VAC
VAC
Marriott Vacations Worldwide CorporationIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.32B ▲ | $60M ▼ | $-431M ▼ | -32.58% ▼ | $-12.35 ▼ | $-417M ▼ |
| Q3-2025 | $812M ▼ | $287M ▼ | $-2M ▼ | -0.25% ▼ | $-0.06 ▼ | $39M ▼ |
| Q2-2025 | $1.25B ▲ | $336M ▲ | $69M ▲ | 5.54% ▲ | $1.98 ▲ | $189M ▲ |
| Q1-2025 | $1.2B ▼ | $333M ▼ | $56M ▲ | 4.67% ▲ | $1.6 ▲ | $180M ▲ |
| Q4-2024 | $1.33B | $343M | $50M | 3.77% | $1.42 | $135M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $733M ▲ | $9.76B ▼ | $7.76B ▲ | $1.99B ▼ |
| Q3-2025 | $474M ▲ | $10.15B ▲ | $7.68B ▲ | $2.46B ▼ |
| Q2-2025 | $205M ▲ | $9.89B ▲ | $7.4B ▼ | $2.48B ▲ |
| Q1-2025 | $196M ▼ | $9.88B ▲ | $7.45B ▲ | $2.44B ▼ |
| Q4-2024 | $197M | $9.81B | $7.37B | $2.44B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-2M ▼ | $62M ▲ | $-14M ▲ | $217M ▲ | $265M ▲ | $51M ▲ |
| Q2-2025 | $69M ▲ | $-48M ▼ | $-25M ▼ | $51M ▲ | $-19M ▲ | $-68M ▼ |
| Q1-2025 | $57M ▲ | $8M ▼ | $-18M ▼ | $-32M ▲ | $-41M ▼ | $-6M ▼ |
| Q4-2024 | $49M ▼ | $100M ▲ | $-9M ▲ | $-106M ▼ | $-19M ▼ | $86M ▲ |
| Q3-2024 | $84M | $72M | $-18M | $33M | $90M | $58M |
What's strong about this company's cash flow?
The company swung from burning cash to generating $62 million from operations and $51 million in free cash flow. Cash on hand is up to $733 million, and dividends are easily covered.
What are the cash flow concerns?
Much of the cash improvement came from borrowing $232 million and letting customers delay payments, which may not be sustainable. Working capital is a big drag, and rising debt could be a risk.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Ancillary Revenues | $60.00M ▲ | $70.00M ▲ | $80.00M ▲ | $70.00M ▼ |
Cost Reimbursement | $0 ▲ | $370.00M ▲ | $410.00M ▲ | $450.00M ▲ |
Management And Exchange | $210.00M ▲ | $210.00M ▲ | $220.00M ▲ | $210.00M ▼ |
Management Service | $50.00M ▲ | $60.00M ▲ | $60.00M ▲ | $60.00M ▲ |
Rental | $180.00M ▲ | $170.00M ▼ | $160.00M ▼ | $150.00M ▼ |
Service Other | $90.00M ▲ | $90.00M ▲ | $90.00M ▲ | $90.00M ▲ |
Time Share | $400.00M ▲ | $350.00M ▼ | $370.00M ▲ | $360.00M ▼ |
Revenue by Geography
| Region | Q3-2017 | Q4-2017 | Q1-2018 | Q2-2018 |
|---|---|---|---|---|
Asia Pacific Segment | $20.00M ▲ | $20.00M ▲ | $10.00M ▼ | $20.00M ▲ |
Europe Segment | $30.00M ▲ | $30.00M ▲ | $0 ▼ | $30.00M ▲ |
North America Segment | $440.00M ▲ | $440.00M ▲ | $160.00M ▼ | $540.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Marriott Vacations Worldwide Corporation's financial evolution and strategic trajectory over the past five years.
Key strengths include a large and diversified vacation ownership platform anchored by globally recognized brands, a substantial base of loyal owner families, and a valuable exchange and management network that generates recurring, relatively asset-light revenue. The company enjoys strong short-term liquidity and continues to generate positive operating and free cash flow. Its digital transformation, Abound platform, and integration with Marriott Bonvoy further enhance customer stickiness and provide multiple levers for growth and efficiency over time.
The most notable risks stem from sustained weak profitability, high operating costs, and a sizable debt burden. Negative earnings and EBITDA highlight that the current cost structure and interest load weigh heavily on results, leaving limited room for shocks. The business is also exposed to economic cycles, changes in travel behavior, and competition from both traditional timeshare rivals and newer lodging models. Large goodwill and intangible balances on the balance sheet could be vulnerable if performance disappoints, and generous capital returns may constrain financial flexibility if cash flows soften.
The outlook is mixed: strategically, the company appears well positioned with strong brands, a scalable ecosystem, and meaningful digital and product innovation under way; financially, it is in a repair phase, working to align its cost base and leverage with the realities of the current environment. If modernization and efficiency initiatives deliver as planned and leisure demand remains resilient, margins and cash generation could gradually improve. However, the combination of high leverage, current losses, and cyclical exposure means that the path forward is not without uncertainty and will likely require disciplined execution over several years.
About Marriott Vacations Worldwide Corporation
https://www.marriottvacationsworldwide.c...Marriott Vacations Worldwide Corporation, a vacation company, develops, markets, sells, and manages vacation ownership and related products. It operates through two segments, Vacation Ownership and Exchange & Third-Party Management.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.32B ▲ | $60M ▼ | $-431M ▼ | -32.58% ▼ | $-12.35 ▼ | $-417M ▼ |
| Q3-2025 | $812M ▼ | $287M ▼ | $-2M ▼ | -0.25% ▼ | $-0.06 ▼ | $39M ▼ |
| Q2-2025 | $1.25B ▲ | $336M ▲ | $69M ▲ | 5.54% ▲ | $1.98 ▲ | $189M ▲ |
| Q1-2025 | $1.2B ▼ | $333M ▼ | $56M ▲ | 4.67% ▲ | $1.6 ▲ | $180M ▲ |
| Q4-2024 | $1.33B | $343M | $50M | 3.77% | $1.42 | $135M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $733M ▲ | $9.76B ▼ | $7.76B ▲ | $1.99B ▼ |
| Q3-2025 | $474M ▲ | $10.15B ▲ | $7.68B ▲ | $2.46B ▼ |
| Q2-2025 | $205M ▲ | $9.89B ▲ | $7.4B ▼ | $2.48B ▲ |
| Q1-2025 | $196M ▼ | $9.88B ▲ | $7.45B ▲ | $2.44B ▼ |
| Q4-2024 | $197M | $9.81B | $7.37B | $2.44B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-2M ▼ | $62M ▲ | $-14M ▲ | $217M ▲ | $265M ▲ | $51M ▲ |
| Q2-2025 | $69M ▲ | $-48M ▼ | $-25M ▼ | $51M ▲ | $-19M ▲ | $-68M ▼ |
| Q1-2025 | $57M ▲ | $8M ▼ | $-18M ▼ | $-32M ▲ | $-41M ▼ | $-6M ▼ |
| Q4-2024 | $49M ▼ | $100M ▲ | $-9M ▲ | $-106M ▼ | $-19M ▼ | $86M ▲ |
| Q3-2024 | $84M | $72M | $-18M | $33M | $90M | $58M |
What's strong about this company's cash flow?
The company swung from burning cash to generating $62 million from operations and $51 million in free cash flow. Cash on hand is up to $733 million, and dividends are easily covered.
What are the cash flow concerns?
Much of the cash improvement came from borrowing $232 million and letting customers delay payments, which may not be sustainable. Working capital is a big drag, and rising debt could be a risk.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Ancillary Revenues | $60.00M ▲ | $70.00M ▲ | $80.00M ▲ | $70.00M ▼ |
Cost Reimbursement | $0 ▲ | $370.00M ▲ | $410.00M ▲ | $450.00M ▲ |
Management And Exchange | $210.00M ▲ | $210.00M ▲ | $220.00M ▲ | $210.00M ▼ |
Management Service | $50.00M ▲ | $60.00M ▲ | $60.00M ▲ | $60.00M ▲ |
Rental | $180.00M ▲ | $170.00M ▼ | $160.00M ▼ | $150.00M ▼ |
Service Other | $90.00M ▲ | $90.00M ▲ | $90.00M ▲ | $90.00M ▲ |
Time Share | $400.00M ▲ | $350.00M ▼ | $370.00M ▲ | $360.00M ▼ |
Revenue by Geography
| Region | Q3-2017 | Q4-2017 | Q1-2018 | Q2-2018 |
|---|---|---|---|---|
Asia Pacific Segment | $20.00M ▲ | $20.00M ▲ | $10.00M ▼ | $20.00M ▲ |
Europe Segment | $30.00M ▲ | $30.00M ▲ | $0 ▼ | $30.00M ▲ |
North America Segment | $440.00M ▲ | $440.00M ▲ | $160.00M ▼ | $540.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Marriott Vacations Worldwide Corporation's financial evolution and strategic trajectory over the past five years.
Key strengths include a large and diversified vacation ownership platform anchored by globally recognized brands, a substantial base of loyal owner families, and a valuable exchange and management network that generates recurring, relatively asset-light revenue. The company enjoys strong short-term liquidity and continues to generate positive operating and free cash flow. Its digital transformation, Abound platform, and integration with Marriott Bonvoy further enhance customer stickiness and provide multiple levers for growth and efficiency over time.
The most notable risks stem from sustained weak profitability, high operating costs, and a sizable debt burden. Negative earnings and EBITDA highlight that the current cost structure and interest load weigh heavily on results, leaving limited room for shocks. The business is also exposed to economic cycles, changes in travel behavior, and competition from both traditional timeshare rivals and newer lodging models. Large goodwill and intangible balances on the balance sheet could be vulnerable if performance disappoints, and generous capital returns may constrain financial flexibility if cash flows soften.
The outlook is mixed: strategically, the company appears well positioned with strong brands, a scalable ecosystem, and meaningful digital and product innovation under way; financially, it is in a repair phase, working to align its cost base and leverage with the realities of the current environment. If modernization and efficiency initiatives deliver as planned and leisure demand remains resilient, margins and cash generation could gradually improve. However, the combination of high leverage, current losses, and cyclical exposure means that the path forward is not without uncertainty and will likely require disciplined execution over several years.

CEO
Matthew E. Avril CPA
Compensation Summary
(Year 2019)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 187
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
Wells Fargo
Underweight
Stifel
Buy
Morgan Stanley
Underweight
Truist Securities
Buy
Mizuho
Neutral
Goldman Sachs
Sell
Grade Summary
Showing Top 6 of 8
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:4.19M
Value:$272.33M
IMPACTIVE CAPITAL LP
Shares:4.13M
Value:$268.49M
VANGUARD GROUP INC
Shares:3.39M
Value:$220.57M
Summary
Showing Top 3 of 542

