Marriott Vacations Worldwide ("MVW") Reports Third Quarter 2022 Financial Results
ORLANDO, Fla., Oct. 31, 2022 /PRNewswire/ -- Marriott Vacations Worldwide Corporation (NYSE: VAC) (the "Company") reported third quarter 2022 financial results.
In the third quarter of 2022, in connection with the unification of the Company's Marriott-, Westin-, and Sheraton-branded vacation ownership products under the Abound by Marriott Vacations program, the Company aligned its contract terms for the sale of vacation ownership products, resulting in the prospective acceleration of revenue from the sale of Marriott-branded vacation ownership interests. In addition, the Company aligned its reserve methodology on vacation ownership notes receivable for these brands, resulting in a decrease in the reserve for the acquired notes offset by an increase in the reserve for the originated notes. Together, these changes are hereinafter referred to as the "Alignment." As a result of the Alignment, the Company reported an additional $33 million of Net income attributable to common shareholders and an additional $44 million of Adjusted EBITDA during the quarter. The tables and financial schedules below illustrate the impact of the Alignment on the Company's reported results.
Third Quarter 2022 Highlights:
- Consolidated Vacation Ownership contract sales were $483 million, a 27% increase compared to the third quarter of 2021, and VPG increased 1% to $4,353.
- Net income attributable to common shareholders was $109 million, or $2.53 fully diluted earnings per share; excluding the impact of the Alignment, net income attributable to common shareholders was $76 million, or $1.79 fully diluted earnings per share.
- Adjusted net income attributable to common shareholders was $131 million, or $3.02 adjusted fully diluted earnings per share; excluding the impact of the Alignment, adjusted net income attributable to common shareholders was $98 million, or $2.28 adjusted fully diluted earnings per share.
- Adjusted EBITDA was $284 million; excluding the impact of the Alignment, Adjusted EBITDA was $240 million, an increase of 17% compared to the prior year.
- The Company repurchased nearly 1.7 million shares of its common stock for $216 million during the quarter at an average price per share of $129.
"Despite the challenging macroeconomic backdrop, we had a very strong third quarter, growing contract sales by 27% compared to the prior year driven by strong tour growth," said Stephen P. Weisz, chief executive officer. "With continued growth in our business, we've returned more than $600 million in cash to shareholders this year through a combination of share repurchases and dividends."
Third Quarter 2022 Results
The tables below illustrate the impact of the Alignment on the Company's reported results. In the tables below "*" denotes non-GAAP financial measures and "NM" is not meaningful. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing these alternative financial measures and limitations on their use.
Consolidated
Three Months Ended September 30, 2022 | Three Months Ended September 30, 2021 | Change | |||||||||||||||||||
As Reported | Impact of Alignment | As Adjusted* | As Reported | As Adjusted* | |||||||||||||||||
($ in millions) | Revenue | Reserve | Combined | $ | % | $ | % | ||||||||||||||
Net income attributable to common shareholders | $ 109 | $ (29) | $ (4) | $ (33) | $ 76 | $ 10 | $ 99 | NM | $ 66 | NM | |||||||||||
Adjusted net income attributable to common shareholders* | $ 131 | $ (29) | $ (4) | $ (33) | $ 98 | $ 70 | $ 61 | 87 % | $ 28 | 41 % | |||||||||||
Adjusted EBITDA* | $ 284 | $ (39) | $ (5) | $ (44) | $ 240 | $ 205 | $ 79 | 38 % | $ 35 | 17 % | |||||||||||
Vacation Ownership
Three Months Ended September 30, 2022 | Three Months Ended September 30, 2021 | Change | ||||||||||||||||||
As Reported | Impact of Alignment | As Adjusted* | As Reported | As Adjusted* | ||||||||||||||||
($ in millions) | Revenue | Reserve | Combined | $ | % | $ | % | |||||||||||||
Sale of vacation ownership products | $ 444 | $ (46) | $ 19 | $ (27) | $ 417 | $ 330 | $ 114 | 34 % | $ 87 | 26 % | ||||||||||
Development profit | $ 161 | $ (39) | $ 14 | $ (25) | $ 136 | $ 93 | $ 68 | 73 % | $ 43 | 47 % | ||||||||||
Financing profit | $ 69 | $ — | $ (19) | $ (19) | $ 50 | $ 47 | $ 22 | 47 % | $ 3 | 6 % | ||||||||||
Segment financial results attributable to common shareholders | $ 270 | $ (29) | $ (4) | $ (33) | $ 237 | $ 185 | $ 85 | 46 % | $ 52 | 29 % | ||||||||||
Segment margin | 33.5 % | 30.6 % | 28.6 % | 4.9 pts | 2.0 pts | |||||||||||||||
Segment Adjusted EBITDA* | $ 299 | $ (39) | $ (5) | $ (44) | $ 255 | $ 215 | $ 84 | 39 % | $ 40 | 19 % | ||||||||||
Segment Adjusted EBITDA margin* | 37.1 % | 32.7 % | 33.2 % | 3.9 pts | (0.5 pts) | |||||||||||||||
Exchange & Third-Party Management
Revenues excluding cost reimbursements decreased 3% in the third quarter of 2022 compared to the prior year and increased 11% excluding the sale of VRI Americas in April of 2022. Interval International active members increased 21% to 1.6 million and Average revenue per member decreased 9% compared to the prior year as the new accounts Interval International added earlier this year continue to ramp up.
Segment financial results attributable to common shareholders were $29 million in the third quarter of 2022 and Segment margin was 44%. Segment Adjusted EBITDA increased $4 million to $39 million compared to the prior year, with Segment Adjusted EBITDA margin increasing 500 basis points compared to the third quarter of 2021 to 58%.
Corporate and Other
General and administrative costs increased $8 million in the third quarter of 2022 compared to the prior year primarily as a result of higher compensation and transformational initiative spending, including procurement and artificial intelligence capabilities.
Balance Sheet and Liquidity
The Company ended the quarter with approximately $1.0 billion in liquidity, including $294 million of cash and cash equivalents, $142 million of gross notes receivable that were eligible for securitization, and $519 million of available capacity under its revolving corporate credit facility.
At the end of the third quarter of 2022, the Company had $2.7 billion of corporate debt and $1.8 billion of non-recourse debt related to its securitized notes receivable.
Full Year 2022 Outlook (in millions, except per share amounts)
The Financial Schedules that follow reconcile the non-GAAP financial measures set forth below to the following full year 2022 expected GAAP results for the Company.
The Company is providing updated guidance, which includes the impact of the Alignment as reflected in the chart below, for the full year 2022. In the table below "*" 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.
(in millions, except per share amounts) | 2022 Guidance | Impact of | ||||
Income before income taxes attributable to common shareholders | $564 | to | $579 | $50 | ||
Net income attributable to common shareholders | $390 | to | $400 | $37 | ||
Earnings per share - diluted | $8.76 | to | $8.98 | $0.82 | ||
Net cash, cash equivalents and restricted cash provided | ||||||
by operating activities | $575 | to | $590 | $— | ||
Contract sales | $1,820 | to | $1,860 | $— | ||
Adjusted EBITDA* | $950 | to | $975 | $50 | ||
Adjusted pretax net income* | $660 | to | $685 | $50 | ||
Adjusted net income attributable to common shareholders* | $455 | to | $475 | $37 | ||
Adjusted earnings per share - diluted* | $10.20 | to | $10.64 | $0.82 | ||
Adjusted free cash flow* | $670 | to | $730 | $— | ||
Non-GAAP Financial Information
Non-GAAP financial measures are reconciled and adjustments are shown and described in further detail in the Financial Schedules that follow. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing these alternative financial measures and limitations on their use. In addition to the foregoing non-GAAP financial measures, we present certain key metrics as performance measures which are further described in our most recent Annual Report on Form 10-K, and which may be updated in our periodic filings with the U.S. Securities and Exchange Commission.
Third Quarter 2022 Financial Results Conference Call
The Company will hold a conference call on November 1, 2022 at 8:30 a.m. ET to discuss these financial results and provide an update on business conditions. 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 ir.mvwc.com. An audio replay of the conference call will be available for 30 days 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 over 120 vacation ownership resorts and approximately 700,000 owner families in a diverse portfolio that includes some of the most iconic vacation ownership brands. The Company also operates exchange networks and membership programs comprised of nearly 3,200 affiliated resorts in over 90 countries and territories, and provides management services to 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, Inc. 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 expectations for future growth and projections for full year 2022. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words "believe," "expect," "plan," "intend," "anticipate," "estimate," "predict," "potential," "continue," "may," "might," "should," "could" or the negative of these terms or similar expressions. The Company cautions you that these statements are not guarantees of future performance and are subject to numerous and evolving risks and uncertainties that we may not be able to predict or assess, such as: the continuing effects of the COVID-19 pandemic or future health crises, including quarantines or other government-imposed travel or health-related restrictions; the length and severity of the COVID-19 pandemic or future health crises, including short and longer-term impacts on consumer confidence and demand for travel, and the pace of recovery following the COVID-19 pandemic or future health crises or as effective treatments or vaccines against variants of the COVID-19 virus or future health crises become widely available; variations in demand for vacation ownership and exchange products and services; worker absenteeism; price inflation; global supply chain disruptions; volatility in the international and national economy and credit markets, including as a result of the COVID-19 pandemic and the ongoing conflict between Russia and Ukraine and related sanctions and other measures; our ability to attract and retain our global workforce; competitive conditions; the availability of capital to finance growth; the effects of steps we have taken and may continue to take to reduce operating costs and/or enhance health and cleanliness protocols at our resorts due to the COVID-19 pandemic; political or social strife; and other matters referred to under the heading "Risk Factors" in our most recent Annual Report on Form 10-K, and which may be updated in our periodic filings with the U.S. Securities and Exchange Commission. All forward-looking statements in this press release are made as of the date of this press release 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, except as required by law. There may be other risks and uncertainties that we cannot predict at this time or that we currently do not expect will have a material adverse effect on our financial position, results of operations or cash flows. Any such risks could cause our results to differ materially from those we express in forward-looking statements.
Financial Schedules Follow
MARRIOTT VACATIONS WORLDWIDE CORPORATION | |||
FINANCIAL SCHEDULES | |||
QUARTER 3, 2022 | |||
TABLE OF CONTENTS | |||
Summary Financial Information | A-1 | ||
Adjusted EBITDA by Segment | A-2 | ||
Consolidated Statements of Income | A-3 | ||
Revenues and Profit by Segment | A-5 | ||
Adjusted Net Income Attributable to Common Shareholders and Adjusted Earnings Per Share - Diluted | A-9 | ||
Adjusted EBITDA | A-10 | ||
Consolidated Contract Sales to Adjusted Development Profit | A-11 | ||
Vacation Ownership and Exchange & Third-Party Management Segment Adjusted EBITDA | A-13 | ||
Consolidated Balance Sheets | A-14 | ||
Consolidated Statements of Cash Flows | A-15 | ||
2022 Outlook | |||
Adjusted Net Income Attributable to Common Shareholders, Adjusted Earnings Per Share - Diluted | |||
and Adjusted EBITDA | A-17 | ||
Adjusted Free Cash Flow | A-18 | ||
Quarterly Operating Metrics | A-19 | ||
Non-GAAP Financial Measures | A-20 | ||
A-1 | ||||||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||||||
SUMMARY FINANCIAL INFORMATION | ||||||||||||
(In millions, except VPG, tours, total active members, average revenue per member and per share amounts) | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | Change % | Nine Months Ended | Change % | |||||||||
September 30, 2022 | September 30, 2021 | September 30, 2022 | September 30, 2021 | |||||||||
Key Measures | ||||||||||||
Total consolidated contract sales | $ 483 | $ 380 | 27 % | $ 1,383 | $ 968 | 43 % | ||||||
VPG | $ 4,353 | $ 4,300 | 1 % | $ 4,544 | $ 4,377 | 4 % | ||||||
Tours | 104,000 | 84,098 | 24 % | 285,362 | 209,869 | 36 % | ||||||
Total active members (000's)(1) | 1,591 | 1,313 | 21 % | 1,591 | 1,313 | 21 % | ||||||
Average revenue per member(1) | $ 38.91 | $ 42.95 | (9 %) | $ 122.30 | $ 136.57 | (10 %) | ||||||
GAAP Measures | ||||||||||||
Revenues | $ 1,252 | $ 1,052 | 19 % | $ 3,468 | $ 2,790 | 24 % | ||||||
Income before income taxes and noncontrolling interests | $ 169 | $ 58 | NM | $ 437 | $ 57 | NM | ||||||
Net income (loss) attributable to common shareholders | $ 109 | $ 10 | NM | $ 303 | $ (12) | NM | ||||||
Earnings (loss) per share - diluted | $ 2.53 | $ 0.23 | NM | $ 6.68 | $ (0.28) | NM | ||||||
Non-GAAP Measures* | ||||||||||||
Adjusted EBITDA | $ 284 | $ 205 | 38 % | $ 727 | $ 438 | 66 % | ||||||
Adjusted pretax income | $ 207 | $ 118 | 74 % | $ 508 | $ 165 | NM | ||||||
Adjusted net income attributable to common shareholders | $ 131 | $ 70 | 87 % | $ 343 | $ 87 | NM | ||||||
Adjusted earnings per share - diluted | $ 3.02 | $ 1.60 | 89 % | $ 7.53 | $ 2.01 | NM | ||||||
Financial Measures, Excluding the Impact of Alignment* | ||||||||||||
Revenues | $ 1,225 | $ 1,052 | 16 % | $ 3,441 | $ 2,790 | 23 % | ||||||
Income before income taxes and noncontrolling interests | $ 125 | $ 58 | NM | $ 393 | $ 57 | NM | ||||||
Net income (loss) attributable to common shareholders | $ 76 | $ 10 | NM | $ 270 | $ (12) | NM | ||||||
Earnings (loss) per share - diluted | $ 1.79 | $ 0.23 | NM | $ 5.99 | $ (0.28) | NM | ||||||
Adjusted EBITDA | $ 240 | $ 205 | 17 % | $ 683 | $ 438 | 56 % | ||||||
Adjusted pretax income | $ 163 | $ 118 | 38 % | $ 464 | $ 165 | NM | ||||||
Adjusted net income attributable to common shareholders | $ 98 | $ 70 | 41 % | $ 310 | $ 87 | NM | ||||||
Adjusted earnings per share - diluted | $ 2.28 | $ 1.60 | 43 % | $ 6.83 | $ 2.01 | NM | ||||||
(1)Includes members at the end of each period for the Interval International exchange network only. | |||||||||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing these alternative financial | |||||||||||
NM = Not meaningful. | |||||||||||
A-2 | ||||||||||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||||||||||
ADJUSTED EBITDA BY SEGMENT | ||||||||||||||||
(In millions) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended September 30, 2022 | Three Months Ended September 30, 2021 | Change | ||||||||||||||
As | Impact of Alignment | As Adjusted* | As Reported | As Adjusted* | ||||||||||||
Revenue | Reserve | Combined | ||||||||||||||
Vacation Ownership | $ 299 | $ (39) | $ (5) | $ (44) | $ 255 | $ 215 | 39 % | 19 % | ||||||||
Exchange & Third-Party Management | 39 | — | — | — | 39 | 35 | 7 % | 7 % | ||||||||
Segment Adjusted EBITDA* | 338 | (39) | (5) | (44) | 294 | 250 | 35 % | 17 % | ||||||||
General and administrative | (54) | — | — | — | (54) | (45) | (17 %) | (17 %) | ||||||||
Adjusted EBITDA* | $ 284 | $ (39) | $ (5) | $ (44) | $ 240 | $ 205 | 38 % | 17 % | ||||||||
Nine Months Ended September 30, 2022 | Nine Months Ended September 30, 2021 | Change | ||||||||||||||
As Reported | Impact of Alignment | As Adjusted* | As Reported | As Adjusted* | ||||||||||||
Revenue | Reserve | Combined | ||||||||||||||
Vacation Ownership | $ 772 | $ (39) | $ (5) | $ (44) | $ 728 | $ 465 | 66 % | 57 % | ||||||||
Exchange & Third-Party Management | 117 | — | — | — | 117 | 113 | 2 % | 2 % | ||||||||
Segment Adjusted EBITDA* | 889 | (39) | (5) | (44) | 845 | 578 | 54 % | 46 % | ||||||||
General and administrative | (162) | — | — | — | (162) | (140) | (15 %) | (15 %) | ||||||||
Adjusted EBITDA* | $ 727 | $ (39) | $ (5) | $ (44) | $ 683 | $ 438 | 66 % | 56 % | ||||||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing these alternative financial |
A-3 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||
(In millions, except per share amounts) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
September 30, 2022 | September 30, 2021 | |||||||
As Reported | Impact of Alignment | As Adjusted* | ||||||
REVENUES | ||||||||
Sale of vacation ownership products | $ 444 | $ (27) | $ 417 | $ 330 | ||||
Management and exchange | 198 | — | 198 | 225 | ||||
Rental | 165 | — | 165 | 130 | ||||
Financing | 74 | — | 74 | 69 | ||||
Cost reimbursements | 371 | — | 371 | 298 | ||||
TOTAL REVENUES | 1,252 | (27) | 1,225 | 1,052 | ||||
EXPENSES | ||||||||
Cost of vacation ownership products | 76 | (2) | 74 | 71 | ||||
Marketing and sales | 207 | — | 207 | 166 | ||||
Management and exchange | 101 | — | 101 | 138 | ||||
Rental | 126 | — | 126 | 84 | ||||
Financing | 5 | 19 | 24 | 22 | ||||
General and administrative | 62 | — | 62 | 54 | ||||
Depreciation and amortization | 33 | — | 33 | 35 | ||||
Litigation charges | 2 | — | 2 | 2 | ||||
Royalty fee | 28 | — | 28 | 26 | ||||
Impairment | 1 | — | 1 | — | ||||
Cost reimbursements | 371 | — | 371 | 298 | ||||
TOTAL EXPENSES | 1,012 | 17 | 1,029 | 896 | ||||
Losses and other expense, net | (2) | — | (2) | (31) | ||||
Interest expense | (34) | — | (34) | (41) | ||||
Transaction and integration costs | (34) | — | (34) | (27) | ||||
Other | (1) | — | (1) | 1 | ||||
INCOME BEFORE INCOME TAXES AND | ||||||||
NONCONTROLLING INTERESTS | 169 | (44) | 125 | 58 | ||||
Provision for income taxes | (59) | 11 | (48) | (47) | ||||
NET INCOME (LOSS) | 110 | (33) | 77 | 11 | ||||
Net income attributable to noncontrolling interests | (1) | — | (1) | (1) | ||||
NET INCOME (LOSS) ATTRIBUTABLE TO | ||||||||
COMMON SHAREHOLDERS | $ 109 | $ (33) | $ 76 | $ 10 | ||||
EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO | ||||||||
COMMON SHAREHOLDERS | ||||||||
Basic | $ 2.76 | $ (0.80) | $ 1.96 | $ 0.24 | ||||
Diluted | $ 2.53 | $ (0.74) | $ 1.79 | $ 0.23 | ||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons | |||||||
NOTE: Earnings (loss) per share - Basic and Earnings (loss) per share - Diluted are calculated using whole dollars. | |||||||
A-4 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||
(In millions, except per share amounts) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended | ||||||||
September 30, 2022 | September 30, 2021 | |||||||
As Reported | Impact of Alignment | As Adjusted* | ||||||
REVENUES | ||||||||
Sale of vacation ownership products | $ 1,179 | $ (27) | $ 1,152 | $ 789 | ||||
Management and exchange | 623 | — | 623 | 638 | ||||
Rental | 438 | — | 438 | 340 | ||||
Financing | 217 | — | 217 | 196 | ||||
Cost reimbursements | 1,011 | — | 1,011 | 827 | ||||
TOTAL REVENUES | 3,468 | (27) | 3,441 | 2,790 | ||||
EXPENSES | ||||||||
Cost of vacation ownership products | 216 | (2) | 214 | 178 | ||||
Marketing and sales | 603 | — | 603 | 439 | ||||
Management and exchange | 330 | — | 330 | 381 | ||||
Rental | 294 | — | 294 | 247 | ||||
Financing | 49 | 19 | 68 | 64 | ||||
General and administrative | 187 | — | 187 | 166 | ||||
Depreciation and amortization | 98 | — | 98 | 112 | ||||
Litigation charges | 7 | — | 7 | 8 | ||||
Royalty fee | 84 | — | 84 | 78 | ||||
Impairment | 1 | — | 1 | 5 | ||||
Cost reimbursements | 1,011 | — | 1,011 | 827 | ||||
TOTAL EXPENSES | 2,880 | 17 | 2,897 | 2,505 | ||||
Gains (losses) and other income (expense), net | 39 | — | 39 | (27) | ||||
Interest expense | (91) | — | (91) | (128) | ||||
Transaction and integration costs | (99) | — | (99) | (75) | ||||
Other | — | — | — | 2 | ||||
INCOME BEFORE INCOME TAXES AND | ||||||||
NONCONTROLLING INTERESTS | 437 | (44) | 393 | 57 | ||||
Provision for income taxes | (134) | 11 | (123) | (63) | ||||
NET INCOME (LOSS) | 303 | (33) | 270 | (6) | ||||
Net income attributable to noncontrolling interests | — | — | — | (6) | ||||
NET INCOME (LOSS) ATTRIBUTABLE TO | ||||||||
COMMON SHAREHOLDERS | $ 303 | $ (33) | $ 270 | $ (12) | ||||
EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO | ||||||||
COMMON SHAREHOLDERS | ||||||||
Basic | $ 7.39 | $ (0.78) | $ 6.61 | $ (0.28) | ||||
Diluted | $ 6.68 | $ (0.69) | $ 5.99 | $ (0.28) | ||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons | |||||||
NOTE: Earnings (loss) per share - Basic and Earnings (loss) per share - Diluted are calculated using whole dollars. | |||||||
A-5 | ||||||||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||||||||
REVENUES AND PROFIT BY SEGMENT | ||||||||||||||
for the three months ended September 30, 2022 | ||||||||||||||
(In millions) | ||||||||||||||
(Unaudited) | ||||||||||||||
Reportable Segment | Corporate and Other | Total | ||||||||||||
Vacation Ownership | Exchange & Third-Party Management | As Reported | As Adjusted* | |||||||||||
As Reported | Impact of Alignment | As Adjusted* | ||||||||||||
REVENUES | ||||||||||||||
Sales of vacation ownership products | $ 444 | $ (27) | $ 417 | $ — | $ — | $ 444 | $ 417 | |||||||
Management and exchange(1) | ||||||||||||||
Ancillary revenues | 63 | — | 63 | 1 | — | 64 | 64 | |||||||
Management fee revenues | 41 | — | 41 | 7 | (1) | 47 | 47 | |||||||
Exchange and other services revenues | 32 | — | 32 | 47 | 8 | 87 | 87 | |||||||
Management and exchange | 136 | — | 136 | 55 | 7 | 198 | 198 | |||||||
Rental | 154 | — | 154 | 11 | — | 165 | 165 | |||||||
Financing | 74 | — | 74 | — | — | 74 | 74 | |||||||
Cost reimbursements(1) | 374 | — | 374 | 5 | (8) | 371 | 371 | |||||||
TOTAL REVENUES | $ 1,182 | $ (27) | $ 1,155 | $ 71 | $ (1) | $ 1,252 | $ 1,225 | |||||||
PROFIT | ||||||||||||||
Development | $ 161 | $ (25) | $ 136 | $ — | $ — | $ 161 | $ 136 | |||||||
Management and exchange(1) | 72 | — | 72 | 27 | (2) | 97 | 97 | |||||||
Rental(1) | 24 | — | 24 | 11 | 4 | 39 | 39 | |||||||
Financing | 69 | (19) | 50 | — | — | 69 | 50 | |||||||
TOTAL PROFIT | 326 | (44) | 282 | 38 | 2 | 366 | 322 | |||||||
OTHER | ||||||||||||||
General and administrative | — | — | — | — | (62) | (62) | (62) | |||||||
Depreciation and amortization | (23) | — | (23) | (8) | (2) | (33) | (33) | |||||||
Litigation charges | (2) | — | (2) | — | — | (2) | (2) | |||||||
Royalty fee | (28) | — | (28) | — | — | (28) | (28) | |||||||
Impairment | (1) | — | (1) | — | — | (1) | (1) | |||||||
Gains (losses) and other income (expense), net | 1 | — | 1 | (1) | (2) | (2) | (2) | |||||||
Interest expense | — | — | — | — | (34) | (34) | (34) | |||||||
Transaction and integration costs | (2) | — | (2) | — | (32) | (34) | (34) | |||||||
Other | (1) | — | (1) | — | — | (1) | (1) | |||||||
INCOME (LOSS) BEFORE INCOME | ||||||||||||||
TAXES AND NONCONTROLLING | ||||||||||||||
INTERESTS | 270 | (44) | 226 | 29 | (130) | 169 | 125 | |||||||
Provision for income taxes | — | 11 | 11 | — | (59) | (59) | (48) | |||||||
NET INCOME (LOSS) | 270 | (33) | 237 | 29 | (189) | 110 | 77 | |||||||
Net income attributable to noncontrolling interests(1) | — | — | — | — | (1) | (1) | (1) | |||||||
NET INCOME (LOSS) | ||||||||||||||
ATTRIBUTABLE TO COMMON | ||||||||||||||
SHAREHOLDERS | $ 270 | $ (33) | $ 237 | $ 29 | $ (190) | $ 109 | $ 76 | |||||||
SEGMENT MARGIN(2) | 34 % | 31 % | 44 % | |||||||||||
(1) Amounts included in Corporate and other represent the impact of the consolidation of certain owners' associations under the relevant accounting guidance, and | |||||||||||||
(2) Segment margin represents the applicable segment's net income or loss attributable to common shareholders divided by the applicable segment's total revenues | |||||||||||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing these alternative | |||||||||||||
A-6 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
REVENUES AND PROFIT BY SEGMENT | ||||||||
for the three months ended September 30, 2021 | ||||||||
(In millions) | ||||||||
(Unaudited) | ||||||||
Reportable Segment | Corporate and Other | Total | ||||||
Vacation Ownership | Exchange & Third-Party Management | |||||||
REVENUES | ||||||||
Sales of vacation ownership products | $ 330 | $ — | $ — | $ 330 | ||||
Management and exchange(1) | ||||||||
Ancillary revenues | 55 | 1 | — | 56 | ||||
Management fee revenues | 40 | 10 | (4) | 46 | ||||
Exchange and other services revenues | 31 | 48 | 44 | 123 | ||||
Management and exchange | 126 | 59 | 40 | 225 | ||||
Rental | 121 | 9 | — | 130 | ||||
Financing | 69 | — | — | 69 | ||||
Cost reimbursements(1) | 328 | 9 | (39) | 298 | ||||
TOTAL REVENUES | $ 974 | $ 77 | $ 1 | $ 1,052 | ||||
PROFIT | ||||||||
Development | $ 93 | $ — | $ — | $ 93 | ||||
Management and exchange(1) | 71 | 26 | (10) | 87 | ||||
Rental(1) | 24 | 9 | 13 | 46 | ||||
Financing | 47 | — | — | 47 | ||||
TOTAL PROFIT | 235 | 35 | 3 | 273 | ||||
OTHER | ||||||||
General and administrative | — | — | (54) | (54) | ||||
Depreciation and amortization | (24) | (11) | — | (35) | ||||
Litigation charges | (1) | — | (1) | (2) | ||||
Restructuring | 1 | (1) | — | — | ||||
Royalty fee | (26) | — | — | (26) | ||||
Losses and other expense, net | — | — | (31) | (31) | ||||
Interest expense | — | — | (41) | (41) | ||||
Transaction and integration costs | (1) | — | (26) | (27) | ||||
Other | 1 | — | — | 1 | ||||
INCOME (LOSS) BEFORE INCOME TAXES AND | ||||||||
NONCONTROLLING INTERESTS | 185 | 23 | (150) | 58 | ||||
Provision for income taxes | — | — | (47) | (47) | ||||
NET INCOME (LOSS) | 185 | 23 | (197) | 11 | ||||
Net income attributable to noncontrolling interests(1) | — | — | (1) | (1) | ||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON | ||||||||
SHAREHOLDERS | $ 185 | $ 23 | $ (198) | $ 10 | ||||
SEGMENT MARGIN(2) | 29 % | 35 % | ||||||
(1) Amounts included in Corporate and other represent the impact of the consolidation of certain owners' associations under the relevant | |||||||
(2) Segment margin represents the applicable segment's net income or loss attributable to common shareholders divided by the applicable | |||||||
A-7 | ||||||||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||||||||
REVENUES AND PROFIT BY SEGMENT | ||||||||||||||
for the nine months ended September 30, 2022 | ||||||||||||||
(In millions) | ||||||||||||||
(Unaudited) | ||||||||||||||
Reportable Segment | Corporate and Other | Total | ||||||||||||
Vacation Ownership | Exchange & Third-Party Management | As Reported | As Adjusted* | |||||||||||
As Reported | Impact of Alignment | As Adjusted* | ||||||||||||
REVENUES | ||||||||||||||
Sales of vacation ownership products | $ 1,179 | $ (27) | $ 1,152 | $ — | $ — | $ 1,179 | $ 1,152 | |||||||
Management and exchange(1) | ||||||||||||||
Ancillary revenues | 183 | — | 183 | 3 | — | 186 | 186 | |||||||
Management fee revenues | 124 | — | 124 | 28 | (5) | 147 | 147 | |||||||
Exchange and other services revenues | 95 | — | 95 | 146 | 49 | 290 | 290 | |||||||
Management and exchange | 402 | — | 402 | 177 | 44 | 623 | 623 | |||||||
Rental | 405 | — | 405 | 33 | — | 438 | 438 | |||||||
Financing | 217 | — | 217 | — | — | 217 | 217 | |||||||
Cost reimbursements(1) | 1,026 | — | 1,026 | 19 | (34) | 1,011 | 1,011 | |||||||
TOTAL REVENUES | $ 3,229 | $ (27) | $ 3,202 | $ 229 | $ 10 | $ 3,468 | $ 3,441 | |||||||
PROFIT | ||||||||||||||
Development | $ 360 | $ (25) | $ 335 | $ — | $ — | $ 360 | $ 335 | |||||||
Management and exchange(1) | 224 | — | 224 | 84 | (15) | 293 | 293 | |||||||
Rental(1) | 94 | — | 94 | 33 | 17 | 144 | 144 | |||||||
Financing | 168 | (19) | 149 | — | — | 168 | 149 | |||||||
TOTAL PROFIT | 846 | (44) | 802 | 117 | 2 | 965 | 921 | |||||||
OTHER | ||||||||||||||
General and administrative | — | — | — | — | (187) | (187) | (187) | |||||||
Depreciation and amortization | (67) | — | (67) | (24) | (7) | (98) | (98) | |||||||
Litigation charges | (7) | — | (7) | — | — | (7) | (7) | |||||||
Royalty fee | (84) | — | (84) | — | — | (84) | (84) | |||||||
Impairment | (1) | — | (1) | — | — | (1) | (1) | |||||||
Gains (losses) and other income (expense), net | 36 | — | 36 | 15 | (12) | 39 | 39 | |||||||
Interest expense | — | — | — | — | (91) | (91) | (91) | |||||||
Transaction and integration costs | (3) | — | (3) | — | (96) | (99) | (99) | |||||||
INCOME (LOSS) BEFORE INCOME | ||||||||||||||
TAXES AND NONCONTROLLING | ||||||||||||||
INTERESTS | 720 | (44) | 676 | 108 | (391) | 437 | 393 | |||||||
Provision for income taxes | — | 11 | 11 | — | (134) | (134) | (123) | |||||||
NET INCOME (LOSS) | 720 | (33) | 687 | 108 | (525) | 303 | 270 | |||||||
Net income attributable to noncontrolling interests(1) | — | — | — | — | — | — | — | |||||||
NET INCOME (LOSS) | ||||||||||||||
ATTRIBUTABLE TO COMMON | ||||||||||||||
SHAREHOLDERS | $ 720 | $ (33) | $ 687 | $ 108 | $ (525) | $ 303 | $ 270 | |||||||
SEGMENT MARGIN(2) | 33 % | 32 % | 52 % | |||||||||||
(1) Amounts included in Corporate and other represent the impact of the consolidation of certain owners' associations under the relevant accounting guidance, and | ||||||||||||||
(2) Segment margin represents the applicable segment's net income or loss attributable to common shareholders divided by the applicable segment's total revenues | ||||||||||||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing these alternative | ||||||||||||||
A-8 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
REVENUES AND PROFIT BY SEGMENT | ||||||||
for the nine months ended September 30, 2021 | ||||||||
(In millions) | ||||||||
(Unaudited) | ||||||||
Reportable Segment | Corporate and Other | Total | ||||||
Vacation Ownership | Exchange & Third-Party Management | |||||||
REVENUES | ||||||||
Sales of vacation ownership products | $ 789 | $ — | $ — | $ 789 | ||||
Management and exchange(1) | ||||||||
Ancillary revenues | 135 | 2 | — | 137 | ||||
Management fee revenues | 117 | 24 | (15) | 126 | ||||
Exchange and other services revenues | 91 | 153 | 131 | 375 | ||||
Management and exchange | 343 | 179 | 116 | 638 | ||||
Rental | 308 | 32 | — | 340 | ||||
Financing | 196 | — | — | 196 | ||||
Cost reimbursements(1) | 882 | 38 | (93) | 827 | ||||
TOTAL REVENUES | $ 2,518 | $ 249 | $ 23 | $ 2,790 | ||||
PROFIT | ||||||||
Development | $ 172 | $ — | $ — | $ 172 | ||||
Management and exchange(1) | 207 | 80 | (30) | 257 | ||||
Rental(1) | 20 | 32 | 41 | 93 | ||||
Financing | 132 | — | — | 132 | ||||
TOTAL PROFIT | 531 | 112 | 11 | 654 | ||||
OTHER | ||||||||
General and administrative | — | — | (166) | (166) | ||||
Depreciation and amortization | (66) | (40) | (6) | (112) | ||||
Litigation charges | (7) | — | (1) | (8) | ||||
Restructuring | — | (1) | 1 | — | ||||
Royalty fee | (78) | — | — | (78) | ||||
Impairment | — | — | (5) | (5) | ||||
Losses and other expense, net | — | — | (27) | (27) | ||||
Interest expense | — | — | (128) | (128) | ||||
Transaction and integration costs | (2) | — | (73) | (75) | ||||
Other | 2 | — | — | 2 | ||||
INCOME (LOSS) BEFORE INCOME TAXES AND | ||||||||
NONCONTROLLING INTERESTS | 380 | 71 | (394) | 57 | ||||
Provision for income taxes | — | — | (63) | (63) | ||||
NET INCOME (LOSS) | 380 | 71 | (457) | (6) | ||||
Net income attributable to noncontrolling interests(1) | — | — | (6) | (6) | ||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON | ||||||||
SHAREHOLDERS | $ 380 | $ 71 | $ (463) | $ (12) | ||||
SEGMENT MARGIN(2) | 23 % | 34 % | ||||||
(1) Amounts included in Corporate and other represent the impact of the consolidation of certain owners' associations under the relevant | ||||||||
(2) Segment margin represents the applicable segment's net income or loss attributable to common shareholders divided by the applicable | ||||||||
A-9 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS AND | ||||||||
ADJUSTED EARNINGS PER SHARE - DILUTED | ||||||||
(In millions, except per share amounts) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | Nine Months Ended | |||||||
September 30, 2022 | September 30, 2021 | September 30, 2022 | September 30, 2021 | |||||
Net income (loss) attributable to common shareholders | $ 109 | $ 10 | $ 303 | $ (12) | ||||
Provision for income taxes | 59 | 47 | 134 | 63 | ||||
Income before income taxes attributable to common shareholders | 168 | 57 | 437 | 51 | ||||
Certain items: | ||||||||
Litigation charges | 2 | 2 | 7 | 8 | ||||
Losses (gains) and other expense (income), net(1) | 2 | 31 | (39) | 27 | ||||
Transaction and integration costs | 34 | 27 | 99 | 75 | ||||
Impairment charges | 1 | — | 1 | 5 | ||||
Purchase accounting adjustments | 5 | 5 | 13 | 7 | ||||
COVID-19 related adjustments | — | — | — | (2) | ||||
Other | (5) | (4) | (10) | (6) | ||||
Adjusted pretax income* | 207 | 118 | 508 | 165 | ||||
Provision for income taxes | (76) | (48) | (165) | (78) | ||||
Adjusted net income attributable to common shareholders* | $ 131 | $ 70 | $ 343 | $ 87 | ||||
Diluted shares(2) | 43.4 | 43.7 | 45.9 | 43.2 | ||||
Adjusted earnings per share - Diluted* | $ 3.02 | $ 1.60 | $ 7.53 | $ 2.01 | ||||
Excluding the Impact of Alignment: | ||||||||
Adjusted net income attributable to common shareholders* | $ 98 | $ 70 | $ 310 | $ 87 | ||||
Adjusted earnings per share - Diluted* | $ 2.28 | $ 1.60 | $ 6.83 | $ 2.01 | ||||
(1) See further details on A-10. | |||||||
(2) Diluted shares for the nine months ended September 30, 2022 reflects the dilutive impact of the adoption of Accounting Standards Update 2020-06 – "Debt — Debt With Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging — Contracts in Entity's Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity's Own Equity." | |||||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons for |
A-10 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
ADJUSTED EBITDA | ||||||||
(In millions) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | Nine Months Ended | |||||||
September 30, 2022 | September 30, 2021 | September 30, 2022 | September 30, 2021 | |||||
NET INCOME (LOSS) ATTRIBUTABLE TO | ||||||||
COMMON SHAREHOLDERS | $ 109 | $ 10 | $ 303 | $ (12) | ||||
Interest expense | 34 | 41 | 91 | 128 | ||||
Provision for income taxes | 59 | 47 | 134 | 63 | ||||
Depreciation and amortization | 33 | 35 | 98 | 112 | ||||
Share-based compensation | 10 | 11 | 30 | 33 | ||||
Certain items: | ||||||||
Litigation charges | 2 | 2 | 7 | 8 | ||||
Losses (gains) and other expense (income), net | ||||||||
Dispositions | (1) | — | (50) | — | ||||
Hurricane business interruption net insurance proceeds | — | — | (3) | — | ||||
Various non-income related tax matters | (1) | (8) | 2 | (6) | ||||
Redemption premium from debt repayment | — | 36 | — | 36 | ||||
Foreign currency translation | 3 | 2 | 10 | (4) | ||||
Other | 1 | 1 | 2 | 1 | ||||
Transaction and integration costs | 34 | 27 | 99 | 75 | ||||
Impairment charges | 1 | — | 1 | 5 | ||||
Purchase accounting adjustments | 5 | 5 | 13 | 7 | ||||
COVID-19 related adjustments | — | — | — | (2) | ||||
Other | (5) | (4) | (10) | (6) | ||||
ADJUSTED EBITDA* | $ 284 | $ 205 | $ 727 | $ 438 | ||||
ADJUSTED EBITDA MARGIN* | 32 % | 27 % | 30 % | 22 % | ||||
Excluding the Impact of Alignment: | ||||||||
ADJUSTED EBITDA* | $ 240 | $ 205 | $ 683 | $ 438 | ||||
ADJUSTED EBITDA MARGIN* | 28 % | 27 % | 28 % | 22 % | ||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing | ||||||||
A-11 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
CONSOLIDATED CONTRACT SALES TO ADJUSTED DEVELOPMENT PROFIT | ||||||||
(In millions) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
September 30, 2022 | September 30, 2021 | |||||||
As Reported | Impact of Alignment | As Adjusted* | ||||||
Consolidated contract sales | $ 483 | $ — | $ 483 | $ 380 | ||||
Less resales contract sales | (10) | — | (10) | (7) | ||||
Consolidated contract sales, net of resales | 473 | — | 473 | 373 | ||||
Plus: | ||||||||
Settlement revenue | 10 | — | 10 | 8 | ||||
Resales revenue | 5 | — | 5 | 5 | ||||
Revenue recognition adjustments: | ||||||||
Reportability | 54 | (46) | 8 | 2 | ||||
Sales reserve | (64) | 19 | (45) | (31) | ||||
Other(1) | (34) | — | (34) | (27) | ||||
Sale of vacation ownership products | 444 | (27) | 417 | 330 | ||||
Less: | ||||||||
Cost of vacation ownership products | (76) | 2 | (74) | (71) | ||||
Marketing and sales | (207) | — | (207) | (166) | ||||
Development Profit | 161 | (25) | 136 | 93 | ||||
Revenue recognition reportability adjustment | (43) | 39 | (4) | (1) | ||||
Purchase accounting adjustments | 5 | — | 5 | 6 | ||||
Other | (5) | — | (5) | — | ||||
Adjusted development profit* | $ 118 | $ 14 | $ 132 | $ 98 | ||||
Development profit margin | 36.1 % | 32.6 % | 28.0 % | |||||
Adjusted development profit margin* | 29.9 % | 32.0 % | 29.5 % | |||||
(1) Adjustment for sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments to | ||||||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons | ||||||||
A-12 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
CONSOLIDATED CONTRACT SALES TO ADJUSTED DEVELOPMENT PROFIT | ||||||||
(In millions) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended | ||||||||
September 30, 2022 | September 30, 2021 | |||||||
As Reported | Impact of Alignment | As Adjusted* | ||||||
Consolidated contract sales | $ 1,383 | $ — | $ 1,383 | $ 968 | ||||
Less resales contract sales | (30) | — | (30) | (19) | ||||
Consolidated contract sales, net of resales | 1,353 | — | 1,353 | 949 | ||||
Plus: | ||||||||
Settlement revenue | 26 | — | 26 | 21 | ||||
Resales revenue | 13 | — | 13 | 8 | ||||
Revenue recognition adjustments: | ||||||||
Reportability | 7 | (46) | (39) | (51) | ||||
Sales reserve | (130) | 19 | (111) | (73) | ||||
Other(1) | (90) | — | (90) | (65) | ||||
Sale of vacation ownership products | 1,179 | (27) | 1,152 | 789 | ||||
Less: | ||||||||
Cost of vacation ownership products | (216) | 2 | (214) | (178) | ||||
Marketing and sales | (603) | — | (603) | (439) | ||||
Development Profit | 360 | (25) | 335 | 172 | ||||
Revenue recognition reportability adjustment | (8) | 39 | 31 | 38 | ||||
Purchase accounting adjustments | 14 | — | 14 | 9 | ||||
Other | (5) | — | (5) | — | ||||
Adjusted development profit* | $ 361 | $ 14 | $ 375 | $ 219 | ||||
Development profit margin | 30.5 % | 29.1 % | 21.8 % | |||||
Adjusted development profit margin* | 30.8 % | 31.6 % | 26.2 % | |||||
(1) Adjustment for sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments | ||||||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons | ||||||||
A-13 | ||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||
(In millions) | ||||||||
(Unaudited) | ||||||||
VACATION OWNERSHIP SEGMENT ADJUSTED EBITDA | ||||||||
Three Months Ended | Nine Months Ended | |||||||
September 30, 2022 | September 30, 2021 | September 30, 2022 | September 30, 2021 | |||||
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO | ||||||||
COMMON SHAREHOLDERS | $ 270 | $ 185 | $ 720 | $ 380 | ||||
Depreciation and amortization | 23 | 24 | 67 | 66 | ||||
Share-based compensation expense | 2 | 1 | 5 | 4 | ||||
Certain items: | ||||||||
Litigation charges | 2 | 1 | 7 | 7 | ||||
(Gains) losses and other (income) expense, net: | ||||||||
Dispositions | — | — | (33) | — | ||||
Hurricane business interruption net insurance proceeds | — | — | (3) | — | ||||
Foreign currency translation | (1) | — | — | — | ||||
Transaction and integration costs | 2 | 1 | 3 | 2 | ||||
Impairment charges | 1 | — | 1 | — | ||||
Purchase accounting adjustments | 5 | 5 | 13 | 7 | ||||
COVID-19 related restructuring | — | (1) | — | — | ||||
Other | (5) | (1) | (8) | (1) | ||||
SEGMENT ADJUSTED EBITDA* | $ 299 | $ 215 | $ 772 | $ 465 | ||||
SEGMENT ADJUSTED EBITDA MARGIN* | 37 % | 33 % | 35 % | 28 % | ||||
Excluding the Impact of Alignment: | ||||||||
SEGMENT ADJUSTED EBITDA* | $ 255 | $ 215 | $ 728 | $ 465 | ||||
SEGMENT ADJUSTED EBITDA MARGIN* | 33 % | 33 % | 34 % | 28 % | ||||
EXCHANGE & THIRD-PARTY MANAGEMENT SEGMENT ADJUSTED EBITDA | ||||||||
Three Months Ended | Nine Months Ended | |||||||
September 30, 2022 | September 30, 2021 | September 30, 2022 | September 30, 2021 | |||||
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO | ||||||||
COMMON SHAREHOLDERS | $ 29 | $ 23 | $ 108 | $ 71 | ||||
Depreciation and amortization | 8 | 11 | 24 | 40 | ||||
Share-based compensation expense | 1 | — | 2 | 1 | ||||
Certain items: | ||||||||
Gain on disposition of VRI Americas | (1) | — | (17) | — | ||||
Foreign currency translation | 2 | — | 2 | — | ||||
COVID-19 related restructuring | — | 1 | — | 1 | ||||
Other | — | — | (2) | — | ||||
SEGMENT ADJUSTED EBITDA* | $ 39 | $ 35 | $ 117 | $ 113 | ||||
SEGMENT ADJUSTED EBITDA MARGIN* | 58 % | 53 % | 55 % | 54 % | ||||
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our reasons for providing these | ||||||||
A-14 | ||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||
CONSOLIDATED BALANCE SHEETS | ||||
(In millions, except share and per share data) | ||||
Unaudited | ||||
September 30, 2022 | December 31, 2021 | |||
ASSETS | ||||
Cash and cash equivalents | $ 294 | $ 342 | ||
Restricted cash (including $67 and $139 from VIEs, respectively) | 249 | 461 | ||
Accounts receivable, net (including $12 and $12 from VIEs, respectively) | 248 | 279 | ||
Vacation ownership notes receivable, net (including $1,662 and $1,662 from VIEs, | ||||
respectively) | 2,142 | 2,045 | ||
Inventory | 668 | 719 | ||
Property and equipment, net | 1,136 | 1,136 | ||
Goodwill | 3,117 | 3,150 | ||
Intangibles, net | 924 | 993 | ||
Other (including $68 and $76 from VIEs, respectively) | 459 | 488 | ||
TOTAL ASSETS | $ 9,237 | $ 9,613 | ||
LIABILITIES AND EQUITY | ||||
Accounts payable | $ 221 | $ 265 | ||
Advance deposits | 178 | 160 | ||
Accrued liabilities (including $2 and $2 from VIEs, respectively) | 342 | 345 | ||
Deferred revenue | 346 | 453 | ||
Payroll and benefits liability | 248 | 201 | ||
Deferred compensation liability | 130 | 142 | ||
Securitized debt, net (including $1,830 and $1,877 from VIEs, respectively) | 1,809 | 1,856 | ||
Debt, net | 2,749 | 2,631 | ||
Other | 212 | 224 | ||
Deferred taxes | 374 | 350 | ||
TOTAL LIABILITIES | 6,609 | 6,627 | ||
Contingencies and Commitments | ||||
Preferred stock — $0.01 par value; 2,000,000 shares authorized; none issued or | ||||
outstanding | — | — | ||
Common stock — $0.01 par value; 100,000,000 shares authorized; 75,744,121 and | ||||
75,519,049 shares issued, respectively | 1 | 1 | ||
Treasury stock — at cost; 37,036,447 and 33,235,671 shares, respectively | (1,882) | (1,356) | ||
Additional paid-in capital | 3,968 | 4,072 | ||
Accumulated other comprehensive loss | 6 | (16) | ||
Retained earnings | 533 | 275 | ||
TOTAL MVW SHAREHOLDERS' EQUITY | 2,626 | 2,976 | ||
Noncontrolling interests | 2 | 10 | ||
TOTAL EQUITY | 2,628 | 2,986 | ||
TOTAL LIABILITIES AND EQUITY | $ 9,237 | $ 9,613 | ||
The abbreviation VIEs above means Variable Interest Entities. | ||||
A-15 | ||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
(In millions) | ||||
(Unaudited) | ||||
Nine Months Ended | ||||
September 30, 2022 | September 30, 2021 | |||
OPERATING ACTIVITIES | ||||
Net income (loss) | $ 303 | $ (6) | ||
Adjustments to reconcile net income (loss) to net cash, cash equivalents and | ||||
restricted cash provided by operating activities: | ||||
Depreciation and amortization of intangibles | 98 | 112 | ||
Amortization of debt discount and issuance costs | 20 | 41 | ||
Vacation ownership notes receivable reserve | 130 | 73 | ||
Share-based compensation | 30 | 33 | ||
Impairment charges | 1 | 5 | ||
Gains and other income, net | (48) | — | ||
Deferred income taxes | 64 | 10 | ||
Net change in assets and liabilities: | ||||
Accounts and contracts receivable | 6 | 54 | ||
Vacation ownership notes receivable originations | (728) | (545) | ||
Vacation ownership notes receivable collections | 469 | 532 | ||
Inventory | 74 | 59 | ||
Other assets | (21) | (29) | ||
Accounts payable, advance deposits and accrued liabilities | (28) | (44) | ||
Deferred revenue | (5) | 119 | ||
Payroll and benefit liabilities | 52 | 35 | ||
Deferred compensation liability | 8 | 14 | ||
Other liabilities | 7 | 23 | ||
Deconsolidation of certain Consolidated Property Owners' Associations | (48) | (87) | ||
Purchase of vacation ownership units for future transfer to inventory | (12) | (99) | ||
Other, net | 8 | 3 | ||
Net cash, cash equivalents and restricted cash provided by operating | ||||
activities | 380 | 303 | ||
INVESTING ACTIVITIES | ||||
Acquisition of a business, net of cash and restricted cash acquired | — | (157) | ||
Proceeds from disposition of subsidiaries, net of cash and restricted cash | ||||
transferred | 94 | — | ||
Capital expenditures for property and equipment (excluding inventory) | (36) | (19) | ||
Issuance of note receivable to VIE | (47) | — | ||
Proceeds from collection of note receivable from VIE | 47 | — | ||
Purchase of company owned life insurance | (14) | (11) | ||
Other, net | 5 | — | ||
Net cash, cash equivalents and restricted cash provided by (used in) | ||||
investing activities | 49 | (187) | ||
Continued | ||||
A-16 | ||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED) | ||||
(In millions) | ||||
(Unaudited) | ||||
Nine Months Ended | ||||
September 30, 2022 | September 30, 2021 | |||
FINANCING ACTIVITIES | ||||
Borrowings from securitization transactions | 609 | 425 | ||
Repayment of debt related to securitization transactions | (655) | (602) | ||
Proceeds from debt | 505 | 1,061 | ||
Repayments of debt | (505) | (1,039) | ||
Purchase of convertible note hedges | — | (100) | ||
Proceeds from issuance of warrants | — | 70 | ||
Finance lease payment | (3) | (2) | ||
Payment of debt issuance costs | (10) | (17) | ||
Repurchase of common stock | (528) | (4) | ||
Payment of dividends | (75) | — | ||
Payment of withholding taxes on vesting of restricted stock units | (23) | (17) | ||
Net cash, cash equivalents and restricted cash used in financing activities | (685) | (225) | ||
Effect of changes in exchange rates on cash, cash equivalents and restricted cash | (4) | (1) | ||
Change in cash, cash equivalents and restricted cash | (260) | (110) | ||
Cash, cash equivalents and restricted cash, beginning of period | 803 | 992 | ||
Cash, cash equivalents and restricted cash, end of period | $ 543 | $ 882 | ||
A-17 | |||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | |||||||
(In millions, except per share amounts) | |||||||
2022 ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS AND ADJUSTED | |||||||
EARNINGS PER SHARE - DILUTED OUTLOOK | |||||||
Fiscal Year 2022 (low) | Fiscal Year 2022 (high) | ||||||
Net income attributable to common shareholders | $ 390 | $ 400 | |||||
Provision for income taxes | 174 | 179 | |||||
Income before income taxes attributable to common shareholders | 564 | 579 | |||||
Certain items(1) | 96 | 106 | |||||
Adjusted pretax income* | 660 | 685 | |||||
Provision for income taxes | (205) | (210) | |||||
Adjusted net income attributable to common shareholders* | $ 455 | $ 475 | |||||
Earnings per share - Diluted | $ 8.76 | $ 8.98 | |||||
Adjusted earnings per share - Diluted* | $ 10.20 | $ 10.64 | |||||
Diluted shares | 45.0 | 45.0 | |||||
2022 ADJUSTED EBITDA OUTLOOK | |||||||
Fiscal Year 2022 (low) | Fiscal Year 2022 (high) | ||||||
Net income attributable to common shareholders | $ 390 | $ 400 | |||||
Interest expense | 123 | 123 | |||||
Provision for income taxes | 174 | 179 | |||||
Depreciation and amortization | 128 | 128 | |||||
Share-based compensation | 39 | 39 | |||||
Certain items(1) | 96 | 106 | |||||
Adjusted EBITDA* | $ 950 | $ 975 | |||||
(1) Certain items adjustment includes $120 to $130 million of anticipated transaction and integration costs, |
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information |
A-18 | ||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||
2022 ADJUSTED FREE CASH FLOW OUTLOOK | ||||
(In millions) | ||||
Fiscal Year 2022 (low) | Fiscal Year 2022 (high) | |||
Net cash, cash equivalents and restricted cash provided by operating activities | $ 575 | $ 590 | ||
Capital expenditures for property and equipment (excluding inventory) | (55) | (45) | ||
Borrowings from securitization transactions | 870 | 890 | ||
Repayment of debt related to securitizations | (958) | (973) | ||
Securitized Debt Issuance Costs | (12) | (12) | ||
Free cash flow* | 420 | 450 | ||
Adjustments: | ||||
Net change in borrowings available from the securitization of eligible | ||||
vacation ownership notes receivable(1) | 164 | 197 | ||
Certain items(2) | 96 | 103 | ||
Change in restricted cash | (10) | (20) | ||
Adjusted free cash flow* | $ 670 | $ 730 | ||
(1) Represents the net change in borrowings available from the securitization of eligible vacation ownership notes receivable |
(2) Certain items adjustment consists primarily of the after-tax impact of anticipated transaction and integration costs. |
* Denotes non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information about our |
A-19 | ||||||||||||
MARRIOTT VACATIONS WORLDWIDE CORPORATION | ||||||||||||
QUARTERLY OPERATING METRICS | ||||||||||||
(Contract sales in millions) | ||||||||||||
Year | Quarter Ended | Full Year | ||||||||||
March 31 | June 30 | September 30 | December 31 | |||||||||
Vacation Ownership | ||||||||||||
Consolidated contract sales | ||||||||||||
2022 | $ 394 | $ 506 | $ 483 | |||||||||
2021 | $ 226 | $ 362 | $ 380 | $ 406 | $ 1,374 | |||||||
2020 | $ 306 | $ 30 | $ 140 | $ 178 | $ 654 | |||||||
VPG | ||||||||||||
2022 | $ 4,706 | $ 4,613 | $ 4,353 | |||||||||
2021 | $ 4,644 | $ 4,304 | $ 4,300 | $ 4,305 | $ 4,356 | |||||||
2020 | $ 3,680 | $ 3,717 | $ 3,904 | $ 3,826 | $ 3,767 | |||||||
Tours | ||||||||||||
2022 | 78,505 | 102,857 | 104,000 | |||||||||
2021 | 45,871 | 79,900 | 84,098 | 89,495 | 299,364 | |||||||
2020 | 79,131 | 6,216 | 33,170 | 44,161 | 162,678 | |||||||
Exchange & Third-Party Management | ||||||||||||
Total active members (000's)(1) | ||||||||||||
2022 | 1,606 | 1,596 | 1,591 | |||||||||
2021 | 1,479 | 1,321 | 1,313 | 1,296 | 1,296 | |||||||
2020 | 1,636 | 1,571 | 1,536 | 1,518 | 1,518 | |||||||
Average revenue per member(1) | ||||||||||||
2022 | $ 44.33 | $ 38.79 | $ 38.91 | |||||||||
2021 | $ 47.13 | $ 46.36 | $ 42.95 | $ 42.93 | $ 179.48 | |||||||
2020 | $ 41.37 | $ 30.17 | $ 36.76 | $ 36.62 | $ 144.97 | |||||||
(1) Includes members at the end of each period for the Interval International exchange network only. | ||||||||||||
A-20
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 an 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 or loss attributable to common shareholders, earnings or loss per share or any other comparable operating measure prescribed by GAAP. In addition, other companies in our industry may calculate these non-GAAP financial measures differently than we do or may not calculate them at all, limiting their usefulness as comparative measures.
Certain Items Excluded from Non-GAAP Financial Measures
We evaluate non-GAAP financial measures, including those identified by an asterisk ("*") on the preceding pages, that exclude certain items as further described in the financial schedules included herein, and believe these measures provide useful information to investors 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 the comparison of results from our on-going core operations before these items with results from other vacation ownership companies.
Adjusted Development Profit and Adjusted Development Profit Margin
We evaluate Adjusted development profit (Adjusted sale of vacation ownership products, net of expenses) and Adjusted development profit margin as indicators of operating performance. Adjusted development profit margin is calculated by dividing Adjusted development profit by revenues from the Sale of vacation ownership products. Adjusted development profit and Adjusted development profit margin adjust Sale of vacation ownership products revenues for the impact of revenue reportability, include corresponding adjustments to Cost of vacation ownership products associated with the change in revenues from the Sale of vacation ownership products, and may include adjustments for certain items as necessary. We evaluate Adjusted development profit and Adjusted development profit margin and believe they provide useful information to investors because they allow for period-over-period comparisons of our on-going core operations before the impact of revenue reportability and certain items to our Development profit and Development profit margin.
Earnings Before Interest Expense, Taxes, Depreciation and Amortization ("EBITDA") and Adjusted EBITDA
EBITDA, a financial measure that is not prescribed by GAAP, is defined as earnings, or net income or loss attributable to common shareholders, before interest expense (excluding consumer financing interest expense associated with term loan securitization transactions), income taxes, depreciation and amortization. Adjusted EBITDA reflects additional adjustments for certain items, as itemized in the discussion of Adjusted EBITDA in the preceding pages, 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. For purposes of our EBITDA and Adjusted EBITDA calculations, we do not adjust for consumer financing interest expense associated with term loan securitization transactions because we consider it to be an operating expense of our business. We consider Adjusted EBITDA to be an indicator of operating performance, which we use to measure our ability to service debt, fund capital expenditures, expand our business, and return cash to shareholders. We also use Adjusted EBITDA, as do analysts, lenders, investors and others, because this measure excludes 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 provisions 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. We believe Adjusted EBITDA is useful 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. Adjusted EBITDA also facilitates comparison by us, analysts, investors, and others, of results from our on-going core operations before the impact of these items with results from other companies.
Adjusted EBITDA Margin and Segment Adjusted EBITDA Margin
We evaluate Adjusted EBITDA margin and Segment Adjusted EBITDA margin as indicators of operating performance. Adjusted EBITDA margin represents Adjusted EBITDA divided by the Company's total revenues less cost reimbursement revenues. Segment Adjusted EBITDA margin represents Segment Adjusted EBITDA divided by the applicable segment's total revenues less cost reimbursement revenues. We evaluate Adjusted EBITDA margin and Segment Adjusted EBITDA margin and believe it provides useful information to investors because it allows for period-over-period comparisons of our on-going core operations.
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 and the borrowing and repayment activity related to our term loan securitizations, which cash can be used for, among other purposes, 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 transaction and integration charges, impact of borrowings available from the securitization of eligible vacation ownership notes receivable, and changes in restricted cash, 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.
Results As Adjusted
In our press release and schedules we provide As Adjusted results for comparison. The As Adjusted results exclude any impacts to the Company's reported results on a GAAP basis due to the Alignment. We provide this As Adjusted information because we believe that it facilitates the comparison of results from our on-going core operations before the impact of the Alignment. We believe that the As Adjusted results provide useful information to assist with period-over-period comparisons of our on-going operations excluding any impact from the Alignment.
SOURCE Marriott Vacations Worldwide Corporation
Share this article