Marriott Vacations Worldwide Corporation
NYSE:VAC · New York Stock Exchange
+$3.49 today
Vol 0.51M · Avg 0.53M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:VAC · Revenue to Net Income
Key Ratios
Analysis
$4.6B of revenue converted into -$342.0M of net income for the selected period. Gross margin is 28.9% and net margin is -6.4%, showing how much revenue survives after costs and taxes. EPS is $-10.01, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $5.0B +1.3% | $5.0B +5.1% | $4.7B +1.5% | $4.7B +19.7% | $3.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.3B +37.3% | $3.1B +7.0% | $2.9B +8.9% | $2.7B +9.6% | $2.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $760.0M -59.0% | $1.9B +2.0% | $1.8B -8.4% | $2.0B +36.6% | $1.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 15.1% -22.2pp | 37.3% -1.1pp | 38.5% -4.2pp | 42.6% +5.3pp | 37.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.2B +2.0% | $1.2B +6.0% | $1.1B +3.8% | $1.1B +25.1% | $844.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $206.0M -84.3% | $1.3B +6.3% | $1.2B +3.6% | $1.2B +20.0% | $990.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $149.0M +2.1% | $146.0M +8.1% | $135.0M +2.3% | $132.0M -9.6% | $146.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $19.0M -96.9% | $614.0M -9.4% | $678.0M -18.5% | $832.0M +90.4% | $437.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 0.4% -12.0pp | 12.4% -2.0pp | 14.3% -3.5pp | 17.9% +6.6pp | 11.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $554.0M +1.3% | $547.0M -6.8% | $587.0M -26.3% | $797.0M +72.1% | $463.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 11.0% -0.0pp | 11.0% -1.4pp | 12.4% -4.7pp | 17.1% +5.2pp | 11.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $169.0M +4.3% | $162.0M +11.7% | $145.0M +22.9% | $118.0M -28.0% | $164.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$853.0M -253.9% | -$241.0M -27.5% | -$189.0M +12.1% | -$215.0M +36.0% | -$336.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$299.0M -197.7% | $306.0M -23.1% | $398.0M -31.6% | $582.0M +358.3% | $127.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -5.9% -12.1pp | 6.2% -2.3pp | 8.4% -4.1pp | 12.5% +9.2pp | 3.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $8.0M -91.0% | $89.0M -39.0% | $146.0M -23.6% | $191.0M +158.1% | $74.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$308.0M -241.3% | $218.0M -14.2% | $254.0M -35.0% | $391.0M +698.0% | $49.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -6.1% -10.5pp | 4.4% -1.0pp | 5.4% -3.0pp | 8.4% +7.1pp | 1.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$9 -243.3% | $6 -11.5% | $7 -28.1% | $10 +741.7% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$9 -257.4% | $6 -10.7% | $6 -27.4% | $9 +665.5% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $34.9M -1.4% | $35.4M -3.0% | $36.5M -9.7% | $40.4M -5.2% | $42.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $34.9M -17.1% | $42.1M -3.2% | $43.5M -3.8% | $45.2M +4.4% | $43.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
The Cheesecake Factory Incorporated
NASDAQ:CAKE
$3.89B
Steven Madden, Ltd.
NASDAQ:SHOO
$3.28B
PENN Entertainment, Inc.
NASDAQ:PENN
$2.82B
OneSpaWorld Holdings Limited
NASDAQ:OSW
$2.77B
Sonic Automotive, Inc.
NYSE:SAH
$2.70B
Six Flags Entertainment Corporation
NYSE:FUN
$2.59B
Monarch Casino & Resort, Inc.
NASDAQ:MCRI
$2.30B
Hanesbrands Inc.
HBI
$2.29B
Driven Brands Holdings Inc.
NASDAQ:DRVN
$2.09B
Sharplink, Inc.
NASDAQ:SBET
$1.05B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does VAC generate?
Marriott Vacations Worldwide Corporation (VAC) reported $5.03B of revenue in fiscal 2025.
Is VAC profitable?
Marriott Vacations Worldwide Corporation (VAC) reported -$308,000,000.00 of net income, with a net margin of -6.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.