~~0001524358vac:PerformanceBasedRestrictedStockUnitMember2019-12-31~~

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

_________________________

FORM 10-Q

(Mark One)


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~September 30, 2020~~March 31, 2021


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 001-35219

_________________________

Marriott Vacations Worldwide Corporation

(Exact name of registrant as specified in its charter)

_________________________

Delaware

45-2598330

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)

6649 Westwood Blvd.

Orlando

32821

(Address of principal executive offices)

(Zip Code)

(407) 206-6000

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.01 Par Value	VAC	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The number of shares outstanding of the issuer’s common stock, par value $0.01 per share, as of ~~November~~May 3, ~~2020~~2021 was ~~41,062,766.~~42,695,158.

MARRIOTT VACATIONS WORLDWIDE CORPORATION

FORM 10-Q TABLE OF CONTENTS


		Page
Part I.	FINANCIAL INFORMATION	1
Item 1.	Financial Statements	1
	Interim Consolidated Statements of Income	1
	Interim Consolidated Statements of Comprehensive Income	2
	Interim Consolidated Balance Sheets	3
	Interim Consolidated Statements of Cash Flows	4
	Interim Consolidated Statements of Shareholders’ Equity	6
	Notes to Interim Consolidated Financial Statements	87
	1. Basis of Presentation	87
	2. Significant Accounting Policies and Recent Accounting Standards	108
	3. Acquisitions and Dispositions	118
	4. Revenue and Receivables	129
	5. Income Taxes	1511
	6. Vacation Ownership Notes Receivable	1612
	7. Financial Instruments	2318
	8. Earnings Per Share	2519
	9. Inventory	2621
	10. Goodwill and Intangibles	2621
	11. Contingencies and Commitments	2722
	12. Securitized Debt	3024
	13. Debt	3225
	14. Shareholders’ Equity	3530
	15. Share-Based Compensation	3630
	16. Variable Interest Entities	3731
	17. Business Segments	4033

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4235
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	7758
Item 4.	Controls and Procedures	7758
Part II.	OTHER INFORMATION	7858
Item 1.	Legal Proceedings	7858
Item 1A.	Risk Factors	7859
~~Item 2.~~	~~Unregistered Sales of Equity Securities and Use of Proceeds~~	78
Item 6.	Exhibits	7959
	SIGNATURES	8161

Throughout this report, we refer to Marriott Vacations Worldwide Corporation, together with its consolidated subsidiaries, as “Marriott Vacations Worldwide,” “MVW,” “we,” “us,” or “the Company.” We also refer to brands that we own, as well as those brands that we license, as our brands. All brand names, trademarks, service marks and trade names cited in this report are the property of their respective owners, including those of other companies and organizations. Solely for convenience, trademarks, trade names and service marks referred to in this report may appear without the ® or TM symbols, however such references are not intended to indicate in any way that MVW or the owner, as applicable, will not assert, to the fullest extent under applicable law, all rights to such trademarks, trade names and service marks.

Capitalized terms used and not specifically defined herein have the same ~~meaning~~meanings given those terms in our Annual Report on Form 10-K for the year ended December 31, ~~2019~~2020 (the ~~“2019~~“2020 Annual Report”). When discussing our properties or markets, we refer to the United States, Mexico, Central America and the Caribbean as “North America.”

~~The~~ COVID-19 ~~pandemic (as defined and discussed further in Footnote 1 “Basis of Presentation”)~~ has caused significant disruptions in international and U.S. economies and ~~markets.~~markets, and has also had an unprecedented impact on the travel and hospitality industries, as well as the Company. We discuss the impacts of the COVID-19 pandemic and its potential future implications inthroughout this report; however, the COVID-19 pandemic is evolving and its potential impact on our business in the future remains uncertain.

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF INCOME

(In millions, except per share amounts)

(Unaudited)


		Three Months Ended				Nine Months Ended					Three Months Ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
REVENUES	REVENUES									REVENUES
Sale of vacation ownership products	Sale of vacation ownership products	$	98	$	341	$	409	$	975	Sale of vacation ownership products	$	163	$	258
Management and exchange	Management and exchange	176		238		548		708		Management and exchange	193		227
Rental	Rental	56		135		209		432		Rental	89		135
Financing	Financing	64		72		206		209		Financing	59		72
Cost reimbursements	Cost reimbursements	255		280		767		819		Cost reimbursements	255		318
TOTAL REVENUES	TOTAL REVENUES	649		1,066		2,139		3,143		TOTAL REVENUES	759		1,010
EXPENSES	EXPENSES									EXPENSES
Cost of vacation ownership products	Cost of vacation ownership products	27		89		110		258		Cost of vacation ownership products	40		60
Marketing and sales	Marketing and sales	82		184		322		559		Marketing and sales	109		170
Management and exchange	Management and exchange	102		136		317		392		Management and exchange	117		151
Rental	Rental	74		92		245		269		Rental	82		98
Financing	Financing	24		22		85		65		Financing	21		38
General and administrative	General and administrative	32		57		121		188		General and administrative	46		70
Depreciation and amortization	Depreciation and amortization	30		33		93		106		Depreciation and amortization	41		32
Litigation charges	Litigation charges	2		3		4		5		Litigation charges	3		2
Restructuring		20		0		20		0

Royalty fee	Royalty fee	23		27		72		79		Royalty fee	25		26
Impairment	Impairment	2		73		98		99		Impairment	0		95
Cost reimbursements	Cost reimbursements	255		280		767		819		Cost reimbursements	255		318
TOTAL EXPENSES	TOTAL EXPENSES	673		996		2,254		2,839		TOTAL EXPENSES	739		1,060
(Losses) gains and other (expense) income, net		0		(5)		(42)		5
Gains (losses) and other income (expense), net										Gains (losses) and other income (expense), net	6		(56)
Interest expense	Interest expense	(37)		(31)		(112)		(100)		Interest expense	(43)		(33)
ILG acquisition-related costs		(11)		(32)		(44)		(94)
Other		0		1		(3)		1
(LOSS) INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS		(72)		3		(316)		116
Benefit (provision) for income taxes		14		(10)		91		(50)
NET (LOSS) INCOME		(58)		(7)		(225)		66
Transaction costs										Transaction costs	(19)		(24)

LOSS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS										LOSS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	(36)		(163)
Benefit from income taxes										Benefit from income taxes	11		58
NET LOSS										NET LOSS	(25)		(105)
Net income attributable to noncontrolling interests	Net income attributable to noncontrolling interests	(4)		(2)		(13)		(2)		Net income attributable to noncontrolling interests	(3)		(1)
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS		$	(62)	$	(9)	$	(238)	$	64
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS										NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(28)	$	(106)

(LOSS) EARNINGS PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS
LOSS PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS										LOSS PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS
Basic	Basic	$	(1.51)	$	(0.21)	$	(5.76)	$	1.44	Basic	$	(0.68)	$	(2.56)
Diluted	Diluted	$	(1.51)	$	(0.21)	$	(5.76)	$	1.43	Diluted	$	(0.68)	$	(2.56)

CASH DIVIDENDS DECLARED PER SHARE	CASH DIVIDENDS DECLARED PER SHARE	$	0	$	0.45	$	0.54	$	1.35	CASH DIVIDENDS DECLARED PER SHARE	$	0	$	0.54

See Notes to Interim Consolidated Financial Statements

Table of Contents

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In millions)

(Unaudited)


		Three Months Ended				Nine Months Ended					Three Months Ended
		September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
NET (LOSS) INCOME		$	(58)	$	(7)	$	(225)	$	66
NET LOSS										NET LOSS	$	(25)	$	(105)

Foreign currency translation adjustments	Foreign currency translation adjustments	5		(4)		(9)		(5)		Foreign currency translation adjustments	(3)		(17)
Derivative instrument adjustment, net of tax	Derivative instrument adjustment, net of tax	3		(4)		(22)		(20)		Derivative instrument adjustment, net of tax	6		(24)
OTHER COMPREHENSIVE GAIN (LOSS), NET OF TAX	OTHER COMPREHENSIVE GAIN (LOSS), NET OF TAX	8		(8)		(31)		(25)		OTHER COMPREHENSIVE GAIN (LOSS), NET OF TAX	3		(41)

Net income attributable to noncontrolling interests	Net income attributable to noncontrolling interests	(4)		(2)		(13)		(2)		Net income attributable to noncontrolling interests	(3)		(1)
Other comprehensive income attributable to noncontrolling interests	Other comprehensive income attributable to noncontrolling interests	0		0		0		0		Other comprehensive income attributable to noncontrolling interests	0		0
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS	COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS	(4)		(2)		(13)		(2)		COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS	(3)		(1)

COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS		$	(54)	$	(17)	$	(269)	$	39
COMPREHENSIVE LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS										COMPREHENSIVE LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(25)	$	(147)

See Notes to the Interim Consolidated Financial Statements

Table of Contents

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED BALANCE SHEETS

(In millions, except share and per share data)


		Unaudited					Unaudited
		September 30, 2020		December 31, 2019			March 31, 2021		December 31, 2020
ASSETS	ASSETS					ASSETS
Cash and cash equivalents	Cash and cash equivalents	$	660	$	287	Cash and cash equivalents	$	643	$	524
Restricted cash (including $69 and $64 from VIEs, respectively)		368		414
Accounts receivable, net (including $12 and $13 from VIEs, respectively)		272		323
Vacation ownership notes receivable, net (including $1,650 and $1,750 from VIEs, respectively)		1,913		2,233
Restricted cash (including $73 and $68 from VIEs, respectively)						Restricted cash (including $73 and $68 from VIEs, respectively)	535		468
Accounts receivable, net (including $10 and $11 from VIEs, respectively)						Accounts receivable, net (including $10 and $11 from VIEs, respectively)	219		276
Vacation ownership notes receivable, net (including $1,338 and $1,493 from VIEs, respectively)						Vacation ownership notes receivable, net (including $1,338 and $1,493 from VIEs, respectively)	1,769		1,840
Inventory	Inventory	761		859		Inventory	785		759
Property and equipment, net	Property and equipment, net	809		718		Property and equipment, net	887		791
Goodwill	Goodwill	2,817		2,892		Goodwill	2,817		2,817
Intangibles, net	Intangibles, net	963		1,027		Intangibles, net	938		952
Other (including $45 and $39 from VIEs, respectively)		448		461
Other (including $56 and $54 from VIEs, respectively)						Other (including $56 and $54 from VIEs, respectively)	594		471
TOTAL ASSETS	TOTAL ASSETS	$	9,011	$	9,214	TOTAL ASSETS	$	9,187	$	8,898

LIABILITIES AND EQUITY	LIABILITIES AND EQUITY					LIABILITIES AND EQUITY
Accounts payable	Accounts payable	$	143	$	286	Accounts payable	$	159	$	209
Advance deposits	Advance deposits	154		187		Advance deposits	167		147
Accrued liabilities (including $2 and $2 from VIEs, respectively)		320		397
Accrued liabilities (including $1 and $1 from VIEs, respectively)						Accrued liabilities (including $1 and $1 from VIEs, respectively)	345		349
Deferred revenue	Deferred revenue	488		433		Deferred revenue	524		488
Payroll and benefits liability	Payroll and benefits liability	185		186		Payroll and benefits liability	188		157
Deferred compensation liability	Deferred compensation liability	117		110		Deferred compensation liability	124		127
Securitized debt, net (including $1,769 and $1,871 from VIEs, respectively)		1,751		1,871
Securitized debt, net (including $1,446 and $1,604 from VIEs, respectively)						Securitized debt, net (including $1,446 and $1,604 from VIEs, respectively)	1,431		1,588
Debt, net	Debt, net	2,680		2,216		Debt, net	3,025		2,680
Other	Other	184		197		Other	200		197
Deferred taxes	Deferred taxes	306		300		Deferred taxes	286		274
TOTAL LIABILITIES	TOTAL LIABILITIES	6,328		6,183		TOTAL LIABILITIES	6,449		6,216
Contingencies and Commitments (Note 11)	Contingencies and Commitments (Note 11)					Contingencies and Commitments (Note 11)	0		0
Preferred stock — $0.01 par value; 2,000,000 shares authorized; NaN issued or outstanding	Preferred stock — $0.01 par value; 2,000,000 shares authorized; NaN issued or outstanding	0		0		Preferred stock — $0.01 par value; 2,000,000 shares authorized; NaN issued or outstanding	0		0
Common stock — $0.01 par value; 100,000,000 shares authorized; 75,250,627 and 75,020,272 shares issued, respectively		1		1
Treasury stock — at cost; 34,187,868 and 33,438,176 shares, respectively		(1,334)		(1,253)
Common stock — $0.01 par value; 100,000,000 shares authorized; 75,454,906 and 75,279,061 shares issued, respectively						Common stock — $0.01 par value; 100,000,000 shares authorized; 75,454,906 and 75,279,061 shares issued, respectively	1		1
Treasury stock — at cost; 34,182,278 and 34,184,813 shares, respectively						Treasury stock — at cost; 34,182,278 and 34,184,813 shares, respectively	(1,334)		(1,334)
Additional paid-in capital	Additional paid-in capital	3,749		3,738		Additional paid-in capital	3,843		3,760
Accumulated other comprehensive loss	Accumulated other comprehensive loss	(67)		(36)		Accumulated other comprehensive loss	(45)		(48)
Retained earnings	Retained earnings	309		569		Retained earnings	244		272
TOTAL MVW SHAREHOLDERS' EQUITY	TOTAL MVW SHAREHOLDERS' EQUITY	2,658		3,019		TOTAL MVW SHAREHOLDERS' EQUITY	2,709		2,651
Noncontrolling interests	Noncontrolling interests	25		12		Noncontrolling interests	29		31
TOTAL EQUITY	TOTAL EQUITY	2,683		3,031		TOTAL EQUITY	2,738		2,682
TOTAL LIABILITIES AND EQUITY	TOTAL LIABILITIES AND EQUITY	$	9,011	$	9,214	TOTAL LIABILITIES AND EQUITY	$	9,187	$	8,898

The abbreviation VIEs above means Variable Interest Entities.

See Notes to Interim Consolidated Financial Statements

Table of Contents

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)


		Nine Months Ended					Three Months Ended
		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
OPERATING ACTIVITIES	OPERATING ACTIVITIES					OPERATING ACTIVITIES
Net (loss) income		$	(225)	$	66
Adjustments to reconcile net income to net cash, cash equivalents and restricted cash provided by operating activities:
Net loss						Net loss	$	(25)	$	(105)
Adjustments to reconcile net loss to net cash, cash equivalents and restricted cash used by operating activities:						Adjustments to reconcile net loss to net cash, cash equivalents and restricted cash used by operating activities:
Depreciation and amortization of intangibles	Depreciation and amortization of intangibles	93		106		Depreciation and amortization of intangibles	41		32
Amortization of debt discount and issuance costs	Amortization of debt discount and issuance costs	16		14		Amortization of debt discount and issuance costs	11		5

Vacation ownership notes receivable reserve	Vacation ownership notes receivable reserve	97		81		Vacation ownership notes receivable reserve	14		71
Share-based compensation	Share-based compensation	23		25		Share-based compensation	8		3
Impairment charges	Impairment charges	98		99		Impairment charges	0		95

Deferred income taxes	Deferred income taxes	1		24		Deferred income taxes	15		(10)
Net change in assets and liabilities:	Net change in assets and liabilities:					Net change in assets and liabilities:
Accounts receivable	Accounts receivable	24		16		Accounts receivable	51		45
Vacation ownership notes receivable originations	Vacation ownership notes receivable originations	(265)		(681)		Vacation ownership notes receivable originations	(108)		(174)
Vacation ownership notes receivable collections	Vacation ownership notes receivable collections	487		462		Vacation ownership notes receivable collections	165		174
Inventory	Inventory	(4)		10		Inventory	(26)		(8)
Purchase of vacation ownership units for future transfer to inventory	Purchase of vacation ownership units for future transfer to inventory	(61)		0		Purchase of vacation ownership units for future transfer to inventory	(99)		(61)

Other assets	Other assets	57		11		Other assets	(138)		(83)
Accounts payable, advance deposits and accrued liabilities	Accounts payable, advance deposits and accrued liabilities	(231)		(122)		Accounts payable, advance deposits and accrued liabilities	(30)		(184)
Deferred revenue	Deferred revenue	57		41		Deferred revenue	102		107
Payroll and benefit liabilities	Payroll and benefit liabilities	0		(21)		Payroll and benefit liabilities	31		(20)
Deferred compensation liability	Deferred compensation liability	8		13		Deferred compensation liability	(2)		(7)
Other liabilities	Other liabilities	(11)		26		Other liabilities	5		(7)
Deconsolidation of certain Consolidated Property Owners' Associations						Deconsolidation of certain Consolidated Property Owners' Associations	(71)		0
Other, net	Other, net	(6)		10		Other, net	(4)		5
Net cash, cash equivalents and restricted cash provided by operating activities		158		180
Net cash, cash equivalents and restricted cash used in operating activities						Net cash, cash equivalents and restricted cash used in operating activities	(60)		(122)
INVESTING ACTIVITIES	INVESTING ACTIVITIES					INVESTING ACTIVITIES
Capital expenditures for property and equipment (excluding inventory)	Capital expenditures for property and equipment (excluding inventory)	(36)		(32)		Capital expenditures for property and equipment (excluding inventory)	(7)		(17)
Proceeds from collection of notes receivable		0		38

Purchase of company owned life insurance	Purchase of company owned life insurance	(3)		(5)		Purchase of company owned life insurance	(1)		(4)
Dispositions, net		15		0
Net cash, cash equivalents and restricted cash (used in) provided by investing activities		(24)		1

Net cash, cash equivalents and restricted cash used in investing activities						Net cash, cash equivalents and restricted cash used in investing activities	(8)		(21)

Continued

See Notes to Interim Consolidated Financial Statements

Table of Contents

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(In millions)

(Unaudited)


		Nine Months Ended					Three Months Ended
		September 30, 2020		September 30, 2019			March 31, 2021		March 31, 2020
FINANCING ACTIVITIES	FINANCING ACTIVITIES					FINANCING ACTIVITIES
Borrowings from securitization transactions	Borrowings from securitization transactions	690		631		Borrowings from securitization transactions	0		202
Repayment of debt related to securitization transactions	Repayment of debt related to securitization transactions	(793)		(673)		Repayment of debt related to securitization transactions	(159)		(148)
Proceeds from debt	Proceeds from debt	1,166		495		Proceeds from debt	561		666
Repayments of debt	Repayments of debt	(703)		(308)		Repayments of debt	(100)		(102)
Purchase of convertible note hedges						Purchase of convertible note hedges	(100)		0
Proceeds from issuance of warrants						Proceeds from issuance of warrants	70		0
Finance lease payment	Finance lease payment	(10)		(11)		Finance lease payment	0		(9)
Debt issuance costs	Debt issuance costs	(14)		(11)		Debt issuance costs	(2)		0
Repurchase of common stock	Repurchase of common stock	(82)		(342)		Repurchase of common stock	0		(82)
Payment of dividends	Payment of dividends	(45)		(61)		Payment of dividends	0		(45)
Payment of withholding taxes on vesting of restricted stock units	Payment of withholding taxes on vesting of restricted stock units	(14)		(11)		Payment of withholding taxes on vesting of restricted stock units	(15)		(14)
Other, net		0		1
Net cash, cash equivalents and restricted cash provided by (used in) financing activities		195		(290)

Net cash, cash equivalents and restricted cash provided by financing activities						Net cash, cash equivalents and restricted cash provided by financing activities	255		468
Effect of changes in exchange rates on cash, cash equivalents and restricted cash	Effect of changes in exchange rates on cash, cash equivalents and restricted cash	(2)		0		Effect of changes in exchange rates on cash, cash equivalents and restricted cash	(1)		(6)
Change in cash, cash equivalents and restricted cash	Change in cash, cash equivalents and restricted cash	327		(109)		Change in cash, cash equivalents and restricted cash	186		319
Cash, cash equivalents and restricted cash, beginning of period	Cash, cash equivalents and restricted cash, beginning of period	701		614		Cash, cash equivalents and restricted cash, beginning of period	992		701
Cash, cash equivalents and restricted cash, end of period	Cash, cash equivalents and restricted cash, end of period	$	1,028	$	505	Cash, cash equivalents and restricted cash, end of period	$	1,178	$	1,020

SUPPLEMENTAL DISCLOSURES	SUPPLEMENTAL DISCLOSURES					SUPPLEMENTAL DISCLOSURES
Non-cash transfer from property and equipment to inventory	Non-cash transfer from property and equipment to inventory	$	0	$	71	Non-cash transfer from property and equipment to inventory	$	3	$	0
Non-cash transfer from inventory to property and equipment	Non-cash transfer from inventory to property and equipment	90		0		Non-cash transfer from inventory to property and equipment	2		65
Non-cash issuance of treasury stock for employee stock purchase plan	Non-cash issuance of treasury stock for employee stock purchase plan	1		2		Non-cash issuance of treasury stock for employee stock purchase plan	0		1
Dividends payable		0		19

Interest paid, net of amounts capitalized	Interest paid, net of amounts capitalized	140		135		Interest paid, net of amounts capitalized	53		58
Income taxes paid, net of refunds	Income taxes paid, net of refunds	(48)		47		Income taxes paid, net of refunds	(30)		4

See Notes to Interim Consolidated Financial Statements

MARRIOTT VACATIONS WORLDWIDE CORPORATION

INTERIM CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(In millions)

(Unaudited)


Common Stock Issued	Common Stock Issued				Common Stock			Treasury Stock				Additional Paid-In Capital			Accumulated Other Comprehensive Loss				Retained Earnings			Total MVW Shareholders' Equity				Noncontrolling Interests			Total Equity		Common Stock Issued							Common Stock					Treasury Stock					Additional Paid-In Capital				Accumulated Other Comprehensive (Loss) Gain					Retained Earnings				Total MVW Shareholders' Equity					Noncontrolling Interests				Total Equity

		75.0		BALANCE AT DECEMBER 31, 2019						$	1						$	(1,253)						$	3,738							$	(36)			$	569									$	3,019								$	12								$	3,031
75.3																																75.3			BALANCE AT DECEMBER 31, 2020					$	1				$	(1,334)				$	3,760			$	(48)				$	272			$	2,651				$	31				$	2,682
—	—		Net (loss) income				—							—							—							—					(106)				(106)					1					(105)		—			Net (loss) income					—				—					—						—			(28)	(28)	3	(25)
—	—		Foreign currency translation adjustments		—			—				—			(17)				—			(17)				—			(17)		—			Foreign currency translation adjustments				—					—					—				(3)					—				(3)					—				(3)
—	—		Derivative instrument adjustment		—			—				—			(24)				—			(24)				—			(24)		—			Derivative instrument adjustment				—					—					—				6					—				6					—				6
0.2	0.2		Share-based compensation plans		—			—				(9)			—				—			(9)				—			(9)		0.2			Share-based compensation plans				—					—					(4)				—					—				(4)					—				(4)
0			Repurchase of common stock		—			(82)				—			—				—			(82)				—			(82)
—			Dividends		—			—				—			—				(22)			(22)				—			(22)

75.2			BALANCE AT MARCH 31, 2020		1			(1,335)				3,729			(77)				441			2,759				13			2,772
—	—		Net (loss) income		—			—				—			—				(70)			(70)				8			(62)		—			Dividends				—					—					—				—					—				—					—				0
—	—		Foreign currency translation adjustments		—			—				—			3				—			3				—			3		—			Equity component of convertible notes, net of issuance costs				—					—					117				—					—				117					—				117
—	—		Derivative instrument adjustment		—			—				—			(1)				—			(1)				—			(1)		—			Purchase of convertible note hedges				—					—					(100)				—					—				(100)					—				(100)
—	—		Share-based compensation plans		—			—				7			—				—			7				—			7		—			Issuance of warrants				—					—					70				—					—				70					—				70

—			Employee stock plan issuance		—			1				0			—				—			1				—			1
75.2			BALANCE AT JUNE 30, 2020		1			(1,334)				3,736			(75)				371			2,699				21			2,720
—	—		Net (loss) income		—			—				—			—				(62)			(62)				4			(58)		—			Employee stock plan issuance				—					—					—				—					—				—					—				0
—	—		Foreign currency translation adjustments		—			—				—			5				—			5				—			5		—			Deconsolidation of certain Consolidated Property Owners' Associations				—					—					—				—					—				—					(5)				(5)
—			Derivative instrument adjustment		—			—				—			3				—			3				—			3
0.1			Share-based compensation plans		—			—				13			—				—			13				—			13
75.5																															75.5			BALANCE AT MARCH 31, 2021				$	1				$	(1,334)				$	3,843			$	(45)				$	244			$	2,709				$	29			$	2,738

75.3			BALANCE AT SEPTEMBER 30, 2020		$	1		$	(1,334)			$	3,749		$	(67)			$	309		$	2,658			$	25		$	2,683

~~Continued~~


Common Stock Issued		Common Stock		Treasury Stock		Additional Paid-In Capital		Accumulated Other Comprehensive Loss		Retained Earnings		Total MVW Shareholders' Equity		Noncontrolling Interests		Total Equity


75.0	BALANCE AT DECEMBER 31, 2019	$	1	$	(1,253)	$	3,738	$	(36)	$	569	$	3,019	$	12	$	3,031


—	Net (loss) income	—		—		—		—		(106)		(106)		1		(105)
—	Foreign currency translation adjustments	—		—		—		(17)		—		(17)		—		(17)
—	Derivative instrument adjustment	—		—		—		(24)		—		(24)		—		(24)
0.2	Share-based compensation plans	—		—		(9)		—		—		(9)		—		(9)
—	Repurchase of common stock	—		(82)		—		—		—		(82)		—		(82)
—	Dividends	—		—		—		—		(22)		(22)		—		(22)

75.2	BALANCE AT MARCH 31, 2020	$	1	$	(1,335)	$	3,729	$	(77)	$	441	$	2,759	$	13	$	2,772

See Notes to Interim Consolidated Financial Statements

~~MARRIOTT VACATIONS WORLDWIDE CORPORATION~~

~~INTERIM CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (CONTINUED)~~

~~(In millions)~~

~~(Unaudited)~~

Common
Stock
Issued Common
Stock Treasury
Stock Additional
Paid-In
Capital Accumulated Other Comprehensive Income (Loss) Retained Earnings Total MVW Shareholders' Equity Noncontrolling Interests Total Equity
57.6 BALANCE AT DECEMBER 31, 2018 $ 1 $ (790) $ 3,721 $ 6 $ 523 $ 3,461 $ 5 $ 3,466
—
Impact of adoption of ASU 2016-02
— — — — (8) (8) — (8)
57.6 OPENING BALANCE 2019 1 (790) 3,721 6 515 3,453 5 3,458
— Net income — — — — 24 24 — 24
— Foreign currency translation adjustments — — — 1 — 1 — 1
— Derivative instrument adjustment — — — (3) — (3) — (3)
0.2 Share-based compensation plans — — (4) — — (4) — (4)
0 Repurchase of common stock — (106) — — — (106) — (106)
— Dividends — — — — (20) (20) — (20)
— Employee stock plan issuance — 1 0 — — 1 — 1
57.8 BALANCE AT MARCH 31, 2019 1 (895) 3,717 4 519 3,346 5 3,351
— Net income — — — — 49 49 — 49
— ILG Acquisition purchase accounting adjustment — — — — — — 1 1
— Foreign currency translation adjustments — — — (2) — (2) — (2)
— Derivative instrument adjustment — — — (13) — (13) — (13)
— Share-based compensation plans — — 13 — — 13 — 13
— Repurchase of common stock — (109) — — — (109) — (109)
— Dividends — — — — (20) (20) — (20)
0.1 Employee stock plan issuance — 0 0 — — 0 — 0
57.9 BALANCE AT JUNE 30, 2019 1 (1,004) 3,730 (11) 548 3,264 6 3,270
— Net (loss) income — — — — (9) (9) 2 (7)
— ILG Acquisition purchase accounting adjustment — — — — — — 2 2
— Foreign currency translation adjustments — — — (4) — (4) — (4)
— Derivative instrument adjustment — — — (4) — (4) — (4)
— Share-based compensation plans — — 10 — — 10 — 10
— Repurchase of common stock — (127) — — — (127) — (127)
— Dividends — — — — (19) (19) — (19)
— Employee stock plan issuance — 1 0 — — 1 — 1
57.9 BALANCE AT SEPTEMBER 30, 2019 $ 1 $ (1,130) $ 3,740 $ (19) $ 520 $ 3,112 $ 10 $ 3,122

~~See Notes to Interim Consolidated Financial Statements~~

Table of Contents

MARRIOTT VACATIONS WORLDWIDE CORPORATION

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS


1.			BASIS OF PRESENTATION

The Interim Consolidated Financial Statements present the results of operations, financial position and cash flows of Marriott Vacations Worldwide Corporation (referred to in this report as (i) “we,” “us,” “Marriott Vacations Worldwide,” “MVW” or “the Company,” which includes our consolidated subsidiaries except where the context of the reference is to a single corporate entity, or (ii) “MVWC,” which shall refer only to Marriott Vacations Worldwide Corporation, without its consolidated subsidiaries). In order to make this report easier to read, we refer throughout to (i) our Interim Consolidated Financial Statements as our “Financial Statements,” (ii) our Interim Consolidated Statements of Income as our “Income Statements,” (iii) our Interim Consolidated Balance Sheets as our “Balance Sheets,” and (iv) our Interim Consolidated Statements of Cash Flows as our “Cash Flows.” In addition, references throughout to numbered “Footnotes” refer to the numbered Notes in these Notes to Interim Consolidated Financial Statements, unless otherwise noted. Capitalized terms used and not specifically defined herein have the same ~~meaning~~meanings given those terms in our Annual Report on Form 10-K for the fiscal year ended December 31, ~~2019~~2020 (the ~~“2019~~“2020 Annual Report”). We use certain other terms that are defined within these Financial Statements.

The Financial Statements presented herein and discussed below include 100 percent of the assets, liabilities, revenues, expenses, and cash flows of Marriott Vacations Worldwide, all entities in which Marriott Vacations Worldwide has a controlling voting interest (“subsidiaries”), and those variable interest entities (“VIEs”) for which Marriott Vacations Worldwide is the primary beneficiary in accordance with consolidation accounting guidance. References in these Financial Statements to net (loss) income attributable to common shareholders and MVW shareholders’ equity do not include noncontrolling interests, which represent the outside ownership of our consolidated non-wholly owned entities and are reported separately. Intercompany accounts and transactions between consolidated companies have been eliminated in consolidation.

Pursuant to a change in control of certain consolidated property owners’ associations, we recorded a non-cash loss of less than $1 million in Gains (losses) and other income (expense), net on our Income Statement for the three months ended March 31, 2021, and deconsolidated $76 million of assets, inclusive of $71 million of restricted cash and $71 million of liabilities, for a decrease in Noncontrolling interests of $5 million during the first quarter of 2021. See our Interim Consolidated Statement of Shareholder’s Equity for the three months ended March 31, 2021 for further information. We continue to act as manager for these property owners’ associations pursuant to existing management contracts and retain membership interests via our ownership of vacation ownership interests.

These Financial Statements reflect our financial position, results of operations, and cash flows as prepared in conformity with United States Generally Accepted Accounting Principles (“GAAP”). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect amounts reported in the financial statements and accompanying notes. Such estimates include, but are not limited to, revenue recognition, allocations of the purchase price paid in business combinations, cost of vacation ownership products, inventory valuation, goodwill and intangibles valuation, property and equipment valuation, accounting for acquired vacation ownership notes receivable, vacation ownership notes receivable reserves, income taxes, and loss contingencies. The uncertainty created by the COVID-19 pandemic, ~~(defined below),~~ and efforts to mitigate it, has made it more challenging to make these estimates. Accordingly, ultimate results could differ ~~materially~~ from our ~~estimates.~~estimates, and such differences may be material.

In our opinion, our Financial Statements reflect all normal and recurring adjustments necessary to present fairly our financial position, the results of our operations, and cash flows for the periods presented. Interim results may not be indicative of fiscal year performance because of, among other reasons, the impact of the COVID-19 pandemic ~~(defined below)~~ and seasonal and short-term variations. These Financial Statements have not been audited. We have condensed or omitted certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP. Although we believe our footnote disclosures are adequate to make the information presented not misleading, the Financial Statements in this report should be read in conjunction with the consolidated financial statements and notes thereto in our ~~2019~~2020 Annual Report.

The accompanying Financial Statements also reflect our adoption of new accounting standards. See Footnote 2 “Significant Accounting Policies and Recent Accounting Standards” for additional information.

~~COVID-19 Pandemic Update~~

In March 2020, the World Health Organization declared the coronavirus (COVID-19) a global pandemic (the “COVID-19 pandemic”). National, federal, state, and local governments have since implemented various travel restrictions, border closings, restrictions on public gatherings, mandatory quarantines, shelter-in-place mandates and limitations on business operations. The speed with which the effects of the COVID-19 pandemic have changed the global economic landscape, outlook and, in particular, the travel and hospitality industries, has been swift and unexpected.

The results of operations during the first three quarters of 2020 include impacts related to the COVID-19 pandemic, which have been significantly adverse for our business, and the overall travel and hospitality industry in general. We began to see an adverse impact on occupancy in our Vacation Ownership business in mid-March 2020, which quickly accelerated later that month and continued into May 2020. While many of our resorts remained open for owner occupancy throughout April and May, most owners chose to postpone their arrival until a later date, which resulted in substantially lower than normal resort occupancy in the second and third quarters of 2020.

~~Table of Contents~~

In response to quickly evolving travel restrictions and restrictions on business operations, we closed all of our sales centers in March 2020, and beginning March 25, 2020, we closed our resorts for rental guests with stays at our branded North America vacation ownership resorts. Further, due to low occupancy rates and based on various governmental mandates and advisories, we closed several of our resorts and reduced operations and amenities at our resorts that remained open. The closure of our sales centers and low occupancy levels led to a material decrease in contract sales and rental revenues from our vacation ownership business beginning in the second quarter.

Based on these events and the uncertainty they created, we immediately began to focus on our liquidity, including quickly and substantially enhancing our cash holdings. In late-March, we drew down the remainder of our $600 million Revolving Corporate Credit Facility (as defined in Footnote 13 “Debt”). We issued senior secured debt in May, which we used to repay amounts outstanding on our Revolving Corporate Credit Facility. As of September 30, 2020, we had $660 million in cash and cash equivalents on hand, and $597 million of availability on our Revolving Corporate Credit Facility.

In addition to accessing the capital markets, we believe we have made significant progress in bolstering our liquidity through cost reduction. These efforts include reducing capital expenditures; suspending hiring and salary increases; reducing executive and other associate salaries; implementing furloughs and reduced work weeks for most of our associates; and modifying vendor and supplier payment terms where possible.

In late-May, as many government restrictions were beginning to be relaxed, owner occupancy at our resorts began to grow and we began reopening resorts to rental guests. As of September 30, 2020, over 95 percent of our vacation ownership resorts were open to owners and rental guests. We reopened certain sales centers in June and continued to open additional sales centers in July. As of September 30, 2020, over 80 percent of our sales centers had re-opened. However, extended or further closures of our sales centers may be required if demand declines again or if we are again impacted by government regulations requiring resort closures or restricting travel.

In our Exchange & Third-Party Management business, the closures of certain affiliated resorts and managed properties had a significant adverse impact on our business in the second quarter of 2020, with a large number of resorts closed or not taking reservations at the beginning of the second quarter, but by the end of September, over 90 percent of those affiliated resorts and managed properties had reopened. The closure of affiliated resorts and managed properties led to a decrease in management and exchange revenues. Our Aqua-Aston business was also negatively impacted by travel restrictions that significantly impacted the majority of the properties in Hawaii. Further resort and property closures may be required if demand declines again or if we are again impacted by government regulations requiring resort closures or restricting travel. The COVID-19 pandemic continues to depress the demand for vacation rentals due to “stay-at-home” recommendations or requirements, quarantines, and the reluctance of consumers to travel.

During the second and third quarters of 2020, we continued the temporary adjustments implemented in the first quarter of 2020 to cancellation policies for near-term travel for customers who were unable or unwilling to travel due to the COVID-19 pandemic. We continue to monitor this unprecedented and rapidly evolving situation and are unable to predict its duration or severity.

As a result of the COVID-19 pandemic, in September 2020, a workforce reduction plan was approved, which is expected to impact approximately 3,000 associates. We expect that we will incur approximately $25 to $30 million in restructuring and related charges primarily related to employee severance and benefit costs. In connection with this plan,we have recorded the following on our Income Statement for both the three and nine months ended September 30, 2020:

($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Cost reimbursement revenues $ 5 $ 2 $ 0 $ 7
Cost reimbursement expenses $ (5) $ (2) $ 0 $ (7)
Restructuring $ (11) $ (3) $ (6) $ (20)

Reclassifications

We have reclassified certain prior year amounts to conform to our current year presentation.

Table of Contents


2.			SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING STANDARDS

New Accounting Standards

Accounting Standards Update ~~2016-13~~2019-12 – “~~Financial Instruments – Credit Losses~~“Income Taxes (Topic ~~326), Measurement of Credit Losses on Financial Instruments~~740): Simplifying the Accounting for Income Taxes”” (“ASU ~~2016-13”~~2019-12”)

In the first quarter of ~~2020,~~2021, we adopted ASU ~~2016-13,~~2019-12, which ~~replaces~~amends and simplifies existing guidance in an effort to reduce the ~~incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration~~complexity of ~~a broader range~~accounting for income taxes while maintaining or enhancing the helpfulness of ~~reasonable and supportable~~ information provided to ~~inform credit loss estimates. The update is intended to provide~~ financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. The current expected credit loss model provides that an initial estimateusers. Our adoption of expected credit losses over the contractual life of the financial instrument is reflected in the allowance for credit losses and any changes to that estimate are recognized as adjustments to the allowance. ASU ~~2016-13~~2019-12 did not have a material impact on our Financial Statements or disclosures.

Future Adoption of Accounting Standards

Accounting Standards Update 2020-04 – “Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”)

In March 2020, the FASB issued ASU 2020-04, as amended, which provides optional expedients and exceptions to existing guidance on contract modifications and hedge accounting in an effort to ease the financial reporting burdens related to the expected market transition from the LIBOR and other interbank offered rates to alternative reference rates. This update can be adopted no later than December 1, 2022, with early adoption permitted. We expect to adopt ASU 2020-04 in fiscal year 2022 and continue to evaluate the impact that adoption of this update will have on our financial statements and disclosures.

Accounting Standards Update 2020-06 – “Debt — Debt With Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”)

~~Vacation Ownership Notes Receivable~~

~~Our originated vacation ownership notes receivable are recorded net of~~ Additionally, this update provides for a ~~reserve that is calculated~~one-time irrevocable election by entities to apply the fair value option in accordance with ASC ~~606, so there was no material impact upon adoption of ASU 2016-13. Our acquired vacation ownership notes receivable have historically been accounted~~Topic 825-10, “Financial Instruments - Overall,” for using the expected cash flow method of recognizing discount accretion based on the expected cash flows of those instruments. Upon adoption of ASU 2016-13, we established a reserve for credit losses and a corresponding increase in the book value of the acquired vacation ownership notes receivable, resulting in no impact to the recorded balance. In addition, we recorded a noncredit discount of $2 million, which representsany liability-classified convertible securities, with the difference between the ~~amortized cost basis~~carrying amount and the ~~par~~fair value recorded as a cumulative-effect adjustment to opening retained earnings as of the beginning of the period of adoption. We expect to adopt ASU 2020-06 on January 1, 2022, and continue to evaluate the impact that adoption of this update will have on our financial statements and disclosures. In accordance with ASU 2020-06, we will be required to calculate diluted earnings per share under the “if-converted” method. Under the “if-converted” method, diluted earnings per share would generally be calculated assuming that all of our convertible notes were converted solely into shares of common stock at the beginning of the reporting period, unless the result would be anti-dilutive. The application of the “if-converted” method may reduce our reported diluted earnings per share.


3.			ACQUISITIONS AND DISPOSITIONS

Planned Acquisition

On January 26, 2021, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) under which we agreed to acquire, in a series of transactions, Welk Hospitality Group, Inc. (“Welk”), one of the largest independent timeshare companies in North America, in a cash and stock transaction. On April 1, 2021, subsequent to the end of the first quarter of 2021, we completed the acquisition of Welk for consideration of $485 million, including approximately 1.4 million shares of our common stock. Our Balance Sheet at March 31, 2021 reflects $152 million within Restricted cash for funds held by a third party in advance of the closing of the acquisition of Welk.

Acquisitions

Costa Rica

During the first quarter of 2021, we acquired 24 completed vacation ownership ~~notes receivable. The noncredit discount will be amortized~~units and an operations building located at our Marriott Vacation Club at Los Suenos resort in Costa Rica for $14 million. We accounted for the transaction as an asset acquisition with the purchase price allocated to ~~interest expense over~~Inventory ($13 million) and Property and equipment ($1 million).

Table of Contents

New York, New York

During the ~~contractual life~~first quarter of 2021, we acquired the ~~acquired~~remaining 120 completed vacation ownership ~~notes receivable~~units located at our Marriott Vacation Club Pulse, New York City property for $98 million. We accounted for the transaction as an asset acquisition with the purchase price allocated to Property and ~~is recorded~~equipment.

During the first quarter of 2020, we acquired 57 completed vacation ownership units, as ~~Financing expenses~~well as office and ancillary space, located at our Marriott Vacation Club Pulse, New York City property for $89 million, of which $22 million was a prepayment for future tranches of completed vacation ownership units and $20 million was paid in December 2019. We accounted for the transaction as an asset acquisition with the purchase price allocated to Other assets ($22 million) and Property and equipment ($67 million).

San Francisco, California

During the first quarter of 2021, we acquired 44 completed vacation ownership units located at our Marriott Vacation Club Pulse, San Francisco property for $34 million. We accounted for the transaction as an asset acquisition with the purchase price allocated to Inventory ($29 million) and Other assets ($5 million).

See Footnote 16 “Variable Interest Entities” for information on our ~~Income Statements. For~~remaining commitment to purchase future inventory and additional information on our ~~vacation ownership notes receivable, including information on~~activities relating to the ~~related reserves, see Footnote 6 “Vacation~~VIE involved in this transaction.

Dispositions

We made no significant dispositions during either the first quarter of 2021 or the first quarter of 2020.


4.			REVENUE AND RECEIVABLES

Sources of Revenue by Segment

The following tables detail the sources of revenue by segment for the time periods presented.


	Three Months Ended March 31, 2021
($ in millions)	Vacation Ownership		Exchange & Third-Party Management		Corporate and Other		Total
Sale of vacation ownership products	$	163	$	0	$	0	$	163

Ancillary revenues	28		0		0		28
Management fee revenues	38		5		(6)		37
Exchange and other services revenues	28		55		45		128
Management and exchange	94		60		39		193

Rental	77		12		0		89

Cost reimbursements	268		14		(27)		255
Revenue from contracts with customers	602		86		12		700

Financing	59		0		0		59
Total Revenues	$	661	$	86	$	12	$	759

Table of Contents


	Three Months Ended March 31, 2020
($ in millions)	Vacation Ownership		Exchange & Third-Party Management		Corporate and Other		Total
Sale of vacation ownership products	$	258	$	0	$	0	$	258

Ancillary revenues	46		1		0		47
Management fee revenues	38		10		(4)		44
Exchange and other services revenues	28		61		47		136
Management and exchange	112		72		43		227

Rental	122		13		0		135

Cost reimbursements	345		21		(48)		318
Revenue from contracts with customers	837		106		(5)		938

Financing	71		1		0		72
Total Revenues	$	908	$	107	$	(5)	$	1,010

Timing of Revenue from Contracts with Customers by Segment

The following tables detail the timing of revenue from contracts with customers by segment for the time periods presented.


	Three Months Ended March 31, 2021
($ in millions)	Vacation Ownership		Exchange & Third-Party Management		Corporate and Other		Total
Services transferred over time	$	408	$	37	$	12	$	457
Goods or services transferred at a point in time	194		49		0		243
Revenue from contracts with customers	$	602	$	86	$	12	$	700


	Three Months Ended March 31, 2020
($ in millions)	Vacation Ownership		Exchange & Third-Party Management		Corporate and Other		Total
Services transferred over time	$	530	$	54	$	(5)	$	579
Goods or services transferred at a point in time	307		52		0		359
Revenue from contracts with customers	$	837	$	106	$	(5)	$	938

Sale of Vacation Ownership ~~Notes Receivable.”~~Products

Revenues were reduced during the first quarter of 2021 by $5 million due to changes in our estimates of variable consideration for performance obligations that were satisfied in prior periods.

Table of Contents

Receivables from Contracts with Customers, Contract Assets & Contract Liabilities

The following table shows the composition of our receivables from contracts with customers and contract liabilities. We had 0 contract assets at either March 31, 2021 or December 31, 2020.


($ in millions)	At March 31, 2021		At December 31, 2020
Receivables from Contracts with Customers
Accounts receivable	$	108	$	150
Vacation ownership notes receivable, net	1,769		1,840
	$	1,877	$	1,990
Contract Liabilities
Advance deposits	$	167	$	147
Deferred revenue	524		488
	$	691	$	635

Revenue recognized during the first quarter of 2021 that was included in our contract liabilities balance at December 31, 2020 was $114 million.

Remaining Performance Obligations

Our remaining performance obligations represent the expected transaction price allocated to our contracts that we expect to recognize as revenue in future periods when we perform under the contracts. At March 31, 2021, approximately 80 percent of this amount is expected to be recognized as revenue over the next two years.

~~Accounts Receivable~~

Our Accounts receivable include amounts due from customers, principally credit card receivables, and amounts due from resort developers, members and managed properties. These amounts are typically due within one year and are presented net of an allowance for credit losses. Subsequent to our adoption of ASU 2016-13, we estimate expected credit losses for our accounts receivable by considering a number of factors, including previous loss history and the condition of the general economy, as well as any other significant events that may impact the collectibility of the specific accounts receivable. Accounts receivable also includes interest receivable on vacation ownership notes receivable. Write-offs of interest receivable are recorded as a reversal of previously recorded interest income. There was no material impact to our financial statements or disclosures as a result of our adoption of ASU 2016-13 for accounts receivable, and no material change in our allowance for credit losses during the first nine months of 2020.

~~Securities and Exchange Commission (“SEC”) Final Rule Release No. 33-10762,~~ ~~Financial Disclosures About Guarantors and Issuers of Guaranteed Securities and Affiliates Whose Securities Collateralize a Registrant’s Securities~~ ~~(“SEC Final Rule”)~~

In March 2020, the SEC issued the SEC Final Rule which simplifies the disclosure requirements related to registered securities under Rule 3-10 of Regulation S-X. The SEC Final Rule replaces the requirement for a parent entity to provide detailed disclosures regarding guarantors of registered debt offerings within the footnotes to the consolidated financial statements. Under the SEC Final Rule, a parent entity is required to present summarized financial information of the issuers’ and guarantors’ balance sheets and statements of operations on a consolidated basis. It also requires qualitative disclosures with respect to information about guarantors and the terms and conditions of guarantees. These disclosures may be provided outside the footnotes to a company’s consolidated financial statements. We early adopted the reporting requirements of the SEC Final Rule in the first quarter of 2020 and elected to provide these disclosures within Item 2: ~~Management’s Discussion and Analysis of Financial Condition and Results of Operations~~ ~~of our Quarterly Report on Form 10-Q.~~

~~Future Adoption of Accounting Standards~~

~~Accounting Standards Update 2019-12 –~~ ~~“Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes”~~ ~~(“ASU 2019-12”)~~

In December 2019, the FASB issued ASU 2019-12, which amends and simplifies existing guidance in an effort to reduce the complexity of accounting for income taxes while maintaining or enhancing the helpfulness of information provided to financial statement users. This update is effective for fiscal years beginning after December 15, 2020, including interim

~~Table of Contents~~

periods therein, with early adoption permitted. We expect to adopt ASU 2019-12 commencing in fiscal year 2021 and continue to evaluate the impact that adoption of this update will have on our financial statements and disclosures.

~~Accounting Standards Update 2020-04 – “Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”)~~

~~Accounting Standards Update 2020-06 – “~~Debt — Debt With Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” ~~(“ASU 2020-06”)~~

In August 2020, the FASB issued ASU 2020-06, which amends and simplifies existing guidance in an effort to reduce the complexity of accounting for convertible instruments and to provide financial statement users with more meaningful information. ASU 2020-06 is effective for fiscal years beginning after December 15, 2021, including interim periods therein, with early adoption permitted. This update may be applied retrospectively or on a modified retrospective basis with the cumulative effect recognized as an adjustment to the opening balance of retained earnings on the date of adoption. Additionally, this update provides for a one-time irrevocable election by entities to apply the fair value option in accordance with ASC 825-10 for any liability-classified convertible securities, with the difference between the carrying amount and the fair value recorded as a cumulative-effect adjustment to opening retained earnings as of the beginning of the period of adoption. We are evaluating the impact that ASU 2020-06, including the timing of implementation, will have on our financial statements and disclosures.


3.			~~ACQUISITIONS AND DISPOSITIONS~~

~~Acquisitions~~

~~New York, New York~~

During the first quarter of 2020, we acquired 57 completed vacation ownership units, as well as office and ancillary space, located at our Marriott Vacation Club Pulse, New York City property for $89 million, of which $22 million was a prepayment for future tranches of completed vacation ownership units and $20 million was paid in December 2019. We accounted for the transaction as an asset acquisition with the purchase price allocated to Other assets ($22 million) and Property and equipment ($67 million). See Footnote 11 “Contingencies and Commitments” for information on our remaining commitment to purchase future inventory and Footnote 16 “Variable Interest Entities” for additional information on this transaction and our activities relating to the VIE involved in this transaction.

~~San Francisco, California~~

During the first quarter of 2020, we acquired 34 completed vacation ownership units located at our Marriott Vacation Club Pulse, San Francisco property for $26 million, of which $5 million was a prepayment for future tranches of completed vacation ownership units. We accounted for the transaction as an asset acquisition with the purchase price allocated to Inventory ($18 million), Other assets ($5 million), and Property and equipment ($3 million). See Footnote 11 “Contingencies and Commitments” for information on our remaining commitment to purchase future inventory and Footnote 16 “Variable Interest Entities” for additional information on this transaction and our activities relating to the VIE involved in this transaction.

During the third quarter of 2019, we acquired 78 completed vacation ownership units and a sales gallery located at our Marriott Vacation Club Pulse, San Francisco property for $58 million. We accounted for the transaction as an asset acquisition with the purchase price allocated to Inventory ($48 million) and Property & equipment ($10 million).

~~Dispositions~~

During the third quarter of 2020, we recorded a loss of $5 million in the (Losses) gains and other (expense) income, net line on our Income Statement for the three and nine months ended September 30, 2020 relating to the redemption of our interest in a joint venture in our Exchange & Third-Party Management segment which was consolidated under the voting interest model. We received nominal cash proceeds and a note receivable which we measured at a fair value of $1 million using Level 3 inputs.

~~Table of Contents~~

Additionally, during the third quarter of 2020, we disposed of excess Vacation Ownership segment land parcels in Orlando, Florida and Steamboat Springs, Colorado for combined proceeds of $15 million, as part of our strategic decision to reduce holdings in markets where we have excess supply. We recorded a combined net gain of $6 million in the (Losses) gains and other (expense) income, net line on our Income Statement for the three and nine months ended September 30, 2020 relating to these transactions.


4.			~~REVENUE AND RECEIVABLES~~

~~Sources of Revenue by Segment~~

~~The following tables detail the sources of revenue by segment for the time periods presented.~~

Three Months Ended September 30, 2020
($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Sale of vacation ownership products $ 98 $ 0 $ 0 $ 98
Ancillary revenues 17 0 0 17
Management fee revenues 37 4 (5) 36
Exchange and other services revenues 28 45 50 123
Management and exchange 82 49 45 176
Rental 46 10 0 56
Cost reimbursements 281 12 (38) 255
Revenue from contracts with customers 507 71 7 585
Financing 64 0 0 64
Total Revenues $ 571 $ 71 $ 7 $ 649

Three Months Ended September 30, 2019
($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Sale of vacation ownership products $ 341 $ 0 $ 0 $ 341
Ancillary revenues 57 1 0 58
Management fee revenues 35 12 (3) 44
Exchange and other services revenues 28 61 47 136
Management and exchange 120 74 44 238
Rental 122 14 (1) 135
Cost reimbursements 286 22 (28) 280
Revenue from contracts with customers 869 110 15 994
Financing 71 1 0 72
Total Revenues $ 940 $ 111 $ 15 $ 1,066

~~Table of Contents~~

Nine Months Ended September 30, 2020
($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Sale of vacation ownership products $ 409 $ 0 $ 0 $ 409
Ancillary revenues 69 1 0 70
Management fee revenues 113 14 (14) 113
Exchange and other services revenues 85 145 135 365
Management and exchange 267 160 121 548
Rental 180 29 0 209
Cost reimbursements 824 45 (102) 767
Revenue from contracts with customers 1,680 234 19 1,933
Financing 204 2 0 206
Total Revenues $ 1,884 $ 236 $ 19 $ 2,139

Nine Months Ended September 30, 2019
($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Sale of vacation ownership products $ 975 $ 0 $ 0 $ 975
Ancillary revenues 171 3 0 174
Management fee revenues 108 37 (10) 135
Exchange and other services revenues 90 192 117 399
Management and exchange 369 232 107 708
Rental 384 48 0 432
Cost reimbursements 835 68 (84) 819
Revenue from contracts with customers 2,563 348 23 2,934
Financing 206 3 0 209
Total Revenues $ 2,769 $ 351 $ 23 $ 3,143

~~Table of Contents~~

~~Timing of Revenue from Contracts with Customers by Segment~~

~~The following tables detail the timing of revenue from contracts with customers by segment for the time periods presented.~~

Three Months Ended September 30, 2020
($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Services transferred over time $ 394 $ 35 $ 7 $ 436
Goods or services transferred at a point in time 113 36 0 149
Revenue from contracts with customers $ 507 $ 71 $ 7 $ 585

Three Months Ended September 30, 2019
($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Services transferred over time $ 469 $ 54 $ 15 $ 538
Goods or services transferred at a point in time 400 56 0 456
Revenue from contracts with customers $ 869 $ 110 $ 15 $ 994

Nine Months Ended September 30, 2020
($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Services transferred over time $ 1,197 $ 119 $ 19 $ 1,335
Goods or services transferred at a point in time 483 115 0 598
Revenue from contracts with customers $ 1,680 $ 234 $ 19 $ 1,933

Nine Months Ended September 30, 2019
($ in millions) Vacation Ownership Exchange & Third-Party Management Corporate and Other Total
Services transferred over time $ 1,405 $ 165 $ 23 $ 1,593
Goods or services transferred at a point in time 1,158 183 0 1,341
Revenue from contracts with customers $ 2,563 $ 348 $ 23 $ 2,934

~~Sale of Vacation Ownership Products~~

Revenues were reduced during the third quarter and first three quarters of 2020 by $3 million and $58 million, respectively, due to changes in our estimates of variable consideration for performance obligations that were satisfied in prior periods. See Footnote 6 “Vacation Ownership Notes Receivable” for information on increases to our vacation ownership notes receivable reserve attributable to the COVID-19 pandemic.

~~Table of Contents~~

~~Receivables from Contracts with Customers, Contract Assets & Contract Liabilities~~

~~The following table shows the composition of our receivables from contracts with customers and contract liabilities. We had 0 contract assets at either September 30, 2020 or December 31, 2019.~~

($ in millions) At September 30, 2020 At December 31, 2019
Receivables from Contracts with Customers
Accounts receivable $ 147 $ 166
Vacation ownership notes receivable, net 1,913 2,233
$ 2,060 $ 2,399
Contract Liabilities
Advance deposits $ 154 $ 187
Deferred revenue 488 433
$ 642 $ 620

~~Revenue recognized during the third quarter and first three quarters of 2020 that was included in our contract liabilities balance at December 31, 2019 was $69 million and $231 million, respectively.~~

~~Remaining Performance Obligations~~

Our remaining performance obligations represent the expected transaction price allocated to our contracts that we expect to recognize as revenue in future periods when we perform under the contracts. At September 30, 2020, approximately 80 percent of this amount is expected to be recognized as revenue over the next two years.

Accounts Receivable

Accounts receivable is comprised of amounts due from customers, primarily property owners’ associations, resort developers and members, credit card receivables, interest receivables, amounts due from taxing authorities, indemnification assets and other miscellaneous receivables. The following table shows the composition of our accounts receivable balances:


($ in millions)	($ in millions)	At September 30, 2020		At December 31, 2019		($ in millions)	At March 31, 2021		At December 31, 2020
Receivables from contracts with customers	Receivables from contracts with customers	$	147	$	166	Receivables from contracts with customers	$	108	$	150
Interest receivable	Interest receivable	13		16		Interest receivable	12		13
Tax receivable	Tax receivable	76		82		Tax receivable	52		60
Indemnification asset		15		38
Indemnification assets						Indemnification assets	15		15
Employee tax credit receivable						Employee tax credit receivable	20		19
Other	Other	21		21		Other	12		19
		$	272	$	323		$	219	$	276


5.			INCOME TAXES

Our provision for income taxes is calculated using an estimated annual effective tax rate, based upon expected annual income, less losses in certain jurisdictions, permanent items, statutory rates and planned tax strategies in the various jurisdictions in which we operate. However, discrete items related to prior year tax items are treated separately.

Our interim effective tax rate was ~~19.8~~29.8 percent and ~~404.4~~35.4 percent for the three months ended ~~September 30,~~March 31, 2021 and March 31, 2020, ~~and September 30, 2019,~~ respectively. The ~~change~~decrease in the effective tax rate is predominately attributable to a decrease in pre-tax loss and ~~benefits from the CARES Act (as defined below).~~

Our interim effective tax rate was 28.7 percent and 43.2 percent for the nine months ended September 30, 2020 and September 30, 2019, respectively. The change in the effective tax rate is predominately attributable to a pre-tax loss, a release in provisions on uncertain tax benefits ~~and benefits from~~included in the ~~CARES Act (as defined below).~~three months ended March 31, 2020.

U.S. Tax Law Update

We have considered the income tax accounting and disclosure implications of the relief provided by the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), enacted onin March ~~27,~~2020, and the Consolidated Appropriations Act, 2021, enacted in December 2020. As of ~~September 30, 2020,~~March 31, 2021, we ~~have~~ evaluated the income tax provisions of the ~~CARES Act~~above mentioned acts and have determined there to be ~~a 4.4 percent benefit to~~minimal effect on either the ~~September 30, 2020~~March 31, 2021 tax rate ~~and a 3.9 percent benefit to~~or the computation of the estimated effective tax rate for the year ended December 31, ~~2020.~~2021. We will continue to evaluate the income tax provisions of the ~~CARES Act~~above mentioned acts and monitor the developments in the jurisdictions where we have significant operations for tax law changes that could have additional income tax accounting and disclosure implications.

1511

Table of Contents

Unrecognized Tax Benefits

The following table summarizes the activity related to our unrecognized tax benefits (excluding interest and penalties) during the ~~nine~~three months ended ~~September 30, 2020.~~March 31, 2021.



($ in millions)	Unrecognized Tax Benefits
Balance at December 31, ~~2019~~2020	$	2114
Increases related to tax positions taken during the current period	1
~~Decreases related to settlements with taxing authorities~~	~~(14)~~
~~Decreases related to tax positions taken during a prior period~~	~~(1)~~

Balance at ~~September 30, 2020~~March 31, 2021	$	715

The total unrecognized tax benefits related to uncertain income tax positions, which would affect the effective tax rate if recognized, was $7$15 million at ~~September 30, 2020~~March 31, 2021 and ~~$21~~$14 million at December 31, ~~2019.~~2020. The total amount of gross interest and penalties accrued was ~~$18~~$28 million at ~~September 30, 2020~~March 31, 2021 and ~~$41~~$25 million at December 31, ~~2019.~~2020.

We anticipate $4$5 million of unrecognized tax benefits, including interest and penalties, to be indemnified pursuant to a Tax Matters Agreement dated May 11, 2016 by and among Starwood Hotels & Resorts Worldwide, Inc., Vistana Signature Experiences, Inc., and Interval Leisure Group, Inc., and consequently have recorded a corresponding indemnification asset. The unrecognized tax benefits, including accrued interest and penalties, are included in other liabilities on our Balance Sheet.

Our income tax returns are subject to examination by relevant tax authorities. Certain of our returns are being audited in various jurisdictions for tax years 2013 through 2018. The amount of the unrecognized tax benefit may increase or decrease within the next twelve months as a result of audits or audit settlements.


6.			VACATION OWNERSHIP NOTES RECEIVABLE

The following table shows the composition of our vacation ownership notes receivable balances, net of reserves.


		September 30, 2020						December 31, 2019							March 31, 2021						December 31, 2020
($ in millions)	($ in millions)	Originated		Acquired		Total		Originated		Acquired		Total		($ in millions)	Originated		Acquired		Total		Originated		Acquired		Total
Securitized	Securitized	$	1,348	$	302	$	1,650	$	1,378	$	372	$	1,750	Securitized	$	1,093	$	245	$	1,338	$	1,220	$	273	$	1,493
Non-securitized	Non-securitized													Non-securitized
Eligible for securitization(1)	Eligible for securitization(1)	52		2		54		155		10		165		Eligible for securitization(1)	208		3		211		126		2		128
Not eligible for securitization(1)	Not eligible for securitization(1)	176		33		209		261		57		318		Not eligible for securitization(1)	183		37		220		185		34		219
Subtotal	Subtotal	228		35		263		416		67		483		Subtotal	391		40		431		311		36		347
		$	1,576	$	337	$	1,913	$	1,794	$	439	$	2,233		$	1,484	$	285	$	1,769	$	1,531	$	309	$	1,840

_________________________

(1)Refer to Footnote 7 “Financial Instruments” for a discussion of eligibility of our vacation ownership notes receivable for securitization.

We reflect interest income associated with vacation ownership notes receivable in our Income Statements in the Financing revenues caption. The following table summarizes interest income associated with vacation ownership notes receivable.

Three Months Ended Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 September 30, 2020 September 30, 2019
Interest income associated with vacation ownership notes receivable — securitized $ 59 $ 58 $ 186 $ 176
Interest income associated with vacation ownership notes receivable — non-securitized 4 11 13 25
Total interest income associated with vacation ownership notes receivable $ 63 $ 69 $ 199 $ 201

~~Table of Contents~~


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020
Interest income associated with vacation ownership notes receivable — securitized	$	48	$	63
Interest income associated with vacation ownership notes receivable — non-securitized	9		6
Total interest income associated with vacation ownership notes receivable	$	57	$	69

COVID-19 Impact on Vacation Ownership Notes Receivable Reserves

We evaluated our vacation ownership notes receivable reserves in light of the COVID-19 pandemic, using the performance of our vacation ownership notes receivable in response to the 2008/2009 financial crisis as a reference point. Using this information, we increased our estimated default rates by approximately 50 percent for a 15-month period to align with the period over which we experienced increased defaults during the previous recessionary period. As a result, we increased our vacation ownership notes receivable reserves by $52 million in the first quarter of ~~2020. This was reflected~~2020 as a ~~$42 million reduction~~result of higher actual and projected default activity related predominantly to ~~Sale~~the COVID-19 pandemic. In the fourth quarter of 2020, we increased our vacation ownership ~~products, a $10~~notes receivable reserve by an additional $17 million ~~increase in Financing expenses, and a $15 million reduction in Cost~~due to higher than previously expected default activity. During the first quarter of 2021, there were 0 additional increases to our vacation ownership ~~products on our Income Statement for~~notes receivable reserves due to the ~~first three quarters~~COVID-19 pandemic.

Table of ~~2020.~~Contents

Acquired Vacation Ownership Notes Receivable

AsAcquired vacation ownership notes receivable represent vacation ownership notes receivable acquired as part of the ILG Acquisition, we acquired existing portfolios of vacation ownership notes receivable. At acquisition, we recorded these vacation ownership notes receivable at fair value. Upon adoption of ASU 2016-13 on January 1, 2020, we established a reserve for credit losses and a corresponding increase in the book value of the acquired vacation ownership notes receivable, resulting in no impact to the recorded balance. In addition, we established a noncredit discount of $2 million, which represents the difference between the amortized cost basis and the par value of our acquired vacation ownership notes receivable. The noncredit discount will be amortized to interest expense over the contractual life of the acquired vacation ownership notes receivable and is recorded as Financing expenses on our Income Statements.

~~The following table summarizes the activity related to our acquired vacation ownership notes receivable reserve.~~

Acquired Vacation Ownership Notes Receivable Reserve
($ in millions) Non-Securitized Securitized Total
Balance at December 31, 2019, as reported $ 0 $ 0 $ 0
Impact of adoption of ASU 2016-13
29 26 55
Opening Balance at January 1, 2020 29 26 55
Securitizations (1) 1 0
Clean-up call 1 (1) 0
Write-offs (16) 0 (16)
Recoveries 8 0 8
Increase in vacation ownership notes receivable reserve(1)
14 0 14
Balance at September 30, 2020 $ 35 $ 26 $ 61

~~_________________________~~

~~(1)~~Increase in vacation ownership notes receivable reserve includes $10 million ($2 million non-securitized and $8 million securitized) attributable to the increased reserve as a result of the COVID-19 pandemic.

Acquisition. The following table shows future contractual principal payments ~~as well as~~and interest rates for our non-securitized and securitized acquired vacation ownership notes receivable at ~~September 30, 2020.~~March 31, 2021.


		Acquired Vacation Ownership Notes Receivable							Acquired Vacation Ownership Notes Receivable
($ in millions)	($ in millions)	Non-Securitized		Securitized		Total		($ in millions)	Non-Securitized		Securitized		Total
2020, remaining		$	1	$	14	$	15
2021		4		41		45
2021, remaining								2021, remaining	$	4	$	27	$	31
2022	2022	4		41		45		2022	4		36		40
2023	2023	4		40		44		2023	4		36		40
2024	2024	4		38		42		2024	4		34		38
2025								2025	5		30		35
Thereafter	Thereafter	18		128		146		Thereafter	19		82		101
Balance at September 30, 2020		$	35	$	302	$	337
Balance at March 31, 2021								Balance at March 31, 2021	$	40	$	245	$	285
Weighted average stated interest rate	Weighted average stated interest rate	13.4%		13.5%		13.4%		Weighted average stated interest rate	13.5%		13.5%		13.5%
Range of stated interest rates	Range of stated interest rates	3.0% to 17.9%		6.0% to 15.9%		3.0% to 17.9%		Range of stated interest rates	3.0% to 17.9%		6.0% to 15.9%		3.0% to 17.9%

The following table summarizes activity related to our acquired vacation ownership notes receivable reserve.


	Acquired Vacation Ownership Notes Receivable Reserve
($ in millions)	Non-Securitized		Securitized		Total
Balance at December 31, 2020	$	39	$	21	$	60


Write-offs	(3)		0		(3)
Recoveries	1		0		1
Defaulted vacation ownership notes receivable repurchase activity(1)	9		(9)		0
(Decrease) increase in vacation ownership notes receivable reserve	(7)		6		(1)
Balance at March 31, 2021	$	39	$	18	$	57

17_________________________

(1)

~~Table~~Decrease in securitized vacation ownership notes receivable reserve and increase in non-securitized vacation ownership notes receivable reserve are attributable to the transfer of ~~Contents~~the reserve when we voluntarily repurchased defaulted securitized vacation ownership notes receivable.

Originated Vacation Ownership Notes Receivable

Originated vacation ownership notes receivable represent vacation ownership notes receivable originated by Legacy-ILG subsequent to the Acquisition Date and all Legacy-MVW vacation ownership notes receivable. The following table shows future principal payments, net of reserves ~~as well as~~and interest rates for our originated non-securitized and securitized originated vacation ownership notes receivable at ~~September 30, 2020.~~March 31, 2021.


		Originated Vacation Ownership Notes Receivable							Originated Vacation Ownership Notes Receivable
($ in millions)	($ in millions)	Non-Securitized		Securitized		Total		($ in millions)	Non-Securitized		Securitized		Total
2020, remaining		$	10	$	34	$	44
2021		31		135		166
2021, remaining								2021, remaining	$	32	$	87	$	119
2022	2022	26		138		164		2022	37		118		155
2023	2023	21		139		160		2023	33		120		153
2024	2024	19		148		167		2024	31		121		152
2025								2025	30		124		154
Thereafter	Thereafter	121		754		875		Thereafter	228		523		751
Balance at September 30, 2020		$	228	$	1,348	$	1,576
Balance at March 31, 2021								Balance at March 31, 2021	$	391	$	1,093	$	1,484
Weighted average stated interest rate	Weighted average stated interest rate	12.3%		12.7%		12.6%		Weighted average stated interest rate	12.7%		12.7%		12.7%
Range of stated interest rates	Range of stated interest rates	0.0% to 18.0%		0.0% to 17.5%		0.0% to 18.0%		Range of stated interest rates	0.0% to 18.0%		0.0% to 17.5%		0.0% to 18.0%

Table of Contents

For originated vacation ownership notes receivable, we record the difference between the vacation ownership note receivable and the variable consideration included in the transaction price for the sale of the related vacation ownership product as a reserve on our vacation ownership notes receivable.

The following table summarizes the activity related to our originated vacation ownership notes receivable reserve.


		Originated Vacation Ownership Notes Receivable Reserve							Originated Vacation Ownership Notes Receivable Reserve
($ in millions)	($ in millions)	Non-Securitized		Securitized		Total		($ in millions)	Non-Securitized		Securitized		Total
Balance at December 31, 2019		$	90	$	114	$	204
Balance at December 31, 2020								Balance at December 31, 2020	$	193	$	117	$	310
Increase in vacation ownership notes receivable reserve~~(1)~~	Increase in vacation ownership notes receivable reserve~~(1)~~	49		48		97		Increase in vacation ownership notes receivable reserve~~(1)~~	11		4		15
Securitizations		(70)		70		0
Clean-up call		37		(37)		0

Write-offs	Write-offs	(27)		0		(27)		Write-offs	(17)		0		(17)
Defaulted vacation ownership notes receivable repurchase activity~~(2)~~(1)	Defaulted vacation ownership notes receivable repurchase activity~~(2)~~(1)	72		(72)		0		Defaulted vacation ownership notes receivable repurchase activity~~(2)~~(1)	16		(16)		0
Balance at September 30, 2020		$	151	$	123	$	274
Balance at March 31, 2021								Balance at March 31, 2021	$	203	$	105	$	308

_________________________

(1)Increase in vacation ownership notes receivable reserve includes $42 million ($16 million non-securitized and $26 million securitized) attributable to the increased reserve as a result of the COVID-19 pandemic.

~~(2)~~Decrease in securitized vacation ownership notes receivable reserve and increase in non-securitized vacation ownership notes receivable reserve ~~were~~are attributable to the transfer of the reserve when we voluntarily repurchased defaulted securitized vacation ownership notes receivable.

Credit Quality of Vacation Ownership Notes Receivable

Legacy-MVW Vacation Ownership Notes Receivable

For both Legacy-MVW non-securitized and securitized vacation ownership notes receivable, we estimated average remaining default rates of ~~7.35~~6.58 percent as of ~~September 30, 2020,~~March 31, 2021, and ~~7.04~~6.74 percent as of December 31, ~~2019.~~2020. A 0.5 percentage point increase in the estimated default rate would have resulted in an increase in the related vacation ownership notes receivable reserve of $7$6 million as of ~~September 30, 2020,~~March 31, 2021, and $8$6 million as of December 31, ~~2019.~~2020.

~~Table~~We use the aging of ~~Contents~~

the vacation ownership notes receivable as the primary credit quality indicator for our Legacy-MVW vacation ownership notes receivable, as historical performance indicates that there is a relationship between the default behavior of borrowers and the age of the receivable associated with the vacation ownership interest.

The following table shows our recorded investment in non-accrual Legacy-MVW vacation ownership notes receivable, which are vacation ownership notes receivable that are 90 days or more past due.

Legacy-MVW Vacation Ownership Notes Receivable
($ in millions) Non-Securitized Securitized Total
Investment in vacation ownership notes receivable on non-accrual status at September 30, 2020 $ 86 $ 11 $ 97
Investment in vacation ownership notes receivable on non-accrual status at December 31, 2019 $ 43 $ 11 $ 54


	Legacy-MVW Vacation Ownership Notes Receivable
($ in millions)	Non-Securitized		Securitized		Total
Investment in vacation ownership notes receivable on non-accrual status at March 31, 2021	$	100	$	11	$	111
Investment in vacation ownership notes receivable on non-accrual status at December 31, 2020	$	100	$	14	$	114

The following table shows the aging of the recorded investment in principal, before reserves, in Legacy-MVW vacation ownership notes receivable as of ~~September 30,~~March 31, 2021 and December 31, 2020.


									Legacy-MVW Vacation Ownership Notes Receivable
		Legacy-MVW Vacation Ownership Notes Receivable							As of March 31, 2021						As of December 31, 2020
($ in millions)	($ in millions)	Non-Securitized		Securitized		Total		($ in millions)	Non-Securitized		Securitized		Total		Non-Securitized		Securitized		Total
31 – 90 days past due	31 – 90 days past due	$	8	$	27	$	35	31 – 90 days past due	$	8	$	19	$	27	$	8	$	25	$	33
91 – 150 days past due	91 – 150 days past due	5		12		17		91 – 150 days past due	5		11		16		5		14		19
Greater than 150 days past due	Greater than 150 days past due	80		0		80		Greater than 150 days past due	95		0		95		95		0		95
Total past due	Total past due	93		39		132		Total past due	108		30		138		108		39		147
Current	Current	167		1,122		1,289		Current	284		905		1,189		231		1,011		1,242
Total vacation ownership notes receivable	Total vacation ownership notes receivable	$	260	$	1,161	$	1,421	Total vacation ownership notes receivable	$	392	$	935	$	1,327	$	339	$	1,050	$	1,389

Table of Contents

The following ~~table shows the aging of the recorded investment in principal, before reserves, in Legacy-MVW vacation ownership notes receivable as of December 31, 2019.~~

Legacy-MVW Vacation Ownership Notes Receivable
($ in millions) Non-Securitized Securitized Total
31 – 90 days past due $ 7 $ 33 $ 40
91 – 150 days past due 4 11 15
Greater than 150 days past due 39 0 39
Total past due 50 44 94
Current 222 1,254 1,476
Total vacation ownership notes receivable $ 272 $ 1,298 $ 1,570

~~The following~~ table details the origination year of our Legacy-MVW vacation ownership notes receivable as of ~~September 30, 2020~~.March 31, 2021.


		Legacy-MVW Vacation Ownership Notes Receivable							Legacy-MVW Vacation Ownership Notes Receivable
($ in millions)	($ in millions)	Non-Securitized		Securitized		Total		($ in millions)	Non-Securitized		Securitized		Total
Year of Origination	Year of Origination							Year of Origination
2021								2021	$	66	$	0	$	66
2020	2020	$	84	$	90	$	174	2020	148		82		230
2019	2019	72		419		491		2019	69		340		409
2018	2018	40		278		318		2018	43		219		262
2017	2017	20		167		187		2017	21		134		155
2016		10		78		88
2015 and Prior		34		129		163
2016 and Prior								2016 and Prior	45		160		205
		$	260	$	1,161	$	1,421		$	392	$	935	$	1,327

Legacy-ILG Vacation Ownership Notes Receivable

At ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the weighted average FICO score within our consolidated Legacy-ILG vacation ownership notes receivable pools was 708 and ~~712,~~708, respectively, based upon the outstanding vacation ownership notes receivable balance at time of origination. The average estimated rate for all future defaults for our Legacy-ILG consolidated outstanding pool of vacation ownership notes receivable was ~~14.71~~14.62 percent as of ~~September 30, 2020~~March 31, 2021 and ~~12.65~~14.63 percent as of December 31, ~~2019.~~2020. A 0.5 percentage point increase in the estimated default rate on the Legacy-ILG vacation ownership notes receivable would have resulted in an increase in the related vacation ownership notes receivable reserve of $3 million as of ~~September 30, 2020,~~March 31, 2021, and $2$3 million as of December 31, ~~2019.~~2020.

~~Table~~We use the origination of ~~Contents~~

the vacation ownership notes receivable by brand (Westin, Sheraton, Hyatt) and the FICO scores of the customer as the primary credit quality indicators for our Legacy-ILG vacation ownership notes receivable, as historical performance indicates that there is a relationship between the default behavior of borrowers and the brand associated with the vacation ownership interest they have acquired, supplemented by the FICO scores of the customers.

The following table shows our recorded investment in non-accrual Legacy-ILG vacation ownership notes receivable, which are vacation ownership notes receivable that are 90 days or more past due.

Legacy-ILG Vacation Ownership Notes Receivable
($ in millions) Non-Securitized Securitized Total
Investment in vacation ownership notes receivable on non-accrual status at September 30, 2020 $ 96 $ 12 $ 108
Investment in vacation ownership notes receivable on non-accrual status at December 31, 2019 $ 40 $ 9 $ 49


	Legacy-ILG Vacation Ownership Notes Receivable
($ in millions)	Non-Securitized		Securitized		Total
Investment in vacation ownership notes receivable on non-accrual status at March 31, 2021	$	118	$	8	$	126
Investment in vacation ownership notes receivable on non-accrual status at December 31, 2020	$	109	$	12	$	121

The following table shows the aging of the recorded investment in principal, before reserves, in Legacy-ILG vacation ownership notes receivable as of ~~September 30,~~March 31, 2021 and December 31, 2020.


									Legacy-ILG Vacation Ownership Notes Receivable
		Legacy-ILG Vacation Ownership Notes Receivable							As of March 31, 2021						As of December 31, 2020
($ in millions)	($ in millions)	Non-Securitized		Securitized		Total		($ in millions)	Non-Securitized		Securitized		Total		Non-Securitized		Securitized		Total
31 – 90 days past due	31 – 90 days past due	$	7	$	22	$	29	31 – 90 days past due	$	8	$	12	$	20	$	8	$	19	$	27
91 – 120 days past due	91 – 120 days past due	3		7		10		91 – 120 days past due	2		4		6		2		7		9
Greater than 120 days past due	Greater than 120 days past due	93		5		98		Greater than 120 days past due	116		4		120		107		5		112
Total past due	Total past due	103		34		137		Total past due	126		20		146		117		31		148
Current	Current	85		606		691		Current	155		506		661		123		550		673
Total vacation ownership notes receivable	Total vacation ownership notes receivable	$	188	$	640	$	828	Total vacation ownership notes receivable	$	281	$	526	$	807	$	240	$	581	$	821

~~The following table shows the aging~~

Table of ~~the recorded investment in principal, before reserves, in Legacy-ILG vacation ownership notes receivable as of December 31, 2019.~~Contents

Legacy-ILG Vacation Ownership Notes Receivable
($ in millions) Non-Securitized Securitized Total
31 – 90 days past due $ 11 $ 18 $ 29
91 – 120 days past due 3 6 9
Greater than 120 days past due 37 3 40
Total past due 51 27 78
Current 250 539 789
Total vacation ownership notes receivable $ 301 $ 566 $ 867

The following tables show the Legacy-ILG acquired vacation ownership notes receivable by brand and FICO score, before reserves. Vacation ownership notes receivable with no FICO score primarily relate to non-U.S. resident borrowers.


		Acquired Vacation Ownership Notes Receivable as of September 30, 2020											Acquired Vacation Ownership Notes Receivable as of March 31, 2021
($ in millions)	($ in millions)	700 +		600 - 699		< 600		No Score		Total		($ in millions)	700 +		600 - 699		< 600		No Score		Total
Westin	Westin	$	91	$	52	$	4	$	11	$	158	Westin	$	73	$	44	$	4	$	10	$	131
Sheraton	Sheraton	87		77		14		33		211		Sheraton	74		69		13		30		186
Hyatt	Hyatt	13		9		1		1		24		Hyatt	11		8		1		0		20
Other	Other	2		1		0		2		5		Other	2		1		0		2		5
		$	193	$	139	$	19	$	47	$	398		$	160	$	122	$	18	$	42	$	342


		Acquired Vacation Ownership Notes Receivable as of December 31, 2019											Acquired Vacation Ownership Notes Receivable as of December 31, 2020
($ in millions)	($ in millions)	700 +		600 - 699		< 600		No Score		Total		($ in millions)	700 +		600 - 699		< 600		No Score		Total
Westin	Westin	$	103	$	57	$	4	$	13	$	177	Westin	$	81	$	48	$	4	$	11	$	144
Sheraton	Sheraton	95		83		15		37		230		Sheraton	81		73		13		31		198
Hyatt	Hyatt	15		10		1		0		26		Hyatt	12		9		1		0		22
Other	Other	3		1		0		2		6		Other	2		1		0		2		5
		$	216	$	151	$	20	$	52	$	439		$	176	$	131	$	18	$	44	$	369

~~Table of Contents~~

The following table details the origination year of our Legacy-ILG acquired vacation ownership notes receivable by brand and FICO score as of ~~September 30, 2020~~.March 31, 2021. Vacation ownership notes receivable with no FICO score primarily relate to non-U.S. resident borrowers.


	Acquired Vacation Ownership Notes Receivable - Westin
($ in millions)	2021		2020		2019		2018		2017		2016 & Prior		Total
700 +	$	0	$	0	$	0	$	20	$	20	$	33	$	73
600 - 699	0		0		0		11		12		21		44
< 600	0		0		0		2		1		1		4
No Score	0		0		0		2		3		5		10
	$	0	$	0	$	0	$	35	$	36	$	60	$	131


	Acquired Vacation Ownership Notes Receivable - Sheraton
($ in millions)	2021		2020		2019		2018		2017		2016 & Prior		Total
700 +	$	0	$	0	$	0	$	21	$	21	$	32	$	74
600 - 699	0		0		0		18		18		33		69
< 600	0		0		0		8		2		3		13
No Score	0		0		0		9		9		12		30
	$	0	$	0	$	0	$	56	$	50	$	80	$	186


	Acquired Vacation Ownership Notes Receivable - Hyatt and Other
($ in millions)	2021		2020		2019		2018		2017		2016 & Prior		Total
700 +	$	0	$	0	$	0	$	3	$	3	$	7	$	13
600 - 699	0		0		0		2		2		5		9
< 600	0		0		0		0		0		1		1
No Score	0		0		0		0		0		2		2
	$	0	$	0	$	0	$	5	$	5	$	15	$	25

Acquired Vacation Ownership Notes Receivable - Westin
($ in millions) 2020 2019 2018 2017 2016 2015 & Prior Total
700 + $ 0 $ 0 $ 25 $ 25 $ 15 $ 26 $ 91
600 - 699 0 0 12 14 10 16 52
< 600 0 0 2 1 0 1 4
No Score 0 0 3 2 2 4 11
$ 0 $ 0 $ 42 $ 42 $ 27 $ 47 $ 158

Table of Contents

Acquired Vacation Ownership Notes Receivable - Sheraton
($ in millions) 2020 2019 2018 2017 2016 2015 & Prior Total
700 + $ 0 $ 0 $ 25 $ 24 $ 15 $ 23 $ 87
600 - 699 0 0 20 20 13 24 77
< 600 0 0 8 3 1 2 14
No Score 0 0 9 9 6 9 33
$ 0 $ 0 $ 62 $ 56 $ 35 $ 58 $ 211

Acquired Vacation Ownership Notes Receivable - Hyatt and Other
($ in millions) 2020 2019 2018 2017 2016 2015 & Prior Total
700 + $ 0 $ 0 $ 3 $ 3 $ 3 $ 6 $ 15
600 - 699 0 0 2 2 2 4 10
< 600 0 0 0 0 0 1 1
No Score 0 0 0 0 0 3 3
$ 0 $ 0 $ 5 $ 5 $ 5 $ 14 $ 29

The following tables show the Legacy-ILG originated vacation ownership notes receivable by brand and FICO score, before reserves. Vacation ownership notes receivable with no FICO score primarily relate to non-U.S. resident borrowers.


		Originated Vacation Ownership Notes Receivable as of September 30, 2020											Originated Vacation Ownership Notes Receivable as of March 31, 2021
($ in millions)	($ in millions)	700 +		600 - 699		< 600		No Score		Total		($ in millions)	700 +		600 - 699		< 600		No Score		Total
Westin	Westin	$	105	$	51	$	5	$	19	$	180	Westin	$	111	$	54	$	6	$	26	$	197
Sheraton	Sheraton	101		69		16		41		227		Sheraton	108		75		17		43		243
Hyatt	Hyatt	15		7		1		0		23		Hyatt	17		8		0		0		25
		$	221	$	127	$	22	$	60	$	430		$	236	$	137	$	23	$	69	$	465

Originated Vacation Ownership Notes Receivable as of December 31, 2019
($ in millions) 700 + 600 - 699 < 600 No Score Total
Westin $ 122 $ 46 $ 5 $ 25 $ 198
Sheraton 97 61 13 37 208
Hyatt 16 6 0 0 22
$ 235 $ 113 $ 18 $ 62 $ 428

~~Table of Contents~~


	Originated Vacation Ownership Notes Receivable as of December 31, 2020
($ in millions)	700 +		600 - 699		< 600		No Score		Total
Westin	$	109	$	52	$	6	$	23	$	190
Sheraton	106		72		16		43		237
Hyatt	16		8		0		0		24
	$	231	$	132	$	22	$	66	$	451

The following tables detail the origination year of our Legacy-ILG originated vacation ownership notes receivable by brand and FICO score as of ~~September 30, 2020.~~March 31, 2021. Vacation ownership notes receivable with no FICO score primarily relate to non-U.S. resident borrowers.


		Originated Vacation Ownership Notes Receivable - Westin															Originated Vacation Ownership Notes Receivable - Westin
($ in millions)	($ in millions)	2020		2019		2018		2017		2016		2015 & Prior		Total		($ in millions)	2021		2020		2019		2018		2017		2016 & Prior		Total
700 +	700 +	$	24	$	66	$	15	$	0	$	0	$	0	$	105	700 +	$	14	$	30	$	55	$	12	$	0	$	0	$	111
600 - 699	600 - 699	10		33		8		0		0		0		51		600 - 699	5		13		29		7		0		0		54
< 600	< 600	2		3		0		0		0		0		5		< 600	1		2		3		0		0		0		6
No Score	No Score	6		11		2		0		0		0		19		No Score	8		6		10		2		0		0		26
		$	42	$	113	$	25	$	0	$	0	$	0	$	180		$	28	$	51	$	97	$	21	$	0	$	0	$	197


		Originated Vacation Ownership Notes Receivable - Sheraton															Originated Vacation Ownership Notes Receivable - Sheraton
($ in millions)	($ in millions)	2020		2019		2018		2017		2016		2015 & Prior		Total		($ in millions)	2021		2020		2019		2018		2017		2016 & Prior		Total
700 +	700 +	$	23	$	61	$	17	$	0	$	0	$	0	$	101	700 +	$	10	$	31	$	53	$	14	$	0	$	0	$	108
600 - 699	600 - 699	15		42		12		0		0		0		69		600 - 699	6		20		38		11		0		0		75
< 600	< 600	4		10		2		0		0		0		16		< 600	1		5		9		2		0		0		17
No Score	No Score	9		26		6		0		0		0		41		No Score	2		10		25		6		0		0		43
		$	51	$	139	$	37	$	0	$	0	$	0	$	227		$	19	$	66	$	125	$	33	$	0	$	0	$	243


		Originated Vacation Ownership Notes Receivable - Hyatt															Originated Vacation Ownership Notes Receivable - Hyatt
($ in millions)	($ in millions)	2020		2019		2018		2017		2016		2015 & Prior		Total		($ in millions)	2021		2020		2019		2018		2017		2016 & Prior		Total
700 +	700 +	$	3	$	10	$	2	$	0	$	0	$	0	$	15	700 +	$	2	$	5	$	8	$	2	$	0	$	0	$	17
600 - 699	600 - 699	1		4		2		0		0		0		7		600 - 699	0		2		5		1		0		0		8
< 600	< 600	1		0		0		0		0		0		1		< 600	0		0		0		0		0		0		0
No Score	No Score	0		0		0		0		0		0		0		No Score	0		0		0		0		0		0		0
		$	5	$	14	$	4	$	0	$	0	$	0	$	23		$	2	$	7	$	13	$	3	$	0	$	0	$	25

2217

Table of Contents


7.			FINANCIAL INSTRUMENTS

The following table shows the carrying values and the estimated fair values of financial assets and liabilities that qualify as financial instruments, determined in accordance with the authoritative guidance for disclosures regarding the fair value of financial instruments. Considerable judgment is required in interpreting market data to develop estimates of fair value. The use of different market assumptions and/or estimation methodologies could have a material effect on the estimated fair value amounts. The table excludes Cash and cash equivalents, Restricted cash, Accounts receivable, deposits included in Other assets, Accounts payable, Advance deposits and Accrued liabilities, all of which had fair values approximating their carrying amounts due to the short maturities and liquidity of these instruments.


		At September 30, 2020				At December 31, 2019					At March 31, 2021				At December 31, 2020
($ in millions)	($ in millions)	Carrying Amount		Fair Value		Carrying Amount		Fair Value		($ in millions)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Vacation ownership notes receivable	Vacation ownership notes receivable	$	1,913	$	1,951	$	2,233	$	2,264	Vacation ownership notes receivable	$	1,769	$	1,830	$	1,840	$	1,886
Other assets	Other assets	51		51		45		45		Other assets	62		62		60		60
Total financial assets	Total financial assets	$	1,964	$	2,002	$	2,278	$	2,309	Total financial assets	$	1,831	$	1,892	$	1,900	$	1,946

Securitized debt, net	Securitized debt, net	$	(1,751)	$	(1,811)	$	(1,871)	$	(1,924)	Securitized debt, net	$	(1,431)	$	(1,486)	$	(1,588)	$	(1,653)
2025 Notes, net	2025 Notes, net	(493)		(517)		0		0		2025 Notes, net	(494)		(532)		(494)		(533)
2026 Notes, net	2026 Notes, net	(743)		(767)		(742)		(824)		2026 Notes, net	(744)		(785)		(744)		(784)
2028 Notes, net	2028 Notes, net	(346)		(333)		(345)		(358)		2028 Notes, net	(346)		(354)		(346)		(359)
Term Loan, net	Term Loan, net	(876)		(846)		(881)		(899)		Term Loan, net	(775)		(760)		(873)		(864)
Revolving Corporate Credit Facility, net		0		0		(27)		(27)
Convertible Notes, net		(213)		(227)		(207)		(247)

2022 Convertible Notes, net										2022 Convertible Notes, net	(217)		(298)		(215)		(262)
2026 Convertible Notes, net										2026 Convertible Notes, net	(442)		(684)		0		0
Total financial liabilities	Total financial liabilities	$	(4,422)	$	(4,501)	$	(4,073)	$	(4,279)	Total financial liabilities	$	(4,449)	$	(4,899)	$	(4,260)	$	(4,455)

Vacation Ownership Notes Receivable


		At September 30, 2020				At December 31, 2019					At March 31, 2021				At December 31, 2020
($ in millions)	($ in millions)	Carrying Amount		Fair Value		Carrying Amount		Fair Value		($ in millions)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Vacation ownership notes receivable	Vacation ownership notes receivable									Vacation ownership notes receivable
Securitized	Securitized	$	1,650	$	1,684	$	1,750	$	1,771	Securitized	$	1,338	$	1,384	$	1,493	$	1,530

Eligible for securitization	Eligible for securitization	54		58		165		175		Eligible for securitization	211		226		128		137
Not eligible for securitization	Not eligible for securitization	209		209		318		318		Not eligible for securitization	220		220		219		219
Non-securitized	Non-securitized	263		267		483		493		Non-securitized	431		446		347		356
		$	1,913	$	1,951	$	2,233	$	2,264		$	1,769	$	1,830	$	1,840	$	1,886

We estimate the fair value of our vacation ownership notes receivable that have been securitized using a discounted cash flow model. We believe this is comparable to the model that an independent third party would use in the current market. Our model uses default rates, prepayment rates, coupon rates and loan terms for our securitized vacation ownership notes receivable portfolio as key drivers of risk and relative value to determine the fair value of the underlying vacation ownership notes receivable. We concluded that this fair value measurement should be categorized within Level 3.

Due to factors that impact the general marketability of our vacation ownership notes receivable that have not been securitized, as well as current market conditions, we bifurcate our non-securitized vacation ownership notes receivable at each balance sheet date into those eligible and not eligible for securitization using criteria applicable to current securitization transactions in the ABS market. Generally, vacation ownership notes receivable are considered not eligible for securitization if any of the following attributes are present: (1) payments are greater than 30 days past due; (2) the first payment has not been received; or (3) the collateral is located in Asia or Europe. In some cases, eligibility may also be determined based on the credit score of the borrower, the remaining term of the loans and other similar factors that may reflect investor demand in a securitization transaction or the cost to effectively securitize the vacation ownership notes receivable.

2318

Table of Contents

The table above shows the bifurcation of our vacation ownership notes receivable that have not been securitized into those eligible and not eligible for securitization based upon the aforementioned eligibility criteria. We estimate the fair value of the portion of our vacation ownership notes receivable that have not been securitized that we believe will ultimately be securitized in the same manner as vacation ownership notes receivable that have been securitized. We value the remaining vacation ownership notes receivable that have not been securitized at their carrying value, rather than using our pricing model. We believe that the carrying value of these particular vacation ownership notes receivable approximates fair value because the stated, or otherwise imputed, interest rates of these loans are consistent with current market rates and the reserve for these vacation ownership notes receivable appropriately accounts for risks in default rates, prepayment rates, discount rates and loan terms. We concluded that this fair value measurement should be categorized within Level 3.

Other Assets

Other assets include ~~$45~~$56 million of company owned insurance policies (the “COLI policies”), acquired on the lives of certain participants in the Marriott Vacations Worldwide Deferred Compensation Plan, that are held in a rabbi trust. The carrying value of the COLI policies is equal to their cash surrender value (Level 2 inputs). In addition, we have investments in marketable securities of $6 million that are marked to market as trading securities using quoted market prices (Level 1 inputs).

Securitized Debt

We generate cash flow estimates by modeling all bond tranches for our active vacation ownership notes receivable securitization transactions, with consideration for the collateral specific to each tranche. The key drivers in our analysis include default rates, prepayment rates, bond interest rates and other structural factors, which we use to estimate the projected cash flows. In order to estimate market credit spreads by rating, we obtain indicative credit spreads from investment banks that actively issue and facilitate the market for vacation ownership securities and determine an average credit spread by rating level of the different tranches. We then apply those estimated market spreads to swap rates in order to estimate an underlying discount rate for calculating the fair value of the active bonds payable. We concluded that this fair value measurement should be categorized within Level 3.

~~2025 Notes, 2026 Notes and 2028~~Senior Notes

We estimate the fair value of our 2025 Notes, 2026 Notes, and 2028 Notes (each as defined in Footnote 13 “Debt”) using quoted market prices as of the last trading day for the quarter; however these notes have only a limited trading history and volume, and as such this fair value estimate is not necessarily indicative of the value at which these notes could be retired or transferred. We concluded that this fair value measurement should be categorized within Level 2.

Term Loan

We estimate the fair value of our Term Loan (as defined in Footnote 13 “Debt”) using quotes from securities dealers as of the last trading day for the quarter; however these notes have only a limited trading history and volume, and as such this fair value estimate is not necessarily indicative of the value at which the Term Loan could be retired or transferred. We concluded that this fair value measurement should be categorized within Level 3.

~~Revolving Corporate Credit Facility~~

We estimate that the fair value of our Revolving Corporate Credit Facility (as defined in Footnote 13 “Debt”) approximates its gross carrying value as the contractual interest rate is variable plus an applicable margin. We concluded that this fair value measurement should be categorized within Level 3.

Convertible Notes

We estimate the fair value of our 2022 Convertible Notes ~~(as~~and 2026 Convertible Notes (each as defined in Footnote 13 “Debt” and referred to collectively as our “convertible notes”) using quoted market prices as of the last trading day for the quarter; however these notes have only a limited trading history and volume and as such this fair value estimate is not necessarily indicative of the value at which the ~~Convertible Notes~~convertible notes could be retired or transferred. We concluded that this fair value measurement should be categorized within Level 2. The difference between the carrying value and the fair value is primarily attributed to the underlying conversion feature and the spread between the conversion price and the market value of the shares underlying the ~~Convertible Notes.~~convertible notes.

~~Table of Contents~~


8.			EARNINGS PER SHARE

Basic ~~(loss)~~ earnings or loss per common share attributable to common shareholders is calculated by dividing net ~~(loss)~~ income or loss attributable to common shareholders by the weighted average number of shares of common stock outstanding during the reporting period. Treasury stock is excluded from the weighted average number of shares of common stock outstanding. Diluted earnings or loss per common share attributable to common shareholders is calculated to give effect to all potentially dilutive common shares that were outstanding during the reporting period, except in periods when there is a loss because the inclusion of the potential common shares would have an anti-dilutive effect. The dilutive effect of outstanding equity-based compensation awards is reflected in diluted earnings or loss per common share applicable to common shareholders by application of the treasury stock method using average market prices during the period.

Table of Contents

Our calculation of diluted earnings or loss per share attributable to common shareholders reflects our intent to settle conversions of ~~the Convertible Notes~~our convertible notes through a combination settlement, which contemplates repayment in cash of the principal amount and repayment in shares of our common stock of any excess of the conversion value over the principal amount (the “conversion premium”). Therefore, we include only the shares that may be issued with respect to any conversion premium in total dilutive weighted average shares outstanding, which we calculate using the treasury stock ~~method.~~method based upon an average price per share for the quarter.

As of March 31, 2021, a conversion premium existed for our 2022 Convertible Notes (as defined in Footnote 13 “Debt”). As no conversion premium existed as of ~~September 30,~~March 31, 2020, ~~or September 30, 2019,~~ there was no potential dilutive impact from ~~the~~our 2022 Convertible Notes for ~~either~~ the ~~third~~first quarter orof 2020. Additionally, as no conversion premium existed for our 2026 Convertible Notes (as defined in Footnote 13 “Debt”) as of March 31, 2021, there was no potential dilutive impact from our 2026 Convertible Notes for the first ~~three quarters~~quarter of ~~2020 or 2019.~~2021.

The shares issuable on exercise of the ~~Warrants (as defined in Footnote 13 “Debt”)~~warrants sold in connection with the issuance of ~~the Convertible Notes~~our convertible notes will not impact the total dilutive weighted average shares outstanding unless and until the price of our common stock exceeds the respective strike price. If and when the price of our common stock exceeds the respective strike price of either of the ~~Warrants,~~warrants, we will include the dilutive effect of the additional shares that may be issued upon exercise of the ~~Warrants~~warrants in total dilutive weighted average shares outstanding, which we calculate using the treasury stock method. The ~~Convertible Note Hedges (as defined in Footnote 13 “Debt”)~~convertible note hedges purchased in connection with ~~the~~each issuance of ~~the Convertible Notes~~convertible notes are considered to be anti-dilutive and do not impact our calculation of diluted earnings per share attributable to common shareholders for any periods presented herein. See Footnote 13 “Debt” for further information on our convertible notes.

The table below illustrates the reconciliation of the earnings and number of shares used in our calculation of basic and diluted ~~(loss) earnings~~loss per share attributable to common shareholders.

Three Months Ended Nine Months Ended
(in millions, except per share amounts) September 30, 2020 September 30, 2019 September 30, 2020
September 30, 2019(1)
Computation of Basic (Loss) Earnings Per Share Attributable to Common Shareholders
Net (loss) income attributable to common shareholders $ (62) $ (9) $ (238) $ 64
Shares for basic (loss) earnings per share 41.2 43.4 41.3 44.5
Basic (loss) earnings per share $ (1.51) $ (0.21) $ (5.76) $ 1.44
Computation of Diluted (Loss) Earnings Per Share Attributable to Common Shareholders
Net (loss) income attributable to common shareholders $ (62) $ (9) $ (238) $ 64
Shares for basic (loss) earnings per share 41.2 43.4 41.3 44.5
Effect of dilutive shares outstanding
Employee stock options and SARs 0 0 0 0.3
Restricted stock units — 0 0 0.3
Shares for diluted (loss) earnings per share 41.2 43.4 41.3 45.1
Diluted (loss) earnings per share $ (1.51) $ (0.21) $ (5.76) $ 1.43


	Three Months Ended
(in millions, except per share amounts)	March 31, 2021		March 31, 2020
Computation of Basic Loss Per Share Attributable to Common Shareholders
Net loss attributable to common shareholders	$	(28)	$	(106)
Shares for basic loss per share	41.4		41.5
Basic loss per share	$	(0.68)	$	(2.56)
Computation of Diluted Loss Per Share Attributable to Common Shareholders
Net loss attributable to common shareholders	$	(28)	$	(106)
Shares for basic loss per share	41.4		41.5
Effect of dilutive shares outstanding (1)	0		0



Shares for diluted loss per share	41.4		41.5
Diluted loss per share	$	(0.68)	$	(2.56)

(1)The ~~computations~~following potentially dilutive securities were excluded from the above calculation of diluted ~~earnings~~net loss per share attributable to common shareholders ~~exclude approximately 401,000 shares~~during the periods presented, as there was a net loss attributable to common shareholders and as such, the effects of common stock, the maximum number of shares issuable as of September 30, 2019, upon the vesting of certain performance-based awards, because the performance conditions required to be met for the shares subject to such awards to vest were not achieved by the end of the reporting period.including these securities would have been anti-dilutive.

In accordance with the applicable accounting guidance for calculating earnings per share, for the first three quarters of 2019, we excluded from our calculation of diluted earnings per share 249,737 shares underlying stock appreciation rights (“SARs”) that may settle in shares of common stock because the exercise prices of such SARs, which ranged from $97.53 to $143.38, were greater than the average market price for the applicable period.


	Three Months Ended
(in millions)	March 31, 2021	March 31, 2020
Employee stock options and SARs	0.2	0.2
Restricted stock units	0.5	0.3
2022 Convertible Notes	0.1	0
	0.8	0.5

2520

Table of Contents


9.			INVENTORY

The following table shows the composition of our inventory balances:


($ in millions)	($ in millions)	At September 30, 2020		At December 31, 2019		($ in millions)	At March 31, 2021		At December 31, 2020
Finished goods(1)	Finished goods(1)	$	751	$	782	Finished goods(1)	$	776	$	749
Work-in-progress	Work-in-progress	0		69		Work-in-progress	0		0
Real estate inventory	Real estate inventory	751		851		Real estate inventory	776		749
Other	Other	10		8		Other	9		10
		$	761	$	859		$	785	$	759

_________________________

(1)Represents completed inventory that is registered for sale as vacation ownership interests and inventory expected to be acquired pursuant to estimated future foreclosures.

We value vacation ownership products at the lower of cost or fair market value less costs to sell, in accordance with applicable accounting guidance, and we record operating supplies at the lower of cost (using the first-in, first-out method) or net realizable value.

Product cost true-up activity relating to vacation ownership products increased carrying values of inventory by $4$1 million during the first ~~three quarters~~quarter of ~~2020~~2021 and by $2$8 million during the first ~~three quarters~~quarter of ~~2019. Additionally, during the third quarter and the first three quarters of 2020, we recorded $1 million and $6 million, respectively, of inventory impairments.~~2020.

In addition to the above, at ~~September 30,~~March 31, 2021 and December 31, 2020, we had ~~$173~~$291 million and $162 million, respectively, of completed vacation ownership units which are classified as a component of Property and equipment until the time at which they are legally registered for sale as vacation ownership products. We also have ~~$42~~$24 million and ~~$38~~$43 million of deposits on future purchases of inventory at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively, which are included in the Other assets line on our Balance Sheets.


10.			GOODWILL AND INTANGIBLES

Goodwill

The following table details the carrying amount of our goodwill at ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, and reflects goodwill attributed to the ILG ~~Acquisition.~~

($ in millions) Vacation Ownership Segment Exchange & Third-Party Management Segment Total Consolidated
Balance at December 31, 2019 $ 2,445 $ 447 $ 2,892
Impairment 0 (73) (73)
Foreign exchange adjustments 0 (2) (2)
Balance at March 31, 2020 2,445 372 2,817
Impairment 0 0 0
Foreign exchange adjustments 0 0 0
Balance at June 30, 2020 2,445 372 2,817
Impairment 0 0 0
Foreign exchange adjustments 0 0 0
Balance at September 30, 2020 $ 2,445 $ 372 $ 2,817

~~Q1 2020~~

~~In connection with the preparation of our Financial Statements for the first quarter of 2020, we initially concluded that it~~Acquisition, which was ~~more likely than not that the fair value of both of our reporting units was below their respective carrying amounts. The factors that led~~allocated to ~~this conclusion were related to the COVID-19 pandemic and included: (i) the substantial decline in our stock price and market capitalization; (ii) the closure of substantially all of~~ our Vacation Ownership ~~reporting unit sales centers; (iii) the government stay-at-home orders in place in many of the jurisdictions in which we operate; (iv) our planned furloughs~~ and ~~reduced work schedule arrangements; (v) the impact of travel restrictions on the hospitality industry; and (vi) the macroeconomic fallout from the COVID-19 pandemic.~~

~~Table of Contents~~

We utilized a combination of the income and market approaches to estimate the fair value of our reporting units (Level 3). We concluded that there was 0 impairment of the Vacation Ownership reporting unit as declines in expected future operating results were not substantial enough to cause the fair value of the reporting unit to be below its carrying amount. We recognized a non-cash impairment charge of $73 million in the Impairment line on our Income Statement during the first quarter of 2020 related to the Exchange & Third-Party Management reporting unit, which was primarily driven by the change in expected future operating results as a result of the impact of the COVID-19 pandemic.

~~Q2 2020 and Q3 2020~~

~~In connection with the preparation of our Financial Statements for the second and third quarters of 2020, we concluded that an interim quantitative impairment test was required for~~ our Exchange & ~~Third-Party~~Third-party Management reporting unit because of the impairment charge we recognized for this reporting unit in the first quarter of 2020. We utilized a combination of the income and market approaches to estimate the fair value of this reporting unit (Level 3) consistent with the methodology used in the first quarter of 2020. We concluded that there was no further impairment of the Exchange & Third-Party Management reporting unit as of the end of each of the second and third quarters of 2020 from the first quarter of 2020, as future expected operating results had improved slightly in comparison to the projections used in the first quarter, resulting in a fair value of the reporting unit in excess of its carrying amount. units.


($ in millions)	Vacation Ownership Segment		Exchange & Third-Party Management Segment		Total Consolidated
Balance at December 31, 2020	$	2,445	$	372	$	2,817
Impairment	0		0		0
Foreign exchange adjustments	0		0		0
Balance at March 31, 2021	$	2,445	$	372	$	2,817

Q1 2021

We performed a qualitative analysis of the impact of recent events, including business and industry specific considerations, on the fair value of our ~~Vacation Ownership~~ reporting ~~unit~~units as of the end of ~~each~~the first quarter of ~~the second and third quarters of 2020~~2021 and determined that an interim quantitative impairment test was not ~~required.~~required for either of our reporting units.

While the goodwill of our reporting units ~~are~~was not impaired as of the ~~third~~first quarter of ~~2020,~~2021, we cannot assure you that goodwill will not be impaired in future periods. We will continue to monitor the operating results, cash flow forecasts and impact from changes in market conditions, as well as impacts of COVID-19, for these reporting units.

~~Indefinite-Lived Intangibles~~Q1 2020

~~The following table summarizes~~During the ~~activity related to~~first quarter of 2020, we recognized a non-cash impairment charge of $73 million in the Impairment line on our ~~intangible assets, all of which are~~Income Statement for the three months ended March 31, 2020, related to the Exchange & Third-Party Management ~~segment.~~


~~($ in millions)~~	~~Trade Names and Trademarks~~
~~Balance at December 31, 2019~~	$	82
~~Impairment~~	~~(18)~~
~~Balance at March 31, 2020~~	64
~~Impairment~~	0
~~Balance at June 30, 2020~~	64
~~Impairment~~	0
~~Balance at September 30, 2020~~	$	64

~~In connection with~~reporting unit, which was primarily driven by the ~~preparation~~change in expected future operating results as a result of the ~~Financial Statements for~~impact of the COVID-19 pandemic.

Table of Contents

Intangible Assets

The following table details the composition of our intangible asset balances:


($ in millions)	At March 31, 2021		At December 31, 2020
Definite-lived intangible assets
Member relationships	$	671	$	671
Management contracts	351		351
	1,022		1,022
Accumulated amortization	(148)		(134)
	874		888
Indefinite-lived intangible assets
Trade names	64		64
	$	938	$	952

Q1 2020

During the first quarter of 2020, we concluded that it was more likely than not that the fair value of our indefinite lived intangibles was below their carrying amounts. The factors that led to this conclusion were related to the COVID-19 pandemic and included: (i) ~~the government stay-at-home orders in place in many of the jurisdictions in which we operate; (ii) the impact of travel restrictions on the hospitality industry; and (iii) the macroeconomic fallout from the COVID-19 pandemic.~~

~~We used the relief of royalty method in calculating the fair value of the trade names and trademarks (Level 3). We~~ recognized a non-cash impairment charge of $18 million in the Impairment line on our Income Statement ~~during~~for the ~~first quarter of~~three months ended March 31, 2020, ~~which was primarily attributed~~related to the ~~decline~~indefinite-lived intangible assets in ~~estimated near-term revenues and related recovery of long-term revenues~~our Exchange & Third-Party Management reporting unit. The impairment charge was primarily attributed to the impact of the COVID-19 pandemic.


11.			CONTINGENCIES AND COMMITMENTS

Commitments and Letters of Credit

As of ~~September 30, 2020,~~March 31, 2021, we had the following commitments outstanding:

•We have various contracts for the use of information technology hardware and software that we use in the normal course of business. Our aggregate commitments under these contracts were ~~$83~~$92 million, of which we expect ~~$16~~$28 million, ~~$26~~$35 million, ~~$19 million, $13~~$20 million, $6 million, and $3 million will be paid in the remainder of ~~2020,~~ 2021, 2022, 2023, 2024, and 2025 and thereafter, respectively.

~~Table of Contents~~

•We have ~~a remaining commitment to purchase an operating property that we manage, located in New York, New York for $97 million. We expect~~various commitments to acquire ~~the remaining units~~real estate for use in the property, in their current form, in two transactions during 2021. See Footnote 3 “Acquisitions and Dispositions” for information on the purchase that occurred during the first quarter of 2020 andour Vacation Ownership segment via our involvement with VIEs. Refer to Footnote 16 “Variable Interest Entities” for additional information ~~on this transaction~~ and our activities relating to the ~~VIE~~VIEs involved in ~~this transaction.~~these transactions.

•We have a remaining commitment to purchase 88 vacation ownership units located in Bali, Indonesia for use in our Vacation Ownership segment, contingent upon completion of construction to agreed-upon standards. We expect to complete the acquisition in 2021 and to make the remaining payments with respect to these units when specific construction milestones are completed, as follows: $1$21 million in ~~2020, $21 million in~~late 2021 and $2 million in 2022.

•We have a remaining commitment to purchase an operating property that we manage, located in San Francisco, California for $88 million. We expect to acquire the operating property over time and are committed to make payments for the operating property as follows: $32 million in 2021, $24 million in 2022, and $32 million in 2023. See Footnote 3 “Acquisitions and Dispositions” for information on the purchase that occurred during the first quarter of 2020 and Footnote 16 “Variable Interest Entities” for additional information on this transaction and our activities relating to the VIE involved in this transaction.

•During the first quarter of 2020, we assigned a commitment to purchase a property located in Waikiki, Hawaii to a third party. If we are unable to negotiate a capital efficient inventory arrangement, we are committed to purchase the property, in its then current form, for $98 million in 2021, unless it has been sold to another party. See Footnote 16 “Variable Interest Entities” for additional information on this transaction and our activities relating to the VIE involved in this transaction.

Surety bonds issued as of ~~September 30, 2020~~March 31, 2021 totaled ~~$75~~$85 million, the majority of which were requested by federal, state, or local governments in connection with our operations.

As of ~~September 30, 2020,~~March 31, 2021, we had $3$2 million of letters of credit outstanding under our Revolving Corporate Credit Facility (as defined in Footnote 13 “Debt”). In addition, as of ~~September 30, 2020,~~March 31, 2021, we had $2 million in letters of credit outstanding related to and in lieu of reserves required for several vacation ownership notes receivable securitization transactions outstanding. These letters of credit are not issued pursuant to, nor do they impact our borrowing capacity under, the Revolving Corporate Credit Facility.

We estimate the cash outflow associated with completing the phases of our existing portfolio of vacation ownership projects currently under development will be approximately $4$3 million, of which $2$1 million is included within liabilities on our Balance Sheet at ~~September 30, 2020.~~March 31, 2021. This estimate is based on our current development plans, which remain subject to change, and we expect the phases currently under development will be completed by the end of 2021.

Table of Contents

Guarantees

Certain of our rental management agreements in our Exchange & Third-Party Management segment provide for owners of properties we manage to receive specified percentages or guaranteed amounts of the rental revenue generated under our management. In these cases, the operating expenses for the rental operations are paid from the revenue generated by the rentals, the owners are then paid their contractual percentages or guaranteed amounts, and our vacation rental business either retains the balance (if any) as its fee or makes up the deficit. At ~~September 30, 2020,~~March 31, 2021, our maximum exposure under fixed dollar guarantees was ~~$28~~$15 million, of which $3$4 million, ~~$10 million, $6 million, $3~~$4 million, $2 million, $2 million, $1 million and $4$2 million relate to the remainder of ~~2020,~~ 2021, 2022, 2023, 2024, 2025 and thereafter, respectively. Based on the impact of the COVID-19 pandemic on our rental operations, we declared the occurrence of a force majeure event under many of these agreements, generally effective as of April 1, 2020. As a result, owner distributions made under such agreements will be paid on a net operating income basis, rather than as guaranteed amounts, until such time as force majeure event conditions abate.

Loss Contingencies

In March 2017, RCHFU, L.L.C. and other owners at The Ritz-Carlton Club, Aspen Highlands (“RCC Aspen Highlands”) filed a complaint in an action pending in the U.S. District Court for the District of Colorado against us and certain third parties, alleging that their fractional interests were devalued by the affiliation of the RCC Aspen Highlands and other Ritz-Carlton Clubs with our points-based Marriott Vacation Club Destinations (“MVCD”) program. The plaintiffs are seeking compensatory damages, disgorgement, punitive damages, fees and costs. A trial is scheduled to begin in January ~~2021.~~

~~Table of Contents~~

2022.

In May 2016, a purported class-action lawsuit was filed in the U.S. District Court for the Middle District of Florida by Anthony and Beth Lennen against us and certain third parties. The complaint challenged the characterization of the beneficial interests in the MVCD trust that are sold to customers as real estate interests under Florida law, the structure of the trust, and associated operational aspects of the trust. The plaintiffs sought declaratory relief, an unwinding of the MVCD product, and punitive damages. In August 2019, the District Court granted our motion for judgment on the pleadings and dismissed the case. The plaintiffs have appealed the ruling.

In December 2016, Flora and Bruce Gillespie and other owners and former owners of fractional interests at the Fifth and Fifty-Fifth Residence Club located within The St. Regis, New York (the “St. Regis NY Club”) filed an action in the U.S. District Court for the Southern District of New York against ILG, certain of its subsidiaries, and certain third parties alleging that the sale of less than all interests offered in the fractional offering plan, the amendment of the plan to include additional units, and the rental of unsold fractional interests by the plan’s sponsor breached the relevant agreements and harmed the value of plaintiffs’ fractional interests. The plaintiffs sought compensatory damages, rescission, disgorgement, fees and costs. In May 2020, the court granted our motion for summary judgment and dismissed the case. The plaintiffs appealed the ruling. The parties subsequently settled the matter for a waiver of our claim of attorney fees, and on October 13, 2020, the plaintiffs dismissed their appeal with prejudice.

In February 2019, the owners’ association for the St. Regis, ~~NY Club~~New York filed a lawsuit in the Supreme Court for the State of New York, New York County, Commercial Division against ILG and several of its subsidiaries and certain third parties. The operative complaint alleges that the defendants breached their fiduciary duties related to sale and rental practices, aided and abetted certain breaches of fiduciary duty, engaged in self-dealing as the sponsor and manager of the club, tortiously interfered with the management agreement, was unjustly enriched, and engaged in anticompetitive conduct. The plaintiff is seeking unspecified damages, punitive damages and disgorgement of payments under the management and purchase agreements.

In April 2019, a purported class-action lawsuit was filed by Alan and Marjorie Helman and others against us in the Superior Court of the Virgin Islands, Division of St. Thomas alleging that their fractional interests were devalued by the affiliation of The Ritz-Carlton Club, St. Thomas and other Ritz-Carlton Clubs with our MVCD program. The lawsuit was subsequently removed to the U.S. District Court for the District of the Virgin Islands. The plaintiffs are seeking unspecified damages, disgorgement of profits, fees and costs.

In May 2019, the G.A. Resort Condominium Association Inc., the owners’ association for the fractional owners at the Hyatt Residence Club Grand Aspen resort (“HRC Grand Aspen”) filed a lawsuit against us in the District Court for the County of Pitkin, Colorado relating to the transfer of ownership of developer-owned fractional interests at HRC Grand Aspen to the HPC Trust Club for sale and use as a part of the Hyatt Residence Club Portfolio Program. The lawsuit was subsequently removed to the U.S. District Court for the District of Colorado. The plaintiff is seeking termination of the management agreement with the owners’ association, the annulment of certain amendments to governing documents at HRC Grand Aspen, the removal of fractional interests at HRC Grand Aspen from the HPC Trust Club, unspecified damages, disgorgement of profits, fees and costs. In ~~July~~November 2020, the District Court granted our motion to dismiss ~~claims against ILG~~ and ~~MVWC. Certain claims remain pending against other defendants, including certain of our subsidiaries. On September 14, 2020,~~dismissed the ~~Magistrate Judge issued a report and recommendation that~~case. The plaintiffs have appealed the ~~District Court grant our motion to dismiss all the remaining claims against us.~~ruling.

We believe we have meritorious defenses to the claims in each of the above matters and intend to vigorously defend each matter.

In the ordinary course of our business, various claims and lawsuits have been filed or are pending against us. A number of these lawsuits and claims may exist at any given time. Additionally, the COVID-19 pandemic may give rise to various claims and lawsuits from owners, members and other parties. We record and accrue for legal contingencies when we determine that it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. In making such determinations, we evaluate, among other things, the degree of probability of an unfavorable outcome and, when it is probable that a liability has been incurred, our ability to make a reasonable estimate of loss. We review these accruals each reporting period and make revisions based on changes in facts and circumstances.

Table of Contents

We have not accrued for any of the pending matters described above and we cannot estimate a range of the potential liability associated with these pending matters, if any, at this time. We have accrued for other claims and lawsuits, but the amount accrued is not material individually or in the aggregate. For matters not requiring accrual, we do not believe that the ultimate outcome of such matters, individually and in the aggregate, will materially harm our financial position, cash flows, or overall trends in results of operations based on information currently available. However, legal proceedings are inherently uncertain, and while we believe that our accruals are adequate ~~and/or~~and that we have valid defenses to the claims asserted, unfavorable rulings could occur that could, individually or in the aggregate, have a material adverse effect on our business, financial condition, or operating results.

~~Table of Contents~~

Leases That Have Not Yet Commenced

During the first quarter of 2020, we entered into a finance lease arrangement for our new global headquarters in Orlando, Florida. The new office building is currently expected to be completed in 2023, at which time the lease term will commence and a right-of-use asset and corresponding liability will be recorded on our balance sheet. The initial lease term is approximately 16 years with total lease payments of $129 million for the aforementioned period. During ~~the second quarter of~~ 2020, in response to the COVID-19 pandemic and our ongoing evaluation of future space needs, we entered into a standstill arrangement with the developer/~~lessor.~~lessor, which expires in June 2021. The agreement provides for a standstill on certain project spending, ~~for several months,~~ extends certain deliverable dates pertaining to the development and lease, and grants ~~MVW~~us a limited termination option in exchange for reimbursement of certain developer soft costs. Subsequent to the end of the third quarter of 2020, we amended our standstill agreement with the developer/lessor to further extend certain deliverable dates pertaining to the development and lease agreements into 2021.


12.			SECURITIZED DEBT

The following table provides detail on our securitized debt, net of unamortized debt discount and issuance costs.


($ in millions)	($ in millions)	At September 30, 2020		At December 31, 2019		($ in millions)	At March 31, 2021		At December 31, 2020
Vacation ownership notes receivable securitizations, gross(1)	Vacation ownership notes receivable securitizations, gross(1)	$	1,769	$	1,850	Vacation ownership notes receivable securitizations, gross(1)	$	1,446	$	1,604
Unamortized debt discount and issuance costs	Unamortized debt discount and issuance costs	(18)		(18)		Unamortized debt discount and issuance costs	(15)		(16)
		1,751		1,832

Warehouse Credit Facility, gross		0		21
Unamortized debt issuance costs(2)		—		(2)
		0		19

Other		0		20
		$	1,751	$	1,871

							$	1,431	$	1,588

_________________________

(1)Interest rates as of ~~September 30, 2020~~March 31, 2021 range from ~~2.2%~~2.3% to 4.4%, with a weighted average interest rate of ~~2.7%~~

~~(2)Excludes $1 million of unamortized debt issuance costs as of September 30, 2020, as 0 cash borrowings were outstanding on the Warehouse Credit Facility at that time~~2.8%

All of our securitized debt is non-recourse to us. See Footnote 16 “Variable Interest Entities” for a discussion of the collateral for the non-recourse debt associated with our securitized debt.

The following table shows scheduled future principal payments for our securitized debt as of ~~September 30, 2020.~~March 31, 2021.

Vacation Ownership
Notes Receivable Securitizations
($ in millions)
Payments Year
2020, remaining $ 46
2021 178
2022 184
2023 189
2024 191
Thereafter 981
$ 1,769

~~Table of Contents~~


	Vacation Ownership Notes Receivable Securitizations
($ in millions)
Payments Year
2021, remaining	$	119
2022	161
2023	163
2024	164
2025	165
Thereafter	674
	$	1,446

Vacation Ownership Notes Receivable Securitizations

Each of the securitized vacation ownership notes receivable transactions contains various triggers relating to the performance of the underlying vacation ownership notes receivable. If a pool of securitized vacation ownership notes receivable fails to perform within the pool’s established parameters (default or delinquency thresholds vary by transaction), transaction provisions effectively redirect the monthly excess spread we would otherwise receive from that pool (attributable to the interests we retained) to accelerate the principal payments to investors (taking into account the subordination of the different tranches to the extent there are multiple tranches) until the performance trigger is cured. During the ~~third~~first quarter ~~and first three quarters~~ of ~~2020,~~2021, and as of ~~September 30, 2020,~~March 31, 2021, 0 securitized vacation ownership notes receivable pools were out of compliance with their respective established parameters. As of ~~September 30, 2020,~~March 31, 2021, we had 12 securitized vacation ownership notes receivable pools outstanding.

As the contractual terms of the underlying securitized vacation ownership notes receivable determine the maturities of the non-recourse debt associated with them, actual maturities may occur earlier than shown above due to prepayments by the vacation ownership notes receivable obligors.

~~During the third quarter~~

Table of 2020, we completed the securitization of a pool of $383 million of vacation ownership notes receivable. In connection with the securitization, investors purchased in a private placement $375 million in vacation ownership loan backed notes from MVW 2020-1 LLC (the “2020-1 LLC”). Four classes of vacation ownership loan backed notes were issued by the 2020-1 LLC: $238 million of Class A Notes, $72 million of Class B Notes, $44 million of Class C Notes, and $21 million of Class D Notes. The Class A Notes have an interest rate of 1.74 percent, the Class B Notes have an interest rate of 2.73 percent, the Class C Notes have an interest rate of 4.21 percent, and the Class D Notes have an interest rate of 7.14 percent, for an overall weighted average interest rate of 2.53 percent. Of the $375 million in proceeds from the transaction, $300 million was used to repay all outstanding amounts previously drawn under the Warehouse Credit Facility, as defined below, $7 million was used to pay transaction expenses and fund required reserves, and the remainder will be used for general corporate purposes.Contents

Warehouse Credit Facility

Our warehouse credit facility (the “Warehouse Credit Facility”), which has a borrowing capacity of $350 million, allows for the securitization of vacation ownership notes receivable on a revolving non-recourse ~~basis through December 20, 2021. During~~basis. Subsequent to the end of the first quarter of 2020, we securitized vacation ownership notes receivable under our Warehouse Credit Facility. The carrying amount of the vacation ownership notes receivable securitized was $240 million. The average advance rate was 84 percent, which resulted in gross proceeds of $202 million. Net proceeds were $201 million due to the funding of reserve accounts of $1 million.

During the second quarter of 2020, we securitized vacation ownership notes receivable under our Warehouse Credit Facility. The carrying amount of the vacation ownership notes receivable securitized was $132 million. The average advance rate was 86 percent, which resulted in gross proceeds of $113 million. Net proceeds were $113 million due to the funding of reserve accounts of less than $1 million.

~~Additionally, during the second quarter of 2020,~~2021, we amended ~~our Warehouse Credit Facility to increase~~certain agreements associated with this facility, and as a result, the ~~borrowing capacity by $181 million, to $531 million. The~~ revolving period ~~for the existing $350 million remains the same~~was extended from December 20, 2021 to April 21, 2023 and ~~will terminate in December 2021, if not renewed or terminated earlier. As part of this amendment,~~ the interest rate increased from primarily LIBOR plus 1.1% to primarily LIBOR plus ~~1.4%~~1.35%. ~~During~~Our borrowing capacity was not modified by these amendments. The amended facility expands our ability to monetize vacation ownership notes receivable loans originated by Welk, which was acquired subsequent to the ~~third~~end of the first quarter of ~~2020, we terminated~~2021. The other terms are substantially similar to those in effect prior to the ~~additional $181 million capacity~~execution of the ~~Warehouse Credit Facility.~~amendments.

~~Table of Contents~~


13.			DEBT

The following table provides detail on our debt balances, net of unamortized debt discount and issuance costs.


($ in millions)	($ in millions)		At September 30, 2020		At December 31, 2019		($ in millions)		At March 31, 2021		At December 31, 2020
Senior Secured Notes	Senior Secured Notes						Senior Secured Notes
		2025 Notes	$	500	$	0		2025 Notes	$	500	$	500
		Unamortized debt discount and issuance costs	(7)		0			Unamortized debt discount and issuance costs	(6)		(6)
			493		0				494		494

Senior Unsecured Notes	Senior Unsecured Notes						Senior Unsecured Notes
		2026 Notes	750		750
		Unamortized debt discount and issuance costs	(7)		(8)			2026 Notes	750		750
			743		742			Unamortized debt discount and issuance costs	(6)		(6)
									744		744
		2028 Notes	350		350
		Unamortized debt discount and issuance costs	(4)		(5)			2028 Notes	350		350
			346		345			Unamortized debt discount and issuance costs	(4)		(4)
									346		346
Corporate Credit Facility	Corporate Credit Facility						Corporate Credit Facility
		Term Loan	887		893			Term Loan	784		884
		Unamortized debt discount and issuance costs	(11)		(12)			Unamortized debt discount and issuance costs	(9)		(11)
			876		881				775		873

		Revolving Corporate Credit Facility	0		30
		Unamortized debt issuance costs(1)	—		(3)
			0		27

Convertible Notes	Convertible Notes		230		230		Convertible Notes
Unamortized debt discount and issuance costs			(17)		(23)
			213		207			2022 Convertible Notes	230		230
								Unamortized debt discount and issuance costs	(13)		(15)
Finance leases			9		14
			$	2,680	$	2,216			217		215

								2026 Convertible Notes	575		0
								Unamortized debt discount and issuance costs	(133)		0
									442		0

Finance Leases							Finance Leases		7		8
									$	3,025	$	2,680

~~_________________________~~

~~(1)~~

~~Excludes $3 million~~Table of ~~unamortized debt issuance costs as of September 30, 2020, as 0 cash borrowings were outstanding on the Revolving Corporate Credit Facility at that time~~Contents

The following table shows scheduled future principal payments for our debt, excluding finance leases, as of ~~September 30, 2020.~~March 31, 2021.

($ in millions) 2025 Notes 2026 Notes 2028 Notes Term Loan Convertible Notes Total
Payments Year
2020, remaining $ 0 $ 0 $ 0 $ 2 $ 0 $ 2
2021 0 0 0 9 0 9
2022 0 0 0 9 230 239
2023 0 0 0 9 0 9
2024 0 0 0 9 0 9
Thereafter 500 750 350 849 0 2,449
$ 500 $ 750 $ 350 $ 887 $ 230 $ 2,717

~~Table of Contents~~


($ in millions)	2025 Notes		2026 Notes		2028 Notes		Term Loan		2022 Convertible Notes		2026 Convertible Notes		Total
Payments Year
2021, remaining	$	0	$	0	$	0	$	0	$	0	$	0	$	0
2022	0		0		0		0		230		0		230
2023	0		0		0		0		0		0		0
2024	0		0		0		0		0		0		0
2025	500		0		0		784		0		0		1,284
Thereafter	0		750		350		0		0		575		1,675
	$	500	$	750	$	350	$	784	$	230	$	575	$	3,189

Senior ~~Secured~~ Notes

~~In the second quarter of 2020, we issued $500~~•Our senior notes include:

•$500 million aggregate principal amount of 6.125% Senior Secured Notes due 2025 issued in the second quarter of 2020 with a maturity date of September 15, 2025 (the “2025 Notes”). The 2025 Notes are pari passu with and secured by the same collateral as our Corporate Credit Facility. We pay interest on the 2025 Notes on May 15 and November 15 of each year, commencing on November 15, 2020. We received net proceeds of approximately $493 million from the offering of the 2025 Notes, after deducting offering expenses and the underwriting discount, which were used to repay all amounts outstanding at that time on the Revolving Corporate Credit Facility.

~~Senior Unsecured Notes~~

~~Our Senior Unsecured Notes include the following:~~

•$750 million aggregate principal amount of 6.500% Senior Unsecured Notes due 2026 issued in the third quarter of 2018 with a maturity date of September 15, 2026 (the “2026 Notes”); and

•$350 million aggregate principal amount of 4.750% Senior Unsecured Notes due 2028 issued in the fourth quarter of 2019 with a maturity date of January 15, 2028 (the “2028 Notes”).

Corporate Credit Facility

Our corporate credit facility (“Corporate Credit Facility”), which provides support for our business, including ongoing liquidity and letters of credit, includes a $900 million term loan facility (the “Term Loan”), which matures on August 31, 2025, and a revolving credit facility with a borrowing capacity of $600 million (the “Revolving Corporate Credit Facility”), including a letter of credit sub-facility of $75 million, that terminates on August 31, 2023.

The Term Loan bears interest at LIBOR plus 1.75 percent. Borrowings under the Revolving Corporate Credit Facility generally bear interest at a floating rate plus an applicable margin that varies from 0.50 percent to 2.75 percent depending on the type of loan and our credit rating. In addition, we pay a commitment fee on the unused availability under the Revolving Corporate Credit Facility at a rate that varies from 20 to 40 basis points per annum, also depending on our credit rating. ~~As of September 30, 2020, we were in compliance with the applicable financial and operating covenants under the Corporate Credit Facility.~~

In ~~May~~ 2020, we entered into a waiver (the “Waiver”) to the agreement that governs ~~the~~our Corporate Credit ~~Facility. The Waiver,~~Facility, which, among other things, ~~suspends~~suspended the requirement to comply with the leverage covenant in the Revolving Corporate Credit Facility, ~~for up to four quarters,~~ commencing with the fiscal quarter ending June 30, 2020. The initial suspension period included in the Waiver was up to four quarters, however in February 2021, we further amended the agreement governing our Corporate Credit Facility to extend the suspension period included in the Waiver through the end of 2021. We are required to maintain monthly minimum liquidity of at least $300 million until the later of ~~March~~December 31, 2021, or the end of the suspension period. In addition, for the duration of the period during which the waiver of the leverage covenant remains in effect, we are prohibited from making certain restricted payments, including share repurchases and dividends. If we are not in compliance with the leverage covenant at the end of the suspension period, we will seek to negotiate with our lenders to amend such covenant, as needed.

Prior to 2020, we entered into $250 million of interest rate swaps under which we pay a fixed rate of 2.9625 percent and receive a floating interest rate through September 2023 and $200 million of interest rate swaps under which we pay a fixed rate of 2.2480 percent and receive a floating interest rate through April 2024, in each case to hedge a portion of our interest rate risk on the Term Loan. We also entered into a $100 million interest rate collar with a cap strike rate of 2.5000 percent and a floor strike rate of 1.8810 percent through April 2024 to further hedge our interest rate risk on the Term Loan. Both the interest rate swaps and the interest rate collar have been designated and qualify as cash flow hedges of interest rate risk and recorded in Other liabilities on our Balance Sheet as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020. We characterize payments we make in connection with these derivative instruments as interest expense and a reclassification of accumulated other comprehensive income for presentation purposes.

3326

Table of Contents

The following table reflects the activity in accumulated other comprehensive loss related to our derivative ~~instruments:~~instruments during the first quarters of 2021 and 2020:


($ in millions)	($ in millions)	2020		2019		($ in millions)	2021		2020
Derivative instrument adjustment balance, January 1	Derivative instrument adjustment balance, January 1	$	(21)	$	(6)	Derivative instrument adjustment balance, January 1	$	(39)	$	(21)
Other comprehensive loss before reclassifications		(24)		(3)
Reclassification to Income Statement		0		0
Net other comprehensive loss		(24)		(3)
Derivative instrument adjustment balance, March 31		(45)		(9)
Other comprehensive loss before reclassifications		(1)		(13)
Reclassification to Income Statement		0		0
Net other comprehensive loss		(1)		(13)
Derivative instrument adjustment balance, June 30		(46)		(22)
Other comprehensive gain (loss) before reclassifications	Other comprehensive gain (loss) before reclassifications	3		(4)		Other comprehensive gain (loss) before reclassifications	6		(24)
Reclassification to Income Statement	Reclassification to Income Statement	0		0		Reclassification to Income Statement	0		0
Net other comprehensive loss		3		(4)
Derivative instrument adjustment balance, September 30		$	(43)	$	(26)
Net other comprehensive income (loss)						Net other comprehensive income (loss)	6		(24)
Derivative instrument adjustment balance, March 31						Derivative instrument adjustment balance, March 31	$	(33)	$	(45)

Convertible Notes

2022 Convertible Notes

During 2017, we issued $230 million of aggregate principal amount of convertible senior notes (the ~~“Convertible~~“2022 Convertible Notes”) that bear interest at a rate of 1.50 percent, payable in cash semi-annually. The 2022 Convertible Notes mature on September 15, 2022, unless repurchased or converted in accordance with their terms prior to that date.

The conversion rate is subject to adjustment for certain events as described in the indenture governing the ~~notes.~~notes, and was subject to adjustment as of March 31, 2021 to 6.8115 shares of common stock per $1,000 principal amount of 2022 Convertible Notes (equivalent to a conversion price of approximately $146.81 per share of our common stock), as a result of the dividends that have been declared since issuance that were greater than the quarterly dividend when the 2022 Convertible Notes were issued. Upon conversion, we will pay or deliver, as the case may be, cash, shares of our common stock or a combination of cash and shares of our common stock, at our election. It is our intent to settle conversions of the 2022 Convertible Notes through combination settlement, which contemplates repayment in cash of the principal amount and repayment in shares of our common stock of any excess of the conversion value over the principal amount. As of ~~September 30, 2020,~~March 31, 2021, the effective interest rate was ~~4.7%~~4.73% and the remaining discount amortization period was ~~2.0~~1.5 years.

The following table shows the net carrying value of the 2022 Convertible Notes.


($ in millions)	($ in millions)	At September 30, 2020		At December 31, 2019		($ in millions)	At March 31, 2021		At December 31, 2020
Liability component	Liability component					Liability component
Principal amount	Principal amount	$	230	$	230	Principal amount	$	230	$	230
Unamortized debt discount	Unamortized debt discount	(15)		(20)		Unamortized debt discount	(11)		(13)
Unamortized debt issuance costs	Unamortized debt issuance costs	(2)		(3)		Unamortized debt issuance costs	(2)		(2)
Net carrying amount of the liability component	Net carrying amount of the liability component	$	213	$	207	Net carrying amount of the liability component	$	217	$	215

Carrying amount of equity component, net of issuance costs	Carrying amount of equity component, net of issuance costs	$	33	$	33	Carrying amount of equity component, net of issuance costs	$	33	$	33

The following table shows interest expense information related to the 2022 Convertible Notes.


		Three Months Ended				Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Contractual interest expense	Contractual interest expense	$	1	$	1	$	3	$	2	Contractual interest expense	$	1	$	1
Amortization of debt discount	Amortization of debt discount	1		2		5		5		Amortization of debt discount	2		2
Amortization of debt issuance costs		0		0		1		1
		$	2	$	3	$	9	$	8
											$	3	$	3

~~Table of Contents~~

2022 Convertible Note Hedges and Warrants

In connection with the offering of the 2022 Convertible Notes, we concurrently entered into the following privately-negotiated separate transactions: convertible note hedge transactions with respect to our common stock (“2022 Convertible Note Hedges”), ~~initially~~ covering a total of approximately 1.55 million shares of our common stock, and warrant transactions (“2022 Warrants”), whereby we sold to the counterparties to the 2022 Convertible Note Hedges warrants to acquire approximately 1.55 million shares of our common stock. As of March 31, 2021, the strike prices of the 2022 Convertible Note Hedges and the 2022 Warrants were subject to adjustment to approximately $148.61 and $177.19, respectively, and 0 2022 Convertible Note Hedges or 2022 Warrants have been exercised.

Table of Contents

2026 Convertible Notes

During the first quarter of 2021, we issued $575 million aggregate principal amount of 0.00% Convertible Senior Notes due 2026 (the “2026 Convertible Notes”). The 2026 Convertible Notes are governed by an indenture dated February 2, 2021 (the Indenture) between the Company, Marriott Ownership Resorts, Inc. and the other guarantors party thereto (the “Guarantors”) and The Bank of New York Mellon Trust Company, N.A., as trustee (the “Trustee”). We received net proceeds from the offering of approximately $530 million after adjusting for debt issuance costs, including the discount to the initial purchasers, the cost of the 2026 Convertible Note Hedges, and proceeds from the 2026 Warrants (both as defined below).

The 2026 Convertible Notes will not bear regular interest and will mature on January 15, 2026, unless earlier repurchased or converted in accordance with their terms prior to that date. On or after October 15, 2025, and prior to the close of business on the second scheduled trading day immediately preceding the stated maturity date of the 2026 Convertible Notes, holders may convert their 2026 Convertible Notes at their option. The 2026 Convertible Notes are convertible at a rate of 5.8476 shares of common stock per $1,000 principal amount of 2026 Convertible Notes (equivalent to an initial conversion price of $171.01 per share of our common stock) as of March 31, 2021. The conversion rate is subject to adjustment for certain events as described in the Indenture. Upon conversion, we will pay or deliver, as the case may be, cash, shares of our common stock, or a combination of cash and shares of our common stock, at our election. It is our intent to settle conversions of the 2026 Convertible Notes through combination settlement, which contemplates repayment in cash of the principal amount and repayment in shares of our common stock of any excess of the conversion value over the principal amount.

Holders may convert their 2026 Convertible Notes prior to October 15, 2025 only under the following circumstances:

•during any calendar quarter commencing after the calendar quarter ending on March 31, 2021 (and only during such calendar quarter), if the last reported sale price of our common stock for at least 20 trading days (whether or not consecutive) during the period of 30 consecutive trading days ending on the last trading day of the immediately preceding calendar quarter is greater than or equal to 130 percent of the conversion price on each applicable trading day;

•during the 5 business day period after any 5 consecutive trading day period in which the trading price per $1,000 principal amount of 2026 Convertible Notes for each trading day of the measurement period was less than 98 percent of the product of the last reported sale price of the common stock and the conversion rate on each such trading day; or

•upon the occurrence of specified corporate events as described in the Indenture.

We may not redeem the 2026 Convertible Notes prior to their maturity date, and no sinking fund is provided for them. If we undergo a fundamental change, as described in the Indenture, subject to certain conditions, holders may require us to repurchase for cash all or any portion of their 2026 Convertible Notes. The repurchase price as a result of a fundamental change is equal to 100 percent of the principal amount of the 2026 Convertible Notes to be repurchased, plus accrued and unpaid special interest, if any, to, but excluding, the repurchase date. If certain fundamental changes referred to in the Indenture as make-whole fundamental changes occur, the conversion rate applicable to the 2026 Convertible Notes may increase.

The 2026 Convertible Notes are unconditionally guaranteed, on a joint and several basis, by the Guarantors on a senior, unsecured basis. The 2026 Convertible Notes are our general senior unsecured obligations and rank equally in right of payment with all of our existing and future senior indebtedness, and senior in right of payment to all of our future subordinated debt. The 2026 Convertible Notes will be effectively subordinated to any of our existing and future secured debt to the extent of the value of the assets securing such debt, including the guarantees of borrowings outstanding under the Corporate Credit Facility and our 2025 Notes. The 2026 Convertible Notes will be structurally subordinated to any existing and future indebtedness and any other liabilities and obligations of any of our subsidiaries that are not guarantors of the 2026 Convertible Notes. The guarantees will be the Guarantors’ general senior unsecured obligations and will rank equally in right of payment with all of the Guarantors’ existing and future senior indebtedness, and senior in right of payment to all of the Guarantors’ future subordinated debt. The guarantees will be effectively subordinated to any of the Guarantors’ existing and future secured debt to the extent of the value of the assets securing such debt, including any borrowings outstanding under the Corporate Credit Facility and the 2025 Notes. The guarantees will be structurally subordinated to any existing and future indebtedness and any other liabilities and obligations of any of our subsidiaries that are not guarantors of the 2026 Convertible Notes.

There are no financial or operating covenants related to the 2026 Convertible Notes. The indenture governing these notes contains customary events of default with respect to the 2026 Convertible Notes and provides that upon the occurrence and continuation of certain events of default, the Trustee or the holders of at least 25 percent in aggregate principal amount of the 2026 Convertible Notes then outstanding, may declare all principal of, and accrued and any unpaid interest on, the 2026 Convertible Notes then outstanding to be immediately due and payable. In case of certain events of bankruptcy or insolvency involving the Company, all of the principal of and accrued and unpaid interest on the 2026 Convertible Notes will automatically become immediately due and payable.

Table of Contents

In accounting for the issuance of the 2026 Convertible Notes, we separated the 2026 Convertible Notes into liability and equity components, and allocated $449 million to the liability component and $126 million to the equity component. The resulting debt discount is amortized as interest expense. As of March 31, 2021, the effective interest rate was 4.96% and the remaining debt discount amortization period was 4.8 years. We had debt issuance costs, including initial purchasers’ discount to underwriters, of $15 million related to the 2026 Convertible Notes, which were allocated to the liability and equity components based on their relative values. Issuance costs attributable to the liability component are amortized to interest expense over the term of the 2026 Convertible Notes, and issuance costs attributable to the equity component are included along with the equity component in shareholders’ equity. During the first quarter of 2021, our interest expense related to the 2026 Convertible Notes was $5 million, all of which related to the amortization of the debt discount.

The following table shows the net carrying value of the 2026 Convertible Notes at March 31, 2021:


($ in millions)	At March 31, 2021
Liability component
Principal amount	$	575
Unamortized debt discount	(121)
Unamortized debt issuance costs	(12)
Net carrying amount of the liability component	$	442

Carrying amount of equity component, net of issuance costs	$	117

2026 Convertible Note Hedges and Warrants

In connection with the offering of the 2026 Convertible Notes, we entered into privately-negotiated convertible note hedge transactions with respect to our common stock with certain counterparties (the “2026 Convertible Note Hedges”), covering a total of 3.4 million shares of our common stock at a cost of $100 million. The 2026 Convertible Note Hedges are subject to anti-dilution provisions substantially similar to those of the 2026 Convertible Notes, have a strike price that initially corresponds to the initial conversion price of the 2026 Convertible Notes, are exercisable by us upon any conversion under the 2026 Convertible Notes, and expire when the 2026 Convertible Notes mature. The cost of the 2026 Convertible Note Hedges is expected to be tax deductible as an original issue discount over the life of the 2026 Convertible Notes, as the 2026 Convertible Notes and the 2026 Convertible Note Hedges represent an integrated debt instrument for tax purposes. The cost of the 2026 Convertible Note Hedges was recorded as a reduction of Additional paid-in capital on our Balance Sheet as of March 31, 2021.

Concurrently with the entry into the 2026 Convertible Note Hedges, we separately entered into privately-negotiated warrant transactions (the “2026 Warrants”), whereby we sold to the counterparties to the 2026 Convertible Note Hedges warrants to acquire, collectively, subject to anti-dilution adjustments, approximately 3.4 million shares of our common stock at an initial strike price of ~~$176.68~~$213.76 per share. AsWe received aggregate proceeds of ~~September 30, 2020, 0~~$70 million from the sale of the 2026 Warrants to the counterparties. The proceeds from the issuance of the 2026 Warrants were recorded as an increase to Additional paid-in capital on our Balance Sheet as of March 31, 2021.

Taken together, the 2026 Convertible Note Hedges and the 2026 Warrants are generally expected to reduce the potential dilution to our common stock (or, in the event the conversion of the 2026 Convertible Notes is settled in cash, to reduce our cash payment obligation) in the event that at the time of conversion our stock price exceeds the conversion price under the 2026 Convertible Notes and to effectively increase the overall conversion price to the Company from $171.01 per share to $213.76 per share. The 2026 Warrants will expire in ratable portions on a series of expiration dates commencing on April 15, 2026.

The 2026 Convertible Notes, the 2026 Convertible Note Hedges, and the 2026 Warrants are transactions that are separate from each other. Holders of any such instrument have no rights with respect to the other instruments. As of March 31, 2021, 0 2026 Convertible Notes or 2026 Warrants have been exercised.

Security and Guarantees

Amounts borrowed under the Corporate Credit Facility and the 2025 Notes, as well as obligations with respect to letters of credit issued pursuant to the Corporate Credit Facility, are secured by a perfected first priority security interest in substantially all of the assets of the borrowers under, and guarantors of, that facility (which include MVWC and certain of our direct and indirect, existing and future, domestic subsidiaries, excluding certain bankruptcy remote special purpose subsidiaries), in each case including inventory, subject to certain exceptions. In addition, the Corporate Credit Facility, the 2026 Convertible Notes, the 2025 Notes, the 2026 Notes and the 2028 Notes are guaranteed by MVWC and certain of our direct and indirect, existing and future, domestic subsidiaries, excluding bankruptcy remote special purpose subsidiaries.

Table of Contents


14.			SHAREHOLDERS’ EQUITY

Marriott Vacations Worldwide has 100,000,000 authorized shares of common stock, par value of $0.01 per share. At ~~September 30, 2020,~~March 31, 2021, there were ~~75,250,627~~75,454,906 shares of Marriott Vacations Worldwide common stock issued, of which ~~41,062,759~~41,272,628 shares were outstanding and ~~34,187,868~~34,182,278 shares were held as treasury stock. At December 31, ~~2019,~~2020, there were ~~75,020,272~~75,279,061 shares of Marriott Vacations Worldwide common stock issued, of which ~~41,582,096~~41,094,248 shares were outstanding and ~~33,438,176~~34,184,813 shares were held as treasury stock. Marriott Vacations Worldwide has 2,000,000 authorized shares of preferred stock, par value of $0.01 per share, NaN of which were issued or outstanding as of ~~September 30, 2020~~March 31, 2021 or December 31, ~~2019.~~

~~Share Repurchase Program~~

~~The following table summarizes share repurchase activity under our current share repurchase program:~~

($ in millions, except per share amounts) Number of Shares Repurchased Cost of Shares Repurchased Average Price Paid per Share
As of December 31, 2019 16,418,950 $ 1,258 $ 76.60
For the first three quarters of 2020 769,935 82 106.60
As of September 30, 2020 17,188,885 $ 1,340 $ 77.95

On July 30, 2019, our Board of Directors authorized the extension of the duration of our existing share repurchase program to December 31, 2020, as well as the repurchase of up to 4.5 million additional shares of our common stock. As of September 30, 2020, our Board of Directors had authorized the repurchase of an aggregate of up to 19.4 million shares of our common stock under the share repurchase program since the initiation of the program in October 2013. Share repurchases may be made through open market purchases, privately negotiated transactions, block transactions, tender offers, accelerated share repurchase agreements or otherwise. The specific timing, amount and other terms of the repurchases will depend on market conditions, corporate and regulatory requirements and other factors. Acquired shares of our common stock are held as treasury shares carried at cost in our Financial Statements. In connection with the repurchase program, we are authorized to adopt one or more trading plans pursuant to the provisions of Rule 10b5-1 under the Securities Exchange Act of 1934, as amended.

As of September 30, 2020, 1.9 million shares remained available for repurchase under the authorization approved by our Board of Directors. The authorization for the share repurchase program may be suspended, terminated, increased or decreased by our Board of Directors at any time without prior notice. Due to the impact of the COVID-19 pandemic, we temporarily suspended repurchasing shares of our common stock. Any future share repurchases will be subject to the restrictions imposed under the Waiver.

~~Table of Contents~~

2020.

Dividends

~~We declared cash dividends to holders of common stock during the first three quarters of 2020 as follows:~~

~~Declaration Date~~

~~Shareholder Record Date~~

~~Distribution Date~~

~~Dividend per Share~~

~~February 14, 2020~~

~~February 27, 2020~~

~~March 12, 2020~~

~~$0.54~~

Due to the impact of the COVID-19 pandemic, we temporarily suspended cash dividends. Any future dividend payments will be subject to both the restrictions imposed under the Waiver and other agreements covering our debt, Board approval, and there can be no assurance that we will pay dividends in the future.

Noncontrolling Interests

- Property Owners’ Associations

We consolidate certain property owners’ ~~associations under the voting interest model.~~associations. Noncontrolling interests represents the portion of the property owners’ associations related to individual or third-party vacation ownership interest owners. Noncontrolling interests of ~~$25~~$29 million and ~~$12~~$31 million, as of ~~September 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively, are included on our Balance Sheets as a component of equity.


15.			SHARE-BASED COMPENSATION

~~During the second quarter of 2020, our shareholders approved~~We maintain the Marriott Vacations Worldwide Corporation 2020 Equity Incentive Plan (the “MVW Equity Plan”), which supersedes both the Marriott Vacations Worldwide Corporation Stock and Cash Incentive Plan and the Interval Leisure Group, Inc. 2013 Stock and Incentive Plan (collectively, the “Prior Plans”). No new awards will be granted under the Prior Plans and all awards that were granted under the Prior Plans will remain outstanding and continue to be governed by the Prior Plans.

~~The MVW Equity Plan is maintained~~ for the benefit of our officers, directors, and employees. Under the MVW Equity Plan, we are authorized to award: (1) restricted stock units (“RSUs”) of our common stock, (2) ~~SARs~~stock appreciation rights (“SARs”) relating to our common stock, and (3) stock options to purchase our common stock. A total of 1.8 million shares are authorized for issuance pursuant to grants under the MVW Equity Plan. As of ~~September 30, 2020,~~March 31, 2021, approximately ~~1.8~~1.5 million shares were available for grants under the MVW Equity Plan.

The following table details our share-based compensation expense related to award grants to our officers, directors, and employees:


		Three Months Ended				Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Service-based RSUs	Service-based RSUs	$	5	$	4	$	16	$	13	Service-based RSUs	$	6	$	4
Performance-based RSUs	Performance-based RSUs	4		3		3		6		Performance-based RSUs	1		(2)
ILG Acquisition Converted RSUs	ILG Acquisition Converted RSUs	1		2		2		8		ILG Acquisition Converted RSUs	0		1
		10		9		21		27			7		3
SARs	SARs	1		0		3		2		SARs	1		1
Stock options		0		0		0		0
		$	11	$	9	$	24	$	29
											$	8	$	4

The following table details our deferred compensation costs related to unvested awards:

($ in millions) At September 30, 2020 At December 31, 2019
Service-based RSUs $ 23 $ 17
Performance-based RSUs 6 10
ILG Acquisition Converted RSUs 1 3
30 30
SARs 2 1
Stock options 0 0
$ 32 $ 31

~~Table of Contents~~


($ in millions)	At March 31, 2021		At December 31, 2020
Service-based RSUs	$	48	$	27
Performance-based RSUs	4		6

	52		33
SARs	9		1

	$	61	$	34

Restricted Stock Units

We granted ~~268,652~~161,392 service-based RSUs, which are subject to time-based vesting conditions, with a weighted average grant-date fair value of ~~$90.11,~~$169.17, to our employees and non-employee directors during the first ~~three quarters~~quarter of ~~2020. During the first three quarters~~2021.

Table of 2020, we also granted performance-based RSUs, which are subject to performance-based vesting conditions, to members of management. A maximum of 177,208 RSUs may be earned under the performance-based RSU awards granted during the first three quarters of 2020.Contents

Stock Appreciation Rights

We granted ~~116,434~~127,857 SARs, with a weighted average grant-date fair value of ~~$29.63~~$70.66 and a weighted average exercise price of ~~$96.82,~~$173.88, to members of management during the first ~~three quarters~~quarter of ~~2020.~~2021. We use the Black-Scholes model to estimate the fair value of the SARs granted. The expected stock price volatility was calculated based on the average of the historical and implied volatility of our stock price. The average expected life was calculated using the simplified method, as we have insufficient historical information to provide a basis for estimating average expected life. The risk-free interest rate was calculated based on U.S. Treasury zero-coupon issues with a remaining term equal to the expected life assumed at the date of grant. The dividend yield assumption listed below is based on the expectation of future payouts.

The following table outlines the assumptions used to estimate the fair value of grants during the first ~~three quarters~~quarter of ~~2020:~~2021:


Expected volatility			~~38.81%~~48.35%
Dividend yield			~~2.13%~~1.48%
Risk-free rate			~~0.96%~~0.97%
Expected term (in years)			6.25


16.			VARIABLE INTEREST ENTITIES

Variable Interest Entities Related to Our Vacation Ownership Notes Receivable Securitizations

We periodically securitize, without recourse, through bankruptcy remote special purpose entities, notes receivable originated in connection with the sale of vacation ownership products. These vacation ownership notes receivable securitizations provide funding for us and transfer the economic risks and substantially all the benefits of the consumer loans we originate to third parties. In a vacation ownership notes receivable securitization, various classes of debt securities issued by a special purpose entity are generally collateralized by a single tranche of transferred assets, which consist of vacation ownership notes receivable. With each vacation ownership notes receivable securitization, we may retain a portion of the securities, subordinated tranches, interest-only strips, subordinated interests in accrued interest and fees on the securitized vacation ownership notes receivable or, in some cases, overcollateralization and cash reserve accounts.

We created these bankruptcy remote special purpose entities to serve as a mechanism for holding assets and related liabilities, and the entities have no equity investment at risk, making them VIEs. We continue to service the vacation ownership notes receivable, transfer all proceeds collected to these special purpose entities, and retain rights to receive benefits that are potentially significant to the entities. Accordingly, we concluded that we are the entities’ primary beneficiary and, therefore, consolidate them. There is no noncontrolling interest balance related to these entities and the creditors of these entities do not have general recourse to us.

As part of the ILG Acquisition, we acquired the variable interests in the entities associated with ILG’s outstanding vacation ownership notes receivable securitization transactions. As these vacation ownership notes receivable securitizations are similar in nature to the Legacy-MVW vacation ownership notes receivable securitizations, they have been aggregated for disclosure purposes.

~~Table of Contents~~

The following table shows consolidated assets, which are collateral for the obligations of these VIEs, and consolidated liabilities included on our Balance Sheet at ~~September 30, 2020:~~March 31, 2021:


($ in millions)	($ in millions)	Vacation Ownership Notes Receivable Securitizations		Warehouse Credit Facility		Total		($ in millions)	Vacation Ownership Notes Receivable Securitizations		Warehouse Credit Facility		Total
Consolidated Assets	Consolidated Assets							Consolidated Assets
Vacation ownership notes receivable, net of reserves	Vacation ownership notes receivable, net of reserves	$	1,650	$	0	$	1,650	Vacation ownership notes receivable, net of reserves	$	1,338	$	0	$	1,338
Interest receivable	Interest receivable	12		0		12		Interest receivable	10		0		10
Restricted cash	Restricted cash	69		0		69		Restricted cash	73		0		73
Total	Total	$	1,731	$	0	$	1,731	Total	$	1,421	$	0	$	1,421
Consolidated Liabilities	Consolidated Liabilities							Consolidated Liabilities
Interest payable	Interest payable	$	2	$	0	$	2	Interest payable	$	1	$	0	$	1
Securitized Debt	Securitized Debt	1,769		0		1,769		Securitized Debt	1,446		0		1,446
Total	Total	$	1,771	$	0	$	1,771	Total	$	1,447	$	0	$	1,447

~~The following table shows the interest income and expense recognized as a result~~

Table of ~~our involvement with these VIEs during the third quarter of 2020:~~Contents

($ in millions) Vacation Ownership
Notes Receivable
Securitizations Warehouse
Credit Facility Total
Interest income $ 59 $ 0 $ 59
Interest expense to investors $ 14 $ 1 $ 15
Debt issuance cost amortization $ 1 $ 1 $ 2
Administrative expenses $ 1 $ 0 $ 1

The following table shows the interest income and expense recognized as a result of our involvement with these VIEs during the first ~~three quarters~~quarter of ~~2020:~~2021:

($ in millions) Vacation Ownership
Notes Receivable
Securitizations Warehouse
Credit Facility Total
Interest income $ 168 $ 18 $ 186
Interest expense to investors $ 39 $ 4 $ 43
Debt issuance cost amortization $ 5 $ 1 $ 6
Administrative expenses $ 1 $ 0 $ 1

~~Table of Contents~~


($ in millions)	Vacation Ownership Notes Receivable Securitizations		Warehouse Credit Facility		Total
Interest income	$	48	$	0	$	48
Interest expense to investors	$	11	$	0	$	11
Debt issuance cost amortization	$	2	$	0	$	2

The following table shows cash flows between us and the vacation ownership notes receivable securitization VIEs:


		Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Cash Inflows	Cash Inflows					Cash Inflows
Net proceeds from vacation ownership notes receivable securitizations		$	371	$	445

Principal receipts	Principal receipts	360		355		Principal receipts	$	130	$	121
Interest receipts	Interest receipts	166		156		Interest receipts	50		56
Reserve release		16		107

Total	Total	913		1,063		Total	180		177
Cash Outflows	Cash Outflows					Cash Outflows
Principal to investors	Principal to investors	(370)		(379)		Principal to investors	(129)		(129)
Voluntary repurchases of defaulted vacation ownership notes receivable	Voluntary repurchases of defaulted vacation ownership notes receivable	(69)		(35)		Voluntary repurchases of defaulted vacation ownership notes receivable	(30)		(15)
Voluntary clean-up call		(18)		(19)

Interest to investors	Interest to investors	(37)		(36)		Interest to investors	(11)		(13)
Funding of restricted cash		(20)		(93)

Total	Total	(514)		(562)		Total	(170)		(157)
Net Cash Flows	Net Cash Flows	$	399	$	501	Net Cash Flows	$	10	$	20

Under the terms of our vacation ownership notes receivable securitizations, we have the right to substitute loans for, or repurchase, defaulted loans at our option, subject to certain limitations. Our maximum exposure to potential loss relating to the special purpose entities that purchase, sell and own these vacation ownership notes receivable is the overcollateralization amount (the difference between the loan collateral balance and the balance of the outstanding vacation ownership notes receivable), plus cash reserves and any residual interest in future cash flows from collateral.

The following table shows cash flows between us and the Warehouse Credit Facility VIE:


		Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Cash Inflows	Cash Inflows					Cash Inflows
Proceeds from vacation ownership notes receivable securitizations	Proceeds from vacation ownership notes receivable securitizations	$	315	$	181	Proceeds from vacation ownership notes receivable securitizations	$	0	$	202
Principal receipts	Principal receipts	34		14		Principal receipts	0		11
Interest receipts	Interest receipts	17		13		Interest receipts	0		4
Reserve release		2		1

Total	Total	368		209		Total	0		217
Cash Outflows	Cash Outflows					Cash Outflows
Principal to investors	Principal to investors	(33)		(12)		Principal to investors	0		(4)
Voluntary repurchases of defaulted vacation ownership notes receivable		(3)		0
Repayment of Warehouse Credit Facility		(300)		(228)

Interest to investors	Interest to investors	(4)		(4)		Interest to investors	0		(1)
Funding of restricted cash	Funding of restricted cash	(2)		(1)		Funding of restricted cash	0		(1)
Total	Total	(342)		(245)		Total	0		(6)
Net Cash Flows	Net Cash Flows	$	26	$	(36)	Net Cash Flows	$	0	$	211

Table of Contents

Other Variable Interest Entities

We have a commitment to purchase an operating property located in San Francisco, California, that we currently manage as Marriott Vacation Club Pulse, San Francisco. ~~Refer~~We expect to acquire the operating property over time and as of March 31, 2021 are committed to make payments for the operating property as follows: $25 million in 2022 and $32 million in 2023. See Footnote ~~11 “Contingencies~~3 “Acquisitions and ~~Commitments”~~Dispositions” for ~~additional~~ information on the ~~commitment.~~purchases that occurred during the first quarters of 2021 and 2020. We are required to purchase the property from the third-party developer unless the developer has sold the property to another party. The property is held by a VIE for which we are not the primary beneficiary as we cannot prevent the VIE from selling the property to another party at a higher price. Accordingly, we have not consolidated the VIE. As of ~~September 30, 2020,~~March 31, 2021, our Balance Sheet reflected $2 million in Accounts Receivable, including a note receivable of less than $1 million, and $5$10 million in Other assets for a deposit related to the future acquisition of a portion of this property. We believe that our maximum exposure to loss as a result of our involvement with this VIE is approximately $7$12 million as of ~~September 30, 2020.~~

~~Table of Contents~~

We have a commitment to purchase an operating property located in New York, New York, that we currently manage as Marriott Vacation Club Pulse, New York City. Refer to Footnote 11 “Contingencies and Commitments” for additional information on the commitment. We are required to purchase the completed property from the third-party developer unless the developer has sold the property to another party. The property is held by a VIE for which we are not the primary beneficiary as we cannot prevent the VIE from selling the property at a higher price. Accordingly, we have not consolidated the VIE. As of September 30, 2020, our Balance Sheet reflected $22 million in Other assets for a deposit related to the acquisition of a portion of this property, and a note receivable of less than $1 million that is included in the Accounts receivable line. We believe that our maximum exposure to loss as a result of our involvement with this VIE is approximately $23 million as of September 30, 2020.March 31, 2021.

We have a commitment to purchase a property located in Waikiki, ~~Hawaii. Refer~~Hawaii, which was assigned to ~~Footnote 11 “Contingencies and Commitments” for additional information on the commitment.~~a third party during 2020. If we are unable to negotiate a capital efficient inventory arrangement, we are committed to purchase the property, in its then current form, for $98 million in 2021, unless it has been sold to another party. The property is held by a VIE for which we are not the primary beneficiary as we do not control the operations of the VIE. Accordingly, we have not consolidated the VIE. As of ~~September 30, 2020,~~March 31, 2021, our Balance Sheet reflected $1 million in Accounts Receivable, including a note receivable of less than $1 million. We believe that our maximum exposure to loss as a result of our involvement with this VIE is ~~less than~~approximately $1 million as of ~~September 30, 2020.~~March 31, 2021.

Deferred Compensation Plan

We consolidate the liabilities of the Marriott Vacations Worldwide Deferred Compensation Plan and the related assets, which consist of the COLI policies held in the rabbi trust. The rabbi trust is considered a VIE. We are considered the primary beneficiary of the rabbi trust because we direct the activities of the trust and are the beneficiary of the trust. At ~~September 30, 2020,~~March 31, 2021, the value of the assets held in the rabbi trust was ~~$45~~$56 million, which is included in the Other line within assets on our Balance Sheets.


17.			BUSINESS SEGMENTS

We define our reportable segments based on the way in which the chief operating decision maker (“CODM”), currently our chief executive officer, manages the operations of the Company for purposes of allocating resources and assessing performance. We operate in 2 operating and reportable business segments:

•Vacation Ownership includes a diverse portfolio of resorts that includes 7 vacation ownership brands licensed under exclusive, long-term relationships with Marriott International and Hyatt Hotels Corporation. We are the exclusive worldwide developer, marketer, seller and manager of vacation ownership and related products under the Marriott Vacation Club, Grand Residences by Marriott, Sheraton Vacation Club, Westin Vacation Club and Hyatt Residence Club brands, as well as under Marriott Vacation Club Pulse, an extension to the Marriott Vacation Club brand. We are also the exclusive worldwide developer, marketer and seller of vacation ownership and related products under The Ritz-Carlton Destination Club brand, we have the non-exclusive right to develop, market and sell whole ownership residential products under The Ritz-Carlton Residences brand and we have a license to use the St. Regis brand for specified fractional ownership resorts.

Our Vacation Ownership segment generates most of its revenues from four primary sources: selling vacation ownership products; managing vacation ownership resorts, clubs and owners’ associations; financing consumer purchases of vacation ownership products; and renting vacation ownership inventory.

•Exchange & Third-Party Management includes exchange networks and membership programs, as well as management of resorts and lodging properties. We provide these services through a variety of brands including Interval International, Trading Places International, Vacation Resorts International, and Aqua-Aston. Exchange & Third-Party Management revenue generally is fee-based and derived from membership, exchange and rental transactions, property and association management, and other related products and services.

Our CODM evaluates the performance of our segments based primarily on the results of the segment without allocating corporate expenses or income taxes. We do not allocate corporate interest expense or indirect general and administrative expenses to our segments. We include interest income specific to segment activities within the appropriate segment. We allocate depreciation, other gains and losses, equity in earnings or losses from our joint ventures and noncontrolling interest to each of our segments as appropriate. Corporate and other represents that portion of our results that are not allocable to our segments, including those relating to property owners’ associations consolidated under the voting interest

Table of Contents

model, as our CODM does not use this information to make operating segment resource allocations. Prior year segment information has been reclassified to conform to the current reportable segment presentation.

~~Table of Contents~~

Our CODM uses Adjusted EBITDA to evaluate the profitability of our operating segments, and the components of net income attributable to common shareholders excluded from Adjusted EBITDA are not separately evaluated. Adjusted EBITDA is defined as net income or loss attributable to common shareholders, before interest expense (excluding consumer financing interest expense associated with term loan securitization transactions), income taxes, depreciation and amortization, excluding share-based compensation expense and adjusted for certain items that affect the comparability of our operating performance. Our reconciliation of the aggregate amount of Adjusted EBITDA for our reportable segments to consolidated net ~~(loss) income~~loss attributable to common shareholders is presented below.

Revenues


		Three Months Ended				Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Vacation Ownership	Vacation Ownership	$	571	$	940	$	1,884	$	2,769	Vacation Ownership	$	661	$	908
Exchange & Third-Party Management	Exchange & Third-Party Management	71		111		236		351		Exchange & Third-Party Management	86		107
Total segment revenues	Total segment revenues	642		1,051		2,120		3,120		Total segment revenues	747		1,015
Corporate and other	Corporate and other	7		15		19		23		Corporate and other	12		(5)
		$	649	$	1,066	$	2,139	$	3,143		$	759	$	1,010

Adjusted EBITDA and Reconciliation to Net ~~(Loss) Income~~Loss Attributable to Common Shareholders


		Three Months Ended				Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Adjusted EBITDA Vacation Ownership	Adjusted EBITDA Vacation Ownership	$	28	$	195	$	156	$	570	Adjusted EBITDA Vacation Ownership	$	68	$	147
Adjusted EBITDA Exchange & Third-Party Management	Adjusted EBITDA Exchange & Third-Party Management	31		45		91		145		Adjusted EBITDA Exchange & Third-Party Management	41		41
Reconciling items:	Reconciling items:									Reconciling items:
Corporate and other	Corporate and other	(24)		(50)		(84)		(164)		Corporate and other	(40)		(50)
Interest expense	Interest expense	(37)		(31)		(112)		(100)		Interest expense	(43)		(33)
Tax benefit (provision)		14		(10)		91		(50)
Tax benefit										Tax benefit	11		58
Depreciation and amortization	Depreciation and amortization	(30)		(33)		(93)		(106)		Depreciation and amortization	(41)		(32)
Share-based compensation expense	Share-based compensation expense	(11)		(9)		(24)		(29)		Share-based compensation expense	(8)		(4)
Certain items	Certain items	(33)		(116)		(263)		(202)		Certain items	(16)		(233)
Net (loss) income attributable to common shareholders		$	(62)	$	(9)	$	(238)	$	64
Net loss attributable to common shareholders										Net loss attributable to common shareholders	$	(28)	$	(106)

Assets


($ in millions)	($ in millions)	At September 30, 2020		At December 31, 2019		($ in millions)	At March 31, 2021		At December 31, 2020
Vacation Ownership	Vacation Ownership	$	6,936	$	7,345	Vacation Ownership	$	7,004	$	6,859
Exchange & Third-Party Management	Exchange & Third-Party Management	974		1,162		Exchange & Third-Party Management	930		951
Total segment assets	Total segment assets	7,910		8,507		Total segment assets	7,934		7,810
Corporate and other	Corporate and other	1,101		707		Corporate and other	1,253		1,088
		$	9,011	$	9,214		$	9,187	$	8,898

We conduct business globally, and our operations outside the United States represented approximately 89 percent and 12 percent of our revenues, excluding cost reimbursements, for the three months ended ~~September 30,~~March 31, 2021 and March 31, 2020, ~~and September 30, 2019, respectively, and 10 percent and 11 percent of our revenues, excluding cost reimbursements, for the nine months ended September 30, 2020 and September 30, 2019,~~ respectively.

4134

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

We make forward-looking statements in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, and elsewhere in this Quarterly Report on Form 10-Q, based on our management’s beliefs and assumptions and on information currently available to our management. Forward-looking statements include, among other things, the information ~~concerning~~concerning: our possible or assumed future results of ~~operations,~~operations; business strategies, such as our plans to increase focus on sales to first-time buyers; financing ~~plans,~~plans; competitive ~~position,~~position; potential growth ~~opportunities,~~opportunities; potential operating performance improvements, including expectations that contract sales and rental occupancies will continue to improve throughout 2021; the effects of ~~competition,~~competition; and the ongoing effect of the COVID-19 pandemic and actions we or others may take in response to the COVID-19 pandemic. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words “believe,” “expect,” “plan,” “intend,” “anticipate,” “estimate,” “predict,” “potential,” “continue,” “may,” “might,” “should,” “could” or the negative of these terms or similar expressions.

The Company cautions you that these statements are not guarantees of future performance and are subject to numerous and evolving risks and uncertainties that we may not be able to predict or assess, such as: the effects of the COVID-19 pandemic, including reduced demand for vacation ownership and exchange products and services, volatility in the international and national economy and credit markets, worker absenteeism, quarantines or other government-imposed travel or health-related restrictions; the length and severity of the COVID-19 ~~pandemic;~~pandemic, including its short and longer-term impact on the demand for travel and on consumer confidence; the impact of the availability and distribution of effective vaccines on the demand for travel and consumer confidence; the pace of recovery following the COVID-19 ~~pandemic;~~pandemic or as effective treatments or vaccines become widely available; competitive conditions; the availability of capital to finance ~~growth,~~growth; the effects of steps we have taken and may continue to take to reduce operating costs and/or enhance health and cleanliness protocol at our resorts due to the COVID-19 pandemic; political or social strife, and other matters referred to under the heading “Risk Factors” contained herein and also in our most recent Annual Report on Form 10-K, ~~filed March 2, 2020,~~and which may be discussed in our ~~Current Report on Form 8-K filed May 6, 2020, our Quarterly Report on Form 10-Q filed on May 22, 2020, and our Quarterly Report on Form 10-Q filed August 5, 2020, in each case~~periodic filings with the U.S. Securities and Exchange Commission (the “SEC”), any of which could cause actual results to differ materially from those expressed in or implied ~~in this press release. We do not undertake any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.~~

The risk factors discussed in “Risk Factors” in our most recent Annual Report on Form 10-K filed March 2, 2020, our Current Report on Form 8-K filed May 6, 2020, our Quarterly Report on Form 10-Q filed May 22, 2020, our Quarterly Report on Form 10-Q filed on August 5, 2020, and which may be discussed in subsequent Quarterly Reports on Form 10-Q or other filings with the SEC could cause our results to differ materially from those expressed in forward-looking statements.herein. There may be other risks and uncertainties that we cannot predict at this time or that we currently do not expect will have a material adverse effect on our financial position, results of operations or cash flows. ~~Any such risks could cause our results~~We do not undertake any obligation to ~~differ materially from those we express in~~publicly update or revise any forward-looking ~~statements.~~statement, whether as a result of new information, future events, or otherwise.

Our Financial Statements (as defined below), which we discuss below, reflect our historical financial condition, results of operations and cash flows. The financial information discussed below and included in this Quarterly Report on Form 10-Q may not necessarily reflect what our financial condition, results of operations or cash flows may be in the future. In order to make this report easier to read, we refer to (i) our Interim Consolidated Financial Statements as our “Financial Statements,” (ii) our Interim Consolidated Statements of Income as our “Income Statements,” (iii) our Interim Consolidated Balance Sheets as our “Balance Sheets” and (iv) our Interim Consolidated Statements of Cash Flows as our “Cash Flows.” In addition, references throughout to numbered “Footnotes” refer to the numbered Notes to our Financial Statements that we include in the Financial Statements of this Quarterly Report on Form 10-Q.

Business Overview

We are a leading global vacation company that offers vacation ownership, exchange, rental, and resort and property management, along with related businesses, products and services. Our business operates in two reportable segments: Vacation Ownership and Exchange & Third-Party Management.

Our Vacation Ownership segment includes seven vacation ownership brands licensed under exclusive, long-term relationships with Marriott International and Hyatt Hotels Corporation. We are the exclusive worldwide developer, marketer, seller and manager of vacation ownership and related products under the Marriott Vacation Club, Grand Residences by Marriott, Sheraton Vacation Club, Westin Vacation Club, and Hyatt Residence Club brands, as well as under Marriott Vacation Club Pulse, an extension to the Marriott Vacation Club brand. We are also the exclusive worldwide developer, marketer and seller of vacation ownership and related products under The Ritz-Carlton Destination Club brand, we have the non-exclusive right to develop, market and sell whole ownership residential products under The Ritz-Carlton Residences brand and we have a license to use the St. Regis brand for specified fractional ownership resorts.

4235

Table of Contents

Our Exchange & Third-Party Management segment includes exchange networks and membership programs, as well as management of resorts and lodging properties. We provide these services through a variety of brands including Interval International, Trading Places International (“TPI”), Vacation Resorts International (“VRI”), and Aqua-Aston. Exchange & Third-Party Management revenue generally is fee-based and derived from membership, exchange and rental transactions, property and association management, and other related products and services.

Corporate and other represents that portion of our results that are not allocable to our segments, including those relating to property owners’ associations consolidated under the voting interest model (“Consolidated Property Owners’ Associations”).

COVID-19 Pandemic Update

The COVID-19 pandemic ~~(as discussed further in Footnote 1 “Basis of Presentation” of the Financial Statements)~~ has caused significant disruptions in international and U.S. economies and markets. We discuss the COVID-19 pandemic and its current and potential future implications in this report; however, the COVID-19 pandemic, and any recovery therefrom, is evolving and its potential impact on our business in the future remains uncertain.

As a result of the COVID-19 pandemic, on September 10, 2020, the Company approved a workforce reduction plan, which is currently expected to impact approximately 3,000 associates. In connection with this plan, the Company estimates that it will incur approximately $25 to $30 million in restructuring and related charges primarily related to employee severance and benefit costs, including a portion that is included in cost reimbursements.

Significant Accounting Policies Used in Describing Results of Operations

Sale of Vacation Ownership Products

We recognize revenues from the sale of vacation ownership products (“VOIs”) when control of the vacation ownership product is transferred to the customer and the transaction price is deemed collectible. Based upon the different terms of the contracts with the customer and business practices, control of the vacation ownership product is transferred to the customer at closing for Legacy-MVW transactions and upon expiration of the statutory rescission period for Legacy-ILG transactions. Sales of vacation ownership products may be made for cash or we may provide financing. In addition, we recognize settlement fees associated with the transfer of vacation ownership products and commission revenues from sales of vacation ownership products on behalf of third parties, which we refer to as “resales revenue.”

We also provide sales incentives to certain purchasers. These sales incentives typically include Marriott Bonvoy points, World of Hyatt points or an alternative sales incentive that we refer to as “plus points.” These plus points are redeemable for stays at our resorts or for use in other third-party offerings, generally up to two years from the date of issuance. Typically, sales incentives are only awarded if the sale is closed.

There may be timing differences between the date of the contract with the customer and when revenue is recognized. When comparing results year-over-year, this timing difference may generate significant variances, which we refer to as the impact of revenue reportability.

Finally, as more fully described in “Financing” below, we record the difference between the vacation ownership note receivable and the consideration to which we expect to be entitled (also known as a vacation ownership notes receivable reserve or a sales reserve) as a reduction of revenues from the sale of vacation ownership products at the time we recognize revenues from a sale.

We report, on a supplemental basis, contract sales for our Vacation Ownership segment. Contract sales consist of the total amount of vacation ownership product sales under contract signed during the period where we have generally received a down payment of at least ten percent of the contract price, reduced by actual rescissions during the period, inclusive of contracts associated with sales of vacation ownership products on behalf of third-parties, which we refer to as “resales contract sales.” In circumstances where a customer applies any or all of their existing ownership interests as part of the purchase price for additional interests, we include only the incremental value purchased as contract sales. Contract sales differ from revenues from the sale of vacation ownership products that we report on our income statements due to the requirements for revenue recognition described above. We consider contract sales to be an important operating measure because it reflects the pace of sales in our business.

Cost of vacation ownership products includes costs to develop and construct our projects (also known as real estate inventory costs), other non-capitalizable costs associated with the overall project development process and settlement expenses associated with the closing process. For each project, we expense real estate inventory costs in the same proportion as the revenue recognized. Consistent with the applicable accounting guidance, to the extent there is a change in the estimated sales revenues or inventory costs for the project in a period, a non-cash adjustment is recorded on our income statements to true-up

~~Table of Contents~~

costs in that period to those that would have been recorded historically if the revised estimates had been used. These true-ups, which we refer to as product cost true-up activity, can have a positive or negative impact on our income statements.

We refer to revenues from the sale of vacation ownership products less the cost of vacation ownership products and marketing and sales costs as ~~development margin.~~ Development profit. Development profit margin ~~percentage~~ is calculated by dividing ~~development margin~~Development profit by revenues from the sale of vacation ownership products. We previously used the term Development margin to refer to revenues from the Sale of vacation ownership products less the Cost of vacation ownership products and marketing and sales costs.

Table of Contents

Beginning in the first quarter of 2021, we now refer to this financial measure as Development profit. While the calculation remains unchanged, we believe the revised term better depicts the financial results being presented.

Management and Exchange

Our management and exchange revenues include revenues generated from fees we earn for managing each of our vacation ownership resorts, providing property management, property owners’ association management and related services to third-party vacation ownership resorts and fees we earn for providing rental services and related hotel, condominium resort, and property owners’ association management services to vacation property owners.

In addition, we earn revenue from ancillary offerings, including food and beverage outlets, golf courses and other retail and service outlets located at our Vacation Ownership resorts. We also receive annual membership fees, club dues and certain transaction-based fees from members, owners and other third parties.

Management and exchange expenses include costs to operate food and beverage outlets and other ancillary operations and to provide overall customer support services, including reservations, and certain transaction-based expenses relating to external exchange service providers.

In our Vacation Ownership segment and Consolidated Property Owners’ Associations, we refer to these activities as “Resort Management and Other Services.”

Financing

We offer financing to qualified customers for the purchase of most types of our vacation ownership products. The average FICO score of customers who were U.S. citizens or residents who financed a vacation ownership purchase was as follows:

Nine Months Ended
September 30, 2020 September 30, 2019
Average FICO score 731 736


	Three Months Ended
	March 31, 2021	March 31, 2020
Average FICO score	732	739

The typical financing agreement provides for monthly payments of principal and interest with the principal balance of the loan fully amortizing over the term of the related vacation ownership note receivable, which is generally ten years. Included within our vacation ownership notes receivable are originated vacation ownership notes receivable and vacation ownership notes receivable acquired in connection with the ILG Acquisition.

The interest income earned from the originated vacation ownership financing arrangements is earned on an accrual basis on the principal balance outstanding over the contractual life of the arrangement and is recorded as Financing revenues on our Income Statements. Financing revenues also include fees earned from servicing the existing vacation ownership notes receivable portfolio. Financing expenses include costs in support of the financing, servicing and securitization processes and changes in expected credit losses related to acquired vacation ownership notes receivable. The amount of interest income earned in a period depends on the amount of outstanding vacation ownership notes receivable, which, for originated vacation ownership notes receivable, is impacted positively by the origination of new vacation ownership notes receivable and negatively by principal collections. We calculate financing propensity as contract sales volume of finance contracts originated in the period divided by contract sales volume of all contracts originated in the period. We do not include resales contract sales in the financing propensity calculation. Financing propensity was 4346 percent in the ~~third~~first quarter of ~~2020~~2021 and 6657 percent in the ~~third~~first quarter of ~~2019;~~2020; the lower financing propensity in the ~~third~~first quarter of ~~2020~~2021 is due ~~primarily~~ to a higher percentage of sales during this period to existing owners, who tend to have a lower financing propensity. Going forward, we expect to shift back to an increased focus on sales to first-time buyers, which should increase propensity and increase interest income as new originations of vacation ownership notes receivable outpace the ~~various sales programs that incented cash purchases over financed purchases~~decline in ~~the quarter, in response to the COVID-19 pandemic. We do not expect these cash purchase incentives to continue at the same level going forward.~~principal of existing vacation ownership notes receivable.

In the event of a default, we generally have the right to foreclose on or revoke the underlying VOI. We return VOIs that we reacquire through foreclosure or revocation back to inventory. As discussed above, for originated vacation ownership notes receivable, we record a reserve at the time of sale and classify the reserve as a reduction to revenues from the sale of vacation ownership products on our Income Statements. Historical default rates, which represent defaults as a percentage of each year’s beginning gross vacation ownership notes receivable balance, were as follows:

Nine Months Ended
September 30, 2020 September 30, 2019
Historical default rates 4.9% 3.2%


	Three Months Ended
	March 31, 2021	March 31, 2020
Historical default rates	1.3%	1.3%

4437

Table of Contents

Financing expenses include consumer financing interest expense, which represents interest expense associated with the securitization of our vacation ownership notes receivable. We distinguish consumer financing interest expense from all other interest expense because the debt associated with the consumer financing interest expense is secured by vacation ownership notes receivable that have been sold to bankruptcy remote special purpose entities and is generally non-recourse to us.

Rental

In our Vacation Ownership segment, we operate a rental business to provide owner flexibility and to help mitigate carrying costs associated with our inventory. We generate revenue from rentals of inventory that we hold for sale as interests in our vacation ownership programs, inventory that we control because our owners have elected alternative usage options permitted under our vacation ownership programs and rentals of owned-hotel properties. We also recognize rental revenue from the utilization of plus points under our points-based Marriott Vacation Club Destinations program when the points are redeemed for rental stays at one of our resorts or in other third-party offerings. We obtain rental inventory from unsold inventory and inventory we control because owners have elected alternative usage options offered through our vacation ownership programs. For rental revenues associated with vacation ownership products which we own and which are registered and held for sale, to the extent that the revenues from rental are less than costs, revenues are reported net in accordance with ASC Topic 978, “Real Estate - Time-Sharing Activities” (“ASC 978”). The rental activity associated with discounted vacation packages requiring a tour (“preview stays”) is not included in transient rental metrics, and because the majority of these preview stays are sourced directly or indirectly from unsold inventory, the associated revenues and expenses are reported net in Marketing and sales expense.

In our Exchange & Third-Party Management segment, we offer vacation rental opportunities at managed properties through VRI, TPI, and Aqua-Aston Hospitality. We also offer vacation rental offers knows as Getaways to members of the Interval International Network and certain other membership programs. The offering of Getaways allows us to monetize excess availability of resort accommodations within the applicable exchange network, as well as provide additional vacation opportunities to members. Resort accommodations available as Getaways typically result from seasonal oversupply or underutilized space in the applicable exchange program, as well as resort accommodations specifically sourced for the Getaways program.

Rental expenses include:

•Maintenance fees on unsold inventory;

•Costs to provide alternative usage options, including Marriott Bonvoy points, World of Hyatt points and offerings available as part of third-party offerings, for owners who elect to exchange their inventory;

•Marketing costs and direct operating and related expenses in connection with the rental business (such as housekeeping, credit card expenses and reservation services); and

•Costs to secure resort accommodations for use in Getaways.

Rental metrics, including the average daily transient rate or the number of transient keys rented, may not be comparable between periods given fluctuation in available occupancy by location, unit size (such as two bedroom, one bedroom or studio unit), owner use and exchange behavior. In addition, rental metrics may not correlate with rental revenues due to the requirement to report certain rental revenues net of rental expenses in accordance with ASC 978 (as discussed above). Further, as our ability to rent certain luxury and other inventory is often limited on a site-by-site basis, rental operations may not generate adequate rental revenues to cover associated costs. Our Vacation Ownership segment units are either “full villas” or “lock-off” villas. Lock-off villas are units that can be separated into a master unit and a guest room. Full villas are “non-lock-off” villas because they cannot be separated. A “key” is the lowest increment for reporting occupancy statistics based upon the mix of non-lock-off and lock-off villas. Lock-off villas typically represent two keys and non-lock-off villas represent one key. The “transient keys” metric represents the blended mix of inventory available for rent and includes all of the combined inventory configurations available in our resort system.

Cost Reimbursements

Cost reimbursements include direct and indirect costs that are reimbursed to us by customers under management contracts. All costs, with the exception of taxes assessed by a governmental authority, reimbursed to us by customers are reported on a gross basis. We recognize cost reimbursements when we incur the related reimbursable costs. Cost reimbursements consist of actual expenses with no added margin.

Interest Expense

Interest expense consists of all interest expense other than consumer financing interest expense, which is included within Financing expense.

4538

Table of Contents

Transaction Costs

Transaction costs represent costs related to the acquisitions of ILG and Welk, primarily for financial advisory, legal, and other professional service fees, as well as certain tax related accruals. Transaction costs also include charges for employee retention, severance and other termination related benefits, fees paid to change management consultants and technology-related costs related to the integration and transformation of ILG and Welk.

Other Items

We measure operating performance using the following key metrics:

•Contract sales from the sale of vacation ownership products;

•Total contract sales include contract sales from the sale of vacation ownership products including joint ventures, and

•Consolidated contract sales exclude contract sales from the sale of vacation ownership products for non-consolidated joint ventures

•Development ~~margin percentage;~~profit margin;

•Volume per guest (“VPG”), which we calculate by dividing consolidated vacation ownership contract sales, excluding fractional sales, telesales, resales, joint venture sales and other sales that are not attributed to a tour at a sales location, by the number of tours at sales locations in a given period (which we refer to as “tour flow”). We believe that this operating metric is valuable in evaluating the effectiveness of the sales process as it combines the impact of average contract price with the number of touring guests who make a purchase;

•Total active members, which is the number of Interval International network active members at the end of the applicable period; and

•Average revenue per member, which we calculate by dividing membership fee revenue, transaction revenue and other member revenue for the Interval International network by the monthly weighted average number of Interval International network active members during the applicable ~~period; and~~period.

•~~Total active members, which is the number of Interval International network active members at the end of the applicable period.~~

4639

Table of Contents

Consolidated Results


		Three Months Ended				Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
REVENUES	REVENUES									REVENUES
Sale of vacation ownership products	Sale of vacation ownership products	$	98	$	341	$	409	$	975	Sale of vacation ownership products	$	163	$	258
Management and exchange	Management and exchange	176		238		548		708		Management and exchange	193		227
Rental	Rental	56		135		209		432		Rental	89		135
Financing	Financing	64		72		206		209		Financing	59		72
Cost reimbursements	Cost reimbursements	255		280		767		819		Cost reimbursements	255		318
TOTAL REVENUES	TOTAL REVENUES	649		1,066		2,139		3,143		TOTAL REVENUES	759		1,010
EXPENSES	EXPENSES									EXPENSES
Cost of vacation ownership products	Cost of vacation ownership products	27		89		110		258		Cost of vacation ownership products	40		60
Marketing and sales	Marketing and sales	82		184		322		559		Marketing and sales	109		170
Management and exchange	Management and exchange	102		136		317		392		Management and exchange	117		151
Rental	Rental	74		92		245		269		Rental	82		98
Financing	Financing	24		22		85		65		Financing	21		38
General and administrative	General and administrative	32		57		121		188		General and administrative	46		70
Depreciation and amortization	Depreciation and amortization	30		33		93		106		Depreciation and amortization	41		32
Litigation charges	Litigation charges	2		3		4		5		Litigation charges	3		2
Restructuring		20		—		20		—

Royalty fee	Royalty fee	23		27		72		79		Royalty fee	25		26
Impairment	Impairment	2		73		98		99		Impairment	—		95
Cost reimbursements	Cost reimbursements	255		280		767		819		Cost reimbursements	255		318
TOTAL EXPENSES	TOTAL EXPENSES	673		996		2,254		2,839		TOTAL EXPENSES	739		1,060
(Losses) gains and other (expense) income, net		—		(5)		(42)		5
Gains (losses) and other income (expense), net										Gains (losses) and other income (expense), net	6		(56)
Interest expense	Interest expense	(37)		(31)		(112)		(100)		Interest expense	(43)		(33)
ILG acquisition-related costs		(11)		(32)		(44)		(94)
Other		—		1		(3)		1
(LOSS) INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS		(72)		3		(316)		116
Benefit (provision) for income taxes		14		(10)		91		(50)
NET (LOSS) INCOME		(58)		(7)		(225)		66
Transaction costs										Transaction costs	(19)		(24)

LOSS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS										LOSS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	(36)		(163)
Benefit from income taxes										Benefit from income taxes	11		58
NET LOSS										NET LOSS	(25)		(105)
Net income attributable to noncontrolling interests	Net income attributable to noncontrolling interests	(4)		(2)		(13)		(2)		Net income attributable to noncontrolling interests	(3)		(1)
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS		$	(62)	$	(9)	$	(238)	$	64
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS										NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(28)	$	(106)

Operating Statistics

~~2020 Third~~2021 First Quarter

Three Months Ended
(Contract sales $ in millions) September 30, 2020 September 30, 2019 Change % Change
Vacation Ownership
Total contract sales $ 141 $ 401 $ (260) (65%)
Consolidated contract sales $ 140 $ 390 $ (250) (64%)
Exchange & Third-Party Management
Total active members at end of period (000's)(1)
1,536 1,701 (165) (10%)
Average revenue per member(1)
$ 36.76 $ 40.89 $ (4.13) (10%)

~~Table of Contents~~


	Three Months Ended
(Contract sales $ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership
Total contract sales	$	232	$	315	$	(83)	(26%)
Consolidated contract sales	$	226	$	306	$	(80)	(26%)
Joint venture contract sales	$	6	$	9	$	(3)	(30%)
Exchange & Third-Party Management
Total active members at end of period (000's)(1)	1,479		1,636		(157)		(10%)
Average revenue per member(1)	$	47.13	$	41.37	$	5.76	14%

_______________

(1)Only includes members of the Interval International exchange network.

~~2020 First Three Quarters~~

Nine Months Ended
(Contract sales $ in millions) September 30, 2020 September 30, 2019 Change % Change
Vacation Ownership
Total contract sales $ 486 $ 1,164 $ (678) (58%)
Consolidated contract sales $ 476 $ 1,130 $ (654) (58%)
Exchange & Third-Party Management
Total active members at end of period (000's)(1)
1,536 1,701 (165) (10%)
Average revenue per member(1)
$ 108.44 $ 130.21 $ (21.77) (17%)

~~_______________~~

~~(1)Only includes members of the Interval International exchange network.~~

~~Revenues~~

~~2020 Third Quarter~~

~~The following table presents our revenues for the third quarter of 2020 compared to the third quarter of 2019.~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Vacation Ownership $ 571 $ 940 $ (369) (39%)
Exchange & Third-Party Management 71 111 (40) (36%)
Total Segment Revenues 642 1,051 (409) (39%)
Consolidated Property Owners’ Associations 7 15 (8) (61%)
Total Revenues $ 649 $ 1,066 $ (417) (39%)

~~2020 First Three Quarters~~

~~The following table presents our revenues for the first three quarters of 2020 compared to the first three quarters of 2019.~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Vacation Ownership $ 1,884 $ 2,769 $ (885) (32%)
Exchange & Third-Party Management 236 351 (115) (33%)
Total Segment Revenues 2,120 3,120 (1,000) (32%)
Consolidated Property Owners’ Associations 19 23 (4) (18%)
Total Revenues $ 2,139 $ 3,143 $ (1,004) (32%)

4840

Table of Contents

Revenues

2021 First Quarter

The following table presents our revenues for the first quarter of 2021 compared to the first quarter of 2020.


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership	$	661	$	908	$	(247)	(27%)
Exchange & Third-Party Management	86		107		(21)		(20%)
Total Segment Revenues	747		1,015		(268)		(26%)
Consolidated Property Owners’ Associations	12		(5)		17		382%
Total Revenues	$	759	$	1,010	$	(251)	(25%)

Earnings Before Interest Expense, Taxes, Depreciation and Amortization (“EBITDA”) and Adjusted EBITDA

EBITDA, a financial measure that is not prescribed by GAAP, is defined as earnings, or net income or loss attributable to common shareholders, before interest expense (excluding consumer financing interest expense associated with term loan securitization transactions), income taxes, depreciation and amortization. Adjusted EBITDA reflects additional adjustments for certain items described below, and excludes share-based compensation expense to address considerable variability among companies in recording compensation expense because companies use share-based payment awards differently, both in the type and quantity of awards granted. 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 the excluded items. Together, EBITDA and Adjusted EBITDA facilitate our comparison of results from our on-going core operations before the impact of these items with results from other vacation ownership companies, and we believe this makes these figures helpful for investors. For purposes of our EBITDA and Adjusted EBITDA calculations, we do not adjust for consumer financing interest expense associated with term loan securitization transactions because we consider it to be an operating expense of our business. We consider ~~EBITDA and~~ Adjusted EBITDA to be ~~indicators~~an indicator of operating performance, which we use to measure our ability to service debt, fund capital expenditures and expand our business. We also use ~~EBITDA and~~ Adjusted EBITDA, as do analysts, lenders, investors and others, because ~~these measures exclude~~this measure excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA and Adjusted EBITDA also exclude depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. We believe Adjusted EBITDA is useful as an indicator of operating performance because it allows for period-over-period comparisons of our on-going core operations before the impact of the excluded items. Adjusted EBITDA also facilitates comparison by us, analysts, investors, and others, of results from our on-going core operations before the impact of these items with results from other vacation companies.

EBITDA and Adjusted EBITDA have limitations and should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. In addition, other companies in our industry may calculate EBITDA and Adjusted EBITDA differently than we do or may not calculate them at all, limiting their usefulness as comparative measures. The table below shows our EBITDA and Adjusted EBITDA calculation and reconciles these measures withNet ~~(loss) income~~loss attributable to common shareholders, which is the most directly comparable GAAP financial measure.

~~2020 Third~~2021 First Quarter

Three Months Ended Change
($ in millions) September 30, 2020 September 30, 2019
Net loss attributable to common shareholders $ (62) $ (9) $ (53)
Interest expense 37 31 6
Tax (benefit) provision (14) 10 (24)
Depreciation and amortization 30 33 (3)
EBITDA (9) 65 (74)
Share-based compensation expense 11 9 2
Certain items 33 116 (83)
Adjusted EBITDA $ 35 $ 190 $ (155)

Certain items for the third quarter of 2020 consisted of $20 million of restructuring costs, $11 million of ILG acquisition-related costs, a $5 million loss and other expense related to the disposition of a formerly consolidated subsidiary, $2 million of purchase price adjustments, $2 million of litigation charges, $2 million of asset impairment charges, and $1 million of foreign currency translation losses, partially offset by $6 million of gains and other income related to the disposition of excess land parcels in Orlando, Florida and Steamboat Springs, Colorado and $4 million related to the change in accrual for health and welfare costs for furloughed associates.

Certain items for the third quarter of 2019 consisted of $73 million of asset impairment charges, $33 million of acquisition charges (including $32 million of ILG acquisition-related costs and $1 million of other acquisition costs), $5 million of losses and other expense, $3 million of litigation charges, and $2 million of purchase price adjustments.


	Three Months Ended				Change
($ in millions)	March 31, 2021		March 31, 2020				% Change
Net loss attributable to common shareholders	$	(28)	$	(106)	$	78	73%
Interest expense	43		33		10		29%
Benefit from income taxes	(11)		(58)		47		81%
Depreciation and amortization	41		32		9		30%
EBITDA	45		(99)		144		146%
Share-based compensation expense	8		4		4		135%
Certain items	16		233		(217)		(94%)
Adjusted EBITDA	$	69	$	138	$	(69)	(50%)

4941

Table of Contents

~~2020 First Three Quarters~~

Nine Months Ended Change
($ in millions) September 30, 2020 September 30, 2019
Net (loss) income attributable to common shareholders $ (238) $ 64 $ (302)
Interest expense 112 100 12
Tax (benefit) provision (91) 50 (141)
Depreciation and amortization 93 106 (13)
EBITDA (124) 320 (444)
Share-based compensation expense 24 29 (5)
Certain items 263 202 61
Adjusted EBITDA $ 163 $ 551 $ (388)

Certain items for the first ~~three quarters~~quarter of ~~2020~~2021 consisted of ~~$98~~$19 million of ~~impairment charges, $44~~transaction costs (including $17 million of ILG ~~acquisition-related~~acquisition and integration related costs ~~$44~~and $2 million of ~~other charges (including $37 million~~Welk acquisition related ~~to the net sales reserve adjustment~~costs) and $7 million related to an accrual for the health and welfare costs for furloughed associates), $42 million of losses and other expense, $20 million of restructuring costs, $4 million of purchase accounting adjustments, $4 million related to the charge for VAT penalties and interest (see offset included in indemnification below), $4$3 million of litigation charges, ~~and $3~~partially offset by $4 million of ~~transaction costs related to our asset light inventory arrangements.~~

The $42 million of losses and other expense included $32 million related to a true-up to a Marriott International indemnification receivable upon settlement (the true-up to the offsetting accrual is included in the Benefit (provision) for income taxes line), $25 million related to foreign currency translation ~~and a $5 million loss related to the disposition of a formerly consolidated subsidiary, partially offset by $6 million of~~ gains, and other income related to the disposition of excess land parcels in Orlando, Florida and Steamboat Springs, Colorado, a $6 million receivable related to indemnification from Marriott International for certain VAT charges, $4 million related to net insurance proceeds from the final settlement of Legacy-MVW business interruption insurance claims arising from a prior year hurricane, $3 million related to other insurance proceeds, and $1$2 million of miscellaneous gains and other income.

~~The reduction in share-based compensation expense in~~Certain items for the first ~~three quarters~~quarter of 2020 ~~includes~~consisted of $95 million of asset impairment charges, $56 million of losses and other expense, $54 million of other charges, $24 million of transaction costs, $2 million of purchase price adjustments, and $2 million of litigation charges.

The $54 million of other charges included $37 million related to a ~~$4 million true-up for projected expense associated with our performance based share awards based upon~~net sales reserve adjustment due primarily to the ~~projected~~ impact of the COVID-19 pandemic, ~~on financial metrics~~$11 million related to an accrual for ~~the program.~~

~~Certain items~~certain health and welfare costs for ~~the first three quarters of 2019 consisted of $99~~furloughed associates, and $6 million of asset impairment charges, $95 million of acquisition costs (including $94 million of ILG acquisition-related costs and $1 million of other acquisition costs), $7 million of purchase price adjustments, $5 million of litigation charges, and $1 million of other severance costs, partially offset by $5 million of miscellaneous gains and other income.related to VAT charges.

Segment Adjusted EBITDA

~~2020 Third~~2021 First Quarter

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change
Vacation Ownership $ 28 $ 195 $ (167)
Exchange & Third-Party Management 31 45 (14)
Segment adjusted EBITDA 59 240 (181)
General and administrative (27) (50) 23
Consolidated property owners’ associations 3 — 3
Adjusted EBITDA $ 35 $ 190 $ (155)

~~Table of Contents~~

~~2020 First Three Quarters~~


		Nine Months Ended							Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership	Vacation Ownership	$	156	$	570	$	(414)	Vacation Ownership	$	68	$	147	$	(79)	(54%)
Exchange & Third-Party Management	Exchange & Third-Party Management	91		145		(54)		Exchange & Third-Party Management	41		41		—		1%
Segment adjusted EBITDA	Segment adjusted EBITDA	247		715		(468)		Segment adjusted EBITDA	109		188		(79)		(42%)
General and administrative	General and administrative	(91)		(167)		76		General and administrative	(40)		(51)		11		21%
Consolidated property owners’ associations	Consolidated property owners’ associations	7		3		4		Consolidated property owners’ associations	—		1		(1)		(116%)
Adjusted EBITDA	Adjusted EBITDA	$	163	$	551	$	(388)	Adjusted EBITDA	$	69	$	138	$	(69)	(50%)

The following tables present Adjusted EBITDA for our reportable segments reconciled to segment financial results.

Vacation Ownership

~~2020 Third~~2021 First Quarter


		Three Months Ended							Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Segment adjusted EBITDA	Segment adjusted EBITDA	$	28	$	195	$	(167)	Segment adjusted EBITDA	$	68	$	147	$	(79)	(54%)
Depreciation and amortization	Depreciation and amortization	(18)		(16)		(2)		Depreciation and amortization	(19)		(21)		2		7%
Share-based compensation expense	Share-based compensation expense	(2)		(2)		—		Share-based compensation expense	(1)		(1)		—		(50%)
Certain items	Certain items	(9)		(77)		68		Certain items	(4)		(47)		43		92%
Segment financial results	Segment financial results	$	(1)	$	100	$	(101)	Segment financial results	$	44	$	78	$	(34)	(45%)

Certain items in the Vacation Ownership segment for the ~~third~~first quarter of ~~2020~~2021 consisted of ~~$11 million of restructuring costs, $2~~$3 million of litigation charges ~~a $1 million asset impairment charge,~~ and $1 million of ~~purchase accounting adjustments, partially offset by $6 million of gains and other income related to the disposition of excess land parcels in Orlando, Florida and Steamboat Springs, Colorado.~~restructuring costs.

Certain items in the Vacation Ownership segment for the ~~third~~first quarter of ~~2019~~2020 consisted of ~~$73~~$37 million related to a net sales reserve adjustment due primarily to the impact of the COVID-19 pandemic, $4 million of asset impairment charges, $2 million of purchase accounting adjustments, $2 million of litigation charges, and $1$3 million of acquisition costs, partially offset by $1 million of gains and other income.

~~2020 First Three Quarters~~

Nine Months Ended Change
($ in millions) September 30, 2020 September 30, 2019
Segment adjusted EBITDA $ 156 $ 570 $ (414)
Depreciation and amortization (54) (50) (4)
Share-based compensation expense (4) (6) 2
Certain items (52) (102) 50
Segment financial results $ 46 $ 412 $ (366)

Certain items in the Vacation Ownership segment for the first three quarters of 2020 consisted of $37 million related to the net sales reserve adjustment, $11 million of restructuring costs, $6 million of asset impairment charges, $4 million of litigation charges, $3 million related to transaction costs associated with our asset light inventory arrangements, and $3 million of purchase accounting adjustments, partially offset by $12 million of gains and other income, including $6 million of gains and other income related to the disposition of excess land parcels in Orlando, Florida and Steamboat Springs, Colorado and $4 million related to net insurance proceeds from the final settlement of Legacy-MVW business interruption insurance claims arising from a prior year hurricane.

5142

Table of Contents

Certain items in the Vacation Ownership segment for the first three quarters of 2019 consisted of $99 million of asset impairment charges, $7 million of purchase accounting adjustments, $4 million of litigation charges, and $1 million of acquisition costs, partially offset by $9 million of gains and other income.

Exchange & Third-Party Management

~~2020 Third~~2021 First Quarter

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change
Segment adjusted EBITDA $ 31 $ 45 $ (14)
Depreciation and amortization (5) (12) 7
Share-based compensation expense — — —
Certain items (10) 1 (11)
Segment financial results $ 16 $ 34 $ (18)

Certain items in the Exchange & Third-Party Management segment for the third quarter of 2020 consisted of a $5 million loss and other expense related to the disposition of a formerly consolidated subsidiary, $3 million of restructuring costs, $1 million of purchase accounting adjustments, and $1 million of asset impairment charges.

~~Certain items in the Exchange & Third-Party Management segment for the third quarter of 2019 consisted of $1 million of gains and other income.~~

~~2020 First Three Quarters~~


		Nine Months Ended							Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Segment adjusted EBITDA	Segment adjusted EBITDA	$	91	$	145	$	(54)	Segment adjusted EBITDA	$	41	$	41	$	—	1%
Depreciation and amortization	Depreciation and amortization	(14)		(36)		22		Depreciation and amortization	(20)		(9)		(11)		(122%)
Non-cash share-based compensation expense		(1)		(2)		1
Share-based compensation expense								Share-based compensation expense	—		(1)		1		26%
Certain items	Certain items	(101)		—		(101)		Certain items	—		(90)		90		100%
Segment financial results	Segment financial results	$	(25)	$	107	$	(132)	Segment financial results	$	21	$	(59)	$	80	136%

Certain items in the Exchange & Third-Party Management segment for the first ~~three quarters~~quarter of 2020 consisted primarily of ~~$92~~$91 million of impairment charges ~~(primarily~~related to Goodwill and ~~Indefinite-Lived Intangibles as discussed further in Footnote 10 “Goodwill and Intangibles”~~certain trademarks resulting from the impact of the Financial Statements), a $5 million loss and other expense related to the disposition of a formerly consolidated subsidiary, $3 million of restructuring costs, and $1 million of purchase accounting adjustments.

Certain items in the Exchange & Third-Party Management segment for the first three quarters of 2019 consisted of $1 million of purchase accounting adjustments, offset by $1 million of gains and other income.COVID-19 pandemic.

~~Business Segments~~Cost Reimbursements

~~Our business~~Cost reimbursements include direct and indirect costs that are reimbursed to us by customers under management contracts. All costs, with the exception of taxes assessed by a governmental authority, reimbursed to us by customers are reported on a gross basis. We recognize cost reimbursements when we incur the related reimbursable costs. Cost reimbursements consist of actual expenses with no added margin.

Interest Expense

Interest expense consists of all interest expense other than consumer financing interest expense, which is grouped into two reportable business segments: Vacation Ownership and Exchange & Third-Party Management. See Footnote 17 “Business Segments” to our Financial Statements for further information on our segments.included within Financing expense.

5238

Table of Contents

Transaction Costs

Other Items

We measure operating performance using the following key metrics:

•Contract sales from the sale of vacation ownership products;

•Total contract sales include contract sales from the sale of vacation ownership products including joint ventures, and

•Consolidated contract sales exclude contract sales from the sale of vacation ownership products for non-consolidated joint ventures

•Development profit margin;

•Total active members, which is the number of Interval International network active members at the end of the applicable period; and

Table of Contents

~~Vacation Ownership~~Consolidated Results


		Three Months Ended				Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
REVENUES	REVENUES									REVENUES
Sale of vacation ownership products	Sale of vacation ownership products	$	98	$	341	$	409	$	975	Sale of vacation ownership products	$	163	$	258
Resort management and other services		82		120		267		369
Management and exchange										Management and exchange	193		227
Rental	Rental	46		122		180		384		Rental	89		135
Financing	Financing	64		71		204		206		Financing	59		72
Cost reimbursements	Cost reimbursements	281		286		824		835		Cost reimbursements	255		318
TOTAL REVENUES	TOTAL REVENUES	571		940		1,884		2,769		TOTAL REVENUES	759		1,010
EXPENSES	EXPENSES									EXPENSES
Cost of vacation ownership products	Cost of vacation ownership products	27		89		110		258		Cost of vacation ownership products	40		60
Marketing and sales	Marketing and sales	78		170		297		518		Marketing and sales	109		170
Resort management and other services		27		57		105		174
Management and exchange										Management and exchange	117		151
Rental	Rental	86		98		280		285		Rental	82		98
Financing	Financing	24		22		84		64		Financing	21		38
General and administrative										General and administrative	46		70
Depreciation and amortization	Depreciation and amortization	18		16		54		50		Depreciation and amortization	41		32
Litigation charges	Litigation charges	2		2		4		4		Litigation charges	3		2
Restructuring		11		—		11		—

Royalty fee	Royalty fee	23		27		72		79		Royalty fee	25		26
Impairment	Impairment	1		73		6		99		Impairment	—		95
Cost reimbursements	Cost reimbursements	281		286		824		835		Cost reimbursements	255		318
TOTAL EXPENSES	TOTAL EXPENSES	578		840		1,847		2,366		TOTAL EXPENSES	739		1,060
Gains and other income, net		6		1		12		9
Other		—		1		(3)		1
SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS		(1)		102		46		413
Gains (losses) and other income (expense), net										Gains (losses) and other income (expense), net	6		(56)
Interest expense										Interest expense	(43)		(33)
Transaction costs										Transaction costs	(19)		(24)

LOSS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS										LOSS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	(36)		(163)
Benefit from income taxes										Benefit from income taxes	11		58
NET LOSS										NET LOSS	(25)		(105)
Net income attributable to noncontrolling interests	Net income attributable to noncontrolling interests	—		(2)		—		(1)		Net income attributable to noncontrolling interests	(3)		(1)
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS		$	(1)	$	100	$	46	$	412
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS										NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(28)	$	(106)

~~Contract Sales~~Operating Statistics

~~2020 Third~~2021 First Quarter


		Three Months Ended								Three Months Ended
($ in millions)		September 30, 2020		September 30, 2019		Change		% Change

Total consolidated contract sales		$	140	$	390	$	(250)	(64%)
(Contract sales $ in millions)									(Contract sales $ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership									Vacation Ownership
Total contract sales									Total contract sales	$	232	$	315	$	(83)	(26%)
Consolidated contract sales									Consolidated contract sales	$	226	$	306	$	(80)	(26%)
Joint venture contract sales	Joint venture contract sales	1		11		(10)		(89%)	Joint venture contract sales	$	6	$	9	$	(3)	(30%)
Total contract sales		$	141	$	401	$	(260)	(65%)
Exchange & Third-Party Management									Exchange & Third-Party Management
Total active members at end of period (000's)(1)									Total active members at end of period (000's)(1)	1,479		1,636		(157)		(10%)
Average revenue per member(1)									Average revenue per member(1)	$	47.13	$	41.37	$	5.76	14%

~~2020 First Three Quarters~~_______________

Nine Months Ended
September 30, 2020 September 30, 2019 Change % Change
Total consolidated contract sales $ 476 $ 1,130 $ (654) (58%)
Joint venture contract sales 10 34 (24) (69%)
Total contract sales $ 486 $ 1,164 $ (678) (58%)
(1)Only includes members of the Interval International exchange network.

5340

Table of Contents

~~Sale~~Revenues

2021 First Quarter

The following table presents our revenues for the first quarter of ~~Vacation Ownership Products~~2021 compared to the first quarter of 2020.

~~2020 Third Quarter~~


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership	$	661	$	908	$	(247)	(27%)
Exchange & Third-Party Management	86		107		(21)		(20%)
Total Segment Revenues	747		1,015		(268)		(26%)
Consolidated Property Owners’ Associations	12		(5)		17		382%
Total Revenues	$	759	$	1,010	$	(251)	(25%)

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Total contract sales $ 141 $ 401 $ (260) (65%)
Less resales contract sales (1) (7) 6
Less joint venture contract sales (1) (11) 10
Consolidated contract sales, net of resales 139 383 (244)
Plus:
Settlement revenue 4 7 (3)
Resales revenue 1 3 (2)
Revenue recognition adjustments:
Reportability (18) (2) (16)
Sales reserve (10) (33) 23
Other(1)
(18) (17) (1)
Sale of vacation ownership products $ 98 $ 341 $ (243) (71%)

~~_______________~~Earnings Before Interest Expense, Taxes, Depreciation and Amortization (“EBITDA”) and Adjusted EBITDA

~~(1)Adjustment~~EBITDA, a financial measure that is not prescribed by GAAP, is defined as earnings, or net income or loss attributable to common shareholders, before interest expense (excluding consumer financing interest expense associated with term loan securitization transactions), income taxes, depreciation and amortization. Adjusted EBITDA reflects additional adjustments for ~~sales incentives~~certain items described below, and excludes share-based compensation expense to address considerable variability among companies in recording compensation expense because companies use share-based payment awards differently, both in the type and quantity of awards granted. For purposes of our EBITDA and Adjusted EBITDA calculations, we do not adjust for consumer financing interest expense associated with term loan securitization transactions because we consider it to be an operating expense of our business. We consider Adjusted EBITDA to be an indicator of operating performance, which we use to measure our ability to service debt, fund capital expenditures and expand our business. We also use Adjusted EBITDA, as do analysts, lenders, investors and others, because this measure excludes certain items that ~~will not~~can vary widely across different industries or among companies within the same industry. For example, interest expense can be ~~recognized~~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 and Adjusted EBITDA also exclude depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. We believe Adjusted EBITDA is useful as ~~Sale~~an indicator of ~~vacation ownership products revenue and other adjustments to Sale~~operating performance because it allows for period-over-period comparisons of ~~vacation ownership products revenue.~~

Sale of vacation ownership products decreased $243 million due to $244 million of lower contract sales volumes and a $16 million favorable change in revenue reportability, partially offset by $23 million of lower sales reserve activity.

~~Lower contract sales performance was primarily due to~~our on-going core operations before the impact of the ~~COVID-19 pandemic. In March 2020, all~~excluded items. Adjusted EBITDA also facilitates comparison by us, analysts, investors, and others, of results from our sales centers were closed in response to the pandemic. We began opening sales centers throughout the second and third quarters and, by the end of the third quarter, with the exception of our sales centers in Hawaii that remain closed as a result of government restrictions, only a handful of our smaller and key urban sales centers remain unopened.

Revenue reportability was negative in the third quarter of 2020 as a result of contract sales late in the third quarter of 2020 that will be recognized as revenue in the fourth quarter. However, given the low sales volumes in June 2020 due toon-going core operations before the impact of these items with results from other vacation companies.

EBITDA and Adjusted EBITDA have limitations and should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. In addition, other companies in our industry may calculate EBITDA and Adjusted EBITDA differently than we do or may not calculate them at all, limiting their usefulness as comparative measures. The table below shows our EBITDA and Adjusted EBITDA calculation and reconciles these measures withNet loss attributable to common shareholders, which is the ~~COVID-19 pandemic, we did not benefit from the shift of revenues from sales late in the second quarter into the third quarter.~~most directly comparable GAAP financial measure.

~~The lower sales reserve recorded in the third quarter of 2020 reflects the lower overall contract sales in the quarter.~~2021 First Quarter


	Three Months Ended				Change
($ in millions)	March 31, 2021		March 31, 2020				% Change
Net loss attributable to common shareholders	$	(28)	$	(106)	$	78	73%
Interest expense	43		33		10		29%
Benefit from income taxes	(11)		(58)		47		81%
Depreciation and amortization	41		32		9		30%
EBITDA	45		(99)		144		146%
Share-based compensation expense	8		4		4		135%
Certain items	16		233		(217)		(94%)
Adjusted EBITDA	$	69	$	138	$	(69)	(50%)

5441

Table of Contents

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Total contract sales $ 486 $ 1,164 $ (678) (58%)
Less resales contract sales (9) (23) 14
Less joint venture contract sales (10) (34) 24
Consolidated contract sales, net of resales 467 1,107 (640)
Plus:
Settlement revenue 12 19 (7)
Resales revenue 6 10 (4)
Revenue recognition adjustments:
Reportability 48 (40) 88
Sales reserve (90) (79) (11)
Other(1)
(34) (42) 8
Sale of vacation ownership products $ 409 $ 975 $ (566) (58%)

~~_______________~~

~~(1)Adjustment~~Certain items for ~~sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments to Sale of vacation ownership products revenue.~~

Sale of vacation ownership products decreased $566 million due to $640 million of lower contract sales volumes and $11 million of higher sales reserve activity, partially offset by an $88 million favorable change in revenue reportability.

The lower contract sales performance as well as the higher sales reserve activity were primarily due to the response to the COVID-19 pandemic. Contract sales and VPG as of March 13, 2020 were 10 percent and 11 percent higher, respectively, than the same period during the first quarter of ~~2019. However, as~~2021 consisted of $19 million of transaction costs (including $17 million of ILG acquisition and integration related costs and $2 million of Welk acquisition related costs) and $3 million of litigation charges, partially offset by $4 million of foreign currency translation gains, and $2 million of miscellaneous gains and other income.

Certain items for the ~~virus continued to spread throughout the United States and as we began closing our sales centers during the second half of March, contract sales volumes declined significantly. In the second~~first quarter of 2020 ~~only eight~~consisted of ~~our sales centers were open~~$95 million of asset impairment charges, $56 million of losses and ~~by the end~~other expense, $54 million of ~~the third quarter, with the exception~~other charges, $24 million of ~~our sales centers in Hawaii that remain closed as a result~~transaction costs, $2 million of ~~government restrictions, only a handful~~purchase price adjustments, and $2 million of ~~our smaller and key urban sales centers remain unopened.~~litigation charges.

The ~~higher~~$54 million of other charges included $37 million related to a net sales reserve recorded in the first three quarters of 2020 reflects an estimate of future default activity to the extent our vacation ownership notes receivable portfolio performs similar to how it performed during the financial crisis of 2009 and 2010, offset partially by the lower contract sales in the first three quarters of 2020. We will continue to evaluate our estimate of future default activity and compare it to actual activity as we proceed throughout the year and may adjust our sales reserve based on changes in actual default activity and other factors.

Revenue reportability was significantly positive in the first three quarters of 2020 as a result of contract sales late in the fourth quarter of 2019 that we recognized as revenue in 2020. However, it was not fully offset by the shift of revenues from sales late in the third quarter into the fourth quarter, given the low sales volumes in September 2020adjustment due ~~to the impact of the COVID-19 pandemic.~~

~~Development Margin~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Sale of vacation ownership products $ 98 $ 341 $ (243) (71%)
Cost of vacation ownership products (27) (89) 62 70%
Marketing and sales (78) (170) 92 54%
Development margin $ (7) $ 82 $ (89) (109%)

~~Development margin decreased $89 million year-over-year. The change in margin reflected $82 million of lower sales volumes and lower marketing and sales spending due~~primarily to the impact of the COVID-19 pandemic, $11 million related to an accrual for certain health and ~~$10~~welfare costs for furloughed associates, and $6 million related to VAT charges.

Segment Adjusted EBITDA

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership	$	68	$	147	$	(79)	(54%)
Exchange & Third-Party Management	41		41		—		1%
Segment adjusted EBITDA	109		188		(79)		(42%)
General and administrative	(40)		(51)		11		21%
Consolidated property owners’ associations	—		1		(1)		(116%)
Adjusted EBITDA	$	69	$	138	$	(69)	(50%)

The following tables present Adjusted EBITDA for our reportable segments reconciled to segment financial results.

Vacation Ownership

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Segment adjusted EBITDA	$	68	$	147	$	(79)	(54%)
Depreciation and amortization	(19)		(21)		2		7%
Share-based compensation expense	(1)		(1)		—		(50%)
Certain items	(4)		(47)		43		92%
Segment financial results	$	44	$	78	$	(34)	(45%)

Certain items in the Vacation Ownership segment for the first quarter of ~~unfavorable~~

~~Table~~2021 consisted of ~~Contents~~

~~revenue reportability year over year, partially offset by~~ $3 million of ~~favorable product cost true-up activity as compared to the prior year period.~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Sale of vacation ownership products $ 409 $ 975 $ (566) (58%)
Cost of vacation ownership products (110) (258) 148 57%
Marketing and sales (297) (518) 221 43%
Development margin $ 2 $ 199 $ (197) (99%)

~~Development margin decreased $197 million year-over-year. The change in margin reflected $217~~litigation charges and $1 million of ~~lower~~restructuring costs.

Certain items in the Vacation Ownership segment for the first quarter of 2020 consisted of $37 million related to a net sales ~~volumes and lower marketing and sales spending~~reserve adjustment due primarily to the impact of the COVID-19 pandemic, ~~and $55~~$4 million of ~~higher sales reserve activity due primarily to higher estimated defaults as a result~~asset impairment charges, $2 million of ~~the COVID-19 pandemic. These declines were~~purchase accounting adjustments, $2 million of litigation charges, and $3 million of acquisition costs, partially offset by ~~$61~~$1 million of favorable revenue reportability compared to the first three quarters of 2019 and $14 million of lower product costs, primarily due to lower revenue as a result of the sales reserve adjustment as well as a favorable mix of inventory being sold compared to the first three quarters of 2019.

~~Resort Management and Other Services Revenues, Expenses and Margin~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Management fee revenues $ 37 $ 35 $ 2 4%
Ancillary revenues 17 57 (40) (70%)
Other management and exchange revenues 28 28 — 3%
Resort management and other services revenues 82 120 (38) (32%)
Resort management and other services expenses (27) (57) 30 53%
Resort management and other services margin $ 55 $ 63 $ (8) (12%)
Resort management and other services margin percentage 67.2% 51.8% 15.4 pts

~~Resort management~~gains and other services revenues reflected lower ancillary revenues, including revenues from food and beverage and golf offerings, as a result of resort and ancillary outlet closings due to the COVID-19 pandemic, partially offset by higher management fees resulting from the cumulative increase in the number of vacation ownership products sold and higher operating costs across the system.

The decrease in resort management and other services margin reflected the decrease in resort management and other services revenues partially offset by lower ancillary expenses as a result of the lower ancillary revenues mentioned above.income.

~~Table of Contents~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Management fee revenues $ 113 $ 108 $ 5 4%
Ancillary revenues 69 171 (102) (60%)
Other management and exchange revenues 85 90 (5) (4%)
Resort management and other services revenues 267 369 (102) (28%)
Resort management and other services expenses (105) (174) 69 40%
Resort management and other services margin $ 162 $ 195 $ (33) (17%)
Resort management and other services margin percentage 60.8% 52.8% 8.0 pts

Resort management and other services revenues reflected lower ancillary revenues, including revenues from food and beverage and golf offerings, and lower other revenues earned in conjunction with our exchange programs, all as a result of resort and ancillary outlet closings due to the COVID-19 pandemic. These declines were partially offset by higher management fees resulting from the cumulative increase in the number of vacation ownership products sold and higher operating costs across the system.

The decrease in the resort management and other services margin reflected the decrease in resort management and other services revenues partially offset by lower ancillary expenses as a result of the lower ancillary revenues mentioned above.

~~Rental Revenues, Expenses and Margin~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Rental revenues $ 46 $ 122 $ (76) (62%)
Rental expenses (86) (98) 12 12%
Rental margin $ (40) $ 24 $ (64) (265%)
Rental margin percentage NM 19.7%

Three Months Ended
September 30, 2020 September 30, 2019 Change % Change
Transient keys rented(1)
237,749 604,949 (367,200) (61%)
Average transient key rate $ 198.84 $ 220.28 $ (21.44) (10%)
Resort occupancy 24.5% 87.7% (63.2 pts)

~~_________________________~~

~~(1)Transient keys rented exclude those occupied through the use of plus points and preview stays.~~

The decline in rental margin resulted from a decline in keys rented and a decline in average transient rate due to the COVID-19 pandemic. In response to quickly evolving travel restrictions and restrictions on business operations, beginning March 25, 2020, we closed our resorts for rental guests with stays at our branded North America vacation ownership resorts. In late May, as many government restrictions were beginning to be relaxed, we began reopening resorts to rental guests. Since the end of the second quarter, we have reopened more resorts to rental guests and expect rental revenues to continue to increase from current levels.

~~Table of Contents~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Rental revenues $ 180 $ 384 $ (204) (53%)
Rental expenses (280) (285) 5 2%
Rental margin $ (100) $ 99 $ (199) (200%)
Rental margin percentage NM 25.9%

Nine Months Ended
September 30, 2020 September 30, 2019 Change % Change
Transient keys rented(1)
816,404 1,835,916 (1,019,512) (56%)
Average transient key rate $ 227.07 $ 229.95 $ (2.88) (1%)
Resort occupancy 53.8% 88.3% (34.5 pts)

~~_________________________~~

~~(1)Transient keys rented exclude those occupied through the use of plus points and preview stays.~~

The decline in rental margin resulted from a decline in keys rented due to the COVID-19 pandemic. Rental margin as of the end of February 2020 was nearly $4 million higher than the comparable period of 2019. In response to quickly evolving travel restrictions and restrictions on business operations, beginning March 25, 2020, we closed our resorts for rental guests with stays at our branded North America vacation ownership resorts. In late May, as many government restrictions were beginning to be relaxed, we began reopening resorts to rental guests. Since the end of the second quarter, we have reopened more resorts to rental guests and expect rental revenues to continue to increase from current levels.

~~Financing Revenues, Expenses and Margin~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Financing revenues 64 71 (7) (9%)
Financing expenses (9) (10) 1 9%
Consumer financing interest expense (15) (12) (3) (24%)
Financing margin $ 40 $ 49 $ (9) (17%)
Financing propensity 42.9% 66.1%

Financing revenues decreased due to a $170 million decrease in the average net vacation ownership notes receivable balance resulting from the continued pay-down of the existing vacation ownership notes receivable portfolio without a corresponding increase from new loan originations. Financing expenses decreased due to lower salaries and wages associated with the furlough and reduced work week programs implemented as a result of the COVID-19 pandemic. Higher consumer financing interest expense resulted from higher overall securitized debt balances. ~~The lower financing propensity in the third quarter of 2020 reflected the impact of the sales programs that incented cash purchases over financed purchases in the quarter.~~

~~Table of Contents~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Financing revenues 204 206 (2) (1%)
Financing expenses (40) (24) (16) (66%)
Consumer financing interest expense (44) (40) (4) (10%)
Financing margin $ 120 $ 142 $ (22) (16%)
Financing propensity 51.0% 63.4%

Financing revenues decreased due to higher plus point finance incentive costs in the first nine months related to financing incentive programs we offered prior to the COVID-19 pandemic. The higher financing expenses included $16 million related to the higher reserve on the acquired vacation ownership notes receivable balance due primarily to higher estimated defaults as result of the COVID-19 pandemic and higher technology related costs year over year, partially offset by lower salaries and wages associated with the furlough and reduced work week programs in the current year. Higher consumer financing interest expense resulted from higher overall securitized debt balances.

~~Litigation Charges~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Litigation charges $ 2 $ 2 $ — (27%)

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Litigation charges $ 4 $ 4 $ — (5%)

~~Royalty Fee~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Royalty fee $ 23 $ 27 $ (4) (15%)

~~Royalty fee expense declined in the third quarter of 2020 as a result of lower contract closings due to the lower contract sales compared to the prior year quarter.~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Royalty fee $ 72 $ 79 $ (7) (10%)

~~Royalty fee expense declined in the first three quarters of 2020 as a result of lower contract closings due to the lower contract sales compared to the prior year comparable period.~~

5942

Table of Contents

~~Depreciation and Amortization~~Exchange & Third-Party Management

~~2020 Third~~2021 First Quarter


		Three Months Ended								Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		% Change	($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Segment adjusted EBITDA									Segment adjusted EBITDA	$	41	$	41	$	—	1%
Depreciation and amortization	Depreciation and amortization	$	18	$	16	$	2	8%	Depreciation and amortization	(20)		(9)		(11)		(122%)
Share-based compensation expense									Share-based compensation expense	—		(1)		1		26%
Certain items									Certain items	—		(90)		90		100%
Segment financial results									Segment financial results	$	21	$	(59)	$	80	136%

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Depreciation and amortization $ 54 $ 50 $ 4 6%

~~Impairment~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Impairment $ 1 $ 73 $ (72) (98%)

~~During~~Certain items in the ~~third~~Exchange & Third-Party Management segment for the first quarter of 2020 ~~we recorded a non-cash~~consisted primarily of $91 million of impairment ~~of $1 million~~charges related to ~~our Asia Pacific inventory as a result~~Goodwill and certain trademarks resulting from the impact of the COVID-19 pandemic.

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Impairment $ 6 $ 99 $ (93) (94%)

~~During the first three quarters of 2020, we recorded a non-cash impairment of $6 million related to our Asia Pacific inventory as a result of the COVID-19 pandemic.~~

During the first three quarters of 2019, we recorded a non-cash impairment of $26 million as a result of entering into a contract to sell land and land improvements associated with a future phase of an existing resort located in Orlando, Florida for which the book value of the assets to be sold exceeded the sales price. This contract was subsequently terminated.

As a result of the ILG Acquisition, we performed a comprehensive review to evaluate the strategic fit of the land holdings and operating hotels in our Vacation Ownership segment. During the third quarter of 2019, we completed our evaluation and identified several assets for disposition. As a result of the change in our development strategy, we recorded a non-cash impairment charge of $72 million during the third quarter of 2019. We also recorded a non-cash impairment of $1 million related to an ancillary asset located at a Vacation Ownership segment property in Europe.

~~Table of Contents~~

Cost Reimbursements

~~2020 Third~~Cost reimbursements include direct and indirect costs that are reimbursed to us by customers under management contracts. All costs, with the exception of taxes assessed by a governmental authority, reimbursed to us by customers are reported on a gross basis. We recognize cost reimbursements when we incur the related reimbursable costs. Cost reimbursements consist of actual expenses with no added margin.

Interest Expense

Interest expense consists of all interest expense other than consumer financing interest expense, which is included within Financing expense.

Table of Contents

Transaction Costs

Other Items

We measure operating performance using the following key metrics:

•Contract sales from the sale of vacation ownership products;

•Total contract sales include contract sales from the sale of vacation ownership products including joint ventures, and

•Consolidated contract sales exclude contract sales from the sale of vacation ownership products for non-consolidated joint ventures

•Development profit margin;

•Total active members, which is the number of Interval International network active members at the end of the applicable period; and

Table of Contents

Consolidated Results


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020
REVENUES
Sale of vacation ownership products	$	163	$	258
Management and exchange	193		227
Rental	89		135
Financing	59		72
Cost reimbursements	255		318
TOTAL REVENUES	759		1,010
EXPENSES
Cost of vacation ownership products	40		60
Marketing and sales	109		170
Management and exchange	117		151
Rental	82		98
Financing	21		38
General and administrative	46		70
Depreciation and amortization	41		32
Litigation charges	3		2

Royalty fee	25		26
Impairment	—		95
Cost reimbursements	255		318
TOTAL EXPENSES	739		1,060
Gains (losses) and other income (expense), net	6		(56)
Interest expense	(43)		(33)
Transaction costs	(19)		(24)

LOSS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	(36)		(163)
Benefit from income taxes	11		58
NET LOSS	(25)		(105)
Net income attributable to noncontrolling interests	(3)		(1)
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(28)	$	(106)

Operating Statistics

2021 First Quarter

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Cost reimbursements $ 281 $ 286 $ (5) (1%)


	Three Months Ended
(Contract sales $ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership
Total contract sales	$	232	$	315	$	(83)	(26%)
Consolidated contract sales	$	226	$	306	$	(80)	(26%)
Joint venture contract sales	$	6	$	9	$	(3)	(30%)
Exchange & Third-Party Management
Total active members at end of period (000's)(1)	1,479		1,636		(157)		(10%)
Average revenue per member(1)	$	47.13	$	41.37	$	5.76	14%

~~2020~~_______________

(1)Only includes members of the Interval International exchange network.

Table of Contents

Revenues

2021 First ~~Three Quarters~~Quarter

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Cost reimbursements $ 824 $ 835 $ (11) (1%)
The following table presents our revenues for the first quarter of 2021 compared to the first quarter of 2020.


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership	$	661	$	908	$	(247)	(27%)
Exchange & Third-Party Management	86		107		(21)		(20%)
Total Segment Revenues	747		1,015		(268)		(26%)
Consolidated Property Owners’ Associations	12		(5)		17		382%
Total Revenues	$	759	$	1,010	$	(251)	(25%)

~~Gains / Losses~~Earnings Before Interest Expense, Taxes, Depreciation and ~~Other Income / Expense~~Amortization (“EBITDA”) and Adjusted EBITDA

~~2020 Third~~EBITDA, a financial measure that is not prescribed by GAAP, is defined as earnings, or net income or loss attributable to common shareholders, before interest expense (excluding consumer financing interest expense associated with term loan securitization transactions), income taxes, depreciation and amortization. Adjusted EBITDA reflects additional adjustments for certain items described below, and excludes share-based compensation expense to address considerable variability among companies in recording compensation expense because companies use share-based payment awards differently, both in the type and quantity of awards granted. For purposes of our EBITDA and Adjusted EBITDA calculations, we do not adjust for consumer financing interest expense associated with term loan securitization transactions because we consider it to be an operating expense of our business. We consider Adjusted EBITDA to be an indicator of operating performance, which we use to measure our ability to service debt, fund capital expenditures and expand our business. We also use Adjusted EBITDA, as do analysts, lenders, investors and others, because this measure excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA and Adjusted EBITDA also exclude depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. We believe Adjusted EBITDA is useful as an indicator of operating performance because it allows for period-over-period comparisons of our on-going core operations before the impact of the excluded items. Adjusted EBITDA also facilitates comparison by us, analysts, investors, and others, of results from our on-going core operations before the impact of these items with results from other vacation companies.

EBITDA and Adjusted EBITDA have limitations and should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. In addition, other companies in our industry may calculate EBITDA and Adjusted EBITDA differently than we do or may not calculate them at all, limiting their usefulness as comparative measures. The table below shows our EBITDA and Adjusted EBITDA calculation and reconciles these measures withNet loss attributable to common shareholders, which is the most directly comparable GAAP financial measure.

2021 First Quarter


		Three Months Ended								Three Months Ended				Change
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		% Change	($ in millions)	March 31, 2021		March 31, 2020				% Change
Gains and other income, net		$	6	$	1	$	5	936%
Net loss attributable to common shareholders									Net loss attributable to common shareholders	$	(28)	$	(106)			$	78		73%
Interest expense									Interest expense	43		33		10				29%
Benefit from income taxes									Benefit from income taxes	(11)		(58)		47				81%
Depreciation and amortization									Depreciation and amortization	41		32		9				30%
EBITDA									EBITDA	45		(99)		144				146%
Share-based compensation expense									Share-based compensation expense	8		4		4				135%
Certain items									Certain items	16		233		(217)				(94%)
Adjusted EBITDA									Adjusted EBITDA	$	69	$	138	$	(69)			(50%)

Table of Contents

Certain items for the ~~third~~first quarter of 2021 consisted of $19 million of transaction costs (including $17 million of ILG acquisition and integration related costs and $2 million of Welk acquisition related costs) and $3 million of litigation charges, partially offset by $4 million of foreign currency translation gains, and $2 million of miscellaneous gains and other income.

Certain items for the first quarter of 2020 ~~we recorded~~consisted of $95 million of asset impairment charges, $56 million of losses and other expense, $54 million of other charges, $24 million of transaction costs, $2 million of purchase price adjustments, and $2 million of litigation charges.

The $54 million of other charges included $37 million related to a net sales reserve adjustment due primarily to the impact of the COVID-19 pandemic, $11 million related to an accrual for certain health and welfare costs for furloughed associates, and $6 million related to VAT charges.

Segment Adjusted EBITDA

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Vacation Ownership	$	68	$	147	$	(79)	(54%)
Exchange & Third-Party Management	41		41		—		1%
Segment adjusted EBITDA	109		188		(79)		(42%)
General and administrative	(40)		(51)		11		21%
Consolidated property owners’ associations	—		1		(1)		(116%)
Adjusted EBITDA	$	69	$	138	$	(69)	(50%)

The following tables present Adjusted EBITDA for our reportable segments reconciled to segment financial results.

Vacation Ownership

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Segment adjusted EBITDA	$	68	$	147	$	(79)	(54%)
Depreciation and amortization	(19)		(21)		2		7%
Share-based compensation expense	(1)		(1)		—		(50%)
Certain items	(4)		(47)		43		92%
Segment financial results	$	44	$	78	$	(34)	(45%)

Certain items in the Vacation Ownership segment for the first quarter of 2021 consisted of $3 million of litigation charges and $1 million of restructuring costs.

Certain items in the Vacation Ownership segment for the first quarter of 2020 consisted of $37 million related to a net sales reserve adjustment due primarily to the impact of the COVID-19 pandemic, $4 million of asset impairment charges, $2 million of purchase accounting adjustments, $2 million of litigation charges, and $3 million of acquisition costs, partially offset by $1 million of gains and other ~~income related to the disposition of excess land parcels in Orlando, Florida and Steamboat Springs, Colorado.~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Gains and other income, net $ 12 $ 9 $ 3 30%

In the first three quarters of 2020, we recorded $12 million of gains and other income including $6 million of gains and other income related to the disposition of excess land parcels in Orlando, Florida and Steamboat Springs, Colorado and $4 million of net insurance proceeds related to the settlement of Legacy-MVW business interruption insurance claims arising from a prior year hurricane.

In the first three quarters of 2019, we recorded $9 million of gains and other income related to net insurance proceeds from the settlement of Legacy-MVW business interruption insurance claims arising from prior year hurricanes.income.

6142

Table of Contents

Exchange & Third-Party Management

Three Months Ended Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 September 30, 2020 September 30, 2019
REVENUES
Management and exchange $ 49 $ 74 $ 160 $ 232
Rental 10 14 29 48
Financing — 1 2 3
Cost reimbursements 12 22 45 68
TOTAL REVENUES 71 111 236 351
EXPENSES
Marketing and sales 4 14 25 41
Management and exchange 23 25 68 77
Rental 2 5 8 22
Financing — — 1 1
Depreciation and amortization 5 12 14 36
Restructuring 3 — 3 —
Impairment 1 — 92 —
Cost reimbursements 12 22 45 68
TOTAL EXPENSES 50 78 256 245
(Losses) gains and other (expense) income, net (5) 1 (5) 1
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 16 $ 34 $ (25) $ 107
2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Segment adjusted EBITDA	$	41	$	41	$	—	1%
Depreciation and amortization	(20)		(9)		(11)		(122%)
Share-based compensation expense	—		(1)		1		26%
Certain items	—		(90)		90		100%
Segment financial results	$	21	$	(59)	$	80	136%

Certain items in the Exchange & Third-Party Management segment for the first quarter of 2020 consisted primarily of $91 million of impairment charges related to Goodwill and certain trademarks resulting from the impact of the COVID-19 pandemic.

Business Segments

Our business is grouped into two reportable business segments: Vacation Ownership and Exchange & Third-Party Management. See Footnote 17 “Business Segments” to our Financial Statements for further information on our segments.

Vacation Ownership


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020
REVENUES
Sale of vacation ownership products	$	163	$	258
Resort management and other services	94		112
Rental	77		122
Financing	59		71
Cost reimbursements	268		345
TOTAL REVENUES	661		908
EXPENSES
Cost of vacation ownership products	40		60
Marketing and sales	109		170
Resort management and other services	35		56
Rental	96		107
Financing	21		37
Depreciation and amortization	19		21
Litigation charges	3		2
Restructuring	1		—
Royalty fee	25		26
Impairment	—		4
Cost reimbursements	268		345
TOTAL EXPENSES	617		828
Gains and other income, net	—		1
Transaction costs	—		(3)



SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	44	$	78

Table of Contents

Contract Sales

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Total consolidated contract sales	$	226	$	306	$	(80)	(26%)
Joint venture contract sales	6		9		(3)		(30%)
Total contract sales	$	232	$	315	$	(83)	(26%)

Sale of Vacation Ownership Products

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Total contract sales	$	232	$	315	$	(83)	(26%)
Less resales contract sales	(5)		(7)		2
Less joint venture contract sales	(6)		(9)		3
Consolidated contract sales, net of resales	221		299		(78)
Plus:
Settlement revenue	5		6		(1)
Resales revenue	2		4		(2)
Revenue recognition adjustments:
Reportability	(36)		34		(70)
Sales reserve	(14)		(71)		57
Other(1)	(15)		(14)		(1)
Sale of vacation ownership products	$	163	$	258	$	(95)	(37%)

_______________

(1)Adjustment for sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments to Sale of vacation ownership products revenue.

Sale of vacation ownership products decreased $95 million due primarily to $78 million of lower consolidated contract sales volume net of resales and a $70 million unfavorable change in revenue reportability, partially offset by $57 million of lower sales reserve activity.

Lower contract sales performance was primarily due to the ongoing impact of the COVID-19 pandemic. However, with the reopening of many of our sales centers throughout 2020 and so far in 2021, our contract sales volumes have continued to improve on a sequential basis each quarter and we expect that improvement to continue through the remainder of 2021.

Revenue reportability was negative in the first quarter of 2021. While we benefited from contract sales in the fourth quarter of 2020 being recognized as revenue in the first quarter of 2021, given the increasing sales volumes due to our recovery from the COVID-19 pandemic, we saw a higher shift of contract sales late in the first quarter of 2021 into the second quarter for revenue recognition. In contrast, revenue reportability was significantly positive in the first quarter of 2020. The first quarter of 2020 benefited from the contract sales from late in the fourth quarter of 2019 that were recognized as revenue in 2020. However, it was not impacted by an offsetting shift of revenues into the second quarter, given the low sales volumes in March 2020 from the impact of the COVID-19 pandemic.

The lower sales reserve recorded in the first quarter of 2021 reflects the prior year increase made to the sales reserve to take into account higher expected default and delinquency activity as a result of the COVID-19 pandemic.

Table of Contents

Development Profit

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Sale of vacation ownership products	$	163	$	258	$	(95)	(37%)
Cost of vacation ownership products	(40)		(60)		20		34%
Marketing and sales	(109)		(170)		61		36%
Development profit	$	14	$	28	$	(14)	(50%)

Development profit decreased $14 million year-over-year. The change reflected $49 million of unfavorable revenue reportability compared to the first quarter of 2021, $7 million of lower product cost related mainly to more favorable product cost true-up activity in the prior year first quarter, and $3 million related to lower sales volumes as compared to the prior year period. These declines were partially offset by $25 million related to lower marketing and sales spending and $20 million related to lower sales reserve activity.

Resort Management and Other Services Revenues, Expenses and Profit

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Management fee revenues	$	38	$	38	$	—	(1%)
Ancillary revenues	28		46		(18)		(40%)
Other management and exchange revenues	28		28		—		5%
Resort management and other services revenues	94		112		(18)		(16%)
Resort management and other services expenses	(35)		(56)		21		37%
Resort management and other services profit	$	59	$	56	$	3	5%
Resort management and other services profit margin	63.0%		50.5%		12.5 pts

Resort management and other services revenues reflected lower ancillary revenues, including revenues from food and beverage and golf offerings, as a result of the continued impact of the COVID-19 pandemic. While resort occupancies have continued to increase as an increasing number of resorts that were closed at the start of the COVID-19 pandemic have reopened, given the ongoing effects of the pandemic, ancillary activity remains below prior year levels.

The increase in resort management and other services profit reflected the decrease in resort management and other services revenues partially offset by lower ancillary expenses as a result of the lower ancillary revenues mentioned above, as well as lower customer services expenses compared to the prior year period.

Rental Revenues, Expenses and Profit

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Rental revenues	$	77	$	122	$	(45)	(37%)
Rental expenses	(96)		(107)		11		10%
Rental profit	$	(19)	$	15	$	(34)	(227%)
Rental profit margin	NM		12.4%


	Three Months Ended
	March 31, 2021		March 31, 2020		Change		% Change
Transient keys rented(1)	385,745		533,583		(147,838)		(28%)
Average transient key rate	$	230.32	$	244.20	$	(13.88)	(6%)
Resort occupancy	66.7%		79.7%		(13.0 pts)

_________________________

(1)Transient keys rented exclude those occupied through the use of plus points and preview stays.

Table of Contents

The decline in rental profit resulted from a decline in keys rented and a decline in average transient rate due to the COVID-19 pandemic and higher inventory carry costs due to low sales volumes in the first quarter of 2020 and into the first quarter of 2021, as well as the acquisition of new inventory in the first quarter of 2021.

As the majority of the governmental restrictions in response to the pandemic that caused rental activity to decline, such as travel restrictions and quarantine requirements, either were lifted by the end of the first quarter of 2021 or shortly thereafter, we expect rental occupancies to continue to increase throughout 2021.

Financing Revenues, Expenses and Profit

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Financing revenues	59		71		(12)		(17%)
Financing expenses	(8)		(22)		14		62%
Consumer financing interest expense	(13)		(15)		2		17%
Financing profit	$	38	$	34	$	4	13%
Financing propensity	46%		57%

Financing revenues decreased due to a $391 million decrease in the average net vacation ownership notes receivable balance resulting from the continued pay-down of the existing vacation ownership notes receivable portfolio without a corresponding increase from new loan originations. Financing expenses decreased due to lower bad debt expense associated with acquired vacation ownership notes receivable in the current year quarter and the benefit of synergy savings and lower salaries and wages associated with the furlough, reduced work week and workforce reduction programs implemented as a result of the COVID-19 pandemic. Lower consumer financing interest expense resulted from the continued pay-down of securitized debt balances. The lower financing propensity in the first quarter of 2021 is due to a higher percentage of sales during this period to existing owners, who tend to have a lower financing propensity. Going forward, we expect to shift back to an increased focus on first-time buyers, which should increase propensity and increase interest income as new originations of vacation ownership notes receivable outpace the decline in principal of existing vacation ownership notes receivable.

Royalty Fee

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Royalty fee	$	25	$	26	$	(1)	(5%)

Royalty fee expense declined in the first quarter of 2021 as a result of lower contract closings compared to the prior year quarter.

Table of Contents

Exchange & Third-Party Management


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020
REVENUES
Management and exchange	$	60	$	72
Rental	12		13
Financing	—		1
Cost reimbursements	14		21
TOTAL REVENUES	86		107
EXPENSES

Management and exchange	31		40
Rental	—		5
Financing	—		1
Depreciation and amortization	20		9

Impairment	—		91
Cost reimbursements	14		21
TOTAL EXPENSES	65		167
Gains and other income, net	—		1
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	21	$	(59)

Management and Exchange ~~Margin~~Profit

~~2020 Third~~2021 First Quarter


		Three Months Ended								Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		% Change	($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Management and exchange revenue	Management and exchange revenue	$	49	$	74	$	(25)	(33%)	Management and exchange revenue	$	60	$	72	$	(12)	(16%)
Management and exchange expense	Management and exchange expense	(23)		(25)		2		6%	Management and exchange expense	(31)		(40)		9		23%
Management and exchange margin		$	26	$	49	$	(23)	(47%)
Management and exchange margin percentage		53.0%		66.8%		(13.8 pts)
Management and exchange profit									Management and exchange profit	$	29	$	32	$	(3)	(9%)
Management and exchange profit margin									Management and exchange profit margin	48.0%		43.9%		4.1 pts

The decline in management and exchange revenue and ~~margin~~profit reflected lower management fees ~~exchange activity~~ and ~~lower average exchange transaction fees at Interval International,~~membership revenue due primarily ~~due~~ to the ~~closure~~ongoing impact of ~~a large number of affiliated resorts, and the fact that additional resorts stopped taking reservations, in response to~~ the COVID-19 pandemic. In addition, Aqua-Aston was negatively impacted by travel restrictions that significantly impacted the majority of their properties in Hawaii. ~~Lower management~~These declines were partially offset by higher exchange activity and average exchange ~~expense reflected lower costs associated with the furlough and reduced work week programs and lower print and postage costs.~~

~~While exchange revenues were down in the quarter, exchange transactions increased 1 percent as compared to the prior year quarter~~transaction fees at Interval International, reflecting customers’ more recent desire to travel and pent up ~~demand. More than 90 percent of Interval International’s affiliated resorts had reopened~~demand, as ~~of the end of the third quarter (compared to the second quarter when nearly 1,300 resorts were either closed or not taking reservations).~~

~~Table of Contents~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Management and exchange revenue $ 160 $ 232 $ (72) (30%)
Management and exchange expense (68) (77) 9 11%
Management and exchange margin $ 92 $ 155 $ (63) (41%)
Management and exchange margin percentage 57.2% 66.9% (9.7 pts)

~~The decline in~~well as lower management and exchange revenue and margin reflected lower exchange revenues and lower average exchange transaction fees at Interval International, primarily due to the closure of a large number of affiliated resorts, and the fact that additional resorts stopped taking reservations, in response to the COVID-19 pandemic. In addition, Aqua-Aston was negatively impacted by travel restrictions that significantly impacted the majority of their properties in Hawaii. Lower management and exchange expense which reflected lower costs associated with the furlough, ~~and~~ reduced work week and workforce reduction programs, and lower marketing and sales, print and postage costs.

~~While exchange revenues were down in the first nine months, exchange~~ Exchange transactions increased 117 percent year-over-year.

Rental Revenues, Expenses and Profit

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Rental revenues	$	12	$	13	$	(1)	(6%)
Rental expenses	—		(5)		5		(100%)
Rental profit	$	12	$	8	$	4	43%
Rental profit margin	100.0%		65.8%		34.2 pts

The increase in ~~the third quarter as compared to the prior year quarter~~rental profit reflected a 26 percent increase in Getaway program transactions reflecting customers’ ~~more recent~~ desire to travel and pent up ~~demand. More~~demand and the benefit of cost savings initiatives. Late in the first quarter of 2021, we also introduced Getaway rentals of less than ~~90 percent of Interval International’s affiliated resorts had reopened as of the end of the third quarter.~~

~~Rental Revenues, Expenses and Margin~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Rental revenues $ 10 $ 14 $ (4) (28%)
Rental expenses (2) (5) 3 65%
Rental margin $ 8 $ 9 $ (1) (11%)
Rental margin percentage 78.1% 54.9% 23.2 pts

~~The decline~~seven nights, providing members more opportunities to use their membership in rental revenue reflected lower Getaways program transactions and lower average Getaways program transaction fees driven by supply challenges in certain markets and fewer bookings into purchased inventory as well as cancellations and resort closures in response to the COVID-19 pandemic.

The decline in rental margin reflected the declines in rental revenue, partially offset by a reduction in space procurement costs resulting from fewer bookings into purchased inventory and adjustments for cancellations and resorts closing for rental stays in response to the COVID-19 pandemic.

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Rental revenues $ 29 $ 48 $ (19) (41%)
Rental expenses (8) (22) 14 65%
Rental margin $ 21 $ 26 $ (5) (19%)
Rental margin percentage 72.8% 53.4% 19.4 pts

~~The decline in rental revenue reflected lower Getaways program transactions and lower average Getaways program transaction fees as a result of resort closures in response to the COVID-19 pandemic.~~

6347

Table of Contents

~~Impairment~~Depreciation and Amortization

~~2020 Third~~2021 First Quarter


		Three Months Ended								Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		% Change	($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Impairment		$	1	$	—	$	1	NM
Depreciation and amortization									Depreciation and amortization	$	20	$	9	$	11	122%

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Impairment $ 92 $ — $ 92 NM

~~During the first three quarters of 2020, we recorded a non-cash impairment charge of $92 million primarily related~~Increase in depreciation expense relates to a ~~decrease in the fair value of Goodwill and certain trademarks resulting from the impact of the COVID-19 pandemic. See Footnote 10 “Goodwill and Intangibles”~~true-up made to ~~our Financial Statements for additional information.~~accelerate depreciation on a technology asset.

~~Gains / Losses and Other Income / Expense~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
(Losses) gains and other (expense) income, net $ (5) $ 1 $ (6) NM

~~In the third quarter of 2020, we recorded a $5 million loss and other expense related to the disposition of a previously consolidated subsidiary.~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
(Losses) gains and other (expense) income, net $ (5) $ 1 $ (6) NM

~~In the third quarter of 2020, we recorded a $5 million loss and other expense related to the disposition of a previously consolidated subsidiary.~~

~~Table of Contents~~

Corporate and Other

Corporate and Other consists of results that are not allocable to our segments, including company-wide general and administrative costs, corporate interest expense, ~~ILG acquisition-related~~transaction costs and ~~provision for~~benefit from income taxes. In addition, Corporate and Other includes the revenues and expenses from the Consolidated Property Owners’ Associations.


		Three Months Ended				Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
REVENUES	REVENUES									REVENUES
Resort management and other services	Resort management and other services	$	45	$	44	$	121	$	107	Resort management and other services	$	39	$	43
Rental		—		(1)		—		—
Financing		—		—		—		—

Cost reimbursements	Cost reimbursements	(38)		(28)		(102)		(84)		Cost reimbursements	(27)		(48)
TOTAL REVENUES	TOTAL REVENUES	7		15		19		23		TOTAL REVENUES	12		(5)
EXPENSES	EXPENSES									EXPENSES
Resort management and other services	Resort management and other services	52		54		144		141		Resort management and other services	51		55
Rental	Rental	(14)		(11)		(43)		(38)		Rental	(14)		(14)
General and administrative	General and administrative	32		57		121		188		General and administrative	46		70
Depreciation and amortization	Depreciation and amortization	7		5		25		20		Depreciation and amortization	2		2
Litigation charges		—		1		—		1

Restructuring	Restructuring	6		—		6		—		Restructuring	(1)		—
Cost reimbursements	Cost reimbursements	(38)		(28)		(102)		(84)		Cost reimbursements	(27)		(48)
TOTAL EXPENSES	TOTAL EXPENSES	45		78		151		228		TOTAL EXPENSES	57		65
Losses and other expense, net		(1)		(7)		(49)		(5)
Gains (losses) and other income (expense), net										Gains (losses) and other income (expense), net	6		(58)
Interest expense	Interest expense	(37)		(31)		(112)		(100)		Interest expense	(43)		(33)
ILG acquisition-related costs		(11)		(32)		(44)		(94)
Transaction costs										Transaction costs	(19)		(21)
FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	(87)		(133)		(337)		(404)		FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	(101)		(182)
Benefit (provision) for income taxes		14		(10)		91		(50)
FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS		(73)		(143)		(246)		(454)
Benefit from income taxes										Benefit from income taxes	11		58

Net income attributable to noncontrolling interests	Net income attributable to noncontrolling interests	(4)		—		(13)		(1)		Net income attributable to noncontrolling interests	(3)		(1)
FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(77)	$	(143)	$	(259)	$	(455)	FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(93)	$	(125)

6548

Table of Contents

Consolidated Property Owners’ Associations

The following table illustrates the impact of ~~the~~certain Consolidated Property Owners’ Associations ~~of the acquired Legacy-ILG vacation ownership properties~~ under the ~~voting interest model,~~relevant accounting guidance, which represents the portion related to individual or third-party VOI owners.


		Three Months Ended				Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
REVENUES	REVENUES									REVENUES
Resort management and other services	Resort management and other services	$	45	$	44	$	121	$	107	Resort management and other services	$	39	$	43
Rental		—		(1)		—		—

Cost reimbursements	Cost reimbursements	(38)		(28)		(102)		(84)		Cost reimbursements	(27)		(48)
TOTAL REVENUES	TOTAL REVENUES	7		15		19		23		TOTAL REVENUES	12		(5)
EXPENSES	EXPENSES									EXPENSES
Resort management and other services	Resort management and other services	52		54		144		141		Resort management and other services	51		55
Rental	Rental	(14)		(11)		(43)		(38)		Rental	(14)		(14)
Cost reimbursements	Cost reimbursements	(38)		(28)		(102)		(84)		Cost reimbursements	(27)		(48)
TOTAL EXPENSES	TOTAL EXPENSES	—		15		(1)		19		TOTAL EXPENSES	10		(7)
Gains and other income, net										Gains and other income, net	2		—
FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS	FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS	7		—		20		4		FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS	4		2

Net income attributable to noncontrolling interests	Net income attributable to noncontrolling interests	(4)		—		(13)		(1)		Net income attributable to noncontrolling interests	(3)		(1)
FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	3	$	—	$	7	$	3	FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	1	$	1

Pursuant to a change in control of certain consolidated property owners’ associations, we recorded a non-cash loss of less than $1 million, which is recorded in Gains (losses) and other income (expense), net on our Income Statement for the three months ended March 31, 2021. We continue to act as manager for these property owners’ associations pursuant to existing management contracts and retain membership interests via our ownership of vacation ownership interests.

General and Administrative

~~2020 Third~~2021 First Quarter


		Three Months Ended								Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		% Change	($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
General and administrative	General and administrative	$	32	$	57	$	(25)	(42%)	General and administrative	$	46	$	70	$	(24)	(35%)

General and administrative expenses decreased ~~$25~~$24 million due to ~~$13~~$25 million of savings related to synergy efforts and lower costs associated with the furlough, ~~and~~ reduced work week and workforce reduction programs, $3 million related to lower bonus expense, a $5 million credit related to the incentive under the CARES Act for companies to continue paying associates' benefit costs while they are not working, and $4 million of lower net overall spending across the business on technology, travel, training and other costs that we have deferred due to the COVID-19 pandemic.

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
General and administrative $ 121 $ 188 $ (67) (36%)

General and administrative expenses decreased $67 million due to $24 million of savings related to synergy efforts and lower costs associated with the furlough and reduced work week programs, $21 million related to lower bonus expense, an $11 million credit related to the incentive under the CARES Act for companies to continue paying associates' benefit costs while they are not working, and $18$6 million of lower net overall spending across the business on technology, travel, training and other costs that we have deferred due to the COVID-19 pandemic, and a $2 million credit related to incentives under the CARES Act for companies to continue paying associates' benefit costs while they are not working, partially offset by ~~a $7~~$9 million ~~accrual for health and welfare costs for furloughed associates.~~

~~Table~~ of ~~Contents~~

~~Depreciation and Amortization~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Depreciation and amortization $ 7 $ 5 $ 2 30%

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Depreciation and amortization $ 25 $ 20 $ 5 24%
higher bonus expense.

Gains / Losses and Other Income / Expense

~~2020 Third~~2021 First Quarter


		Three Months Ended								Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		% Change	($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Losses and other expense, net		$	(1)	$	(7)	$	6	87%
Gains (losses) and other income (expense), net									Gains (losses) and other income (expense), net	$	6	$	(58)	$	64	110%

In the ~~third~~first quarter of 2021, we recorded a gain of $6 million driven mainly by foreign currency translation.

In the first quarter of 2020, we recorded a loss of ~~$1 million driven mainly by foreign currency translation.~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Losses and other expense, net $ (49) $ (5) $ (44) 840%

~~In the first three quarters of 2020, we recorded a loss of $49~~$58 million, including ~~$32~~$33 million for the true-up to an indemnification receivable from Marriott International as a result of the settlement of ~~the~~an indemnified liability with a taxing authority (the true-up to the offsetting accrual is included in the Benefit ~~(provision) for~~from income taxes line) and ~~$24~~$31 million related to foreign currency translation, offset partially ~~offset~~ by $6 million of other income related to an indemnification from Marriott International for VAT penalties and interest.

~~Interest Expense~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Interest expense $ (37) $ (31) $ (6) (22%)

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Interest expense $ (112) $ (100) $ (12) (13%)

6749

Table of Contents

~~ILG Acquisition-Related~~Interest Expense

2021 First Quarter


	Three Months Ended
($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Interest expense	$	(43)	$	(33)	$	(10)	(29%)

Interest expense increased $10 million, including $8 million of higher interest expense associated with the 2025 Notes that were issued in the second quarter of 2020 and $5 million higher non-cash interest expense associated with the 2026 Convertible Notes that were issued in the first quarter of 2021; partially offset by $3 million of lower interest expense associated with various other debt facilities.

Transaction Costs

~~2020 Third~~2021 First Quarter


		Three Months Ended								Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		% Change	($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
ILG acquisition-related costs		$	(11)	$	(32)	$	21	64%
Transaction costs									Transaction costs	$	(19)	$	(21)	$	2	10%

In the first quarter of 2021, Transaction costs included $17 million of ILG acquisition and integration related costs and $2 million of costs associated with the acquisition of Welk Resorts that was completed subsequent to the end of the quarter.

In the first quarter of 2020, ~~First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
ILG acquisition-related costs $ (44) $ (94) $ 50 53%

Transaction costs included $21 million of ILG acquisition-related ~~costs include transaction costs, employee termination costs and integration~~ costs. Transaction costs represent costs related to the planning and execution of the ILG Acquisition, primarily for financial advisory, legal, and other professional service fees, as well as certain tax related accruals. Employee termination costs represent charges for employee severance, retention and other termination related benefits. Acquisition and integration costs primarily represent integration employee salaries and share-based compensation, fees paid to change management consultants and technology-related costs. As a result of the COVID-19 pandemic, we have scaled back spending on integration efforts.

Income Tax

~~2020 Third~~2021 First Quarter


		Three Months Ended								Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		Change		% Change	($ in millions)	March 31, 2021		March 31, 2020		Change		% Change
Benefit (provision) for income taxes		$	14	$	(10)	$	24	248%
Benefit from income taxes									Benefit from income taxes	$	11	$	58	$	(47)	(81%)

The change in the Benefit (provision) for income taxes is predominately attributable to benefits of the CARES Act and a pre-tax loss for the three months ended September 30, 2020 compared to pre-tax income for the three months ended September 30, 2019.

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Benefit (provision) for income taxes $ 91 $ (50) $ 141 281%

~~The increase in the Benefit (provision) for~~from income taxes is predominately attributable to a decrease in pre-tax loss and a ~~reduction~~release in provisions on uncertain tax benefits predominately related to a settlement with a taxing authority (for which an offset of $32 million relating to an indemnification asset from Marriott International is recorded in Losses and other expense, net), and benefits offor the ~~CARES Act.~~

~~Noncontrolling Interest~~

~~2020 Third Quarter~~

Three Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Net income attributable to noncontrolling interests $ (4) $ — $ (4) (1,483%)

~~Table of Contents~~

~~2020 First Three Quarters~~

Nine Months Ended
($ in millions) September 30, 2020 September 30, 2019 Change % Change
Net income attributable to noncontrolling interests $ (13) $ (1) $ (12) (877%)

~~Recent Accounting Pronouncements~~

See Footnote 2 “Significant Accounting Policies and Recent Accounting Standards” to our Financial Statements for a discussion of recently issued accounting pronouncements, including information on new accounting standards and the future adoption of such standards.three months ended March 31, 2020.

Liquidity and Capital Resources

Typically, our capital needs are supported by cash on hand ($~~660~~643 million at the end of the ~~third~~first quarter of ~~2020)~~2021), cash generated from operations, our ability to raise capital through securitizations in the ABS market, our ability to issue debt and, to the extent necessary, funds available under the Warehouse Credit Facility and the Revolving Corporate Credit Facility with a borrowing capacity of $600 million.

As a precautionary measure to provide additional liquidity for a sustained period, during the second quarter of 2020, we issued $500 million in aggregate principal amount of senior secured notes and we amended our Warehouse Credit Facility to temporarily increase the borrowing capacity by approximately $181 million, bringing the total capacity to approximately $531 million. During the third quarter of 2020, we terminated the additional $181 million capacity of the Warehouse Credit Facility.

We also entered into the Waiver to suspend the requirement to comply with the leverage covenant in our Revolving Corporate Credit Facility for up to four quarters, commencing with the fiscal quarter ending June 30, 2020. See Footnote 13 “Debt” to our Financial Statements for further information on the Waiver. In addition, during the second quarter of 2020, we repaid $596 million, the entire amount outstanding atAt March 31, ~~2020, on the Revolving Corporate Credit Facility.~~

We took proactive measures to help increase our liquidity position and preserve financial flexibility in light of the impact on global markets resulting from the COVID-19 pandemic. Measures currently in place include:

◦~~Reducing executive and senior leadership team salaries;~~

◦Furloughing, in the second quarter, approximately 65% of our associates and reducing work weeks by roughly 25%, on average, for our remaining associates. As of the end of the third quarter, approximately 45% of our associates remain on furlough or have a reduced work week or reduced pay.

◦Deferring inventory and other investments, substantially reducing other operating costs, and temporarily suspending share repurchases and dividends, all of which is expected to save up to $300 million of cash in 2020;

◦~~Approving a workforce reduction plan, which is currently expected to impact approximately 3,000 associates.~~

We began reopening our sales centers and allowing rentals / transient occupancy at our vacation ownership resorts in the second quarter of 2020 and have continued to do so to date. We believe these actions will enable us to generate additional revenue as we continue throughout 2020. However, even if we are required to close sales centers and limit rentals / transient occupancy at our resorts again, we believe we have adequate liquidity to fund our operations and debt service payments through at least 2021.

~~At September 30, 2020,~~2021, we had ~~$4.5~~$4.6 billion of total gross debt outstanding, which included ~~$1.8~~$1.4 billion of non-recourse debt associated with vacation ownership notes receivable securitizations, $1.1 billion of senior unsecured notes, ~~$0.9~~$0.8 billion of debt under our Corporate Credit Facility, ~~$500 million~~$0.8 billion of convertible notes, $0.5 billion of senior secured notes, ~~$230 million of Convertible Notes~~ and $9$7 million related to finance lease obligations.

At ~~September 30, 2020,~~March 31, 2021, we had ~~$751~~$776 million of completed real estate inventory on hand. In addition, we had ~~$173~~$291 million of completed vacation ownership units that have been classified as a component of Property and equipment until the time at which they are legally registered and held for sale as vacation ownership products.

~~Table of Contents~~

The following table summarizes the changes in cash, cash equivalents and restricted cash:


		Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Cash, cash equivalents and restricted cash provided by (used in):	Cash, cash equivalents and restricted cash provided by (used in):					Cash, cash equivalents and restricted cash provided by (used in):
Operating activities	Operating activities	$	158	$	180	Operating activities	$	(60)	$	(122)
Investing activities	Investing activities	(24)		1		Investing activities	(8)		(21)
Financing activities	Financing activities	195		(290)		Financing activities	255		468
Effect of change in exchange rates on cash, cash equivalents and restricted cash	Effect of change in exchange rates on cash, cash equivalents and restricted cash	(2)		—		Effect of change in exchange rates on cash, cash equivalents and restricted cash	(1)		(6)
Net change in cash, cash equivalents and restricted cash	Net change in cash, cash equivalents and restricted cash	$	327	$	(109)	Net change in cash, cash equivalents and restricted cash	$	186	$	319

Table of Contents

Cash from Operating Activities

Our primary sources of funds from operations are (1) cash sales and down payments on financed sales, (2) cash from our financing operations, including principal and interest payments received on outstanding vacation ownership notes receivable, (3) cash from fee-based membership, exchange and rental transactions and (4) net cash generated from our rental and resort management and other services operations. Outflows include spending for the development of new phases of existing resorts, the acquisition of additional inventory, enhancement of our inventory exchange network of resorts and related technology infrastructure and funding our working capital needs.

We minimize our working capital needs through cash management, strict credit-granting policies and disciplined collection efforts. Our working capital needs fluctuate throughout the year given the timing of annual maintenance fees on unsold inventory we pay to property owners’ associations and certain annual compensation-related outflows. In addition, our cash from operations varies due to the timing of our owners’ repayment of vacation ownership notes receivable, the closing or recording of sales contracts for vacation ownership products, financing propensity and cash outlays for inventory acquisition and development.

In the first ~~three quarters~~quarter of ~~2020,~~2021, we had ~~$158~~$60 million of cash ~~inflows~~outflows for operating activities, compared to ~~$180~~$122 million in the first ~~three quarters~~quarter of ~~2019.~~2020. Excluding the impact of changes in net ~~(loss) income~~loss and adjustments for non-cash items, ~~the change in cash flows from operations reflected lower~~severance and benefit payments related to cost management activities, and higher inventory spending, partially offset by higher operational ~~expenses combined with lower~~expense accruals and higher sales and ~~rentals~~rental deposits due to the partial recovery from the COVID-19 ~~pandemic, partially offset by lower inventory spending and higher collections of outstanding vacation ownership notes receivable.~~pandemic.

In addition to net ~~(loss) income~~loss and adjustments for non-cash items, the following operating activities are key drivers of our cash flow from operating activities:

Inventory Spending ~~(In~~In Excess ~~of) Less Than~~of Cost of Sales


		Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Inventory spending	Inventory spending	$	(88)	$	(201)	Inventory spending	$	(57)	$	(54)
Purchase of vacation ownership units for future transfer to inventory	Purchase of vacation ownership units for future transfer to inventory	(61)		—		Purchase of vacation ownership units for future transfer to inventory	(99)		(61)
Inventory costs	Inventory costs	86		211		Inventory costs	31		49
Inventory spending (in excess of) less than cost of sales		$	(63)	$	10
Inventory spending in excess of cost of sales						Inventory spending in excess of cost of sales	$	(125)	$	(66)

Our Vacation Ownership segment product offerings allow us to utilize our inventory efficiently. The majority of our sales are of points-based products, which permits us to sell vacation ownership products at most of our sales locations, including those where little or no weeks-based inventory remains available for sale. Because we do not need specific resort-based inventory at each sales location, we need to have only a few resorts under construction at any given time and can leverage successful sales locations at completed resorts. This allows us to maintain long-term sales locations and reduces the need to develop and staff on-site sales locations at smaller projects in the future. We believe our points-based programs enable us to align our inventory acquisitions with the pace of sales of vacation ownership products.

As part of our long-term strategy, we selectively pursue growth opportunities in our Vacation Ownership segment by targeting high-quality inventory that allows us to add desirable new destinations to our systems with new on-site sales locations through transactions that limit our up-front capital investment and allow us to purchase finished inventory closer to the time it is needed for sale. These capital efficient deal structures may consist of the development of new inventory, or the conversion of previously built units, by third parties just prior to sale.

~~Table of Contents~~

We measure our real estate inventory capital efficiency by comparing the cash outflow for real estate inventory spending (a cash item) to the amount of real estate inventory costs charged to expense on our Income Statements related to sale of vacation ownership products (a non-cash item).

Our spending for real estate inventory in the first ~~three quarters~~quarter of ~~2020~~2021 was higher than the amount of real estate inventory costs given the timing of payments to satisfy our remaining commitments to purchase vacation ownership ~~units.~~units and the slowdown in sales pace as a result of the COVID-19 pandemic. We entered into these commitments in prior periods as part of our capital efficient strategy to limit our up-front capital investment and purchase finished inventory closer to the time it is needed for sale. See Footnote 11 “Contingencies and Commitments” to our Financial Statements for additional information regarding our remaining commitments. ~~Given the impact of the COVID-19 pandemic, we significantly reduced our planned inventory spending beginning in the second quarter of 2020.~~

Through our existing vacation ownership interest repurchase program, we proactively buy back previously sold vacation ownership interests at lower costs than would be required to develop new inventory. By repurchasing inventory, we expect to be able to stabilize the future cost of vacation ownership products. However, given the impact of the COVID-19 pandemic, we have temporarily discontinued the majority of this repurchase activity.

Table of Contents

Vacation Ownership Notes Receivable Collections In Excess of ~~(Less Than)~~ Originations


		Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Vacation ownership notes receivable collections — non-securitized	Vacation ownership notes receivable collections — non-securitized	$	180	$	134	Vacation ownership notes receivable collections — non-securitized	$	42	$	88
Vacation ownership notes receivable collections — securitized	Vacation ownership notes receivable collections — securitized	307		328		Vacation ownership notes receivable collections — securitized	123		86
Vacation ownership notes receivable originations	Vacation ownership notes receivable originations	(265)		(681)		Vacation ownership notes receivable originations	(108)		(174)
Vacation ownership notes receivable collections in excess of (less than) originations		$	222	$	(219)
Vacation ownership notes receivable collections in excess of originations						Vacation ownership notes receivable collections in excess of originations	$	57	$	—

Vacation ownership notes receivable collections include principal from non-securitized and securitized vacation ownership notes receivable. Vacation ownership notes receivable collections ~~increased~~decreased during the first ~~three quarters~~quarter of ~~2020,~~2021, as compared to the first ~~three quarters~~quarter of ~~2019,~~2020, due to ~~an increase~~a decrease in the portfolio of outstanding vacation ownership notes receivable.Vacation ownership notes receivable originations in the first ~~three quarters~~quarter of ~~2020~~2021 decreased due to lower sales in the first ~~three quarters~~quarter of ~~2020~~2021 due to the COVID-19 pandemic and a lower financing propensity. Financing propensity declined to 5146 percent for the first ~~three quarters~~quarter of ~~2020~~2021 compared to 6357 percent for the first ~~three quarters~~quarter of ~~2019~~2020 due to a higher percentage of sales during this period to existing owners, who tend to have a lower financing propensity. Going forward, we expect to shift back to an increased focus on first-time buyers, which should increase propensity and increase interest income as ~~a result~~new originations of vacation ownership notes receivable outpace the ~~various sales programs that incented cash purchases over financed purchases~~decline in ~~the quarter, in response to the COVID-19 pandemic.~~principal of existing vacation ownership notes receivable.

Cash from Investing Activities


		Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Capital expenditures for property and equipment (excluding inventory)	Capital expenditures for property and equipment (excluding inventory)	$	(36)	$	(32)	Capital expenditures for property and equipment (excluding inventory)	$	(7)	$	(17)
Proceeds from collection of notes receivable		—		38

Purchase of company owned life insurance	Purchase of company owned life insurance	(3)		(5)		Purchase of company owned life insurance	(1)		(4)
Dispositions, net		15		—
Net cash, cash equivalents and restricted cash (used in) provided by investing activities		$	(24)	$	1

Net cash, cash equivalents and restricted cash used in investing activities						Net cash, cash equivalents and restricted cash used in investing activities	$	(8)	$	(21)

Capital Expenditures for Property and Equipment

Capital expenditures for property and equipment relate to spending for technology development, buildings and equipment used at sales locations and ancillary offerings, such as food and beverage offerings, at locations where such offerings are provided. Additionally, it includes spending related to maintenance of buildings and equipment used in common areas at some of our resorts.

In the first ~~three quarters~~quarter of ~~2020,~~2021, capital expenditures for property and equipment of ~~$36~~$7 million included ~~$33~~$5 million to support business operations (including ~~$21~~$3 million for ancillary and other operations assets and ~~$12~~$2 million for sales locations) and $3$2 million for technology spending. Given the impact of the COVID-19 pandemic, we significantly reduced our ~~planned~~ spending for property and equipment beginning ~~with~~in the second quarter of 2020. However, during the first quarter of 2021, we began to add back business critical spending with long term strategic impacts to our operations.

In the first ~~three quarters~~quarter of ~~2019,~~2020, capital expenditures for property and equipment of ~~$32~~$17 million included ~~$19~~$14 million to support business operations (including $9 million for ancillary and other operations assets and ~~$10~~$5 million for sales locations) and ~~$13~~$3 million for technology spending.

~~Table of Contents~~

~~Proceeds from Collection of Notes Receivable~~

During the first three quarters of 2019, we collected $23 million of notes receivable related to the disposition of our interest in VRI Europe in the fourth quarter of 2018. In addition, we collected a $15 million note receivable acquired in the ILG Acquisition.

Purchase of Company Owned Life Insurance

To support our ability to meet a portion of our obligations under the Marriott Vacations Worldwide Corporation Deferred Compensation Plan (the “Deferred Compensation Plan”), we acquired company owned insurance policies on the lives of certain participants in the Deferred Compensation Plan, the proceeds of which are intended to be aligned with the investment alternatives elected by plan participants. We paid $3$1 million to acquire these policies during the first ~~three quarters~~quarter of ~~2020 and $5~~2021 but we paid $4 million during the first ~~three quarters~~quarter of ~~2019.~~2020.

~~Dispositions, net~~

~~Dispositions~~

Table of $15 million during the first three quarters of 2020 related to the disposition of excess land parcels in Orlando, Florida and Steamboat Springs, Colorado as part of our strategic decision to reduce holdings in markets where we have excess supply. See discussion included in Footnote 3 “Acquisitions and Dispositions” to our Financial Statements for additional information.Contents

~~We did not have any significant dispositions of property and assets during the first three quarters of 2019.~~

Cash from Financing Activities


		Nine Months Ended					Three Months Ended
($ in millions)	($ in millions)	September 30, 2020		September 30, 2019		($ in millions)	March 31, 2021		March 31, 2020
Borrowings from securitization transactions	Borrowings from securitization transactions	$	690	$	631	Borrowings from securitization transactions	$	—	$	202
Repayment of debt related to securitization transactions	Repayment of debt related to securitization transactions	(793)		(673)		Repayment of debt related to securitization transactions	(159)		(148)
Proceeds from debt	Proceeds from debt	1,166		495		Proceeds from debt	561		666
Repayments of debt	Repayments of debt	(703)		(308)		Repayments of debt	(100)		(102)
Purchase of convertible note hedges						Purchase of convertible note hedges	(100)		—
Proceeds from issuance of warrants						Proceeds from issuance of warrants	70		—
Finance lease payment	Finance lease payment	(10)		(11)		Finance lease payment	—		(9)
Debt issuance costs	Debt issuance costs	(14)		(11)		Debt issuance costs	(2)		—
Repurchase of common stock	Repurchase of common stock	(82)		(342)		Repurchase of common stock	—		(82)
Payment of dividends	Payment of dividends	(45)		(61)		Payment of dividends	—		(45)
Payment of withholding taxes on vesting of restricted stock units	Payment of withholding taxes on vesting of restricted stock units	(14)		(11)		Payment of withholding taxes on vesting of restricted stock units	(15)		(14)
Other, net		—		1
Net cash, cash equivalents and restricted cash provided by (used in) financing activities		$	195	$	(290)

Net cash, cash equivalents and restricted cash provided by financing activities						Net cash, cash equivalents and restricted cash provided by financing activities	$	255	$	468

Borrowings from / Repayment of Debt Related to Securitization Transactions

We reflect proceeds from securitizations of vacation ownership notes receivable, including draw downs on the Warehouse Credit Facility, as “Borrowings from securitization transactions.” We reflect repayments of bonds associated with vacation ownership notes receivable securitizations and repayments on the Warehouse Credit Facility (including vacation ownership notes receivable repurchases) as “Repayment of debt related to securitization transactions.”

As of ~~September 30, 2020, $62~~March 31, 2021, $240 million of gross vacation ownership notes receivable were eligible for securitization.

During the first three quarters of 2020, we securitized vacation ownership notes receivable under our Warehouse Credit Facility. The total carrying amount of the vacation ownership notes receivable securitized was $372 million. The average advance rate was 85 percent, which resulted in total gross proceeds of $315 million. Total net proceeds were $313 million due to the funding of reserve accounts of $2 million.

~~Table of Contents~~

During the third quarter of 2020, we completed the securitization of a pool of $383 million of vacation ownership notes receivable. In connection with the securitization, investors purchased in a private placement $375 million in vacation ownership loan backed notes from the 2020-1 LLC. Four classes of vacation ownership loan backed notes were issued by the 2020-1 LLC: $238 million of Class A Notes, $72 million of Class B Notes, $44 million of Class C Notes, and $21 million of Class D Notes. The Class A Notes have an interest rate of 1.74 percent, the Class B Notes have an interest rate of 2.73 percent, the Class C Notes have an interest rate of 4.21 percent, and the Class D Notes have an interest rate of 7.14 percent, for an overall weighted average interest rate of 2.53 percent. Of the $375 million in proceeds from the transaction, $300 million was used to repay all outstanding amounts previously drawn under the Warehouse Credit Facility, $7 million was used to pay transaction expenses and fund required reserves, and the remainder will be used for general corporate purposes.

During the second quarter of 2019, we completed the securitization of a pool of $459 million of vacation ownership notes receivable. In connection with the securitization, investors purchased $450 million in vacation ownership loan backed notes from the 2019-1 LLC in a private placement. Three classes of vacation ownership loan backed notes were issued by the 2019-1 LLC: $350 million of Class A Notes, $67 million of Class B Notes, and $33 million of Class C Notes. The Class A Notes have an interest rate of 2.89 percent, the Class B Notes have an interest rate of 3.00 percent, and the Class C Notes have an interest rate of 3.33 percent, for an overall weighted average interest rate of 2.94 percent.

During the first three quarters of 2019, we also securitized vacation ownership notes receivable under our Warehouse Credit Facility. The carrying amount of the vacation ownership notes receivable securitized was $213 million. The advance rate was 85 percent, which resulted in gross proceeds of $181 million. Net proceeds were $180 million due to the funding of reserve accounts of $1 million.

Proceeds from / Repayments of Debt

Borrowings from / Repayment of Corporate Credit Facility

During the first ~~three quarters~~quarter of 2021, we repaid $100 million of the amount outstanding under the Term Loan, which is part of our Corporate Credit Facility. We had no borrowings or repayments under our Revolving Corporate Credit Facility during the first quarter of 2021 and also had no amounts outstanding as of March 31, 2021.

During the first quarter of 2020, we borrowed ~~an additional~~ $666 million under our Revolving Corporate Credit Facility to facilitate the funding of our short-term working capital needs and to increase our cash position and preserve financial flexibility in light of the impact on global markets resulting from the COVID-19 pandemic. We later repaid ~~$696~~$100 million during the first ~~three quarters~~quarter of 2020 and had ~~no amounts~~$596 million outstanding as of ~~September 30,~~March 31, 2020. During the first ~~three quarters~~quarter of 2020, we also repaid ~~$7 million of the amount outstanding under the Term Loan, which is part of our Corporate Credit Facility.~~

In the second quarter of 2020, we issued the 2025 Notes, as discussed in Footnote 13 “Debt” to our Financial Statements. The 2025 Notes are pari passu with and secured by the same collateral as our Corporate Credit Facility. After deducting offering expenses and the underwriting discount, we received net proceeds of approximately $493 million from the offering of the 2025 Notes, which we used to repay all amounts outstanding at that time on our Revolving Corporate Credit Facility.

During the first three quarters of 2019, we borrowed $495 million under our Revolving Corporate Credit Facility to facilitate the funding of our short-term working capital needs, $270 million of which was repaid during the first three quarters of 2019, and we had $225 million outstanding as of September 30, 2019. During the first three quarters of 2019, we also repaid $7$2 million of the amount outstanding under the Term Loan.

See Footnote 13 “Debt” to our Financial Statements for additional information regarding our Corporate Credit Facility that includes our Revolving Corporate Credit Facility and the Term Loan.

Proceeds from Convertible Notes

During the first quarter of 2021, we issued $575 million of convertible notes, the 2026 Convertible Notes, as discussed further in Footnote 13 “Debt” to our Financial Statements. We received net proceeds from the offering of approximately $530 million after adjusting for debt issuance costs, including the discount to the initial purchasers, the cost of the 2026 Convertible Note Hedges, and proceeds from the 2026 Warrants. We used, or expect to use, the net proceeds from the 2026 Convertible Notes to (i) complete the acquisition of Welk Resorts, (ii) repay a portion of our term loan and (iii) in each case, pay transaction expenses and other fees in connection therewith, and to the extent of any remaining proceeds, for other general corporate purposes.

Purchase of Convertible Note Hedges / Proceeds from Issuance of Warrants

In connection with the issuance of the 2026 Convertible Notes, we entered into the 2026 Convertible Note Hedges with respect to our common stock with certain counterparties, covering a total of 3.4 million shares of our common stock at a cost of $100 million. Concurrently with the entry into the 2026 Convertible Note Hedges, we separately entered into the 2026 Warrants, whereby we sold to the counterparties to the 2026 Convertible Note Hedges warrants to acquire, collectively, subject to anti-dilution adjustments, approximately 3.4 million shares of our common stock at an initial strike price of $213.76 per share. We received aggregate proceeds of $70 million from the sale of the 2026 Warrants to the counterparties.

Table of Contents

See Footnote 13 “Debt” to our Financial Statements for additional information regarding the issuance of the 2026 Convertible Notes, including the 2026 Convertible Note Hedges and the 2026 Warrants.

As of March 31, 2021, no 2026 Convertible Note Hedges or 2026 Warrants have been exercised.

Finance Lease Payment

During the first ~~three quarters~~quarter of 2020, in conjunction with the acquisition of the 57 completed vacation ownership units at our Marriott Vacation Club Pulse, New York City property, we made finance lease payments of $7 million related to the purchase of the accompanying ancillary and office space. Additionally, we paid $3$2 million related to our finance lease obligations for technology and business operations equipment.

During the first three quarters of 2019, in conjunction with the acquisition of the 78 completed vacation ownership units at our Marriott Vacation Club Pulse, San Francisco property, we acquired the accompanying sales gallery for $10 million.

Debt Issuance Costs

During the first ~~three quarters~~quarter of ~~2020,~~2021, we paid ~~$14~~$2 million of debt issuance costs, which included $7$1 million associated with the ~~2025~~2026 Convertible Notes ~~$5 million associated with the 2020-1 vacation ownership notes receivable securitization, $1 million associated with the Waiver~~ and $1 million associated with the ~~amendment~~extension of ~~our Warehouse Credit Facility.~~

~~Table of Contents~~

~~During~~ the ~~first three quarters of 2019, we paid $11 million of debt issuance costs, which included $6 million~~Waiver associated with the ~~2019-1 vacation ownership notes receivable securitization and $5 million associated with the issuance of the 2028 Notes on October 1, 2019, subsequent to the third quarter of 2019.~~

~~Repayment of Other Debt~~

During the first three quarters of 2019, we paid the remaining balance of $31 million on the non-interest bearing note payable related to the acquisition of 112 completed vacation ownership units located on the Big Island of Hawaii in 2017.

~~Share Repurchase Program~~

~~The following table summarizes share repurchase activity under our current share repurchase program:~~

See Footnote 14 “Shareholders' Equity” to our Financial Statements for further information related to our share repurchase program. Due to the impact of the COVID-19 pandemic, we temporarily suspended repurchasing shares of our common stock. Future share repurchases will be subject to the restrictions imposed under the Waiver.Revolving Corporate Credit Facility.

Dividends

~~We distributed cash dividends to holders of common stock during the first three quarters of 2020 as follows:~~

~~Declaration Date~~

~~Shareholder Record Date~~

~~Distribution Date~~

~~Dividend per Share~~

~~December 9, 2019~~

~~December 23, 2019~~

~~January 6, 2020~~

~~$0.54~~

~~February 14, 2020~~

~~February 27, 2020~~

~~March 12, 2020~~

~~$0.54~~

Given the impact of the COVID-19 pandemic, we have temporarily suspended cash dividends. In addition, our Corporate Credit Facility and the indentures governing our senior notes contain restrictions on our ability to pay dividends. Future dividend payments will also be subject to both the restrictions imposed under the Waiver and Board approval, which will depend on our financial condition, results of operations and capital requirements, as well as applicable law, regulatory and contractual constraints, industry practice and other business considerations that our Board of Directors considers relevant. The payment of certain cash dividends may also result in an adjustment to the conversion rate of ~~the Convertible Notes~~our convertible notes in a manner adverse to us. Accordingly, there can be no assurance that we will pay dividends in the future at the same rate or at all.

7454

Supplemental Guarantor Information

The 2026 Notes and 2028 Notes are guaranteed by MVWC, Marriott Ownership Resorts, Inc. (“MORI”), and certain other subsidiaries whose voting securities are wholly owned directly or indirectly by MORI (such subsidiaries collectively, the “Senior Notes Guarantors”). These guarantees are full and unconditional and joint and several. The guarantees of the Senior Notes Guarantors are subject to release in limited circumstances only upon the occurrence of certain customary conditions.

The following tables present consolidating financial information as of ~~September 30, 2020~~March 31, 2021 and for the ~~nine~~three months ended ~~September 30, 2020~~March 31, 2021 for MVWC and MORI on a stand-alone basis (collectively, the “Issuers”), the Senior Notes Guarantors, the combined non-guarantor subsidiaries of MVW, and MVW on a consolidated basis.

Condensed Consolidating Balance Sheet


		As of September 30, 2020																As of March 31, 2021
		Issuers				Senior Notes Guarantors				Non-Guarantor Subsidiaries				Total Eliminations					MVW Consolidated				Issuers										Senior Notes Guarantors		Non-Guarantor Subsidiaries				Total Eliminations				MVW Consolidated
($ in millions)	($ in millions)	MVWC		MORI								($ in millions)	MVWC									MORI
Cash and cash equivalents	Cash and cash equivalents	$	65	$	428			$	70							$	97				$	—			$	660	Cash and cash equivalents		$	—	$	489					$	43			$	111			$	—	$	643
Restricted cash	Restricted cash	—		18		20				330				—					368			Restricted cash	152				19							36		328				—				535
Accounts receivable, net	Accounts receivable, net	72		46		57				110				(13)					272			Accounts receivable, net	7				124						49		46				(7)				219
Vacation ownership notes receivable, net	Vacation ownership notes receivable, net	—		101		96				1,716				—					1,913			Vacation ownership notes receivable, net	—				214						150		1,405				—				1,769
Inventory	Inventory	—		296		369				96				—					761			Inventory	—				290						379		116				—				785
Property and equipment	Property and equipment	—		219		347				243				—					809			Property and equipment	—				208						446		233				—				887
Goodwill	Goodwill	—		—		2,817				—				—					2,817			Goodwill	—				—						2,817		—				—				2,817
Intangibles, net	Intangibles, net	—		—		907				56				—					963			Intangibles, net	—				—						881		57				—				938

Investments in subsidiaries	Investments in subsidiaries	2,725		4,362		—				—				(7,087)					—			Investments in subsidiaries	3,215				4,450						—		—				(7,665)				—
Other	Other	45		104		207				138				(46)					448			Other	56				112						295		162				(31)				594
Total assets	Total assets	$	2,907	$	5,574	$	4,890			$	2,786			$	(7,146)				$	9,011		Total assets	$	3,430			$	5,906					$	5,096	$	2,458			$	(7,703)			$	9,187

Accounts payable	Accounts payable	$	35	$	42	$	44			$	23			$	(1)				$	143		Accounts payable	$	57			$	11					$	53	$	38			$	—			$	159
Advance deposits	Advance deposits	—		73		59				22				—					154			Advance deposits	—				79						65		23				—				167
Accrued liabilities	Accrued liabilities	—		77		155				99				(11)					320			Accrued liabilities	—				97						162		94				(8)				345
Deferred revenue	Deferred revenue	—		6		148				338				(4)					488			Deferred revenue	—				10						195		334				(15)				524
Payroll and benefits liability	Payroll and benefits liability	1		112		55				17				—					185			Payroll and benefits liability	—				89						74		25				—				188
Deferred compensation liability	Deferred compensation liability	—		96		20				1				—					117			Deferred compensation liability	—				100						22		2				—				124
Securitized debt, net	Securitized debt, net	—		—		—				1,769				(18)					1,751			Securitized debt, net	—				—						—		1,446				(15)				1,431
Debt, net	Debt, net	213		2,465		1				1				—					2,680			Debt, net	659				2,364						1		1				—				3,025

Other	Other	—		43		118				23				—					184			Other	—				32						114		54				—				200
Deferred taxes	Deferred taxes	—		111		175				20				—					306			Deferred taxes	5				106						145		30				—				286
MVW shareholders' equity	MVW shareholders' equity	2,658		2,549		4,115				448				(7,112)					2,658			MVW shareholders' equity	2,709				3,018						4,265		382				(7,665)				2,709
Noncontrolling interests	Noncontrolling interests	—		—		—				25				—					25			Noncontrolling interests	—				—						—		29				—				29
Total liabilities and equity	Total liabilities and equity	$	2,907	$	5,574	$	4,890			$	2,786			$	(7,146)				$	9,011		Total liabilities and equity	$	3,430			$	5,906					$	5,096	$	2,458			$	(7,703)			$	9,187

7555


		As of December 31, 2019																As of December 31, 2020
		Issuers				Senior Notes Guarantors			Non-Guarantor Subsidiaries			Total Eliminations					MVW Consolidated				Issuers									Senior Notes Guarantors				Non-Guarantor Subsidiaries				Total Eliminations		MVW Consolidated
($ in millions)	($ in millions)	MVWC		MORI										($ in millions)		MVWC						MORI				Senior Notes Guarantors		Non-Guarantor Subsidiaries	Total Eliminations				MVW Consolidated
Cash and cash equivalents	Cash and cash equivalents	$	—	$	84		$	65				$	138					$	—				$	287	Cash and cash equivalents						$	25				$	347				$	50	$	102		$	—	$	524
Restricted cash	Restricted cash	—		21			57			336				—					414			Restricted cash	—				19							72				377		—					468
Accounts receivable, net	Accounts receivable, net	73		77			81			96				(4)					323			Accounts receivable, net	44				59							121				57		(5)					276
Vacation ownership notes receivable, net	Vacation ownership notes receivable, net	—		149			255			1,829				—					2,233			Vacation ownership notes receivable, net	—				164							116				1,560		—					1,840
Inventory	Inventory	—		295			440			124				—					859			Inventory	—				276							383				100		—					759
Property and equipment	Property and equipment	—		213			259			246				—					718			Property and equipment	—				213							341				237		—					791
Goodwill	Goodwill	—		—			2,892			—				—					2,892			Goodwill	—				—							2,817				—		—					2,817
Intangibles, net	Intangibles, net	—		—			966			61				—					1,027			Intangibles, net	—				—							894				58		—					952

Investments in subsidiaries	Investments in subsidiaries	3,193		4,729			—			—				(7,922)					—			Investments in subsidiaries	2,775				4,384							—				—		(7,159)					—
Other	Other	39		91			232			134				(35)					461			Other	54				115							214				133		(45)					471
Total assets	Total assets	$	3,305	$	5,659		$	5,247		$	2,964			$	(7,961)				$	9,214		Total assets	$	2,898			$	5,577						$	5,008			$	2,624	$	(7,209)				$	8,898

Accounts payable	Accounts payable	$	66	$	92		$	117		$	12			$	(1)				$	286		Accounts payable	$	29			$	29						$	145			$	6	$	—				$	209
Advance deposits	Advance deposits	—		75			88			24				—					187			Advance deposits	—				70							57				20		—					147
Accrued liabilities	Accrued liabilities	4		104			195			106				(12)					397			Accrued liabilities	1				99							157				99		(7)					349
Deferred revenue	Deferred revenue	—		5			92			337				(1)					433			Deferred revenue	—				8							126				355		(1)					488
Payroll and benefits liability	Payroll and benefits liability	5		97			62			22				—					186			Payroll and benefits liability	1				81							55				20		—					157
Deferred compensation liability	Deferred compensation liability	—		93			16			1				—					110			Deferred compensation liability	—				104							22				1		—					127
Securitized debt, net	Securitized debt, net	—		—			—			1,871				—					1,871			Securitized debt, net	—				—							—				1,604		(16)					1,588
Debt, net	Debt, net	207		2,002			7			—				—					2,216			Debt, net	215				2,464							—				1		—					2,680

Other	Other	4		36			138			19				—					197			Other	1				39							130				27		—					197
Deferred taxes	Deferred taxes	—		108			162			30				—					300			Deferred taxes	—				103							143				28		—					274

MVW shareholders' equity	MVW shareholders' equity	3,019		3,047			4,370			530				(7,947)					3,019			MVW shareholders' equity	2,651				2,580							4,173				432		(7,185)					2,651
Noncontrolling interests	Noncontrolling interests	—		—			—			12				—					12			Noncontrolling interests	—				—							—				31		—					31
Total liabilities and equity	Total liabilities and equity	$	3,305	$	5,659		$	5,247		$	2,964			$	(7,961)				$	9,214		Total liabilities and equity	$	2,898			$	5,577						$	5,008			$	2,624	$	(7,209)				$	8,898

Condensed Consolidating Statements of Income


		Nine Months Ended September 30, 2020														Three Months Ended March 31, 2021
		Issuers				Senior Notes Guarantors		Non-Guarantor Subsidiaries				Total Eliminations					MVW Consolidated			Issuers								Senior Notes Guarantors				Non-Guarantor Subsidiaries				Total Eliminations				MVW Consolidated
($ in millions)	($ in millions)	MVWC		MORI										($ in millions)		MVWC					MORI
Revenues	Revenues	$	—	$	265	$	1,320			$	577			$	(23)					$	2,139	Revenues	$	—		$	98				$	472			$	197			$	(8)			$	759
Expenses	Expenses	(13)		(486)		(1,493)		(486)				23					(2,455)		Expenses	(8)				(181)						(454)				(160)				8				(795)
Benefit (provision) for income taxes	Benefit (provision) for income taxes	3		43		55		(10)				—					91		Benefit (provision) for income taxes	5				50				(11)				(33)				—				11
Equity in net (loss) income of subsidiaries	Equity in net (loss) income of subsidiaries	(228)		(15)		—		—				243					—		Equity in net (loss) income of subsidiaries	(25)				18				—				—				7				—
Net income (loss)		(238)		(193)		(118)		81				243					(225)
Net income attributable to noncontrolling interests		—		—		—		(13)				—					(13)
Net income (loss) attributable to common shareholders		$	(238)	$	(193)	$	(118)	$	68			$	243				$	(238)
Net (loss) income																			Net (loss) income	(28)				(15)				7				4				7				(25)
Net loss attributable to noncontrolling interests																			Net loss attributable to noncontrolling interests	—				—				—				(3)				—				(3)
Net (loss) income attributable to common shareholders																			Net (loss) income attributable to common shareholders	$	(28)			$	(15)			$	7			$	1			$	7			$	(28)

7656

Table of Contents

Contractual Obligations and Off-Balance Sheet Arrangements

The following table summarizes our contractual obligations as of ~~September 30, 2020:~~March 31, 2021:


				Payments Due by Period											Payments Due by Period
($ in millions)	($ in millions)	Total		Remainder of 2020		Years 2021 - 2022		Years 2023 - 2024		Thereafter		($ in millions)	Total		Remainder of 2021		Years 2022 - 2023		Years 2024 - 2025		Thereafter
Contractual Obligations	Contractual Obligations											Contractual Obligations
Debt(1)	Debt(1)	$	5,451	$	84	$	966	$	712	$	3,689	Debt(1)	$	5,478	$	237	$	874	$	1,876	$	2,491
Purchase obligations(2)	Purchase obligations(2)	432		29		346		54		3		Purchase obligations(2)	295		158		126		11		—
Operating lease obligations	Operating lease obligations	244		8		48		38		150		Operating lease obligations	231		19		42		35		135
Finance lease obligations(3)	Finance lease obligations(3)	9		1		6		1		1		Finance lease obligations(3)	8		3		4		1		—
Other long-term obligations(4)	Other long-term obligations(4)	34		7		18		5		4		Other long-term obligations(4)	21		10		6		3		2
Total contractual obligations	Total contractual obligations	$	6,170	$	129	$	1,384	$	810	$	3,847	Total contractual obligations	$	6,033	$	427	$	1,052	$	1,926	$	2,628

_________________________

(1)Includes principal as well as interest payments and excludes unamortized debt discount and issuance costs.

(2)Arrangements are considered purchase obligations if a contract specifies all significant terms, including fixed or minimum quantities to be purchased, a pricing structure, and approximate timing of the transaction. Amounts reflected represent expected funding under such contracts. Amounts reflected on the consolidated balance sheet as accounts payable and accrued liabilities are excluded from the table above.

(3)Includes interest.

(4)Primarily relates to future guaranteed purchases of rental inventory, operational support services, marketing related benefits, membership fulfillment benefits, and other commitments.

In the normal course of our resort management business, we enter into purchase commitments on behalf of property owners’ associations to manage the daily operating needs of our resorts. Since we are reimbursed for these commitments from the cash flows of the resorts, these obligations have minimal impact on our net income and cash flow.

Leases That Have Not Yet Commenced

During the first quarter of 2020, we entered into a finance lease arrangement for a new corporate office building in Orlando, Florida. The new Orlando corporate office building is currently expected to be completed in 2023, at which time the lease term will commence and a right-of-use asset and corresponding liability will be recorded on our balance sheet. The initial lease term is approximately 16 years with total lease payments of $129 million for the aforementioned period. See Footnote 11 “Contingencies and Commitments” to our Financial Statements for additional information on this lease, including additional arrangements made as a result of the COVID-19 pandemic.

Recent Accounting Pronouncements

Critical Accounting Policies and Estimates

Our preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect reported amounts and related disclosures. We have discussed those policies and estimates that we believe are critical and require the use of complex judgment in their application in our most recent Annual Report on Form 10-K. Since the date of our most recent Annual Report on Form 10-K, there have been no material changes to our critical accounting policies or the methodologies or assumptions we apply under ~~them, except those resulting from~~ them.

~~Accounting for acquired vacation ownership notes receivable~~, which is discussed in Footnote 2 “Significant Accounting Policies and Recent Accounting Standards” and Footnote 6 “Vacation Ownership Notes Receivable” to our interim consolidated financial statements presented in Part 1, Item 1Table of ~~this Quarterly Report on Form 10-Q.~~Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Our exposure to market risk has not changed materially from that disclosed in Part I, Item 7A of our Annual Report on Form 10-K for the year ended December 31, ~~2019.~~2020, other than as set forth below.

During the first quarter of 2021, we issued $575 million of 2026 Convertible Notes. Holders may convert the 2026 Convertible Notes prior to maturity upon the occurrence of certain circumstances. Upon conversion, holders of the 2026 Convertible Notes will receive cash, shares of our common stock, or a combination of cash and shares of our common stock, at our election.

Concurrently with the issuance of the 2026 Convertible Notes, we entered into convertible note hedges and warrants as discussed further in Footnote 13 “Debt” to these Financial Statements. Taken together, these separate transactions were intended to reduce the potential economic dilution to our common stock from the conversion of the 2026 Convertible Notes.

The 2026 Convertible Notes have a fixed annual interest rate of 0.00 percent and, therefore, we do not have economic interest rate exposure on our 2026 Convertible Notes. However, the fair market value of the 2026 Convertible Notes is exposed to interest rate risk. Generally, the fair market value of the 2026 Convertible Notes will increase as interest rates fall and decrease as interest rates rise. In addition, the fair market value of the 2026 Convertible Notes is affected by our stock price and will increase as our stock price increases and decrease as our stock price decreases. The net carrying value of the 2026 Convertible Notes was $442 million as of March 31, 2021. This represents the liability component of the principal balance of the 2026 Convertible Notes, net of unamortized debt discount and issuance costs, as of March 31, 2021. The total estimated fair market value of the 2026 Convertible Notes was $684 million as of March 31, 2021, and the fair market value was determined based on the quoted market price of the 2026 Convertible Notes in an over-the-counter market as of the last day of trading for the quarter ended March 31, 2021. For further information see Footnote 7 “Financial Instruments” and Footnote 13 “Debt” to these Financial Statements.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

As of the end of the period covered by this Quarterly Report on Form 10-Q, we evaluated, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, the effectiveness of the design and operation of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), and management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which by their nature, can provide only reasonable assurance about management’s control objectives. Our disclosure controls and procedures have been designed to provide reasonable assurance of achieving the desired control objectives. However, you should note that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and we cannot assure you that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote. Based upon the foregoing evaluation, our Chief Executive Officer and Chief Financial Officer concluded that as of ~~September 30, 2020,~~March 31, 2021, our disclosure controls and procedures were effective and operating to provide reasonable assurance that we record, process, summarize and report the information we are required to disclose in the reports that we file or submit under the Exchange Act within the time periods specified in the rules and forms of the SEC, and to provide reasonable assurance that we accumulate and

~~Table of Contents~~

communicate such information to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions about required disclosure.

Changes in Internal Control Over Financial Reporting

~~We made~~There were no changes in our internal control over financial reporting during the ~~third quarter of 2020~~period covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting other than changes in control over financial reporting to integrate the business we acquired in the ILG Acquisition. As previously disclosed, during the first quarter of 2020, we implemented a new enterprise-wide human resources information system and we transitioned the U.S.-based Legacy-ILG associates to our U.S. payroll service provider. Subsequent to the end of the period covered by this Quarterly Report on Form 10-Q, we replaced our U.S. payroll service provider with new functionality provided by our enterprise-wide human resources information system supported by internal processes.reporting.

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

Currently, and from time to time, we are subject to claims in legal proceedings arising in the normal course of business, including, among others, the legal actions discussed in Footnote 11 “Contingencies and Commitments” to our Financial Statements. While management presently believes that the ultimate outcome of these proceedings, individually and in the aggregate, will not materially harm our financial position, cash flows, or overall trends in results of operations, legal proceedings are inherently uncertain, and unfavorable rulings could, individually or in aggregate, have a material adverse effect on our business, financial condition, or operating results.

Table of Contents

Item 1A. Risk Factors

There have been no material changes from the risk factors disclosed in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, ~~2019~~2020 (the ~~“2019~~“2020 Annual Report”), other than as disclosed in our Current Report on Form 8-K filed on May 6, 2020, our Quarterly Report on Form 10-Q filed on May 22, 2020, and our Quarterly Report on Form 10-Q filed on August 5, 2020.. The COVID-19 pandemic has heightened, and in some cases, manifested, certain of the risks we normally face in our business, including those disclosed in the ~~2019~~2020 Annual Report, as updated by the risk factors disclosed in our Current Report on Form 8-K filed on May 6, 2020, our Quarterly Report on Form 10-Q filed on May 22, 2020, and our Quarterly Report on Form 10-Q filed on August 5, 2020.Report.

~~Item 2. Unregistered Sales of Equity Securities and Use of Proceeds~~

~~Issuer Purchases of Equity Securities~~

Due to the impact of the COVID-19 pandemic, we temporarily suspended repurchasing shares of our common stock in April 2020. Any further share repurchases will be subject to the restrictions imposed under the Waiver.

~~Period~~

~~Total Number of Shares Purchased~~

Average
Price Paid per Share

~~Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1)~~

~~Maximum Number of Shares That May Yet Be Purchased Under the Plans or Programs(1)~~

~~July 1, 2020 – July 31, 2020~~

—

$—

—

~~1,924,968~~

~~August 1, 2020 – August 31, 2020~~

—

$—

—

~~1,924,968~~

~~September 1, 2020 – September 30, 2020~~

—

$—

—

~~1,924,968~~

~~Total~~

—

$—

—

~~1,924,968~~

~~_________________________~~

~~(1)~~On July 30, 2019, our Board of Directors authorized the extension of the duration of our existing share repurchase program to December 31, 2020, as well as the repurchase of up to 4.5 million additional shares of our common stock. As of September 30, 2020, our Board of Directors had authorized the repurchase of an aggregate of up to 19.4 million shares of our common stock under the share repurchase program since the initiation of the program in October 2013.

~~Table of Contents~~

Item 6. Exhibits

All documents referenced below are being filed as a part of this Quarterly Report on Form 10-Q, unless otherwise noted.

Exhibit Number Description Filed
Herewith Incorporation By Reference From
Form Exhibit Date Filed
2.1
Agreement and Plan of Merger, dated as of April 30, 2018, by and among Marriott Vacations Worldwide Corporation, ILG, Inc., Ignite Holdco, Inc., Ignite Holdco Subsidiary, Inc., Volt Merger Sub, Inc., and Volt Merger Sub LLC* 8-K 2.1 5/1/2018
3.1
Restated Certificate of Incorporation of Marriott Vacations Worldwide Corporation 8-K 3.1 11/22/2011
3.2
Restated Bylaws of Marriott Vacations Worldwide Corporation 8-K 3.2 11/22/2011
4.1
Form of certificate representing shares of common stock, par value $0.01 per share, of Marriott Vacations Worldwide Corporation 10 4.1 10/14/2011
4.2
Indenture between Marriott Vacations Worldwide Corporation and The Bank of New York Mellon Trust Company, N.A., as trustee, dated September 25, 2017 10-Q 4.1 11/2/2017
4.3
Form of 1.50% Convertible Senior Note due 2022 (included as Exhibit A to Exhibit 4.2 above) 10-Q 4.1 11/2/2017
4.4
Indenture, dated as of August 23, 2018, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and the Bank of New York Mellon Trust Company, N.A., as trustee 8-K 4.1 8/23/2018
4.5
First Supplemental Indenture, dated September 1, 2018, by and among Marriott Ownership Resorts, Inc., ILG, LLC, the guarantors party thereto and the Bank of New York Mellon Trust Company, N.A., as trustee 8-K 4.7 9/5/2018
4.6
Second Supplemental Indenture, dated December 31, 2019, by and among Marriott Ownership Resorts, Inc., ILG, LLC, MVW Vacations, LLC and the Bank of New York Mellon Trust Company, N.A., as trustee 10-K 4.6 3/2/2020
4.7
Third Supplemental Indenture, dated February 26, 2020, by and among Marriott Ownership Resorts, Inc., ILG, LLC, MVW Services Corporation, and the Bank of New York Mellon Trust Company, N.A., as trustee 10-K 4.7 3/2/2020
4.8
Form of 6.500% Senior Note due 2026 (included as Exhibit A to Exhibit 4.4 above) 8-K 4.1 8/23/2018
4.9
Registration Rights Agreement, dated as of August 23, 2018, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and Merrill Lynch, Pierce, Fenner & Smith Incorporated 8-K 4.3 8/23/2018
4.10
Joinder Agreement to Registration Rights Agreement, dated as of September 1, 2018, by and among ILG, LLC, the guarantors party thereto and Merrill Lynch, Pierce, Fenner & Smith Incorporated as the representative of the initial purchasers 8-K 4.8 9/5/2018
4.11
Indenture, dated as of October 1, 2019, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee 8-K 4.1 10/1/2019
4.12
Supplemental Indenture, dated December 31, 2019, by and among Marriott Ownership Resorts, Inc., MVW Vacations, LLC and the Bank of New York Mellon Trust Company, N.A., as trustee 10-K 4.12 3/2/2020
4.13
Second Supplemental Indenture, dated February 26, 2020, by and among Marriott Ownership Resorts, Inc., MVW Services Corporation, and the Bank of New York Mellow Trust Company, N.A., as trustee 10-K 4.13 3/2/2020

Exhibit Number

Description

Filed
Herewith

Incorporation By Reference From

Form

Exhibit

Date Filed

2.1

Agreement and Plan of Merger, dated as of April 30, 2018, by and among Marriott Vacations Worldwide Corporation, ILG, Inc., Ignite Holdco, Inc., Ignite Holdco Subsidiary, Inc., Volt Merger Sub, Inc., and Volt Merger Sub LLC*

8-K

2.1

5/1/2018

2.2

Agreement and Plan of Merger by and among Marriott Vacations Worldwide Corporation, Sommelier Acquisition Corp., Champagne Resorts, Inc., Welk Hospitality Group, Inc. and the Shareholder Representative, dated as of January 26, 2021

8-K

2.1

1/26/2021

3.1

Restated Certificate of Incorporation of Marriott Vacations Worldwide Corporation

8-K

3.1

11/22/2011

3.2

Restated Bylaws of Marriott Vacations Worldwide Corporation

8-K

3.2

11/22/2011

4.1

Form of certificate representing shares of common stock, par value $0.01 per share, of Marriott Vacations Worldwide Corporation

4.1

10/14/2011

4.2

Indenture between Marriott Vacations Worldwide Corporation and The Bank of New York Mellon Trust Company, N.A., as trustee, dated September 25, 2017

10-Q

4.1

11/2/2017

4.3

Form of 1.50% Convertible Senior Note due 2022 (included as Exhibit A to Exhibit 4.2 above)

10-Q

4.1

11/2/2017

4.4

Indenture, dated as of August 23, 2018, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and the Bank of New York Mellon Trust Company, N.A., as trustee

8-K

4.1

8/23/2018

4.5

First Supplemental Indenture, dated September 1, 2018, by and among Marriott Ownership Resorts, Inc., ILG, LLC, the guarantors party thereto and the Bank of New York Mellon Trust Company, N.A., as trustee

8-K

4.7

9/5/2018

4.6

Second Supplemental Indenture, dated December 31, 2019, by and among Marriott Ownership Resorts, Inc., ILG, LLC, MVW Vacations, LLC and the Bank of New York Mellon Trust Company, N.A., as trustee

10-K

4.6

3/2/2020

4.7

Third Supplemental Indenture, dated February 26, 2020, by and among Marriott Ownership Resorts, Inc., ILG, LLC, MVW Services Corporation, and the Bank of New York Mellon Trust Company, N.A., as trustee

10-K

4.7

3/2/2020

4.8

Form of 6.500% Senior Note due 2026 (included as Exhibit A to Exhibit 4.4 above)

8-K

4.1

8/23/2018

4.9

Registration Rights Agreement, dated as of August 23, 2018, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and Merrill Lynch, Pierce, Fenner & Smith Incorporated

8-K

4.3

8/23/2018

4.10

Joinder Agreement to Registration Rights Agreement, dated as of September 1, 2018, by and among ILG, LLC, the guarantors party thereto and Merrill Lynch, Pierce, Fenner & Smith Incorporated as the representative of the initial purchasers

8-K

4.8

9/5/2018

7959

Table of Contents

Exhibit Number Description Filed
Herewith Incorporation By Reference From
Form Exhibit Date Filed
4.14
Form of 4.750% Senior Notes due 2028 (included as Exhibit A to Exhibit 4.11 above) 8-K 4.2 10/1/2019
4.15
Registration Rights Agreement, dated as of October 1, 2019, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and J.P. Morgan Securities LLC 8-K 4.3 10/1/2019
4.16
Indenture, dated as of May 13, 2020, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee and collateral agent 8-K 4.1 5/15/2020
4.17
Form of 6.125% Senior Secured Notes due 2025 (included as Exhibit A to Exhibit 4.16) 8-K 4.2 5/15/2020
10.1
Waiver to Credit Agreement, dated as of May 14, 2020, by and among Marriott Vacations Worldwide Corporation, Marriott Ownership Resorts, Inc., the Revolving Credit Lenders party thereto and JPMorgan Chase Bank, N.A., as administrative agent 8-K 4.3 5/15/2020
22.1
List of the Issuer and its Guarantor Subsidiaries X
31.1
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 X
31.2
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 X
32.1
Certification of Chief Executive Officer pursuant to Rule 13a-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002 Furnished
32.2
Certification of Chief Financial Officer pursuant to Rule 13a-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002 Furnished
101 The following financial statements from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2020, formatted in Inline XBRL: (i) Interim Consolidated Statements of Income, (ii) Interim Consolidated Statements of Comprehensive Income, (iii) Interim Consolidated Balance Sheets, (iv) Interim Consolidated Statements of Cash Flows, (v) Interim Consolidated Statements of Shareholders’ Equity, and (vi) Notes to Interim Consolidated Financial Statements
104 The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2020, formatted in Inline XBRL and contained in Exhibit 101

Exhibit Number

Description

Filed
Herewith

Incorporation By Reference From

Form

Exhibit

Date Filed

4.11

Indenture, dated as of October 1, 2019, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee

8-K

4.1

10/1/2019

4.12

Supplemental Indenture, dated December 31, 2019, by and among Marriott Ownership Resorts, Inc., MVW Vacations, LLC and the Bank of New York Mellon Trust Company, N.A., as trustee

10-K

4.12

3/2/2020

4.13

Second Supplemental Indenture, dated February 26, 2020, by and among Marriott Ownership Resorts, Inc., MVW Services Corporation, and the Bank of New York Mellow Trust Company, N.A., as trustee

10-K

4.13

3/2/2020

4.14

Form of 4.750% Senior Notes due 2028 (included as Exhibit A to Exhibit 4.11 above)

8-K

4.2

10/1/2019

4.15

Registration Rights Agreement, dated as of October 1, 2019, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and J.P. Morgan Securities LLC

8-K

4.3

10/1/2019

4.16

Indenture, dated as of May 13, 2020, by and among Marriott Ownership Resorts, Inc., Marriott Vacations Worldwide Corporation, as guarantor, the other guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee and collateral agent

8-K

4.1

5/15/2020

4.17

Form of 6.125% Senior Secured Notes due 2025 (included as Exhibit A to Exhibit 4.16)

8-K

4.1

5/15/2020

4.18

Indenture, dated as of February 2, 2021, by and among Marriott Vacations Worldwide Corporation, Marriott Ownership Resorts, Inc. and the other guarantors party thereto and The Bank of New York Mellon Trust Company, N.A., as trustee

8-K

4.1

2/3/2021

4.19

Form of 0.00% Convertible Senior Note due 2026 (included as Exhibit A to Exhibit 4.18 above)

8-K

4.1

2/3/2021

10.1

Waiver to Credit Agreement, dated as of May 14, 2020, by and among Marriott Vacations Worldwide Corporation, Marriott Ownership Resorts, Inc., the Revolving Credit Lenders party thereto and JPMorgan Chase Bank, N.A., as administrative agent

8-K

4.3

5/15/2020

4.19

Description of Registered Securities

10-K

4.16

3/2/2020

22.1

List of the Issuer and its Guarantor Subsidiaries

10-Q

22.1

11/5/2020

31.1

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934

31.2

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934

32.1

Certification of Chief Executive Officer pursuant to Rule 13a-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002

Furnished

32.2

Certification of Chief Financial Officer pursuant to Rule 13a-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002

Furnished

101

The following financial statements from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, formatted in Inline XBRL: (i) Interim Consolidated Statements of Income, (ii) Interim Consolidated Statements of Comprehensive Income, (iii) Interim Consolidated Balance Sheets, (iv) Interim Consolidated Statements of Cash Flows, (v) Interim Consolidated Statements of Shareholders’ Equity, and (vi) Notes to Interim Consolidated Financial Statements

104

The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, formatted in Inline XBRL and contained in Exhibit 101

Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company agrees to furnish supplemental copies to the SEC of any omitted schedule upon request by the SEC.

8060

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		MARRIOTT VACATIONS WORLDWIDE CORPORATION

Date: ~~November 5, 2020~~	May 7, 2021	/s/ Stephen P. Weisz
		Stephen P. Weisz
		~~President and~~ Chief Executive Officer

		/s/ John E. Geller, Jr.
		John E. Geller, Jr.
		~~Executive Vice~~ President and Chief Financial ~~and Administrative~~ Officer

8161


	Three Months Ended September 30, 2020
($ in millions)	Vacation Ownership		Exchange & Third-Party Management		Corporate and Other		Total
Sale of vacation ownership products	$	98	$	0	$	0	$	98

Ancillary revenues	17		0		0		17
Management fee revenues	37		4		(5)		36
Exchange and other services revenues	28		45		50		123
Management and exchange	82		49		45		176

Rental	46		10		0		56

Cost reimbursements	281		12		(38)		255
Revenue from contracts with customers	507		71		7		585

Financing	64		0		0		64
Total Revenues	$	571	$	71	$	7	$	649


	Three Months Ended September 30, 2019
($ in millions)	Vacation Ownership		Exchange & Third-Party Management		Corporate and Other		Total
Sale of vacation ownership products	$	341	$	0	$	0	$	341

Ancillary revenues	57		1		0		58
Management fee revenues	35		12		(3)		44
Exchange and other services revenues	28		61		47		136
Management and exchange	120		74		44		238

Rental	122		14		(1)		135

Cost reimbursements	286		22		(28)		280
Revenue from contracts with customers	869		110		15		994

Financing	71		1		0		72
Total Revenues	$	940	$	111	$	15	$	1,066


	Nine Months Ended September 30, 2019
($ in millions)	Vacation Ownership		Exchange & Third-Party Management		Corporate and Other		Total
Sale of vacation ownership products	$	975	$	0	$	0	$	975

Ancillary revenues	171		3		0		174
Management fee revenues	108		37		(10)		135
Exchange and other services revenues	90		192		117		399
Management and exchange	369		232		107		708

Rental	384		48		0		432

Cost reimbursements	835		68		(84)		819
Revenue from contracts with customers	2,563		348		23		2,934

Financing	206		3		0		209
Total Revenues	$	2,769	$	351	$	23	$	3,143


($ in millions, except per share amounts)	Number of Shares Repurchased	Cost of Shares Repurchased		Average Price Paid per Share
As of December 31, 2019	16,418,950	$	1,258	$	76.60
For the first three quarters of 2020	769,935	82		106.60
As of September 30, 2020	17,188,885	$	1,340	$	77.95