Travel + Leisure Co.
NYSE:TNL · New York Stock Exchange
+$1.39 today
Vol 1.10M · Avg 0.88M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:TNL · Revenue to Net Income
Key Ratios
Analysis
$4.0B of revenue converted into $237.0M of net income for the selected period. Gross margin is 43.4% and net margin is 5.9%, showing how much revenue survives after costs and taxes. EPS is $3.56, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.0B +4.1% | $3.9B +3.0% | $3.8B +5.1% | $3.6B +13.8% | $3.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.9B +48.5% | $2.0B +2.2% | $1.9B +4.9% | $1.8B +17.6% | $1.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B -42.2% | $1.9B +3.9% | $1.8B +5.4% | $1.7B +10.1% | $1.6B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 27.2% -21.8pp | 49.0% +0.4pp | 48.6% +0.1pp | 48.4% -1.7pp | 50.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.1B +5.7% | $1.0B +6.7% | $961.0M +3.3% | $930.0M +16.7% | $797.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $376.0M -67.6% | $1.2B +5.3% | $1.1B +2.4% | $1.1B +12.9% | $952.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $124.0M +7.8% | $115.0M +2.7% | $112.0M -5.9% | $119.0M -4.0% | $124.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $828.0M -5.6% | $877.0M +3.4% | $848.0M +6.0% | $800.0M +6.5% | $751.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 20.6% -2.1pp | 22.7% +0.1pp | 22.6% +0.2pp | 22.4% -1.5pp | 24.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $717.0M -2.2% | $733.0M +1.8% | $720.0M +10.3% | $653.0M +5.7% | $618.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.8% -1.1pp | 19.0% -0.2pp | 19.2% +0.9pp | 18.3% -1.4pp | 19.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $463.0M +3207.1% | $14.0M +7.7% | $13.0M +116.7% | $6.0M +100.0% | $3.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $367.0M +47.4% | $249.0M -0.8% | $251.0M +28.7% | $195.0M -1.5% | $198.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$380.0M -72.7% | -$220.0M +6.4% | -$235.0M -40.7% | -$167.0M +11.6% | -$189.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $337.0M -34.3% | $513.0M +5.8% | $485.0M -0.2% | $486.0M +13.3% | $429.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 8.4% -4.9pp | 13.3% +0.3pp | 12.9% -0.7pp | 13.6% -0.1pp | 13.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $107.0M -20.7% | $135.0M +43.6% | $94.0M -27.7% | $130.0M +12.1% | $116.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $230.0M -44.0% | $411.0M +3.8% | $396.0M +10.9% | $357.0M +15.9% | $308.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 5.7% -4.9pp | 10.6% +0.1pp | 10.6% +0.6pp | 10.0% +0.2pp | 9.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 -34.9% | $5 +1.3% | $5 +24.6% | $4 +18.0% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 -35.7% | $5 +1.3% | $5 +24.8% | $4 +16.9% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $65.6M -6.4% | $70.1M -5.9% | $74.5M -10.7% | $83.4M -3.6% | $86.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $66.9M -5.4% | $70.7M -5.7% | $75.0M -10.9% | $84.2M -2.7% | $86.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Brinker International, Inc.
NYSE:EAT
$7.13B
Rush Enterprises, Inc.
NASDAQ:RUSHA
$5.37B
Choice Hotels International, Inc.
NYSE:CHH
$5.30B
Sonoco Products Company
NYSE:SON
$5.10B
Cavco Industries, Inc.
NASDAQ:CVCO
$4.62B
Silgan Holdings Inc.
NYSE:SLGN
$4.51B
Kontoor Brands, Inc.
NYSE:KTB
$4.24B
Dorman Products, Inc.
NASDAQ:DORM
$3.72B
PVH Corp.
NYSE:PVH
$3.57B
KB Home
NYSE:KBH
$3.42B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TNL generate?
Travel + Leisure Co. (TNL) reported $4.02B of revenue in fiscal 2025.
Is TNL profitable?
Travel + Leisure Co. (TNL) reported $230.00M of net income, with a net margin of 5.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.