Travelport Worldwide Limited Reports Second Quarter 2016 Results

August 4, 2016 6:57 AM EDT

LANGLEY, U.K., Aug. 4, 2016 /PRNewswire/ -- Travelport Worldwide Limited (NYSE: TVPT) announces its financial results for the second quarter ended June 30, 2016.

Key Points

  • Net revenue increased 9% to $606 million
  • Operating income of $38 million and net loss of $14 million
  • Air revenue increased 6% to $426 million with Beyond Air revenue growth of 22% to $148 million; the latter now contributing 26% of Travel Commerce Platform revenue (Q2 2015: 23%)
  • eNett net revenue increased 85% to $38 million, with a strong contribution from global OTA customers
  • Adjusted EBITDA increased 1% to $139 million. This includes a full provision of $11 million in relation to a travel agency in Europe that has initiated insolvency proceedings, which offset 9 percentage points of Adjusted EBITDA growth from the rest of the business
  • Full year 2016 net revenue and Adjusted EBITDA guidance unchanged; raising full year 2016 Adjusted Net Income and Adjusted Free Cash Flow guidance following successful repricing of term loans in June

Gordon Wilson, President and CEO of Travelport, commented:

"Travelport's performance this quarter was strong in both revenue and Adjusted EBITDA, which was up 9% year over year, before the impact of a full provision we have made relating to a long term contract with a travel agency.  We continue to benefit from recent customer implementations and product innovations, driving revenue growth across our platform and in International regions where growth was 15%.  We are excited about new business agreed with major travel agencies in key regions such as Expedia (Europe), Yatra.com (India), Travix (global) and Almundo.com (Latin America) which will support future growth.

Within our Beyond Air portfolio, our BtoB payments business, eNett, delivered yet another excellent quarter with net revenue up 85%, driven by recent customer implementations as well as strong transaction growth at existing customers, particularly global OTAs.  Assuming the continuation of current trends we anticipate eNett's full year net revenue to be in the range of $145-$155 million – up 58%-68% year over year.  

Based on our performance to date, our known customer wins and despite the setback of the provision we have made, we're pleased to reiterate our full year net revenue and Adjusted EBITDA guidance, in what is a more challenging economic and travel environment.  In addition, following the successful repricing of our term loans, we are raising our expectations for full year Adjusted Net Income and Adjusted Free Cash Flow."

Summary

Three months ended

June 30,

Six months ended

June 30,

(in $ thousands, except per share amounts)

2016

2015

 Better / (Worse)

2016

2015

Better / (Worse)

Net revenue

605,905

554,202

9%

1,215,168

1,126,330

8%

Operating income

37,760

63,146

(40)%

117,628

96,895

21%

Net (loss) income

(14,429)

16,409

(188)%

2,752

9,301

(70)%

(Loss) income per share – diluted

(0.12)

0.12

(200)%

0.01

0.06

(83)%

Adjusted EBITDA

139,013

136,986

1%

293,153

274,444

7%

Adjusted Operating Income

82,796

80,343

3%

179,260

157,067

14%

Adjusted Net Income

34,287

35,487

(3)%

85,242

65,064

31%

Adjusted Income per Share – diluted

0.28

0.29

(3)%

0.69

0.53

30%

Net cash provided by operating activities

76,728

81,147

(5)%

102,932

92,166

12%

Adjusted Free Cash Flow

52,343

53,701

(3)%

47,273

32,683

45%

Cash dividend per share

$0.075

$0.075

$0.15

$0.15

The Company refers to certain non-GAAP financial measures in this press release, including Adjusted EBITDA, Adjusted Operating Income (Loss), Adjusted Net Income (Loss), Adjusted Income (Loss) per Share, Capital Expenditures, Net Debt and Adjusted Free Cash Flow.  Please refer to pages 10 to 13 of this press release for additional information, including reconciliations of such non-GAAP financial measures.  

Discussion of Results for the Second Quarter of 2016

Unless otherwise stated, all comparisons are for the second quarter of 2016 compared to the second quarter of 2015.

Net RevenueNet revenue is comprised of:

Three Months Ended June 30,

Six Months Ended June 30,

(in $ thousands)

2016

2015

% Change

2016

2015

% Change

Air

$425,861

$400,974

6

$869,745

$832,495

4

Beyond Air

148,197

121,700

22

283,199

231,820

22

Travel Commerce Platform

574,058

522,674

10

1,152,944

1,064,315

8

Technology Services

31,847

31,528

1

62,224

62,015

Net Revenue

$605,905

$554,202

9

$1,215,168

$1,126,330

8

Net revenue increased by $52 million, or 9%, to $606 million primarily due to growth in Travel Commerce Platform revenue of $51 million, or 10%.  Within Travel Commerce Platform revenue, Air increased by $25 million, or 6%, mainly due to improved pricing, mix and merchandising.  Beyond Air increased by $26 million, or 22%.  Within Beyond Air, eNett's net revenue increased 85% to $38 million driven by the volume of payments settled with existing customers and several new customer implementations.  Technology Services revenue remained stable at $32 million.

The table below sets forth Travel Commerce Platform revenue by region:

Three Months Ended June 30,

Six Months Ended June 30,

(in $ thousands)

2016

2015

% Change

2016

2015

% Change

Asia Pacific

$   130,526

$   115,397

13

$  259,021

$    233,170

11

Europe

182,710

149,913

22

377,557

315,640

20

Latin America and Canada

28,245

24,299

16

56,281

48,060

17

Middle East and Africa

77,346

74,625

4

150,796

147,948

2

International

418,827

364,234

15

843,655

744,818

13

United States

155,231

158,440

(2)

309,289

319,497

(3)

Travel Commerce Platform

$   574,058

$   522,674

10

$ 1,152,944

$  1,064,315

8

The table below sets forth Travel Commerce Platform Reported Segments and global RevPas by region:

Segments (in thousands)

Three Months Ended June 30,

Six Months Ended June 30,

2016

2015

% Change

2016

2015

% Change

Asia Pacific

17,009

16,042

6

33,998

32,761

4

Europe

20,561

20,080

2

43,694

43,069

1

Latin America and Canada

4,524

4,210

7

9,074

8,481

7

Middle East and Africa

9,912

9,921

19,633

19,850

(1)

International

52,006

50,253

3

106,399

104,161

2

United States

34,801

36,897

(6)

70,381

77,509

(9)

Travel Commerce Platform Reported    Segments

86,807

 

87,150

 

 

176,780

 

181,670

 

(3)

International

$      8.05

$      7.25

11

$      7.93

$      7.15

11

United States

$      4.46

$      4.30

4

$      4.39

$      4.12

7

Travel Commerce Platform RevPas

$      6.61

$      6.00

10

$      6.52

$      5.86

11

Discussion of Results for the Second Quarter of 2016 (continued)

Reported Segments remained stable at 87 million.  International Reported Segments increased 3%, offset by a 6% decrease in United States Reported Segments primarily due to the previously advised impact of our renegotiated contract with Orbitz Worldwide in 2014.  Travel Commerce Platform RevPas increased 10% to $6.61, driving a $48 million increase in Travel Commerce Platform revenue.  International RevPas increased 11% to $8.05 and United States RevPas increased by 4% to $4.46.

International Travel Commerce Platform revenue increased by $55 million, with Asia Pacific and Europe contributing $48 million of this increase.  Revenue from these two regions increased 13% and 22%, respectively, due to:

  • An increase in Reported Segments of 6% and 2%, respectively
  • Improved pricing, mix and merchandising within Air revenue
  • Growth in payment solutions and expansion into mobile commerce

Adjusted EBITDAAdjusted EBITDA increased by $2 million, or 1%, to $139 million primarily due to the following:

  • Growth in net revenue of $52 million
  • An increase of $42 million in cost of revenue that included an $11 million prepaid incentive allowance related to a long-term contract with a travel agency in Europe that has initiated insolvency proceedings
  • An increase of $8 million in costs within selling, general and administrative expense ("SG&A") driven primarily by an increase in workforce expense due to the continued expansion of our platform through acquisition and investment in our go-to-market capabilities

Operating IncomeOperating income decreased by $25 million to $38 million primarily due to the following:

  • $33 million increase in non-core corporate costs within SG&A mainly related to a $30 million fluctuation in unrealized gains and losses on foreign currency derivative contracts
  • reduction of $6 million in depreciation and amortization primarily due to a decrease in amortization on a portion of acquired intangible assets as their useful lives expired
  • $2 million increase in Adjusted EBITDA

Net (Loss) Income Net income decreased by $31 million from a net income of $16 million in 2015 to a net loss of $14 million in 2016, primarily due to the following:

  • $25 million decrease in operating income
  • $6 million increase in interest expense resulting from an unrealized loss on interest rate derivative contracts
  • $3 million loss on early extinguishment of debt recognized as a result of our debt repricing in June 2016
  • $3 million decrease in tax related in part to the impact of allowance for prepaid incentive discussed above

Adjusted Net Income Adjusted Net Income decreased by $1 million to $34 million primarily due to the following:

  • $31 million decrease in net income
  • $30 million fluctuation in unrealized gains and losses on foreign currency derivative contracts which is excluded to arrive at Adjusted Net Income

Net Cash Provided by Operating ActivitiesNet cash provided by operating activities decreased by $4 million to $77 million, primarily as a result of higher interest payments of $14 million due to a change in the timing of payments in conjunction with our debt repricing in June 2016.

Adjusted Free Cash Flow Adjusted Free Cash Flow decreased by $1 million to a cash inflow of $52 million, primarily as a result of a reduction in net cash provided by operating activities.

Net Debt Net Debt increased from $2,282 million as of December 31, 2015 to $2,284 million at June 30, 2016, and is comprised of $2,411 million in total debt less $127 million in cash and cash equivalents.  The decrease in total debt of $26 million was more than offset by a $28 million lower cash and cash equivalents balance as of June 30, 2016 compared to December 31, 2015.

Full Year 2016 Guidance

The following forward-looking statements, as well as those made elsewhere within this press release, reflect expectations as of August 4, 2016.  We assume no obligation to update these statements.  Results may be materially different and are affected by many factors detailed in this release and in Travelport's quarterly and annual Securities and Exchange Commission (SEC) filings and/or furnishings, which are available on the SEC's website at www.sec.gov.

For the full year 2016, Travelport's guidance for net revenue and Adjusted EBITDA is unchanged, as detailed below.  Furthermore, we expect Adjusted Free Cash Flow, Adjusted Net Income and Adjusted Income per Share (diluted) to be higher than previously anticipated, principally due to a lower interest charge following the repricing of our $2.34 billion term loans which completed on June 23, 2016.

FY 2016 Guidance

(in $ millions, except per share amounts)

Revised

Growth

Previous

Net revenue

$2,350 - $2,400

6% - 8%

Unchanged

Adjusted EBITDA

$565 - $580

6% - 8%

Unchanged

Adjusted Net Income

$145 - $155

19% - 27%

$140 - $150

Adjusted Income per Share – diluted

$1.16 - $1.24

16% - 24%

$1.12 - $1.20

Adjusted Free Cash Flow

$150 - $170

12% - 27%

$145 - $165

This guidance assumes spot foreign exchange rates as of July 28, 2016, together with the impact of foreign exchange rate hedges undertaken during 2015 as part of our rolling hedging program.  A reconciliation of non-GAAP financial guidance to relevant GAAP guidance is not available without unreasonable effort because of the unavailability of information required to reasonably predict certain reconciling items, such as corporate and restructuring costs, litigation and related costs, losses or gains on foreign exchange and interest derivative contracts and impairments.

Impact of Foreign Exchange Movements

Our results of operations are reported in U.S. dollars.  With approximately 91% of our net revenue denominated in U.S. dollars in Q2, exchange rate movements in this currency have a low impact on our net revenue.  eNett, which represented approximately 6% of our net revenue in Q2, is the largest source of non-U.S. dollar net revenue.   

Of our costs and expenses in Q2, excluding depreciation on property and equipment, amortization of customer loyalty payments, amortization of acquired intangible assets and non-core corporate costs, approximately 64% were denominated in U.S. dollars. 

We employ foreign exchange forward contracts to hedge our exposure to changes in foreign exchange rates, particularly against the British pound, the Euro and the Australian dollar, which are the main non-U.S. dollar components of our costs and expenses. 

The year over year impact of foreign exchange movements had a positive impact to Adjusted EBITDA for Q2.

Dividend

On August 3, 2016, Travelport's Board of Directors (the "Board") declared a cash dividend of $0.075 per common share for the second quarter of 2016.  The dividend will be payable on September 15, 2016 to shareholders of record on September 1, 2016.

Changes to the Board

We have further strengthened our Board through the appointment of a new independent director, Scott Forbes, effective July 15, 2016.  Mr. Forbes currently serves as Chairman of Ascential plc, Rightmove Group plc and Innasol Group Limited.  He previously served as the Chairman of Orbitz Worldwide, Inc. through to September 2015.  Mr. Forbes has over 35 years' of operations, finance and online experience including 15 years at Cendant Corporation, which was formerly the largest provider of travel and residential property services worldwide.  Mr. Forbes established Cendant's international headquarters in London in 1999 and led this division as Group Managing Director.

The Board has also accepted the resignation of Gregory Blank, a member of our Board, effective July 15, 2016.  Mr. Blank is a Managing Director in the Corporate Private Equity Group of The Blackstone Group and served as a Director since May 2013.

With these changes, Travelport's Board of Directors still consists of eight members, all of whom, with the exception of the President and CEO, Gordon Wilson, are independent directors.

Conference Call

The Company's second quarter 2016 earnings conference call will be held later today (on August 4, 2016) beginning at 9:00 a.m. (Eastern Time). 

A live audiocast of the presentation and accompanying slides will be available via the Investor Center section of Travelport's website at ir.travelport.com.  Please visit the site or click the following link to pre-register: https://www.webcaster4.com/Webcast/Page/1138/16084.

A replay of the audiocast will be made available on the Investor Center section of Travelport's website shortly after the end of the earnings call and will be available for one year thereafter.

Contacts

For further information, please contact:

Investors:Majid NazirVice President, Investor Relations Tel: +44 (0)1753 288 857[email protected]

Media: Kate AldridgeVice President, Corporate CommunicationsTel: +44 (0)1753 288 720[email protected]

About Travelport (www.travelport.com)

Travelport is a Travel Commerce Platform providing distribution, technology, payment, mobile and other solutions for the global travel and tourism industry.  With a presence in approximately 180 countries, over 3,700 employees, and an additional 1,200 employees at IGT Solutions Private Ltd who provide us with application development services, our 2015 net revenue was over $2.2 billion.

Travelport is comprised of:

-       A Travel Commerce Platform through which it facilitates travel commerce by connecting the world's leading travel providers with online and offline travel buyers in a proprietary business-to-business (B2B) travel marketplace.  Travelport has a leadership position in airline merchandising, hotel content and rate distribution, mobile travel commerce and a pioneering B2B payment solution that addresses the needs of travel intermediaries to efficiently and securely settle travel transactions.

-       Technology Services through which it provides critical IT services to airlines, such as shopping, ticketing, departure control and other solutions, enabling them to focus on their core business competencies and reduce costs.

Travelport is headquartered in Langley, U.K.  The Company is listed on the New York Stock Exchange and trades under the symbol "TVPT".

Forward-Looking Statements

Certain statements in this press release, including outlook and financial guidance, constitute "forward-looking statements" that involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  Statements preceded by, followed by or that otherwise include the words "believes", "expects", "anticipates", "intends", "projects", "estimates", "plans", "may increase", "may fluctuate" and similar expressions or future or conditional verbs such as "will", "should", "would", "may" and "could" are generally forward-looking in nature and not historical facts.  Any statements that refer to expectations or other characterizations of future events, circumstances or results are forward-looking statements.

Various risks that could cause future results to differ from those expressed by the forward-looking statements included in this press release include, but are not limited to: factors affecting the level of travel activity, particularly air travel volume, including security concerns, pandemics, general economic conditions, natural disasters and other disruptions; general economic and business conditions in the markets in which we operate, including fluctuations in currencies, particularly in the U.S. dollar, and the economic conditions in the Eurozone; pricing, regulatory and other trends in the travel industry; our ability to obtain travel provider inventory from travel providers, such as airlines, hotels, car rental companies, cruise lines and other travel providers; our ability to develop and deliver products and services that are valuable to travel agencies and travel providers and generate new revenue streams; maintenance and protection of our information technology and intellectual property; the impact on travel provider capacity and inventory resulting from consolidation of the airline industry; the impact our outstanding indebtedness may have on the way we operate our business; our ability to achieve expected cost savings from our efforts to improve operational efficiency; our ability to maintain existing relationships with travel agencies and to enter into new relationships on acceptable financial and other terms; our ability to grow adjacencies, such as payment and mobile commerce solutions; and the impact on business conditions both in the United Kingdom and worldwide as a result of the United Kingdom's decision to leave the European Union.  These and other potential risks and uncertainties that could cause actual results to differ are more fully detailed under the caption "Risk Factors" in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (SEC) on February 18, 2016, and available on the SEC's website at www.sec.gov

Other unknown or unpredictable factors could also have material adverse effects on our performance or achievements.  In light of these risks, uncertainties, assumptions and factors, the forward-looking events discussed in this press release may not occur.  You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date stated, or if no date is stated, as of the date of this press release.  Except to the extent required by applicable securities laws, the Company undertakes no obligation to release any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events.

This press release includes certain non-GAAP financial measures as defined under SEC rules.  As required by SEC rules, important information regarding such measures is contained below.

TRAVELPORT WORLDWIDE LIMITEDCONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS(unaudited)

Three Months

Three Months

Six Months

Six Months

Ended

Ended

Ended

Ended

(in $ thousands, except share data)

June 30,

2016

June 30,

2015

June 30,

2016

June 30,

2015

Net revenue

$         605,905

$        554,202

$      1,215,168

$      1,126,330

Costs and expenses

Cost of revenue

376,605

335,050

739,282

684,281

Selling, general and administrative

139,294

98,159

253,771

226,279

Depreciation and amortization

52,246

57,847

104,487

118,875

Total costs and expenses

568,145

491,056

1,097,540

1,029,435

Operating income

37,760

63,146

117,628

96,895

Interest expense, net

(45,113)

(38,751)

(100,008)

(78,140)

Loss on early extinguishment of debt

(2,671)

(2,671)

Gain on sale of shares of Orbitz Worldwide

6,271

(Loss) income before income taxes and share    of losses in equity method investment

(10,024)

24,395

14,949

25,026

Provision for income taxes

(4,405)

(7,792)

(12,197)

(15,550)

Share of losses in equity method investment

(194)

(175)

Net (loss) income

(14,429)

16,409

2,752

9,301

Net income attributable to non-controlling interest in    subsidiaries

(402)

(1,081)

(998)

(2,114)

Net (loss) income attributable to the Company

$        (14,831)

$            15,328

$           1,754

$            7,187

(Loss) income per share – Basic:

(Loss) income per share

$            (0.12)

$                0.13

$                0.01

$               0.06

Weighted average common shares outstanding    - Basic

123,825,030

122,269,482

123,771,642

121,842,792

(Loss) income per share – Diluted:

(Loss) income per share

$            (0.12)

$                0.12

$            0.01

$               0.06

Weighted average common shares outstanding    - Diluted

123,990,177

122,717,897

123,912,681

122,672,763

 

 

 

TRAVELPORT WORLDWIDE LIMITEDCONSOLIDATED CONDENSED BALANCE SHEETS(unaudited)

 

(in $ thousands, except share data)

June 30,

2016

December 31,

2015

Assets

Current assets:

Cash and cash equivalents

$    126,937

$     154,841

Accounts receivable (net of allowances for doubtful accounts of $13,185 and $14,575)

241,526

205,686

Deferred income taxes

5,118

5,133

Other current assets

116,893

99,481

Total current assets

490,474

465,141

Property and equipment, net

429,842

459,848

Goodwill

1,083,841

1,067,415

Trademarks and tradenames

314,015

313,961

Other intangible assets, net

524,680

534,540

Deferred income taxes

10,288

10,348

Other non-current assets

48,106

54,176

Total assets

$ 2,901,246

$  2,905,429

Liabilities and equity

Current liabilities:

Accounts payable

$     68,033

$        74,277

Accrued expenses and other current liabilities

451,282

430,650

Current portion of long-term debt

64,086

74,163

Total current liabilities

583,401

579,090

Long-term debt

2,346,696

2,363,035

Deferred income taxes

60,556

59,663

Other non-current liabilities

234,664

226,499

Total liabilities

3,225,317

3,228,287

Commitments and contingencies

Shareholders' equity (deficit):

Preference shares ($0.0025 par value; 225,000,000 shares authorized; no shares issued and    outstanding as of June 30, 2016 and December 31, 2015, respectively)

Common shares ($0.0025 par value; 560,000,000 shares authorized; 124,736,389 shares and    124,476,382 shares issued; 123,872,088 shares and 123,631,474 shares outstanding as of    June 30, 2016 and December 31, 2015, respectively)

312

311

Additional paid in capital

2,714,321

2,715,538

Treasury shares, at cost (864,301 shares and 844,908 shares as of June 30, 2016 and    December 31, 2015, respectively)

(13,533)

(13,331)

Accumulated deficit

(2,879,904)

(2,881,658)

Accumulated other comprehensive loss

(170,345)

(177,507)

Total shareholders' equity (deficit)

(349,149)

(356,647)

Equity attributable to non-controlling interest in subsidiaries

25,078

33,789

Total equity (deficit)

(324,071)

(322,858)

Total liabilities and equity

$ 2,901,246

$ 2,905,429

 

TRAVELPORT WORLDWIDE LIMITED CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS(unaudited)

Six Months

Six Months

Ended

Ended

June 30,

June 30,

(in $ thousands)

2016

2015

Operating activities

Net income

$             2,752

$              9,301

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

104,487

118,875

Amortization of customer loyalty payments

34,261

36,267

Allowance for prepaid incentives

10,684

Gain on sale of shares of Orbitz Worldwide

(6,271)

Amortization of debt finance costs and debt discount

5,126

5,144

Loss on early extinguishment of debt

2,671

Loss (gain) on foreign exchange derivative instruments

2,451

(8,186)

Loss on interest rate derivative instruments

21,862

Share of losses in equity method investment

175

Equity-based compensation

16,222

18,980

Deferred income taxes

827

3,934

Customer loyalty payments

(43,922)

(42,211)

Pension liability contribution

(1,837)

(1,550)

Changes in assets and liabilities:

Accounts receivable

(37,454)

(47,661)

Other current assets

(19,072)

(5,331)

Accounts payable, accrued expenses and other current liabilities

3,896

(908)

Other

(22)

11,608

Net cash provided by operating activities

102,932

92,166

Investing activities

Property and equipment additions

(44,985)

(52,494)

Business acquired, net of cash

(15,009)

Proceeds from sale of shares of Orbitz Worldwide

6,271

Net cash used in investing activities

(59,994)

(46,223)

Financing activities

Proceeds from term loans

143,291

Repayment of term loans

(155,166)

(11,875)

Proceeds from revolver borrowings

10,000

Repayment of revolver borrowings

(10,000)

Repayment of capital lease obligations and other indebtedness

(23,542)

(16,067)

Debt finance costs and lender fees

(7,791)

Release of cash provided as collateral

4,336

Dividend to shareholders

(18,565)

(18,555)

Purchase of non-controlling interest in a subsidiary

(7,820)

Treasury share purchase related to vesting of equity awards

(1,004)

(14,480)

Net cash used in financing activities

(70,597)

(56,641)

Effect of changes in exchange rate on cash and cash equivalents

(245)

(1,252)

Net decrease in cash and cash equivalents

(27,904)

(11,950)

Cash and cash equivalents at beginning of period

154,841

138,986

Cash and cash equivalents at end of period

$          126,937

$           127,036

Supplemental disclosures of cash flow information

Interest payments, net of capitalized interest

$            86,854

$            72,732

Income tax payments, net of refunds

8,573

13,272

Non-cash capital lease additions

7,969

25,151

Non-cash purchase of property and equipment

27,000

 

 

TRAVELPORT WORLDWIDE LIMITEDNON-GAAP MEASURES(unaudited)

Reconciliation of Net (Loss) Income to Adjusted Net Income, Adjusted Operating Income  and Adjusted EBITDA

Three Months

Ended

June 30,

Six Months

Ended

June 30,

(in $ thousands)

2016

2015

2016

2015

Net (loss) income

$       (14,429)

$        16,409

$          2,752

$               9,301

Adjustments:

Amortization of intangible assets

13,716

19,142

24,855

37,765

Loss on early extinguishment of debt

2,671

2,671

Share of losses in equity method investment

194

175

Gain on sale of shares of Orbitz Worldwide

(6,271)

Equity-based compensation and related taxes

6,823

8,621

15,924

21,023

Corporate and restructuring costs

6,870

6,454

14,279

8,068

Other – non cash (1)

23,033

(17,020)

28,436

(6,684)

Tax impact of adjustments

(4,397)

1,687

(3,675)

1,687

Adjusted Net Income

34,287

35,487

85,242

65,064

Adjustments:

    Interest expense, net (2)

39,707

38,751

78,146

78,140

    Remaining provision for income taxes

8,802

6,105

15,872

13,863

Adjusted Operating Income

82,796

80,343

179,260

157,067

Depreciation and amortization of property and equipment

38,530

38,705

79,632

81,110

Amortization of customer loyalty payments

17,687

17,938

34,261

36,267

Adjusted EBITDA

$      139,013

$        136,986

$       293,153

$           274,444

____________________

1)

Other—non cash includes (i) unrealized losses (gains) on foreign currency derivative contracts of  $14 million and $(16) million for the three months ended June 30, 2016 and 2015, respectively, and $3 million and $(6) million for the six months ended June 30, 2016 and 2015, respectively, (ii) unrealized loss on interest rate derivative contracts of $6 million and $22 million for the three and six months ended June 30, 2016, respectively, (iii) impairment of $4 million for the three and six months ended June 30, 2016 primarily related to property and equipment and (iv) other gains of $1 million for each of the three and six months ended June 30, 2016 and 2015.

2)

Interest expense, net, excludes the impact of unrealized loss on interest rate derivative contracts of $6 million and $22 million for the three and six months ended June 30, 2016, respectively, which is included within "Other—non cash".

 

Reconciliation of Adjusted EBITDA to Net Cash Provided by Operating Activities and Adjusted Free Cash Flow

Three Months

Ended June 30,

Six Months

Ended June 30,

(in $ thousands)

2016

2015

2016

2015

Adjusted EBITDA

$       139,013

$    136,986

$       293,153

$       274,444

Add (Less):

Interest payments

(49,374)

(34,831)

(86,854)

(72,732)

Tax payments

(4,024)

(6,009)

(8,573)

(13,272)

Customer loyalty payments

(18,615)

(18,811)

(43,922)

(42,211)

Changes in working capital

18,523

(2,804)

(30,525)

(53,392)

Pensions liability contribution

(719)

(878)

(1,837)

(1,550)

Changes in other assets and liabilities

1,466

13,469

(5,642)

9,957

Other adjusting items (*)

(9,542)

(5,975)

(12,868)

(9,078)

Net cash provided by operating activities

76,728

81,147

102,932

92,166

Add: other adjusting items (*)

9,542

5,975

12,868

9,078

Less: capital expenditures on property and equipment additions

(22,464)

(25,410)

(44,985)

(52,494)

Less: repayment of capital lease obligations and other    indebtedness

(11,463)

(8,011)

(23,542)

(16,067)

Adjusted Free Cash Flow

$     52,343

$    53,701

$       47,273

$        32,683

____________________

(*) Other adjusting items relate to payments for costs included within operating income but excluded from Adjusted EBITDA, and during the three and six months ended June 30, 2016 and 2015, relate to (i) payments for corporate and restructuring costs and (ii) litigation and related costs accrued in 2012.

 

 

TRAVELPORT WORLDWIDE LIMITEDNON-GAAP MEASURES AND OPERATING STATISTICS(unaudited)

Reconciliation of Net Debt

(in $ thousands)

 

June 30, 2016

 

December 31, 2015

Current portion of long-term debt

$         64,086

$ 74,163

Non-current portion of long-term debt

2,346,696

2,363,035

Total debt

2,410,782

2,437,198

Less: Cash and cash equivalents

(126,937)

(154,841)

Net Debt

$   2,283,845

$ 2,282,357

                 

 

Reconciliation of (Loss) Income per Share – Diluted to Adjusted Income per Share – Diluted

Three Months Ended

June 30,

Six Months Ended

June 30,

2016

2015

2016

2015

(Loss) income per share - diluted

$ (0.12)

$   0.12

$ 0.01

$ 0.06

Per share adjustments to net (loss) income to determine Adjusted    Income per Share - diluted

0.40

0.17

 

0.68

 

0.47

Adjusted Income per Share - diluted

$ 0.28

$ 0.29

$ 0.69

$ 0.53

 

Reconciliation of Capital Expenditures

Three Months Ended

June 30,

Six Months Ended

June 30,

(in $ thousands)

2016

2015

2016

2015

Property and equipment additions

$   22,464

$   25,410

$  44,985

$  52,494

Repayment of capital lease obligations and other indebtedness

11,463

8,011

23,542

16,067

Capital Expenditures

$  33,927

$  33,421

$ 68,527

$ 68,561

 

Other Metrics

Three Months Ended June 30,

Six Months Ended June 30,

(in thousands, except where specified)

2016

2015

%Change

2016

2015

%Change

Transaction value processed on the Travel    Commerce Platform

$20,787,921

$21,607,700

(4)

$40,921,186

$43,453,822

(6)

Percent of Air segment revenue from away        bookings

66%

65%

1

67%

65%

2

Hotel room nights sold

17,423

17,051

2

33,096

32,626

1

Car rental days sold

24,236

23,791

2

46,163

44,734

3

Hospitality segments per 100 airline tickets    issued

48

48

46

45

3

TRAVELPORT WORLDWIDE LIMITEDDEFINITIONS (unaudited)

Definitions

Adjusted EBITDA is defined as Adjusted Net Income (Loss) excluding depreciation and amortization of property and equipment, amortization of customer loyalty payments, interest expense, net (excluding unrealized gains (losses) on interest rate derivative instruments), and related income taxes.

Adjusted Free Cash Flow is defined as net cash provided by (used in) operating activities of continuing operations, adjusted to remove the impact of cash paid for other adjusting items which we believe are unrelated to our ongoing operations and to deduct Capital Expenditures.

Adjusted Income (Loss) per Share - Diluted is defined as Adjusted Net Income (Loss) for the period divided by the weighted average number of dilutive common shares.

Adjusted Net Income (Loss) is defined as net income (loss) from continuing operations excluding amortization of acquired intangible assets, gain (loss) on early extinguishment of debt, share of earnings (losses) in equity method investments, and items that are excluded under our debt covenants, such as gain on sale of shares of Orbitz Worldwide, Inc., non-cash equity-based compensation, certain corporate and restructuring costs, certain litigation and related costs, and other non-cash items such as unrealized foreign currency gains (losses) on earnings hedges, and unrealized gains (losses) on interest rate derivative instruments, along with any income tax related to these exclusions.

Adjusted Operating Income (Loss) is defined as Adjusted EBITDA less depreciation and amortization of property and equipment and amortization of customer loyalty payments.

Capital Expenditures is defined as cash paid for property and equipment plus repayments in relation to capital leases and other indebtedness.

Customer Loyalty Payments are payments made to travel agencies or travel providers with an objective of increasing the number of travel bookings using the Company's Travel Commerce Platform and to improve the travel agencies or travel providers' loyalty, which are instrumented through agreements with a term over a year. Under the contractual terms, the travel agency or travel provider commits to achieve certain economic objectives for the Company. Such costs are specifically identifiable to individual contracts with travel agencies or travel providers, which have determinable contractual lives. Due to the contractual nature of the payments, the Company believes that such assets are appropriately classified as intangible assets.

Net Debt is defined as total debt comprising of current and non-current portion of long-term debt minus cash and cash equivalents.

Reported Segments means travel provider revenue generating units (net of cancellations) sold by the Company's travel agency network, geographically presented by region based upon the point of sale location.

Travel Commerce Platform RevPas ("RevPas") represents Travel Commerce Platform revenue per segment and is computed by dividing Travel Commerce Platform revenue by the total number of Reported Segments.

TRAVELPORT WORLDWIDE LIMITEDNON-GAAP FINANCIAL MEASURES(unaudited)

Non-GAAP Financial Measures

Adjusted Net Income (Loss), Adjusted Operating Income (Loss) and Adjusted EBITDA are supplemental measures of operating performance that do not represent and should not be considered as alternatives to net income (loss), as determined under U.S. GAAP.  In addition, these measures may not be comparable to similarly named measures used by other companies.  We have included these measures as they are the primary metrics used by management to evaluate and understand the underlying operations and business trends, forecast future results and determine future capital investment allocations. They are also used by management to assess the performance and profitability of the Company to determine incentive compensation for future periods.

We believe our important measure of liquidity is Adjusted Free Cash Flow. This measure is useful indicator of our ability to generate cash to meet our liquidity demands.  We believe Adjusted Free Cash Flow provides investors with an understanding of how assets are performing and measures management's effectiveness in managing cash.  We believe this measure gives management and investors a better understanding of the cash flows generated by our underlying business, as cash paid for other adjusting items are unrelated to the underlying business and our Capital Expenditures are primarily related to the development of our operating platforms.  Adjusted Free Cash Flow is a non-GAAP measure and may not be comparable to similarly named measures used by other companies.  Adjusted Free Cash Flow has limitations in that it does not represent the total increase or decrease in the cash balance for the period, nor does it represent residual cash flow for discretionary expenditures. This measure should not be considered as measure of liquidity or cash flows from operations as determined under U.S. GAAP.

We believe Adjusted Income (Loss) per Share-diluted is a useful measure for our investors as it represents, on a per share basis, our consolidated results, taking into account depreciation and amortization on property and equipment and amortization of customer loyalty payments, as well as other items which are not allocated to the operating businesses such as interest expense (excluding unrealized gains (losses) on interest rate derivative instruments) and related income taxes but excluding the effects of certain expenses not directly tied to the core operations of our businesses.  Adjusted Income (Loss) per Share-diluted has similar limitations as Adjusted Net Income (Loss), Adjusted Operating Income (Loss) and Adjusted EBITDA and may not be comparable to similarly named measures used by other companies.  In addition, Adjusted Net Income (Loss) does not include all items that affect our net income (loss) and net income (loss) per share for the period.  Therefore, we believe it is important to evaluate these measures along with our consolidated condensed statements of operations.

Management uses Net Debt to review our overall liquidity, financial flexibility, capital structure and leverage.  Further, we believe, certain debt rating agencies, creditors and credit analysts monitor our Net Debt as part of their assessment of our business.  Net Debt is not a measurement of our indebtedness under U.S. GAAP and should not be considered in isolation or as alternative to assess our total debt or any other measures derived in accordance with U.S. GAAP.

These non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of Travelport's results as reported under U.S. GAAP.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/travelport-worldwide-limited-reports-second-quarter-2016-results-300308842.html

SOURCE Travelport Worldwide Limited



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Earnings, Definitive Agreement