Fourth Quarter 2022 Highlights:Consolidated Vacation Ownership contract sales were $454 million, a 12% increase compared to the fourth quarter of 2021, and VPG was $4,088. The Company estimates that hurricanes negatively impacted contract sales by approximately $13 million in the fourth quarter of 2022.Net income attributable to common shareholders was $88 million, or $2.08 fully diluted earnings per share.Adjusted net income attributable to common shareholders was $115 million, or $2.74 Adjusted fully diluted earnings per share. The Company estimates that hurricanes negatively impacted Adjusted net income attributable to common shareholders by $5 million, or $0.12 per Adjusted fully diluted earnings per share.Adjusted EBITDA was $239 million; excluding the impact of the Alignment (as defined below), Adjusted EBITDA increased 6% compared to the prior year fourth quarter to $232 million. The Company estimates that hurricanes negatively impacted Adjusted EBITDA by approximately $7 million in the fourth quarter of 2022.The Company repurchased 1.2 million shares of its common stock for $173 million during the quarter at an average price per share of $139.90.
Full Year 2022 Highlights and 2023 Outlook:Consolidated Vacation Ownership contract sales were $1.84 billion, a 34% increase compared to 2021, and VPG increased 1% to $4,421. The Company estimates that hurricanes negatively impacted contract sales by approximately $14 million in 2022.Net income attributable to common shareholders was $391 million, or $8.77 fully diluted earnings per share.Adjusted net income attributable to common shareholders was $458 million, or $10.26 Adjusted fully diluted earnings per share.Adjusted EBITDA was $966 million; excluding the impact of the Alignment (as defined below), Adjusted EBITDA was $915 million, an increase of 39% compared to the prior year. The Company estimates that hurricanes negatively impacted Adjusted EBITDA by approximately $8 million in 2022.During 2022, the Company repurchased 5.1 million shares of its common stock for $701 million at an average price of $137.83 and paid $99 million in dividends.The Company expects contract sales in 2023 to grow 5% to 9% compared to the prior year and for Net income attributable to common shareholders to be $405 million to $440 million, or $9.51 to $10.30 fully diluted earnings per share.Excluding the impact of the Alignment (as defined below) in 2022, the Company expects Adjusted EBITDA to grow 4% to 9% in 2023 and Adjusted earnings per share - diluted to increase 14% to 23%.
Consolidated
| Three Months Ended December 31, 2022 |
| Three |
| Change | |||||||||||||||||||||||||||
| As |
| Impact of |
| As |
|
| As Reported |
| As Adjusted* | ||||||||||||||||||||||
($ in millions) |
|
|
|
| $ |
| % |
| $ |
| % | |||||||||||||||||||||
Net income attributable to common shareholders | $ | 88 |
|
| $ | (5 | ) |
| $ | 83 |
|
| $ | 61 |
|
| $ | 27 |
| 45 | % |
| $ | 22 |
|
| 35 | % | ||||
Adjusted net income attributable to common shareholders* | $ | 115 |
|
| $ | (5 | ) |
| $ | 110 |
|
| $ | 103 |
|
| $ | 12 |
|
| 12 | % |
| $ | 7 |
| 6 | % | ||||
Adjusted EBITDA* | $ | 239 |
|
| $ | (7 | ) |
| $ | 232 |
|
| $ | 219 |
|
| $ | 20 |
|
| 10 | % |
| $ | 13 |
|
| 6 | % | |||
Adjusted EBITDA margin* | 28.7% |
|
|
| 28.2% |
| 27.4% |
| 1.3 pts |
| 0.8 pts |
Vacation Ownership
| Three Months Ended December 31, 2022 |
| Three |
| Change | |||||||||||||||||||||||||||
| As |
| Impact of |
| As |
|
| As Reported |
| As Adjusted* | ||||||||||||||||||||||
($ in millions) |
|
|
|
| $ |
| % |
| $ |
| % | |||||||||||||||||||||
Sale of vacation ownership products | $ | 439 |
|
| $ | (12 | ) |
| $ | 427 |
|
| $ | 364 |
|
| $ | 75 |
| 21 | % |
| $ | 63 |
| 18 | % | |||||
Development profit | $ | 162 |
|
| $ | (7 | ) |
| $ | 155 |
|
| $ | 114 |
|
| $ | 48 |
|
| 42 | % |
| $ | 41 |
|
| 36 | % | |||
Segment financial results attributable to common shareholders | $ | 241 |
|
| $ | (5 | ) |
| $ | 236 |
|
| $ | 205 |
|
| $ | 36 |
|
| 17 | % |
| $ | 31 |
|
| 14 | % | |||
Segment margin | 31.9% |
|
|
| 31.7% |
| 29.3% |
| 2.6 pts |
| 2.4 pts | |||||||||||||||||||||
Segment Adjusted EBITDA* | $ | 261 |
|
| $ | (7 | ) |
| $ | 254 |
|
| $ | 234 |
|
| $ | 27 |
|
| 12 | % |
| $ | 20 |
|
| 8 | % | |||
Segment Adjusted EBITDA margin* | 34.6% |
|
|
| 34.2% |
| 33.4% |
| 1.2 pts |
| 0.8 pts |
MARRIOTT VACATIONS WORLDWIDE CORPORATION (In millions, except VPG, tours, total active members, average revenue per member and per share amounts) (Unaudited) | |||||||||||||||||||
| Quarter Ended |
| Change % |
| Fiscal Year Ended |
| Change % | ||||||||||||
| December |
| December |
|
| December |
| December |
| ||||||||||
Key Measures |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total consolidated contract sales | $ | 454 |
| $ | 406 |
| 12% |
| $ | 1,837 |
| $ | 1,374 |
| 34% | ||||
VPG | $ | 4,088 |
|
| $ | 4,305 |
|
| (5%) |
| $ | 4,421 |
|
| $ | 4,356 |
|
| 1% |
Tours |
| 105,231 |
|
|
| 89,495 |
|
| 18% |
|
| 390,593 |
|
|
| 299,364 |
|
| 30% |
Total active members (000's)(1) |
| 1,566 |
|
|
| 1,296 |
|
| 21% |
|
| 1,566 |
|
|
| 1,296 |
|
| 21% |
Average revenue per member(1) | $ | 35.60 |
|
| $ | 42.93 |
|
| (17%) |
| $ | 157.97 |
|
| $ | 179.48 |
|
| (12%) |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
GAAP Measures |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues | $ | 1,188 |
|
| $ | 1,100 |
|
| 8% |
| $ | 4,656 |
|
| $ | 3,890 |
|
| 20% |
Income before income taxes and noncontrolling interests | $ | 145 |
|
| $ | 70 |
|
| 108% |
| $ | 582 |
|
| $ | 127 |
|
| NM |
Net income attributable to common shareholders | $ | 88 |
|
| $ | 61 |
|
| 45% |
| $ | 391 |
|
| $ | 49 |
|
| NM |
Earnings per share - diluted | $ | 2.08 |
|
| $ | 1.39 |
|
| 50% |
| $ | 8.77 |
|
| $ | 1.13 |
|
| NM |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Non-GAAP Measures* |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Adjusted EBITDA | $ | 239 |
|
| $ | 219 |
|
| 10% |
| $ | 966 |
|
| $ | 657 |
|
| 47% |
Adjusted pretax income | $ | 169 |
|
| $ | 131 |
|
| 30% |
| $ | 677 |
|
| $ | 296 |
|
| 128% |
Adjusted net income attributable to common shareholders | $ | 115 |
|
| $ | 103 |
|
| 12% |
| $ | 458 |
|
| $ | 190 |
|
| 140% |
Adjusted earnings per share - diluted | $ | 2.74 |
|
| $ | 2.38 |
|
| 15% |
| $ | 10.26 |
|
| $ | 4.40 |
|
| 133% |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Financial Measures, Excluding the Impact of Alignment* |
|
|
|
|
|
|
|
| |||||||||||
Revenues | $ | 1,176 |
|
| $ | 1,100 |
|
| 7% |
| $ | 4,617 |
|
| $ | 3,890 |
|
| 19% |
Income before income taxes and noncontrolling interests | $ | 138 |
|
| $ | 70 |
|
| 97% |
| $ | 531 |
|
| $ | 127 |
|
| NM |
Net income attributable to common shareholders | $ | 83 |
|
| $ | 61 |
|
| 35% |
| $ | 353 |
|
| $ | 49 |
|
| NM |
Earnings per share - diluted | $ | 1.94 |
|
| $ | 1.39 |
|
| 40% |
| $ | 7.94 |
|
| $ | 1.13 |
|
| NM |
Adjusted EBITDA | $ | 232 |
|
| $ | 219 |
|
| 6% |
| $ | 915 |
|
| $ | 657 |
|
| 39% |
Adjusted pretax income | $ | 162 |
|
| $ | 131 |
|
| 24% |
| $ | 626 |
|
| $ | 296 |
|
| 111% |
Adjusted net income attributable to common shareholders | $ | 110 |
|
| $ | 103 |
|
| 6% |
| $ | 420 |
|
| $ | 190 |
|
| 121% |
Adjusted earnings per share - diluted | $ | 2.60 |
|
| $ | 2.38 |
|
| 9% |
| $ | 9.42 |
|
| $ | 4.40 |
|
| 114% |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
(1) Includes members at the end of each period for the Interval International exchange network only. | |||||||||||||||||||
* Denotes non-GAAP financial measures. Please see “Non-GAAP Financial Measures” for additional information about our reasons for providing these alternative financial measures and limitations on their use. | |||||||||||||||||||
NM = Not meaningful. |
Q4 2022 Earnings Release (marriottvacationsworldwide.com)