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 September 30, 2019 and December 31, 2018 , and for the three and nine months ended September 30, 2019 and September 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 September 30, 2019 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Cash and cash equivalents $ — $ — $ 47 $ 136 $ — $ 183 Restricted cash — — 43 279 — 322 Accounts receivable, net 84 27 75 224 (38 ) 372 Vacation ownership notes receivable, net — — 268 1,900 — 2,168 Inventory — — 435 475 — 910 Property and equipment — — 240 530 — 770 Goodwill 2,890 — — — — 2,890 Intangibles, net — — 997 47 — 1,044 Due from parent — — — 1,834 (1,834 ) — Investments in subsidiaries 2,189 1,771 1,653 — (5,613 ) — Other 36 — 189 180 (5 ) 400 Total assets $ 5,199 $ 1,798 $ 3,947 $ 5,605 $ (7,490 ) $ 9,059 Accounts payable $ 37 $ — $ 91 $ 120 $ — $ 248 Advance deposits — — 80 105 — 185 Accrued liabilities 4 4 166 157 (38 ) 293 Deferred revenue — — 130 309 (3 ) 436 Payroll and benefits liability 5 — 70 110 — 185 Deferred compensation liability — — 6 98 — 104 Securitized debt, net — — — 1,686 — 1,686 Debt, net 205 142 — 1,947 — 2,294 Due to subsidiary 1,834 — — — (1,834 ) — Other 2 — 150 47 — 199 Deferred taxes — — 145 162 — 307 MVW shareholders' equity 3,112 1,652 3,109 854 (5,615 ) 3,112 Noncontrolling interests — — — 10 — 10 Total liabilities and equity $ 5,199 $ 1,798 $ 3,947 $ 5,605 $ (7,490 ) $ 9,059 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 $ — $ 120 $ 131 $ — $ 301 Advance deposits — — 81 90 — 171 Accrued liabilities 7 — (28 ) 295 (24 ) 250 Deferred revenue — — 181 206 (4 ) 383 Payroll and benefits liability 15 — 72 119 — 206 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 September 30, 2019 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Revenues $ — $ — $ 286 $ 796 $ — $ 1,082 Expenses (7 ) — (255 ) (750 ) — (1,012 ) Losses and other expense, net — — — (5 ) — (5 ) Interest expense (3 ) (1 ) — (27 ) — (31 ) ILG acquisition-related costs — — (2 ) (30 ) — (32 ) Other — — — 1 — 1 Benefit (provision) for income taxes 3 1 (18 ) 4 — (10 ) Equity in net (loss) income of subsidiaries (2 ) 31 31 — (60 ) — Net (loss) income (9 ) 31 42 (11 ) (60 ) (7 ) Net income attributable to noncontrolling interests — — (1 ) (1 ) — (2 ) Net (loss) income attributable to common shareholders $ (9 ) $ 31 $ 41 $ (12 ) $ (60 ) $ (9 ) Three Months Ended September 30, 2018 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Revenues $ — $ — $ 114 $ 636 $ — $ 750 Expenses (1 ) — (125 ) (572 ) — (698 ) Gains and other income, net — — 1 1 — 2 Interest expense (3 ) (1 ) — (10 ) — (14 ) ILG acquisition-related costs — — (18 ) (60 ) — (78 ) Benefit (provision) for income taxes — — 5 (3 ) — 2 Equity in net (loss) income of subsidiaries (32 ) (16 ) (17 ) — 65 — Net (loss) income (36 ) (17 ) (40 ) (8 ) 65 (36 ) Net income attributable to noncontrolling interests — — — — — — Net (loss) income attributable to common shareholders $ (36 ) $ (17 ) $ (40 ) $ (8 ) $ 65 $ (36 ) Nine Months Ended September 30, 2019 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Revenues $ — $ — $ 1,083 $ 2,136 $ (9 ) $ 3,210 Expenses (16 ) — (970 ) (1,929 ) 9 (2,906 ) Gains and other income, net — — — 5 — 5 Interest expense (8 ) (4 ) (3 ) (85 ) — (100 ) ILG acquisition-related costs — — (16 ) (78 ) — (94 ) Other — — — 1 — 1 Benefit (provision) for income taxes 7 2 (40 ) (19 ) — (50 ) Equity in net income (loss) of subsidiaries 81 95 93 — (269 ) — Net income (loss) 64 93 147 31 (269 ) 66 Net income attributable to noncontrolling interests — — (1 ) (1 ) — (2 ) Net income (loss) attributable to common shareholders $ 64 $ 93 $ 146 $ 30 $ (269 ) $ 64 Nine Months Ended September 30, 2018 ($ in millions) MVWC Interval Acquisition Corp. IAC Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated Revenues $ — $ — $ 114 $ 1,802 $ — $ 1,916 Expenses (6 ) — (125 ) (1,631 ) — (1,762 ) Gains (losses) and other income (expense), net — — 1 (5 ) — (4 ) Interest expense (8 ) (1 ) — (14 ) — (23 ) ILG acquisition-related costs — — (17 ) (81 ) — (98 ) Other — — — (3 ) — (3 ) Benefit (provision) for income taxes 4 — 8 (27 ) — (15 ) Equity in net income (loss) of subsidiaries 21 (37 ) (38 ) — 54 — Net income (loss) 11 (38 ) (57 ) 41 54 11 Net income attributable to noncontrolling interests — — — — — — Net income (loss) attributable to common shareholders $ 11 $ (38 ) $ (57 ) $ 41 $ 54 $ 11 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 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 (used in) provided by operating activities $ (79 ) $ (3 ) $ 177 $ 61 $ 24 $ 180 Net cash, cash equivalents and restricted cash (used in) provided by investing activities (5 ) — 14 (8 ) — 1 Net cash, cash equivalents and restricted cash provided by (used in) financing activities 83 (8 ) (212 ) (129 ) (24 ) (290 ) Cash, cash equivalents and restricted cash, beginning of period 1 11 111 491 — 614 Cash, cash equivalents and restricted cash, end of period $ — $ — $ 90 $ 415 $ — $ 505 Nine Months Ended September 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 (used in) provided by operating activities $ (59 ) $ — $ (31 ) $ 157 $ — $ 67 Net cash, cash equivalents and restricted cash (used in) provided by investing activities (1,846 ) 2 126 295 — (1,423 ) Net cash, cash equivalents and restricted cash provided by (used in) financing activities 1,905 — (4 ) (230 ) — 1,671 Cash, cash equivalents and restricted cash, beginning of period — — — 491 — 491 Cash, cash equivalents and restricted cash, end of period $ — $ 2 $ 91 $ 713 $ — $ 806 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 September 30, 2019 and December 31, 2018 , and for the three and nine months ended September 30, 2019 and September 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 September 30, 2019 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Cash and cash equivalents $ — $ 33 $ — $ 50 $ 100 $ — $ 183 Restricted cash — 22 — 45 255 — 322 Accounts receivable, net 84 46 18 100 162 (38 ) 372 Vacation ownership notes receivable, net — 181 — 275 1,712 — 2,168 Inventory — 328 — 475 107 — 910 Property and equipment — 211 — 283 276 — 770 Goodwill 2,890 — — — — — 2,890 Intangibles, net — — — 997 47 — 1,044 Due from parent — 1,834 — — — (1,834 ) — Investments in subsidiaries 2,189 98 1,653 — — (3,940 ) — Other 36 48 2 268 66 (20 ) 400 Total assets $ 5,199 $ 2,801 $ 1,673 $ 2,493 $ 2,725 $ (5,832 ) $ 9,059 Accounts payable $ 37 $ 45 $ 9 $ 117 $ 40 $ — $ 248 Advance deposits — 79 — 91 15 — 185 Accrued liabilities 4 70 20 168 69 (38 ) 293 Deferred revenue — 4 — 205 230 (3 ) 436 Payroll and benefits liability 5 83 — 79 18 — 185 Deferred compensation liability — 88 — 15 1 — 104 Securitized debt, net — — — — 1,686 — 1,686 Debt, net 205 1,940 — 149 — — 2,294 Due to subsidiary 1,834 — — — — (1,834 ) — Other 2 36 55 94 12 — 199 Deferred taxes — 139 2 180 — (14 ) 307 MVW shareholders' equity 3,112 317 1,587 1,395 644 (3,943 ) 3,112 Noncontrolling interests — — — — 10 — 10 Total liabilities and equity $ 5,199 $ 2,801 $ 1,673 $ 2,493 $ 2,725 $ (5,832 ) $ 9,059 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 $ — $ 213 $ 25 $ — $ 301 Advance deposits — 65 — 89 17 — 171 Accrued liabilities 7 96 7 14 150 (24 ) 250 Deferred revenue — 6 — 253 128 (4 ) 383 Payroll and benefits liability 15 96 — 79 16 — 206 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 September 30, 2019 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Revenues $ — $ 191 $ — $ 575 $ 316 $ — $ 1,082 Expenses (7 ) (230 ) — (518 ) (257 ) — (1,012 ) (Losses) gains and other (expense) income, net — (6 ) — 1 — — (5 ) Interest expense (3 ) (34 ) — 2 4 — (31 ) ILG acquisition-related costs — (29 ) — (3 ) — — (32 ) Other — 1 — — — — 1 Benefit (provision) for income taxes 3 35 — (4 ) (44 ) — (10 ) Equity in net (loss) income of subsidiaries (2 ) 27 31 — — (56 ) — Net (loss) income (9 ) (45 ) 31 53 19 (56 ) (7 ) Net income attributable to noncontrolling interests — — — (1 ) (1 ) — (2 ) Net (loss) income attributable to common shareholders $ (9 ) $ (45 ) $ 31 $ 52 $ 18 $ (56 ) $ (9 ) Three Months Ended September 30, 2018 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Revenues $ — $ 194 $ — $ 408 $ 148 $ — $ 750 Expenses (1 ) (185 ) (4 ) (396 ) (112 ) — (698 ) Gains and other income, net — 1 — 1 — — 2 Interest expense (3 ) (10 ) — (1 ) — — (14 ) ILG acquisition-related costs — (60 ) — (18 ) — — (78 ) Benefit (provision) for income taxes — 7 1 2 (8 ) — 2 Equity in net (loss) income of subsidiaries (32 ) 60 (17 ) — — (11 ) — Net (loss) income (36 ) 7 (20 ) (4 ) 28 (11 ) (36 ) Net income attributable to noncontrolling interests — — — — — — — Net (loss) income attributable to common shareholders $ (36 ) $ 7 $ (20 ) $ (4 ) $ 28 $ (11 ) $ (36 ) Nine Months Ended September 30, 2019 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Revenues $ — $ 541 $ — $ 1,981 $ 697 $ (9 ) $ 3,210 Expenses (16 ) (622 ) — (1,732 ) (545 ) 9 (2,906 ) Gains and other income, net — 5 — — — — 5 Interest expense (8 ) (88 ) — (4 ) — — (100 ) ILG acquisition-related costs — (77 ) — (17 ) — — (94 ) Other — 1 — — — — 1 Benefit (provision) for income taxes 7 75 — (74 ) (58 ) — (50 ) Equity in net income (loss) of subsidiaries 81 142 93 — — (316 ) — Net income (loss) 64 (23 ) 93 154 94 (316 ) 66 Net income attributable to noncontrolling interests — — — (1 ) (1 ) — (2 ) Net income (loss) attributable to common shareholders $ 64 $ (23 ) $ 93 $ 153 $ 93 $ (316 ) $ 64 Nine Months Ended September 30, 2018 MVWC Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MORI ILG Revenues $ — $ 559 $ — $ 991 $ 366 $ — $ 1,916 Expenses (6 ) (551 ) (4 ) (901 ) (300 ) — (1,762 ) (Losses) gains and other (expense) income, net — (5 ) — 1 — — (4 ) Interest expense (8 ) (12 ) — (3 ) — — (23 ) ILG acquisition-related costs — (81 ) — (17 ) — — (98 ) Other — — — (3 ) — — (3 ) Benefit (provision) for income taxes 4 26 1 (19 ) (27 ) — (15 ) Equity in net income (loss) of subsidiaries 21 170 (38 ) — — (153 ) — Net income (loss) 11 106 (41 ) 49 39 (153 ) 11 Net income attributable to noncontrolling interests — — — — — — — Net income (loss) attributable to common shareholders $ 11 $ 106 $ (41 ) $ 49 $ 39 $ (153 ) $ 11 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 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 (used in) provided by operating activities $ (79 ) $ (159 ) $ — $ 251 $ 157 $ 10 $ 180 Net cash, cash equivalents and restricted cash (used in) provided by investing activities (5 ) (9 ) — 24 (9 ) — 1 Net cash, cash equivalents and restricted cash provided by (used in) financing activities 83 142 (2 ) (341 ) (162 ) (10 ) (290 ) Cash, cash equivalents and restricted cash, beginning of period 1 81 2 161 369 — 614 Cash, cash equivalents and restricted cash, end of period $ — $ 55 $ — $ 95 $ 355 $ — $ 505 Nine Months Ended September 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 (used in) provided by operating activities $ (59 ) $ 78 $ — $ 122 $ (74 ) $ — $ 67 Net cash, cash equivalents and restricted cash (used in) provided by investing activities (1,846 ) (6 ) 2 123 304 — (1,423 ) Net cash, cash equivalents and restricted cash provided by (used in) financing activities 1,905 (152 ) — (179 ) 97 — 1,671 Cash, cash equivalents and restricted cash, beginning of period — 377 — 63 51 — 491 Cash, cash equivalents and restricted cash, end of period $ — $ 297 $ 2 $ 129 $ 378 $ — $ 806 |