XML 95 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Statements of Cash Flows (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Operating Activities    
Net income [1] $ 7,826,746 $ 55,067,801
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 12,000,000 8,000,000
Amortization of deferred financing costs, contract costs, and other 4,000,000 4,000,000
Provision for financing receivables losses [2] 37,000,000 14,000,000
Other (gain) loss, net (2,000,000) 1,000,000
Share-based compensation (2,000,000) 5,000,000
Deferred income tax (benefit) expense (8,000,000) 5,000,000
Equity in earnings from unconsolidated affiliates (3,000,000) (1,000,000)
Net changes in assets and liabilities:    
Accounts receivable, net 16,000,000 7,000,000
Timeshare financing receivables, net (3,000,000) (5,000,000)
Inventory (10,000,000) (3,000,000)
Purchases and development of real estate for future conversion to inventory (5,000,000) (63,000,000)
Other assets (42,000,000) (33,000,000)
Accounts payable, accrued expenses and other (42,000,000) (27,000,000)
Advanced deposits 2,000,000 5,000,000
Deferred revenues 91,000,000 41,000,000
Other   1,000,000
Net cash provided by operating activities 53,000,000 14,000,000
Investing Activities    
Capital expenditures for property and equipment (3,000,000) (6,000,000)
Software capitalization costs (5,000,000) (4,000,000)
Net cash used in investing activities (8,000,000) (10,000,000)
Financing Activities    
Issuance of debt 495,000,000 195,000,000
Issuance of non-recourse debt 195,000,000  
Repayment of debt (57,000,000) (23,000,000)
Repayment of non-recourse debt (58,000,000) (40,000,000)
Repurchase and retirement of common stock (10,000,000) (92,000,000)
Payment of withholding taxes on vesting of restricted stock units (2,000,000) (2,000,000)
Other financing activity (1,000,000)  
Net cash provided by financing activities 562,000,000 38,000,000
Net increase in cash, cash equivalents and restricted cash 607,000,000 42,000,000
Cash, cash equivalents and restricted cash, beginning of period 152,000,000 180,000,000
Cash, cash equivalents and restricted cash, end of period 759,000,000 222,000,000
Supplemental disclosure of non-cash operating activities:    
Non-cash transfer from Inventory to Property and Equipment [3] $ 301,000,000  
Supplemental disclosure of non-cash financing activities:    
Issuance of other debt   $ 23,000,000
[1] Net income for the three months ended March 31, 2020 and 2019 was $7,826,746 and $55,067,801, respectively.
[2] Includes incremental provision for financing receivables losses, net of activity related to the repurchase of defaulted and upgraded securitized timeshare financing receivables.
[3] See Note 8: Property and Equipment for more information.