Biggest changeCondensed Consolidating Balance Sheet As of December 31, 2023 Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MVWC MORI Cash and cash equivalents $ — $ 20 $ 96 $ 132 $ — $ 248 Restricted cash — 25 153 148 — 326 Accounts and contracts receivable, net 30 106 142 120 (13) 385 Vacation ownership notes receivable, net — 121 176 2,046 — 2,343 Inventory — 186 336 112 — 634 Property and equipment, net — 265 736 259 — 1,260 Goodwill — — 3,117 — — 3,117 Intangibles, net — — 822 32 — 854 Investments in subsidiaries 3,421 3,943 — — (7,364) — Other 122 126 279 118 (132) 513 Total assets $ 3,573 $ 4,792 $ 5,857 $ 2,967 $ (7,509) $ 9,680 Accounts payable $ 55 $ 30 $ 196 $ 81 $ — $ 362 Advance deposits — 65 83 16 — 164 Accrued liabilities 5 95 137 113 (7) 343 Deferred revenue — 7 169 213 (7) 382 Payroll and benefits liability — 91 86 28 — 205 Deferred compensation liability — 126 39 3 — 168 Securitized debt, net — — — 2,121 (25) 2,096 Debt, net 1,131 1,736 177 5 — 3,049 Other — 2 229 18 — 249 Deferred taxes — 124 242 19 (105) 280 MVW stockholders' equity 2,382 2,516 4,499 350 (7,365) 2,382 Total liabilities and equity $ 3,573 $ 4,792 $ 5,857 $ 2,967 $ (7,509) $ 9,680 Condensed Consolidating Statement of Income 2023 Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MVWC MORI Revenues $ — $ 962 $ 2,731 $ 1,075 $ (41) $ 4,727 Expenses (25) (1,127) (2,458) (760) 41 (4,329) Benefit from (provision for) income taxes 12 25 (90) (93) — (146) Equity in net income (loss) of subsidiaries 267 439 — — (706) — Net income (loss) 254 299 183 222 (706) 252 Net loss attributable to noncontrolling interests — — — 2 — 2 Net income (loss) attributable to common stockholders $ 254 $ 299 $ 183 $ 224 $ (706) $ 254 68 Recent Accounting Pronouncements See Footnote 2 “Summary of Significant Accounting Policies” to our Financial Statements for a discussion of recently issued accounting pronouncements, including information about new accounting standards and the future adoption of such standards.
Biggest changeThe following tables present consolidating financial information as of December 31, 2024, and for the fiscal year ended December 31, 2024, for MVWC and MORI on a stand-alone basis (collectively, the “Issuers”), the Senior Notes Guarantors, the combined non-guarantor subsidiaries of MVWC, and MVW on a consolidated basis. 63 Condensed Consolidating Balance Sheet As of December 31, 2024 Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MVWC MORI Cash and cash equivalents $ 1 $ 14 $ 59 $ 123 $ — $ 197 Restricted cash — 25 134 172 — 331 Accounts and contracts receivable, net 18 166 118 88 (3) 387 Vacation ownership notes receivable, net — 177 161 2,102 — 2,440 Inventory — 282 345 108 — 735 Property and equipment, net — 280 652 238 — 1,170 Goodwill — — 3,117 — — 3,117 Intangibles, net — — 763 27 — 790 Investments in subsidiaries 3,466 3,743 — — (7,209) — Other 148 199 261 105 (72) 641 Total assets $ 3,633 $ 4,886 $ 5,610 $ 2,963 $ (7,284) $ 9,808 Accounts payable $ 51 $ 52 $ 164 $ 76 $ — $ 343 Advance deposits — 68 79 15 — 162 Accrued liabilities 2 103 149 127 3 384 Deferred revenue — 15 157 190 (8) 354 Payroll and benefits liability — 103 86 31 — 220 Deferred compensation liability — 143 48 4 — 195 Securitized debt, net — — — 2,163 (27) 2,136 Debt, net 1,138 1,771 179 1 — 3,089 Other — 2 118 19 — 139 Deferred taxes — 121 236 31 (43) 345 MVW stockholders' equity 2,442 2,508 4,394 307 (7,209) 2,442 Noncontrolling interests — — — (1) — (1) Total liabilities and equity $ 3,633 $ 4,886 $ 5,610 $ 2,963 $ (7,284) $ 9,808 Condensed Consolidating Statement of Income 2024 Issuers Senior Notes Guarantors Non-Guarantor Subsidiaries Total Eliminations MVW Consolidated ($ in millions) MVWC MORI Revenues $ — $ 1,146 $ 2,727 $ 1,137 $ (43) $ 4,967 Expenses (44) (1,291) (2,542) (827) 43 (4,661) Benefit from (provision for) income taxes 13 71 (43) (130) — (89) Equity in net income (loss) of subsidiaries 249 411 — — (660) — Net income (loss) 218 337 142 180 (660) 217 Net loss attributable to noncontrolling interests — — — 1 — 1 Net income (loss) attributable to common stockholders $ 218 $ 337 $ 142 $ 181 $ (660) $ 218 Recent Accounting Pronouncements See Footnote 2 “Summary of Significant Accounting Policies” to our Financial Statements for a discussion of recently issued accounting pronouncements, including information about new accounting standards and the future adoption of such standards. 64 Critical Accounting Estimates The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect reported amounts and related disclosures.
In addition, we may develop inventory on balance sheet in key markets where we believe the opportunities will generate acceptable risk adjusted returns. Through our existing VOI repurchase program, we proactively acquire previously sold VOIs from owners’ associations and individual owners at lower costs than would be required to develop new inventory.
In addition, we may develop inventory on our balance sheet in key markets where we believe the opportunities will generate acceptable risk adjusted returns. Through our existing VOI repurchase program, we proactively acquire previously sold VOIs from owners’ associations and individual owners at lower costs than would be required to develop new inventory.
If a pool of securitized vacation ownership notes receivable fails to perform within the pool’s parameters (default or delinquency thresholds vary by transaction), transaction provisions effectively redirect the monthly excess spread of interest accruing on the related vacation ownership notes receivable less the interest accruing on the ABS securities and fees we would otherwise receive from 64 that pool (attributable to the interests we retained) to accelerate the principal payments to investors (taking into account the subordination of the different tranches to the extent there are multiple tranches) until the performance trigger is cured.
If a pool of securitized vacation ownership notes receivable fails to perform within the pool’s parameters (default or delinquency thresholds vary by transaction), transaction provisions effectively redirect the monthly excess spread of interest accruing on the related vacation ownership notes receivable less the interest accruing on the ABS securities and fees we would otherwise receive from that pool (attributable to the interests we retained) to accelerate the principal payments to investors (taking into account the subordination of the different tranches to the extent there are multiple tranches) until the performance trigger is cured.
Rental metrics, including the average daily transient rate or the number of transient keys rented, may not be comparable between periods given fluctuation in available occupancy by location, unit size (such as two bedroom, one bedroom or studio unit), owner use and exchange behavior, unsold inventory on hand and keys allocated for preview stays.
Rental metrics, including the average daily transient rate or the number of transient keys rented, may not be comparable between periods given fluctuation in available occupancy by location, unit size (such as two bedroom, one bedroom or studio unit), owner use and exchange behavior, rental inventory on hand and keys allocated for preview stays.
While we adjust interest rates on our financing programs from time to time, such changes are typically not made in lockstep with the timing and magnitude of changes in broader market rates. We may use incentives to encourage our customers to 45 choose our financing.
While we adjust interest rates on our financing programs from time to time, such changes are typically not made in lockstep with the timing and magnitude of changes in broader market rates. We may use incentives to encourage our customers to choose our financing.
As a result, effective tax rates and provisions for income taxes can vary considerably among companies. EBITDA and Adjusted EBITDA also exclude depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets.
As a result, effective tax rates and provisions for income taxes can vary considerably among companies. EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin also exclude depreciation and amortization because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets.
In our Vacation Ownership segment and Consolidated Property Owners’ Associations, we refer to these activities as “Resort Management and Other Services.” Financing We offer financing to qualified customers for the purchase of most types of our vacation ownership products.
In our Vacation Ownership segment and Consolidated Property Owners’ Associations, we refer to these activities as “Resort Management and Other Services.” 43 Financing We offer financing to qualified customers for the purchase of most types of our vacation ownership products.
For purposes of our EBITDA and Adjusted EBITDA calculations, we do not adjust for consumer financing interest expense associated with term securitization transactions because we consider it to be an operating expense of our business.
For purposes of our EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin calculations, we do not adjust for consumer financing interest expense associated with term securitization transactions because we consider it to be an operating expense of our business.
The amount of interest income earned in a period depends on the amount of outstanding vacation ownership notes receivable, which is impacted positively by the origination of new vacation ownership notes receivable and negatively by principal collections.
The amount of interest income earned in a period depends on the amount of outstanding vacation ownership notes receivable, which is impacted positively by the origination of new vacation ownership notes receivable and negatively by principal collections and defaults.
See Footnote 2 “Summary of Significant Accounting Policies” to our Financial Statements for further information related to our critical accounting policies and estimates, which are as follows: • Revenue recognition , including how we recognize revenue under ASC Topic 606 “ Revenue from Contracts with Customers ” for the sale of vacation ownership products, including our estimates of variable consideration.
See Footnote 2 “Summary of Significant Accounting Policies” to our Financial Statements for further information related to our critical accounting policies and estimates, which are as follows: • Revenue recognition , including how we recognize revenue under ASC Topic 606 “ Revenue from Contracts with Customers ” for the sale of vacation ownership products, including our estimates of the sales reserve (variable consideration).
The financial information discussed below and included in this Annual Report may not, however, necessarily reflect what our financial condition, results of operations and cash flows may be in the future. Our discussion and analysis of fiscal year 2023 to fiscal year 2022 is included herein.
The financial information discussed below and included in this Annual Report may not, however, necessarily reflect what our financial condition, results of operations and cash flows may be in the future. Our discussion and analysis of fiscal year 2024 to fiscal year 2023 is included herein.
We generate revenue from rentals of inventory that we hold for sale as interests in our vacation ownership programs, inventory that we control because our owners have elected alternative usage options permitted under our vacation ownership programs and rentals of unregistered inventory and owned-hotel properties.
We obtain rental inventory and generate revenue from rentals of inventory that we hold for sale as interests in our vacation ownership programs, inventory that we control because our owners have elected alternative usage options permitted under our vacation ownership programs and rentals of unregistered inventory and owned-hotel properties.
During the fourth quarter of 2023, we conducted our annual goodwill impairment test and did not record any impairment charges. The estimated fair values of our reporting units exceeded their carrying amounts at the date of their most recent estimated fair value determination.
During the fourth quarter of 2024, we conducted our annual goodwill impairment test and did not record any impairment charges. The estimated fair values of our reporting units exceeded their carrying amounts at the date of their most recent estimated fair value determination.
We currently expect to pay quarterly dividends in the future, but any future dividend payments will be subject to Board approval, which will depend on our financial condition, results of operations and capital requirements, as well as applicable law, regulatory constraints, industry practice, and other business considerations that our Board considers relevant.
We currently expect to pay quarterly dividends in the future, but any future dividend payments will be subject to the approval of our Board of Directors, which will depend on our financial condition, results of operations and capital requirements at the time, as well as applicable law, regulatory constraints, industry practice, and other business considerations that our Board of Directors considers relevant.
We consider Adjusted EBITDA to be an indicator of operating performance, which we use to measure our ability to service debt, fund capital expenditures, expand our business, and return cash to stockholders.
We consider Adjusted EBITDA to be an indicator of operating performance, which we use to measure our ability to service debt, fund capital expenditures, expand our business, and return cash to stockholders. We consider Adjusted EBITDA margin to be an indicator of our operating profitability.
Contract sales consist of the total amount of vacation ownership product sales under contract signed during the period where we have generally received a down payment of at least ten percent of the contract price, reduced by actual rescissions during the period, inclusive of contracts associated with sales of vacation ownership products on behalf of third-parties, which we refer to as “resales contract sales.” In circumstances where a customer applies any or all of their existing ownership interests as part of the purchase price for additional interests, we include only the incremental value purchased as contract sales.
Contract sales consist of the total amount of vacation ownership product sales under contract signed during the period where we have generally received a down payment of at least ten percent of the contract price, reduced by actual rescissions during the period, inclusive of contracts associated with sales of vacation ownership products on behalf of third parties, which we refer to as “resales contract sales.” In circumstances where a customer applies any or all of their existing ownership interests as part of the purchase price for additional interests (also referred to as an equity upgrade), we include only the incremental value purchased as contract sales.
Interest Expense Interest expense consists of all interest expense other than consumer financing interest expense, which is included within Financing expense. Transaction and Integration Costs Transaction and integration costs primarily include fees paid to change-management consultants, technology-related costs associated with the integration of ILG and Welk and charges for employee retention, severance and other termination-related benefits.
Interest Expense Interest expense consists of all interest expense other than consumer financing interest expense, which is included within Financing expense, net of interest income. Transaction and Integration Costs Transaction and integration costs primarily include fees paid to change-management consultants, technology-related costs associated with the integrations of ILG and Welk and charges for employee retention, severance and other termination-related benefits.
Our discussion and analysis of fiscal year 2022 to fiscal year 2021 has been omitted from this Form 10-K and can be found in Part II, “Item 7.
Our discussion and analysis of fiscal year 2023 to fiscal year 2022 has been omitted from this Form 10-K and can be found in Part II, “Item 7.
Factors considered in estimating net realizable value include historical results by tax jurisdiction, carryforward periods, income tax strategies and forecasted taxable income. 69
Factors considered in estimating net realizable value include historical results by tax jurisdiction, carryforward periods, income tax strategies and forecasted taxable income. 65
See Footnote 20 “Business Segments” to our Financial Statements for further information on our segments.
See Footnote 20 “Business Segments” to our Financial Statements for further information about our segments.
We also use Adjusted EBITDA, as do analysts, lenders, investors, and others, because this measure excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels and credit ratings.
We also use Adjusted EBITDA and Adjusted EBITDA margin, as do analysts, lenders, investors, and others, because these measures exclude certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels and credit ratings.
In April 2022, we disposed of VRI Americas after determining that the business was not a core component of our future growth strategy and operating model. This business was a component of our Exchange & Third-Party Management segment through the date of the sale.
We provide these services through our Interval International and Aqua-Aston businesses. In April 2022, we disposed of VRI Americas after determining that the business was not a core component of our future growth strategy and operating model. This business was a component of our Exchange & Third-Party Management segment through the date of the sale.
Fiscal Years ($ in millions) 2023 2022 2021 REVENUES Resort management and other services $ 39 $ 67 $ 152 Cost reimbursements (42) (44) (121) TOTAL REVENUES (3) 23 31 EXPENSES Resort management and other services 54 84 190 Rental (14) (18) (50) General and administrative 273 249 227 Depreciation and amortization 11 9 9 Litigation charges — 2 1 Restructuring 6 — (1) Impairment 16 — 3 Cost reimbursements (42) (44) (121) TOTAL EXPENSES 304 282 258 Gains (losses) and other income (expense), net 17 (12) (52) Interest expense, net (145) (118) (164) Transaction and integration costs (37) (122) (108) FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS (472) (511) (551) Provision for income taxes (146) (191) (74) Net loss (income) attributable to noncontrolling interests 2 — (4) FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (616) $ (702) $ (629) 61 Consolidated Property Owners’ Associations The following table illustrates the impact of certain Consolidated Property Owners’ Associations under the relevant accounting guidance, and the changes attributed to the deconsolidation of individual Consolidated Property Owners’ Associations.
Fiscal Years ($ in millions) 2024 2023 2022 REVENUES Resort management and other services $ 49 $ 39 $ 67 Cost reimbursements (43) (42) (44) TOTAL REVENUES 6 (3) 23 EXPENSES Resort management and other services 67 54 84 Rental (17) (14) (18) General and administrative 243 273 249 Depreciation and amortization 18 11 9 Litigation charges (1) — 2 Restructuring 8 6 — Impairment — 16 — Cost reimbursements (43) (42) (44) TOTAL EXPENSES 275 304 282 (Losses) gains and other (expense) income, net (17) 17 (12) Interest expense, net (162) (145) (118) Transaction and integration costs (18) (37) (122) FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS (466) (472) (511) Provision for income taxes (89) (146) (191) Net loss attributable to noncontrolling interests 1 2 — FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (554) $ (616) $ (702) Consolidated Property Owners’ Associations The following table illustrates the impact of certain Consolidated Property Owners’ Associations under the relevant accounting guidance and the changes attributed to the deconsolidation of certain individual Consolidated Property Owners’ Associations.
Gains (Losses) and Other Income (Expense) Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Gains (losses) and other income (expense), net $ 17 $ (12) $ (52) $ 29 NM In 2023, we recorded a $22 million increase to our receivable from Marriott International for indemnified income tax matters (the offsetting accrual is included in the Provision for income taxes line) and $6 million of foreign currency translation gains, partially offset by a $10 million expense attributed to the redemption premium and write-off of unamortized debt issuance costs in connection with the early redemption of our 6.125% Senior Secured Notes due 2025 (“2025 Notes”).
In 2023, we recorded a $22 million increase to our receivable from Marriott International for indemnified income tax matters (the offsetting accrual is included in the Provision for income taxes line) and $6 million of foreign currency translation gains, partially offset by a $10 million expense attributed to the redemption premium and write-off of unamortized debt issuance costs in connection with the early redemption of our 6.125% Senior Secured Notes due 2025 (“2025 Notes”). 58 Interest Expense Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Interest expense, net $ (162) $ (145) $ (118) $ (17) (12%) 2024 Compared to 2023 The increase in Interest expense, net is attributed to higher variable interest expense and changes in outstanding borrowings during the comparative periods.
Among other reasons for repurchasing inventory, we expect these repurchases will stabilize the future cost of our vacation ownership products. Our spending for real estate inventory in 2023 was lower than our cost of sales and was primarily related to our purchases under our VOI repurchase programs.
Among other reasons for repurchasing inventory, we expect these repurchases will help stabilize the future cost of our vacation ownership products. Our spending for real estate inventory in 2024 was higher than our cost of sales due to our acquisition of vacation ownership units in Waikiki and purchases under our VOI repurchase programs.
Seasonality Our cash flow from operations fluctuates during the year due to the timing of certain receipts and contractual and compensation-related payments. Significant changes in cash flow can result from the timing of our collection of maintenance fees, club dues, and other customer payments, which typically occurs in either the fourth quarter or the first quarter of each year.
Significant changes in cash flow can result from the timing of our collection of maintenance fees, club dues, and other customer payments, which typically occurs in either the fourth quarter or the first quarter of each year.
(2) For customers who financed a vacation ownership purchase and for whom a credit score was available, generally U.S. and Canadian residents. 2023 Compared to 2022 Contract sales declined due to an 8% decline in VPG, partially offset by tour growth of 4%.
(2) For customers who financed a vacation ownership purchase and for whom a credit score was available, generally U.S. and Canadian residents. 2024 Compared to 2023 Contract sales increased in 2024 due to a 7% increase in tours, partially offset by a 4% decline in VPG.
In addition, our cash from operations varies due to the timing of repayment by owners of vacation ownership notes receivable, the closing or recording of sales contracts for vacation ownership products, financing propensity, and cash outlays for inventory acquisitions and development.
In addition, our cash from operations varies due to the timing of repayment by owners of vacation ownership notes receivable, the closing or recording of sales contracts for vacation ownership products, financing propensity, and cash outlays for inventory acquisitions and development. 60 Seasonality Our cash flow from operations fluctuates during the year due to the timing of certain receipts and contractual and compensation-related payments.
Impairment Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Impairment $ 12 $ 2 $ — $ 10 NM During 2023, we recorded non-cash impairment charges of $8 million related to our investment in a joint venture, $2 million related to an ancillary operation in Europe, and $2 million related to an owned hotel.
During 2023, we recorded non-cash impairment charges of $8 million related to our investment in a joint venture, $2 million related to an ancillary operation in Europe, and $2 million related to an owned hotel.
These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. We believe Adjusted EBITDA is useful as an indicator of operating performance because it allows for period-over-period comparisons of our on-going core operations before the impact of the excluded items.
These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. We believe Adjusted EBITDA and Adjusted EBITDA margin are useful as indicators of operating performance and profitability, respectively, because they allow for period-over-period comparisons of our ongoing core operations before the impact of the excluded items.
Financing Revenues, Expenses and Margin Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Financing revenues $ 322 $ 293 $ 268 $ 29 10% Financing expenses (36) (20) (38) (16) (82%) Consumer financing interest expense (77) (55) (50) (22) (40%) Financing profit $ 209 $ 218 $ 180 $ (9) (4%) Financing profit margin 64.9% 74.5% 67.1% (9.6 pts) Financing propensity 58.1% 53.9% 52.7% 4.2 pts 2023 Compared to 2022 The increase in Financing revenues reflects $31 million of higher interest income as a result of a higher average vacation ownership notes receivable balance and a slightly higher average interest rate and $1 million of higher late and service fees, offset by $3 million of higher plus point financing incentive costs (recorded as a reduction of interest income).
Financing Revenues, Expenses and Margin Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Financing revenues $ 342 $ 322 $ 293 $ 20 6% Financing expenses (41) (36) (20) (5) (13%) Consumer financing interest expense (105) (77) (55) (28) (36%) Financing profit $ 196 $ 209 $ 218 $ (13) (6%) Financing profit margin 57.4% 64.9% 74.5% (7.5 pts) Financing propensity 55.9% 58.1% 53.9% (2.2 pts) 2024 Compared to 2023 The increase in Financing revenues reflects $20 million of higher interest income as a result of a higher average vacation ownership notes receivable balance and $1 million of higher late and service fees, partially offset by $1 million of higher plus point financing incentive costs (recorded as a reduction of interest income).
In addition, during the first quarter of each year, we generally have significant variable compensation-related cash outflows associated with payment of annual bonuses. 65 Operations In addition to net income and adjustments for non-cash items, the following are key drivers of our cash flow from operating activities: Inventory Spending Less Than (In Excess of) Cost of Sales Fiscal Years ($ in millions) 2023 2022 2021 Inventory spending $ (89) $ (138) $ (153) Purchase of property for future transfer to inventory (27) (12) (98) Inventory costs 176 242 212 Inventory spending less than (in excess of) cost of sales $ 60 $ 92 $ (39) Although we have significant inventory on hand, we intend to continue selectively pursuing growth opportunities by targeting high-quality inventory that allows us to add desirable new destinations to our systems with new on-site sales locations.
Operations In addition to net income and adjustments for non-cash items, the following are key drivers of our cash flow from operating activities: Inventory Spending (In Excess of) Less Than Cost of Sales Fiscal Years ($ in millions) 2024 2023 2022 Inventory spending $ (183) $ (89) $ (138) Purchase of property for future transfer to inventory (10) (27) (12) Inventory costs 150 176 242 Inventory spending (in excess of) less than cost of sales $ (43) $ 60 $ 92 Although we have adequate inventory on hand, we intend to continue selectively pursuing growth opportunities by targeting high-quality inventory that allows us to add desirable new destinations to our systems with new on-site sales locations to support anticipated future contract sales growth.
We also recognize rental revenue from the utilization of plus points under our points-based products when the points are redeemed for rental stays at one of our resorts or other third-party offerings, or upon expiration of the points.
We also recognize rental revenue from the utilization of plus points at redemption for rental stays at one of our resorts or other third-party offerings.
Subsequent to the end of 2023, on February 15, 2024, our Board of Directors declared a quarterly dividend of $0.76 per share to be paid on March 14, 2024 to stockholders of record as of February 29, 2024.
Subsequent to the end of 2024, on February 20, 2025, our Board of Directors declared a quarterly dividend of $0.79 per share to be paid on March 19, 2025 to stockholders of record as of March 5, 2025.
Revisions to estimates of variable consideration from the sale of vacation ownership products impact the reserve on originated vacation ownership notes receivable and can increase or decrease revenues. In contrast, for acquired vacation ownership notes receivable, we record changes to the reserve as an adjustment to Financing expenses on our Income Statements.
Revisions to estimates that result in decreases or increases to the reserve for originated vacation ownership notes receivable can increase or decrease revenues, respectively. In contrast, for acquired vacation ownership notes receivable, we record changes to the reserve as an adjustment to Financing expenses on our Income Statements.
Generally, cash outflows related to our payment of maintenance fees associated with unsold inventory occurs in the fourth quarter for our points-based products, and in the first quarter for our weeks-based products.
Generally, cash outflows related to our payment of maintenance fees associated with unsold inventory occurs in the fourth quarter for our points-based products, and in the first quarter for our weeks-based products. In addition, during the first quarter of each year, we generally have significant variable compensation-related cash outflows associated with payment of annual bonuses.
Fiscal Years ($ in millions) 2023 2022 Gain on disposition of hotel, land, and other $ (1) $ — Gain on disposition of VRI Americas — (17) Foreign currency translation — 2 Gains and other income, net (1) (15) Litigation charges 1 — Impairment charges 4 — Early termination of VRI management contract — (2) Total Certain items $ 4 $ (17) 53 BUSINESS SEGMENTS Our business is grouped into two reportable business segments: Vacation Ownership and Exchange & Third-Party Management.
Fiscal Years ($ in millions) 2024 2023 Litigation charges $ — $ 1 Restructuring charges 1 — Impairment charges 2 4 Gain on disposition of hotel, land, and other (1) (1) Foreign currency translation loss 1 — Total Certain items $ 3 $ 4 50 BUSINESS SEGMENTS Our business is grouped into two reportable business segments: Vacation Ownership and Exchange & Third-Party Management.
Restructuring Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Restructuring $ 6 $ — $ (1) $ 6 NM During 2023, we realigned our management structure, resulting in severance costs associated with the elimination of certain positions. 62 Impairment Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Impairment $ 16 $ — $ 3 $ 16 NM During 2023, upon our relocation to our new corporate headquarters, we recorded a non-cash impairment of a right-of-use asset related to operating leases for our legacy corporate headquarters located in Orlando, Florida, as we do not expect proceeds from subleasing the spaces to exceed our future obligations under the operating leases.
Impairment Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Impairment $ — $ 16 $ — $ (16) NM During 2023, upon our relocation to our new corporate headquarters, we recorded a non-cash impairment of a right-of-use asset related to operating leases for our legacy corporate headquarters located in Orlando, Florida, as we did not expect proceeds from subleasing these spaces to exceed our future obligations under the operating leases.
Uses of Cash We minimize our working capital needs through cash management, strict credit-granting policies, and disciplined collection efforts. Our working capital needs fluctuate throughout the year given the timing of annual maintenance fees on unsold inventory we pay to owners’ associations and certain annual compensation-related outflows.
Our working capital needs fluctuate throughout the year given the timing of annual maintenance fees on unsold inventory we pay to owners’ associations and certain annual compensation-related outflows.
The increase in consumer financing interest expense is attributable to the higher average securitized debt and a higher average interest rate on our more recent term securitization transactions. We expect consumer financing interest expense to continue to increase as the rates on new securitizations exceed the current weighted average of our portfolio.
The increase in consumer financing interest expense is attributable to the higher average securitized debt at a higher average interest rate for our more recent term securitization transactions. 54 We expect our average interest rate to continue to increase as the current interest rate environment for new securitization transactions is higher than the average interest rate on our existing securitized debt.
Revolving Corporate Credit Facility Our Revolving Corporate Credit Facility, which expires on March 31, 2027, provides for up to $750 million of aggregate borrowings for general corporate needs, including working capital, capital expenditures, letters of credit, and acquisitions.
See Footnote 15 “Securitized Debt’ and Footnote 19 “Variable Interest Entities” for further information on these facilities. Revolving Corporate Credit Facility Our Revolving Corporate Credit Facility, which expires on March 31, 2027, provides for up to $750 million of aggregate borrowings for general corporate needs, including working capital, capital expenditures, letters of credit, and acquisitions.
NM = Not meaningful. 48 CONSOLIDATED RESULTS Fiscal Years ($ in millions) 2023 2022 2021 REVENUES Sale of vacation ownership products $ 1,460 $ 1,618 $ 1,153 Management and exchange 813 827 855 Rental 571 551 486 Financing 322 293 268 Cost reimbursements 1,561 1,367 1,128 TOTAL REVENUES 4,727 4,656 3,890 EXPENSES Cost of vacation ownership products 224 289 250 Marketing and sales 823 807 617 Management and exchange 442 444 521 Rental 452 382 344 Financing 113 75 88 General and administrative 273 249 227 Depreciation and amortization 135 132 146 Litigation charges 13 11 10 Restructuring 6 — — Royalty fee 117 114 106 Impairment 32 2 3 Cost reimbursements 1,561 1,367 1,128 TOTAL EXPENSES 4,191 3,872 3,440 Gains (losses) and other income (expense), net 47 40 (51) Interest expense, net (145) (118) (164) Transaction and integration costs (37) (125) (110) Other (3) 1 2 INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS 398 582 127 Provision for income taxes (146) (191) (74) NET INCOME 252 391 53 Net loss (income) attributable to noncontrolling interests 2 — (4) NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 254 $ 391 $ 49 Operating Statistics Fiscal Years 2023 vs. 2022 (Contract sales $ in millions) 2023 2022 2021 Change Vacation Ownership Total contract sales $ 1,800 $ 1,874 $ 1,411 $ (74) (4%) Consolidated contract sales $ 1,772 $ 1,837 $ 1,374 $ (65) (4%) Joint venture contract sales $ 28 $ 37 $ 37 $ (9) (24%) VPG $ 4,088 $ 4,421 $ 4,356 $ (333) (8%) Exchange & Third-Party Management Total active members at end of year (000's) 1,564 1,566 1,296 (2) —% Average revenue per member $ 156.65 $ 157.97 $ 179.48 $ (1.32) (1%) 49 Revenues Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Vacation Ownership $ 4,468 $ 4,342 $ 3,539 $ 126 3% Exchange & Third-Party Management 262 291 320 (29) (10%) Total Segment Revenues 4,730 4,633 3,859 97 2% Consolidated Property Owners’ Associations (3) 23 31 (26) (112%) Total Revenues $ 4,727 $ 4,656 $ 3,890 $ 71 2% Earnings Before Interest Expense, Taxes, Depreciation and Amortization (“EBITDA”) and Adjusted EBITDA EBITDA, a financial measure that is not prescribed by GAAP, is defined as earnings, or net income or loss attributable to common stockholders, before interest expense, net (excluding consumer financing interest expense associated with term securitization transactions), income taxes, depreciation and amortization.
NM = Not meaningful. 46 CONSOLIDATED RESULTS Fiscal Years ($ in millions) 2024 2023 2022 REVENUES Sale of vacation ownership products $ 1,448 $ 1,460 $ 1,618 Management and exchange 843 813 827 Rental 645 571 551 Financing 342 322 293 Cost reimbursements 1,689 1,561 1,367 TOTAL REVENUES 4,967 4,727 4,656 EXPENSES Cost of vacation ownership products 200 224 289 Marketing and sales 919 823 807 Management and exchange 482 442 444 Rental 481 452 382 Financing 146 113 75 General and administrative 243 273 249 Depreciation and amortization 146 135 132 Litigation charges 17 13 11 Restructuring 10 6 — Royalty fee 114 117 114 Impairment 30 32 2 Cost reimbursements 1,689 1,561 1,367 TOTAL EXPENSES 4,477 4,191 3,872 (Losses) gains and other (expense) income, net (1) 47 40 Interest expense, net (162) (145) (118) Transaction and integration costs (18) (37) (125) Other (3) (3) 1 INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS 306 398 582 Provision for income taxes (89) (146) (191) NET INCOME 217 252 391 Net loss attributable to noncontrolling interests 1 2 — NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 218 $ 254 $ 391 47 Operating Statistics Fiscal Years 2024 vs. 2023 (Contract sales $ in millions) 2024 2023 2022 Change Vacation Ownership Total contract sales $ 1,829 $ 1,800 $ 1,874 $ 29 2% Consolidated contract sales $ 1,813 $ 1,772 $ 1,837 $ 41 2% Joint venture contract sales $ 16 $ 28 $ 37 $ (12) (43%) VPG $ 3,911 $ 4,088 $ 4,421 $ (177) (4%) Tours 432,716 405,825 390,593 26,891 7% Exchange & Third-Party Management Total active members at end of year (000's) 1,546 1,564 1,566 (18) (1%) Average revenue per member $ 154.34 $ 156.65 $ 179.48 $ (2.31) (1%) Revenues Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Vacation Ownership $ 4,730 $ 4,468 $ 4,342 $ 262 6% Exchange & Third-Party Management 231 262 291 (31) (12%) Total Segment Revenues 4,961 4,730 4,633 231 5% Consolidated Property Owners’ Associations 6 (3) 23 9 NM Total Revenues $ 4,967 $ 4,727 $ 4,656 $ 240 5% Earnings Before Interest Expense, Taxes, Depreciation and Amortization (“EBITDA”) and Adjusted EBITDA EBITDA, a financial measure that is not prescribed by GAAP, is defined as earnings, or net income attributable to common stockholders, before interest expense, net (excluding consumer financing interest expense associated with term securitization transactions), income taxes, depreciation and amortization.
Transaction and integration costs also include costs related to the ILG and Welk Acquisitions, primarily for financial advisory, legal, and other professional service fees, as well as certain tax-related accruals. Commencing in the third quarter of 2023, we discontinued classifying costs associated with the continued integration of ILG in Transaction and integration costs.
Transaction and integration costs also include costs related to the ILG and Welk Acquisitions, primarily for financial advisory, legal, and other professional service fees, as well as certain tax-related accruals.
Fiscal Years ($ in millions) 2023 2022 Transaction and integration costs $ — $ 3 Gain on disposition of hotel, land, and other (7) (33) Insurance proceeds (9) (4) Change in indemnification asset (9) — Other (4) — Gains and other income, net (29) (37) Purchase accounting adjustments 8 11 Litigation charges 12 9 Impairment charges 12 2 Expiration/forfeiture of deposits on pre-acquisition preview packages — (6) Change in estimate relating to pre-acquisition contingencies — (12) Other 2 3 Total Certain items $ 5 $ (27) 52 Exchange & Third-Party Management Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Segment financial results $ 93 $ 132 $ 93 $ (39) (30%) Depreciation and amortization 31 31 48 — (2%) Share-based compensation expense 2 2 2 — (23%) Certain items 4 (17) 1 21 122% Segment Adjusted EBITDA $ 130 $ 148 $ 144 $ (18) (13%) The table below details the components of Certain items for the Exchange & Third-Party Management segment financial results for 2023 and 2022.
Fiscal Years ($ in millions) 2024 2023 Purchase accounting adjustments $ 1 $ 8 Litigation charges 18 12 Restructuring charges 1 — Impairment charges 28 12 Gain on disposition of hotel, land, and other (7) (7) Insurance proceeds (5) (9) Change in indemnification asset — (9) Change in estimates relating to pre-acquisition contingencies (4) — Other — (4) Gains and other income, net (16) (29) Other 2 2 Total Certain items $ 34 $ 5 Exchange & Third-Party Management Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Segment financial results $ 69 $ 93 $ 132 $ (24) (26%) Depreciation and amortization 28 31 31 (3) (7%) Share-based compensation expense 2 2 2 — NM Certain items 3 4 (17) (1) NM Segment Adjusted EBITDA $ 102 $ 130 $ 148 $ (28) (21%) Segment Adjusted EBITDA Margin 45.9% 52.5% 55.2% (6.6) pts The table below details the components of Certain items for the Exchange & Third-Party Management segment financial results for fiscal years 2024 and 2023.
Fiscal Years ($ in millions) 2023 2022 ILG integration $ 15 $ 98 Welk acquisition and integration 22 14 Other transformation initiatives — 10 Other transaction costs — 3 Transaction and integration costs 37 125 Early redemption of senior secured notes 10 — Gain on disposition of hotel, land, and other (8) (33) Gain on disposition of VRI Americas — (17) Foreign currency translation (6) 10 Insurance proceeds (9) (6) Change in indemnification asset (31) 3 Other (3) 3 Gains and other income, net (47) (40) Purchase accounting adjustments 8 11 Litigation charges 13 11 Restructuring charges 6 — Impairment charges 32 2 Expiration/forfeiture of deposits on pre-acquisition preview packages — (6) Early termination of VRI management contract — (2) Change in estimate relating to pre-acquisition contingencies — (12) Other 1 6 Total Certain items $ 50 $ 95 Commencing in the third quarter of 2023, we discontinued classifying costs associated with the continued integration of ILG in Transaction and integration costs.
Fiscal Years ($ in millions) 2024 2023 ILG integration $ — $ 15 Welk acquisition and integration 18 22 Transaction and integration costs 18 37 Purchase accounting adjustments 1 8 Litigation charges 17 13 Restructuring charges 10 6 Impairment charges 30 32 Early redemption of senior secured notes — 10 Gain on disposition of hotel, land, and other (8) (8) Foreign currency translation loss (gain) 13 (6) Insurance proceeds (5) (9) Change in indemnification asset 5 (31) Change in estimates relating to pre-acquisition contingencies (4) — Other — (3) Losses (gains) and other expense (income), net 1 (47) Other 2 1 Total Certain items $ 79 $ 50 During the third quarter of 2023 and the second quarter of 2024, we discontinued classifying costs associated with the continued integration of ILG and Welk, respectively, in Transaction and integration costs.
Subsequent to the Contract Alignment, transfer of control of Marriott-branded vacation ownership products occurs at expiration of the statutory rescission period, consistent with the historical timing of Sheraton- and Westin- branded transactions. Marriott-branded VOI sales contracts executed prior to these modifications have been accounted for with transfer of control of the VOI occurring at closing.
Prior to these changes, control transfer occurred at closing for these vacation ownership products. Subsequent to the Contract Alignments, transfer of control of these vacation ownership products occurs at expiration of the statutory rescission period, consistent with the historical timing of Sheraton-, Westin- and Hyatt- branded transactions.
Gains and Other Income Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Gains and other income, net $ 29 $ 37 $ 1 $ (8) (23%) During 2023, we recorded a $9 million reduction in certain pre-acquisition contingencies associated with the ILG Acquisition, $9 million related to the receipt of business interruption and property damage insurance proceeds, $7 million of gains on the disposition of excess real estate, and $4 million of gains associated with the earn out of additional proceeds from the 2019 disposition of a land parcel in Cancun, Mexico.
Gains and Other Income Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Gains and other income, net $ 16 $ 29 $ 37 $ (13) NM During 2024, we recorded $6 million of gains on the disposition of excess real estate, $5 million related to the receipt of business interruption insurance proceeds, and a $4 million reduction in certain pre-acquisition contingencies associated with the ILG Acquisition.
VACATION OWNERSHIP Fiscal Years ($ in millions) 2023 2022 2021 REVENUES Sale of vacation ownership products $ 1,460 $ 1,618 $ 1,153 Resort management and other services 568 534 470 Rental 531 509 446 Financing 322 293 268 Cost reimbursements 1,587 1,388 1,202 TOTAL REVENUES 4,468 4,342 3,539 EXPENSES Cost of vacation ownership products 224 289 250 Marketing and sales 823 807 617 Resort management and other services 270 240 200 Rental 466 400 394 Financing 113 75 88 Depreciation and amortization 93 92 89 Litigation charges 12 9 9 Royalty fee 117 114 106 Impairment 12 2 — Cost reimbursements 1,587 1,388 1,202 TOTAL EXPENSES 3,717 3,416 2,955 Gains and other income, net 29 37 1 Transaction and integration costs — (3) (2) Other (3) 1 2 SEGMENT FINANCIAL RESULTS BEFORE NONCONTROLLING INTERESTS 777 961 585 Net income attributable to noncontrolling interests — — — SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 777 $ 961 $ 585 54 Sale of Vacation Ownership Products Fiscal Years 2023 vs. 2022 ($ in millions) 2023 % of Consolidated Contract Sales, Net of Resales 2022 % of Consolidated Contract Sales, Net of Resales 2021 % of Consolidated Contract Sales, Net of Resales Change Consolidated contract sales $ 1,772 $ 1,837 $ 1,374 $ (65) (4%) Joint venture contract sales 28 37 37 (9) (24%) Total contract sales 1,800 1,874 1,411 (74) (4%) Less resales contract sales (42) (40) (26) (2) Less joint venture contract sales (28) (37) (37) 9 Consolidated contract sales, net of resales 1,730 1,797 1,348 (67) (4%) Plus: Settlement revenue 39 2% 36 2% 28 2% 3 Resales revenue 22 1% 20 1% 12 1% 2 Revenue recognition adjustments: Reportability 3 —% 43 2% (44) (3%) (40) Sales reserve (232) (13%) (170) (9%) (101) (8%) (62) Other (1) (102) (6%) (108) (6%) (90) (7%) 6 Sale of vacation ownership products $ 1,460 84% $ 1,618 90% $ 1,153 86% $ (158) (10%) Financing propensity 58.1% 53.9% 52.7% 4.2 pts Average FICO Score (2) 735 734 732 (1) Adjustment for sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments to Sale of vacation ownership products revenue.
VACATION OWNERSHIP Fiscal Years ($ in millions) 2024 2023 2022 REVENUES Sale of vacation ownership products $ 1,448 $ 1,460 $ 1,618 Resort management and other services 612 568 534 Rental 605 531 509 Financing 342 322 293 Cost reimbursements 1,723 1,587 1,388 TOTAL REVENUES 4,730 4,468 4,342 EXPENSES Cost of vacation ownership products 200 224 289 Marketing and sales 919 823 807 Resort management and other services 293 270 240 Rental 498 466 400 Financing 146 113 75 Depreciation and amortization 100 93 92 Litigation charges 18 12 9 Restructuring 1 — — Royalty fee 114 117 114 Impairment 28 12 2 Cost reimbursements 1,723 1,587 1,388 TOTAL EXPENSES 4,040 3,717 3,416 Gains and other income, net 16 29 37 Transaction and integration costs — — (3) Other (3) (3) 1 SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 703 $ 777 $ 961 51 Sale of Vacation Ownership Products Fiscal Years 2024 vs. 2023 ($ in millions) 2024 % of Consolidated Contract Sales, Net of Resales 2023 % of Consolidated Contract Sales, Net of Resales 2022 % of Consolidated Contract Sales, Net of Resales Change Consolidated contract sales $ 1,813 $ 1,772 $ 1,837 $ 41 2% Joint venture contract sales 16 28 37 (12) (43%) Total contract sales 1,829 1,800 1,874 29 2% Less resales contract sales (38) (42) (40) 4 Less joint venture contract sales (16) (28) (37) 12 Consolidated contract sales, net of resales 1,775 1,730 1,797 45 3% Plus: Settlement revenue 38 2% 39 2% 36 2% (1) Resales revenue 19 1% 22 1% 20 1% (3) Revenue recognition adjustments: Reportability (2) —% 3 —% 43 2% (5) Sales reserve (278) (16%) (232) (13%) (170) (9%) (46) Other (1) (104) (6%) (102) (6%) (108) (6%) (2) Sale of vacation ownership products $ 1,448 82% $ 1,460 84% $ 1,618 90% $ (12) (1%) VPG 3,911 4,088 4,421 (177) (4%) Tours 432,716 405,825 390,593 26,891 7% Financing propensity 55.9% 58.1% 53.9% (2.2 pts) Average FICO Score (2) 737 735 734 (1) Adjustment for sales incentives that will not be recognized as Sale of vacation ownership products revenue and other adjustments to Sale of vacation ownership products revenue.
We consider contract sales to be an important operating measure because it reflects the pace of sales in our business. • Total contract sales include contract sales from the sale of vacation ownership products including non-consolidated joint ventures. • Consolidated contract sales exclude contract sales from the sale of vacation ownership products for non-consolidated joint ventures. • Volume per guest (“VPG”) is calculated by dividing consolidated vacation ownership contract sales, excluding fractional sales, telesales, resales, and other sales that are not attributed to a tour at a sales location, by the number of tours at sales locations in a given period.
Further integration costs incurred after these periods are reflected in the operating results of each of our segments and/or General and administrative expenses. 45 Performance Measures We measure operating performance using the key metrics described below: • Contract sales from the sale of vacation ownership products is considered to be an important operating measure because it reflects the pace of sales in our business. • Total contract sales include contract sales from the sale of vacation ownership products, including non-consolidated joint ventures. • Consolidated contract sales exclude contract sales from the sale of vacation ownership products for non-consolidated joint ventures. • Volume per guest (“VPG”) is calculated by dividing consolidated vacation ownership contract sales, excluding fractional sales, telesales, resales, and other sales that are not attributed to a sales tour (referred to as Tours , see below), by the number of tours in a given period.
During 2023, and as of December 31, 2023, we had 14 term securitization transactions outstanding, all of which were in compliance with their respective required parameters. Since 2000, we have issued approximately $8.9 billion of debt securities in securitization transactions in the term ABS market, excluding amounts securitized through warehouse credit facilities or private bank transactions.
As of December 31, 2024, we had 12 term securitization transactions outstanding. Since 2000, we have issued approximately $10 billion of debt securities in securitization transactions in the term ABS market, excluding amounts securitized through warehouse credit facilities or private bank transactions.
In the third quarter of 2022, we aligned our business practices and contract terms for the sale of vacation ownership products (the “Contract Alignment”), resulting in the prospective change in the timing of the transfer of control to the customer for Marriott-branded VOIs. Prior to these changes, control transfer occurred at closing for Marriott-branded vacation ownership products.
In the third quarter of 2022 and the fourth quarter of 2024, we aligned our business practices and contract terms for the sale of vacation ownership products (the “Contract Alignments”), resulting in the prospective change in the timing of the transfer of control to the 42 customer for Marriott-branded VOIs and Hyatt-branded VOIs derived from Legacy-Welk sales contracts, respectively.
The rental activity associated with discounted vacation packages requiring a tour (“preview stays”) is not included in transient rental metrics, and because the majority of these preview stays are sourced directly or indirectly from unsold inventory, the associated revenues and expenses are reported net in Marketing and sales expense. 46 In our Exchange & Third-Party Management segment, we offer vacation rental opportunities at managed properties through our Aqua-Aston business, and for the period prior to its disposition in the second quarter of 2022, VRI Americas.
The rental activity associated with discounted vacation packages requiring a tour (“preview stays”) is not included in transient rental metrics, and because the majority of these preview stays are sourced directly or indirectly from unsold inventory, the associated revenues and expenses are reported net in Marketing and sales expense. 44 In our Exchange & Third-Party Management segment, we offer vacation rental offers known as Getaways to members of the Interval Network and certain other membership programs.
These true-ups, which we refer to as product cost true-up activity, can have a positive or negative impact on our income statements. We refer to revenues from the sale of vacation ownership products less the cost of vacation ownership products and marketing and sales costs as Development profit.
These true-ups, which we refer to as product cost true-up activity, can have a positive or negative impact on our income statements.
We expect originations of vacation ownership notes receivable to outpace payoffs. We do not adjust interest rates on 57 consumer financing offerings at the same pace as, or in lock-step with, broader market interest rates; thus, we expect our financing profit margin to decrease in the near term.
We do not adjust interest rates on consumer financing offerings at the same pace as, or in lock-step with, broader market interest rates. We expect our financing profit to remain flat in 2025.
We completed two term securitization transactions in 2023 resulting in net proceeds of $806 million. Each of the securitized vacation ownership notes receivable transactions contains various triggers relating to the performance of the underlying vacation ownership notes receivable.
Loan defaults under securitizations offset a portion of the excess spread we receive, on a monthly basis. We completed two term securitization transactions in 2024 resulting in net proceeds of $863 million. Each of the securitized vacation ownership notes receivable transactions contains various triggers relating to the performance of the underlying vacation ownership notes receivable.
Fiscal Years ($ in millions) 2023 2022 2021 REVENUES Resort management and other services $ 39 $ 64 $ 152 Cost reimbursements (42) (44) (121) TOTAL REVENUES (3) 20 31 EXPENSES Resort management and other services 54 84 190 Rental (14) (18) (50) Cost reimbursements (42) (44) (121) TOTAL EXPENSES (2) 22 19 Losses and other expense, net — (3) (4) Interest expense, net 1 — — FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS — (5) 8 Provision for income taxes (1) (1) (1) Net loss (income) attributable to noncontrolling interests 2 — (4) FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 1 $ (6) $ 3 General and Administrative Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change General and administrative $ 273 $ 249 $ 227 $ 24 10% 2023 Compared to 2022 General and administrative expenses increased due to $31 million of costs related to the implementation of technology, $14 million of increased wages and benefits, $8 million related to new product development initiatives, $6 million of increased insurance expense, $6 million of incremental costs related to compliance activities and $7 million of other miscellaneous expenses, partially offset by a $39 million decrease in variable compensation expense and $9 million of higher allocations of general and administrative expenses to operations.
Fiscal Years ($ in millions) 2024 2023 2022 REVENUES Resort management and other services $ 49 $ 39 $ 64 Cost reimbursements (43) (42) (44) TOTAL REVENUES 6 (3) 20 EXPENSES Resort management and other services 67 54 84 Rental (17) (14) (18) Cost reimbursements (43) (42) (44) TOTAL EXPENSES 7 (2) 22 Losses and other expense, net — — (3) Interest expense, net 1 1 — FINANCIAL RESULTS BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS — — (5) Provision for income taxes (1) (1) (1) Net loss attributable to noncontrolling interests 1 2 — FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ — $ 1 $ (6) 57 General and Administrative Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change General and administrative $ 243 $ 273 $ 249 $ (30) (11%) 2024 Compared to 2023 The decrease in General and administrative expense is primarily due to one-time information technology expenses incurred in 2023 and lower consulting and compliance related expenses, partially offset by higher variable compensation expense and higher operating costs.
The increase in Resort management and other services expenses reflects an increase in ancillary expenses of $19 million due to increased volumes sold, inflation and foreign currency exchange rate changes in Mexico, and an increase in customer services and exchange company expenses of $11 million due to incremental headcount, wages, benefits, and other operating cost increases. 56 Rental Revenues, Expenses and Margin Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Rental revenues $ 531 $ 509 $ 446 $ 22 4% Rental expenses (466) (400) (394) (66) (16%) Rental profit $ 65 $ 109 $ 52 $ (44) (40%) Rental profit margin 12.4% 21.4% 11.7% (9.0 pts) Fiscal Years 2023 vs. 2022 (transient keys in millions) 2023 2022 2021 Change Transient keys rented (1) 2,072,590 2,073,945 1,933,746 (1,355) —% Average transient key rate $ 268.79 $ 268.39 $ 245.79 $ 0.40 —% Rental occupancy (2) 68.2% 70.3% 55.1% (2.1 pts) (1) Transient keys rented exclude plus points and preview stays.
The increase in Resort management and other services expenses reflects an increase in ancillary expenses of $15 million due to increased volumes sold and operating costs, and an increase in customer services and exchange company expenses of $8 million due to wages, benefits, and other operating cost increases. 53 Rental Revenues, Expenses and Margin Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Rental revenues $ 605 $ 531 $ 509 $ 74 14% Rental expenses (498) (466) (400) (32) (7%) Rental profit $ 107 $ 65 $ 109 $ 42 62% Rental profit margin 17.6% 12.4% 21.4% 5.2 pts Transient keys rented (1) 2,172,529 2,072,590 2,073,945 99,939 5% Average transient key rate $ 256.61 $ 268.79 $ 268.39 $ (12.18) (5%) Rental occupancy (2) 72.3% 68.2% 70.3% 4.1 pts (1) Transient keys rented exclude plus points and preview stays.
Accruals for contingent liabilities are recorded when it is probable that a liability has been incurred, or an asset impaired, and the amount of the loss can be reasonably estimated.
During 2024, we evaluated our other intangible assets for impairment and did not record any impairment charges. • Loss contingencies , including information on how we account for loss contingencies. Accruals for contingent liabilities are recorded when it is probable that a liability has been incurred, or an asset impaired, and the amount of the loss can be reasonably estimated.
See Footnote 6 “Vacation Ownership Notes Receivable” to our Financial Statements for further information regarding the accounting for acquired vacation ownership notes receivable. In the event of a default, we generally have the right to foreclose on or revoke the underlying VOI. We return VOIs that we reacquire through foreclosure or revocation back to inventory.
In the event of a default, we generally have the right to foreclose on or revoke the underlying VOI. We return VOIs that we reacquire through foreclosure or revocation back to inventory.
Sources of Liquidity Cash from Operations Our primary sources of funds from operations are (1) cash sales and down payments on financed sales, (2) cash from our financing operations, including principal and interest payments received on outstanding vacation ownership notes receivable, (3) cash from fee-based membership, exchange and rental transactions, and (4) net cash generated from our rental and resort management and other services operations.
Sources of Liquidity Cash from Operations Our primary sources of funds from operations are (1) cash sales and down payments on financed sales, (2) cash from our financing operations, including principal and interest payments received on outstanding vacation ownership notes receivable, (3) cash from fee-based membership, exchange and rental transactions, and (4) cash generated from our rental and resort management and other services operations. 59 Vacation Ownership Notes Receivable Securitizations We periodically securitize, without recourse, through bankruptcy remote special purpose entities, the majority of the notes receivable originated in connection with the sale of vacation ownership products to institutional investors in the ABS term securitization market.
Income Tax Fiscal Years ($ in millions) 2023 2022 2021 Provision for income taxes $ (146) $ (191) $ (74) Effective tax rate 36.5% 32.9% 58.4% 2023 Compared to 2022 The change in our income tax expense is attributable to lower income before income taxes and noncontrolling interests ($49 million) and benefits from state tax rate changes and certain other foreign and permanent differences which were favorable to prior periods ($62 million).
Income Tax Fiscal Years ($ in millions) 2024 2023 2022 Provision for income taxes $ (89) $ (146) $ (191) Effective tax rate 29.0% 36.5% 32.9% 2024 Compared to 2023 The change in our income tax expense is attributable to lower income before income taxes and noncontrolling interests $23 million and benefits from changes in uncertain tax benefits and our valuation allowance ($78 million).
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 , which was filed with the Securities and Exchange Commission on February 27, 2023. 43 Business Overview We are a leading global vacation company that offers vacation ownership, exchange, rental, and resort and property management, along with related businesses, products and services.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 , which was filed with the Securities and Exchange Commission on February 27, 2024.
In a vacation ownership notes receivable term securitization, several classes of debt securities issued by a special purpose entity are generally collateralized by a single pool of transferred assets, which consist of vacation ownership notes receivable. In connection with each vacation ownership notes receivable securitization, we may retain all or a portion of the securities that are issued.
In connection with each vacation ownership notes receivable securitization, we may retain all or a portion of the securities that are issued.
The payment of certain cash dividends may also result in an adjustment to the conversion rate of our convertible notes in a manner adverse to us. Accordingly, there can be no assurance that we will pay dividends in the future at any particular rate or at all.
The payment of certain cash dividends may also result in an adjustment to the conversion rate of our convertible notes in a manner adverse to us.
The additional reserve adjusted our future default rate estimates to reflect then-current macroeconomic conditions, including inflation outpacing wage growth, continuing high interest rates, mixed economic indicators and increased global insecurity. 55 The $19 million Reserve Alignment in 2022 was offset by a $19 million decrease in the acquired reserve for vacation ownership notes receivable recorded as a reduction of Financing expenses in 2022.
The $59 million additional reserve recorded in 2023 was the result of an adjustment to our future default rate estimate to reflect then-current macroeconomic conditions, including inflation outpacing wage growth, continuing high interest rates, mixed economic indicators and increased global insecurity.
Fiscal Years ($ in millions) 2023 2022 2021 REVENUES Management and exchange $ 206 $ 226 $ 233 Rental 40 42 40 Cost reimbursements 16 23 47 TOTAL REVENUES 262 291 320 EXPENSES Management and exchange 118 120 131 Depreciation and amortization 31 31 48 Litigation charges 1 — — Restructuring — — 1 Impairment 4 — — Cost reimbursements 16 23 47 TOTAL EXPENSES 170 174 227 Gains and other income, net 1 15 — SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 93 $ 132 $ 93 Management and Exchange Profit Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Management and exchange revenue $ 206 $ 226 $ 233 $ (20) (9%) Management and exchange expense (118) (120) (131) 2 1% Management and exchange profit $ 88 $ 106 $ 102 $ (18) (18%) Management and exchange profit margin 42.5% 47.0% 43.8% (4.5 pts) 2023 Compared to 2022 Excluding the $12 million decrease attributed to the disposition of our VRI Americas business during the second quarter of 2022, management and exchange revenue decreased $8 million or 4%.
Fiscal Years ($ in millions) 2024 2023 2022 REVENUES Management and exchange $ 182 $ 206 $ 226 Rental 40 40 42 Cost reimbursements 9 16 23 TOTAL REVENUES 231 262 291 EXPENSES Management and exchange 122 118 120 Depreciation and amortization 28 31 31 Litigation charges — 1 — Restructuring 1 — — Impairment 2 4 — Cost reimbursements 9 16 23 TOTAL EXPENSES 162 170 174 Gains and other income, net — 1 15 SEGMENT FINANCIAL RESULTS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 69 $ 93 $ 132 Management and Exchange Profit Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Management and exchange revenue $ 182 $ 206 $ 226 $ (24) (12%) Management and exchange expense (122) (118) (120) (4) (3%) Management and exchange profit $ 60 $ 88 $ 106 $ (28) (31%) Management and exchange profit margin 33.2% 42.5% 47.0% (9.3 pts) 2024 Compared to 2023 Interval International management and exchange revenues declined $11 million, or 6% , as a result of 7% lower exchange transaction volume, partially offset by a 4% increase in average exchange fees.
Rental In our Vacation Ownership segment, we operate a rental business to provide owner flexibility and to help mitigate carrying costs associated with our inventory.
We distinguish consumer financing interest expense from all other interest expense because the debt associated with the consumer financing interest expense is considered to be an operating expense of our business. Rental In our Vacation Ownership segment, we operate a rental business to provide owner flexibility and to help mitigate carrying costs associated with our inventory.
Resort Management and Other Services Revenues, Expenses and Profit Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Management fee revenues $ 180 $ 166 $ 158 $ 14 8% Ancillary revenues 252 241 188 11 5% Other management and exchange revenues 136 127 124 9 7% Resort management and other services revenues 568 534 470 34 6% Resort management and other services expenses (270) (240) (200) (30) (12%) Resort management and other services profit $ 298 $ 294 $ 270 $ 4 1% Resort management and other services profit margin 52.4% 55.1% 57.5% (2.7 pts) Resort occupancy (1) 88.1% 89.3% 81.6% (1.2 pts) (1) Resort occupancy represents all transient, preview, and owner keys divided by total keys available, net of keys out of service. 2023 Compared to 2022 The increase in Resort management and other services revenues reflects higher ancillary revenues, including revenues from food and beverage and golf offerings (resulting in a 6% increase in revenue per occupied key, partially offset by a 2% decrease in occupied keys at resorts with ancillary businesses), and higher management fees and commissions from third-party vacation and other offerings.
Resort Management and Other Services Revenues, Expenses and Profit Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Management fee revenues $ 207 $ 180 $ 166 $ 27 15% Ancillary revenues 266 252 241 14 6% Other management and exchange revenues 139 136 127 3 3% Resort management and other services revenues 612 568 534 44 8% Resort management and other services expenses (293) (270) (240) (23) (9%) Resort management and other services profit $ 319 $ 298 $ 294 $ 21 7% Resort management and other services profit margin 52.1% 52.4% 55.1% (0.3 pts) Resort occupancy (1) 89.8% 88.1% 89.3% 1.7 pts (1) Resort occupancy represents all transient, preview, and owner keys divided by total keys available, net of keys out of service. 2024 Compared to 2023 The increase in Resort management and other services revenues reflects higher management fees, higher ancillary revenues and higher club dues.
Litigation Charges Fiscal Years 2023 vs. 2022 ($ in millions) 2023 2022 2021 Change Litigation charges $ 12 $ 9 $ 9 $ 3 36% 2023 Compared to 2022 During 2023 and 2022, the litigation charges relate primarily to our business in Europe.
Litigation Charges Fiscal Years 2024 vs. 2023 ($ in millions) 2024 2023 2022 Change Litigation charges $ 18 $ 12 $ 9 $ 6 54% 2024 Compared to 2023 During 2024 and 2023, litigation charges relate primarily to a land disposition in the U.S. and certain resorts in Europe.
The table below shows our EBITDA and Adjusted EBITDA calculation and reconciles these measures with net income or loss attributable to common stockholders, which is the most directly comparable GAAP financial measure.
In addition, other companies in our industry may calculate EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin differently than we do or may not calculate them at all, limiting their usefulness as comparative measures. 48 The table below shows our EBITDA and Adjusted EBITDA calculation and reconciles these measures with net income attributable to common stockholders, which is the most directly comparable GAAP financial measure.
We calculate financing propensity as contract sales volume of financed contracts originated in the period divided by contract sales volume of all contracts originated in the period. We do not include resales contract sales in the financing propensity calculation.
We calculate financing propensity as contract sales volume of financed contracts originated in the period divided by contract sales volume of all contracts originated in the period. We do not include resales contract sales in the financing propensity calculation. First-time buyers are more likely to finance their purchases and remain an integral part of our overall marketing and sales strategy.
At December 31, 2023, our corporate debt, net of cash and equivalents, to Adjusted EBITDA ratio was 3.7, above our targeted range of 2.5 to 3.0. We have no material maturities of corporate debt until the third quarter of 2025.
At December 31, 2024, our corporate debt, net of cash and equivalents, to Adjusted EBITDA ratio was 4.0, above our targeted range of 2.5 to 3.0, and we remain focused on reducing this ratio over time.
During 2023, we amended certain agreements associated with our Warehouse Credit Facility, which increased the borrowing capacity from $425 million to $500 million and extended the revolving period from July 28, 2024 to May 31, 2025. At December 31, 2023, we had $150 million of borrowings outstanding on our Warehouse Credit Facility.
During 2024, we amended certain agreements associated with our Warehouse Credit Facility, which extended the revolving period from May 31, 2025 to June 11, 2026. At December 31, 2024, we had $124 million of borrowings outstanding on our Warehouse Credit Facility. As of December 31, 2024, $110 million of gross vacation ownership notes receivable were eligible for securitization.
At December 31, 2023, $105 million of borrowings were outstanding on our Revolving Corporate Credit Facility and $24 million of le tters of credit were outstanding. See Footnote 16 “Debt” to our Financial Statements for more information on interest rates pertaining to this facility.
At December 31, 2024, $125 million of borrowings and $18 million of letters of credit were outstanding under our Revolving Corporate Credit Facility. See Footnote 16 “Debt” to our Financial Statements for more information on interest rates pertaining to this facility. Uses of Cash We minimize our working capital needs through cash management, strict credit-granting policies, and disciplined collection efforts.
Development profit margin is calculated by dividing Development profit by revenues from the Sale of vacation ownership products.
We believe that Tours is a valuable metric because it represents the volume of touring guests. • Development profit margin is calculated by dividing Development profit by revenues from the sale of vacation ownership products.
We are the exclusive worldwide developer, marketer, seller and manager of vacation ownership and related products under the Marriott Vacation Club, Grand Residences by Marriott, Sheraton Vacation Club, Westin Vacation Club, and Hyatt Vacation Club brands, as well as under Marriott Vacation Club Pulse, an extension of the Marriott Vacation Club brand.
Our Vacation Ownership segment includes a diverse portfolio of resorts that includes some of the world’s most iconic brands licensed under exclusive long-term relationships. We are the exclusive worldwide developer, marketer, seller and manager of vacation ownership and related products under the Marriott Vacation Club, Grand Residences by Marriott, Sheraton Vacation Club, Westin Vacation Club, and Hyatt Vacation Club brands.
In the third quarter of 2023, we evaluated our vacation ownership notes receivable reserve in light of trends in delinquencies and default rates. As a result, we increased our originated vacation ownership notes receivable reserve by $59 million. We primarily used a similar historical period of increased defaults as a basis for estimating the increase in our reserve.
In the third quarter of 2023, we increased our vacation ownership notes receivable reserve to reflect then-current trends in delinquencies and default rates. We estimated the increase in our sales reserve primarily using information from a historical period of increased defaults.
Resort accommodations typically become available as Getaways as a result of seasonal oversupply or underutilized space in the applicable exchange program. We also source resort accommodations specifically for the Getaways program. Rental revenues associated with Getaways are reported net of related expenses.
Getaways allows us to monetize excess availability of resort accommodations within the applicable exchange network, as well as provide additional vacation opportunities to members. Resort accommodations typically become available as Getaways as a result of seasonal oversupply or underutilized space in the applicable exchange program. We also source resort accommodations specifically for the Getaways program.
Vacation Ownership Notes Receivable Collections Less Than of Originations Fiscal Years ($ in millions) 2023 2022 2021 Vacation ownership notes receivable collections — non-securitized $ 152 $ 196 $ 129 Vacation ownership notes receivable collections — securitized 444 446 557 Vacation ownership notes receivable originations (987) (980) (750) Vacation ownership notes receivable collections less than originations $ (391) $ (338) $ (64) Vacation ownership notes receivable collections were less than originations in 2023, 2022 and 2021 due to the growth of the average vacation ownership notes receivable portfolio.
We expect inventory spending to again be more than cost of sales for 2025 based upon our existing commitments to purchase inventory in 2025. 61 Vacation Ownership Notes Receivable Collections Less Than Originations Fiscal Years ($ in millions) 2024 2023 2022 Vacation ownership notes receivable collections — non-securitized $ 111 $ 152 $ 196 Vacation ownership notes receivable collections — securitized 521 444 446 Vacation ownership notes receivable originations (1,015) (987) (980) Vacation ownership notes receivable collections less than originations $ (383) $ (391) $ (338) Vacation ownership notes receivable collections were less than originations in 2024, 2023 and 2022 due to the growth of our vacation ownership notes receivable portfolio.
Control transfer for Hyatt Vacation Club VOIs occurs at expiration of the statutory rescission period, except that control transfer for VOIs derived from Legacy-Welk continues to occur at closing. 44 Sales of vacation ownership products may be made for cash or we may provide financing.
Marriott-branded VOIs and Hyatt-branded VOIs derived from Legacy-Welk sales contracts executed prior to the applicable Contract Alignment have been accounted for with the transfer of control of the VOI occurring at closing. Sales of vacation ownership products may be made for cash or we may provide financing.