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 2015 Financial Results

      Board of Directors authorizes the repurchase of an additional 2.0 million shares under the company's share repurchase program

      Marriott Vacations Worldwide Corporation.

      News provided by

      Marriott Vacations Worldwide Corporation

      Oct 15, 2015, 08:00 ET

      Share this article

      Share this article


      ORLANDO, Fla., Oct. 15, 2015 /PRNewswire/ -- Marriott Vacations Worldwide Corporation (NYSE: VAC) today reported third quarter 2015 financial results and provided updated guidance for the full year 2015.

      Third quarter 2015 highlights:

      • Adjusted EBITDA totaled $51.7 million.
      • Adjusted fully diluted earnings per share (EPS) was $0.82, up from $0.81 in the third quarter of 2014.
      • North America contract sales, excluding residential sales, were $142.8 million.
      • Company adjusted development margin was 21.2 percent and North America adjusted development margin was 23.1 percent.
      • Resort management and other services revenues net of expenses totaled $26.4 million, up $3.3 million from the third quarter of 2014.
      • Rental revenues net of expenses totaled $13.5 million, up $2.5 million from the third quarter of 2014.
      • During the third quarter of 2015, the company repurchased $39.9 million of its common stock, bringing total 2015 repurchases through the end of the third quarter to $106.1 million.
      • In August 2015, the company completed a securitization of $264 million of vacation ownership notes receivable at a blended borrowing rate of 2.56 percent, generating gross proceeds of $255 million.

      Third quarter 2015 net income was $21.6 million, or $0.67 diluted EPS, compared to net income of $25.6 million, or $0.75 diluted EPS, in the third quarter of 2014. Company development margin was 17.8 percent and North America development margin was 20.0 percent in the third quarter of 2015.

      Non-GAAP financial measures such as adjusted EBITDA, adjusted net income, adjusted earnings per share and adjusted development margin are reconciled and adjustments are shown and described in further detail on pages A-1 through A-19 of the Financial Schedules that follow.

      "On an overall basis, we are pleased with our third quarter financial results, delivering nearly $52 million of Adjusted EBITDA," said Stephen P. Weisz, president and chief executive officer. "While our development business in the quarter was negatively impacted by a stronger U.S. dollar and unfavorable revenue reportability, our rentals, resort management and financing businesses remained strong. Excluding the impact of revenue reportability in the quarter, Adjusted EBITDA would have been nearly $59 million. Even with the headwinds from the stronger U.S dollar, we expect full year Adjusted EBITDA to be at the high end of our guidance of $222 million to $232 million, demonstrating the strength of our diversified business model." 

      Third Quarter 2015 Results

      Company Results

      Total company contract sales, excluding residential sales, were $159.8 million, $7.5 million lower than the third quarter of last year. The decrease was driven by $5.4 million of lower contract sales in the company's North America segment, $1.2 million of lower contract sales in the company's Europe segment and $0.9 million of lower contract sales in the company's Asia Pacific segment.

      Adjusted development margin was $31.3 million, a $4.8 million decrease from the third quarter of 2014. Adjusted development margin percentage was 21.2 percent in the third quarter of 2015 compared to 22.6 percent in the third quarter of 2014. Development margin was $24.4 million, a $9.0 million decrease from the third quarter of 2014. Development margin percentage was 17.8 percent in the third quarter of 2015 compared to 21.5 percent in the third quarter of 2014.

      Rental revenues totaled $76.0 million, a $10.4 million increase from the third quarter of 2014, reflecting a 6 percent increase in transient keys rented, $4.3 million from revenue associated with operating hotels in San Diego and Surfers Paradise, Australia prior to conversion to timeshare, and higher plus points revenue. Rental revenues, net of expenses, were $13.5 million, a $2.5 million increase from the third quarter of 2014.

      Resort management and other services revenues totaled $73.8 million, a $2.8 million increase from the third quarter of 2014. Resort management and other services revenues, net of expenses, were $26.4 million, a $3.3 million, or 14 percent, increase over the third quarter of 2014.

      Financing revenues totaled $28.3 million, a $1.3 million decrease from the third quarter of 2014. Financing revenues, net of expenses and consumer financing interest expense, were $17.5 million, a $1.0 million decrease from the third quarter of 2014.

      Adjusted EBITDA was $51.7 million in the third quarter of 2015, a $2.3 million, or 4.3 percent, decrease from $54.0 million in the third quarter of 2014. Excluding the impact of unfavorable revenue reportability in both years, Adjusted EBITDA would have been $58.6 million in the third quarter of 2015, a $1.8 million, or 3.2 percent, increase from $56.8 million in the third quarter of 2014.

      Segment Results

      North America

      North America contract sales, excluding residential sales, were $142.8 million in the third quarter of 2015, a decrease of $5.4 million, or 3.6 percent, from the prior year period, driven by a stronger U.S. dollar that negatively impacted sales to Latin American and Japanese customers at certain sales locations by nearly $7 million year-over-year. 

      VPG decreased 1.4 percent to $3,428 in the third quarter of 2015 from $3,477 in the third quarter of 2014, driven by fewer points purchased per contract, offset partially by higher pricing and improved closing efficiency.  Tours decreased 1.3 percent year-over-year. 

      Third quarter 2015 North America segment financial results were $85.3 million, a decrease of $0.7 million from the third quarter of 2014. The decrease was driven primarily by $9.2 million of lower development margin and $1.1 million of lower financing revenues, offset partially by $3.3 million of higher resort management and other services revenues net of expenses, $3.1 million of higher rental revenues net of expenses, and $3.0 million related to a litigation settlement in the prior year period.

      Adjusted development margin was $30.6 million, a $5.6 million decrease from the prior year quarter. Adjusted development margin percentage was 23.1 percent in the third quarter of 2015 compared to 25.5 percent in the third quarter of 2014. Development margin was $24.5 million, a $9.2 million decrease from the third quarter of 2014. Development margin percentage was 20.0 percent in the third quarter of 2015 compared to 24.4 percent in the prior year quarter.

      Asia Pacific

      Total contract sales in the segment were $6.9 million, a decrease of $0.9 million in the third quarter of 2015.  Segment financial results were a loss of $4.1 million, a $5.1 million decrease from the third quarter of 2014, reflecting $4.2 million of transaction costs associated with the purchase of an operating Marriott hotel in Surfers Paradise, Australia.  The company plans to convert a portion of this hotel into vacation ownership interests for future use and to sell the remaining downsized hotel to a third party.

      Europe

      Third quarter 2015 contract sales were $10.1 million, a decrease of $1.2 million from the third quarter of 2014. Segment financial results were $6.2 million, a $0.5 million decrease from the third quarter of 2014 due to lower development margin from lower contract sales and lower rental revenues net of expenses.

      Share Repurchase Program

      During the third quarter of 2015, the company purchased 479,612 shares of its common stock for a total of nearly $40 million under its share repurchase program.  In total for 2015, through the end of the third quarter, the company repurchased approximately $106.1 million of its common stock.

      On October 12, 2015, the Board of Directors authorized the company to repurchase up to 2.0 million additional shares of its common stock under its share repurchase program.  Combined with the shares not yet purchased under its previous authorization, the company is authorized to purchase up to 3.6 million shares.

      Balance Sheet and Liquidity

      On September 11, 2015, cash and cash equivalents totaled $321.7 million. Since the beginning of the year, real estate inventory balances declined $52.3 million to $716.0 million, including $351.9 million of finished goods and $364.1 million of land and infrastructure. The company had $780.2 million in gross debt outstanding at the end of the third quarter of 2015, an increase of $68.8 million from year-end 2014, consisting primarily of $776.6 million in gross non-recourse securitized notes. In addition, $40.0 million of gross mandatorily redeemable preferred stock of a subsidiary of the company was outstanding at the end of the third quarter of 2015.

      In August 2015, the company completed a securitization of $264 million of vacation ownership notes receivable at a blended borrowing rate of 2.56 percent and an advance rate of 96.5 percent. Approximately $211 million of the vacation ownership notes receivable were purchased on August 13, 2015 by the MVW Owner Trust 2015-1 (the "2015-1 Trust"), and all or a portion of the remaining vacation ownership notes receivable may be purchased by the 2015-1 Trust prior to December 31, 2015. This transaction generated approximately $255 million of gross cash proceeds, of which $51 million will be held in restricted cash until the remaining notes are purchased during the fourth quarter. Approximately $6 million was used to pay transaction expenses and fund required reserves and the remainder will be used for general corporate purposes.

      As of September 11, 2015, the company had approximately $197 million in available capacity under its revolving credit facility after taking into account outstanding letters of credit.

      Outlook

      The company is reaffirming the following guidance for the full year 2015:





      Adjusted EBITDA

      $222 million to $232 million



      Adjusted net income

      $108 million to $114 million



      Adjusted company development margin

      21 percent to 22 percent



      Adjusted free cash flow

      $175 million to $200 million







      The company is providing the following updated guidance for the full year 2015:





      Current Guidance

      Previous Guidance

      Company contract sales growth (excluding residential)

      0 percent to 2 percent

      5 percent to 8 percent

      Adjusted fully diluted earnings per share

      $3.33 to $3.52

      $3.29 to $3.48

      Pages A-1 through A-19 of the Financial Schedules reconcile the non-GAAP financial measures set forth above to the following full year 2015 expected GAAP results: net income of $112 million to $119 million; fully diluted EPS of $3.46 to $3.68; company development margin of 21.1 percent to 22.1 percent; and net cash provided by operating activities of $165 million to $185 million.

      Third Quarter 2015 Earnings Conference Call

      The company will hold a conference call at 10:00 a.m. EST today to discuss these results and the updated guidance for full year 2015. Participants may access the call by dialing (877) 407-8289 or (201) 689-8341 for international callers. A live webcast of the call will also be available in the Investor Relations section of the company's website at www.marriottvacationsworldwide.com.

      An audio replay of the conference call will be available for seven days and can be accessed at (877) 660-6853 or (201) 612-7415 for international callers. The conference ID for the recording is 13620306. The webcast will also be available on the company's website.

      About Marriott Vacations Worldwide Corporation

      Marriott Vacations Worldwide Corporation is a leading global pure-play vacation ownership company, offering a diverse portfolio of quality products, programs and management expertise with 61 resorts. Its brands include Marriott Vacation Club, The Ritz-Carlton Destination Club and Grand Residences by Marriott. 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. For more information, please visit www.marriottvacationsworldwide.com.

      Note on forward-looking statements: This press release and accompanying schedules contain "forward-looking statements" within the meaning of federal securities laws, including statements about future operating results, estimates, and assumptions, and similar statements concerning anticipated future events and expectations that are not historical facts. The company cautions you that these statements are not guarantees of future performance and are subject to numerous risks and uncertainties, including volatility in the economy and the credit markets, supply and demand changes for vacation ownership and residential products, competitive conditions, the availability of capital to finance growth, and other matters referred to under the heading "Risk Factors" contained in the company's most recent Annual Report on Form 10-K filed with the U.S Securities and Exchange Commission (the "SEC") and in subsequent SEC filings, any of which could cause actual results to differ materially from those expressed in or implied in this press release. These statements are made as of October 15, 2015 and the company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.

      Financial Schedules Follow


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      FINANCIAL SCHEDULES


      QUARTER 3, 2015


      TABLE OF CONTENTS



































      Consolidated Statements of Income - 12 Weeks Ended September 11, 2015 and September 12, 2014


      A-1


















      Consolidated Statements of Income - 36 Weeks Ended September 11, 2015 and September 12, 2014


      A-2


















      North America Segment Financial Results - 12 Weeks Ended September 11, 2015 and September 12, 2014


      A-3


















      North America Segment Financial Results - 36 Weeks Ended September 11, 2015 and September 12, 2014


      A-4


















      Asia Pacific Segment Financial Results - 12 Weeks Ended September 11, 2015 and September 12, 2014


      A-5


















      Asia Pacific Segment Financial Results - 36 Weeks Ended September 11, 2015 and September 12, 2014


      A-6


















      Europe Segment Financial Results - 12 Weeks Ended September 11, 2015 and September 12, 2014


      A-7


















      Europe Segment Financial Results - 36 Weeks Ended September 11, 2015 and September 12, 2014


      A-8


















      Corporate and Other Financial Results - 12 Weeks and 36 Weeks Ended September 11, 2015 and September 12, 2014


      A-9


















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



          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 12 Weeks Ended September 11, 2015 and September 12, 2014


      A-10


















      Consolidated 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 11, 2015 and September 12, 2014


      A-11


















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



          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 12 Weeks Ended September 11, 2015 and September 12, 2014


      A-12


















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



          (Adjusted Sale of Vacation Ownership Products Net of Expenses) - 36 Weeks Ended September 11, 2015 and September 12, 2014


      A-13


















      EBITDA and Adjusted EBITDA - 12 Weeks and 36 Weeks Ended September 11, 2015 and September 12, 2014


      A-14


















      2015 Outlook - Adjusted Net Income and Adjusted Earnings Per Share - Diluted, Adjusted EBITDA and Adjusted Development Margin


      A-15


















      2015 Outlook - Adjusted Free Cash Flow and Normalized Adjusted Free Cash Flow



      A-16


















      Non-GAAP Financial Measures



      A-17


















      Consolidated Balance Sheets



      A-20


















      Consolidated Statements of Cash Flows


      A-21



      A-1


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      CONSOLIDATED STATEMENTS OF INCOME


      12 Weeks Ended September 11, 2015 and September 12, 2014


      (In thousands, except per share amounts)
































      As Reported




      As Adjusted



      As Reported




      As Adjusted











      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      12 Weeks Ended











      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **


      Revenues



















      Sale of vacation ownership products

      $                         136,802


      $              -


      $                         136,802



      $                         155,384


      $              -


      $                         155,384




      Resort management and other services

      73,828


      -


      73,828



      70,981


      -


      70,981




      Financing



      28,294


      -


      28,294



      29,545


      -


      29,545




      Rental



      76,039


      -


      76,039



      65,620


      -


      65,620




      Cost reimbursements


      92,173


      -


      92,173



      91,508


      -


      91,508






      Total revenues

      407,136


      -


      407,136



      413,038


      -


      413,038



      Expenses



















      Cost of vacation ownership products

      40,776


      -


      40,776



      48,640


      -


      48,640




      Marketing and sales



      71,628


      -


      71,628



      73,380


      -


      73,380




      Resort management and other services

      47,409


      -


      47,409



      47,857


      -


      47,857




      Financing


      5,488


      -


      5,488



      5,434


      -


      5,434




      Rental



      62,567


      -


      62,567



      54,605


      -


      54,605




      General and administrative

      23,214


      (1,767)


      21,447



      21,932


      -


      21,932




      Litigation settlement



      -


      -


      -



      3,225


      (3,225)


      -




      Organizational and separation related



      439


      (439)


      -



      332


      (332)


      -




      Consumer financing interest



      5,289


      -


      5,289



      5,605


      -


      5,605




      Royalty fee



      14,000


      -


      14,000



      14,339


      -


      14,339




      Impairment


      -


      -


      -



      26


      (26)


      -




      Cost reimbursements

      92,173


      -


      92,173



      91,508


      -


      91,508






      Total expenses

      362,983


      (2,206)


      360,777



      366,883


      (3,583)


      363,300



      (Losses) gains and other (expense) income

      (20)


      20


      -



      207


      (207)


      -



      Interest expense



      (2,839)


      -


      (2,839)



      (2,890)


      -


      (2,890)



      Equity in earnings



      50


      -


      50



      38


      -


      38



      Other






      (5,181)


      5,181


      -



      -


      -


      -






      Income before income taxes

      36,163


      7,407


      43,570



      43,510


      3,376


      46,886



      Provision for income taxes

      (14,608)


      (2,491)


      (17,099)



      (17,862)


      (1,299)


      (19,161)



      Net income



      $                           21,555


      $      4,916


      $                           26,471



      $                           25,648


      $      2,077


      $                           27,725

























      Earnings per share - Basic



      $                               0.69




      $                               0.84



      $                               0.77




      $                               0.83

























      Earnings per share - Diluted



      $                               0.67




      $                               0.82



      $                               0.75




      $                               0.81

























      Basic Shares



      31,455




      31,455



      33,374




      33,374



      Diluted Shares



      32,128




      32,128



      34,366




      34,366

































      As Reported







      As Reported















      12 Weeks Ended







      12 Weeks Ended















      September 11, 2015







      September 12, 2014







      Contract Sales



















      Vacation ownership



      $                         159,757







      $                         167,245









      Residential products



      -







      4,488










      Total contract sales



      $                         159,757







      $                         171,733








      ** Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.


      NOTE: Earnings per share - Basic and Earnings per share - Diluted are calculated using whole dollars.  Beginning with the fourth quarter of 2014, we have combined results from Other into Resort management and other services and have recast prior year presentation for consistency.


      A-2


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      CONSOLIDATED STATEMENTS OF INCOME


      36 Weeks Ended September 11, 2015 and September 12, 2014


      (In thousands, except per share amounts)
































      As Reported




      As Adjusted



      As Reported




      As Adjusted











      36 Weeks Ended


      Certain


      36 Weeks Ended



      36 Weeks Ended


      Certain


      36 Weeks Ended











      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **


      Revenues



















      Sale of vacation ownership products

      $                         476,078


      $            (28,420)


      $                         447,658



      $                         452,796


      $                       -


      $                        452,796




      Resort management and other services

      212,308


      -


      212,308



      209,348


      -


      209,348




      Financing

      85,640


      -


      85,640



      90,002


      -


      90,002




      Rental

      224,880


      -


      224,880



      190,972


      -


      190,972




      Cost reimbursements

      285,937


      -


      285,937



      281,769


      -


      281,769








      Total revenues

      1,284,843


      (28,420)


      1,256,423



      1,224,887


      -


      1,224,887



      Expenses



















      Cost of vacation ownership products

      150,857


      (21,583)


      129,274



      138,925


      -


      138,925




      Marketing and sales

      228,760


      (922)


      227,838



      216,827


      (287)


      216,540




      Resort management and other services

      135,298


      -


      135,298



      141,061


      200


      141,261




      Financing

      16,478


      -


      16,478



      15,976


      -


      15,976




      Rental

      184,560


      -


      184,560



      166,386


      -


      166,386




      General and administrative

      68,883


      (1,767)


      67,116



      66,913


      -


      66,913




      Litigation settlement


      (236)


      236


      -



      (4,350)


      4,350


      -




      Organizational and separation related


      732


      (732)


      -



      2,272


      (2,272)


      -




      Consumer financing interest


      16,558


      -


      16,558



      17,967


      -


      17,967




      Royalty fee

      40,431


      -


      40,431



      41,420


      -


      41,420




      Impairment

      -


      -


      -



      860


      (860)


      -




      Cost reimbursements

      285,937


      -


      285,937



      281,769


      -


      281,769








      Total expenses

      1,128,258


      (24,768)


      1,103,490



      1,086,026


      1,131


      1,087,157



      Gains and other income

      9,492


      (9,492)


      -



      1,849


      (1,849)


      -



      Interest expense


      (8,822)


      -


      (8,822)



      (7,638)


      -


      (7,638)



      Equity in earnings


      148


      -


      148



      156


      -


      156



      Other






      (6,453)


      6,453


      -



      -


      -


      -








      Income before income taxes

      150,950


      (6,691)


      144,259



      133,228


      (2,980)


      130,248



      Provision for income taxes

      (61,300)


      1,288


      (60,012)



      (52,969)


      1,238


      (51,731)



      Net income


      $                           89,650


      $              (5,403)


      $                           84,247



      $                           80,259


      $              (1,742)


      $                          78,517

























      Earnings per share - Basic


      $                               2.81




      $                               2.64



      $                               2.35




      $                              2.30

























      Earnings per share - Diluted


      $                               2.75




      $                               2.59



      $                               2.28




      $                              2.23

























      Basic Shares



      31,870




      31,870



      34,180




      34,180



      Diluted Shares


      32,550




      32,550



      35,161




      35,161

































      As Reported







      As Reported















      36 Weeks Ended







      36 Weeks Ended















      September 11, 2015







      September 12, 2014







      Contract Sales


















      Vacation ownership


      $                         495,645







      $                         487,082









      Residential products


      28,420







      10,814











      Total contract sales


      $                         524,065







      $                         497,896








      ** Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.


      NOTE: Earnings per share - Basic and Earnings per share - Diluted are calculated using whole dollars.  Beginning with the fourth quarter of 2014, we have combined results from Other into Resort management and other services and have recast prior year presentation for consistency.


      A-3


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      NORTH AMERICA SEGMENT


      12 Weeks Ended September 11, 2015 and September 12, 2014


      (In thousands)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      12 Weeks Ended










      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **


      Revenues


















      Sale of vacation ownership products


      $                         122,908


      $              -


      $                         122,908



      $                         138,179


      $              -


      $                         138,179




      Resort management and other services


      64,437


      -


      64,437



      61,956


      -


      61,956




      Financing


      26,399


      -


      26,399



      27,519


      -


      27,519




      Rental


      65,135


      -


      65,135



      55,216


      -


      55,216




      Cost reimbursements


      83,561


      -


      83,561



      81,031


      -


      81,031








      Total revenues


      362,440


      -


      362,440



      363,901


      -


      363,901



      Expenses


















      Cost of vacation ownership products


      35,736


      -


      35,736



      41,394


      -


      41,394




      Marketing and sales


      62,652


      -


      62,652



      63,092


      -


      63,092




      Resort management and other services


      39,175


      -


      39,175



      40,021


      -


      40,021




      Rental


      53,742


      -


      53,742



      46,962


      -


      46,962




      Litigation settlement


      -


      -


      -



      2,975


      (2,975)


      -




      Organizational and separation related


      59


      (59)


      -



      120


      (120)


      -




      Royalty fee


      2,228


      -


      2,228



      2,529


      -


      2,529




      Impairment


      -


      -


      -



      26


      (26)


      -




      Cost reimbursements


      83,561


      -


      83,561



      81,031


      -


      81,031








      Total expenses


      277,153


      (59)


      277,094



      278,150


      (3,121)


      275,029



      (Losses) gains and other (expense) income


      (4)


      4


      -



      207


      (207)


      -



      Equity in earnings


      54


      -


      54



      50


      -


      50








      Segment financial results


      $                           85,337


      $           63


      $                           85,400



      $                           86,008


      $      2,914


      $                           88,922































      As Reported







      As Reported














      12 Weeks Ended







      12 Weeks Ended














      September 11, 2015







      September 12, 2014







      Contract Sales


















      Vacation ownership


      $                         142,787







      $                         148,154









      Residential products


      -







      4,488











      Total contract sales


      $                         142,787







      $                         152,642









      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use. 























      NOTE:  Beginning with the fourth quarter of 2014 we have combined results from Other into Resort management and other services and have recast prior year presentation for consistency.


      A-4


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      NORTH AMERICA SEGMENT


      36 Weeks Ended September 11, 2015 and September 12, 2014


      (In thousands)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      36 Weeks Ended


      Certain


      36 Weeks Ended



      36 Weeks Ended


      Certain


      36 Weeks Ended










      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **


      Revenues


















      Sale of vacation ownership products


      $                         406,784


      $              -


      $                         406,784



      $                         404,111


      $              -


      $                         404,111




      Resort management and other services


      189,206


      -


      189,206



      184,596


      -


      184,596




      Financing


      79,809


      -


      79,809



      83,887


      -


      83,887




      Rental


      202,606


      -


      202,606



      168,943


      -


      168,943




      Cost reimbursements


      260,452


      -


      260,452



      251,616


      -


      251,616








      Total revenues


      1,138,857


      -


      1,138,857



      1,093,153


      -


      1,093,153



      Expenses


















      Cost of vacation ownership products


      117,071


      -


      117,071



      120,332


      -


      120,332




      Marketing and sales


      199,506


      -


      199,506



      187,501


      -


      187,501




      Resort management and other services


      115,244


      -


      115,244



      119,637


      -


      119,637




      Rental


      163,481


      -


      163,481



      145,984


      -


      145,984




      Litigation settlement


      (370)


      370


      -



      (4,600)


      4,600


      -




      Organizational and separation related


      313


      (313)


      -



      525


      (525)


      -




      Royalty fee


      5,174


      -


      5,174



      6,026


      -


      6,026




      Impairment


      -


      -


      -



      860


      (860)


      -




      Cost reimbursements


      260,452


      -


      260,452



      251,616


      -


      251,616








      Total expenses


      860,871


      57


      860,928



      827,881


      3,215


      831,096



      Gains and other income


      9,534


      (9,534)


      -



      1,897


      (1,897)


      -



      Equity in earnings


      156


      -


      156



      170


      -


      170








      Segment financial results


      $                         287,676


      $    (9,591)


      $                         278,085



      $                         267,339


      $    (5,112)


      $                         262,227































      As Reported







      As Reported














      36 Weeks Ended







      36 Weeks Ended














      September 11, 2015







      September 12, 2014







      Contract Sales


















      Vacation ownership


      $                         449,385







      $                         433,928









      Residential products


      -







      10,814











      Total contract sales


      $                         449,385







      $                         444,742









      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use. 























      NOTE:  Beginning with the fourth quarter of 2014 we have combined results from Other into Resort management and other services and have recast prior year presentation for consistency.


      A-5

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      ASIA PACIFIC SEGMENT

      12 Weeks Ended September 11, 2015 and September 12, 2014

      (In thousands)
















































      As Reported




      As Adjusted



      As Reported




      As Adjusted









      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      12 Weeks Ended









      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **

      Revenues

















      Sale of vacation ownership products


      $                             6,303


      $              -


      $                             6,303



      $                             7,641


      $              -


      $                             7,641



      Resort management and other services


      2,212


      -


      2,212



      891


      -


      891



      Financing


      1,008


      -


      1,008



      1,038


      -


      1,038



      Rental


      2,569


      -


      2,569



      1,573


      -


      1,573



      Cost reimbursements


      609


      -


      609



      703


      -


      703







      Total revenues


      12,701


      -


      12,701



      11,846


      -


      11,846


      Expenses

















      Cost of vacation ownership products


      1,432


      -


      1,432



      1,959


      -


      1,959



      Marketing and sales


      4,022


      -


      4,022



      4,526


      -


      4,526



      Resort management and other services


      2,264


      -


      2,264



      695


      -


      695



      Rental


      4,129


      -


      4,129



      2,762


      -


      2,762



      Royalty fee


      139


      -


      139



      159


      -


      159



      Cost reimbursements


      609


      -


      609



      703


      -


      703







      Total expenses


      12,595


      -


      12,595



      10,804


      -


      10,804


      Gains and other income


      1


      (1)


      -



      -


      -


      -


      Equity in earnings


      (4)


      -


      (4)



      (12)


      -


      (12)


      Other





      (4,159)


      4,159


      -



      -


      -


      -







      Segment financial results


      $                           (4,056)


      $      4,158


      $                                102



      $                             1,030


      $              -


      $                             1,030

















































      As Reported







      As Reported













      12 Weeks Ended







      12 Weeks Ended






      Contract Sales


      September 11, 2015







      September 12, 2014









      Vacation ownership


      $                            6,877







      $                            7,784









      Residential products


      -







      -










      Total contract sales


      $                            6,877







      $                            7,784







      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use. 





















      NOTE:   Beginning with the fourth quarter of 2014 we have combined results from Other into Resort management and other services and have recast prior year presentation for consistency.


      A-6


      MARRIOTT VACATIONS WORLDWIDE CORPORATION


      ASIA PACIFIC SEGMENT


      36 Weeks Ended September 11, 2015 and September 12, 2014


      (In thousands)



















































      As Reported




      As Adjusted



      As Reported




      As Adjusted










      36 Weeks Ended


      Certain


      36 Weeks Ended



      36 Weeks Ended


      Certain


      36 Weeks Ended










      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **


      Revenues


















      Sale of vacation ownership products


      $                           50,156


      $   (28,420)


      $                           21,736



      $                           21,863


      $              -


      $                           21,863




      Resort management and other services


      4,039


      -


      4,039



      2,723


      -


      2,723




      Financing


      3,057


      -


      3,057



      3,142


      -


      3,142




      Rental


      6,424


      -


      6,424



      5,129


      -


      5,129




      Cost reimbursements


      2,107


      -


      2,107



      2,366


      -


      2,366








      Total revenues


      65,783


      (28,420)


      37,363



      35,223


      -


      35,223



      Expenses


















      Cost of vacation ownership products


      25,231


      (21,583)


      3,648



      5,459


      -


      5,459




      Marketing and sales


      14,011


      (922)


      13,089



      12,547


      -


      12,547




      Resort management and other services


      3,769


      -


      3,769



      2,037


      -


      2,037




      Rental


      9,419


      -


      9,419



      8,294


      -


      8,294




      Royalty fee


      446


      -


      446



      483


      -


      483




      Cost reimbursements


      2,107


      -


      2,107



      2,366


      -


      2,366








      Total expenses


      54,983


      (22,505)


      32,478



      31,186


      -


      31,186



      Losses and other expense


      (29)


      29


      -



      (8)


      8


      -



      Equity in earnings


      (8)


      -


      (8)



      (14)


      -


      (14)



      Other





      (5,431)


      5,431


      -



      -


      -


      -








      Segment financial results


      $                             5,332


      $        (455)


      $                             4,877



      $                             4,015


      $             8


      $                             4,023




















































      As Reported







      As Reported














      36 Weeks Ended







      36 Weeks Ended







      Contract Sales


      September 11, 2015







      September 12, 2014









      Vacation ownership


      $                           23,528







      $                           21,744









      Residential products


      28,420







      -










      Total contract sales


      $                           51,948







      $                           21,744









      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use. 























      NOTE:   Asia Pacific segment revenues and expenses for the twelve weeks ended March 28, 2014 have been restated to reclassify a portion of Cost reimbursements from the Asia Pacific segment to the Europe segment to correct certain immaterial prior period errors.  Beginning with the fourth quarter of 2014 we have combined results from Other into Resort management and other services and have recast prior year presentation for consistency.



      A-7

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      EUROPE SEGMENT

      12 Weeks Ended September 11, 2015 and September 12, 2014

      (In thousands)
















































      As Reported




      As Adjusted



      As Reported




      As Adjusted









      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      12 Weeks Ended









      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **

      Revenues

















      Sale of vacation ownership products


      $                             7,591


      $              -


      $                             7,591



      $                             9,564


      $              -


      $                             9,564



      Resort management and other services


      7,179


      -


      7,179



      8,134


      -


      8,134



      Financing


      887


      -


      887



      988


      -


      988



      Rental


      8,335


      -


      8,335



      8,831


      -


      8,831



      Cost reimbursements


      8,003


      -


      8,003



      9,774


      -


      9,774







      Total revenues


      31,995


      -


      31,995



      37,291


      -


      37,291


      Expenses

















      Cost of vacation ownership products


      2,070


      -


      2,070



      2,888


      -


      2,888



      Marketing and sales


      4,954


      -


      4,954



      5,762


      -


      5,762



      Resort management and other services


      5,970


      -


      5,970



      7,141


      -


      7,141



      Rental


      4,696


      -


      4,696



      4,881


      -


      4,881



      Royalty fee


      126


      -


      126



      144


      -


      144



      Cost reimbursements


      8,003


      -


      8,003



      9,774


      -


      9,774







      Total expenses


      25,819


      -


      25,819



      30,590


      -


      30,590


      Losses and other expense


      (17)


      17


      -



      -


      -


      -







      Segment financial results


      $                             6,159


      $           17


      $                             6,176



      $                             6,701


      $              -


      $                             6,701

















































      As Reported







      As Reported













      12 Weeks Ended







      12 Weeks Ended













      September 11, 2015







      September 12, 2014






      Contract Sales


      $                           10,093







      $                           11,307







      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use. 





















      NOTE:   Beginning with the fourth quarter of 2014 we have combined results from Other into Resort management and other services and have recast prior year presentation for consistency.


      A-8
      MARRIOTT VACATIONS WORLDWIDE CORPORATION
      EUROPE SEGMENT
      36 Weeks Ended September 11, 2015 and September 12, 2014
      (In thousands)
















































      As Reported




      As Adjusted



      As Reported




      As Adjusted









      36 Weeks Ended


      Certain


      36 Weeks Ended



      36 Weeks Ended


      Certain


      36 Weeks Ended









      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **

      Revenues

















      Sale of vacation ownership products


      $                           19,138


      $              -


      $                           19,138



      $                           26,822


      $              -


      $                           26,822



      Resort management and other services


      19,063


      -


      19,063



      22,029


      -


      22,029



      Financing


      2,774


      -


      2,774



      2,973


      -


      2,973



      Rental


      15,850


      -


      15,850



      16,900


      -


      16,900



      Cost reimbursements


      23,378


      -


      23,378



      27,787


      -


      27,787







      Total revenues


      80,203


      -


      80,203



      96,511


      -


      96,511


      Expenses

















      Cost of vacation ownership products


      4,155


      -


      4,155



      6,723


      -


      6,723



      Marketing and sales


      15,243


      -


      15,243



      16,779


      (287)


      16,492



      Resort management and other services


      16,285


      -


      16,285



      19,387


      200


      19,587



      Rental


      11,660


      -


      11,660



      12,108


      -


      12,108



      Royalty fee


      290


      -


      290



      426


      -


      426



      Cost reimbursements


      23,378


      -


      23,378



      27,787


      -


      27,787







      Total expenses


      71,011


      -


      71,011



      83,210


      (87)


      83,123


      Losses and other expense


      (13)


      13


      -



      (39)


      39


      -







      Segment financial results


      $                             9,179


      $           13


      $                             9,192



      $                           13,262


      $         126


      $                           13,388

















































      As Reported







      As Reported













      36 Weeks Ended







      36 Weeks Ended













      September 11, 2015







      September 12, 2014






      Contract Sales


      $                           22,732







      $                           31,410







      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use. 





















      NOTE:   Europe segment revenues and expenses for the twelve weeks ended March 28, 2014 have been restated to reclassify a portion of Cost reimbursements from the Asia Pacific segment to the Europe segment to correct certain immaterial prior period errors.  Beginning with the fourth quarter of 2014 we have combined results from Other into Resort management and other services and have recast prior year presentation for consistency.


      A-9

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CORPORATE AND OTHER

      12 Weeks and 36 Weeks Ended September 11, 2015 and September 12, 2014

      (In thousands)
















































      As Reported




      As Adjusted



      As Reported




      As Adjusted









      12 Weeks Ended


      Certain


      12 Weeks Ended



      12 Weeks Ended


      Certain


      12 Weeks Ended









      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **

      Expenses

















      Cost of vacation ownership products


      $                             1,538


      $              -


      $                             1,538



      $                             2,399


      $              -


      $                             2,399



      Financing


      5,488


      -


      5,488



      5,434


      -


      5,434



      General and administrative


      23,214


      (1,767)


      21,447



      21,932


      -


      21,932



      Litigation settlement


      -


      -


      -



      250


      (250)


      -



      Organizational and separation related


      380


      (380)


      -



      212


      (212)


      -



      Consumer financing interest


      5,289


      -


      5,289



      5,605


      -


      5,605



      Royalty fee


      11,507


      -


      11,507



      11,507


      -


      11,507







      Total expenses


      47,416


      (2,147)


      45,269



      47,339


      (462)


      46,877


      Interest expense


      (2,839)


      -


      (2,839)



      (2,890)


      -


      (2,890)


      Other





      (1,022)


      1,022


      -



      -


      -


      -







      Financial results


      $                         (51,277)


      $      3,169


      $                         (48,108)



      $                         (50,229)


      $         462


      $                         (49,767)

















































      As Reported




      As Adjusted



      As Reported




      As Adjusted









      36 Weeks Ended


      Certain


      36 Weeks Ended



      36 Weeks Ended


      Certain


      36 Weeks Ended









      September 11, 2015


      Charges


      September 11, 2015

      **


      September 12, 2014


      Charges


      September 12, 2014

      **

      Expenses

















      Cost of vacation ownership products


      $                             4,400


      $              -


      $                             4,400



      $                             6,411


      $              -


      $                             6,411



      Financing


      16,478


      -


      16,478



      15,976


      -


      15,976



      General and administrative


      68,883


      (1,767)


      67,116



      66,913


      -


      66,913



      Litigation settlement


      134


      (134)


      -



      250


      (250)


      -



      Organizational and separation related


      419


      (419)


      -



      1,747


      (1,747)


      -



      Consumer financing interest


      16,558


      -


      16,558



      17,967


      -


      17,967



      Royalty fee


      34,521


      -


      34,521



      34,485


      -


      34,485







      Total expenses


      141,393


      (2,320)


      139,073



      143,749


      (1,997)


      141,752


      Interest expense


      (8,822)


      -


      (8,822)



      (7,638)


      -


      (7,638)


      Other





      (1,022)


      1,022


      -



      -


      -


      -







      Financial results


      $                       (151,237)


      $      3,342


      $                       (147,895)



      $                       (151,389)


      $      1,999


      $                       (149,390)



      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use. 





















      NOTE:  Corporate and Other consists of results not specifically attributable to an individual segment, including expenses incurred to support our financing operations, non-capitalizable development expenses supporting  overall company development, company-wide general and administrative costs, and the fixed royalty fee payable under the license agreements that we entered into with Marriott International in connection with the spin-off, as well as consumer financing interest expense.


      A-10

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      (In thousands)













      12 Weeks Ended





      September 11, 2015



      September 12, 2014









      Contract sales







      Vacation ownership


      $                        159,757



      $                        167,245


      Residential products


      -



      4,488



      Total contract sales


      159,757



      171,733









      Revenue recognition adjustments:







      Reportability1


      (11,051)



      (4,503)


      Sales Reserve2


      (7,600)



      (7,310)


      Other3


      (4,304)



      (4,536)

      Sale of vacation ownership products


      $                        136,802



      $                        155,384


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

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

      3  Adjustment for sales incentives 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 thousands)


































































      Revenue









      Revenue













      As Reported




      Recognition


      As Adjusted



      As Reported




      Recognition


      As Adjusted











      12 Weeks Ended


      Certain


      Reportability


      12 Weeks Ended



      12 Weeks Ended


      Certain


      Reportability


      12 Weeks Ended











      September 11, 2015


      Charges


      Adjustment


      September 11, 2015

      **


      September 12, 2014


      Charges


      Adjustment


      September 12, 2014

      **


      Sale of vacation ownership products



      $                         136,802


      $              -


      $              11,051


      $                         147,853



      $                         155,384


      $              -


      $                4,503


      $                         159,887



      Less:


























      Cost of vacation ownership products


      40,776


      -


      3,137


      43,913



      48,640


      -


      1,329


      49,969




      Marketing and sales





      71,628


      -


      986


      72,614



      73,380


      -


      385


      73,765





























      Development margin






      $                           24,398


      $              -


      $                6,928


      $                           31,326



      $                           33,364


      $              -


      $                2,789


      $                           36,153
























































      Development margin percentage1


      17.8%






      21.2%



      21.5%






      22.6%




      **  Denotes non-GAAP financial measures.  Please see pages A-17 through 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-11

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      (In thousands)















      36 Weeks Ended






      September 11, 2015



      September 12, 2014










      Contract sales








      Vacation ownership


      $                        495,645



      $                          487,082


      Residential products


      28,420



      10,814



      Total contract sales


      524,065



      497,896










      Revenue recognition adjustments:







      Reportability1


      (11,124)



      (8,228)


      Sales Reserve2


      (23,146)



      (23,008)


      Other3


      (13,717)



      (13,864)

      Sale of vacation ownership products


      $                        476,078



      $                          452,796







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






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






      3  Adjustment for sales incentives 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 thousands)













      Revenue









      Revenue












      As Reported




      Recognition


      As Adjusted



      As Reported




      Recognition


      As Adjusted










      36 Weeks Ended


      Certain


      Reportability


      36 Weeks Ended



      36 Weeks Ended


      Certain


      Reportability


      36 Weeks Ended










      September 11, 2015


      Charges


      Adjustment


      September 11, 2015

      **


      September 12, 2014


      Charges


      Adjustment


      September 12, 2014

      **

      Sale of vacation ownership products



      $                         476,078


      $   (28,420)


      $       11,124


      $                         458,782



      $                           452,796


      $              -


      $         8,228


      $                         461,024


      Less:

























      Cost of vacation ownership products 


      150,857


      (21,583)


      3,235


      132,509



      138,925


      -


      2,545


      141,470



      Marketing and sales





      228,760


      (922)


      934


      228,772



      216,827


      (287)


      638


      217,178



























      Development margin






      $                           96,461


      $     (5,915)


      $         6,955


      $                           97,501



      $                             97,044


      $         287


      $         5,045


      $                         102,376





















































      Development margin percentage1


      20.3%






      21.3%



      21.4%






      22.2%



      **  Denotes non-GAAP financial measures.  Please see pages A-17 through 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-12

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NORTH AMERICA CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      (In thousands)















      12 Weeks Ended






      September 11, 2015



      September 12, 2014










      Contract sales








      Vacation ownership


      $                      142,787



      $                    148,154


      Residential products


      -



      4,488



      Total contract sales


      142,787



      152,642










      Revenue recognition adjustments:







      Reportability1


      (9,849)



      (4,104)


      Sales Reserve 2


      (5,901)



      (5,867)


      Other 3


      (4,129)



      (4,492)

      Sale of vacation ownership products


      $                      122,908



      $                    138,179
















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






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






      3  Adjustment for sales incentives 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 thousands)













      Revenue









      Revenue













      As Reported




      Recognition


      As Adjusted



      As Reported




      Recognition


      As Adjusted











      12 Weeks Ended


      Certain


      Reportability


      12 Weeks Ended



      12 Weeks Ended


      Certain


      Reportability


      12 Weeks Ended











      September 11, 2015


      Charges


      Adjustment


      September 11, 2015

      **


      September 12, 2014


      Charges


      Adjustment


      September 12, 2014

      **


      Sale of vacation ownership products



      $                       122,908


      $                      -


      $         9,849


      $                       132,757



      $                     138,179


      $            -


      $            4,104


      $                     142,283



      Less:


























      Cost of vacation ownership products


      35,736


      -


      2,808


      38,544



      41,394


      -


      1,191


      42,585




      Marketing and sales





      62,652


      -


      925


      63,577



      63,092


      -


      385


      63,477





























      Development margin






      $                         24,520


      $                      -


      $         6,116


      $                         30,636



      $                       33,693


      $            -


      $            2,528


      $                       36,221
























































      Development margin percentage1


      20.0%






      23.1%



      24.4%






      25.5%





























      **  Denotes non-GAAP financial measures.  Please see pages A-17 through 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

      NORTH AMERICA CONTRACT SALES TO SALE OF VACATION OWNERSHIP PRODUCTS

      (In thousands)
















      36 Weeks Ended







      September 11, 2015



      September 12, 2014












      Contract sales









      Vacation ownership


      $                      449,385



      $                    433,928



      Residential products


      -



      10,814




      Total contract sales


      449,385



      444,742












      Revenue recognition adjustments:








      Reportability1


      (11,351)



      (8,296)



      Sales Reserve 2


      (17,886)



      (18,618)



      Other 3


      (13,364)



      (13,717)


      Sale of vacation ownership products


      $                      406,784



      $                    404,111












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







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







      3  Adjustment for sales incentives 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 thousands)






































      Revenue









      Revenue












      As Reported




      Recognition


      As Adjusted



      As Reported




      Recognition


      As Adjusted










      36 Weeks Ended


      Certain


      Reportability


      36 Weeks Ended



      36 Weeks Ended


      Certain


      Reportability


      36 Weeks Ended










      September 11, 2015


      Charges


      Adjustment


      September 11, 2015

      **


      September 12, 2014


      Charges


      Adjustment


      September 12, 2014

      **

      Sale of vacation ownership products



      $                     406,784


      $            -


      $          11,351


      $                       418,135



      $                     404,111


      $            -


      $            8,296


      $                     412,407


      Less:

























      Cost of vacation ownership products 


      117,071


      -


      3,235


      120,306



      120,332


      -


      2,509


      122,841



      Marketing and sales





      199,506


      -


      1,067


      200,573



      187,501


      -


      779


      188,280



























      Development margin






      $                       90,207


      $            -


      $            7,049


      $                         97,256



      $                       96,278


      $            -


      $            5,008


      $                     101,286





















































      Development margin percentage1


      22.2%






      23.3%



      23.8%






      24.6%



























      **  Denotes non-GAAP financial measures.  Please see pages A-17 through 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

      EBITDA AND ADJUSTED EBITDA

      12 Weeks and 36 Weeks Ended September 11, 2015 and September 12, 2014

      (In thousands)


























      As Reported




      As Adjusted


      As Reported




      As Adjusted









      12 Weeks Ended


      Certain


      12 Weeks Ended


      12 Weeks Ended


      Certain


      12 Weeks Ended









      September 11, 2015


      Charges


      September 11, 2015

      **

      September 12, 2014


      Charges


      September 12, 2014

      **







































      Net income

      $                       21,555


      $    4,916


      $                         26,471


      $                       25,648


      $    2,077


      $                       27,725



      Interest expense1

      2,839


      -


      2,839


      2,890


      -


      2,890



      Tax provision

      14,608


      2,491


      17,099


      17,862


      1,299


      19,161



      Depreciation and amortization

      5,292


      -


      5,292


      4,261


      -


      4,261





      EBITDA **




      $                       44,294


      $    7,407


      $                         51,701


      $                       50,661


      $    3,376


      $                       54,037





















































































      As Reported




      As Adjusted


      As Reported




      As Adjusted









      36 Weeks Ended


      Certain


      36 Weeks Ended


      36 Weeks Ended


      Certain


      36 Weeks Ended









      September 11, 2015


      Charges


      September 11, 2015

      **

      September 12, 2014


      Charges


      September 12, 2014

      **







































      Net income

      $                       89,650


      $  (5,403)


      $                         84,247


      $                       80,259


      $  (1,742)


      $                       78,517



      Interest expense1

      8,822


      -


      8,822


      7,638


      -


      7,638



      Tax provision

      61,300


      (1,288)


      60,012


      52,969


      (1,238)


      51,731



      Depreciation and amortization

      13,850


      -


      13,850


      13,183


      -


      13,183





      EBITDA **




      $                     173,622


      $  (6,691)


      $                       166,931


      $                     154,049


      $  (2,980)


      $                     151,069





      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use
























      1   Interest expense excludes consumer financing interest expense




      A-15

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2015 ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE - DILUTED OUTLOOK

      (In millions, except per share amounts)


      Fiscal Year 2015 (low)


      Fiscal Year 2015 (high)

      Net income

      $                                112


      $                                  119


      Adjustments to reconcile Net income to Adjusted net income





      Organizational and separation related and other charges1

      11


      10


      Gain on dispositions 2

      (10)


      (10)


      Bulk sales 3

      (6)


      (6)


      Provision for income taxes on adjustments to net income

      1


      1


      Adjusted net income**

      $                                108


      $                                  114







      Earnings per share - Diluted 4

      $                               3.46


      $                                 3.68


      Adjusted earnings per share - Diluted**, 4                          

      $                               3.33


      $                                 3.52


      Diluted shares4                                               

      32.4


      32.4






      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.


      1   Organizational and separation related and other charges adjustment includes $2.1 million for organizational and separation related efforts, $1.8 million for refurbishment costs at a project in our North America segment, and $6 million to $7 million of non-capitalizable transaction costs.

      2   Gain on dispositions adjustment includes a $0.9 million gain associated with the sale of a golf course and adjacent undeveloped land and an $8.7 million gain on the sale of undeveloped land in our North America segment. 

      3     Bulk sales adjustment includes the net $5.9 million of pre-tax income associated with the sale of the 18 units in the Asia Pacific segment.

      4      Earnings per share - Diluted, Adjusted earnings per share - Diluted, and Diluted shares outlook includes the impact of share repurchase activity only through September 11, 2015.





      MARRIOTT VACATIONS WORLDWIDE CORPORATION
      2015 ADJUSTED EBITDA OUTLOOK

      (In millions)














      Fiscal Year 2015 (low)


      Fiscal Year 2015 (high)

      Adjusted net income **                                                                   


      $                                108


      $                                  114

      Interest expense1                                  


      12


      12

      Tax provision                                                                    


      81


      85

      Depreciation and amortization                                                                    


      21


      21


      Adjusted EBITDA**                                                                    


      $                                222


      $                                  232




      MARRIOTT VACATIONS WORLDWIDE CORPORATION
      2015 ADJUSTED DEVELOPMENT MARGIN OUTLOOK














      Total MVW






      Fiscal Year 2015 (low)


      Fiscal Year 2015 (high)

      Development margin1


      21.1%


      22.1%


      Adjustments to reconcile Development margin to Adjusted development margin






      Revenue recognition reportability


      (0.1%)


      (0.1%)




      Adjusted development margin**, 1


      21.0%


      22.0%

      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.

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

      A-16

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      2015 ADJUSTED FREE CASH FLOW AND NORMALIZED ADJUSTED FREE CASH FLOW OUTLOOK

      (In millions)



























      Current Guidance















      Low


      High



      Mid-Point



      Adjustments



      Normalized



      Adjusted net income **                                                                 


      $  108


      $  114



      $                    111



      $                       -



      $                    111




      Adjustments to reconcile Adjusted net income to net cash 

















      provided by operating activities:                                                                    


















      Adjustments for non-cash items1


      75


      78



      77



      -



      77





      Deferred income taxes / income taxes payable


      12


      16



      14



      -



      14





      Net changes in assets and liabilities:



















      Notes receivable originations


      (305)


      (310)



      (308)



      -



      (308)






      Notes receivable collections


      270


      274



      272



      20

      6


      292






      Inventory 



      55


      60



      58



      (68)

      7


      (10)






      Purchase of operating hotels for future conversion to inventory2


      (62)


      (62)



      (62)



      62

      2


      -






      Liability for Marriott Rewards customer loyalty program


      (20)


      (20)



      (20)



      20

      8


      -






      Organizational and separation related and other charges


      (5)


      (5)



      (5)



      5

      9


      -






      Other working capital changes


      37


      40



      39



      (24)

      10


      15



      Net cash provided by operating activities                                                                    


      165


      185



      176



      15



      191




      Capital expenditures for property and equipment (excluding inventory):


















      New sales centers 3


      (13)


      (12)



      (13)



      13

      3


      -





      Organizational and separation related capital expenditures


      (3)


      (3)



      (3)



      3

      9


      -





      Other



      (24)


      (22)



      (23)



      3

      11


      (20)





      Investment in operating portion of Surfers Paradise hotel that will be sold 4

      (47)


      (47)



      (47)



      47

      4


      -




      Decrease in restricted cash


      3


      4



      4



      -



      4




      Borrowings from securitization transactions                                                                     


      253


      257



      255



      (45)

      12


      210




      Repayment of debt related to securitizations                                                                     

      (255)


      (259)



      (257)



      -



      (257)






      Free cash flow**                                                                    


      79


      103



      92



      36



      128



      Adjustments:


















      Organizational and separation related and other charges


      8


      8



      8



      (8)

      9


      -




      Proceeds from sale of operating portion of Surfers Paradise hotel4


      47


      47



      47



      (47)

      4


      -




      Net change in borrowings available from the securitization of eligible vacation 

      41


      42



      42



      -



      42





      ownership notes receivable through the warehouse credit facility 5



















      Adjusted free cash flow**                                                                    


      $  175


      $  200



      $                    189



      $                    (19)



      $                    170
























      **  Denotes non-GAAP financial measures.  Please see pages A-17 through A-19 for additional information about our reasons for providing these alternative financial measures and limitations on their use.


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

      2  Represents adjustment for the investment in operating hotels prior to future conversion to inventory.

      3  Represents incremental investment in new sales centers, mainly to support new sales distributions.

      4  Represents the estimated investment in, as well as the estimated proceeds from the subsequent sale of, the operating portion of the Surfers Paradise hotel.

      5  Represents the net change in borrowings available from the securitization of eligible vacation ownership notes receivable through the warehouse credit facility between the 2014 and 2015 year ends.   

      6  Represents normalized notes receivable collections.

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

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

      9  Represents costs associated with organizational and separation related efforts.

      10  Represents normalized other working capital changes.

      11  Represents normalized capital expenditures for property and equipment.

      12  Represents normalized borrowings from securitization transactions.

      A-17

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NON-GAAP FINANCIAL MEASURES
















      In our press release and schedules, and on the related conference call, we report certain financial measures that are not prescribed or authorized by United States generally accepted accounting principles ("GAAP").  We discuss our reasons for reporting these non-GAAP financial measures below, and the financial schedules reconcile the most directly comparable GAAP financial measure to each non-GAAP financial measure that we report (identified by a double asterisk ("**") on the preceding pages).  Although we evaluate and present these non-GAAP financial measures for the reasons described below, please be aware that these non-GAAP financial measures have limitations and should not be considered in isolation or as a substitute for revenues, net income, earnings per share or any other comparable operating measure prescribed by GAAP.  In addition, these non-GAAP financial measures may be calculated and / or presented differently than measures with the same or similar names that are reported by other companies, and as a result, the non-GAAP financial measures we report may not be comparable to those reported by others.
















      Adjusted Net Income.   We evaluate non-GAAP financial measures, including Adjusted Net Income, Adjusted EBITDA, and Adjusted Development Margin, that exclude certain items and gains (losses) and other income (expense) in the 12 weeks and 36 weeks ended September 11, 2015 and September 12, 2014 because these non-GAAP financial measures allow for period-over-period comparisons of our on-going core operations before the impact of certain items and gains (losses) and other income (expense).  These non-GAAP financial measures also facilitate our comparison of results from our on-going core operations before certain items and gains (losses) and other income (expense) with results from other vacation ownership companies.
















      Certain items - 12 weeks and 36 weeks ended September 11, 2015.  In our Statement of Income for the 12 weeks ended September 11, 2015, we recorded $7.4 million of net pre-tax items, which included a $4.2 million adjustment for transaction costs in our Asia Pacific segment and a $1.0 million adjustment for transaction costs in our Corporate and Other segment, both recorded under the "Other" caption, a $1.8 million adjustment for refurbishment costs at a project in our North America segment, and $0.4 million of organizational and separation related costs recorded under the "Organizational and separation related" caption. In our Statement of Income for the 36 weeks ended September 11, 2015, we recorded $2.8 million of net pre-tax items, which included a $28.4 million adjustment to exclude the bulk sale of 18 units in our Asia Pacific segment recorded under the "Sale of vacation ownership products" caption, with corresponding adjustments of $21.6 million and $0.9 million to the "Cost of vacation ownership products" and Marketing and sales" captions, respectively, a $5.4 million adjustment for transaction costs in our Asia Pacific segment and a $1.0 million adjustment for transaction costs in our Corporate and Other segment, both recorded under the "Other" caption, a $1.8 million adjustment for refurbishment costs at a project in our North America segment, $0.7 million of organizational and separation related costs recorded under the "Organizational and separation related" caption and less than $0.1 million of net litigation related matters recorded under the "Litigation settlement" caption, and a $0.3 million reversal of an accrual associated with a 2014 golf course disposition recorded under the "Litigation settlement" caption because actual costs were lower than expected. 
















      Certain items - 12 weeks and 36 weeks ended September 12, 2014.  In our Statement of Income for the 12 weeks ended September 12, 2014, we recorded $3.6 million of net pre-tax items, which included a $3.0 million accrual for a litigation settlement in our North America segment and a $0.3 million accrual for a litigation settlement in our Corporate and Other segment, both recorded under the "Litigation settlement" caption, $0.3 million of organizational and separation related costs recorded under the "Organizational and separation related" caption, and less than a $0.1 million impairment charge associated with a project in our North America segment recorded under the "Impairment" caption.  In our Statement of Income for the 36 weeks ended September 12, 2014, we recorded $1.1 million of net pre-tax income, which included $7.6 million of income associated with the settlement of a dispute with a former service provider in our North America segment recorded under the "Litigation settlement" caption and a $0.2 million reversal of a severance accrual in our Europe segment recorded under the "Resort management and other services" caption because actual costs were lower than expected, partially offset by a $3.0 million accrual for a litigation settlement in our North America segment and a $0.3 million accrual for a litigation settlement in our Corporate and other segment, both recorded under the "Litigation settlement" caption, $2.3 million of organizational and separation related costs recorded under the "Organizational and separation related" caption, a $0.9 million impairment charge associated with a project in our North America segment recorded under the "Impairment" caption and $0.3 million of severance charges in our Europe segment recorded under the "Marketing and sales" caption. 

      A-18



      MARRIOTT VACATIONS WORLDWIDE CORPORATION



      NON-GAAP FINANCIAL MEASURES




















      Gains (losses) and other income (expense) - 12 weeks and 36 weeks ended September 11, 2015.   In our Statement of Income for the 12 weeks ended September 11, 2015, we recorded net losses and other expense of less than $0.1 million on the "(Losses) gains and other (expense) income" caption.  In our Statement of Income for the 36 weeks ended September 11, 2015, we recorded $9.5 million of net gains associated with the sale of undeveloped land and the sale of a golf course and adjacent undeveloped land in our North America segment under the "Gains and other income" caption.




















      Gains (losses) and other income (expense) - 12 weeks and 36 weeks ended September 12, 2014.   In our Statement of Income for the 12 weeks ended September 12, 2014, we recorded a $0.2 million gain associated with the sale of a golf course and adjacent undeveloped land in our North America segment under the "(Losses) gains and other (expense) income" caption.  In our Statement of Income for the 36 weeks ended September 12, 2014, we recorded $1.8 million of net gains associated with the sale of a golf course and adjacent undeveloped land, the sale of an undeveloped parcel of land, and the disposition of a project, all of which occurred in our North America segment and were recorded under the "Gains and other income" caption.  




















      Adjusted Development Margin (Adjusted Sale of Vacation Ownership Products Net of Expenses).  We evaluate Adjusted Development Margin (Adjusted Sale of Vacation Ownership Products Net of Expenses) as an indicator of operating performance.  Adjusted Development Margin adjusts Sale of vacation ownership products revenues for the impact of revenue reportability, includes corresponding adjustments to Cost of vacation ownership products expense and Marketing and sales expense associated with the change in revenues from the Sale of vacation ownership products, and includes adjustments for certain items as itemized in the discussion of Adjusted Net Income above.  We evaluate Adjusted Development Margin because it allows for period-over-period comparisons of our on-going core operations before the impact of revenue reportability and certain items to our Development Margin.




















      Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA").  EBITDA is defined as earnings, or net income, before interest expense (excluding consumer financing interest expense), provision for income taxes, depreciation and amortization.  For purposes of our EBITDA calculation (which previously adjusted for consumer financing interest expense), we do not adjust for consumer financing interest expense because the associated debt is secured by vacation ownership notes receivable that have been sold to bankruptcy remote special purpose entities and is generally non-recourse to us.  Further, we consider consumer financing interest expense to be an operating expense of our business.


















      We consider EBITDA to be an indicator of operating performance, and we use it to measure our ability to service debt, fund capital expenditures and expand our business. We also use it, as do analysts, lenders, investors and others, because it excludes certain items that can vary widely across different industries or among companies within the same industry.  For example, interest expense can be dependent on a company's capital structure, debt levels and credit ratings.  Accordingly, the impact of interest expense on earnings can vary significantly among companies.  The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate.  As a result, effective tax rates and provision for income taxes can vary considerably among companies.  EBITDA also excludes depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets.  These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. 



       

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

      A-19

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      NON-GAAP FINANCIAL MEASURES





































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



















      Adjusted Free Cash Flow.  We also evaluate Adjusted Free Cash Flow, which reflects additional adjustments for organizational and separation related, litigation, and other cash items, as referred to in the discussion of Adjusted Net Income above.  We evaluate Adjusted Free Cash Flow as a liquidity measure that provides useful information to management and investors about the amount of cash provided by operating activities after capital expenditures for property and equipment, changes in restricted cash, and the borrowing and repayment activity related to our securitizations, excluding the impact of organizational and separation related, litigation, and other cash charges.  We consider Adjusted Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can be used for strategic opportunities, including acquisitions and strengthening the balance sheet.  Analysis of Adjusted Free Cash Flow also facilitates management's comparison of our results with our competitors' results.  



















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

      A-20

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED BALANCE SHEETS

      (In thousands, except share and per share data)









      (unaudited)






      September 11, 2015


      January 2, 2015


      ASSETS





      Cash and cash equivalents

      $                    321,690


      $             346,515


      Restricted cash (including $93,803 and $34,986 from VIEs, respectively)

      121,752


      109,907


      Accounts and contracts receivable, net (including $4,211 and $4,992 from VIEs, respectively)

      128,321


      109,700


      Vacation ownership notes receivable, net (including $704,349 and $750,680 from VIEs, respectively)

      887,456


      917,228


      Inventory

      721,664


      772,784


      Property and equipment

      247,317


      147,379


      Other 

      98,827


      127,066


            Total Assets

      $                 2,527,027


      $          2,530,579








      LIABILITIES AND EQUITY





      Accounts payable

      $                      77,516


      $             114,079


      Advance deposits

      66,436


      60,192


      Accrued liabilities (including $1,635 and $1,088 from VIEs, respectively)

      150,928


      165,969


      Deferred revenue

      44,499


      38,818


      Payroll and benefits liability

      87,871


      93,073


      Liability for Marriott Rewards customer loyalty program

      73,904


      89,285


      Deferred compensation liability

      48,468


      41,677


      Mandatorily redeemable preferred stock of consolidated subsidiary, net

      38,935


      38,816


      Debt, net (including $776,648 and $708,031 from VIEs, respectively)

      769,716


      703,013


      Other

      38,239


      27,071


      Deferred taxes

      94,544


      78,883


            Total Liabilities

      1,491,056


      1,450,876








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

      -


      -


      Common stock - $.01 par value; 100,000,000 shares authorized; 36,355,412 and 36,089,513 shares





         issued, respectively

      363


      361


      Treasury stock - at cost; 5,294,063 and 3,996,725 shares, respectively

      (335,339)


      (229,229)


      Additional paid-in capital

      1,138,049


      1,137,785


      Accumulated other comprehensive income

      13,305


      17,054


      Retained earnings

      219,593


      153,732


            Total Equity

      1,035,971


      1,079,703








            Total Liabilities and Equity

      $                 2,527,027


      $          2,530,579








      The abbreviation VIEs above means Variable Interest Entities.





      A-21

      MARRIOTT VACATIONS WORLDWIDE CORPORATION

      CONSOLIDATED STATEMENTS OF CASH FLOWS

      (In thousands)

      (Unaudited)




      36 weeks ended




      September 11, 2015


      September 12, 2014

       OPERATING ACTIVITIES 





       Net income 


      $89,650


      $80,259

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






       Depreciation 


      13,850


      13,183


       Amortization of debt issuance costs 


      3,739


      3,762


       Provision for loan losses 


      22,753


      22,725


       Share-based compensation 


      9,633


      9,354


       Deferred income taxes 


      17,261


      29,523


       Equity method income 


      (148)


      (156)


       Gain on disposal of property and equipment, net 


      (9,492)


      (1,849)


       Non-cash litigation settlement 


      (262)


      -


       Impairment charges 


      -


      860


       Net change in assets and liabilities: 






      Accounts and contracts receivable


      (17,799)


      (8,609)


      Notes receivable originations


      (189,029)


      (169,784)


      Notes receivable collections


      192,852


      203,728


      Inventory


      51,467


      61,740


      Purchase of operating hotels for future conversion to inventory


      (61,554)


      -


      Other assets


      26,524


      45,650


      Accounts payable, advance deposits and accrued liabilities


      (52,380)


      (67,160)


      Deferred revenue


      5,742


      4,228


      Payroll and benefit liabilities


      (4,959)


      (4,855)


      Liability for Marriott Rewards customer loyalty program


      (15,384)


      (22,737)


      Deferred compensation liability


      6,791


      3,340


      Other liabilities


      6,236


      3,196


       Other, net 


      5,233


      80

                        Net cash provided by operating activities


      100,724


      206,478

       INVESTING ACTIVITIES 






       Capital expenditures for property and equipment (excluding inventory) 


      (20,873)


      (7,753)


       Purchase of operating hotel to be sold 


      (47,658)


      -


       (Increase) decrease in restricted cash 


      (12,616)


      20,656


       Dispositions, net 


      20,605


      33,310


                 Net cash (used in) provided by investing activities


      (60,542)


      46,213

       FINANCING ACTIVITIES 






       Borrowings from securitization transactions 


      255,000


      22,638


       Repayment of debt related to securitization transactions 


      (186,383)


      (162,680)


       Proceeds from vacation ownership inventory arrangement 


      5,375


      -


       Debt issuance costs 


      (4,405)


      (1,676)


       Repurchase of common stock 


      (106,110)


      (160,155)


       Payment of dividends 


      (16,003)


      -


       Proceeds from stock option exercises 


      96


      1,723


       Excess tax benefits from share-based compensation 


      68


      -


       Payment of withholding taxes on vesting of restricted stock units 


      (9,615)


      (5,130)


       Other 


      213


      -

                       Net cash used in financing activities 


      (61,764)


      (305,280)


       Effect of changes in exchange rates on cash and cash equivalents 


      (3,243)


      (790)

       DECREASE IN CASH AND CASH EQUIVALENTS 


      (24,825)


      (53,379)

       CASH AND CASH EQUIVALENTS, beginning of period 


      346,515


      199,511

       CASH AND CASH EQUIVALENTS, end of period 


      $321,690


      $146,132







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

      SOURCE Marriott Vacations Worldwide Corporation

      Modal title

      Contact PR Newswire

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

      Products

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

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

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

      Contact PR Newswire

      Products

      About

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