Source: Hilton Grand Vacations's 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 06, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$1.58B
$1.71B
$2.00B
$1.84B
$894.00M
$2.33B
$3.54B
$3.59B
$4.46B
$4.51B
Interest expense
$3.00M
$27.00M
$30.00M
$43.00M
$43.00M
$105.00M
$142.00M
$178.00M
$329.00M
$311.00M
Pre-tax income
$293.00M
$311.00M
$403.00M
$273.00M
-$280.00M
$269.00M
$481.00M
$449.00M
$136.00M
$175.00M
Income tax
$125.00M
-$16.00M
$105.00M
$57.00M
-$79.00M
$93.00M
$129.00M
$136.00M
$76.00M
$76.00M
Net income
$167.62M
$326.78M
$298.12M
$215.70M
-$201.00M
$176.00M
$352.00M
$313.00M
$47.00M
$81.00M
EPS (basic)
$1.70
$3.30
$3.07
$2.43
$-2.36
$1.77
$2.98
$2.84
$0.46
$0.90
EPS (diluted)
$1.70
$3.28
$3.05
$2.42
$-2.36
$1.75
$2.93
$2.80
$0.45
$0.89
Diluted shares
99.00M
99.62M
97.90M
89.29M
85.00M
101.10M
119.60M
111.60M
103.10M
91.50M
Net margin
10.6%
19.1%
14.9%
11.7%
-22.5%
7.5%
9.9%
8.7%
1.1%
1.8%
Balance sheet
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$48.00M
$246.00M
$108.00M
$67.00M
$428.00M
$432.00M
$223.00M
$589.00M
$328.00M
$239.00M
Receivables
—
—
$153.00M
$174.00M
$119.00M
$302.00M
$511.00M
$507.00M
$315.00M
$270.00M
Goodwill
—
—
—
—
$0
$1.38B
$1.42B
$1.42B
$1.99B
$1.99B
Total assets
$2.18B
$2.38B
$2.75B
$3.08B
$3.13B
$8.01B
$8.00B
$8.69B
$11.44B
$11.54B
Long-term debt
$490.00M
$482.00M
$604.00M
$828.00M
$1.16B
$2.91B
$2.65B
$3.05B
$4.60B
$4.54B
Total debt
$490.00M
$482.00M
$604.00M
$828.00M
$1.16B
$2.91B
$2.65B
$3.05B
$4.60B
$4.54B
Total liabilities
$2.01B
$1.87B
$2.14B
$2.51B
$2.76B
$6.02B
$5.85B
$6.57B
$9.55B
$10.10B
Shareholders' equity
$167.00M
$518.00M
$616.00M
$570.00M
$374.00M
$1.99B
$2.15B
$2.12B
$1.75B
$1.29B
Cash flow
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$182.00M
$356.00M
-$164.00M
$143.00M
$79.00M
$168.00M
$747.00M
$312.00M
$309.00M
$300.00M
Capital expenditures
$26.00M
$35.00M
$44.00M
$37.00M
$8.00M
$18.00M
$58.00M
$31.00M
$42.00M
$70.00M
Free cash flow
$156.00M
$321.00M
-$208.00M
$106.00M
$71.00M
$150.00M
$689.00M
$281.00M
$267.00M
$230.00M
Investing cash flow
-$34.00M
-$87.00M
-$57.00M
-$63.00M
-$33.00M
-$1.63B
-$97.00M
-$158.00M
-$1.57B
-$146.00M
Financing cash flow
-$76.00M
-$123.00M
$104.00M
-$108.00M
$328.00M
$1.64B
-$782.00M
$183.00M
$1.16B
-$338.00M
Share buybacks
—
—
$183.00M
$283.00M
$10.00M
$0
$272.00M
$368.00M
$432.00M
$600.00M
Stock-based compensation
$0
$15.00M
$16.00M
$22.00M
$15.00M
$48.00M
$46.00M
$40.00M
$47.00M
$64.00M
Depreciation & amortization
$24.00M
$29.00M
$33.00M
$44.00M
$45.00M
$126.00M
$244.00M
$213.00M
$268.00M
$273.00M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$1.02B
$1.03B
$1.11B
$1.18B
$1.15B
$1.01B
$1.14B
$1.17B
$1.19B
$1.14B
$1.21B
$1.81B
Interest expense
$45.00M
$79.00M
$87.00M
$84.00M
$79.00M
$77.00M
$79.00M
$79.00M
$76.00M
$73.00M
$70.00M
$78.00M
Pre-tax income
$108.00M
-$13.00M
$7.00M
$93.00M
$49.00M
-$6.00M
$43.00M
$45.00M
$93.00M
$74.00M
$23.00M
$414.00M
Income tax
$40.00M
-$11.00M
$3.00M
$61.00M
$23.00M
$6.00M
$15.00M
$15.00M
$40.00M
$6.00M
$8.00M
$117.00M
Net income
$68.00M
-$4.00M
$2.00M
$29.00M
$20.00M
-$17.00M
$25.00M
$25.00M
$48.00M
$66.00M
$12.00M
$291.00M
EPS (basic)
$0.63
$-0.04
$0.02
$0.28
$0.20
$-0.17
$0.26
$0.28
$0.53
$0.81
$0.15
$3.78
EPS (diluted)
$0.62
$-0.04
$0.02
$0.28
$0.19
$-0.17
$0.25
$0.28
$0.53
$0.79
$0.15
$3.70
Diluted shares
-1.00M
105.10M
104.30M
102.00M
-1.30M
95.50M
92.20M
90.10M
-1.70M
83.70M
80.90M
78.60M
Net margin
6.7%
-0.4%
0.2%
2.5%
1.7%
-1.7%
2.2%
2.1%
4.0%
5.8%
1.0%
16.1%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$589.00M
$355.00M
$328.00M
$297.00M
$328.00M
$259.00M
$269.00M
$215.00M
$239.00M
$261.00M
$272.00M
$227.00M
Receivables
$507.00M
$515.00M
$524.00M
$400.00M
$315.00M
$375.00M
$444.00M
$440.00M
$270.00M
$274.00M
$312.00M
$274.00M
Goodwill
$1.42B
$1.94B
$1.93B
$1.96B
$1.99B
$1.99B
$1.99B
$1.99B
$1.99B
$1.99B
$1.99B
$1.99B
Total assets
$8.69B
$11.66B
$11.47B
$11.15B
$11.44B
$11.79B
$11.74B
$11.68B
$11.54B
$11.94B
$12.23B
$11.80B
Long-term debt
$3.05B
$5.14B
$4.88B
$5.04B
$4.60B
$4.49B
$4.57B
$4.72B
$4.54B
$4.76B
$4.88B
$4.88B
Total debt
$3.05B
$5.14B
$4.88B
$5.04B
$4.60B
$4.49B
$4.57B
$4.72B
$4.54B
$4.76B
$4.88B
$4.88B
Total liabilities
$6.57B
$9.50B
$9.39B
$9.17B
$9.55B
$10.06B
$10.10B
$10.14B
$10.10B
$10.59B
$10.98B
$10.34B
Shareholders' equity
$2.12B
$2.00B
$1.92B
$1.84B
$1.75B
$1.58B
$1.49B
$1.39B
$1.29B
$1.20B
$1.10B
$1.31B
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$0
$0
$113.00M
$91.00M
$105.00M
$38.00M
$61.00M
$34.00M
$167.00M
$128.00M
$134.00M
$87.00M
Capital expenditures
$13.00M
$10.00M
$7.00M
$10.00M
$15.00M
$14.00M
$15.00M
$21.00M
$20.00M
$6.00M
$3.00M
$14.00M
Free cash flow
-$13.00M
-$10.00M
$106.00M
$81.00M
$90.00M
$24.00M
$46.00M
$13.00M
$147.00M
$122.00M
$131.00M
$73.00M
Investing cash flow
-$111.00M
-$1.47B
-$9.00M
-$32.00M
-$57.00M
-$32.00M
-$34.00M
-$38.00M
-$42.00M
-$20.00M
-$121.00M
-$38.00M
Financing cash flow
$453.00M
$1.27B
-$171.00M
-$130.00M
$185.00M
-$201.00M
-$12.00M
-$39.00M
-$86.00M
-$122.00M
$7.00M
-$122.00M
Share buybacks
$100.00M
$99.00M
$100.00M
$108.00M
$125.00M
$150.00M
$150.00M
$150.00M
$150.00M
$150.00M
$150.00M
$110.00M
Stock-based compensation
$2.00M
$9.00M
$18.00M
$11.00M
$9.00M
$12.00M
$23.00M
$19.00M
$10.00M
$11.00M
$25.00M
$20.00M
Depreciation & amortization
$57.00M
$62.00M
$68.00M
$68.00M
$70.00M
$67.00M
$59.00M
$67.00M
$80.00M
$71.00M
$71.00M
$70.00M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.