# EDGAR Filing Document

**Accession Number:** 0001361658
**File Stem:** 0001361658-26-000005
**Filing Date:** 2026-2
**Character Count:** 61974
**Document Hash:** 2bfebe078ccaced0197e92c58328c5a9
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001361658-26-000005.hdr.sgml**: 20260218

**ACCESSION NUMBER**: 0001361658-26-000005

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20260218

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260218

**DATE AS OF CHANGE**: 20260218

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Travel & Leisure Co.
- **CENTRAL INDEX KEY:** 0001361658
- **STANDARD INDUSTRIAL CLASSIFICATION:** HOTELS & MOTELS [7011]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 200052541
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-32876
- **FILM NUMBER:** 26645343

**BUSINESS ADDRESS:**
- **STREET 1:** 501 WEST CHURCH STREET
- **CITY:** ORLANDO
- **STATE:** FL
- **ZIP:** 32805
- **BUSINESS PHONE:** 407-626-5200

**MAIL ADDRESS:**
- **STREET 1:** 501 WEST CHURCH STREET
- **CITY:** ORLANDO
- **STATE:** FL
- **ZIP:** 32805

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Wyndham Destinations, Inc.
- **DATE OF NAME CHANGE:** 20180531

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** WYNDHAM WORLDWIDE CORP
- **DATE OF NAME CHANGE:** 20060503

?xml version='1.0' encoding='ASCII'? wyn-20260218

**UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549**

**FORM 8-K** 

**CURRENT REPORT**

**PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934**

Date of report (Date of earliest event reported): February 18, 2026

**Travel + Leisure Co.** (Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-32876** | **20-0052541** |
| (State or Other Jurisdiction <br>of Incorporation) | (Commission <br>File Number) | (IRS Employer <br>Identification Number) |

---

---

| | | |
|:---|:---|:---|
| **501 W. Church Street** | **501 W. Church Street** | |
| **Orlando** | **Florida** | **32805** |
| (Address of Principal Executive Offices) | (Address of Principal Executive Offices) | (Zip Code) |
|  | **(407)**  | **626-5200** |
| (Registrant's telephone number, including area code) | (Registrant's telephone number, including area code) | (Registrant's telephone number, including area code) |

---

**6277 Sea Harbor Drive**

**Orlando, FL 32821**

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

&nbsp;&nbsp;&nbsp;&nbsp;☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

&nbsp;&nbsp;&nbsp;&nbsp;☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

&nbsp;&nbsp;&nbsp;&nbsp;☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

&nbsp;&nbsp;&nbsp;&nbsp;☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

---

| | | |
|:---|:---|:---|
| *Securities registered pursuant to Section 12(b) of the Act:* | *Securities registered pursuant to Section 12(b) of the Act:* | *Securities registered pursuant to Section 12(b) of the Act:* |
| Title of each class | Trading Symbol | Name of each exchange on which registered |
| **Common Stock, $0.01 par value per share** | **TNL** | **New York Stock Exchange** |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Item 2.02. &nbsp;&nbsp;&nbsp;&nbsp;Results of Operations and Financial Condition.**

The information set forth in Item 7.01 is incorporated by reference into this Item 2.02.

**Item 7.01. &nbsp;&nbsp;&nbsp;&nbsp;Regulation FD disclosure.**

On February 18, 2026, Travel + Leisure Co. (the "Company") issued a press release reporting financial results for the quarter and fiscal year ended December 31, 2025 (the "Press Release"). A copy of the Press Release is furnished as Exhibit 99.1 and is incorporated by reference into this Item 7.01. The Press Release as well as an infographic and certain supplemental historical financial information are available on the Company's website at investor.travelandleisureco.com.

The Company may use its website and LinkedIn as a means of disclosing information concerning its operations, results and prospects, including information which may constitute material nonpublic information. Accordingly, investors should monitor the Investor Relations section of the Company website at investor.travelandleisureco.com and the Company's LinkedIn profile, in addition to accessing its press releases, its submissions and filings with the SEC, and its publicly noticed conference calls and webcasts.

The information set forth under Items 2.02 and 7.01 of this Current Report on Form 8-K, including exhibit 99.1, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934 (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

**Item 9.01.&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits.**

d) Exhibits. The following exhibit is furnished with this report:

---

| | |
|:---|:---|
| **<u>Exhibit No.</u>** | **<u>Description</u>** |
| 99.1 | <u>[Press Release of Travel + Leisure Co., dated February 18, 2026, reporting financial results for the quarter and full year ended December 31, 2025](tnl4q2025earningsrelease.htm)</u> |
| 104 | Cover Page Interactive Data File (cover page XBRL tags are embedded within the Inline XBRL document) |

---

------

**SIGNATURE**

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| |
|:---|
| **TRAVEL + LEISURE CO.** |
| By: /s/ Thomas M. Duncan |
| Name: Thomas M. Duncan |
| Title: Chief Accounting Officer |

---

Date: February 18, 2026

## Exhibit 99.1

**Exhibit 99.1**

![new-tlxlogoxblka.jpg](new-tlxlogoxblka.jpg)

**Travel + Leisure Co. Reports Fourth Quarter and Full-Year 2025 Results and Provides 2026 Outlook**

**ORLANDO, Fla. (February 18, 2026) —** Travel + Leisure Co. (NYSE:TNL), a leading leisure travel company, today reported fourth quarter and full-year 2025 financial results for the period ended December 31, 2025.

<u>Fourth quarter 2025 highlights:</u>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net revenue of $1.03 billion. Gross VOI sales of $638 million, up 8% year-over-year, including 5% Tour growth and 2% Volume per guest (VPG) growth <sup>(1)</sup>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net loss of $61 million (diluted loss per share of $0.95), inclusive of $210 million in inventory write-downs and impairments related to the Resort Optimization Initiative

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA of $272 million and Adjusted diluted EPS of $1.83 (1)

<u>Full-year 2025 highlights</u>:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net revenue of $4.02 billion. Gross VOI sales of $2.49 billion, up 8% year-over-year, including 6% VPG growth and 3% Tour growth <sup>(1)</sup> 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net income of $230 million (diluted EPS of $3.44), inclusive of $216 million in inventory write-downs and impairments related to the Resort Optimization Initiative

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA of $990 million and Adjusted diluted EPS of $6.34<sup>(1)</sup>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net cash provided by operating activities of $640 million and Adjusted free cash flow of $516 million <sup>(1)</sup>

<u>Outlook:</u> 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**•** Full Year 2026 Adjusted EBITDA expected to range from $1,030 million to $1,055 million, including the positive net impact of the Resort Optimization Initiative

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The Company will recommend increasing first quarter 2026 dividend to $0.60 per share for approval by the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The Company's Board of Directors approved a new $750 million share repurchase authorization

President and Chief Executive Officer Michael D. Brown commented, "Travel + Leisure Co.'s 2025 results demonstrate the consistency and resilience of our performance, led by sustained momentum in our core Vacation Ownership business. We exceeded our full-year outlook, delivering solid revenue growth, margin expansion and meaningful returns for our shareholders. As we begin 2026, leisure travel demand remains strong, reinforcing our confidence in the durability of our business."

"With strong demand as the backdrop, we are hyper-focused on disciplined execution while continuing to evolve our business model to drive sustained, profitable long-term growth. As we scale our newest brands and advance our Resort Optimization Initiative, we expect to strengthen our portfolio, enhance the owner experience, and deliver improved financial performance."

(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.

------

<u>Business Segment Results</u>

The results of operations during the fourth quarter and full-year of 2025 and 2024.

**Vacation Ownership**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| *$ in millions* | *Q4 2025* | *Q4 2024* | *% change* | *FY 2025* | *FY 2024* | *% change* |
| Revenue | $875 | $813 | 8% | $3361 | $3171 | 6% |
| Adjusted EBITDA | $252 | $222 | 14% | $861 | $764 | 13% |

---

Vacation Ownership revenue increased 8% to $875 million in the fourth quarter of 2025 compared to the same period in the prior year. Net vacation ownership interest (VOI) sales increased 9% year over year due to an 8% increase in Gross VOI sales and a lower provision rate. Gross VOI sales increased driven by a 5% increase in tours and a 2% increase in VPG.

Fourth quarter Adjusted EBITDA was $252 million compared to $222 million in the prior year period, primarily driven by revenue growth and disciplined cost management.

**Travel and Membership**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| *$ in millions* | *Q4 2025* | *Q4 2024* | *% change* | *FY 2025* | *FY 2024* | *% change* |
| Revenue | $148 | $157 | (6)% | $662 | $695 | (5)% |
| Adjusted EBITDA | $47 | $52 | (10)% | $228 | $251 | (9)% |

---

Travel and Membership revenue decreased 6% to $148 million in the fourth quarter of 2025 compared to the same period in the prior year. This was driven by a 7% decrease in transaction revenue, reflecting a 9% decrease in revenue per transaction, partially offset by a 3% increase in transactions.

Fourth quarter Adjusted EBITDA decreased 10% to $47 million, compared to the same prior year period. This decrease was driven by a higher mix of travel club transactions, which generate lower margins,

partially offset by lower operating costs.

------

**<u>Balance Sheet and Liquidity</u>**

**Net Debt —** As of December 31, 2025, the Company's leverage ratio for covenant purposes was under 3.1x. The Company had $3.47 billion of corporate debt outstanding as of December 31, 2025, which excluded $2.12 billion of non-recourse debt related to its securitized notes receivables portfolio. Additionally, the Company had cash and cash equivalents of $253 million. At the end of the fourth quarter, the Company had $1.15 billion of liquidity in cash and cash equivalents and revolving credit facility availability.

The Company amended the credit agreement governing its revolving credit and Term Loan B facilities on December 10, 2025. This amendment refinanced $869 million of outstanding borrowings under the Term Loan B Facility. The repricing reduces the applicable interest rate on the Term Loan B Facility by 50 basis points from Term SOFR plus 2.50% to Term SOFR plus 2.00%. The Term Loan B Facility maturity date remains December 14, 2029.

**Timeshare Receivables Financing —** The Company closed on a $300 million term securitization on October 15, 2025 with a weighted average coupon of 4.78% and a 98.0% advance rate.

**Cash Flow —** For the full-year 2025, net cash provided by operating activities was $640 million compared to $464 million in the prior year. Adjusted free cash flow was $516 million in 2025 compared to $446 million in the prior year. The increase in Adjusted free cash flow was driven by cash generated from VOI sales, partially offset by higher capital expenditures and lower net proceeds on non-recourse debt.

**Share Repurchases —** During the fourth quarter of 2025, the Company repurchased 1.4 million shares of common stock for $90 million at an average price of $64.37 per share. For the full-year 2025, the Company repurchased 5.4 million shares of common stock for $300 million at an average price of $55.52 per share. As of December 31, 2025, the Company had $165 million remaining in its share repurchase authorization. During the current period, the Company's Board of Directors approved a new $750 million authorization.

**Dividend —** The Company paid $35 million ($0.56 per share) in cash dividends on December 31, 2025 to shareholders of record as of December 12, 2025. For the full-year 2025, Travel + Leisure Co. paid an aggregate $149 million in dividends to shareholders. Management will recommend a first quarter dividend of $0.60 per share for approval by the Company's Board of Directors in March 2026.

**Resort Optimization Initiative -** In order to promote the long-term strength of our vacation ownership resorts, we undertook a strategic review during 2025 with the intent of optimizing the overall quality of our resort portfolio, aligning with evolving owner preferences, preserving the affordability of maintenance fees, and mitigating the need for costly special assessments in the future. This review identified 17 resorts requiring significant owner reinvestment, or that are in markets that no longer align with owner demand. This plan is expected to result in meaningful annual savings attributable to the maintenance fees we incur on unsold VOIs. Such savings would be partially offset by the loss of, or reduction in, VOI sales and property management fees earned at the impacted resorts resulting in a positive net impact to Adjusted EBITDA beginning in 2026. In connection with these actions, the Company incurred $210 million and $216 million of inventory write-downs and impairments during the three and twelve months ended December 31, 2025.

------

**<u>Outlook</u>**

The Company is providing guidance for the 2026 full year:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA to range from $1,030 million to $1,055 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross VOI sales of $2.5 billion to $2.6 billion

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• VPG of $3,175 to $3,275

The Company is providing guidance for the first quarter 2026:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA to range from $210 million to $220 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross VOI sales of $520 million to $540 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• VPG of $3,200 to $3,250

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.

------

**<u>Conference Call Information</u>**

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.

**<u>Presentation of Financial Information</u>**

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 8, 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.

**<u>About Travel + Leisure Co.</u>**

Travel + Leisure Co. (NYSE: TNL) is a leading leisure travel company, providing more than six million vacations to travelers around the world every year. The Company operates a diverse portfolio of vacation ownership, travel club, and lifestyle travel brands designed to meet the needs of the modern leisure traveler, whether they're traversing the globe or enjoying destinations closer to home. This includes experiential brands such as Sports Illustrated Resorts, Eddie Bauer Adventure Club, Margaritaville Vacation Club, and Accor Vacation Club, as well as cornerstone brands Club Wyndham, WorldMark, and RCI. With hospitality and responsible tourism at its heart, the Company's more than 19,000 dedicated associates worldwide help fulfill its mission to put the world on vacation. Learn more at travelandleisureco.com.

------

**<u>Forward-Looking Statements</u>**

*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," "outlook," "guidance," "plans," "anticipates," "estimates," "predicts," "potential," "continue," "future" 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 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 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 most recently filed with the SEC. 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.*

**<u>Contacts</u>** &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

**Investors:**

Investor Relations

IR@travelandleisure.com

**Media:**

Public Relations

Media@travelandleisure.com

------

Travel + Leisure Co.

**Table of Contents**

<u>Table Number</u>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.Consolidated Statements of Income (Unaudited)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Consolidated Balance Sheets

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Consolidated Statements of Cash Flows

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.[Summary Data Sheet](#i52e341f4eac14b74a551afeadd85136e_16)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.Non-GAAP Measure: Reconciliation of Net Income to Adjusted Net Income to Adjusted EBITDA

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6.Non-GAAP Measure: Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;7.Non-GAAP Measure: Reconciliation of Adjusted ROIC

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8.Definitions

------

**Table 1** 

Travel + Leisure Co.

Consolidated Statements of Income (Unaudited)

*(in millions, except per share amounts)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months <br>Ended December 31,** | **Three Months <br>Ended December 31,** | **Twelve Months <br>Ended December 31,** | **Twelve Months <br>Ended December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Net revenues** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net VOI sales | $495 | $456 | $1847 | $1721 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Service and membership fees | 385 | 375 | 1615 | 1607 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Consumer financing | 116 | 115 | 454 | 450 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other | 30 | 25 | 105 | 86 |
| Net revenues | 1026 | 971 | 4021 | 3864 |
| **Expenses** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating | 453 | 430 | 1824 | 1744 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of vacation ownership interests | 216 | 10 | 273 | 92 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Marketing | 147 | 134 | 585 | 550 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 139 | 124 | 498 | 475 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Consumer financing interest | 34 | 35 | 135 | 136 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 32 | 29 | 124 | 115 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restructuring | 19 | 2 | 19 | 16 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Asset impairments, net | 8 | 1 | 10 | 3 |
| Total expenses | 1048 | 765 | 3468 | 3131 |
| **Operating income** | (22) | 206 | 553 | 733 |
| Interest expense | 57 | 59 | 232 | 249 |
| Interest (income) | (2) | (2) | (9) | (14) |
| Other (income), net | (4) | (9) | (7) | (15) |
| **Income before income taxes** | (73) | 158 | 337 | 513 |
| Provision/(benefit) for income taxes | (12) | 40 | 107 | 135 |
| **Income from continuing operations** | (61) | 118 | 230 | 378 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on disposal of discontinued business, net of income taxes |  | 1 |  | 33 |
| **Net income attributable to TNL shareholders** | $(61) | $119 | $230 | $411 |
| **Basic earnings per share** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Continuing operations | $(0.95) | $1.73 | $3.51 | $5.39 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Discontinued operations |  | 0.02 |  | 0.48 |
|  | $(0.95) | $1.75 | $3.51 | $5.87 |
| **Diluted earnings per share** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Continuing operations | $(0.95) | $1.70 | $3.44 | $5.35 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Discontinued operations |  | 0.02 |  | 0.47 |
|  | $(0.95) | $1.72 | $3.44 | $5.82 |
| **Weighted average shares outstanding** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic | 64.1 | 68.1 | 65.6 | 70.1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Diluted | 64.1 | 69.2 | 66.9 | 70.7 |

---

------

Table 2

Travel + Leisure Co.

Consolidated Balance Sheets

*(in millions, except share data)*

---

| | | |
|:---|:---|:---|
| | **December 31, 2025** | **December 31, 2024** |
| **Assets** | | |
| Cash and cash equivalents | $253 | $167 |
| Restricted cash (VIE - $87 as of 2025 and $92 as of 2024) | 173 | 162 |
| Trade receivables, net | 165 | 155 |
| Vacation ownership contract receivables, net (VIE - $2,281 as of 2025 and $2,293 as of 2024) | 2638 | 2619 |
| Inventory | 1128 | 1227 |
| Prepaid expenses | 214 | 214 |
| Property and equipment, net | 531 | 591 |
| Goodwill | 972 | 966 |
| Other intangibles, net | 201 | 209 |
| Other assets | 485 | 425 |
| Total assets | $6760 | $6735 |
| Liabilities and (deficit) |  |  |
| Accounts payable | $62 | $67 |
| Accrued expenses and other liabilities | 910 | 778 |
| Deferred income | 468 | 457 |
| Non-recourse vacation ownership debt (VIE) | 2124 | 2123 |
| Debt | 3474 | 3468 |
| Deferred income taxes | 704 | 722 |
| &nbsp;&nbsp;Total liabilities | 7742 | 7615 |
| Stockholders' (deficit): |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Preferred stock, $0.01 par value, authorized 6,000,000 shares, none issued and outstanding |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common stock, $0.01 par value, 600,000,000 shares authorized, 225,937,948 issued as of 2025 and 224,599,556 as of 2024 | 3 | 2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Treasury stock, at cost – 162,880,360 shares as of 2025 and 157,476,502 shares as of 2024 | (7735) | (7433) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 4405 | 4328 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Retained earnings | 2412 | 2334 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (66) | (112) |
| Total stockholders' (deficit) | (981) | (881) |
| Noncontrolling interest | (1) | 1 |
| &nbsp;&nbsp;Total (deficit) | (982) | (880) |
| Total liabilities and (deficit) | $6760 | $6735 |

---

------

Table 3

Travel + Leisure Co.

Consolidated Statements of Cash Flows

(in millions)

---

| | | |
|:---|:---|:---|
| | **December 31, 2025** | **December 31, 2024** |
| **Operating Activities** | | |
| Net income | $230 | $411 |
| Gain on disposal of discontinued business, net of income taxes |  | (33) |
| Adjustments to reconcile net income to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Provision for loan losses | 484 | 432 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory write-downs and impairments | 216 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 124 | 115 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 57 | 41 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash interest | 24 | 25 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash lease expense | 13 | 12 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Asset impairments, net | 10 | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | (21) | 26 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other, net | (8) | (1) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net change in assets and liabilities, excluding impact of acquisitions and dispositions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade receivables | 3 | 35 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Vacation ownership contract receivables | (503) | (549) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | (68) | (16) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses | 2 | 14 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other assets | (24) | (42) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable, accrued expenses, and other liabilities | 96 | (19) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income | 5 | 10 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 640 | 464 |
| Investing Activities |  |  |
| Property and equipment additions | (117) | (81) |
| Proceeds from sale of investments | 21 |  |
| Purchases of investments | (19) |  |
| Acquisitions, net of cash acquired | (1) | (44) |
| Proceeds from sale of assets | 10 | 1 |
| Other, net | (1) | (1) |
| Net cash used in investing activities - continuing operations | (107) | (125) |
| Net cash provided by investing activities - discontinued operations |  | 1 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (107) | (124) |
| Financing Activities |  |  |
| Proceeds from non-recourse vacation ownership debt | 1707 | 1805 |
| Principal payments on non-recourse vacation ownership debt | (1715) | (1743) |
| Proceeds from debt, notes issued, and term loans | 2673 | 1910 |
| Principal payments on debt, notes, and term loans | (2676) | (2031) |
| Repurchase of common stock | (301) | (234) |
| Dividends to shareholders | (149) | (142) |
| Debt issuance/modification costs | (27) | (20) |
| Net share settlement of incentive equity awards | (14) | (9) |
| Payment of deferred acquisition consideration |  | (9) |
| Proceeds from vacation ownership inventory arrangement | 25 |  |
| Proceeds from issuance of common stock | 34 | 15 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | (443) | (458) |
| Effect of changes in exchange rates on cash, cash equivalents and restricted cash | 7 | (11) |
| Net change in cash, cash equivalents and restricted cash | 97 | (129) |
| Cash, cash equivalents and restricted cash, beginning of period | 329 | 458 |
| Cash, cash equivalents and restricted cash, end of period | 426 | 329 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Restricted cash | 173 | 162 |
| Cash and cash equivalents | $253 | $167 |

---

------

Table 4

Travel + Leisure Co.

Summary Data Sheet

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

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** |
| | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **<u>Consolidated Results</u>** |  |  |  |  |  |  |
| Net income attributable to TNL shareholders | $(61) | $119 | (151)% | $230 | $411 | (44)% |
| Diluted earnings per share | $(0.95) | $1.72 | (155)% | $3.44 | $5.82 | (41)% |
| Income from continuing operations | $(61) | $118 | (152)% | $230 | $378 | (39)% |
| Diluted earnings per share from continuing operations | $(0.95) | $1.70 | (156)% | $3.44 | $5.35 | (36)% |
| **Net income margin** | (5.9)% | 12.3% |  | 5.7% | 10.6% |  |
| **Adjusted Earnings** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA | $272 | $252 | 8% | $990 | $929 | 7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income | $120 | $119 | 1% | $424 | $406 | 4% |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted diluted earnings per share | $1.83 | $1.72 | 6% | $6.34 | $5.75 | 10% |
| **<u>Segment Results</u>** |  |  |  |  |  |  |
| **Net Revenues** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Vacation Ownership | $875 | $813 | 8% | $3361 | $3171 | 6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Travel and Membership | 148 | 157 | (6)% | 662 | 695 | (5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate and other | 3 | 1 |  | (2) | (2) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $1026 | $971 | 6% | $4021 | $3864 | 4% |
| **Adjusted EBITDA** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Vacation Ownership | $252 | $222 | 14% | $861 | $764 | 13% |
| &nbsp;&nbsp;&nbsp;&nbsp;Travel and Membership | 47 | 52 | (10)% | 228 | 251 | (9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Segment Adjusted EBITDA** | 299 | 274 |  | 1089 | 1015 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate and other | (27) | (22) |  | (99) | (86) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Adjusted EBITDA** | $272 | $252 | 8% | $990 | $929 | 7% |
| **Adjusted EBITDA Margin** | 26.5% | 26.0% |  | 24.6% | 24.0% |  |

---

Note: Amounts may not calculate due to rounding. See "Presentation of Financial Information" and Table 8 for Non-GAAP definitions. For a full reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures, refer to Table 5.

------

Table 4

(continued)

Travel + Leisure Co.

Summary Data Sheet

*(in millions, unless otherwise indicated)*

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** |
| | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **<u>Vacation Ownership</u>** |  |  |  |  |  |  |
| Net VOI Sales | $495 | $456 | 9% | $1847 | $1721 | 7% |
| Loan loss provision | 119 | 117 | 2% | 484 | 432 | 12% |
| Gross VOI sales, net of Fee-for-Service sales | 614 | 573 | 7% | 2331 | 2153 | 8% |
| Fee-for-Service sales | 24 | 18 | 33% | 155 | 140 | 11% |
| Gross VOI sales | $638 | $591 | 8% | $2486 | $2293 | 8% |
| Tours (in thousands) | 184 | 175 | 5% | 734 | 716 | 3% |
| VPG (in dollars) | 3359 | 3284 | 2% | 3284 | 3094 | 6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Tour generated VOI sales | 618 | 573 | 8% | 2410 | 2216 | 9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Telesales and other | 20 | 18 | 11% | 76 | 77 | (1)% |
| Gross VOI sales | 638 | 591 | 8% | 2486 | 2293 | 8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net VOI sales | 495 | 456 | 9% | 1847 | 1721 | 7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Property management revenue | 222 | 209 | 6% | 879 | 845 | 4% |
| &nbsp;&nbsp;&nbsp;&nbsp;Consumer financing | 116 | 115 | 1% | 454 | 450 | 1% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other <sup>(a)</sup> | 42 | 33 | 27% | 181 | 155 | 17% |
| **Total Vacation Ownership revenue** | 875 | 813 | 8% | 3361 | 3171 | 6% |
| **<u>Travel and Membership</u>** |  |  |  |  |  |  |
| Avg. number of exchange members (in thousands) | 3299 | 3377 | (2)% | 3328 | 3427 | (3)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Transactions (in thousands) | 167 | 182 | (8)% | 810 | 889 | (9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Revenue per transaction (in dollars) | 367 | 376 | (2)% | 360 | 360 | —% |
| **Exchange transaction revenue** | 61 | 68 | (10)% | 291 | 321 | (9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Transactions (in thousands) | 182 | 157 | 16% | 765 | 673 | 14% |
| &nbsp;&nbsp;&nbsp;&nbsp;Revenue per transaction (in dollars) | 202 | 235 | (14)% | 225 | 247 | (9)% |
| **Travel Club transaction revenue** | 37 | 37 | —% | 172 | 166 | 4% |
| &nbsp;&nbsp;&nbsp;&nbsp;Transactions (in thousands) | 349 | 339 | 3% | 1575 | 1562 | 1% |
| &nbsp;&nbsp;&nbsp;&nbsp;Revenue per transaction (in dollars) | 281 | 311 | (9)% | 294 | 312 | (6)% |
| **Travel and Membership transaction revenue** | 98 | 105 | (7)% | 463 | 487 | (5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Transaction revenue | 98 | 105 | (7)% | 463 | 487 | (5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Subscription revenue | 43 | 44 | (2)% | 172 | 179 | (4)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other <sup>(b)</sup> | 7 | 8 | (13)% | 27 | 29 | (7)% |
| **Total Travel and Membership revenue** | 148 | 157 | (6)% | 662 | 695 | (5)% |

---

Note:&nbsp;&nbsp;&nbsp;&nbsp;Amounts may not compute due to rounding.

(a)&nbsp;&nbsp;&nbsp;&nbsp;Includes fee-for-service commission revenues and other ancillary revenues.

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

------

**Table 5**

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 December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** |
| | **2025** | EPS | Margin % | **2024** | EPS | Margin % |
| **Net (loss)/income attributable to TNL shareholders** | $(61) | $(0.95) | (5.9)% | $119 | $1.72 | 12.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on disposal of discontinued business, net of income taxes |  |  |  | (1) |  |  |
| **(Loss)/income from continuing operations** | $(61) | $(0.95) | (5.9)% | $118 | $1.70 | 12.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory write-downs and asset impairments, net <sup>(a)</sup> | 219 |  |  | 1 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring | 19 |  |  | 2 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other <sup>(b)</sup> | 1 |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of acquired intangibles <sup>(c)</sup> | 3 |  |  | 3 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition and divestiture related costs | 1 |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Debt modification <sup>(d)</sup> |  |  |  | 2 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Integration costs |  |  |  | 1 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Legacy items |  |  |  | (1) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Fair value change in contingent consideration |  |  |  | (7) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Taxes <sup>(e)</sup> | (61) |  |  |  |  |  |
| **Adjusted net income** | $120 | $1.83 | 11.7% | $119 | 1.72 | 12.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes on adjusted net income | 49 |  |  | 40 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 57 |  |  | 59 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | 29 |  |  | 27 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense <sup>(f)</sup> | 19 |  |  | 12 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Debt modification <sup>(d)</sup> |  |  |  | (2) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest (income) | (2) |  |  | (2) |  |  |
| **Adjusted EBITDA** | $272 |  | 26.5% | $252 |  | 26.0% |
| **Diluted Shares Outstanding** | 65.6 |  |  | 69.2 |  |  |

---

------

**Table 5** 

(continued)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** |
| | **2025** | EPS | Margin % | **2024** | EPS | Margin % |
| **Net income attributable to TNL shareholders** | $230 | $3.44 | 5.7% | $411 | $5.82 | 10.6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on disposal of discontinued business, net of income taxes |  |  |  | (33) |  |  |
| **Income from continuing operations** | $230 | $3.44 | 5.7% | $378 | $5.35 | 9.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory write-downs and asset impairments, net <sup>(a)</sup> | 226 |  |  | 3 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring | 19 |  |  | 16 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of acquired intangibles <sup>(c)</sup> | 10 |  |  | 10 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other <sup>(b)</sup> | 3 |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition and divestiture related costs | 1 |  |  | 2 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Debt modification <sup>(d)</sup> | 1 |  |  | 2 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Legacy items |  |  |  | 11 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Integration costs |  |  |  | 1 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Fair value change in contingent consideration |  |  |  | (7) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Taxes <sup>(e)</sup> | (66) |  |  | (10) |  |  |
| **Adjusted net income** | $424 | $6.34 | 10.5% | $406 | 5.75 | 10.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes on adjusted net income | 173 |  |  | 145 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 232 |  |  | 249 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | 114 |  |  | 105 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense <sup>(f)</sup> | 57 |  |  | 40 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Debt modification <sup>(d)</sup> | (1) |  |  | (2) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest (income) | (9) |  |  | (14) |  |  |
| **Adjusted EBITDA** | $990 |  | 24.6% | $929 |  | 24.0% |
| **Diluted Shares Outstanding** | 66.9 |  |  | 70.7 |  |  |

---

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 8 for the definitions of these non-GAAP measures.

(a)&nbsp;&nbsp;&nbsp;&nbsp;Includes $210 million and $216 million of inventory impairments and inventory write-downs during the three and twelve months ended December 31, 2025, included within Cost of vacation ownership interests on the Consolidated Statements of Income.

(b)&nbsp;&nbsp;&nbsp;&nbsp;Represents adjustments for other items that meet the conditions of unusual and/or infrequent.

(c) &nbsp;&nbsp;&nbsp;&nbsp;Amortization of acquisition-related intangible assets is excluded from Adjusted net income and Adjusted EBITDA.

(d)&nbsp;&nbsp;&nbsp;&nbsp;Debt modifications are excluded from Adjusted net income, while included for Adjusted EBITDA.

(e)&nbsp;&nbsp;&nbsp;&nbsp;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.

(f)&nbsp;&nbsp;&nbsp;&nbsp;All stock-based compensation is excluded from Adjusted EBITDA.

------

**Table 6**

Travel + Leisure Co.

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

*(in millions)*

---

| | | |
|:---|:---|:---|
| | **Twelve Months <br>Ended December 31,** | **Twelve Months <br>Ended December 31,** |
| | **2025** | **2024** |
| **Net cash provided by operating activities** | $640 | $464 |
| Property and equipment additions | (117) | (81) |
| Sum of proceeds and principal payments of non-recourse vacation ownership debt | (8) | 62 |
| **Free cash flow** | $**515** | $**445** |
| Transaction costs for acquisitions and divestitures | 1 | 1 |
| **Adjusted free cash flow** <sup>(a)</sup> | $**516** | $**446** |
| **Net income attributable to TNL shareholders** | $230 | $411 |
| **Adjusted EBITDA** <sup>(b)</sup> | $990 | $929 |
| **Net income cash flow conversion** <sup>(c)</sup> | 278% | 113% |
| **Adjusted free cash flow conversion** | 52% | 48% |

---

(a) &nbsp;&nbsp;&nbsp;&nbsp;The Company had $107 million of net cash used in investing and $443 million of net cash used in financing activities for the year ended December 31, 2025, and $124 million of net cash used in investing activities and $458 million of net cash used in financing activities for the year ended December 31, 2024.

(b)&nbsp;&nbsp;&nbsp;&nbsp;See table 5 for a reconciliation of Net income to Adjusted EBITDA.

(c)&nbsp;&nbsp;&nbsp;&nbsp;Represents Net cash provided by operating activities as a percentage of Net Income.

------

**Table 7**

Travel + Leisure Co.

Non-GAAP Measure: Reconciliation of Adjusted ROIC

*(in millions)*

---

| | | |
|:---|:---|:---|
| | **December 31, 2025** | **December 31, 2024** |
| Average Corporate Debt | $3471 | $3522 |
| Less: Average Cash and Cash Equivalents | (210) | (225) |
| Average Net Debt | $3261 | $3297 |
| Plus: Average Total Stockholder's (deficit) and Noncontrolling interest | (931) | (899) |
| **Average Invested Capital** <sup>(a)</sup> | $2330 | $2398 |
| Net Income | $230 | $411 |
| **Net Income ROIC** | 10% | 17% |
| Adjusted EBITDA <sup>(b)</sup> | $990 | $929 |
| Depreciation and amortization | 124 | 115 |
| Adjusted EBIT | 866 | 814 |
| Taxes <sup>(c)</sup> | (251) | (215) |
| **Adjusted Net Operating Profit After Taxes (NOPAT)** | $615 | $599 |
| **Adjusted ROIC** | 26% | 25% |

---

(a)&nbsp;&nbsp;&nbsp;&nbsp;Averages included in this computation represent 2-year averages.

(b) &nbsp;&nbsp;&nbsp;&nbsp;See Table 5 for a reconciliation of Net Income to Adjusted EBITDA.

(c)&nbsp;&nbsp;&nbsp;&nbsp;Represents taxes on Adjusted EBIT.

------

**Table 8**

**<u>Definitions</u>**

<u>Adjusted Diluted Earnings per Share</u>: 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.

<u>Adjusted EBIT</u>: A non-GAAP measure, defined by the Company as net income from continuing operations before 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 Consolidated Statements of Income. Adjusted EBIT also excludes stock-based compensation costs, separation and restructuring costs, legacy items, transaction and integration costs associated with mergers, acquisitions, and divestitures, asset impairments/recoveries and inventory write-downs, 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 Avis Budget Group, Inc. (ABG), and the sale of the vacation rentals businesses. Integration costs represent certain non-recurring costs directly incurred to integrate mergers and/or acquisitions into the existing business. We believe that when considered with GAAP measures, Adjusted EBIT is useful to assist our investors because it reflects the Company's operating performance before the impact of financing decisions and income taxes, while including depreciation and amortization to reflect the capital-intensive nature of our business. Adjusted EBIT also provides a consistent basis for evaluating period-to-period operating performance. Adjusted EBIT 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 EBIT may not be comparable to similarly-titled measures used by other companies.

<u>Adjusted EBITDA</u>: 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 Consolidated Statements of Income. Adjusted EBITDA also excludes stock-based compensation costs, separation and restructuring costs, legacy items, transaction and integration costs associated with mergers, acquisitions, and divestitures, asset impairments/recoveries and inventory write-downs associated with the Company's resort optimization initiative, 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 Avis Budget Group, Inc. (ABG), and the sale of the vacation rentals businesses. Integration costs represent certain non-recurring costs directly incurred to integrate mergers and/or acquisitions into the existing business. 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 this measure 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.

<u>Adjusted EBITDA Margin</u>: 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.

<u>Adjusted Free Cash Flow</u>: 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.

<u>Adjusted Free Cash Flow Conversion</u>: 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.

<u>Adjusted Net Income</u>: A non-GAAP measure, defined by the Company as net income from continuing operations adjusted to exclude separation and restructuring costs, legacy items, transaction and integration costs associated with mergers, acquisitions, and divestitures, amortization of acquisition-related assets, debt modification costs, impairments and inventory write-downs, 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 ABG, and the sale of the vacation rentals businesses. We believe 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.

<u>Adjusted Net Operating Profit After Taxes (NOPAT)</u>: A non-GAAP measure, defined by the Company as Adjusted EBIT less associated taxes. We believe Adjusted NOPAT is useful to investors because it represents the Company's after-tax operating performance independent of financing decisions and provides a consistent basis for evaluating the profitability of the Company's core operations.

<u>Adjusted Pre-Tax Income</u>: A non-GAAP measure, defined by the Company as net income from continuing operations adjusted to exclude separation and restructuring costs, legacy items, transaction and integration costs associated with mergers, acquisitions, and

------

**Table 8** 

(continued)

divestitures, amortization of acquisition-related assets, debt modification costs, impairments and inventory write-downs, gains and losses on sale/disposition of business, and items that meet the conditions of unusual and/or infrequent and taxes. 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 ABG, and the sale of the vacation rentals businesses. Adjusted Pre-Tax 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, without the impacts of fluctuations in tax rates.

<u>Adjusted Return on Invested Capital (ROIC)</u>: A non-GAAP measure, defined by the Company as Adjusted NOPAT divided by average invested capital. We believe Adjusted ROIC is useful to our investors because it measures the efficiency with which we generate profits from our capital investments.

<u>Average invested capital:</u> Average invested capital is a two-year average of net debt, stockholders' equity/(deficit) and noncontrolling interest for the applicable period.

<u>Average Number of Exchange Members</u>: 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.

<u>Free Cash Flow (FCF)</u>: 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.

<u>Gross Vacation Ownership Interest Sales</u>: 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.

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

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

<u>Net Income Return on Invested Capital (ROIC)</u>: Defined by the Company as net income divided by average invested capital.

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

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

<u>Travel and Membership Transactions</u>: 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.

<u>Volume Per Guest (VPG)</u>: 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.