XML 60 R110.htm IDEA: XBRL DOCUMENT v3.19.3
SUPPLEMENTAL GUARANTOR INFORMATION - Income Statement (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Financial Statements, Captions [Line Items]                
Revenues $ 1,082     $ 750     $ 3,210 $ 1,916
Expenses (1,012)     (698)     (2,906) (1,762)
(Losses) gains and other (expense) income, net (5)     2     5 (4)
Interest expense (31)     (14)     (100) (23)
ILG acquisition-related costs (32)     (78)     (94) (98)
Other 1     0     1 (3)
Benefit (provision) for income taxes (10)     2     (50) (15)
Equity In Net Income of Subsidiaries 0     0     0 0
Net (loss) income (7) $ 49 $ 24 (36) $ 11 $ 36 66 11
Net income attributable to noncontrolling interests (2)     0     (2) 0
Net (loss) income attributable to common shareholders (9)     (36)     64 11
Reportable Legal Entities | MVWC                
Condensed Financial Statements, Captions [Line Items]                
Revenues 0     0     0 0
Expenses (7)     (1)     (16) (6)
(Losses) gains and other (expense) income, net 0     0     0 0
Interest expense (3)     (3)     (8) (8)
ILG acquisition-related costs 0     0     0 0
Other 0           0 0
Benefit (provision) for income taxes 3     0     7 4
Equity In Net Income of Subsidiaries (2)     (32)     81 21
Net (loss) income (9)     (36)     64 11
Net income attributable to noncontrolling interests 0     0     0 0
Net (loss) income attributable to common shareholders (9)     (36)     64 11
Senior MVW Notes | Reportable Legal Entities | Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Revenues 575     408     1,981 991
Expenses (518)     (396)     (1,732) (901)
(Losses) gains and other (expense) income, net 1     1     0 1
Interest expense 2     (1)     (4) (3)
ILG acquisition-related costs (3)     (18)     (17) (17)
Other 0           0 (3)
Benefit (provision) for income taxes (4)     2     (74) (19)
Equity In Net Income of Subsidiaries 0     0     0 0
Net (loss) income 53     (4)     154 49
Net income attributable to noncontrolling interests (1)     0     (1) 0
Net (loss) income attributable to common shareholders 52     (4)     153 49
Senior MVW Notes | Reportable Legal Entities | Non-Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Revenues 316     148     697 366
Expenses (257)     (112)     (545) (300)
(Losses) gains and other (expense) income, net 0     0     0 0
Interest expense 4     0     0 0
ILG acquisition-related costs 0     0     0 0
Other 0           0 0
Benefit (provision) for income taxes (44)     (8)     (58) (27)
Equity In Net Income of Subsidiaries 0     0     0 0
Net (loss) income 19     28     94 39
Net income attributable to noncontrolling interests (1)     0     (1) 0
Net (loss) income attributable to common shareholders 18     28     93 39
Senior MVW Notes | Total Eliminations                
Condensed Financial Statements, Captions [Line Items]                
Revenues 0     0     (9) 0
Expenses 0     0     9 0
(Losses) gains and other (expense) income, net 0     0     0 0
Interest expense 0     0     0 0
ILG acquisition-related costs 0     0     0 0
Other 0           0 0
Benefit (provision) for income taxes 0     0     0 0
Equity In Net Income of Subsidiaries (56)     (11)     (316) (153)
Net (loss) income (56)     (11)     (316) (153)
Net income attributable to noncontrolling interests 0     0     0 0
Net (loss) income attributable to common shareholders (56)     (11)     (316) (153)
Senior MVW Notes | MORI | Reportable Legal Entities | Interval Acquisition Corp.                
Condensed Financial Statements, Captions [Line Items]                
Revenues 191     194     541 559
Expenses (230)     (185)     (622) (551)
(Losses) gains and other (expense) income, net (6)     1     5 (5)
Interest expense (34)     (10)     (88) (12)
ILG acquisition-related costs (29)     (60)     (77) (81)
Other 1           1 0
Benefit (provision) for income taxes 35     7     75 26
Equity In Net Income of Subsidiaries 27     60     142 170
Net (loss) income (45)     7     (23) 106
Net income attributable to noncontrolling interests 0     0     0 0
Net (loss) income attributable to common shareholders (45)     7     (23) 106
Senior MVW Notes | ILG | Reportable Legal Entities | Interval Acquisition Corp.                
Condensed Financial Statements, Captions [Line Items]                
Revenues 0     0     0 0
Expenses 0     (4)     0 (4)
(Losses) gains and other (expense) income, net 0     0     0 0
Interest expense 0     0     0 0
ILG acquisition-related costs 0     0     0 0
Other 0           0 0
Benefit (provision) for income taxes 0     1     0 1
Equity In Net Income of Subsidiaries 31     (17)     93 (38)
Net (loss) income 31     (20)     93 (41)
Net income attributable to noncontrolling interests 0     0     0 0
Net (loss) income attributable to common shareholders 31     (20)     93 (41)
IAC Notes                
Condensed Financial Statements, Captions [Line Items]                
Revenues 1,082     750     3,210 1,916
Expenses (1,012)     (698)     (2,906) (1,762)
(Losses) gains and other (expense) income, net (5)     2     5 (4)
Interest expense (31)     (14)     (100) (23)
ILG acquisition-related costs (32)     (78)     (94) (98)
Other 1           1 (3)
Benefit (provision) for income taxes (10)     2     (50) (15)
Equity In Net Income of Subsidiaries 0     0     0 0
Net (loss) income (7)     (36)     66 11
Net income attributable to noncontrolling interests (2)     0     (2) 0
Net (loss) income attributable to common shareholders (9)     (36)     64 11
IAC Notes | Reportable Legal Entities | MVWC                
Condensed Financial Statements, Captions [Line Items]                
Revenues 0     0     0 0
Expenses (7)     (1)     (16) (6)
(Losses) gains and other (expense) income, net 0     0     0 0
Interest expense (3)     (3)     (8) (8)
ILG acquisition-related costs 0     0     0 0
Other 0           0 0
Benefit (provision) for income taxes 3     0     7 4
Equity In Net Income of Subsidiaries (2)     (32)     81 21
Net (loss) income (9)     (36)     64 11
Net income attributable to noncontrolling interests 0     0     0 0
Net (loss) income attributable to common shareholders (9)     (36)     64 11
IAC Notes | Reportable Legal Entities | Interval Acquisition Corp.                
Condensed Financial Statements, Captions [Line Items]                
Revenues 0     0     0 0
Expenses 0     0     0 0
(Losses) gains and other (expense) income, net 0     0     0 0
Interest expense (1)     (1)     (4) (1)
ILG acquisition-related costs 0     0     0 0
Other 0           0 0
Benefit (provision) for income taxes 1     0     2 0
Equity In Net Income of Subsidiaries 31     (16)     95 (37)
Net (loss) income 31     (17)     93 (38)
Net income attributable to noncontrolling interests 0     0     0 0
Net (loss) income attributable to common shareholders 31     (17)     93 (38)
IAC Notes | Reportable Legal Entities | Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Revenues 286     114     1,083 114
Expenses (255)     (125)     (970) (125)
(Losses) gains and other (expense) income, net 0     1     0 1
Interest expense 0     0     (3) 0
ILG acquisition-related costs (2)     (18)     (16) (17)
Other 0           0 0
Benefit (provision) for income taxes (18)     5     (40) 8
Equity In Net Income of Subsidiaries 31     (17)     93 (38)
Net (loss) income 42     (40)     147 (57)
Net income attributable to noncontrolling interests (1)     0     (1) 0
Net (loss) income attributable to common shareholders 41     (40)     146 (57)
IAC Notes | Reportable Legal Entities | Non-Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Revenues 796     636     2,136 1,802
Expenses (750)     (572)     (1,929) (1,631)
(Losses) gains and other (expense) income, net (5)     1     5 (5)
Interest expense (27)     (10)     (85) (14)
ILG acquisition-related costs (30)     (60)     (78) (81)
Other 1           1 (3)
Benefit (provision) for income taxes 4     (3)     (19) (27)
Equity In Net Income of Subsidiaries 0     0     0 0
Net (loss) income (11)     (8)     31 41
Net income attributable to noncontrolling interests (1)     0     (1) 0
Net (loss) income attributable to common shareholders (12)     (8)     30 41
IAC Notes | Total Eliminations                
Condensed Financial Statements, Captions [Line Items]                
Revenues 0     0     (9) 0
Expenses 0     0     9 0
(Losses) gains and other (expense) income, net 0     0     0 0
Interest expense 0     0     0 0
ILG acquisition-related costs 0     0     0 0
Other 0           0 0
Benefit (provision) for income taxes 0     0     0 0
Equity In Net Income of Subsidiaries (60)     65     (269) 54
Net (loss) income (60)     65     (269) 54
Net income attributable to noncontrolling interests 0     0     0 0
Net (loss) income attributable to common shareholders $ (60)     $ 65     $ (269) $ 54