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 delivered strong Q1 results, with adjusted EBITDA of $202 million at the high end of guidance, driven by vacation ownership (VO) performance and VPGs above $3,000; consolidated adjusted EBITDA margin grew to 22% from 21% YoY.
The company reiterated its full-year adjusted EBITDA guidance of $955–$985 million and projects Q2 adjusted EBITDA of $245–$255 million; VOI sales for Q2 are expected at $620–$640 million with VPGs of $6,150.
Consumer demand remains resilient: owner KPIs are strong, booking windows only modestly reduced (from 130 to 116 days YoY), and summer rental and forward bookings are solid; 80% of owners have fully paid off ownership, and new buyers are increasingly Gen X, Millennials, and Gen Z.
Travel and Membership (T&M) segment saw revenue decline 7% and adjusted EBITDA down 9% due to a 13% drop in exchange transactions, but Travel Club transactions grew 3% with expected acceleration in Q2; T&M full-year outlook is now flat to down 2%.
Capital return remains a priority: dividend increased 12% to $0.56/share, $70 million in share repurchases in Q1, and $111 million returned to shareholders; leverage ratio at 3.3x with expectations to end the year below 3.4x; company maintains confidence in cash flow and capital allocation strategy.