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

Jul 31, 2019

Board of Directors authorizes the repurchase of an additional 4.5 million shares under the company's share repurchase program.

ORLANDO, Fla., July 31, 2019 /PRNewswire/ -- Marriott Vacations Worldwide Corporation (NYSE: VAC) today reported second quarter financial results and updated its guidance for the full year 2019.

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

In addition to a discussion of the second quarter reported results presented in accordance with United States generally accepted accounting principles ("GAAP"), the company is providing adjusted results of operations from January 1 to June 30, 2019. To provide a more meaningful year-over-year comparison of financial results, the company is also providing second quarter 2018 financial information in the financial schedules that follow that combine the second quarter 2018 financial results of the Company's legacy brands and businesses and the brands and businesses acquired by the company in its acquisition of ILG, Inc. ("ILG") in September 2018, conformed to the current year presentations. Throughout this press release, the results from the business associated with the brands that existed prior to the acquisition of ILG are referred to as "Legacy-MVW," while the results from the business and brands that were acquired from ILG are referred to as "Legacy-ILG.

Second Quarter 2019 Highlights:

Consolidated vacation ownership contract sales increased 66% to $386 million.
- On a combined basis, consolidated vacation ownership contract sales increased 6%.
Net income attributable to common shareholders was $49 million, or $1.10 per fully diluted share ("EPS"), compared to net income attributable to common shareholders of $11 million, or $0.39 per fully diluted share, in the second quarter of 2018.
Adjusted net income attributable to common shareholders increased 107% to $90 million and Adjusted fully diluted EPS increased 25% to $1.99.
Adjusted EBITDA increased 157% to $195 million in the second quarter of 2019.
- On a combined basis, Adjusted EBITDA increased 17% and, after adjusting 2018 to exclude VRI Europe, which was disposed of in the fourth quarter of 2018, Adjusted EBITDA increased 20%.
The company repurchased over 1.1 million shares of its common stock for $109 million in the second quarter of 2019 at an average price per share of $96.36 and paid dividends of $20 million.
- Subsequent to the end of the second quarter, the company repurchased an additional 400 thousand shares of its common stock for $40 million.
On July 30, 2019, the Board of Directors authorized the company to repurchase up to 4.5 million additional shares of its common stock under its share repurchase program. Combined with the shares not yet purchased under its previous authorization, the company is authorized to purchase up to 4.7 million shares.

"I am very pleased with our strong performance in the second quarter with consolidated contract sales growing 6% and Adjusted EBITDA increasing 17% on a combined basis," said Stephen P. Weisz, president and chief executive officer. "The integration of ILG continues to progress very well. We continue to gain traction on sales initiatives and remain very excited about the many opportunities provided by this transformational business combination."

Second Quarter 2019 Segment Results

Vacation Ownership

Consolidated vacation ownership contract sales increased 66%. On a combined basis, consolidated contract sales increased 6%, with Legacy-MVW and Legacy-ILG each growing 6% in the quarter.

Vacation Ownership segment financial results were $183 million for the second quarter of 2019, an increase of 125%. On a combined basis, Vacation Ownership segment Adjusted EBITDA increased 16% to $208 million in the second quarter of 2019 and margin improved 230 basis points, excluding cost reimbursements.

Exchange & Third-Party Management

Exchange & Third-Party Management revenues totaled $115 million in the second quarter of 2019. For Interval International, average revenue per member increased 3% to $43.23 and active members totaled 1.7 million at the end of the second quarter of 2019.

Exchange & Third-Party Management segment financial results and Adjusted EBITDA were $45 million and $58 million, respectively, in the second quarter of 2019. On a combined basis, Exchange & Third-Party Management segment Adjusted EBITDA decreased 5 percent after adjusting 2018 to exclude VRI Europe, which was disposed of in the fourth quarter of 2018.

Balance Sheet and Liquidity

On June 30, 2019, cash and cash equivalents totaled $179 million. The inventory balance at the end of the second quarter included $828 million of finished goods and $48 million of work-in-progress. The company had $3.9 billion in debt outstanding, net of unamortized debt issuance costs, at the end of the second quarter. This debt included $2.2 billion of corporate debt and $1.8 billion of debt related to the company's securitized notes receivable.

As of June 30, 2019, the company had $516 million in available capacity under its revolving credit facility and $104 million of gross vacation ownership notes receivable eligible for securitization.

2019 Outlook

The Financial Schedules that follow reconcile the non-GAAP financial measures set forth below to the following full year 2019 expected GAAP results for the company.

	Current Guidance
Net income attributable to common shareholders	$214 million	to	$221 million
Fully diluted EPS	$4.75	to	$4.90
Net cash provided by operating activities	$332 million	to	$362 million

2019 expected GAAP results and guidance above include an estimate of the impact of future spending associated with on-going ILG integration efforts.

The company updates its full year 2019 guidance as reflected in the chart below:

	Current Guidance
Adjusted free cash flow	$440 million	to	$490 million
Adjusted net income attributable to common shareholders	$345 million	to	$367 million
Adjusted fully diluted EPS	$7.65	to	$8.14
Adjusted EBITDA	$750 million	to	$780 million
Combined consolidated contract sales growth	6%	to	9%

Non-GAAP Financial Information

Non-GAAP financial measures, such as adjusted net income, adjusted EBITDA, adjusted fully diluted earnings per share, adjusted free cash flow, adjusted development margin and adjusted and combined financial measures are reconciled and adjustments are shown and described in further detail in the Financial Schedules that follow.

Second Quarter 2019 Earnings Conference Call

The company will hold a conference call on August 1, 2019 at 8:30 a.m. ET to discuss these results and the guidance for full year 2019. 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. To access the replay, call (877) 660-6853 or (201) 612-7415 for international callers. The conference ID for the recording is 13692036. The webcast will also be available on the company's website for 90 days following the call.

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 a diverse portfolio that includes seven vacation ownership brands. It also includes exchange networks and membership programs, as well as management of 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, including guidance about full year 2019 results, expected full year 2019 GAAP results and expected synergies from the ILG acquisition. 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, changes in supply and demand 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 July 31, 2019 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 2, 2019

TABLE OF CONTENTS

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
Reconciliation of Adjusted Financial Information	A-4
Vacation Ownership Segment Financial Results	A-5
Consolidated Contract Sales to Adjusted Development Margin	A-6
Reconciliation of Vacation Ownership Segment Adjusted Financial Results	A-7
Reconciliation of Adjusted Financial Information - Consolidated and Vacation Ownership Segment EBITDA and Adjusted EBITDA	A-8
Exchange & Third-Party Management Segment Financial Results	A-9
Corporate and Other Financial Results	A-10
Vacation Ownership and Exchange & Third-Party Management - Segment Adjusted EBITDA	A-11
Reconciliation of Combined Financial Information - Consolidated Results	A-12
Reconciliation of Combined Financial Information - EBITDA, Adjusted EBITDA and Adjusted Development Margin	A-13
Reconciliation of Combined Financial Information - Vacation Ownership Segment Financial Results	A-14
Reconciliation of Combined Financial Information - Exchange & Third-Party Management Segment Financial Results and Corporate and Other Financial Results	A-15
Reconciliation of Combined Financial Information - Segment Adjusted EBITDA	A-16
2019 Outlook - Adjusted Net Income Attributable to Common Shareholders, Adjusted Earnings Per Share - Diluted and Adjusted EBITDA	A-17
2019 Outlook - Adjusted Free Cash Flow	A-18
Consolidated Balance Sheets	A-19
Consolidated Statements of Cash Flows	A-20
Non-GAAP Financial Measures	A-21

A-1

MARRIOTT VACATIONS WORLDWIDE CORPORATION CONSOLIDATED STATEMENTS OF INCOME (In millions, except per share amounts) (Unaudited)

	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
REVENUES
Sale of vacation ownership products	$	350	$	205	$	651	$	380
Management and exchange	239		78		478		148
Rental	158		74		323		149
Financing	69		36		137		71
Cost reimbursements	252		202		539		418
TOTAL REVENUES	1,068		595		2,128		1,166
EXPENSES
Cost of vacation ownership products	91		57		171		103
Marketing and sales	193		106		381		211
Management and exchange	118		39		234		75
Rental	104		62		212		117
Financing	25		10		47		21
General and administrative	79		33		157		61
Depreciation and amortization	36		5		73		11
Litigation charges	1		16		2		16
Royalty fee	26		16		52		31
Impairment	—		—		26		—
Cost reimbursements	252		202		539		418
TOTAL EXPENSES	925		546		1,894		1,064
Gains (losses) and other income (expense), net	2		(7)		10		(6)
Interest expense	(35)		(5)		(69)		(9)
ILG acquisition-related costs	(36)		(19)		(62)		(20)
Other	—		(1)		—		(3)
INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	74		17		113		64
Provision for income taxes	(25)		(6)		(40)		(17)
NET INCOME	49		11		73		47
Net income attributable to noncontrolling interests	—		—		—		—
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	49	$	11	$	73	$	47

EARNINGS PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS
Basic	$	1.11	$	0.40	$	1.62	$	1.75
Diluted	$	1.10	$	0.39	$	1.61	$	1.71

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

A-2

MARRIOTT VACATIONS WORLDWIDE CORPORATION OPERATING METRICS (Contract sales in millions)

	Three Months Ended				Change %	Six Months Ended				Change %
	June 30, 2019		June 30, 2018		Change %	June 30, 2019		June 30, 2018		Change %
Vacation Ownership
Total contract sales	$	398	$	232	71%	$	763	$	436	75%
Consolidated contract sales	$	386	$	232	66%	$	740	$	436	70%
Legacy-MVW
Consolidated contract sales	$	246	$	232	6%	$	469	$	436	8%
North America contract sales	$	219	$	211	4%	$	420	$	399	5%
North America VPG	$	3,700	$	3,672	1%	$	3,736	$	3,698	1%
Legacy-ILG
Consolidated contract sales	$	140	$	—	NM	$	271	$	—	NM
VPG	$	2,981	$	—	NM	3,010		—		NM

Exchange & Third-Party Management
Total active members at end of period (000's)⁽¹⁾	1,691		—		NM	1,691		—		NM
Average revenue per member⁽¹⁾	$	43.23	—		NM	89.38		—		NM

⁽¹⁾ Only includes members of the Interval International exchange network.

COMBINED OPERATING METRICS (Contract sales in millions)

	Three Months Ended				Change %	Six Months Ended				Change %
	June 30, 2019		June 30, 2018		Change %	June 30, 2019		June 30, 2018		Change %
Vacation Ownership
Total contract sales	$	398	$	379	5%	$	763	$	731	4%
Consolidated contract sales	$	386	$	365	6%	$	740	$	702	6%
Legacy-ILG
Consolidated contract sales	$	140	$	133	6%	$	271	$	266	2%
VPG	$	2,981	$	2,857	4%	$	3,010	$	3,032	(1%)

Exchange & Third-Party Management
Total active members at end of period (000's)⁽¹⁾	1,691		1,800		(6%)	1,691		1,800		(6%)
Average revenue per member⁽¹⁾	$	43.23	$	42.10	3%	$	89.38	$	89.77	—%

⁽¹⁾ Only includes members of the Interval International exchange network.

A-3

MARRIOTT VACATIONS WORLDWIDE CORPORATION (In millions, except per share amounts) (Unaudited)

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

	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
Net income attributable to common shareholders	$	49	$	11	$	73	$	47
Certain items:
Litigation charges	1		16		2		16
(Gains) losses and other (income) expense, net	(2)		7		(10)		6
ILG acquisition-related costs	36		19		62		20
Impairment	—		—		26		—
Purchase price adjustments	17		—		32		—
Other	—		1		1		3
Certain items before provision for income taxes	52		43		113		45
Provision for income taxes on certain items	(11)		(10)		(29)		(11)
Adjusted net income attributable to common shareholders **	$	90	$	44	$	157	$	81
Earnings per share - Diluted	$	1.10	$	0.39	$	1.61	$	1.71
Adjusted earnings per share - Diluted **	$	1.99	$	1.59	$	3.44	$	2.98
Diluted Shares	45,179		27,253		45,613		27,281

Please see "Non-GAAP Financial Measures" for additional information about certain items.

EBITDA AND ADJUSTED EBITDA
	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
Net income attributable to common shareholders	$	49	$	11	$	73	$	47
Interest expense⁽¹⁾	35		5		69		9
Tax provision	25		6		40		17
Depreciation and amortization	36		5		73		11
EBITDA **	145		27		255		84
Share-based compensation expense	11		6		20		10
Certain items before provision for income taxes⁽²⁾	39		43		86		45
Adjusted EBITDA **	$	195	$	76	$	361	$	139

⁽¹⁾Interest expense excludes consumer financing interest expense.
⁽²⁾Excludes certain items included in depreciation and amortization and share-based compensation. Please see "Non-GAAP Financial Measures" for additional information about certain items.

ADJUSTED EBITDA BY SEGMENT
	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
Vacation Ownership	$	208	$	104	$	379	$	192
Exchange & Third-Party Management	58		—		124		—
Segment adjusted EBITDA**	266		104		503		192
General and administrative	(71)		(28)		(143)		(53)
Consolidated property owners' associations	—		—		1		—
Adjusted EBITDA**	$	195	$	76	$	361	$	139

** Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing these alternative financial measures and limitations on their use.

A-4

MARRIOTT VACATIONS WORLDWIDE CORPORATION RECONCILIATION OF ADJUSTED⁽¹⁾ FINANCIAL INFORMATION THREE MONTHS ENDED JUNE 30, 2019 AND 2018 (In millions) (Unaudited)

	As Reported Three Months Ended		Less: Legacy- ILG Three Months Ended		As Adjusted Three Months Ended**		As Reported Three Months Ended
	June 30, 2019						June 30, 2018
REVENUES
Sale of vacation ownership products	$	350	$	135	$	215	$	205
Management and exchange	239		157		82		78
Rental	158		78		80		74
Financing	69		27		42		36
Cost reimbursements	252		58		194		202
TOTAL REVENUES	1,068		455		613		595
EXPENSES
Cost of vacation ownership products	91		38		53		57
Marketing and sales	193		83		110		106
Management and exchange	118		77		41		39
Rental	104		46		58		62
Financing	25		11		14		10
General and administrative	79		44		35		33
Depreciation and amortization	36		29		7		5
Litigation charges	1		—		1		16
Royalty fee	26		11		15		16
Cost reimbursements	252		58		194		202
TOTAL EXPENSES	925		397		528		546
Gains (losses) and other income (expense), net	2		1		1		(7)
Interest expense	(35)		(2)		(33)		(5)
ILG acquisition-related costs	(36)		(7)		(29)		(19)
Other	—		—		—		(1)
INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	74		50		24		17
(Provision) benefit for income taxes	(25)		(16)		(9)		(6)
NET INCOME	49		34		15		11
Net income attributable to noncontrolling interests	—		—		—		—
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	49	$	34	$	15	$	11

⁽¹⁾ Adjusted to exclude Legacy-ILG results.

A-5

MARRIOTT VACATIONS WORLDWIDE CORPORATION VACATION OWNERSHIP SEGMENT FINANCIAL RESULTS (In millions) (Unaudited)

	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
REVENUES
Sale of vacation ownership products	$	350	$	205	$	651	$	380
Resort management and other services	134		78		259		148
Rental	141		74		288		149
Financing	68		36		135		71
Cost reimbursements	258		202		549		418
TOTAL REVENUES	951		595		1,882		1,166
EXPENSES
Cost of vacation ownership products	91		57		171		103
Marketing and sales	181		106		358		211
Resort management and other services	70		39		136		75
Rental	99		62		201		117
Financing	24		10		46		21
Depreciation and amortization	17		4		34		9
Litigation charges	1		16		2		16
Royalty fee	26		16		52		31
Impairment	—		—		26		—
Cost reimbursements	258		202		549		418
TOTAL EXPENSES	767		512		1,575		1,001
(Losses) gains and other (expense) income, net	(1)		—		8		1
Other	—		(1)		—		(3)
SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS	183		82		315		163
Net loss attributable to noncontrolling interests	—		—		1		—
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	183	$	82	$	316	$	163

A-6

MARRIOTT VACATIONS WORLDWIDE CORPORATION CONSOLIDATED CONTRACT SALES TO ADJUSTED DEVELOPMENT MARGIN (In millions) (Unaudited)

	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
Consolidated contract sales	$	386	$	232	$	740	$	436
Less resales contract sales	(8)		(7)		(16)		(15)
Consolidated contract sales, net of resales	378		225		724		421
Plus:
Settlement revenue	11		4		20		8
Resales revenue	4		3		7		5
Revenue recognition adjustments:
Reportability	(8)		(4)		(38)		(16)
Sales reserve	(27)		(15)		(46)		(24)
Other⁽¹⁾	(8)		(8)		(16)		(14)
Sale of vacation ownership products	350		205		651		380
Less:
Cost of vacation ownership products	(91)		(57)		(171)		(103)
Marketing and sales	(181)		(106)		(358)		(211)
Development margin	78		42		122		66
Revenue recognition reportability adjustment	5		2		26		10
Purchase price adjustment	3		—		5		—
Adjusted development margin **	$	86	$	44	$	153	$	76
Development margin percentage⁽²⁾	22.2%		19.9%		18.7%		17.2%
Adjusted development margin percentage⁽²⁾	24.2%		20.9%		22.4%		19.3%

⁽¹⁾ Adjustment for sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments to Sale of vacation ownership products revenue.

⁽²⁾ Development margin percentage represents Development margin divided by Sale of vacation ownership products. Adjusted development margin percentage represents Adjusted development margin divided by Sale of vacation ownership products revenue after adjusting for revenue reportability and other charges.

A-7

MARRIOTT VACATIONS WORLDWIDE CORPORATION RECONCILIATION OF VACATION OWNERSHIP SEGMENT ADJUSTED⁽¹⁾FINANCIAL RESULTS THREE MONTHS ENDED JUNE 30, 2019 AND 2018 (In millions) (Unaudited)

	As Reported Three Months Ended		Less: Legacy -ILG Three Months Ended		As Adjusted Three Months Ended**		As Reported Three Months Ended
	June 30, 2019						June 30, 2018
REVENUES
Sale of vacation ownership products	$	350	$	135	$	215	$	205
Resort management and other services	134		52		82		78
Rental	141		61		80		74
Financing	68		26		42		36
Cost reimbursements	258		64		194		202
TOTAL REVENUES	951		338		613		595
EXPENSES
Cost of vacation ownership products	91		38		53		57
Marketing and sales	181		71		110		106
Resort management and other services	70		29		41		39
Rental	99		41		58		62
Financing	24		10		14		10
Depreciation and amortization	17		12		5		4
Litigation charges	1		—		1		16
Royalty fee	26		11		15		16
Impairment	—		—		—		—
Cost reimbursements	258		64		194		202
TOTAL EXPENSES	767		276		491		512
Losses and other expense, net	(1)		—		(1)		—
Other	—		—		—		(1)
SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS	183		62		121		82
Net loss attributable to noncontrolling interests	—		—		—		—
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	183	$	62	$	121	$	82

⁽¹⁾ Adjusted to exclude Legacy-ILG results.

A-8

MARRIOTT VACATIONS WORLDWIDE CORPORATION RECONCILIATION OF ADJUSTED⁽¹⁾ FINANCIAL INFORMATION CONSOLIDATED AND VACATION OWNERSHIP SEGMENT EBITDA AND ADJUSTED EBITDA THREE MONTHS ENDED JUNE 30, 2019 AND 2018 (In millions) (Unaudited)

CONSOLIDATED
	As Reported Three Months Ended		Less: Legacy -ILG Three Months Ended		As Adjusted Three Months Ended**		As Reported Three Months Ended
	June 30, 2019						June 30, 2018
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	49	$	34	$	15	$	11
Interest expense	35		2		33		5
Tax provision	25		16		9		6
Depreciation and amortization	36		29		7		5
EBITDA **	145		81		64		27
Share-based compensation expense	11		4		7		6
Certain items	39		10		29		43
ADJUSTED EBITDA **	$	195	$	95	$	100	$	76

VACATION OWNERSHIP
	As Reported Three Months Ended		Less: Legacy- ILG Three Months Ended		As Adjusted Three Months Ended**		As Reported Three Months Ended
	June 30, 2019						June 30, 2018
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	183	$	62	$	121	$	82
Depreciation and amortization	17		12		5		4
EBITDA **	200		74		126		86
Share-based compensation expense	2		1		1		1
Certain items	6		4		2		17
SEGMENT ADJUSTED EBITDA **	$	208	$	79	$	129	$	104

⁽¹⁾ Adjusted to exclude Legacy-ILG results.

A-9

MARRIOTT VACATIONS WORLDWIDE CORPORATION EXCHANGE & THIRD-PARTY MANAGEMENT SEGMENT FINANCIAL RESULTS (In millions) (Unaudited)

	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
REVENUES
Management and exchange	$	75	$	—	$	157	$	—
Rental	17		—		34		—
Financing	1		—		2		—
Cost reimbursements	22		—		46		—
TOTAL REVENUES	115		—		239		—
EXPENSES
Marketing and sales	12		—		23		—
Management and exchange	16		—		33		—
Rental	7		—		15		—
Financing	1		—		1		—
Depreciation and amortization	12		—		24		—
Cost reimbursements	22		—		46		—
TOTAL EXPENSES	70		—		142		—
SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS	45		—		97		—
Net loss attributable to noncontrolling interests	—		—		—		—
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	45	$	—	$	97	$	—

A-10

MARRIOTT VACATIONS WORLDWIDE CORPORATION CORPORATE AND OTHER FINANCIAL RESULTS (In millions) (Unaudited)

	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
REVENUES
Management and exchange⁽¹⁾	$	30	$	—	$	62	$	—
Rental⁽¹⁾	—		—		1		—
Cost reimbursements⁽¹⁾	(28)		—		(56)		—
TOTAL REVENUES	2		—		7		—
EXPENSES
Management and exchange⁽¹⁾	32		—		65		—
Rental⁽¹⁾	(2)		—		(4)		—
General and administrative	79		33		157		61
Depreciation and amortization	7		1		15		2
Cost reimbursements⁽¹⁾	(28)		—		(56)		—
TOTAL EXPENSES	88		34		177		63
Gains (losses) and other income (expense), net	3		(7)		2		(7)
Interest expense	(35)		(5)		(69)		(9)
ILG acquisition-related costs	(36)		(19)		(62)		(20)
FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	(154)		(65)		(299)		(99)
Provision for income taxes	(25)		(6)		(40)		(17)
Net income attributable to noncontrolling interests	—		—		(1)		—
FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(179)	$	(71)	$	(340)	$	(116)

⁽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 vacation ownership interest ("VOI") owners.

A-11

MARRIOTT VACATIONS WORLDWIDE CORPORATION VACATION OWNERSHIP AND EXCHANGE & THIRD-PARTY MANAGEMENT SEGMENT ADJUSTED EBITDA (In millions) (Unaudited)

VACATION OWNERSHIP
	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	183	$	82	$	316	$	163
Depreciation and amortization	17		4		34		9
EBITDA **	200		86		350		172
Share-based compensation expense	2		1		4		2
Certain items^{(1) (2)(3)(4)}	6		17		25		18
SEGMENT ADJUSTED EBITDA **	$	208	$	104	$	379	$	192

EXCHANGE & THIRD-PARTY MANAGEMENT
	Three Months Ended				Six Months Ended
	June 30, 2019		June 30, 2018		June 30, 2019		June 30, 2018
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	45	$	—	$	97	$	—
Depreciation and amortization	12		—		24		—
EBITDA **	57		—		121		—
Share-based compensation expense	1		—		2		—
Certain items⁽⁵⁾	—		—		1		—
SEGMENT ADJUSTED EBITDA **	$	58	$	—	$	124	$	—

⁽¹⁾ Certain items in the Vacation Ownership segment for the second quarter of 2019 consisted of $4 million of purchase accounting adjustments, $1 million of litigation charges, and $1 million of gains and other income.

⁽²⁾ Certain items in the Vacation Ownership segment for the second quarter of 2018 consisted of $16 million of litigation charges (including $11 million related to a project in San Francisco and $5 million related to a project in Lake Tahoe) and $1 million of acquisition costs associated with the then anticipated capital efficient acquisition of the operating property in San Francisco.

⁽³⁾Certain items in the Vacation Ownership segment for the first half of 2019 consisted of $26 million of asset impairments, $5 million of purchase accounting adjustments and $2 million of litigation charges, partially offset by $8 million of gains and other income.

⁽⁴⁾Certain items in the Vacation Ownership segment for the first half of 2018 consisted of $16 million of litigation charges (including $11 million related to a project in San Francisco and $5 million related to a project in Lake Tahoe) and $3 million of acquisition costs associated with the then anticipated capital efficient acquisition of the operating property in San Francisco, partially offset by a $1 million favorable true up of previously recorded costs associated with Hurricane Irma and Hurricane Maria (recorded in Gains and other income).

⁽⁵⁾ Certain items in the Exchange & Third-Party Management segment for the first half of 2019 consisted of $1 million of purchase accounting adjustments.

A-12

MARRIOTT VACATIONS WORLDWIDE CORPORATION RECONCILIATION OF COMBINED⁽¹⁾ FINANCIAL INFORMATION CONSOLIDATED RESULTS THREE MONTHS ENDED JUNE 30, 2018 (In millions) (Unaudited)

	Legacy-ILG		Reclassifications⁽¹⁾		Legacy-ILG Reclassified**		Legacy-MVW		Combined**
REVENUES
Sale of vacation ownership products	$	121	$	—	$	121	$	205	$	326
Service and membership related	148		(148)		—		—		—
Management and exchange	—		176		176		78		254
Rental and ancillary services	104		(104)		—		—		—
Rental	—		77		77		74		151
Financing	23		—		23		36		59
Cost reimbursements	65		(2)		63		202		265
TOTAL REVENUES	461		(1)		460		595		1,055
EXPENSES
Cost of vacation ownership products	22		6		28		57		85
Marketing and sales	81		(1)		80		106		186
Cost of service and membership related sales	67		(67)		—		—		—
Management and exchange	—		82		82		39		121
Cost of sales of rental and ancillary services	70		(70)		—		—		—
Rental	—		47		47		62		109
Financing	7		—		7		10		17
General and administrative	65		(4)		61		33		94
Depreciation and amortization	21		1		22		5		27
Litigation charges	—		—		—		16		16
Royalty fee	11		—		11		16		27
Cost reimbursements	65		(2)		63		202		265
TOTAL EXPENSES	409		(8)		401		546		947
Losses and other expense, net	(5)		(1)		(6)		(7)		(13)
Interest expense	(6)		1		(5)		(5)		(10)
ILG acquisition-related costs	—		(9)		(9)		(19)		(28)
Other	—		1		1		(1)		—
INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	41		(1)		40		17		57
Provision for income taxes	(13)		—		(13)		(6)		(19)
NET INCOME	28		(1)		27		11		38
Net income attributable to noncontrolling interests	(1)		1		—		—		—
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	27	$	—	$	27	$	11	$	38

⁽¹⁾See "Non-GAAP Financial Measures - Combined Financial Information" for basis of presentation.

A-13

MARRIOTT VACATIONS WORLDWIDE CORPORATION RECONCILIATION OF COMBINED⁽¹⁾ FINANCIAL INFORMATION EBITDA, ADJUSTED EBITDA AND ADJUSTED DEVELOPMENT MARGIN THREE MONTHS ENDED JUNE 30, 2018 (In millions) (Unaudited)

EBITDA AND ADJUSTED EBITDA
	Legacy-ILG Reclassified**		Legacy-MVW		Combined**
Net income attributable to common shareholders	$	27	$	11	$	38
Interest expense⁽²⁾	5		5		10
Tax provision	13		6		19
Depreciation and amortization	22		5		27
EBITDA **	67		27		94
Share-based compensation expense	5		6		11
Certain items before provision for income taxes^{(3) (4)}	18		43		61
Adjusted EBITDA **	$	90	$	76	$	166

ADJUSTED DEVELOPMENT MARGIN
	Legacy-ILG Reclassified**		Legacy-MVW		Combined**
Sale of vacation ownership products	$	121	$	205	$	326
Less:
Cost of vacation ownership products	28		57		85
Marketing and sales	63		106		169
Development margin	30		42		72
Revenue recognition reportability adjustment	—		3		3
Adjusted development margin **	$	30	$	45	$	75
Development margin percentage⁽⁵⁾	25.8%		19.9%		22.1%
Adjusted development margin percentage⁽⁵⁾	25.4%		20.9%		22.5%

⁽¹⁾See "Non-GAAP Financial Measures - Combined Financial Information" for basis of presentation.

⁽²⁾Interest expense excludes consumer financing interest expense.

⁽³⁾ Excludes certain items included in depreciation and amortization and share-based compensation.

⁽⁴⁾ Legacy-ILG certain items include $9 million of ILG acquisition-related costs, $6 million of foreign currency translation adjustments, $1 million of impairments, $1 million of costs related to the ILG Board of Directors' strategic review, and $1 million of litigation charges.

⁽⁵⁾Development margin percentage represents Development margin divided by Sale of vacation ownership products. Adjusted development margin percentage represents Adjusted development margin divided by Sale of vacation ownership products revenue after adjusting for revenue reportability.

A-14

MARRIOTT VACATIONS WORLDWIDE CORPORATION RECONCILIATION OF COMBINED⁽¹⁾ FINANCIAL INFORMATION VACATION OWNERSHIP SEGMENT FINANCIAL RESULTS THREE MONTHS ENDED JUNE 30, 2018 (In millions) (Unaudited)

	Legacy-ILG		Reclassifications⁽¹⁾		Legacy-ILG Reclassified**		Legacy-MVW		Combined**
REVENUES
Sale of vacation ownership products	$	121	$	—	$	121	$	205	$	326
Resort Operations revenue	58		(58)		—		—		—
Management fee and other revenue	61		(61)		—		—		—
Resort management and other services	—		52		52		78		130
Rental	—		60		60		74		134
Financing	23		(1)		22		36		58
Cost reimbursements	45		18		63		202		265
TOTAL REVENUES	308		10		318		595		913
EXPENSES
Cost of vacation ownership products	22		6		28		57		85
Marketing and sales	68		(5)		63		106		169
Cost of service and membership related sales	49		(49)		—		—		—
Resort management and other services	—		29		29		39		68
Cost of sales of rental and ancillary services	45		(45)		—		—		—
Rental	—		43		43		62		105
Financing	7		—		7		10		17
General and administrative	31		(31)		—		—		—
Depreciation and amortization	13		(2)		11		4		15
Litigation charges	—		—		—		16		16
Royalty fee	11		—		11		16		27
Cost reimbursements	45		18		63		202		265
TOTAL EXPENSES	291		(36)		255		512		767
Losses and other expense, net	(7)		—		(7)		—		(7)
Other	—		1		1		(1)		—
SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS	10		47		57		82		139
Net income attributable to noncontrolling interests	(1)		2		1		—		1
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	9	$	49	$	58	$	82	$	140

⁽¹⁾See "Non-GAAP Financial Measures - Combined Financial Information" for basis of presentation.

A-15

MARRIOTT VACATIONS WORLDWIDE CORPORATION RECONCILIATION OF COMBINED⁽¹⁾ FINANCIAL INFORMATION EXCHANGE & THIRD-PARTY MANAGEMENT SEGMENT FINANCIAL RESULTS AND CORPORATE AND OTHER FINANCIAL RESULTS THREE MONTHS ENDED JUNE 30, 2018 (In millions) (Unaudited)

EXCHANGE & THIRD-PARTY MANAGEMENT
	Legacy-ILG		Reclassifications⁽¹⁾		Legacy-ILG Reclassified**		Legacy-MVW		Combined**
TOTAL REVENUES	$	153	$	(13)	$	140	$	—	$	140
TOTAL EXPENSES	(118)		36		(82)		—		(82)
Gains and other income, net	2		—		2		—		2
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	37	$	23	$	60	$	—	$	60

CORPORATE AND OTHER
	Legacy-ILG		Reclassifications⁽¹⁾		Legacy-ILG Reclassified**		Legacy-MVW		Combined**
TOTAL REVENUES	$	—	$	2	$	2	$	—	$	2
TOTAL EXPENSES	—		(64)		(64)		(34)		(98)
Losses and other expense, net	—		(1)		(1)		(7)		(8)
Interest expense	(6)		1		(5)		(5)		(10)
ILG acquisition-related costs	—		(9)		(9)		(19)		(28)
FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	(6)		(71)		(77)		(65)		(142)
Provision for income taxes	(13)		—		(13)		(6)		(19)
Net income attributable to noncontrolling interests	—		(1)		(1)		—		(1)
FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(19)	$	(72)	$	(91)	$	(71)	$	(162)

⁽¹⁾See "Non-GAAP Financial Measures - Combined Financial Information" for basis of presentation.

A-16

MARRIOTT VACATIONS WORLDWIDE CORPORATION RECONCILIATION OF COMBINED⁽¹⁾ FINANCIAL INFORMATION - SEGMENT ADJUSTED EBITDA THREE MONTHS ENDED JUNE 30, 2018 (In millions) (Unaudited)

VACATION OWNERSHIP
	Legacy-ILG Reclassified**		Legacy-MVW		Combined**
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	58	$	82	$	140
Depreciation and amortization	11		4		15
EBITDA **	69		86		155
Share-based compensation expense	1		1		2
Certain items	7		17		24
SEGMENT ADJUSTED EBITDA **	$	77	$	104	$	181

EXCHANGE & THIRD-PARTY MANAGEMENT
	Legacy-ILG Reclassified**		Legacy-MVW		Combined**
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	60	$	—	$	60
Depreciation and amortization	7		—		7
EBITDA **	67		—		67
Share-based compensation expense	—		—		—
Certain items	(2)		—		(2)
SEGMENT ADJUSTED EBITDA **	$	65	$	—	$	65

ADJUSTED EBITDA BY SEGMENT
	Legacy-ILG Reclassified**		Legacy-MVW		Combined**
Vacation Ownership	$	77	$	104	$	181
Exchange & Third-Party Management	65		—		65
Segment adjusted EBITDA**	142		104		246
General and administrative	(54)		(28)		(82)
Consolidated property owners' associations	2		—		2
ADJUSTED EBITDA**	$	90	$	76	$	166

⁽¹⁾See "Non-GAAP Financial Measures - Combined Financial Information" for basis of presentation.

A-17

MARRIOTT VACATIONS WORLDWIDE CORPORATION 2019 ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS AND ADJUSTED EARNINGS PER SHARE - DILUTED OUTLOOK (In millions, except per share amounts)

	Fiscal Year 2019 (low)		Fiscal Year 2019 (high)
Net income attributable to common shareholders	$	214	$	221
Adjustments to reconcile Net income attributable to common shareholders to Adjusted net income attributable to common shareholders
Certain items⁽¹⁾	174		194
Provision for income taxes on adjustments to net income	(43)		(48)
Adjusted net income attributable to common shareholders **	$	345	$	367
Earnings per share - Diluted⁽²⁾	$	4.75	$	4.90
Adjusted earnings per share - Diluted ** ⁽²⁾	$	7.65	$	8.14
Diluted shares	45.1		45.1

⁽¹⁾ Certain items adjustment includes $80 million to $100 million of anticipated ILG acquisition-related costs, $75 million of anticipated purchase price adjustments (including $58 million related to the amortization of intangibles), $26 million of asset impairments, $2 million of litigation charges and $1 million of other severance costs, partially offset by $10 million of gains and other income.

⁽²⁾Earnings per share - Diluted, Adjusted earnings per share - Diluted, and Diluted shares outlook includes the impact of share repurchase activity only through July 29, 2019.

MARRIOTT VACATIONS WORLDWIDE CORPORATION 2019 ADJUSTED EBITDA OUTLOOK (In millions)

	Fiscal Year 2019 (low)		Fiscal Year 2019 (high)
Net income attributable to common shareholders	$	214	$	221
Interest expense⁽¹⁾	132		132
Tax provision	108		111
Depreciation and amortization	142		142
EBITDA **	596		606
Share-based compensation expense	38		38
Certain items⁽²⁾	116		136
Adjusted EBITDA **	$	750	$	780

⁽¹⁾ Interest expense excludes consumer financing interest expense.

⁽²⁾ Certain items adjustment includes $80 million to $100 million of anticipated ILG acquisition-related costs, $26 million of asset impairments, $17 million of anticipated purchase price adjustments, $2 million of litigation charges and $1 million of other severance costs, partially offset by $10 million of gains and other income.

A-18

MARRIOTT VACATIONS WORLDWIDE CORPORATION 2019 ADJUSTED FREE CASH FLOW OUTLOOK (In millions)

	Fiscal Year 2019 (low)		Fiscal Year 2019 (high)
Net cash provided by operating activities	$	332	$	362
Capital expenditures for property and equipment (excluding inventory)	(80)		(90)
Borrowings from securitization transactions	910		920
Repayment of debt related to securitizations	(765)		(775)
Free cash flow **	397		417
Adjustments:
Net change in borrowings available from the securitization of eligible vacation ownership notes receivable through the warehouse credit facility⁽¹⁾	10		20
Inventory / other payments associated with capital efficient inventory arrangements	(31)		(31)
Certain items⁽²⁾	77		97
Change in restricted cash	(13)		(13)
Adjusted free cash flow **	$	440	$	490

⁽¹⁾Represents the net change in borrowings available from the securitization of eligible vacation ownership notes receivable through the warehouse credit facility between the 2018 and 2019 year ends.

⁽²⁾ Certain items adjustment includes $80 million to $100 million of anticipated ILG acquisition-related costs and $25 million of litigation settlement payments, partially offset by $13 million of business interruption proceeds, $12 million of prior year Legacy-ILG net tax refunds and $3 million from the recovery of a portion of the fraudulently induced electronic payment disbursements made in 2018.

A-19

MARRIOTT VACATIONS WORLDWIDE CORPORATION CONSOLIDATED BALANCE SHEETS (In millions, except share and per share data) (Unaudited)

	June 30, 2019		December 31, 2018
ASSETS
Cash and cash equivalents	$	179	$	231
Restricted cash (including $80 and $69 from VIEs, respectively)	337		383
Accounts receivable, net (including $12 and $11 from VIEs, respectively)	327		324
Vacation ownership notes receivable, net (including $1,681 and $1,627 from VIEs, respectively)	2,098		2,039
Inventory	888		863
Property and equipment	837		951
Goodwill	2,824		2,828
Intangibles, net	1,075		1,107
Other (including $34 and $26 from VIEs, respectively)	458		292
TOTAL ASSETS	$	9,023	$	9,018

LIABILITIES AND EQUITY
Accounts payable	$	164	$	253
Advance deposits	186		171
Accrued liabilities (including $3 and $2 from VIEs, respectively)	417		357
Deferred revenue	356		319
Payroll and benefits liability	172		211
Deferred compensation liability	102		93
Securitized debt, net (including $1,787 and $1,706 from VIEs, respectively)	1,792		1,714
Debt, net	2,157		2,104
Other	64		12
Deferred taxes	343		318
TOTAL LIABILITIES	5,753		5,552
Contingencies and Commitments (Note 11)
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; 57,862,278 and 57,626,462 shares issued, respectively	1		1
Treasury stock — at cost; 13,979,609 and 11,633,731 shares, respectively	(1,004)		(790)
Additional paid-in capital	3,730		3,721
Accumulated other comprehensive income	(11)		6
Retained earnings	548		523
TOTAL MVW SHAREHOLDERS' EQUITY	3,264		3,461
Noncontrolling interests	6		5
TOTAL EQUITY	3,270		3,466
TOTAL LIABILITIES AND EQUITY	$	9,023	$	9,018


The abbreviation VIEs above means Variable Interest Entities.

A-20

MARRIOTT VACATIONS WORLDWIDE CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (Unaudited)

	Six Months Ended
	June 30, 2019		June 30, 2018
OPERATING ACTIVITIES
Net income	$	73	$	47
Adjustments to reconcile net income to net cash, cash equivalents and restricted cash provided by operating activities:
Depreciation and amortization of intangibles	73		11
Amortization of debt discount and issuance costs	9		8
Vacation ownership notes receivable reserve	51		24
Share-based compensation	17		10
Impairment charges	26		—
Deferred income taxes	20		12
Net change in assets and liabilities, net of the effects of acquisition:
Accounts receivable	(18)		24
Vacation ownership notes receivable originations	(423)		(233)
Vacation ownership notes receivable collections	309		155
Inventory	76		37
Other assets	(30)		12
Accounts payable, advance deposits and accrued liabilities	(129)		(59)
Deferred revenue	37		29
Payroll and benefit liabilities	(39)		(27)
Deferred compensation liability	9		8
Other liabilities	—		—
Other, net	(5)		—
Net cash, cash equivalents and restricted cash provided by operating activities	56		58
INVESTING ACTIVITIES
Capital expenditures for property and equipment (excluding inventory)	(19)		(7)
Proceeds from collection of notes receivable	38		—
Purchase of company owned life insurance	(4)		(12)
Net cash, cash equivalents and restricted cash provided by (used in) investing activities	15		(19)
FINANCING ACTIVITIES
Borrowings from securitization transactions	574		423
Repayment of debt related to securitization transactions	(496)		(154)
Proceeds from debt	310		—
Repayments of debt	(266)		(33)
Debt issuance costs	(6)		(7)
Repurchase of common stock	(215)		(2)
Payment of dividends	(61)		(32)
Payment of withholding taxes on vesting of restricted stock units	(10)		(8)
Net cash, cash equivalents and restricted cash (used in) provided by financing activities	(170)		187
Effect of changes in exchange rates on cash, cash equivalents and restricted cash	1		1
Change in cash, cash equivalents and restricted cash	(98)		227
Cash, cash equivalents and restricted cash, beginning of period	614		491
Cash, cash equivalents and restricted cash, end of period	$	516	$	718

A-21

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.

Certain Items Excluded from Adjusted Net Income Attributable to Common Shareholders, Adjusted EBITDA and Adjusted Development Margin

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 three months and six months ended June 30, 2019 and June 30, 2018, 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 First Half Ended June 30, 2019

Certain items for the second quarter of 2019 consisted of $36 million of ILG acquisition-related costs, $4 million of purchase accounting adjustments and $1 million of litigation charges, partially offset by $2 million of gains and other income.

Certain items for the first half of 2019 consisted of $62 million of ILG acquisition-related costs, $26 million of asset impairments, $5 million of purchase accounting adjustments, $2 million of litigation charges and $1 million of other severance costs, partially offset by $10 million of gains and other income.

Certain items - Quarter and First Half Ended June 30, 2018

Certain items for the second quarter of 2018 consisted of $20 million of acquisition costs (including $19 million of ILG acquisition-related costs and $1 million of acquisition costs associated with the then anticipated capital efficient acquisition of the operating property in San Francisco), $16 million of litigation charges (including $11 million related to a project in San Francisco and $5 million related to a project in Lake Tahoe), and $7 million of losses and other expenses primarily resulting from fraudulently induced electronic payment disbursements made to third parties.

Certain items for the first half of 2018 consisted of $23 million of acquisition costs (including $20 million of ILG acquisition-related costs and $3 million of acquisition costs associated with the then anticipated capital efficient acquisition of the operating property in San Francisco), $16 million of litigation charges (including $11 million related to a project in San Francisco and $5 million related to a project in Lake Tahoe), and $7 million of losses and other expenses primarily resulting from fraudulently induced electronic payment disbursements made to third parties, partially offset by a $1 million favorable true up of previously recorded costs associated with the 2017 Hurricanes (recorded in Gains and other income).

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 in the preceding paragraph. 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 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.

Combined Debt to Adjusted EBITDA Ratio

We calculate combined debt to adjusted EBITDA ratio by dividing net debt by combined adjusted EBITDA, where net debt represents total gross debt less securitized debt, gross notes eligible for securitization at the end of such period at an estimated 85 percent advance rate, and cash and cash equivalents other than an estimated $150 million for working capital requirements, and combined adjusted EBITDA is derived by combining the third quarter of 2018 adjusted EBITDA for Legacy-MVW and Legacy-ILG with the fourth quarter of 2018 and the first two quarters of 2019 adjusted EBITDA for MVW, and adding $74 million of additional cost synergies.

Combined Financial Information

The unaudited combined financial information presented herein combines Legacy-MVW and Legacy-ILG results of operation for the three months ended June 30, 2018, and is presented to facilitate comparisons with our results following the acquisition of ILG. We evaluate the combined financial information, and believe it provides useful information to investors, because it provides for a more meaningful comparison of our results following the acquisition of ILG with the results of the combined businesses for the prior year comparable period. The combined financial information for the quarter ended June 30, 2018 was derived by combining the Legacy-MVW and Legacy-ILG financial information for such quarter included in the Quarterly Reports on Form 10-Q filed by MVW and ILG, respectively, with the Securities and Exchange Commission (the "SEC") on August 2, 2018 and August 3, 2018, respectively. Prior to combining the financial information, Legacy-ILG's financial results were reclassified to conform with MVW's current year financial statement presentation, referred to as "Legacy-ILG Reclassified" in the financial schedules. No other adjustments have been made to the Legacy-MVW or Legacy-ILG results to derive the combined financial information. The combined financial information is provided for informational purposes only and is not intended to represent or to be indicative of the actual results of operations that the combined MVW and ILG business would have reported had the ILG acquisition been completed prior to the beginning of fiscal year 2018 and should not be taken as being indicative of future combined results of operations. The actual results may differ significantly from those reflected in the combined financial information.

Adjusted Financial Information

The unaudited adjusted financial information for the quarter ended June 30, 2019 included in the Reconciliation of Adjusted Financial Information and the Reconciliation of Vacation Ownership Segment Interim Adjusted Financial Results was derived by subtracting the Legacy-ILG results of operation for such quarter from MVW's results of operation for the quarter and is presented to facilitate comparisons of Legacy-MVW results following the acquisition of ILG. We evaluate the adjusted financial information, and believe it provides useful information to investors, because it provides for a more meaningful comparison of Legacy-MVW results following the acquisition of ILG with Legacy-MVW results for the prior year comparable period.

Vacation Ownership Adjusted EBITDA Margin

We calculate vacation ownership adjusted EBITDA margin by dividing combined vacation ownership adjusted EBITDA by combined vacation ownership revenues excluding reimbursed costs. Cost reimbursements revenue includes direct and indirect costs that property owners' associations and joint ventures we participate in reimburse to us, and relates, predominantly, to payroll costs where we are the employer. Because we record cost reimbursements based upon costs incurred with no added markup, this revenue and related expense has no impact on net income attributable to us because cost reimbursements revenue net of reimbursed costs expense is zero. We consider vacation ownership Adjusted EBITDA margin to be a meaningful measure, and believe it provides useful information to investors, because it represents our Adjusted EBITDA margin on that portion of revenue that impacts adjusted EBITDA attributable to us.

View original content to download multimedia:http://www.prnewswire.com/news-releases/marriott-vacations-worldwide-mvw-reports-second-quarter-financial-results-300894345.html

SOURCE Marriott Vacations Worldwide

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

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

Our Company

Investor Relations

Brands & Businesses

Our Culture

Careers

Press Release

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