Travel + Leisure Co. Reports Second Quarter 2024 Results

Travel + Leisure Co. (NYSE:TNL), the world’s leading membership and leisure travel company, today reported second quarter 2024 financial results for the three months ended June 30, 2024. Highlights and outlook include:

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240724555836/en/

  • Net income of $129 million, $1.36 diluted earnings per share from continuing operations, on net revenue of $985 million
  • Adjusted EBITDA of $244 million and adjusted diluted earnings per share of $1.52 (1)
  • Tours increased 13 percent year-over-year, with new owner tours up 22 percent
  • Raising full year 2024 adjusted EBITDA guidance to $915 to $935 million
  • Expects third quarter adjusted EBITDA of $235 million to $245 million
  • Returned $105 million to shareholders through $35 million of dividends and $70 million of share repurchases

“For the second quarter, we delivered volume per guest over $3,000 and double-digit increases in both tours and new owner tours. All indications are pointing to a solid second half of 2024, with owner nights up 6 percent for the remainder of the year and our expectation for double-digit tour growth for the full year,” said Michael D. Brown, President and CEO of Travel + Leisure Co.

"We are increasing our full year adjusted EBITDA guidance, demonstrating that we have a resilient and value-driven business model; are executing well against our growth initiatives; and see strong consumer demand for vacation ownership."

(1) This press release includes Adjusted EBITDA, Adjusted diluted EPS, Adjusted free cash flow, Gross VOI sales and Adjusted net income, which are measures that are not calculated in accordance with Generally Accepted Accounting Principles in the U.S. (“GAAP”). See "Presentation of Financial Information" and the tables for the definitions and reconciliations of these non-GAAP measures. Forward-looking non-GAAP measures are presented in this press release only on a non-GAAP basis because not all of the information necessary for a quantitative reconciliation is available without unreasonable effort.

Business Segment Results

Vacation Ownership

$ in millions

Q2 2024

Q2 2023

% change

Revenue

$807

$768

5 %

Adjusted EBITDA

$206

$187

10 %

Vacation Ownership revenue increased 5% to $807 million in the second quarter of 2024 compared to the same period in the prior year. Net vacation ownership interest (VOI) sales were $441 million in the second quarter compared to $401 million in the prior year period, and Gross VOI sales were $607 million compared to $557 million in the prior year period. Gross VOI sales were driven by a 13% increase in tours compared to the same period last year, partially offset by a 3% decrease in VPG due to a higher new owner mix.

Second quarter adjusted EBITDA was $206 million compared to $187 million in the prior year period, due to the revenue growth and lower cost of VOIs sold, partially offset by an increase in marketing costs, an increase in sales and commission expenses, and higher interest rates on our ABS debt.

Travel and Membership

$ in millions

Q2 2024

Q2 2023

% change

Revenue

$177

$179

(1) %

Adjusted EBITDA

$62

$62

— %

Travel and Membership revenue decreased 1% to $177 million in the second quarter of 2024 compared to the same period in the prior year. This was driven by a 4% decrease in transactions, offset by a 4% increase in revenue per transaction.

Second quarter Adjusted EBITDA was $62 million resulting in no change compared to the prior year period. The revenue decrease was offset by lower marketing and other operating costs.

Balance Sheet and Liquidity

Net Debt — As of June 30, 2024, the Company's leverage ratio for covenant purposes was 3.5x. The Company had $3.6 billion of corporate debt outstanding as of June 30, 2024, which excluded $2.0 billion of non-recourse debt related to its securitized notes receivables portfolio. During the quarter, the Company repaid its $300 million secured notes due April 2024 using proceeds from 2023 borrowings, cash on hand, and a partial draw down of its revolving credit facility.

Timeshare Receivables Financing — Subsequent to the end of the quarter, the Company closed on a $375 million term securitization transaction with a weighted average coupon of 5.6% and a 96% advance rate.

Cash Flow For the six months ended June 30, 2024, net cash provided by operating activities was $221 million compared to $110 million in the prior year period. Adjusted free cash flow was $112 million for the six months ended June 30, 2024 compared to $11 million in the same period of 2023 due to a decrease in cash utilized for working capital items, mainly due to timing of tax payments and prepaid service contracts.

Share Repurchases During the second quarter of 2024, the Company repurchased 1.6 million shares of common stock for $70 million at a weighted average price of $44.96 per share. During the period, the Company’s Board of Directors increased the authorization for its share repurchase program by $0.5 billion. As of June 30, 2024, the Company had $578 million remaining in its share repurchase authorization.

Dividend The Company paid $35 million ($0.50 per share) in cash dividends on June 29, 2024 to shareholders of record as of June 15, 2024. Management will recommend a third quarter dividend of $0.50 per share for approval by the Company’s Board of Directors in August 2024.

Other During the second quarter, the Company released an accrual related to guarantees associated with the 2018 sale of its European vacation rentals business. These guarantees expired during the quarter resulting in the recognition of a $32 million non-cash gain on sale of discontinued operations, net of taxes.

Outlook

The Company is updating 2024 full year guidance:

  • Adjusted EBITDA of $915 million to $935 million (vs. prior outlook of $910 million to $930 million)
  • Gross VOI sales of $2.25 billion to $2.35 billion
  • VPG of $2,950 to $3,050 (vs. prior outlook of $2,900 to $3,000)

The Company is providing its third quarter 2024 guidance:

  • Adjusted EBITDA of $235 million to $245 million
  • Gross VOI sales of $620 million to $650 million
  • VPG of $2,950 to $3,025
  • Travel and Membership Adjusted EBITDA of $55 million to $60 million

This guidance is presented only on a non-GAAP basis because not all of the information necessary for a quantitative reconciliation of forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measure is available without unreasonable effort, primarily due to uncertainties relating to the occurrence or amount of these adjustments that may arise in the future. Where one or more of the currently unavailable items is applicable, some items could be material, individually or in the aggregate, to GAAP reported results.

Conference Call Information

Travel + Leisure Co. will hold a conference call with investors to discuss the Company’s results and outlook today at 8:30 a.m. ET. Participants may listen to a simultaneous webcast of the conference call, which may be accessed through the Company's website at travelandleisureco.com/investors, or by dialing 877-733-4794 ten minutes before the scheduled start time. For those unable to listen to the live broadcast, an archive of the webcast will be available on the Company's website for 90 days beginning at 12:00 p.m. ET today.

Presentation of Financial Information

Financial information discussed in this press release includes non-GAAP measures such as Adjusted EBITDA, Adjusted diluted EPS, Adjusted free cash flow, gross VOI sales and Adjusted net income, which include or exclude certain items, as well as non-GAAP guidance. The Company utilizes non-GAAP measures, defined in Table 5, on a regular basis to assess performance of its reportable segments and allocate resources. These non-GAAP measures differ from reported GAAP results and are intended to illustrate what management believes are relevant period-over-period comparisons and are helpful to investors when considered with GAAP measures as an additional tool for further understanding and assessing the Company’s ongoing operating performance by adjusting for items which in our view do not necessarily reflect ongoing performance. Management also internally uses these measures to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions. Exclusion of items in the Company’s non-GAAP presentation should not be considered an inference that these items are unusual, infrequent or non-recurring. Full reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures for the reported periods appear in the financial tables section of the press release.

The Company may use its website as a means of disclosing information concerning its operations, results and prospects, including information which may constitute material nonpublic information, and for complying with its disclosure obligations under SEC Regulation FD. Disclosure of such information will be included on the Company’s website in the Investor Relations section at travelandleisureco.com/investors. Accordingly, investors should monitor that Investor Relations section of the Company website, in addition to accessing its press releases, its submissions and filings with the SEC, and its publicly noticed conference calls and webcasts.

About Travel + Leisure Co.

As the world’s leading membership and leisure travel company, Travel + Leisure Co. (NYSE:TNL) transformed the way families vacation with the introduction of the most dynamic points-based vacation ownership program at Club Wyndham, and the first vacation exchange network, RCI. The company delivers more than six million vacations each year at more than 270 timeshare resorts worldwide, through tailored travel and membership products, and via Travel + Leisure GO - the signature subscription travel club inspired by the pages of Travel + Leisure magazine. With hospitality and responsible tourism at the heart of all we do, our 19,000+ dedicated associates bring out the best in people and places around the globe. We put the world on vacation. Learn more at travelandleisureco.com.

Forward-Looking Statements

This press release includes “forward-looking statements” as that term is defined by the Securities and Exchange Commission (“SEC”). Forward-looking statements are any statements other than statements of historical fact, including statements regarding our expectations, beliefs, hopes, intentions or strategies regarding the future. In some cases, forward-looking statements can be identified by the use of words such as “may,” “will,” “expects,” “should,” “believes,” “plans,” “anticipates,” "intends," “estimates,” “predicts,” “potential,” "projects," “continue,” “future,” "outlook," "guidance," "commitments," or other words of similar meaning. Forward-looking statements are subject to risks and uncertainties that could cause actual results of Travel + Leisure Co. and its subsidiaries (“Travel + Leisure Co.” or “we”) to differ materially from those discussed in, or implied by, the forward-looking statements. Factors that might cause such a difference include, but are not limited to, risks associated with: the acquisition of the Travel + Leisure brand and the future prospects and plans for Travel + Leisure Co., including our ability to execute our strategies to grow our cornerstone timeshare and exchange businesses and expand into the broader leisure travel industry through our travel clubs; our ability to compete in the highly competitive timeshare and leisure travel industries; uncertainties related to acquisitions, dispositions and other strategic transactions; the health of the travel industry and declines or disruptions caused by adverse economic conditions (including inflation, higher interest rates, and recessionary pressures), terrorism or acts of gun violence, political strife, war (including hostilities in Ukraine and the Middle East), pandemics, and severe weather events and other natural disasters; adverse changes in consumer travel and vacation patterns, consumer preferences and demand for our products; increased or unanticipated operating costs and other inherent business risks; our ability to comply with financial and restrictive covenants under our indebtedness; our ability to access capital and insurance markets on reasonable terms, at a reasonable cost or at all; maintaining the integrity of internal or customer data and protecting our systems from cyber-attacks; the timing and amount of future dividends and share repurchases, if any; and those other factors disclosed as risks under “Risk Factors” in documents we have filed with the SEC, including in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 21, 2024. We caution readers that any such statements are based on currently available operational, financial and competitive information, and they should not place undue reliance on these forward-looking statements, which reflect management’s opinion only as of the date on which they were made. Except as required by law, we undertake no obligation to review or update these forward-looking statements to reflect events or circumstances as they occur.

Travel + Leisure Co.

Table of Contents

Table Number

  1. Condensed Consolidated Statements of Income (Unaudited)
  2. Summary Data Sheet
  3. Non-GAAP Measure: Reconciliation of Net Income to Adjusted Net Income to Adjusted EBITDA
  4. Non-GAAP Measure: Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow
  5. Definitions

 Table 1

 

Travel + Leisure Co.

Condensed Consolidated Statements of Income (Unaudited)

(in millions, except per share amounts)

 

 

Three Months Ended

 

Six Months Ended

 

June 30,

 

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net Revenues

 

 

 

 

 

 

 

Service and membership fees

$

413

 

 

$

424

 

 

$

832

 

 

$

844

 

Net VOI sales

 

441

 

 

 

401

 

 

 

810

 

 

 

739

 

Consumer financing

 

111

 

 

 

103

 

 

 

221

 

 

 

206

 

Other

 

20

 

 

 

21

 

 

 

37

 

 

 

40

 

Net revenues

 

985

 

 

 

949

 

 

 

1,900

 

 

 

1,829

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Operating

 

442

 

 

 

427

 

 

 

880

 

 

 

847

 

Cost of vacation ownership interests

 

21

 

 

 

33

 

 

 

55

 

 

 

64

 

Consumer financing interest

 

33

 

 

 

27

 

 

 

66

 

 

 

52

 

Marketing

 

144

 

 

 

127

 

 

 

265

 

 

 

238

 

General and administrative

 

128

 

 

 

114

 

 

 

239

 

 

 

239

 

Depreciation and amortization

 

28

 

 

 

28

 

 

 

56

 

 

 

55

 

Restructuring

 

 

 

 

11

 

 

 

 

 

 

11

 

Asset recoveries, net

 

 

 

 

(1

)

 

 

 

 

 

(1

)

Total expenses

 

796

 

 

 

766

 

 

 

1,561

 

 

 

1,505

 

Loss on sale of business

 

 

 

 

 

 

 

 

 

 

2

 

Operating income

 

189

 

 

 

183

 

 

 

339

 

 

 

322

 

Interest expense

 

63

 

 

 

61

 

 

 

127

 

 

 

119

 

Other (income), net

 

(4

)

 

 

 

 

 

(5

)

 

 

(1

)

Interest (income)

 

(3

)

 

 

(3

)

 

 

(8

)

 

 

(6

)

Income before income taxes

 

133

 

 

 

125

 

 

 

225

 

 

 

210

 

Provision for income taxes

 

36

 

 

 

36

 

 

 

62

 

 

 

58

 

Net income from continuing operations

 

97

 

 

 

89

 

 

 

163

 

 

 

152

 

Gain on disposal of discontinued business, net of income taxes

 

32

 

 

 

5

 

 

 

32

 

 

 

5

 

Net income

$

129

 

 

$

94

 

 

$

195

 

 

$

157

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

 

 

 

 

 

Continuing operations

$

1.36

 

 

$

1.18

 

 

$

2.29

 

 

$

1.99

 

Discontinued operations

 

0.46

 

 

 

0.07

 

 

 

0.45

 

 

 

0.07

 

 

$

1.82

 

 

$

1.25

 

 

$

2.74

 

 

$

2.06

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

Continuing operations

$

1.36

 

 

$

1.18

 

 

$

2.28

 

 

$

1.98

 

Discontinued operations

 

0.45

 

 

 

0.07

 

 

 

0.45

 

 

 

0.07

 

 

$

1.81

 

 

$

1.25

 

 

$

2.73

 

 

$

2.05

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

Basic

 

70.8

 

 

 

75.2

 

 

 

71.2

 

 

 

76.3

 

Diluted

 

71.0

 

 

 

75.5

 

 

 

71.5

 

 

 

76.8

 

 Table 2

 

Travel + Leisure Co.

Summary Data Sheet

(in millions, except per share amounts, unless otherwise indicated)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2024

 

 

 

2023

 

 

Change

 

 

2024

 

 

 

2023

 

 

Change

Consolidated Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to TNL shareholders

$

129

 

 

$

94

 

 

37

%

 

$

195

 

 

$

157

 

 

24

%

Diluted earnings per share

$

1.81

 

 

$

1.25

 

 

45

%

 

$

2.73

 

 

$

2.05

 

 

33

%

Net income from continuing operations

$

97

 

 

$

89

 

 

9

%

 

$

163

 

 

$

152

 

 

7

%

Diluted earnings per share from continuing operations

$

1.36

 

 

$

1.18

 

 

15

%

 

$

2.28

 

 

$

1.98

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

Net income margin

 

13.1

%

 

 

9.9

%

 

 

 

 

10.3

%

 

 

8.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

244

 

 

$

236

 

 

3

%

 

$

435

 

 

$

420

 

 

4

%

Adjusted net income

$

108

 

 

$

100

 

 

8

%

 

$

177

 

 

$

170

 

 

4

%

Adjusted diluted earnings per share

$

1.52

 

 

$

1.33

 

 

14

%

 

$

2.48

 

 

$

2.21

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

Segment Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues

 

 

 

 

 

 

 

 

 

 

 

Vacation Ownership

$

807

 

 

$

768

 

 

5

%

 

$

1,533

 

 

$

1,453

 

 

6

%

Travel and Membership

 

177

 

 

 

179

 

 

(1

)%

 

 

370

 

 

 

379

 

 

(2

)%

Corporate and other

 

1

 

 

 

2

 

 

 

 

 

(3

)

 

 

(3

)

 

 

Total

$

985

 

 

$

949

 

 

4

%

 

$

1,900

 

 

$

1,829

 

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

Vacation Ownership

$

206

 

 

$

187

 

 

10

%

 

$

340

 

 

$

319

 

 

7

%

Travel and Membership

 

62

 

 

 

62

 

 

%

 

 

137

 

 

 

133

 

 

3

%

Segment Adjusted EBITDA

 

268

 

 

 

249

 

 

 

 

 

477

 

 

 

452

 

 

 

Corporate and other

 

(24

)

 

 

(13

)

 

 

 

 

(42

)

 

 

(32

)

 

 

Total Adjusted EBITDA

$

244

 

 

$

236

 

 

3

%

 

$

435

 

 

$

420

 

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin

 

24.8

%

 

 

24.9

%

 

 

 

 

22.9

%

 

 

23.0

%

 

 

 

Note: Amounts may not calculate due to rounding. See "Presentation of Financial Information" and Table 5 for Non-GAAP definitions. For a full reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures, refer to Table 3.

Table 2

(continued)

 

Travel + Leisure Co.

Summary Data Sheet

(in millions, unless otherwise indicated)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2024

 

 

2023

 

Change

 

 

2024

 

 

2023

 

Change

Vacation Ownership

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net VOI sales

$

441

 

$

401

 

10

%

 

$

810

 

$

739

 

10

%

Loan loss provision

 

113

 

 

86

 

31

%

 

 

191

 

 

158

 

21

%

Gross VOI sales, net of Fee-for-Service sales

 

554

 

 

487

 

14

%

 

 

1,001

 

 

896

 

12

%

Fee-for-Service sales

 

53

 

 

70

 

(24

)%

 

 

95

 

 

115

 

(17

)%

Gross VOI sales

$

607

 

$

557

 

9

%

 

$

1,096

 

$

1,011

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

Tours (in thousands)

 

192

 

 

170

 

13

%

 

 

347

 

 

305

 

14

%

VPG (in dollars)

$

3,051

 

$

3,150

 

(3

)%

 

$

3,044

 

$

3,179

 

(4

)%

 

 

 

 

 

 

 

 

 

 

 

 

Tour generated VOI sales

$

586

 

$

537

 

9

%

 

$

1,055

 

$

970

 

9

%

Telesales and other

 

21

 

 

20

 

5

%

 

 

41

 

 

41

 

%

Gross VOI sales

$

607

 

$

557

 

9

%

 

$

1,096

 

$

1,011

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

Net VOI sales

$

441

 

$

401

 

10

%

 

$

810

 

$

739

 

10

%

Property management revenue

 

210

 

 

205

 

2

%

 

 

421

 

 

404

 

4

%

Consumer financing

 

111

 

 

103

 

8

%

 

 

221

 

 

206

 

7

%

Other (a)

 

45

 

 

59

 

(24

)%

 

 

81

 

 

104

 

(22

)%

Total Vacation Ownership revenue

$

807

 

$

768

 

5

%

 

$

1,533

 

$

1,453

 

6

%

 

 

 

 

 

 

 

 

 

 

 

 

Travel and Membership

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avg. number of exchange members (in thousands)

 

3,450

 

 

3,502

 

(1

)%

 

 

3,472

 

 

3,507

 

(1

)%

 

 

 

 

 

 

 

 

 

 

 

 

Transactions (in thousands)

 

220

 

 

236

 

(6

)%

 

 

495

 

 

536

 

(8

)%

Revenue per transaction (in dollars)

$

366

 

$

359

 

2

%

 

$

357

 

$

352

 

1

%

Exchange transaction revenue

$

81

 

$

85

 

(5

)%

 

$

177

 

$

189

 

(6

)%

 

 

 

 

 

 

 

 

 

 

 

 

Transactions (in thousands)

 

179

 

 

180

 

(1

)%

 

 

349

 

 

356

 

(2

)%

Revenue per transaction (in dollars)

$

251

 

$

229

 

10

%

 

$

254

 

$

238

 

7

%

Travel Club transaction revenue

$

45

 

$

41

 

9

%

 

$

89

 

$

85

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

Transactions (in thousands)

 

399

 

 

416

 

(4

)%

 

 

844

 

 

891

 

(5

)%

Revenue per transaction (in dollars)

$

315

 

$

303

 

4

%

 

$

315

 

$

307

 

3

%

Travel and Membership transaction revenue

$

126

 

$

126

 

%

 

$

266

 

$

273

 

(3

)%

 

 

 

 

 

 

 

 

 

 

 

 

Transaction revenue

$

126

 

$

126

 

%

 

$

266

 

$

273

 

(3

)%

Subscription revenue

 

44

 

 

46

 

(4

)%

 

 

90

 

 

91

 

(1

)%

Other (b)

 

7

 

 

7

 

%

 

 

14

 

 

15

 

(7

)%

Total Travel and Membership revenue

$

177

 

$

179

 

(1

)%

 

$

370

 

$

379

 

(2

)%

 

Note:  Amounts may not compute due to rounding.

(a)      Includes Fee-for-Service commission revenues and other ancillary revenues.

(b)      Primarily related to cancellation fees, commissions, and other ancillary revenue.

 Table 3

 

Travel + Leisure Co.

Non-GAAP Measure: Reconciliation of Net Income to

Adjusted Net Income to Adjusted EBITDA

(in millions, except diluted per share amounts)

 

 

Three Months Ended June 30,

 

2024

EPS

Margin %

2023

EPS

Margin %

Net income attributable to TNL shareholders

$

129

 

 

$

1.81

 

13.1

%

 

$

94

 

 

$

1.25

 

9.9

%

Gain on disposal of discontinued business, net of income taxes

 

(32

)

 

 

 

 

 

 

(5

)

 

 

 

 

Net income from continuing operations

$

97

 

 

$

1.36

 

9.8

%

 

$

89

 

 

$

1.18

 

9.4

%

Legacy items

 

12

 

 

 

 

 

 

 

2

 

 

 

 

 

Amortization of acquired intangibles (a)

 

2

 

 

 

 

 

 

 

3

 

 

 

 

 

Restructuring

 

 

 

 

 

 

 

 

11

 

 

 

 

 

Taxes (b)

 

(4

)

 

 

 

 

 

 

(5

)

 

 

 

 

Adjusted net income

$

108

 

 

$

1.52

 

11.0

%

 

$

100

 

 

$

1.33

 

10.5

%

Income taxes on adjusted net income

 

40

 

 

 

 

 

 

 

41

 

 

 

 

 

Interest expense

 

63

 

 

 

 

 

 

 

61

 

 

 

 

 

Depreciation

 

26

 

 

 

 

 

 

 

25

 

 

 

 

 

Stock-based compensation expense (c)

 

11

 

 

 

 

 

 

 

12

 

 

 

 

 

Interest income

 

(3

)

 

 

 

 

 

 

(3

)

 

 

 

 

Adjusted EBITDA

$

244

 

 

 

 

24.8

%

 

$

236

 

 

 

 

24.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Shares Outstanding

 

71.0

 

 

 

 

 

 

 

75.5

 

 

 

 

 

 

Six Months Ended June 30,

 

2024

 

EPS

 

Margin %

 

2023

 

EPS

 

Margin %

Net income attributable to TNL shareholders

$

195

 

 

$

2.73

 

10.3

%

 

$

157

 

 

$

2.05

 

8.6

%

Gain on disposal of discontinued business, net of income taxes

 

(32

)

 

 

 

 

 

 

(5

)

 

 

 

 

Net income from continuing operations

$

163

 

 

$

2.28

 

8.6

%

 

$

152

 

 

$

1.98

 

8.3

%

Legacy items

 

13

 

 

 

 

 

 

 

7

 

 

 

 

 

Amortization of acquired intangibles (a)

 

5

 

 

 

 

 

 

 

5

 

 

 

 

 

Acquisition-related deal costs

 

2

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 

 

 

 

 

 

11

 

 

 

 

 

Loss on sale of business (d)

 

 

 

 

 

 

 

 

2

 

 

 

 

 

Taxes (b)

 

(6

)

 

 

 

 

 

 

(7

)

 

 

 

 

Adjusted net income

$

177

 

 

$

2.48

 

9.3

%

 

$

170

 

 

$

2.21

 

9.3

%

Income taxes on adjusted net income

 

68

 

 

 

 

 

 

 

65

 

 

 

 

 

Interest expense

 

127

 

 

 

 

 

 

 

119

 

 

 

 

 

Depreciation

 

51

 

 

 

 

 

 

 

50

 

 

 

 

 

Stock-based compensation expense (c)

 

20

 

 

 

 

 

 

 

22

 

 

 

 

 

Interest income

 

(8

)

 

 

 

 

 

 

(6

)

 

 

 

 

Adjusted EBITDA

$

435

 

 

 

 

22.9

%

 

$

420

 

 

 

 

23.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Shares Outstanding

 

71.5

 

 

 

 

 

 

 

76.8

 

 

 

 

 

 

Amounts may not calculate due to rounding. The tables above reconcile certain non-GAAP financial measures to their closest GAAP measure. The presentation of these adjustments is intended to permit the comparison of particular adjustments as they appear in the income statement in order to assist investors' understanding of the overall impact of such adjustments. In addition to GAAP financial measures, the Company provides Adjusted net income, Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted diluted EPS to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which in our view do not necessarily reflect ongoing performance. We also internally use these measures to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions. These supplemental disclosures are in addition to GAAP reported measures. Non-GAAP measures should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP. Our presentation of adjusted measures may not be comparable to similarly-titled measures used by other companies. See "Presentation of Financial Information" and table 5 for the definitions of these non-GAAP measures.

(a)

 

Amortization of acquisition-related intangible assets is excluded from Adjusted net income and Adjusted EBITDA.

(b)

 

Represents the tax effects on the adjustments. We determine the tax effects of the non-GAAP adjustments based on the nature of the underlying adjustment and the relevant tax jurisdictions. The tax effect of the non-GAAP adjustments was calculated based on an evaluation of the statutory tax treatment and the applicable statutory tax rate in the relevant jurisdictions.

(c)

 

All stock-based compensation is excluded from Adjusted EBITDA.

(d)

 

Represents the loss on sale of the Love Home Swap business.

 Table 4

 

Travel + Leisure Co.

Non-GAAP Measure: Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow

(in millions)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

$

174

 

 

$

103

 

 

$

221

 

 

$

110

 

Property and equipment additions

 

(21

)

 

 

(16

)

 

 

(38

)

 

 

(28

)

Sum of proceeds and principal payments of non-recourse vacation ownership debt

 

(63

)

 

 

(68

)

 

 

(71

)

 

 

(71

)

Free cash flow / Adjusted free cash flow (a)

$

90

 

 

$

19

 

 

$

112

 

 

$

11

 

(a)

 

The Company had $24 million and $81 million of net cash used in investing activities during the three and six months ended June 30, 2024 and had $16 million and $33 million of net cash used in investing activities during the three and six months ended June 30, 2023. The Company had $464 million and $261 million of net cash used in financing activities for the three and six months ended June 30, 2024 and had $43 million and $386 million of net cash used in financing activities for the three and six months ended June 30, 2023.

Table 5

Definitions

Adjusted Diluted Earnings per Share: A non-GAAP measure, defined by the Company as Adjusted net income divided by the diluted weighted average number of common shares. Adjusted Diluted Earnings per Share is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods.

Adjusted EBITDA: A non-GAAP measure, defined by the Company as net income from continuing operations before depreciation and amortization, interest expense (excluding consumer financing interest), early extinguishment of debt, interest income (excluding consumer financing revenues) and income taxes, each of which is presented on the Condensed Consolidated Statements of Income. Adjusted EBITDA also excludes stock-based compensation costs, separation and restructuring costs, legacy items, transaction costs for acquisitions and divestitures, asset impairments/recoveries, gains and losses on sale/disposition of business, and items that meet the conditions of unusual and/or infrequent. Legacy items include the resolution of and adjustments to certain contingent assets and liabilities related to acquisitions of continuing businesses and dispositions, including the separation of Wyndham Hotels & Resorts, Inc. and Cendant, and the sale of the vacation rentals businesses. We believe that when considered with GAAP measures, Adjusted EBITDA is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods. We also internally use these measures to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions. Adjusted EBITDA should not be considered in isolation or as a substitute for net income/(loss) or other income statement data prepared in accordance with GAAP and our presentation of Adjusted EBITDA may not be comparable to similarly-titled measures used by other companies.

Adjusted EBITDA Margin: A non-GAAP measure, represents Adjusted EBITDA as a percentage of revenue. Adjusted EBITDA Margin is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods.

Adjusted Free Cash Flow: A non-GAAP measure, defined by the Company as net cash provided by operating activities from continuing operations less property and equipment additions (capital expenditures) plus the sum of proceeds and principal payments of non-recourse vacation ownership debt, while also adding back cash paid for transaction costs for acquisitions and divestitures, separation adjustments associated with the spin-off of Wyndham Hotels, and certain adjustments related to COVID-19. TNL believes adjusted FCF to be a useful operating performance measure to evaluate the ability of its operations to generate cash for uses other than capital expenditures and, after debt service and other obligations, its ability to grow its business through acquisitions and equity investments, as well as its ability to return cash to shareholders through dividends and share repurchases. A limitation of using Adjusted free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating TNL is that Adjusted free cash flow does not represent the total cash movement for the period as detailed in the consolidated statement of cash flows.

Adjusted Free Cash Flow Conversion: A non-GAAP measure, defined by the Company as Adjusted free cash flow as a percentage of Adjusted EBITDA. We use this non-GAAP performance measure to assist in evaluating our operating performance and the quality of our earnings as represented by adjusted EBITDA, and to evaluate the performance of our current and prospective operating and strategic initiatives in generating cash flows from our earnings performance. This measure also assists investors in evaluating our operating performance, management of our assets, and ability to generate cash flows from our earnings, as well as facilitating period-to-period comparisons.

Adjusted Net Income: A non-GAAP measure, defined by the Company as net income from continuing operations adjusted to exclude separation and restructuring costs, legacy items, transaction costs for acquisitions and divestitures, amortization of acquisition-related assets, debt modification costs, impairments, gains and losses on sale/disposition of business, and items that meet the conditions of unusual and/or infrequent and the tax effect of such adjustments. Legacy items include the resolution of and adjustments to certain contingent assets and liabilities related to acquisitions of continuing businesses and dispositions, including the separation of Wyndham Hotels and Cendant, and the sale of the vacation rentals businesses. Adjusted Net Income is useful to assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods.

Average Number of Exchange Members: Represents the average number of paid members in our vacation exchange programs who are considered to be in good standing, during a given reporting period.

Free Cash Flow (FCF): A non-GAAP measure, defined by TNL as net cash provided by operating activities from continuing operations less property and equipment additions (capital expenditures) plus the sum of proceeds and principal payments of non-recourse vacation ownership debt. TNL believes FCF to be a useful operating performance measure to evaluate the ability of its operations to generate cash for uses other than capital expenditures and, after debt service and other obligations, its ability to grow its business through acquisitions and equity investments, as well as its ability to return cash to shareholders through dividends and share repurchases. A limitation of using FCF versus the GAAP measure of net cash provided by operating activities as a means for evaluating TNL is that FCF does not represent the total cash movement for the period as detailed in the consolidated statement of cash flows.

Gross Vacation Ownership Interest Sales: A non-GAAP measure, represents sales of vacation ownership interests (VOIs), including sales under the fee-for-service program before the effect of loan loss provisions. We believe that Gross VOI sales provide an enhanced understanding of the performance of our vacation ownership business because it directly measures the sales volume of this business during a given reporting period.

Leverage Ratio: The Company calculates leverage ratio as net debt divided by Adjusted EBITDA as defined in the credit agreement.

Net Debt: Net debt equals total debt outstanding, less non-recourse vacation ownership debt and cash and cash equivalents.

Tours: Represents the number of tours taken by guests in our efforts to sell VOIs.

Travel and Membership Revenue per Transaction: Represents transaction revenue divided by transactions, provided in two categories; Exchange, which is primarily RCI, and Travel Club.

Travel and Membership Transactions: Represents the number of exchanges and travel bookings recognized as revenue during the period, net of cancellations. This measure is provided in two categories; Exchange, which is primarily RCI, and Travel Club.

Volume Per Guest (VPG): Represents Gross VOI sales (excluding telesales and virtual sales) divided by the number of tours. The Company has excluded non-tour sales in the calculation of VPG because non-tour sales are generated by a different marketing channel. We believe that VPG provides an enhanced understanding of the performance of our Vacation Ownership business because it directly measures the efficiency of its tour selling efforts during a given reporting period.

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.