vac-20220505
0001524358false00015243582022-05-052022-05-05

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________________
FORM 8-K
_________________________
Current Report
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) May 5, 2022
_________________________
Marriott Vacations Worldwide Corporation
(Exact name of registrant as specified in its charter)
 _________________________
Delaware 001-35219 45-2598330
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
9002 San Marco CourtOrlando,FL32819
(Address of principal executive offices)(Zip Code)
Registrant’s telephone number, including area code (407) 206-6000
N/A
(Former name or former address, if changed since last report)
_________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, $0.01 Par ValueVACNew York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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. ☐


Item 2.02 Results of Operations and Financial Condition
On May 5, 2022, Marriott Vacations Worldwide Corporation (the “Company,” “we” or “our”) issued a press release reporting financial results for the quarter ended March 31, 2022. A copy of the press release is attached as Exhibit 99.1 hereto and incorporated herein by reference.
As provided in General Instruction B.2 of Form 8-K, the information contained in Item 2.02 of this Current Report on Form 8-K shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act of 1934, as amended, nor shall any such information be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended.
Item 9.01 Financial Statements and Exhibits.
(d) The following exhibits are being furnished herewith: 
Exhibit NumberDescription
Press release reporting financial results for the quarter ended March 31, 2022
101Cover Page Interactive Data File (embedded within the Inline XBRL document)
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 hereunto duly authorized.
 
MARRIOTT VACATIONS WORLDWIDE CORPORATION
(Registrant)
Dated: May 5, 2022By:/s/ Anthony E. Terry
Name:Anthony E. Terry
Title:Executive Vice President and Chief Financial Officer

1
Exhibit 99.1
Neal Goldner
Investor Relations
Marriott Vacations Worldwide Corporation
407.206.6149
[email protected]

Erica Ettori
Global Communications
Marriott Vacations Worldwide Corporation
407.513.6606
[email protected]
Marriott Vacations Worldwide (“MVW”) Reports First Quarter 2022 Financial Results
ORLANDO, Fla. – May 5, 2022 – Marriott Vacations Worldwide Corporation (NYSE: VAC) (the “Company”) reported first quarter 2022 financial results.
“Our start to 2022 was very strong, with first quarter adjusted EBITDA totaling $188 million and contract sales of $394 million, both exceeding pre-pandemic levels,” said Stephen P. Weisz, chief executive officer. “Vacations continue to play an infinitely more meaningful role in people’s lives, and with our resilient business model and portfolio of leading brands, we are well positioned for growth.”
First Quarter 2022 Highlights:
•Consolidated Vacation Ownership contract sales totaled $394 million in the first quarter of 2022; VPG remained strong at $4,706, slightly higher than the prior year quarter and up 9% sequentially.
•Net income attributable to common shareholders was $58 million, or $1.23 fully diluted earnings per share.
•Adjusted net income attributable to common shareholders was $81 million and adjusted fully diluted earnings per share was $1.70.
•Adjusted EBITDA was $188 million in the first quarter of 2022, 13% higher than 2019, as the Company continues to see a strong recovery in the business.
•During the first quarter of 2022, the Company returned approximately $168 million to shareholders, repurchasing nearly 765,000 shares of its common stock for $119 million at an average price per share of $156.50 and paying two quarterly dividends totaling $49 million.
•The Company amended its revolving corporate credit facility, increasing its borrowing capacity to $750 million and extending the maturity date to March 31, 2027.
•Subsequent to the end of the quarter, the Company closed on the sale of its VRI Americas business.
Vacation Ownership
Revenues excluding cost reimbursements increased 60% in the first quarter of 2022 compared to the prior year, reflecting improved performance from all of the Company's lines of business.
Segment financial results were $173 million in the first quarter of 2022 and Segment margin was 27%. Segment adjusted EBITDA increased $131 million to $199 million, with Segment adjusted EBITDA margin of 32%, over 1,400 basis points higher than the first quarter of 2021.

Marriott Vacations Worldwide Reports First Quarter 2022 Financial Results / 2
Exchange & Third-Party Management
Revenues excluding cost reimbursements increased 5% in the first quarter of 2022 compared to the prior year. Interval International active members increased 9% to 1.6 million and Average revenue per member decreased 6% compared to the prior year.
Segment financial results were $33 million in the first quarter of 2022 and Segment margin was 45%. Segment adjusted EBITDA was $43 million, an increase of $2 million compared to the prior year, with Segment adjusted EBITDA margin of 57%, roughly in line with the first quarter of 2021.
Corporate and Other
General and administrative costs increased $15 million in the first quarter of 2022 compared to the prior year as a result of higher salary costs due to reduced work week programs in the prior year, higher bonus expense, and a decrease in credits related to incentives under the CARES Act.
Balance Sheet and Liquidity
The Company ended the quarter with approximately $1.2 billion in liquidity, including $354 million of cash and cash equivalents, $120 million of gross notes receivable that were eligible for securitization, and $748 million of available capacity under its revolving corporate credit facility.
At the end of the first quarter of 2022, the Company had $2.7 billion of net corporate debt and $1.8 billion of non-recourse debt related to its securitized notes receivable.
Full Year 2022 Outlook (in millions, except per share amounts)
The Financial Schedules that follow reconcile the non-GAAP financial measures set forth below to the following full year 2022 expected GAAP results for the Company.
The Company is re-affirming guidance as reflected in the chart below for the full year 2022.
Income before income taxes attributable to common shareholders$443to$483
Net income attributable to common shareholders$317to$347
Earnings per share - diluted(1)
$6.85to$7.49
Net cash, cash equivalents and restricted cash provided by operating activities$300to$309
Contract sales $1,675to$1,775
Adjusted EBITDA$860to$920
Adjusted pretax net income$585to$645
Adjusted net income attributable to common shareholders$424to$469
Adjusted earnings per share - diluted(1)
$9.13to$10.09
Adjusted free cash flow$560to$640
(1) Earnings per share - diluted and Adjusted earnings per share - diluted increased from the previous guidance of $6.52 to $7.14 and $8.72 to $9.65, respectively, primarily from the impact of additional share repurchase activity through May 4, 2022.
Non-GAAP Financial Information
Non-GAAP financial measures, such as Adjusted net income or loss attributable to common shareholders, Adjusted EBITDA, Adjusted EBITDA margin, Segment adjusted EBITDA margin, Adjusted pretax net income, Adjusted fully diluted earnings or loss per share, Adjusted development profit, Adjusted development profit margin, and other adjusted financial measures, are reconciled and adjustments are shown and described in further detail in the Financial Schedules that follow.

Marriott Vacations Worldwide Reports First Quarter 2022 Financial Results / 3
First Quarter 2022 Financial Results Conference Call
The Company will hold a conference call on May 6, 2022 at 8:30 a.m. ET to discuss these financial results and provide an update on business conditions. Participants may access the call by dialing (877) 407-8289 or (201) 689-8341 for international callers. A live webcast of the call will also be available in the Investor Relations section of the Company's website at ir.mvwc.com. An audio replay of the conference call will be available for 30 days on the Company’s website.
About Marriott Vacations Worldwide Corporation
Marriott Vacations Worldwide Corporation is a leading global vacation company that offers vacation ownership, exchange, rental and resort and property management, along with related businesses, products and services. The Company has over 120 vacation ownership resorts and approximately 700,000 owner families in a diverse portfolio that includes some of the most iconic vacation ownership brands. The Company also operates exchange networks and membership programs comprised of nearly 3,200 affiliated resorts in over 90 nations, as well as provides management services to other resorts and lodging properties. As a leader and innovator in the vacation industry, the Company upholds the highest standards of excellence in serving its customers, investors and associates while maintaining exclusive, long-term relationships with Marriott International, Inc. and Hyatt Hotels Corporation for the development, sales and marketing of vacation ownership products and services. For more information, please visit www.marriottvacationsworldwide.com.

Note on forward-looking statements
This press release and accompanying schedules contain “forward-looking statements” within the meaning of federal securities laws, including statements about expectations for future growth and projections for 2022, that are not historical facts. 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, 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 effectiveness of available vaccines against variants of the COVID-19 virus; the pace of recovery following the COVID-19 pandemic or as effective treatments or vaccines become widely available; competitive conditions; the availability of capital to finance growth; the effects of steps we have taken and may continue to take to reduce operating costs and/or enhance health and cleanliness protocols at our resorts due to the COVID-19 pandemic; political or social strife, and other matters referred to under the heading “Risk Factors” in our most recent Annual Report on Form 10-K, and which may be discussed in our 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 or implied herein. These statements are made as of the date of this press release and the Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.
                    Financial Schedules Follow


MARRIOTT VACATIONS WORLDWIDE CORPORATION
FINANCIAL SCHEDULES
QUARTER 1, 2022
TABLE OF CONTENTS
 
Summary Financial Information and Adjusted EBITDA by Segment
A-1
Consolidated Statements of Income
A-2
Revenues and Profit by Segment
A-3
Adjusted Net Income (Loss) Attributable to Common Shareholders and Adjusted Earnings Per Share - Diluted
A-5
Adjusted EBITDA
A-6
Consolidated Contract Sales to Adjusted Development Profit
A-7
Vacation Ownership and Exchange & Third-Party Management Segment Adjusted EBITDA
A-8
Consolidated Balance Sheets
A-9
Consolidated Statements of Cash Flows
A-10
2022 Outlook
Adjusted Net Income Attributable to Common Shareholders, Adjusted Earnings Per Share - Diluted
and Adjusted EBITDA
A-11
Adjusted Free Cash Flow
A-12
Quarterly Operating Metrics
A-13
Non-GAAP Financial Measures
A-14


A-1
MARRIOTT VACATIONS WORLDWIDE CORPORATION
(In millions, except VPG, tours, total active members, average revenue per member and per share amounts)
(Unaudited)
SUMMARY FINANCIAL INFORMATION

Three Months EndedChange %
March 31, 2022March 31, 2021
Key Measures
Total consolidated contract sales$394 $226 75%
VPG$4,706 $4,644 1%
Tours78,505 45,871 71%
Total active members (000's)(1)
1,606 1,479 9%
Average revenue per member(1)
$44.33 $47.13 (6%)
GAAP Measures
Revenues$1,052 $759 39%
Income (loss) before income taxes and noncontrolling interests$90 $(36)NM
Net income (loss) attributable to common shareholders$58 $(28)NM
Earnings (loss) per share - diluted$1.23 $(0.68)NM
Non-GAAP Measures **
Adjusted EBITDA$188 $69 NM
Adjusted pretax income (loss)$120 $(23)NM
Adjusted net income (loss) attributable to common shareholders $81 $(20)NM
Adjusted earnings (loss) per share - diluted $1.70 $(0.49)NM
(1) Includes members at the end of each period for the Interval International exchange network only.

ADJUSTED EBITDA BY SEGMENT
Three Months EndedChange
%
March 31, 2022March 31, 2021
Vacation Ownership$199 $68 NM
Exchange & Third-Party Management43 41 4%
Segment adjusted EBITDA**242 109 NM
General and administrative(54)(40)(35%)
Consolidated property owners’ associations(1)
— — NM
Adjusted EBITDA**$188 $69 NM
(1) Prior year amounts eliminated to conform with our current year presentation.
** Denotes non-GAAP financial measures. Please see “Non-GAAP Financial Measures” for additional information about our reasons for providing these alternative financial measures and limitations on their use.
NM - Not meaningful

A-2
MARRIOTT VACATIONS WORLDWIDE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)
(Unaudited)
Three Months Ended
March 31, 2022March 31, 2021
REVENUES
Sale of vacation ownership products$310 $163 
Management and exchange222 193 
Rental133 89 
Financing71 59 
Cost reimbursements316 255 
TOTAL REVENUES1,052 759 
EXPENSES
Cost of vacation ownership products60 40 
Marketing and sales182 109 
Management and exchange127 117 
Rental81 82 
Financing21 21 
General and administrative61 46 
Depreciation and amortization33 41 
Litigation charges3 3 
Royalty fee27 25 
Cost reimbursements316 255 
TOTAL EXPENSES911 739 
Gains and other income, net4 6 
Interest expense(27)(43)
Transaction and integration costs(28)(19)
INCOME (LOSS) BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS90 (36)
(Provision for) benefit from income taxes(32)11 
NET INCOME (LOSS)58 (25)
Net income attributable to noncontrolling interests— (3)
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS$58 $(28)
EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS
Basic$1.36 $(0.68)
Diluted$1.23 $(0.68)
NOTE: Earnings (loss) per share - Basic and Earnings (loss) per share - Diluted are calculated using whole dollars.

A-3
MARRIOTT VACATIONS WORLDWIDE CORPORATION
REVENUES AND PROFIT BY SEGMENT
for the three months ended March 31, 2022
(In millions)
(Unaudited)
Reportable SegmentCorporate and OtherTotal
Vacation OwnershipExchange & Third-Party Management
REVENUES
Sales of vacation ownership products$310 $— $— $310 
Management and exchange(1)
Ancillary revenues54 1 — 55 
Management fee revenues42 10 (3)49 
Exchange and other services revenues30 53 35 118 
Management and exchange126 64 32 222 
Rental122 11 — 133 
Financing71 — — 71 
Cost reimbursements(1)
327 9 (20)316 
TOTAL REVENUES$956 $84 $12 $1,052 
PROFIT
Development$68 $— $— $68 
Management and exchange(1)
72 31 (8)95 
Rental(1)
32 11 9 52 
Financing50 — — 50 
TOTAL PROFIT222 42 1 265 
OTHER
General and administrative— — (61)(61)
Depreciation and amortization(22)(9)(2)(33)
Litigation charges(3)— — (3)
Royalty fee(27)— — (27)
Gains and other income, net3 — 1 4 
Interest expense— — (27)(27)
Transaction and integration costs— — (28)(28)
INCOME (LOSS) BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS173 33 (116)90 
Provision for income taxes— — (32)(32)
NET INCOME (LOSS)173 33 (148)58 
Net income attributable to noncontrolling interests(1)
— — — — 
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS$173 $33 $(148)$58 
SEGMENT MARGIN(2)
27%45%
(1) Amounts included in Corporate and other represent the impact of the consolidation of certain owners’ associations under the relevant accounting guidance, which represents the portion related to individual or third-party vacation ownership interest owners.
(2) Segment margin represents the applicable segment’s Net income (loss) attributable to common shareholders divided by the applicable segment’s total revenues less cost reimbursement revenues.

A-4
MARRIOTT VACATIONS WORLDWIDE CORPORATION
REVENUES AND PROFIT BY SEGMENT
for the three months ended March 31, 2021
(In millions)
(Unaudited)
Reportable SegmentCorporate and OtherTotal
Vacation OwnershipExchange & Third-Party Management
REVENUES
Sales of vacation ownership products$163 $— $— $163 
Management and exchange(1)
Ancillary revenues28 — — 28 
Management fee revenues38 5 (6)37 
Exchange and other services revenues28 55 45 128 
Management and exchange94 60 39 193 
Rental77 12 — 89 
Financing59 — — 59 
Cost reimbursements(1)
268 14 (27)255 
TOTAL REVENUES$661 $86 $12 $759 
PROFIT
Development$14 $— $— $14 
Management and exchange(1)
59 29 (12)76 
Rental(1)
(19)12 14 7 
Financing38 — — 38 
TOTAL PROFIT92 41 2 135 
OTHER
General and administrative— — (46)(46)
Depreciation and amortization(19)(20)(2)(41)
Litigation charges(3)— — (3)
Restructuring(1)— 1 — 
Royalty fee(25)— — (25)
Gains and other income, net— — 6 6 
Interest expense— — (43)(43)
Transaction and integration costs— — (19)(19)
INCOME (LOSS) BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS44 21 (101)(36)
Benefit from income taxes— — 11 11 
NET INCOME (LOSS)44 21 (90)(25)
Net income attributable to noncontrolling interests(1)
— — (3)(3)
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS$44 $21 $(93)$(28)
SEGMENT MARGIN(2)
11%29%
(1) Amounts included in Corporate and other represent the impact of the consolidation of certain owners’ associations under the relevant accounting guidance, which represents the portion related to individual or third-party vacation ownership interest owners.
(2) Segment margin represents the applicable segment’s Net income (loss) attributable to common shareholders divided by the applicable segment’s total revenues less cost reimbursement revenues.

A-5
MARRIOTT VACATIONS WORLDWIDE CORPORATION
ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS AND
ADJUSTED EARNINGS PER SHARE - DILUTED
(In millions, except per share amounts)
(Unaudited)
 Three Months Ended
March 31, 2022March 31, 2021
Net income (loss) attributable to common shareholders$58 $(28)
Provision for (benefit from) income taxes32 (11)
Income (loss) before income taxes attributable to common shareholders90 (39)
Certain items:(1)
Litigation charges3 3 
Gains and other income, net(4)(6)
Transaction and integration costs28 19 
Purchase price adjustments3 — 
Adjusted pretax income (loss) **120 (23)
(Provision for) benefit from income taxes(39)3 
Adjusted net income (loss) attributable to common shareholders**$81 $(20)
Diluted shares(2)
47.941.4
Adjusted earnings (loss) per share - Diluted **$1.70 $(0.49)
** Denotes non-GAAP financial measures. Please see “Non-GAAP Financial Measures” for additional information about our reasons for providing these alternative financial measures and limitations on their use.
(1) See further details on A-6.
(2) Diluted shares for the three months ended March 31, 2022 reflects the dilutive impact of the adoption of 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” (5 million shares assumed converted from our 2022 and 2026 Convertible Notes).

A-6
MARRIOTT VACATIONS WORLDWIDE CORPORATION
ADJUSTED EBITDA
(In millions)
(Unaudited)
Three Months Ended
March 31, 2022March 31, 2021
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS$58 $(28)
Interest expense27 43 
Provision for (benefit from) income taxes32 (11)
Depreciation and amortization33 41 
Share-based compensation8 8 
Certain items before income taxes:
Litigation charges3 3 
Gains and other income, net
Hurricane business interruption insurance claims(3)— 
Foreign currency translation(1)(4)
Other— (2)
Transaction and integration costs28 19 
Purchase price adjustments3 — 
ADJUSTED EBITDA**$188 $69 
** Denotes non-GAAP financial measures. Please see “Non-GAAP Financial Measures” for additional information about our reasons for providing these alternative financial measures and limitations on their use.

A-7
MARRIOTT VACATIONS WORLDWIDE CORPORATION
CONSOLIDATED CONTRACT SALES TO ADJUSTED DEVELOPMENT PROFIT
(In millions)
(Unaudited)
Three Months Ended
March 31, 2022March 31, 2021
Consolidated contract sales$394 $226 
Less resales contract sales(9)(5)
Consolidated contract sales, net of resales385 221 
Plus:
Settlement revenue7 5 
Resales revenue4 2 
Revenue recognition adjustments:
Reportability(33)(36)
Sales reserve(29)(14)
Other(1)
(24)(15)
Sale of vacation ownership products310 163 
Less:
Cost of vacation ownership products(60)(40)
Marketing and sales(182)(109)
Development Profit68 14 
Revenue recognition reportability adjustment24 26 
Other(2)
4 — 
Adjusted development profit **$96 $40 
Development profit margin21.8%8.4%
Adjusted development profit margin28.3%20.5%
** Denotes non-GAAP financial measures. Please see “Non-GAAP Financial Measures” for additional information about our reasons for providing these alternative financial measures and limitations on their use.
(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.
(2) Primarily includes purchase price adjustments for the three months ended March 31, 2022.




A-8
MARRIOTT VACATIONS WORLDWIDE CORPORATION
(In millions)
(Unaudited)
VACATION OWNERSHIP SEGMENT ADJUSTED EBITDA
Three Months Ended
March 31, 2022March 31, 2021
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS$173 $44 
Depreciation and amortization22 19 
Share-based compensation expense1 1 
Certain items:
Litigation charges3 3 
Gains and other income, net:
Hurricane business interruption net insurance proceeds(3)— 
Purchase price adjustments3 — 
COVID-19 related restructuring— 1 
SEGMENT ADJUSTED EBITDA **$199 $68 
SEGMENT ADJUSTED EBITDA MARGIN **32%17%

EXCHANGE & THIRD-PARTY MANAGEMENT SEGMENT ADJUSTED EBITDA
Three Months Ended
March 31, 2022March 31, 2021
SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON SHAREHOLDERS$33 $21 
Depreciation and amortization9 20 
Share-based compensation expense1 — 
SEGMENT ADJUSTED EBITDA **$43 $41 
SEGMENT ADJUSTED EBITDA MARGIN **57%57%
** Denotes non-GAAP financial measures. Please see “Non-GAAP Financial Measures” for additional information about our reasons for providing these alternative financial measures and limitations on their use.

A-9
MARRIOTT VACATIONS WORLDWIDE CORPORATION
CONSOLIDATED BALANCE SHEETS
(In millions, except share and per share data)
Unaudited
March 31, 2022December 31, 2021
ASSETS
Cash and cash equivalents$354 $342 
Restricted cash (including $78 and $139 from VIEs, respectively)
296 461 
Accounts receivable, net (including $12 and $12 from VIEs, respectively)
234 279 
Vacation ownership notes receivable, net (including $1,661 and $1,662 from VIEs, respectively)
2,030 2,045 
Inventory693 719 
Property and equipment, net1,162 1,136 
Goodwill3,142 3,150 
Intangibles, net978 993 
Other (including $74 and $76 from VIEs, respectively)
614 488 
TOTAL ASSETS$9,503 $9,613 
LIABILITIES AND EQUITY
Accounts payable$212 $265 
Advance deposits194 160 
Accrued liabilities (including $2 and $2 from VIEs, respectively)
347 345 
Deferred revenue507 453 
Payroll and benefits liability214 201 
Deferred compensation liability136 142 
Securitized debt, net (including $1,799 and $1,877 from VIEs, respectively)
1,779 1,856 
Debt, net2,751 2,631 
Other206 224 
Deferred taxes333 350 
TOTAL LIABILITIES6,679 6,627 
Contingencies and Commitments (Note 11)
Preferred stock — $0.01 par value; 2,000,000 shares authorized; none issued or outstanding
— — 
Common stock — $0.01 par value; 100,000,000 shares authorized; 75,721,548 and 75,519,049 shares issued, respectively
1 1 
Treasury stock — at cost; 33,971,376 and 33,235,671 shares, respectively
(1,474)(1,356)
Additional paid-in capital3,945 4,072 
Accumulated other comprehensive loss4 (16)
Retained earnings338 275 
TOTAL MVW SHAREHOLDERS' EQUITY2,814 2,976 
Noncontrolling interests10 10 
TOTAL EQUITY2,824 2,986 
TOTAL LIABILITIES AND EQUITY$9,503 $9,613 
The abbreviation VIEs above means Variable Interest Entities.

A-10
MARRIOTT VACATIONS WORLDWIDE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)
Three Months Ended
March 31, 2022March 31, 2021
OPERATING ACTIVITIES
Net income (loss)$58 $(25)
Adjustments to reconcile net income (loss) to net cash, cash equivalents and restricted cash provided by (used in) operating activities:
Depreciation and amortization of intangibles33 41 
Amortization of debt discount and issuance costs5 11 
Vacation ownership notes receivable reserve29 14 
Share-based compensation8 8 
Deferred income taxes18 15 
Net change in assets and liabilities:
Accounts receivable45 51 
Vacation ownership notes receivable originations(205)(108)
Vacation ownership notes receivable collections188 165 
Inventory28 (26)
Other assets(134)(138)
Accounts payable, advance deposits and accrued liabilities12 (30)
Deferred revenue54 102 
Payroll and benefit liabilities13 31 
Deferred compensation liability(7)(2)
Other liabilities(3)5 
Deconsolidation of certain Consolidated Property Owners' Associations— (71)
Purchase of vacation ownership units for future transfer to inventory(12)(99)
Other, net(1)(4)
Net cash, cash equivalents and restricted cash provided by (used in) operating activities129 (60)
INVESTING ACTIVITIES
Capital expenditures for property and equipment (excluding inventory)(9)(7)
Purchase of company owned life insurance(4)(1)
Dispositions, net3 — 
Net cash, cash equivalents and restricted cash used in investing activities(10)(8)
FINANCING ACTIVITIES
Borrowings from securitization transactions102 — 
Repayment of debt related to securitization transactions(178)(159)
Proceeds from debt30 561 
Repayments of debt(30)(100)
Purchase of convertible note hedges— (100)
Proceeds from issuance of warrants— 70 
Finance lease payment(2)— 
Payment of debt issuance costs(4)(2)
Repurchase of common stock(119)— 
Payment of dividends(49)— 
Payment of withholding taxes on vesting of restricted stock units(22)(15)
Net cash, cash equivalents and restricted cash (used in) provided by financing activities(272)255 
Effect of changes in exchange rates on cash, cash equivalents and restricted cash— (1)
Change in cash, cash equivalents and restricted cash(153)186 
Cash, cash equivalents and restricted cash, beginning of period803 992 
Cash, cash equivalents and restricted cash, end of period$650 $1,178 

A-11
MARRIOTT VACATIONS WORLDWIDE CORPORATION
2022 ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS AND ADJUSTED EARNINGS PER SHARE - DILUTED OUTLOOK
(In millions, except per share amounts)
Fiscal Year
2022 (low)		Fiscal Year
2022 (high)
Net income attributable to common shareholders$317 $347 
Provision for income taxes126 136 
Income before income taxes attributable to common shareholders443 483 
Certain items(1)
142 162 
Adjusted pretax income **585 645 
Provision for income taxes(161)(176)
Adjusted net income attributable to common shareholders **$424 $469 
Earnings per share - Diluted(2)
$6.85 $7.49 
Adjusted earnings per share - Diluted(2) **
$9.13 $10.09 
Diluted shares(2)
47.0 47.0 
(1) Certain items adjustment includes $120 to $140 million of anticipated transaction and integration costs and $22 million of anticipated purchase accounting adjustments.
(2) Earnings per share - Diluted and Adjusted earnings per share - Diluted increased from the previous guidance of $6.52 to $7.14 and $8.72 to $9.65, respectively, primarily from the impact of additional share repurchase activity through May 4, 2022.

2022 ADJUSTED EBITDA OUTLOOK
(In millions)
Fiscal Year
2022 (low)		Fiscal Year
2022 (high)
Net income attributable to common shareholders$317 $347 
Interest expense107 107 
Provision for income taxes126 136 
Depreciation and amortization127 127 
Share-based compensation41 41 
Certain items(1)
142 162 
Adjusted EBITDA **$860 $920 
(1) Certain items adjustment includes $120 to $140 million of anticipated transaction and integration costs and $22 million of anticipated purchase accounting adjustments.
** Denotes non-GAAP financial measures. Please see “Non-GAAP Financial Measures” for additional information about our reasons for providing these alternative financial measures and limitations on their use.

A-12
MARRIOTT VACATIONS WORLDWIDE CORPORATION
2022 ADJUSTED FREE CASH FLOW OUTLOOK
(In millions)
Fiscal Year 2022 (low)Fiscal Year 2022 (high)
Net cash, cash equivalents and restricted cash provided by operating activities$300 $309 
Capital expenditures for property and equipment (excluding inventory)(75)(85)
Borrowings from securitization transactions859 894 
Repayment of debt related to securitizations(684)(699)
Free cash flow **400 419 
Adjustments:
Net change in borrowings available from the securitization of eligible vacation ownership notes receivable(1)
82 128 
Certain items(2)
92 108 
Change in restricted cash(14)(15)
Adjusted free cash flow **$560 $640 
** Denotes non-GAAP financial measures. Please see “Non-GAAP Financial Measures” for additional information about our reasons for providing these alternative financial measures and limitations on their use.
(1) Represents the net change in borrowings available from the securitization of eligible vacation ownership notes receivable between the 2021 and 2022 year ends.
(2) Certain items adjustment includes the after-tax impact of anticipated transaction and integration costs.


A-13
MARRIOTT VACATIONS WORLDWIDE CORPORATION
QUARTERLY OPERATING METRICS
(Contract sales in millions)
YearQuarter EndedFull Year
March 31June 30September 30December 31
Vacation Ownership
Consolidated contract sales
2022$394 
2021$226 $362 $380 $406 $1,374 
2020$306 $30 $140 $178 $654 
VPG
2022$4,706 
2021$4,644 $4,304 $4,300 $4,305 $4,356 
2020$3,680 $3,717 $3,904 $3,826 $3,767 
Tours
202278,505 
202145,871 79,900 84,098 89,495 299,364 
202079,131 6,216 33,170 44,161 162,678 
Exchange & Third-Party Management
Total active members (000's)(1)
20221,606 
20211,479 1,321 1,313 1,296 1,296 
20201,636 1,571 1,536 1,518 1,518 
Average revenue per member(1)
2022$44.33 
2021$47.13 $46.36 $42.95 $42.93 $179.48 
2020$41.37 $30.17 $36.76 $36.62 $144.97 
(1) Includes members at the end of each period for the Interval International exchange network only.

A-14
MARRIOTT VACATIONS WORLDWIDE CORPORATION
NON-GAAP FINANCIAL MEASURES
In our press release and schedules, and on the related conference call, we report certain financial measures that are not prescribed by GAAP. We discuss our reasons for reporting these non-GAAP financial measures below, and the financial schedules included herein reconcile the most directly comparable GAAP financial measure to each non-GAAP financial measure that we report (identified by a double asterisk (“**”) on the preceding pages). Although we evaluate and present these non-GAAP financial measures for the reasons described below, please be aware that these non-GAAP financial measures have limitations and should not be considered in isolation or as a substitute for revenues, net income or loss attributable to common shareholders, earnings or loss per share or any other comparable operating measure prescribed by GAAP. In addition, other companies in our industry may calculate these non-GAAP financial measures differently than we do or may not calculate them at all, limiting their usefulness as comparative measures.
Certain Items Excluded from Adjusted Net Income or Loss Attributable to Common Shareholders, Adjusted EBITDA, Adjusted Development Profit, and Adjusted Development Profit Margin.
We evaluate non-GAAP financial measures, including Adjusted pretax income or loss, Adjusted net income or loss attributable to common shareholders, Adjusted EBITDA, Adjusted EBITDA margin, Segment adjusted EBITDA, Segment adjusted EBITDA margin, Adjusted development profit, and Adjusted development profit margin, that exclude certain items in the three months ended March 31, 2022 and March 31, 2021, and believe these measures provide useful information to investors because these non-GAAP financial measures allow for period-over-period comparisons of our on-going core operations before the impact of these items. These non-GAAP financial measures also facilitate the comparison of results from our on-going core operations before these items with results from other vacation ownership companies.
Adjusted Development Profit (Adjusted Sale of Vacation Ownership Products Net of Expenses) and Adjusted Development Profit Margin.
We evaluate Adjusted development profit (Adjusted sale of vacation ownership products, net of expenses) and Adjusted development profit margin as indicators of operating performance. Adjusted development profit margin is calculated by dividing Adjusted development profit by revenues from the Sale of vacation ownership products. Adjusted development profit and Adjusted development profit margin adjust Sale of vacation ownership products revenues for the impact of revenue reportability, include corresponding adjustments to Cost of vacation ownership products associated with the change in revenues from the Sale of vacation ownership products, and may include adjustments for certain items as itemized on A-6, as necessary. We evaluate Adjusted development profit and Adjusted development profit margin and believe they provide useful information to investors because they allow for period-over-period comparisons of our on-going core operations before the impact of revenue reportability and certain items to our Development profit and Development profit margin.
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, as itemized in the discussion of Adjusted EBITDA in the preceding pages, 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

A-15
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.
Adjusted EBITDA Margin and Segment Adjusted EBITDA Margin
We evaluate Adjusted EBITDA margin and Segment adjusted EBITDA margin as indicators of operating performance. Adjusted EBITDA margin represents Adjusted EBITDA divided by the Company’s total revenues less cost reimbursement revenues. Segment adjusted EBITDA margin represents Segment adjusted EBITDA divided by the applicable segment’s total revenues less cost reimbursement revenues. We evaluate Adjusted EBITDA margin and Segment adjusted EBITDA margin and believe it provides useful information to investors because it allows for period-over-period comparisons of our on-going core operations.
Free Cash Flow and Adjusted Free Cash Flow
We evaluate Free cash flow and Adjusted free cash flow as liquidity measures that provide useful information to management and investors about the amount of cash provided by operating activities after capital expenditures for property and equipment and the borrowing and repayment activity related to our term loan securitizations, which cash can be used for, among other purposes, strategic opportunities, including acquisitions and strengthening the balance sheet. Adjusted free cash flow, which reflects additional adjustments to Free cash flow for the impact of transaction and integration charges, impact of borrowings available from the securitization of eligible vacation ownership notes receivable, and changes in restricted cash, allows for period-over-period comparisons of the cash generated by our business before the impact of these items. Analysis of Free cash flow and Adjusted free cash flow also facilitates management’s comparison of our results with our competitors’ results.