2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.2B | $3.1B | $3.6B | $3.8B | $3.9B |
Cost of Revenue | $1.2B | $1.6B | $1.8B | $1.9B | $1.7B |
Gross Profit | $927M | $1.5B | $1.7B | $1.8B | $2.1B |
Gross Profit % | 43% | 49% | 48% | 49% | 55% |
R&D Expenses | -$0.12 | $0.14 | $0.14 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$253M | $313M | $356M | $391M | $411M |
Dep. & Amort. | $126M | $124M | $119M | $112M | $115M |
Def. Tax | -$88M | -$39M | -$4M | $8M | $26M |
Stock Comp. | $20M | $32M | $45M | $38M | $41M |
Chg. in WC | $65M | -$26M | -$429M | -$584M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.2B | $369M | $550M | $282M | $167M |
ST Investments | $35M | $27M | $12M | $24M | $17M |
Cash & ST Inv. | $1.2B | $396M | $562M | $306M | $184M |
Receivables | $2.6B | $2.4B | $2.5B | $2.7B | $3B |
Inventory | $1.3B | $1.2B | $1.2B | $1.1B | $1.2B |
TNL reported strong 2024 results with $929 million in adjusted EBITDA, driven by 8% tour growth in the vacation ownership segment and 2% growth in travel and membership adjusted EBITDA.
For 2025, TNL expects adjusted EBITDA in the range of $955 million to $985 million, with gross VOI sales between $2.4 billion and $2.5 billion and VPGs ranging from $3,050 to $3,150.
The company plans to focus on new owner transactions, targeting a mix of 35%-37% in 2025, supported by partnerships with Allegiant Airlines and Live Nation for lead generation.
TNL highlighted progress in digital initiatives, including the launch of the Club Wyndham app and plans to revamp the WorldMark by Wyndham website and app to enhance owner satisfaction and engagement.
Capital allocation remains disciplined, with $377 million returned to shareholders in 2024 through dividends and share repurchases, and a focus on maintaining leverage below 3.4x while investing in growth opportunities like Sports Illustrated sales launching in 2025.