XML 94 R82.htm IDEA: XBRL DOCUMENT v3.25.3
BUSINESS SEGMENTS - Schedule of Adjusted EBITDA for our Reportable Segments Reconciled to Net Income (Loss) and Net Income (Loss) Attributable to Stockholders (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA $ 343 $ 389 $ 934 $ 1,074
Acquisition and integration-related expense (24) (36) (78) (193)
General and administrative (58) (44) (162) (147)
Depreciation and amortization (67) (68) (193) (198)
Other (loss) gain, net (3) 9 7 1
Interest expense (79) (84) (235) (250)
Income tax expense (15) (61) (36) (53)
Equity in earnings from unconsolidated affiliates 6 4 17 12
Impairment expense (1) 0 (2) (2)
Other adjustment items (16) (28) (49) (86)
Net income 30 32 46 34
Net income attributable to noncontrolling interest 5 3 13 7
Net income attributable to stockholders 25 29 33 27
License fee expense        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
License fee expense (56) (49) (157) (124)
Real estate sales and financing        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA 184 233 493 632
Resort operations and club management        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Segment Adjusted EBITDA $ 159 $ 156 $ 441 $ 442