XML 102 R90.htm IDEA: XBRL DOCUMENT v3.24.3
BUSINESS SEGMENTS - Schedule of Adjusted EBITDA for our Reportable Segments Reconciled to Net Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
General and administrative $ (44) $ (40) $ (147) $ (130)
Depreciation and amortization (68) (53) (198) (156)
Other gain (loss), net 9 (1) 1 3
Interest expense (84) (45) (250) (133)
Income tax expense (61) (44) (53) (96)
Equity in earnings from unconsolidated affiliates 4 2 12 7
Impairment expense 0 0 (2) (3)
Net income 32 92 34 245
Net income attributable to noncontrolling interest 3 0 7 0
Net income attributable to stockholders 29 92 27 245
Operating Segments | Real estate sales and financing        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA 233 205 632 563
Operating Segments | Resort operations and club management        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA 156 126 442 358
Segment Reconciling Items        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA 389 331 1,074 921
Acquisition and integration-related expense (36) (12) (193) (42)
General and administrative (44) (40) (147) (130)
Depreciation and amortization (68) (53) (198) (156)
License fee expense (49) (37) (124) (101)
Other gain (loss), net 9 (1) 1 3
Interest expense (84) (45) (250) (133)
Income tax expense (61) (44) (53) (96)
Equity in earnings from unconsolidated affiliates 4 2 12 7
Impairment expense 0 0 (2) (3)
Other adjustment items $ (28) $ (9) $ (86) $ (25)