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 2014 Financial Results

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

      News provided by

      Marriott Vacations Worldwide Corporation

      Jul 24, 2014, 08:00 ET

      Share this article

      Share this article


      ORLANDO, Fla., July 24, 2014 /PRNewswire/ -- Marriott Vacations Worldwide Corporation (NYSE: VAC) today reported second quarter 2014 financial results and provided updated guidance for the full year 2014.

      Highlights for the second quarter of 2014 include:

      • Adjusted EBITDA totaled $57 million, an increase of $9 million, or 20 percent, year-over-year.
      • Company adjusted development margin was 24.2 percent and North America adjusted development margin was 26.3 percent, an increase of 710 and 680 basis points, respectively, year-over-year.
      • North America volume per guest (VPG) increased 5.3 percent year-over-year to $3,383.
      • Adjusted fully diluted earnings per share (EPS) were $0.87 compared to $0.73 in the second quarter of 2013.
      • The company disposed of a parcel of undeveloped land on Singer Island, Florida for gross cash proceeds of $11 million.
      • In the second quarter of 2014, the company repurchased 936,060 shares of its common stock under its share repurchase program for approximately $52 million. Through July 22, 2014, the company has repurchased a total of nearly 2.5 million shares for a total of $134 million since the launch of the program in the fourth quarter of 2013.

      Second quarter 2014 net income totaled $36 million, or $1.00 per diluted share, compared to net income of $30 million, or $0.85 per diluted share, in the second quarter of 2013. Company development margin increased to 24.2 percent in the second quarter of 2014 from 23.1 percent in the second quarter of 2013; North America development margin for the second quarter increased to 26.3 percent from 20.8 percent last year.

      Second quarter 2014 adjusted net income totaled $31 million, a $4 million increase compared to the second quarter of 2013. Second quarter adjusted net income excludes the pre-tax impact of the following:

      • Second quarter 2014: $8 million of income in the company's North America segment associated with the settlement of a dispute with a former service provider, the reversal of a $2 million reserve associated with the company's interest in an equity method investment in a joint venture project in its North America segment, $1 million of organizational and separation related costs, $1 million related to a gain from the sale of a golf course and adjacent undeveloped land and a $1 million non-cash impairment charge.
      • Second quarter 2013: $9 million related to the impact of extended rescission periods in the company's Europe segment, a $7 million increase in an accrual for expected remaining costs associated with the company's interest in an equity method investment in a joint venture project in its North America segment offset by a $7 million gain for cash received in payment of fully reserved receivables associated with that same project, $2 million of organizational and separation related costs, and $2 million of severance costs and an impairment charge in the company's Europe segment. In addition, adjusted development margin for both periods is adjusted for the impact of revenue reportability, as necessary.

      Non-GAAP financial measures, such as adjusted EBITDA, adjusted net income, adjusted earnings per share and adjusted development margin, are reconciled in the Press Release Schedules that follow. Adjustments are shown and described in further detail on schedules A-1 through A-20. The company now reports consumer financing interest expense separately from all other interest expense. As a result, adjusted EBITDA as used in this release is equivalent to the non-GAAP financial measure adjusted EBITDA, as adjusted, presented prior to the third quarter of 2013.

      "Our second quarter results were strong across the board, with continued growth in VPG, development margin and adjusted EBITDA, as well as improving trends in our tour production," said Stephen P. Weisz, president and chief executive officer. "Adjusted development margin in our key North America segment improved to 26.3 percent, and total company development margin improved to 24.2 percent. After two quarters of solid performance, we are increasing our full year 2014 guidance for adjusted free cash flow, as well as total company and North America adjusted development margin, and raising the lower end of our full year adjusted EBITDA guidance."

      Second Quarter 2014 Results

      Total company contract sales were $164 million, a $7 million increase from $157 million in the second quarter of 2013, driven by $4 million of higher contract sales in the company's North America segment and $4 million of higher contract sales in the company's Europe segment, offset by $1 million of lower contract sales in the company's Asia Pacific segment.

      Adjusted development margin was $37 million, a $12 million increase from the second quarter of 2013.  Adjusted development margin percentage increased 7.1 percentage points to 24.2 percent in the second quarter of 2014 from 17.1 percent in the second quarter of 2013. The adjustments are illustrated on schedule A-10. Development margin was $37 million, a $1 million decrease from the second quarter of 2013, as the prior year period benefited from the impact of extended rescission periods in the company's Europe segment.  Development margin percentage increased 1.1 percentage points to 24.2 percent in the second quarter of 2014 from 23.1 percent in the second quarter of 2013.

      Rental revenues totaled $62 million, a $3 million decrease from the second quarter of 2013. These results reflect a 2 percent increase in transient keys rented as well as a 3 percent increase in average transient rate, offset by $5 million of lower plus points revenue. Rental revenues, net of expenses, were $7 million, a $2 million decrease from the second quarter of 2013.

      Resort management and other services revenues totaled $70 million, a $6 million increase from the second quarter of 2013. Resort management and other services revenues, net of expenses, were $24 million, a $6 million increase over the second quarter of 2013.

      Adjusted EBITDA was $57 million in the second quarter of 2014, a $9 million increase from $48 million in the second quarter of 2013.

      Segment Results

      North America

      VPG increased 5.3 percent to $3,383 in the second quarter of 2014 from $3,211 in the second quarter of 2013, driven mainly by higher pricing. North America vacation ownership contract sales were $146 million in the second quarter of 2014, an increase of $5 million over the prior year period.

      Second quarter 2014 North America segment financial results were $101 million, an increase of $17 million, or 20 percent, year-over-year. The increase was primarily driven by $8 million of higher development margin, $8 million from the settlement of a dispute with a former service provider, $5 million of higher resort management and other services revenues net of expenses, the reversal of a $2 million charge related to the company's interest in an equity method investment in a joint venture project and $2 million of lower royalty fees. These increases were partially offset by $3 million of lower rental revenues net of expenses, $3 million of lower financing revenues, $1 million of lower other revenues net of expenses and $1 million of organizational and separation related charges.

      Development margin was $36 million, an $8 million increase from the second quarter of 2013. Development margin percentage increased to 26.3 percent in the second quarter of 2014 as compared to 20.8 percent in the prior year quarter. Excluding the impact of revenue reportability, adjusted development margin was $36 million, an $11 million increase from the prior year quarter. Adjusted development margin percentage increased to 26.3 percent in the second quarter of 2014 from 19.5 percent in the second quarter of 2013. The impact of revenue reportability is illustrated on schedule A-12.

      Asia Pacific

      Asia Pacific contract sales declined $1 million to $7 million in the second quarter of 2014. Segment financial results were $2 million, flat to the second quarter of 2013.

      Europe

      Second quarter 2014 contract sales improved $4 million to $11 million. Segment financial results were $6 million, $5 million below the second quarter of 2013. Adjusting for the $9 million impact related to extended rescission periods in the prior year comparable period, segment financial results increased $4 million.

      Organizational and Separation Plan

      During the second quarter of 2014, the company incurred $1 million of costs in connection with its continued organizational and separation related efforts. Remaining spending for these efforts of approximately $4 million to $6 million is expected to be incurred by the end of 2014.

      These costs primarily relate to establishing the company's own information technology systems and services, independent accounts payable functions and the reorganization of existing human resources and information technology organizations to support the company's stand-alone public company needs. Once completed, these efforts are expected to generate approximately $15 million to $20 million of annualized savings, of which approximately $12 million has been realized cumulatively to date, including roughly $2 million reflected in the company's 2014 financial results.

      Dispositions

      As part of its strategy to dispose of excess land and inventory, the company completed the sale of a parcel of undeveloped land on Singer Island, Florida in May 2014, resulting in $11 million of gross cash proceeds and an estimated gain of less than $1 million.

      Share Repurchase Program

      During the second quarter of 2014, the company repurchased 936,060 shares of its common stock at an average price of $55.56 per share for a total of approximately $52 million. Through July 22, 2014, the company has repurchased a total of nearly 2.5 million shares of its common stock for a total of $134 million since the launch of the program on October 20, 2013.

      Balance Sheet and Liquidity

      On June 20, 2014, cash and cash equivalents totaled $170 million. Since the end of 2013, real estate inventory balances declined $44 million to $820 million, including $446 million of finished goods, $40 million of work-in-process and $334 million of land and infrastructure. The company had $570 million in debt outstanding at the end of the second quarter of 2014, a decrease of $108 million from year-end 2013, including $566 million in non-recourse securitized notes. In addition, $40 million of mandatorily redeemable preferred stock of a subsidiary of the company was outstanding at the end of the second quarter of 2014.

      In June, the company completed a securitization of a pool of approximately $23.8 million of primarily highly-seasoned vacation ownership notes receivable that the company had previously classified as not being eligible for securitization, at a weighted average interest rate of 6.25 percent and an advance rate of 95 percent. This transaction generated approximately $22.5 million of net cash proceeds to the company after transaction costs and cash reserves, which are available for general corporate purposes.

      As of June 20, 2014, the company had $197 million in available capacity under its revolving credit facility after taking into account outstanding letters of credit and had approximately $170 million of gross vacation ownership notes receivable eligible for securitization.

      Outlook

      For the full year 2014, the company is updating guidance as reflected in the chart below.


      Current Guidance

      Previous Guidance

      Adjusted free cash flow                   

      $190 million to $205 million

      $145 million to $160 million

      Adjusted fully diluted earnings per share

      $2.64 to $2.82

      $2.42 to $2.68

      Adjusted EBITDA

      $190 million to $200 million

      $185 million to $200 million

      Adjusted net income

      $93 million to $99 million

      $87 million to $96 million

      Adjusted development margin:



            Company

      21.0 percent to 22.0 percent

      20.0 percent to 21.0 percent

            North America

      23.0 percent to 24.0 percent

      22.0 percent to 23.0 percent

      Contract sales growth (excluding residential):



            Company

      1 percent to 3 percent

      5 percent to 8 percent

            North America

      flat to 2 percent

      4 percent to 7 percent

      Schedules A-1 through A-20 reconcile the non-GAAP financial measures set forth above to the following full year 2014 expected GAAP results: reported net income of $95 million to $101 million; reported company development margin of 20.5 percent to 21.5 percent; reported North America development margin of 22.8 percent to 23.8 percent; and net cash provided by operating activities of $189 million to $201 million.

      Second Quarter 2014 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) 407-8289 or (201) 689-8341 for international callers. A live webcast of the call will also be available in the Investor Relations section of the company's website at www.marriottvacationsworldwide.com.   

      An audio replay of the conference call will be available for seven days and can be accessed at (877) 660-6853 or (201) 612-7415 for international callers. The conference ID for the recording is 13586548. 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 approximately 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 future operating results, organizational and separation related efforts, estimates, and assumptions, and similar statements concerning anticipated future events and expectations that are not historical facts. The company cautions you that these statements are not guarantees of future performance and are subject to numerous risks and uncertainties, including volatility in the economy and the credit markets, supply and demand changes for vacation ownership and residential products, competitive conditions; the availability of capital to finance growth, and other matters referred to under the heading "Risk Factors" contained in the company's most recent Annual Report on Form 10-K filed with the U.S Securities and Exchange Commission (the "SEC") and in subsequent SEC filings, any of which could cause actual results to differ materially from those expressed in or implied in this press release. These statements are made as of July 24, 2014 and the company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.

      Financial Schedules Follow

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      PRESS RELEASE SCHEDULES

      QUARTER 2, 2014

      TABLE OF CONTENTS




      Consolidated Statements of Operations - 12 Weeks Ended June 20, 2014 and June 14, 2013

       A-1


      Consolidated Statements of Operations - 24 Weeks Ended June 20, 2014 and June 14, 2013

       A-2

















      North America Segment Financial Results - 12 Weeks Ended June 20, 2014 and June 14, 2013

       A-3

















      North America Segment Financial Results - 24 Weeks Ended June 20, 2014 and June 14, 2013

       A-4

















      Asia Pacific Segment Financial Results - 12 Weeks Ended June 20, 2014 and June 14, 2013

       A-5

















      Asia Pacific Segment Financial Results - 24 Weeks Ended June 20, 2014 and June 14, 2013

       A-6

















      Europe Segment Financial Results - 12 Weeks Ended June 20, 2014 and June 14, 2013

       A-7

















      Europe Segment Financial Results - 24 Weeks Ended June 20, 2014 and June 14, 2013

       A-8

















      Corporate and Other Financial Results - 12 Weeks and 24 Weeks Ended June 20, 2014 and June 14, 2013

       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 20, 2014 and June 14, 2013

       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 20, 2014 and June 14, 2013

       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 20, 2014 and June 14, 2013

       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 20, 2014 and June 14, 2013

       A-13

















      EBITDA and Adjusted EBITDA - 12 Weeks and 24 Weeks Ended June 20, 2014 and June 14, 2013

       A-14

















      Adjusted Net Income and Adjusted Earnings Per Share - Diluted, Adjusted EBITDA and Adjusted Development Margin - 2014 Outlook

       A-15

















      2014 Adjusted Free Cash Flow Outlook

       A-16

















      2014 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 20, 2014 and June 14, 2013

      (In millions, except per share amounts)
































      As Reported




      As Adjusted



      As Reported




      Europe


      As Adjusted










      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      Rescission


      12 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **

      Revenues




















      Sale of vacation ownership products

      $                         152


      $             -


      $                        152



      $                        169


      $             -


      $                           (17)


      $                        152



      Resort management and other services

      70


      -


      70



      64


      -


      -


      64



      Financing

      29


      -


      29



      32


      -


      -


      32



      Rental

      62


      -


      62



      65


      -


      -


      65



      Other


      6


      -


      6



      6


      -


      -


      6



      Cost reimbursements

      91


      -


      91



      85


      -


      -


      85




      Total revenues

      410


      -


      410



      421


      -


      (17)


      404


      Expenses




















      Cost of vacation ownership products

      43


      -


      43



      57


      -


      (6)


      51



      Marketing and sales

      72


      -


      72



      74


      (1)


      (2)


      71



      Resort management and other services

      46


      -


      46



      46


      -


      -


      46



      Financing

      6


      -


      6



      6


      -


      -


      6



      Rental

      55


      -


      55



      56


      -


      -


      56



      Other


      3


      -


      3



      2


      -


      -


      2



      General and administrative

      23


      -


      23



      22


      -


      -


      22



      Organizational and separation related


      1


      (1)


      -



      2


      (2)


      -


      -



      Litigation settlement


      (8)


      8


      -



      -


      -


      -


      -



      Consumer Financing Interest


      5


      -


      5



      7


      -


      -


      7



      Royalty fee

      14


      -


      14



      15


      -


      -


      15



      Impairment

      1


      (1)


      -



      1


      (1)


      -


      -



      Cost reimbursements

      91


      -


      91



      85


      -


      -


      85




      Total expenses

      352


      6


      358



      373


      (4)


      (8)


      361


      Gains and other income

      1


      (1)


      -



      -


      -


      -


      -


      Interest Expense


      3


      -


      3



      4


      -


      -


      4


      Impairment reversals on equity investment

      2


      (2)


      -



      -


      -


      -


      -



      Income before income taxes


      58


      (9)


      49



      44


      4


      (9)


      39


      Provision for income taxes

      (22)


      4


      (18)



      (14)


      (1)


      3


      (12)


      Net income


      $                          36


      $          (5)


      $                          31



      $                          30


      $             3


      $                               (6)


      $                           27

























      Earnings per share - Basic


      $                       1.03




      $                       0.89



      $                       0.87






      $                        0.76

























      Earnings per share - Diluted


      $                       1.00




      $                       0.87



      $                       0.85






      $                        0.73

























      Basic Shares



      34.3




      34.3



      35.4






      35.4


      Diluted Shares


      35.2




      35.2



      36.6






      36.6

































      As Reported







      As Reported
















      12 Weeks Ended







      12 Weeks Ended








      Contract Sales


      June 20, 2014







      June 14, 2013
































      Vacation ownership


      $                        164







      $                        156









      Residential products


      -







      1










      Total contract sales


      $                        164







      $                        157








      ** 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 now report in Resort management and other services certain external exchange company results previously included in Other and have recast prior year presentation for consistency.


      A-2

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED STATEMENTS OF OPERATIONS

      24 Weeks Ended June 20, 2014 and June 14, 2013

      (In millions, except per share amounts)
































      As Reported




      As Adjusted



      As Reported




      Europe


      As Adjusted










      24 Weeks Ended


      Certain


      24 Weeks Ended



      24 Weeks Ended


      Certain


      Rescission


      24 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **

      Revenues




















      Sale of vacation ownership products

      $                         297


      $              -


      $                         297



      $                         310


      $              -


      $                             (18)


      $                         292



      Resort management and other services

      130


      -


      130



      123


      -


      -


      123



      Financing

      60


      -


      60



      65


      -


      -


      65



      Rental

      126


      -


      126



      128


      -


      -


      128



      Other


      8


      -


      8



      9


      -


      -


      9



      Cost reimbursements

      191


      -


      191



      176


      -


      -


      176




      Total revenues

      812


      -


      812



      811


      -


      (18)


      793


      Expenses




















      Cost of vacation ownership products

      90


      -


      90



      101


      -


      (6)


      95



      Marketing and sales

      143


      -


      143



      148


      (2)


      (2)


      144



      Resort management and other services

      88


      -


      88



      89


      -


      -


      89



      Financing

      11


      -


      11



      11


      -


      -


      11



      Rental

      112


      -


      112



      112


      -


      -


      112



      Other


      5


      -


      5



      5


      -


      -


      5



      General and administrative

      45


      -


      45



      43


      -


      -


      43



      Organizational and separation related


      2


      (2)


      -



      3


      (3)


      -


      -



      Litigation settlement


      (8)


      8


      -



      (1)


      1


      -


      -



      Consumer Financing Interest


      12


      -


      12



      15


      -


      -


      15



      Royalty fee

      27


      -


      27



      28


      -


      -


      28



      Impairment

      1


      (1)


      -



      1


      (1)


      -


      -



      Cost reimbursements

      191


      -


      191



      176


      -


      -


      176




      Total expenses

      719


      5


      724



      731


      (5)


      (8)


      718


      Gains and other income

      2


      (2)


      -



      1


      -


      -


      1


      Interest Expense


      5


      -


      5



      7


      -


      -


      7


      Impairment reversals on equity investment

      -


      -


      -



      -


      -


      -


      -




      Income before income taxes

      90


      (7)


      83



      74


      5


      (10)


      69


      Provision for income taxes

      (35)


      3


      (32)



      (25)


      (1)


      3


      (23)


      Net income


      $                           55


      $           (4)


      $                           51



      $                           49


      $             4


      $                               (7)


      $                           46

























      Earnings per share - Basic


      $                        1.58




      $                        1.47



      $                        1.40






      $                        1.32

























      Earnings per share - Diluted


      $                        1.54




      $                        1.43



      $                        1.35






      $                        1.27

























      Basic Shares



      34.6




      34.6



      35.3






      35.3


      Diluted Shares


      35.6




      35.6



      36.6






      36.6

































      As Reported







      As Reported
















      24 Weeks Ended







      24 Weeks Ended








      Contract Sales


      June 20, 2014







      June 14, 2013
































      Vacation ownership


      $                         320







      $                         312









      Residential products


      6







      1










      Total contract sales


      $                         326







      $                         313































      ** 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 2013 first quarter Sale of vacation ownership products revenue, Income before income taxes, Net income, Earnings per share - Basic, and Earnings per share - Diluted to correct prior period misstatements. Earnings per share - Basic and Earnings per share - Diluted are calculated using whole dollars. We now report in Resort management and other services certain external exchange company results previously included in Other and have recast prior year presentation for consistency.


      A-3

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA SEGMENT

      12 Weeks Ended June 20, 2014 and June 14, 2013

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      12 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      June 14, 2013

      **

      Revenues


















      Sale of vacation ownership products

      $                         135


      $              -


      $                         135



      $                         136


      $              -


      $                         136



      Resort management and other services

      60


      -


      60



      55


      -


      55



      Financing

      27


      -


      27



      30


      -


      30



      Rental


      54


      -


      54



      57


      -


      57



      Other


      6


      -


      6



      6


      -


      6



      Cost reimbursements

      81


      -


      81



      75


      -


      75




      Total revenues

      363


      -


      363



      359


      -


      359


      Expenses


















      Cost of vacation ownership products

      37


      -


      37



      46


      -


      46



      Marketing and sales

      62


      -


      62



      62


      -


      62



      Resort management and other services

      39


      -


      39



      39


      -


      39



      Rental

      48


      -


      48



      48


      -


      48



      Other


      3


      -


      3



      2


      -


      2



      Organizational and separation related


      1


      (1)


      -



      -


      -


      -



      Litigation settlement


      (8)


      8


      -



      -


      -


      -



      Royalty fee

      1


      -


      1



      3


      -


      3



      Impairment

      1


      (1)


      -



      -


      -


      -



      Cost reimbursements

      81


      -


      81



      75


      -


      75




      Total expenses

      265


      6


      271



      275


      -


      275


      Gains and other income

      1


      (1)


      -



      -


      -


      -


      Impairment reversals on equity investment

      2


      (2)


      -



      -


      -


      -




      Segment financial results

      $                         101


      $           (9)


      $                           92



      $                           84


      $              -


      $                           84































      As Reported







      As Reported














      12 Weeks Ended







      12 Weeks Ended






      Contract Sales


      June 20, 2014







      June 14, 2013




























      Vacation ownership


      $                         146







      $                         141







      Residential products


      -







      1








      Total contract sales


      $                         146







      $                         142






      ** 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 now report in Resort management and other services certain external exchange company results previously included in Other and have recast prior year presentation for consistency.


      A-4

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA SEGMENT

      24 Weeks Ended June 20, 2014 and June 14, 2013

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      24 Weeks Ended


      Certain


      24 Weeks Ended



      24 Weeks Ended


      Certain


      24 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      June 14, 2013

      **

      Revenues


















      Sale of vacation ownership products

      $                         266


      $              -


      $                         266



      $                         262


      $              -


      $                         262



      Resort management and other services

      114


      -


      114



      108


      -


      108



      Financing

      56


      -


      56



      61


      -


      61



      Rental


      114


      -


      114



      116


      -


      116



      Other


      8


      -


      8



      9


      -


      9



      Cost reimbursements

      171


      -


      171



      156


      -


      156




      Total revenues

      729


      -


      729



      712


      -


      712


      Expenses


















      Cost of vacation ownership products

      79


      -


      79



      86


      -


      86



      Marketing and sales

      124


      -


      124



      126


      -


      126



      Resort management and other services

      75


      -


      75



      76


      -


      76



      Rental

      99


      -


      99



      99


      -


      99



      Other


      5


      -


      5



      5


      -


      5



      Organizational and separation related


      1


      (1)


      -



      -


      -


      -



      Litigation settlement


      (8)


      8


      -



      (1)


      1


      -



      Royalty fee

      3


      -


      3



      4


      -


      4



      Impairment

      1


      (1)


      -



      -


      -


      -



      Cost reimbursements

      171


      -


      171



      156


      -


      156




      Total expenses

      550


      6


      556



      551


      1


      552


      Gains and other income

      2


      (2)


      -



      1


      -


      1


      Impairment reversals on equity investment

      -


      -


      -



      -


      -


      -




      Segment financial results


      $                         181


      $           (8)


      $                         173



      $                         162


      $           (1)


      $                         161































      As Reported







      As Reported














      24 Weeks Ended







      24 Weeks Ended






      Contract Sales


      June 20, 2014







      June 14, 2013




























      Vacation ownership


      $                         286







      $                         284







      Residential products


      6







      1








      Total contract sales


      $                         292







      $                         285






      ** 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 now report in Resort management and other services certain external exchange company results previously included in Other and have recast prior year presentation for consistency.


      A-5

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      ASIA PACIFIC SEGMENT

      12 Weeks Ended June 20, 2014 and June 14, 2013

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      12 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      June 14, 2013

      **

      Revenues


















      Sale of vacation ownership products

      $                             8


      $              -


      $                             8



      $                             8


      $              -


      $                             8



      Resort management and other services

      1


      -


      1



      1


      -


      1



      Financing

      1


      -


      1



      1


      -


      1



      Rental


      2


      -


      2



      2


      -


      2



      Cost reimbursements

      -


      -


      -



      2


      -


      2




      Total revenues

      12


      -


      12



      14


      -


      14


      Expenses


















      Cost of vacation ownership products

      2


      -


      2



      1


      -


      1



      Marketing and sales

      4


      -


      4



      5


      -


      5



      Resort management and other services

      -


      -


      -



      -


      -


      -



      Rental

      3


      -


      3



      3


      -


      3



      Royalty fee

      1


      -


      1



      1


      -


      1



      Cost reimbursements

      -


      -


      -



      2


      -


      2




      Total expenses

      10


      -


      10



      12


      -


      12




      Segment financial results

      $                             2


      $              -


      $                             2



      $                             2


      $              -


      $                             2




















































      As Reported







      As Reported














      12 Weeks Ended







      12 Weeks Ended














      June 20, 2014







      June 14, 2013



























      Contract Sales


      $                             7







      $                             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.


      NOTE: Asia Pacific segment revenues and expenses for the twelve weeks ended June 14, 2013 have been restated to reclassify a portion of Cost reimbursements from the Asia Pacific segment to the Europe segment to correct certain immaterial prior period errors.


      A-6

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      ASIA PACIFIC SEGMENT

      24 Weeks Ended June 20, 2014 and June 14, 2013

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      24 Weeks Ended


      Certain


      24 Weeks Ended



      24 Weeks Ended


      Certain


      24 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      June 14, 2013

      **

      Revenues


















      Sale of vacation ownership products

      $                           14


      $              -


      $                           14



      $                           16


      $              -


      $                           16



      Resort management and other services

      2


      -


      2



      2


      -


      2



      Financing

      2


      -


      2



      2


      -


      2



      Rental


      4


      -


      4



      4


      -


      4



      Cost reimbursements

      2


      -


      2



      4


      -


      4




      Total revenues

      24


      -


      24



      28


      -


      28


      Expenses


















      Cost of vacation ownership products

      3


      -


      3



      3


      -


      3



      Marketing and sales

      8


      -


      8



      9


      -


      9



      Resort management and other services

      1


      -


      1



      1


      -


      1



      Rental

      6


      -


      6



      5


      -


      5



      Royalty fee

      1


      -


      1



      1


      -


      1



      Cost reimbursements

      2


      -


      2



      4


      -


      4




      Total expenses

      21


      -


      21



      23


      -


      23




      Segment financial results


      $                             3


      $              -


      $                             3



      $                             5


      $              -


      $                             5




















































      As Reported







      As Reported














      24 Weeks Ended







      24 Weeks Ended














      June 20, 2014







      June 14, 2013



























      Contract Sales


      $                           14







      $                           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: Asia Pacific segment revenues and expenses for the twenty four weeks ended June 20, 2014 (related to the twelve weeks ended March 28, 2014) and June 14, 2013 have been restated to reclassify a portion of Cost reimbursements from the Asia Pacific segment to the Europe segment to correct certain immaterial prior period errors.


      A-7

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EUROPE SEGMENT

      12 Weeks Ended June 20, 2014 and June 14, 2013

      ($ in millions)























































      As Reported




      As Adjusted



      As Reported




      Europe


      As Adjusted










      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      Rescission


      12 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **

      Revenues




















      Sale of vacation ownership products

      $                             9


      $              -


      $                             9



      $                           25


      $              -


      $                (17)


      $                             8



      Resort management and other services

      9


      -


      9



      8


      -


      -


      8



      Financing

      1


      -


      1



      1


      -


      -


      1



      Rental

      6


      -


      6



      6


      -


      -


      6



      Cost reimbursements

      10


      -


      10



      8


      -


      -


      8




      Total revenues

      35


      -


      35



      48


      -


      (17)


      31


      Expenses




















      Cost of vacation ownership products

      2


      -


      2



      9


      -


      (6)


      3



      Marketing and sales

      6


      -


      6



      7


      (1)


      (2)


      4



      Resort management and other services

      7


      -


      7



      7


      -


      -


      7



      Rental

      4


      -


      4



      5


      -


      -


      5



      Impairment

      -


      -


      -



      1


      (1)


      -


      -



      Cost reimbursements

      10


      -


      10



      8


      -


      -


      8




      Total expenses

      29


      -


      29



      37


      (2)


      (8)


      27




      Segment financial results


      $                             6


      $              -


      $                             6



      $                           11


      $             2


      $                  (9)


      $                             4
























































      As Reported







      As Reported
















      12 Weeks Ended







      12 Weeks Ended
















      June 20, 2014







      June 14, 2013































      Contract Sales


      $                           11







      $                             7








      ** 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: Europe segment revenues and expenses for the twelve weeks ended June 14, 2013 have been restated to reclassify a portion of Cost reimbursements from the Asia Pacific segment to the Europe segment to correct certain immaterial prior period errors.

      A-8

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EUROPE SEGMENT

      24 Weeks Ended June 20, 2014 and June 14, 2013

      ($ in millions)























































      As Reported




      As Adjusted



      As Reported




      Europe


      As Adjusted










      24 Weeks Ended


      Certain


      24 Weeks Ended



      24 Weeks Ended


      Certain


      Rescission


      24 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **

      Revenues




















      Sale of vacation ownership products

      $                           17


      $              -


      $                           17



      $                           32


      $              -


      $                (18)


      $                           14



      Resort management and other services

      14


      -


      14



      13


      -


      -


      13



      Financing

      2


      -


      2



      2


      -


      -


      2



      Rental

      8


      -


      8



      8


      -


      -


      8



      Cost reimbursements

      18


      -


      18



      16


      -


      -


      16




      Total revenues

      59


      -


      59



      71


      -


      (18)


      53


      Expenses




















      Cost of vacation ownership products

      4


      -


      4



      9


      -


      (6)


      3



      Marketing and sales

      11


      -


      11



      13


      (2)


      (2)


      9



      Resort management and other services

      12


      -


      12



      12


      -


      -


      12



      Rental

      7


      -


      7



      8


      -


      -


      8



      Impairment

      -


      -


      -



      1


      (1)


      -


      -



      Cost reimbursements

      18


      -


      18



      16


      -


      -


      16




      Total expenses

      52


      -


      52



      59


      (3)


      (8)


      48




      Segment financial results


      $                             7


      $              -


      $                             7



      $                           12


      $             3


      $                (10)


      $                             5
























































      As Reported







      As Reported
















      24 Weeks Ended







      24 Weeks Ended
















      June 20, 2014







      June 14, 2013































      Contract Sales


      $                           20







      $                           11








      ** 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: Europe segment revenues and expenses for the twenty four weeks ended June 20, 2014 (related to the twelve weeks ended March 28, 2014) and June 14, 2013 have been restated to reclassify a portion of Cost reimbursements from the Asia Pacific segment to the Europe segment to correct certain immaterial prior period errors. In addition, Europe segment first quarter Sale of vacation ownership products revenue and Segment financial results have been restated to correct prior period misstatements.

      A-9

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CORPORATE AND OTHER 

      12 Weeks and 24 Weeks Ended June 20, 2014 and June 14, 2013

      ($ in millions)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      12 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      June 14, 2013

      **

      Expenses


















      Cost of vacation ownership products

      $                             2


      $              -


      $                             2



      $                             1


      $              -


      $                             1



      Financing

      6


      -


      6



      6


      -


      6



      General and administrative

      23


      -


      23



      22


      -


      22



      Organizational and separation related


      -


      -


      -



      2


      (2)


      -



      Royalty fee


      12


      -


      12



      11


      -


      11




      Total expenses

      $                          48


      $           -


      $                          48



      $                          49


      $          (2)


      $                          47









































































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      24 Weeks Ended


      Certain


      24 Weeks Ended



      24 Weeks Ended


      Certain


      24 Weeks Ended










      June 20, 2014


      Charges


      June 20, 2014

      **


      June 14, 2013


      Charges


      June 14, 2013

      **

      Expenses


















      Cost of vacation ownership products

      $                             4


      $              -


      $                             4



      $                             3


      $              -


      $                             3



      Financing

      11


      -


      11



      11


      -


      11



      General and administrative

      45


      -


      45



      43


      -


      43



      Organizational and separation related


      1


      (1)


      -



      3


      (3)


      -



      Consumer Financing Interest


      12


      -


      12



      15


      -


      15



      Royalty fee


      23


      -


      23



      23


      -


      23




      Total expenses

      $                          96


      $          (1)


      $                          95



      $                          98


      $          (3)


      $                          95























      ** 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 consists of results not specifically attributable to an individual segment, including expenses in support of our financing operations, non-capitalizable development expenses supporting overall company development, company-wide general and administrative costs, and the fixed royalty fee payable under the license agreements that we entered into with Marriott International, Inc. in connection with the spin-off, as well as consumer financing interest expense. Beginning with the fourth quarter of 2013 we no longer report Interest expense in Corporate and Other and have recast prior year information for consistency.

      A-10

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)




       

      12 Weeks Ended




      June 20, 2014



      June 14, 2013








      Contract sales



      $                        164



      $                        157








      Revenue recognition adjustments:







      Reportability1


      -



      8


      Europe rescission adjustment2


      -



      17


      Sales Reserve3


      (8)



      (9)


      Other4


      (4)



      (4)

      Sale of vacation ownership products


      $                        152



      $                        169

      1  Adjustment for lack of required downpayment or contract sales in rescission period.

      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




      Recognition


      As Adjusted



      As Reported




      Europe


      Recognition


      As Adjusted










      12 Weeks Ended


      Certain


      Reportability


      12 Weeks Ended



      12 Weeks Ended


      Certain


      Rescission


      Reportability


      12 Weeks Ended










      June 20, 2014


      Charges


      Adjustment


      June 20, 2014

      **


      June 14, 2013


      Charges


      Adjustment


      Adjustment


      June 14, 2013

      **

      Sale of vacation ownership products


      $                         152


      $              -


      $                       -


      $                         152



      $                         169


      $              -


      $                (17)


      $                     (8)


      $                         144


      Less:























      Cost of vacation ownership products 


      43


      -


      -


      43



      57


      -


      (6)


      (3)


      48



      Marketing and sales


      72


      -


      -


      72



      74


      (1)


      (2)


      -


      71





























      Development margin


      $                           37


      $              -


      $                       -


      $                           37



      $                           38


      $             1


      $                  (9)


      $                     (5)


      $                           25






























      Development margin percentage1


      24.2%






      24.2%



      23.1%








      17.1%





























      ** 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.

      A-11

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)

























      24 Weeks Ended











      June 20, 2014



      June 14, 2013















      Contract sales

      $ 326



      $ 313














      Revenue recognition adjustments:






      Reportability1


      (4)



      5


      Europe rescission adjustment2


      -



      18


      Sales Reserve3


      (16)



      (18)


      Other4


      (9)



      (8)

      Sale of vacation ownership products


      $ 297



      $ 310

      1 Adjustment for lack of required downpayment or contract sales in rescission period.

      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




      Recognition


      As Adjusted



      As Reported




      Europe


      Recognition


      As Adjusted










      24 Weeks Ended


      Certain


      Reportability


      24 Weeks Ended



      24 Weeks Ended


      Certain


      Rescission


      Reportability


      24 Weeks Ended










      June 20, 2014


      Charges


      Adjustment


      June 20, 2014

      **


      June 14, 2013


      Charges


      Adjustment


      Adjustment


      June 14, 2013

      **

      Sale of vacation ownership products



      $                         297


      $              -


      $                       4


      $                         301



      $                         310


      $              -


      $                (18)


      $                     (5)


      $                         287


      Less:






















      Cost of vacation ownership products 


      90


      -


      1


      91



      101


      -


      (6)


      (2)


      93



      Marketing and sales


      143


      -


      -


      143



      148


      (2)


      (2)


      -


      144





























      Development margin


      $                           64


      $              -


      $                       3


      $                           67



      $                           61


      $             2


      $                (10)


      $                     (3)


      $                           50






























      Development margin percentage1


      21.4%






      22.0%



      19.8%








      17.4%


      ** 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 2013 first quarter Sale of vacation ownership products, Development margin and Development margin percentage 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 20, 2014



      June 14, 2013















      Contract sales


      $ 146



      $ 142















      Revenue recognition adjustments:








      Reportability1


      -



      5



      Sales Reserve 2


      (7)



      (7)



      Other 3


      (4)



      (4)

      Sale of vacation ownership products


      $ 135



      $ 136

      1 Adjustment for lack of required downpayment or contract sales in rescission period.

      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


      Certain


      Reportability


      12 Weeks Ended



      12 Weeks Ended


      Certain


      Reportability


      12 Weeks Ended










      June 20, 2014


      Charges


      Adjustment


      June 20, 2014

      **


      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **

      Sale of vacation ownership products


      $                                135


      $                  -


      $                             -


      $                              135



      $                              136


      $              -


      $              (5)


      $                              131


      Less:



















      Cost of vacation ownership products 


      37


      -


      -


      37



      46


      -


      (2)


      44



      Marketing and sales

      62


      -


      -


      62



      62


      -


      -


      62



























      Development margin


      $                                  36


      $                  -


      $                             -


      $                                36



      $                                28


      $              -


      $              (3)


      $                                25





















































      Development margin percentage1



      26.3%






      26.3%



      20.8%






      19.5%



























      ** 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.


      A-13

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)

























      24 Weeks Ended











      June 20, 2014



      June 14, 2013















      Contract sales


      $ 292



      $ 285















      Revenue recognition adjustments:







      Reportability1


      (4)



      -


      Sales Reserve 2


      (13)



      (15)


      Other 3


      (9)



      (8)

      Sale of vacation ownership products


      $ 266



      $ 262

      1 Adjustment for lack of required downpayment or contract sales in rescission period.

      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


      Certain


      Reportability


      24 Weeks Ended



      24 Weeks Ended


      Certain


      Reportability


      24 Weeks Ended










      June 20, 2014


      Charges


      Adjustment


      June 20, 2014

      **


      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **

      Sale of vacation ownership products



      $                              266


      $                      -


      $                4


      $                              270



      $                              262


      $              -


      $                -


      $                              262


      Less:


















      Cost of vacation ownership products 


      79


      -


      1


      80



      86


      -


      -


      86



      Marketing and sales

      124


      -


      -


      124



      126


      -


      -


      126



























      Development margin


      $                                63


      $                      -


      $                3


      $                                66



      $                                50


      $              -


      $                -


      $                                50




























      Development margin percentage1


      23.5%






      24.1%



      19.1%






      19.1%


      ** 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.


      A-14

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EBITDA AND ADJUSTED EBITDA

      12 Weeks and 24 Weeks Ended June 20, 2014 and June 14, 2013

      ($ in millions)


















































      As Reported




      As Adjusted


      As Reported




      Europe


      As Adjusted









      12 Weeks Ended


      Certain


      12 Weeks Ended


      12 Weeks Ended


      Certain


      Rescission


      12 Weeks Ended









      June 20, 2014


      Charges


      June 20, 2014

      **

      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **











































      Net income

      $                                   36


      $               (5)


      $                                31


      $                                   30


      $                 3


      $                       (6)


      $                                   27


      Interest expense

      3


      -


      3


      4


      -


      -


      4


      Tax provision                                  

      22


      (4)


      18


      14


      1


      (3)


      12


      Depreciation and amortization

      5


      -


      5


      5


      -


      -


      5



      EBITDA **

      $                                   66


      $               (9)


      $                                57


      $                                   53


      $                 4


      $                       (9)


      $                                   48






























      As Reported




      As Adjusted


      As Reported




      Europe


      As Adjusted









      24 Weeks Ended


      Certain


      24 Weeks Ended


      24 Weeks Ended


      Certain


      Rescission


      24 Weeks Ended









      June 20, 2014


      Charges


      June 20, 2014

      **

      June 14, 2013


      Charges


      Adjustment


      June 14, 2013

      **











































      Net income

      $                                   55


      $               (4)


      $                                51


      $                                   49


      $                 4


      $                       (7)


      $                                   46


      Interest expense

      5


      -


      5


      7


      -


      -


      7


      Tax provision

      35


      (3)


      32


      25


      1


      (3)


      23


      Depreciation and amortization

      9


      -


      9


      11


      -


      -


      11



      EBITDA **

      $                                 104


      $               (7)


      $                                97


      $                                   92


      $                 5


      $                     (10)


      $                                   87


      ** 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 now report consumer financing interest expense separately from all other interest expense. As a result, adjusted EBITDA as presented in these schedules is equivalent to the non-GAAP financial measure adjusted EBITDA, as adjusted presented prior to the third quarter of 2013. In addition, we have restated 2013 first quarter Net income to correct prior period misstatements.

      A-15


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      2014 ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE - DILUTED OUTLOOK


      (In millions, except per share amounts)


















      Fiscal Year 2014 (low)


      Fiscal Year 2014 (high)


      Net income



      $ 95


      $ 101



      Adjustments to reconcile Net income to Adjusted net income








      Organizational and separation related and other charges1


      (1)


      (1)




      Gain on disposition 2


      (2)


      (2)




      Provision for income taxes on adjustments to net income

      1


      1





      Adjusted net income**


      $ 93


      $ 99









      Earnings per share - Diluted 3


      $ 2.72


      $ 2.90



      Adjusted earnings per share - Diluted**, 3


      $ 2.64


      $ 2.82



      Diluted shares3


      35.1


      35.1

      ** 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 and other charges adjustment includes $5 million for organizational and separation related efforts, $1 million for an impairment charge in our North America segment, and $1 million for restructuring / severance costs in our Europe segment, offset by $8 million associated with the settlement of a dispute with a former service provider in our North America segment.

      2 Gain on disposition adjustment includes the gain on the sale of a golf course and adjacent undeveloped land in our North America segment.

      3 Earnings per share - Diluted, Adjusted earnings per share - Diluted, and Diluted shares outlook includes the impact of share repurchase activity only through July 22, 2014.


      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2014 ADJUSTED EBITDA OUTLOOK

      (In millions)
















      Fiscal Year 2014 (low)


      Fiscal Year 2014 (high)

      Adjusted net income **


      $ 93


      $ 99

      Interest expense1


      12


      12

      Tax provision


      66


      70

      Depreciation and amortization


      19


      19


      Adjusted EBITDA**


      $ 190


      $ 200

      ** 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 Interest expense excludes consumer financing interest expense.


      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2014 ADJUSTED DEVELOPMENT MARGIN OUTLOOK





















      Total MVW



      North America







      Fiscal Year 2014 (low)


      Fiscal Year 2014 (high)



      Fiscal Year 2014 (low)


      Fiscal Year 2014 (high)

      Development margin1


      20.5%


      21.5%



      22.8%


      23.8%


      Adjustments to reconcile Development margin to Adjusted development margin











      Other charges2


      0.1%


      0.1%



      0.0%


      0.0%



      Revenue recognition reportability


      0.4%


      0.4%



      0.2%


      0.2%




      Adjusted development margin**, 1


      21.0%


      22.0%



      23.0%


      24.0%

      ** 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 $1 million for restructuring / severance costs in our Europe segment recorded under the "Marketing and sales" caption.


      A - 16

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2014 ADJUSTED FREE CASH FLOW OUTLOOK

      (In millions)
















      Fiscal Year 2014 (low)


      Fiscal Year 2014 (high)


      Adjusted net income **

      $                         93


      $                        99



      Adjustments to reconcile Adjusted net income to net cash 






      provided by operating activities:







      Adjustments for non-cash items1

      68


      69




      Deferred income taxes / income taxes payable

      10


      12




      Net changes in assets and liabilities:








      Notes receivable originations

      (273)


      (270)





      Notes receivable collections

      285


      287





      Inventory


      34


      36





      Liability for Marriott Rewards customer loyalty program

      (32)


      (31)





      Organizational and separation related and other charges

      1


      1





      Other working capital changes

      3


      (2)


      Net cash provided by operating activities

      189


      201



      Capital expenditures for property and equipment (excluding inventory)







      Organizational and separation related capital expenditures

      (3)


      (3)




      Other


      (23)


      (23)



      Increase in restricted cash

      -


      -



      Borrowings from securitization transactions                                                                    

      245


      250



      Repayment of debt related to securitizations

      (220)


      (222)





      Free cash flow**

      188


      203


      Add:









      Organizational and separation related and other charges

      2


      2





      Adjusted free cash flow**

      $                      190


      $                      205










      ** 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.










      1Includes depreciation, amortization of debt issuance costs, provision for loan losses, impairment activity, and share-based compensation.


      NOTE: We now include borrowings from securitization transactions and repayment of debt related to securitizations in our free cash flow. As a result, free cash flow as presented in this schedule is equivalent to the non-GAAP financial measure adjusted free cash flow presented prior to the fourth quarter of 2013, and adjusted free cash flow presented in this schedule is equivalent to the non-GAAP financial measure adjusted free cash flow, as adjusted presented prior to the fourth quarter of 2013.


      A-17

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2014 NORMALIZED ADJUSTED FREE CASH FLOW OUTLOOK

      (In millions)
























      Current Guidance












      Low


      High


      Mid-Point


      Adjustments


      Normalized


      Adjusted net income **


      $      93


      $      99


      $               96


      $                     -


      $                  96



      Adjustments to reconcile Adjusted net income to net cash













      provided by operating activities:














      Adjustments for non-cash items1


      68


      69


      69


      -


      69




      Deferred income taxes / income taxes payable


      10


      12


      11


      (1)

      2

      10




      Net changes in assets and liabilities:















      Notes receivable originations


      (273)


      (270)


      (272)


      -


      (272)





      Notes receivable collections


      285


      287


      286


      -


      286





      Inventory



      34


      36


      35


      (35)

      3

      -





      Liability for Marriott Rewards customer loyalty program


      (32)


      (31)


      (32)


      32

      4

      -





      Organizational and separation related and other charges



      1


      1


      1


      (1)

      5

      -





      Other working capital changes


      3


      (2)


      1


      (11)

      6

      (10)


      Net cash provided by operating activities


      189


      201


      195


      (16)


      179



      Capital expenditures for property and equipment (excluding inventory)















      Organizational and separation related capital expenditures


      (3)


      (3)


      (3)


      3

      5

      -




      Other



      (23)


      (23)


      (23)


      5

      7

      (18)



      Increase in restricted cash


      -


      -


      -


      -


      -



      Borrowings from securitization transactions


      245


      250


      248


      (35)

      8

      213



      Repayment of debt related to securitizations

      (220)


      (222)


      (221)


      -


      (221)





      Free cash flow**


      188


      203


      196


      (43)


      153


      Add:
















      Organizational and separation related and other charges



      2


      2


      2


      (2)


      -





      Adjusted free cash flow**


      $    190


      $    205


      $             198


      $                   (45)


      $                153

      ** 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 now include borrowings from securitization transactions and repayment of debt related to securitizations in our free cash flow. As a result, free cash flow as presented in this schedule is equivalent to the non-GAAP financial measure adjusted free cash flow presented prior to the fourth quarter of 2013, and adjusted free cash flow presented in this schedule is equivalent to the non-GAAP financial measure adjusted free cash flow, as adjusted presented prior to the fourth quarter of 2013.




















      1 Includes depreciation, amortization of debt issuance costs, provision for loan losses, impairment activity, and share-based compensation.


      2 Represents cash taxes slightly lower than tax provision.


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


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


      5 Represents costs associated with organizational and separation related efforts (efforts projected to be completed in 2014), impairment activity, and restructuring / severance costs in our Europe segment, offset by the settlement of a dispute with a former service provider.


      6 Represents normalized other working capital changes.


      7 Represents normalized capital expenditures for property and equipment.


      8 Represents normalized borrowings from securitization transactions.


      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, and Adjusted Development Margin, that exclude certain charges incurred in the 12 weeks and 24 weeks ended June 20, 2014 and June 14, 2013, exclude the gain on the disposition of a golf course and adjacent undeveloped land in the 12 weeks and 24 weeks ended June 20, 2014, and exclude adjustments related to the extension of rescission periods in our Europe segment ("Europe Rescission Adjustments") in the 12 weeks and 24 weeks ended June 14, 2013, because these non-GAAP financial measures allow for period-over-period comparisons of our on-going core operations before the impact of certain charges, gains and Europe Rescission Adjustments.  These non-GAAP financial measures also facilitate our comparison of results from our on-going core operations before certain charges, gains and Europe Rescission Adjustments with results from other vacation ownership companies.
















              Certain Charges - 12 weeks and 24 weeks ended June 20, 2014.  In our Statement of Operations for the 12 weeks ended June 20, 2014, we recorded $8 million of net pre-tax income, which included $8 million of income associated with the settlement of a dispute with a former service provider in our North America segment recorded under the "Litigation settlement" caption and the reversal of a $2 million reserve for remaining costs we expect to incur in connection with our interest in an equity method investment in a joint venture project in our North America segment recorded under the "Impairment reversals on equity investment" caption, partially offset by $1 million of organizational and separation related costs recorded under the "Organizational and separation related" caption and a $1 million impairment charge associated with a project in our North America segment recorded under the "Impairment" caption.  In our Statement of Operations for the 24 weeks ended June 20, 2014, we recorded $5 million of net pre-tax income, which included $8 million of income associated with the settlement of a dispute with a former service provider in our North America segment recorded under the "Litigation settlement" caption, partially offset by $2 million of organizational and separation related costs recorded under the "Organizational and separation related" caption and a $1 million impairment charge associated with a project in our North America segment recorded under the "Impairment" caption.  
















               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 $4 million of net 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 joint venture project in our North America segment recorded under the "Impairment reversals on equity investment" caption, $2 million of organizational and separation related costs recorded under the "Organizational and separation related" caption, $1 million of severance costs in our Europe segment recorded under the "Marketing and sales" caption, and a $1 million pre-tax non-cash impairment charge related to a leased golf course at a project in our Europe segment recorded under the "Impairment" 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 joint venture project in our North America segment recorded under the "Impairment reversals on equity investment" caption.  In our Statement of Operations for the 24 weeks ended June 14, 2013, we recorded $5 million of net 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 joint venture project in our North America segment recorded under the "Impairment reversals on equity investment" caption, $3 million of organizational and separation related costs recorded under the "Organizational and separation related" caption, $2 million of severance costs in our Europe segment recorded under the "Marketing and sales" caption, and a $1 million pre-tax non-cash impairment charge related to a leased golf course at a project in our Europe segment recorded under the "Impairment" 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 joint venture project in our North America segment recorded under the "Impairment reversals on equity investment" caption, and a $1 million reversal of a previously recorded litigation settlement related to a 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.  

      A-19

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NON-GAAP FINANCIAL MEASURES
















            Gain on the disposition of a golf course and adjacent undeveloped land - 12 weeks and 24 weeks ended June 20, 2014.   In our Statement of Operations for the 12 weeks ended June 20, 2014, we recorded a net $1 million gain associated with the sale of a golf course and adjacent undeveloped land in our North America segment under the "Gains and other income" caption.  In our Statement of Operations for the 24 weeks ended June 20, 2014, we recorded a net $2 million gain associated with the sale of a golf course and adjacent undeveloped land in our North America segment under the "Gains and other income" caption.
















             Europe Rescission Adjustments - 12 weeks and 24 weeks ended June 14, 2013.   In the second quarter of 2013, 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 provided compliant documentation to purchasers for whom the extended rescission period had not yet expired.  As compliant documentation was subsequently provided as part of the corrective actions we took, 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.

















              12 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.  

















              24 weeks ended June 14, 2013.  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.  
















      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 certain 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, certain 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 is defined as earnings, or net income, before interest expense (excluding consumer financing interest expense), provision for income taxes, depreciation and amortization.  For purposes of our EBITDA calculation (which previously adjusted for consumer financing interest expense), we do not adjust for consumer financing interest expense because the associated 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.  Further, we consider consumer financing interest expense to be an operating expense of our business.  Beginning with the third quarter of 2013, we report consumer financing interest expense separately from all other interest expense.  As a result, adjusted EBITDA as presented in these schedules is equivalent to the non-GAAP financial measure adjusted EBITDA, as adjusted presented prior to the third quarter of 2013.



















      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 it, 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, which reflects additional adjustments for certain charges, gains and Europe Rescission Adjustments, as itemized in the discussion of Adjusted Net Income above.  We evaluate Adjusted EBITDA as an indicator of operating performance because it allows for period-over-period comparisons of our on-going core operations before the impact of certain charges, gains and Europe Rescission Adjustments.  Together, EBITDA and Adjusted EBITDA facilitate our comparison of results from our on-going core operations before the impact of certain charges, gains and Europe Rescission Adjustments with results from other vacation ownership companies. 



















      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, changes in restricted cash, and the borrowing and repayment activity related to our securitizations.  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.  We now include borrowings from securitization transactions and repayment of debt related to securitizations in our free cash flow. As a result, free cash flow as presented in this schedule is equivalent to the non-GAAP financial measure adjusted free cash flow presented prior to the fourth quarter of 2013, and adjusted free cash flow presented in this schedule is equivalent to the non-GAAP financial measure adjusted free cash flow, as adjusted presented prior to the fourth quarter of 2013.



















      Adjusted Free Cash Flow.  We also evaluate Adjusted Free Cash Flow, which reflects additional adjustments for organizational and separation related, litigation, and other cash charges, as referred to in the discussion of Adjusted Net Income above.  We 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, excluding the impact of organizational and separation related, litigation, and other cash charges.  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)


      January 3,



      June 20, 2014


      2014

      ASSETS




      Cash and cash equivalents

      $                   170


      $            200

      Restricted cash (including $21 and $34 from VIEs, respectively)

      42


      86

      Accounts and contracts receivable (including $4 and $5 from VIEs, respectively)

      121


      109

      Vacation ownership notes receivable (including $621 and $719 from VIEs, respectively)

      920


      970

      Inventory

      826


      870

      Property and equipment

      215


      254

      Other 

      116


      143

            Total Assets

      $                2,410


      $         2,632






      LIABILITIES AND EQUITY




      Accounts payable

      $                     75


      $            129

      Advance deposits

      55


      48

      Accrued liabilities (including $0 and $1 from VIEs, respectively)

      168


      185

      Deferred revenue

      19


      19

      Payroll and benefits liability

      67


      82

      Liability for Marriott Rewards customer loyalty program

      100


      114

      Deferred compensation liability

      39


      37

      Mandatorily redeemable preferred stock of consolidated subsidiary

      40


      40

      Debt (including $566 and $674 from VIEs, respectively)

      570


      678

      Other

      45


      31

      Deferred taxes

      58


      60

            Total Liabilities

      1,236


      1,423






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

      -


      -

      Common stock - $.01 par value; 100,000,000 shares authorized; 35,878,433 and 35,637,765 shares issued, respectively

      -


      -


      Treasury stock - at cost; 2,175,224and 505,023 shares, respectively

      (115)


      (26)

      Additional paid-in capital

      1,129


      1,130

      Accumulated other comprehensive income

      23


      23

      Retained earnings

      137


      82

            Total Equity

      1,174


      1,209






            Total Liabilities and Equity

      $                2,410


      $         2,632






      The abbreviation VIEs above means Variable Interest Entities.




                       A-22

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

      (In millions)

      (Unaudited)




      24 weeks ended




      June 20, 2014


      June 14, 2013

       OPERATING ACTIVITIES 





       Net income 


      $55


      $49

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






       Depreciation 


      9


      11


       Amortization of debt issuance costs 


      3


      3


       Provision for loan losses 


      15


      18


       Share-based compensation 


      6


      6


       Gain on disposal of property and equipment, net 


      (2)


      (1)


       Deferred income taxes 


      (5)


      (1)


       Impairment charges 


      1


      1


       Net change in assets and liabilities: 






      Accounts and contracts receivable


      (12)


      (1)


      Notes receivable originations


      (104)


      (100)


      Notes receivable collections


      137


      148


      Inventory


      37


      22


      Other assets


      27


      -


      Accounts payable, advance deposits and accrued liabilities


      (56)


      (83)


      Liability for Marriott Rewards customer loyalty program


      (14)


      (25)


      Deferred revenue


      -


      (10)


      Payroll and benefit liabilities


      (15)


      (7)


      Deferred compensation liability


      2


      (8)


      Other liabilities


      15


      12


       Other, net 


      (1)


      -







                       Net cash provided by operating activities 


      98


      34

       INVESTING ACTIVITIES 






       Capital expenditures for property and equipment (excluding inventory) 


      (3)


      (7)


       Decrease in restricted cash 


      44


      4


       Dispositions, net 


      33


      3







                       Net cash provided by investing activities 


      74


      -

       FINANCING ACTIVITIES 






       Borrowings from securitization transactions 


      23


      111


       Repayment of debt related to securitization transactions 


      (131)


      (142)


       Borrowings on Revolving Corporate Credit Facility 


      -


      25


       Repayment of Revolving Corporate Credit Facility 


      -


      (25)


       Purchase of treasury stock 


      (89)


      2


       Proceeds from stock option exercises 


      1


      -


       Payment of withholding taxes on vesting of restricted stock units 


      (6)


      (4)







                       Net cash used in financing activities 


      (202)


      (33)








       Effect of changes in exchange rates on cash and cash equivalents 


      -


      -







       (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS 


      (30)


      1







       CASH AND CASH EQUIVALENTS, beginning of period 


      200


      103







       CASH AND CASH EQUIVALENTS, end of period 


      $170


      $104

      Logo - http://photos.prnewswire.com/prnh/20130702/CG40568LOGO

      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.