SUPPLEMENTAL GUARANTOR INFORMATION | 19. SUPPLEMENTAL GUARANTOR INFORMATION IAC Notes The IAC Notes are guaranteed by MVWC, ILG and certain other subsidiaries whose voting securities are wholly owned directly or indirectly by ILG (such subsidiaries collectively, the “IAC Notes Guarantors”). These guarantees are full and unconditional and joint and several. The guarantees of the IAC Notes Guarantors are subject to release in limited circumstances only upon the occurrence of certain customary conditions. The indenture governing the IAC Notes contains covenants that, among other things, limit the ability of Interval Acquisition Corp. (the “Issuer”) and the IAC Notes Guarantors to pay dividends to us or make distributions, loans or advances to us. The following tables present consolidating financial information as of June 30, 2019 and December 31, 2018 , and for the three and six months ended June 30, 2019 and June 30, 2018 for MVWC and ILG on a stand-alone basis, the Issuer on a stand-alone basis, the IAC Notes Guarantors, the combined non-guarantor subsidiaries of MVW and MVW on a consolidated basis. Condensed Consolidating Balance Sheet As of June 30, 2019 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Cash and cash equivalents $ — $ 1 $ 27 $ 151 $ — $ 179 Restricted cash — — 52 285 — 337 Accounts receivable, net 67 2 115 147 (4 ) 327 Vacation ownership notes receivable, net — — 189 1,909 — 2,098 Inventory — — 449 439 — 888 Property and equipment — — 230 607 — 837 Goodwill 2,824 — — — — 2,824 Intangibles, net — — 1,034 41 — 1,075 Due from parent — — — 1,957 (1,957 ) — Investments in subsidiaries 2,520 1,942 1,828 — (6,290 ) — Other 35 27 245 219 (68 ) 458 Total assets $ 5,446 $ 1,972 $ 4,169 $ 5,755 $ (8,319 ) $ 9,023 Accounts payable $ 12 $ — $ 40 $ 105 $ 7 $ 164 Advance deposits — — 81 105 — 186 Accrued liabilities 5 — 170 274 (32 ) 417 Deferred revenue — — 145 215 (4 ) 356 Payroll and benefits liability 3 — 67 102 — 172 Deferred compensation liability — — 7 95 — 102 Securitized debt, net — — — 1,792 — 1,792 Debt, net 203 141 1 1,812 — 2,157 Due to subsidiary 1,957 — — — (1,957 ) — Other 2 — 38 24 — 64 Deferred taxes — — 179 164 — 343 MVW shareholders' equity 3,264 1,831 3,445 1,057 (6,333 ) 3,264 Noncontrolling interests — — (4 ) 10 — 6 Total liabilities and equity $ 5,446 $ 1,972 $ 4,169 $ 5,755 $ (8,319 ) $ 9,023 As of December 31, 2018 (1) ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Cash and cash equivalents $ 1 $ 11 $ 28 $ 191 $ — $ 231 Restricted cash — — 83 300 — 383 Accounts receivable, net 31 2 107 184 — 324 Vacation ownership notes receivable, net — — 176 1,863 — 2,039 Inventory — — 440 423 — 863 Property and equipment — — 272 679 — 951 Goodwill 2,828 — — — — 2,828 Intangibles, net — — 1,065 42 — 1,107 Due from parent — — — 1,834 (1,834 ) — Investments in subsidiaries 2,681 1,975 1,875 — (6,531 ) — Other 27 28 140 172 (75 ) 292 Total assets $ 5,568 $ 2,016 $ 4,186 $ 5,688 $ (8,440 ) $ 9,018 Accounts payable $ 50 $ — $ 72 $ 131 $ — $ 253 Advance deposits — — 81 90 — 171 Accrued liabilities 7 — 79 295 (24 ) 357 Deferred revenue — — 117 206 (4 ) 319 Payroll and benefits liability 15 — 77 119 — 211 Deferred compensation liability — — 7 86 — 93 Securitized debt, net — — — 1,714 — 1,714 Debt, net 199 141 1 1,763 — 2,104 Due to subsidiary 1,834 — — — (1,834 ) — Other 2 — 1 9 — 12 Deferred taxes — — 155 159 4 318 MVW shareholders' equity 3,461 1,875 3,599 1,108 (6,582 ) 3,461 Noncontrolling interests — — (3 ) 8 — 5 Total liabilities and equity $ 5,568 $ 2,016 $ 4,186 $ 5,688 $ (8,440 ) $ 9,018 _________________________ (1) Amounts have been revised to correct certain immaterial prior period errors as reported in the 2018 Annual Report and have been reclassified to conform to the current year presentation. Condensed Consolidating Statement of Income Three Months Ended June 30, 2019 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Revenues $ — $ — $ 398 $ 671 $ (1 ) $ 1,068 Expenses (6 ) — (346 ) (574 ) 1 (925 ) Gains (losses) and other income (expense), net — — 2 — — 2 Interest expense (2 ) (2 ) (3 ) (28 ) — (35 ) ILG acquisition-related costs — — (14 ) (22 ) — (36 ) Other — — — — — — Equity in earnings from unconsolidated entities — — — — — — Equity in net income of subsidiaries 54 28 27 — (109 ) — Provision for income taxes 3 1 (12 ) (16 ) (1 ) (25 ) Net income 49 27 52 31 (110 ) 49 Net income attributable to noncontrolling interests — — — — — — Net income attributable to common shareholders $ 49 $ 27 $ 52 $ 31 $ (110 ) $ 49 Three Months Ended June 30, 2018 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Revenues $ — $ — $ — $ 595 $ — $ 595 Expenses (2 ) — — (544 ) — (546 ) Gains (losses) and other income (expense), net — — — (7 ) — (7 ) Interest expense (3 ) — — (2 ) — (5 ) ILG acquisition-related costs — — — (19 ) — (19 ) Other — — — (1 ) — (1 ) Provision for income taxes 1 — — (7 ) — (6 ) Equity in earnings from unconsolidated entities — — — — — — Equity in net income of subsidiaries 15 — — — (15 ) — Net income 11 — — 15 (15 ) 11 Net income attributable to noncontrolling interests — — — — — — Net income attributable to common shareholders $ 11 $ — $ — $ 15 $ (15 ) $ 11 Six Months Ended June 30, 2019 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Revenues $ — $ — $ 797 $ 1,340 $ (9 ) $ 2,128 Expenses (9 ) — (715 ) (1,179 ) 9 (1,894 ) Gains (losses) and other income (expense), net — — — 10 — 10 Interest expense (5 ) (3 ) (3 ) (58 ) — (69 ) ILG acquisition-related costs — — (14 ) (48 ) — (62 ) Other — — — — — — Provision for income taxes 4 1 (22 ) (23 ) — (40 ) Equity in earnings from unconsolidated entities — — — — — — Equity in net income of subsidiaries 83 64 62 — (209 ) — Net income 73 62 105 42 (209 ) 73 Net income attributable to noncontrolling interests — — — — — — Net income attributable to common shareholders $ 73 $ 62 $ 105 $ 42 $ (209 ) $ 73 Six Months Ended June 30, 2018 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Revenues $ — $ — $ — $ 1,166 $ — $ 1,166 Expenses (4 ) — — (1,060 ) — (1,064 ) Gains (losses) and other income (expense), net — — — (6 ) — (6 ) Interest expense (5 ) — — (4 ) — (9 ) ILG acquisition-related costs — — — (20 ) — (20 ) Other — — — (3 ) — (3 ) Provision for income taxes 2 — — (19 ) — (17 ) Equity in earnings from unconsolidated entities — — — — — — Equity in net income of subsidiaries 54 — — — (54 ) — Net income 47 — — 54 (54 ) 47 Net income attributable to noncontrolling interests — — — — — — Net income attributable to common shareholders $ 47 $ — $ — $ 54 $ (54 ) $ 47 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2019 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Net cash, cash equivalents and restricted cash provided by (used in) operating activities $ (71 ) $ (2 ) $ 106 $ 315 $ (292 ) $ 56 Net cash, cash equivalents and restricted cash (used in) provided by investing activities (4 ) — 22 (3 ) — 15 Net cash, cash equivalents and restricted cash (used in) provided by financing activities 74 (8 ) (160 ) (368 ) 292 (170 ) Effect of changes in exchange rates on cash, cash equivalents and restricted cash — — — 1 — 1 Cash, cash equivalents and restricted cash, beginning of period 1 11 111 491 — 614 Cash, cash equivalents and restricted cash, end of period $ — $ 1 $ 79 $ 436 $ — $ 516 Six Months Ended June 30, 2018 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Net cash, cash equivalents and restricted cash provided by (used in) operating activities $ (45 ) $ — $ — $ 101 $ 2 $ 58 Net cash, cash equivalents and restricted cash (used in) provided by investing activities (12 ) — — (7 ) — (19 ) Net cash, cash equivalents and restricted cash (used in) provided by financing activities 57 — — 132 (2 ) 187 Effect of changes in exchange rates on cash, cash equivalents and restricted cash — — — 1 — 1 Cash, cash equivalents and restricted cash, beginning of period — — — 491 — 491 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 718 $ — $ 718 Senior Unsecured Notes and Exchange Notes The Senior Unsecured Notes and Exchanges Notes (collectively referred to as the “Senior MVW Notes”) are guaranteed by MVWC, Marriott Ownership Resorts, Inc. (“MORI”), ILG and certain other subsidiaries whose voting securities are wholly owned directly or indirectly by MORI or ILG (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 June 30, 2019 and December 31, 2018 , and for the three and six months ended June 30, 2019 and June 30, 2018 for MVWC on a stand-alone basis, each of MORI and ILG on a stand-alone basis (collectively, the “Issuers” and each individually, an “Issuer”), the Senior Notes Guarantors, the combined non-guarantor subsidiaries of MVW and MVW on a consolidated basis. Condensed Consolidating Balance Sheet As of June 30, 2019 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Cash and cash equivalents $ — $ 44 $ — $ 29 $ 106 $ — $ 179 Restricted cash — 20 — 54 263 — 337 Accounts receivable, net 67 28 — 131 105 (4 ) 327 Vacation ownership notes receivable, net — 108 — 196 1,794 — 2,098 Inventory — 304 — 489 95 — 888 Property and equipment — 274 1 272 290 — 837 Goodwill 2,824 — — — — — 2,824 Intangibles, net — — — 1,034 41 — 1,075 Due from parent — 1,957 — — — (1,957 ) — Investments in subsidiaries 2,520 21 1,828 — — (4,369 ) — Other 35 53 — 359 79 (68 ) 458 Total assets $ 5,446 $ 2,809 $ 1,829 $ 2,564 $ 2,773 $ (6,398 ) $ 9,023 Accounts payable $ 12 $ 44 $ — $ 74 $ 26 $ 8 $ 164 Advance deposits — 76 — 90 20 — 186 Accrued liabilities 5 71 7 177 189 (32 ) 417 Deferred revenue — 4 — 239 117 (4 ) 356 Payroll and benefits liability 3 77 — 76 16 — 172 Deferred compensation liability — 86 — 15 1 — 102 Securitized debt, net — — — — 1,792 — 1,792 Debt, net 203 1,805 — 149 — — 2,157 Due to subsidiary 1,957 — — — — (1,957 ) — Other 2 22 — 38 2 — 64 Deferred taxes — 138 — 181 24 — 343 MVW shareholders' equity 3,264 486 1,822 1,529 576 (4,413 ) 3,264 Noncontrolling interests — — — (4 ) 10 — 6 Total liabilities and equity $ 5,446 $ 2,809 $ 1,829 $ 2,564 $ 2,773 $ (6,398 ) $ 9,023 As of December 31, 2018 (1) MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Cash and cash equivalents $ 1 $ 62 $ 2 $ 39 $ 127 $ — $ 231 Restricted cash — 19 — 122 242 — 383 Accounts receivable, net 31 20 — 169 104 — 324 Vacation ownership notes receivable, net — 121 — 183 1,735 — 2,039 Inventory — 212 — 475 176 — 863 Property and equipment — 439 1 308 203 — 951 Goodwill 2,828 — — — — — 2,828 Intangibles, net — — — 1,065 42 — 1,107 Due from parent — 1,834 — — — (1,834 ) — Investments in subsidiaries 2,681 93 1,875 — — (4,649 ) — Other 27 53 — 251 36 (75 ) 292 Total assets $ 5,568 $ 2,853 $ 1,878 $ 2,612 $ 2,665 $ (6,558 ) $ 9,018 Accounts payable $ 50 $ 13 $ — $ 165 $ 25 $ — $ 253 Advance deposits — 65 — 89 17 — 171 Accrued liabilities 7 96 7 121 150 (24 ) 357 Deferred revenue — 6 — 189 128 (4 ) 319 Payroll and benefits liability 15 96 — 84 16 — 211 Deferred compensation liability — 79 — 13 1 — 93 Securitized debt, net — — — — 1,714 — 1,714 Debt, net 199 1,726 — 179 — — 2,104 Due to subsidiary 1,834 — — — — (1,834 ) — Other 2 6 — 1 3 — 12 Deferred taxes — 133 — 157 24 4 318 MVW shareholders' equity 3,461 633 1,871 1,617 579 (4,700 ) 3,461 Noncontrolling interests — — — (3 ) 8 — 5 Total liabilities and equity $ 5,568 $ 2,853 $ 1,878 $ 2,612 $ 2,665 $ (6,558 ) $ 9,018 _________________________ (1) Amounts have been revised to correct certain immaterial prior period errors as reported in the 2018 Annual Report and have been reclassified to conform to the current year presentation. Condensed Consolidating Statement of Income Three Months Ended June 30, 2019 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Revenues $ — $ 191 $ — $ 695 $ 183 $ (1 ) $ 1,068 Expenses (6 ) (200 ) — (583 ) (137 ) 1 (925 ) Gains (losses) and other income (expense), net — 2 — — — — 2 Interest expense (2 ) (24 ) — (5 ) (4 ) — (35 ) ILG acquisition-related costs — (22 ) — (14 ) — — (36 ) Other — — — — — — — Provision for income taxes 3 16 — (35 ) (9 ) — (25 ) Equity in earnings from unconsolidated entities — — — — — — — Equity in net income of subsidiaries 54 62 27 — — (143 ) — Net income 49 25 27 58 33 (143 ) 49 Net income attributable to noncontrolling interests — — — — — — — Net income attributable to common shareholders $ 49 $ 25 $ 27 $ 58 $ 33 $ (143 ) $ 49 Three Months Ended June 30, 2018 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Revenues $ — $ 194 $ — $ 286 $ 115 $ — $ 595 Expenses (2 ) (189 ) — (257 ) (98 ) — (546 ) Gains (losses) and other income (expense), net — (7 ) — — — — (7 ) Interest expense (3 ) (1 ) — (1 ) — — (5 ) ILG acquisition-related costs — (19 ) — — — — (19 ) Other — (1 ) — — — — (1 ) Provision for income taxes 1 7 — (12 ) (2 ) — (6 ) Equity in earnings from unconsolidated entities — — — — — — — Equity in net income of subsidiaries 15 16 — — — (31 ) — Net income 11 — — 16 15 (31 ) 11 Net income attributable to noncontrolling interests — — — — — — — Net income attributable to common shareholders $ 11 $ — $ — $ 16 $ 15 $ (31 ) $ 11 Six Months Ended June 30, 2019 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Revenues $ — $ 350 $ — $ 1,406 $ 381 $ (9 ) $ 2,128 Expenses (9 ) (392 ) — (1,214 ) (288 ) 9 (1,894 ) Gains (losses) and other income (expense), net — 11 — (1 ) — — 10 Interest expense (5 ) (54 ) — (6 ) (4 ) — (69 ) ILG acquisition-related costs — (48 ) — (14 ) — — (62 ) Other — — — — — — — Provision for income taxes 4 40 — (70 ) (14 ) — (40 ) Equity in earnings from unconsolidated entities — — — — — — — Equity in net income of subsidiaries 83 115 62 — — (260 ) — Net income 73 22 62 101 75 (260 ) 73 Net income attributable to noncontrolling interests — — — — — — — Net income attributable to common shareholders $ 73 $ 22 $ 62 $ 101 $ 75 $ (260 ) $ 73 Six Months Ended June 30, 2018 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Revenues $ — $ 363 $ — $ 585 $ 218 $ — $ 1,166 Expenses (4 ) (362 ) — (510 ) (188 ) — (1,064 ) Gains (losses) and other income (expense), net — (6 ) — — — — (6 ) Interest expense (5 ) (2 ) — (2 ) — — (9 ) ILG acquisition-related costs — (20 ) — — — — (20 ) Other — (3 ) — — — — (3 ) Provision for income taxes 2 11 — (27 ) (3 ) — (17 ) Equity in earnings from unconsolidated entities — — — — — — — Equity in net income of subsidiaries 54 46 — — — (100 ) — Net income 47 27 — 46 27 (100 ) 47 Net income attributable to noncontrolling interests — — — — — — — Net income attributable to common shareholders $ 47 $ 27 $ — $ 46 $ 27 $ (100 ) $ 47 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2019 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Net cash, cash equivalents and restricted cash provided by (used in) operating activities $ (71 ) $ (31 ) $ — $ 151 $ 19 $ (12 ) $ 56 Net cash, cash equivalents and restricted cash (used in) provided by investing activities (4 ) (14 ) — 26 7 — 15 Net cash, cash equivalents and restricted cash (used in) provided by financing activities 74 28 (2 ) (255 ) (27 ) 12 (170 ) Effect of changes in exchange rates on cash, cash equivalents and restricted cash — — — — 1 — 1 Cash, cash equivalents and restricted cash, beginning of period 1 81 2 161 369 — 614 Cash, cash equivalents and restricted cash, end of period $ — $ 64 $ — $ 83 $ 369 $ — $ 516 Six Months Ended June 30, 2018 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Net cash, cash equivalents and restricted cash provided by (used in) operating activities $ (45 ) $ 111 $ — $ (2 ) $ (8 ) $ 2 $ 58 Net cash, cash equivalents and restricted cash (used in) provided by investing activities (12 ) (4 ) — — (3 ) — (19 ) Net cash, cash equivalents and restricted cash (used in) provided by financing activities 57 49 — (22 ) 105 (2 ) 187 Effect of changes in exchange rates on cash, cash equivalents and restricted cash — — — — 1 — 1 Cash, cash equivalents and restricted cash, beginning of period — 377 — 30 84 — 491 Cash, cash equivalents and restricted cash, end of period $ — $ 533 $ — $ 6 $ 179 $ — $ 718 |