Marriott Vacations Worldwide Corp (VAC) financials — revenue, cash, debt and margins

Key figures

Trailing twelve months where a flow is involved, latest reported balance where it is not.

Valuation

Market cap: $3.6B
P/E (TTM): —
Price / sales: 0.70
EV / EBITDA: —
Price / book: 1.75

Cash flow

FCF yield: 2.7%
SBC-adjusted FCF yield: 1.6%
SBC impact: 41.4%
Stock compensation (TTM): $41M

Margins & growth

Profit margin: -6.5%
Operating margin: —
Quarterly revenue (year on year): 5.9%
Quarterly earnings (year on year): 11.6%

Balance sheet

Cash & investments: $211M
Debt: $198M
Net cash / (debt): $13M

Where the revenue comes from

Vacation Ownership is 96% of revenue.

By product or service

Year to Dec 31, 2025 · $4.7B

Cost Reimbursement36%
$1.7B+0.5% vs. a year earlier
Time Share31%
$1.5B+1.1% vs. a year earlier
Rental14%
$650M+0.8% vs. a year earlier
Service Other8%
$358M-0.3% vs. a year earlier
Ancillary Revenues6%
$276M+2.2% vs. a year earlier
Management Service5%
$226M+5.6% vs. a year earlier

These lines account for 93% of revenue. Each breakdown reconciles to the total by its own route, so they need not agree with one another.

By business segment

Year to Dec 31, 2025 · $5B

Vacation Ownership96%
$4.8B+1.6% vs. a year earlier
Exchange and Third Party Management4%
$213M-7.8% vs. a year earlier

What it owns and what it owes

Both on one scale, because both are money — the bar that is taller is the one that matters.

Cash and debt

Cash & InvestmentsTotal Debt

Cash counts short-term investments, not just the bank balance — technology companies park most of it in marketable securities, and leaving those out understates it several times over. Debt includes lease obligations.

Where the money goes

Cost of RevenueR&D ExpenseSG&A Expense

Only the three costs filers report consistently. Anything a company does not break out sits outside these bands, so the stack is not the whole cost base.

The rest of the series

Not on the overview because five charts is as much as one decision needs — but here in full, on one period switch. Each bar sums the four quarters ending there — a full year, brought up to today.

Total Revenue

$5.16BQ2 2026+1.5%

1Y: +1.67%2Y: +9.50%5Y: +64.74%

Everything the company sold, before any costs. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit

-$334MQ2 2026+2.3%-6.5% of revenue

1Y: -228.96%2Y: -307.45%5Y: -176.03%

What was left after every cost, including tax. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit margin

-6.5%Q2 2026+3.7%

How much of every dollar of sales the company keeps as profit. A grocer keeps a few cents; a software company can keep half. Each point covers the four quarters ending there — a full year, brought up to today.

Free Cash Flow

$99MQ2 2026+382.9%

1Y: +41.43%2Y: -35.71%5Y: -80.28%

Cash left over after running and maintaining the business. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit per share

-$9.42Q2 2026+3.6%

1Y: -241.65%2Y: -322.17%5Y: -222.60%

The same profit, split across every share. If this lags the profit chart above, the company is issuing shares and your slice is getting smaller. Restated onto today’s share count, so stock splits do not show as jumps. Each bar sums the four quarters ending there — a full year, brought up to today.

Shares outstanding

30.45MQ2 2026-2.8%

How many shares the profit is divided across. Rising is dilution; falling is the company buying itself back. Restated onto today’s basis, so splits do not show as jumps. Each point covers the four quarters ending there — a full year, brought up to today.

Price to earnings

12.6xQ4 2025+25.8%

12.6x today · median 14.2x and range 10.0x–62.4x across the points shown, Q4 2018 to Q4 2025 The breaks in the line cover 9 periods with no meaningful multiple — a loss, or earnings so small the ratio says more about the denominator than the price.

Paid per unit of yearly profit. Periods with a loss, or profits too small for the ratio to mean anything, are left out — the line breaks rather than drawing through them. Each point covers the four quarters ending there — a full year, brought up to today.

Dividends paid

$109MQ2 2026-0.9%

1Y: 0.00%2Y: +1.87%

Cash handed to shareholders. A flat line at zero means the company pays none. Each bar sums the four quarters ending there — a full year, brought up to today.

About Marriott Vacations Worldwide Corp

Ticker: VAC
SEC classification: Real Estate Agents & Managers (For Others) (6531)
Listed on: NYSE
Incorporated in: X1
Financial year ends: December 31
Filer size: Large accelerated filer

About this data

Everything above comes from Marriott Vacations Worldwide Corp’s own filings with the SEC, as reported. No estimates, no analyst figures, nothing adjusted.

Not reported by this filer: Gross Profit, R&D Expense, Operating Income, Interest Income, Net Interest Income, Non-interest Income, Non-interest Expense, Deposits, Current Assets, Current Liabilities, Short-term Investments, Receivables, Long-term Debt (noncurrent), Long-term Debt (current), Short-term Borrowings, Borrowings (total), Operating Lease (current), Operating Lease (noncurrent), Finance Lease (current), and Finance Lease (noncurrent). Companies choose which XBRL tags to use, and anything untagged cannot be recovered — so these are blank rather than guessed.