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 Third Quarter 2012 Financial Results


      News provided by

      Marriott Vacations Worldwide Corporation

      Oct 18, 2012, 08:00 ET

      Share this article

      Share this article


      ORLANDO, Fla., Oct. 18, 2012 /PRNewswire/ -- Today, Marriott Vacations Worldwide Corporation (NYSE: VAC), the leading global pure-play vacation ownership company, reported third quarter 2012 financial results and updated the company's full-year guidance for 2012 based upon continued positive trends in its North America segment.

      Third Quarter 2012 highlights include:

      • Adjusted EBITDA, as adjusted for organizational and separation related costs in connection with the company's spin-off from Marriott International, Inc. (the "Spin-Off"), totaled $33 million, a $17 million increase from the third quarter of 2011, on an adjusted pro forma basis.
      • North America segment contract sales increased 13 percent to $143 million; volume per guest (VPG) increased 19 percent year-over-year to $3,051.
      • Adjusted development margin increased to 20.9 percent in the third quarter of 2012 from 9.0 percent in the third quarter of 2011; North America adjusted development margin increased to 23.8 percent from 9.3 percent in the third quarter of 2011.
      • Adjusted fully diluted earnings per share (EPS) in the third quarter were $0.23.
      • Organizational and separation plan related to the Spin-Off is expected to drive $15 million to $20 million of annualized savings by 2014.
      • The company is raising full-year guidance for Adjusted EBITDA as adjusted to $130 million to $140 million and Adjusted EPS to $1.17 to $1.31.

      Third quarter 2012 reported net income totaled $6 million, or $0.17 per diluted share, compared to reported net loss of $221 million in the third quarter of 2011. Results for 2011 reflected pre-tax non-cash impairment charges and reversals of $320 million. Reported development margin increased to 16.6 percent in the third quarter of 2012 from 3.5 percent in the third quarter of 2011.

      Third quarter 2012 adjusted net income totaled $8 million, a $5 million increase from $3 million of adjusted net income on a pro forma basis in the third quarter of 2011. Third quarter 2012 adjusted results exclude $3 million of pre-tax charges related to organizational and separation related efforts. Third quarter 2011 adjusted results include $18 million of pre-tax pro forma adjustments to reflect the company's position as if it were a standalone, public company since the beginning of 2011 rather than from the date of the Spin-Off in November 2011. Results for 2011 also exclude $320 million of pre-tax non-cash impairment charges and reversals and $5 million of pre-tax charges comprised of costs related to Americans with Disabilities Act ("ADA") compliance, Hurricane Irene damage at a resort in the Bahamas and claims asserted related to a Luxury segment project. In addition, adjusted development margin is adjusted for the impact of revenue reportability.

      Non-GAAP financial measures, such as Adjusted EBITDA (earnings before interest expense, taxes, depreciation and amortization) as adjusted, Adjusted EBITDA on an adjusted pro forma basis, adjusted net income, adjusted net income on a pro forma basis and adjusted development margin are reconciled in the Press Release Schedules that follow. Adjustments are shown on schedule A-1 and described in further detail on schedule A-18.

      "Our strong third quarter performance continues to underscore the successful execution of our top-line growth and margin expansion strategies. In our key North America segment, we again generated solid year-over-year growth in contract sales, VPG and development margin," said Stephen P. Weisz, president and chief executive officer. "In connection with our separation efforts from Marriott International and related evaluation of our organizational structure, we expect to drive $15 million to $20 million of annualized cost savings by 2014."

      Weisz concluded, "Given three consecutive quarters of strong performance and a positive outlook for the fourth quarter, we are raising our full year Adjusted EBITDA as adjusted guidance to $130 million to $140 million from $115 million to $125 million."

      Third Quarter 2012 Results

      For the third quarter, which ended September 7, 2012, total revenues were $383 million, including $78 million in cost reimbursements. Total revenues increased $5 million from the third quarter of 2011 reflecting higher rental revenues, resort management and other services revenues and cost reimbursements. These increases were partially offset by lower financing revenues from lower interest income on a declining vacation ownership notes receivable portfolio and lower revenues from the sale of vacation ownership products due to lower revenue reportability.

      Total company-owned contract sales were $171 million, a 4 percent increase from $164 million in the third quarter of 2011, driven by a 13 percent increase in contract sales in the North America segment, partially offset by lower contract sales in the Europe, Luxury and Asia Pacific segments. 

      Development margin as reported was $24 million, a $19 million increase from the third quarter of 2011.  This increase was driven by higher total company-owned contract sales, reductions in the cost of vacation ownership products mainly from favorable product cost true-up activity totaling $13 million, and lower marketing and sales expenses, partially offset by the impact of lower revenue reportability year-over-year.

      Reported development margin increased 13.1 percentage points to 16.6 percent in the third quarter of 2012 from 3.5 percent in the prior year quarter. Excluding the impacts of revenue reportability, primarily in the North America segment, and other charges, adjusted development margin increased 11.9 percentage points to 20.9 percent in the third quarter of 2012 from 9.0 percent in the third quarter of 2011. The impact of revenue reportability and other charges is illustrated on schedules A-12 through A-15.

      Rental revenues totaled $57 million, an 8 percent increase from the third quarter of 2011, reflecting higher demand for rental inventory. Transient keys rented increased 11 percent on a company-wide basis, as additional available keys to rent were higher as more owners elected to exchange Marriott Vacation Club Destination points for alternative usage options. Rental revenue net of expenses was a loss of $1 million, a $1 million improvement from the third quarter of 2011, reflecting higher redemption costs associated with Marriott Rewards points issued prior to the Spin-Off, which partially offset the increase in revenues.

      Resort management and other services revenues totaled $60 million, a 5 percent increase over the third quarter of 2011, reflecting higher annual fees in connection with the company's Marriott Vacation Club Destinations program. The company generated $12 million of resort management and other services revenues, net of expenses, a $2 million increase from the third quarter of 2011. 

      Adjusted EBITDA, as adjusted for organizational and separation related costs and other charges, was $33 million in the third quarter of 2012, an increase of $17 million from Adjusted EBITDA on a pro forma basis of $16 million in the third quarter of 2011. Third quarter 2012 reported net income totaled $6 million compared to reported net loss of $221 million in the third quarter of 2011.

      Segment Results

      North America

      Total North America contract sales increased $15 million, or 13 percent, to $143 million in the third quarter of 2012. VPG increased 19 percent to $3,051 in the third quarter of 2012 from $2,560 in the third quarter of 2011, driven by higher pricing and improved closing efficiency.

      Revenues from the sale of vacation ownership products increased $12 million to $122 million in the third quarter, driven mainly by the $15 million increase in contract sales and $5 million in lower vacation ownership notes receivable reserve activity due to improved default and delinquency activity, offset partially by $8 million of lower year-over-year revenue reportability. The $8 million of lower revenue reportability included $6 million of unfavorable revenue reportability in the third quarter of 2011 compared to $14 million of unfavorable revenue reportability in the third quarter of 2012 resulting from certain financed sales not having met the downpayment requirement for revenue recognition purposes by the end of the quarter. Reported development margin increased 14.4 percentage points to 20.5 percent in the third quarter of 2012 as compared to 6.1 percent in the prior year quarter. Excluding the impact of revenue reportability and other charges, adjusted development margin increased 14.5 percentage points to 23.8 percent in the third quarter of 2012 from 9.3 percent in the third quarter of 2011. The impact of revenue reportability is illustrated on schedules A-14 through A-15.

      Third quarter 2012 North America adjusted segment results increased $19 million to $71 million from $52 million in adjusted segment results on a pro forma basis in the third quarter of 2011. The increase was driven by $18 million of higher development margin and $5 million of higher resort management and other services revenues, net of expenses. These increases were partially offset by $1 million of lower rental revenues net of expenses resulting from higher than expected redemption costs associated with Marriott Rewards points issued prior to the Spin-Off, and $3 million of lower financing revenues from a declining notes receivable portfolio.

      The increase in development margin primarily reflected $12 million of higher favorable product cost true-up activity as well as the impact of higher contract sales, lower vacation ownership notes receivable reserve activity and lower marketing and sales expenses, partially offset by the impact of revenue reportability year-over-year. The favorable product cost true-up activity related mainly to higher revenues the company expects to generate over the life of the projects, as it aligned its assumptions around future price increases with the increases it has been able to achieve since the launch of the points program two years ago. To a lesser extent, the product cost true-up activity also reflects lower overall development costs on projects the company is completing.

      Reported North America segment financial results increased $17 million year-over-year to $70 million in the third quarter of 2012.

      Luxury and Europe

      As the Luxury and Europe segments continue to sell through their remaining inventory, combined third quarter 2012 gross contract sales declined $17 million to $13 million, primarily driven by $12 million of lower joint venture contract sales in the Luxury segment. Adjusted segment results for Luxury and Europe were break-even in the third quarter, a $1 million decrease from 2011, reflecting the impact of lower contract sales partially offset by lower marketing and sales expenses. Reported Luxury and Europe combined segment financial results increased $113 million in the third quarter of 2012, as 2011 results included $111 million of pre-tax non-cash impairment charges and reversals. 

      Asia Pacific

      Asia Pacific contract sales declined $3 million to $15 million in the third quarter of 2012. Total revenues declined $2 million to $20 million and segment results declined $1 million to $1 million in the third quarter of 2012 from the third quarter of 2011 primarily reflecting lower revenues from the sale of vacation ownership products.

      Organizational and Separation Plan

      In connection with its continued organizational and separation related activities, the company expects the total future spending for these efforts will be approximately $30 million to $35 million, with costs being incurred in 2012 through 2014. This includes work to complete its separation from Marriott International, Inc., including discontinuing certain technology, human resources and other administrative services currently being performed under transitional service agreements, as well as costs to improve overall organizational effectiveness. The company anticipates annualized savings associated with these efforts to be between $15 million and $20 million, with the full benefit being realized by 2014.

      Balance Sheet and Liquidity

      On September 7, 2012, cash and cash equivalents totaled $212 million. Since the end of 2011, real estate inventory balances declined $62 million to $891 million, including $440 million of finished goods, $164 million of work-in-process and $287 million of land and infrastructure. The company had $793 million in corporate level debt outstanding at the end of the third quarter of 2012, a decline of $57 million from year-end 2011, including $790 million in non-recourse securitized notes. The company had $195 million in available capacity under its revolving credit facility after taking into account letters of credit and $47 million of vacation ownership notes receivable eligible for securitization.

      Outlook

      For the full year 2012, the company is increasing its Adjusted EBITDA as adjusted, adjusted net income and adjusted fully diluted earnings per share guidance based upon three quarters of positive trends in company development margin improvement and higher North America contract sales and VPG. North America contract sales are expected to increase between 12 percent and 14 percent on a full year basis; however, the company is reducing its gross contract sales growth guidance to reflect the impact of closing sales centers in the Asia Pacific segment as well as its decision to sell the remaining luxury inventory through the North America points program.


      Current Guidance

      Previous Guidance

      Adjusted EBITDA as adjusted

      $130 million to $140 million

      $115 million to $125 million

      Gross contract sales growth

      2 percent to 4 percent

      4 percent to 8 percent

      North America contract sales growth

      12 percent to 14 percent

      n/a

      Adjusted net income

      $42 million to $47 million

      $37 million to $43 million

      Adjusted fully diluted earnings per share

      $1.17 to $1.31

      $1.03 to $1.17

      Adjusted free cash flow

      $130 million to 145 million

      $130 million to $145 million

      See schedule A-17 for a reconciliation of Adjusted EBITDA and adjusted free cash flow.

      Third Quarter 2012 Earnings Conference Call

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

      An audio replay of the conference call will be available for seven days and can be accessed at (800) 406-7325 or (303) 590-3030 for international callers. The replay passcode is 4564288. The webcast will also be available on the company's website for 90 days following the call.

      About Marriott Vacations Worldwide Corporation

      Marriott Vacations Worldwide Corporation is the leading global pure-play vacation ownership company. Through a Spin-Off in late 2011, Marriott Vacations Worldwide was established as a separate, public company focusing primarily on vacation ownership experiences. Since entering the industry in 1984 as part of Marriott International, Inc., the company earned its position as a leader and innovator in vacation ownership products. The company preserves high standards of excellence in serving its customers, investors and associates while maintaining a long-term relationship with Marriott International. Marriott Vacations Worldwide offers a diverse portfolio of quality products, programs and management expertise with more than 60 resorts and more than 420,000 Owners and Members. Its brands include: Marriott Vacation Club, The Ritz-Carlton Destination Club and Grand Residences by Marriott. For more information, please visit www.marriottvacationsworldwide.com.

      Note on forward-looking statements: This press release and accompanying schedules contain "forward-looking statements" within the meaning of federal securities laws, including statements about earnings trends, estimates, and assumptions, and similar statements concerning anticipated future events and expectations that are not historical facts. We caution you that these statements are not guarantees of future performance and are subject to numerous risks and uncertainties, including volatility in the economy and the credit markets, supply and demand changes for vacation ownership and residential products, competitive conditions; the availability of capital to finance growth, and other matters referred to under the heading "Risk Factors" contained in our Annual Report on 10-K for the year ended December 30, 2011 filed with the U.S. Securities and Exchange Commission (the "SEC") and in subsequent SEC filings, any of which could cause actual results to differ materially from those expressed in or implied in this presentation. These statements are made as of October 18, 2012 and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.

      Press Release Schedules Follow

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      PRESS RELEASE SCHEDULES

      QUARTER 3, 2012

      TABLE OF CONTENTS


















      Consolidated Statements of Operations - 12 Weeks Ended September 7, 2012 and September 9, 2011

       A-1

















      Consolidated Statements of Operations - 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-2

















      North America Segment Financial Results - 12 Weeks Ended September 7, 2012 and September 9, 2011

       A-3

















      North America Segment Financial Results - 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-4

















      Luxury Segment Financial Results - 12 Weeks Ended September 7, 2012 and September 9, 2011

       A-5

















      Luxury Segment Financial Results - 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-6

















      Europe Segment Financial Results - 12 Weeks Ended September 7, 2012 and September 9, 2011

       A-7

















      Europe Segment Financial Results - 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-8

















      Asia Pacific Segment Financial Results - 12 Weeks Ended September 7, 2012 and September 9, 2011

       A-9

















      Asia Pacific Segment Financial Results - 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-10

















      Corporate and Other Financial Results - 12 Weeks and 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-11

















      Consolidated Gross Company-Owned Contract Sales to Sale of Vacation Ownership Products and Adjusted Development Margin

            (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 12 Weeks Ended September 7, 2012 and September 9, 2011

       A-12

















      Consolidated Gross Company-Owned Contract Sales to Sale of Vacation Ownership Products and Adjusted Development Margin

           (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-13

















      North America Gross Company-Owned Contract Sales to Sale of Vacation Ownership Products and Adjusted Development Margin

          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 12 Weeks Ended September 7, 2012 and September 9, 2011

       A-14

















      North America Gross Company-Owned Contract Sales to Sale of Vacation Ownership Products and Adjusted Development Margin

          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-15

















      EBITDA, Adjusted EBITDA and Pro Forma Adjusted EBITDA - 12 Weeks and 36 Weeks Ended September 7, 2012 and September 9, 2011

       A-16

















      EBITDA, Adjusted EBITDA and Adjusted Free Cash Flow - 2012 Outlook

       A-17

















      Non-GAAP Financial Measures                                                                                                   


       A-18

















      Interim Consolidated Balance Sheets

       A-20

















      Interim Consolidated Statements of Cash Flows

       A-21

      A-1

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED STATEMENTS OF OPERATIONS

      12 Weeks Ended September 7, 2012 and September 9, 2011

      (In millions, except per share amounts)













































      As Adjusted










      As Reported




      As Adjusted



      As Reported






      Pro-Forma










      12 Weeks Ended


      Other


      12 Weeks Ended



      12 Weeks Ended


      Other




      12 Weeks Ended










      September 7, 2012


      Charges


      September 7, 2012

      **


      September 9, 2011


      Charges


      Pro-Forma


      September 9, 2011

      **

      Revenues




















      Sale of vacation ownership products

      $ 146


      $ -


      $ 146



      $ 147


      $ -


      $ -


      $ 147



      Resort management and other services

      60


      -


      60



      57


      -


      -


      57



      Financing


      35


      -


      35



      39


      -


      -


      39



      Rental


      57


      -


      57



      53


      -


      -


      53



      Other


      7


      -


      7



      5


      -


      -


      5



      Cost reimbursements


      78


      -


      78



      77


      -


      -


      77







      Total revenues


      383


      -


      383



      378


      -


      -


      378


      Expenses




















      Cost of vacation ownership products

      42


      -


      42



      61


      (5)


      -


      56



      Marketing and sales


      80


      -


      80



      81


      -


      -


      81



      Resort management and other services

      48


      (1)


      47



      47


      -


      -


      47



      Financing


      5


      -


      5



      6


      -


      -


      6



      Rental


      58


      -


      58



      55


      -


      -


      55



      Other


      3


      -


      3



      5


      -


      -


      5



      General and administrative


      22


      (2)


      20



      18


      -


      -


      18



      Interest


      15


      -


      15



      10


      -


      4


      14



      Royalty fee


      14


      -


      14



      -


      -


      14


      14



      Impairment


      -


      -


      -



      324


      (324)


      -


      -



      Cost reimbursements


      78


      -


      78



      77


      -


      -


      77







      Total expenses


      365


      (3)


      362



      684


      (329)


      18


      373


      Impairment reversals on equity investment

      -


      -


      -



      4


      (4)


      -


      -







      Income before income taxes

      18


      3


      21



      (302)


      325


      (18)


      5


      Provision for income taxes


      (12)


      (1)


      (13)



      81


      (91)


      8


      (2)


      Net income


      $ 6


      $ 2


      $ 8



      $ (221)


      $ 234


      $ (10)


      $ 3
















































      Earnings per share - Basic


      $ 0.18




      $ 0.25


































      Earnings per share - Diluted


      $ 0.17




      $ 0.23


































      Basic Shares



      34.4




      34.4











      Diluted Shares



      36.2




      36.2

































































      As Reported







      As Reported






      Gross Contract Sales










      12 Weeks Ended







      12 Weeks Ended


      Cancellation




      12 Weeks Ended










      September 7, 2012







      September 9, 2011


      Reversal




      September 9, 2011

























      Contract Sales



















      Company-Owned



















      Vacation ownership


      $ 171







      $ 163


      $ -




      $ 163




      Residential products


      -







      1


      -




      1







      Total company-owned contract sales

      171







      164


      -




      164



      Joint Venture




















      Vacation ownership


      -







      2


      -




      2




      Residential products


      -







      10


      -




      10







      Subtotal


      -







      12


      -




      12



      Cancellation reversal


      -







      3


      (3)




      -







      Total joint venture contract sales


      -







      15


      (3)




      12


      Total contract sales


      $ 171







      $ 179


      $ (3)




      $ 176






























































































      ** Denotes non-GAAP financial measures. Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.






      A-2

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED STATEMENTS OF OPERATIONS

      36 Weeks Ended September 7, 2012 and September 9, 2011

      (In millions, except per share amounts)
































      As Reported

      36 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **


      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      36 Weeks Ended

      September 9, 2011

      **

      Revenues




















      Sale of vacation ownership products   

      $                                  425


      $                       -


      $                                    425



      $                                          442


      $                       -


      $                       -


      $                                    442



      Resort management and other services  

      176


      -


      176



      165


      -


      -


      165



      Financing 


      106


      -


      106



      119


      -


      -


      119



      Rental 


      167


      -


      167



      148


      -


      -


      148



      Other 


      21


      -


      21



      20


      -


      -


      20



      Cost reimbursements 


      243


      -


      243



      235


      -


      -


      235





      Total revenues

      1,138


      -


      1,138



      1,129


      -


      -


      1,129


      Expenses




















      Cost of vacation ownership products

      141


      -


      141



      177


      (6)


      -


      171



      Marketing and sales  


      232


      (1)


      231



      235


      (2)


      -


      233



      Resort management and other services 

      141


      (1)


      140



      138


      -


      -


      138



      Financing 


      18


      -


      18



      19


      -


      -


      19



      Rental 


      158


      -


      158



      149


      -


      -


      149



      Other


      8


      -


      8



      9


      -


      -


      9



      General and administrative

      69


      (10)


      59



      56


      -


      -


      56



      Interest 


      42


      -


      42



      32


      -


      10


      42



      Royalty fee


      41


      -


      41



      -


      -


      43


      43



      Impairment 


      -


      -


      -



      324


      (324)


      -


      -



      Cost reimbursements 

      243


      -


      243



      235


      -


      -


      235





      Total expenses

      1,093


      (12)


      1,081



      1,374


      (332)


      53


      1,095


      Impairment reversals on equity investment

      2


      (2)


      -



      4


      (4)


      -


      -





      Income before income taxes

      47


      10


      57



      (241)


      328


      (53)


      34


      Provision for income taxes

      (24)


      (4)


      (28)



      55


      (92)


      20


      (17)


      Net income


      $                                    23


      $                      6


      $                                      29



      $                                        (186)


      $                  236


      $                   (33)


      $                                      17
















































      Earnings per share - Basic


      $                                 0.68




      $                                   0.87


































      Earnings per share - Diluted


      $                                 0.65




      $                                   0.83


































      Basic Shares



      34.2




      34.2











      Diluted Shares


      36.0




      36.0










































      As Reported

      36 Weeks Ended

      September 7, 2012







      As Reported

      36 Weeks Ended

      September 9, 2011


      Cancellation

      Reversal




      Gross Contract Sales

      36 Weeks Ended

      September 9, 2011

























      Contract Sales


















      Company-Owned



















      Vacation ownership


      $                                  493







      $                                          463


      $                       -




      $                                    463




      Residential products


      -







      3


      -




      3





      Subtotal


      493







      466


      -




      466



      Cancellation reversal  


      -







      1


      (1)




      -





      Total company-owned contract sales

      493







      467


      (1)




      466



      Joint Venture



















      Vacation ownership


      -







      8


      -




      8




      Residential products


      -







      10


      -




      10





      Subtotal


      -







      18


      -




      18



      Cancellation reversal 


      -







      3


      (3)




      -





      Total joint venture contract sales

      -







      21


      (3)




      18


      Total contract sales


      $                                  493







      $                                          488


      $                     (4)




      $                                    484

























      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.




      A-3

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA SEGMENT

      12 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)









      As Reported

      12 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      12 Weeks Ended

      September 7, 2012

      **


      As Reported

      12 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      12 Weeks Ended

      September 9, 2011

      **


      Revenues





















      Sale of vacation ownership products

      $                                  122


      $                       -


      $                                    122



      $                                          110


      $                       -


      $                       -


      $                                    110




      Resort management and other services

      47




      47



      43






      43




      Financing


      32




      32



      35






      35




      Rental 


      46




      46



      42






      42




      Other 


      6




      6



      5






      5




      Cost reimbursements 


      61




      61



      58






      58






      Total revenues

      314


      -


      314



      293


      -


      -


      293



      Expenses





















      Cost of vacation ownership products

      36


      -


      36



      46


      (1)




      45




      Marketing and sales


      61


      -


      61



      58






      58




      Resort management and other services

      34


      (1)


      33



      34






      34




      Rental  


      46




      46



      41






      41




      Other


      2




      2



      2






      2




      General and administrative

      1


      -


      1



      1






      1




      Royalty fee


      3




      3



      -




      2


      2




      Cost reimbursements

      61




      61



      58






      58






      Total expenses

      244


      (1)


      243



      240


      (1)


      2


      241








      Segment financial results


      $                                    70


      $                      1


      $                                      71



      $                                            53


      $                      1


      $                     (2)


      $                                      52



































      As Reported

      12 Weeks Ended

      September 7, 2012







      As Reported

      12 Weeks Ended

      September 9, 2011

































      Contract Sales



















      Company-Owned




















      Vacation ownership                            

      $                                  143







      $                                          127











      Residential products                            

      -







      1









      Total company-owned contract sales

      $                                  143







      $                                          128









































































































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.





      A-4

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA SEGMENT

      36 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)
































      As Reported

      36 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **


      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      36 Weeks Ended

      September 9, 2011

      **

      Revenues




















      Sale of vacation ownership products 

      $                                  355


      $                       -


      $                                    355



      $                                          339


      $                       -


      $                       -


      $                                    339



      Resort management and other services 

      136


      -


      136



      125


      -


      -


      125



      Financing


      97


      -


      97



      108


      -


      -


      108



      Rental                                                                          


      144


      -


      144



      124


      -


      -


      124



      Other


      20


      -


      20



      19


      -


      -


      19



      Cost reimbursements                                                           


      185


      -


      185



      176


      -


      -


      176





      Total revenues

      937


      -


      937



      891


      -


      -


      891


      Expenses




















      Cost of vacation ownership products  

      120


      -


      120



      135


      (1)


      -


      134



      Marketing and sales


      178


      -


      178



      171


      (1)


      -


      170



      Resort management and other services

      101


      (1)


      100



      100


      -


      -


      100



      Rental 


      125


      -


      125



      111


      -


      -


      111



      Other


      7


      -


      7



      8


      -


      -


      8



      General and administrative

      2


      -


      2



      2


      -


      -


      2



      Royalty fee  


      6


      -


      6



      -


      -


      6


      6



      Cost reimbursements

      185


      -


      185



      176


      -


      -


      176





      Total expenses 

      724


      (1)


      723



      703


      (2)


      6


      707





      Segment financial results


      $                                  213


      $                      1


      $                                    214



      $                                          188


      $                      2


      $                     (6)


      $                                    184

































      As Reported

      36 Weeks Ended

      September 7, 2012







      As Reported

      36 Weeks Ended

      September 9, 2011































      Contract Sales


















      Company-Owned



















      Vacation ownership 


      $                                  414







      $                                          364










      Residential products


      -







      2








      Total company-owned contract sales 

      $                                  414







      $                                          366




































































































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      A-5

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      LUXURY SEGMENT

      12 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)
































      As Reported

      12 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      12 Weeks Ended

      September 7, 2012

      **


      As Reported

      12 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      12 Weeks Ended

      September 9, 2011

      **

      Revenues




















      Sale of vacation ownership products 

      $                                       -


      $                       -


      $                                        -



      $                                              6


      $                       -


      $                       -


      $                                        6



      Resort management and other services

      4




      4



      5






      5



      Financing


      1




      1



      2






      2



      Rental


      1




      1



      1






      1



      Cost reimbursements


      9




      9



      10






      10





      Total revenues

      15


      -


      15



      24


      -


      -


      24


      Expenses




















      Cost of vacation ownership products

      -




      -



      6


      (4)




      2



      Marketing and sales


      1




      1



      5






      5



      Resort management and other services

      6




      6



      6






      6



      Rental 


      4




      4



      5






      5



      Other


      -




      -



      1






      1



      Impairment 


      -




      -



      113


      (113)




      -



      Cost reimbursements 

      9




      9



      10






      10





      Total expenses

      20


      -


      20



      146


      (117)


      -


      29


      Impairment reversals on equity investment 

      -




      -



      4


      (4)




      -





      Segment financial results

      $                                    (5)


      $                       -


      $                                      (5)



      $                                        (118)


      $                  113


      $                       -


      $                                      (5)

































      As Reported

      12 Weeks Ended

      September 7, 2012







      As Reported

      12 Weeks Ended

      September 9, 2011


      Cancellation

      Reversal




      Gross Contract Sales

      12 Weeks Ended

      September 9, 2011

























      Contract Sales


















      Company-Owned



















      Vacation ownership


      $                                    (1)







      $                                              3


      $                       -




      $                                        3





      Total company-owned contract sales

      (1)







      3


      -




      3



      Joint Venture



















      Vacation ownership


      -







      2


      -




      2




      Residential products


      -







      10


      -




      10





      Subtotal 


      -







      12


      -




      12



      Cancellation reversal


      -







      3


      (3)




      -





      Total joint venture contract sales 

      -







      15


      (3)




      12


      Total contract sales


      $                                    (1)







      $                                            18


      $                     (3)




      $                                      15

























      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      A-6

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      LUXURY SEGMENT

      36 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)
































      As Reported

      36 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **


      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      36 Weeks Ended

      September 9, 2011

      **

      Revenues




















      Sale of vacation ownership products

      $                                      4


      $                       -


      $                                        4



      $                                            20


      $                       -


      $                       -


      $                                      20



      Resort management and other services

      17


      -


      17



      17


      -


      -


      17



      Financing 


      3


      -


      3



      5


      -


      -


      5



      Rental


      3


      -


      3



      3


      -


      -


      3



      Other


      -


      -


      -



      1


      -


      -


      1



      Cost reimbursements


      32


      -


      32



      33


      -


      -


      33





      Total revenues

      59


      -


      59



      79


      -


      -


      79


      Expenses




















      Cost of vacation ownership products 

      1


      -


      1



      14


      (5)


      -


      9



      Marketing and sales


      5


      (1)


      4



      11


      (1)


      -


      10



      Resort management and other services

      20


      -


      20



      20


      -


      -


      20



      Rental 


      13


      -


      13



      16


      -


      -


      16



      Other


      -


      -


      -



      1


      -


      -


      1



      General and administrative

      1


      -


      1



      2


      -


      -


      2



      Impairment


      -


      -


      -



      113


      (113)


      -


      -



      Cost reimbursements

      32


      -


      32



      33


      -


      -


      33





      Total expenses

      72


      (1)


      71



      210


      (119)


      -


      91


      Impairment reversals on equity investment

      2


      (2)


      -



      4


      (4)


      -


      -





      Segment financial results


      $                                  (11)


      $                     (1)


      $                                    (12)



      $                                        (127)


      $                  115


      $                       -


      $                                    (12)

































      As Reported

      36 Weeks Ended

      September 7, 2012







      As Reported

      36 Weeks Ended

      September 9, 2011


      Cancellation

      Reversal




      Gross Contract Sales

      36 Weeks Ended

      September 9, 2011

























      Contract Sales


















      Company-Owned



















      Vacation ownership


      $                                      5







      $                                            12


      $                       -




      $                                      12




      Residential products 


      -







      1


      -




      1





      Subtotal 


      5







      13


      -




      13



      Cancellation reversal


      -







      1


      (1)




      -





      Total company-owned contract sales

      5







      14


      (1)




      13



      Joint Venture



















      Vacation ownership


      -







      8


      -




      8




      Residential products


      -







      10


      -




      10





      Subtotal 


      -







      18


      -




      18



      Cancellation reversal 


      -







      3


      (3)




      -





      Total joint venture contract sales

      -







      21


      (3)




      18


      Total contract sales


      $                                      5







      $                                            35


      $                     (4)




      $                                      31

























      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      A-7

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EUROPE SEGMENT

      12 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)
































      As Reported

      12 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      12 Weeks Ended

      September 7, 2012

      **


      As Reported

      12 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      12 Weeks Ended

      September 9, 2011

      **

      Revenues




















      Sale of vacation ownership products  

      $                                    10


      $                       -


      $                                      10



      $                                            14


      $                       -


      $                       -


      $                                      14



      Resort management and other services 

      8




      8



      8






      8



      Financing 


      1




      1



      1






      1



      Rental 


      8




      8



      9






      9



      Other 


      1




      1



      -






      -



      Cost reimbursements


      6




      6



      7






      7





      Total revenues

      34


      -


      34



      39


      -


      -


      39


      Expenses




















      Cost of vacation ownership products

      1




      1



      3






      3



      Marketing and sales                                                          


      8




      8



      8






      8



      Resort management and other services

      7




      7



      7






      7



      Rental


      5




      5



      6






      6



      Other


      1




      1



      1






      1



      General and administrative

      1




      1



      -






      -



      Royalty fee


      -




      -



      -




      1


      1



      Impairment 


      -




      -



      2


      (2)




      -



      Cost reimbursements

      6




      6



      7






      7





      Total expenses

      29


      -


      29



      34


      (2)


      1


      33





      Segment financial results

      $                                      5


      $                       -


      $                                        5



      $                                              5


      $                      2


      $                     (1)


      $                                        6

































      As Reported

      12 Weeks Ended

      September 7, 2012







      As Reported

      12 Weeks Ended

      September 9, 2011































      Contract Sales


















      Company-Owned



















      Vacation ownership

      $                                    14







      $                                            15








      Total company-owned contract sales

      $                                    14







      $                                            15































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      A-8

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EUROPE SEGMENT

      36 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)
































      As Reported

      36 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **


      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      36 Weeks Ended

      September 9, 2011

      **

      Revenues


















      Sale of vacation ownership products

      $                                    26


      $                       -


      $                                      26



      $                                            36


      $                       -


      $                       -


      $                                      36



      Resort management and other services

      20


      -


      20



      21


      -


      -


      21



      Financing


      3


      -


      3



      3


      -


      -


      3



      Rental


      15


      -


      15



      16


      -


      -


      16



      Other


      1


      -


      1



      -


      -


      -


      -



      Cost reimbursements


      18


      -


      18



      19


      -


      -


      19





      Total revenues

      83


      -


      83



      95


      -


      -


      95


      Expenses





















      Cost of vacation ownership products

      6


      -


      6



      10


      -


      -


      10



      Marketing and sales


      21


      -


      21



      22


      -


      -


      22



      Resort management and other services

      18


      -


      18



      17


      -


      -


      17



      Rental 


      13


      -


      13



      14


      -


      -


      14



      Other 


      1


      -


      1



      1


      -


      -


      1



      General and administrative

      1


      -


      1



      1


      -


      -


      1



      Royalty fee                                                                          


      -


      -


      -



      -


      -


      1


      1



      Impairment                                                                               


      -


      -


      -



      2


      (2)


      -


      -



      Cost reimbursements

      18


      -


      18



      19


      -


      -


      19





      Total expenses

      78


      -


      78



      86


      (2)


      1


      85





      Segment financial results

      $                                      5


      $                       -


      $                                        5



      $                                              9


      $                      2


      $                     (1)


      $                                      10

































      As Reported

      36 Weeks Ended

      September 7, 2012







      As Reported

      36 Weeks Ended

      September 9, 2011































      Contract Sales


















      Company-Owned



















      Vacation ownership

      $                                    31







      $                                            38








      Total company-owned contract sales

      $                                    31







      $                                            38































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      A-9

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      ASIA PACIFIC SEGMENT

      12 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)





































































































      As Reported

      12 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      12 Weeks Ended

      September 7, 2012

      **


      As Reported

      12 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      12 Weeks Ended

      September 9, 2011

      **

      Revenues




















      Sale of vacation ownership products

      $                                    14


      $                       -


      $                                      14



      $                                            17


      $                       -


      $                       -


      $                                      17



      Resort management and other services

      1




      1



      1






      1



      Financing 


      1




      1



      1






      1



      Rental


      2




      2



      1






      1



      Cost reimbursements


      2




      2



      2






      2





      Total revenues

      20


      -


      20



      22


      -


      -


      22


      Expenses




















      Cost of vacation ownership products

      3




      3



      4






      4



      Marketing and sales


      10




      10



      10






      10



      Resort management and other services

      1




      1



      -






      -



      Rental


      3




      3



      3






      3



      General and administrative

      -




      -



      1






      1



      Cost reimbursements

      2




      2



      2






      2





      Total expenses

      19


      -


      19



      20


      -


      -


      20





      Segment financial results

      $                                      1


      $                       -


      $                                        1



      $                                              2


      $                       -


      $                       -


      $                                        2

































      As Reported

      12 Weeks Ended

      September 7, 2012







      As Reported

      12 Weeks Ended

      September 9, 2011































      Contract Sales


















      Company-Owned



















      Vacation ownership

      $                                15







      $                                            18








      Total company-owned contract sales

      $                                15







      $                                            18































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.




      A-10

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      ASIA PACIFIC SEGMENT

      36 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)
































      As Reported

      36 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **


      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      36 Weeks Ended

      September 9, 2011

      **

      Revenues




















      Sale of vacation ownership products 

      $                                    40


      $                       -


      $                                      40



      $                                            47


      $                       -


      $                       -


      $                                      47



      Resort management and other services

      3


      -


      3



      2


      -


      -


      2



      Financing


      3


      -


      3



      3


      -


      -


      3



      Rental  


      5


      -


      5



      5


      -


      -


      5



      Cost reimbursements


      8


      -


      8



      7


      -


      -


      7





      Total revenues

      59


      -


      59



      64


      -


      -


      64


      Expenses




















      Cost of vacation ownership products

      9


      -


      9



      14


      -


      -


      14



      Marketing and sales 


      28


      -


      28



      31


      -


      -


      31



      Resort management and other services

      2


      -


      2



      1


      -


      -


      1



      Rental 


      7


      -


      7



      8


      -


      -


      8



      General and administrative

      1


      -


      1



      1


      -


      -


      1



      Royalty fee


      1


      -


      1



      -


      -


      1


      1



      Cost reimbursements

      8


      -


      8



      7


      -


      -


      7





      Total expenses

      56


      -


      56



      62


      -


      1


      63





      Segment financial results

      $                                      3


      $                       -


      $                                        3



      $                                              2


      $                       -


      $                     (1)


      $                                        1

































      As Reported

      36 Weeks Ended

      September 7, 2012







      As Reported

      36 Weeks Ended

      September 9, 2011































      Contract Sales


















      Company-Owned



















      Vacation ownership

      $                                    43







      $                                            49








      Total company-owned contract sales

      $                                    43







      $                                            49































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      A-11

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CORPORATE AND OTHER

      12 Weeks and 36 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)
































      As Reported

      12 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      12 Weeks Ended

      September 7, 2012

      **


      As Reported

      12 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      12 Weeks Ended

      September 9, 2011

      **

      Expenses




















      Cost of vacation ownership products

      $                                 2


      $              -


      $                                        2



      $                                 2




      $                  -


      $                                        2



      Financing


      5




      5



      6






      6



      Other


      -




      -



      1






      1



      General and administrative

      20


      (2)


      18



      16






      16



      Interest


      15




      15



      10




      4


      14



      Royalty fee


      11




      11



      -




      11


      11



      Impairment


      -




      -



      209


      (209)




      -





      Total expenses 

      53


      (2)


      51



      244


      (209)


      15


      50





      Financial results

      $                              (53)


      $             2


      $                                    (51)



      $                            (244)


      $         209


      $              (15)


      $                                    (50)
























































      As Reported

      36 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **


      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      As Adjusted

      Pro-Forma

      36 Weeks Ended

      September 9, 2011

      **

      Expenses




















      Cost of vacation ownership products 

      $                                 5


      $              -


      $                                        5



      $                                 4


      $              -


      $                  -


      $                                        4



      Financing


      18


      -


      18



      19


      -


      -


      19



      Other 


      -


      -


      -



      (1)


      -


      -


      (1)



      General and administrative

      64


      (10)


      54



      50


      -


      -


      50



      Interest


      42


      -


      42



      32


      -


      10


      42



      Royalty fee


      34


      -


      34



      -


      -


      35


      35



      Impairment


      -


      -


      -



      209


      (209)


      -


      -





      Total expenses

      163


      (10)


      153



      313


      (209)


      45


      149





      Financial results

      $                            (163)


      $           10


      $                                  (153)



      $                            (313)


      $         209


      $              (45)


      $                                  (149)
















































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.















































      NOTE: Corporate and Other captures information not specifically identifiable 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, interest expense and the fixed royalty fee payable under the license agreements with Marriott International, Inc.

      A-12

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED GROSS COMPANY-OWNED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)


































      12 Weeks Ended





















      September 7, 2012


      September 9, 2011
















      Gross company-owned contract sales1





















      Vacation ownership


      $                         171


      $                                        163

















      Residential products


      -


      1


















      Subtotal


      171


      164
















      Revenue recognition adjustments:





















      Reportability2


      (16)


      (7)

















      Sales Reserve3


      (6)


      (7)

















      Other4


      (3)


      (3)
















      Sale of vacation ownership products


      $                         146


      $                                        147







































      1   Gross company-owned contract sales excludes sales generated under a marketing sales arrangement with a joint venture and cancellation (allowances) reversals.






      2  Adjustment for lack of required downpayment, contract sales in rescission period, or percentage completion accounting on company-owned contract sales.






      3   Represents additional reserve for current year financed vacation ownership product sales, which we also refer to as sales reserve.






      4  Adjustment for First Day Benefits that will not be recognized as Sale of vacation ownership products revenue.
























      MARRIOTT VACATIONS WORLDWIDE CORPORATION

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

      ($ in millions)
































      As Reported

      12 Weeks Ended

      September 7, 2012


      Revenue

      Recognition

      Reportability

      Adjustment


      As Adjusted

      12 Weeks Ended

      September 7, 2012

      **

      As Reported

      12 Weeks Ended

      September 9, 2011


      Other

      Charges


      Revenue

      Recognition

      Reportability

      Adjustment


      As Adjusted

      12 Weeks Ended

      September 9, 2011

      **


      Sale of vacation ownership products


      $                                         146


      $                            16


      $                                         162


      $                                        147


      $              -


      $               7


      $                                        154



      Less:
























      Cost of vacation ownership products 


      42


      6


      48


      61


      (5)


      3


      59




      Marketing and sales



      80


      1


      81


      81


      -


      -


      81


























      Development margin




      $                                           24


      $                              9


      $                                           33


      $                                            5


      $             5


      $               4


      $                                          14



















































      Development margin percentage1


      16.6%




      20.9%


      3.5%






      9.0%


























      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 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

      CONSOLIDATED GROSS COMPANY-OWNED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      ($ in millions)








































      36 Weeks Ended























      September 7, 2012


      September 9, 2011














      Gross company-owned contract sales1























      Vacation ownership






      $                                        493


      $                                       463















      Residential products






      -


      3
















      Subtotal






      493


      466














      Revenue recognition adjustments:























      Reportability2






      (30)


      6















      Sales Reserve3






      (29)


      (21)















      Other4






      (9)


      (9)














      Sale of vacation ownership products






      $                                        425


      $                                       442







































      1   Gross company-owned contract sales excludes sales generated under a marketing sales arrangement with a joint venture and cancellation (allowances) reversals.













      2  Adjustment for lack of required downpayment, contract sales in rescission period, or percentage completion accounting on company-owned contract sales.













      3   Represents additional reserve for current year financed vacation ownership product sales, which we also refer to as sales reserve.














      4  Adjustment for First Day Benefits that will not be recognized as Sale of vacation ownership products revenue.



































      MARRIOTT VACATIONS WORLDWIDE CORPORATION

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

      ($ in millions)



































      As Reported

      36 Weeks Ended

      September 7, 2012


      Other

      Charges


      Revenue

      Recognition

      Reportability

      Adjustment


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **

      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Revenue

      Recognition

      Reportability

      Adjustment


      As Adjusted

      36 Weeks Ended

      September 9, 2011

      **


      Sale of vacation ownership products


      $                                         425


      $               -


      $              30


      $                                         455


      $                                        442


      $              -


      $             (6)


      $                                        436



      Less:


























      Cost of vacation ownership products 


      141


      -


      11


      152


      177


      (6)


      (2)


      169




      Marketing and sales



      232


      (1)


      2


      233


      235


      (2)


      (1)


      232


























      Development margin




      $                                           52


      $               1


      $              17


      $                                           70


      $                                          30


      $             8


      $             (3)


      $                                          35




















































      Development margin percentage1


      12.3%






      15.4%


      6.8%






      7.9%


























      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 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

      NORTH AMERICA GROSS COMPANY-OWNED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS
      ($ in millions)








































      12 Weeks Ended























      September 7, 2012



      September 9, 2011
















      Gross company-owned contract sales























      Vacation ownership



      $                                   143



      $                                    127

















      Residential products




      -



      1


















      Subtotal




      143



      128
















      Revenue recognition adjustments:
























      Reportability1




      (14)



      (6)

















      Sales Reserve 2




      (4)



      (9)

















      Other 3




      (3)



      (3)
















      Sale of vacation ownership products



      $                                   122



      $                                    110










































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








      2   Represents additional reserve for current year financed vacation ownership product sales, which we also refer to as sales reserve.








      3   Adjustment for First Day Benefits that will not be recognized as Sale of vacation ownership products revenue.























































































































      MARRIOTT VACATIONS WORLDWIDE CORPORATION

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

      ($ in millions)























































































      As Reported

      12 Weeks Ended

      September 7, 2012


      Revenue

      Recognition

      Reportability

      Adjustment


      As Adjusted

      12 Weeks Ended

      September 7, 2012

      **


      As Reported

      12 Weeks Ended

      September 9, 2011


      Other

      Charges


      Revenue

      Recognition

      Reportability

      Adjustment


      As Adjusted

      12 Weeks Ended

      September 9, 2011

      **




      Sale of vacation ownership products


      $                                       122


      $              14


      $                                    136



      $                                     110


      $              -


      $                6


      $                                        116





      Less:



























      Cost of vacation ownership products 


      36


      6


      42



      46


      (1)


      3


      48






      Marketing and sales



      61


      1


      62



      58


      -


      -


      58































      Development margin





      $                                         25


      $                7


      $                                      32



      $                                         6


      $             1


      $                3


      $                                          10



























































      Development margin percentage1


      20.5%




      23.8%



      6.1%






      9.3%































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 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-15

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA GROSS COMPANY-OWNED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS
      ($ in millions)






































      36 Weeks Ended






















      September 7,  2012



      September 9, 2011















      Gross company-owned contract sales





















      Vacation ownership



      $                                  414



      $                                       364
















      Residential products




      -



      2

















      Subtotal




      414



      366















      Revenue recognition adjustments:





















      Reportability1




      (29)



      6
















      Sales Reserve 2




      (21)



      (24)
















      Other 3




      (9)



      (9)















      Sale of vacation ownership products


      $                                  355



      $                                       339








































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









      2   Represents additional reserve for current year financed vacation ownership product sales, which we also refer to as sales reserve.











      3  Adjustment for First Day Benefits that will not be recognized as Sale of vacation ownership products revenue.


































      MARRIOTT VACATIONS WORLDWIDE CORPORATION

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

      ($ in millions)




































      As Reported

      36 Weeks Ended

      September 7, 2012


      Revenue

      Recognition

      Reportability

      Adjustment


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **


      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Revenue

      Recognition

      Reportability

      Adjustment


      As Adjusted

      36 Weeks Ended

      September 9, 2011

      **



      Sale of vacation ownership products


      $                                         355


      $              29


      $                                   384



      $                                        339


      $              -


      $               (6)


      $                                        333




      Less:


























      Cost of vacation ownership products 


      120


      11


      131



      135


      (1)


      (2)


      132





      Marketing and sales


      178


      2


      180



      171


      (1)


      (1)


      169





























      Development margin




      $                                           57


      $              16


      $                                     73



      $                                          33


      $             2


      $               (3)


      $                                          32
























































      Development margin percentage1


      16.0%




      18.9%



      9.7%






      9.5%





























      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 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-16

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EBITDA, ADJUSTED EBITDA AND PRO FORMA ADJUSTED EBITDA

      12 Weeks and 36 Weeks Ended September 7, 2012 and September 9, 2011

      ($ in millions)






























      As Reported

      12 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      12 Weeks Ended

      September 7, 2012

      **

      As Reported

      12 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      Pro-Forma

      12 Weeks Ended

      September 9, 2011

      **













































      Net income

      $                                6


      $                   2


      $                                 8


      $                            (221)


      $               234


      $             (10)


      $                               3



      Interest expense 

      15


      -


      15


      10


      -


      4


      14



      Tax provision

      12


      1


      13


      (81)


      91


      (8)


      2



      Depreciation and amortization 

      7


      -


      7


      8


      -


      -


      8






      EBITDA ** 

      40


      3


      43


      (284)


      325


      (14)


      27



      Impairment charges:

















      Impairments

      -


      -


      -


      324


      (324)


      -


      -




      Impairment reversals on equity investment

      -


      -


      -


      (4)


      4


      -


      -



      Consumer financing interest expense

      (10)


      -


      (10)


      (10)


      -


      (1)


      (11)






      Adjusted EBITDA** 

      $                              30


      $                   3


      $                               33


      $                               26


      $                   5


      $             (15)


      $                             16
































      As Reported

      36 Weeks Ended

      September 7, 2012


      Other

      Charges


      As Adjusted

      36 Weeks Ended

      September 7, 2012

      **

      As Reported

      36 Weeks Ended

      September 9, 2011


      Other

      Charges


      Pro-Forma


      Pro-Forma

      36 Weeks Ended

      September 9, 2011

      **























      Net income

      $                              23


      $                   6


      $                               29


      $                            (186)


      $               236


      $             (33)


      $                             17



      Interest expense

      42


      -


      42


      32


      -


      10


      42



      Tax provision

      24


      4


      28


      (55)


      92


      (20)


      17



      Depreciation and amortization

      21


      -


      21


      25


      -


      -


      25






      EBITDA **

      110


      10


      120


      (184)


      328


      (43)


      101



      Impairment charges:

















      Impairments

      -


      -


      -


      324


      (324)


      -


      -




      Impairment reversals on equity investment

      (2)


      2


      -


      (4)


      4


      -


      -



      Consumer financing interest expense

      (30)


      -


      (30)


      (32)


      -


      (3)


      (35)






      Adjusted EBITDA**

      $                              78


      $                 12


      $                               90


      $                             104


      $                   8


      $             (46)


      $                             66















































      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

      A-17

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2012 EBITDA and ADJUSTED EBITDA OUTLOOK

      ($ in millions)





















      Fiscal Year 2012 (low)


      Fiscal Year 2012 (high)


















      Adjusted net income


      $                       42


      $                        47


















      Interest expense


      58


      59


















      Tax provision


      40


      45


















      Depreciation and amortization

      31


      31



















      EBITDA, as adjusted**

      $                     171


      $                      182


















      Consumer financing interest expense

      (41)


      (42)



















      Adjusted EBITDA, as adjusted**

      $                     130


      $                      140



















      Adjusted earnings per share - Diluted

      $                    1.17


      $                     1.31






      Diluted shares


      36.2


      36.2


















      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.














      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2012 ADJUSTED FREE CASH FLOW OUTLOOK

      ($ in millions)





















      Fiscal Year 2012 (low)


      Fiscal Year 2012 (high)


















      Adjusted net income


      $                       42


      $                        47



















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











      Organizational and separation related and other charges

      (24)


      (20)







      Other




      192


      196





      Net cash provided by operating activities 

      210


      223



















      Less:  Capital expenditures for property and equipment

      (20)


      (18)







      Free Cash Flow** 

      190


      205





      Borrowings from securitization transactions





















      Bonds payable on securitized vacation ownership notes receivable

      238


      238






      Warehouse Credit Facility1


      107


      112







      Subtotal




      345


      350


















      Repayment of debt related to securitizations

      (405)


      (410)







      Net Securitization Activity 

      (60)


      (60)






      Adjusted Free Cash Flow** 

      $                     130


      $                      145


















      **  Denotes non-GAAP financial measures.  Please see pages A-18 and A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.









      1  Assumes securitization of eligible notes through the Warehouse Credit Facility at year end.




      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 management's 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 refer to (identified by a double asterisk ("**") on the preceding pages). Although management evaluates and presents 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 and Adjusted Pro Forma Net Income. Management evaluates non-GAAP financial measures that (1) exclude charges incurred in the 12 weeks and 36 weeks ended September 7, 2012 and September 9, 2011, including non-cash impairment charges and other charges, and (2) include pro forma adjustments for the 12 weeks and 36 weeks ended September 9, 2011 to reflect results as if the company were a stand alone public company in such period, because those non-GAAP financial measures allow for period-over-period comparisons of our on-going core operations before the impact of material charges. These non-GAAP financial measures also facilitate management's comparison of results from our on-going operations before material charges with results from other vacation ownership companies.


         Other Charges - 12 weeks and 36 weeks ended September 7, 2012. In our 12 weeks ended September 7, 2012 Statements of Operations, we recorded $3 million of pre-tax charges comprised of $3 million of organizational and separation related costs ($2 million under the "General and administrative" caption and $1 million under the "Resort management and other services" caption). In our 36 weeks ended September 7, 2012 Statements of Operations, we recorded $12 million of pre-tax charges comprised of $10 million of organizational and separation related costs ($8 million under the "General and administrative" caption, $1 million under the "Marketing and sales" caption, and $1 million under the "Resort management and other services" caption) and $2 million for claims asserted related to a Luxury segment project under the "General and administrative" caption.


          Other Charges - 12 weeks and 36 weeks ended September 9, 2011. In our 12 weeks ended September 9, 2011 Statements of Operations, we recorded $5 million of pre-tax charges comprised of $3 million of costs related to Americans with Disabilities Act ("ADA") compliance and Hurricane Irene damage at a resort in the Bahamas and $2 million for claims asserted related to a Luxury segment project, both captured under our "Cost of vacation ownership products" caption. In our 36 weeks ended September 9, 2011 Statements of Operations, we recorded $8 million of pre-tax charges comprised of $3 million of costs related to ADA compliance and Hurricane Irene damage at a resort in the Bahamas and $3 million for claims asserted related to a Luxury segment project, both captured under our "Cost of vacation ownership products" caption, and $2 million of severance costs under the "Marketing and sales" caption.


          Non-cash Impairment Charges - 12 weeks and 36 weeks ended September 7, 2012. In our 12 weeks ended September 7, 2012 Statements of Operations, we did not record any non-cash impairment charges. In our 36 weeks ended September 7, 2012 Statements of Operations, we reversed $2 million related to our previously recorded impairment of an equity investment in a Luxury segment vacation ownership joint venture project, because the actual costs incurred to suspend the marketing and sales operations were lower than previously estimated, under the "Impairment reversals on equity investment" caption.


          Non-cash Impairment Charges - 12 weeks and 36 weeks ended September 9, 2011. In preparation for the spin-off from Marriott International, management assessed the intended use of excess undeveloped land and built inventory and the current market conditions for those assets. On September 8, 2011, management approved a plan to accelerate cash flow through the monetization of certain excess undeveloped land in the United States, Mexico, and the Bahamas and to accelerate sales of excess built Luxury fractional and residential inventory. As a result, in accordance with the guidance for accounting for the impairment or disposal of long-lived assets, because the nominal cash flows from the planned land sales and the estimated fair values of the land and excess built Luxury inventory were less than their respective carrying values, we recorded a pre-tax non-cash impairment charge of $324 million in our 12 weeks and 36 weeks ended September 9, 2011 Statements of Operations under the "Impairment" caption. Additionally, in our 12 weeks and 36 weeks ended September 9, 2011 Statements of Operations, under the "Impairment reversals on equity investment" caption, we reversed nearly $4 million of a more than $16 million funding liability we originally recorded in 2009 related to a Luxury segment vacation ownership joint venture project, based on facts and circumstances surrounding the project, including favorable resolution of certain construction related claims and contingent obligations to refund certain deposits relating to sales that have subsequently closed.


          Pro Forma Adjustments - 12 weeks and 36 weeks ended September 9, 2011. In our 12 weeks ended September 9, 2011 Statements of Operations, we included $18 million of pre-tax pro forma adjustments comprised of $14 million of royalty fees, $3 million of interest expense and $1 million of dividends on preferred stock. In our 36 weeks ended September 9, 2011 Statements of Operations, we included $53 million of pre-tax pro forma adjustments comprised of $43 million of royalty fees, $7 million of interest expense and $3 million of dividends on preferred stock.

      A-19

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NON-GAAP FINANCIAL MEASURES (cont.)


      Adjusted Development Margin (Adjusted Sale of Vacation Ownership Products Net of Expenses). Management also evaluates Adjusted Development Margin (Adjusted Sale of Vacation Ownership Products Net of Expenses) as an indicator of operating performance. Our Adjusted Development Margin adjusts Sale of vacation ownership products revenues for the impact of revenue reportability, includes corresponding adjustments to both the Cost of vacation ownership products expense and the Marketing and sales expense associated with the change in revenues from the Sale of vacation ownership products, and includes adjustments for other charges itemized in our Adjusted Net Income and Adjusted Pro Forma Net Income non-GAAP financial measures explanation above. We evaluate Adjusted Development Margin because it allows for period-over-period comparisons of our ongoing core operations before the impact of revenue reportability and other charges on our Development margin.


      Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA"). EBITDA, a financial measure which is not prescribed or authorized by GAAP, reflects earnings excluding the impact of interest expense, provision for income taxes, depreciation and amortization. We consider EBITDA to be an indicator of operating performance, and we use it to measure our ability to service debt, fund capital expenditures and expand our business. We also use EBITDA, as do analysts, lenders, investors and others, because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company's capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA also excludes depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies.


      Adjusted EBITDA. We also evaluate Adjusted EBITDA, another non-GAAP financial measure, as an indicator of performance. Our Adjusted EBITDA excludes the impact of non-cash impairment charges or reversals and restructuring charges and includes the impact of interest expense associated with the debt from the Warehouse Credit Facility and from the securitization of our notes receivable in the term ABS market, which together we refer to as consumer financing interest expense. We deduct consumer financing interest expense in determining Adjusted EBITDA since the debt is secured by notes receivable that have been sold to bankruptcy remote special purpose entities and is generally non-recourse to us. We evaluate Adjusted EBITDA, which adjusts for these items, to allow for period-over-period comparisons of our ongoing core operations before material charges. Adjusted EBITDA is also useful in measuring our ability to service our non-securitized debt. Together, EBITDA and Adjusted EBITDA facilitate our comparison of results from our ongoing operations with results from other vacation ownership companies.


      Adjusted EBITDA as adjusted and Adjusted Pro Forma EBITDA as adjusted. Management also evaluates Adjusted EBITDA as adjusted and Adjusted Pro Forma EBITDA as adjusted, which reflect adjustments for other charges incurred in the 12 weeks and 36 weeks ended September 7, 2012 and September 9, 2011, and include pro forma adjustments for the 12 weeks and 36 weeks ended September 9, 2011, as itemized in our Adjusted Net Income and Adjusted Pro Forma Net Income non-GAAP financial measures explanation on page A-18. We evaluate Adjusted EBITDA as adjusted and Adjusted Pro Forma EBITDA as adjusted as indicators of operating performance because they allow for period-over-period comparisons of our ongoing core operations before the impact of material charges and reflect results as if we were a stand alone public company in each period.


      Free Cash Flow. Management also evaluates 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. Management considers 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 making acquisitions and strengthening the balance sheet. Analysis of Free Cash Flow also facilitates management's comparison of the Company's results to its competitors' results.


      Adjusted Free Cash Flow. Management also evaluates 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 as well as the net activity related to our securitizations and our warehouse facility. Management considers 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 making acquisitions and strengthening the balance sheet. Analysis of Adjusted Free Cash Flow also facilitates management's comparison of the Company's results to its competitors' results.

      A-20
      MARRIOTT VACATIONS WORLDWIDE CORPORATION
      INTERIM CONSOLIDATED BALANCE SHEETS
      (In millions, except per share amounts)









      (Unaudited)

      September 7, 2012


      December 30, 2011


      ASSETS





      Cash and cash equivalents

      $                 212


      $                 110


      Restricted cash (including $47 and $42 from VIEs, respectively)

      72


      81


      Accounts and contracts receivable (including $5 and $0 from VIEs, respectively)

      121


      105


      Notes receivable (including $834 and $910 from VIEs, respectively)

      1,065


      1,149


      Inventory

      897


      959


      Property and equipment

      272


      285


      Other (including $0 and $6 from VIEs, respectively)

      107


      157


            Total Assets

      $              2,746


      $              2,846








      LIABILITIES AND EQUITY





      Accounts payable

      $                   79


      $                 145


      Advance deposits

      43


      46


      Accrued liabilities (including $3 and $0 from VIEs, respectively)

      147


      121


      Deferred revenue

      49


      29


      Payroll and benefits liability

      72


      55


      Liability for Marriott Rewards loyalty program

      179


      225


      Deferred compensation liability

      45


      47


      Mandatorily redeemable preferred stock of consolidated subsidiary

      40


      40


      Debt (including $790 and $847 from VIEs, respectively)

      793


      850


      Other (including $0 and $2 from VIEs, respectively)

      80


      76


      Deferred taxes

      67


      78


            Total Liabilities

      1,594


      1,712








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

      -


      -


       Common stock - $.01 par value; 100,000,000 shares authorized; 34,415,985 and 33,845,700 shares issued and outstanding, respectively

      -


      -


      Additional paid-in capital

      1,113


      1,117


      Accumulated other comprehensive income

      18


      19


      Retained earnings (deficit)

      21


      (2)


            Total Equity

      1,152


      1,134








            Total Liabilities and Equity

      $              2,746


      $              2,846








      The abbreviation VIEs above means Variable Interest Entities.





      A-21
      MARRIOTT VACATIONS WORLDWIDE CORPORATION
      INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
      (In millions)

      (Unaudited)




      36 weeks ended




      September 7, 2012


      September 9, 2011







       OPERATING ACTIVITIES 





       Net income 


      $                   23


      $                (186)

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






       Depreciation 


      21


      23


       Amortization of debt issuance costs 


      5


      3


       Provision for loan losses 


      29


      21


       Share-based compensation 


      8


      7


       Deferred income taxes 


      (24)


      (70)


       Impairment charges 


      -


      324


       Impairment reversals on equity investment 


      (2)


      (4)


       Net change in assets and liabilities: 






      Accounts and contracts receivable


      (15)


      7


      Notes receivable originations


      (164)


      (171)


      Notes receivable collections


      217


      220


      Inventory


      63


      78


      Other assets


      45


      22


      Accounts payable, advance deposits and accrued liabilities


      (42)


      19


      Liability for Marriott Rewards loyalty program


      (46)


      (41)


      Deferred revenue


      20


      (8)


      Payroll and benefit liabilities


      17


      -


      Deferred compensation liability


      (2)


      (1)


      Other liabilities


      4


      5


       Other, net 


      1


      -







                       Net cash provided by operating activities 


      158


      248







       INVESTING ACTIVITIES 






       Capital expenditures for property and equipment (excluding inventory) 


      (11)


      (11)


       Note collections  


      -


      20


       Proceeds from sale of property and equipment 


      3


      1


       Decrease (increase) in restricted cash 


      9


      -







                       Net cash provided by (used in) investing activities 


      1


      10







       FINANCING ACTIVITIES 






       Borrowings from securitization transactions 


      238


      -


       Repayment of debt related to securitizations 


      (295)


      (186)


       Borrowings on Revolving Corporate Credit Facility 


      15


      -


       Repayment of Revolving Corporate Credit Facility 


      (15)


      -


       Repayment of third party debt 


      -


      (2)


       Proceeds from stock option exercises 


      4


      -


       Payment of withholding taxes on vesting of restricted stock units 


      (3)


      -


       Net distribution to Marriott International 


      -


      (71)







                       Net cash used in financing activities 


      (56)


      (259)








       Effect of changes in exchange rates on cash and cash equivalents 


      (1)


      -







       INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 


      102


      (1)







       CASH AND CASH EQUIVALENTS, beginning of period 


      110


      26







       CASH AND CASH EQUIVALENTS, end of period 


      $                212


      $                  25







      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.