Earnings release
Page 1
1 Exhibit 99.1 Investor Contact: Mark Melnyk 407-613-3327 mark.melnyk@hgv.com Media Contact: Lauren George 407-613-8431 lauren.george@hgv.com FOR IMMEDIATE RELEASE Hilton Grand Vacations Reports Third Quarter 2025 Results ORLANDO, Fla. (Oct. 30, 2025) – Hilton Grand Vacations Inc. (NYSE: HGV) (“HGV” or “the Company”) today reports its third quarter 2025 results. Third Quarter of 2025 highlights 1 • Total contract sales were $907 million, an increase of 16.7% compared to the third quarter of 2024. • Total revenues were $1.300 billion. ◦ Total revenues were affected by a net deferral of $99 million. • Net income attributable to stockholders was $25 million and diluted EPS was $0.28. ◦ Adjusted net income attributable to stockholders was $54 million and adjusted diluted EPS was $0.60. ◦ Net income and Adjusted Net Income attributable to stockholders were affected by a net deferral of $57 million, or $(0.63) per share. • Adjusted EBITDA attributable to stockholders was $245 million. ◦ Adjusted EBITDA attributable to stockholders was affected by a net deferral of $57 million. • During the third quarter, the Company repurchased 3.3 million shares of common stock for $150 million. ◦ From Oct. 1 through Oct. 23, 2025, the Company repurchased approximately 1.1 million shares for $47 million and currently has $531 million of remaining availability under the 2025 Repurchase Plan. • The Company is reiterating its prior guidance for the full year 2025 Adjusted EBITDA, excluding deferrals and recognitions, of $1.125 billion to $1.165 billion. “We delivered broad-based operational and financial performance across key channels and geographies in the third quarter, reflecting the strength of our brand and our business model,” said Mark Wang, CEO of Hilton Grand Vacations. “Our team’s execution against our strategic initiatives, coupled with the investments we’ve made throughout the year, will continue to support strong long-term cash flow generation and enable meaningful returns to shareholders.” 1. The Company’s current period results and prior year results include impacts related to deferrals of revenues and direct expenses related to the Sales of V acation Ownership Intervals or V acation Ownership Interests (“VOIs”) under construction that are recognized when construction is complete. These impacts are reflected in the sub-bullets.
Page 2
2 Overview On Jan. 17, 2024, HGV completed the acquisition of Bluegreen Vacations Holding Corporation (“Bluegreen” or “Bluegreen Vacations”). For the quarter ended Sept. 30, 2025, diluted EPS was $0.28 compared to $0.28 for the quarter ended Sept. 30, 2024. Net income attributable to stockholders and Adjusted EBITDA attributable to stockholders were $25 million and $245 million, respectively, for the quarter ended Sept. 30, 2025, compared to net income attributable to stockholders and Adjusted EBITDA attributable to stockholders of $29 million and $303 million, respectively, for the quarter ended Sept. 30, 2024. Total revenues for the quarter ended Sept. 30, 2025, were $1.300 billion compared to $1.306 billion for the quarter ended Sept. 30, 2024. Net income attributable to stockholders and Adjusted EBITDA attributable to stockholders for the quarter ended Sept. 30, 2025, included a net deferral of $57 million relating to projects under construction in Hawaii and Japan during the period. Net income attributable to stockholders and Adjusted EBITDA attributable to stockholders for the quarter ended Sept. 30, 2024, included a net recognition of $27 million relating to the completion of projects under construction in Hawaii during the period. During the first quarter of 2025, the Company renamed the line item “Sales, marketing, brand and other fees,” as previously shown on the condensed consolidated statements of income, and used elsewhere within the filing, to “Fee-for- service commissions, package sales and other,” to better align with the underlying activity. This change did not result in any reclassification of revenues and had no impact on the Company's consolidated results for any of the periods presented. Consolidated Segment Highlights – Third Quarter of 2025 Real Estate Sales and Financing For the quarter ended Sept. 30, 2025, Real Estate Sales and Financing segment revenues were $789 million, a decrease of $25 million compared to the quarter ended Sept. 30, 2024. Real Estate Sales and Financing segment Adjusted EBITDA and Adjusted EBITDA profit margin were $184 million and 23.3%, respectively, for the quarter ended Sept. 30, 2025, compared to $233 million and 28.6%, respectively, for the quarter ended Sept. 30, 2024. Real Estate Sales and Financing segment revenues in the third quarter of 2025 decreased primarily due to a $77 million decrease in Sales of VOI, net, driven by net deferrals in 2025 versus net recognitions in 2024, partially offset by a $23 million increase in financing revenue and a $29 million increase in fee-for-service commissions, package sales, and other fees. Real Estate Sales and Financing segment Adjusted EBITDA reflects a net deferral of $57 million due to the deferral of sales and related expenses of VOIs under construction for the quarter ended Sept. 30, 2025, compared to $27 million net recognition of sales and related expenses for the quarter ended Sept. 30, 2024. The net deferral in 2025 decreased reported Adjusted EBITDA attributable to stockholders, while the net recognition in 2024 increased reported Adjusted EBITDA attributable to stockholders. Contract sales for the quarter ended Sept. 30, 2025, increased $130 million to $907 million compared to the quarter ended Sept. 30, 2024. For the quarter ended Sept. 30, 2025, tours increased by 1.9% and VPG increased by 14.7% compared to the quarter ended Sept. 30, 2024. For the quarter ended Sept. 30, 2025, fee-for-service contract sales represented 17.2% of contract sales compared to 17.9% for the quarter ended Sept. 30, 2024. Financing revenues for the quarter ended Sept. 30, 2025, increased by $23 million compared to the quarter ended Sept. 30, 2024. This was driven primarily by an increase in the average balance of the originated portfolio and a reduction in the premium amortization of acquired timeshare financing receivables as of Sept. 30, 2025, compared to Sept. 30, 2024. Resort Operations and Club Management For the quarter ended Sept. 30, 2025, Resort Operations and Club Management segment revenue was $406 million, an increase of $23 million compared to the quarter ended Sept. 30, 2024. Resort Operations and Club Management segment Adjusted EBITDA and Adjusted EBITDA profit margin were $159 million and 39.2%, respectively, for the quarter ended Sept. 30, 2025, compared to $156 million and 40.7%, respectively, for the quarter ended Sept. 30, 2024, and remained consistent when compared to the same period in 2024. Inventory The estimated value of the Company’s total contract sales pipeline is $14.1 billion at current pricing. The total pipeline includes $10.7 billion of sales relating to inventory that is currently available for sale. The remaining $3.4 billion of sales is related to inventory that will be made available for sale in the future at planned projects.
Page 3
3 Owned inventory represents 91.2% of the Company’s total pipeline. Approximately 77.1% of the owned inventory pipeline is currently available for sale. Fee-for-service inventory represents 8.8% of the Company’s total pipeline. Approximately 64.6% of the fee-for-service inventory pipeline is currently available for sale. Balance Sheet and Liquidity Total cash and cash equivalents were $215 million and total restricted cash was $328 million as of Sept. 30, 2025. As of Sept. 30, 2025, the Company had $4.7 billion of corporate debt, net outstanding with a weighted average interest rate of 5.980% and $2.5 billion of non-recourse debt, net outstanding with a weighted average interest rate of 5.096%. As of Sept. 30, 2025, the Company’s liquidity position consisted of $215 million of unrestricted cash and $632 million remaining borrowing capacity under the revolver facility. As of Sept. 30, 2025, HGV has $300 million remaining borrowing capacity under the Timeshare Facility. As of Sept. 30, 2025, the Company had $1.1 billion of notes that were current on payments but not securitized. Of that figure, approximately $586 million could be monetized through either warehouse borrowing or securitization while another $358 million of mortgage notes anticipate being eligible following certain customary milestones such as first payment, deeding and recording. Free cash flow was $(4) million for the quarter ended Sept. 30, 2025, compared to $59 million for the same period in the prior year. Adjusted free cash flow was $23 million for the quarter ended Sept. 30, 2025, compared to $(42) million for the same period in the prior year. Adjusted free cash flow for the quarter ended Sept. 30, 2025, and 2024 includes add-backs of $49 million and $61 million, respectively for acquisition and integration related costs. As of Sept. 30, 2025, the Company’s total net leverage on a trailing 12-month basis, inclusive of all anticipated cost synergies, was approximately 4.0x. Financing Business Optimization In light of HGV’s recent capital markets consolidation and strong track record of execution in securitization markets, the Company intends to take advantage of its significant excess liquidity position by optimizing its securitization strategy through increased use of non-recourse credit markets, generating incremental cash flow that can be deployed for additional capital returns and business reinvestment.
Page 4
4 Total Construction Deferrals and/or Recognitions Included in Results Reported Under Accounting Standards Codification Topic 606 (“ASC 606”) The Company’s Adjusted EBITDA as reported under ASC 606 includes construction-related recognitions and deferrals of revenues and related expenses as detailed in Table T-1 below. Under ASC 606, the Company defers revenues and related expenses pertaining to sales at projects that occur during periods when that project is under construction until the period when construction is completed. T-1 NET CONSTRUCTION DEFERRAL ACTIVITY (in millions) 2025 NET CONSTRUCTION DEFERRAL ACTIVITY First Quarter Second Quarter Third Quarter Fourth Quarter Full Year Sales of VOIs (deferrals) recognitions $ (126) $ (82) $ (99) $ — $ (307) Cost of VOI sales (deferrals) recognitions(1) (37) (23) (26) — (86) Sales and marketing expense (deferrals) recognitions (21) (14) (16) — (51) Net construction (deferrals) recognitions(2) $ (68) $ (45) $ (57) $ — $ (170) Net (loss) income attributable to stockholders $ (17) $ 25 $ 25 $ — $ 33 Net income attributable to noncontrolling interest 5 3 5 — 13 Net (loss) income (12) 28 30 — 46 Interest expense 77 79 79 — 235 Income tax expense 6 15 15 — 36 Depreciation and amortization 67 59 67 — 193 Interest expense and depreciation and amortization included in equity in earnings from unconsolidated affiliates — 1 — — 1 EBITDA 138 182 191 — 511 Other (gain) loss, net (6) (4) 3 — (7) Share-based compensation expense 12 23 19 — 54 Acquisition and integration-related expense 28 26 24 — 78 Impairment expense — 1 1 — 2 Other adjustment items(3) 13 10 11 — 34 Adjusted EBITDA 185 238 249 — 672 Adjusted EBITDA attributable to noncontrolling interest 5 5 4 — 14 Adjusted EBITDA attributable to stockholders $ 180 $ 233 $ 245 $ — $ 658
Page 5
5 T-1 NET CONSTRUCTION DEFERRAL ACTIVITY (CONTINUED, in millions) 2024 NET CONSTRUCTION DEFERRAL ACTIVITY First Quarter Second Quarter Third Quarter Fourth Quarter Full Year Sales of VOIs recognitions (deferrals) $ 2 $ (13) $ 49 $ (90) $ (52) Cost of VOI sales (deferrals) recognitions(1) (1) (4) 15 (28) (18) Sales and marketing expense (deferrals) recognitions — (1) 7 (13) (7) Net construction recognitions (deferrals)(2) $ 3 $ (8) $ 27 $ (49) $ (27) Net (loss) income attributable to stockholders $ (4) $ 2 $ 29 $ 20 $ 47 Net income attributable to noncontrolling interest 2 2 3 6 13 Net (loss) income (2) 4 32 26 60 Interest expense 79 87 84 79 329 Income tax (benefit) expense (11) 3 61 23 76 Depreciation and amortization 62 68 68 70 268 Interest expense and depreciation and amortization included in equity in earnings from unconsolidated affiliates 1 2 (1) — 2 EBITDA 129 164 244 198 735 Other loss (gain), net 5 3 (9) 12 11 Share-based compensation expense 9 18 11 9 47 Acquisition and integration-related expense 109 48 36 44 237 Impairment expense 2 — — — 2 Other adjustment items(3) 22 33 25 (18) 62 Adjusted EBITDA 276 266 307 245 1,094 Adjusted EBITDA attributable to noncontrolling interest 3 4 4 5 16 Adjusted EBITDA attributable to stockholders $ 273 $ 262 $ 303 $ 240 $ 1,078 (1) Includes anticipated Costs of VOI sales related to inventory associated with Sales of VOIs under construction that will be acquired once construction is complete. (2) The table represents deferrals and recognitions of Sales of VOIs revenue and direct costs for properties under construction. (3) Includes costs associated with restructuring, one-time charges and other non-cash items. This amount also includes the amortization of premiums resulting from purchase accounting.
Page 6
6 Conference Call Hilton Grand Vacations will host a conference call on Oct. 30, 2025, at 11 a.m. (ET) to discuss third quarter results. To access the live teleconference, please dial 1-877-407-0784 in the U.S./Canada (or +1-201-689-8560 internationally) approximately 15 minutes prior to the teleconference’s start time. A live webcast will also be available by logging onto the HGV Investor Relations website at https://investors.hgv.com. In the event of audio difficulties during the call on the toll-free number, participants are advised that accessing the call using the +1-201-689-8560 dial-in number may bypass the source of audio difficulties. A replay will be available within 24 hours after the teleconference’s completion through Nov. 13, 2025. To access the replay, please dial 1-844-512-2921 in the U.S. (+1-412-317-6671 internationally) using ID# 13751068. A webcast replay and transcript will also be available within 24 hours after the live event at https://investors.hgv.com. Forward Looking Statements This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements convey management’s expectations as to the future of HGV , and are based on management’s beliefs, expectations, assumptions and such plans, estimates, projections and other information available to management at the time HGV makes such statements. Forward-looking statements include all statements that are not historical facts, and may be identified by terminology such as the words “outlook,” “believe,” “expect,” “potential,” “goal,” “continues,” “may,” “will,” “should,” “could,” “would,” “seeks,” “approximately,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” “future,” “guidance,” “target,” or the negative version of these words or other comparable words, although not all forward-looking statements may contain such words. The forward-looking statements contained in this press release include statements related to HGV’s revenues, earnings, taxes, cash flow and related financial and operating measures, and expectations with respect to future operating, financial and business performance and other anticipated future events and expectations that are not historical facts. HGV cautions you that our forward-looking statements involve known and unknown risks, uncertainties and other factors, including those that are beyond HGV’s control, which may cause the actual results, performance or achievements to be materially different from the future results. Any one or more of these risks or uncertainties, could adversely impact HGV’s operations, revenue, operating profits and margins, key business operational metrics, financial condition or credit rating. For a more detailed discussion of these factors, see the information under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in HGV’s most recent Annual Report on Form 10-K, which may be supplemented and updated by the risk factors in HGV’s quarterly reports, current reports and other filings HGV makes with the SEC. HGV’s forward-looking statements speak only as of the date of this communication or as of the date they are made. HGV disclaims any intent or obligation to update any “forward-looking statement” made in this communication to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time. Non-GAAP Financial Measures The Company refers to certain non-GAAP financial measures in this press release, including Adjusted Net Income or Loss, Adjusted Net Income or Loss Attributable to Stockholders, Adjusted Diluted EPS, EBITDA, Adjusted EBITDA, Adjusted EBITDA Attributable to Stockholders, EBITDA profit margin, Adjusted EBITDA profit margin, Free Cash Flow and Adjusted Free Cash Flow, profits and profit margins for HGV’s key activities - real estate, financing, resort and club management, and rental and ancillary services. Please see the tables in this press release and “Definitions” for additional information and reconciliations of such non-GAAP financial measures. The Company believes these additional measures are also important in helping investors understand the performance and efficiency with which we are able to convert revenues for each of these key activities into operating profit, both in dollars and as margins, and are frequently used by securities analysts, investors and other interested parties as one of common performance measures to compare results or estimate valuations across companies in our industry. The Company refers to Adjusted EBITDA guidance excluding deferrals and recognitions, which does not take into account any future deferrals of revenues and direct expenses related to the sales of VOIs under construction that are recognized, only on a non-GAAP basis, as the quantification of reconciling items to the most directly comparable U.S. GAAP financial measure is not readily available without unreasonable effort due to uncertainties associated with the timing and amount of such items. These items may create a material difference between the non-GAAP and comparable U.S. GAAP results.
Page 7
7 About Hilton Grand Vacations Inc. Hilton Grand Vacations Inc. (NYSE:HGV) is recognized as a leading global timeshare company and is the exclusive vacation ownership partner of Hilton. With headquarters in Orlando, Florida, Hilton Grand Vacations develops, markets, and operates a system of brand-name, high-quality vacation ownership resorts in select vacation destinations. Hilton Grand Vacations has a reputation for delivering a consistently exceptional standard of service, and unforgettable vacation experiences for guests and more than 720,000 Club Members. Membership with the Company provides best-in-class programs, exclusive services and maximum flexibility for our Members around the world. For more information, visit www.corporate.hgv.com. Follow us on Instagram, Facebook, LinkedIn, X (formerly Twitter), Pinterest and YouTube. HILTON GRAND V ACATIONS INC. DEFINITIONS EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders EBITDA, presented herein, is a financial measure that is not recognized under U.S. GAAP that reflects net income (loss), before interest expense (excluding non-recourse debt), a provision for income taxes and depreciation and amortization. Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude certain items, including, but not limited to, gains, losses and expenses in connection with: (i) other gains, including asset dispositions and foreign currency transactions; (ii) debt restructurings/retirements; (iii) non-cash impairment losses; (iv) share-based and other compensation expenses; and (v) other items, including but not limited to costs associated with acquisitions, restructuring, amortization of premiums and discounts resulting from purchase accounting, and other non-cash and one-time charges. Adjusted EBITDA Attributable to Stockholders is calculated as Adjusted EBITDA, as previously defined, excluding amounts attributable to the noncontrolling interest in Bluegreen/Big Cedar Vacations in which HGV owns a 51% interest (“Big Cedar”). EBITDA profit margin, presented herein, represents EBITDA, as previously defined, divided by total revenues. Adjusted EBITDA profit margin, presented herein, represents Adjusted EBITDA, as previously defined, divided by total revenues. EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders are not recognized terms under U.S. GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in accordance with U.S. GAAP. In addition, our definitions of EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders may not be comparable to similarly titled measures of other companies. HGV believes that EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders provide useful information to investors about us and our financial condition and results of operations for the following reasons: (i) EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders are among the measures used by our management team to evaluate our operating performance and make day-to-day operating decisions; and (ii) EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in our industry. EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders have limitations as analytical tools and should not be considered either in isolation or as a substitute for net income (loss), cash flow or other methods of analyzing our results as reported under U.S. GAAP. Some of these limitations are: • EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders do not reflect changes in, or cash requirements for, our working capital needs; • EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders do not reflect our interest expense (excluding interest expense on non-recourse debt), or the cash requirements necessary to service interest or principal payments on our indebtedness; • EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders do not reflect our tax expense or the cash requirements to pay our taxes; • EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders do not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments; • EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders do not reflect the effect on earnings or changes resulting from matters that we consider not to be indicative of our future operations; • EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders do not reflect any cash requirements for future replacements of assets that are being depreciated and amortized; and
Page 8
8 • EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders may be calculated differently from other companies in our industry limiting their usefulness as comparative measures. Because of these limitations, EBITDA, Adjusted EBITDA and Adjusted EBITDA Attributable to Stockholders should not be considered as discretionary cash available to us to reinvest in the growth of our business or as measures of cash that will be available to us to meet our obligations. Adjusted Net Income, Adjusted Net Income Attributable to Stockholders and Adjusted Diluted EPS Attributable to Stockholders Adjusted Net Income, presented herein, is calculated as net income (loss) further adjusted to exclude certain items, including, but not limited to, gains, losses and expenses in connection with costs associated with acquisitions, restructuring, amortization of premiums and discounts resulting from purchase accounting, and other non-cash and one-time charges. Adjusted Net Income Attributable to Stockholders, presented herein, is calculated as Adjusted Net Income, as defined above, excluding amounts attributable to the noncontrolling interest in Big Cedar. Adjusted Diluted EPS, presented herein, is calculated as Adjusted Net Income Attributable to Stockholders, as defined above, divided by diluted weighted average shares outstanding. Adjusted Net Income, Adjusted Net Income Attributable to Stockholders and Adjusted Diluted EPS are not recognized terms under U.S. GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in accordance with U.S. GAAP. In addition, our definition may not be comparable to similarly titled measures of other companies. Adjusted Net Income, Adjusted Net Income Attributable to Stockholders and Adjusted Diluted EPS are useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods. Free Cash Flow and Adjusted Free Cash Flow Free Cash Flow represents cash from operating activities less non-inventory capital spending. Adjusted Free Cash Flow represents free cash flow further adjusted for net non-recourse debt activities and other one-time adjustment items including, but not limited to, costs associated with acquisitions. We consider Free Cash Flow and Adjusted Free Cash Flow to be liquidity measures not recognized under U.S. GAAP that provide useful information to both management and investors about the amount of cash generated by operating activities that can be used for investing and financing activities, including strategic opportunities and debt service. We do not believe these non-GAAP measures to be a representation of how we will use excess cash. Non-GAAP Measures within Our Segments Sales revenue represents sales of VOIs, net, and Fee-for-service commissions earned from the sale of fee-for-service VOIs. Fee-for-service commissions represents Fee-for-service commissions, package sales and other fees, which corresponds to the applicable line item from our condensed consolidated statements of income, adjusted by package sales and other fees earned primarily from discounted marketing related packages which encompass a sales tour to prospective owners. Real estate expense represents costs of VOI sales and Sales and marketing expense, net. Sales and marketing expense, net represents sales and marketing expense, which corresponds to the applicable line item from our condensed consolidated statements of income, adjusted by package sales and other fees earned primarily from discounted marketing related packages which encompass a sales tour to prospective owners. Both fee-for-service commissions and sales and marketing expense, net, represent non-GAAP measures. We present these items net because it provides a meaningful measure of our underlying real estate profit related to our primary real estate activities which focus on the sales and costs associated with our VOIs. Real estate profit represents sales revenue less real estate expense. Real estate margin is calculated as a percentage by dividing real estate profit by sales revenue. We consider real estate profit margin to be an important non-GAAP operating measure because it measures the efficiency of our sales and marketing spending, management of inventory costs, and initiatives intended to improve profitability. Financing profit represents financing revenue, net of financing expense, both of which correspond to the applicable line items from our condensed consolidated statements of income. Financing profit margin is calculated as a percentage by dividing financing profit by financing revenue. We consider this to be an important non-GAAP operating measure because it measures the efficiency and profitability of our financing business in connection with our VOI sales. Resort and club management profit represents resort and club management revenue, net of resort and club management expense, both of which correspond to the applicable line items from our condensed consolidated statements of income.
Page 9
9 Resort and club management profit margin is calculated as a percentage by dividing resort and club management profit by resort and club management revenue. We consider this to be an important non-GAAP operating measure because it measures the efficiency and profitability of our resort and club management business that support our VOI sales business. Rental and ancillary services profit represents rental and ancillary services revenues, net of rental and ancillary services expenses, both of which correspond to the applicable line items from our condensed consolidated statements of income. Rental and ancillary services profit margin is calculated as a percentage by dividing rental and ancillary services profit by rental and ancillary services revenue. We consider this to be an important non-GAAP operating measure because it measures our ability to convert available inventory and unoccupied rooms into revenue and profit by transient rentals, as well as profitability of other services, such as food and beverage, retail, spa offerings and other guest services. Real Estate Metrics Contract sales represents the total amount of VOI products (fee-for-service, just-in-time, developed, and points-based) under purchase agreements signed during the period where we have received a down payment of at least 10% of the contract price. Contract sales differ from revenues from the Sales of VOIs, net that we report in our condensed consolidated statements of income due to the requirements for revenue recognition, as well as adjustments for incentives. While we do not record the purchase price of sales of VOI products developed by fee-for-service partners as revenue in our condensed consolidated financial statements, rather recording the commission earned as revenue in accordance with U.S. GAAP, we believe contract sales to be an important operational metric, reflective of the overall volume and pace of sales in our business and believe it provides meaningful comparability of HGV’s results the results of our competitors which may source their VOI products differently. HGV believes that the presentation of contract sales on a combined basis (fee-for- service, just-in-time, developed, and points-based) is most appropriate for the purpose of the operating metric; additional information regarding the split of contract sales, is included in Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations in our most recent Quarterly Report on form 10-Q for the period ended Sept. 30, 2025. Developed Inventory refers to VOI inventory that is sourced from projects developed by HGV . Fee-for-Service Inventory refers to VOI inventory HGV sells and manages on behalf of third-party developers. Just-in-Time Inventory refers to VOI inventory primarily sourced in transactions that are designed to closely correlate the timing of the acquisition with HGV’s sale of that inventory to purchasers. Points-Based Inventory refers to VOI sales that are backed by physical real estate that is or will be contributed to a trust. Net Owner Growth (“NOG”) represents the year-over-year change in membership. Tour flow represents the number of sales presentations given at HGV’s sales centers during the period. Volume per guest (“VPG”) represents the sales attributable to tours at HGV’s sales locations and is calculated by dividing contract sales, excluding telesales, by tour flow. HGV considers VPG to be an important operating measure because it measures the effectiveness of HGV’s sales process, combining the average transaction price with closing rate.
Page 10
10 HILTON GRAND V ACATIONS INC. FINANCIAL TABLES CONDENSED CONSOLIDATED BALANCE SHEETS T-2 CONDENSED CONSOLIDATED STATEMENTS OF INCOME T-3 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS T-4 FREE CASH FLOW RECONCILIATION T-5 SEGMENT REVENUE RECONCILIATION T-6 SEGMENT ADJUSTED EBITDA AND ADJUSTED EBITDA ATTRIBUTABLE TO STOCKHOLDERS TO NET INCOME ATTRIBUTABLE TO STOCKHOLDERS T-7 REAL ESTATE SALES PROFIT DETAIL SCHEDULE T-8 CONTRACT SALES MIX BY TYPE SCHEDULE T-9 FINANCING PROFIT DETAIL SCHEDULE T-10 RESORT AND CLUB PROFIT DETAIL SCHEDULE T-11 RENTAL AND ANCILLARY PROFIT DETAIL SCHEDULE T-12 REAL ESTATE SALES AND FINANCING SEGMENT ADJUSTED EBITDA T-13 RESORT AND CLUB MANAGEMENT SEGMENT ADJUSTED EBITDA T-14 ADJUSTED NET INCOME ATTRIBUTABLE TO STOCKHOLDERS AND ADJUSTED DILUTED EARNINGS PER SHARE (Non-GAAP) T-15 RECONCILIATION OF NON-GAAP PROFIT MEASURES TO GAAP MEASURE T-16
Page 11
11 T-2 HILTON GRAND V ACATIONS INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except share and per share data) September 30, 2025 December 31, 2024 (unaudited) ASSETS Cash and cash equivalents $ 215 $ 328 Restricted cash 328 438 Accounts receivable, net 440 315 Timeshare financing receivables, net 3,059 3,006 Inventory 2,454 2,244 Property and equipment, net 854 792 Operating lease right-of-use assets, net 74 84 Investments in unconsolidated affiliates 79 73 Goodwill 1,985 1,985 Intangible assets, net 1,726 1,787 Other assets 466 390 TOTAL ASSETS $ 11,680 $ 11,442 LIABILITIES AND EQUITY Accounts payable, accrued expenses and other $ 1,067 $ 1,125 Advanced deposits 228 226 Debt, net 4,719 4,601 Non-recourse debt, net 2,472 2,318 Operating lease liabilities 91 100 Deferred revenues 635 252 Deferred income tax liabilities 927 925 Total liabilities 10,139 9,547 Equity: Preferred stock, $0.01 par value; 300,000,000 authorized shares, none issued or outstanding as of September 30, 2025 and December 31, 2024 — — Common stock, $0.01 par value; 3,000,000,000 authorized shares, 86,635,596 shares issued and outstanding as of September 30, 2025, and 96,720,179 shares issued and outstanding as of December 31, 2024 1 1 Additional paid-in capital 1,308 1,399 Accumulated retained earnings 88 352 Accumulated other comprehensive loss (12) — Total stockholders' equity 1,385 1,752 Noncontrolling interest 156 143 Total equity 1,541 1,895 TOTAL LIABILITIES AND EQUITY $ 11,680 $ 11,442
Page 12
12 T-3 HILTON GRAND V ACATIONS INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (in millions, except per share data) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Revenues Sales of VOIs, net $ 473 $ 550 $ 1,320 $ 1,459 Fee-for-service commissions, package sales and other fees 188 159 495 471 Financing 128 105 379 311 Resort and club management 193 179 559 516 Rental and ancillary services 186 183 568 559 Cost reimbursements 132 130 393 381 Total revenues 1,300 1,306 3,714 3,697 Expenses Cost of VOI sales 43 75 106 188 Sales and marketing 497 467 1,401 1,321 Financing 53 45 162 128 Resort and club management 58 50 168 152 Rental and ancillary services 190 178 599 539 General and administrative 58 44 162 147 Acquisition and integration-related expense 24 36 78 193 Depreciation and amortization 67 68 193 198 License fee expense 56 49 157 124 Impairment expense 1 — 2 2 Cost reimbursements 132 130 393 381 Total operating expenses 1,179 1,142 3,421 3,373 Interest expense (79) (84) (235) (250) Equity in earnings from unconsolidated affiliates 6 4 17 12 Other (loss) gain, net (3) 9 7 1 Income before income taxes 45 93 82 87 Income tax expense (15) (61) (36) (53) Net income 30 32 46 34 Net income attributable to noncontrolling interest 5 3 13 7 Net income attributable to stockholders $ 25 $ 29 $ 33 $ 27 Earnings per share attributable to stockholders: Basic $ 0.28 $ 0.28 $ 0.37 $ 0.26 Diluted $ 0.28 $ 0.28 $ 0.36 $ 0.26 (1) Earnings per share is calculated using whole numbers.
Page 13
13 T-4 HILTON GRAND V ACATIONS INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in millions) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Operating Activities Net income $ 30 $ 32 $ 46 $ 34 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 67 68 193 198 Amortization of deferred financing costs, acquisition premiums and other 20 33 57 96 Provision for financing receivables losses 131 115 311 274 Impairment expense 1 — 2 2 Other (gain) loss, net 3 (9) (7) (1) Share-based compensation 19 11 54 38 Deferred income tax expense — — 6 — Equity in earnings from unconsolidated affiliates (6) (4) (17) (12) Return on investment in unconsolidated affiliates 5 10 10 10 Net changes in assets and liabilities, net of effects of acquisitions: Accounts receivable, net 6 125 (117) 140 Timeshare financing receivables, net (247) (205) (471) (401) Inventory (22) (7) (85) (38) Purchases and development of real estate for future conversion to inventory (12) (11) (73) (61) Other assets 120 144 (102) (10) Accounts payable, accrued expenses and other (160) (102) (61) (47) Advanced deposits (6) (1) 3 4 Deferred revenue 85 (108) 384 (22) Net cash provided by operating activities 34 91 133 204 Investing Activities Acquisition of a business, net of cash and restricted cash acquired — — — (1,444) Capital expenditures for property and equipment (excluding inventory) (21) (10) (50) (27) Software capitalization costs (17) (22) (54) (42) Other — — — (1) Net cash used in investing activities (38) (32) (104) (1,514) Financing Activities Proceeds from debt 810 155 2,237 2,240 Proceeds from non-recourse debt 1,065 — 2,755 905 Repayment of debt (674) (9) (2,181) (406) Repayment of non-recourse debt (1,087) (162) (2,598) (1,393) Payment of debt issuance costs (8) (1) (21) (52) Repurchase and retirement of common stock (150) (108) (450) (307) Payment of withholding taxes on vesting of restricted stock units (1) — (9) (21) Proceeds from employee stock plan purchases — — 8 5 Proceeds from stock option exercises 9 — 11 7 Distributions to noncontrolling interest holder — (5) — (5) Other (3) — (4) (2) Net cash (used in) provided by financing activities (39) (130) (252) 971 Effect of changes in exchange rates on cash, cash equivalents and restricted cash (6) 11 — (5) Net decrease in cash, cash equivalents and restricted cash (49) (60) (223) (344) Cash, cash equivalents and restricted cash, beginning of period 592 601 766 885 Cash, cash equivalents and restricted cash, end of period 543 541 543 541 Less: Restricted Cash 328 244 328 244 Cash and cash equivalents $ 215 $ 297 $ 215 $ 297
Page 14
14 T-5 HILTON GRAND V ACATIONS INC. FREE CASH FLOW RECONCILIATION (in millions) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Net cash provided by operating activities $ 34 $ 91 $ 133 $ 204 Capital expenditures for property and equipment (21) (10) (50) (27) Software capitalization costs (17) (22) (54) (42) Free Cash Flow $ (4) $ 59 $ 29 $ 135 Non-recourse debt activity, net (22) (162) 157 (488) Acquisition and integration-related expense 24 36 78 193 Litigation settlement payment — — — 63 Other adjustment items(1) 25 25 78 51 Adjusted Free Cash Flow $ 23 $ (42) $ 342 $ (46) (1) Includes capitalized acquisition and integration-related costs and other one-time adjustments. T-6 HILTON GRAND V ACATIONS INC. SEGMENT REVENUE RECONCILIATION (in millions) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Revenues: Real estate sales and financing $ 789 $ 814 $ 2,194 $ 2,241 Resort operations and club management 406 383 1,202 1,129 Total segment revenues 1,195 1,197 3,396 3,370 Cost reimbursements 132 130 393 381 Intersegment eliminations (27) (21) (75) (54) Total revenues $ 1,300 $ 1,306 $ 3,714 $ 3,697
Page 15
15 T-7 HILTON GRAND V ACATIONS INC. SEGMENT ADJUSTED EBITDA AND ADJUSTED EBITDA ATTRIBUTABLE TO STOCKHOLDERS TO NET INCOME ATTRIBUTABLE TO STOCKHOLDERS (in millions) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Net income attributable to stockholders $ 25 $ 29 $ 33 $ 27 Net income attributable to noncontrolling interest 5 3 13 7 Net income 30 32 46 34 Interest expense 79 84 235 250 Income tax expense 15 61 36 53 Depreciation and amortization 67 68 193 198 Interest expense, depreciation and amortization included in equity in earnings from unconsolidated affiliates — (1) 1 2 EBITDA 191 244 511 537 Other loss (gain), net 3 (9) (7) (1) Share-based compensation expense 19 11 54 38 Acquisition and integration-related expense 24 36 78 193 Impairment expense 1 — 2 2 Other adjustment items(1) 11 25 34 80 Adjusted EBITDA 249 307 672 849 Adjusted EBITDA attributable to noncontrolling interest 4 4 14 11 Adjusted EBITDA attributable to stockholders $ 245 $ 303 $ 658 $ 838 Segment Adjusted EBITDA: Real estate sales and financing(2) $ 184 $ 233 $ 493 $ 632 Resort operations and club management(2) 159 156 441 442 Adjustments: Adjusted EBITDA from unconsolidated affiliates 5 3 17 14 License fee expense (56) (49) (157) (124) General and administrative(3) (43) (36) (122) (115) Adjusted EBITDA 249 307 672 849 Adjusted EBITDA attributable to noncontrolling interest 4 4 14 11 Adjusted EBITDA attributable to stockholders $ 245 $ 303 $ 658 $ 838 Adjusted EBITDA profit margin 19.2 % 23.5 % 18.1 % 23.0 % EBITDA profit margin 14.7 % 18.7 % 13.8 % 14.5 % (1) Includes costs associated with restructuring, one-time charges, other non-cash items and the amortization of premiums resulting from purchase accounting. (2) Includes intersegment transactions, share-based compensation, depreciation and other adjustments attributable to the segments. (3) Excludes segment related share-based compensation, depreciation and other adjustment items.
Page 16
16 T-8 HILTON GRAND V ACATIONS INC. REAL ESTATE SALES PROFIT DETAIL SCHEDULE (in millions, except Tour Flow and VPG) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Tour flow 232,035 227,790 631,782 628,316 VPG $ 3,891 $ 3,392 $ 3,880 $ 3,423 Owned contract sales mix 82.8 % 82.1 % 83.4 % 82.1 % Fee-for-service contract sales mix 17.2 % 17.9 % 16.6 % 17.9 % Contract sales $ 907 $ 777 $ 2,462 $ 2,165 Adjustments: Fee-for-service sales(1) (156) (139) (409) (387) Provision for financing receivables losses (126) (114) (293) (272) Reportability and other: Net (deferrals) recognitions of sales of VOIs under construction(2) (99) 49 (307) 38 Other(3) (53) (23) (133) (85) Sales of VOIs, net $ 473 $ 550 $ 1,320 $ 1,459 Plus: Fee-for-service commissions 94 83 246 235 Sales revenue 567 633 1,566 1,694 Cost of VOI sales 43 75 106 188 Sales and marketing expense, net 403 391 1,152 1,085 Real estate expense 446 466 1,258 1,273 Real estate profit $ 121 $ 167 $ 308 $ 421 Real estate profit margin(4) 21.3 % 26.4 % 19.7 % 24.9 % Reconciliation of fee-for-service commissions: Fee-for-service commissions, package sales and other fees $ 188 $ 159 $ 495 $ 471 Less: Package sales and other fees(5) (94) (76) (249) (236) Fee-for-service commissions $ 94 $ 83 $ 246 $ 235 Reconciliation of sales and marketing expense: Sales and marketing expense $ 497 $ 467 $ 1,401 $ 1,321 Less: Package sales and other fees(5) (94) (76) (249) (236) Sales and marketing expense, net $ 403 $ 391 $ 1,152 $ 1,085 (1) Represents contract sales from fee-for-service properties on which we earn commissions and brand fees. (2) Represents the net impact related to deferrals of revenues related to the Sales of VOIs under construction that are recognized when construction is complete. (3) Includes adjustments for revenue recognition, including sales incentives and amounts in rescission. (4) Excluding the marketing revenue and other fees adjustment, Real Estate profit margin was 18.3% and 23.6% for the three months ended September 30, 2025 and 2024, respectively, and 17.0% and 21.8% for the nine months ended September 30, 2025 and 2024, respectively. (5) Includes revenue recognized through our marketing programs for existing owners and prospective first-time buyers and revenue associated with sales incentives, title service and document compliance.
Page 17
17 T-9 HILTON GRAND V ACATIONS INC. CONTRACT SALES MIX BY TYPE SCHEDULE Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Just-In-Time Contract Sales Mix 9.7 % 19.2 % 10.2 % 21.4 % Fee-For-Service Contract Sales Mix 17.2 % 17.9 % 16.6 % 17.9 % Total Capital-Efficient Contract Sales Mix 26.9 % 37.1 % 26.8 % 39.3 % T-10 HILTON GRAND V ACATIONS INC. FINANCING PROFIT DETAIL SCHEDULE (in millions) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Interest income $ 126 $ 118 $ 371 $ 346 Other financing revenue 9 9 31 31 Premium amortization of acquired timeshare financing receivables (7) (22) (23) (66) Financing revenue 128 105 379 311 Consumer financing interest expense 31 26 86 71 Other financing expense 21 18 72 52 Amortization of acquired non-recourse debt discounts and premiums, net 1 1 4 5 Financing expense 53 45 162 128 Financing profit $ 75 $ 60 $ 217 $ 183 Financing profit margin 58.6 % 57.1 % 57.3 % 58.8 %
Page 18
18 T-11 HILTON GRAND V ACATIONS INC. RESORT AND CLUB PROFIT DETAIL SCHEDULE (in millions, except for Members and Net Owner Growth) Twelve Months Ended September 30, 2025 2024 Total members 721,488 721,504 Consolidated Net Owner Growth (NOG)(1) (16) 6,067 Consolidated Net Owner Growth % (NOG)(1) — % 1.2 % (1) Consolidated NOG is a trailing-twelve-month concept which includes total member count for all club offerings for the twelve months ended September 30, 2025; the twelve months ended September 30, 2024 includes only HGV Max and Legacy-HGV-DRI members on a consolidated basis. Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Club management revenue $ 78 $ 74 $ 220 $ 204 Resort management revenue 115 105 339 312 Resort and club management revenues 193 179 559 516 Club management expense 22 20 63 61 Resort management expense 36 30 105 91 Resort and club management expenses 58 50 168 152 Resort and club management profit $ 135 $ 129 $ 391 $ 364 Resort and club management profit margin 69.9 % 72.1 % 69.9 % 70.5 %
Page 19
19 T-12 HILTON GRAND V ACATIONS INC. RENTAL AND ANCILLARY PROFIT DETAIL SCHEDULE (in millions) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Rental revenues $ 173 $ 171 $ 527 $ 521 Ancillary services revenues 13 12 41 38 Rental and ancillary services revenues 186 183 568 559 Rental expenses 178 167 564 507 Ancillary services expense 12 11 35 32 Rental and ancillary services expenses 190 178 599 539 Rental and ancillary services profit $ (4) $ 5 $ (31) $ 20 Rental and ancillary services profit margin (2.2) % 2.7 % (5.5) % 3.6 %
Page 20
20 T-13 HILTON GRAND V ACATIONS INC. REAL ESTATE SALES AND FINANCING SEGMENT ADJUSTED EBITDA (in millions) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Sales of VOIs, net $ 473 $ 550 $ 1,320 $ 1,459 Fee-for-service commissions, package sales and other fees 188 159 495 471 Financing revenue 128 105 379 311 Real estate sales and financing segment revenues 789 814 2,194 2,241 Cost of VOI sales (43) (75) (106) (188) Sales and marketing expense (497) (467) (1,401) (1,321) Financing expense (53) (45) (162) (128) Marketing package stays (27) (21) (75) (54) Share-based compensation 5 3 14 9 Other adjustment items 10 24 29 73 Real estate sales and financing segment adjusted EBITDA $ 184 $ 233 $ 493 $ 632 Real estate sales and financing segment adjusted EBITDA profit margin 23.3 % 28.6 % 22.5 % 28.2 %
Page 21
21 T-14 HILTON GRAND V ACATIONS INC. RESORT AND CLUB MANAGEMENT SEGMENT ADJUSTED EBITDA (in millions) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Resort and club management revenues $ 193 $ 179 $ 559 $ 516 Rental and ancillary services 186 183 568 559 Marketing package stays 27 21 75 54 Resort and club management segment revenue 406 383 1,202 1,129 Resort and club management expenses (58) (50) (168) (152) Rental and ancillary services expenses (190) (178) (599) (539) Share-based compensation 2 2 7 5 Other adjustment items (1) (1) (1) (1) Resort and club segment adjusted EBITDA $ 159 $ 156 $ 441 $ 442 Resort and club management segment adjusted EBITDA profit margin 39.2 % 40.7 % 36.7 % 39.1 %
Page 22
22 T-15 HILTON GRAND V ACATIONS INC. ADJUSTED NET INCOME ATTRIBUTABLE TO STOCKHOLDERS AND ADJUSTED DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO STOCKHOLDERS (Non-GAAP) (in millions except per share data) Three Months Ended September 30, Nine Months Ended September 30, 2025 2024 2025 2024 Net income attributable to stockholders $ 25 $ 29 $ 33 $ 27 Net income attributable to noncontrolling interest 5 3 13 7 Net income 30 32 46 34 Income tax expense 15 61 36 53 Net income before income taxes 45 93 82 87 Certain items: Other loss (gain), net 3 (9) (7) (1) Impairment expense 1 — 2 2 Acquisition and integration-related expense 24 36 78 193 Other adjustment items(1) 11 25 34 80 Adjusted income before income taxes 84 145 189 361 Income tax expense (25) (74) (63) (122) Adjusted net income 59 71 126 239 Net income attributable to noncontrolling interest 5 3 13 7 Adjusted net income attributable to stockholders $ 54 $ 68 $ 113 $ 232 Weighted average shares outstanding Diluted 90.1 102.0 93.2 104.4 Earnings per share attributable to stockholders(2): Diluted $ 0.28 $ 0.28 $ 0.36 $ 0.26 Adjusted diluted $ 0.60 $ 0.67 $ 1.22 $ 2.22 (1) Includes costs associated with restructuring, one-time charges, the amortization of premiums and discounts resulting from purchase accounting and other non-cash items. (2) Earnings per share amounts are calculated using whole numbers.
Page 23
23 T-16 HILTON GRAND V ACATIONS INC. RECONCILIATION OF NON-GAAP PROFIT MEASURES TO GAAP MEASURE (in millions) Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2025 2024 2025 2024 Net income attributable to stockholders $ 25 $ 29 $ 33 $ 27 Net income attributable to noncontrolling interest 5 3 13 7 Net income 30 32 46 34 Interest expense 79 84 235 250 Income tax expense 15 61 36 53 Depreciation and amortization 67 68 193 198 Interest expense, depreciation and amortization included in equity in earnings from unconsolidated affiliates — (1) 1 2 EBITDA 191 244 511 537 Other loss (gain), net 3 (9) (7) (1) Equity in earnings from unconsolidated affiliates(1) (6) (3) (18) (14) Impairment expense 1 — 2 2 License fee expense 56 49 157 124 Acquisition and integration-related expense 24 36 78 193 General and administrative 58 44 162 147 Profit $ 327 $ 361 $ 885 $ 988 Real estate profit $ 121 $ 167 $ 308 $ 421 Financing profit 75 60 217 183 Resort and club management profit 135 129 391 364 Rental and ancillary services profit (4) 5 (31) 20 Profit $ 327 $ 361 $ 885 $ 988 (1) Excludes impact of interest expense, depreciation and amortization included in equity in earnings from unconsolidated affiliates of $1 million for the nine months ended September 30, 2025, and $(1) million and $2 million for the three and nine months ended September 30, 2024, respectively.