Hilton Grand Vacations Inc. (FRA:HIE)
Germany · Delayed Price · Currency is EUR 36.20
0.00 (0.00%)
At close: Nov 28, 2025
Hilton Grand Vacations Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 53 | 47 | 313 | 352 | 176 | -201 | Upgrade |
Depreciation & Amortization | 263 | 268 | 213 | 244 | 126 | 45 | Upgrade |
Other Amortization | 44 | 83 | 33 | 52 | 39 | 18 | Upgrade |
Loss (Gain) From Sale of Assets | 5 | 11 | -2 | 3 | 14 | -1 | Upgrade |
Asset Writedown & Restructuring Costs | 2 | 2 | 3 | 17 | 2 | 209 | Upgrade |
Loss (Gain) on Equity Investments | -7 | -2 | 4 | -13 | -8 | -5 | Upgrade |
Stock-Based Compensation | 63 | 47 | 40 | 46 | 48 | 15 | Upgrade |
Other Operating Activities | -4 | -16 | -23 | -38 | 58 | -123 | Upgrade |
Change in Accounts Receivable | -33 | 224 | 10 | -177 | -124 | 56 | Upgrade |
Change in Inventory | -264 | -205 | -103 | 92 | -18 | -127 | Upgrade |
Change in Accounts Payable | 7 | 21 | -86 | 294 | -48 | -56 | Upgrade |
Change in Unearned Revenue | 428 | 23 | 62 | -9 | -174 | 78 | Upgrade |
Change in Other Net Operating Assets | -733 | -571 | -323 | -258 | -44 | 96 | Upgrade |
Operating Cash Flow | 238 | 309 | 312 | 747 | 168 | 79 | Upgrade |
Operating Cash Flow Growth | 16.67% | -0.96% | -58.23% | 344.64% | 112.66% | -44.76% | Upgrade |
Capital Expenditures | -65 | -42 | -31 | -58 | -18 | -8 | Upgrade |
Cash Acquisitions | - | -1,444 | -74 | - | -1,592 | - | Upgrade |
Sale (Purchase) of Intangibles | -96 | -84 | -44 | -39 | -21 | -23 | Upgrade |
Investment in Securities | - | - | - | - | - | -2 | Upgrade |
Other Investing Activities | - | -1 | -9 | - | - | - | Upgrade |
Investing Cash Flow | -161 | -1,571 | -158 | -97 | -1,631 | -33 | Upgrade |
Long-Term Debt Issued | - | 4,607 | 1,626 | 809 | 3,214 | 990 | Upgrade |
Long-Term Debt Repaid | - | -2,943 | -1,067 | -1,303 | -1,513 | -640 | Upgrade |
Net Debt Issued (Repaid) | 531 | 1,664 | 559 | -494 | 1,701 | 350 | Upgrade |
Issuance of Common Stock | 26 | 19 | 17 | 7 | 14 | 3 | Upgrade |
Repurchase of Common Stock | -584 | -453 | -382 | -280 | -6 | -14 | Upgrade |
Other Financing Activities | -40 | -74 | -11 | -15 | -73 | -11 | Upgrade |
Financing Cash Flow | -67 | 1,156 | 183 | -782 | 1,636 | 328 | Upgrade |
Foreign Exchange Rate Adjustments | -8 | -13 | -7 | -8 | -4 | - | Upgrade |
Net Cash Flow | 2 | -119 | 330 | -140 | 169 | 374 | Upgrade |
Free Cash Flow | 173 | 267 | 281 | 689 | 150 | 71 | Upgrade |
Free Cash Flow Growth | 5.49% | -4.98% | -59.22% | 359.33% | 111.27% | -33.02% | Upgrade |
Free Cash Flow Margin | 3.87% | 5.98% | 7.82% | 19.47% | 7.03% | 9.38% | Upgrade |
Free Cash Flow Per Share | 1.83 | 2.59 | 2.52 | 5.76 | 1.48 | 0.83 | Upgrade |
Cash Interest Paid | 354 | 354 | 187 | 175 | 113 | 64 | Upgrade |
Cash Income Tax Paid | 36 | 36 | 187 | 141 | 54 | 54 | Upgrade |
Levered Free Cash Flow | -36.63 | -1,029 | -18.13 | 729 | -951.38 | 2.63 | Upgrade |
Unlevered Free Cash Flow | 115.63 | -906.13 | 60.13 | 765.75 | -924.75 | 11.5 | Upgrade |
Change in Working Capital | -595 | -508 | -440 | -58 | -408 | 47 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.