Hilton Grand Vacations Inc.
NYSE:HGV
42.85 (USD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 297 | 601 | 678 | 885 | 227 | 252 | 389 | 223 | 425 | 374 | 514 | 432 | 334 | 318 | 400 | 428 | 625 | 733 | 669 | 67 | 113 | 120 | 158 | 108 | 145 | 131 | 85 | 246 | 226 | 191 | 196 | 48 | 7 | 3 | 4 | 4 | -2 |
Short Term Investments
| 0 | 46 | 48 | 42 | 61 | 57 | 51 | 72 | 69 | 66 | 62 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
Cash and Short Term Investments
| 297 | 601 | 678 | 885 | 227 | 252 | 389 | 223 | 425 | 374 | 514 | 432 | 334 | 318 | 400 | 428 | 625 | 733 | 669 | 67 | 113 | 120 | 158 | 108 | 145 | 131 | 85 | 246 | 226 | 191 | 196 | 48 | 7 | 3 | 4 | 4 | 2 |
Net Receivables
| 400 | 3,500 | 3,545 | 343 | 2,262 | 2,263 | 2,257 | 329 | 2,141 | 2,102 | 2,165 | 200 | 2,045 | 1,147 | 1,051 | 56 | 1,121 | 1,127 | 1,280 | 1,330 | 1,276 | 1,281 | 1,257 | 1,273 | 1,254 | 1,227 | 1,191 | 1,183 | 1,159 | 1,157 | 1,132 | 1,148 | 117 | 117 | 97 | 89 | 0 |
Inventory
| 2,243 | 1,929 | 1,805 | 1,400 | 1,308 | 1,280 | 1,300 | 1,159 | 1,145 | 1,241 | 1,215 | 1,240 | 1,461 | 730 | 720 | 702 | 933 | 907 | 885 | 558 | 518 | 536 | 529 | 527 | 582 | 544 | 564 | 509 | 475 | 492 | 507 | 513 | 482 | 430 | 436 | 412 | 0 |
Other Current Assets
| 0 | 0 | 0 | 2,683 | 308 | 336 | 363 | 2,415 | 319 | 292 | 303 | 2,292 | 271 | 1,503 | 146 | 1,195 | 92 | 90 | 90 | 98 | 121 | 101 | 112 | 90 | 95 | 107 | 115 | 69 | 58 | 62 | 78 | 103 | 1,082 | 1,053 | 1,054 | 1,051 | 0 |
Total Current Assets
| 2,940 | 6,030 | 6,028 | 4,905 | 4,105 | 4,131 | 4,309 | 3,992 | 4,030 | 4,009 | 4,238 | 4,025 | 4,111 | 3,698 | 2,317 | 2,362 | 2,771 | 2,857 | 2,924 | 2,040 | 2,028 | 2,038 | 2,056 | 1,980 | 2,048 | 2,009 | 1,955 | 1,989 | 1,918 | 1,902 | 1,913 | 1,812 | 1,688 | 1,603 | 1,591 | 1,556 | 2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 841 | 986 | 1,038 | 819 | 851 | 870 | 868 | 874 | 832 | 861 | 819 | 826 | 898 | 553 | 549 | 553 | 543 | 542 | 535 | 838 | 827 | 736 | 710 | 559 | 538 | 411 | 235 | 238 | 266 | 255 | 254 | 256 | 55 | 112 | 52 | 51 | 0 |
Goodwill
| 1,960 | 1,933 | 1,943 | 1,418 | 1,416 | 1,416 | 1,416 | 1,416 | 1,416 | 1,357 | 1,351 | 1,377 | 820 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,794 | 1,887 | 1,927 | 1,158 | 1,186 | 1,213 | 1,244 | 1,277 | 1,318 | 1,358 | 1,400 | 1,441 | 1,953 | 80 | 80 | 81 | 80 | 79 | 78 | 89 | 87 | 84 | 80 | 81 | 73 | 73 | 73 | 72 | 72 | 71 | 69 | 70 | 71 | 71 | 72 | 74 | 0 |
Goodwill and Intangible Assets
| 3,754 | 3,820 | 3,870 | 2,576 | 2,602 | 2,629 | 2,660 | 2,693 | 2,734 | 2,715 | 2,751 | 2,818 | 2,773 | 80 | 80 | 81 | 80 | 79 | 78 | 89 | 87 | 84 | 80 | 81 | 73 | 73 | 73 | 72 | 72 | 71 | 69 | 70 | 71 | 71 | 72 | 74 | 0 |
Long Term Investments
| 73 | 141 | 143 | 134 | 74 | 72 | 75 | 72 | 69 | 66 | 62 | 59 | 56 | 57 | 53 | 51 | 49 | 48 | 47 | 44 | 44 | 43 | 40 | 38 | 33 | 33 | 37 | 41 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 967 | 972 | 980 | 9 | 657 | 658 | 656 | 659 | 703 | 698 | 691 | 7 | 798 | 0 | 118 | 0 | 209 | 228 | 251 | 0 | 236 | 247 | 261 | 0 | 215 | 230 | 228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | -482 | -395 | 242 | -280 | -209 | -90 | -286 | -322 | -217 | -119 | 273 | -539 | 119 | -3 | 87 | -108 | -119 | -131 | 68 | -184 | -159 | -186 | 95 | -94 | -148 | -163 | 44 | 51 | 59 | 71 | 42 | 45 | 51 | 58 | 43 | -2 |
Total Non-Current Assets
| 5,635 | 5,437 | 5,636 | 3,780 | 3,904 | 4,020 | 4,169 | 4,012 | 4,016 | 4,123 | 4,204 | 3,983 | 3,986 | 809 | 797 | 772 | 773 | 778 | 780 | 1,039 | 1,010 | 951 | 905 | 773 | 765 | 599 | 410 | 395 | 430 | 385 | 394 | 368 | 171 | 234 | 182 | 168 | -2 |
Total Assets
| 11,154 | 11,467 | 11,664 | 8,685 | 8,009 | 8,151 | 8,478 | 8,004 | 8,046 | 8,132 | 8,442 | 8,008 | 8,097 | 4,507 | 3,114 | 3,134 | 3,544 | 3,635 | 3,704 | 3,079 | 3,038 | 2,989 | 2,961 | 2,753 | 2,813 | 2,608 | 2,365 | 2,384 | 2,348 | 2,287 | 2,307 | 2,180 | 1,859 | 1,837 | 1,773 | 1,724 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 1,159 | 1,176 | 144 | 942 | 1,043 | 1,089 | 83 | 978 | 976 | 964 | 63 | 707 | 335 | 260 | 20 | 264 | 237 | 268 | 24 | 343 | 312 | 286 | 51 | 277 | 243 | 244 | 45 | 324 | 265 | 264 | 31 | 221 | 215 | 180 | 13 | 0 |
Short Term Debt
| 0 | 0 | 0 | 40 | 83 | 137 | 209 | 0 | 199 | 13 | 20 | 0 | 7 | 8 | 12 | 0 | 5 | 9 | 14 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 161 | 0 | 0 | 0 | 179 | 0 | 0 | 0 | 123 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 213 | 321 | 382 | 394 | 414 | 438 | 478 | 190 | 361 | 490 | 521 | 349 | 386 | 489 | 450 | 379 | 380 | 384 | 394 | 301 | 277 | 271 | 241 | 196 | 363 | 321 | 418 | 213 | 221 | 228 | 249 | 209 | 215 | 225 | 223 | 199 | 0 |
Other Current Liabilities
| 0 | -97 | -201 | -345 | -1,210 | -1,365 | -1,472 | -262 | -1,315 | -1,119 | -1,110 | -186 | -830 | -460 | -386 | -22 | -388 | -362 | -399 | 154 | -459 | -420 | -392 | 367 | -377 | -338 | -336 | 334 | -426 | -365 | -371 | 223 | -215 | -225 | -223 | 151 | 0 |
Total Current Liabilities
| 213 | 1,383 | 1,357 | 1,151 | 1,356 | 1,481 | 1,567 | 1,197 | 1,339 | 1,466 | 1,485 | 1,022 | 1,093 | 824 | 710 | 631 | 644 | 621 | 662 | 599 | 620 | 583 | 527 | 520 | 700 | 620 | 714 | 552 | 545 | 493 | 513 | 440 | 436 | 440 | 403 | 363 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 6,711 | 6,781 | 4,573 | 3,765 | 3,770 | 3,914 | 3,847 | 3,648 | 3,878 | 4,181 | 4,328 | 4,305 | 3,132 | 1,917 | 1,992 | 2,169 | 2,263 | 2,228 | 1,651 | 1,688 | 1,709 | 1,598 | 1,363 | 1,336 | 1,241 | 1,023 | 1,065 | 1,096 | 1,131 | 1,183 | 1,184 | 1,160 | 1,080 | 1,107 | 1,136 | 0 |
Deferred Revenue Non-Current
| 0 | 321 | 382 | 215 | -5,632 | -5,793 | -6,042 | 190 | -5,666 | -5,695 | -5,982 | -44 | -5,933 | 372 | 450 | 379 | 380 | 384 | 394 | 301 | 277 | 271 | 241 | 196 | 363 | 321 | 418 | 213 | 221 | 228 | 249 | 209 | 215 | 225 | 223 | 199 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 972 | 980 | 631 | 657 | 658 | 656 | 659 | 703 | 698 | 691 | 670 | 798 | 147 | 118 | 137 | 209 | 228 | 251 | 259 | 236 | 247 | 261 | 254 | 215 | 230 | 228 | 249 | 374 | 380 | 385 | 389 | 311 | 301 | 298 | 287 | 0 |
Other Non-Current Liabilities
| 8,954 | 357 | -224 | 224 | 475 | 494 | 530 | 1,157 | 419 | 543 | 568 | 426 | 437 | 527 | 374 | 369 | 383 | 353 | 385 | 413 | 455 | 420 | 392 | 425 | 437 | 394 | 388 | 443 | 426 | 365 | 371 | 260 | 526 | 526 | 521 | 543 | 0 |
Total Non-Current Liabilities
| 8,954 | 8,004 | 8,143 | 5,419 | 4,505 | 4,565 | 4,779 | 4,656 | 4,550 | 4,589 | 4,892 | 4,998 | 5,110 | 3,287 | 2,035 | 2,129 | 2,378 | 2,491 | 2,479 | 1,910 | 1,924 | 1,956 | 1,859 | 1,617 | 1,551 | 1,471 | 1,251 | 1,314 | 1,470 | 1,511 | 1,568 | 1,573 | 1,471 | 1,381 | 1,405 | 1,467 | 0 |
Total Liabilities
| 9,167 | 9,387 | 9,500 | 6,570 | 5,861 | 6,046 | 6,346 | 5,853 | 5,889 | 6,055 | 6,377 | 6,020 | 6,203 | 4,111 | 2,745 | 2,760 | 3,022 | 3,112 | 3,141 | 2,509 | 2,544 | 2,539 | 2,386 | 2,137 | 2,251 | 2,091 | 1,965 | 1,866 | 2,015 | 2,004 | 2,081 | 2,013 | 1,907 | 1,821 | 1,808 | 1,830 | 0 |
Equity: | |||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 16 | 0 | 0 | 0 |
Retained Earnings
| 414 | 456 | 521 | 593 | 588 | 539 | 543 | 529 | 517 | 424 | 408 | 357 | 282 | 183 | 174 | 181 | 335 | 342 | 390 | 390 | 319 | 280 | 404 | 441 | 387 | 346 | 238 | 355 | 172 | 129 | 78 | 28 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 2 | 5 | 15 | 17 | 24 | 24 | 29 | 39 | 32 | 26 | 22 | 0 | 0 | -141 | -135 | 0 | -129 | -122 | -114 | -110 | -104 | -96 | -89 | -83 | -80 | -74 | 0 | -65 | 0 | 0 | 0 | -56 | -48 | -49 | 0 | -44 | -373 |
Other Total Stockholders Equity
| 1,428 | 1,456 | 1,467 | 1,504 | 1,535 | 1,541 | 1,559 | 1,582 | 1,607 | 1,626 | 1,634 | 1,630 | 1,611 | 212 | 194 | 192 | 186 | 180 | 172 | 179 | 174 | 169 | 170 | 174 | 174 | 170 | 161 | 162 | 160 | 153 | 147 | 138 | -48 | 49 | -35 | -106 | 0 |
Total Shareholders Equity
| 1,845 | 1,918 | 2,004 | 2,115 | 2,148 | 2,105 | 2,132 | 2,151 | 2,157 | 2,077 | 2,065 | 1,988 | 1,894 | 396 | 369 | 374 | 522 | 523 | 563 | 570 | 494 | 450 | 575 | 616 | 562 | 517 | 400 | 518 | 333 | 283 | 226 | 167 | -48 | 16 | -35 | -106 | -373 |
Total Equity
| 1,987 | 2,080 | 2,164 | 2,115 | 2,148 | 2,105 | 2,132 | 2,151 | 2,157 | 2,077 | 2,065 | 1,988 | 1,894 | 396 | 369 | 374 | 522 | 523 | 563 | 570 | 494 | 450 | 575 | 616 | 562 | 517 | 400 | 518 | 333 | 283 | 226 | 167 | -48 | 16 | -35 | -106 | -373 |
Total Liabilities & Shareholders Equity
| 11,154 | 11,467 | 11,664 | 8,685 | 8,009 | 8,151 | 8,478 | 8,004 | 8,046 | 8,132 | 8,442 | 8,008 | 8,097 | 4,507 | 3,114 | 3,134 | 3,544 | 3,635 | 3,704 | 3,079 | 3,038 | 2,989 | 2,961 | 2,753 | 2,813 | 2,608 | 2,365 | 2,384 | 2,348 | 2,287 | 2,307 | 2,180 | 1,859 | 1,837 | 1,773 | 1,724 | -373 |