Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Marriott Vacations Worldwide Reports Second Quarter 2013 Financial Results


      News provided by

      Marriott Vacations Worldwide Corporation

      Jul 18, 2013, 08:00 ET

      Share this article

      Share this article


      ORLANDO, Fla., July 18, 2013 /PRNewswire/ -- Marriott Vacations Worldwide Corporation (NYSE: VAC) today reported second quarter 2013 financial results and updated certain guidance for the full year 2013.

      Second Quarter 2013 highlights include:

      • Adjusted EBITDA (earnings before non-consumer financing interest expense, income taxes, depreciation and amortization), as adjusted for organizational and separation related costs in connection with the company's spin-off from Marriott International, Inc. (the "Spin-Off") and other activity, totaled $48 million, a $20 million increase from the second quarter of 2012, on an adjusted basis.
      • North America segment volume per guest (VPG) increased 8 percent year-over-year to $3,211.
      • Adjusted development margin increased to 17.1 percent in the second quarter of 2013 from 12.8 percent in the second quarter of 2012; North America adjusted development margin increased to 19.5 percent in the second quarter of 2013 from 16.8 percent in the second quarter of 2012.
      • Adjusted fully diluted earnings per share (EPS) in the second quarter were $0.73 compared to $0.33 in the second quarter of 2012.

      Second quarter 2013 net income totaled $30 million, or $0.85 per diluted share, compared to net income of $5 million, or $0.15 per diluted share, in the second quarter of 2012. Development margin increased to 23.1 percent in the second quarter of 2013 from 9.3 percent in the second quarter of 2012.

      Second quarter 2013 adjusted net income totaled $27 million, a $16 million increase from $11 million of adjusted net income in the second quarter of 2012. Second quarter 2013 adjusted net income reflects a reduction of $5 million of pre-tax income that resulted from the exclusion of $9 million of pre-tax income related to the impact of extended rescission periods in the company's Europe segment, partially offset by the exclusion of $2 million of organizational and separation related costs, $2 million of severance costs and an impairment charge in the company's Europe segment and a nominal net impact related to a joint venture project that was previously included in the company's former Luxury segment. Second quarter 2012 adjusted net income reflects an increase of $8 million of pre-tax income that resulted from the exclusion of $4 million of charges related to organizational and separation related costs, a $3 million decrease in pre-tax income related to the impact of extended rescission periods in the company's Europe segment, charges of $2 million in connection with litigation settlements related to the company's project in San Francisco and $1 million of severance costs, partially offset by $2 million of impairment reversal related to a joint venture project that was previously included in the company's former Luxury segment. In addition, adjusted development margin for both periods is adjusted, as appropriate, for the impact of revenue reportability.

      Non-GAAP financial measures, such as adjusted EBITDA, as adjusted, adjusted net income and adjusted development margin are reconciled in the Press Release Schedules that follow. Adjustments, including those relating to the impact of extended rescission periods in the company's Europe segment, are shown and described in further detail on schedules A-1 through A-20.

      "Our second quarter continued our trend of strong adjusted EBITDA growth, driven by improved adjusted development margin and better results in our rental and resort management businesses," said Stephen P. Weisz, president and chief executive officer. "More efficient marketing and sales spending was integral to our improvement as we continue to leverage our fixed costs and drive higher development margin. We have increased our adjusted free cash flow guidance by $65 million, driven primarily by lower projected cash income taxes, and, given the positive trends in our business year-to-date, we now expect our adjusted EBITDA to be at the high end of our full year guidance range for 2013."

      Second Quarter 2013 Results

      Total company contract sales were $157 million, an $11 million, or 7 percent, decrease from $168 million in the second quarter of 2012, driven mainly by $10 million of lower contract sales in the company's Europe and Asia Pacific segments.

      For the second quarter ended June 14, 2013, total revenues from the sale of vacation ownership products, excluding $17 million related to the impact of extended rescission periods in the company's Europe segment, were $152 million. 

      Development margin, excluding $9 million related to the impact of extended rescission periods in the company's Europe segment, was $29 million, a $13 million increase from the second quarter of 2012.  This increase was driven by higher reportability year-over-year and lower cost of vacation ownership products and marketing and sales expenses. Reported development margin was $38 million, a $25 million increase from the second quarter of 2012.

      Adjusted development margin percentage increased 4.3 percentage points to 17.1 percent in the second quarter of 2013 from 12.8 percent in the second quarter of 2012. The impact of these adjustments is illustrated on schedules A-10 through A-13. Reported development margin increased 13.8 percentage points to 23.1 percent in the second quarter of 2013 from 9.3 percent in the second quarter of 2012.

      Rental revenues totaled $65 million, an $11 million, or 18 percent, increase from the second quarter of 2012, reflecting an 11 percent increase in transient keys rented as well as a 7 percent increase in average transient rate driven by stronger consumer demand and a favorable mix of available inventory. Rental revenues net of expenses, were $9 million, $7 million higher than the second quarter of 2012.

      Resort management and other services revenues totaled $61 million, a decrease of less than $1 million from the second quarter of 2012. Revenues were impacted by the disposition of a golf course and related assets at one of the company's Ritz-Carlton branded projects late in 2012. Resort management and other services revenues, net of expenses improved $3 million, a 23 percent increase over the second quarter of 2012. Results reflected higher annual fees in connection with the company's Marriott Vacation Club Destinations program and improvements in ancillary operations driven by the disposition of a golf course and related assets at one of the company's Ritz-Carlton branded projects late in 2012.

      Adjusted EBITDA, as adjusted for the impact of extended rescission periods in the company's Europe segment, organizational and separation related costs, and other adjustments, was $48 million in the second quarter of 2013, a $20 million increase from Adjusted EBITDA, as adjusted, of $28 million in the second quarter of 2012.

      Segment Results

      Effective December 29, 2012, the company combined the reporting of the financial results of its former Luxury segment with the North America segment based upon its decision to scale back separate development activity and to aggregate future marketing and sales of inventory in the upscale and luxury tiers. Existing service standards and on-site management remain unaffected by these reporting changes. Prior year amounts have been recast for consistency with current year's presentation.

      North America

      VPG increased 8 percent to $3,211 in the second quarter of 2013 from $2,968 in the second quarter of 2012, driven by higher pricing and improved closing efficiency. Total North America contract sales were $142 million in the second quarter of 2013, roughly flat to the prior year, due to fewer sales tours quarter over quarter.

      Second quarter 2013 North America segment financial results increased 25 percent, or $17 million, to $84 million. The increase was driven by $10 million of higher development margin, $7 million of higher rental revenues net of expenses, $3 million of higher resort management and other services revenues net of expenses and $1 million of higher other revenues net of expenses. These increases were partially offset by $3 million of lower financing revenues and $1 million of higher royalty fees.

      Revenues from the sale of vacation ownership products increased $13 million to $136 million in the second quarter, driven mainly by $11 million of higher year-over-year revenue reportability. Development margin was $28 million, a $10 million increase from the second quarter of 2012. This increase was driven by higher revenue reportability year-over-year and lower cost of vacation ownership products and marketing and sales expenses, offset partially by the slightly lower contract sales.

      Development margin percentage increased to 20.8 percent in the second quarter of 2013 as compared to 14.7 percent in the prior year quarter. Excluding the impact of revenue reportability, adjusted development margin percentage increased to 19.5 percent in the second quarter of 2013 from 16.8 percent in the second quarter of 2012. The impact of revenue reportability is illustrated on schedule A-12.

      Asia Pacific

      Asia Pacific contract sales declined $7 million to $8 million in the second quarter of 2013 and total revenues declined $5 million to $16 million, both reflecting the impact of the closure of two under-performing off-site sales centers in the fourth quarter of 2012. Segment financial results were $2 million, remaining flat when compared to the second quarter of 2012.

      Europe

      As the Europe segment continues to sell through its remaining inventory, second quarter 2013 contract sales declined $3 million to $7 million. Europe segment financial results, excluding $9 million related to the impact of extended rescission periods, were $2 million, up $2 million from break-even results in the second quarter of 2012, after adjusting for the $3 million impact related to extended rescission periods in the prior year comparable period. These results reflect $2 million of higher development margin and $1 million of higher rental revenues net of expenses, offset partially by a $1 million impairment charge related to a leased golf course at one of the company's projects in Spain. Reported segment financial results were $11 million, up $14 million from a loss of $3 million in the second quarter of 2012.

      Organizational and Separation Plan

      During the second quarter of 2013, the company incurred $3 million of costs in connection with its continued organizational and separation related efforts, of which approximately $1 million was capitalized during the quarter. Total future spending for these efforts is expected to be approximately $16 million to $21 million, with costs being incurred through 2014.

      These costs primarily relate to establishing the company's own information technology systems and services, independent accounts payable functions and reorganization of existing human resources and information technology organizations to support the company's standalone public company needs. Once completed, these efforts are expected to generate approximately $15 million to $20 million of annualized savings, of which approximately $2 million are reflected in the company's year-to-date 2013 financial results.

      Balance Sheet and Liquidity

      On June 14, 2013, cash and cash equivalents totaled $104 million. Since the end of 2012, real estate inventory balances declined $19 million to $862 million, including $425 million of finished goods, $168 million of work-in-process and $269 million of land and infrastructure. The company had $687 million in debt outstanding at the end of the second quarter of 2013, a decrease of $31 million from year-end 2012, including $643 million in non-recourse securitized notes, of which $104 million has been drawn down under the company's warehouse credit facility, and $40 million of mandatorily redeemable preferred stock of a subsidiary. As of June 14, 2013, the company had $196 million in available capacity under its revolving credit facility after taking into account outstanding letters of credit and had $124 million of vacation ownership notes receivable eligible for securitization.

      Outlook

      For the full year 2013, the Company is increasing its adjusted free cash flow, as adjusted, guidance as a result of lower projected cash income taxes and improved consumer financing activity. In addition, as a result of lower effective income tax rates, primarily in international tax jurisdictions, the Company is increasing its adjusted net income and adjusted fully diluted earnings per share guidance for the full year.


      Current Guidance

      Previous Guidance

      Adjusted free cash flow, as adjusted      

      $120 million to $135 million

      $55 million to $70 million

      Adjusted net income, as adjusted              

      $72 million to $78 million

      $69 million to $75 million

      Adjusted fully diluted earnings per share           

      $1.94 to $2.10

      $1.87 to $2.03

      The Company is also reaffirming the following guidance for full year 2013 as previously provided on April 25, 2013: 

      Gross contract sales growth                                          

      0 percent to 5 percent

      North America contract sales growth                            

      5 percent to 10 percent

      Adjusted EBITDA, as adjusted                                 

      $155 million to $165 million

      Adjusted company development margin                      

      17.0 percent to 18.0 percent

      Schedules A-1 through A-20 reconcile the non-GAAP financial measures set forth above to the company's expected full year 2013 net income of $71 million to $77 million and development margin of 17.5 percent to 18.5 percent, in each case on an as reported basis.

      Second Quarter 2013 Earnings Conference Call

      The company will hold a conference call at 10:00 a.m. EDT today to discuss these results. Participants may access the call by dialing (877) 941-0844 or (480) 629-9835 for international callers. A live webcast of the call will also be available in the Investor Relations section of the company's website at www.marriottvacationsworldwide.com.  

      An audio replay of the conference call will be available for seven days and can be accessed at (800) 406-7325 or (303) 590-3030 for international callers. The replay passcode is 4625312. The webcast will also be available on the company's website.

      About Marriott Vacations Worldwide Corporation

      Marriott Vacations Worldwide Corporation is a leading global pure-play vacation ownership company. In late 2011, Marriott Vacations Worldwide was established as an independent, public company focusing primarily on vacation ownership experiences. Since entering the industry in 1984 as part of Marriott International, Inc., the company earned its position as a leader and innovator in vacation ownership products. The company preserves high standards of excellence in serving its customers, investors and associates while maintaining a long-term relationship with Marriott International. Marriott Vacations Worldwide offers a diverse portfolio of quality products, programs and management expertise with more than 60 resorts and more than 420,000 Owners and Members. Its brands include: Marriott Vacation Club, The Ritz-Carlton Destination Club and Grand Residences by Marriott. 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 earnings trends, organizational and separation related efforts, estimates, and assumptions, and similar statements concerning anticipated future events and expectations that are not historical facts. We caution you that these statements are not guarantees of future performance and are subject to numerous risks and uncertainties, including volatility in the economy and the credit markets, supply and demand changes for vacation ownership and residential products, competitive conditions; the availability of capital to finance growth, and other matters referred to under the heading "Risk Factors" contained in our 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 presentation. These statements are made as of July 18, 2013 and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.

      Press Release Schedules Follow

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      PRESS RELEASE SCHEDULES

      QUARTER 2, 2013

      TABLE OF CONTENTS

































      Consolidated Statements of Operations - 12 Weeks Ended June 14, 2013 and June 15, 2012                                                  

       A-1

















      Consolidated Statements of Operations - 24 Weeks Ended June 14, 2013 and June 15, 2012                                                  

       A-2

















      North America Segment Financial Results - 12 Weeks Ended June 14, 2013 and June 15, 2012                                                   

       A-3

















      North America Segment Financial Results - 24 Weeks Ended June 14, 2013 and June 15, 2012                                                   

       A-4

















      Asia Pacific Segment Financial Results - 12 Weeks Ended June 14, 2013 and June 15, 2012                                                            

       A-5

















      Asia Pacific Segment Financial Results - 24 Weeks Ended June 14, 2013 and June 15, 2012                                                            

       A-6

















      Europe Segment Financial Results - 12 Weeks Ended June 14, 2013 and June 15, 2012                                                            

       A-7

















      Europe Segment Financial Results - 24 Weeks Ended June 14, 2013 and June 15, 2012                                                            

       A-8

















      Corporate and Other Financial Results - 12 Weeks and 24 Weeks Ended June 14, 2013 and June 15, 2012                                             

       A-9

















      Consolidated Contract Sales to Sale of Vacation Ownership Products and Adjusted Development Margin


          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 12 Weeks Ended June 14, 2013 and June 15, 2012                                             

       A-10

















      Consolidated Contract Sales to Sale of Vacation Ownership Products and Adjusted Development Margin


          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 24 Weeks Ended June 14, 2013 and June 15, 2012                                             

       A-11

















      North America Contract Sales to Sale of Vacation Ownership Products and Adjusted Development Margin


          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 12 Weeks Ended June 14, 2013 and June 15, 2012                                                  

       A-12

















      North America Contract Sales to Sale of Vacation Ownership Products and Adjusted Development Margin


          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 24 Weeks Ended June 14, 2013 and June 15, 2012                                                  

       A-13

















      EBITDA and Adjusted EBITDA - 12 Weeks and 24 Weeks Ended June 14, 2013 and June 15, 2012                              

       A-14

















      Adjusted Net Income and Adjusted Earnings Per Share - Diluted, Adjusted EBITDA and Adjusted Development Margin - 2013 Outlook                                                                                               

       A-15

















      2013 Adjusted Free Cash Flow Outlook                                                                                               

       A-16

















      2013 Normalized Adjusted Free Cash Flow Outlook





       A-17

















      Non-GAAP Financial Measures                                                                                                   


       A-18

















      Interim Consolidated Balance Sheets                                                                                                   

       A-21

















      Interim Consolidated Statements of Cash Flows                                                                                                   

       A-22

      A-1

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED STATEMENTS OF OPERATIONS

      12 Weeks Ended June 14, 2013 and June 15, 2012

      (In millions, except per share amounts)




























      As Reported




      Europe


      As Adjusted



      As Reported




      Europe


      As Adjusted







      12 Weeks Ended


      Other


      Rescission


      12 Weeks Ended



      12 Weeks Ended


      Other


      Rescission


      12 Weeks Ended







      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **


      June 15, 2012


      Charges


      Adjustment


      June 15, 2012

      **

      Revenues



















      Sale of vacation ownership products

      $                    169


      $           -


      $                (17)


      $                         152



      $                         141


      $              -


      $                    4


      $                         145



      Resort management and other services

      61


      -


      -


      61



      62


      -


      -


      62



      Financing

      32


      -


      -


      32



      35


      -


      -


      35



      Rental

      65


      -


      -


      65



      54


      -


      -


      54



      Other

      9


      -


      -


      9



      8


      -


      -


      8



      Cost reimbursements

      85


      -


      -


      85



      83


      -


      -


      83




      Total revenues

      421


      -


      (17)


      404



      383


      -


      4


      387


      Expenses



















      Cost of vacation ownership products

      57


      -


      (6)


      51



      50


      -


      1


      51



      Marketing and sales

      74


      (1)


      (2)


      71



      78


      (1)


      -


      77



      Resort management and other services

      45


      -


      -


      45



      49


      -


      -


      49



      Financing

      6


      -


      -


      6



      7


      -


      -


      7



      Rental

      56


      -


      -


      56



      52


      -


      -


      52



      Other

      3


      -


      -


      3



      3


      -


      -


      3



      General and administrative

      22


      -


      -


      22



      20


      -


      -


      20



      Organizational and separation related

      2


      (2)


      -


      -



      4


      (4)


      -


      -



      Litigation settlement

      -


      -


      -


      -



      2


      (2)


      -


      -



      Interest

      11


      -


      -


      11



      14


      -


      -


      14



      Royalty fee

      15


      -


      -


      15



      14


      -


      -


      14



      Impairment

      1


      (1)


      -


      -



      -


      -


      -


      -



      Cost reimbursements

      85


      -


      -


      85



      83


      -


      -


      83




      Total expenses

      377


      (4)


      (8)


      365



      376


      (7)


      1


      370


      Impairment reversals on equity investment

      -


      -


      -


      -



      2


      (2)


      -


      -




      Income before income taxes

      44


      4


      (9)


      39



      9


      5


      3


      17


      Provision for income taxes

      (14)


      (1)


      3


      (12)



      (4)


      (2)


      -


      (6)


      Net income

      $                      30


      $          3


      $                  (6)


      $                           27



      $                             5


      $             3


      $                    3


      $                           11

























      Earnings per share - Basic

      $                   0.87






      $                        0.76



      $                        0.16






      $                        0.35

























      Earnings per share - Diluted

      $                   0.85






      $                        0.73



      $                        0.15






      $                        0.33

























      Basic Shares

      35.4






      35.4



      34.3






      34.3


      Diluted Shares

      36.6






      36.6



      36.1






      36.1































      As Reported









      As Reported














      12 Weeks Ended









      12 Weeks Ended














      June 14, 2013









      June 15, 2012































      Contract Sales

      $                     157









      $                         168








      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.


































      NOTE:    We have restated 2012 Sale of vacation ownership products and Cost reimbursements revenues, Cost of vacation ownership products, Marketing and sales, and Cost reimbursements expenses, Income before income taxes, Provision for income taxes, Net income, Earnings per share - Basic, and Earnings per share - Diluted to correct prior period misstatements.

      A-2

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED STATEMENTS OF OPERATIONS

      24 Weeks Ended June 14, 2013 and June 15, 2012

      (In millions, except per share amounts)


































      As Reported




      Europe


      As Adjusted



      As Reported




      Europe


      As Adjusted










      24 Weeks Ended


      Other


      Rescission


      24 Weeks Ended



      24 Weeks Ended


      Other


      Rescission


      24 Weeks Ended










      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **


      June 15, 2012


      Charges


      Adjustment


      June 15, 2012

      **

      Revenues






















      Sale of vacation ownership products

      $                         310


      $              -


      $                (18)


      $                         292



      $                         273


      $              -


      $                    6


      $                         279



      Resort management and other services

      117


      -


      -


      117



      116


      -


      -


      116



      Financing

      65


      -


      -


      65



      71


      -


      -


      71



      Rental

      128


      -


      -


      128



      110


      -


      -


      110



      Other 


      15


      -


      -


      15



      14


      -


      -


      14



      Cost reimbursements

      176


      -


      -


      176



      173


      -


      -


      173




      Total revenues

      811


      -


      (18)


      793



      757


      -


      6


      763


      Expenses






















      Cost of vacation ownership products

      101


      -


      (6)


      95



      97


      -


      2


      99



      Marketing and sales

      148


      (2)


      (2)


      144



      152


      (1)


      -


      151



      Resort management and other services

      87


      -


      -


      87



      93


      -


      -


      93



      Financing

      11


      -


      -


      11



      13


      -


      -


      13



      Rental

      112


      -


      -


      112



      100


      -


      -


      100



      Other


      7


      -


      -


      7



      5


      -


      -


      5



      General and administrative

      43


      -


      -


      43



      39


      -


      -


      39



      Organizational and separation related


      3


      (3)


      -


      -



      6


      (6)


      -


      -



      Litigation settlement


      (1)


      1


      -


      -



      2


      (2)


      -


      -



      Interest

      22


      -


      -


      22



      27


      -


      -


      27



      Royalty fee

      28


      -


      -


      28



      27


      -


      -


      27



      Impairment

      1


      (1)


      -


      -



      -


      -


      -


      -



      Cost reimbursements

      176


      -


      -


      176



      173


      -


      -


      173




      Total expenses

      738


      (5)


      (8)


      725



      734


      (9)


      2


      727


      Gains and other income 

      1


      -


      -


      1



      -


      -


      -


      -


      Impairment reversals on equity investment

      -


      -


      -


      -



      2


      (2)


      -


      -




      Income before income taxes

      74


      5


      (10)


      69



      25


      7


      4


      36


      Provision for income taxes

      (25)


      (1)


      3


      (23)



      (12)


      (3)


      -


      (15)


      Net income


      $                           49


      $             4


      $                  (7)


      $                           46



      $                           13


      $             4


      $                    4


      $                           21



























      Earnings per share - Basic


      $                        1.40






      $                        1.32



      $                        0.39






      $                        0.62



























      Earnings per share - Diluted

      $                        1.35






      $                        1.27



      $                        0.37






      $                        0.59



























      Basic Shares



      35.3






      35.3



      34.2






      34.2


      Diluted Shares


      36.6






      36.6



      35.9






      35.9



































      As Reported









      As Reported
















      24 Weeks Ended









      24 Weeks Ended
















      June 14, 2013









      June 15, 2012

































      Contract Sales


      $                         313









      $                         322








      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.











































      NOTE:    We have restated 2012 Sale of vacation ownership products and Cost reimbursements revenues, Cost of vacation ownership products, Marketing and sales, and Cost reimbursements expenses, Income before income taxes, Provision for income taxes, Net income, Earnings per share - Basic, and Earnings per share - Diluted to correct prior period misstatements.

      A-3

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA SEGMENT

      12 Weeks Ended June 14, 2013 and June 15, 2012

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      12 Weeks Ended


      Other


      12 Weeks Ended



      12 Weeks Ended


      Other


      12 Weeks Ended










      June 14, 2013


      Charges


      June 14, 2013

      **


      June 15, 2012


      Charges


      June 15, 2012

      **

      Revenues


















      Sale of vacation ownership products

      $                         136


      $              -


      $                         136



      $                         123


      $              -


      $                         123



      Resort management and other services

      52


      -


      52



      53


      -


      53



      Financing

      30


      -


      30



      33


      -


      33



      Rental

      57


      -


      57



      48


      -


      48



      Other


      9


      -


      9



      8


      -


      8



      Cost reimbursements

      75


      -


      75



      73


      -


      73




      Total revenues

      359


      -


      359



      338


      -


      338


      Expenses


















      Cost of vacation ownership products

      46


      -


      46



      44


      -


      44



      Marketing and sales

      62


      -


      62



      61


      (1)


      60



      Resort management and other services

      38


      -


      38



      42


      -


      42



      Rental

      48


      -


      48



      46


      -


      46



      Other


      3


      -


      3



      3


      -


      3



      Litigation settlement


      -


      -


      -



      2


      (2)


      -



      Royalty fee

      3


      -


      3



      2


      -


      2



      Cost reimbursements

      75


      -


      75



      73


      -


      73




      Total expenses

      275


      -


      275



      273


      (3)


      270


      Impairment reversals on equity investment

      -


      -


      -



      2


      (2)


      -




      Segment financial results

      $                           84


      $              -


      $                           84



      $                           67


      $             1


      $                           68































      As Reported







      As Reported














      12 Weeks Ended







      12 Weeks Ended














      June 14, 2013







      June 15, 2012



























      Contract Sales


      $                         142







      $                         143






      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.























      NOTE:  We combined the financial results of the former Luxury segment with the North America segment beginning with the first quarter of 2013 and have recast prior year presentation for consistency. As a result of a realignment of our management structure, beginning with the first quarter of 2013 we no longer allocate certain general and administrative expenses to our reportable segments. Prior year reportable segment information has been adjusted to reflect this change. We have restated 2012 Cost reimbursements revenues and expenses to correct a prior period misstatement.

      A-4

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA SEGMENT

      24 Weeks Ended June 14, 2013 and June 15, 2012

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      24 Weeks Ended


      Other


      24 Weeks Ended



      24 Weeks Ended


      Other


      24 Weeks Ended










      June 14, 2013


      Charges


      June 14, 2013

      **


      June 15, 2012


      Charges


      June 15, 2012

      **

      Revenues


















      Sale of vacation ownership products

      $                         262


      $              -


      $                         262



      $                         237


      $              -


      $                         237



      Resort management and other services

      102


      -


      102



      102


      -


      102



      Financing

      61


      -


      61



      67


      -


      67



      Rental

      116


      -


      116



      100


      -


      100



      Other


      15


      -


      15



      14


      -


      14



      Cost reimbursements

      156


      -


      156



      155


      -


      155




      Total revenues

      712


      -


      712



      675


      -


      675


      Expenses


















      Cost of vacation ownership products

      86


      -


      86



      85


      -


      85



      Marketing and sales

      126


      -


      126



      121


      (1)


      120



      Resort management and other services

      74


      -


      74



      81


      -


      81



      Rental

      99


      -


      99



      88


      -


      88



      Other


      7


      -


      7



      5


      -


      5



      Litigation settlement


      (1)


      1


      -



      2


      (2)


      -



      Royalty fee

      4


      -


      4



      3


      -


      3



      Cost reimbursements

      156


      -


      156



      155


      -


      155




      Total expenses

      551


      1


      552



      540


      (3)


      537


      Gains and other income

      1


      -


      1



      -


      -


      -


      Impairment reversals on equity investment

      -


      -


      -



      2


      (2)


      -




      Segment financial results


      $                         162


      $           (1)


      $                         161



      $                         137


      $             1


      $                         138































      As Reported







      As Reported














      24 Weeks Ended







      24 Weeks Ended














      June 14, 2013







      June 15, 2012



























      Contract Sales


      $                         285







      $                         277






      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.























      NOTE:  We combined the financial results of the former Luxury segment with the North America segment beginning with the first quarter of 2013 and have recast prior year presentation for consistency. As a result of a realignment of our management structure, beginning with the first quarter of 2013 we no longer allocate certain general and administrative expenses to our reportable segments. Prior year reportable segment information has been adjusted to reflect this change. We have restated 2012 Cost reimbursements revenues and expenses to correct a prior period misstatement.

      A-5

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      ASIA PACIFIC SEGMENT

      12 Weeks Ended June 14, 2013 and June 15, 2012

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      12 Weeks Ended


      Other


      12 Weeks Ended



      12 Weeks Ended


      Other


      12 Weeks Ended










      June 14, 2013


      Charges


      June 14, 2013

      **


      June 15, 2012


      Charges


      June 15, 2012

      **

      Revenues


















      Sale of vacation ownership products

      $                             8


      $              -


      $                             8



      $                           14


      $              -


      $                           14



      Resort management and other services

      1


      -


      1



      1


      -


      1



      Financing

      1


      -


      1



      1


      -


      1



      Rental

      2


      -


      2



      1


      -


      1



      Cost reimbursements     

      4


      -


      4



      4


      -


      4




      Total revenues

      16


      -


      16



      21


      -


      21


      Expenses


















      Cost of vacation ownership products

      1


      -


      1



      3


      -


      3



      Marketing and sales

      5


      -


      5



      10


      -


      10



      Resort management and other services    

      -


      -


      -



      -


      -


      -



      Rental 

      3


      -


      3



      1


      -


      1



      Royalty fee

      1


      -


      1



      1


      -


      1



      Cost reimbursements

      4


      -


      4



      4


      -


      4




      Total expenses

      14


      -


      14



      19


      -


      19




      Segment financial results


      $                             2


      $              -


      $                             2



      $                             2


      $              -


      $                             2




















































      As Reported







      As Reported














      12 Weeks Ended







      12 Weeks Ended














      June 14, 2013







      June 15, 2012



























      Contract Sales


      $                         8







      $                       15






      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.























      NOTE:  As a result of a realignment of our management structure, beginning with the first quarter of 2013 we no longer allocate certain general and administrative expenses to our reportable segments. Prior year reportable segment information has been adjusted to reflect this change. We have restated 2012 Cost reimbursements revenues and expenses to correct a prior period misstatement.

      A-6

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      ASIA PACIFIC SEGMENT

      24 Weeks Ended June 14, 2013 and June 15, 2012

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      24 Weeks Ended


      Other


      24 Weeks Ended



      24 Weeks Ended


      Other


      24 Weeks Ended










      June 14, 2013


      Charges


      June 14, 2013

      **


      June 15, 2012


      Charges


      June 15, 2012

      **

      Revenues


















      Sale of vacation ownership products

      $                           16


      $              -


      $                           16



      $                           26


      $              -


      $                           26



      Resort management and other services

      2


      -


      2



      2


      -


      2



      Financing

      2


      -


      2



      2


      -


      2



      Rental

      4


      -


      4



      3


      -


      3



      Cost reimbursements

      7


      -


      7



      6


      -


      6




      Total revenues

      31


      -


      31



      39


      -


      39


      Expenses


















      Cost of vacation ownership products

      3


      -


      3



      6


      -


      6



      Marketing and sales

      9


      -


      9



      18


      -


      18



      Resort management and other services

      1


      -


      1



      1


      -


      1



      Rental

      5


      -


      5



      4


      -


      4



      Royalty fee

      1


      -


      1



      1


      -


      1



      Cost reimbursements

      7


      -


      7



      6


      -


      6




      Total expenses

      26


      -


      26



      36


      -


      36




      Segment financial results

      $                             5


      $              -


      $                             5



      $                             3


      $              -


      $                             3




















































      As Reported







      As Reported














      24 Weeks Ended







      24 Weeks Ended














      June 14, 2013







      June 15, 2012



























      Contract Sales


      $                           17







      $                           28






      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.























      NOTE:  As a result of a realignment of our management structure, beginning with the first quarter of 2013 we no longer allocate certain general and administrative expenses to our reportable segments. Prior year reportable segment information has been adjusted to reflect this change. We have restated 2012 Cost reimbursements revenues and expenses to correct a prior period misstatement.

      A-7

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EUROPE SEGMENT

      12 Weeks Ended June 14, 2013 and June 15, 2012

      ($ in millions)



























































      As Reported




      Europe


      As Adjusted



      As Reported




      Europe


      As Adjusted










      12 Weeks Ended


      Other


      Rescission


      12 Weeks Ended



      12 Weeks Ended


      Other


      Rescission


      12 Weeks Ended










      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **


      June 15, 2012


      Charges


      Adjustment


      June 15, 2012

      **

      Revenues






















      Sale of vacation ownership products

      $                           25


      $              -


      $                (17)


      $                             8



      $                             4


      $              -


      $                    4


      $                             8



      Resort management and other services

      8


      -


      -


      8



      8


      -


      -


      8



      Financing

      1


      -


      -


      1



      1


      -


      -


      1



      Rental

      6


      -


      -


      6



      5


      -


      -


      5



      Cost reimbursements

      6


      -


      -


      6



      6


      -


      -


      6




      Total revenues

      46


      -


      (17)


      29



      24


      -


      4


      28


      Expenses






















      Cost of vacation ownership products

      9


      -


      (6)


      3



      2


      -


      1


      3



      Marketing and sales

      7


      (1)


      (2)


      4



      7


      -


      -


      7



      Resort management and other services

      7


      -


      -


      7



      7


      -


      -


      7



      Rental

      5


      -


      -


      5



      5


      -


      -


      5



      Impairment

      1


      (1)


      -


      -



      -


      -


      -


      -



      Cost reimbursements

      6


      -


      -


      6



      6


      -


      -


      6




      Total expenses

      35


      (2)


      (8)


      25



      27


      -


      1


      28




      Segment financial results


      $                           11


      $             2


      $                  (9)


      $                             4



      $                            (3)


      $              -


      $                    3


      $                              -




























































      As Reported









      As Reported
















      12 Weeks Ended









      12 Weeks Ended
















      June 14, 2013









      June 15, 2012

































      Contract Sales


      $                             7









      $                           10








      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

























      NOTE:  As a result of a realignment of our management structure, beginning with the first quarter of 2013 we no longer allocate certain general and administrative expenses to our reportable segments. Prior year reportable segment information has been adjusted to reflect this change. We have restated 2012 Sale of vacation ownership products and Cost reimbursements revenues, Cost of vacation ownership products, Marketing and sales, and Cost reimbursements expenses, and Segment financial results to correct prior period misstatements.


      A-8

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EUROPE SEGMENT

      24 Weeks Ended June 14, 2013 and June 15, 2012

      ($ in millions)



























































      As Reported




      Europe


      As Adjusted



      As Reported




      Europe


      As Adjusted










      24 Weeks Ended


      Other


      Rescission


      24 Weeks Ended



      24 Weeks Ended


      Other


      Rescission


      24 Weeks Ended










      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **


      June 15, 2012


      Charges


      Adjustment


      June 15, 2012

      **

      Revenues






















      Sale of vacation ownership products

      $                           32


      $              -


      $                (18)


      $                           14



      $                           10


      $              -


      $                    6


      $                           16



      Resort management and other services

      13


      -


      -


      13



      12


      -


      -


      12



      Financing

      2


      -


      -


      2



      2


      -


      -


      2



      Rental

      8


      -


      -


      8



      7


      -


      -


      7



      Cost reimbursements

      13


      -


      -


      13



      12


      -


      -


      12




      Total revenues

      68


      -


      (18)


      50



      43


      -


      6


      49


      Expenses






















      Cost of vacation ownership products

      9


      -


      (6)


      $                             3



      3


      -


      2


      $                             5



      Marketing and sales

      13


      (2)


      (2)


      9



      13


      -


      -


      13



      Resort management and other services

      12


      -


      -


      12



      11


      -


      -


      11



      Rental

      8


      -


      -


      8



      8


      -


      -


      8



      Impairment

      1


      (1)


      -


      -



      -


      -


      -


      -



      Cost reimbursements

      13


      -


      -


      13



      12


      -


      -


      12




      Total expenses

      56


      (3)


      (8)


      45



      47


      -


      2


      49




      Segment financial results


      $                           12


      $             3


      $                (10)


      $                             5



      $                            (4)


      $              -


      $                    4


      $                              -




























































      As Reported









      As Reported
















      24 Weeks Ended









      24 Weeks Ended
















      June 14, 2013









      June 15, 2012

































      Contract Sales


      $                           11









      $                           17








      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

























      NOTE:  As a result of a realignment of our management structure, beginning with the first quarter of 2013 we no longer allocate certain general and administrative expenses to our reportable segments. Prior year reportable segment information has been adjusted to reflect this change. We have restated 2012 Sale of vacation ownership products and Cost reimbursements revenues, Cost of vacation ownership products, Marketing and sales, and Cost reimbursements expenses, and Segment financial results to correct prior period misstatements.


      A-9

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CORPORATE AND OTHER 

      12 Weeks and 24 Weeks Ended June 14, 2013 and June 15, 2012

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      12 Weeks Ended


      Other


      12 Weeks Ended



      12 Weeks Ended


      Other


      12 Weeks Ended










      June 14, 2013


      Charges


      June 14, 2013

      **


      June 15, 2012


      Charges


      June 15, 2012

      **

      Expenses


















      Cost of vacation ownership products

      $                             1


      $              -


      $                             1



      $                             1


      $              -


      $                             1



      Financing

      6


      -


      6



      7


      -


      7



      General and administrative

      22


      -


      22



      20


      -


      20



      Organizational and separation related


      2


      (2)


      -



      4


      (4)


      -



      Interest

      11


      -


      11



      14


      -


      14



      Royalty fee

      11


      -


      11



      11


      -


      11




      Total expenses

      53


      (2)


      51



      57


      (4)


      53




      Financial results


      $                          (53)


      $             2


      $                          (51)



      $                          (57)


      $             4


      $                          (53)






























































































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      24 Weeks Ended


      Other


      24 Weeks Ended



      24 Weeks Ended


      Other


      24 Weeks Ended










      June 14, 2013


      Charges


      June 14, 2013

      **


      June 15, 2012


      Charges


      June 15, 2012

      **

      Expenses


















      Cost of vacation ownership products

      $                             3


      $              -


      $                             3



      $                             3


      $              -


      $                             3



      Financing

      11


      -


      11



      13


      -


      13



      General and administrative

      43


      -


      43



      39


      -


      39



      Organizational and separation related


      3


      (3)


      -



      6


      (6)


      -



      Interest

      22


      -


      22



      27


      -


      27



      Royalty fee

      23


      -


      23



      23


      -


      23




      Total expenses

      105


      (3)


      102



      111


      (6)


      105




      Financial results


      $                        (105)


      $             3


      $                        (102)



      $                        (111)


      $             6


      $                        (105)


      ** Denotes non-GAAP financial measures. Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

























      NOTE: Corporate and Other captures information not specifically attributable to any individual segment including expenses in support of our financing operations, non-capitalizable development expenses supporting overall company development, company-wide general and administrative costs, interest expense and the fixed royalty fee payable under the license agreements with Marriott International, Inc. As a result of a realignment of our management structure, beginning with the first quarter of 2013 we no longer allocate certain general and administrative expenses to our reportable segments. Prior year reportable segment information has been adjusted to reflect this change.




























      A-10

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)















































      12 Weeks Ended



























      June 14, 2013



      June 15, 2012














































      Contract sales








      $                             157



      $                              168














































      Revenue recognition adjustments:




























      Reportability1








      8



      (5)

















      Europe rescission adjustment2







      17



      (4)

















      Sales Reserve3








      (9)



      (14)

















      Other4








      (4)



      (4)
















      Sale of vacation ownership products








      $                              169



      $                            141














































      1  Adjustment for lack of required downpayment, contract sales in rescission period, or percentage completion accounting.



















      2  Adjustment to eliminate the impact of extended rescission periods in our Europe segment.  Please see schedule A-19 for additional information.
















      3   Represents allowance for bad debts for our financed vacation ownership product sales, which we also refer to as sales reserve.



















      4  Adjustment represents sales incentives for plus points that will ultimately be recognized upon usage or expiration as rental revenues rather than revenues from the Sale of vacation ownership products.



































































      MARRIOTT VACATIONS WORLDWIDE CORPORATION



      CONSOLIDATED ADJUSTED DEVELOPMENT MARGIN (ADJUSTED SALE OF VACATION OWNERSHIP PRODUCTS NET OF EXPENSES)

      ($ in millions)













































      Revenue











      Revenue













      As Reported




      Europe


      Recognition


      As Adjusted



      As Reported




      Europe


      Recognition


      As Adjusted











      12 Weeks Ended


      Other


      Rescission


      Reportability


      12 Weeks Ended



      12 Weeks Ended


      Other


      Rescission


      Reportability


      12 Weeks Ended











      June 14, 2013


      Charges


      Adjustment


      Adjustment


      June 14, 2013

      **


      June 15, 2012


      Charges


      Adjustment


      Adjustment


      June 15, 2012

      **


      Sale of vacation ownership products



      $                              169


      $            -


      $                       (17)


      (8)


      $                              144



      $                              141


      $              -


      $                      4


      $                5


      $                              150



      Less:






























      Cost of vacation ownership products 


      57


      -


      (6)


      (3)


      48



      50


      -


      1


      2


      53




      Marketing and sales





      74


      (1)


      (2)


      -


      71



      78


      (1)


      -


      -


      77

































      Development margin






      $                                38


      $           1


      $                         (9)


      $              (5)


      $                                25



      $                                13


      $             1


      $                      3


      $                3


      $                                20

































































      Development margin percentage1

      23.1%








      17.1%



      9.3%








      12.8%

































      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.





































      1   Development margin percentage represents Development margin divided by Sale of vacation ownership products.  Development margin percentage is calculated using whole dollars.









      NOTE:   We have restated 2012 Sale of vacation ownership products, Cost of vacation ownership products, Marketing and sales, and Development margin to correct prior period misstatements.









      A-11

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)















































      24 Weeks Ended



























      June 14, 2013



      June 15, 2012














































      Contract sales








      $                             313



      $                             322














































      Revenue recognition adjustments:




























      Reportability1








      5



      (14)

















      Europe rescission adjustment2







      18



      (6)

















      Sales Reserve3








      (18)



      (23)

















      Other4








      (8)



      (6)
















      Sale of vacation ownership products








      $                             310



      $                             273














































      1Adjustment for lack of required downpayment, contract sales in rescission period, or percentage completion accounting.



















      2  Adjustment to eliminate the impact of extended rescission periods in our Europe segment.  Please see schedule A-19 for additional information.
















      3   Represents allowance for bad debts for our financed vacation ownership product sales, which we also refer to as sales reserve.



















      4  Adjustment represents sales incentives for plus points that will ultimately be recognized upon usage or expiration as rental revenues rather than revenues from the Sale of vacation ownership products.



































































      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED ADJUSTED DEVELOPMENT MARGIN (ADJUSTED SALE OF VACATION OWNERSHIP PRODUCTS NET OF EXPENSES)

      ($ in millions)













































      Revenue











      Revenue













      As Reported




      Europe


      Recognition


      As Adjusted



      As Reported




      Europe


      Recognition


      As Adjusted











      24 Weeks Ended


      Other


      Rescission


      Reportability


      24 Weeks Ended



      24 Weeks Ended


      Other


      Rescission


      Reportability


      24 Weeks Ended











      June 14, 2013


      Charges


      Adjustment


      Adjustment


      June 14, 2013

      **


      June 15, 2012


      Charges


      Adjustment


      Adjustment


      June 15, 2012

      **


      Sale of vacation ownership products



      $                              310


      $            -


      $                  (18)


      (5)


      $                              287



      $                              273


      $              -


      $                       6


      $              14


      $                              293



      Less:






























      Cost of vacation ownership products 


      101


      -


      (6)


      (2)


      93



      97


      -


      2


      5


      104




      Marketing and sales





      148


      (2)


      (2)


      -


      144



      152


      (1)


      -


      1


      152

































      Development margin






      $                                61


      $           2


      $                  (10)


      $              (3)


      $                                50



      $                                24


      $             1


      $                       4


      $                8


      $                                37

































































      Development margin percentage1

      19.8%








      17.4%



      9.0%








      12.5%

































      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.





































      1   Development margin percentage represents Development margin divided by Sale of vacation ownership products.  Development margin percentage is calculated using whole dollars.









      NOTE:   We have restated 2012 Sale of vacation ownership products, Cost of vacation ownership products, Marketing and sales, and Development margin to correct prior period misstatements.









      A-12

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)










































      12 Weeks Ended
























      June 14, 2013



      June 15, 2012










































      Contract sales






      $                             142



      $                             143










































      Revenue recognition adjustments:

























      Reportability1






      5



      (6)
















      Sales Reserve 2






      (7)



      (10)
















      Other 3






      (4)



      (4)















      Sale of vacation ownership products






      $                             136



      $                             123










































      1  Adjustment for lack of required downpayment, contract sales in rescission period, or percentage completion accounting.

















      2   Represents allowance for bad debts for our financed vacation ownership product sales, which we also refer to as sales reserve.















      3  Adjustment represents sales incentives for plus points that will ultimately be recognized upon usage or expiration as rental revenues rather than revenues from the Sale of vacation ownership products.


























































      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA ADJUSTED DEVELOPMENT MARGIN (ADJUSTED SALE OF VACATION OWNERSHIP PRODUCTS NET OF EXPENSES)

      ($ in millions)








































      Revenue









      Revenue














      As Reported




      Recognition


      As Adjusted



      As Reported




      Recognition


      As Adjusted












      12 Weeks Ended


      Other


      Reportability


      12 Weeks Ended



      12 Weeks Ended


      Other


      Reportability


      12 Weeks Ended












      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **


      June 15, 2012


      Charges


      Adjustment


      June 15, 2012

      **



      Sale of vacation ownership products



      $                              136


      $                      -


      $              (5)


      $                              131



      $                              123


      $              -


      $                6


      $                              129




      Less:



























      Cost of vacation ownership products 


      46


      -


      (2)


      44



      44


      -


      2


      46





      Marketing and sales





      62


      -


      -


      62



      61


      (1)


      1


      61































      Development margin






      $                                28


      $                      -


      $              (3)


      $                                25



      $                                18


      $             1


      $                3


      $                                22




























































      Development margin percentage1

      20.8%






      19.5%



      14.7%






      16.8%































      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.































      1   Development margin percentage represents Development margin divided by Sale of vacation ownership products.  Development margin percentage is calculated using whole dollars.

































      NOTE:  We combined the financial results of the former Luxury segment with the North America segment beginning with the first quarter of 2013 and have recast prior year presentation for consistency.




      A-13

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)










































      24 Weeks Ended
























      June 14, 2013



      June 15, 2012










































      Contract sales






      $                             285



      $                             277










































      Revenue recognition adjustments:

























      Reportability1






      -



      (16)
















      Sales Reserve 2






      (15)



      (18)
















      Other 3






      (8)



      (6)















      Sale of vacation ownership products






      $                             262



      $                             237










































      1  Adjustment for lack of required downpayment, contract sales in rescission period, or percentage completion accounting.

















      2   Represents allowance for bad debts for our financed vacation ownership product sales, which we also refer to as sales reserve.















      3  Adjustment represents sales incentives for plus points that will ultimately be recognized upon usage or expiration as rental revenues rather than revenues from the Sale of vacation ownership products.


























































      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA ADJUSTED DEVELOPMENT MARGIN (ADJUSTED SALE OF VACATION OWNERSHIP PRODUCTS NET OF EXPENSES)

      ($ in millions)








































      Revenue









      Revenue














      As Reported




      Recognition


      As Adjusted



      As Reported




      Recognition


      As Adjusted












      24 Weeks Ended


      Other


      Reportability


      24 Weeks Ended



      24 Weeks Ended


      Other


      Reportability


      24 Weeks Ended












      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **


      June 15, 2012


      Charges


      Adjustment


      June 15, 2012

      **



      Sale of vacation ownership products



      $                              262


      $                      -


      $                -


      $                              262



      $                              237


      $              -


      $              16


      $                              253




      Less:



























      Cost of vacation ownership products 


      86


      -


      -


      86



      85


      -


      5


      90





      Marketing and sales





      126


      -


      -


      126



      121


      (1)


      2


      122































      Development margin






      $                                50


      $                      -


      $                -


      $                                50



      $                                31


      $             1


      $                9


      $                                41































































      Development margin percentage1



      19.1%






      19.1%



      13.3%






      16.1%































      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.































      1   Development margin percentage represents Development margin divided by Sale of vacation ownership products.  Development margin percentage is calculated using whole dollars.

































      NOTE:  We combined the financial results of the former Luxury segment with the North America segment beginning with the first quarter of 2013 and have recast prior year presentation for consistency.



























      A-14


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      EBITDA AND ADJUSTED EBITDA


      12 Weeks and 24 Weeks Ended June 14, 2013 and June 15, 2012 


      ($ in millions)














































































      As Reported




      Europe


      As Adjusted


      As Reported




      Europe


      As Adjusted









      12 Weeks Ended


      Other


      Rescission


      12 Weeks Ended


      12 Weeks Ended


      Other


      Rescission


      12 Weeks Ended









      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **

      June 15, 2012


      Charges


      Adjustment


      June 15, 2012

      **















































      Net income

      $                        30


      $           3


      $               (6)


      $                          27


      $                          5


      $           3


      $                3


      $                        11


      Interest expense

      11


      -


      -


      11


      14


      -


      -


      14


      Tax provision

      14


      1


      (3)


      12


      4


      2


      -


      6


      Depreciation and amortization

      5


      -


      -


      5


      7


      -


      -


      7




      EBITDA **

      60


      4


      (9)


      55


      30


      5


      3


      38


      Impairment charges:


















      Impairments

      1


      (1)


      -


      -


      -


      -


      -


      -



      Impairment reversals on equity investment

      -


      -


      -


      -


      (2)


      2


      -


      -


      Consumer financing interest expense

      (7)


      -


      -


      (7)


      (10)


      -


      -


      (10)









      (6)


      (1)


      -


      (7)


      (12)


      2


      -


      (10)




      Adjusted EBITDA**

      $                        54


      $           3


      $               (9)


      $                        48


      $                        18


      $           7


      $                3


      $                        28





































































































      As Reported




      Europe


      As Adjusted


      As Reported




      Europe


      As Adjusted









      24 Weeks Ended


      Other


      Rescission


      24 Weeks Ended


      24 Weeks Ended


      Other


      Rescission


      24 Weeks Ended









      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **

      June 15, 2012


      Charges


      Adjustment


      June 15, 2012

      **















































      Net income

      $                        49


      $           4


      $               (7)


      $                       46


      $                        13


      $           4


      $                4


      $                        21


      Interest expense

      22


      -


      -


      22


      27


      -


      -


      27


      Tax provision

      25


      1


      (3)


      23


      12


      3


      -


      15


      Depreciation and amortization

      11


      -


      -


      11


      14


      -


      -


      14




      EBITDA **

      107


      5


      (10)


      102


      66


      7


      4


      77


      Impairment charges:


















      Impairments

      1


      (1)


      -


      -


      -


      -


      -


      -



      Impairment reversals on equity investment

      -


      -


      -


      -


      (2)


      2


      -


      -


      Consumer financing interest expense

      (15)


      -


      -


      (15)


      (20)


      -


      -


      (20)









      (14)


      (1)


      -


      (15)


      (22)


      2


      -


      (20)




      Adjusted EBITDA**

      $                        93


      $           4


      $             (10)


      $                       87


      $                        44


      $           9


      $                4


      $                        57
















































      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.





























      NOTE:   We have restated 2012 Net income and Tax provision to correct prior period misstatements.











      A-15




      MARRIOTT VACATIONS WORLDWIDE CORPORATION




      2013 ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE - DILUTED OUTLOOK




      ($ in millions)


























      Fiscal Year 2013 (low)


      Fiscal Year 2013 (high)









      Net income



      $              71


      $              77










      Adjustments to reconcile Net income to Adjusted net income















      Organizational and separation related, litigation, and other charges1

      16


      16











      Europe rescission adjustment2


      (11)


      (11)











      Provision for income taxes on adjustments to net income                                                                  

      (4)


      (4)












      Adjusted net income**


      $              72


      $              78


























      Earnings per share - Diluted


      $           1.91


      $           2.07










      Adjusted earnings per share - Diluted**                                         


      $           1.94


      $           2.10










      Diluted shares                                                       


      37.1


      37.1























      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      1   Organizational and separation related, litigation, and other charges adjustment includes $13 million for organizational and separation related efforts, $3 million for severance costs ($2 million in our Europe segment and $1 million in our Asia Pacific segment), and $1 million for an impairment charge related to a leased golf course in our Europe segment, partially offset by a $1 million reversal of a previously recorded legal settlement related to a former luxury segment project in our North America segment.

      2   Adjustment to eliminate the impact of extended rescission periods in our Europe segment.  Please see schedule A-19 for additional information.








































      MARRIOTT VACATIONS WORLDWIDE CORPORATION




      2013 ADJUSTED EBITDA OUTLOOK




      ($ in millions)


























      Fiscal Year 2013 (low)


      Fiscal Year 2013 (high)









      Adjusted net income **                                                                   


      $              72


      $              78









      Interest expense                                                                    


      43


      44









      Tax provision                                                                    


      49


      53









      Depreciation and amortization                                                                    


      22


      22










      EBITDA, as adjusted**                                                                    


      $            186


      $            197









      Consumer financing interest expense                                                                    

      (31)


      (32)










      Adjusted EBITDA, as adjusted**                                                                    

      $            155


      $            165























      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.


































      MARRIOTT VACATIONS WORLDWIDE CORPORATION




      2013 ADJUSTED DEVELOPMENT MARGIN OUTLOOK










      Fiscal Year 2013 (low)


      Fiscal Year 2013 (high)









      Development margin1


      17.5%


      18.5%










      Adjustments to reconcile Development margin to Adjusted development margin














      Other charges2


      0.4%


      0.4%











      Revenue recognition reportability


      0.2%


      0.2%











      Europe rescission adjustment3


      (1.1%)


      (1.1%)












      Adjusted development margin**, 1


      17.0%


      18.0%























      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      1  Development margin represents Development margin dollars divided by Sale of vacation ownership products revenues.  Development margin is calculated using whole dollars.


      2  Other charges adjustment includes $3 million for severance costs ($2 million in our Europe segment and $1 million in our Asia Pacific segment) under the "Marketing and sales" caption.

      3  Adjustment to eliminate the impact of extended rescission periods in our Europe segment.  Please see schedule A-19 for additional information.








      A - 16

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2013 ADJUSTED FREE CASH FLOW OUTLOOK

      ($ in millions)


















      Fiscal Year 2013
      (low)


      Fiscal Year 2013

      (high)


      Adjusted net income **


      $                  72


      $                    78



      Adjustments to reconcile Adjusted net income to net cash 







      provided by operating activities:








      Adjustments for non-cash items1


      75


      76




      Deferred income taxes / income taxes payable


      35


      38




      Net changes in assets and liabilities:









      Notes receivable originations


      (260)


      (270)





      Notes receivable collections


      290


      295





      Inventory



      10


      20





      Liability for Marriott Rewards customer loyalty program


      (50)


      (48)





      Organizational and separation related, litigation, and other charges

      (35)


      (33)





      Other working capital changes


      (26)


      (31)


      Net cash provided by operating activities

      111


      125



      Capital expenditures for property and equipment








      Organizational and separation related capital expenditures


      (10)


      (7)




      Other



      (19)


      (18)



      Increase in restricted cash


      (14)


      (13)





      Free cash flow**


      68


      87


      Borrowings from securitization transactions


      360


      365


      Repayment of debt related to securitizations

      (353)


      (357)





      Subtotal



      7


      8





      Adjusted free cash flow**


      75


      95


      Add:










      Organizational and separation related, litigation and other charges


      45


      40





      Adjusted free cash flow, as adjusted**


      $               120


      $              135














      1 Includes depreciation, amortization of debt issuance costs, provision for loan losses, gain / loss on disposals, and  share-based compensation.




      **  Denotes non-GAAP financial measures.  Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.









      A-17

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2013 NORMALIZED ADJUSTED FREE CASH FLOW OUTLOOK

      ($ in millions)

























      Current Guidance













      Low


      High


      Mid-Point


      Adjustments


      Normalized



      Adjusted net income **


      $     72


      $     78


      $            75


      $                -


      $              75




      Adjustments to reconcile Adjusted net income to net cash 














      provided by operating activities:















      Adjustments for non-cash items1


      75


      76


      75


      -


      75





      Deferred income taxes / income taxes payable


      35


      38


      37


      (27)

      2

      10





      Net changes in assets and liabilities:
















      Notes receivable originations


      (260)


      (270)


      (265)


      (10)

      3

      (275)






      Notes receivable collections


      290


      295


      292


      (7)

      3

      285






      Inventory



      10


      20


      15


      (15)

      4

      -






      Liability for Marriott Rewards customer loyalty program


      (50)


      (48)


      (49)


      49

      5

      -






      Organizational and separation related, litigation, and other charges

      (35)


      (33)


      (34)


      34

      6

      -






      Other working capital changes


      (26)


      (31)


      (28)


      10

      7

      (18)



      Net cash provided by operating activities

      111


      125


      118


      34


      152




      Capital expenditures for property and equipment    















      Organizational and separation related capital expenditures


      (10)


      (7)


      (9)


      9

      6

      -





      Other



      (19)


      (18)


      (19)


      -


      (19)




      Increase in restricted cash


      (14)


      (13)


      (13)


      -


      (13)






      Free cash flow**


      68


      87


      77


      43


      120



      Borrowings from securitization transactions


      360


      365


      363


      (10)

      8

      353



      Repayment of debt related to securitizations

      (353)


      (357)


      (355)


      -


      (355)






      Subtotal



      7


      8


      8


      (10)


      (2)






      Adjusted free cash flow**


      75


      95


      85


      33


      118



      Add:

















      Organizational and separation related, litigation and other charges


      45


      40


      43


      (43)


      -






      Adjusted free cash flow, as adjusted**


      $   120


      $   135


      $          128


      $              (10)


      $            118




















      1 Includes depreciation, amortization of debt issuance costs, provision for loan losses, gain / loss on disposals, and share-based compensation.


      2 Represents cash taxes slightly lower than tax provision.






      3 Represents originations and collections associated with a 45% financing propensity rate.


      4 Represents adjustment to align real estate inventory spending with real estate inventory costs (i.e., product costs).


      5 Represents payment for Marriott Rewards Points issued prior to the Spin-off. Liability to be fully paid in 2016.


      6 Represents costs associated with organizational and separation related efforts (efforts projected to be completed in 2014) as well as litigation cash settlements paid in 2013.


      7 Represents elimination of one-time cash outflows.


      8 Represents elimination of additional 2013 securitization volume.



























      ** Denotes non-GAAP financial measures. Please see schedules A-18 through A-20 for additional information about our reasons for providing these alternative financial measures and limitations on their use.


      A-18


      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 or authorized by United States generally accepted accounting principles ("GAAP").  We discuss our reasons for reporting these non-GAAP financial measures below, and the press release schedules 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, earnings per share or any other comparable operating measure prescribed by GAAP.  In addition, these non-GAAP financial measures may be calculated and / or presented differently than measures with the same or similar names that are reported by other companies, and as a result, the non-GAAP financial measures we report may not be comparable to those reported by others.


















      Adjusted Net Income.   We evaluate non-GAAP financial measures including Adjusted Net Income, Adjusted EBITDA, as adjusted, and Adjusted Development Margin, that (1) exclude certain charges incurred in the 12 weeks and 24 weeks ended June 14, 2013 and June 15, 2012, (2) exclude non-cash impairment charges in the 12 weeks and 24 weeks ended June 14, 2013, and (3) exclude adjustments related to the extension of rescission periods in our Europe segment ("Europe Rescission Adjustments"), because these non-GAAP financial measures allow for period-over-period comparisons of our on-going core operations before the impact of material charges and Europe Rescission Adjustments.  These non-GAAP financial measures also facilitate our comparison of results from our on-going operations before material charges and Europe Rescission Adjustments with results from other vacation ownership companies.


















               Certain Charges - 12 weeks and 24 weeks ended June 14, 2013.  In our Statement of Operations for the 12 weeks ended June 14, 2013 we recorded $3 million of pre-tax charges which included a $7 million increase in our accrual for remaining costs we expect to incur in connection with our interest in an equity method investment in a former Luxury segment joint venture project in our North America segment, $2 million of organizational and separation related costs recorded under the "Organizational and separation related" caption, and $1 million of severance costs in our Europe segment recorded under the "Marketing and sales" caption, partially offset by a $7 million gain for cash received in payment of fully reserved receivables in connection with an equity method investment in a former Luxury segment joint venture project in our North America segment.  In our Statement of Operations for the 24 weeks ended June 14, 2013 we recorded $4 million of pre-tax charges which included a $7 million increase in our accrual for remaining costs we expect to incur in connection with our interest in an equity method investment in a former Luxury segment joint venture project in our North America segment, $3 million of organizational and separation related costs recorded under the "Organizational and separation related" caption, and $2 million of severance costs in our Europe segment recorded under the "Marketing and sales" caption, partially offset by a $7 million gain for cash received in payment of fully reserved receivables in connection with an equity method investment in a former Luxury segment joint venture project in our North America segment and a $1 million reversal of a previously recorded legal settlement related to a former Luxury segment project in our North America segment, based upon an agreement to settle the matter for an amount less than our accrual, recorded under the "Litigation settlement" caption. 


















              Certain Charges - 12 weeks and 24 weeks ended June 15, 2012.  In our Statement of Operations for the 12 weeks ended June 15, 2012 we recorded $5 million of pre-tax charges which included $4 million of organizational and separation related costs recorded under the "Organizational and separation related" caption, $2 million for a legal settlement in our North America segment related to a former Luxury segment project recorded under the "Litigation settlement" caption, and $1 million of severance in our North America segment recorded under the "Marketing and sales" caption, partially offset by the reversal of $2 million of a previously recorded impairment charge recorded in our North America segment under the "Impairment reversals on equity investment" caption related to an equity investment in a former Luxury segment vacation ownership joint venture project, because the actual costs incurred to suspend our marketing and sales operations at the project were lower than previously estimated.  In our Statement of Operations for the 24 weeks ended June 15, 2012 we recorded $7 million of pre-tax charges which included $6 million of organizational and separation related costs recorded under the "Organizational and separation related" caption, $2 million for a legal settlement in our North America segment related to a former Luxury segment project recorded under the "Litigation settlement" caption, and $1 million of severance in our North America segment recorded under the "Marketing and sales" caption, partially offset by the reversal of $2 million of a previously recorded impairment charge recorded in our North America segment under the "Impairment reversals on equity investment" caption related to an equity investment in a former Luxury segment vacation ownership joint venture project, because the actual costs incurred to suspend our marketing and sales operations at the project were lower than previously estimated.  




      A-19


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      NON-GAAP FINANCIAL MEASURES


































      Adjusted Net Income (continued)





























              Non-cash Impairment Charges - 12 weeks and 24 weeks ended June 14, 2013.  In our Statements of Operations for the 12 weeks and 24 weeks ended June 14, 2013 we recorded a $1 million pre-tax non-cash impairment charge related to a leased golf course at a project in our Europe segment.


















              Europe Rescission Adjustments.  During the course of an internal review of certain sales documentation processes related to the sale of certain vacation ownership interests in properties associated with our Europe segment, we determined that the documentation we provided for certain sales of vacation ownership products was not strictly compliant.  As a result, in accordance with applicable European regulation, the period of time during which purchasers of such interests may rescind their purchases was extended.  We record revenues from the sale of vacation ownership products once the rescission period has ended.  Originally, we recorded revenues from these sales of vacation ownership products based on the rescission periods in effect assuming compliant documentation had been provided to the purchasers, rather than the extended periods.  As a result, we recognized revenue in incorrect periods between fiscal years 2010 and 2013 and misstated revenues in our previously filed consolidated financial statements.  We have provided compliant documentation to purchasers for whom the extended rescission period had not yet expired.  As compliant documentation has since been provided, the extended rescission period for most of the purchases at issue ended during the second quarter of 2013.  To better reflect our on-going core operations and allow for period-over-period comparisons, we have excluded the impact associated with the extended rescission periods in our adjusted financial measures for each period presented.



















              12 weeks and 24 weeks ended June 14, 2013.  In our Statement of Operations for the 12 weeks ended June 14, 2013 we recorded after-tax Europe Rescission Adjustments of $6 million which included a $17 million pre-tax increase in Sale of vacation ownership products revenues, pre-tax increases of $6 million and $2 million in Cost of vacation ownership products expense and Marketing and sales expense, respectively, associated with the change in revenues from the Sale of vacation ownership products, and a $3 million increase in the Provision for income taxes associated with the change in Income before income taxes.  In our Statement of Operations for the 24 weeks ended June 14, 2013 we recorded after-tax Europe Rescission Adjustments of $7 million which included an $18 million pre-tax increase in Sale of vacation ownership products revenues, pre-tax increases of $6 million and $2 million in Cost of vacation ownership products expense and Marketing and sales expense, respectively, associated with the change in revenues from the Sale of vacation ownership products, and a $3 million increase in the Provision for income taxes associated with the change in Income before income taxes. 



















              12 weeks and 24 weeks ended June 15, 2012.  In our Statement of Operations for the 12 weeks ended June 15, 2012 we recorded after-tax Europe Rescission Adjustments of $3 million which included a $4 million pre-tax decrease in Sale of vacation ownership products revenues and a $1 million pre-tax decrease in Cost of vacation ownership products expense associated with the change in revenues from the Sale of vacation ownership products.  In our Statement of Operations for the 24 weeks ended June 15, 2012 we recorded after-tax Europe Rescission Adjustments of $4 million which included a $6 million pre-tax decrease in Sale of vacation ownership products revenues and a $2 million pre-tax decrease in Cost of vacation ownership products expense associated with the change in revenues from the Sale of vacation ownership products.


















      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 includes adjustments for other charges and Europe Rescission Adjustments as itemized in the discussion of Adjusted Net Income above.  We evaluate Adjusted Development Margin because it allows for period-over-period comparisons of our on-going core operations before the impact of revenue reportability, other charges and Europe Rescission Adjustments to our Development Margin.




      A-20



      MARRIOTT VACATIONS WORLDWIDE CORPORATION



      NON-GAAP FINANCIAL MEASURES











































      Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA"). EBITDA reflects earnings excluding the impact of interest expense, provision for income taxes, depreciation and amortization. We consider EBITDA to be an indicator of operating performance, and we use it to measure our ability to service debt, fund capital expenditures and expand our business. We also use EBITDA, as do analysts, lenders, investors and others, because it 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 provision for income taxes can vary considerably among companies. EBITDA also excludes 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. We also evaluate Adjusted EBITDA as an indicator of performance. Adjusted EBITDA excludes the impact of non-cash impairment charges or reversals and restructuring charges and includes the impact of interest expense associated with the debt from the Warehouse Credit Facility and from the securitization of our vacation ownership notes receivable in the term ABS market, which together we refer to as consumer financing interest expense. We deduct consumer financing interest expense in determining Adjusted EBITDA because the debt is secured by vacation ownership notes receivable that have been sold to bankruptcy remote special purpose entities and is generally non-recourse to us. We evaluate Adjusted EBITDA, which adjusts for these items, to allow for period-over-period comparisons of our ongoing core operations before material charges. Adjusted EBITDA is also useful in measuring our ability to service our non-securitized debt. Together, EBITDA and Adjusted EBITDA facilitate our comparison of results from our ongoing operations with results from other vacation ownership companies.






















      Adjusted EBITDA, as adjusted. We also evaluate Adjusted EBITDA, as adjusted, which reflects additional adjustments for the 12 weeks and 24 weeks ended June 14, 2013 and June 15, 2012, as itemized in the discussion of Adjusted Net Income above. We evaluate Adjusted EBITDA, as adjusted, as an indicator of operating performance because it allows for period-over-period comparisons of our on-going core operations before the impact of material charges and Europe Rescission Adjustments.






















      Free Cash Flow. We also evaluate Free Cash Flow as a liquidity measure that provides useful information to management and investors about the amount of cash provided by operating activities after capital expenditures for property and equipment and changes in restricted cash. We consider Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can be used for strategic opportunities, including acquisitions and strengthening the balance sheet. Analysis of Free Cash Flow also facilitates management's comparison of our results with our competitors' results.






















      Adjusted Free Cash Flow. We also evaluate Adjusted Free Cash Flow as a liquidity measure that provides 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. We consider Adjusted Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can be used for strategic opportunities, including acquisitions and strengthening the balance sheet. Analysis of Adjusted Free Cash Flow also facilitates management's comparison of our results with our competitors' results.






















      Normalized Adjusted Free Cash Flow. We also evaluate Normalized Adjusted Free Cash Flow as a liquidity measure that provides 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, the borrowing and repayment activity related to our securitizations, and adjustments to remove the impact of cash flow items not expected to occur on a regular basis. Adjustments eliminate the impact of excess cash taxes, payments for Marriott Rewards Points issued prior to the Spin-off, payments for organizational and separation related efforts, litigation cash settlements and other working capital changes. We consider Normalized Adjusted Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can be used for strategic opportunities, including acquisitions and strengthening the balance sheet. Analysis of Normalized Adjusted Free Cash Flow also facilitates management's comparison of our results with our competitors' results.

      A-21

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      INTERIM CONSOLIDATED BALANCE SHEETS

      (In millions, except per share amounts)









      (Unaudited)


      December 28,




      June 14, 2013


      2012


      ASSETS





      Cash and cash equivalents

      $                   104


      $                  103


      Restricted cash (including $42 and $31 from VIEs, respectively)

      64


      68


      Accounts and contracts receivable (including $5 and $5 from VIEs, respectively)

      101


      100


      Vacation ownership notes receivable (including $699 and $727 from VIEs, respectively)

      988


      1,056


      Inventory

      869


      888


      Property and equipment

      252


      261


      Other 

      133


      137


            Total Assets

      $                2,511


      $               2,613








      LIABILITIES AND EQUITY





      Accounts payable

      $                     81


      $                  113


      Advance deposits

      46


      64


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

      152


      181


      Deferred revenue

      21


      32


      Payroll and benefits liability

      74


      82


      Liability for Marriott Rewards customer loyalty program

      134


      159


      Deferred compensation liability

      37


      45


      Mandatorily redeemable preferred stock of consolidated subsidiary

      40


      40


      Debt (including $643 and $674 from VIEs, respectively)

      647


      678


      Other

      48


      38


      Deferred taxes

      41


      42


            Total Liabilities

      1,321


      1,474








      Preferred stock - $.01 par value; 2,000,000 shares authorized; none issued or outstanding

      -


      -


      Common stock - $.01 par value; 100,000,000 shares authorized; 35,369,314 and 35,026,533 shares





         issued and outstanding, respectively

      -


      -


      Additional paid-in capital

      1,119


      1,116


      Accumulated other comprehensive income

      20


      21


      Retained earnings

      51


      2


            Total Equity

      1,190


      1,139


            Total Liabilities and Equity

      $                2,511


      $               2,613


      The abbreviation VIEs above means Variable Interest Entities.











      NOTE:   We have restated 2012 Inventory, Other assets, Advance deposits, Deferred taxes and Retained earnings to correct prior period misstatements.

      A-22

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

      (In millions)

      (Unaudited)




      24 weeks ended




      June 14, 2013


      June 15, 2012

       OPERATING ACTIVITIES 





       Net income 


      $49


      $13

       Adjustments to reconcile net income to net cash provided by operating activities: 






       Depreciation 


      11


      14


       Amortization of debt issuance costs 


      3


      3


       Provision for loan losses 


      18


      23


       Share-based compensation 


      6


      6


       Deferred income taxes 


      (1)


      (16)


       Impairment charges 


      1


      -


       Impairment reversals on equity investment 


      -


      (2)


       Gain on disposal of property and equipment, net 


      (1)


      -


       Net change in assets and liabilities: 






      Accounts and contracts receivable


      (1)


      4


      Notes receivable originations


      (100)


      (99)


      Notes receivable collections


      148


      148


      Inventory


      22


      51


      Other assets


      -


      20


      Accounts payable, advance deposits and accrued liabilities


      (83)


      (52)


      Liability for Marriott Rewards customer loyalty program


      (25)


      (31)


      Deferred revenue


      (10)


      5


      Payroll and benefit liabilities


      (7)


      4


      Deferred compensation liability


      (8)


      (2)


      Other liabilities


      12


      17







                       Net cash provided by operating activities 


      34


      106

       INVESTING ACTIVITIES 






       Capital expenditures for property and equipment (excluding inventory) 


      (7)


      (7)


       Decrease in restricted cash 


      4


      9


       Dispositions 


      3


      3







                       Net cash provided by investing activities 


      -


      5

       FINANCING ACTIVITIES 






       Borrowings from securitization transactions 


      111


      -


       Repayment of debt related to securitization transactions 


      (142)


      (136)


       Borrowings on Revolving Corporate Credit Facility 


      25


      15


       Repayment of Revolving Corporate Credit Facility 


      (25)


      (15)


       Proceeds from stock option exercises 


      2


      3


       Payment of withholding taxes on vesting of restricted stock units 


      (4)


      (3)







                       Net cash used in financing activities 


      (33)


      (136)








       Effect of changes in exchange rates on cash and cash equivalents 


      -


      (2)







       INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 


      1


      (27)







       CASH AND CASH EQUIVALENTS, beginning of period 


      103


      110







       CASH AND CASH EQUIVALENTS, end of period 


      $104


      $83

      NOTE:   We have restated 2012 Net income and reclassified certain items within Operating Activities to correct prior period misstatements.



      SOURCE Marriott Vacations Worldwide Corporation

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.