Leverage is elevated, with debt-to-equity climbing to 2.55 in 2026Q3 from 2.14 a year earlier and cash of only $229.0M providing a narrow buffer against $5.4B of total debt.
Marriott Vacations Worldwide Corporation (VAC) balance sheet — 17-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 |
|---|
| Total Current Assets | 4.31B | 3.73B | 4.09B | 3.94B | 4B | 3.85B | 3.91B | 4.15B | 3.84B | 2.1B | 2.06B | 1.97B | 2.26B | 2.23B | 2.21B | 2.4B | 2.86B | 1.96B |
| Cash & Short-Term Investments | 229M | 733M | 197M | 248M | 524M | 342M | 524M | 287M | 231M | 409M | 147.1M | 177.06M | 346.51M | 200M | 103M | 110M | 26M | 32M |
| Cash Only | 229M | 733M | 197M | 248M | 524M | 342M | 524M | 287M | 231M | 409M | 147.1M | 177.06M | 346.51M | 200M | 103M | 110M | 26M | 32M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 3.1B | 2.99B | 2.83B | 2.73B | 2.49B | 2.32B | 150M | 166M | 2.36B | 1.21B | 328.33M | 268.59M | 1.03B | 1.08B | 100M | 104M | 1.35B | 515M |
| Days Sales Outstanding | 164.92 | 217.1 | 207.74 | 210.65 | 195.2 | 218.06 | 18.97 | 14.23 | 290.6 | 201.81 | 66.17 | 53.56 | 215.92 | 225.09 | 22.15 | 23.53 | 312 | 117.78 |
| Inventory | 679M | 0 | 735M | 634M | 660M | 719M | 802M | 897M | 863M | 398M | 712.54M | 669.24M | 772.78M | 870M | 888M | 959M | 1.41B | 1.38B |
| Days Inventory Outstanding | 60.54 | - | 86.21 | 79.55 | 90.19 | 107.69 | 133.67 | 126.51 | 168.63 | 102.45 | 235.48 | 216.14 | 252.97 | 277.97 | 296.81 | 333.05 | 516.93 | 481.88 |
| Other Current Assets | 304M | 0 | 331M | 326M | 330M | 461M | 2.43B | 2.8B | 383M | 82M | 0 | 71.45M | 109.91M | 86M | 68M | 81M | 66M | 34M |
| Total Non-Current Assets | 5.16B | 6.03B | 5.72B | 5.74B | 5.63B | 5.77B | 4.99B | 5.06B | 5.18B | 749M | 331.74M | 429.48M | 274.44M | 397M | 398M | 442M | 784M | 1.08B |
| Property, Plant & Equipment | 936M | 950M | 1.17B | 1.26B | 1.14B | 1.14B | 922M | 860M | 951M | 583M | 202.8M | 288.8M | 147.38M | 254M | 261M | 285M | 310M | 358M |
| Fixed Asset Turnover | 5.59x | 5.30x | 4.25x | 3.75x | 4.09x | 3.42x | 3.13x | 4.95x | 3.12x | 3.74x | 8.93x | 6.34x | 11.78x | 6.89x | 6.31x | 5.66x | 5.11x | 4.46x |
| Goodwill | 2.96B | 2.96B | 3.12B | 3.12B | 3.12B | 3.15B | 2.82B | 2.89B | 2.83B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 665M | 711M | 790M | 854M | 911M | 993M | 952M | 1.03B | 1.11B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 603M | 1.41B | 641M | 513M | 468M | 488M | 297M | 281M | 292M | 166M | 128.94M | 140.68M | 127.07M | 143M | 137M | 157M | 141M | 402M |
| Total Assets | 9.47B | 9.76B | 9.81B | 9.68B | 9.64B | 9.61B | 8.9B | 9.21B | 9.02B | 2.85B | 2.39B | 2.4B | 2.53B | 2.63B | 2.61B | 2.85B | 3.64B | 3.04B |
| Asset Turnover | 0.55x | 0.52x | 0.51x | 0.49x | 0.48x | 0.40x | 0.32x | 0.46x | 0.33x | 0.77x | 0.76x | 0.76x | 0.69x | 0.66x | 0.63x | 0.57x | 0.43x | 0.53x |
| Asset Growth % | -13.84% | -0.52% | 1.32% | 0.43% | 0.27% | 8.04% | -3.43% | 2.17% | 216.98% | 18.97% | -0.35% | -5.17% | -3.85% | 0.73% | -8.19% | -21.86% | 19.96% | - |
| Total Current Liabilities | 1.21B | 210M | 1.3B | 1.29B | 1.32B | 1.26B | 724M | 905M | 1.14B | 446M | 462.92M | 485.28M | 411.94M | 415M | 408M | 349M | 355M | 365M |
| Accounts Payable | 227M | 358M | 343M | 362M | 356M | 265M | 209M | 286M | 301M | 145M | 124.44M | 139.12M | 114.08M | 129M | 113M | 145M | 87M | 81M |
| Days Payables Outstanding | 24.05 | 30.59 | 40.23 | 45.42 | 48.65 | 39.69 | 34.83 | 40.34 | 58.81 | 37.32 | 41.12 | 44.93 | 37.34 | 41.22 | 37.77 | 50.36 | 31.85 | 28.35 |
| Short-Term Debt | 0 | 210M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 1.61B | 0 | 354M | 382M | 344M | 453M | 0 | 0 | 383M | 69M | 95.5M | 78.2M | 38.82M | 19M | 32M | 29M | 104M | 78M |
| Other Current Liabilities | 233M | -358M | 220M | 205M | 251M | 201M | 147M | 187M | 210M | 112M | 95.52M | 104.33M | 93.07M | 82M | 82M | 54M | 72M | 56M |
| Current Ratio | 3.57x | 17.74x | 3.14x | 3.05x | 3.03x | 3.04x | 5.40x | 4.59x | 3.37x | 4.70x | 4.45x | 4.06x | 5.48x | 5.39x | 5.43x | 6.89x | 8.05x | 5.36x |
| Quick Ratio | 3.01x | 17.74x | 2.58x | 2.56x | 2.53x | 2.47x | 4.29x | 3.60x | 2.61x | 3.81x | 2.91x | 2.68x | 3.60x | 3.29x | 3.25x | 4.14x | 4.07x | 1.59x |
| Cash Conversion Cycle | 201.41 | - | 253.72 | 244.77 | 236.74 | 286.06 | 117.8 | 100.4 | 400.41 | 266.94 | 260.52 | 224.77 | 431.55 | 461.84 | 281.19 | 306.23 | 797.08 | 571.32 |
| Total Non-Current Liabilities | 6.14B | 7.55B | 6.07B | 6.01B | 5.82B | 5.36B | 5.49B | 5.28B | 4.62B | 1.36B | 1.02B | 938.17M | 1.04B | 1.01B | 1.07B | 1.36B | 1.38B | 448M |
| Long-Term Debt | 5.2B | 4.97B | 5.03B | 4.96B | 4.94B | 4.4B | 4.26B | 4.09B | 3.8B | 1.09B | 730M | 678.79M | 741.83M | 678M | 678M | 850M | 1.02B | 59M |
| Capital Lease Obligations | 1.53B | 570M | 199M | 189M | 86M | 83M | 146M | 165M | 17M | 7M | 7.22M | 0 | -39M | 0 | 0 | -1M | 0 | 0 |
| Deferred Tax Liabilities | 887M | 231M | 345M | 280M | 331M | 350M | 0 | 0 | 318M | 90M | 149.17M | 109.08M | 78.88M | 60M | 42M | 78M | 0 | 0 |
| Other Non-Current Liabilities | 532M | 1.25B | 496M | 581M | 464M | 73M | 1.09B | 1.02B | 488M | 104M | 38.79M | 72.11M | 179.22M | 251M | 314M | 405M | 361M | 389M |
| Total Liabilities | 7.35B | 7.76B | 7.37B | 7.3B | 7.14B | 6.63B | 6.22B | 6.18B | 5.55B | 1.8B | 1.48B | 1.42B | 1.45B | 1.42B | 1.47B | 1.71B | 1.74B | 813M |
| Total Debt | 5.4B | 5.75B | 5.22B | 5.14B | 5.03B | 4.49B | 4.41B | 4.26B | 3.82B | 1.09B | 737.22M | 678.79M | 703.01M | 678M | 678M | 850M | 1.02B | 59M |
| Net Debt | 5.17B | 5.02B | 5.03B | 4.9B | 4.5B | 4.14B | 3.88B | 3.97B | 3.59B | 686M | 590.12M | 501.73M | 356.5M | 478M | 575M | 740M | 996M | 27M |
| Debt / Equity | 2.55x | 2.89x | 2.14x | 2.16x | 2.01x | 1.50x | 1.64x | 1.41x | 1.10x | 1.05x | 0.81x | 0.70x | 0.65x | 0.56x | 0.60x | 0.75x | 0.54x | 0.03x |
| Debt / EBITDA | 7.68x | 8.18x | 7.54x | 7.13x | 5.41x | 7.37x | - | 6.04x | 10.18x | 3.89x | 3.06x | 2.55x | 3.52x | 3.43x | 5.47x | 4.62x | 5.21x | - |
| Net Debt / EBITDA | 7.35x | 7.14x | 7.26x | 6.78x | 4.85x | 6.81x | - | 5.63x | 9.57x | 2.44x | 2.45x | 1.88x | 1.78x | 2.42x | 4.64x | 4.02x | 5.08x | - |
| Interest Coverage | -0.29x | -0.77x | 2.89x | 3.74x | 5.93x | 1.77x | -1.27x | 2.70x | 2.91x | 25.00x | 23.00x | 6.51x | 4.95x | 3.37x | 1.53x | -3.62x | 3.00x | - |
| Total Equity | 2.12B | 1.99B | 2.44B | 2.38B | 2.5B | 2.99B | 2.68B | 3.03B | 3.47B | 1.04B | 907.82M | 976.27M | 1.08B | 1.21B | 1.14B | 1.13B | 1.9B | 2.22B |
| Equity Growth % | -67.77% | -18.35% | 2.48% | -4.64% | -16.34% | 11.33% | -11.51% | -12.55% | 232.95% | 14.67% | -7.01% | -9.58% | -10.69% | 6.15% | 0.44% | -40.44% | -14.35% | - |
| Book Value per Share | 54.90 | 57.11 | 57.98 | 54.76 | 55.27 | 68.96 | 64.86 | 68.11 | 101.94 | 37.58 | 31.94 | 30.35 | 31.17 | 33.01 | 31.46 | 33.65 | 56.61 | 66.10 |
| Total Shareholders' Equity | 2.12B | 1.99B | 2.44B | 2.38B | 2.5B | 2.98B | 2.65B | 3.02B | 3.46B | 1.04B | 907.82M | 976.27M | 1.08B | 1.21B | 1.14B | 1.13B | 1.9B | 2.22B |
| Common Stock | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 0 | 366K | 364K | 361K | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 532M | 434M | 852M | 742M | 593M | 275M | 272M | 569M | 523M | 529M | 346.34M | 243.78M | 153.73M | 82M | 2M | -2M | 0 | 0 |
| Treasury Stock | -2.41B | -2.43B | -2.38B | -2.33B | -2.05B | -1.36B | -1.33B | -1.25B | -790M | -694M | -606.63M | -429.99M | -229.23M | -26M | 0 | 0 | 0 | 0 |
| Accumulated OCI | -13M | -11M | -8M | 16M | 15M | -16M | -48M | -36M | 6M | 17M | 5.46M | 11.38M | 17.05M | 23M | 21M | 19M | 28M | 20M |
| Minority Interest | 0 | 0 | -1M | 0 | 2M | 10M | 31M | 12M | 5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying VAC stock.
As of 2025, Marriott Vacations Worldwide Corporation (VAC) had total assets of $9.76B including $3.73B in current assets.
Marriott Vacations Worldwide Corporation (VAC) carries total debt of $5.75B, offset by $733.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Marriott Vacations Worldwide Corporation (VAC) has total shareholders' equity (book value) of $1.99B ($57.11 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Marriott Vacations Worldwide Corporation (VAC) reported a current ratio of 17.74x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Leverage with thin liquidity
Metrics are mathematically derived from official filings.
Balance Sheet Drifting Toward Higher Leverage
Based on reported quarterly figures, VAC's total debt rose from $5.2B in 2024Q4 to $5.8B in 2025Q4 while equity held near $2.0B, lifting the debt-to-equity ratio from 2.14 to 2.89 and suggesting the balance sheet has weakened over the period.
The increase in leverage appears driven more by a shrinking equity base after the 2025Q3 peak than by aggressive debt accumulation, which may indicate that accumulated losses are eroding the capital cushion. The partial recovery to 2.55 by 2026Q3 is encouraging but does not yet reverse the broader deterioration, so investors should monitor whether equity stabilizes before judging the trend durable.
Debt Burden Relative to Thin Equity
As reported in the balance sheet data, VAC carried $5.4B of total debt against $2.1B of equity in 2026Q3, a debt-to-equity ratio of 2.55 that leaves limited room for earnings shortfalls before leverage becomes a binding constraint.
With net margin at -6.1% and ROE at -13.9%, the company is servicing a large debt load from a weak earnings base, which suggests refinancing and interest coverage deserve close scrutiny. The securitized nature of much of VAC's financing may partly explain the headline debt level, but the reported figures alone do not confirm the maturity profile or cost of that debt.
Current Ratio Masks Cash Scarcity
Based on VAC's reported figures, cash of $229.0M against a current ratio of 3.57 in 2026Q3 appears adequate on paper, yet cash has ranged only $196.0M to $733.0M across the ten quarters, offering a narrow buffer relative to the company's debt.
The elevated current ratio likely reflects receivables and financing assets rather than liquid cash, so headline liquidity may overstate the company's ability to absorb a shock. The cash position's low and volatile trajectory suggests management has limited surplus liquidity, which warrants further investigation into the timing of debt maturities and receivable collections.
Deferred Revenue Swings Obscure Visibility
According to reported balance sheets, deferred revenue moved from $1.1B in 2026Q1 to $358.0M in 2026Q3 and was reported as zero in 2025Q3, a pattern that makes forward revenue visibility difficult to assess from the balance sheet alone.
The sharp drawdown in deferred revenue after the 2026Q1 peak may reflect recognition of previously sold interests or changes in contract timing rather than weakening sales, and the data does not allow these to be separated. Investors should treat the deferred revenue trend as an unresolved signal rather than evidence of either improving or deteriorating future demand.
Equity Base Hides Ongoing Losses
Based on reported figures, VAC's retained earnings fell from $881.0M in 2025Q1 to $434.0M in 2025Q4 and reached $532.0M in 2026Q3, indicating that losses have repeatedly consumed the earnings accumulated over prior years.
Because retained earnings carry the cumulative effect of losses, the recent negative net income figures suggest the equity base may continue to erode if profitability does not recover, potentially pushing leverage ratios higher still. The reported equity figures alone do not reveal the role of share repurchases or stock-based compensation, so their contribution to the decline cannot be quantified from this data.