Marriott Vacations Worldwide Corporation
VAC Consumer Cyclical Resorts & Casinos
Marriott Vacations Worldwide Corporation’s revenue for fiscal 2025 (year ended December 2025) was $5.0 billion, up 1.31% from fiscal 2024. In the quarter to June 2026, revenue grew 5.94%, EPS grew 11.6%, free cash flow grew 123.5% and total debt rose 1.26%, each against the same quarter a year earlier. Dividend growth for five consecutive years, revenue growth for five; insiders bought in the last twelve months.
Follow VAC
A Cash Flow Statement is a financial report that details the cash inflows and outflows of a company over a specific period. It is divided into three sections: operating activities, investing activities, and financing activities. This statement helps assess the company’s liquidity, solvency, and overall financial health. By tracking cash movements, it provides insights into the company's ability to generate cash to fund operations, pay debts, and invest in growth. Businesses and investors use it to evaluate the sustainability of a company's cash flow and its financial stability.
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
122.00 | 235.00 | 52.00 | 142.00 | (256.00) | 53.00 | 391.00 | 252.00 | 217.00 | (307.00) |
Depreciation & Amortization |
27.00 | 31.00 | 78.00 | 160.00 | 145.00 | 202.00 | 157.00 | 158.00 | 172.00 | 173.00 |
Non Cash Items (Other) |
78.00 | 9.00 | 152.00 | 231.00 | 244.00 | 189.00 | 228.00 | 215.00 | 388.00 | 712.00 |
Accounts Receivable Change |
(133.29) | (9.00) | (38.00) | 69.00 | 21.00 | (64.00) | (45.00) | (105.00) | (16.00) | (40.00) |
Change in inventories |
(1.00) | 45.00 | 9.00 | 65.00 | 18.00 | 61.00 | 104.00 | 87.00 | (33.00) | 27.00 |
Accounts Payable Change |
(14.00) | 39.00 | 21.00 | 17.00 | (146.00) | 42.00 | 112.00 | 1.00 | 9.00 | (5.00) |
Change in other assets and liabilities |
(70.00) | (214.00) | (181.00) | (281.00) | 273.00 | (36.00) | (380.00) | (381.00) | (525.00) | (530.00) |
Other operating activities |
(1.00) | 6.00 | 4.00 | (21.00) | — | (168.00) | (45.00) | 5.00 | (7.00) | (2.00) |
Operating Cash Flow |
141.00 | 142.00 | 97.00 | 382.00 | 299.00 | 343.00 | 522.00 | 232.00 | 205.00 | 28.00 |
Capital expenditures |
34.00 | (26.00) | (40.00) | 5.00 | (26.00) | (44.00) | (62.00) | (102.00) | (99.00) | (54.00) |
Net Aquisitions |
— | — | (1,393.00) | — | — | (157.00) | 94.00 | — | — | — |
Other investing activities |
65.13 | (12.00) | 26.00 | 32.00 | (6.00) | (12.00) | (16.00) | (10.00) | (16.00) | (16.00) |
Investing cash flow |
34.00 | (38.00) | (1,407.00) | 37.00 | (32.00) | (213.00) | 16.00 | (112.00) | (115.00) | (70.00) |
Repayment/Issuance of Debt (Net) |
54.00 | 304.00 | 1,632.00 | 249.00 | 180.00 | (244.00) | 306.00 | 15.00 | 64.00 | 445.00 |
Equity Repurchase (Common, Net) |
(178.00) | (68.00) | (96.00) | (465.00) | (82.00) | (8.00) | (658.00) | (286.00) | (56.00) | (61.00) |
Equity Repurchase (Preffered, Net) |
(40.00) | — | — | — | — | — | — | — | — | — |
Dividends Paid (Total) |
(34.00) | (38.00) | (51.00) | (81.00) | (45.00) | (23.00) | (99.00) | (106.00) | (107.00) | (110.00) |
Other financial activities |
(8.00) | (27.00) | (52.00) | (34.00) | (30.00) | (42.00) | (35.00) | (24.00) | (33.00) | (33.00) |
Financing cash flow |
(206.00) | 171.00 | 1,433.00 | (331.00) | 23.00 | (317.00) | (486.00) | (401.00) | (132.00) | 241.00 |
Exchange Rate Adjustment |
(5.00) | 3.00 | — | (1.00) | 1.00 | (2.00) | (1.00) | 1.00 | (4.00) | 6.00 |
Change in Cash |
(36.00) | 278.00 | 123.00 | 87.00 | 291.00 | (189.00) | 51.00 | (280.00) | (46.00) | 205.00 |
Beginning Cash |
249.00 | 213.00 | 491.00 | 614.00 | 701.00 | 992.00 | 803.00 | 854.00 | 574.00 | 528.00 |
Ending Cash |
213.00 | 491.00 | 614.00 | 701.00 | 992.00 | 803.00 | 854.00 | 574.00 | 528.00 | 733.00 |
Stock Based Compensation |
14.00 | 16.00 | 29.00 | 33.00 | 36.00 | 51.00 | 39.00 | 31.00 | 33.00 | 38.00 |
Dividends Paid (Common) |
(34.00) | (38.00) | (51.00) | (81.00) | (45.00) | (23.00) | (99.00) | (106.00) | (107.00) | (110.00) |
Net Cash/Marketcap |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Assets Liabilities Change (Total) |
(85.00) | (139.00) | (189.00) | (130.00) | 166.00 | 67.00 | (209.00) | (398.00) | (565.00) | (548.00) |
Issuance/Purchase of Shares |
(218.00) | (68.00) | (96.00) | (465.00) | (82.00) | (8.00) | (658.00) | (286.00) | (56.00) | (61.00) |
| Other line items | ||||||||||
Revenue per Employee |
0.18 | 0.20 | 0.13 | 0.19 | 0.16 | 0.19 | 0.22 | 0.21 | 0.22 | 0.24 |