XML 21 R6.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Operating Activities      
Net income (loss) [1] $ 176,426,924 $ (200,709,244) $ 215,695,961
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 126,000,000 45,000,000 44,000,000
Amortization of deferred financing costs, acquisition premiums and other 39,000,000 18,000,000 17,000,000
Provision for financing receivables losses 121,000,000 75,000,000 74,000,000
Impairment expense 2,000,000 209,000,000 0
Other loss (gain), net 14,000,000 (1,000,000) 3,000,000
Share-based compensation 48,000,000 15,000,000 22,000,000
Deferred income tax expense (benefit) 58,000,000 (123,000,000) 3,000,000
Equity in earnings (losses) from unconsolidated affiliates (10,000,000) (5,000,000) (4,000,000)
Return on investment in unconsolidated affiliates 2,000,000 0 0
Net changes in assets and liabilities, net of effects of acquisition:      
Accounts receivable, net (124,000,000) 56,000,000 (20,000,000)
Timeshare financing receivables, net (92,000,000) 107,000,000 (111,000,000)
Inventory 15,000,000 (91,000,000) (4,000,000)
Purchases and development of real estate for future conversion to inventory (33,000,000) (36,000,000) (168,000,000)
Other assets 48,000,000 (11,000,000) (18,000,000)
Accounts payable, accrued expenses and other (48,000,000) (56,000,000) (17,000,000)
Advanced deposits (8,000,000) 2,000,000 14,000,000
Deferred revenues (166,000,000) 76,000,000 91,000,000
Other 0 0 1,000,000
Net cash provided by operating activities 168,000,000 79,000,000 143,000,000
Investing Activities      
Acquisition of Diamond, net of cash and restricted cash acquired 1,592,000,000 0 0
Capital expenditures for property and equipment (18,000,000) (8,000,000) (37,000,000)
Software capitalization costs (21,000,000) (23,000,000) (24,000,000)
Investments in unconsolidated affiliates 0 (2,000,000) (2,000,000)
Net cash used in investing activities (1,631,000,000) (33,000,000) (63,000,000)
Financing Activities      
Issuance of debt 2,950,000,000 495,000,000 485,000,000
Issuance of non-recourse debt 264,000,000 495,000,000 365,000,000
Repayment of debt (1,154,000,000) (165,000,000) (290,000,000)
Repayment of non-recourse debt (359,000,000) (475,000,000) (376,000,000)
Debt issuance costs and discounts (70,000,000) (9,000,000) (6,000,000)
Repurchase and retirement of common stock 0 (10,000,000) (283,000,000)
Payment of withholding taxes on vesting of restricted stock units (6,000,000) (4,000,000) (4,000,000)
Proceeds from employee stock plan purchases 1,000,000 2,000,000 3,000,000
Proceeds from stock option exercises 13,000,000 1,000,000 0
Other financing activity (3,000,000) (2,000,000) (2,000,000)
Net cash provided by financing activities 1,636,000,000 328,000,000 (108,000,000)
Effect of changes in exchange rates on cash, cash equivalents & restricted cash (4,000,000) 0 0
Net increase (decrease) in cash, cash equivalents and restricted cash 169,000,000 374,000,000 (28,000,000)
Cash, cash equivalents and restricted cash, beginning of period 526,000,000 152,000,000 180,000,000
Cash, cash equivalents and restricted cash, end of period $ 695,000,000 $ 526,000,000 $ 152,000,000
[1] Net income (loss) for years ended December 31, 2021, 2020, and 2019 were $176,426,924, ($200,709,244), and $215,695,961, respectively.