10-Q Filing

MARRIOTT VACATIONS WORLDWIDE CORP CIK: 1524358 Q3 2021

Filing Information

Form Type	10-Q
Accession Number	`0001524358-21-000049`
Period End Date	20210930
Filing Date	20211108
Fiscal Year	2021
Fiscal Period	Q3
XBRL Instance	vac-20210930_htm.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 98 Income Statement 109 Cash Flow Statement 111 Stockholders Equity 64 Comprehensive Income 44

Balance Sheet 98 line items

Line Item	Tag	Value	Unit	Period
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$524.00M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$448.00M	USD	Point-in-time
Restricted cash (including $69 and $68 from VIEs, respectively)	`RestrictedCashAndCashEquivalents`	$434.00M	USD	Point-in-time
Restricted cash (including $69 and $68 from VIEs, respectively)	`RestrictedCashAndCashEquivalents`	$468.00M	USD	Point-in-time
Accounts receivable, net (including $10 and $11 from VIEs, respectively)	`AccountsReceivableIncludingVariableInterestEntitiesAfterAllowanceforCreditLoss`	$223.00M	USD	Point-in-time
Accounts receivable, net (including $10 and $11 from VIEs, respectively)	`AccountsReceivableIncludingVariableInterestEntitiesAfterAllowanceforCreditLoss`	$276.00M	USD	Point-in-time
Vacation ownership notes receivable, net (including $1,486 and $1,493 from VIEs, respectively)	`NotesReceivableNet`	$2.03B	USD	Point-in-time
Vacation ownership notes receivable, net (including $1,486 and $1,493 from VIEs, respectively)	`NotesReceivableNet`	$1.84B	USD	Point-in-time
Restricted cash	`RestrictedCashAndCashEquivalents`	$468.00M	USD	Point-in-time
Inventory	`InventoryTimeshare`	$759.00M	USD	Point-in-time
Inventory	`InventoryTimeshare`	$741.00M	USD	Point-in-time
Restricted cash	`RestrictedCashAndCashEquivalents`	$434.00M	USD	Point-in-time
Property and equipment, net	`PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization`	$791.00M	USD	Point-in-time
Accounts receivable, net	`AccountsReceivableIncludingVariableInterestEntitiesAfterAllowanceforCreditLoss`	$223.00M	USD	Point-in-time
Property and equipment, net	`PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization`	$1.08B	USD	Point-in-time
Accounts receivable, net	`AccountsReceivableIncludingVariableInterestEntitiesAfterAllowanceforCreditLoss`	$276.00M	USD	Point-in-time
Vacation ownership notes receivable, net	`NotesReceivableNet`	$1.84B	USD	Point-in-time
Goodwill	`Goodwill`	$2.82B	USD	Point-in-time
Goodwill	`Goodwill`	$3.09B	USD	Point-in-time
Vacation ownership notes receivable, net	`NotesReceivableNet`	$2.03B	USD	Point-in-time
Intangibles, net	`IntangibleAssetsNetExcludingGoodwill`	$952.00M	USD	Point-in-time
Other assets	`OtherAssets`	$471.00M	USD	Point-in-time
Other assets	`OtherAssets`	$501.00M	USD	Point-in-time
Intangibles, net	`IntangibleAssetsNetExcludingGoodwill`	$1.01B	USD	Point-in-time
Other (including $70 and $54 from VIEs, respectively)	`OtherAssets`	$501.00M	USD	Point-in-time
Accrued liabilities	`AccruedLiabilitiesCurrentAndNoncurrent`	$375.00M	USD	Point-in-time
Accrued liabilities	`AccruedLiabilitiesCurrentAndNoncurrent`	$349.00M	USD	Point-in-time
Other (including $70 and $54 from VIEs, respectively)	`OtherAssets`	$471.00M	USD	Point-in-time
Secured debt, net	`SecuredDebt`	$1.59B	USD	Point-in-time
TOTAL ASSETS	`Assets`	$9.54B	USD	Point-in-time
Secured debt, net	`SecuredDebt`	$1.59B	USD	Point-in-time
TOTAL ASSETS	`Assets`	$8.90B	USD	Point-in-time
Preferred stock, par value (in usd per share)	`PreferredStockParOrStatedValuePerShare`	$0.01	USD	Point-in-time
Preferred stock, par value (in usd per share)	`PreferredStockParOrStatedValuePerShare`	$0.01	USD	Point-in-time
Accounts payable	`AccountsPayableCurrentAndNoncurrent`	$209.00M	USD	Point-in-time
Preferred stock, shares authorized (in shares)	`PreferredStockSharesAuthorized`	2.00M	shares	Point-in-time
Accounts payable	`AccountsPayableCurrentAndNoncurrent`	$190.00M	USD	Point-in-time
Preferred stock, shares authorized (in shares)	`PreferredStockSharesAuthorized`	2.00M	shares	Point-in-time
Advance deposits	`ContractWithCustomerLiabilityAdvanceDeposits`	$147.00M	USD	Point-in-time
Preferred stock, issued (in shares)	`PreferredStockSharesIssued`	0.00	shares	Point-in-time
Advance deposits	`ContractWithCustomerLiabilityAdvanceDeposits`	$166.00M	USD	Point-in-time
Preferred stock, issued (in shares)	`PreferredStockSharesIssued`	0.00	shares	Point-in-time
Accrued liabilities (including $2 and $1 from VIEs, respectively)	`AccruedLiabilitiesCurrentAndNoncurrent`	$349.00M	USD	Point-in-time
Accrued liabilities (including $2 and $1 from VIEs, respectively)	`AccruedLiabilitiesCurrentAndNoncurrent`	$375.00M	USD	Point-in-time
Preferred stock, outstanding (in shares)	`PreferredStockSharesOutstanding`	0.00	shares	Point-in-time
Preferred stock, outstanding (in shares)	`PreferredStockSharesOutstanding`	0.00	shares	Point-in-time
Common stock, par (in usd per share)	`CommonStockParOrStatedValuePerShare`	$0.01	USD	Point-in-time
Deferred revenue	`ContractWithCustomerLiabilityDeferredRevenue`	$488.00M	USD	Point-in-time
Deferred revenue	`ContractWithCustomerLiabilityDeferredRevenue`	$540.00M	USD	Point-in-time
Common stock, par (in usd per share)	`CommonStockParOrStatedValuePerShare`	$0.01	USD	Point-in-time
Common stock, shares authorized (in shares)	`CommonStockSharesAuthorized`	100.00M	shares	Point-in-time
Payroll and benefits liability	`EmployeeRelatedLiabilitiesCurrentAndNoncurrent`	$201.00M	USD	Point-in-time
Payroll and benefits liability	`EmployeeRelatedLiabilitiesCurrentAndNoncurrent`	$157.00M	USD	Point-in-time
Common stock, shares authorized (in shares)	`CommonStockSharesAuthorized`	100.00M	shares	Point-in-time
Deferred compensation liability	`DeferredCompensationLiabilityCurrentAndNoncurrent`	$127.00M	USD	Point-in-time
Deferred compensation liability	`DeferredCompensationLiabilityCurrentAndNoncurrent`	$135.00M	USD	Point-in-time
Common stock, shares issued (in shares)	`CommonStockSharesIssued`	75.28M	shares	Point-in-time
Common stock, shares issued (in shares)	`CommonStockSharesIssued`	75.49M	shares	Point-in-time
Securitized debt, net (including $1,611 and $1,604 from VIEs, respectively)	`SecuredDebt`	$1.59B	USD	Point-in-time
Number of shares repurchased (in shares)	`TreasuryStockShares`	34.18M	shares	Point-in-time
Securitized debt, net (including $1,611 and $1,604 from VIEs, respectively)	`SecuredDebt`	$1.59B	USD	Point-in-time
Number of shares repurchased (in shares)	`TreasuryStockShares`	32.78M	shares	Point-in-time
Debt, net	`DebtAndFinanceLeaseObligationsNet`	$2.79B	USD	Point-in-time
Debt, net	`DebtAndFinanceLeaseObligationsNet`	$2.68B	USD	Point-in-time
Other	`OtherLiabilities`	$197.00M	USD	Point-in-time
Other	`OtherLiabilities`	$218.00M	USD	Point-in-time
Deferred taxes	`DeferredIncomeTaxLiabilitiesNet`	$274.00M	USD	Point-in-time
Deferred taxes	`DeferredIncomeTaxLiabilitiesNet`	$325.00M	USD	Point-in-time
TOTAL LIABILITIES	`Liabilities`	$6.54B	USD	Point-in-time
TOTAL LIABILITIES	`Liabilities`	$6.22B	USD	Point-in-time
Contingencies and Commitments (Note 11)	`CommitmentsAndContingencies`	-	USD	Point-in-time
Contingencies and Commitments (Note 11)	`CommitmentsAndContingencies`	-	USD	Point-in-time
Preferred stock $0.01 par value; 2,000,000 shares authorized; none issued or outstanding	`PreferredStockValue`	-	USD	Point-in-time
Preferred stock $0.01 par value; 2,000,000 shares authorized; none issued or outstanding	`PreferredStockValue`	-	USD	Point-in-time
Common stock $0.01 par value; 100,000,000 shares authorized; 75,491,621 and 75,279,061 shares issued, respectively	`CommonStockValue`	$1.00M	USD	Point-in-time
Common stock $0.01 par value; 100,000,000 shares authorized; 75,491,621 and 75,279,061 shares issued, respectively	`CommonStockValue`	$1.00M	USD	Point-in-time
Treasury stock at cost; 32,776,162 and 34,184,813 shares, respectively	`TreasuryStockValue`	$1.28B	USD	Point-in-time
Treasury stock at cost; 32,776,162 and 34,184,813 shares, respectively	`TreasuryStockValue`	$1.33B	USD	Point-in-time
Additional paid-in capital	`AdditionalPaidInCapitalCommonStock`	$4.06B	USD	Point-in-time
Additional paid-in capital	`AdditionalPaidInCapitalCommonStock`	$3.76B	USD	Point-in-time
Accumulated other comprehensive loss	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$-39.00M	USD	Point-in-time
Accumulated other comprehensive loss	`AccumulatedOtherComprehensiveIncomeLossNetOfTax`	$-48.00M	USD	Point-in-time
Retained earnings	`RetainedEarningsAccumulatedDeficit`	$237.00M	USD	Point-in-time
Retained earnings	`RetainedEarningsAccumulatedDeficit`	$272.00M	USD	Point-in-time
TOTAL MVW SHAREHOLDERS' EQUITY	`StockholdersEquity`	$2.65B	USD	Point-in-time
TOTAL MVW SHAREHOLDERS' EQUITY	`StockholdersEquity`	$2.97B	USD	Point-in-time
Noncontrolling interests	`MinorityInterest`	$31.00M	USD	Point-in-time
Noncontrolling interests	`MinorityInterest`	$31.00M	USD	Point-in-time
TOTAL EQUITY	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.03B	USD	Point-in-time
TOTAL EQUITY	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.68B	USD	Point-in-time
TOTAL EQUITY	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.68B	USD	Point-in-time
TOTAL EQUITY	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.77B	USD	Point-in-time
TOTAL EQUITY	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.74B	USD	Point-in-time
TOTAL EQUITY	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.72B	USD	Point-in-time
TOTAL EQUITY	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.00B	USD	Point-in-time
TOTAL EQUITY	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.01B	USD	Point-in-time
TOTAL LIABILITIES AND EQUITY	`LiabilitiesAndStockholdersEquity`	$9.54B	USD	Point-in-time
TOTAL LIABILITIES AND EQUITY	`LiabilitiesAndStockholdersEquity`	$8.90B	USD	Point-in-time

Income Statement 109 line items

Line Item	Tag	Value	Unit	Period
Revenue from contracts with customers	`RevenueFromContractWithCustomerExcludingAssessedTax`	$983.00M	USD	1 Quarter
Revenue from contracts with customers	`RevenueFromContractWithCustomerExcludingAssessedTax`	$2.59B	USD	3 Qtrs
Revenue from contracts with customers	`RevenueFromContractWithCustomerExcludingAssessedTax`	$1.93B	USD	3 Qtrs
Revenue from contracts with customers	`RevenueFromContractWithCustomerExcludingAssessedTax`	$585.00M	USD	1 Quarter
Financing	`FinancingRevenueNotFromContractWithCustomer`	$196.00M	USD	3 Qtrs
Financing	`FinancingRevenueNotFromContractWithCustomer`	$206.00M	USD	3 Qtrs
Financing	`FinancingRevenueNotFromContractWithCustomer`	$69.00M	USD	1 Quarter
Financing	`FinancingRevenueNotFromContractWithCustomer`	$64.00M	USD	1 Quarter
Cost reimbursements	`RevenuesCostReimbursement`	$298.00M	USD	1 Quarter
Cost reimbursements	`RevenuesCostReimbursement`	$255.00M	USD	1 Quarter
Cost reimbursements	`RevenuesCostReimbursement`	$767.00M	USD	3 Qtrs
Cost reimbursements	`RevenuesCostReimbursement`	$827.00M	USD	3 Qtrs
TOTAL REVENUES	`Revenues`	$2.14B	USD	3 Qtrs
TOTAL REVENUES	`Revenues`	$2.79B	USD	3 Qtrs
TOTAL REVENUES	`Revenues`	$649.00M	USD	1 Quarter
TOTAL REVENUES	`Revenues`	$1.05B	USD	1 Quarter
Marketing and sales	`SellingAndMarketingExpense`	$166.00M	USD	1 Quarter
Marketing and sales	`SellingAndMarketingExpense`	$297.00M	USD	3 Qtrs
Marketing and sales	`SellingAndMarketingExpense`	$78.00M	USD	1 Quarter
Marketing and sales	`SellingAndMarketingExpense`	$439.00M	USD	3 Qtrs
Financing	`FinancingExpenseNotFromContractWithCustomer`	$22.00M	USD	1 Quarter
Financing	`FinancingExpenseNotFromContractWithCustomer`	$85.00M	USD	3 Qtrs
Financing	`FinancingExpenseNotFromContractWithCustomer`	$24.00M	USD	1 Quarter
Financing	`FinancingExpenseNotFromContractWithCustomer`	$64.00M	USD	3 Qtrs
General and administrative	`GeneralAndAdministrativeExpense`	$121.00M	USD	3 Qtrs
General and administrative	`GeneralAndAdministrativeExpense`	$32.00M	USD	1 Quarter
General and administrative	`GeneralAndAdministrativeExpense`	$166.00M	USD	3 Qtrs
General and administrative	`GeneralAndAdministrativeExpense`	$54.00M	USD	1 Quarter
Depreciation and amortization	`DepreciationAndAmortization`	$30.00M	USD	1 Quarter
Depreciation and amortization	`DepreciationAndAmortization`	$93.00M	USD	3 Qtrs
Depreciation and amortization	`DepreciationAndAmortization`	$35.00M	USD	1 Quarter
Depreciation and amortization	`DepreciationAndAmortization`	$112.00M	USD	3 Qtrs
Litigation charges	`GainLossRelatedToLitigationSettlement`	$-4.00M	USD	3 Qtrs
Litigation charges	`GainLossRelatedToLitigationSettlement`	$-2.00M	USD	1 Quarter
Litigation charges	`GainLossRelatedToLitigationSettlement`	$-2.00M	USD	1 Quarter
Litigation charges	`GainLossRelatedToLitigationSettlement`	$-8.00M	USD	3 Qtrs
Restructuring	`RestructuringCharges`	$20.00M	USD	3 Qtrs
Restructuring	`RestructuringCharges`	-	USD	3 Qtrs
Restructuring	`RestructuringCharges`	-	USD	1 Quarter
Restructuring	`RestructuringCharges`	$20.00M	USD	1 Quarter
Royalty fee	`RoyaltyExpense`	$78.00M	USD	3 Qtrs
Royalty fee	`RoyaltyExpense`	$26.00M	USD	1 Quarter
Royalty fee	`RoyaltyExpense`	$72.00M	USD	3 Qtrs
Royalty fee	`RoyaltyExpense`	$23.00M	USD	1 Quarter
Impairment	`AssetImpairmentCharges`	$2.00M	USD	1 Quarter
Impairment	`AssetImpairmentCharges`	-	USD	1 Quarter
Impairment	`AssetImpairmentCharges`	$98.00M	USD	3 Qtrs
Impairment	`AssetImpairmentCharges`	$5.00M	USD	3 Qtrs
Cost reimbursements	`CostReimbursementsExpense`	$827.00M	USD	3 Qtrs
Cost reimbursements	`CostReimbursementsExpense`	$767.00M	USD	3 Qtrs
Cost reimbursements	`CostReimbursementsExpense`	$298.00M	USD	1 Quarter
Cost reimbursements	`CostReimbursementsExpense`	$255.00M	USD	1 Quarter
TOTAL EXPENSES	`CostsAndExpenses`	$673.00M	USD	1 Quarter
TOTAL EXPENSES	`CostsAndExpenses`	$2.50B	USD	3 Qtrs
TOTAL EXPENSES	`CostsAndExpenses`	$896.00M	USD	1 Quarter
TOTAL EXPENSES	`CostsAndExpenses`	$2.25B	USD	3 Qtrs
Losses and other expense, net	`LossesAndOtherExpenseNet`	$27.00M	USD	3 Qtrs
Losses and other expense, net	`LossesAndOtherExpenseNet`	$42.00M	USD	3 Qtrs
Losses and other expense, net	`LossesAndOtherExpenseNet`	-	USD	1 Quarter
Losses and other expense, net	`LossesAndOtherExpenseNet`	$31.00M	USD	1 Quarter
Interest expense	`InterestIncomeExpenseNonoperatingNet`	$-128.00M	USD	3 Qtrs
Interest expense	`InterestIncomeExpenseNonoperatingNet`	$-41.00M	USD	1 Quarter
Interest expense	`InterestIncomeExpenseNonoperatingNet`	$-37.00M	USD	1 Quarter
Interest expense	`InterestIncomeExpenseNonoperatingNet`	$-112.00M	USD	3 Qtrs
Transaction and integration costs	`BusinessCombinationAcquisitionRelatedCosts`	$75.00M	USD	3 Qtrs
Transaction and integration costs	`BusinessCombinationAcquisitionRelatedCosts`	$27.00M	USD	1 Quarter
Transaction and integration costs	`BusinessCombinationAcquisitionRelatedCosts`	$11.00M	USD	1 Quarter
Transaction and integration costs	`BusinessCombinationAcquisitionRelatedCosts`	$47.00M	USD	3 Qtrs
Other	`OtherNonoperatingIncomeExpense`	-	USD	1 Quarter
Other	`OtherNonoperatingIncomeExpense`	-	USD	3 Qtrs
Other	`OtherNonoperatingIncomeExpense`	$1.00M	USD	1 Quarter
Other	`OtherNonoperatingIncomeExpense`	$2.00M	USD	3 Qtrs
INCOME (LOSS) BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	`IncomeLossIncludingPortionAttributableToNoncontrollingInterest`	$-316.00M	USD	3 Qtrs
INCOME (LOSS) BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	`IncomeLossIncludingPortionAttributableToNoncontrollingInterest`	$57.00M	USD	3 Qtrs
INCOME (LOSS) BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	`IncomeLossIncludingPortionAttributableToNoncontrollingInterest`	$-72.00M	USD	1 Quarter
INCOME (LOSS) BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS	`IncomeLossIncludingPortionAttributableToNoncontrollingInterest`	$58.00M	USD	1 Quarter
(Provision for) benefit from income taxes	`IncomeTaxExpenseBenefit`	$47.00M	USD	1 Quarter
(Provision for) benefit from income taxes	`IncomeTaxExpenseBenefit`	$-91.00M	USD	3 Qtrs
(Provision for) benefit from income taxes	`IncomeTaxExpenseBenefit`	$-14.00M	USD	1 Quarter
(Provision for) benefit from income taxes	`IncomeTaxExpenseBenefit`	$63.00M	USD	3 Qtrs
NET INCOME (LOSS)	`ProfitLoss`	$-62.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$-225.00M	USD	3 Qtrs
NET INCOME (LOSS)	`ProfitLoss`	$11.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$-58.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$-105.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$8.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$-25.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$-6.00M	USD	3 Qtrs
Net income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$4.00M	USD	1 Quarter
Net income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$6.00M	USD	3 Qtrs
Net income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$1.00M	USD	1 Quarter
Net income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$13.00M	USD	3 Qtrs
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	`NetIncomeLoss`	$-238.00M	USD	3 Qtrs
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	`NetIncomeLoss`	$10.00M	USD	1 Quarter
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	`NetIncomeLoss`	$-62.00M	USD	1 Quarter
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	`NetIncomeLoss`	$-12.00M	USD	3 Qtrs
Basic (in usd per share)	`EarningsPerShareBasic`	$-0.28	USD	3 Qtrs
Basic (in usd per share)	`EarningsPerShareBasic`	$-5.76	USD	3 Qtrs
Basic (in usd per share)	`EarningsPerShareBasic`	$-1.51	USD	1 Quarter
Basic (in usd per share)	`EarningsPerShareBasic`	$0.24	USD	1 Quarter
Diluted (in usd per share)	`EarningsPerShareDiluted`	$-5.76	USD	3 Qtrs
Diluted (in usd per share)	`EarningsPerShareDiluted`	$0.23	USD	1 Quarter
Diluted (in usd per share)	`EarningsPerShareDiluted`	$-0.28	USD	3 Qtrs
Diluted (in usd per share)	`EarningsPerShareDiluted`	$-1.51	USD	1 Quarter
CASH DIVIDENDS DECLARED PER SHARE (in usd per share)	`CommonStockDividendsPerShareDeclared`	-	USD	1 Quarter
CASH DIVIDENDS DECLARED PER SHARE (in usd per share)	`CommonStockDividendsPerShareDeclared`	$0.54	USD	3 Qtrs
CASH DIVIDENDS DECLARED PER SHARE (in usd per share)	`CommonStockDividendsPerShareDeclared`	$0.54	USD	Point-in-time
CASH DIVIDENDS DECLARED PER SHARE (in usd per share)	`CommonStockDividendsPerShareDeclared`	$0.54	USD	3 Qtrs
CASH DIVIDENDS DECLARED PER SHARE (in usd per share)	`CommonStockDividendsPerShareDeclared`	$0.54	USD	1 Quarter

Cash Flow Statement 111 line items

Line Item	Tag	Value	Unit	Period
Net loss	`ProfitLoss`	$-25.00M	USD	1 Quarter
Net loss	`ProfitLoss`	$-105.00M	USD	1 Quarter
Net loss	`ProfitLoss`	$8.00M	USD	1 Quarter
Net loss	`ProfitLoss`	$-6.00M	USD	3 Qtrs
Net loss	`ProfitLoss`	$-58.00M	USD	1 Quarter
Net loss	`ProfitLoss`	$11.00M	USD	1 Quarter
Net loss	`ProfitLoss`	$-225.00M	USD	3 Qtrs
Net loss	`ProfitLoss`	$-62.00M	USD	1 Quarter
Depreciation and amortization of intangibles	`DepreciationAndAmortization`	$30.00M	USD	1 Quarter
Depreciation and amortization of intangibles	`DepreciationAndAmortization`	$93.00M	USD	3 Qtrs
Depreciation and amortization of intangibles	`DepreciationAndAmortization`	$35.00M	USD	1 Quarter
Depreciation and amortization of intangibles	`DepreciationAndAmortization`	$112.00M	USD	3 Qtrs
Amortization of debt discount and issuance costs	`AmortizationOfFinancingCostsAndDiscounts`	$16.00M	USD	3 Qtrs
Amortization of debt discount and issuance costs	`AmortizationOfFinancingCostsAndDiscounts`	$41.00M	USD	3 Qtrs
Vacation ownership notes receivable reserve	`ProvisionForLoanAndLeaseLosses`	$73.00M	USD	3 Qtrs
Vacation ownership notes receivable reserve	`ProvisionForLoanAndLeaseLosses`	$97.00M	USD	3 Qtrs
Share-based compensation	`ShareBasedCompensation`	$23.00M	USD	3 Qtrs
Share-based compensation	`ShareBasedCompensation`	$33.00M	USD	3 Qtrs
Impairment charges	`ImpairmentOfLongLivedAssetsToBeDisposedOf`	$5.00M	USD	3 Qtrs
Impairment charges	`ImpairmentOfLongLivedAssetsToBeDisposedOf`	$98.00M	USD	3 Qtrs
Deferred income taxes	`NoncashIncomeTaxExpenseBenefit`	$10.00M	USD	3 Qtrs
Deferred income taxes	`NoncashIncomeTaxExpenseBenefit`	$1.00M	USD	3 Qtrs
Accounts receivable	`IncreaseDecreaseInAccountsAndOtherReceivables`	$-54.00M	USD	3 Qtrs
Accounts receivable	`IncreaseDecreaseInAccountsAndOtherReceivables`	$-24.00M	USD	3 Qtrs
Vacation ownership notes receivable originations	`IncreaseDecreaseInNotesReceivableOriginations`	$-265.00M	USD	3 Qtrs
Vacation ownership notes receivable originations	`IncreaseDecreaseInNotesReceivableOriginations`	$-545.00M	USD	3 Qtrs
Vacation ownership notes receivable collections	`IncreaseDecreaseInNotesReceivableCollections`	$-487.00M	USD	3 Qtrs
Vacation ownership notes receivable collections	`IncreaseDecreaseInNotesReceivableCollections`	$-532.00M	USD	3 Qtrs
Inventory	`IncreaseDecreaseInInventories`	$4.00M	USD	3 Qtrs
Inventory	`IncreaseDecreaseInInventories`	$-59.00M	USD	3 Qtrs
Other assets	`IncreaseDecreaseInOtherOperatingAssets`	$-57.00M	USD	3 Qtrs
Other assets	`IncreaseDecreaseInOtherOperatingAssets`	$29.00M	USD	3 Qtrs
Accounts payable, advance deposits and accrued liabilities	`IncreaseDecreaseInAccountsPayableAndAccruedLiabilities`	$-231.00M	USD	3 Qtrs
Accounts payable, advance deposits and accrued liabilities	`IncreaseDecreaseInAccountsPayableAndAccruedLiabilities`	$-44.00M	USD	3 Qtrs
Deferred revenue	`IncreaseDecreaseInContractWithCustomerLiability`	$57.00M	USD	3 Qtrs
Deferred revenue	`IncreaseDecreaseInContractWithCustomerLiability`	$119.00M	USD	3 Qtrs
Payroll and benefit liabilities	`IncreaseDecreaseInEmployeeRelatedLiabilities`	-	USD	3 Qtrs
Payroll and benefit liabilities	`IncreaseDecreaseInEmployeeRelatedLiabilities`	$35.00M	USD	3 Qtrs
Deferred compensation liability	`IncreaseDecreaseInDeferredCompensation`	$8.00M	USD	3 Qtrs
Deferred compensation liability	`IncreaseDecreaseInDeferredCompensation`	$14.00M	USD	3 Qtrs
Other liabilities	`IncreaseDecreaseInOtherOperatingLiabilities`	$-11.00M	USD	3 Qtrs
Other liabilities	`IncreaseDecreaseInOtherOperatingLiabilities`	$23.00M	USD	3 Qtrs
Deconsolidation of certain Consolidated Property Owners' Associations	`DeconsolidationGainOrLossAmount`	-	USD	3 Qtrs
Deconsolidation of certain Consolidated Property Owners' Associations	`DeconsolidationGainOrLossAmount`	$87.00M	USD	3 Qtrs
Purchase of vacation ownership units for future transfer to inventory	`PurchaseOfVacationOwnershipUnitsForFutureTransferToInventory`	$99.00M	USD	3 Qtrs
Purchase of vacation ownership units for future transfer to inventory	`PurchaseOfVacationOwnershipUnitsForFutureTransferToInventory`	$61.00M	USD	3 Qtrs
Other, net	`OtherOperatingActivitiesCashFlowStatement`	$-6.00M	USD	3 Qtrs
Other, net	`OtherOperatingActivitiesCashFlowStatement`	$3.00M	USD	3 Qtrs
Net cash, cash equivalents and restricted cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$303.00M	USD	3 Qtrs
Net cash, cash equivalents and restricted cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$158.00M	USD	3 Qtrs
Acquisition of a business, net of cash and restricted cash acquired	`PaymentsToAcquireBusinessesNetOfCashAndRestrictedCashAcquired`	$157.00M	USD	3 Qtrs
Acquisition of a business, net of cash and restricted cash acquired	`PaymentsToAcquireBusinessesNetOfCashAndRestrictedCashAcquired`	-	USD	3 Qtrs
Capital expenditures for property and equipment (excluding inventory)	`PaymentsToAcquirePropertyPlantAndEquipment`	$36.00M	USD	3 Qtrs
Capital expenditures for property and equipment (excluding inventory)	`PaymentsToAcquirePropertyPlantAndEquipment`	$19.00M	USD	3 Qtrs
Purchase of company owned life insurance	`PaymentsForProceedsFromLifeInsurancePolicies`	$3.00M	USD	3 Qtrs
Purchase of company owned life insurance	`PaymentsForProceedsFromLifeInsurancePolicies`	$11.00M	USD	3 Qtrs
Dispositions, net	`ProceedsFromSaleOfOtherPropertyPlantAndEquipment`	-	USD	3 Qtrs
Dispositions, net	`ProceedsFromSaleOfOtherPropertyPlantAndEquipment`	$15.00M	USD	3 Qtrs
Net cash, cash equivalents and restricted cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-187.00M	USD	3 Qtrs
Net cash, cash equivalents and restricted cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-24.00M	USD	3 Qtrs
Borrowings from securitization transactions	`ProceedsFromIssuanceOfSecuredDebt`	$690.00M	USD	3 Qtrs
Borrowings from securitization transactions	`ProceedsFromIssuanceOfSecuredDebt`	$425.00M	USD	3 Qtrs
Repayment of debt related to securitization transactions	`RepaymentsOfSecuredDebt`	$602.00M	USD	3 Qtrs
Repayment of debt related to securitization transactions	`RepaymentsOfSecuredDebt`	$793.00M	USD	3 Qtrs
Proceeds from debt	`ProceedsFromIssuanceOfDebt`	$1.06B	USD	3 Qtrs
Proceeds from debt	`ProceedsFromIssuanceOfDebt`	$1.17B	USD	3 Qtrs
Repayments of debt	`RepaymentsOfDebt`	$703.00M	USD	3 Qtrs
Repayments of debt	`RepaymentsOfDebt`	$1.04B	USD	3 Qtrs
Purchase of convertible note hedges	`PaymentsForHedgeFinancingActivities`	$100.00M	USD	3 Qtrs
Purchase of convertible note hedges	`PaymentsForHedgeFinancingActivities`	-	USD	3 Qtrs
Proceeds from issuance of warrants	`ProceedsFromIssuanceOfWarrants`	$70.00M	USD	3 Qtrs
Proceeds from issuance of warrants	`ProceedsFromIssuanceOfWarrants`	-	USD	3 Qtrs
Finance lease payment	`FinanceLeasePrincipalPayments`	$10.00M	USD	3 Qtrs
Finance lease payment	`FinanceLeasePrincipalPayments`	$2.00M	USD	3 Qtrs
Payment of debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$14.00M	USD	3 Qtrs
Payment of debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$8.00M	USD	1 Quarter
Payment of debt issuance costs	`PaymentsOfDebtIssuanceCosts`	$17.00M	USD	3 Qtrs
Repurchase of common stock	`PaymentsForRepurchaseOfCommonStock`	$4.00M	USD	3 Qtrs
Repurchase of common stock	`PaymentsForRepurchaseOfCommonStock`	$82.00M	USD	3 Qtrs
Payment of dividends	`PaymentsOfDividends`	-	USD	3 Qtrs
Payment of dividends	`PaymentsOfDividends`	$45.00M	USD	3 Qtrs
Payment of withholding taxes on vesting of restricted stock units	`RestrictedStockValueSharesIssuedNetOfTaxWithholdings`	$17.00M	USD	3 Qtrs
Payment of withholding taxes on vesting of restricted stock units	`RestrictedStockValueSharesIssuedNetOfTaxWithholdings`	$14.00M	USD	3 Qtrs
Net cash, cash equivalents and restricted cash (used in) provided by financing activities	`NetCashProvidedByUsedInFinancingActivities`	$195.00M	USD	3 Qtrs
Net cash, cash equivalents and restricted cash (used in) provided by financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-225.00M	USD	3 Qtrs
Effect of changes in exchange rates on cash, cash equivalents and restricted cash	`EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$-1.00M	USD	3 Qtrs
Effect of changes in exchange rates on cash, cash equivalents and restricted cash	`EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$-2.00M	USD	3 Qtrs
Change in cash, cash equivalents and restricted cash	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$327.00M	USD	3 Qtrs
Change in cash, cash equivalents and restricted cash	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect`	$-110.00M	USD	3 Qtrs
Cash, cash equivalents and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.03B	USD	Point-in-time
Cash, cash equivalents and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$701.00M	USD	Point-in-time
Cash, cash equivalents and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$992.00M	USD	Point-in-time
Cash, cash equivalents and restricted cash, beginning of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$882.00M	USD	Point-in-time
Cash, cash equivalents and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$882.00M	USD	Point-in-time
Cash, cash equivalents and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$992.00M	USD	Point-in-time
Cash, cash equivalents and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$1.03B	USD	Point-in-time
Cash, cash equivalents and restricted cash, end of period	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	$701.00M	USD	Point-in-time
Non-cash issuance of treasury stock in connection with Welk Acquisition	`IssuanceOfStockInConnectionWithAcquisition`	-	USD	3 Qtrs
Non-cash issuance of treasury stock in connection with Welk Acquisition	`IssuanceOfStockInConnectionWithAcquisition`	$248.00M	USD	3 Qtrs
Non-cash transfer from property and equipment to inventory	`TransferFromPropertyAndEquipmentToInventory`	$3.00M	USD	3 Qtrs
Non-cash transfer from property and equipment to inventory	`TransferFromPropertyAndEquipmentToInventory`	-	USD	3 Qtrs
Non-cash transfer from inventory to property and equipment	`TransferFromInventoryToPropertyAndEquipment`	$90.00M	USD	3 Qtrs
Non-cash transfer from inventory to property and equipment	`TransferFromInventoryToPropertyAndEquipment`	$105.00M	USD	3 Qtrs
Non-cash issuance of treasury stock for employee stock purchase plan	`StockIssued1`	$1.00M	USD	3 Qtrs
Non-cash issuance of treasury stock for employee stock purchase plan	`StockIssued1`	$3.00M	USD	3 Qtrs
Dividends payable	`DividendsPayableCurrentAndNoncurrent`	$23.00M	USD	Point-in-time
Dividends payable	`DividendsPayableCurrentAndNoncurrent`	-	USD	Point-in-time
Interest paid, net of amounts capitalized	`InterestPaidNet`	$140.00M	USD	3 Qtrs
Interest paid, net of amounts capitalized	`InterestPaidNet`	$136.00M	USD	3 Qtrs
Income tax refunds, net of income taxes paid	`IncomeTaxesPaidNet`	$-19.00M	USD	3 Qtrs
Income tax refunds, net of income taxes paid	`IncomeTaxesPaidNet`	$-48.00M	USD	3 Qtrs

Stockholders Equity 64 line items

Line Item	Tag	Value	Unit	Period
Beginning balance (in shares)	`CommonStockSharesIssued`	75.28M	shares	Point-in-time
Beginning balance (in shares)	`CommonStockSharesIssued`	75.49M	shares	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.03B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.68B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.68B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.77B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.74B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.72B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.00B	USD	Point-in-time
Beginning balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.01B	USD	Point-in-time
Net (loss) income	`ProfitLoss`	$-62.00M	USD	1 Quarter
Net (loss) income	`ProfitLoss`	$-225.00M	USD	3 Qtrs
Net (loss) income	`ProfitLoss`	$11.00M	USD	1 Quarter
Net (loss) income	`ProfitLoss`	$-58.00M	USD	1 Quarter
Net (loss) income	`ProfitLoss`	$8.00M	USD	1 Quarter
Net (loss) income	`ProfitLoss`	$-105.00M	USD	1 Quarter
Net (loss) income	`ProfitLoss`	$-25.00M	USD	1 Quarter
Net (loss) income	`ProfitLoss`	$-6.00M	USD	3 Qtrs
Welk Acquisition	`StockIssuedDuringPeriodValueAcquisitions`	$248.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-3.00M	USD	3 Qtrs
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$3.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$4.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$5.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-3.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-17.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-4.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-9.00M	USD	3 Qtrs
Derivative instrument adjustment	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-22.00M	USD	3 Qtrs
Derivative instrument adjustment	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$3.00M	USD	1 Quarter
Derivative instrument adjustment	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-1.00M	USD	1 Quarter
Derivative instrument adjustment	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$12.00M	USD	3 Qtrs
Derivative instrument adjustment	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$6.00M	USD	1 Quarter
Derivative instrument adjustment	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$3.00M	USD	1 Quarter
Derivative instrument adjustment	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$3.00M	USD	1 Quarter
Derivative instrument adjustment	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-24.00M	USD	1 Quarter
Share-based compensation plans	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions`	$-9.00M	USD	1 Quarter
Share-based compensation plans	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions`	$8.00M	USD	1 Quarter
Share-based compensation plans	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions`	$10.00M	USD	1 Quarter
Share-based compensation plans	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions`	$7.00M	USD	1 Quarter
Share-based compensation plans	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions`	$13.00M	USD	1 Quarter
Share-based compensation plans	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions`	$-4.00M	USD	1 Quarter
Repurchase of common stock	`TreasuryStockValueAcquiredCostMethod`	$4.00M	USD	1 Quarter
Repurchase of common stock	`TreasuryStockValueAcquiredCostMethod`	$82.00M	USD	1 Quarter
Dividends	`Dividends`	$23.00M	USD	1 Quarter
Dividends	`Dividends`	$22.00M	USD	1 Quarter
Equity component of convertible notes, net of issuance costs	`AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt`	$117.00M	USD	1 Quarter
Purchase of convertible note hedges	`AdjustmentsToAdditionalPaidInCapitalPurchaseOfConvertibleNoteHedges`	$-100.00M	USD	1 Quarter
Issuance of warrants	`StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants`	$70.00M	USD	1 Quarter
Deconsolidation of certain Consolidated Property Owners' Associations	`NoncontrollingInterestDecreaseFromDeconsolidation`	$5.00M	USD	1 Quarter
Deconsolidation of certain Consolidated Property Owners' Associations	`NoncontrollingInterestDecreaseFromDeconsolidation`	$1.00M	USD	1 Quarter
Deconsolidation of certain Consolidated Property Owners' Associations	`NoncontrollingInterestDecreaseFromDeconsolidation`	$6.00M	USD	3 Qtrs
Employee stock plan issuance	`StockIssuedDuringPeriodValueEmployeeStockPurchasePlan`	$2.00M	USD	1 Quarter
Employee stock plan issuance	`StockIssuedDuringPeriodValueEmployeeStockPurchasePlan`	$1.00M	USD	1 Quarter
Employee stock plan issuance	`StockIssuedDuringPeriodValueEmployeeStockPurchasePlan`	$1.00M	USD	1 Quarter
Ending balance (in shares)	`CommonStockSharesIssued`	75.28M	shares	Point-in-time
Ending balance (in shares)	`CommonStockSharesIssued`	75.49M	shares	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.72B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.74B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.77B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.00B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.68B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.03B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$2.68B	USD	Point-in-time
Ending balance	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	$3.01B	USD	Point-in-time

Comprehensive Income 44 line items

Line Item	Tag	Value	Unit	Period
NET INCOME (LOSS)	`ProfitLoss`	$-25.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$-105.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$8.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$-6.00M	USD	3 Qtrs
NET INCOME (LOSS)	`ProfitLoss`	$-58.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$11.00M	USD	1 Quarter
NET INCOME (LOSS)	`ProfitLoss`	$-225.00M	USD	3 Qtrs
NET INCOME (LOSS)	`ProfitLoss`	$-62.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-9.00M	USD	3 Qtrs
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-4.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-17.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-3.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$3.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$4.00M	USD	1 Quarter
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$-3.00M	USD	3 Qtrs
Foreign currency translation adjustments	`OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax`	$5.00M	USD	1 Quarter
Derivative instrument adjustment, net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-22.00M	USD	3 Qtrs
Derivative instrument adjustment, net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$3.00M	USD	1 Quarter
Derivative instrument adjustment, net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$12.00M	USD	3 Qtrs
Derivative instrument adjustment, net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-1.00M	USD	1 Quarter
Derivative instrument adjustment, net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$6.00M	USD	1 Quarter
Derivative instrument adjustment, net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$-24.00M	USD	1 Quarter
Derivative instrument adjustment, net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$3.00M	USD	1 Quarter
Derivative instrument adjustment, net of tax	`OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax`	$3.00M	USD	1 Quarter
OTHER COMPREHENSIVE (LOSS) GAIN, NET OF TAX	`OtherComprehensiveIncomeLossNetOfTax`	$8.00M	USD	1 Quarter
OTHER COMPREHENSIVE (LOSS) GAIN, NET OF TAX	`OtherComprehensiveIncomeLossNetOfTax`	$-31.00M	USD	3 Qtrs
OTHER COMPREHENSIVE (LOSS) GAIN, NET OF TAX	`OtherComprehensiveIncomeLossNetOfTax`	$9.00M	USD	3 Qtrs
OTHER COMPREHENSIVE (LOSS) GAIN, NET OF TAX	`OtherComprehensiveIncomeLossNetOfTax`	$-1.00M	USD	1 Quarter
Net income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$1.00M	USD	1 Quarter
Net income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$13.00M	USD	3 Qtrs
Net income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$4.00M	USD	1 Quarter
Net income attributable to noncontrolling interests	`NetIncomeLossAttributableToNoncontrollingInterest`	$6.00M	USD	3 Qtrs
Other comprehensive income attributable to noncontrolling interests	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest`	-	USD	1 Quarter
Other comprehensive income attributable to noncontrolling interests	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest`	-	USD	1 Quarter
Other comprehensive income attributable to noncontrolling interests	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest`	-	USD	3 Qtrs
Other comprehensive income attributable to noncontrolling interests	`OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest`	-	USD	3 Qtrs
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$13.00M	USD	3 Qtrs
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$4.00M	USD	1 Quarter
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$6.00M	USD	3 Qtrs
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS	`ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest`	$1.00M	USD	1 Quarter
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	`ComprehensiveIncomeNetOfTax`	$-3.00M	USD	3 Qtrs
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	`ComprehensiveIncomeNetOfTax`	$-269.00M	USD	3 Qtrs
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	`ComprehensiveIncomeNetOfTax`	$-54.00M	USD	1 Quarter
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS	`ComprehensiveIncomeNetOfTax`	$9.00M	USD	1 Quarter

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.