Revenue growth has been steady at 3-5% quarterly, with Q2 2026 gross margin expanding to 57.0% from 49.7% a year earlier, though operating margin dipped slightly to 19.8% and Q4 2025 saw a disruptive net loss of -$61M.
Travel + Leisure Co. (TNL) annual income statement — 21-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 |
|---|
| Sales/Revenue | 4.09B | 4.02B | 3.86B | 3.75B | 3.57B | 3.13B | 2.16B | 4.04B | 3.93B | 5.08B | 5.6B | 5.54B | 5.28B | 5.01B | 4.53B | 4.25B | 3.85B | 3.75B | 4.28B | 4.36B | 3.84B | 3.33B |
| Revenue Growth % | 4.55% | 4.06% | 3.04% | 5.13% | 13.82% | 45.09% | -46.56% | 2.82% | -22.56% | -9.34% | 1.14% | 4.83% | 5.43% | 10.48% | 6.58% | 10.46% | 2.69% | -12.4% | -1.81% | 13.48% | 15.2% | - |
| Cost of Goods Sold | 2.24B | 2.93B | 1.97B | 1.93B | 1.84B | 1.56B | 1.23B | 1.94B | 1.91B | 1.86B | 1.83B | 2.33B | 2.5B | 2.39B | 2.09B | 2.02B | 1.88B | 1.82B | 2.03B | 2.12B | 1.79B | 1.54B |
| COGS % of Revenue | - | 72.82% | 51.04% | 51.44% | 51.56% | 49.9% | 56.85% | 48% | 48.66% | 36.64% | 32.65% | 42.18% | 47.42% | 47.75% | 46.16% | 47.6% | 48.71% | 48.61% | 47.44% | 48.58% | 46.62% | 46.18% |
| Gross Profit | 1.85B | 1.09B | 1.89B | 1.82B | 1.73B | 1.57B | 932M | 2.1B | 2.02B | 1.95B | 1.86B | 2.54B | 2.78B | 2.62B | 2.44B | 2.23B | 1.98B | 1.93B | 2.25B | 2.24B | 2.05B | 1.79B |
| Gross Margin % | 45.19% | 27.18% | 48.96% | 48.56% | 48.44% | 50.1% | 43.15% | 52% | 51.34% | 38.34% | 33.29% | 45.94% | 52.58% | 52.25% | 53.84% | 52.4% | 51.29% | 51.39% | 52.56% | 51.42% | 53.38% | 53.82% |
| Gross Profit Growth % | - | -42.23% | 3.9% | 5.38% | 10.06% | 68.45% | -55.66% | 4.16% | 3.7% | 4.4% | -26.7% | -8.43% | 6.11% | 7.21% | 9.51% | 12.86% | 2.49% | -14.36% | 0.36% | 9.31% | 14.26% | - |
| Operating Expenses | 1.23B | 376M | 1.16B | 1.1B | 1.07B | 952M | 1.04B | 1.29B | 1.5B | 1.51B | 1.21B | 1.61B | 1.84B | 1.81B | 1.69B | 3.24B | 2.84B | 1.27B | 3.08B | 1.53B | 1.47B | 1.18B |
| OpEx % of Revenue | - | 9.35% | 29.99% | 29.36% | 30.14% | 30.38% | 48.01% | 31.91% | 38.03% | 29.69% | 21.54% | 29.05% | 34.77% | 36.17% | 37.25% | 76.23% | 73.85% | 33.89% | 71.95% | 35.14% | 38.37% | 35.23% |
| Selling, General & Admin | 1.14B | 1.08B | 1.02B | 961M | 930M | 797M | 727M | 1.16B | 1.12B | 1.13B | 1.07B | 1.41B | 1.56B | 1.47B | 1.39B | 1.22B | 1.07B | 1.09B | 1.39B | 1.35B | 1.23B | 1.18B |
| SG&A % of Revenue | - | 26.93% | 26.53% | 25.63% | 26.07% | 25.43% | 33.66% | 28.62% | 28.54% | 22.18% | 19.06% | 25.43% | 29.48% | 29.37% | 30.64% | 28.7% | 27.81% | 29.15% | 32.49% | 30.96% | 31.94% | 35.38% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 2M | -707M | 134M | 140M | 145M | 155M | 310M | 136M | 373M | 381M | 139M | 200M | 279M | 0 | 0 | 2.02B | 1.77B | 178M | 1.69B | 182M | 247M | -5M |
| Operating Income | 622M | 717M | 733M | 720M | 653M | 618M | -105M | 812M | 523M | 439M | 658M | 935M | 941M | 910M | 852M | 767M | 718M | 594M | -830M | 710M | 577M | 620M |
| Operating Margin % | 15.19% | 17.83% | 18.97% | 19.2% | 18.31% | 19.72% | -4.86% | 20.09% | 13.3% | 8.65% | 11.75% | 16.89% | 17.82% | 18.17% | 18.79% | 18.03% | 18.64% | 15.84% | -19.39% | 16.28% | 15.02% | 18.59% |
| Operating Income Growth % | - | -2.18% | 1.81% | 10.26% | 5.66% | 688.57% | -112.93% | 55.26% | 19.13% | -33.28% | -29.63% | -0.64% | 3.41% | 6.81% | 11.08% | 6.82% | 20.88% | 171.57% | -216.9% | 23.05% | -6.94% | - |
| EBITDA | 749M | 841M | 848M | 832M | 772M | 742M | 21M | 933M | 661M | 575M | 785M | 1.12B | 1.17B | 1.13B | 1.04B | 945M | 891M | 772M | -646M | 876M | 725M | 751M |
| EBITDA Margin % | 18.3% | 20.92% | 21.95% | 22.19% | 21.64% | 23.68% | 0.97% | 23.08% | 16.82% | 11.33% | 14.02% | 20.27% | 22.23% | 22.48% | 22.87% | 22.21% | 23.14% | 20.59% | -15.09% | 20.09% | 18.87% | 22.52% |
| EBITDA Growth % | -14.6% | -0.83% | 1.92% | 7.77% | 4.04% | 3433.33% | -97.75% | 41.15% | 14.96% | -26.75% | -30.04% | -4.43% | 4.26% | 8.58% | 9.74% | 6.06% | 15.41% | 219.5% | -173.74% | 20.83% | -3.46% | - |
| D&A (Non-Cash Add-back) | 127M | 124M | 115M | 112M | 119M | 124M | 126M | 121M | 138M | 136M | 127M | 187M | 233M | 216M | 185M | 178M | 173M | 178M | 184M | 166M | 148M | 131M |
| EBIT | 574M | 704M | 762M | 736M | 681M | 627M | -84M | 842M | 566M | 473M | 675M | 959M | 958M | 814M | 760M | 790M | 700M | 607M | -807M | 728M | 577M | 620M |
| Net Interest Income | 96M | 96M | -235M | -238M | -189M | -195M | -185M | -155M | -165M | -149M | -126M | -114M | -103M | -122M | -124M | -116M | -132M | -107M | -68M | -62M | -35M | 6M |
| Interest Income | 464M | 463M | 14M | 13M | 6M | 3M | 7M | 7M | 5M | 7M | 7M | 8M | 10M | 9M | 8M | 24M | 5M | 7M | 12M | 11M | 32M | 6M |
| Interest Expense | 368M | 367M | 249M | 251M | 195M | 198M | 192M | 162M | 170M | 156M | 133M | 122M | 113M | 131M | 132M | 152M | 167M | 114M | 80M | 73M | 67M | 0 |
| Other Income/Expense | -274M | -380M | -220M | -235M | -167M | -189M | -171M | -132M | -127M | -121M | -116M | -98M | -96M | -227M | -224M | -117M | -155M | -101M | -57M | -55M | -35M | 6M |
| Pretax Income | 348M | 337M | 513M | 485M | 486M | 429M | -276M | 680M | 396M | 590M | 940M | 916M | 845M | 683M | 628M | 650M | 563M | 493M | -887M | 655M | 542M | 626M |
| Pretax Margin % | 8.5% | 8.38% | 13.28% | 12.93% | 13.62% | 13.69% | -12.78% | 16.82% | 10.07% | 11.62% | 16.79% | 16.55% | 16% | 13.64% | 13.85% | 15.28% | 14.62% | 13.15% | -20.72% | 15.02% | 14.11% | 18.77% |
| Income Tax | 110M | 107M | 135M | 94M | 130M | 116M | -23M | 191M | 130M | -229M | 328M | 304M | 316M | 250M | 229M | 233M | 184M | 200M | 187M | 252M | 190M | 195M |
| Effective Tax Rate % | 31.61% | 31.75% | 26.32% | 19.38% | 26.75% | 27.04% | 8.33% | 28.09% | 32.83% | -38.81% | 34.89% | 33.19% | 37.4% | 36.6% | 36.46% | 35.85% | 32.68% | 40.57% | -21.08% | 38.47% | 35.06% | 31.15% |
| Net Income | 238M | 230M | 411M | 396M | 357M | 308M | -253M | 507M | 672M | 854M | 611M | 612M | 529M | 432M | 400M | 417M | 379M | 293M | -1.07B | 403M | 287M | 431M |
| Net Margin % | 5.81% | 5.72% | 10.64% | 10.56% | 10.01% | 9.83% | -11.71% | 12.54% | 17.09% | 16.82% | 10.91% | 11.05% | 10.02% | 8.62% | 8.82% | 9.8% | 9.84% | 7.81% | -25.09% | 9.24% | 7.47% | 12.92% |
| Net Income Growth % | -40.05% | -44.04% | 3.79% | 10.92% | 15.91% | 221.74% | -149.9% | -24.55% | -21.31% | 39.77% | -0.16% | 15.69% | 22.45% | 8% | -4.08% | 10.03% | 29.35% | 127.28% | -366.5% | 40.42% | -33.41% | - |
| Net Income (Continuing) | 238M | 230M | 378M | 391M | 356M | 313M | -253M | 489M | 266M | 646M | 545M | 612M | 529M | 433M | 399M | 417M | 379M | 293M | -1.07B | 403M | 352M | 431M |
| Discontinued Operations | 0 | 0 | 33M | 5M | 1M | -5M | 0 | 18M | 406M | 209M | 260M | 60M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | -1M | -1M | 1M | 1M | 9M | 7M | 7M | 6M | 5M | 5M | 4M | 3M | 2M | 2M | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 3.75 | 3.44 | 5.35 | 5.28 | 4.23 | 3.62 | -2.94 | 5.29 | 6.77 | 8.40 | 5.53 | 5.14 | 4.18 | 3.21 | 2.75 | 2.51 | 2.05 | 1.61 | -6.03 | 2.20 | 1.44 | 2.15 |
| EPS Growth % | -36.79% | -35.7% | 1.33% | 24.82% | 16.85% | 223.13% | -155.58% | -21.86% | -19.4% | 51.9% | 7.59% | 22.97% | 30.22% | 16.73% | 9.56% | 22.44% | 27.33% | 126.7% | -374.09% | 52.78% | -33.02% | - |
| EPS (Basic) | - | 3.51 | 5.39 | 5.32 | 4.27 | 3.62 | -2.94 | 5.31 | 6.79 | 8.46 | 5.56 | 5.18 | 4.22 | 3.25 | 2.80 | 2.57 | 2.13 | 1.64 | -6.03 | 2.22 | 1.45 | 2.15 |
| Diluted Shares Outstanding | 63.4M | 66.9M | 70.7M | 75M | 84.2M | 86.5M | 86.1M | 92.4M | 99.2M | 104M | 111M | 119M | 127M | 135M | 145M | 166M | 185M | 182M | 178M | 183M | 199.31M | 200.47M |
| Basic Shares Outstanding | 62.3M | 65.6M | 70.1M | 74.5M | 83.4M | 86.5M | 86.1M | 92.1M | 98.9M | 103M | 110M | 118M | 125M | 133M | 143M | 162M | 178M | 179M | 178M | 181M | 197.93M | 200.47M |
| Dividend Payout Ratio | - | 64.78% | 34.55% | 34.34% | 37.82% | 35.39% | - | 32.74% | 28.87% | 28.34% | 36.5% | 33.01% | 33.84% | 36.11% | 33.5% | 23.74% | 22.69% | 9.9% | - | 3.47% | 473.87% | 13.69% |
Quick answers to the most common questions about buying TNL stock.
For fiscal year 2025, Travel + Leisure Co. (TNL) reported total revenue of $4.02B. This represents a 20.6% increase compared to $3.33B in 2005.
Travel + Leisure Co. (TNL) is profitable, generating $230.0M in net income for the fiscal year ending 2025 with a net profit margin of 5.7%.
Travel + Leisure Co. (TNL) reported an operating income of $717.0M, resulting in an operating profit margin of 17.8%. This margin reflects the operational efficiency of the business before interest and taxes.
Travel + Leisure Co. (TNL) generated $1.09B in gross profit for the year, representing a gross profit margin of 27.2%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Rising loan loss provisions
Metrics are mathematically derived from official filings.
Steady Growth Amidst Mixed Signals
Revenue growth has been modest but consistent, averaging around 3-5% quarterly, with Q2 2026 showing 4.4% growth. According to the latest income statement data, this stability suggests a mature business model.
The revenue trajectory appears stable, with quarterly growth rates ranging from 0.7% to 5.7% over the past ten quarters. The most recent quarter (2026Q2) reported $1.1B in revenue, a 4.4% increase year-over-year, indicating a steady but not accelerating trend. This consistency likely reflects the recurring nature of membership fees and financing income, which provide a stable base, while VOI sales contribute more volatile transactional revenue. Investors should monitor whether the recent acquisitions can accelerate growth beyond this modest pace.
Gross Margin Resilience with Cost Pressures
Gross margin improved to 57.0% in Q2 2026, up from 49.7% a year earlier, as reported in the financial statements. This expansion suggests better cost management or a favorable sales mix, though operating margin dipped slightly.
Gross margin has shown a clear upward trend, from 44.9% in 2024Q1 to 57.0% in 2026Q2, indicating improved efficiency in resort operations or a shift toward higher-margin recurring revenue. However, operating margin remained relatively stable around 19-20%, implying that SG&A expenses have absorbed some of the gross margin gains. The Q4 2025 anomaly, where gross margin plummeted to 14.4%, appears to be a one-time event, possibly related to impairments or restructuring, and warrants further investigation. This margin resilience suggests pricing power, but the sustainability depends on controlling sales and marketing costs.
Operating Leverage Limited by SG&A
Operating income growth has lagged revenue growth, with Q2 2026 operating margin at 19.8% versus 20.2% a year ago. Based on reported figures, SG&A expenses have risen proportionally, limiting operating leverage.
Despite revenue growth of 4.4% in Q2 2026, operating income grew only 1.9% year-over-year, indicating that operating leverage is not materializing. SG&A expenses increased from $268M to $302M, a 12.7% rise, outpacing revenue growth. This suggests that the company is investing heavily in sales and marketing to drive VOI sales, which may be necessary but dilutes incremental profitability. The lack of operating leverage could be a concern if revenue growth slows, as fixed costs would pressure margins.
Earnings Quality Tempered by One-Time Items
Net income in Q4 2025 was -$61M, a stark contrast to the positive earnings in other quarters, as per the income statement. This volatility suggests earnings quality is affected by non-recurring charges or impairments.
The Q4 2025 net loss of -$61M, despite positive operating income of $39M, indicates significant below-the-line items, possibly related to impairments or tax adjustments. Excluding this quarter, net income has been relatively stable, with Q2 2026 at $109M. Stock-based compensation has been modest, averaging around $13M per quarter, which does not materially distort EPS. However, the EPS miss in Q2 2026 (reported $1.72 vs. consensus $1.88) suggests that reported earnings may be under pressure from higher financing costs or provisions, warranting a closer look at the quality of earnings.
SG&A and COGS Drive Cost Structure
SG&A expenses have risen to $302M in Q2 2026, up from $268M a year earlier, as reported in the financial statements. This increase, coupled with COGS fluctuations, highlights the cost sensitivity of the business.
The primary cost drivers are COGS and SG&A, with R&D being negligible. COGS has been volatile, ranging from $441M to $878M, with the Q4 2025 spike likely due to one-time charges. SG&A has steadily increased, reflecting higher sales and marketing investments to support growth. The provision for loan losses, embedded in COGS or SG&A, is a critical variable that could impact margins if credit quality deteriorates. Management's expense discipline appears moderate, but the rising SG&A suggests a focus on growth over cost containment.
Q4 2025: A Disruptive Quarter
The most significant inflection occurred in Q4 2025, where gross margin collapsed to 14.4% and net income turned negative, as per the income statement. This quarter likely reflects a strategic or accounting event that reshaped the financial trajectory.
Q4 2025 stands out as an anomaly, with gross profit of only $148M on $1.0B revenue, leading to a net loss. This could be due to a large impairment, restructuring charge, or a change in revenue recognition. The subsequent recovery in Q1 and Q2 2026, with gross margins back to 54-57%, suggests the impact was temporary. However, the lasting impact may be increased scrutiny on cost management and a more cautious approach to acquisitions. Investors should monitor whether this quarter signals underlying volatility in the business model.
What Could Invalidate the Base Case
The primary risk is rising provisions for loan losses, which could compress margins and net income. As reported in the financial statements, the consumer financing portfolio is a significant earnings driver, and credit deterioration would directly impact profitability.
Short-sellers might argue that the company's earnings quality is overstated due to the reliance on interest income from its loan portfolio, which carries credit risk. The Q2 2026 EPS miss, despite revenue growth, could be an early sign of rising loan loss provisions. Additionally, the recent acquisitions add integration risk and could increase leverage, potentially straining the balance sheet. If the consumer credit environment weakens, the provision for loan losses could rise, eroding net income and challenging the sustainability of dividends and buybacks. The market's discount on the stock may reflect these concerns, and any negative credit data could trigger a re-rating.