| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net income | 124 | 126 |
| Depreciation and amortization of intangibles | 114 | 76 |
| Amortization of debt discount and issuance costs | 18 | 12 |
| Vacation ownership notes and contracts receivable reserve | 165 | 108 |
| Share-based compensation | 28 | 19 |
| Impairment charges | 31 | 0 |
| Foreign currency remeasurement (gain) loss | 20 | 17 |
| Deferred income taxes | 15 | -4 |
| Accounts and contracts receivable | 13 | -8 |
| Vacation ownership notes receivable originations | -766 | -488 |
| Vacation ownership notes receivable collections | -519 | -341 |
| Inventory | -22 | 1 |
| Other assets | -27 | 49 |
| Accounts payable, advance deposits and accrued liabilities | -72 | -108 |
| Deferred revenue | -12 | 42 |
| Payroll and benefit liabilities | -19 | -46 |
| Deferred compensation liability | 3 | -1 |
| Other liabilities | -6 | -7 |
| Purchase and development of property for future transfer to inventory | 134 | 49 |
| Other, net | -2 | -2 |
| Other dispositions, net | - | 1 |
| Net cash, cash equivalents and restricted cash provided by operating activities | 22 | -40 |
| Capital expenditures for property and equipment (excluding inventory) | 45 | 34 |
| Purchase of company owned life insurance | 14 | 10 |
| Purchase and development of property for future sale | 0 | 0 |
| Other, net | -2 | - |
| Net cash, cash equivalents and restricted cash used in investing activities | -57 | -43 |
| Borrowings from securitization transactions | 927 | 814 |
| Repayment of debt related to securitization transactions | 958 | 761 |
| Proceeds from debt | 1,740 | 805 |
| Repayments of debt | 1,296 | 699 |
| Finance lease payment | 5 | 3 |
| Payment of debt and securitized debt issuance costs | 20 | 12 |
| Repurchase of common stock | 36 | 36 |
| Payment of dividends | 110 | 83 |
| Payment of withholding taxes on vesting of restricted stock units | 6 | 6 |
| Net cash, cash equivalents and restricted cash provided by (used in) financing activities | 236 | 19 |
| Effect of changes in exchange rates on cash, cash equivalents and restricted cash | 4 | 4 |
| Change in cash, cash equivalents and restricted cash | 205 | -60 |
| Cash and cash equivalents at beginning of period | 528 | - |
| Cash and cash equivalents at end of period | 733 | - |
MARRIOTT VACATIONS WORLDWIDE Corp (VAC)
MARRIOTT VACATIONS WORLDWIDE Corp (VAC)