Munich - Delayed Quote EUR
Hilton Grand Vacations Inc (HIE.MU)
At close: 8:02 AM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
4,428,000.00
3,978,000.00
3,835,000.00
2,335,000.00
894,000.00
Cost of Revenue
3,138,000.00
2,749,000.00
2,560,000.00
1,480,000.00
742,000.00
Gross Profit
1,290,000.00
1,229,000.00
1,275,000.00
855,000.00
152,000.00
Operating Expense
596,000.00
545,000.00
580,000.00
357,000.00
188,000.00
Operating Income
694,000.00
684,000.00
695,000.00
498,000.00
-36,000.00
Net Non Operating Interest Income Expense
-264,000.00
-178,000.00
-142,000.00
-105,000.00
-43,000.00
Other Income Expense
-192,000.00
-57,000.00
-72,000.00
-124,000.00
-201,000.00
Pretax Income
238,000.00
449,000.00
481,000.00
269,000.00
-280,000.00
Tax Provision
76,000.00
136,000.00
129,000.00
93,000.00
-79,000.00
Net Income Common Stockholders
158,000.00
313,000.00
352,000.00
176,000.00
-201,000.00
Diluted NI Available to Com Stockholders
158,000.00
313,000.00
352,000.00
176,000.00
-201,000.00
Basic EPS
1.45
2.84
2.98
1.77
-2.36
Diluted EPS
1.43
2.80
2.93
1.75
-2.36
Basic Average Shares
106,350.00
110,100.00
118,120.81
99,435.03
85,169.49
Diluted Average Shares
107,100.00
111,600.00
120,136.52
100,571.43
85,169.49
Rent Expense Supplemental
667,000.00
612,000.00
579,000.00
267,000.00
107,000.00
Total Expenses
3,734,000.00
3,294,000.00
3,140,000.00
1,837,000.00
930,000.00
Net Income from Continuing & Discontinued Operation
158,000.00
313,000.00
352,000.00
176,000.00
-201,000.00
Normalized Income
292,092.44
362,494.43
413,471.93
246,661.71
-50,967.86
Interest Expense
256,000.00
178,000.00
142,000.00
105,000.00
43,000.00
Net Interest Income
-264,000.00
-178,000.00
-142,000.00
-105,000.00
-43,000.00
EBIT
494,000.00
627,000.00
623,000.00
374,000.00
-237,000.00
EBITDA
734,000.00
840,000.00
867,000.00
500,000.00
-192,000.00
Reconciled Cost of Revenue
3,138,000.00
2,749,000.00
2,560,000.00
1,480,000.00
742,000.00
Reconciled Depreciation
240,000.00
213,000.00
244,000.00
126,000.00
45,000.00
Net Income from Continuing Operation Net Minority Interest
158,000.00
313,000.00
352,000.00
176,000.00
-201,000.00
Total Unusual Items Excluding Goodwill
-197,000.00
-71,000.00
-84,000.00
-108,000.00
-209,000.00
Total Unusual Items
-197,000.00
-71,000.00
-84,000.00
-108,000.00
-209,000.00
Normalized EBITDA
931,000.00
911,000.00
951,000.00
608,000.00
17,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-62,907.56
-21,505.57
-22,528.07
-37,338.29
-58,967.86
12/31/2020 - 12/14/2016
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade