EX-99.1

EXHIBIT 99.1

LOGO

Wyndham Worldwide Reports First Quarter 2013 Earnings

First Quarter Adjusted EPS Up 18% Year-Over-Year

PARSIPPANY, N.J. (April 24, 2013) – Wyndham Worldwide Corporation (NYSE:WYN) today announced results for the three months ended March 31, 2013.

Highlights:

•

First quarter adjusted diluted earnings per share (EPS) was $0.71, compared with $0.60 in the first quarter of 2012, an increase of 18%. First quarter reported diluted EPS was $0.19, compared with $0.21 from the same period in 2012.

•

First quarter adjusted net income increased by 9% to $98 million.

•

During the quarter, the Company repurchased 2.4 million shares of its common stock for $140 million.

“We’re off to a great start this year, with an 18% increase in adjusted earnings per share,” said Stephen P. Holmes, chairman and CEO. “Our operating momentum is strong and our capital allocation philosophy is disciplined. This winning combination will continue to enhance our growth and shareholder value, this year and in years to come.”

FIRST QUARTER 2013 OPERATING RESULTS

First quarter revenues were $1.1 billion, an increase of 9% from the prior year period. The increase reflects growth across all of the Company’s businesses, primarily in the Lodging and Vacation Ownership businesses.

For the first quarter of 2013, adjusted net income was $98 million, or $0.71 per diluted share, compared with $90 million, or $0.60 per diluted share for the same period in 2012. The increase in adjusted net income reflects stronger operating results primarily in our Lodging and Vacation Ownership businesses. EPS also benefited from the Company’s share repurchase program, which decreased weighted average share count by 7% year-over-year.

Reported net income for the first quarter of 2013 was $27 million, or $0.19 per diluted share, compared with $32 million, or $0.21 per diluted share, for the first quarter of 2012. Reported net income included several items that are excluded from adjusted net income. The net effect of these items reduced first quarter 2013 net income by $71 million and reduced first quarter 2012 net income by $58 million, both primarily related to the early extinguishment of debt. Full reconciliations of adjusted results to GAAP results appear in Table 8 of this press release.

Free cash flow was $233 million for the three months ended March 31, 2013, compared with $195 million for the same period in 2012, a 19% increase. The growth of free cash flow largely reflects favorable working capital utilization. The Company defines free cash flow as net cash provided by operating activities less capital expenditures. For the three months ended March 31, 2013, net cash provided by operating activities was $274 million, compared with $228 million in the prior year period.

BUSINESS UNIT RESULTS

Lodging (Wyndham Hotel Group)

Revenues were $222 million and EBITDA was $58 million in the first quarter of 2013, an increase of 20% and 18%, respectively, compared with the first quarter of 2012. Results reflect RevPAR gains, a larger system size and revenues associated with the Wyndham Rio Mar in Puerto Rico, which became a Company-owned hotel in the fourth quarter of 2012. Revenues also included increased hotel management reimbursable fees, which are EBITDA-neutral.

Domestic RevPAR increased 6% compared with the first quarter of 2012. Total system-wide RevPAR increased 4%, reflecting proportionally greater growth of lower RevPAR hotels in China.

As of March 31, 2013, the Company’s hotel system consisted of approximately 7,380 properties and over 631,800 rooms, a 4% room increase compared with the first quarter of 2012. The development pipeline included 950 hotels and approximately 110,000 rooms, of which 55% were international and 59% were new construction.

Vacation Exchange and Rentals (Wyndham Exchange & Rentals)

Revenues were $374 million in the first quarter of 2013, a 4% increase over the first quarter of 2012. In constant currency and excluding the impact of acquisitions, revenues increased 1%.

Exchange revenues were $193 million, an increase of 3% compared with the first quarter of 2012. Exchange revenue per member increased 3%, while the average number of members remained flat.

Vacation rental revenues were $166 million, a 4% increase compared with the first quarter of 2012. Excluding acquisitions, vacation rental revenues were flat, reflecting a 6% increase in the average net price per vacation rental offset by a 5% decrease in transaction volume.

Adjusted EBITDA for the first quarter of 2013 was $94 million, a 1% increase over the first quarter of 2012.

Vacation Ownership (Wyndham Vacation Ownership)

Revenues were $549 million in the first quarter of 2013, a 10% increase over the first quarter of 2012. Excluding the acquisition of Shell Vacations Club, revenues increased by 2%.

Gross VOI sales were $384 million in the first quarter of 2013, unchanged from the first quarter of 2012, primarily reflecting a 10% increase in tour flow offset by an 8% decrease in volume per guest.

Adjusted EBITDA for the first quarter of 2013 was $113 million, a 10% increase compared with the first quarter of 2012. The increase was primarily due to the favorable resolution of a lawsuit and the Shell acquisition.

Other Items

•

The Company repurchased 2.4 million shares of common stock for $140 million during the first quarter of 2013. From April 1 through April 23, 2013, the Company repurchased an additional 620,000 shares for $39 million. The Company has $328 million remaining on its current share repurchase authorization.

•

Net interest expense in the first quarter of 2013 was $30 million, compared with $31 million in the first quarter of 2012.

Balance Sheet Information as of March 31, 2013:

•

Cash and cash equivalents of $217 million, compared with $195 million at December 31, 2012

•

Vacation ownership contract receivables, net, of $2.8 billion, compared with $2.9 billion at December 31, 2012

•

Vacation ownership and other inventory of $1.1 billion, unchanged from December 31, 2012

•

Securitized vacation ownership debt of $2.0 billion, unchanged from December 31, 2012

•

Long-term debt of $3.0 billion, compared with $2.6 billion at December 31, 2012. The remaining borrowing capacity on the revolving credit facility, net of commercial paper borrowings, was $753 million as of March 31, 2013, compared with $631 million as of December 31, 2012

A schedule of debt is included in Table 5 of this press release.

Outlook

Note to Editors: The guidance excludes possible future share repurchases, while analysts’ estimates often include share repurchases. This results in discrepancies between Company guidance and database consensus forecasts.

For the full year 2013, the Company expects:

•

Revenues of approximately $4.925 - $5.100 billion

•

Adjusted EBITDA of approximately $1.140 - $1.165 billion

•

Adjusted EPS of approximately $3.60 - $3.70 based on a diluted share count of 138 million.

The guidance reflects assumptions used for internal planning purposes. Guidance may exclude non-recurring or special items, which may have a positive or negative impact on reported results. If economic conditions change materially from current levels, the Company’s assumptions and guidance may change materially.

Conference Call Information

Wyndham Worldwide Corporation will hold a conference call with investors to discuss this news on Wednesday, April 24, 2013 at 8:30 a.m. EDT. Listeners may access the webcast live through the Company’s website at www.wyndhamworldwide.com/investors/. An archive of this webcast will be available at the website for approximately 90 days beginning at noon EDT on April 24, 2013. The conference call may also be accessed by dialing 800-369-2125 and providing the passcode “WYNDHAM.” Listeners are urged to call at least 10 minutes prior to the scheduled start time. A telephone replay will be available for approximately 90 days beginning at noon EDT on April 24, 2013, at 800-873-8284.

Presentation of Financial Information

Financial information discussed in this press release includes non-GAAP measures, which include or exclude certain items. These non-GAAP measures differ from reported GAAP results and are intended to illustrate what management believes are relevant period-over-period comparisons and are helpful to investors as an additional tool for further understanding and assessment of the Company’s ongoing core operating performance. Exclusion of items in our non-GAAP presentation should not be considered an inference that these items are unusual, infrequent or non-recurring. A complete reconciliation of reported GAAP results to the comparable non-GAAP information appears in the financial tables section of the press release. It is not practicable to provide a reconciliation of forecasted EBITDA and EPS to the most directly comparable GAAP measure because certain items cannot be reasonably estimated or predicted at this time. Any such items could be significant to the Company’s reported results.

About Wyndham Worldwide Corporation

One of the world’s largest hospitality companies, Wyndham Worldwide (NYSE: WYN) provides a wide range of hospitality products and services through its global portfolio of world-renowned brands. The world’s largest hotel company based on the number of properties, Wyndham Hotel Group is home to many of the world’s best-known hotel brands, with approximately 7,380 franchised hotels and over 631,800 hotel rooms worldwide. Wyndham Exchange & Rentals is the worldwide leader in vacation exchange and the world’s largest professionally managed vacation rentals business, providing more than 5 million leisure-bound families annually with access to over 106,000 vacation properties in 100 countries through its prominent exchange and vacation rental brands. The industry and timeshare ownership market leader, Wyndham Vacation Ownership develops, markets, and sells vacation ownership interests and provides consumer financing to owners through its network of 190 vacation ownership resorts serving approximately 915,000 owners throughout the United States, Canada, Mexico, the Caribbean, and the South Pacific. Based in Parsippany, NJ, Wyndham Worldwide employs approximately 32,500 associates globally. For more information, please visit www.wyndhamworldwide.com.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, conveying management’s expectations as to the future based on plans, estimates and projections at the time the Company makes the statements. Forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The forward-looking statements contained in this press release include statements related to the Company’s revenues, earnings and related financial and operating measures.

You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Factors that could cause actual results to differ materially from those in the forward-looking statements include general economic conditions, the performance of the financial and credit markets, the economic environment for the hospitality industry, the impact of war, terrorist activity or political strife, operating risks associated with the hotel, vacation exchange and rentals and vacation ownership businesses, as well as those described in the Company’s Annual Report on Form 10-K, filed with the SEC on February 15, 2013. Except for the Company’s ongoing obligations to disclose material information under the federal securities laws, it undertakes no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events.

# # #

Investor and Media contact:

Margo C. Happer

Senior Vice President, Investor Relations

Wyndham Worldwide Corporation

(973) 753-6472

margo.happer@wyn.com

Barry Goldschmidt

Vice President, Investor Relations

Wyndham Worldwide Corporation

(973) 753-7703

barry.goldschmidt@wyn.com

Table 1

Wyndham Worldwide Corporation

OPERATING RESULTS OF REPORTABLE SEGMENTS

(In millions)

In addition to other measures, management evaluates the operating results of each of its reportable segments based upon net revenues and “EBITDA”, which is defined as net income before depreciation and amortization, interest expense (excluding consumer financing interest), early extinguishment of debt, interest income (excluding consumer financing interest) and income taxes, each of which is presented on the Company’s Consolidated Statements of Income. The Company believes that EBITDA is a useful measure of performance for the Company’s industry segments which, when considered with GAAP measures, the Company believes gives a more complete understanding of its operating performance. The Company’s presentation of EBITDA may not be comparable to similarly-titled measures used by other companies.

The following tables summarize net revenues and EBITDA for reportable segments, as well as reconcile EBITDA to net income attributable to Wyndham shareholders for the three months ended March 31, 2013 and 2012:


	Three Months Ended March 31,
	2013						2012
	Net Revenues			EBITDA			Net Revenues			EBITDA
Lodging	$	222		$	58		$	185		$	49
Vacation Exchange and Rentals		374			94			361			95	^(d)
Vacation Ownership		549			111	^(b)		501			103

Total Reportable Segments		1,145			263			1,047			247
Corporate and Other ^(a)		(12	)		(29	)		(11	)		(21	)^(e)

Total Company	$	1,133		$	234		$	1,036		$	226

Reconciliation of EBITDA to Net Income Attributable to Wyndham shareholders
EBITDA							$	234		$	226
Depreciation and amortization								52			45
Interest expense								32			33
Early extinguishment of debt								111	^(c)		106	^(f)
Interest income								(2	)		(2	)

Income before income taxes								41			44
Provision for income taxes								14			13

Net income								27			31
Net loss attributable to noncontrolling interest								—			1

Net income attributable to Wyndham shareholders							$	27		$	32

^(a)	Includes the elimination of transactions between segments.

^(b)	Includes $2 million of costs incurred in connection with the acquisition of a WAAM 2.0 property (January 2013).

^(c)	Represents costs incurred for the early repurchase of a portion of the Company’s 7.375%, 5.75% and 6.00% senior unsecured notes and the remaining portion of its 9.875% senior unsecured notes.

^(d)	Includes a $2 million benefit related to the reversal of an allowance associated with a previously divested asset.

^(e)	Includes $4 million of a net benefit during the three months ended March 31, 2012 related to the resolution of and adjustment to certain contingent liabilities and assets resulting from our separation from Cendant.

^(f)	Represents costs incurred for the early repurchase of a portion of the Company’s 9.875% and 6.00% senior unsecured notes.

The following tables summarize net revenues and Adjusted EBITDA for reportable segments for the three months ended March 31, 2013 and 2012 (for a description of adjustments by segment, see Table 7):


	Three Months Ended March 31,
	2013						2012
	Net Revenues			Adjusted EBITDA			Net Revenues			Adjusted EBITDA
Lodging	$	222		$	58		$	185		$	49
Vacation Exchange and Rentals		374			94			361			93
Vacation Ownership		549			113			501			103

Total Reportable Segments		1,145			265			1,047			245
Corporate and Other		(12	)		(29	)		(11	)		(25	)

Total Company	$	1,133		$	236		$	1,036		$	220

Table 2

Wyndham Worldwide Corporation

CONSOLIDATED STATEMENTS OF INCOME

(In millions, except per share data)


	Three Months Ended
	March 31,
	2013			2012
Net revenues
Service and membership fees	$	569		$	504
Vacation ownership interest sales		263			271
Franchise fees		122			118
Consumer financing		105			103
Other		74			40

Net revenues		1,133			1,036


Expenses
Operating		506	^(a)		442
Cost of vacation ownership interests		32			28
Consumer financing interest		21			23
Marketing and reservation		177			167
General and administrative		164			153	^(c)
Depreciation and amortization		52			45

Total expenses		952			858


Operating income		181			178
Other income, net		(1	)		(3	) ^(d)
Interest expense		32			33
Early extinguishment of debt		111	^(b)		106	^(e)
Interest income		(2	)		(2	)


Income before income taxes		41			44
Provision for income taxes		14			13


Net income		27			31
Net loss attributable to noncontrolling interest		—			1


Net income attributable to Wyndham shareholders	$	27		$	32


Earnings per share
Basic	$	0.19		$	0.22
Diluted		0.19			0.21

Weighted average shares outstanding
Basic		137			146
Diluted		138			149

^(a)

Includes $2 million of costs incurred in connection with the acquisition of a WAAM 2.0 property (January 2013).

^(b)

Represents costs incurred for the early repurchase of a portion of the Company’s 7.375%, 5.75% and 6.00% senior unsecured notes and the remaining portion of its 9.875% senior unsecured notes.

^(c)

Includes $4 million of a net benefit during the three months ended March 31, 2012 related to the resolution of and adjustment to certain contingent liabilities and assets resulting from our separation from Cendant.

^(d)

Includes a $2 million benefit related to the reversal of an allowance associated with a previously divested asset.

^(e)

Represents costs incurred for the early repurchase of a portion of the Company’s 9.875% and 6.00% senior unsecured notes.

Table 3

(1 of 3)

Wyndham Worldwide Corporation

OPERATING STATISTICS


	Year		Q1		Q2		Q3		Q4		Full Year
Lodging ^(a)
Number of Rooms		2013		631,800		N/A		N/A		N/A		N/A
		2012		609,300		608,300		618,100		627,400		N/A
		2011		609,600		612,900		611,200		613,100		N/A
		2010		593,300		606,800		605,700		612,700		N/A

RevPAR		2013	$	31.05		N/A		N/A		N/A		N/A
		2012	$	29.73	$	37.23	$	40.39	$	31.86	$	34.80
		2011	$	27.71	$	35.38	$	39.49	$	30.65	$	33.34
		2010	$	25.81	$	32.25	$	37.14	$	29.18	$	31.14

Vacation Exchange and Rentals
Average Number of Members (in 000s)		2013		3,668		N/A		N/A		N/A		N/A
		2012		3,684		3,670		3,672		3,670		3,674
		2011		3,766		3,755		3,744		3,734		3,750
		2010		3,746		3,741		3,766		3,759		3,753

Exchange Revenue Per Member		2013	$	210.96		N/A		N/A		N/A		N/A
		2012	$	204.56	$	177.07	$	171.14	$	165.86	$	179.68
		2011	$	205.64	$	178.46	$	172.38	$	161.68	$	179.59
		2010	$	201.93	$	172.20	$	173.44	$	162.59	$	177.53

Vacation Rental Transactions (in 000s) ^(b)		2013		423		N/A		N/A		N/A		N/A
		2012		418		325		390		259		1,392
		2011		398		328		370		250		1,347
		2010		291		297		322		253		1,163

Average Net Price Per Vacation Rental^(b)		2013	$	392.64		N/A		N/A		N/A		N/A
		2012	$	379.40	$	524.40	$	635.44	$	484.69	$	504.55
		2011	$	377.71	$	549.09	$	701.81	$	497.04	$	530.78
		2010	$	361.17	$	387.01	$	500.31	$	449.12	$	425.38

Vacation Ownership ^(c)
Gross Vacation Ownership Interest (VOI) Sales (in 000s) ^(d)		2013	$	384,000		N/A		N/A		N/A		N/A
		2012	$	384,000	$	460,000	$	502,000	$	435,000	$	1,781,000
		2011	$	319,000	$	412,000	$	455,000	$	409,000	$	1,595,000
		2010	$	308,000	$	371,000	$	412,000	$	373,000	$	1,464,000

Tours ^(e)		2013		163,000		N/A		N/A		N/A		N/A
		2012		148,000		186,000		207,000		183,000		724,000
		2011		137,000		177,000		197,000		173,000		685,000
		2010		123,000		163,000		187,000		160,000		634,000

Volume Per Guest (VPG) ^(e)		2013	$	2,211		N/A		N/A		N/A		N/A
		2012	$	2,414	$	2,361	$	2,315	$	2,225	$	2,324
		2011	$	2,192	$	2,227	$	2,197	$	2,296	$	2,229
		2010	$	2,334	$	2,156	$	2,081	$	2,214	$	2,183

Note: Full year amounts may not add across due to rounding.

⁽^a⁾	Includes the impact of the acquisition of the Tryp hotel brand (June 2010) from the acquisition date forward. Therefore, the operating statistics are not presented on a comparable basis.

^(b)

Includes the impact of the acquisitions of Hoseasons (March 2010), ResortQuest (September 2010), James Villa Holidays (November 2010), Smoky Mountain Property Management Group (August 2012), Oceana Resorts (December 2012) and four tuck-in acquisitions (Q3 2011, Q4 2012 and Q1 2013) from their acquisition dates forward. Therefore, the operating statistics are not presented on a comparable basis.

^(c)	Includes the impact of the acquisition of Shell Vacations Club (September 2012) from the acquisition date forward. Therefore, the operating statistics are not presented on a comparable basis.

^(d)	Includes gross VOI sales under the Company’s Wyndham Asset Affiliate Model (WAAM) 2.0 beginning in the second quarter of 2012 (see Table 9 for a reconciliation of gross VOI sales to vacation ownership interest sales).

^(e)	Includes the impact of WAAM 2.0 related tours beginning in the second quarter of 2012.

Table 3

(2 of 3)

Wyndham Worldwide Corporation

ADDITIONAL DATA


	Year		Q1		Q2		Q3		Q4		Full Year
Lodging ^(a)
Number of Properties		2013		7,380		N/A		N/A		N/A		N/A
		2012		7,150		7,170		7,260		7,340		N/A
		2011		7,190		7,220		7,190		7,210		N/A
		2010		7,090		7,160		7,150		7,210		N/A

Vacation Ownership
Provision for Loan Losses (in 000s) ^(b)		2013	$	84,000		N/A		N/A		N/A		N/A
		2012	$	96,000	$	100,000	$	124,000	$	89,000	$	409,000
		2011	$	79,000	$	80,000	$	96,000	$	83,000	$	339,000
		2010	$	86,000	$	87,000	$	85,000	$	82,000	$	340,000

Sales under WAAM 1.0 (in 000s) ^(c)		2013	$	36,000		N/A		N/A		N/A		N/A
		2012	$	17,000	$	18,000	$	5,000	$	10,000	$	49,000
		2011	$	18,000	$	19,000	$	38,000	$	31,000	$	106,000
		2010	$	5,000	$	13,000	$	20,000	$	14,000	$	51,000

WAAM 1.0 Commission Revenues (in 000s)		2013	$	24,000		N/A		N/A		N/A		N/A
		2012	$	12,000	$	11,000	$	4,000	$	6,000	$	33,000
		2011	$	10,000	$	11,000	$	23,000	$	21,000	$	65,000
		2010	$	3,000	$	8,000	$	12,000	$	9,000	$	31,000

Sales under WAAM 2.0 (in 000s) ^(d)		2013	$	13,000		N/A		N/A		N/A		N/A
		2012	$	—	$	12,000	$	57,000	$	30,000	$	99,000

Note: Full year amounts may not add across due to rounding.

⁽^a⁾	Includes the impact of the acquisition of Tryp hotel brand (June 2010) from the acquisition date forward. Therefore, the operating statistics are not presented on a comparable basis.

^(b)	Represents provision for estimated losses on vacation ownership contract receivables originated during the period, which is recorded as a contra revenue to vacation ownership interest sales on the Consolidated Statements of Income.

^(c)	Represents gross VOI sales under the Company’s WAAM 1.0 for which the Company earns commission revenue (WAAM 1.0 Commission Revenues). The commission revenue earned on these sales is included in service fees and membership revenues on the Consolidated Statements of Income.

^(d)

Represents gross VOI sales under the Company’s WAAM 2.0 which enables the Company to acquire and own completed timeshare units close to the timing of the sales of such units. This significantly reduces the period between the deployment of capital to acquire inventory and the subsequent return on investment which occurs at the time of its sale to a timeshare purchaser. The Company implemented this sales model during the second quarter of 2012 and as such, there is no historical data prior to 2012.

Table 3

(3 of 3)

Wyndham Worldwide Corporation

OPERATING STATISTICS

GLOSSARY OF TERMS

Lodging

Number of Rooms: Represents the number of rooms at lodging properties at the end of the period which are either (i) under franchise and/or management agreements, or company owned, (ii) properties under affiliation agreements for which we receive a fee for reservation and/or other services provided and (iii) properties managed under a joint venture.

Average Occupancy Rate: Represents the percentage of available rooms occupied during the period.

Average Daily Rate (ADR): Represents the average rate charged for renting a lodging room for one day.

RevPAR: Represents revenue per available room and is calculated by multiplying average occupancy rate by ADR. Comparable RevPAR represents RevPAR of hotels which are included in both periods.

Vacation Exchange and Rentals

Average Number of Members: Represents members in our vacation exchange programs who paid annual membership dues as of the end of the period or within the allowed grace period. For additional fees, such participants are entitled to exchange intervals for intervals at other properties affiliated with our vacation exchange business. In addition, certain participants may exchange intervals for other leisure-related services and products.

Exchange Revenue Per Member: Represents total annualized revenues generated from fees associated with memberships, exchange transactions, member-related rentals and other servicing for the period divided by the average number of vacation exchange members during the period.

Vacation Rental Transactions: Represents the number of transactions that are generated during the period in connection with customers booking their vacation rental stays through us. One rental transaction is recorded for each standard one-week rental.

Average Net Price Per Vacation Rental: Represents the net rental price generated from renting vacation properties to customers and other related rental servicing fees during the period divided by the number of vacation rental transactions during the period.

Vacation Ownership

Gross Vacation Ownership Interest Sales: Represents sales of vacation ownership interest (VOIs), including Wyndham Asset Affiliation Model sales, before the net effect of percentage-of-completion accounting and loan loss provisions. See Table 9 for a reconciliation of Gross VOI sales to Vacation Ownership Interest Sales. We believe that Gross VOI sales provides an enhanced understanding of the performance of our vacation ownership business because it directly measures the sales volume of this business during a given reporting period.

Tours: Represents the number of tours taken by guests in our efforts to sell vacation ownership interests.

Volume per Guest (VPG): Represents gross VOI sales (excluding tele-sales upgrades, which are non-tour upgrade sales) divided by the number of tours. We have excluded non-tour upgrade sales in the calculation of VPG because non-tour upgrade sales are generated by a different marketing channel. See Table 9 for a detail of tele-sales upgrades for 2010-2013. We believe that VPG provides an enhanced understanding of the performance of our vacation ownership business because it directly measures the efficiency of this business’ tour selling efforts during a given reporting period.

General

Constant Currency: Represents a comparison eliminating the effects of foreign exchange rate fluctuations between periods.

Table 4

Wyndham Worldwide Corporation

REVENUE DETAIL BY REPORTABLE SEGMENT

(In millions)


	2013										2012
	Q1		Q2		Q3		Q4		Year		Q1		Q2		Q3		Q4		Year
Lodging
Royalties and Franchise Fees	$	64		N/A		N/A		N/A		N/A	$	62	$	80	$	88	$	71	$	301
Marketing, Reservation and Wyndham Rewards Revenues ^(a)		73		N/A		N/A		N/A		N/A		68		99		98		80		345
Hotel Management Reimbursable Revenues ^(b)		25		N/A		N/A		N/A		N/A		21		22		25		23		91
Inter-segment Trademark Fees ^(c)		8		N/A		N/A		N/A		N/A		8		9		9		8		34
Owned Hotel Revenues		26		N/A		N/A		N/A		N/A		8		8		7		18		41
Ancillary Revenues ^(d)		26		N/A		N/A		N/A		N/A		18		15		22		23		78

Total Lodging		222		N/A		N/A		N/A		N/A		185		233		249		223		890


Vacation Exchange and Rentals
Exchange Revenues		193		N/A		N/A		N/A		N/A		188		162		157		153		660
Rental Revenues		166		N/A		N/A		N/A		N/A		159		170		248		125		702
Ancillary Revenues ^(e)		15		N/A		N/A		N/A		N/A		14		16		15		15		60

Total Vacation Exchange and Rentals		374		N/A		N/A		N/A		N/A		361		348		420		293		1,422


Vacation Ownership
Vacation Ownership Interest Sales		263		N/A		N/A		N/A		N/A		271		342		373		337		1,323
Consumer Financing		105		N/A		N/A		N/A		N/A		103		102		106		110		421
Property Management Fees		146		N/A		N/A		N/A		N/A		110		108		117		125		460
WAAM 1.0 Commissions		24		N/A		N/A		N/A		N/A		12		11		4		6		33
Ancillary Revenues ^(f)		11		N/A		N/A		N/A		N/A		5		7		8		12		32

Total Vacation Ownership		549		N/A		N/A		N/A		N/A		501		570		608		590		2,269

Total Reportable Segments	$	1,145		N/A		N/A		N/A		N/A	$	1,047	$	1,151	$	1,277	$	1,106	$	4,581


	2011										2010
	Q1		Q2		Q3		Q4		Year		Q1		Q2		Q3		Q4		Year
Lodging
Royalties and Franchise Fees	$	58	$	75	$	85	$	66	$	284	$	52	$	69	$	82	$	62	$	265
Marketing, Reservation and Wyndham Rewards Revenues ^(a)		54		75		94		76		299		50		65		76		60		251
Hotel Management Reimbursable Revenues ^(b)		19		19		21		20		79		21		20		18		18		77
Inter-segment Trademark Fees ^(c)		1		2		3		4		10		—		—		—		—		—
Owned Hotel Revenues		—		—		—		5		5		—		—		—		—		—
Ancillary Revenues ^(d)		17		19		19		17		72		21		24		27		23		95

Total Lodging		149		190		222		188		749		144		178		203		163		688


Vacation Exchange and Rentals
Exchange Revenues		194		168		161		150		673		189		161		163		153		666
Rental Revenues		150		180		260		125		715		105		115		161		114		495
Ancillary Revenues ^(e)		12		13		15		16		56		6		5		6		15		32

Total Vacation Exchange and Rentals		356		361		436		291		1,444		300		281		330		282		1,193


Vacation Ownership
Vacation Ownership Interest Sales		222		313		320		295		1,150		217		271		308		276		1,072
Consumer Financing		102		103		105		105		415		105		106		107		107		425
Property Management Fees		110		108		105		101		424		100		100		104		101		405
WAAM 1.0 Commissions		10		11		23		21		65		3		8		12		8		31
Ancillary Revenues ^(f)		6		6		6		5		23		19		20		2		5		46

Total Vacation Ownership		450		541		559		527		2,077		444		505		533		497		1,979

Total Reportable Segments	$	955	$	1,092	$	1,217	$	1,006	$	4,270	$	888	$	964	$	1,066	$	942	$	3,860

^(a)

Marketing and reservation revenues represent fees we receive from franchised and managed hotels that are to be expended for marketing purposes or the operation of a centralized, brand-specific reservation system. These fees are typically based on a percentage of the gross room revenues of each hotel. Wyndham Rewards revenues represent fees we receive relating to our loyalty program.

^(b)	Primarily represents payroll costs in our hotel management business that we pay on behalf of property owners and for which we are reimbursed by the property owners.

^(c)	During 2011, $3 million, $1 million and $2 million of inter-segment trademark fees were recorded as a reduction of expenses in Q1, Q2 and Q3, respectively. As such, total inter-segment trademark fees for 2011 were $16 million.

^(d)	Primarily includes additional services provided to franchisees.

^(e)	Primarily includes fees generated from programs with affiliated resorts and homeowners.

^(f)	Primarily includes revenues associated with bonus points/credits that are provided as purchase incentives on VOI sales and fees generated from other non-core operations.

Table 5

Wyndham Worldwide Corporation

SCHEDULE OF DEBT

(In millions)


	March 31, 2013		December 31, 2012		September 30, 2012		June 30, 2012		March 31, 2012

Securitized vacation ownership debt ^(a)
Term notes	$	1,869	$	1,770	$	1,702	$	1,634	$	1,896
Bank conduit facility ^(b)		125		190		220		220		104

Securitized vacation ownership debt ^(c)		1,994		1,960		1,922		1,854		2,000
Less: Current portion of securitized vacation ownership debt		228		218		206		191		206

Long-term securitized vacation ownership debt	$	1,766	$	1,742	$	1,716	$	1,663	$	1,794


Debt:
Revolving credit facility (due July 2016) ^(d)	$	34	$	85	$	270	$	81	$	47
Commercial paper^(e)		202		273		—		—		—
3.50% convertible notes (due May 2012) ^(f)		—		—		—		—		44
9.875% senior unsecured notes (due May 2014) ^(g)		—		42		42		42		42
6.00% senior unsecured notes (due December 2016)		319		361		361		362		362
2.95% senior unsecured notes (due March 2017)		298		298		298		298		298
5.75% senior unsecured notes (due February 2018)		14		248		248		248		247
2.50% senior unsecured notes (due March 2018)		447		—		—		—		—
7.375% senior unsecured notes (due March 2020)		40		248		248		248		248
5.625% senior unsecured notes (due March 2021)		246		246		246		245		245
4.25% senior unsecured notes (due March 2022)		644		644		644		644		643
3.90% senior unsecured notes (due March 2023)		397		—		—		—		—
Capital leases		187		105		104		95		103
Other		133		52		68		3		1

Total debt		2,961		2,602		2,529		2,266		2,280
Less: Current portion of debt		254		326		64		11		54

Long-term debt	$	2,707	$	2,276	$	2,465	$	2,255	$	2,226

^(a)

The Company’s vacation ownership contract receivables are securitized through bankruptcy-remote special purpose entities (“SPE”) that are consolidated within our financial statements. These bankruptcy-remote SPEs are legally separate from the Company. The receivables held by the bankruptcy-remote SPEs are not available to the Company’s creditors and legally are not the Company’s assets. Additionally, the creditors of these SPEs have no recourse to the Company for principal and interest.

^(b)	Represents a non-recourse vacation ownership bank conduit facility with a term through August 2014 and borrowing capacity of $650 million. As of March 31, 2013, this facility had remaining borrowing capacity of $525 million.

^(c)	This debt is collateralized by $2,512 million, $2,543 million, $2,517 million, $2,490 million and $2,622 million of underlying vacation ownership contract receivables and related assets as of March 31, 2013, December 31, 2012, September 30, 2012, June 30, 2012 and March 31, 2012, respectively.

^(d)

Represents a $1.0 billion revolving credit facility that expires on July 15, 2016. As of March 31, 2013, the Company had $11 million of outstanding letters of credit and a remaining borrowing capacity of $955 million. After considering outstanding commercial paper borrowings of $202 million, the remaining borrowing capacity was $753 million as of March 31, 2013.

^(e)	Represents a $500 million commercial paper program which the Company commenced in October 2012. As of March 31, 2013, the program had a remaining borrowing capacity of $298 million.

^(f)	Represents convertible notes issued by the Company during May 2009 and repaid by the Company during May 2012.

^(g)	Represents senior unsecured notes issued by the Company during May 2009 and repaid by the Company during March 2013.

Table 6

Wyndham Worldwide Corporation

BRAND SYSTEM DETAILS


	As of and For the Three Months Ended March 31, 2013
Brand	Number of Properties		Number of Rooms		Average Occupancy Rate			Average Daily Rate (ADR)		Average Revenue Per Available Room (RevPAR)

Lodging
Wyndham Hotels and Resorts		130		31,520		56.5	%	$	113.04	$	63.85

TRYP by Wyndham		103		14,393		53.7	%	$	97.41	$	52.27

Wingate by Wyndham		159		14,603		57.0	%	$	83.19	$	47.39

Hawthorn Suites by Wyndham		93		9,252		58.7	%	$	70.49	$	41.38

Ramada		839		114,223		48.6	%	$	78.65	$	38.24

Baymont		320		26,602		45.6	%	$	60.21	$	27.48

Days Inn		1,828		147,659		42.8	%	$	61.43	$	26.30

Super 8		2,329		148,546		49.8	%	$	49.80	$	24.78

Howard Johnson		447		45,620		43.0	%	$	60.89	$	26.16

Travelodge		443		32,864		43.7	%	$	62.97	$	27.49

Microtel Inns & Suites by Wyndham		307		21,843		52.2	%	$	60.85	$	31.75

Knights Inn		373		23,096		38.3	%	$	41.35	$	15.84

Dream		5		990		61.5	%	$	169.04	$	103.92

Night		3		630		52.4	%	$	110.79	$	58.01

Total Lodging		7,379		631,841		47.3	%	$	65.66	$	31.05

Vacation Ownership
Wyndham Vacation Ownership resorts		190		23,410		N/A			N/A		N/A

Total Wyndham Worldwide		7,569		655,251


	As of and For the Three Months Ended March 31, 2012
Brand	Number of Properties		Number of Rooms		Average Occupancy Rate			Average Daily Rate (ADR)		Average Revenue Per Available Room (RevPAR)

Lodging
Wyndham Hotels and Resorts		98		25,901		55.7	%	$	111.04	$	61.87

TRYP by Wyndham		90		12,904		51.2	%	$	96.12	$	49.25

Wingate by Wyndham		161		14,750		57.7	%	$	80.22	$	46.26

Hawthorn Suites by Wyndham		78		7,400		59.3	%	$	73.85	$	43.83

Ramada		843		114,251		47.6	%	$	75.97	$	36.19

Baymont		255		21,425		44.6	%	$	60.44	$	26.98

Days Inn		1,834		148,235		42.6	%	$	59.00	$	25.12

Super 8		2,253		142,686		47.2	%	$	50.56	$	23.89

Howard Johnson		440		44,090		44.3	%	$	58.98	$	26.10

Travelodge		434		32,602		42.8	%	$	61.39	$	26.27

Microtel Inns & Suites by Wyndham		310		22,086		49.1	%	$	58.37	$	28.69

Knights Inn		350		21,867		36.5	%	$	40.23	$	14.69

Dream		5		990		75.2	%	$	194.51	$	146.20

Night		1		72		90.6	%	$	203.86	$	184.77

Total Lodging		7,152		609,259		46.2	%	$	64.41	$	29.73

Vacation Ownership
Wyndham Vacation Ownership resorts		165		20,764		N/A			N/A		N/A

Total Wyndham Worldwide		7,317		630,023

NOTE: A glossary of terms is included in Table 3 (3 of 3); RevPAR may not recalculate by multiplying average occupancy rate by ADR due to rounding.

Table 7

(1 of 2)

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATION

(In millions)


				Reported			Acquisition		Adjusted
Three months ended March 31, 2013	Net Revenues			EBITDA			Costs ^(b)		EBITDA
Lodging	$	222		$	58		$	—	$	58
Vacation Exchange and Rentals		374			94			—		94
Vacation Ownership		549			111			2		113

Total Reportable Segments		1,145			263			2		265
Corporate and Other ^(a)		(12	)		(29	)		—		(29	)

Total Company	$	1,133		$	234		$	2	$	236

^(a)

Includes the elimination of transactions between segments.

^(b)

Relates to costs incurred in connection with the acquisition of a WAAM 2.0 property (January 2013).

Table 7

(2 of 2)

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATION

(In millions)


	Net Revenues			Reported EBITDA			Legacy Adjust- ments ^(b)			Im- pairment Recovery ^(c)			Allowance Reversal ^(d)			Acquisition Costs ^(e)		Asset Im- pairment ^(f)		Re- structuring Costs ^(g)		Adjusted EBITDA
Three months ended March 31, 2012
Lodging	$	185		$	49		$	—		$	—		$	—		$	—	$	—	$	—	$	49
Vacation Exchange and Rentals		361			95			—			—			(2	)		—		—		—		93
Vacation Ownership		501			103			—			—			—			—		—		—		103

Total Reportable Segments		1,047			247			—			—			(2	)		—		—		—		245
Corporate and Other ^(a)		(11	)		(21	)		(4	)		—			—			—		—		—		(25	)

Total Company	$	1,036		$	226		$	(4	)	$	—		$	(2	)	$	—	$	—	$	—	$	220

Three months ended June 30, 2012
Lodging	$	233		$	75		$	—		$	(1	)	$	—		$	—	$	—	$	—	$	74
Vacation Exchange and Rentals		348			82			—			—			—			—		—		—		82
Vacation Ownership		570			150			—			—			—			—		—		—		150

Total Reportable Segments		1,151			307			—			(1	)		—			—		—		—		306
Corporate and Other ^(a)		(12	)		(25	)		—			—			—			—		—		—		(25	)

Total Company	$	1,139		$	282		$	—		$	(1	)	$	—		$	—	$	—	$	—	$	281

Three months ended September 30, 2012
Lodging	$	249		$	86		$	—		$	—		$	—		$	—	$	—	$	—	$	86
Vacation Exchange and Rentals		420			123			—			—			—			—		—		—		123
Vacation Ownership		608			154			—			—			—			1		—		—		155

Total Reportable Segments		1,277			363			—			—			—			1		—		—		364
Corporate and Other ^(a)		(12	)		(30	)		1			—			—			—		—		—		(29	)

Total Company	$	1,265		$	333		$	1		$	—		$	—		$	1	$	—	$	—	$	335

Three months ended December 31, 2012
Lodging	$	223		$	62		$	—		$	—		$	—		$	—	$	—	$	—	$	62
Vacation Exchange and Rentals		293			28			—			—			—			1		8		5		42
Vacation Ownership		590			142			—			—			—			—		—		2		144

Total Reportable Segments		1,106			232			—			—			—			1		8		7		248
Corporate and Other ^(a)		(12	)		(28	)		(2	)		—			—			—		—		—		(30	)

Total Company	$	1,094		$	204		$	(2	)	$	—		$	—		$	1	$	8	$	7	$	218

Twelve months ended December 31, 2012
Lodging	$	890		$	272		$	—		$	(1	)	$	—		$	—	$	—	$	—	$	271
Vacation Exchange and Rentals		1,422			328			—			—			(2	)		1		8		5		340
Vacation Ownership		2,269			549			—			—			—			1		—		2		552

Total Reportable Segments		4,581			1,149			—			(1	)		(2	)		2		8		7		1,163
Corporate and Other ^(a)		(47	)		(104	)		(5	)		—			—			—		—		—		(109	)

Total Company	$	4,534		$	1,045		$	(5	)	$	(1	)	$	(2	)	$	2	$	8	$	7	$	1,054

^(a)

Includes the elimination of transactions between segments.

⁽^b⁾

Relates to the net expense/(benefit) from the resolution of and adjustment to certain contingent liabilities and assets resulting from our separation from Cendant.

^(c)

Relates to the recovery of a previously recorded impairment charge.

^(d)

Relates to a benefit from the reversal of an allowance associated with a previously divested asset.

^(e)

Relates to costs incurred in connection with the Company’s acquisition of Shell Vacations Club (September 2012) and the acquisition of Oceana Resorts and a tuck-in acquisition (December 2012).

^(f)

Relates to a non-cash impairment charge for the write-down of the ResortQuest and Steamboat Resorts tradenames.

^(g)

Relates to costs incurred as a result of organizational realignment initiatives commenced during 2012 at the Company’s vacation exchange and rentals business and restructuring associated with the Shell acquisition.

Table 8

(1 of 2)

Wyndham Worldwide Corporation

NON-GAAP FINANCIAL INFORMATION

(In millions, except per share data)


	Three Months Ended March 31, 2013
	As Reported			Legacy Adjustments			Acquisition Costs			Early Extinguishment of Debt			As Adjusted
Net revenues
Service and membership fees	$	569											$	569
Vacation ownership interest sales		263												263
Franchise fees		122												122
Consumer financing		105												105
Other		74												74

Net revenues		1,133			—			—			—			1,133


Expenses
Operating		506						(2	) ^(b)					504
Cost of vacation ownership interests		32												32
Consumer financing interest		21												21
Marketing and reservation		177												177
General and administrative		164												164
Depreciation and amortization		52												52

Total expenses		952			—			(2	)		—			950


Operating income		181			—			2			—			183
Other income, net		(1	)											(1	)
Interest expense		32												32
Early extinguishment of debt		111									(111	) ^(c)		—
Interest income		(2	)											(2	)


Income before income taxes		41			—			2			111			154
Provision for income taxes		14			(1	) ^(a)		1	^(d)		42	^(d)		56


Net income attributable to Wyndham shareholders	$	27		$	1		$	1		$	69		$	98


Earnings per share
Basic	$	0.19		$	0.01		$	0.01		$	0.50		$	0.72
Diluted		0.19			0.01			0.01			0.50			0.71

Weighted average shares outstanding
Basic		137			137			137			137			137
Diluted		138			138			138			138			138

Note: EPS amounts may not add due to rounding.

^(a)

Relates to a state tax payment for legacy tax matters.

^(b)

Relates to costs incurred in connection with the acquisition of a WAAM 2.0 property (January 2013).

^(c)

Represents costs incurred for the early repurchase of a portion of the Company’s 7.375%, 5.75% and 6.00% senior unsecured notes and the remaining portion of the 9.875% senior unsecured notes.

^(d)

Relates to the tax effect of the adjustment.

Table 8

(2 of 2)

Wyndham Worldwide Corporation

NON-GAAP FINANCIAL INFORMATION

(In millions, except per share data)


	Three Months Ended March 31, 2012
	As Reported			Legacy Adjustments			Allowance Reversal			Early Extinguishment of Debt			As Adjusted
Net revenues
Service and membership fees	$	504											$	504
Vacation ownership interest sales		271												271
Franchise fees		118												118
Consumer financing		103												103
Other		40												40

Net revenues		1,036			—			—			—			1,036


Expenses
Operating		442												442
Cost of vacation ownership interests		28												28
Consumer financing interest		23												23
Marketing and reservation		167												167
General and administrative		153			4	^(a)								157
Depreciation and amortization		45												45

Total expenses		858			4			—			—			862


Operating income		178			(4	)		—			—			174
Other income, net		(3	)					2	^(b)					(1	)
Interest expense		33												33
Early extinguishment of debt		106									(106	) ^(c)		—
Interest income		(2	)											(2	)


Income before income taxes		44			(4	)		(2	)		106			144
Provision for income taxes		13			(2	) ^(d)		—	^(d)		44	^(d)		55


Net income		31			(2	)		(2	)		62			89
Net loss attributable to noncontrolling interest		1			—			—			—			1


Net income attributable to Wyndham shareholders	$	32		$	(2	)	$	(2	)	$	62		$	90


Earnings per share
Basic	$	0.22		$	(0.02	)	$	(0.01	)	$	0.43		$	0.61
Diluted		0.21			(0.02	)		(0.01	)		0.42			0.60

Weighted average shares outstanding
Basic		146			146			146			146			146
Diluted		149			149			149			149			149

Note: EPS amounts may not add due to rounding.

^(a)

Relates to the net benefit from the resolution of and adjustment to certain contingent liabilities and assets resulting from our separation from Cendant.

^(b)

Relates to a benefit from the reversal of an allowance associated with a previously divested asset.

^(c)

Represents costs incurred for the early repurchase of a portion of the Company’s 9.875% and 6.00% senior unsecured notes.

^(d)

Relates to the tax effect of the adjustment.

Table 9

Wyndham Worldwide Corporation

NON-GAAP RECONCILIATIONS AND FINANCIAL INFORMATION

(In millions)

FREE CASH FLOW

During the fourth quarter of 2012, the Company modified its definition of free cash flow to be net cash provided by operating activities less capital expenditures. The Company had previously included development advances within the calculation of free cash flow. The Company considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that, after the acquisition of property and equipment and development advances, can be used for strategic opportunities, including making acquisitions, paying dividends, repurchasing the Company’s common stock and strengthening the balance sheet. Analysis of free cash flow also facilitates management’s comparisons of the Company’s operating results to its competitors’ operating results. A limitation of using free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating Wyndham Worldwide is that free cash flow does not represent the total increase or decrease in the cash balance from operations for the period.

The following table provides more details on the GAAP financial measure that is most directly comparable to the non-GAAP financial measure and the related reconciliation between these financial measures:


	Three Months Ended March 31,
	2013			2012

Net cash provided by operating activities	$	274		$	228
Less: Property and equipment additions		(41	)		(33	)

Free cash flow	$	233		$	195

GROSS VOI SALES

The following table provides a reconciliation of Gross VOI sales (see Table 3) to Vacation ownership interest sales (see Table 4):


Year
2013	Q1			Q2			Q3			Q4			Full Year

Gross VOI sales ^(a)	$	384			N/A			N/A			N/A			N/A
Less: Sales under WAAM 1.0		(36	)		N/A			N/A			N/A			N/A

Gross VOI sales, net of WAAM 1.0 sales		347			N/A			N/A			N/A			N/A
Less: Loan loss provision		(84	)		N/A			N/A			N/A			N/A

Vacation ownership interest sales ^(a)	$	263			N/A			N/A			N/A			N/A


2012

Gross VOI sales ^(a)	$	384		$	460		$	502		$	435		$	1,781
Less: Sales under WAAM 1.0		(17	)		(18	)		(5	)		(10	)		(49	)

Gross VOI sales, net of WAAM 1.0 sales		367			442			497			426			1,732
Less: Loan loss provision		(96	)		(100	)		(124	)		(89	)		(409	)

Vacation ownership interest sales ^(a)	$	271		$	342		$	373		$	337		$	1,323


2011

Gross VOI sales	$	319		$	412		$	455		$	409		$	1,595
Less: Sales under WAAM 1.0		(18	)		(19	)		(38	)		(31	)		(106	)

Gross VOI sales, net of WAAM 1.0 sales		302			393			417			378			1,489
Less: Loan loss provision		(79	)		(80	)		(96	)		(83	)		(339	)

Vacation ownership interest sales	$	222		$	313		$	320		$	295		$	1,150


2010

Gross VOI sales	$	308		$	371		$	412		$	373		$	1,464
Less: Sales under WAAM 1.0		(5	)		(13	)		(20	)		(14	)		(51	)

Gross VOI sales, net of WAAM 1.0 sales		303			358			392			359			1,413
Less: Loan loss provision		(86	)		(87	)		(85	)		(82	)		(340	)

Vacation ownership interest sales	$	217		$	271		$	308		$	276		$	1,072

Note: Amounts may not add due to rounding.

^(a)	Includes VOI sales under WAAM 2.0 beginning in the second quarter of 2012.

The following includes primarily tele-sales upgrades and other non-tour revenues, which are excluded from Gross VOI sales in the Company’s VPG calculation (see Table 3):


	Q1		Q2		Q3		Q4		Full Year

2013	$	24		N/A		N/A		N/A		N/A
2012	$	27	$	20	$	22	$	28	$	97
2011	$	18	$	18	$	21	$	11	$	68
2010	$	20	$	20	$	23	$	17	$	80

Note: Amounts may not add across due to rounding.