Exhibit 99.1
 | Investor Contact: Mark Melnyk 407-613-3327 mark.melnyk@hgv.com | Media Contact: Lauren George 407-613-8431 lauren.george@hgv.com | ||||||
FOR IMMEDIATE RELEASE
Hilton Grand Vacations Reports Fourth Quarter and Full Year 2022 Results
ORLANDO, Fla. (March 1, 2023) – Hilton Grand Vacations Inc. (NYSE: HGV) (“HGV” or “the Company”) today reports its fourth quarter and full year 2022 results.
Fourth quarter highlights1
•Total contract sales were $634 million.
•Member count was 519,000. Consolidated Net Owner Growth (NOG) for the 12 months ended Dec. 31, 2022, was 3.9%.
•Total revenues for the fourth quarter were $992 million compared to $838 million for the same period in 2021.
◦Total revenues were affected by a net deferral of $3 million in the current period compared to a net deferral of $34 million in the same period in 2021.
•Net income for the fourth quarter was $78 million compared to $75 million for the same period in 2021.
◦Adjusted net income for the fourth quarter was $118 million compared to $105 million for the same period in 2021.
◦Net income and adjusted net income were affected by a net deferral of $1 million in the current period compared to a net deferral of $17 million in the same period in 2021.
•Diluted EPS for the fourth quarter was $0.67 compared to $0.62 for the same period in 2021.
◦Adjusted diluted EPS for the fourth quarter was $1.01 compared to $0.86 for the same period in 2021.
◦Diluted EPS and adjusted diluted EPS were affected by a net deferral of $1 million in the current period compared to a net deferral of $17 million in the same period in 2021, or $(0.01) and $(0.14) per share in the current period and the same period in 2021, respectively.
•Adjusted EBITDA for the fourth quarter was $252 million compared to $264 million for the same period in 2021.
◦Adjusted EBITDA was affected by a net deferral of $1 million in the current period compared to a net deferral of $17 million in the same period in 2021.
•During the quarter, the Company repurchased 2.5 million shares of common stock for $100 million. Through Feb. 24, the Company has repurchased an additional 2 million shares for $80 million, and currently has $148 million remaining of the $500 million repurchase plan approved by the Board in May 2022.
Full Year 2023 Outlook
•The Company expects full-year 2023 Adjusted EBITDA excluding deferrals and recognitions to be in a range of $1,090 million to $1,120 million.
"We delivered a strong finish to what has been a transformational year for HGV,” said Mark Wang, president and CEO of Hilton Grand Vacations. “During 2022 we introduced innovative new programs, launched our new membership club, HGV Max, and made material progress in the integration of Diamond Resorts. In addition, for the year we generated record contract sales, EBITDA, and cash flow, while returning a significant amount of capital to shareholders. We’re excited about the year ahead and we’re focused on leveraging our progress to drive additional growth across our platform, further enhancing value for our members as well as our shareholders."
1.The Company’s current period results and prior year results include impacts related to deferrals of revenues and direct expenses related to the Sales of VOIs under construction that are recognized when construction is complete. These impacts are reflected in the sub-bullets.
1
Diamond Acquisition
On Aug. 2, 2021 (The “Acquisition Date”), HGV completed the acquisition of Dakota Holdings, Inc., the parent of Diamond Resorts International (“Diamond”) (the “Diamond Acquisition”). HGV completed the acquisition by exchanging 100% of the outstanding equity interests of Diamond for shares of HGV common stock. Pre-existing HGV shareholders owned approximately 72% of the combined company after giving effect of the Diamond Acquisition, with certain funds controlled by Apollo Global Management Inc. (“Apollo”) and other minority shareholders, who previously owned 100% of Diamond, holding approximately 28% at the time the Diamond Acquisition was completed.
Diamond’s portfolio consists of resort properties that the Company manages, which are included in one of Diamond’s single- and multi-use trusts (collectively, the “Diamond Collections” or “Collections”), or are Diamond-branded resorts in which the Company owns inventory. It also includes affiliated resorts and hotels, which the Company does not manage, and which do not carry the Diamond brand but are a part of Diamond’s network and, through THE Club® and other Club offerings (the “Diamond Clubs”), are available for its members to use as vacation destinations.
The financial results in this report include Diamond’s results of operations beginning on the Acquisition Date. The Company refers to Diamond’s business and operations that were acquired as “Legacy-Diamond” or “Diamond,” and HGV’s operations as “Legacy-HGV,” which is inclusive of operations that existed both prior to and following the Diamond Acquisition.
Overview
For the quarter ended Dec. 31, 2022, diluted EPS was $0.67 compared to $0.62 for the quarter ended Dec. 31, 2021. Net income and Adjusted EBITDA were $78 million and $252 million, respectively, for the quarter ended Dec. 31, 2022, compared to net income and Adjusted EBITDA of $75 million and $264 million, respectively, for the quarter ended Dec. 31, 2021. Total revenues for the quarter ended Dec. 31, 2022, were $992 million compared to $838 million for the quarter ended Dec. 31, 2021.
Net income and Adjusted EBITDA for the quarter ended Dec. 31, 2022, included a net deferral of $1 million relating to the sales of intervals at Maui Bay Villas Phase III, which were under construction during the period. The Company anticipates recognizing these revenues and related expenses in 2023 when it expects to complete this project.
Consolidated Segment Highlights – Fourth quarter of 2022
Real Estate Sales and Financing
For the quarter ended Dec. 31, 2022, Real Estate Sales and Financing segment revenues were $595 million, an increase of $120 million compared to the quarter ended Dec. 31, 2021. Real Estate Sales and Financing segment Adjusted EBITDA and Adjusted EBITDA profit margin were $199 million and 33.4%, respectively, for the quarter ended Dec. 31, 2022, compared to $185 million and 38.9%, respectively, for the quarter ended Dec. 31, 2021. Results in the fourth quarter of 2022 improved due to an increase in tour flow and VPG versus the prior year along with lower provision and reportability adjustments.
Real Estate Sales and Financing segment Adjusted EBITDA reflects a reduction of $1 million due to the net deferral of sales and related expenses of VOIs under construction at the Maui Bay Villas Phase III project for the quarter ended Dec. 31, 2022, compared to $17 million of net deferral of sales related to the Maui Bay Villas Phase IB and The Beach Resort Sesoko Phase II projects for the quarter ended Dec. 31, 2021.
Contract sales for the quarter ended Dec. 31, 2022, increased $113 million to $634 million compared to the quarter ended Dec. 31, 2021. For the quarter ended Dec. 31, 2022, tours increased by 21.9% and VPG increased by 1.3% compared to the quarter ended Dec. 31, 2021. For the quarter ended Dec. 31, 2022, fee-for-service contract sales represented 32.3% of contract sales compared to 25.9% for the quarter ended Dec. 31, 2021.
Financing revenues for the quarter ended Dec. 31, 2022, increased by $15 million compared to the quarter ended Dec. 31, 2021. This was driven primarily by the increase related to interest income on the timeshare financing receivables. The Company experienced an increase in the timeshare financing receivables balance along with an increase in the weighted average interest rate for the originated portfolio of 100 basis points as of Dec. 31, 2022, compared to Dec. 31, 2021.
2
Resort Operations and Club Management
For the quarter ended Dec. 31, 2022, Resort Operations and Club Management segment revenue was $327 million, an increase of $30 million compared to the quarter ended Dec. 31, 2021. Resort Operations and Club Management segment Adjusted EBITDA and Adjusted EBITDA profit margin were $131 million and 40.1%, respectively, for the quarter ended Dec. 31, 2022, compared to $141 million and 47.5%, respectively, for the quarter ended Dec. 31, 2021. Compared to the prior-year period revenue in the fourth quarter of 2022 increased due to growth in our member base and strong rental performance. These improvements were more than offset by an increase in the Company's Rental and Ancillary segment operating expenses owing to an increase in member activity, along with elevated developer maintenance fees as HGV sells through recently opened inventory.
Inventory
The estimated value of the Company’s total contract sales pipeline is approximately $11 billion at current pricing.
The total pipeline includes approximately $6 billion of sales relating to inventory that is currently available for sale at open or soon-to-open projects. The remaining approximately $5 billion of sales is related to inventory at new or existing projects that will become available for sale in the future upon registration, delivery or construction.
Owned inventory represents 85% of the Company’s total pipeline. Approximately 54% of the owned inventory pipeline is currently available for sale.
Fee-for-service inventory represents 15% of the Company’s total pipeline. Approximately 55% of the fee-for-service inventory pipeline is currently available for sale.
With 24% of the pipeline consisting of just-in-time inventory and 15% consisting of fee-for-service inventory, capital-efficient inventory represents 39% of the Company’s total contract sales pipeline.
Balance Sheet and Liquidity
Total cash and cash equivalents were $555 million as of Dec. 31, 2022, including $332 million of restricted cash.
As of Dec. 31, 2022, the Company had $2,651 million of corporate debt, net outstanding with a weighted average interest rate of 6.14% and $1,102 million of non-recourse debt, net outstanding with a weighted average interest rate of 3.54%.
As of Dec. 31, 2022, the Company’s liquidity position consisted of $223 million of unrestricted cash and $959 million remaining borrowing capacity under the revolver facility.
As of Dec. 31, 2022, HGV has $652 million remaining borrowing capacity in total under the Timeshare Facility. Of this amount, HGV has $279 million of mortgage notes that are available to be securitized and another $338 million of mortgage notes that the Company expects will become eligible as soon as it meets typical milestones including receipt of first payment, deeding, or recording.
Free cash flow was $(62) million for the quarter ended Dec. 31, 2022, compared to $118 million for the same period in the prior year. Adjusted free cash flow was $(92) million for the quarter ended Dec. 31, 2022, compared to $193 million for the same period in the prior year. Adjusted free cash flow for the quarter ended Dec. 31, 2022, includes add-backs of $38 million for acquisition-related costs.
As of Dec. 31, 2022, the Company’s total net leverage on a trailing 12-month basis was approximately 2.36x.
3
Total Construction Deferrals and/or Recognitions Included in Results Reported Under Accounting Standards Codification Topic 606 (“ASC 606”)
The Company’s Adjusted EBITDA as reported under ASC 606 includes construction-related recognitions and deferrals of revenues and related expenses as detailed in Table T-1 below. Under ASC 606, the Company defers revenues and related expenses pertaining to sales at projects that occur during periods when that project is under construction until the period when construction is completed.
T-1
NET CONSTRUCTION DEFERRAL ACTIVITY
(in millions)
| 2022 | ||||||||||||||||||||||||||||||||
| NET CONSTRUCTION DEFERRAL ACTIVITY | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||||||||||||||||||
| Sales of VOIs (deferrals) recognitions | $ | (42) | $ | (10) | $ | 86 | $ | (3) | $ | 31 | ||||||||||||||||||||||
Cost of VOI sales (deferrals) recognitions(1) | (13) | (5) | 30 | (1) | 11 | |||||||||||||||||||||||||||
| Sales and marketing expense (deferrals) recognitions | (7) | (1) | 13 | (1) | 4 | |||||||||||||||||||||||||||
Net construction (deferrals) recognitions(2) | $ | (22) | $ | (4) | $ | 43 | $ | (1) | $ | 16 | ||||||||||||||||||||||
| Net income | $ | 51 | $ | 73 | $ | 150 | $ | 78 | $ | 352 | ||||||||||||||||||||||
| Interest expense | 33 | 35 | 37 | 37 | 142 | |||||||||||||||||||||||||||
| Income tax expense | 20 | 41 | 54 | 14 | 129 | |||||||||||||||||||||||||||
| Depreciation and amortization | 60 | 64 | 57 | 63 | 244 | |||||||||||||||||||||||||||
| Interest expense and depreciation and amortization included in equity in earnings from unconsolidated affiliates | — | — | 2 | — | 2 | |||||||||||||||||||||||||||
| EBITDA | 164 | 213 | 300 | 192 | 869 | |||||||||||||||||||||||||||
| Other loss (gain), net | (1) | 2 | (2) | 2 | 1 | |||||||||||||||||||||||||||
| Share-based compensation expense | 11 | 15 | 14 | 6 | 46 | |||||||||||||||||||||||||||
| Acquisition and integration-related expense | 13 | 17 | 19 | 18 | 67 | |||||||||||||||||||||||||||
| Impairment expense (reversal) | 3 | (3) | — | 17 | 17 | |||||||||||||||||||||||||||
Other adjustment items(3) | 12 | 29 | 7 | 17 | 65 | |||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 202 | $ | 273 | $ | 338 | $ | 252 | $ | 1,065 | ||||||||||||||||||||||
4
T-1
NET CONSTRUCTION DEFERRAL ACTIVITY
(CONTINUED, in millions)
| 2021 | ||||||||||||||||||||||||||||||||
| NET CONSTRUCTION DEFERRAL ACTIVITY | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||||||||||||||||||
| Sales of VOIs (deferrals) recognitions | $ | (32) | $ | (42) | $ | 241 | $ | (34) | $ | 133 | ||||||||||||||||||||||
Cost of VOI sales (deferrals) recognitions(1) | (10) | (13) | 73 | (12) | 38 | |||||||||||||||||||||||||||
| Sales and marketing expense (deferrals) recognitions | (4) | (7) | 35 | (5) | 19 | |||||||||||||||||||||||||||
Net construction (deferrals) recognitions(2) | $ | (18) | $ | (22) | $ | 133 | $ | (17) | $ | 76 | ||||||||||||||||||||||
| Net income | $ | (7) | $ | 9 | $ | 99 | $ | 75 | $ | 176 | ||||||||||||||||||||||
| Interest expense | 15 | 17 | 42 | 31 | 105 | |||||||||||||||||||||||||||
| Income tax (benefit) expense | (6) | 3 | 49 | 47 | 93 | |||||||||||||||||||||||||||
| Depreciation and amortization | 11 | 12 | 48 | 55 | 126 | |||||||||||||||||||||||||||
| Interest expense and depreciation and amortization included in equity in earnings from unconsolidated affiliates | 1 | — | — | — | 1 | |||||||||||||||||||||||||||
| EBITDA | 14 | 41 | 238 | 208 | 501 | |||||||||||||||||||||||||||
| Other loss, net | 1 | 1 | 20 | 4 | 26 | |||||||||||||||||||||||||||
| Share-based compensation expense | 4 | 14 | 14 | 16 | 48 | |||||||||||||||||||||||||||
| Acquisition and integration-related expense | 15 | 14 | 54 | 23 | 106 | |||||||||||||||||||||||||||
| Impairment expense | 1 | — | 1 | — | 2 | |||||||||||||||||||||||||||
Other adjustment items(3) | 7 | — | 13 | 13 | 33 | |||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 42 | $ | 70 | $ | 340 | $ | 264 | $ | 716 | ||||||||||||||||||||||
(1)Includes anticipated Costs of VOI sales related to inventory associated with Sales of VOIs under construction that will be acquired once construction is complete.
(2)The table represents deferrals and recognitions of Sales of VOIs revenue and direct costs for properties under construction.
(3)Includes costs associated with restructuring, one-time charges and other non-cash items. This amount also includes the amortization of premiums resulting from purchase accounting.
5
Conference Call
Hilton Grand Vacations will host a conference call on March 1, 2023, at 11 a.m. (ET) to discuss fourth quarter results.
To access the live teleconference, please dial 1-877-407-0784 in the U.S./Canada (or +1-201-689-8560 internationally) approximately 15 minutes prior to the teleconference’s start time. A live webcast will also be available by logging onto the HGV Investor Relations website at https://investors.hgv.com.
In the event of audio difficulties during the call on the toll-free number, participants are advised that accessing the call using the +1-201-689-8560 dial-in number may bypass the source of audio difficulties.
A replay will be available within 24 hours after the teleconference’s completion through March 8, 2023. To access the replay, please dial 1-844-512-2921 in the U.S. (+1-412-317-6671 internationally) using ID#13735178. A webcast replay and transcript will also be available within 24 hours after the live event at https://investors.hgv.com.
Forward Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements convey management’s expectations as to the future of HGV, and are based on management’s beliefs, expectations, assumptions and such plans, estimates, projections and other information available to management at the time HGV makes such statements. Forward-looking statements include all statements that are not historical facts, and may be identified by terminology such as the words “outlook,” “believe,” “expect,” “potential,” “goal,” “continues,” “may,” “will,” “should,” “could,” “would,” “seeks,” “approximately,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” “future,” “guidance,” “target,” or the negative version of these words or other comparable words, although not all forward-looking statements may contain such words. The forward-looking statements contained in this press release include statements related to HGV’s revenues, earnings, taxes, cash flow and related financial and operating measures, and expectations with respect to future operating, financial and business performance and other anticipated future events and expectations that are not historical facts.
HGV cautions you that our forward-looking statements involve known and unknown risks, uncertainties and other factors, including those that are beyond HGV’s control, which may cause the actual results, performance or achievements to be materially different from the future results. Any one or more of these risks or uncertainties could adversely impact HGV’s operations, revenue, operating profits and margins, key business operational metrics, financial condition or credit rating.
For a more detailed discussion of these factors, see the information under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in HGV’s most recent Annual Report on Form 10-K, which may be supplemented and updated by the risk factors in HGV’s quarterly reports, current reports and other filings HGV makes with the SEC.
HGV’s forward-looking statements speak only as of the date of this communication or as of the date they are made. HGV disclaims any intent or obligation to update any “forward-looking statement” made in this communication to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.
Non-GAAP Financial Measures
The Company refers to certain non-GAAP financial measures in this press release, including Adjusted Net Income or Loss, Adjusted Diluted EPS, EBITDA, Adjusted EBITDA, EBITDA profit margin, Adjusted EBITDA profit margin, Free Cash Flow and Adjusted Free Cash Flow. Please see the tables in this press release and “Definitions” for additional information and reconciliations of such non-GAAP financial measures.
The Company refers to Deferral Adjusted EBITDA guidance, which does not take into account any future deferrals of revenues and direct expenses related to the sales of VOIs under construction that are recognized, only on a non-GAAP basis, as the quantification of reconciling items to the most directly comparable U.S. GAAP financial measure is not readily available without unreasonable effort due to uncertainties associated with the timing and amount of such items. These items may create a material difference between the non-GAAP and comparable U.S. GAAP results.
6
About Hilton Grand Vacations Inc.
Hilton Grand Vacations Inc. (NYSE:HGV) is recognized as a leading global timeshare company. With headquarters in Orlando, Florida, Hilton Grand Vacations develops, markets and operates a system of brand-name, high-quality vacation ownership resorts in select vacation destinations. As one of Hilton’s 19 premier brands, Hilton Grand Vacations has a reputation for delivering a consistently exceptional standard of service, and unforgettable vacation experiences for guests and more than 725,000 owners. Membership with the Company provides best-in-class programs, exclusive services and maximum flexibility for our Members around the world. For more information, visit www.corporate.hgv.com.
HILTON GRAND VACATIONS INC.
DEFINITIONS
EBITDA and Adjusted EBITDA
EBITDA, presented herein, is a financial measure that is not recognized under U.S. GAAP that reflects net income (loss), before interest expense (excluding non-recourse debt), a provision for income taxes and depreciation and amortization.
Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude certain items, including, but not limited to, gains, losses and expenses in connection with: (i) other gains, including asset dispositions and foreign currency transactions; (ii) debt restructurings/retirements; (iii) non-cash impairment losses; (iv) share-based and other compensation expenses; and (v) other items, including but not limited to costs associated with acquisitions, restructuring, amortization of premiums and discounts resulting from purchase accounting, and other non-cash and one-time charges.
EBITDA profit margin, presented herein, represents EBITDA, as previously defined, divided by total revenues. Adjusted EBITDA profit margin, presented herein, represents Adjusted EBITDA, as previously defined, divided by total revenues.
EBITDA and Adjusted EBITDA are not recognized terms under U.S. GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in accordance with U.S. GAAP. In addition, our definitions of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures of other companies.
HGV believes that EBITDA and Adjusted EBITDA provide useful information to investors about us and our financial condition and results of operations for the following reasons: (i) EBITDA and Adjusted EBITDA are among the measures used by our management team to evaluate our operating performance and make day-to-day operating decisions; and (ii) EBITDA and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in our industry. EBITDA and Adjusted EBITDA have limitations as analytical tools and should not be considered either in isolation or as a substitute for net income (loss), cash flow or other methods of analyzing our results as reported under U.S. GAAP. Some of these limitations are:
•EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;
•EBITDA and Adjusted EBITDA do not reflect our interest expense (excluding interest expense on non-recourse debt), or the cash requirements necessary to service interest or principal payments on our indebtedness;
•EBITDA and Adjusted EBITDA do not reflect our tax expense or the cash requirements to pay our taxes;
•EBITDA and Adjusted EBITDA do not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments;
•EBITDA and Adjusted EBITDA do not reflect the effect on earnings or changes resulting from matters that we consider not to be indicative of our future operations;
•EBITDA and Adjusted EBITDA do not reflect any cash requirements for future replacements of assets that are being depreciated and amortized; and
•EBITDA and Adjusted EBITDA may be calculated differently from other companies in our industry limiting their usefulness as comparative measures.
Because of these limitations, EBITDA and Adjusted EBITDA should not be considered as discretionary cash available to us to reinvest in the growth of our business or as measures of cash that will be available to us to meet our obligations.
Adjusted Net Income or Loss and Adjusted Diluted EPS
7
Adjusted Net Income or Loss and Adjusted Diluted EPS, presented herein, is calculated as net income further adjusted to exclude certain items, including, but not limited to, gains, losses and expenses in connection with costs associated with acquisitions, restructuring, amortization of premiums and discounts resulting from purchase accounting, and other non-cash and one-time charges.
Adjusted Net Income or Loss and Adjusted Diluted EPS are not recognized terms under U.S. GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in accordance with U.S. GAAP. In addition, our definition may not be comparable to similarly titled measures of other companies.
Adjusted Net Income or Loss and Adjusted Diluted EPS is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods.
Free Cash Flow and Adjusted Free Cash Flow
Free Cash Flow represents cash from operating activities less non-inventory capital spending.
Adjusted Free Cash Flow represents free cash flow further adjusted to exclude net non-recourse debt activities and other one-time adjustment items including, but not limited to, costs associated with acquisitions.
We consider Free Cash Flow and Adjusted Free Cash Flow to be liquidity measures not recognized under U.S. GAAP that provides useful information to both management and investors about the amount of cash generated by operating activities that can be used for investing and financing activities, including strategic opportunities and debt service. We do not believe these non-GAAP measures to be a representation of how we will use excess cash.
Real Estate Metrics
Contract sales represents the total amount of VOI products (fee-for-service, just-in-time, developed, and points-based) under purchase agreements signed during the period where we have received a down payment of at least 10 percent of the contract price. Contract sales differ from revenues from the Sales of VOIs, net that we report in our condensed consolidated statements of operations due to the requirements for revenue recognition, as well as adjustments for incentives. We consider contract sales to be an important operating measure because it reflects the pace of sales in our business and is used to manage the performance of the sales organization. While the presentation of contract sales on a combined basis (fee-for-service, just-in-time, developed, and points-based) is most appropriate for the purpose of the operating metric, additional information regarding the split of contract sales, included in “—Real Estate” below, is useful for investors who are interested in the underlying capital structures of the Company’s projects. See Note 2: Summary of Significant Accounting Policies in our consolidated financial statements included in Item 8 in our Annual Report on form 10-K for the year ended December 31, 2022, for additional information on Sales of VOIs, net.
Developed Inventory refers to VOI inventory that is sourced from projects the Company develops.
Fee-for-Service Inventory refers to VOI inventory HGV sells and manages on behalf of third-party developers.
Just-in-Time Inventory refers to VOI inventory primarily sourced in transactions that are designed to closely correlate the timing of the acquisition with HGV’s sale of that inventory to purchasers.
Points-Based Inventory refers to VOI sales that are backed by physical real estate that is contributed to a trust.
NOG or Net Owner Growth represents the year-over-year change in membership.
Real estate profit represents sales revenue less the cost of VOI sales and sales and marketing costs, net of marketing revenue. Real estate profit margin is calculated by dividing real estate profit by sales revenue. The Company considers this to be an important operating measure because it measures the efficiency of our sales and marketing spending and management of inventory costs.
Sales revenue represents Sale of VOIs, net and fee-for-service commissions and brand fees earned from the sale of fee-for-service intervals.
Fee-for-service commissions and brand fees, net represents commissions and brand fees earned from the sale of fee-for-service intervals net of related reserves.
Tour flow represents the number of sales presentations given at HGV’s sales centers during the period.
Volume per guest (“VPG”) represents the sales attributable to tours at HGV’s sales locations and is calculated by dividing contract sales, excluding telesales, by tour flow. The Company considers VPG to be an important operating measure because it measures the effectiveness of HGV’s sales process, combining the average transaction price with closing rate.
8
HILTON GRAND VACATIONS INC.
FINANCIAL TABLES
| T-2 | |||||
| T-3 | |||||
| T-4 | |||||
| T-5 | |||||
| T-6 | |||||
| T-7 | |||||
| T-8 | |||||
| T-9 | |||||
| T-10 | |||||
RESORT AND CLUB PROFIT DETAIL SCHEDULE | T-11 | ||||
| T-12 | |||||
| T-13 | |||||
| T-14 | |||||
ADJUSTED NET INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE - DILUTED (Non-GAAP) | T-15 | ||||
9
T-2
HILTON GRAND VACATIONS INC.
CONSOLIDATED BALANCE SHEETS
(in millions, except share data)
| December 31, | |||||||||||
| 2022 | 2021 | ||||||||||
| ASSETS | |||||||||||
| Cash and cash equivalents | $ | 223 | $ | 432 | |||||||
| Restricted cash | 332 | 263 | |||||||||
| Accounts receivable, net | 511 | 302 | |||||||||
| Timeshare financing receivables, net | 1,767 | 1,747 | |||||||||
| Inventory | 1,159 | 1,240 | |||||||||
| Property and equipment, net | 798 | 756 | |||||||||
| Operating lease right-of-use assets, net | 76 | 70 | |||||||||
| Investments in unconsolidated affiliates | 72 | 59 | |||||||||
| Goodwill | 1,416 | 1,377 | |||||||||
| Intangible assets, net | 1,277 | 1,441 | |||||||||
| Land and infrastructure held for sale | — | 41 | |||||||||
| Other assets | 373 | 280 | |||||||||
| TOTAL ASSETS | $ | 8,004 | $ | 8,008 | |||||||
| LIABILITIES AND EQUITY | |||||||||||
| Accounts payable, accrued expenses and other | $ | 1,007 | $ | 673 | |||||||
| Advanced deposits | 150 | 112 | |||||||||
| Debt, net | 2,651 | 2,913 | |||||||||
| Non-recourse debt, net | 1,102 | 1,328 | |||||||||
| Operating lease liabilities | 94 | 87 | |||||||||
| Deferred revenues | 190 | 237 | |||||||||
| Deferred income tax liabilities | 659 | 670 | |||||||||
| Total liabilities | 5,853 | 6,020 | |||||||||
| Equity: | |||||||||||
Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of December 31, 2022 and 2021 | — | — | |||||||||
Common stock, $0.01 par value; 3,000,000,000 authorized shares, 113,628,706 shares issued and outstanding as of December 31, 2022 and 119,904,001 shares issued and outstanding as of December 31, 2021 | 1 | 1 | |||||||||
| Additional paid-in capital | 1,582 | 1,630 | |||||||||
| Accumulated retained earnings | 529 | 357 | |||||||||
| Accumulated other comprehensive income | 39 | — | |||||||||
| Total equity | 2,151 | 1,988 | |||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 8,004 | $ | 8,008 | |||||||
11
T-3
HILTON GRAND VACATIONS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share and share data)
| Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Sales of VOIs, net | $ | 361 | $ | 286 | $ | 1,491 | $ | 883 | |||||||||||||||
| Sales, marketing, brand and other fees | 163 | 133 | 620 | 385 | |||||||||||||||||||
| Financing | 71 | 56 | 267 | 183 | |||||||||||||||||||
| Resort and club management | 155 | 148 | 534 | 340 | |||||||||||||||||||
| Rental and ancillary services | 160 | 144 | 626 | 342 | |||||||||||||||||||
| Cost reimbursements | 82 | 71 | 297 | 202 | |||||||||||||||||||
| Total revenues | 992 | 838 | 3,835 | 2,335 | |||||||||||||||||||
| Expenses | |||||||||||||||||||||||
| Cost of VOI sales | 67 | 59 | 274 | 213 | |||||||||||||||||||
| Sales and marketing | 297 | 221 | 1,146 | 653 | |||||||||||||||||||
| Financing | 37 | 22 | 103 | 65 | |||||||||||||||||||
| Resort and club management | 43 | 35 | 161 | 80 | |||||||||||||||||||
| Rental and ancillary services | 153 | 116 | 579 | 267 | |||||||||||||||||||
| General and administrative | 54 | 59 | 212 | 151 | |||||||||||||||||||
| Acquisition and integration-related expense | 18 | 23 | 67 | 106 | |||||||||||||||||||
| Depreciation and amortization | 63 | 55 | 244 | 126 | |||||||||||||||||||
| License fee expense | 34 | 23 | 124 | 80 | |||||||||||||||||||
| Impairment expense | 17 | — | 17 | 2 | |||||||||||||||||||
| Cost reimbursements | 82 | 71 | 297 | 202 | |||||||||||||||||||
| Total operating expenses | 865 | 684 | 3,224 | 1,945 | |||||||||||||||||||
| Interest expense | (37) | (31) | (142) | (105) | |||||||||||||||||||
| Equity in earnings from unconsolidated affiliates | 4 | 3 | 13 | 10 | |||||||||||||||||||
| Other (loss) gain, net | (2) | (4) | (1) | (26) | |||||||||||||||||||
| Income before income taxes | 92 | 122 | 481 | 269 | |||||||||||||||||||
| Income tax expense | (14) | (47) | (129) | (93) | |||||||||||||||||||
| Net income | $ | 78 | $ | 75 | $ | 352 | $ | 176 | |||||||||||||||
Earnings per share(1): | |||||||||||||||||||||||
| Basic | $ | 0.68 | $ | 0.63 | $ | 2.98 | $ | 1.77 | |||||||||||||||
| Diluted | $ | 0.67 | $ | 0.62 | $ | 2.93 | $ | 1.75 | |||||||||||||||
(1)Earnings per share is calculated using whole numbers.
12
T-4
HILTON GRAND VACATIONS INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
| Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Operating Activities | |||||||||||||||||||||||
| Net income | $ | 78 | $ | 75 | $ | 352 | $ | 176 | |||||||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||
| Depreciation and amortization | 63 | 55 | 244 | 126 | |||||||||||||||||||
| Amortization of deferred financing costs, acquisition premiums and other | 18 | 20 | 52 | 39 | |||||||||||||||||||
| Provision for financing receivables losses | 39 | 44 | 142 | 121 | |||||||||||||||||||
| Impairment expense | 17 | — | 17 | 2 | |||||||||||||||||||
| Other loss (gain), net | 2 | 7 | 3 | 14 | |||||||||||||||||||
| Share-based compensation | 6 | 16 | 46 | 48 | |||||||||||||||||||
| Deferred income tax (benefit) expense | (37) | 49 | (38) | 58 | |||||||||||||||||||
| Equity in earnings from unconsolidated affiliates | (4) | (3) | (13) | (10) | |||||||||||||||||||
| Return on investment in unconsolidated affiliates | — | — | — | 2 | |||||||||||||||||||
| Net changes in assets and liabilities, net of effects of acquisition: | |||||||||||||||||||||||
| Accounts receivable, net | (113) | (22) | (177) | (124) | |||||||||||||||||||
| Timeshare financing receivables, net | (83) | (56) | (224) | (92) | |||||||||||||||||||
| Inventory | (1) | 26 | 100 | 15 | |||||||||||||||||||
| Purchases and development of real estate for future conversion to inventory | (4) | (8) | (8) | (33) | |||||||||||||||||||
| Other assets | (13) | (14) | (34) | 48 | |||||||||||||||||||
| Accounts payable, accrued expenses and other | 37 | (53) | 294 | (48) | |||||||||||||||||||
| Advanced deposits | 12 | (3) | 37 | (8) | |||||||||||||||||||
| Deferred revenues | (33) | (1) | (46) | (166) | |||||||||||||||||||
| Net cash (used in) provided by operating activities | (16) | 132 | 747 | 168 | |||||||||||||||||||
| Investing Activities | |||||||||||||||||||||||
| Acquisition of Diamond, net of cash and restricted cash acquired | — | (7) | — | (1,592) | |||||||||||||||||||
| Capital expenditures for property and equipment | (33) | (7) | (58) | (18) | |||||||||||||||||||
| Software capitalization costs | (13) | (7) | (39) | (21) | |||||||||||||||||||
| Net cash used in investing activities | (46) | (21) | (97) | (1,631) | |||||||||||||||||||
| Financing Activities | |||||||||||||||||||||||
| Issuance of debt | 40 | 300 | 40 | 2,950 | |||||||||||||||||||
| Issuance of non-recourse debt | 98 | 168 | 769 | 264 | |||||||||||||||||||
| Repayment of debt | (3) | (311) | (313) | (1,154) | |||||||||||||||||||
| Repayment of non-recourse debt | (166) | (125) | (990) | (359) | |||||||||||||||||||
| Debt issuance costs | (1) | (9) | (13) | (70) | |||||||||||||||||||
| Repurchase and retirement of common stock | (110) | — | (272) | — | |||||||||||||||||||
| Payment of withholding taxes on vesting of restricted stock units | — | (1) | (8) | (6) | |||||||||||||||||||
| Proceeds from employee stock plan purchases | 3 | — | 5 | 1 | |||||||||||||||||||
| Proceeds from stock option exercises | — | 3 | 2 | 13 | |||||||||||||||||||
| Other | 1 | (1) | (2) | (3) | |||||||||||||||||||
| Net cash (used in) provided by financing activities | (138) | 24 | (782) | 1,636 | |||||||||||||||||||
| Effect of changes in exchange rates on cash, cash equivalents & restricted cash | 11 | (4) | (8) | (4) | |||||||||||||||||||
| Net (decrease) increase in cash, cash equivalents and restricted cash | (189) | 131 | (140) | 169 | |||||||||||||||||||
| Cash, cash equivalents and restricted cash, beginning of period | 744 | 564 | 695 | 526 | |||||||||||||||||||
| Cash, cash equivalents and restricted cash, end of period | $ | 555 | $ | 695 | $ | 555 | $ | 695 | |||||||||||||||
13
T-5
HILTON GRAND VACATIONS INC.
FREE CASH FLOW RECONCILIATION
(in millions)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Net cash (used in) provided by operating activities | $ | (16) | $ | 132 | $ | 747 | $ | 168 | ||||||||||||||||||
| Capital expenditures for property and equipment | (33) | (7) | (58) | (18) | ||||||||||||||||||||||
| Software capitalization costs | (13) | (7) | (39) | (21) | ||||||||||||||||||||||
| Free Cash Flow | $ | (62) | $ | 118 | $ | 650 | $ | 129 | ||||||||||||||||||
| Non-recourse debt activity, net | (68) | 43 | (221) | (95) | ||||||||||||||||||||||
| Acquisition and integration-related expense | 18 | 23 | 67 | 106 | ||||||||||||||||||||||
Other adjustment items(1) | 20 | 9 | 67 | 10 | ||||||||||||||||||||||
| Adjusted Free Cash Flow | $ | (92) | $ | 193 | $ | 563 | $ | 150 | ||||||||||||||||||
(1) Includes capitalized acquisition and integration-related costs.
T-6
HILTON GRAND VACATIONS INC.
SEGMENT REVENUE RECONCILIATION
(in millions)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Real estate sales and financing | $ | 595 | $ | 475 | $ | 2,378 | $ | 1,451 | ||||||||||||||||||
| Resort operations and club management | 327 | 297 | 1,197 | 700 | ||||||||||||||||||||||
| Total segment revenues | 922 | 772 | 3,575 | 2,151 | ||||||||||||||||||||||
| Cost reimbursements | 82 | 71 | 297 | 202 | ||||||||||||||||||||||
| Intersegment eliminations | (12) | (5) | (37) | (18) | ||||||||||||||||||||||
| Total revenues | $ | 992 | $ | 838 | $ | 3,835 | $ | 2,335 | ||||||||||||||||||
14
T-7
HILTON GRAND VACATIONS INC.
SEGMENT EBITDA AND ADJUSTED EBITDA TO NET INCOME
(in millions)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Net income | $ | 78 | $ | 75 | $ | 352 | $ | 176 | ||||||||||||||||||
| Interest expense | 37 | 31 | 142 | 105 | ||||||||||||||||||||||
| Income tax expense | 14 | 47 | 129 | 93 | ||||||||||||||||||||||
| Depreciation and amortization | 63 | 55 | 244 | 126 | ||||||||||||||||||||||
| Interest expense, depreciation and amortization included in equity in earnings from unconsolidated affiliates | — | — | 2 | 1 | ||||||||||||||||||||||
| EBITDA | 192 | 208 | 869 | 501 | ||||||||||||||||||||||
| Other loss (gain), net | 2 | 4 | 1 | 26 | ||||||||||||||||||||||
| Share-based compensation expense | 6 | 16 | 46 | 48 | ||||||||||||||||||||||
| Acquisition and integration-related expense | 18 | 23 | 67 | 106 | ||||||||||||||||||||||
| Impairment expense | 17 | — | 17 | 2 | ||||||||||||||||||||||
Other adjustment items(1) | 17 | 13 | 65 | 33 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 252 | $ | 264 | $ | 1,065 | $ | 716 | ||||||||||||||||||
| Segment Adjusted EBITDA: | ||||||||||||||||||||||||||
Real estate sales and financing(2) | $ | 199 | $ | 185 | $ | 865 | $ | 537 | ||||||||||||||||||
Resort operations and club management(2) | 131 | 141 | 463 | 353 | ||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Adjusted EBITDA from unconsolidated affiliates | 3 | 3 | 15 | 11 | ||||||||||||||||||||||
| License fee expense | (34) | (23) | (124) | (80) | ||||||||||||||||||||||
General and administrative(3) | (47) | (42) | (154) | (105) | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 252 | $ | 264 | $ | 1,065 | $ | 716 | ||||||||||||||||||
| Adjusted EBITDA profit margin | 25.4 | % | 31.5 | % | 27.8 | % | 30.7 | % | ||||||||||||||||||
| EBITDA profit margin | 19.4 | % | 24.8 | % | 22.7 | % | 21.5 | % | ||||||||||||||||||
(1)Includes costs associated with restructuring, one-time charges and other non-cash items. For the three and twelve months ended December 31, 2022, this amount also includes the amortization of premiums resulting from the Diamond Acquisition.
(2)Includes intersegment transactions, share-based compensation, depreciation and other adjustments attributable to the segments.
(3)Excludes segment related share-based compensation, depreciation and other adjustment items.
15
T-8
HILTON GRAND VACATIONS INC.
REAL ESTATE SALES PROFIT DETAIL SCHEDULE
(in millions, except Tour Flow and VPG)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Tour flow | 141,610 | 116,123 | 517,117 | 298,044 | ||||||||||||||||||||||
| VPG | 4,350 | 4,294 | 4,432 | 4,332 | ||||||||||||||||||||||
| Owned contract sales mix | 67.7 | % | 74.1 | % | 70.9 | % | 68.6 | % | ||||||||||||||||||
| Fee-for-service contract sales mix | 32.3 | % | 25.9 | % | 29.1 | % | 31.4 | % | ||||||||||||||||||
| Contract sales | $ | 634 | $ | 521 | $ | 2,381 | $ | 1,352 | ||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
Fee-for-service sales(1) | (205) | (135) | (693) | (424) | ||||||||||||||||||||||
| Provision for financing receivables losses | (39) | (44) | (142) | (121) | ||||||||||||||||||||||
| Reportability and other: | ||||||||||||||||||||||||||
Net recognition of sales of VOIs under construction(2) | (3) | (34) | 31 | 133 | ||||||||||||||||||||||
| Fee-for-service sale upgrades, net | 4 | 6 | 18 | 14 | ||||||||||||||||||||||
Other(3) | (30) | (28) | (104) | (71) | ||||||||||||||||||||||
| Sales of VOIs, net | $ | 361 | $ | 286 | $ | 1,491 | $ | 883 | ||||||||||||||||||
| Plus: | ||||||||||||||||||||||||||
| Fee-for-service commissions and brand fees, net | 119 | 74 | 412 | 236 | ||||||||||||||||||||||
| Sales revenue | 480 | 360 | 1,903 | 1,119 | ||||||||||||||||||||||
| Cost of VOI sales | 67 | 59 | 274 | 213 | ||||||||||||||||||||||
Sales and marketing expense, net(4) | 242 | 163 | 886 | 479 | ||||||||||||||||||||||
| Real Estate expense | 309 | 222 | 1,160 | 692 | ||||||||||||||||||||||
| Real Estate profit | $ | 171 | $ | 138 | $ | 743 | $ | 427 | ||||||||||||||||||
| Real Estate profit margin | 35.6 | % | 38.3 | % | 39.0 | % | 38.2 | % | ||||||||||||||||||
| Reconciliation of fee-for-service commissions: | ||||||||||||||||||||||||||
| Sales, marketing, brand and other fees | 163 | 133 | 620 | 385 | ||||||||||||||||||||||
| Less: | ||||||||||||||||||||||||||
| Marketing revenue and other fees | 44 | 59 | 208 | 149 | ||||||||||||||||||||||
| Fee-for-service commissions and brand fees, net | $ | 119 | $ | 74 | $ | 412 | $ | 236 | ||||||||||||||||||
(1)Represents contract sales from fee-for-service properties on which we earn commissions and brand fees.
(2)Represents the net recognition of revenues related to the Sales of VOIs under construction that are recognized when construction is complete.
(3)Includes adjustments for revenue recognition, including amounts in rescission and sales incentives.
(4)Includes revenue recognized through our marketing programs for existing owners and prospective first-time buyers and revenue associated with sales incentives, title service and document compliance.
16
T-9
HILTON GRAND VACATIONS INC.
CONTRACT SALES MIX BY TYPE SCHEDULE
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Just-In-Time Contract Sales Mix | 15% | 17% | 15% | 20% | ||||||||||||||||||||||
| Fee-For-Service Contract Sales Mix | 32% | 26% | 29% | 31% | ||||||||||||||||||||||
Total Capital-Efficient Contract Sales Mix(1) | 47% | 43% | 44% | 51% | ||||||||||||||||||||||
(1)Diamond contract sales are related to developed properties and therefore are not included in capital efficient contract sales.
T-10
HILTON GRAND VACATIONS INC.
FINANCING PROFIT DETAIL SCHEDULE
(in millions)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Interest income(1) | $ | 65 | $ | 49 | $ | 235 | $ | 157 | ||||||||||||||||||
| Other financing revenue | 6 | 7 | 32 | 26 | ||||||||||||||||||||||
| Financing revenue | 71 | 56 | 267 | 183 | ||||||||||||||||||||||
| Consumer financing interest expense | 21 | 8 | 47 | 30 | ||||||||||||||||||||||
| Other financing expense | 16 | 14 | 56 | 35 | ||||||||||||||||||||||
| Financing expense | 37 | 22 | 103 | 65 | ||||||||||||||||||||||
| Financing profit | $ | 34 | $ | 34 | $ | 164 | $ | 118 | ||||||||||||||||||
| Financing profit margin | 47.9% | 60.7% | 61.4% | 64.5% | ||||||||||||||||||||||
(1)For the three and twelve months ended December 31, 2022, this amount includes $6 million and $33 million, respectively, of amortization of the premium related to the acquired timeshare financing receivables resulting from the Diamond Acquisition.
17
T-11
HILTON GRAND VACATIONS INC.
RESORT AND CLUB PROFIT DETAIL SCHEDULE
(in millions, except for Members and Net Owner Growth)
| Years Ended December 31, | ||||||||||||||
| 2022 | 2021 | |||||||||||||
| Total members | 518,602 | 499,067 | ||||||||||||
Consolidated Net Owner Growth (NOG)(1) | 19,535 | — | ||||||||||||
Consolidated Net Owner Growth % (NOG)(1) | 3.9 | % | — | |||||||||||
(1)Consolidated NOG is a trailing-twelve-month concept for which the twelve months ended in 2022 includes member count for Legacy-HGV, Legacy-DRI, and HGV Max members on a consolidated basis. This consolidated trailing-twelve-month concept is not applicable for the twelve months ended 2021.
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Club management revenue | $ | 77 | $ | 70 | $ | 227 | $ | 168 | ||||||||||||||||||
| Resort management revenue | 78 | 78 | 307 | 172 | ||||||||||||||||||||||
| Resort and club management revenues | 155 | 148 | 534 | 340 | ||||||||||||||||||||||
| Club management expense | 11 | 10 | 42 | 28 | ||||||||||||||||||||||
| Resort management expense | 32 | 25 | 119 | 52 | ||||||||||||||||||||||
| Resort and club management expenses | 43 | 35 | 161 | 80 | ||||||||||||||||||||||
| Resort and club management profit | $ | 112 | $ | 113 | $ | 373 | $ | 260 | ||||||||||||||||||
| Resort and club management profit margin | 72.3 | % | 76.4 | % | 69.9 | % | 76.5 | % | ||||||||||||||||||
18
T-12
HILTON GRAND VACATIONS INC.
RENTAL AND ANCILLARY PROFIT DETAIL SCHEDULE
(in millions)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Rental revenues | $ | 150 | $ | 131 | $ | 586 | $ | 315 | ||||||||||||||||||
| Ancillary services revenues | 10 | 13 | 40 | 27 | ||||||||||||||||||||||
| Rental and ancillary services revenues | 160 | 144 | 626 | 342 | ||||||||||||||||||||||
| Rental expenses | 143 | 104 | 544 | 242 | ||||||||||||||||||||||
| Ancillary services expense | 10 | 12 | 35 | 25 | ||||||||||||||||||||||
| Rental and ancillary services expenses | 153 | 116 | 579 | 267 | ||||||||||||||||||||||
| Rental and ancillary services profit | $ | 7 | $ | 28 | $ | 47 | $ | 75 | ||||||||||||||||||
| Rental and ancillary services profit margin | 4.4 | % | 19.4 | % | 7.5 | % | 21.9 | % | ||||||||||||||||||
19
T-13
HILTON GRAND VACATIONS INC.
REAL ESTATE SALES AND FINANCING SEGMENT ADJUSTED EBITDA
(in millions)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Sales of VOIs, net | $ | 361 | $ | 286 | $ | 1,491 | $ | 883 | ||||||||||||||||||
| Sales, marketing, brand and other fees | 163 | 133 | 620 | 385 | ||||||||||||||||||||||
| Financing revenue | 71 | 56 | 267 | 183 | ||||||||||||||||||||||
| Real estate sales and financing segment revenues | 595 | 475 | 2,378 | 1,451 | ||||||||||||||||||||||
| Cost of VOI sales | (67) | (59) | (274) | (213) | ||||||||||||||||||||||
| Sales and marketing expense, net | (297) | (221) | (1,146) | (653) | ||||||||||||||||||||||
| Financing expense | (37) | (22) | (103) | (65) | ||||||||||||||||||||||
| Marketing package stays | (12) | (5) | (37) | (18) | ||||||||||||||||||||||
| Share-based compensation | 2 | 2 | 11 | 9 | ||||||||||||||||||||||
| Other adjustment items | 15 | 15 | 36 | 26 | ||||||||||||||||||||||
| Real estate sales and financing segment adjusted EBITDA | $ | 199 | $ | 185 | $ | 865 | $ | 537 | ||||||||||||||||||
| Real estate sales and financing segment adjusted EBITDA profit margin | 33.4 | % | 38.9 | % | 36.4 | % | 37.0 | % | ||||||||||||||||||
20
T-14
HILTON GRAND VACATIONS INC.
RESORT AND CLUB MANAGEMENT SEGMENT ADJUSTED EBITDA
(in millions)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Resort and club management revenues | $ | 155 | $ | 148 | $ | 534 | $ | 340 | ||||||||||||||||||
| Rental and ancillary services | 160 | 144 | 626 | 342 | ||||||||||||||||||||||
| Marketing package stays | 12 | 5 | 37 | 18 | ||||||||||||||||||||||
| Resort and club management segment revenue | 327 | 297 | 1,197 | 700 | ||||||||||||||||||||||
| Resort and club management expenses | (43) | (35) | (161) | (80) | ||||||||||||||||||||||
| Rental and ancillary services expenses | (153) | (116) | (579) | (267) | ||||||||||||||||||||||
| Share-based compensation | — | 2 | 5 | 5 | ||||||||||||||||||||||
| Other adjustment items | — | (7) | 1 | (5) | ||||||||||||||||||||||
| Resort and club segment adjusted EBITDA | $ | 131 | $ | 141 | $ | 463 | $ | 353 | ||||||||||||||||||
| Resort and club management segment adjusted EBITDA profit margin | 40.1 | % | 47.5 | % | 38.7 | % | 50.4 | % | ||||||||||||||||||
21
T-15
HILTON GRAND VACATIONS INC.
ADJUSTED NET INCOME AND
ADJUSTED DILUTED EARNINGS PER SHARE - DILUTED (Non-GAAP)
(in millions except share data)
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Net income | $ | 78 | $ | 75 | $ | 352 | $ | 176 | ||||||||||||||||||
| Income tax expense | 14 | 47 | 129 | 93 | ||||||||||||||||||||||
| Income before income taxes | 92 | 122 | 481 | 269 | ||||||||||||||||||||||
| Certain items: | ||||||||||||||||||||||||||
| Other loss (gain), net | 2 | 4 | 1 | 26 | ||||||||||||||||||||||
| Impairment expense | 17 | — | 17 | 2 | ||||||||||||||||||||||
| Acquisition and integration-related expense | 18 | 23 | 67 | 106 | ||||||||||||||||||||||
Other adjustment items(1) | 17 | 13 | 65 | 20 | ||||||||||||||||||||||
| Adjusted income before income taxes | $ | 146 | $ | 162 | $ | 631 | $ | 423 | ||||||||||||||||||
| Income tax expense | (28) | (57) | (167) | (132) | ||||||||||||||||||||||
| Adjusted net income | $ | 118 | $ | 105 | $ | 464 | $ | 291 | ||||||||||||||||||
| Weighted average shares outstanding | ||||||||||||||||||||||||||
Diluted (millions) | 116 | 122 | 120 | 101 | ||||||||||||||||||||||
Earnings per share(2): | ||||||||||||||||||||||||||
| Diluted | $0.68 | $0.62 | $2.93 | $1.75 | ||||||||||||||||||||||
| Adjusted diluted | $1.01 | $0.86 | $3.88 | $2.88 | ||||||||||||||||||||||
(1)Includes costs associated with restructuring, one-time charges and other non-cash items. For the three and twelve months ended December 31, 2022, this amount also includes the amortization of premiums resulting from the Diamond Acquisition.
(2)Earnings per share amounts are calculated using whole numbers.
22