XML 67 R52.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Segments (Tables)
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Schedule of Segment Operating Performance Reconciled to Consolidated Amounts

Below is the presentation of our reportable segment results which include the newly acquired Diamond operations within both segments since the Acquisition Date. The following table presents revenues for our reportable segments reconciled to consolidated amounts:

 

 

 

Year Ended December 31,

 

($ in millions)

 

2021

 

 

2020

 

 

2019

 

Revenues:

 

 

 

 

 

 

 

 

 

Real estate sales and financing

 

$

1,451

 

 

$

494

 

 

$

1,252

 

Resort operations and club management(1)

 

 

700

 

 

 

276

 

 

 

454

 

Segment revenues

 

 

2,151

 

 

 

770

 

 

 

1,706

 

Cost reimbursements

 

 

202

 

 

 

137

 

 

 

168

 

Intersegment eliminations(1)(2)

 

 

(18

)

 

 

(13

)

 

 

(36

)

Total revenues

 

$

2,335

 

 

$

894

 

 

$

1,838

 

 

(1)
Includes charges to the real estate sales and financing segment from the resort operations and club management segment for fulfillment of discounted marketing package stays at resorts. These charges totaled $18 million, $13 million and $35 million for the years ended December 31, 2021, 2020, and 2019, respectively.
(2)
Includes charges to the real estate sales and financing segment from the resort operations and club management segment for the rental of model units to show prospective buyers. These charges totaled $1 million for the year ended December 31, 2021, less than $1 million for the year ended December 31, 2020 and $1 million for the year ended December 31, 2019.
Schedule of Adjusted EBITDA Reconciled to Net Income

The following table presents Adjusted EBITDA for our reportable segments reconciled to net income (loss):

 

 

 

Year Ended December 31,

 

($ in millions)

 

2021

 

 

2020

 

 

2019

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Real estate sales and financing(1)

 

$

537

 

 

$

33

 

 

$

325

 

Resort operations and club management(1)

 

 

353

 

 

 

136

 

 

 

265

 

Segment Adjusted EBITDA

 

 

890

 

 

 

169

 

 

 

590

 

Acquisition and integration-related expense

 

 

(106

)

 

 

 

 

 

 

General and administrative

 

 

(151

)

 

 

(92

)

 

 

(118

)

Depreciation and amortization

 

 

(126

)

 

 

(45

)

 

 

(44

)

License fee expense

 

 

(80

)

 

 

(51

)

 

 

(101

)

Other (loss) gain, net

 

 

(26

)

 

 

3

 

 

 

(3

)

Interest expense

 

 

(105

)

 

 

(43

)

 

 

(43

)

Income tax (expense) benefit

 

 

(93

)

 

 

79

 

 

 

(57

)

Equity in earnings from unconsolidated affiliates

 

 

10

 

 

 

5

 

 

 

4

 

Impairment expense

 

 

(2

)

 

 

(209

)

 

 

 

Other adjustment items(2)

 

 

(35

)

 

 

(17

)

 

 

(12

)

Net income (loss)

 

$

176

 

 

$

(201

)

 

$

216

 

 

(1)
Includes intersegment eliminations. Refer to our table presenting revenues by reportable segment above for additional discussion.
(2)
This amount includes costs associated with restructuring, one-time charges and other non-cash items.
Schedule of Assets Reconciled to Consolidated Amounts

The following table presents total assets for our reportable segments, reconciled to consolidated amounts:

 

 

 

December 31,

 

($ in millions)

 

2021

 

 

2020

 

Real estate sales and financing

 

$

5,544

 

 

$

2,839

 

Resort operations and club management

 

 

2,145

 

 

 

79

 

Total segment assets

 

 

7,689

 

 

 

2,918

 

Corporate

 

 

278

 

 

 

175

 

Land and infrastructure held for sale

 

 

41

 

 

 

41

 

Total assets

 

$

8,008

 

 

$

3,134

 

Schedule of Capital Expenditures for Property and Equipment Reconciled to Consolidated Amounts

The following table presents capital expenditures for property and equipment for our reportable segments, reconciled to consolidated amounts:

 

 

 

December 31,

 

($ in millions)

 

2021

 

 

2020

 

 

2019

 

Real estate sales and financing

 

$

60

 

 

$

18

 

 

$

19

 

Resort operations and club management

 

 

 

 

 

 

 

 

5

 

Total segment capital expenditures

 

 

60

 

 

 

18

 

 

 

24

 

Corporate

 

 

12

 

 

 

8

 

 

 

13

 

Total capital expenditures

 

$

72

 

 

$

26

 

 

$

37