XML 17 R2.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Balance Sheets - USD ($)
$ in Millions
Dec. 31, 2021
Dec. 31, 2020
ASSETS    
Cash and cash equivalents $ 432 $ 428
Restricted cash 263 98
Accounts receivable, net of allowance for doubtful accounts of $39 and $20 302 119
Timeshare financing receivables, net 1,747 974
Inventory 1,240 702
Property and equipment, net 756 501
Operating lease right-of-use assets, net 70 52
Investments in unconsolidated affiliates 59 51
Goodwill 1,377 0
Intangible assets, net 1,441 81
Land and infrastructure held for sale 41 41
Other assets 280 87
TOTAL ASSETS (variable interest entities - $1,100 and $800) 8,008 3,134
LIABILITIES AND EQUITY    
Accounts payable, accrued expenses and other [1] 673 252
Advanced deposits 112 117
Debt, net [2],[3] 2,913 1,159
Non-recourse debt, net 1,328 766
Operating lease liabilities 87 67
Deferred revenues 237 262
Deferred income tax liabilities 670 137
Total liabilities (variable interest entities - $1,199 and $771) 6,020 2,760
Commitments and contingencies - see Note 23
Equity:    
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of December 31, 2021 and 2020 0 0
Common stock, $0.01 par value; 3,000,000,000 authorized shares,119,904,001 shares issued and outstanding as of December 31, 2021 and 85,205,012 shares issued and outstanding as of December 31, 2020 1 1
Additional paid-in capital 1,630 192
Accumulated retained earnings 357 181
Accumulated other comprehensive income 0 0
Total equity 1,988 374
TOTAL LIABILITIES AND EQUITY $ 8,008 $ 3,134
[1] Other accrued expenses includes interest payables, accrued marketing expenses, and various accrued liabilities which are primarily driven by the Diamond Acquisition.
[2] Amount does not include deferred financing costs of $5 and $4 million as of December 31, 2021 and 2020, respectively, relating to our revolving facility included in Other Assets in our consolidated balance sheets.
[3] Amount includes deferred financing costs related to our term loan and senior notes of $33 million and $22 million, respectively, as of December 31, 2021 and $1 million and $4 million, respectively, as of December 31, 2020. This amount also includes original issuance discounts of $6 million as of December 31, 2021.