XML 149 R132.htm IDEA: XBRL DOCUMENT v3.25.0.1
BUSINESS SEGMENTS - Schedule of Adjusted EBITDA for our Reportable Segments Reconciled to Net Income and Net Income Attributable to Stockholders (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Segment Adjusted EBITDA $ 1,406 $ 1,258 $ 1,328
Acquisition and integration-related expense (237) (68) (67)
General and administrative (199) (194) (212)
Depreciation and amortization (268) (213) (244)
Other (loss) gain, net (11) 2 (1)
Interest expense (329) (178) (142)
Income tax expense (76) (136) (129)
Equity in earnings from unconsolidated affiliates 18 12 13
Impairment expense (2) (3) (17)
Other adjustment items (71) (29) (53)
Net income 60 313 352
Net income attributable to noncontrolling interest 13 0 0
Net income attributable to stockholders 47 313 352
License fee expense      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
License fee expense (171) (138) (124)
Real estate and financing      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Segment Adjusted EBITDA 802 754 865
Resort Operations and Club Management Segment      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]      
Segment Adjusted EBITDA $ 604 $ 504 $ 463