| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net income | 46 | 16 |
| Depreciation and amortization | 193 | 126 |
| Amortization of deferred financing costs, acquisition premiums and other | 57 | 37 |
| Provision for financing receivables losses | 311 | 180 |
| Impairment expense | 2 | 1 |
| Other (gain) loss, net | 7 | 10 |
| Share-based compensation | 54 | 35 |
| Deferred income tax expense | 6 | 6 |
| Equity in earnings from unconsolidated affiliates | 17 | 11 |
| Return on investment in unconsolidated affiliates | 10 | 5 |
| Accounts receivable, net | 117 | 123 |
| Timeshare financing receivables, net | 471 | 224 |
| Inventory | 85 | 63 |
| Purchases and development of real estate for future conversion to inventory | 73 | 61 |
| Other assets | 102 | 222 |
| Accounts payable, accrued expenses and other | -61 | 99 |
| Advanced deposits | 3 | 9 |
| Deferred revenue | 384 | 299 |
| Net cash provided by operating activities | 133 | 99 |
| Acquisitions, net of cash, cash equivalents and restricted cash acquired | 0 | 0 |
| Capital expenditures for property and equipment (excluding inventory) | 50 | 29 |
| Software capitalization costs | 54 | 37 |
| Other | 0 | 0 |
| Net cash used in investing activities | -104 | -66 |
| Proceeds from debt | 2,237 | 1,427 |
| Proceeds from non-recourse debt | 2,755 | 1,690 |
| Repayment of debt | 2,181 | 1,507 |
| Repayment of non-recourse debt | 2,598 | 1,511 |
| Payment of debt issuance costs | 21 | 13 |
| Repurchase and retirement of common stock | 450 | 300 |
| Payment of withholding taxes on vesting of restricted stock units | 9 | 8 |
| Proceeds from employee stock plan purchases | 8 | 8 |
| Proceeds from stock option exercises | 11 | 2 |
| Distributions to noncontrolling interest holder | 0 | - |
| Other | -4 | -1 |
| Net cash (used in) provided by financing activities | -252 | -213 |
| Effect of changes in exchange rates on cash, cash equivalents and restricted cash | 0 | 6 |
| Net decrease in cash, cash equivalents and restricted cash | -223 | -174 |
| Cash and cash equivalents at beginning of period | 766 | - |
| Cash and cash equivalents at end of period | 543 | - |
Hilton Grand Vacations Inc. (HGV)
Hilton Grand Vacations Inc. (HGV)