Non-cash share-based compensation

2

   

1

   

1

   

1

   

Certain items

15

   

(2)

   

17

   

(3)

   

SEGMENT ADJUSTED EBITDA **

$

123

   

$

15

   

$

108

   

$

95

   
                 

1 Adjusted to exclude Legacy-ILG results.

** Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

 

 

A-8

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

EXCHANGE & THIRD-PARTY MANAGEMENT INTERIM SEGMENT FINANCIAL RESULTS

(In millions)

 
 

Three Months Ended

 

Nine Months Ended

 

September 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

REVENUES

             

Management and exchange

$

28

   

$

   

$

28

   

$

 

Rental

4

   

   

4

   

 

Cost reimbursements

8

   

   

8

   

 

TOTAL REVENUES

40

   

   

40

   

 

EXPENSES

             

Marketing and sales

4

   

   

4

   

 

Management and exchange

8

   

   

8

   

 

Rental

2

   

   

2

   

 

Depreciation and amortization

6

   

   

6

   

 

Cost reimbursements

8

   

   

8

   

 

TOTAL EXPENSES

28

   

   

28

   

 

RESULTS BEFORE NONCONTROLLING INTERESTS

12

   

   

12

   

 

Results attributable to noncontrolling interests

   

   

   

 

SEGMENT FINANCIAL RESULTS

12

   

   

12

   

 

Adjustments:

             

Depreciation and amortization

6

   

   

6

   

 

Certain items(1)

1

   

   

1

   

 

SEGMENT ADJUSTED EBITDA **

$

19

   

$

   

$

19

   

$

 
               

** Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

(1) September 30, 2018 Certain items:

   Three months and nine months ended: $1 million of purchase price accounting adjustments.

 

A-9

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

CORPORATE AND OTHER INTERIM FINANCIAL RESULTS

(In millions)

 
 

Three Months Ended

 

Nine Months Ended

 

September 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

REVENUES

             

Management and exchange(1)

$

7

   

$

   

$

7

   

$

 

Cost reimbursements(1)

(6)

   

   

(6)

   

 

TOTAL REVENUES

1

   

   

1

   

 

EXPENSES

             

Management and exchange(1)

9

   

   

9

   

 

Rental(1)

(2)

   

   

(2)

   

 

General and administrative

53

   

26

   

114

   

81

 

Depreciation and amortization

2

   

1

   

4

   

3

 

Cost reimbursements(1)

(6)

   

   

(6)

   

 

TOTAL EXPENSES

56

   

27

   

119

   

84

 

Gains (losses) and other income (expense), net

1

   

   

(6)

   

 

Interest expense

(14)

   

(2)

   

(23)

   

(5)

 

ILG acquisition-related costs

(108)

   

   

(128)

   

(1)

 

FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS

(176)

   

(29)

   

(275)

   

(90)

 

Benefit (provision) for income taxes

10

   

(23)

   

(7)

   

(62)

 

Net income (loss) attributable to noncontrolling interests

   

   

   

 

FINANCIAL RESULTS

(166)

   

(52)

   

(282)

   

(152)

 

Less certain items:

             

(Gains) losses and other (income) expense, net

(1)

   

   

6

   

 

ILG acquisition-related costs

108

   

   

128

   

1

 

ADJUSTED FINANCIAL RESULTS **

$

(59)

   

$

(52)

   

$

(148)

   

$

(151)

 
               

** Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

(1)  Represents the impact of the consolidation of owners' associations of the acquired Legacy-ILG vacation ownership properties under the voting interest model, which represents the portion related to individual or third-party VOI owners.

 

A-10

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

2018 ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS AND ADJUSTED EARNINGS PER SHARE - DILUTED OUTLOOK

(In millions, except per share amounts)

 
 

Fiscal Year
2018 (low)

 

Fiscal Year
2018 (high)

Net income attributable to common shareholders(1)

$

33

   

$

41

 

Adjustments to reconcile Net income attributable to common shareholders to Adjusted net income attributable to common shareholders

     

Certain items(2)

201

   

201

 

Provision for income taxes on adjustments to net income

(46)

   

(46)

 

Adjusted net income attributable to common shareholders **

$

188

   

$

196

 

Earnings per share - Diluted(1), (3)

$

0.97

   

$

1.20

 

Adjusted earnings per share - Diluted **, (3)

$

5.52

   

$

5.75

 

Diluted shares(3)

34.1

   

34.1

 
   

(1)

2018 expected GAAP results include the results of operations for Legacy-ILG operating results from September 1, 2018, through December 31, 2018, but exclude the impact of future spending associated with the acquisition of ILG.

(2)

Certain items adjustment includes $128 million of ILG acquisition costs, $33 million of litigation settlements, $26 million of purchase price adjustments, $7 million of non-cash share-based compensation (ILG acquisition-related), $4 million of losses and other expense and $3 million of other acquisition related costs.

(3)

Earnings per share - Diluted, Adjusted earnings per share - Diluted, and Diluted shares outlook includes the impact of share repurchase activity only through November 5, 2018.

**

Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

2018 ADJUSTED EBITDA OUTLOOK

(In millions)

 
 

Fiscal Year
2018 (low)

 

Fiscal Year
2018 (high)

Net income attributable to common shareholders(1)

$

33

   

$

41

 

Interest expense(2)

52

   

52

 

Tax provision

31

   

33

 

Depreciation and amortization

72

   

72

 

EBITDA **

188

   

198

 

Non-cash share-based compensation

33

   

33

 

Certain items(3)

174

   

174

 

Adjusted EBITDA **

$

395

   

$

405

 
   

(1)

2018 expected GAAP results include the results of operations for Legacy-ILG operating results from September 1, 2018, through December 31, 2018, but exclude the impact of future spending associated with the acquisition of ILG.

(2)

Interest expense excludes consumer financing interest expense.

(3)

Certain items adjustment includes $128 million of ILG acquisition costs, $33 million of litigation settlements, $6 million of purchase price adjustments, $4 million of losses and other expense and $3 million of other acquisition related costs.

**

Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

 

A-11

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

2018 ADJUSTED FREE CASH FLOW OUTLOOK

(In millions)

 
 

Fiscal Year
2018 (low)

 

Fiscal Year
2018 (high)

Net cash provided by operating activities

$

30

   

$

40

 

Capital expenditures for property and equipment (excluding inventory)

(45)

   

(50)

 

Borrowings from securitization transactions

423

   

423

 

Repayment of debt related to securitizations

(386)

   

(381)

 

Free cash flow **

22

   

32

 

Adjustments:

     

Net change in borrowings available from the securitization of eligible vacation ownership notes receivable through the warehouse credit facility(1)

15

   

20

 

Inventory / other payments associated with capital efficient inventory arrangements

(33)

   

(33)

 

Certain items(2)

166

   

166

 

Change in restricted cash

65

   

70

 

Adjusted free cash flow **

$

235

   

$

255

 
   

(1)

Represents the net change in borrowings available from the securitization of eligible vacation ownership notes receivable through the warehouse credit facility between the 2017 and 2018 year ends.

   

(2)

Certain items adjustment includes $141 million of acquisition costs, $16 million of litigation settlement payments, $6 million of losses and other expense, and $3 million of other acquisition related costs.

   

**

Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

 

A-12

MARRIOTT VACATIONS WORLDWIDE CORPORATION
NON-GAAP FINANCIAL MEASURES

In our press release and schedules, and on the related conference call, we report certain financial measures that are not prescribed by GAAP. We discuss our reasons for reporting these non-GAAP financial measures below, and the financial schedules included herein reconcile the most directly comparable GAAP financial measure to each non-GAAP financial measure that we report (identified by a double asterisk ("**") on the preceding pages). Although we evaluate and present these non-GAAP financial measures for the reasons described below, please be aware that these non-GAAP financial measures have limitations and should not be considered in isolation or as a substitute for revenues, net income attributable to common shareholders, earnings per share or any other comparable operating measure prescribed by GAAP. In addition, these non-GAAP financial measures may be calculated and / or presented differently than measures with the same or similar names that are reported by other companies, and as a result, the non-GAAP financial measures we report may not be comparable to those reported by others.

Adjusted Net Income Attributable to Common Shareholders

We evaluate non-GAAP financial measures, including Adjusted Net Income attributable to common shareholders, Adjusted EBITDA, and Adjusted Development Margin, that exclude certain items in the quarters and three quarters ended September 30, 2018 and September 30, 2017, because these non-GAAP financial measures allow for period-over-period comparisons of our on-going core operations before the impact of these items. These non-GAAP financial measures also facilitate our comparison of results from our on-going core operations before these items with results from other vacation ownership companies.

Certain items - Quarter and Three Quarters Ended September 30, 2018

In our Statement of Income for the quarter ended September 30, 2018, we recorded $135 million of net pre-tax items, which included $115 million of ILG acquisition-related costs (including $7 million of non-cash share-based compensation expense), $17 million of litigation settlements and $5 million of purchase accounting adjustments (of which the net impact to adjusted EBITDA was less than $1 million), partially offset by $2 million of gains and other income.

In our Statement of Income for the three quarters ended September 30, 2018, we recorded $180 million of net pre-tax items, which included $135 million of ILG acquisition-related costs (including $7 million of non-cash share-based compensation expense), $33 million of litigation settlement charges, $5 million of purchase accounting adjustments (of which the net impact to adjusted EBITDA was less than $1 million), $4 million of losses and other expense and $3 million of costs associated with the anticipated future capital efficient acquisition of an operating property in San Francisco, California.

Certain items - Quarter and Three Quarters Ended September 30, 2017

In our Statement of Income for the quarter ended September 30, 2017, we recorded $1 million of net pre-tax items, which included $7 million of gains and other income, partially offset by $4 million of variable compensation expense related to the impact of the 2017 Hurricanes and $2 million of litigation settlement expenses. The $7 million of gains and other income included $9 million of net insurance proceeds related to the settlement of Legacy-MVW business interruption insurance claims arising from Hurricane Matthew in 2016 and a charge of $2 million associated with the estimated property damage insurance deductibles at several of our Legacy-MVW properties, primarily in Florida and the Caribbean, that were impacted by the 2017 Hurricanes.

In our Statement of Income for the three quarters ended September 30, 2017, we recorded less than $1 million of net pre-tax items, which included $7 million of gains and other income, offset by $4 million of variable compensation expense related to the impact of the 2017 Hurricanes, $2 million of litigation settlement expenses and $1 million of ILG acquisition-related costs. The $7 million of gains and other income included $9 million of net insurance proceeds related to the settlement of Legacy-MVW business interruption insurance claims arising from Hurricane Matthew in 2016 and a charge of $2 million associated with the estimated property damage insurance deductibles at several of our Legacy-MVW properties, primarily in Florida and the Caribbean, that were impacted by the 2017 Hurricanes.

A-13

Adjusted Development Margin (Adjusted Sale of Vacation Ownership Products Net of Expenses)

We evaluate Adjusted Development Margin (Adjusted Sale of Vacation Ownership Products Net of Expenses) as an indicator of operating performance. Adjusted Development Margin adjusts Sale of vacation ownership products revenues for the impact of revenue reportability, includes corresponding adjustments to Cost of vacation ownership products expense and Marketing and sales expense associated with the change in revenues from the Sale of vacation ownership products, and may include adjustments for certain items as itemized in the discussion of Adjusted Net Income attributable to common shareholders above. We evaluate Adjusted Development Margin because it allows for period-over-period comparisons of our on-going core operations before the impact of revenue reportability and certain items to our Development Margin.

Earnings Before Interest Expense, Taxes, Depreciation and Amortization ("EBITDA") and Adjusted EBITDA

EBITDA is defined as earnings, or net income attributable to common shareholders, before interest expense (excluding consumer financing interest expense), provision for income taxes, depreciation and amortization. For purposes of our EBITDA and Adjusted EBITDA calculations, we do not adjust for consumer financing interest expense because we consider it to be an operating expense of our business. We consider EBITDA and Adjusted EBITDA to be indicators of operating performance, which we use to measure our ability to service debt, fund capital expenditures and expand our business. We also use EBITDA and Adjusted EBITDA, as do analysts, lenders, investors and others, because these measures exclude certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company's capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA and Adjusted EBITDA also exclude depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. Adjusted EBITDA reflects additional adjustments for certain items, as itemized in the discussion of Adjusted Net Income Attributable to Common Shareholders above, and excludes non-cash share-based compensation expense to address considerable variability among companies in recording compensation expense because companies use share-based payment awards differently, both in the type and quantity of awards granted. Prior period presentation has been recast for consistency. We evaluate Adjusted EBITDA as an indicator of operating performance because it allows for period-over-period comparisons of our on-going core operations before the impact of the excluded items. Together, EBITDA and Adjusted EBITDA facilitate our comparison of results from our on-going core operations before the impact of these items with results from other vacation ownership companies.

Free Cash Flow and Adjusted Free Cash Flow

We evaluate Free Cash Flow and Adjusted Free Cash Flow as liquidity measures that provide useful information to management and investors about the amount of cash provided by operating activities after capital expenditures for property and equipment, changes in restricted cash, and the borrowing and repayment activity related to our securitizations, which cash can be used for strategic opportunities, including acquisitions and strengthening the balance sheet. Adjusted Free Cash Flow, which reflects additional adjustments to Free Cash Flow for the impact of acquisition, litigation, and other cash charges, allows for period-over-period comparisons of the cash generated by our business before the impact of these items. Analysis of Free Cash Flow and Adjusted Free Cash Flow also facilitates management's comparison of our results with our competitors' results.

Pro Forma Debt to Adjusted EBITDA Ratio

We calculate pro forma debt to adjusted EBITDA ratio by dividing net debt by pro forma adjusted EBITDA, where net debt represents total debt less securitized debt and cash and cash equivalents other than an estimated $150 million for working capital requirements, and pro forma adjusted EBITDA is derived by combining the last four quarters of adjusted EBITDA for Legacy-MVW and Legacy-ILG (2017 fourth quarter through 2018 third quarter) and adding in $100 million of cost synergies.

 

A-14

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED BALANCE SHEETS

(In millions, except share and per share data)

(Unaudited)

 
 

September 30, 2018

 

December 31, 2017

ASSETS

     

Cash and cash equivalents

$

441

   

$

409

 

Restricted cash (including $130 and $32 from VIEs, respectively)

365

   

82

 

Accounts receivable, net (including $10 and $6 from VIEs, respectively)

236

   

92

 

Vacation ownership notes receivable, net (including $1,557 and $814 from VIEs, respectively)

1,959

   

1,115

 

Inventory

829

   

398

 

Property and equipment

952

   

583

 

Goodwill

2,747

   

 

Intangibles, net

1,216

   

 

Other (including $28 and $14 from VIEs, respectively)

268

   

166

 

TOTAL ASSETS

$

9,013

   

$

2,845

 
       
       

LIABILITIES AND EQUITY

     

Accounts payable

$

181

   

$

145

 

Advance deposits

124

   

84

 

Accrued liabilities (including $2 and $1 from VIEs, respectively)

370

   

120

 

Deferred revenue

325

   

69

 

Payroll and benefits liability

194

   

112

 

Deferred compensation liability

94

   

75

 

Securitized debt, net (including $1,701 and $845 from VIEs, respectively)

1,688

   

835

 

Debt, net

2,235

   

260

 

Other

15

   

14

 

Deferred taxes

266

   

90

 

TOTAL LIABILITIES

5,492

   

1,804

 

Contingencies and Commitments (Note 9)

     

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; 57,611,046 and 36,861,843 shares issued, respectively

1

   

 

Treasury stock — at cost; 10,405,594 and 10,400,547 shares, respectively

(696)

   

(694)

 

Additional paid-in capital

3,697

   

1,189

 

Accumulated other comprehensive income

16

   

17

 

Retained earnings

478

   

529

 

TOTAL MVW SHAREHOLDERS' EQUITY

3,496

   

1,041

 

Noncontrolling interests

25

   

 

TOTAL EQUITY

3,521

   

1,041

 

TOTAL LIABILITIES AND EQUITY

$

9,013

   

$

2,845

 
 

The abbreviation VIEs above means Variable Interest Entities.

 

 

A-15

 

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

 
 

Nine Months Ended

 

September 30,
2018

 

September 30,
2017

OPERATING ACTIVITIES

     

Net (loss) income

$

(11)

   

$

116

 

Adjustments to reconcile net (loss) income to net cash and restricted cash provided by operating activities:

     

Depreciation and amortization of intangibles

29

   

16

 

Amortization of debt discount and issuance costs

12

   

6

 

Accretion of acquired vacation ownership notes receivable

(1)

   

 

Vacation ownership notes receivable reserve

42

   

40

 

Share-based compensation

19

   

12

 

Deferred income taxes

2

   

23

 

Net change in assets and liabilities, net of the effects of acquisition:

     

Accounts receivable

(9)

   

23

 

Vacation ownership notes receivable originations

(395)

   

(345)

 

Vacation ownership notes receivable collections

244

   

204

 

Inventory

68

   

26

 

Purchase of vacation ownership units for future transfer to inventory

   

(34)

 

Other assets

53

   

34

 

Accounts payable, advance deposits and accrued liabilities

(13)

   

(78)

 

Deferred revenue

38

   

10

 

Payroll and benefit liabilities

(29)

   

1

 

Deferred compensation liability

11

   

10

 

Other liabilities

1

   

 

Other, net

6

   

7

 

Net cash and restricted cash provided by operating activities

67

   

71

 

INVESTING ACTIVITIES

     

Acquisition of a business, net of cash and restricted cash acquired

(1,393)

   

 

Capital expenditures for property and equipment (excluding inventory)

(17)

   

(21)

 

Purchase of company owned life insurance

(13)

   

(12)

 

Net cash and restricted cash used in investing activities

(1,423)

   

(33)

 

FINANCING ACTIVITIES

     

Borrowings from securitization transactions

423

   

400

 

Repayment of debt related to securitization transactions

(264)

   

(232)

 

Proceeds from debt

1,650

   

318

 

Repayments of debt

(53)

   

(88)

 

Purchase of Convertible Note Hedges

   

(33)

 

Proceeds from issuance of Warrants

   

20

 

Debt issuance costs

(34)

   

(14)

 

Repurchase of common stock

(2)

   

(83)

 

Payment of dividends

(32)

   

(29)

 

Payment of withholding taxes on vesting of restricted stock units

(17)

   

(11)

 

Net cash and restricted cash provided by financing activities

1,671

   

248

 

Effect of changes in exchange rates on cash, cash equivalents and restricted cash

   

3

 

Increase in cash, cash equivalents and restricted cash

315

   

289

 

Cash, cash equivalents and restricted cash, beginning of period

491

   

213

 

Cash, cash equivalents and restricted cash, end of period

$

806

   

$

502

 

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/marriott-vacations-worldwide-mvw-reports-third-quarter-financial-results-300745240.html

SOURCE Marriott Vacations Worldwide Corporation

Jeff Hansen, Investor Relations, Marriott Vacations Worldwide Corporation, 407.206.6149; Jeff.Hansen@mvwc.com, Ed Kinney, Corporate Communications, Marriott Vacations Worldwide Corporation, 407.206.6278, Ed.Kinney@mvwc.com

Stock Quote

Copyright West LLC. Minimum 15 minutes delayed.