Condensed Consolidating Guarantor Financial Information | Note 20: Condensed Consolidating Guarantor Financial Information The following schedules present the unaudited condensed consolidating financial information as of June 30, 2019 and December 31, 2018 and for the three and six months ended June 30, 2019 and 2018 for the Parent, Subsidiary Issuers, Guarantors and Non-Guarantors. June 30, 2019 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total ASSETS Cash and cash equivalents $ 7 $ ā $ 93 $ 20 $ ā $ 120 Restricted cash ā ā 41 26 ā 67 Accounts receivable, net ā ā 156 20 (20 ) 156 Timeshare financing receivables, net ā ā 332 793 ā 1,125 Inventory ā ā 496 40 ā 536 Property and equipment, net ā ā 666 7 ā 673 Operating lease right-of-use assets, net 63 ā ā 63 Investments in unconsolidated affiliates ā ā 43 ā ā 43 Intangible assets, net ā ā 84 ā ā 84 Other assets ā 6 67 49 ā 122 Investments in subsidiaries 443 1,347 243 ā (2,033 ) ā TOTAL ASSETS $ 450 $ 1,353 $ 2,284 $ 955 $ (2,053 ) $ 2,989 LIABILITIES AND EQUITY Accounts payable, accrued expenses and other $ ā $ ā $ 317 $ 15 $ (20 ) $ 312 Advanced deposits ā ā 108 ā ā 108 Debt, net ā 910 27 ā ā 937 Non-recourse debt, net ā ā ā 696 ā 696 Operating lease liabilities ā ā 76 ā ā 76 Deferred revenues ā ā 163 ā ā 163 Deferred income tax liabilities ā ā 246 1 ā 247 Total equity 450 443 1,347 243 (2,033 ) 450 TOTAL LIABILITIES AND EQUITY $ 450 $ 1,353 $ 2,284 $ 955 $ (2,053 ) $ 2,989 December 31, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total ASSETS Cash and cash equivalents $ 4 $ ā $ 89 $ 15 $ ā $ 108 Restricted cash ā ā 45 27 ā 72 Accounts receivable, net ā ā 157 17 (21 ) 153 Timeshare financing receivables, net ā ā 209 911 ā 1,120 Inventory ā ā 502 25 ā 527 Property and equipment, net ā ā 553 6 ā 559 Investments in unconsolidated affiliate ā ā 38 ā ā 38 Intangible assets, net ā ā 81 ā ā 81 Other assets ā 6 41 48 ā 95 Investments in subsidiaries 612 1,210 277 ā (2,099 ) ā TOTAL ASSETS $ 616 $ 1,216 $ 1,992 $ 1,049 $ (2,120 ) $ 2,753 LIABILITIES AND EQUITY Accounts payable, accrued expenses and other $ ā $ ā $ 332 $ 13 $ (21 ) $ 324 Advanced deposits ā ā 101 ā ā 101 Debt, net ā 604 ā ā ā 604 Non-recourse debt, net ā ā ā 759 ā 759 Deferred revenues ā ā 95 ā ā 95 Deferred income tax liabilities ā ā 254 ā ā 254 Total equity 616 612 1,210 277 (2,099 ) 616 TOTAL LIABILITIES AND EQUITY $ 616 $ 1,216 $ 1,992 $ 1,049 $ (2,120 ) $ 2,753 For the Three Months Ended June 30, 2019 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOIs, net $ ā $ ā $ 103 $ 17 $ ā $ 120 Sales, marketing, license and other fees ā ā 154 3 (12 ) 145 Financing ā ā 20 25 (2 ) 43 Resort and club management ā ā 43 ā ā 43 Rental and ancillary services ā ā 60 ā ā 60 Cost reimbursements ā ā 42 1 ā 43 Total revenues ā ā 422 46 (14 ) 454 Expenses Cost of VOI sales ā ā 28 4 ā 32 Sales and marketing ā ā 187 11 (12 ) 186 Financing ā ā 4 10 (2 ) 12 Resort and club management ā ā 12 ā ā 12 Rental and ancillary services ā ā 36 1 ā 37 General and administrative ā ā 29 ā ā 29 Depreciation and amortization ā ā 13 ā ā 13 License fee expense ā ā 25 1 ā 26 Cost reimbursements ā ā 42 1 ā 43 Total operating expenses ā ā 376 28 (14 ) 390 Interest expense ā (11 ) ā ā ā (11 ) Dividends from subsidiary 150 150 ā ā (300 ) ā Equity in earnings from unconsolidated affiliates ā ā 2 ā ā 2 Other loss, net ā ā (1 ) ā ā (1 ) Income before income taxes 150 139 47 18 (300 ) 54 Income tax expense ā ā (14 ) (1 ) ā (15 ) Income before equity in earnings from subsidiaries 150 139 33 17 (300 ) 39 Equity in (losses) earnings from subsidiaries (111 ) 50 17 ā 44 ā Net income $ 39 $ 189 $ 50 $ 17 $ (256 ) $ 39 For the Three Months Ended June 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOIs, net $ ā $ ā $ 248 $ 2 $ ā $ 250 Sales, marketing, license and other fees ā ā 147 1 (2 ) 146 Financing ā ā 17 23 (1 ) 39 Resort and club management ā ā 37 ā ā 37 Rental and ancillary services ā ā 53 ā ā 53 Cost reimbursements ā ā 37 1 ā 38 Total revenues ā ā 539 27 (3 ) 563 Expenses Cost of VOI sales ā ā 61 ā ā 61 Sales and marketing ā ā 193 2 (2 ) 193 Financing ā ā 5 8 (1 ) 12 Resort and club management ā ā 11 ā ā 11 Rental and ancillary services ā ā 30 ā ā 30 General and administrative ā ā 30 ā ā 30 Depreciation and amortization ā ā 8 ā ā 8 License fee expense ā ā 25 ā ā 25 Cost reimbursements ā ā 37 1 ā 38 Total operating expenses ā ā 400 11 (3 ) 408 Interest expense ā (8 ) ā ā ā (8 ) Equity in losses from unconsolidated affiliates ā ā (2 ) ā ā (2 ) Other gain, net ā ā 1 ā ā 1 Income (loss) before income taxes ā (8 ) 138 16 ā 146 Income tax expense ā ā (39 ) ā ā (39 ) Income (loss) before equity in earnings (loss) from subsidiaries ā (8 ) 99 16 ā 107 Equity in earnings from subsidiaries 107 115 16 ā (238 ) ā Net income $ 107 $ 107 $ 115 $ 16 $ (238 ) $ 107 For the Six Months Ended June 30, 2019 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOIs, net $ ā $ ā $ 210 $ 35 $ ā $ 245 Sales, marketing, license and other fees ā ā 305 4 (23 ) 286 Financing ā ā 38 50 (4 ) 84 Resort and club management ā ā 85 ā ā 85 Rental and ancillary services ā ā 118 1 ā 119 Cost reimbursements ā ā 83 2 ā 85 Total revenues ā ā 839 92 (27 ) 904 Expenses Cost of VOI sales ā ā 61 7 ā 68 Sales and marketing ā ā 357 22 (23 ) 356 Financing ā ā 8 21 (4 ) 25 Resort and club management ā ā 23 ā ā 23 Rental and ancillary services ā ā 70 2 ā 72 General and administrative ā ā 54 ā ā 54 Depreciation and amortization ā ā 23 ā ā 23 License fee expense ā ā 47 2 ā 49 Cost reimbursements ā ā 83 2 ā 85 Total operating expenses ā ā 726 56 (27 ) 755 Interest expense ā (21 ) ā ā ā (21 ) Dividends from subsidiary 275 275 ā ā (550 ) ā Equity in earnings from unconsolidated affiliates ā ā 3 ā ā 3 Other loss, net ā ā (2 ) ā ā (2 ) Income before income taxes 275 254 114 36 (550 ) 129 Income tax expense ā ā (34 ) (1 ) ā (35 ) Income before equity in earnings from subsidiaries 275 254 80 35 (550 ) 94 Equity in (losses) earnings from subsidiaries (181 ) 115 35 ā 31 ā Net income $ 94 $ 369 $ 115 $ 35 $ (519 ) $ 94 For the Six Months Ended June 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Revenues Sales of VOIs, net $ ā $ ā $ 325 $ 3 $ ā $ 328 Sales, marketing, license and other fees ā ā 273 2 (4 ) 271 Financing ā ā 37 42 (2 ) 77 Resort and club management ā ā 76 ā ā 76 Rental and ancillary services ā ā 103 1 ā 104 Cost reimbursements ā ā 72 2 ā 74 Total revenues ā ā 886 50 (6 ) 930 Expenses Cost of VOI sales ā ā 80 ā ā 80 Sales and marketing ā ā 354 4 (4 ) 354 Financing ā ā 10 15 (2 ) 23 Resort and club management ā ā 22 ā ā 22 Rental and ancillary services ā ā 57 1 ā 58 General and administrative ā ā 53 ā ā 53 Depreciation and amortization ā ā 16 ā ā 16 License fee expense ā ā 48 ā ā 48 Cost reimbursements ā ā 72 2 ā 74 Total operating expenses ā ā 712 22 (6 ) 728 Interest expense ā (15 ) ā ā ā (15 ) Equity in losses from unconsolidated affiliates ā ā (1 ) ā ā (1 ) Income (loss) before income taxes ā (15 ) 173 28 ā 186 Income tax expense ā ā (49 ) ā ā (49 ) Income (loss) before equity in earnings (loss) from subsidiaries ā (15 ) 124 28 ā 137 Equity in earnings from subsidiaries 137 152 28 ā (317 ) ā Net income $ 137 $ 137 $ 152 $ 28 $ (317 ) $ 137 For the Six Months Ended June 30, 2019 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Operating Activities Net cash provided by (used in) operating activities $ ā $ 254 $ (43 ) $ 136 $ (275 ) $ 72 Investing Activities Capital expenditures for property and equipment ā ā (17 ) ā ā (17 ) Software capitalization costs ā ā (11 ) ā ā (11 ) Investments in unconsolidated affiliates ā ā (2 ) ā ā (2 ) Dividends from subsidiary 275 275 ā ā (550 ) ā Net cash used in (provided by) investing activities 275 275 (30 ) ā (550 ) (30 ) Financing Activities Issuance of debt ā 410 ā ā ā 410 Issuance of non-recourse debt ā ā ā 15 ā 15 Repayment of debt ā (100 ) (5 ) ā ā (105 ) Repayment of non-recourse debt ā ā ā (79 ) ā (79 ) Debt issuance costs ā ā ā (2 ) ā (2 ) Repurchase and retirement of common stock (271 ) ā ā ā ā (271 ) Payment of withholding taxes on vesting of restricted stock units ā (3 ) ā ā (3 ) Proceeds from employee stock plan purchases ā ā 2 ā ā 2 Other financing activity ā ā (2 ) ā ā (2 ) Intercompany transfers (1 ) (839 ) 81 (66 ) 825 ā Net cash used in (provided by) financing activities (272 ) (529 ) 73 (132 ) 825 (35 ) Net increase in cash, cash equivalents and restricted cash 3 ā ā 4 ā 7 Cash, cash equivalents and restricted cash, beginning of period 4 ā 134 42 ā 180 Cash, cash equivalents and restricted cash, end of period $ 7 $ ā $ 134 $ 46 $ ā $ 187 For the Six Months Ended June 30, 2018 ($ in millions) Parent Issuers Guarantors Non- Guarantors Eliminations Total Operating Activities Net cash (used in) provided by operating activities $ ā $ (14 ) $ 42 $ (205 ) $ 43 $ (134 ) Investing Activities Capital expenditures for property and equipment ā ā (18 ) (2 ) ā (20 ) Software capitalization costs ā ā (9 ) ā ā (9 ) Return of investment from unconsolidated affiliates ā ā 11 ā ā 11 Investment in unconsolidated affiliates ā ā (5 ) ā ā (5 ) Net cash used in investing activities ā ā (21 ) (2 ) ā (23 ) Financing Activities Issuance of debt ā 160 ā ā ā 160 Issuance of non-recourse debt ā ā ā 100 ā 100 Repurchase and retirement of common stock ā (112 ) ā ā ā (112 ) Repayment of non-recourse debt ā ā ā (80 ) ā (80 ) Repayment of debt ā (5 ) ā ā ā (5 ) Debt issuance costs ā ā ā (2 ) ā (2 ) Payment of withholding taxes on vesting of restricted stock units ā (1 ) ā ā ā (1 ) Capital contribution ā 3 ā ā ā 3 Intercompany transfers ā (31 ) (111 ) 185 (43 ) ā Net cash provided by (used in) financing activities ā 14 (111 ) 203 (43 ) 63 Net decrease in cash, cash equivalents and restricted cash ā ā (90 ) (4 ) ā (94 ) Cash, cash equivalents and restricted cash, beginning of period ā ā 259 38 ā 297 Cash, cash equivalents and restricted cash, end of period $ ā $ ā $ 169 $ 34 $ ā $ 203 |