XML 21 R7.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Operating Activities      
Net income (loss) $ 352 $ 176 $ (201)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 244 126 45
Amortization of deferred financing costs, acquisition premiums and other 52 39 18
Provision for financing receivables losses 142 121 75
Impairment expense 17 2 209
Other loss (gain), net 3 14 (1)
Share-based compensation 46 48 15
Deferred income tax (benefit) expense (38) 58 (123)
Equity in earnings from unconsolidated affiliates (13) (10) (5)
Return on investment in unconsolidated affiliates 0 2 0
Net changes in assets and liabilities, net of effects of acquisition:      
Accounts receivable, net (177) (124) 56
Timeshare financing receivables, net (224) (92) 107
Inventory 100 15 (91)
Purchases and development of real estate for future conversion to inventory (8) (33) (36)
Other assets (34) 48 (11)
Accounts payable, accrued expenses and other 294 (48) (56)
Advanced deposits 37 (8) 2
Deferred revenues (46) (166) 76
Net cash provided by operating activities 747 168 79
Investing Activities      
Acquisition of Diamond, net of cash and restricted cash acquired 0 (1,592) 0
Capital expenditures for property and equipment (excluding inventory) (58) (18) (8)
Software capitalization costs (39) (21) (23)
Investments in unconsolidated affiliates 0 0 (2)
Net cash used in investing activities (97) (1,631) (33)
Financing Activities      
Issuance of debt 40 2,950 495
Issuance of non-recourse debt 769 264 495
Repayment of debt (313) (1,154) (165)
Repayment of non-recourse debt (990) (359) (475)
Debt issuance costs (13) (70) (9)
Repurchase and retirement of common stock (272) 0 (10)
Payment of withholding taxes on vesting of restricted stock units (8) (6) (4)
Proceeds from employee stock plan purchases 5 1 2
Proceeds from stock option exercises 2 13 1
Other (2) (3) (2)
Net cash (used in) provided by financing activities (782) 1,636 328
Effect of changes in exchange rates on cash, cash equivalents & restricted cash (8) (4) 0
Net (decrease) increase in cash, cash equivalents and restricted cash (140) 169 374
Cash, cash equivalents and restricted cash, beginning of period 695 526 152
Cash, cash equivalents and restricted cash, end of period 555 695 526
Less: Restricted cash 332 263 98
Cash and cash equivalents $ 223 $ 432 $ 428