STOCK TITAN

Travel + Leisure (NYSE: TNL) boosts buybacks and lifts 2026 EBITDA outlook

Filing Impact
(High)
Filing Sentiment
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

Travel + Leisure Co. reported solid 2025 growth in its core vacation ownership business but lower GAAP earnings due to a major portfolio cleanup. Full-year net revenue was $4.02 billion, with Gross VOI sales up 8% to $2.49 billion and net income of $230 million, or $3.44 diluted EPS, including $216 million of resort-related write-downs and impairments.

On an adjusted basis, performance improved: 2025 Adjusted EBITDA rose 7% to $990 million and Adjusted diluted EPS increased 10% to $6.34. Operating cash flow reached $640 million and Adjusted free cash flow was $516 million. The company repurchased $300 million of stock and paid $149 million in dividends in 2025, and the board approved a new $750 million buyback authorization. For 2026, management guides Adjusted EBITDA to $1.03–$1.055 billion and plans to recommend raising the quarterly dividend to $0.60 per share, supported by expected positive net benefits from its Resort Optimization Initiative.

Positive

  • Stronger underlying earnings: 2025 Adjusted EBITDA rose 7% to $990 million and Adjusted diluted EPS increased 10% to $6.34, indicating improving core profitability despite restructuring activity.
  • Healthy cash generation and returns: Net cash from operating activities reached $640 million and Adjusted free cash flow was $516 million, supporting $300 million of share repurchases and $149 million of dividends in 2025.
  • Confident 2026 outlook: Guidance calls for 2026 Adjusted EBITDA of $1.03–$1.055 billion and Gross VOI sales of $2.5–$2.6 billion, alongside a planned dividend increase to $0.60 per share.
  • Expanded buyback capacity: The board approved a new $750 million share repurchase authorization following 5.4 million shares repurchased in 2025, enhancing potential per-share value accretion.

Negative

  • GAAP profitability decline: Net income fell 44% to $230 million and diluted EPS dropped from $5.82 to $3.44 in 2025, driven largely by sizable resort-related write-downs and impairments.
  • Segment softness in Travel and Membership: 2025 Travel and Membership revenue declined 5% to $662 million and Adjusted EBITDA fell 9% to $228 million, reflecting lower revenue per transaction and mix pressure toward lower-margin travel club business.

Insights

Core timeshare growth, heavy write-downs, strong cash returns, and higher 2026 guidance.

Travel + Leisure Co. is leaning into its vacation ownership strength while reshaping its resort portfolio. 2025 Gross VOI sales grew 8% to $2.49 billion, and Vacation Ownership revenue rose 6% to $3.36 billion, driving a 13% increase in segment Adjusted EBITDA to $861 million.

GAAP results were hit by the Resort Optimization Initiative, which triggered $216 million of inventory write-downs and impairments in 2025, pulling net income down 44% to $230 million and net income margin to 5.7%. Management expects these actions to generate meaningful maintenance-fee savings and a positive net contribution to Adjusted EBITDA starting in 2026.

Cash generation remained robust, with operating cash flow of $640 million and Adjusted free cash flow of $516 million. The company returned substantial capital, repurchasing $300 million of stock and paying $149 million in dividends, then adding a new $750 million buyback authorization. 2026 guidance for Adjusted EBITDA of $1.03–$1.055 billion and planned dividend increase to $0.60 per share signal confidence in the post-optimization earnings profile.

FALSE0001361658Travel & Leisure Co.00013616582026-02-182026-02-180001361658dei:FormerAddressMember2026-02-182026-02-18



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): February 18, 2026
Travel + Leisure Co.
(Exact name of registrant as specified in its charter)
Delaware
001-32876
20-0052541
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification Number)
501 W. Church Street
Orlando
Florida
32805
(Address of Principal Executive Offices)

(Zip Code)

(407)
626-5200
(Registrant’s telephone number, including area code)
6277 Sea Harbor Drive
Orlando, FL 32821
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:

Title of each class
Trading Symbol
Name of each exchange on which registered
Common Stock, $0.01 par value per share
TNL
New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.



Item 2.02.     Results of Operations and Financial Condition.
The information set forth in Item 7.01 is incorporated by reference into this Item 2.02.

Item 7.01.     Regulation FD disclosure.
On February 18, 2026, Travel + Leisure Co. (the "Company") issued a press release reporting financial results for the quarter and fiscal year ended December 31, 2025 (the "Press Release"). A copy of the Press Release is furnished as Exhibit 99.1 and is incorporated by reference into this Item 7.01. The Press Release as well as an infographic and certain supplemental historical financial information are available on the Company's website at investor.travelandleisureco.com.

The Company may use its website and LinkedIn as a means of disclosing information concerning its operations, results and prospects, including information which may constitute material nonpublic information. Accordingly, investors should monitor the Investor Relations section of the Company website at investor.travelandleisureco.com and the Company's LinkedIn profile, in addition to accessing its press releases, its submissions and filings with the SEC, and its publicly noticed conference calls and webcasts.

The information set forth under Items 2.02 and 7.01 of this Current Report on Form 8-K, including exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01.    Financial Statements and Exhibits.
d) Exhibits. The following exhibit is furnished with this report:


Exhibit No.Description
99.1
Press Release of Travel + Leisure Co., dated February 18, 2026, reporting financial results for the quarter and full year ended December 31, 2025
104Cover Page Interactive Data File (cover page XBRL tags are embedded within the Inline XBRL document)





SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 TRAVEL + LEISURE CO.
  
 
By: /s/ Thomas M. Duncan
 Name: Thomas M. Duncan
 Title: Chief Accounting Officer
 
Date: February 18, 2026


Exhibit 99.1
new-tlxlogoxblka.jpg


Travel + Leisure Co. Reports Fourth Quarter and Full-Year 2025 Results and Provides 2026 Outlook

ORLANDO, Fla. (February 18, 2026) — Travel + Leisure Co. (NYSE:TNL), a leading leisure travel company, today reported fourth quarter and full-year 2025 financial results for the period ended December 31, 2025.

Fourth quarter 2025 highlights:
Net revenue of $1.03 billion. Gross VOI sales of $638 million, up 8% year-over-year, including 5% Tour growth and 2% Volume per guest (VPG) growth (1)
Net loss of $61 million (diluted loss per share of $0.95), inclusive of $210 million in inventory write-downs and impairments related to the Resort Optimization Initiative
Adjusted EBITDA of $272 million and Adjusted diluted EPS of $1.83 (1)
Full-year 2025 highlights:
Net revenue of $4.02 billion. Gross VOI sales of $2.49 billion, up 8% year-over-year, including 6% VPG growth and 3% Tour growth (1)
Net income of $230 million (diluted EPS of $3.44), inclusive of $216 million in inventory write-downs and impairments related to the Resort Optimization Initiative
Adjusted EBITDA of $990 million and Adjusted diluted EPS of $6.34(1)
Net cash provided by operating activities of $640 million and Adjusted free cash flow of $516 million (1)
Outlook:
Full Year 2026 Adjusted EBITDA expected to range from $1,030 million to $1,055 million, including the positive net impact of the Resort Optimization Initiative
The Company will recommend increasing first quarter 2026 dividend to $0.60 per share for approval by the Board of Directors
The Company’s Board of Directors approved a new $750 million share repurchase authorization

President and Chief Executive Officer Michael D. Brown commented, “Travel + Leisure Co.’s 2025 results demonstrate the consistency and resilience of our performance, led by sustained momentum in our core Vacation Ownership business. We exceeded our full-year outlook, delivering solid revenue growth, margin expansion and meaningful returns for our shareholders. As we begin 2026, leisure travel demand remains strong, reinforcing our confidence in the durability of our business."

“With strong demand as the backdrop, we are hyper-focused on disciplined execution while continuing to evolve our business model to drive sustained, profitable long-term growth. As we scale our newest brands and advance our Resort Optimization Initiative, we expect to strengthen our portfolio, enhance the owner experience, and deliver improved financial performance."
(1) This press release includes Adjusted EBITDA, Adjusted diluted EPS, Adjusted free cash flow, Gross VOI sales and Adjusted net income, which are measures that are not calculated in accordance with Generally Accepted Accounting Principles in the U.S. (“GAAP”). See "Presentation of Financial Information" and the tables for the definitions and reconciliations of these non-GAAP measures. Forward-looking non-GAAP measures are presented in this press release only on a non-GAAP basis because not all of the information necessary for a quantitative reconciliation is available without unreasonable effort.


Business Segment Results
The results of operations during the fourth quarter and full-year of 2025 and 2024.

Vacation Ownership
$ in millionsQ4 2025Q4 2024% changeFY 2025FY 2024% change
Revenue$875 $813 8%$3,361 $3,171 6%
Adjusted EBITDA$252 $222 14%$861 $764 13%

Vacation Ownership revenue increased 8% to $875 million in the fourth quarter of 2025 compared to the same period in the prior year. Net vacation ownership interest (VOI) sales increased 9% year over year due to an 8% increase in Gross VOI sales and a lower provision rate. Gross VOI sales increased driven by a 5% increase in tours and a 2% increase in VPG.

Fourth quarter Adjusted EBITDA was $252 million compared to $222 million in the prior year period, primarily driven by revenue growth and disciplined cost management.


Travel and Membership
$ in millionsQ4 2025Q4 2024% changeFY 2025FY 2024% change
Revenue$148 $157 (6)%$662 $695 (5)%
Adjusted EBITDA$47 $52 (10)%$228 $251 (9)%

Travel and Membership revenue decreased 6% to $148 million in the fourth quarter of 2025 compared to the same period in the prior year. This was driven by a 7% decrease in transaction revenue, reflecting a 9% decrease in revenue per transaction, partially offset by a 3% increase in transactions.

Fourth quarter Adjusted EBITDA decreased 10% to $47 million, compared to the same prior year period. This decrease was driven by a higher mix of travel club transactions, which generate lower margins,
partially offset by lower operating costs.













2


Balance Sheet and Liquidity
Net DebtAs of December 31, 2025, the Company's leverage ratio for covenant purposes was under 3.1x. The Company had $3.47 billion of corporate debt outstanding as of December 31, 2025, which excluded $2.12 billion of non-recourse debt related to its securitized notes receivables portfolio. Additionally, the Company had cash and cash equivalents of $253 million. At the end of the fourth quarter, the Company had $1.15 billion of liquidity in cash and cash equivalents and revolving credit facility availability.

The Company amended the credit agreement governing its revolving credit and Term Loan B facilities on December 10, 2025. This amendment refinanced $869 million of outstanding borrowings under the Term Loan B Facility. The repricing reduces the applicable interest rate on the Term Loan B Facility by 50 basis points from Term SOFR plus 2.50% to Term SOFR plus 2.00%. The Term Loan B Facility maturity date remains December 14, 2029.

Timeshare Receivables Financing The Company closed on a $300 million term securitization on October 15, 2025 with a weighted average coupon of 4.78% and a 98.0% advance rate.

Cash Flow For the full-year 2025, net cash provided by operating activities was $640 million compared to $464 million in the prior year. Adjusted free cash flow was $516 million in 2025 compared to $446 million in the prior year. The increase in Adjusted free cash flow was driven by cash generated from VOI sales, partially offset by higher capital expenditures and lower net proceeds on non-recourse debt.

Share Repurchases During the fourth quarter of 2025, the Company repurchased 1.4 million shares of common stock for $90 million at an average price of $64.37 per share. For the full-year 2025, the Company repurchased 5.4 million shares of common stock for $300 million at an average price of $55.52 per share. As of December 31, 2025, the Company had $165 million remaining in its share repurchase authorization. During the current period, the Company’s Board of Directors approved a new $750 million authorization.

Dividend The Company paid $35 million ($0.56 per share) in cash dividends on December 31, 2025 to shareholders of record as of December 12, 2025. For the full-year 2025, Travel + Leisure Co. paid an aggregate $149 million in dividends to shareholders. Management will recommend a first quarter dividend of $0.60 per share for approval by the Company's Board of Directors in March 2026.

Resort Optimization Initiative - In order to promote the long-term strength of our vacation ownership resorts, we undertook a strategic review during 2025 with the intent of optimizing the overall quality of our resort portfolio, aligning with evolving owner preferences, preserving the affordability of maintenance fees, and mitigating the need for costly special assessments in the future. This review identified 17 resorts requiring significant owner reinvestment, or that are in markets that no longer align with owner demand. This plan is expected to result in meaningful annual savings attributable to the maintenance fees we incur on unsold VOIs. Such savings would be partially offset by the loss of, or reduction in, VOI sales and property management fees earned at the impacted resorts resulting in a positive net impact to Adjusted EBITDA beginning in 2026. In connection with these actions, the Company incurred $210 million and $216 million of inventory write-downs and impairments during the three and twelve months ended December 31, 2025.








3


Outlook
The Company is providing guidance for the 2026 full year:

Adjusted EBITDA to range from $1,030 million to $1,055 million

Gross VOI sales of $2.5 billion to $2.6 billion

VPG of $3,175 to $3,275

The Company is providing guidance for the first quarter 2026:

Adjusted EBITDA to range from $210 million to $220 million

Gross VOI sales of $520 million to $540 million

VPG of $3,200 to $3,250

This guidance is presented only on a non-GAAP basis because not all of the information necessary for a quantitative reconciliation of forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measure is available without unreasonable effort, primarily due to uncertainties relating to the occurrence or amount of these adjustments that may arise in the future. Where one or more of the currently unavailable items is applicable, some items could be material, individually or in the aggregate, to GAAP reported results.
4


Conference Call Information
Travel + Leisure Co. will hold a conference call with investors to discuss the Company’s results and outlook today at 8:30 a.m. ET. Participants may listen to a simultaneous webcast of the conference call, which may be accessed through the Company's website at travelandleisureco.com/investors, or by dialing 877-733-4794 ten minutes before the scheduled start time. For those unable to listen to the live broadcast, an archive of the webcast will be available on the Company's website for 90 days beginning at 12:00 p.m. ET today.

Presentation of Financial Information
Financial information discussed in this press release includes non-GAAP measures such as Adjusted EBITDA, Adjusted diluted EPS, Adjusted free cash flow, gross VOI sales and Adjusted net income, which include or exclude certain items, as well as non-GAAP guidance. The Company utilizes non-GAAP measures, defined in Table 8, on a regular basis to assess performance of its reportable segments and allocate resources. These non-GAAP measures differ from reported GAAP results and are intended to illustrate what management believes are relevant period-over-period comparisons and are helpful to investors when considered with GAAP measures as an additional tool for further understanding and assessing the Company’s ongoing operating performance by adjusting for items which in our view do not necessarily reflect ongoing performance. Management also internally uses these measures to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions. Exclusion of items in the Company’s non-GAAP presentation should not be considered an inference that these items are unusual, infrequent or non-recurring. Full reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures for the reported periods appear in the financial tables section of the press release.

The Company may use its website as a means of disclosing information concerning its operations, results and prospects, including information which may constitute material nonpublic information, and for complying with its disclosure obligations under SEC Regulation FD. Disclosure of such information will be included on the Company’s website in the Investor Relations section at travelandleisureco.com/investors. Accordingly, investors should monitor that Investor Relations section of the Company website, in addition to accessing its press releases, its submissions and filings with the SEC, and its publicly noticed conference calls and webcasts.

About Travel + Leisure Co.
Travel + Leisure Co. (NYSE: TNL) is a leading leisure travel company, providing more than six million vacations to travelers around the world every year. The Company operates a diverse portfolio of vacation ownership, travel club, and lifestyle travel brands designed to meet the needs of the modern leisure traveler, whether they’re traversing the globe or enjoying destinations closer to home. This includes experiential brands such as Sports Illustrated Resorts, Eddie Bauer Adventure Club, Margaritaville Vacation Club, and Accor Vacation Club, as well as cornerstone brands Club Wyndham, WorldMark, and RCI. With hospitality and responsible tourism at its heart, the Company’s more than 19,000 dedicated associates worldwide help fulfill its mission to put the world on vacation. Learn more at travelandleisureco.com.
5


Forward-Looking Statements
This press release includes “forward-looking statements” as that term is defined by the Securities and Exchange Commission (“SEC”). Forward-looking statements are any statements other than statements of historical fact, including statements regarding our expectations, beliefs, hopes, intentions or strategies regarding the future. In some cases, forward-looking statements can be identified by the use of words such as “may,” “will,” “expects,” “should,” “believes,” "outlook," "guidance," “plans,” “anticipates,” “estimates,” “predicts,” “potential,” “continue,” “future” or other words of similar meaning. Forward-looking statements are subject to risks and uncertainties that could cause actual results of Travel + Leisure Co. and its subsidiaries (“Travel + Leisure Co.” or “we”) to differ materially from those discussed in, or implied by, the forward-looking statements. Factors that might cause such a difference include, but are not limited to, risks associated with: the acquisition of the Travel + Leisure brand and the future prospects and plans for Travel + Leisure Co., including our ability to execute our strategies to grow our cornerstone timeshare and exchange businesses and expand into the broader leisure travel industry through travel clubs; our ability to compete in the highly competitive timeshare and leisure travel industries; uncertainties related to acquisitions, dispositions and other strategic transactions; the health of the travel industry and declines or disruptions caused by adverse economic conditions (including inflation, higher interest rates, and recessionary pressures), terrorism or acts of violence, political strife, war (including hostilities in Ukraine and the Middle East), pandemics, and severe weather events and other natural disasters; adverse changes in consumer travel and vacation patterns, consumer preferences and demand for our products; increased or unanticipated operating costs and other inherent business risks; our ability to comply with financial and restrictive covenants under our indebtedness; our ability to access capital and insurance markets on reasonable terms, at a reasonable cost or at all; maintaining the integrity of internal or customer data and protecting our systems from cyber-attacks; the timing and amount of future dividends and share repurchases, if any; and those other factors disclosed as risks under “Risk Factors” in documents we have filed with the SEC, including in Part I, Item 1A of our Annual Report on Form 10-K most recently filed with the SEC. We caution readers that any such statements are based on currently available operational, financial and competitive information, and they should not place undue reliance on these forward-looking statements, which reflect management’s opinion only as of the date on which they were made. Except as required by law, we undertake no obligation to review or update these forward-looking statements to reflect events or circumstances as they occur.

Contacts                 

Investors:
Investor Relations
IR@travelandleisure.com

Media:
Public Relations
Media@travelandleisure.com


6


Travel + Leisure Co.
Table of Contents

Table Number
1.Consolidated Statements of Income (Unaudited)
2.Consolidated Balance Sheets
3.Consolidated Statements of Cash Flows
4.Summary Data Sheet
5.Non-GAAP Measure: Reconciliation of Net Income to Adjusted Net Income to Adjusted EBITDA
6.Non-GAAP Measure: Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow
7.Non-GAAP Measure: Reconciliation of Adjusted ROIC
8.Definitions

7

Table 1

Travel + Leisure Co.
Consolidated Statements of Income (Unaudited)
(in millions, except per share amounts)
Three Months
Ended December 31,
Twelve Months
Ended December 31,
2025202420252024
Net revenues
Net VOI sales$495 $456 $1,847 $1,721 
Service and membership fees385 375 1,615 1,607 
Consumer financing116 115 454 450 
Other30 25 105 86 
Net revenues1,026 971 4,021 3,864 
Expenses
Operating453 430 1,824 1,744 
Cost of vacation ownership interests216 10 273 92 
Marketing147 134 585 550 
General and administrative139 124 498 475 
Consumer financing interest34 35 135 136 
Depreciation and amortization32 29 124 115 
Restructuring19 19 16 
Asset impairments, net10 
Total expenses1,048 765 3,468 3,131 
Operating income(22)206 553 733 
Interest expense57 59 232 249 
Interest (income)(2)(2)(9)(14)
Other (income), net(4)(9)(7)(15)
Income before income taxes(73)158 337 513 
Provision/(benefit) for income taxes(12)40 107 135 
Income from continuing operations(61)118 230 378 
Gain on disposal of discontinued business, net of income taxes— — 33 
Net income attributable to TNL shareholders$(61)$119 $230 $411 
Basic earnings per share
Continuing operations$(0.95)$1.73 $3.51 $5.39 
Discontinued operations— 0.02 — 0.48 
$(0.95)$1.75 $3.51 $5.87 
Diluted earnings per share
Continuing operations$(0.95)$1.70 $3.44 $5.35 
Discontinued operations— 0.02 — 0.47 
$(0.95)$1.72 $3.44 $5.82 
Weighted average shares outstanding
Basic64.168.165.670.1
Diluted64.169.266.970.7

8

Table 2
Travel + Leisure Co.
Consolidated Balance Sheets
(in millions, except share data)
December 31, 2025December 31, 2024
Assets
Cash and cash equivalents$253 $167 
Restricted cash (VIE - $87 as of 2025 and $92 as of 2024)173 162 
Trade receivables, net165 155 
Vacation ownership contract receivables, net (VIE - $2,281 as of 2025 and $2,293 as of 2024)2,638 2,619 
Inventory1,128 1,227 
Prepaid expenses214214
Property and equipment, net531591
Goodwill972 966 
Other intangibles, net201 209 
Other assets485 425 
Total assets$6,760 $6,735 
Liabilities and (deficit)
Accounts payable$62 $67 
Accrued expenses and other liabilities910 778 
Deferred income468 457 
Non-recourse vacation ownership debt (VIE)2,124 2,123 
Debt3,474 3,468 
Deferred income taxes704 722 
Total liabilities7,742 7,615 
Stockholders' (deficit):
Preferred stock, $0.01 par value, authorized 6,000,000 shares, none issued and outstanding— — 
Common stock, $0.01 par value, 600,000,000 shares authorized, 225,937,948 issued as of 2025 and 224,599,556 as of 2024
Treasury stock, at cost – 162,880,360 shares as of 2025 and 157,476,502 shares as of 2024(7,735)(7,433)
Additional paid-in capital4,405 4,328 
Retained earnings2,412 2,334 
Accumulated other comprehensive loss(66)(112)
Total stockholders’ (deficit)(981)(881)
Noncontrolling interest(1)
Total (deficit)(982)(880)
Total liabilities and (deficit)$6,760 $6,735 
9

Table 3
Travel + Leisure Co.
Consolidated Statements of Cash Flows
(in millions)
December 31, 2025December 31, 2024
Operating Activities
Net income$230 $411 
Gain on disposal of discontinued business, net of income taxes— (33)
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses484 432 
Inventory write-downs and impairments216 — 
Depreciation and amortization124 115 
Stock-based compensation57 41 
Non-cash interest24 25 
Non-cash lease expense13 12 
Asset impairments, net10 
Deferred income taxes(21)26 
Other, net(8)(1)
Net change in assets and liabilities, excluding impact of acquisitions and dispositions:
Trade receivables35 
Vacation ownership contract receivables(503)(549)
Inventory(68)(16)
Prepaid expenses14 
Other assets(24)(42)
Accounts payable, accrued expenses, and other liabilities96 (19)
Deferred income10 
Net cash provided by operating activities640 464 
Investing Activities
Property and equipment additions(117)(81)
Proceeds from sale of investments21 — 
Purchases of investments(19)— 
Acquisitions, net of cash acquired(1)(44)
Proceeds from sale of assets10 
Other, net(1)(1)
Net cash used in investing activities - continuing operations(107)(125)
Net cash provided by investing activities - discontinued operations— 
Net cash used in investing activities(107)(124)
Financing Activities
Proceeds from non-recourse vacation ownership debt1,707 1,805 
Principal payments on non-recourse vacation ownership debt(1,715)(1,743)
Proceeds from debt, notes issued, and term loans2,673 1,910 
Principal payments on debt, notes, and term loans(2,676)(2,031)
Repurchase of common stock(301)(234)
Dividends to shareholders(149)(142)
Debt issuance/modification costs(27)(20)
Net share settlement of incentive equity awards(14)(9)
Payment of deferred acquisition consideration— (9)
Proceeds from vacation ownership inventory arrangement25 — 
Proceeds from issuance of common stock34 15 
Net cash used in financing activities(443)(458)
Effect of changes in exchange rates on cash, cash equivalents and restricted cash(11)
Net change in cash, cash equivalents and restricted cash97 (129)
Cash, cash equivalents and restricted cash, beginning of period329 458 
Cash, cash equivalents and restricted cash, end of period426 329 
Less: Restricted cash173 162 
Cash and cash equivalents$253 $167 
10

Table 4

Travel + Leisure Co.
Summary Data Sheet
(in millions, except per share amounts, unless otherwise indicated)
Three Months Ended December 31,Twelve Months Ended December 31,
20252024Change20252024Change
Consolidated Results
Net income attributable to TNL shareholders$(61)$119 (151)%$230 $411 (44)%
Diluted earnings per share$(0.95)$1.72 (155)%$3.44 $5.82 (41)%
Income from continuing operations$(61)$118 (152)%$230 $378 (39)%
Diluted earnings per share from continuing operations$(0.95)$1.70 (156)%$3.44 $5.35 (36)%
Net income margin(5.9)%12.3 %5.7 %10.6 %
Adjusted Earnings
Adjusted EBITDA$272 $252 %$990 $929 %
Adjusted net income$120 $119 %$424 $406 %
Adjusted diluted earnings per share$1.83 $1.72 %$6.34 $5.75 10 %
Segment Results
Net Revenues
Vacation Ownership$875 $813 %$3,361 $3,171 %
Travel and Membership148 157 (6)%662 695 (5)%
Corporate and other(2)(2)
Total$1,026 $971 %$4,021 $3,864 %
Adjusted EBITDA
Vacation Ownership$252 $222 14 %$861 $764 13 %
Travel and Membership47 52 (10)%228 251 (9)%
Segment Adjusted EBITDA299 274 1,089 1,015 
Corporate and other(27)(22)(99)(86)
Total Adjusted EBITDA$272 $252 %$990 $929 %
Adjusted EBITDA Margin26.5 %26.0 %24.6 %24.0 %
Note: Amounts may not calculate due to rounding. See "Presentation of Financial Information" and Table 8 for Non-GAAP definitions. For a full reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures, refer to Table 5.















11

Table 4
(continued)
Travel + Leisure Co.
Summary Data Sheet
(in millions, unless otherwise indicated)
Three Months Ended December 31,Twelve Months Ended December 31,
20252024Change20252024Change
Vacation Ownership
Net VOI Sales$495 $456 %$1,847 $1,721 %
Loan loss provision119 117 %484 432 12 %
Gross VOI sales, net of Fee-for-Service sales614 573 %2,331 2,153 %
Fee-for-Service sales24 18 33 %155 140 11 %
Gross VOI sales$638 $591 %$2,486 $2,293 %
Tours (in thousands)184 175 %734 716 %
VPG (in dollars)3,359 3,284 %3,284 3,094 %
Tour generated VOI sales618 573 %2,410 2,216 %
Telesales and other20 18 11 %76 77 (1)%
Gross VOI sales638 591 %2,486 2,293 %
Net VOI sales495 456 %1,847 1,721 %
Property management revenue222 209 %879 845 %
Consumer financing116 115 %454 450 %
Other (a)
42 33 27 %181 155 17 %
Total Vacation Ownership revenue875 813 %3,361 3,171 %
Travel and Membership
Avg. number of exchange members (in thousands)3,299 3,377 (2)%3,328 3,427 (3)%
Transactions (in thousands)167 182 (8)%810 889 (9)%
Revenue per transaction (in dollars)367 376 (2)%360 360 — %
Exchange transaction revenue61 68 (10)%291 321 (9)%
Transactions (in thousands)182 157 16 %765 673 14 %
Revenue per transaction (in dollars)202 235 (14)%225 247 (9)%
Travel Club transaction revenue37 37 — %172 166 %
Transactions (in thousands)349 339 %1,575 1,562 %
Revenue per transaction (in dollars)281 311 (9)%294 312 (6)%
Travel and Membership transaction revenue98 105 (7)%463 487 (5)%
Transaction revenue98 105 (7)%463 487 (5)%
Subscription revenue43 44 (2)%172 179 (4)%
Other (b)
(13)%27 29 (7)%
Total Travel and Membership revenue148 157 (6)%662 695 (5)%
Note:    Amounts may not compute due to rounding.
(a)    Includes fee-for-service commission revenues and other ancillary revenues.
(b)    Primarily related to cancellation fees, commissions and other ancillary revenue.
12

Table 5
Travel + Leisure Co.
Non-GAAP Measure: Reconciliation of Net Income to
Adjusted Net Income to Adjusted EBITDA
(in millions, except diluted per share amounts
Three Months Ended December 31,
2025EPSMargin %2024EPSMargin %
Net (loss)/income attributable to TNL shareholders$(61)$(0.95)(5.9)%$119 $1.72 12.3 %
Gain on disposal of discontinued business, net of income taxes— (1)
(Loss)/income from continuing operations$(61)$(0.95)(5.9)%$118 $1.70 12.2 %
Inventory write-downs and asset impairments, net (a)
219 
Restructuring19 
Other (b)
— 
Amortization of acquired intangibles (c)
Acquisition and divestiture related costs— 
Debt modification (d)
— 
Integration costs— 
Legacy items— (1)
Fair value change in contingent consideration— (7)
Taxes (e)
(61)— 
Adjusted net income$120 $1.83 11.7 %$119 1.7212.3 %
Income taxes on adjusted net income49 40 
Interest expense57 59 
Depreciation29 27 
Stock-based compensation expense (f)
19 12 
Debt modification (d)
— (2)
Interest (income)(2)(2)
Adjusted EBITDA$272 26.5 %$252 26.0 %
Diluted Shares Outstanding65.669.2
13

Table 5
(continued)
Twelve Months Ended December 31,
2025EPSMargin %2024EPSMargin %
Net income attributable to TNL shareholders$230 $3.44 5.7 %$411 $5.82 10.6 %
Gain on disposal of discontinued business, net of income taxes— (33)
Income from continuing operations$230 $3.44 5.7 %$378 $5.35 9.8 %
Inventory write-downs and asset impairments, net (a)
226 
Restructuring19 16 
Amortization of acquired intangibles (c)
10 10 
Other (b)
— 
Acquisition and divestiture related costs
Debt modification (d)
Legacy items— 11 
Integration costs— 
Fair value change in contingent consideration— (7)
Taxes (e)
(66)(10)
Adjusted net income$424 $6.34 10.5 %$406 5.7510.5 %
Income taxes on adjusted net income173 145 
Interest expense232 249 
Depreciation114 105 
Stock-based compensation expense (f)
57 40 
Debt modification (d)
(1)(2)
Interest (income)(9)(14)
Adjusted EBITDA$990 24.6 %$929 24.0 %
Diluted Shares Outstanding66.970.7

Amounts may not calculate due to rounding. The tables above reconcile certain non-GAAP financial measures to their closest GAAP measure. The presentation of these adjustments is intended to permit the comparison of particular adjustments as they appear in the income statement in order to assist investors' understanding of the overall impact of such adjustments. In addition to GAAP financial measures, the Company provides Adjusted net income, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted diluted EPS to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which in our view do not necessarily reflect ongoing performance. We also internally use these measures to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions. These supplemental disclosures are in addition to GAAP reported measures. Non-GAAP measures should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP. Our presentation of adjusted measures may not be comparable to similarly-titled measures used by other companies. See "Presentation of Financial Information" and table 8 for the definitions of these non-GAAP measures.

(a)    Includes $210 million and $216 million of inventory impairments and inventory write-downs during the three and twelve months ended December 31, 2025, included within Cost of vacation ownership interests on the Consolidated Statements of Income.
(b)    Represents adjustments for other items that meet the conditions of unusual and/or infrequent.
(c)     Amortization of acquisition-related intangible assets is excluded from Adjusted net income and Adjusted EBITDA.
(d)    Debt modifications are excluded from Adjusted net income, while included for Adjusted EBITDA.
(e)    Represents the tax effects on the adjustments. We determine the tax effects of the non-GAAP adjustments based on the nature of the underlying adjustment and the relevant tax jurisdictions. The tax effect of the non-GAAP adjustments was calculated based on an evaluation of the statutory tax treatment and the applicable statutory tax rate in the relevant jurisdictions.
(f)    All stock-based compensation is excluded from Adjusted EBITDA.

14

Table 6

Travel + Leisure Co.
Non-GAAP Measure: Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow
(in millions)
Twelve Months
Ended December 31,
20252024
Net cash provided by operating activities$640 $464 
Property and equipment additions(117)(81)
Sum of proceeds and principal payments of non-recourse vacation ownership debt(8)62 
Free cash flow$515 $445 
Transaction costs for acquisitions and divestitures
Adjusted free cash flow (a)
$516 $446 
Net income attributable to TNL shareholders$230 $411 
Adjusted EBITDA (b)
$990 $929 
Net income cash flow conversion (c)
278 %113 %
Adjusted free cash flow conversion52 %48 %

(a)     The Company had $107 million of net cash used in investing and $443 million of net cash used in financing activities for the year ended December 31, 2025, and $124 million of net cash used in investing activities and $458 million of net cash used in financing activities for the year ended December 31, 2024.
(b)    See table 5 for a reconciliation of Net income to Adjusted EBITDA.
(c)    Represents Net cash provided by operating activities as a percentage of Net Income.
15

Table 7
Travel + Leisure Co.
Non-GAAP Measure: Reconciliation of Adjusted ROIC
(in millions)

December 31, 2025December 31, 2024
Average Corporate Debt$3,471 $3,522 
Less: Average Cash and Cash Equivalents(210)(225)
Average Net Debt$3,261 $3,297 
Plus: Average Total Stockholder's (deficit) and Noncontrolling interest(931)(899)
Average Invested Capital (a)
$2,330 $2,398 
Net Income$230 $411 
Net Income ROIC10 %17 %
Adjusted EBITDA (b)
$990 $929 
Depreciation and amortization124 115 
Adjusted EBIT866 814 
Taxes (c)
(251)(215)
Adjusted Net Operating Profit After Taxes (NOPAT)$615 $599 
Adjusted ROIC26 %25 %

(a)    Averages included in this computation represent 2-year averages.
(b)     See Table 5 for a reconciliation of Net Income to Adjusted EBITDA.
(c)    Represents taxes on Adjusted EBIT.
16

Table 8

Definitions
Adjusted Diluted Earnings per Share: A non-GAAP measure, defined by the Company as Adjusted net income divided by the diluted weighted average number of common shares. Adjusted Diluted Earnings per Share is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods.
Adjusted EBIT: A non-GAAP measure, defined by the Company as net income from continuing operations before interest expense (excluding consumer financing interest), early extinguishment of debt, interest income (excluding consumer financing revenues) and income taxes, each of which is presented on the Consolidated Statements of Income. Adjusted EBIT also excludes stock-based compensation costs, separation and restructuring costs, legacy items, transaction and integration costs associated with mergers, acquisitions, and divestitures, asset impairments/recoveries and inventory write-downs, gains and losses on sale/disposition of business, and items that meet the conditions of unusual and/or infrequent. Legacy items include the resolution of and adjustments to certain contingent assets and liabilities related to acquisitions of continuing businesses and dispositions, including the separation of Wyndham Hotels & Resorts, Inc. and Avis Budget Group, Inc. (ABG), and the sale of the vacation rentals businesses. Integration costs represent certain non-recurring costs directly incurred to integrate mergers and/or acquisitions into the existing business. We believe that when considered with GAAP measures, Adjusted EBIT is useful to assist our investors because it reflects the Company’s operating performance before the impact of financing decisions and income taxes, while including depreciation and amortization to reflect the capital‑intensive nature of our business. Adjusted EBIT also provides a consistent basis for evaluating period‑to‑period operating performance. Adjusted EBIT should not be considered in isolation or as a substitute for net income/(loss) or other income statement data prepared in accordance with GAAP and our presentation of Adjusted EBIT may not be comparable to similarly-titled measures used by other companies.
Adjusted EBITDA: A non-GAAP measure, defined by the Company as net income from continuing operations before depreciation and amortization, interest expense (excluding consumer financing interest), early extinguishment of debt, interest income (excluding consumer financing revenues) and income taxes, each of which is presented on the Consolidated Statements of Income. Adjusted EBITDA also excludes stock-based compensation costs, separation and restructuring costs, legacy items, transaction and integration costs associated with mergers, acquisitions, and divestitures, asset impairments/recoveries and inventory write-downs associated with the Company’s resort optimization initiative, gains and losses on sale/disposition of business, and items that meet the conditions of unusual and/or infrequent. Legacy items include the resolution of and adjustments to certain contingent assets and liabilities related to acquisitions of continuing businesses and dispositions, including the separation of Wyndham Hotels & Resorts, Inc. and Avis Budget Group, Inc. (ABG), and the sale of the vacation rentals businesses. Integration costs represent certain non-recurring costs directly incurred to integrate mergers and/or acquisitions into the existing business. We believe that when considered with GAAP measures, Adjusted EBITDA is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods. We also internally use this measure to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions. Adjusted EBITDA should not be considered in isolation or as a substitute for net income/(loss) or other income statement data prepared in accordance with GAAP and our presentation of Adjusted EBITDA may not be comparable to similarly-titled measures used by other companies.
Adjusted EBITDA Margin: A non-GAAP measure, represents Adjusted EBITDA as a percentage of revenue. Adjusted EBITDA Margin is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods.
Adjusted Free Cash Flow: A non-GAAP measure, defined by the Company as net cash provided by operating activities from continuing operations less property and equipment additions (capital expenditures) plus the sum of proceeds and principal payments of non-recourse vacation ownership debt, while also adding back cash paid for transaction costs for acquisitions and divestitures, separation adjustments associated with the spin-off of Wyndham Hotels, and certain adjustments related to COVID-19. TNL believes adjusted FCF to be a useful operating performance measure to evaluate the ability of its operations to generate cash for uses other than capital expenditures and, after debt service and other obligations, its ability to grow its business through acquisitions and equity investments, as well as its ability to return cash to shareholders through dividends and share repurchases. A limitation of using Adjusted free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating TNL is that Adjusted free cash flow does not represent the total cash movement for the period as detailed in the consolidated statement of cash flows.
Adjusted Free Cash Flow Conversion: A non-GAAP measure, defined by the Company as Adjusted free cash flow as a percentage of Adjusted EBITDA. We use this non-GAAP performance measure to assist in evaluating our operating performance and the quality of our earnings as represented by adjusted EBITDA, and to evaluate the performance of our current and prospective operating and strategic initiatives in generating cash flows from our earnings performance. This measure also assists investors in evaluating our operating performance, management of our assets, and ability to generate cash flows from our earnings, as well as facilitating period-to-period comparisons.
Adjusted Net Income: A non-GAAP measure, defined by the Company as net income from continuing operations adjusted to exclude separation and restructuring costs, legacy items, transaction and integration costs associated with mergers, acquisitions, and divestitures, amortization of acquisition-related assets, debt modification costs, impairments and inventory write-downs, gains and losses on sale/disposition of business, and items that meet the conditions of unusual and/or infrequent and the tax effect of such adjustments. Legacy items include the resolution of and adjustments to certain contingent assets and liabilities related to acquisitions of continuing businesses and dispositions, including the separation of Wyndham Hotels and ABG, and the sale of the vacation rentals businesses. We believe Adjusted Net Income is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods.
Adjusted Net Operating Profit After Taxes (NOPAT): A non-GAAP measure, defined by the Company as Adjusted EBIT less associated taxes. We believe Adjusted NOPAT is useful to investors because it represents the Company’s after‑tax operating performance independent of financing decisions and provides a consistent basis for evaluating the profitability of the Company’s core operations.
Adjusted Pre-Tax Income: A non-GAAP measure, defined by the Company as net income from continuing operations adjusted to exclude separation and restructuring costs, legacy items, transaction and integration costs associated with mergers, acquisitions, and
17

Table 8
(continued)
divestitures, amortization of acquisition-related assets, debt modification costs, impairments and inventory write-downs, gains and losses on sale/disposition of business, and items that meet the conditions of unusual and/or infrequent and taxes. Legacy items include the resolution of and adjustments to certain contingent assets and liabilities related to acquisitions of continuing businesses and dispositions, including the separation of Wyndham Hotels and ABG, and the sale of the vacation rentals businesses. Adjusted Pre-Tax Income is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods, without the impacts of fluctuations in tax rates.
Adjusted Return on Invested Capital (ROIC): A non-GAAP measure, defined by the Company as Adjusted NOPAT divided by average invested capital. We believe Adjusted ROIC is useful to our investors because it measures the efficiency with which we generate profits from our capital investments.
Average invested capital: Average invested capital is a two-year average of net debt, stockholders’ equity/(deficit) and noncontrolling interest for the applicable period.
Average Number of Exchange Members: Represents the average number of paid members in our vacation exchange programs who are considered to be in good standing, during a given reporting period.
Free Cash Flow (FCF): A non-GAAP measure, defined by TNL as net cash provided by operating activities from continuing operations less property and equipment additions (capital expenditures) plus the sum of proceeds and principal payments of non-recourse vacation ownership debt. TNL believes FCF to be a useful operating performance measure to evaluate the ability of its operations to generate cash for uses other than capital expenditures and, after debt service and other obligations, its ability to grow its business through acquisitions and equity investments, as well as its ability to return cash to shareholders through dividends and share repurchases. A limitation of using FCF versus the GAAP measure of net cash provided by operating activities as a means for evaluating TNL is that FCF does not represent the total cash movement for the period as detailed in the consolidated statement of cash flows.
Gross Vacation Ownership Interest Sales: A non-GAAP measure, represents sales of vacation ownership interests (VOIs), including sales under the Fee-for-Service program before the effect of loan loss provisions. We believe that Gross VOI sales provide an enhanced understanding of the performance of our vacation ownership business because it directly measures the sales volume of this business during a given reporting period.
Leverage Ratio: The Company calculates leverage ratio as net debt divided by Adjusted EBITDA as defined in the credit agreement.
Net Debt: Net debt equals total debt outstanding, less non-recourse vacation ownership debt and cash and cash equivalents.
Net Income Return on Invested Capital (ROIC): Defined by the Company as net income divided by average invested capital.
Tours: Represents the number of tours taken by guests in our efforts to sell VOIs.
Travel and Membership Revenue per Transaction: Represents transaction revenue divided by transactions, provided in two categories; Exchange, which is primarily RCI, and Travel Club.
Travel and Membership Transactions: Represents the number of exchanges and travel bookings recognized as revenue during the period, net of cancellations. This measure is provided in two categories; Exchange, which is primarily RCI, and Travel Club.
Volume Per Guest (VPG): Represents Gross VOI sales (excluding telesales and virtual sales) divided by the number of tours. The Company has excluded non-tour sales in the calculation of VPG because non-tour sales are generated by a different marketing channel. We believe that VPG provides an enhanced understanding of the performance of our Vacation Ownership business because it directly measures the efficiency of its tour selling efforts during a given reporting period.
18

FAQ

How did Travel + Leisure Co. (TNL) perform financially in full-year 2025?

Travel + Leisure Co. generated 2025 net revenue of $4.02 billion and net income of $230 million, or $3.44 diluted EPS. Adjusted EBITDA rose to $990 million and Adjusted diluted EPS to $6.34, reflecting stronger core operations despite significant resort write-downs.

What were Travel + Leisure Co. (TNL)’s key 2025 vacation ownership results?

In 2025, Travel + Leisure Co.’s Vacation Ownership business delivered $3.36 billion revenue, up 6%, and $861 million Adjusted EBITDA, up 13%. Gross VOI sales increased 8% to $2.49 billion, supported by 6% VPG growth and 3% tour growth, underscoring resilient demand.

How much cash did Travel + Leisure Co. (TNL) generate and return in 2025?

Travel + Leisure Co. produced $640 million in operating cash flow and $516 million in Adjusted free cash flow in 2025. The company repurchased $300 million of stock and paid $149 million in dividends, highlighting substantial cash returns to shareholders during the year.

What is Travel + Leisure Co. (TNL)’s 2026 financial outlook?

For 2026, Travel + Leisure Co. expects Adjusted EBITDA of $1.03–$1.055 billion, Gross VOI sales of $2.5–$2.6 billion, and VPG of $3,175–$3,275. Management also plans to recommend a higher quarterly dividend of $0.60 per share.

What is the Resort Optimization Initiative at Travel + Leisure Co. (TNL)?

The Resort Optimization Initiative reviews 17 resorts needing significant reinvestment or misaligned with owner demand. It triggered $216 million of 2025 inventory write-downs and impairments, but is expected to yield ongoing maintenance-fee savings and a positive net impact on Adjusted EBITDA starting in 2026.

How is Travel + Leisure Co. (TNL) using share repurchases and dividends?

In 2025, Travel + Leisure Co. repurchased 5.4 million shares for $300 million and paid $149 million in dividends. As of year-end, $165 million remained under the existing authorization, and the board approved a new $750 million buyback program.

What happened to Travel + Leisure Co. (TNL)’s Travel and Membership segment in 2025?

The Travel and Membership segment saw revenue decline 5% to $662 million and Adjusted EBITDA fall 9% to $228 million in 2025. Lower revenue per transaction and a higher mix of lower-margin travel club transactions weighed on profitability despite modest transaction growth in some products.

Filing Exhibits & Attachments

5 documents
Travel+Leisure Co

NYSE:TNL

TNL Rankings

TNL Latest News

TNL Latest SEC Filings

TNL Stock Data

4.69B
60.83M
Travel Services
Hotels & Motels
Link
United States
ORLANDO