Travel + Leisure Co. (LON:0M1K)

Travel + Leisure Co. Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	4,021	3,864	3,750	3,567	3,134
Revenue Growth (YoY)	4.06%	3.04%	5.13%	13.82%	45.09%
Cost of Revenue	408	228	245	236	238
Gross Profit	3,613	3,636	3,505	3,331	2,896
Selling, General & Admin	1,083	1,025	961	930	797
Depreciation & Amortization Expenses	124	115	112	119	124
Other Operating Expenses	1,853	1,765	1,710	1,629	1,357
Operating Income	553	733	720	653	618
Interest Income	9	14	13	6	3
Interest Expense	-232	-249	-251	-195	-198
Other Non-Operating Income (Expense)	7	15	3	22	6
Total Non-Operating Income (Expense)	-216	-220	-235	-167	-189
Pretax Income	337	513	485	486	429
Provision for Income Taxes	107	135	94	130	116
Net Income	230	411	396	357	308
Earnings From Discontinued Operations	-	33	5	1	-5
Net Income to Common	230	411	396	357	308
Net Income Growth	-44.04%	3.79%	10.92%	15.91%	-
Shares Outstanding (Basic)	66	70	75	83	87
Shares Outstanding (Diluted)	67	71	75	84	87
Shares Change (YoY)	-5.38%	-5.73%	-10.93%	-3.55%	1.39%
EPS (Basic)	3.51	5.87	5.31	4.28	3.62
EPS (Diluted)	3.44	5.82	5.28	4.24	3.58
EPS Growth	-40.89%	10.23%	24.53%	18.44%	-
Free Cash Flow	523	383	276	390	511
Free Cash Flow Growth	36.55%	38.77%	-29.23%	-23.68%	67.54%
Free Cash Flow Per Share	7.82	5.42	3.68	4.63	5.85
Dividends Per Share	2.240	2.000	1.800	1.600	1.250
Dividend Growth	12.00%	11.11%	12.50%	28.00%	-21.88%
Gross Margin	89.85%	94.10%	93.47%	93.38%	92.41%
Operating Margin	13.75%	18.97%	19.20%	18.31%	19.72%
Profit Margin	5.72%	9.78%	10.43%	9.98%	9.99%
FCF Margin	13.01%	9.91%	7.36%	10.93%	16.31%
EBITDA	677	848	832	772	742
EBITDA Margin	16.84%	21.95%	22.19%	21.64%	23.68%
EBIT	553	733	720	653	618
EBIT Margin	13.75%	18.97%	19.20%	18.31%	19.72%
Effective Tax Rate	31.75%	26.32%	19.38%	26.75%	27.04%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.