Pulling SEC filings + quote and writing the call…

MARRIOTT VACATIONS WORLDWIDE Corp
Next earnings Aug 3, 2026 · consensus $1.98 EPS, $1.30B rev
Last earnings +5.0% on 2026-05-05
Timeshare model is breaking: revenue flat, FY25 swung to a $308M loss, OCF collapsed 86%, leverage at 3.9x — value trap.
Revenue $4.67B · FY2025
VAC's FY2025 financials mark a clear inflection from 'mature but profitable' to outright distressed. Revenue grew just 1.0% to $4.67B while net income collapsed from +$218M to -$308M — a $526M earnings swing on essentially flat sales, indicating the deterioration is structural (cost of VOIs, sales reserves, financing receivable provisions) rather than a top-line problem. Diluted EPS of -$8.84 against a $99 share price means the stock looks 'cheap' on P/S (0.7x) only because the E in P/E is negative. The MD&A explicitly flags 'vacation ownership notes receivable reserve' as a reduction of VOI revenue — a polite phrasing for the credit deterioration that has clearly hit timeshare financing as consumers stretch.
The cash picture is worse than the income statement suggests. Operating cash flow cratered 86.3% to just $28M — barely half of the $57M capex bill, meaning free cash flow is negative before the company services $7.76B of liabilities (L/E of 3.90x) or funds the $110M dividend and $61M buybacks. Equity shrank 18.4% and retained earnings nearly halved (-49.1%) in a single year. The 10-K's note that the credit facility and senior-note indentures 'contain restrictions on our ability to pay dividends' and that 'there can be no assurance that we will pay dividends... at any particular rate or at all' is the kind of forward-looking language that precedes a cut — and management is repurchasing shares at $47.94–$55.13 (per the Q4 buyback table) while the stock trades near $99, suggesting either insiders disagree with the public price or buybacks were calibrated to a lower realistic value.
AI-generated analysis, produced by our proprietary engine from SEC filing data.
Investment recommendation produced by TENK/calls (tenkcalls.com), Luxembourg. Completed Jun 25, 2026, 9:35 AM ET. Ratings & methodology: definitions · All recommendations to date: track record · Conflicts: disclosures. Not investment advice.
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Revenue | $3.62B | $4.36B | $4.41B | $4.63B | $4.67B |
| Gross profit | — | — | — | — | — |
| Operating income | — | — | — | — | — |
| Net income | $49.0M | $391M | $254M | $218M | -$308M |
| Diluted EPS | $1.13 | $8.77 | $6.28 | $5.61 | -$8.84 |
| Net margin | 1.4% | 9.0% | 5.8% | 4.7% | -6.6% |
Annual figures from SEC 10-K XBRL filings. Open the filing links below for full statement detail.
Computed from SEC XBRL annual figures + the current quote. EV and ROIC use long-term + current debt where filed; estimates, not investment advice.
Annual meeting vote results; director/officer change disclosed alongside say-on-pay.
Q1 2026 detail: book debt-heavy (L/E ~3.9x) after FY25 loss; cash rebuilt to $406M.
Q1 2026 detail: book debt-heavy (L/E ~3.9x) after FY25 loss; cash rebuilt to $406M.
2026 proxy: board slate, executive comp, and say-on-pay following loss year.
Leadership change announced; Reg FD slide deck furnished to investors.
FY25 swing to net loss, equity -18%, retained earnings cut nearly in half.
FY25 results: revenue +1% but swung to -$308M net loss, EPS -$8.84.
Officer/director transition disclosed with supporting Reg FD exhibit.
Management change announced; Reg FD materials accompanied filing.
Sources: SEC EDGAR (CIK 0001524358, latest 10-Q filed 2026-05-05) · EODHD · Proprietary analysis · as of 6/25/2026, 1:35:40 PM.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.
| 2026-06-16 | Gray Jonice M Director | Award | 315.00 | |
| 2026-06-10 | SHAW WILLIAM JOSEPH Director | Award | 24.00 | |
| 2026-06-10 | QUAZZO STEPHEN R Director | Award | 24.00 | |
| 2026-06-10 | Morgan Dianna Director | Award | 24.00 | |
| 2026-06-10 | Gray Jonice M Director | Award | 118.00 | |
| 2026-06-10 | GALBREATH LIZANNE Director | Award | 88.00 | |
| 2026-06-10 | Avril Matthew E Chief Executive Officer | Award | 27.00 | |
| 2026-06-10 | ANDREWS CHARLES ELLIOTT Director | Award | 97.00 |
Source: EODHD. Yield = trailing-12-month dividends ÷ price.
Dates from 8-K (Item 2.02); beat/miss = reported EPS vs consensus (Finnhub, recent quarters); move = prior close → close on/after.
Disclosed under the STOCK Act
Self-reported periodic transaction reports (STOCK Act). Amounts are disclosed ranges; a trade may be a spouse's. Disclosures lag the trade by up to ~45 days. Source: House Clerk + Senate eFD.
1195 tracked peers · median
Recent news tone vs the market's typical (which skews positive). A soft signal, not a recommendation.