2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.9B | $3.9B | $4.6B | $4.7B | $5B |
Cost of Revenue | $2.2B | $2.4B | $2.7B | $2.9B | $3.1B |
Gross Profit | $729M | $1.5B | $1.9B | $1.8B | $1.9B |
Gross Profit % | 25% | 37% | 42% | 39% | 37% |
R&D Expenses | -$0.12 | $0.033 | $0.13 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$256M | $53M | $391M | $254M | $217M |
Dep. & Amort. | $123M | $146M | $132M | $135M | $146M |
Def. Tax | -$38M | $34M | $87M | -$64M | $38M |
Stock Comp. | $36M | $51M | $39M | $31M | $33M |
Chg. in WC | -$16M | $229M | $141M | -$399M | -$172M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $524M | $342M | $524M | $248M | $197M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $524M | $342M | $524M | $248M | $197M |
Receivables | $2.1B | $2.3B | $2.5B | $2.7B | $2.8B |
Inventory | $759M | $719M | $660M | $634M | $735M |
VAC reported a 7% increase in contract sales for Q4, with first-time buyer sales growing 9% year-over-year, and Hawaii sales achieving double-digit growth.
The company expects to generate $150M to $200M in annualized adjusted EBITDA benefits by the end of 2026 through modernization initiatives, with $15M to $25M expected in 2025.
For 2025, VAC forecasts contract sales growth of 2% to 6%, adjusted EBITDA of $750M to $780M, and adjusted free cash flow of $290M to $350M, excluding one-time modernization costs.
The company plans to invest $90M to $95M in reacquired inventory in 2025 and expects development profit to increase year-over-year, while rental profit may decline due to lower ADR and inventory mix.
VAC continues to focus on expanding its portfolio with new resorts in the U.S. and Asia Pacific, leveraging data analytics for efficiency, and driving growth through first-time buyer acquisitions and modernization efforts.