Table of Contents
• | We will exchange exchange notes for all outstanding notes that are validly tendered and not withdrawn prior to the expiration or termination of the exchange offer. | |
• | You may withdraw tenders of outstanding notes at any time prior to the expiration or termination of the exchange offer. | |
• | The terms of the exchange notes are substantially identical to those of the outstanding notes, except that the transfer restrictions and registration rights relating to the outstanding notes do not apply to the exchange notes. | |
• | The exchange of outstanding notes for exchange notes will not be a taxable transaction for U.S. federal income tax purposes. You should see the discussion under the caption “Certain Material U.S. Federal Income Tax Considerations” for more information. | |
• | We will not receive any proceeds from the exchange offer. | |
• | We issued the outstanding notes in a transaction not requiring registration under the Securities Act, and as a result, their transfer is restricted. We are making the exchange offer to satisfy your registration rights, as a holder of the outstanding notes. |
Page | ||||
i | ||||
ii | ||||
iii | ||||
1 | ||||
14 | ||||
36 | ||||
37 | ||||
38 | ||||
39 | ||||
42 | ||||
77 | ||||
94 | ||||
96 | ||||
104 | ||||
108 | ||||
116 | ||||
170 | ||||
171 | ||||
172 | ||||
173 | ||||
173 | ||||
F-1 |
• | factors affecting the level of travel activity, particularly air travel volume, including security concerns, general economic conditions, natural disasters and other disruptions; |
i
Table of Contents
• | the impact that our outstanding indebtedness may have on the way we operate our business; | |
• | our ability to obtain travel supplier inventory from travel suppliers, such as airlines, hotels, car rental companies, cruise lines and other travel suppliers; | |
• | our ability to maintain existing relationships with travel agencies and tour operators and to enter into new relationships on acceptable and other financial terms; | |
• | our ability to develop and deliver products and services that are valuable to travel agencies and travel suppliers and generate new revenue streams, including our new universal desktop product; | |
• | the impact on supplier capacity and inventory resulting from consolidation of the airline industry; | |
• | our ability to grow adjacencies, such as our recent acquisition of Sprice and our controlling interest in eNett; | |
• | general economic and business conditions in the markets in which we operate, including fluctuations in currencies; | |
• | pricing, regulatory and other trends in the travel industry; | |
• | risks associated with doing business in multiple countries and in multiple currencies; | |
• | our ability to achieve expected cost savings from our efforts to improve operational efficiency; | |
• | covenant restrictions that may limit our ability to pay dividends on, repurchase or make distributions in respect of capital stock or make other restricted payments; | |
• | maintenance and protection of our information technology and intellectual property; and | |
• | financing plans and access to adequate capital on favorable terms. |
ii
Table of Contents
iii
Table of Contents
iv
Table of Contents
1
Table of Contents
2
Table of Contents
3
Table of Contents
4
Table of Contents
General | In connection with the private placement, we entered into a registration rights agreement with Credit Suisse Securities (USA) LLC, as the representative of the initial purchasers (the “initial purchasers”), the initial purchasers of the outstanding notes, in which we and the guarantors agreed, among other things, to use our reasonable best efforts to complete the exchange offer for the outstanding notes within 360 days after the date of issuance of the outstanding notes. | |
You are entitled to exchange in the exchange offer your outstanding notes for exchange notes, which are identical in all material respects to the outstanding notes except: | ||
• The exchange notes have been registered under the Securities Act; | ||
• the exchange notes are not entitled to certain registration rights which are applicable to the outstanding notes under the registration rights agreement; and | ||
• certain additional interest rate provisions are no longer applicable. | ||
Exchange Offer | We are offering to issue up to $250 million aggregate principal amount of the exchange notes in exchange for a like principal amount of the outstanding notes to satisfy our obligations under the registration rights agreement that was executed when the outstanding notes were issued in a transaction in reliance upon the exemption from registration provided by Rule 144A and Regulation S of the Securities Act. Outstanding notes may be tendered in minimum denominations of principal amount of $2,000 and integral multiples of $2,000. We will issue the exchange notes promptly after expiration of the exchange offer. See “The Exchange Offer — Terms of the Exchange; Period for Tendering Outstanding Notes.” |
Expiration Date; Tenders | The exchange offer will expire at 5:00 p.m., New York City time, on December 10, 2010, unless extended by us. By tendering your outstanding notes, you represent to us that: |
• you are not our “affiliate,” as defined in Rule 405 under the Securities Act; | ||
• any exchange notes you receive in the exchange offer are being acquired by you in the ordinary course of your business; | ||
• neither you nor anyone receiving exchange notes from you, has any arrangement or understanding with any person to participate |
5
Table of Contents
in a distribution of the exchange notes, as defined in the Securities Act; | ||
• you are not holding outstanding notes that have, or are reasonably likely to have, the status of an unsold allotment in the initial offering; | ||
• if you are a broker-dealer that will receive exchange notes for your own account in exchange for outstanding notes that were acquired by you as a result of your market-making or other trading activities, you will deliver a prospectus in connection with any resale of the exchange notes you receive. For further information regarding resales of the exchange notes by participating broker-dealers, see the discussion under the caption “Plan of Distribution.” |
Withdrawal; Non-Acceptance | You may withdraw any outstanding notes tendered in the exchange offer at any time prior to 5:00 p.m., New York City time, on December 10, 2010. If we decide for any reason not to accept any outstanding notes tendered for exchange, the outstanding notes will be returned to the registered holder at our expense promptly after the expiration or termination of the exchange offer. In the case of the outstanding notes tendered by book-entry transfer into the exchange agent’s account at The Depository Trust Company, any withdrawn or unaccepted outstanding notes will be credited to the tendering holder’s account at DTC. For further information regarding the withdrawal of tendered outstanding notes, see “The Exchange Offer — Terms of the Exchange Offer; Period for Tendering Outstanding Notes” and the “The Exchange Offer — Withdrawal Rights.” |
Conditions to the Exchange Offer | The exchange offer is subject to customary conditions, which we may waive. See the discussion below under the caption “The Exchange Offer — Conditions to the Exchange Offer” for more information regarding the conditions to the exchange offer. | |
Consequences of Not Exchanging Your Outstanding Notes | If you are eligible to participate in the exchange offer and you do not tender your outstanding notes, you will not have any further registration or exchange rights and your outstanding notes will continue to be subject to transfer restrictions. These transfer restrictions and the availability of the exchange notes may adversely affect the liquidity of your outstanding notes. See “The Exchange Offer — Consequences of Exchanging or Failing to Exchange Outstanding Notes.” | |
Procedures for Tendering the Outstanding Notes | You must do the following on or prior to the expiration or termination of the exchange offer to participate in the exchange offer: | |
• tender your outstanding notes by sending the certificates for your outstanding notes, in proper form for transfer, a properly completed and duly executed letter of transmittal, with any required signature guarantees, and all other documents required by the letter of transmittal, to The Bank of Nova Scotia Trust Company of New York, as exchange agent, at one of the addresses listed |
6
Table of Contents
below under the caption “The Exchange Offer — Exchange Agent,” or | ||
• tender your outstanding notes by using the book-entry transfer procedures described below and transmitting a properly completed and duly executed letter of transmittal, with any required signature guarantees, or an agent’s message instead of the letter of transmittal, to the exchange agent. In order for a book-entry transfer to constitute a valid tender of your outstanding notes in the exchange offer, The Bank of Nova Scotia Trust Company of New York, as exchange agent, must receive a confirmation of book-entry transfer of your outstanding notes into the exchange agent’s account at DTC prior to the expiration or termination of the exchange offer. For more information regarding the use of book-entry transfer procedures, including a description of the required agent’s message, see the discussion below under the caption “The Exchange Offer — Book-Entry Transfers.” | ||
Special Procedures for Beneficial Owners | If you are a beneficial owner whose outstanding notes are registered in the name of the broker, dealer, commercial bank, trust company or other nominee and you wish to tender your outstanding notes in the exchange offer, you should promptly contact the person in whose name the outstanding notes are registered and instruct that person to tender on your behalf. If you wish to tender in the exchange offer on your own behalf, prior to completing and executing the letter of transmittal and delivering your outstanding notes, you must either make appropriate arrangements to register ownership of the outstanding notes in your name or obtain a properly completed bond power from the person in whose name the outstanding notes are registered. | |
Certain Material U.S. Federal Income Tax Considerations | The exchange of the outstanding notes for exchange notes in the exchange offer will not be a taxable transaction for United States federal income tax purposes. See the discussion under the caption “Certain Material U.S. Federal Income Tax Considerations” for more information regarding the tax consequences to you of the exchange offer. | |
Use of Proceeds | We will not receive any proceeds from the exchange offer. | |
Exchange Agent | The Bank of Nova Scotia Trust Company of New York is the exchange agent for the exchange offer. You can find the address and telephone number of the exchange agent below under the caption “The Exchange Offer — Exchange Agent.” | |
Resales | Based on interpretations by the staff of the SEC as set forth in no-action letters issued to the third parties, we believe that the exchange notes you receive in the exchange offer may be offered for resale, resold or otherwise transferred without compliance with the registration and prospectus delivery provisions of the Securities Act. However, you will not be able to freely transfer the exchange notes if: | |
• you are our “affiliate,” as defined in Rule 405 under the Securities Act; |
7
Table of Contents
• you are not acquiring the exchange notes in the exchange offer in the ordinary course of your business; | ||
• you are participating or intend to participate, or have an arrangement or understanding with any person to participate in the distribution, as defined in the Securities Act, of the exchange notes, you will receive in the exchange offer; or | ||
• you are holding outstanding notes that have or are reasonably likely to have the status of an unsold allotment in the initial offering. | ||
If you fall within one of the exceptions listed above, you cannot rely on the applicable interpretations of the staff of the SEC and you must comply with the applicable registration and prospectus delivery requirements of the Securities Act in connection with any resale transaction involving the exchange notes. See the discussion below under the caption “The Exchange Offer — Procedures for Tendering Outstanding Notes” for more information. | ||
Broker-Dealer | Each broker-dealer that receives exchange notes for its own account pursuant to the exchange offer must acknowledge that it will deliver a prospectus in connection with any resale of such exchange notes. The letter of transmittal states that by so acknowledging and by delivering a prospectus, a broker-dealer will not be deemed to admit that it is an “underwriter” within the meaning of the Securities Act. This prospectus, as it may be amended or supplemented from time to time, may be used by a broker-dealer in connection with resales of exchange notes received in exchange for outstanding notes where such outstanding notes were acquired by such broker-dealer as a result of market-making activities or other trading activities. We have agreed that, for a period of 90 days after the Expiration Date (as defined herein), we will make this prospectus available to any broker-dealer for use in connection with any such resale. See “Plan of Distribution.” | |
Furthermore, a broker-dealer that acquired any of its outstanding notes directly from us: | ||
• may not rely on the applicable interpretations of the staff or the SEC’s position contained in Exxon Capital Holdings Corp., SEC no-action letter (Apr. 13, 1988); Morgan Stanley & Co. Inc., SEC no-action letter (June 5, 1991); or Shearman & Sterling, SEC no-Action Letter (July 2, 1993); and | ||
• must also be named as a selling security holder in connection with the registration and prospectus delivery requirements of the Securities Act relating to any resale transaction. |
8
Table of Contents
Issuer | Travelport LLC, a Delaware limited liability company, and Travelport Inc., a Delaware corporation. | |
Notes Offered | Up to $250 million aggregate principal amount of 9% Senior Notes due 2016. | |
Maturity | The exchange notes will mature on March 1, 2016. | |
Interest Rate | The exchange notes will bear interest at a rate of 9% per annum. | |
Interest Payment Dates | Interest on the exchange notes will be payable on March 1 and September 1 of each year, commencing March 1, 2011. | |
Ranking | The exchange notes will be senior unsecured obligations of the Issuer and will: | |
• rank senior in right of payment to all existing and future debt and other obligations that are, by their terms, expressly subordinated in right of payment to the exchange notes; | ||
• rank equally in right of payment to all existing and future senior debt and other obligations that are not, by their terms, expressly subordinated in right of payment to the exchange notes; and | ||
• be effectively subordinated in right of payment to all existing and future secured debt (including obligations under the senior secured credit facilities), to the extent of the value of the assets securing such debt, and be structurally subordinated to all obligations of each of our subsidiaries that is not a guarantor of the exchange notes. | ||
Guarantees | Each of our subsidiaries that guarantees the obligations under our senior secured credit facilities, the Parent Guarantor and the Intermediate Parent Guarantors will initially jointly and severally and unconditionally guarantee the exchange notes on a senior unsecured basis. The guarantees of the exchange notes will rank equally with all other senior indebtedness of the guarantors. None of our foreign subsidiaries or non-wholly owned subsidiaries will guarantee the exchange notes offered hereby. Our non-guarantor subsidiaries accounted for approximately $1,212 million, or 54%, of our net revenue and approximately $(806) million of our operating loss, inclusive of an $833 million impairment charge, in each case for the year ended December 31, 2009. | |
Optional Redemption | At any time prior to September 1, 2013, the Issuer may redeem some or all of the exchange notes for cash at a redemption price equal to 100% of their principal amount plus an applicable make-whole premium (as described in “Description of Senior Notes — Optional Redemption”) plus accrued and unpaid interest to the redemption date. At any time on or after September 1, 2013, the Issuer may redeem some or all of the exchange notes at the redemption prices listed under “Description of Senior Notes — |
9
Table of Contents
Optional Redemption” plus accrued and unpaid interest to the redemption date. | ||
Optional Redemption After Certain Equity Offerings | At any time prior to September 1, 2013, the Issuer may redeem up to 35% of the exchange notes with proceeds that the Issuer or one of its parent companies raises in one or more equity offerings at the redemption price set forth in this prospectus so long as at least 50% of the aggregate principal amount of the exchange notes issued remains outstanding. See “Description of Senior Notes — Optional Redemption.” | |
Change of Control Offer | Upon the occurrence of a change of control, the Issuer will be required to offer to repurchase the exchange notes at 101% of their principal amount, plus accrued and unpaid interest to the repurchase date. See “Description of Senior Notes — Repurchase at the Option of Holders — Change of Control.” | |
Certain Indenture Provisions | The Issuer will issue the exchange notes under the indenture. The indenture governing the exchange notes contains covenants limiting the Parent Guarantor’s ability and the ability of its restricted subsidiaries to: | |
• incur additional debt or issue certain preferred shares; | ||
• pay dividends on or make distributions in respect of their capital stock or make other restricted payments; | ||
• make certain investments; | ||
• sell certain assets; | ||
• create liens on certain assets to secure debt; | ||
• consolidate, merge, sell or otherwise dispose of all or substantially all of their assets; | ||
• enter into certain transactions with their affiliates; and | ||
• designate their subsidiaries as unrestricted subsidiaries. | ||
These covenants will be subject to a number of important limitations and exceptions. During any period in which the exchange notes have an Investment Grade Rating (as defined), we will not be subject to many of the covenants. See “Description of Senior Notes — Certain Covenants.” | ||
Trading | The exchange notes generally will be freely tradable but will also be a new issue of securities for which there is currently no established trading market. An active or liquid market may not develop for the exchange notes or, if developed, be maintained. We have not applied, and do not intend to apply, for the listing of the exchange notes on any exchange or automated dealer quotation system. |
10
Table of Contents
11
Table of Contents
Six Months | Six Months | |||||||||||||||||||
Ended | Ended | Year Ended | Year Ended | Year Ended | ||||||||||||||||
June 30, | June 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Net revenue | 1,179 | 1,145 | 2,248 | 2,527 | 2,780 | |||||||||||||||
Costs and expenses | ||||||||||||||||||||
Cost of revenue | 608 | 564 | 1,090 | 1,257 | 1,170 | |||||||||||||||
Selling, general and administrative | 289 | 277 | 567 | 648 | 1,287 | |||||||||||||||
Separation and restructuring charges | 5 | 13 | 19 | 27 | 90 | |||||||||||||||
Depreciation and amortization | 122 | 124 | 243 | 263 | 248 | |||||||||||||||
Impairment of goodwill and other intangible assets | — | — | 833 | 1 | 1 | |||||||||||||||
Other (income) expense | — | (5 | ) | (5 | ) | 7 | 2 | |||||||||||||
Total costs and expenses | 1,024 | 973 | 2,747 | 2,203 | 2,798 | |||||||||||||||
Operating income (loss) | 155 | 172 | (499 | ) | 324 | (18 | ) | |||||||||||||
Interest expense, net | (129 | ) | (138 | ) | (286 | ) | (342 | ) | (373 | ) | ||||||||||
Gain on early extinguishment of debt | — | 6 | 10 | 29 | — | |||||||||||||||
Income (loss) from continuing operations before income taxes and equity in earnings (losses) of investment in Orbitz Worldwide | 26 | 40 | (775 | ) | 11 | (391 | ) | |||||||||||||
(Provision) benefit for income taxes | (27 | ) | (14 | ) | 68 | (43 | ) | (41 | ) | |||||||||||
Equity in earnings (losses) of investment in Orbitz Worldwide | 2 | (156 | ) | (162 | ) | (144 | ) | (4 | ) | |||||||||||
Net income (loss) from continuing operations, net of tax | 1 | (130 | ) | (869 | ) | (176 | ) | (436 | ) | |||||||||||
Net income (loss) | 1 | (130 | ) | (869 | ) | (176 | ) | (443 | ) | |||||||||||
June 30, | December 31, | December 31, | December 31, | |||||||||||||
2010 | 2009 | 2008 | 2007 | |||||||||||||
(In $ millions) | ||||||||||||||||
Cash and cash equivalents | 167 | 217 | 345 | 309 | ||||||||||||
All other current assets | 573 | 524 | 557 | 714 | ||||||||||||
Property and equipment, net | 548 | 452 | 491 | 532 | ||||||||||||
Goodwill and other intangible assets, net | 2,731 | 2,887 | 3,789 | 3,984 | ||||||||||||
All other non-current assets | 320 | 266 | 388 | 611 | ||||||||||||
Total assets | 4,339 | 4,346 | 5,570 | 6,150 | ||||||||||||
Accounts payable, accrued expenses and other current liabilities | 1,144 | 927 | 923 | 1,043 | ||||||||||||
Long-term debt | 3,499 | 3,640 | 3,783 | 3,751 | ||||||||||||
All other non-current liabilities | 357 | 371 | 445 | 466 | ||||||||||||
Total liabilities | 5,000 | 4,938 | 5,151 | 5,260 | ||||||||||||
Total (deficit) equity | (661 | ) | (592 | ) | 419 | 890 | ||||||||||
Total liabilities and equity | 4,339 | 4,346 | 5,570 | 6,150 | ||||||||||||
12
Table of Contents
Six Months | Six Months | |||||||||||||||||||
Ended | Ended | Year Ended | Year Ended | Year Ended | ||||||||||||||||
June 30, | June 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Net cash provided by operating activities of continuing operations | 204 | 134 | 239 | 124 | 224 | |||||||||||||||
Net cash used in investing activities of continuing operations | (202 | ) | (15 | ) | (55 | ) | (84 | ) | (1,141 | ) | ||||||||||
Net cash (used in) provided by financing activities of continuing operations | (42 | ) | (185 | ) | (317 | ) | 6 | 1,137 | ||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | (10 | ) | 4 | 5 | (10 | ) | 4 | |||||||||||||
Net (decrease) increase in cash and cash equivalents of continuing operations | (50 | ) | (62 | ) | (128 | ) | 36 | 224 | ||||||||||||
Six Months | Six Months | |||||||||||||||||||
Ended | Ended | Year Ended | Year Ended | Year Ended | ||||||||||||||||
June, | June, | December 31, | December 31, | December 31, | ||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ millions, except ratio data) | ||||||||||||||||||||
Travelport Adjusted EBITDA | 315 | 315 | 632 | 716 | 548 | |||||||||||||||
Unlevered free cash flow | 179 | 246 | 436 | 326 | 456 | |||||||||||||||
Ratio of earnings to fixed charges(2) | 1.19 | x | 1.28 | x | n/a | 1.04 | x | n/a |
(1) | Travelport Adjusted EBITDA and unlevered free cash flow are non-GAAP financial measures. These measures should not be considered as measures of liquidity or cash flow from operations or as measures comparable to net income as determined under U.S. GAAP. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Key Performance Indicators” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Liquidity and Capital Resources” for detailed definitions of Travelport Adjusted EBITDA and unlevered free cash flow, respectively, a reconciliation of these measures to the comparable U.S. GAAP measure and an explanation related to the presentation of such measures, including a description of the limitations of use. | |
(2) | For purposes of calculating the ratio of earnings to fixed charges, earnings represents earnings from continuing operations before income taxes plus fixed charges. Fixed charges comprise interest which includes amortization of debt financing costs and the interest portion of rental payments. Due to the losses in 2009 and 2007, earnings were insufficient to cover fixed charges by $775 million and $391 million, respectively. |
13
Table of Contents
• | certificates for outstanding notes or a book-entry confirmation of a book-entry transfer of outstanding notes into the exchange agent’s account at DTC, New York, New York as depository, including an agent’s message (as defined herein) if the tendering holder does not deliver a letter of transmittal; | |
• | a completed and signed letter of transmittal (or facsimile thereof), with any required signature guarantees, or an agent’s message in lieu of the letter of transmittal; and | |
• | any other documents required by the letter of transmittal. |
14
Table of Contents
15
Table of Contents
16
Table of Contents
• | we or any of the guarantors, as applicable, were insolvent or rendered insolvent by reason of the issuance of the notes or the incurrence of the guarantees; | |
• | the issuance of the notes or the incurrence of the guarantees left us or any of the guarantors, as applicable, with an unreasonably small amount of capital to carry on the business; | |
• | we or any of the guarantors intended to, or believed that we or such guarantor would, incur debts beyond our or such guarantor’s ability to pay as they mature; or | |
• | we or any of the guarantors was a defendant in an action for money damages, or had a judgment for money damages docketed against us or such guarantor if, in either case, after final judgment, the judgment is unsatisfied. |
• | the sum of its debts, including contingent liabilities, was greater than the fair saleable value of all its assets; or | |
• | the present fair saleable value of its assets was less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they become absolute and mature; or | |
• | it could not pay its debts as they become due. |
17
Table of Contents
18
Table of Contents
• | global security issues, political instability, acts or threats of terrorism, hostilities or war and other political issues that could adversely affect global air travel volume; | |
• | epidemics or pandemics, such as H1N1 “swine” flu, avian flu and Severe Acute Respiratory Syndrome (“SARS”); | |
• | natural disasters, such as hurricanes, earthquakes and the recent volcanic eruptions in Iceland; | |
• | general economic conditions, particularly to the extent that adverse conditions may cause a decline in travel volume, such as the recent crisis in the global credit and financial markets, diminished liquidity and credit availability, declines in consumer confidence and discretionary income, declines in economic growth, increases in unemployment rates and uncertainty about economic stability; | |
• | the financial condition of travel suppliers, including airlines and hotels, and the impact of any changes such as airline bankruptcies or consolidations on the cost and availability of air travel and hotel rooms; | |
• | changes to laws and regulations governing the airline and travel industry and the adoption of new laws and regulations detrimental to operations, including environmental and tax laws and regulations; | |
• | fuel price escalation; | |
• | work stoppages or labor unrest at any of the major airlines or other travel suppliers or at airports; | |
• | increased security, particularly airport security that could reduce the convenience of air travel; | |
• | travelers’ perception of the occurrence of travel-related accidents, of the environmental impact of air travel, particularly in regards to CO2 emissions, or of the scope, severity and timing of the other factors described above; and | |
• | changes in occupancy and room rates achieved by hotels. |
19
Table of Contents
20
Table of Contents
21
Table of Contents
22
Table of Contents
23
Table of Contents
24
Table of Contents
25
Table of Contents
26
Table of Contents
• | power losses, computer systems failure, Internet and telecommunications or data network failures, operator error, losses and corruption of data and similar events; | |
• | computer viruses, penetration by individuals seeking to disrupt operations, misappropriate information or perpetrate fraudulent activity and other physical or electronic breaches of security; | |
• | the failure of third-party software, systems or services that we rely upon to maintain our own operations; and | |
• | natural disasters, wars and acts of terrorism. |
27
Table of Contents
28
Table of Contents
• | delays in the development, availability and use of the Internet as a communication, advertising and commerce medium; | |
• | difficulties in staffing and managing operations due to distance, time zones, language and cultural differences, including issues associated with establishing management systems infrastructure; | |
• | differences and changes in regulatory requirements and exposure to local economic conditions; | |
• | changes in tax laws and regulations, and interpretations thereof; | |
• | increased risk of piracy and limits on our ability to enforce our intellectual property rights, particularly in the MEA region and Asia; | |
• | diminished ability to enforce our contractual rights; |
29
Table of Contents
• | currency risks; and | |
• | withholding and other taxes on remittances and other payments by subsidiaries. |
30
Table of Contents
• | requiring a substantial portion of cash flow from operations to be dedicated to the payment of principal and interest on our indebtedness, therefore reducing our ability to use our cash flow to fund our capital expenditure and future business opportunities; | |
• | exposing us to the risk of higher interest rates because certain of our borrowings, including borrowings under our Credit Agreement and our Senior Notes due 2014, are at variable rates of interest; | |
• | restricting us from making strategic acquisitions or causing us to make non-strategic divestitures; | |
• | limiting our ability to obtain additional financing for acquisitions or other strategic purposes; | |
• | limiting our ability to adjust to changing market conditions and placing us at a competitive disadvantage to our less highly leveraged competitors; and | |
• | making us more vulnerable to general economic downturns and adverse developments in our businesses. |
31
Table of Contents
• | incur additional indebtedness; | |
• | pay dividends on, repurchase or make distributions in respect of capital stock or make other restricted payments; | |
• | make certain investments; | |
• | sell certain assets; | |
• | create liens on certain assets to secure debt; | |
• | consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; | |
• | enter into certain transactions with affiliates; and | |
• | designate our subsidiaries as unrestricted subsidiaries. |
32
Table of Contents
33
Table of Contents
34
Table of Contents
35
Table of Contents
36
Table of Contents
As of June 30, 2010 | ||||||||
Actual | As Adjusted | |||||||
(Unaudited) | ||||||||
(In $ millions) | ||||||||
Senior secured credit facilities: | ||||||||
Revolving credit facility(1) | — | — | ||||||
Term loan facilities(2) | 2,270 | 2,121 | ||||||
9% Senior Notes due 2016(3) | — | 250 | ||||||
Existing senior notes(4) | 784 | 784 | ||||||
Existing subordinated notes(5) | 418 | 418 | ||||||
Capital leases and other | 45 | 45 | ||||||
Total debt | 3,517 | 3,618 | ||||||
Total shareholders’ equity | (676 | ) | (676 | ) | ||||
Total capitalization(6) | 2,841 | 2,942 | ||||||
(1) | As of June 30, 2010, there were $30 million of letter of credit commitments outstanding under our revolving credit facility and the remaining capacity was $240 million. Subsequent to June 30, 2010, there is an incremental $20 million outstanding under our revolving credit facility, resulting in remaining capacity of $220 million. We have a $150 million of synthetic letter of credit facility, with $142 million of commitments outstanding as of June 30, 2010. | |
(2) | Consisting of U.S. dollar and Euro denominated terms loans under the Credit Agreement. | |
(3) | Consists of $250 million aggregate principal amount of 9% Senior Notes due 2016. | |
(4) | Includes (i) $143 million aggregate principal amount of senior dollar floating rate notes due 2014, (ii) $198 million aggregate principal amount of senior euro floating rate notes due 2014 and (iii) $443 million aggregate principal amount of 97/8% senior dollar fixed rate notes due 2014. | |
(5) | Includes (i) $247 million aggregate principal amount of 117/8% dollar senior subordinated notes due 2016 and (ii) $171 million aggregate principal amount of 107/8% euro senior subordinated notes due 2016. | |
(6) | Our total capitalization has not changed materially from the balance as of June 30, 2010. |
37
Table of Contents
Period from | Predecessor (Combined) | |||||||||||||||||||||||||||||||
July 13, 2006 | Period from | |||||||||||||||||||||||||||||||
Six Months | Six Months | (formation date) | January 2006 | |||||||||||||||||||||||||||||
Ended | Ended | Year Ended | Year Ended | Year Ended | through | through | Year Ended | |||||||||||||||||||||||||
June 30, | June 30, | December 31, | December 31, | December 31, | December 31, | August 22, | December 31, | |||||||||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | 2006 | 2006 | 2005 | |||||||||||||||||||||||||
Ratio of earnings to fixed charges | 1.19 | x | 1.28 | x | n/a | 1.04 | x | n/a | n/a | n/a | n/a |
38
Table of Contents
39
Table of Contents
July 13, | Predecessor | ||||||||||||||||||||||||||||||||
2006 | (Combined) | ||||||||||||||||||||||||||||||||
(Formation | January 1, | ||||||||||||||||||||||||||||||||
Six Months | Six Months | Year | Year | Year | Date) | 2006 | |||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | through | through | Year Ended | ||||||||||||||||||||||||||
June 30, | June 30, | December 31, | December 31, | December 31, | December 31, | August 22, | December 31, | ||||||||||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | 2006 | 2006 | 2005 | ||||||||||||||||||||||||||
(In $ millions) | |||||||||||||||||||||||||||||||||
Net revenue | 1,179 | 1,145 | 2,248 | 2,527 | 2,780 | 823 | 1,693 | 2,385 | |||||||||||||||||||||||||
�� | |||||||||||||||||||||||||||||||||
Costs and expenses | |||||||||||||||||||||||||||||||||
Cost of revenue | 608 | 564 | 1,090 | 1,257 | 1,170 | 375 | 714 | 997 | |||||||||||||||||||||||||
Selling, general and administrative | 289 | 277 | 567 | 648 | 1,287 | 344 | 647 | 839 | |||||||||||||||||||||||||
Separation and restructuring charges | 5 | 13 | 19 | 27 | 90 | 18 | 92 | 22 | |||||||||||||||||||||||||
Depreciation and amortization | 122 | 124 | 243 | 263 | 248 | 77 | 123 | 201 | |||||||||||||||||||||||||
Impairment of goodwill and other intangible assets | — | — | 833 | 1 | 1 | 14 | 2,364 | 422 | |||||||||||||||||||||||||
Other (income) expense | — | (5 | ) | (5 | ) | 7 | 2 | — | (7 | ) | (4 | ) | |||||||||||||||||||||
Total costs and expenses | 1,024 | 973 | 2,747 | 2,203 | 2,798 | 828 | 3,933 | 2,477 | |||||||||||||||||||||||||
Operating income (loss) | 155 | 172 | (499 | ) | 324 | (18 | ) | (5 | ) | (2,240 | ) | (92 | ) | ||||||||||||||||||||
Interest expense, net | (129 | ) | (138 | ) | (286 | ) | (342 | ) | (373 | ) | (150 | ) | (39 | ) | (27 | ) | |||||||||||||||||
Gain on early extinguishment of debt | — | 6 | 10 | 29 | — | — | — | — | |||||||||||||||||||||||||
Income (loss) from continuing operations before income taxes and equity in earnings (losses) of investment in Orbitz Worldwide | 26 | 40 | (775 | ) | 11 | (391 | ) | (155 | ) | (2,279 | ) | (119 | ) | ||||||||||||||||||||
(Provision) benefit for income taxes | (27 | ) | (14 | ) | 68 | (43 | ) | (41 | ) | (3 | ) | 116 | 76 | ||||||||||||||||||||
Equity in earnings (losses) of investment in Orbitz Worldwide | 2 | (156 | ) | (162 | ) | (144 | ) | (4 | ) | (1 | ) | (1 | ) | (1 | ) | ||||||||||||||||||
Income (loss) from continuing operations, net of tax | 1 | (130 | ) | (869 | ) | (176 | ) | (436 | ) | (159 | ) | (2,164 | ) | (44 | ) | ||||||||||||||||||
Income (loss) from discontinued operations, net of tax | — | — | — | — | (7 | ) | 6 | (12 | ) | (6 | ) | ||||||||||||||||||||||
Net income (loss) | 1 | (130 | ) | (869 | ) | (176 | ) | (443 | ) | (153 | ) | (2,176 | ) | (50 | ) | ||||||||||||||||||
Less: Net (income) loss attributable to non-controlling interest in subsidiaries | — | (2 | ) | (2 | ) | (3 | ) | 3 | — | — | — | ||||||||||||||||||||||
Net income (loss) attributable to the Company | 1 | (132 | ) | (871 | ) | (179 | ) | (440 | ) | (153 | ) | (2,176 | ) | (50 | ) | ||||||||||||||||||
40
Table of Contents
Predecessor | |||||||||||||||||||||||||
(Combined) | |||||||||||||||||||||||||
June 30, | December 31, | December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||
2010 | 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||||
(In $ millions) | |||||||||||||||||||||||||
Cash and cash equivalents | 167 | 217 | 345 | 309 | 85 | 88 | |||||||||||||||||||
All other current assets | 573 | 524 | 557 | 714 | 649 | 1,467 | |||||||||||||||||||
Property and equipment, net | 548 | 452 | 491 | 532 | 508 | 500 | |||||||||||||||||||
Goodwill and other intangible assets, net | 2,731 | 2,887 | 3,789 | 3,984 | 4,480 | 5,202 | |||||||||||||||||||
All other non-current assets | 320 | 266 | 388 | 611 | 416 | 763 | |||||||||||||||||||
Total assets | 4,339 | 4,346 | 5,570 | 6,150 | 6,138 | 8,020 | |||||||||||||||||||
Accounts payable, accrued expenses and other current liabilities | 1,144 | 927 | 923 | 1,043 | 1,179 | 960 | |||||||||||||||||||
Long-term debt | 3,499 | 3,640 | 3,783 | 3,751 | 3,623 | 352 | |||||||||||||||||||
All other non-current liabilities | 357 | 371 | 445 | 466 | 569 | 523 | |||||||||||||||||||
Total liabilities | 5,000 | 4,938 | 5,151 | 5,260 | 5,371 | 1,835 | |||||||||||||||||||
Total (deficit) equity | (661 | ) | (592 | ) | 419 | 890 | 767 | 6,185 | |||||||||||||||||
Total liabilities and equity | 4,339 | 4,346 | 5,570 | 6,150 | 6,138 | 8,020 | |||||||||||||||||||
July 13, | Predecessor | ||||||||||||||||||||||||||||||||
2006 | (Combined) | ||||||||||||||||||||||||||||||||
Six | Six | (Formation | January 1, | ||||||||||||||||||||||||||||||
Months | Months | Date) | 2006 | ||||||||||||||||||||||||||||||
Ended | Ended | Year Ended | Year Ended | Year Ended | through | through | Year Ended | ||||||||||||||||||||||||||
June 30, | June 30, | December 31, | December 31, | December 31, | December 31, | August 22, | December 31, | ||||||||||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | 2006 | 2006 | 2005 | ||||||||||||||||||||||||||
(In $ millions) | |||||||||||||||||||||||||||||||||
Net cash provided by operating activities of continuing operations | 204 | 134 | 239 | 124 | 224 | — | 268 | 546 | |||||||||||||||||||||||||
Net cash (used in) provided by investing activities of continuing operations | (202 | ) | (15 | ) | (55 | ) | (84 | ) | (1,141 | ) | (4,310 | ) | 84 | (2,123 | ) | ||||||||||||||||||
Net cash (used in) provided by financing activities of continuing operations | (42 | ) | (185 | ) | (317 | ) | 6 | 1,137 | 4,394 | (382 | ) | 1,653 | |||||||||||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | (10 | ) | 4 | 5 | (10 | ) | 4 | 2 | 8 | (36 | ) | ||||||||||||||||||||||
Net (decrease) increase in cash and cash equivalents of continuing operations | (50 | ) | (62 | ) | (128 | ) | 36 | 224 | 86 | (22 | ) | 40 | |||||||||||||||||||||
41
Table of Contents
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
• | The GDS businessconsists of our GDSs, which provide aggregation, search and transaction processing services to travel suppliers and travel agencies, allowing travel agencies to search, compare, process and book tens of thousands of itinerary and pricing options across multiple travel suppliers within seconds. Our GDS business operates three systems, Galileo, Apollo and Worldspan, across approximately 160 countries to provide travel agencies with booking technology and access to considerable supplier inventory that we aggregate from airlines, hotels, car rental companies, rail networks, cruise and tour operators, and destination service providers. Our GDS business provides travel distribution services to more than 950 travel suppliers and approximately 60,000 online and offline travel agencies, which in turn serve millions of end consumers globally. In 2009, approximately 148 million tickets were issued through our GDS business, with approximately four billion fares available at any one time. Our GDS business executed an average of 75 million searches and processed up to 1.6 billion travel-related messages per day in 2009. |
• | The GTA businessreceives access to accommodation, ground travel, sightseeing and other destination services from travel suppliers at negotiated rates and then distributes this inventory in over 130 countries, through multiple channels to other travel wholesalers, tour operators and travel agencies, as well as directly to consumers via its affiliate channels. GTA has an inventory of approximately 27,000 hotels worldwide, a substantial number of which are independent of major hotel chains, and over 56 million hotel rooms on an annual basis. |
42
Table of Contents
Six Months Ended | ||||||||||||||||||||
June 30, | Year Ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ millions, except where indicated) | ||||||||||||||||||||
Travelport KPIs | ||||||||||||||||||||
Net revenue | 1,179 | 1,145 | 2,248 | 2,527 | 2,780 | |||||||||||||||
Operating income (loss) | 155 | 172 | (499 | ) | 324 | (18 | ) | |||||||||||||
Travelport Adjusted EBITDA | 315 | 315 | 632 | 716 | 548 | |||||||||||||||
GDS KPIs | ||||||||||||||||||||
Net revenue | 1,056 | 1,026 | 1,981 | 2,171 | 1,772 | |||||||||||||||
GDS Segment EBITDA | 311 | 319 | 602 | 591 | 446 | |||||||||||||||
GDS Segment Adjusted EBITDA | 317 | 334 | 628 | 669 | 536 | |||||||||||||||
Segments (in millions) | ||||||||||||||||||||
Americas | 92 | 88 | 170 | 182 | 134 | |||||||||||||||
Europe | 45 | 43 | 80 | 88 | 84 | |||||||||||||||
APAC | 28 | 24 | 48 | 51 | 52 | |||||||||||||||
MEA | 21 | 22 | 40 | 52 | 49 | |||||||||||||||
Total | 186 | 177 | 338 | 373 | 319 | |||||||||||||||
GTA KPIs | ||||||||||||||||||||
Net revenue | 123 | 119 | 267 | 356 | 330 | |||||||||||||||
GTA Segment EBITDA | 21 | 10 | (776 | ) | 110 | 77 | ||||||||||||||
GTA Segment Adjusted EBITDA | 20 | 12 | 59 | 110 | 90 | |||||||||||||||
Room nights (in millions) | 5.2 | 4.5 | 10.0 | 11.4 | 12.0 | |||||||||||||||
Total Transaction Value (TTV) | 808 | 681 | 1,594 | 1,887 | 1,838 |
43
Table of Contents
Six Months | Six Months | |||||||||||||||||||
Ended | Ended | Year Ended | Year Ended | Year Ended | ||||||||||||||||
June 30, | June 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Net income (loss) from continuing operations | 1 | (130 | ) | (869 | ) | (176 | ) | (436 | ) | |||||||||||
Equity in earnings (losses) of investment in Orbitz Worldwide | (2 | ) | 156 | 162 | 144 | 4 | ||||||||||||||
Provision (benefit) for income taxes | 27 | 14 | (68 | ) | 43 | 41 | ||||||||||||||
Depreciation and amortization | 122 | 124 | 243 | 263 | 248 | |||||||||||||||
Interest expense, net | 129 | 138 | 286 | 342 | 373 | |||||||||||||||
EBITDA | 277 | 302 | (246 | ) | 616 | 230 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Disposed EBITDA(1) | — | — | — | 8 | (90 | ) | ||||||||||||||
Sponsor monitoring fees | — | 4 | 7 | 8 | 57 | |||||||||||||||
Acquisition and corporate transaction costs(2) | 24 | 13 | 23 | 69 | 112 | |||||||||||||||
Restructuring charges(3) | 5 | 13 | 19 | 27 | 28 | |||||||||||||||
Impairment | — | — | 833 | 1 | 1 | |||||||||||||||
Equity-based compensation | 3 | 3 | 10 | 5 | 187 | |||||||||||||||
Other(4) | 6 | (20 | ) | (14 | ) | (18 | ) | 23 | ||||||||||||
Total Adjustments | 38 | 13 | 878 | 100 | 318 | |||||||||||||||
Travelport Adjusted EBITDA | 315 | 315 | 632 | 716 | 548 | |||||||||||||||
(1) | Disposed EBITDA represents the EBITDA of entities disposed of by Travelport during the period presented, including the de-consolidation of Orbitz Worldwide in the year ended December 31, 2007 and the disposal of a non-core Airline IT Solutions business impacting the years ended December 31, 2008 and 2007. | |
(2) | Acquisition and corporate transaction costs related to the integration of Worldspan, costs associated with the relocation of Travelport’s finance and human resource functions from the United States to the United Kingdom, strategic transaction costs (including the proposed offering of securities, the initial public offering of Orbitz Worldwide and Company-related costs), other costs related to non-core GDS businesses, gain on the sale of Travelport’s Indian service organization and GTA committed costs arising from the acquisition of GTA by Cendant. This amount does not include items classified as impairment or restructuring charges, which are included as separate line items. | |
(3) | Restructuring charges represent the costs recorded during the period to enhance our organizational efficiency and consolidate and rationalize existing processes. There are no ongoing restructuring charges. |
44
Table of Contents
(4) | Other relates primarily to unrealized gains on derivative instruments (totaling $10 million, $(6) million and $(4) million in gains (losses) for the years ended December 31, 2009, 2008 and 2007 respectively, and (losses) gains of $(2) million and $13 million for the six months ended June 30, 2010 and 2009, respectively) and gains on the extinguishment of debt (totaling $10 million and $29 million for the years ended December 31, 2009 and 2008, respectively, and $6 million for the six months ended June 30, 2009). Other also includes amounts relating to purchase accounting impacts, including deferred revenue adjustments, recorded at the time of the Cendant Acquisition (totaling $3 million, $3 million and $7 million for the years ended December 31, 2009, 2008 and 2007, respectively, and $2 million for each of the six months ended June 30, 2010 and 2009). |
GDS | ||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||
June 30, | Year Ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007(1) | ||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Segment EBITDA | 311 | 319 | 602 | 591 | 446 | |||||||||||||||
Disposed EBITDA(1) | — | — | — | 8 | 12 | |||||||||||||||
Acquisition and corporate transaction costs(2) | 4 | 9 | 17 | 54 | 46 | |||||||||||||||
Restructuring charges(3) | — | 4 | 6 | 14 | 24 | |||||||||||||||
Other(4) | 2 | 2 | 3 | 2 | 8 | |||||||||||||||
Segment Adjusted EBITDA | 317 | 334 | 628 | 669 | 536 | |||||||||||||||
(1) | Disposed EBITDA represents the EBITDA of entities disposed of by us during the period presented, including the disposal of a non-core Airline IT Solutions business (included in GDS) impacting the years ended December 31, 2008 and 2007. | |
(2) | GDS Acquisition and corporate transaction costs include costs related to the integration of Worldspan, costs associated with the relocation of our finance and human resource functions from the United States to the United Kingdom, strategic transaction costs, and other non-recurring costs related to non-core GDS businesses. This measure does not include items classified as impairment or restructuring charges, which are included as separate line items. | |
(3) | Restructuring charges represent the costs recorded during the period to enhance our organizational efficiency and consolidate and rationalize existing processes. There are no ongoing restructuring charges. | |
(4) | Other relates primarily to gains and losses from foreign exchange and amounts relating to purchase accounting impacts, including deferred revenue adjustments, recorded at the time of the Cendant |
45
Table of Contents
Acquisition (totaling $3 million, $3 million and $5 million for the years ended December 31, 2009, 2008 and 2007, respectively, and $2 million for each of the six months ended June 30, 2010 and 2009). |
GTA | ||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||
June 30, | Year Ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Segment EBITDA | 21 | 10 | (776 | ) | 110 | 77 | ||||||||||||||
Acquisition and corporate transaction costs(1) | (2 | ) | (1 | ) | (2 | ) | (4 | ) | 10 | |||||||||||
Restructuring charges(2) | 1 | 3 | 4 | 4 | 2 | |||||||||||||||
Impairment | — | — | 833 | — | — | |||||||||||||||
Other(3) | — | — | — | — | (1 | ) | ||||||||||||||
Segment Adjusted EBITDA | 20 | 12 | 59 | 110 | 90 | |||||||||||||||
(1) | GTA acquisition and corporate transaction costs include GTA non-recurring items including a gain on the sale of Travelport’s Indian service organization and GTA committed costs arising from the acquisition of GTA by Cendant. This measure does not include items classified as impairment or restructuring charges, which are included as separate line items. | |
(2) | Restructuring charges represent the costs recorded during the period to enhance our organizational efficiency and consolidate and rationalize existing processes. There are no ongoing restructuring charges. | |
(3) | Other relates primarily to gains and losses from foreign exchange and amounts relating to purchase accounting impacts, including deferred revenue adjustments, recorded at the time of the Cendant Acquisition (totaling $2 million in 2007). |
46
Table of Contents
47
Table of Contents
48
Table of Contents
• | completion of our re-engineering program which yielded savings of $190 million, over twice the original target of $75 million; | |
• | divestiture of non-core assets during the previous three years, which generated over $100 million in cash; | |
• | consolidation of our two data centers into a single facility to reduce technology costs; and | |
• | acquisition of software to accelerate the development of our Universal Desktop Product for the GDS business. |
49
Table of Contents
• | establishing direct sales and marketing operations in certain countries in the Middle East; | |
• | promoting eNett, a payment services joint venture which is developing innovative integrated payment solutions and billing and settlement services for airlines; and | |
• | rolling out Traversa, a new online corporate booking tool. |
50
Table of Contents
51
Table of Contents
Reconciling Items | ||||||||||||||||||||||||||||||||
Corporate and | ||||||||||||||||||||||||||||||||
Unallocated | ||||||||||||||||||||||||||||||||
GDS Segment | GTA Segment | Expenses | Consolidated | |||||||||||||||||||||||||||||
Six Month | Six Months | Six Months | Six Months | |||||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||||||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||||||
Net revenue | 1,056 | 1,026 | 123 | 119 | — | — | 1,179 | 1,145 | ||||||||||||||||||||||||
Cost and Expenses | ||||||||||||||||||||||||||||||||
Cost of revenue | 588 | 542 | 20 | 22 | — | — | 608 | 564 | ||||||||||||||||||||||||
Selling, general and administration | 157 | 163 | 81 | 84 | 51 | 30 | 289 | 277 | ||||||||||||||||||||||||
Restructuring charges | — | 4 | 1 | 3 | 4 | 6 | 5 | 13 | ||||||||||||||||||||||||
Depreciation and amortization | 100 | 91 | 20 | 29 | 2 | 4 | 122 | 124 | ||||||||||||||||||||||||
Other income | — | (2 | ) | — | — | — | (3 | ) | — | (5 | ) | |||||||||||||||||||||
Total costs and expenses | 845 | 798 | 122 | 138 | 57 | 37 | 1,024 | 973 | ||||||||||||||||||||||||
Operating income (loss) | 211 | 228 | 1 | (19 | ) | (57 | ) | (37 | ) | 155 | 172 | |||||||||||||||||||||
Depreciation and amortization | 100 | 91 | 20 | 29 | ||||||||||||||||||||||||||||
Segment EBITDA | 311 | 319 | 21 | 10 | ||||||||||||||||||||||||||||
Interest expense, net | (129 | ) | (138 | ) | ||||||||||||||||||||||||||||
Gain on early extinguishment of debt | — | 6 | ||||||||||||||||||||||||||||||
Income from operations before income taxes and equity in earnings (losses) of investment in Orbitz Worldwide | 26 | 40 | ||||||||||||||||||||||||||||||
Provision for income taxes | (27 | ) | (14 | ) | ||||||||||||||||||||||||||||
Equity in earnings (losses) of investment in Orbitz Worldwide | 2 | (156 | ) | |||||||||||||||||||||||||||||
Net income (loss) | 1 | (130 | ) | |||||||||||||||||||||||||||||
52
Table of Contents
Six Months Ended | ||||||||
June 30, | ||||||||
2010 | 2009 | |||||||
(In $ millions) | ||||||||
Corporate administrative expenses | 22 | 31 | ||||||
Transaction and integration costs | 22 | 5 | ||||||
Equity-based compensation | 3 | 3 | ||||||
Monitoring fees | — | 4 | ||||||
Other, including (loss) gain on foreign currency derivatives | 4 | (13 | ) | |||||
Total | 51 | 30 | ||||||
53
Table of Contents
Six Months Ended | ||||||||
June 30, | ||||||||
2010 | 2009 | |||||||
(In $ millions) | ||||||||
Tax provision at U.S. Federal statutory rate of 35% | (9 | ) | (14 | ) | ||||
Taxes onnon-U.S. operations at alternative rates | (8 | ) | (7 | ) | ||||
Liability for uncertain tax positions | (4 | ) | (3 | ) | ||||
Valuation allowance released | 3 | 16 | ||||||
Non-deductible costs and expenses | (6 | ) | (4 | ) | ||||
Other | (3 | ) | (2 | ) | ||||
Provision for income taxes | (27 | ) | (14 | ) | ||||
Six Months Ended | ||||||||||||||||
June 30, | Change | |||||||||||||||
2010 | 2009 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Transaction processing revenue | 955 | 914 | 41 | 4 | ||||||||||||
Airline IT Solutions revenue | 101 | 112 | (11 | ) | (10 | ) | ||||||||||
GDS revenue | 1,056 | 1,026 | 30 | 3 | ||||||||||||
Six Months Ended | ||||||||||||||||
June 30, | Change | |||||||||||||||
2010 | 2009 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Americas | 380 | 372 | 8 | 2 | ||||||||||||
Europe | 279 | 272 | 7 | 3 | ||||||||||||
MEA | 141 | 141 | — | — | ||||||||||||
APAC | 155 | 129 | 26 | 20 | ||||||||||||
Transaction processing revenue | 955 | 914 | 41 | 4 | ||||||||||||
54
Table of Contents
Six Months Ended | ||||||||||||||||
June 30, | Change | |||||||||||||||
2010 | 2009 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Commissions | 450 | 396 | 54 | 14 | ||||||||||||
Telecommunication and technology costs | 138 | 146 | (8 | ) | (5 | ) | ||||||||||
GDS Cost of revenue | 588 | 542 | 46 | 8 | ||||||||||||
55
Table of Contents
Reconciling Items | ||||||||||||||||||||||||||||||||
Corporate and | ||||||||||||||||||||||||||||||||
Unallocated | ||||||||||||||||||||||||||||||||
GDS Segment | GTA Segment | Expenses | Consolidated | |||||||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | |||||||||||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||||||
Net revenue | 1,981 | 2,171 | 267 | 356 | — | — | 2,248 | 2,527 | ||||||||||||||||||||||||
Cost and Expenses | ||||||||||||||||||||||||||||||||
Cost of revenue | 1,049 | 1,186 | 41 | 71 | — | — | 1,090 | 1,257 | ||||||||||||||||||||||||
Selling, general and administration | 326 | 373 | 165 | 171 | 76 | 104 | 567 | 648 | ||||||||||||||||||||||||
Restructuring charges | 6 | 14 | 4 | 4 | 9 | 9 | 19 | 27 | ||||||||||||||||||||||||
Depreciation and amortization | 180 | 194 | 56 | 63 | 7 | 6 | 243 | 263 | ||||||||||||||||||||||||
Impairment of goodwill and intangible assets | — | — | 833 | — | — | 1 | 833 | 1 | ||||||||||||||||||||||||
Other expense (income) | (2 | ) | 7 | — | — | (3 | ) | — | (5 | ) | 7 | |||||||||||||||||||||
Total costs and expenses | 1,559 | 1,774 | 1,099 | 309 | 89 | 120 | 2,747 | 2,203 | ||||||||||||||||||||||||
Operating income (loss) | 422 | 397 | (832 | ) | 47 | (89 | ) | (120 | ) | (499 | ) | 324 | ||||||||||||||||||||
Depreciation and amortization | 180 | 194 | 56 | 63 | ||||||||||||||||||||||||||||
Segment EBITDA | 602 | 591 | (776 | ) | 110 | |||||||||||||||||||||||||||
Interest expense, net | (286 | ) | (342 | ) | ||||||||||||||||||||||||||||
Gain on early extinguishment of debt | 10 | 29 | ||||||||||||||||||||||||||||||
(Loss) income from operations before income taxes and equity in losses of investment in Orbitz Worldwide | (775 | ) | 11 | |||||||||||||||||||||||||||||
Benefit (provision) for income taxes | 68 | (43 | ) | |||||||||||||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | (162 | ) | (144 | ) | ||||||||||||||||||||||||||||
Net loss | (869 | ) | (176 | ) | ||||||||||||||||||||||||||||
56
Table of Contents
Year Ended | ||||||||
December 31, | ||||||||
2009 | 2008 | |||||||
(In $ millions) | ||||||||
Corporate administrative expenses | 55 | 63 | ||||||
Transaction and integration costs | 9 | 20 | ||||||
Equity-based compensation | 10 | 5 | ||||||
Monitoring fees | 7 | 8 | ||||||
Other, including (loss) gain on foreign currency derivatives | (5 | ) | 8 | |||||
Total | 76 | 104 | ||||||
57
Table of Contents
Year Ended | ||||||||
December 31, | ||||||||
2009 | 2008 | |||||||
(In $ millions) | ||||||||
Tax benefit (provision) at U.S. Federal statutory rate of 35% | 271 | (4 | ) | |||||
Non-deductible impairment charges and amortization of intangible assets | (175 | ) | (4 | ) | ||||
Taxes onnon-U.S. operations at alternative rates | (53 | ) | (31 | ) | ||||
Liability for uncertain tax positions | (13 | ) | (12 | ) | ||||
Non-deductible compensation | (3 | ) | (9 | ) | ||||
Valuation allowance released | 16 | — | ||||||
Other | 25 | 17 | ||||||
Benefit (provision) for income taxes | 68 | (43 | ) | |||||
Year Ended | ||||||||||||||||
December 31, | Change | |||||||||||||||
2009 | 2008 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Transaction processing revenue | 1,758 | 1,932 | (174 | ) | (9 | ) | ||||||||||
Airline IT Solutions revenue | 223 | 239 | (16 | ) | (7 | ) | ||||||||||
GDS revenue | 1,981 | 2,171 | (190 | ) | (9 | ) | ||||||||||
Year Ended | ||||||||||||||||
December 31, | Change | |||||||||||||||
2009 | 2008 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Americas | 726 | 764 | (38 | ) | (5 | ) | ||||||||||
Europe | 505 | 565 | (60 | ) | (11 | ) | ||||||||||
MEA | 263 | 333 | (70 | ) | (21 | ) | ||||||||||
APAC | 264 | 270 | (6 | ) | (2 | ) | ||||||||||
Transaction processing revenue | 1,758 | 1,932 | (174 | ) | (9 | ) | ||||||||||
58
Table of Contents
Year Ended | ||||||||||||||||
December 31, | Change | |||||||||||||||
2009 | 2008 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Commissions | 771 | 848 | (77 | ) | (9 | ) | ||||||||||
Telecommunication and technology costs | 278 | 338 | (60 | ) | (18 | ) | ||||||||||
Cost of revenue | 1,049 | 1,186 | (137 | ) | (12 | ) | ||||||||||
59
Table of Contents
60
Table of Contents
Reconciling Items | ||||||||||||||||||||||||||||||||||||||||
Corporate and | ||||||||||||||||||||||||||||||||||||||||
GDS | Orbitz | Unallocated | ||||||||||||||||||||||||||||||||||||||
Segment | GTA Segment | Worldwide | Expenses | Consolidated | ||||||||||||||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | Year Ended | Year Ended | ||||||||||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | 2008 | 2007(a) | 2008 | 2007 | |||||||||||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||||||||||||||
Net revenue | 2,171 | 1,772 | 356 | 330 | — | 743 | — | (65 | ) | 2,527 | 2,780 | |||||||||||||||||||||||||||||
Cost and Expenses | ||||||||||||||||||||||||||||||||||||||||
Cost of revenue | 1,186 | 968 | 71 | 52 | — | 215 | — | (65 | ) | 1,257 | 1,170 | |||||||||||||||||||||||||||||
Selling, general and administrative | 373 | 332 | 171 | 199 | — | 425 | 104 | 331 | 648 | 1,287 | ||||||||||||||||||||||||||||||
Separation and restructuring charges | 14 | 24 | 4 | 2 | — | 1 | 9 | 63 | 27 | 90 | ||||||||||||||||||||||||||||||
Depreciation and amortization | 194 | 138 | 63 | 62 | — | 45 | 6 | 3 | 263 | 248 | ||||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets and other long-lived assets | — | — | — | — | — | — | 1 | 1 | 1 | 1 | ||||||||||||||||||||||||||||||
Other expense, net | 7 | 2 | — | — | — | — | — | — | 7 | 2 | ||||||||||||||||||||||||||||||
Total costs and expenses, net | 1,774 | 1,464 | 309 | 315 | — | 686 | 120 | 333 | 2,203 | 2,798 | ||||||||||||||||||||||||||||||
Operating income (loss) | 397 | 308 | 47 | 15 | — | 57 | (120 | ) | (398 | ) | 324 | (18 | ) | |||||||||||||||||||||||||||
Depreciation and amortization | 194 | 138 | 63 | 62 | — | 45 | ||||||||||||||||||||||||||||||||||
Segment EBITDA | 591 | 446 | 110 | 77 | — | 102 | ||||||||||||||||||||||||||||||||||
Interest expense, net | (342 | ) | (373 | ) | ||||||||||||||||||||||||||||||||||||
Gain on early extinguishment of debt | 29 | — | ||||||||||||||||||||||||||||||||||||||
Income (loss) from operations before income taxes and equity in losses of investment in Orbitz Worldwide | 11 | (391 | ) | |||||||||||||||||||||||||||||||||||||
Provision for income taxes | (43 | ) | (41 | ) | ||||||||||||||||||||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | (144 | ) | (4 | ) | ||||||||||||||||||||||||||||||||||||
Loss from continuing operations | (176 | ) | (436 | ) | ||||||||||||||||||||||||||||||||||||
Loss from discontinued operations, net of tax | — | (1 | ) | |||||||||||||||||||||||||||||||||||||
Loss on disposal of discontinued operations, net of tax | — | (6 | ) | |||||||||||||||||||||||||||||||||||||
Net Loss | (176 | ) | (443 | ) | ||||||||||||||||||||||||||||||||||||
(a) | Includes inter-segment eliminations due to transaction with Orbitz Worldwide when it was a consolidated subsidiary. |
61
Table of Contents
Year Ended | ||||||||
December 31, | ||||||||
2008 | 2007 | |||||||
(In $ millions) | ||||||||
Corporate administrative expenses | 63 | 78 | ||||||
Transaction and integration costs | 20 | 65 | ||||||
Equity-based compensation | 5 | 187 | ||||||
Monitoring fees | 8 | — | ||||||
Other, including loss on foreign currency derivatives | 8 | 1 | ||||||
Total | 104 | 331 | ||||||
62
Table of Contents
Year Ended December 31, | ||||||||
2008 | 2007 | |||||||
(In $ millions) | ||||||||
Tax (provision) benefit at U.S. Federal statutory rate of 35% | (4 | ) | 137 | |||||
Taxes onnon-U.S. operations at alternative rates | (31 | ) | (85 | ) | ||||
Liability for uncertain tax positions | (12 | ) | (24 | ) | ||||
Non-deductible compensation | (9 | ) | (51 | ) | ||||
Non-deductible amortization | (4 | ) | — | |||||
Other | 17 | (18 | ) | |||||
Provision for income taxes | (43 | ) | (41 | ) | ||||
63
Table of Contents
Year Ended | ||||||||||||||||
December 31, | Change | |||||||||||||||
2008 | 2007 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Galileo | ||||||||||||||||
Transaction processing revenue | 1,385 | 1,452 | (67 | ) | (5 | ) | ||||||||||
Airline IT Solutions revenue | 99 | 100 | (1 | ) | (1 | ) | ||||||||||
1,484 | 1,552 | (68 | ) | (4 | ) | |||||||||||
Worldspan | ||||||||||||||||
Transaction processing revenue | 547 | 175 | 372 | * | ||||||||||||
Airline IT Solutions revenue | 140 | 45 | 95 | * | ||||||||||||
687 | 220 | 467 | * | |||||||||||||
GDS revenue | 2,171 | 1,772 | 399 | 23 | ||||||||||||
* | Not meaningful |
Year Ended | ||||||||||||||||
December 31, | Change | |||||||||||||||
2008 | 2007 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Americas | 401 | 441 | (40 | ) | (9 | ) | ||||||||||
EMEA(1) | 733 | 749 | (16 | ) | (2 | ) | ||||||||||
APAC | 251 | 262 | (11 | ) | (4 | ) | ||||||||||
Transaction processing revenue | 1,385 | 1,452 | (67 | ) | (5 | ) | ||||||||||
(1) | Galileo EMEA transaction processing revenue for the year ended December 31, 2008 consisted of $443 million from Europe and $290 million from MEA. |
64
Table of Contents
Year Ended | ||||||||||||||||
December 31, | Change | |||||||||||||||
2008 | 2007 | $ | % | |||||||||||||
(In $ millions) | ||||||||||||||||
Commissions | 848 | 689 | 159 | 23 | ||||||||||||
Telecommunication and technology costs | 338 | 279 | 59 | 21 | ||||||||||||
Cost of revenue | 1,186 | 968 | 218 | 23 | ||||||||||||
65
Table of Contents
66
Table of Contents
(Unaudited) | ||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||
June 30, | Year Ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(in $ millions) | ||||||||||||||||||||
Travelport Adjusted EBITDA | 315 | 315 | 632 | 716 | 548 | |||||||||||||||
Less: | ||||||||||||||||||||
Interest payments | (111 | ) | (131 | ) | (255 | ) | (296 | ) | (336 | ) | ||||||||||
Tax payments | (16 | ) | (17 | ) | (46 | ) | (34 | ) | (41 | ) | ||||||||||
Changes in working capital | 53 | (9 | ) | (32 | ) | (134 | ) | 136 | ||||||||||||
FASA liability payments | (9 | ) | (17 | ) | (26 | ) | (33 | ) | (11 | ) | ||||||||||
Other non-cash and adjusting items | (28 | ) | (7 | ) | (34 | ) | (95 | ) | (72 | ) | ||||||||||
Net cash (used in) provided by operating activities of continuing operations | 204 | 134 | 239 | 124 | 224 | |||||||||||||||
Add back interest paid | 111 | 131 | 255 | 296 | 336 | |||||||||||||||
Capital expenditures on property and equipment additions | (136 | ) | (19 | ) | (58 | ) | (94 | ) | (104 | ) | ||||||||||
Unlevered free cash flow | 179 | 246 | 436 | 326 | 456 | |||||||||||||||
Six Months Ended | ||||||||||||||||||||
June 30, | Year Ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Cash provided by (used in): | ||||||||||||||||||||
Operating activities | 204 | 134 | 239 | 124 | 224 | |||||||||||||||
Investing activities | (202 | ) | (15 | ) | (55 | ) | (84 | ) | (1,141 | ) | ||||||||||
Financing activities | (42 | ) | (185 | ) | (317 | ) | 6 | 1,137 | ||||||||||||
Effects of exchange rate changes | (10 | ) | 4 | 5 | (10 | ) | 4 | |||||||||||||
Net (decrease) increase in cash and cash equivalents of continuing operations | (50 | ) | (62 | ) | (128 | ) | 36 | 224 | ||||||||||||
67
Table of Contents
68
Table of Contents
69
Table of Contents
70
Table of Contents
Year Ended December 31, | ||||||||||||||||||||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | Total | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Debt(1) | 23 | 20 | 20 | 2,317 | 819 | 464 | 3,663 | |||||||||||||||||||||
Interest payments(2) | 218 | 214 | 214 | 185 | 108 | 113 | 1,052 | |||||||||||||||||||||
Defined benefit and post retirement plans | 24 | 25 | 27 | 29 | 30 | 201 | 336 | |||||||||||||||||||||
Operating leases(3) | 26 | 21 | 19 | 17 | 15 | 23 | 121 | |||||||||||||||||||||
Other purchase commitments(4) | 79 | 62 | 43 | 22 | — | — | 206 | |||||||||||||||||||||
Total | 370 | 342 | 323 | 2,570 | 972 | 801 | 5,378 | |||||||||||||||||||||
(1) | After giving effect to this offering, $149 million of debt currently due to be repaid in 2013 will be repaid in 2016. | |
(2) | Excludes the effects of mark-to-market adjustments on our variable rate debt hedging instruments and the effect of this offering. | |
(3) | Primarily reflects operating leases on facilities and data processing equipment. | |
(4) | Primarily reflects our agreement with a third party for data center services. |
Twelve Month | ||||
Period Ending | ||||
June 30, | ||||
(In $ millions) | ||||
2011 | 63 | |||
2012 | 55 | |||
2013 | 37 | |||
2014 | 29 | |||
2015 | 18 | |||
Thereafter | — | |||
202 |
71
Table of Contents
72
Table of Contents
73
Table of Contents
74
Table of Contents
75
Table of Contents
76
Table of Contents
• | The GDS businessconsists of our GDSs, which provide aggregation, search and transaction processing services to travel suppliers and travel agencies, allowing travel agencies to search, compare, process and book tens of thousands of itinerary and pricing options across multiple travel suppliers within seconds. Our GDS business operates three systems, Galileo, Apollo and Worldspan, across approximately 160 countries to provide travel agencies with booking technology and access to considerable supplier inventory that we aggregate from airlines, hotels, car rental companies, rail networks, cruise and tour operators, and destination service providers. Our GDS business provides travel distribution services to more than 950 travel suppliers and approximately 60,000 online and offline travel agencies, which in turn serve millions of end consumers globally. In 2009, approximately 148 million tickets were issued through our GDS business, with approximately four billion fares available at any one time. Our GDS business executed an average of 75 million searches and processed up to 1.6 billion travel-related messages per day in 2009. |
Within our GDS business, our Airline IT Solutions business provides hosting solutions and IT subscription services to airlines to enable them to focus on their core business competencies and reduce costs, as well as business intelligence services. Our Airline IT Solutions business manages the mission-critical reservations and related systems for United and Delta, as well as eight other airlines. Our Airline IT Solutions business also provides an array of leading-edge IT software subscription services, directly and indirectly, to 241 airlines and airline ground handlers globally. We estimate our IT services were used in the handling of approximately 560 million boarded airline passengers in 2009. |
• | The GTA businessreceives access to accommodation, ground travel, sightseeing and other destination services from travel suppliers at negotiated rates and then distributes this inventory in over 130 countries, through multiple channels to other travel wholesalers, tour operators and travel agencies, as well as directly to consumers via its affiliate channels. GTA has an inventory of approximately 27,000 hotels worldwide, a substantial number of which are independent of major hotel chains, and over 56 million hotel rooms on an annual basis. |
77
Table of Contents
78
Table of Contents
Global Distribution | ||||||||||||||||||||
of GDS-Processed | GDS-Processed Air Segments | |||||||||||||||||||
Region | Air Segments | Travelport | Amadeus | Sabre | Other | |||||||||||||||
(In %) | ||||||||||||||||||||
Americas | 43 | 31 | 12 | 57 | 0 | |||||||||||||||
Europe | 32 | 23 | 65 | 12 | 0 | |||||||||||||||
MEA | 9 | 38 | 44 | 13 | 5 | |||||||||||||||
APAC | 15 | 31 | 31 | 8 | 30 | |||||||||||||||
Global | 100 | 29 | 35 | 31 | 5 |
Americas | Europe | MEA | APAC | |||
American Airlines | Air France | Emirates Airlines | Cathay Pacific | |||
Delta Air Lines | Alitalia Airlines | Qatar Airways | Jet Airlines | |||
United Airlines | British Airways | Saudi Arabian Airlines | Qantas Airways | |||
US Airways | KLM | South African Airways | Singapore Airlines | |||
Lufthansa Airlines | Turkish Airlines | Thai Airways |
79
Table of Contents
80
Table of Contents
• | Hosting solutions. These solutions encompass mission-critical systems for airlines such as internal reservation system services, seat and fare class inventory management, flight operations technology services and software development services. Our internal reservation system services include the operation, maintenance, development and hosting of an airline’s internal reservation system and include seat availability, reservations, fares and pricing, ticketing and baggage services. These services are integral to an airline’s operations as they are the means by which an airline sells tickets to passengers and also drive all the other key passenger-related services and revenue processes and systems within the airline. Flight operations technology services provide operational support to airlines, from pre-flight preparation through to departure and landing. Some of these services include weight and balance, flight planning and tracking, passenger boarding, flight crew management, passenger manifests and cargo. Software development services focus on creating innovative software for use in an airline’s internal reservation system and flight operations’ systems. Hosting solutions accounted for approximately 60% of Airline IT Solutions revenue for the year ended December 31, 2009. |
81
Table of Contents
• | IT subscription services. While some airlines elect to have their internal reservation system run by a single IT services provider, others prefer to outsource selected functions to multiple IT services providers. We have developed, in part through our hosting arrangements, an array of leading-edge IT subscription services for mission-critical applications in fares, pricing ande-ticketing. We provide these services, which accounted for approximately 12% of Airline IT Solutions revenue for the year ended December 31, 2009, to 241 airlines and airline ground handlers, of which 46 are direct customers and 195 are indirect customers that receive our services through an intermediary. Direct IT subscription customers include Emirates, Air New Zealand and Alitalia. Our IT subscription services include: |
• | Fares and Pricing/e-pricing/Global Fares: A fare-shopping tool that enables airlines to outsource fares and pricing functionality to us. | |
• | Electronic Ticketing: A database and interchange that enables airlines to outsource electronic ticketing storage, maintenance and exchange to us. We provide electronic ticketing services to more than 220 airlines. | |
• | Rapid Reprice: An automated solution that enables airlines to recalculate fares when itineraries change. | |
• | Fare Verified: A comprehensive pre-ticketing fare audit tool that enables airlines to protect against errors or fraud caused by reservation and ticketing agents and incorrectly priced or reissued tickets. | |
• | Interchange: A system that provides interactive message translation and switching for multiple functions, such ase-ticketing and check-in, between airline partners. |
• | Business Intelligence. As part of our GDS business, we also provide data to airlines, travel agencies, hotels, car rental companies and other travel industry participants, which accounted for approximately 28% of Airline IT Solutions revenue for the year ended December 31, 2009. Our data sets are critical to these businesses in the management of our own operations and the optimization of our industry position and revenue-generating potential. Travelport Business Intelligence is a leader in providing businesses involved in all aspects of travel with access to both traditional and proprietary market intelligence data sets. We provide market-sensitive data to 120 airlines, supporting processes such as GDS billing, airline revenue accounting and industry settlement. We also supply marketing-oriented raw data sets, data processing services, consulting services and web-based analytical tools to 48 airlines, travel agencies and other travel-related companies worldwide to support their business processes, such as airline network planning, revenue management, pricing, sales and partnership management. This combined offering of data and analytical capabilities delivers market intelligence to businesses that use the information to enhance their industry position. A primary data product supplies “raw” GDS booking data with details of routes, fares and prices. No personally identifiable data is provided. Our business intelligence tools include Beacon and Clarity, which analyze market specific data for sales planning, network planning, revenue management and channel management. |
82
Table of Contents
• | Search and Shopping. We are investing to improve the speed, quality of results and functionality available for searches. The existing product suite includes Travelporte-Pricing, a leading tool due for further roll-out in 2010, which requires a single entry to initiate searches across published, negotiated, web and advertised fares and returns shopping results in seconds. Travelporte-Pricing outperforms in finding the lowest fare available and generates the greatest average saving. We also have recently acquired Sprice.com, a meta-search provider with a technology platform which will complement and extend our existing GDS channels to enable us to distribute more content and expand our existing hospitality portfolio. | |
• | Travelport Universal Desktop,due for launch in the third quarter of 2010, will be a fully-integrated intelligent desktop, unifying selling and merchandising programs, automating processes and providing a single integrated channel to access full GDS, LCC, hotel, car rental and rail content from multiple sources. Universal Desktop will deliver a new graphic interface that is faster, more user-friendly and offers greater flexibility than the traditional “green screen” interface. In addition to allowing agencies to configure the desktop to satisfy their respective customer needs, Universal Desktop will also feature a dashboard and activity panel that will provide the latest information, access reports, calendars and email within the same application. The Universal Record feature, which will combine components of a travel itinerary irrespective of source, will remove the need for duplication by travel agencies. Further tools will include traveler profiling, supplier preferencing, policy and quality control, agency search capabilities, customer service automation, continuity checking, data tracking and access to management information. | |
• | Travelport Traversais a corporate travel online booking tool that allows business travelers to shop for and book their own reservations quickly and cost-effectively while enabling corporations to maintain travel policies, maximize supplier agreements, standardize processes and achieve high online adoption. Traversa has over 444,000 active traveler profiles and processes in excess of 2 million segments annually. | |
• | Merchandising and Advertising. We offer a suite of travel sales and marketing capabilities which allow travel suppliers flexibility in how they sell products or target special offers to particular traveler groups. It enables travel agencies to tailor their product offers to end customers and provides a platform on which such products can be advertised and sold. | |
• | eNett (Payment Services Joint Venture)is developing automated payment solutions between suppliers and travel agencies, tailored to meet the needs of the travel industry, currently focusing on Asia, Europe and the United States. eNett’s billing and settlement solutions via web-based technology can be integrated or accessed as an independent system. |
83
Table of Contents
Travelport’s | Travelport’s | |||||||||||
GDS-Processed | GDS-Processed | |||||||||||
Travelport’s | Air Segments | Air Segments | ||||||||||
GDS-Processed | Represented by | Represented by | ||||||||||
Air Segments | SMOs | NDCs | ||||||||||
(In %) | ||||||||||||
Americas | 50 | 100 | — | |||||||||
Europe | 24 | 92 | 8 | |||||||||
MEA | 12 | 32 | 68 | |||||||||
APAC | 14 | 49 | 51 | |||||||||
Total | 100 | 83 | 17 |
84
Table of Contents
• | the timeliness, reliability and scope of travel inventory and related information offered; | |
• | service, reliability and ease of use of the system; | |
• | the number and size of travel agencies utilizing our GDSs and the fees charged and inducements paid to travel agencies; | |
• | travel supplier participation levels, inventory and the transaction fees charged to travel suppliers; and | |
• | the range of products and services available to travel suppliers and travel agencies. |
85
Table of Contents
86
Table of Contents
87
Table of Contents
• | the choice and availability of travel inventory; | |
• | customer service; | |
• | the strength of independent hotel relationships; | |
• | the breadth, diversification and strength of local tour operator and travel agency relationships; | |
• | pricing pressures, which have increased in mature markets in Europe and North America as a result of increased use of new distribution channels (such as online travel agencies and hotel websites); | |
• | the reliability of the reservation system; | |
• | the geographic scope of products and services offered; and | |
• | the ability to package products and services in ways appealing to travelers. |
88
Table of Contents
89
Table of Contents
Location | Purpose | Leased/Owned | ||
New York, New York | Headquarters | Leased | ||
Langley, United Kingdom | GDS Operational Business Global Headquarters | Leased | ||
Atlanta, Georgia | GDS Operational Business U.S. Headquarters | Leased | ||
London, United Kingdom | GTA Operational Business Global Headquarters | Leased | ||
Atlanta, Georgia | GDS Data Center | Leased | ||
Denver, Colorado | GDS Product Development Center | Leased | ||
Denver, Colorado | GDS Data Center | Owned | ||
Kansas City, Missouri | GDS Product Development Center | Leased |
90
Table of Contents
91
Table of Contents
92
Table of Contents
93
Table of Contents
Name | Age | Position | ||||
Jeff Clarke | 49 | President, Chief Executive Officer and Director | ||||
Gordon A. Wilson | 44 | Deputy Chief Executive Officer; President and Chief Executive Officer, GDS Business | ||||
Philip Emery | 46 | Executive Vice President and Chief Financial Officer | ||||
Kenneth S. Esterow | 46 | President and Chief Executive Officer, GTA Business | ||||
Eric J. Bock | 45 | Executive Vice President, Chief Administrative Officer and General Counsel | ||||
Lee K. Golding | 45 | Executive Vice President, Human Resources | ||||
Paul C. Schorr IV | 43 | Chairman of the Board of Directors | ||||
Martin J. Brand | 35 | Director | ||||
William J.G. Griffith | 38 | Director | ||||
M. Gregory O’Hara | 44 | Director |
94
Table of Contents
95
Table of Contents
96
Table of Contents
97
Table of Contents
98
Table of Contents
99
Table of Contents
100
Table of Contents
101
Table of Contents
102
Table of Contents
103
Table of Contents
104
Table of Contents
105
Table of Contents
• | incur additional indebtedness or issue certain preferred stock; | |
• | pay dividends on, repurchase or make other distributions in respect of their capital stock or make other restricted payments; | |
• | make certain investments; | |
• | sell certain assets; | |
• | create liens on certain assets to secure debt; |
106
Table of Contents
• | consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; | |
• | enter into certain transactions with affiliates; and | |
• | designate subsidiaries as unrestricted subsidiaries. |
107
Table of Contents
• | if applicable law or interpretations of the staff of the SEC do not permit us and the guarantors to effect this exchange offer; | |
• | if for any other reason the exchange offer is not consummated within 360 days of the issue date of the outstanding notes; | |
• | any initial purchaser requests in writing to us within 30 days after the consummation of this exchange offer with respect to outstanding notes that are not eligible to be exchanged for exchange notes in this exchange offer and held by it following the consummation of this exchange offer; | |
• | if any holder of the outstanding notes that participates in this exchange offer does not receive exchange notes that may be sold without restriction in exchange for its tendered outstanding notes (other than due solely to the status of such holder as an affiliate of us) and notifies us within 30 days after becoming aware of restrictions; or | |
• | if we so elect. |
108
Table of Contents
• | any exchange notes to be received by such holder will be acquired in the ordinary course of its business; | |
• | such holder has no arrangement or understanding with any person to participate in the distribution (within the meaning of the Securities Act) of the exchange notes in violation of the provisions of the Securities Act; | |
• | such holder is not an affiliate of us, as defined by Rule 405 of the Securities Act, or if it is an affiliate, it will comply with the registration and prospectus delivery requirements of the Securities Act to the extent applicable; and | |
• | it is not engaged in, and does not intend to engage in, a distribution of exchange notes. |
109
Table of Contents
• | certificates for such outstanding notes must be received by the exchange agent along with the letter of transmittal; or | |
• | a timely confirmation of a book-entry transfer (a “book-entry confirmation”) of such outstanding notes, if such procedure is available, into the exchange agent’s account at DTC pursuant to the procedure for book-entry transfer must be received by the exchange agent, prior to the expiration date, with the letter of transmittal or an agent’s message in lieu of such letter of transmittal. |
110
Table of Contents
• | cannot rely on the applicable interpretations of the staff of the SEC; and | |
• | must comply with the registration and prospectus delivery requirements of the Securities Act in connection with any resale transaction. |
• | may not rely on the applicable interpretation of the staff of the SEC contained inExxon Capital Holdings Corp., SEC no-action letter (Apr. 13, 1988),Morgan, Stanley & Co. Inc., SEC no-action letter (June 5, 1991) andShearman & Sterling, SEC no-action letter (July 2, 1993); and | |
• | must also be named as a selling security holder in connection with the registration and prospectus delivery requirements of the Securities Act relating to any resale transaction. |
111
Table of Contents
• | a timely book-entry confirmation of such outstanding notes into the exchange agent’s account at DTC, | |
• | a properly completed and duly executed letter of transmittal or an agent’s message in lieu thereof, and | |
• | all other required documents. |
• | the name of the person having tendered the outstanding notes to be withdrawn, | |
• | the outstanding notes to be withdrawn (including the principal amount of such outstanding notes), | |
• | where certificates for outstanding notes have been transmitted, the name in which such outstanding notes are registered, if different from that of the withdrawing holder. |
112
Table of Contents
• | the exchange offer, or the making of any exchange by a holder of outstanding notes, violates any applicable law or interpretation of the staff of the SEC; | |
• | any action or proceeding shall have been instituted or threatened in any court or by any governmental agency that might materially impair our ability to proceed with the exchange offer, and any material adverse development shall have occurred in any existing action or proceeding with respect to us; or | |
• | all governmental approvals shall not have been obtained, which approvals we deem necessary for the consummation of the exchange offer. |
• | the representations described under “— Purpose and Effect of the Exchange Offer” and “— Procedures for tendering outstanding notes”; and | |
• | any other representations as may be reasonably necessary under applicable SEC rules, regulations, or interpretations to make available to us an appropriate form for registration of the exchange notes under the Securities Act. |
113
Table of Contents
• | certificates representing outstanding notes for principal amounts not tendered or accepted for exchange are to be delivered to, or are to be issued in the name of, any person other than the registered holder of outstanding notes tendered; |
114
Table of Contents
• | tendered outstanding notes are registered in the name of any person other than the person signing the letter of transmittal; or | |
• | a transfer tax is imposed for any reason other than the exchange of outstanding notes under the exchange offer. |
• | you are our “affiliate,” as defined in Rule 405 under the Securities Act, | |
• | you are not acquiring the exchange notes in the exchange offer in the ordinary course of your business, | |
• | you have an arrangement or understanding with any person to participate in the distribution, as defined in the Securities Act, of the exchange notes you will receive in the exchange offer, | |
• | you are holding outstanding notes that have, or are reasonably likely to have, the status of an unsold allotment in the initial offering, or | |
• | you are a participating broker-dealer. |
115
Table of Contents
• | the exchange notes will have been registered under the Securities Act; and | |
• | the exchange notes will not contain certain transfer restrictions and registration rights (including interest rate increases) that relate to the Senior Notes. |
• | will be unsecured senior obligations of the Issuer; | |
• | will bepari passuin right of payment with all existing and future Senior Indebtedness (including the Senior Credit Facilities and the Existing Senior Notes) of the Issuer; | |
• | will be effectively subordinated to all secured Indebtedness of the Issuer (including the Senior Credit Facilities) to the extent of the value of the assets securing such Indebtedness; | |
• | will be senior in right of payment to any future Subordinated Indebtedness (as defined with respect to the Senior Notes) (including the Existing Senior Subordinated Notes) of the Issuer; and | |
• | will be initially guaranteed on a senior unsecured basis by our indirect parent, Holdings, our intermediate parents, Foreign Holdcos, and each Restricted Subsidiary that guarantees the Senior Credit Facilities and the Existing Senior Notes. |
116
Table of Contents
117
Table of Contents
118
Table of Contents
119
Table of Contents
Year | Percentage | |||
2013 | 104.50 | % | ||
2014 | 102.25 | % | ||
2015 | 100.00 | % |
120
Table of Contents
121
Table of Contents
122
Table of Contents
123
Table of Contents
124
Table of Contents
125
Table of Contents
126
Table of Contents
127
Table of Contents
128
Table of Contents
129
Table of Contents
130
Table of Contents
131
Table of Contents
132
Table of Contents
133
Table of Contents
134
Table of Contents
135
Table of Contents
136
Table of Contents
137
Table of Contents
138
Table of Contents
139
Table of Contents
140
Table of Contents
141
Table of Contents
142
Table of Contents
143
Table of Contents
144
Table of Contents
145
Table of Contents
146
Table of Contents
147
Table of Contents
148
Table of Contents
149
Table of Contents
150
Table of Contents
151
Table of Contents
152
Table of Contents
153
Table of Contents
154
Table of Contents
155
Table of Contents
156
Table of Contents
157
Table of Contents
158
Table of Contents
159
Table of Contents
160
Table of Contents
161
Table of Contents
162
Table of Contents
163
Table of Contents
164
Table of Contents
165
Table of Contents
166
Table of Contents
167
Table of Contents
168
Table of Contents
169
Table of Contents
170
Table of Contents
171
Table of Contents
172
Table of Contents
173
Table of Contents
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 |
F-27 | ||||
F-28 | ||||
F-29 | ||||
F-30 | ||||
F-32 | ||||
F-33 |
F-1
Table of Contents
Three Months | Three Months | Six Months | Six Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In $ millions) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Net revenue | 598 | 592 | 1,179 | 1,145 | ||||||||||||
Costs and expenses | ||||||||||||||||
Cost of revenue | 297 | 286 | 608 | 564 | ||||||||||||
Selling, general and administrative | 138 | 127 | 289 | 277 | ||||||||||||
Restructuring charges | 4 | 7 | 5 | 13 | ||||||||||||
Depreciation and amortization | 64 | 62 | 122 | 124 | ||||||||||||
Other income | — | (5 | ) | — | (5 | ) | ||||||||||
Total costs and expenses | 503 | 477 | 1,024 | 973 | ||||||||||||
Operating income | 95 | 115 | 155 | 172 | ||||||||||||
Interest expense, net | (63 | ) | (72 | ) | (129 | ) | (138 | ) | ||||||||
Gain on early extinguishment of debt | — | 6 | — | 6 | ||||||||||||
Income from operations before income taxes and equity in earnings (losses) of investment in Orbitz Worldwide | 32 | 49 | 26 | 40 | ||||||||||||
Provision for income taxes | (15 | ) | (14 | ) | (27 | ) | (14 | ) | ||||||||
Equity in earnings (losses) of investment in Orbitz Worldwide | 5 | 5 | 2 | (156 | ) | |||||||||||
Net income (loss) | 22 | 40 | 1 | (130 | ) | |||||||||||
Less: Net income attributable to non-controlling interest in subsidiaries | — | (1 | ) | — | (2 | ) | ||||||||||
Net income (loss) attributable to the Company | 22 | 39 | 1 | (132 | ) | |||||||||||
F-2
Table of Contents
June 30, | December 31, | |||||||
2010 | 2009 | |||||||
(In $ millions) | ||||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | 167 | 217 | ||||||
Accounts receivable (net of allowances for doubtful accounts of $46 and $59) | 400 | 346 | ||||||
Deferred income taxes | 22 | 22 | ||||||
Other current assets | 151 | 156 | ||||||
Total current assets | 740 | 741 | ||||||
Property and equipment, net | 548 | 452 | ||||||
Goodwill | 1,251 | 1,285 | ||||||
Trademarks and tradenames | 404 | 419 | ||||||
Other intangible assets, net | 1,076 | 1,183 | ||||||
Investment in Orbitz Worldwide | 116 | 60 | ||||||
Other non-current assets | 204 | 206 | ||||||
Total assets | 4,339 | 4,346 | ||||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | 177 | 139 | ||||||
Accrued expenses and other current liabilities | 949 | 765 | ||||||
Current portion of long-term debt | 18 | 23 | ||||||
Total current liabilities | 1,144 | 927 | ||||||
Long-term debt | 3,499 | 3,640 | ||||||
Deferred income taxes | 110 | 143 | ||||||
Other non-current liabilities | 247 | 228 | ||||||
Total liabilities | 5,000 | 4,938 | ||||||
Commitments and contingencies (note 12) | ||||||||
Shareholders’ equity: | ||||||||
Common shares $1.00 par value; 12,000 shares authorized; 12,000 shares issued and outstanding | — | — | ||||||
Additional paid in capital | 1,009 | 1,006 | ||||||
Accumulated deficit | (1,642 | ) | (1,643 | ) | ||||
Accumulated other comprehensive (loss) income | (43 | ) | 30 | |||||
Total shareholders’ equity | (676 | ) | (607 | ) | ||||
Equity attributable to non-controlling interest in subsidiaries | 15 | 15 | ||||||
Total equity | (661 | ) | (592 | ) | ||||
Total liabilities and equity | 4,339 | 4,346 | ||||||
F-3
Table of Contents
Six Months | Six Months | |||||||
Ended | Ended | |||||||
June 30, | June 30, | |||||||
2010 | 2009 | |||||||
(In $ millions) | ||||||||
(Unaudited) | ||||||||
Operating activities | ||||||||
Net income (loss) | 1 | (130 | ) | |||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 122 | 124 | ||||||
Gain on sale of assets | — | (5 | ) | |||||
Provision for bad debts | 2 | 10 | ||||||
Equity-based compensation | 3 | 3 | ||||||
Gain on early extinguishment of debt | — | (6 | ) | |||||
Amortization of debt finance costs | 8 | 8 | ||||||
Loss (gain) on interest rate derivative instruments | 1 | (3 | ) | |||||
Loss (gain) on foreign exchange derivative instruments | 2 | (16 | ) | |||||
Equity in (earnings) losses of investment in Orbitz Worldwide | (2 | ) | 156 | |||||
FASA liability | (9 | ) | (17 | ) | ||||
Deferred income taxes | (2 | ) | (5 | ) | ||||
Changes in assets and liabilities, net of effects from acquisitions: | ||||||||
Accounts receivable | (81 | ) | (33 | ) | ||||
Other current assets | (4 | ) | 4 | |||||
Accounts payable, accrued expenses and other current liabilities | 177 | 54 | ||||||
Other | (14 | ) | (10 | ) | ||||
Net cash provided by operating activities | 204 | 134 | ||||||
Investing activities | ||||||||
Property and equipment additions | (136 | ) | (19 | ) | ||||
Investment in Orbitz Worldwide | (50 | ) | — | |||||
Businesses acquired | (16 | ) | — | |||||
Loan to parent | (5 | ) | — | |||||
Proceeds from sale of assets | — | 5 | ||||||
Other | 5 | (1 | ) | |||||
Net cash used in investing activities | (202 | ) | (15 | ) | ||||
Financing activities | ||||||||
Principal repayments | (112 | ) | (277 | ) | ||||
Proceeds from new borrowings | 100 | 144 | ||||||
Payments on settlement of derivative contracts | (30 | ) | — | |||||
Net share settlement for equity-based compensation | — | (7 | ) | |||||
Debt finance costs | — | (3 | ) | |||||
Distribution to a parent | — | (42 | ) | |||||
Net cash used in financing activities | (42 | ) | (185 | ) | ||||
Effect of changes in exchange rates on cash and cash equivalents | (10 | ) | 4 | |||||
Net decrease in cash and cash equivalents | (50 | ) | (62 | ) | ||||
Cash and cash equivalents at beginning of period | 217 | 345 | ||||||
Cash and cash equivalents at end of period | 167 | 283 | ||||||
Supplemental disclosure of cash flow information | ||||||||
Interest payments | 111 | 131 | ||||||
Income tax payments, net | 16 | 17 |
F-4
Table of Contents
Accumulated | Non- | |||||||||||||||||||||||
Additional | Other | Controlling | ||||||||||||||||||||||
Common | Paid in | Accumulated | Comprehensive | Interest in | Total | |||||||||||||||||||
Stock | Capital | Deficit | Income (Loss) | Subsidiaries | Equity | |||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Balance as of January 1, 2010 | — | 1,006 | (1,643 | ) | 30 | 15 | (592 | ) | ||||||||||||||||
Equity-based compensation | — | 3 | — | — | — | 3 | ||||||||||||||||||
Comprehensive income (loss) | ||||||||||||||||||||||||
Net income | — | — | 1 | — | — | 1 | ||||||||||||||||||
Currency translation adjustment, net of tax of $0 | — | — | — | (70 | ) | — | (70 | ) | ||||||||||||||||
Unrealized loss on cash flow hedges, net of tax of $0 | — | — | — | (9 | ) | — | (9 | ) | ||||||||||||||||
Unrealized gain on equity investment and other, net of tax of $0 | — | — | — | 6 | — | 6 | ||||||||||||||||||
Total comprehensive loss | (72 | ) | ||||||||||||||||||||||
Balance as of June 30, 2010 | — | 1,009 | (1,642 | ) | (43 | ) | 15 | (661 | ) | |||||||||||||||
F-5
Table of Contents
1. | Basis of Presentation |
2. | Recently Issued Accounting Pronouncements |
F-6
Table of Contents
3. | Restructuring Charges |
(In $ millions) | ||||
Balance as of January 1, 2010 | 8 | |||
Restructuring charges | 5 | |||
Cash payments | (7 | ) | ||
Balance as of June 30, 2010 | 6 | |||
F-7
Table of Contents
4. | Other Current Assets |
June 30, | December 31, | |||||||
2010 | 2009 | |||||||
(In $ millions) | ||||||||
Upfront inducement payments and supplier deposits | 71 | 70 | ||||||
Sales and use tax receivables | 41 | 48 | ||||||
Prepaid expenses | 18 | 20 | ||||||
Deferred costs | — | 10 | ||||||
Loan to parent | 5 | — | ||||||
Other | 16 | 8 | ||||||
151 | 156 | |||||||
5. | Property and Equipment, Net |
As of | As of | |||||||||||||||||||||||
June 30, 2010 | December 31, 2009 | |||||||||||||||||||||||
Accumulated | Accumulated | |||||||||||||||||||||||
Cost | Depreciation | Net | Cost | Depreciation | Net | |||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||
Land | 4 | — | 4 | 4 | — | 4 | ||||||||||||||||||
Capitalized software | 588 | (226 | ) | 362 | 455 | (182 | ) | 273 | ||||||||||||||||
Furniture, fixtures and equipment | 223 | (121 | ) | 102 | 230 | (129 | ) | 101 | ||||||||||||||||
Building and leasehold improvements | 46 | (21 | ) | 25 | 48 | (20 | ) | 28 | ||||||||||||||||
Construction in progress | 55 | — | 55 | 46 | — | 46 | ||||||||||||||||||
916 | (368 | ) | 548 | 783 | (331 | ) | 452 | |||||||||||||||||
F-8
Table of Contents
6. | Intangible Assets |
January 1, | Foreign | June 30, | ||||||||||||||
2010 | Additions | Exchange | 2010 | |||||||||||||
(In $ millions) | ||||||||||||||||
Non-Amortizable Assets: | ||||||||||||||||
Goodwill | ||||||||||||||||
GDS | 979 | 6 | — | 985 | ||||||||||||
GTA | 306 | 5 | (45 | ) | 266 | |||||||||||
1,285 | 11 | (45 | ) | 1,251 | ||||||||||||
Trademarks and tradenames | 419 | — | (15 | ) | 404 | |||||||||||
Amortizable Intangible Assets | ||||||||||||||||
Customer relationships | 1,564 | — | (64 | ) | 1,500 | |||||||||||
Vendor relationships and other | 51 | 1 | (7 | ) | 45 | |||||||||||
1,615 | 1 | (71 | ) | 1,545 | ||||||||||||
Accumulated amortization | (432 | ) | (59 | ) | 22 | (469 | ) | |||||||||
Amortizable intangible assets, net | 1,183 | (58 | ) | (49 | ) | 1,076 | ||||||||||
Three Months | Three Months | Six Months | Six Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In $ millions) | ||||||||||||||||
Customer relationships | 29 | 34 | 58 | 67 | ||||||||||||
Vendor relationships and other | — | — | 1 | 1 | ||||||||||||
Total* | 29 | 34 | 59 | 68 | ||||||||||||
* | Included as a component of depreciation and amortization on the consolidated condensed statements of operations. |
F-9
Table of Contents
7. | Orbitz Worldwide |
Three Months | Three Months | Six Months | Six Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In $ millions) | ||||||||||||||||
Net revenue | 193 | 188 | 381 | 376 | ||||||||||||
Operating expenses | 171 | 166 | 351 | 345 | ||||||||||||
Impairment of assets | — | — | 2 | 332 | ||||||||||||
Operating income (loss) | 22 | 22 | 28 | (301 | ) | |||||||||||
Interest expense, net | (11 | ) | (12 | ) | (22 | ) | (27 | ) | ||||||||
Income (loss) before income taxes | 11 | 10 | 6 | (328 | ) | |||||||||||
Income tax (provision) benefit | (1 | ) | — | (2 | ) | 2 | ||||||||||
Net income (loss) | 10 | 10 | 4 | (326 | ) | |||||||||||
F-10
Table of Contents
8. | Long-Term Debt |
June 30, | December 31, | |||||||||
Maturity | 2010 | 2009 | ||||||||
(In $ millions) | ||||||||||
Senior Secured Credit Facility | ||||||||||
Term loan facility | ||||||||||
Dollar denominated | August 2013 | 1,841 | 1,846 | |||||||
Euro denominated | August 2013 | 429 | 501 | |||||||
Senior notes | ||||||||||
Dollar denominated floating rate notes | September 2014 | 143 | 143 | |||||||
Euro denominated floating rate notes | September 2014 | 198 | 232 | |||||||
97/8% Dollar denominated notes | September 2014 | 443 | 443 | |||||||
Senior subordinated notes | ||||||||||
117/8% Dollar denominated notes | September 2016 | 247 | 247 | |||||||
107/8% Euro denominated notes | September 2016 | 171 | 201 | |||||||
Capital leases and other | 45 | 50 | ||||||||
Total debt | 3,517 | 3,663 | ||||||||
Less: current portion | 18 | 23 | ||||||||
Long-term debt | 3,499 | 3,640 | ||||||||
9. | Financial Instruments |
F-11
Table of Contents
F-12
Table of Contents
Assets | Liabilities | |||||||||||||||||||
Fair Value Asset | Fair Value Asset | |||||||||||||||||||
(Liability) | (Liability) | |||||||||||||||||||
June 30, | December 31, | June 30, | December 31, | |||||||||||||||||
Balance Sheet Location | 2010 | 2009 | Balance Sheet Location | 2010 | 2009 | |||||||||||||||
(In $ millions) | ||||||||||||||||||||
Derivatives designated as hedging instruments: | ||||||||||||||||||||
Interest rate swaps | Other non-current assets | — | (5 | ) | Accrued expenses and other current liabilities | — | (8 | ) | ||||||||||||
Interest rate swaps | Other non-current liabilities | — | (3 | ) | ||||||||||||||||
Foreign currency impact of cross currency swaps | Other non-current assets | — | 23 | |||||||||||||||||
Foreign currency forward contacts | Accrued expenses and other current liabilities | (11 | ) | (4 | ) | |||||||||||||||
— | 18 | (11 | ) | (15 | ) | |||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign currency forward contracts | Other current assets | 2 | 1 | Accrued expenses and other current liabilities | (88 | ) | (6 | ) | ||||||||||||
Interest rate swaps | Accrued expenses and other current liabilities | (34 | ) | (25 | ) | |||||||||||||||
Interest rate swaps | Other non-current liabilities | (15 | ) | (10 | ) | |||||||||||||||
Foreign exchange impact of cross currency swaps | Other non-current liabilities | (9 | ) | — | ||||||||||||||||
2 | 1 | (146 | ) | (41 | ) | |||||||||||||||
Total fair value of derivative assets | 2 | 19 | (157 | ) | (56 | ) | ||||||||||||||
F-13
Table of Contents
Amount of (Loss) Gain | ||||||||||||||||||||||||||||||||||
Recognized in | ||||||||||||||||||||||||||||||||||
Other Comprehensive | ||||||||||||||||||||||||||||||||||
Income (Loss) | Amount of Gain (Loss) | |||||||||||||||||||||||||||||||||
Three Months | Recorded into Income (Loss) | |||||||||||||||||||||||||||||||||
Ended | Six Months | Three Months | Six Months | |||||||||||||||||||||||||||||||
June 30, | Ended June 30, | Location of Gain (Loss) | Ended June 30, | Ended June 30, | ||||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | Recorded into Income | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||||||||
Derivatives designated as hedging instruments: | ||||||||||||||||||||||||||||||||||
Interest rate swaps | (2 | ) | (2 | ) | (4 | ) | (3 | ) | Interest expense, net | (3 | ) | (9 | ) | (5 | ) | (15 | ) | |||||||||||||||||
Foreign exchange impact of cross currency swaps | (4 | ) | 52 | (15 | ) | 3 | Selling, general and administrative | (4 | ) | 52 | (15 | ) | 3 | |||||||||||||||||||||
Foreign exchange forward contracts | (10 | ) | — | (18 | ) | — | Selling, general and administrative | (6 | ) | — | (6 | ) | — | |||||||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||||||||||||||||
Interest rate swaps | Interest expense, net | (6 | ) | (7 | ) | (16 | ) | (8 | ) | |||||||||||||||||||||||||
Foreign exchange impact of cross currency swaps | Selling, general and administrative | (16 | ) | — | (16 | ) | — | |||||||||||||||||||||||||||
Foreign exchange forward contracts | Selling, general and administrative | (66 | ) | 16 | (113 | ) | 10 | |||||||||||||||||||||||||||
(101 | ) | 52 | (171 | ) | (10 | ) | ||||||||||||||||||||||||||||
F-14
Table of Contents
June 30, 2010 | December 31, 2009 | |||||||||||||||
Carrying | Carrying | |||||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
(In $ millions) | ||||||||||||||||
Asset (liability) | ||||||||||||||||
Investment in Orbitz Worldwide | 116 | 186 | 60 | 292 | ||||||||||||
Derivative assets (see above) | 2 | 2 | 19 | 19 | ||||||||||||
Derivative liabilities (see above) | (157 | ) | (157 | ) | (56 | ) | (56 | ) | ||||||||
Total debt | (3,517 | ) | (3,367 | ) | (3,663 | ) | (3,526 | ) |
10. | Equity-Based Compensation |
Restricted Equity Units | ||||||||
Class A-2 | ||||||||
Weighted | ||||||||
Average | ||||||||
Number of | Grant Date | |||||||
Shares | Fair Value | |||||||
(In millions) | ||||||||
Balance as of January 1, 2010 | 90.0 | $ | 2.32 | |||||
Granted at fair market value | 8.4 | $ | 1.13 | |||||
Balance as of June 30, 2010 | 98.4 | $ | 2.22 |
F-15
Table of Contents
11. | Comprehensive Income (Loss) |
Three Months | Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Net income (loss) | 22 | 40 | 1 | (130 | ) | |||||||||||
Other comprehensive income (loss) | ||||||||||||||||
Currency translation adjustment, net of tax of $0 | (45 | ) | 72 | (70 | ) | 6 | ||||||||||
Unrealized (loss) gain on cash flow hedges, net of tax of $0 | (1 | ) | 7 | (9 | ) | 14 | ||||||||||
Unrecognized actuarial gain on defined benefit plans, net of tax of $0 | — | — | — | 3 | ||||||||||||
Unrealized gain on equity investment and other, net of tax of $0 | 2 | — | 6 | 1 | ||||||||||||
Comprehensive (loss) income | (22 | ) | 119 | (72 | ) | (106 | ) | |||||||||
12. | Commitments and Contingencies |
F-16
Table of Contents
13. | Segment Information |
F-17
Table of Contents
Three Months | Three Months | Six Months | Six Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In $ millions) | ||||||||||||||||
GDS | ||||||||||||||||
Net revenue | 520 | 515 | 1,056 | 1,026 | ||||||||||||
Segment EBITDA | 160 | 167 | 311 | 319 | ||||||||||||
GTA | ||||||||||||||||
Net revenue | 78 | 77 | 123 | 119 | ||||||||||||
Segment EBITDA | 23 | 21 | 21 | 10 | ||||||||||||
Combined Totals | ||||||||||||||||
Net revenue | 598 | 592 | 1,179 | 1,145 | ||||||||||||
Segment EBITDA | 183 | 188 | 332 | 329 | ||||||||||||
Reconciling items: | ||||||||||||||||
Corporate and unallocated(a) | (24 | ) | (11 | ) | (55 | ) | (33 | ) | ||||||||
Interest expense, net | (63 | ) | (72 | ) | (129 | ) | (138 | ) | ||||||||
Gain on early extinguishment of debt | — | 6 | — | 6 | ||||||||||||
Depreciation and amortization | (64 | ) | (62 | ) | (122 | ) | (124 | ) | ||||||||
Income from operations before income taxes and equity in earnings (losses) of investment in Orbitz Worldwide | 32 | 49 | 26 | 40 | ||||||||||||
(a) | Corporate and unallocated includes corporate general and administrative costs not allocated to the segments, such as central finance, treasury, legal and human resources and other costs that are managed at the corporate level, including company-wide equity compensation plans and the impact of foreign exchange derivative contracts. |
June 30, | December 31, | |||||||
2010 | 2009 | |||||||
(In $ millions) | ||||||||
GDS | 3,122 | 3,007 | ||||||
GTA | 1,009 | 1,089 | ||||||
Total segment assets | 4,131 | 4,096 | ||||||
Reconciling items: corporate and unallocated | 208 | 250 | ||||||
Total | 4,339 | 4,346 | ||||||
14. | Guarantor and Non-Guarantor Consolidating Condensed Financial Statements |
F-18
Table of Contents
Intermediate | ||||||||||||||||||||||||||||
Parent | Parent | Guarantor | Non-Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Net revenue | — | — | — | 339 | 346 | (87 | ) | 598 | ||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||
Cost of revenue | — | — | — | 125 | 172 | — | 297 | |||||||||||||||||||||
Selling, general and administrative | 2 | — | 5 | 38 | 180 | (87 | ) | 138 | ||||||||||||||||||||
Restructuring charges | — | — | — | 3 | 1 | — | 4 | |||||||||||||||||||||
Depreciation and amortization | — | — | — | 47 | 17 | — | 64 | |||||||||||||||||||||
Total costs and expenses | 2 | — | 5 | 213 | 370 | (87 | ) | 503 | ||||||||||||||||||||
Operating (loss) income | (2 | ) | — | (5 | ) | 126 | (24 | ) | — | 95 | ||||||||||||||||||
Interest expense, net | — | — | (62 | ) | (1 | ) | — | — | (63 | ) | ||||||||||||||||||
Equity in earnings of subsidiaries | 24 | 49 | 116 | — | — | (189 | ) | — | ||||||||||||||||||||
Income (loss) from operations before income taxes and equity in earnings of investment in Orbitz Worldwide | 22 | 49 | 49 | 125 | (24 | ) | (189 | ) | 32 | |||||||||||||||||||
Provision for income taxes | — | (1 | ) | — | (9 | ) | (5 | ) | — | (15 | ) | |||||||||||||||||
Equity in earnings of investment in Orbitz Worldwide | — | 5 | — | — | — | — | 5 | |||||||||||||||||||||
Net income (loss) | 22 | 53 | 49 | 116 | (29 | ) | (189 | ) | 22 | |||||||||||||||||||
Less: Net income attributable to non-controlling interest in subsidiaries | — | — | — | — | — | — | — | |||||||||||||||||||||
Net income (loss) attributable to the Company | 22 | 53 | 49 | 116 | (29 | ) | (189 | ) | 22 | |||||||||||||||||||
F-19
Table of Contents
Intermediate | ||||||||||||||||||||||||||||
Parent | Parent | Guarantor | Non-Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Net revenue | — | — | — | 647 | 674 | (142 | ) | 1,179 | ||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||
Cost of revenue | — | — | — | 281 | 327 | — | 608 | |||||||||||||||||||||
Selling, general and administrative | 2 | — | 8 | 71 | 350 | (142 | ) | 289 | ||||||||||||||||||||
Restructuring charges | — | — | — | 4 | 1 | — | 5 | |||||||||||||||||||||
Depreciation and amortization | — | — | — | 88 | 34 | — | 122 | |||||||||||||||||||||
Total costs and expenses, net | 2 | — | 8 | 444 | 712 | (142 | ) | 1,024 | ||||||||||||||||||||
Operating (loss) income | (2 | ) | — | (8 | ) | 203 | (38 | ) | — | 155 | ||||||||||||||||||
Interest expense, net | — | — | (125 | ) | (4 | ) | — | — | (129 | ) | ||||||||||||||||||
Equity in earnings of subsidiaries | 3 | 54 | 187 | — | — | (244 | ) | — | ||||||||||||||||||||
Income (loss) from operations before income taxes and equity in earnings of investment in Orbitz Worldwide | 1 | 54 | 54 | 199 | (38 | ) | (244 | ) | 26 | |||||||||||||||||||
Provision for income taxes | — | (1 | ) | — | (12 | ) | (14 | ) | — | (27 | ) | |||||||||||||||||
Equity in earnings of investment in Orbitz Worldwide | — | 2 | — | — | — | — | 2 | |||||||||||||||||||||
Net income (loss) | 1 | 55 | 54 | 187 | (52 | ) | (244 | ) | 1 | |||||||||||||||||||
Less: Net income attributable to non-controlling interest in subsidiaries | — | — | — | — | — | — | — | |||||||||||||||||||||
Net income (loss) attributable to the Company | 1 | 55 | 54 | 187 | (52 | ) | (244 | ) | 1 | |||||||||||||||||||
F-20
Table of Contents
Intermediate | ||||||||||||||||||||||||||||
Parent | Parent | Guarantor | Non-Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Net revenue | — | — | — | 336 | 334 | (78 | ) | 592 | ||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||
Cost of revenue | — | — | — | 207 | 79 | — | 286 | |||||||||||||||||||||
Selling, general and administrative | (12 | ) | — | 3 | 47 | 167 | (78 | ) | 127 | |||||||||||||||||||
Restructuring charges | — | — | — | 5 | 2 | — | 7 | |||||||||||||||||||||
Depreciation and amortization | — | — | — | 44 | 18 | — | 62 | |||||||||||||||||||||
Other income | — | — | — | (5 | ) | — | — | (5 | ) | |||||||||||||||||||
Total costs and expenses | (12 | ) | — | 3 | 298 | 266 | (78 | ) | 477 | |||||||||||||||||||
Operating income (loss) | 12 | — | (3 | ) | 38 | 68 | — | 115 | ||||||||||||||||||||
Interest expense, net | — | — | (70 | ) | (2 | ) | — | — | (72 | ) | ||||||||||||||||||
Gain on early extinguishment of debt | — | — | 6 | — | — | — | 6 | |||||||||||||||||||||
Equity in earnings (losses) of subsidiaries | 27 | (31 | ) | 36 | — | — | (32 | ) | — | |||||||||||||||||||
Income (loss) from operations before income taxes and equity in earnings of investment in Orbitz Worldwide | 39 | (31 | ) | (31 | ) | 36 | 68 | (32 | ) | 49 | ||||||||||||||||||
(Provision) benefit for income taxes | — | (1 | ) | — | 1 | (14 | ) | — | (14 | ) | ||||||||||||||||||
Equity in earnings of investment in Orbitz Worldwide | — | 5 | — | — | — | — | 5 | |||||||||||||||||||||
Net income (loss) | 39 | (27 | ) | (31 | ) | 37 | 54 | (32 | ) | 40 | ||||||||||||||||||
Less: Net income attributable to non-controlling interest in subsidiaries | — | — | — | (1 | ) | — | — | (1 | ) | |||||||||||||||||||
Net income (loss) attributable to the Company | 39 | (27 | ) | (31 | ) | 36 | 54 | (32 | ) | 39 | ||||||||||||||||||
F-21
Table of Contents
Intermediate | ||||||||||||||||||||||||||||
Parent | Parent | Guarantor | Non-Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Net revenue | — | — | — | 660 | 591 | (106 | ) | 1,145 | ||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||
Cost of revenue | — | — | — | 301 | 263 | — | 564 | |||||||||||||||||||||
Selling, general and administrative | (12 | ) | — | 3 | 99 | 293 | (106 | ) | 277 | |||||||||||||||||||
Restructuring charges | — | — | — | 10 | 3 | — | 13 | |||||||||||||||||||||
Depreciation and amortization | — | — | — | 89 | 35 | — | 124 | |||||||||||||||||||||
Other income | — | — | — | (5 | ) | — | — | (5 | ) | |||||||||||||||||||
Total costs and expenses | (12 | ) | — | 3 | 494 | 594 | (106 | ) | 973 | |||||||||||||||||||
Operating income (loss) | 12 | — | (3 | ) | 166 | (3 | ) | — | 172 | |||||||||||||||||||
Interest expense, net | — | — | (133 | ) | (5 | ) | — | — | (138 | ) | ||||||||||||||||||
Gain on early extinguishment of debt | — | — | 6 | — | — | — | 6 | |||||||||||||||||||||
Equity in (losses) earnings of subsidiaries | (144 | ) | 30 | 160 | — | — | (46 | ) | — | |||||||||||||||||||
(Loss) income from operations before income taxes and equity in losses of investment in Orbitz Worldwide | (132 | ) | 30 | 30 | 161 | (3 | ) | (46 | ) | 40 | ||||||||||||||||||
(Provision) benefit for income taxes | — | (1 | ) | — | 1 | (14 | ) | — | (14 | ) | ||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | (156 | ) | — | — | — | — | (156 | ) | |||||||||||||||||||
Net (loss) income | (132 | ) | (127 | ) | 30 | 162 | (17 | ) | (46 | ) | (130 | ) | ||||||||||||||||
Less: Net income attributable to non-controlling interest in subsidiaries | — | — | — | (2 | ) | — | — | (2 | ) | |||||||||||||||||||
Net (loss) income attributable to the Company | (132 | ) | (127 | ) | 30 | 160 | (17 | ) | (46 | ) | (132 | ) | ||||||||||||||||
F-22
Table of Contents
Intermediate | ||||||||||||||||||||||||||||
Parent | Parent | Guarantor | Non-Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||||
Cash and cash equivalents | — | — | 1 | 10 | 156 | — | 167 | |||||||||||||||||||||
Accounts receivable, net | — | — | — | 65 | 335 | — | 400 | |||||||||||||||||||||
Deferred income taxes | — | — | — | 16 | 6 | — | 22 | |||||||||||||||||||||
Other current assets | — | — | 2 | 43 | 106 | — | 151 | |||||||||||||||||||||
Total current assets | — | — | 3 | 134 | 603 | — | 740 | |||||||||||||||||||||
Investment in subsidiary/intercompany | (680 | ) | (1,357 | ) | 2,294 | — | — | (257 | ) | — | ||||||||||||||||||
Property and equipment, net | — | — | — | 431 | 117 | — | 548 | |||||||||||||||||||||
Goodwill | — | — | — | 985 | 266 | — | 1,251 | |||||||||||||||||||||
Trademarks and tradenames | — | — | — | 313 | 91 | — | 404 | |||||||||||||||||||||
Other intangible assets, net | — | — | — | 661 | 415 | — | 1,076 | |||||||||||||||||||||
Investment in Orbitz Worldwide | — | 116 | — | — | — | — | 116 | |||||||||||||||||||||
Other non-current assets | 4 | — | 22 | 70 | 108 | — | 204 | |||||||||||||||||||||
Total assets | (676 | ) | (1,241 | ) | 2,319 | 2,594 | 1,600 | (257 | ) | 4,339 | ||||||||||||||||||
Liabilities and equity | ||||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||||
Accounts payable | — | — | — | 27 | 150 | — | 177 | |||||||||||||||||||||
Accrued expenses and other current liabilities | — | 53 | 180 | 58 | 658 | — | 949 | |||||||||||||||||||||
Current portion of long-term debt | — | — | 12 | 6 | — | — | 18 | |||||||||||||||||||||
Total current liabilities | — | 53 | 192 | 91 | 808 | — | 1,144 | |||||||||||||||||||||
Long-term debt | — | — | 3,460 | 39 | — | — | 3,499 | |||||||||||||||||||||
Deferred income taxes | — | — | — | 34 | 76 | — | 110 | |||||||||||||||||||||
Other non-current liabilities | — | — | 24 | 136 | 87 | — | 247 | |||||||||||||||||||||
Total liabilities | — | 53 | 3,676 | 300 | 971 | — | 5,000 | |||||||||||||||||||||
Total shareholders’ equity/intercompany | (676 | ) | (1,294 | ) | (1,357 | ) | 2,294 | 614 | (257 | ) | (676 | ) | ||||||||||||||||
Equity attributable to non-controlling interest in subsidiaries | — | — | — | — | 15 | — | 15 | |||||||||||||||||||||
Total equity | (676 | ) | (1,294 | ) | (1,357 | ) | 2,294 | 629 | (257 | ) | (661 | ) | ||||||||||||||||
Total liabilities and equity | (676 | ) | (1,241 | ) | 2,319 | 2,594 | 1,600 | (257 | ) | 4,339 | ||||||||||||||||||
F-23
Table of Contents
Intermediate | ||||||||||||||||||||||||||||
Parent | Parent | Guarantor | Non-Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||||
Cash and cash equivalents | — | — | — | 38 | 179 | — | 217 | |||||||||||||||||||||
Accounts receivable, net | — | — | — | 77 | 269 | — | 346 | |||||||||||||||||||||
Deferred income taxes | — | — | — | 16 | 6 | — | 22 | |||||||||||||||||||||
Other current assets | 1 | — | 2 | 45 | 108 | — | 156 | |||||||||||||||||||||
Total current assets | 1 | — | 2 | 176 | 562 | — | 741 | |||||||||||||||||||||
Investment in subsidiary/intercompany | (608 | ) | (1,408 | ) | 2,250 | — | — | (234 | ) | — | ||||||||||||||||||
Property and equipment, net | — | — | — | 324 | 128 | — | 452 | |||||||||||||||||||||
Goodwill | — | — | — | 985 | 300 | — | 1,285 | |||||||||||||||||||||
Trademarks and tradenames | — | — | — | 313 | 106 | — | 419 | |||||||||||||||||||||
Other intangible assets, net | — | — | — | 701 | 482 | — | 1,183 | |||||||||||||||||||||
Investment in Orbitz Worldwide | — | 60 | — | — | — | — | 60 | |||||||||||||||||||||
Other non-current assets | 4 | — | 45 | 71 | 86 | — | 206 | |||||||||||||||||||||
Total assets | (603 | ) | (1,348 | ) | 2,297 | 2,570 | 1,664 | (234 | ) | 4,346 | ||||||||||||||||||
Liabilities and equity | ||||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||||
Accounts payable | — | — | — | 27 | 112 | — | 139 | |||||||||||||||||||||
Accrued expenses and other current liabilities | 4 | 35 | 78 | 77 | 571 | — | 765 | |||||||||||||||||||||
Current portion of long-term debt | — | — | 12 | 11 | — | — | 23 | |||||||||||||||||||||
Total current liabilities | 4 | 35 | 90 | 115 | 683 | — | 927 | |||||||||||||||||||||
Long-term debt | — | — | 3,601 | 39 | — | — | 3,640 | |||||||||||||||||||||
Deferred income taxes | — | — | — | 33 | 110 | — | 143 | |||||||||||||||||||||
Other non-current liabilities | — | — | 14 | 133 | 81 | — | 228 | |||||||||||||||||||||
Total liabilities | 4 | 35 | 3,705 | 320 | 874 | — | 4,938 | |||||||||||||||||||||
Total shareholders’ equity/intercompany | (607 | ) | (1,383 | ) | (1,408 | ) | 2,250 | 775 | (234 | ) | (607 | ) | ||||||||||||||||
Equity attributable to non-controlling interest in subsidiaries | — | — | — | — | 15 | — | 15 | |||||||||||||||||||||
Total equity | (607 | ) | (1,383 | ) | (1,408 | ) | 2,250 | 790 | (234 | ) | (592 | ) | ||||||||||||||||
Total liabilities and equity | (603 | ) | (1,348 | ) | 2,297 | 2,570 | 1,664 | (234 | ) | 4,346 | ||||||||||||||||||
F-24
Table of Contents
Intermediate | ||||||||||||||||||||||||||||
Parent | Parent | Guarantor | Non-Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Operating activities | ||||||||||||||||||||||||||||
Net income (loss) | 1 | 55 | 54 | 187 | (52 | ) | (244 | ) | 1 | |||||||||||||||||||
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: | ||||||||||||||||||||||||||||
Depreciation and amortization | — | — | — | 88 | 34 | — | 122 | |||||||||||||||||||||
Provision for bad debts | — | — | — | — | 2 | — | 2 | |||||||||||||||||||||
Equity-based compensation | — | — | — | 3 | — | — | 3 | |||||||||||||||||||||
Amortization of debt finance costs | — | — | 8 | — | — | — | 8 | |||||||||||||||||||||
Gain on interest rate derivative instruments | — | — | 1 | — | — | — | 1 | |||||||||||||||||||||
Gain on foreign exchange derivative instruments | — | — | 2 | — | — | — | 2 | |||||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | (2 | ) | — | — | — | — | (2 | ) | |||||||||||||||||||
FASA liability | — | — | — | (9 | ) | — | — | (9 | ) | |||||||||||||||||||
Deferred income tax | — | — | — | 2 | (4 | ) | — | (2 | ) | |||||||||||||||||||
Equity in earnings of subsidiaries | (3 | ) | (54 | ) | (187 | ) | — | — | 244 | — | ||||||||||||||||||
Changes in assets and liabilities, net of effects from acquisitions: | ||||||||||||||||||||||||||||
Accounts receivable | — | — | — | 12 | (93 | ) | — | (81 | ) | |||||||||||||||||||
Other current assets | — | — | — | 2 | (6 | ) | — | (4 | ) | |||||||||||||||||||
Accounts payable, accrued expenses and other current liabilities | — | 19 | (7 | ) | (3 | ) | 168 | — | 177 | |||||||||||||||||||
Other | — | — | — | (11 | ) | (3 | ) | — | (14 | ) | ||||||||||||||||||
Net cash (used in) provided by operating activities | (2 | ) | 18 | (129 | ) | 271 | 46 | — | 204 | |||||||||||||||||||
Investing activities | ||||||||||||||||||||||||||||
Property and equipment additions | — | — | — | (133 | ) | (3 | ) | — | (136 | ) | ||||||||||||||||||
Investment in Orbitz Worldwide | — | (50 | ) | — | — | — | — | (50 | ) | |||||||||||||||||||
Businesses acquired | — | — | — | (11 | ) | (5 | ) | — | (16 | ) | ||||||||||||||||||
Intercompany funding | 7 | 32 | 166 | (154 | ) | (51 | ) | — | — | |||||||||||||||||||
Loan to parent | (5 | ) | — | — | — | — | — | (5 | ) | |||||||||||||||||||
Other | — | — | — | 5 | — | — | 5 | |||||||||||||||||||||
Net cash provided by (used in) investing activities | 2 | (18 | ) | 166 | (293 | ) | (59 | ) | — | (202 | ) | |||||||||||||||||
Financing activities | ||||||||||||||||||||||||||||
Principal repayments | — | — | (106 | ) | (6 | ) | — | — | (112 | ) | ||||||||||||||||||
Proceeds from new borrowings | — | — | 100 | — | — | — | 100 | |||||||||||||||||||||
Payments on settlement of derivative contracts | — | — | (30 | ) | — | — | — | (30 | ) | |||||||||||||||||||
Net cash used in financing activities | — | — | (36 | ) | (6 | ) | — | — | (42 | ) | ||||||||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | — | — | — | — | (10 | ) | — | (10 | ) | |||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | — | 1 | (28 | ) | (23 | ) | — | (50 | ) | ||||||||||||||||||
Cash and cash equivalents at beginning of period | — | — | — | 38 | 179 | — | 217 | |||||||||||||||||||||
Cash and cash equivalents at end of period | — | — | 1 | 10 | 156 | — | 167 | |||||||||||||||||||||
F-25
Table of Contents
Intermediate | ||||||||||||||||||||||||||||
Parent | Parent | Guarantor | Non-Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Operating activities | ||||||||||||||||||||||||||||
Net (loss) income | (132 | ) | (127 | ) | 30 | 162 | (17 | ) | (46 | ) | (130 | ) | ||||||||||||||||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | ||||||||||||||||||||||||||||
Depreciation and amortization | — | — | — | 89 | 35 | — | 124 | |||||||||||||||||||||
Gain on sale of assets | — | — | — | (5 | ) | — | — | (5 | ) | |||||||||||||||||||
Provision for bad debts | — | — | — | — | 10 | — | 10 | |||||||||||||||||||||
Equity-based compensation | — | — | — | 3 | — | — | 3 | |||||||||||||||||||||
Gain on early extinguishment of debt | — | — | (6 | ) | — | — | — | (6 | ) | |||||||||||||||||||
Amortization of debt finance costs | — | — | 8 | — | — | — | 8 | |||||||||||||||||||||
Gain on interest rate derivative instruments | — | — | (3 | ) | — | — | — | (3 | ) | |||||||||||||||||||
Gain on foreign exchange derivative instruments | (12 | ) | — | (4 | ) | — | — | — | (16 | ) | ||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | 156 | — | — | — | — | 156 | |||||||||||||||||||||
FASA liability | — | — | — | (17 | ) | — | — | (17 | ) | |||||||||||||||||||
Deferred income tax | — | — | — | 2 | (7 | ) | — | (5 | ) | |||||||||||||||||||
Equity in losses (earnings) of subsidiaries | 144 | (30 | ) | (160 | ) | — | — | 46 | — | |||||||||||||||||||
Changes in assets and liabilities, net of effects from acquisitions and disposals: | ||||||||||||||||||||||||||||
Accounts receivable | — | — | — | (8 | ) | (25 | ) | — | (33 | ) | ||||||||||||||||||
Other current assets | — | — | — | 6 | (2 | ) | — | 4 | ||||||||||||||||||||
Accounts payable, accrued expenses and other current liabilities | — | 1 | (5 | ) | 31 | 27 | — | 54 | ||||||||||||||||||||
Other | — | — | 1 | (2 | ) | (9 | ) | — | (10 | ) | ||||||||||||||||||
Net cash (used in) provided by operating activities | — | — | (139 | ) | 261 | 12 | — | 134 | ||||||||||||||||||||
Investing activities | ||||||||||||||||||||||||||||
Property and equipment additions | — | — | — | (18 | ) | (1 | ) | — | (19 | ) | ||||||||||||||||||
Proceeds from asset sales | — | — | — | 5 | — | — | 5 | |||||||||||||||||||||
Businesses acquired | — | — | — | 1 | (2 | ) | — | (1 | ) | |||||||||||||||||||
Net intercompany funding | 118 | — | 270 | (386 | ) | (2 | ) | — | — | |||||||||||||||||||
Net cash provided by (used in) investing activities | 118 | — | 270 | (398 | ) | (5 | ) | — | (15 | ) | ||||||||||||||||||
Financing activities | ||||||||||||||||||||||||||||
Principal repayments | — | — | (272 | ) | (5 | ) | — | — | (277 | ) | ||||||||||||||||||
Proceeds from new borrowings | — | — | 144 | — | — | — | 144 | |||||||||||||||||||||
Net share settlement for equity-based compensation | — | — | — | (7 | ) | — | — | (7 | ) | |||||||||||||||||||
Debt finance costs | — | — | (3 | ) | — | — | — | (3 | ) | |||||||||||||||||||
Distribution to a parent | (42 | ) | — | — | — | — | — | (42 | ) | |||||||||||||||||||
Net cash used in financing activities | (42 | ) | — | (131 | ) | (12 | ) | — | — | (185 | ) | |||||||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | — | — | — | — | 4 | — | 4 | |||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 76 | — | — | (149 | ) | 11 | — | (62 | ) | |||||||||||||||||||
Cash and cash equivalents at beginning of period | 94 | — | — | 189 | 62 | — | 345 | |||||||||||||||||||||
Cash and cash equivalents at end of period | 170 | — | — | 40 | 73 | — | 283 | |||||||||||||||||||||
F-26
Table of Contents
F-27
Table of Contents
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Net revenue | 2,248 | 2,527 | 2,780 | |||||||||
Costs and expenses | ||||||||||||
Cost of revenue | 1,090 | 1,257 | 1,170 | |||||||||
Selling, general and administrative | 567 | 648 | 1,287 | |||||||||
Separation and restructuring charges | 19 | 27 | 90 | |||||||||
Depreciation and amortization | 243 | 263 | 248 | |||||||||
Impairment of goodwill, intangible assets and other long-lived assets | 833 | 1 | 1 | |||||||||
Other (income) expense | (5 | ) | 7 | 2 | ||||||||
Total costs and expenses | 2,747 | 2,203 | 2,798 | |||||||||
Operating (loss) income | (499 | ) | 324 | (18 | ) | |||||||
Interest expense, net | (286 | ) | (342 | ) | (373 | ) | ||||||
Gain on early extinguishment of debt | 10 | 29 | — | |||||||||
(Loss) income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide | (775 | ) | 11 | (391 | ) | |||||||
Benefit (provision) for income taxes | 68 | (43 | ) | (41 | ) | |||||||
Equity in losses of investment in Orbitz Worldwide | (162 | ) | (144 | ) | (4 | ) | ||||||
Loss from continuing operations, net of tax | (869 | ) | (176 | ) | (436 | ) | ||||||
Loss from discontinued operations, net of tax | — | — | (1 | ) | ||||||||
Loss from disposal of discontinued operations, net of tax | — | — | (6 | ) | ||||||||
Net loss | (869 | ) | (176 | ) | (443 | ) | ||||||
Less: Net (income) loss attributable to non-controlling interest in subsidiaries | (2 | ) | (3 | ) | 3 | |||||||
Net loss attributable to the Company | (871 | ) | (179 | ) | (440 | ) | ||||||
F-28
Table of Contents
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In $ millions) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | 217 | 345 | ||||||
Accounts receivable (net of allowances for doubtful accounts of $59 and $49) | 346 | 372 | ||||||
Deferred income taxes | 22 | 7 | ||||||
Other current assets | 156 | 178 | ||||||
Total current assets | 741 | 902 | ||||||
Property and equipment, net | 452 | 491 | ||||||
Goodwill | 1,285 | 1,738 | ||||||
Trademarks and tradenames | 419 | 499 | ||||||
Other intangible assets, net | 1,183 | 1,552 | ||||||
Investment in Orbitz Worldwide | 60 | 214 | ||||||
Non-current deferred income taxes | 2 | — | ||||||
Other non-current assets | 204 | 174 | ||||||
Total assets | 4,346 | 5,570 | ||||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | 139 | 140 | ||||||
Accrued expenses and other current liabilities | 765 | 764 | ||||||
Current portion of long-term debt | 23 | 19 | ||||||
Total current liabilities | 927 | 923 | ||||||
Long-term debt | 3,640 | 3,783 | ||||||
Deferred income taxes | 143 | 238 | ||||||
Other non-current liabilities | 228 | 207 | ||||||
Total liabilities | 4,938 | 5,151 | ||||||
Commitments and contingencies (Note 17) | ||||||||
Shareholders’ equity: | ||||||||
Common shares $1.00 par value; 12,000 shares authorized; 12,000 shares issued and outstanding | — | — | ||||||
Additional paid in capital | 1,006 | 1,225 | ||||||
Accumulated deficit | (1,643 | ) | (773 | ) | ||||
Accumulated other comprehensive income (loss) | 30 | (40 | ) | |||||
Total shareholders’ equity | (607 | ) | 412 | |||||
Equity attributable to non-controlling interest in subsidiaries | 15 | 7 | ||||||
Total equity | (592 | ) | 419 | |||||
Total liabilities and equity | 4,346 | 5,570 | ||||||
F-29
Table of Contents
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Operating activities of continuing operations | ||||||||||||
Net loss | (869 | ) | (176 | ) | (443 | ) | ||||||
Loss from discontinued operations | — | — | 7 | |||||||||
Net loss from continuing operations | (869 | ) | (176 | ) | (436 | ) | ||||||
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations: | ||||||||||||
Depreciation and amortization | 243 | 263 | 248 | |||||||||
Impairment of goodwill, intangible assets and other long-lived assets | 833 | 1 | 1 | |||||||||
(Gain) loss on sale of assets | (5 | ) | 7 | 3 | ||||||||
Provision for bad debts | 15 | 9 | 11 | |||||||||
Equity-based compensation | 10 | 1 | 191 | |||||||||
Gain on early extinguishment of debt | (10 | ) | (29 | ) | — | |||||||
Amortization of debt finance costs | 16 | 20 | 40 | |||||||||
Loss (gain) on interest rate derivative instruments | 6 | 28 | (1 | ) | ||||||||
(Gain) loss on foreign exchange derivative instruments | (13 | ) | 9 | 4 | ||||||||
Equity in losses of investment in Orbitz Worldwide | 162 | 144 | 4 | |||||||||
Non-cash charges related to Orbitz Worldwide tax sharing liability | — | — | 12 | |||||||||
FASA liability | (26 | ) | (33 | ) | (11 | ) | ||||||
Deferred income taxes | (118 | ) | (12 | ) | (24 | ) | ||||||
Changes in assets and liabilities, net of effects from acquisition and disposals: | ||||||||||||
Accounts receivables | 31 | 4 | 56 | |||||||||
Other current assets | (4 | ) | (10 | ) | (12 | ) | ||||||
Accounts payable, accrued expenses and other current liabilities | (20 | ) | (103 | ) | 97 | |||||||
Other | (12 | ) | 1 | 41 | ||||||||
Net cash provided by operating activities of continuing operations | 239 | 124 | 224 | |||||||||
Investing activities of continuing operations | ||||||||||||
Property and equipment additions | (58 | ) | (94 | ) | (104 | ) | ||||||
Proceeds from sale of assets | 5 | 3 | 93 | |||||||||
Businesses acquired and related payments | (2 | ) | 4 | (1,074 | ) | |||||||
Impact to cash from deconsolidation of Orbitz Worldwide | — | — | (39 | ) | ||||||||
Other | — | 3 | (17 | ) | ||||||||
Net cash used in investing activities of continuing operations | (55 | ) | (84 | ) | (1,141 | ) | ||||||
F-30
Table of Contents
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Financing activities of continuing operations | ||||||||||||
Principal repayments | (307 | ) | (169 | ) | (1,097 | ) | ||||||
Proceeds from new borrowings | 144 | 259 | 1,647 | |||||||||
Proceeds from settlement of derivative instruments | 87 | — | — | |||||||||
Proceeds from Orbitz Worldwide IPO | — | — | 477 | |||||||||
Debt finance costs | (3 | ) | — | (30 | ) | |||||||
Net share settlement for equity-based compensation | (7 | ) | (24 | ) | — | |||||||
Issuance of common shares, net of share issuance costs | — | — | 5 | |||||||||
Distribution to a parent company | (227 | ) | (60 | ) | — | |||||||
Capital contribution from a parent company | — | — | 135 | |||||||||
Other | (4 | ) | — | — | ||||||||
Net cash (used in) provided by financing activities of continuing operations | (317 | ) | 6 | 1,137 | ||||||||
Effect of changes in exchange rates on cash and cash equivalents | 5 | (10 | ) | 4 | ||||||||
Net (decrease) increase in cash and cash equivalents of continuing operations | (128 | ) | 36 | 224 | ||||||||
Cash provided by (used in) discontinued operations | ||||||||||||
Operating activities | — | — | 5 | |||||||||
Investing activities | — | — | (3 | ) | ||||||||
Net cash provided by discontinued operations | — | — | 2 | |||||||||
Cash and cash equivalents at beginning of year | 345 | 309 | 87 | |||||||||
Cash and cash equivalents at end of year | 217 | 345 | 313 | |||||||||
Less: Cash of discontinued operations | — | — | (4 | ) | ||||||||
Cash and cash equivalents of continuing operations at end of year | 217 | 345 | 309 | |||||||||
Supplementary Disclosures | ||||||||||||
Interest payments | 255 | 296 | 336 | |||||||||
Income tax payments, net | 46 | 34 | 41 |
F-31
Table of Contents
Accumulated | Non- | |||||||||||||||||||||||
Additional | Other | Controlling | ||||||||||||||||||||||
Paid in | Accumulated | Comprehensive | Interest in | Total | ||||||||||||||||||||
Common Stock | Capital | Deficit | Income (Loss) | Subsidiaries | Equity | |||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||
Balance as of January 1, 2007 | — | 908 | (154 | ) | 11 | 1 | 766 | |||||||||||||||||
Issuance of common stock | — | 5 | — | — | — | 5 | ||||||||||||||||||
Equity-based compensation | — | 187 | — | — | — | 187 | ||||||||||||||||||
Capital contribution from a parent company | — | 135 | — | — | — | 135 | ||||||||||||||||||
Contributed surplus from sale of Orbitz Worldwide shares | — | 188 | — | — | — | 188 | ||||||||||||||||||
Dividend of Orbitz Worldwide shares | — | (106 | ) | — | — | 3 | (103 | ) | ||||||||||||||||
Impact of adoption of revised accounting guidance for defined benefit pension plans, net of tax of $0 | — | — | — | 34 | — | 34 | ||||||||||||||||||
Comprehensive loss: | ||||||||||||||||||||||||
Net loss | — | — | (440 | ) | — | (3 | ) | (443 | ) | |||||||||||||||
Currency translation adjustment, net of tax of $0 | — | — | — | 143 | 3 | 146 | ||||||||||||||||||
Unrealized loss on cash flow hedges, net of tax of $0 | — | — | — | (13 | ) | — | (13 | ) | ||||||||||||||||
Unrealized loss on equity investment | — | — | — | (11 | ) | — | (11 | ) | ||||||||||||||||
Unrealized gains on available for sale securities, net of tax of $0 | — | — | — | (1 | ) | — | (1 | ) | ||||||||||||||||
Total comprehensive loss | (322 | ) | ||||||||||||||||||||||
Balance as of December 31, 2007 | — | 1,317 | (594 | ) | 163 | 4 | 890 | |||||||||||||||||
Distribution to a parent company | — | (60 | ) | — | — | — | (60 | ) | ||||||||||||||||
Net share settlement for equity-based compensation | — | (32 | ) | — | — | — | (32 | ) | ||||||||||||||||
Comprehensive loss: | ||||||||||||||||||||||||
Net (loss) income | — | — | (179 | ) | — | 3 | (176 | ) | ||||||||||||||||
Currency translation adjustment, net of tax of $0 | — | — | — | (88 | ) | — | (88 | ) | ||||||||||||||||
Unrealized gains on available for sale securities, net of tax $0 | — | — | — | 3 | — | 3 | ||||||||||||||||||
Unrealized loss on equity investment | — | — | — | (11 | ) | — | (11 | ) | ||||||||||||||||
Unrealized loss on cash flow hedges, net of tax of $0 | — | — | — | (14 | ) | — | (14 | ) | ||||||||||||||||
Unrecognized actuarial loss on defined benefit plans | — | — | — | (93 | ) | — | (93 | ) | ||||||||||||||||
Total comprehensive loss | (379 | ) | ||||||||||||||||||||||
Balance as of December 31, 2008 | — | 1,225 | (773 | ) | (40 | ) | 7 | 419 | ||||||||||||||||
Distribution to a parent company | — | (227 | ) | — | — | — | (227 | ) | ||||||||||||||||
Equity-based compensation, net of repurchases | — | 8 | — | — | — | 8 | ||||||||||||||||||
Acquisitions of business | — | — | 1 | — | 7 | 8 | ||||||||||||||||||
Dividend to non-controlling interest shareholders | — | — | — | — | (1 | ) | (1 | ) | ||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||
Net (loss) income | — | — | (871 | ) | — | 2 | (869 | ) | ||||||||||||||||
Currency translation adjustment, net of tax of $0 | — | — | — | 33 | — | 33 | ||||||||||||||||||
Unrealized gain on cash flow hedges, net of tax of $0 | — | — | — | 18 | — | 18 | ||||||||||||||||||
Defined benefit plan settlement, net of tax of $0 | — | — | — | 4 | — | 4 | ||||||||||||||||||
Unrecognized actuarial gain on defined benefit plans, net of tax of $0 | — | — | — | 8 | — | 8 | ||||||||||||||||||
Unrealized gain on equity investment and other, net of tax of $0 | — | — | — | 7 | — | 7 | ||||||||||||||||||
Total comprehensive loss | (799 | ) | ||||||||||||||||||||||
Balance as of December 31, 2009 | — | 1,006 | (1,643 | ) | 30 | 15 | (592 | ) | ||||||||||||||||
F-32
Table of Contents
1. | Basis of Presentation |
• | The GDS businessprovides aggregation, search and transaction processing services to travel suppliers and travel agencies, allowing travel agencies to search, process and book itinerary and pricing options across multiple travel suppliers. Travelport’s GDS business operates three systems, Galileo, Apollo and Worldspan. Within Travelport’s GDS business, Travelport’s Airline IT Solutions business provides hosting solutions and IT subscription services to airlines to enable them to focus on their core business competencies and reduce costs, as well as business intelligence services. Travelport’s Airline IT Solutions business also provides IT software subscription services to several airlines globally. | |
• | The GTA businessreceives access to accommodation, ground travel, sightseeing and other destination services from travel suppliers at negotiated rates and then distributes this inventory through multiple channels to other travel wholesalers, tour operators and travel agencies, as well as directly to consumers via its affiliate channels. | |
• | The Orbitz Worldwide businessoffers travel products and services directly to consumers, largely through online travel agencies, including Orbitz Worldwide, CheapTickets, ebookers, HotelClub, RatesToGo, the Away Network and Orbitz Worldwide’s corporate travel businesses. Prior to the deconsolidation of Orbitz Worldwide, effective October 31, 2007, this entity represented a segment of the Company. |
2. | Summary of Significant Accounting Policies |
F-33
Table of Contents
F-34
Table of Contents
F-35
Table of Contents
F-36
Table of Contents
F-37
Table of Contents
F-38
Table of Contents
F-39
Table of Contents
F-40
Table of Contents
3. | Orbitz Worldwide Transactions |
As of | As of | |||||||
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In $ millions) | ||||||||
Current assets | 169 | 128 | ||||||
Non-current assets | 1,125 | 1,462 | ||||||
Total assets | 1,294 | 1,590 | ||||||
Current liabilities | 403 | 386 | ||||||
Non-current liabilities | 760 | 766 | ||||||
Total liabilities | 1,163 | 1,152 | ||||||
F-41
Table of Contents
Equity Accounted | Consolidated | |||||||||||||||
November 1, | Ten Months | |||||||||||||||
Year Ended | Year Ended | 2007 through | Ended | |||||||||||||
December 31, | December 31, | December 31, | October 31, | |||||||||||||
2009 | 2008 | 2007 | 2007 | |||||||||||||
(In $ millions) | ||||||||||||||||
Net revenue | 738 | 870 | 130 | 743 | ||||||||||||
Operating expenses | 678 | 811 | 123 | 686 | ||||||||||||
Operating income | 60 | 59 | 7 | 57 | ||||||||||||
Impairment of long-lived assets | (332 | ) | (297 | ) | — | — | ||||||||||
Interest expense, net | (58 | ) | (63 | ) | (12 | ) | (72 | ) | ||||||||
Gain on extinguishment of debt | 2 | — | — | — | ||||||||||||
Loss from continuing operations before income taxes | (328 | ) | (301 | ) | (5 | ) | (15 | ) | ||||||||
Income tax provision (benefit) | (9 | ) | 2 | (1 | ) | — | ||||||||||
Net loss | (337 | ) | (299 | ) | (6 | ) | (15 | ) | ||||||||
F-42
Table of Contents
4. | Discontinued Operations |
Year Ended | ||||
December 31, | ||||
2007 | ||||
(In $ millions) | ||||
Net revenues | 30 | |||
Loss before income taxes | (1 | ) | ||
Benefit for income taxes | — | |||
Loss from discontinued operations, net of tax | (1 | ) | ||
Loss on disposal of discontinued operations | (12 | ) | ||
Benefit for income taxes | 6 | |||
Loss on disposal of discontinued operations, net of tax | (6 | ) | ||
5. | Acquisitions |
F-43
Table of Contents
(In $ millions) | ||||
Cash consideration | 1,109 | |||
Application of PIK loan | 135 | |||
Transaction costs and expenses | 35 | |||
Total purchase price | 1,279 | |||
Less: Historical value of tangible assets acquired in excess of liabilities assumed | 261 | |||
Less: Fair value adjustments | 247 | |||
Goodwill | 771 | |||
(In $ millions) | ||||
Fair value of identifiable intangible assets | 357 | |||
Adjustments to deferred income taxes and income tax payable | (63 | ) | ||
Costs associated with exit activities | (25 | ) | ||
Fair value adjustments to: | ||||
Tangible assets acquired | 49 | |||
Founding airlines service agreement liability | (92 | ) | ||
Deferred revenue | 9 | |||
Other liabilities assumed | 12 | |||
247 | ||||
F-44
Table of Contents
(In $ millions) | ||||
Cash | 101 | |||
Other current assets | 101 | |||
Property and equipment | 259 | |||
Other non-current assets | 53 | |||
Intangible assets | ||||
Trademarks and tradenames | 103 | |||
Customer relationships | 254 | |||
Goodwill | 771 | |||
Total assets | 1,642 | |||
Current liabilities | 147 | |||
Founding airlines service agreement liability | 92 | |||
Non-current liabilities | 124 | |||
Total liabilities | 363 | |||
Fair value of net assets acquired | 1,279 | |||
Year Ended December 31, 2007 | ||||||||||||||||
Historical | Worldspan | |||||||||||||||
as Reported | Worldspan(a) | Adjustment(b) | Pro Forma | |||||||||||||
(In $ millions) | ||||||||||||||||
Net revenue | 2,780 | 484 | (30 | ) | 3,234 | |||||||||||
Operating (loss) income | (18 | ) | 67 | 9 | 58 | |||||||||||
Net (loss) income | (440 | ) | 2 | 7 | (431 | ) |
(a) | Represents the historical results of Worldspan prior to the acquisition. | |
(b) | Represents the adjustments to the historical results of Worldspan to reflect the acquisition by the Company, including adjustments to depreciation, amortization, interest expense and intercompany transactions. |
F-45
Table of Contents
The impact of these adjustments, among other things, decreased operating expenses by $9 million and increased interest expense by $2 million for the year ended December 31, 2007. Intercompany transactions resulted in a $30 million adjustment to net revenue for the year ended December 31, 2007. |
6. | Impairment of Long-Lived Assets |
F-46
Table of Contents
7. | Intangible Assets |
Balance | Balance | |||||||||||||||||||
January 1, | Impairment | Foreign | December 31, | |||||||||||||||||
2009 | Additions | Charge | Exchange | 2009 | ||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Non-Amortizable Assets: | ||||||||||||||||||||
Goodwill | ||||||||||||||||||||
GDS | 972 | 7 | — | — | 979 | |||||||||||||||
GTA | 766 | — | (491 | ) | 31 | 306 | ||||||||||||||
1,738 | 7 | (491 | ) | 31 | 1,285 | |||||||||||||||
Trademarks and tradenames | 499 | — | (87 | ) | 7 | 419 | ||||||||||||||
Amortizable Intangible Assets: | ||||||||||||||||||||
Customer relationships | 1,796 | — | (255 | ) | 23 | 1,564 | ||||||||||||||
Vendor relationships and other | 50 | 1 | — | — | 51 | |||||||||||||||
1,846 | 1 | (255 | ) | 23 | 1,615 | |||||||||||||||
Adjustments to | ||||||||||||||||||||
Balance | Intangibles | Balance | ||||||||||||||||||
January 1, | Acquired in | Foreign | December 31, | |||||||||||||||||
2008 | Additions | Prior Periods | Exchange | 2008 | ||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Non-Amortizable Assets: | ||||||||||||||||||||
Goodwill | ||||||||||||||||||||
GDS | 948 | 1 | 23 | — | 972 | |||||||||||||||
GTA | 809 | — | — | (43 | ) | 766 | ||||||||||||||
1,757 | 1 | 23 | (43 | ) | 1,738 | |||||||||||||||
Trademarks and tradenames | 510 | — | — | (11 | ) | 499 | ||||||||||||||
Amortizable Intangible Assets: | ||||||||||||||||||||
Customer relationships | 1,826 | — | — | (30 | ) | 1,796 | ||||||||||||||
Vendor relationships and other | 52 | — | — | (2 | ) | 50 | ||||||||||||||
1,878 | — | — | (32 | ) | 1,846 | |||||||||||||||
F-47
Table of Contents
Adjustments to | ||||||||||||||||||||||||
Balance | Intangibles | Balance | ||||||||||||||||||||||
January 1, | Acquired in | Foreign | December 31, | |||||||||||||||||||||
2007 | Additions | Prior Periods | Exchange | Other* | 2007 | |||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||
Non-Amortizable Assets: | ||||||||||||||||||||||||
Goodwill | ||||||||||||||||||||||||
GDS | 164 | 771 | 13 | — | — | 948 | ||||||||||||||||||
Orbitz Worldwide | 1,242 | — | (36 | ) | 7 | (1,213 | ) | — | ||||||||||||||||
GTA | 738 | — | (3 | ) | 74 | — | 809 | |||||||||||||||||
2,144 | 771 | (26 | ) | 81 | (1,213 | ) | 1,757 | |||||||||||||||||
Trademarks and tradenames | 705 | 103 | — | 15 | (313 | ) | 510 | |||||||||||||||||
Amortizable Intangible Assets: | ||||||||||||||||||||||||
Customer relationships | 1,606 | 254 | (13 | ) | 69 | (90 | ) | 1,826 | ||||||||||||||||
Vendor relationships and other | 71 | — | (18 | ) | 4 | (5 | ) | 52 | ||||||||||||||||
1,677 | 254 | (31 | ) | 73 | (95 | ) | 1,878 | |||||||||||||||||
* | Represents the amount of goodwill and intangible assets for Orbitz Worldwide that is not consolidated on the December 31, 2007 balance sheet. |
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Customer relationships | 130 | 138 | 129 | |||||||||
Vendor relationships and other | 2 | 3 | 5 | |||||||||
Total* | 132 | 141 | 134 | |||||||||
* | Included as a component of depreciation and amortization on the consolidated statements of operations. |
8. | Separation and Restructuring Charges |
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Separation costs | — | — | 5 | |||||||||
Sponsor monitoring fee | — | — | 57 | |||||||||
Restructuring charges | 19 | 27 | 28 | |||||||||
Total | 19 | 27 | 90 | |||||||||
F-48
Table of Contents
Personnel | Facility | |||||||||||||||
Related | Related | Other | Total | |||||||||||||
(In $ millions) | ||||||||||||||||
Balance as of January 1, 2007 | 2 | 1 | 2 | 5 | ||||||||||||
2006 restructuring plan charges incurred in 2007 | 22 | 2 | — | 24 | ||||||||||||
2007 restructuring plan charges incurred in 2007 | 4 | — | — | 4 | ||||||||||||
Cash payments related to the 2006 plan | (20 | ) | (3 | ) | (1 | ) | (24 | ) | ||||||||
Other non-cash reduction related to the 2006 plan | — | — | (1 | ) | (1 | ) | ||||||||||
Balance as of December 31, 2007 | 8 | — | — | 8 | ||||||||||||
2007 restructuring plan charges incurred in 2008 | 26 | — | 1 | 27 | ||||||||||||
Cash payments made in 2008 | (25 | ) | — | — | (25 | ) | ||||||||||
Balance as of December 31, 2008 | 9 | — | 1 | 10 | ||||||||||||
2007 restructuring plan charges incurred in 2009 | 18 | 1 | — | 19 | ||||||||||||
Cash payments made in 2009 | (21 | ) | — | — | (21 | ) | ||||||||||
Balance as of December 31, 2009 | 6 | 1 | 1 | 8 | ||||||||||||
F-49
Table of Contents
9. | Income Taxes |
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
�� | ||||||||||||
Current | ||||||||||||
US State | (3 | ) | (3 | ) | (2 | ) | ||||||
Non-US | (33 | ) | (40 | ) | (39 | ) | ||||||
(36 | ) | (43 | ) | (41 | ) | |||||||
Deferred | ||||||||||||
US Federal | 13 | (3 | ) | 3 | ||||||||
US State | — | (1 | ) | 1 | ||||||||
Non-US | 105 | 16 | 20 | |||||||||
118 | 12 | 24 | ||||||||||
Non-current | ||||||||||||
Liabilities for uncertain tax positions | (14 | ) | (12 | ) | (24 | ) | ||||||
Benefit (provision) for income taxes | 68 | (43 | ) | (41 | ) | |||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
United States | 36 | 52 | (256 | ) | ||||||||
Non-US | (811 | ) | (41 | ) | (135 | ) | ||||||
(Loss) income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide | (775 | ) | 11 | (391 | ) | |||||||
F-50
Table of Contents
As of | As of | |||||||
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In $ millions) | ||||||||
Deferred tax assets: | ||||||||
Accrued liabilities and deferred income | 59 | 66 | ||||||
Accrued interest | 56 | — | ||||||
Unrealized foreign exchange loss | — | 5 | ||||||
Allowance for doubtful accounts | 9 | 5 | ||||||
Depreciation and amortization | 1 | 69 | ||||||
Capital loss carry forward | 2 | 3 | ||||||
Net operating loss carry forwards and tax credit carry forwards | 20 | 69 | ||||||
Equity-based compensation | 2 | — | ||||||
Accumulated other comprehensive income | 22 | 25 | ||||||
Other assets | 1 | 1 | ||||||
Less: Valuation allowance | (148 | ) | (236 | ) | ||||
Total deferred tax assets | 24 | 7 | ||||||
Deferred tax liabilities | ||||||||
Accrued liabilities and deferred income | (1 | ) | (1 | ) | ||||
Depreciation and amortization | (142 | ) | (238 | ) | ||||
Other | — | 1 | ||||||
Total deferred tax liabilities | (143 | ) | (238 | ) | ||||
Net deferred tax liability | (119 | ) | (231 | ) | ||||
F-51
Table of Contents
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In %) | ||||||||||||
US Federal statutory rate | 35.0 | 35.0 | 35.0 | |||||||||
US State and local income taxes, net of federal tax benefits | (0.4 | ) | 30.8 | (0.2 | ) | |||||||
Taxes on non-US operations at alternative rates | (6.8 | ) | 283.7 | (21.8 | ) | |||||||
Tax benefit resulting from non-US rate change | — | 5.7 | 4.8 | |||||||||
Tax benefit arising from US state rate change | — | 4.8 | — | |||||||||
Liability for uncertain tax positions | (1.6 | ) | 108.5 | (6.1 | ) | |||||||
Non-deductible compensation | (0.4 | ) | (84.4 | ) | (13.0 | ) | ||||||
Non-deductible interest | — | 5.1 | (1.1 | ) | ||||||||
Non-deductible impairment and amortization | (22.6 | ) | 31.2 | — | ||||||||
Capitalized consulting costs | — | (76.2 | ) | (3.5 | ) | |||||||
Change in valuation allowance | 5.1 | 35.5 | (4.9 | ) | ||||||||
Other non-deductible items | (0.9 | ) | 11.1 | — | ||||||||
Other | 1.4 | 0.1 | 0.3 | |||||||||
8.8 | 390.9 | (10.5 | ) | |||||||||
F-52
Table of Contents
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Unrecognized tax benefit — opening balance | 50 | 53 | 27 | |||||||||
Gross increases — tax positions in prior periods | 9 | 5 | 17 | |||||||||
Gross decreases — tax positions in prior periods | (6 | ) | (11 | ) | — | |||||||
Gross increases — tax positions in current period | 8 | 13 | 7 | |||||||||
Settlements | (1 | ) | (2 | ) | — | |||||||
Increases (decreases) due to currency translation adjustments | 4 | (8 | ) | — | ||||||||
Additions due to acquisition of Worldspan | — | — | 4 | |||||||||
Decrease related to deconsolidation of Orbitz Worldwide | — | — | (2 | ) | ||||||||
Unrecognized tax benefit — ending balance | 64 | 50 | 53 | |||||||||
F-53
Table of Contents
10. | Other Current Assets |
As of | As of | |||||||
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In $ millions) | ||||||||
Derivative contracts | 1 | 27 | ||||||
Upfront inducement payments and supplier deposits | 70 | 59 | ||||||
Sales and use tax receivables | 48 | 45 | ||||||
Prepaid expenses | 20 | 21 | ||||||
Deferred costs | 10 | — | ||||||
Other | 7 | 26 | ||||||
156 | 178 | |||||||
11. | Property and Equipment, Net |
As of | As of | |||||||||||||||||||||||
December 31, 2009 | December 31, 2008 | |||||||||||||||||||||||
Accumulated | Accumulated | |||||||||||||||||||||||
Cost | Depreciation | Net | Cost | Depreciation | Net | |||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||
Land | 4 | — | 4 | 4 | — | 4 | ||||||||||||||||||
Capitalized software | 455 | (182 | ) | 273 | 402 | (118 | ) | 284 | ||||||||||||||||
Furniture, fixtures and equipment | 230 | (129 | ) | 101 | 207 | (84 | ) | 123 | ||||||||||||||||
Building and leasehold improvements | 48 | (20 | ) | 28 | 44 | (10 | ) | 34 | ||||||||||||||||
Construction in progress | 46 | — | 46 | 46 | — | 46 | ||||||||||||||||||
783 | (331 | ) | 452 | 703 | (212 | ) | 491 | |||||||||||||||||
12. | Other Non-Current Assets |
As of | As of | |||||||
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In $ millions) | ||||||||
Deferred financing costs | 42 | 55 | ||||||
Development advances | 87 | 54 | ||||||
Avis Budget tax receivable | 7 | 7 | ||||||
Pension assets | 14 | — | ||||||
Derivative assets | 18 | 23 | ||||||
Other | 36 | 35 | ||||||
204 | 174 | |||||||
F-54
Table of Contents
13. | Accrued Expenses and Other Current Liabilities |
As of | As of | |||||||
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In $ millions) | ||||||||
Accrued travel supplier payments, deferred revenue and customer advances | 206 | 193 | ||||||
Accrued commissions and incentives | 197 | 160 | ||||||
Accrued payroll and related | 63 | 71 | ||||||
Derivative contracts | 43 | 63 | ||||||
Accrued sales and use tax | 75 | 64 | ||||||
Accrued sponsor monitoring fees | 49 | 55 | ||||||
Current portion of Worldspan founding airline service agreement liability | 18 | 26 | ||||||
Accrued interest expense | 41 | 36 | ||||||
Accrued merger and acquisition costs | 9 | 4 | ||||||
Other | 64 | 92 | ||||||
765 | 764 | |||||||
14. | Long-Term Debt |
As of | As of | |||||||||
December 31, | December 31, | |||||||||
Maturity | 2009 | 2008 | ||||||||
(In $ millions) | ||||||||||
Senior Secured Credit Facility | ||||||||||
Term loan facility | ||||||||||
Dollar denominated | August 2013 | 1,846 | 1,713 | |||||||
Euro denominated | August 2013 | 501 | 488 | |||||||
Senior notes | ||||||||||
Dollar denominated floating rate notes | September 2014 | 143 | 144 | |||||||
Euro denominated floating rate notes | September 2014 | 232 | 243 | |||||||
97/8% Dollar denominated notes | September 2014 | 443 | 443 | |||||||
Senior subordinated notes | ||||||||||
117/8% Dollar denominated notes | September 2016 | 247 | 247 | |||||||
107/8% Euro denominated notes | September 2016 | 201 | 205 | |||||||
Revolver borrowings | August 2012 | — | 263 | |||||||
Capital leases and other | 50 | 56 | ||||||||
Total debt | 3,663 | 3,802 | ||||||||
Less: current portion | 23 | 19 | ||||||||
Long-term debt | 3,640 | 3,783 | ||||||||
F-55
Table of Contents
F-56
Table of Contents
F-57
Table of Contents
(In $ millions) | ||||
2010 | 23 | |||
2011 | 20 | |||
2012 | 20 | |||
2013 | 2,317 | |||
2014 | 819 | |||
Thereafter | 464 | |||
3,663 | ||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Deferred financing costs at beginning of year | 55 | 75 | 85 | |||||||||
Debt issuance costs incurred | 3 | — | 30 | |||||||||
Amortization | (16 | ) | (20 | ) | (40 | ) | ||||||
Deferred financing costs at end of year | 42 | 55 | 75 | |||||||||
15. | Financial Instruments |
F-58
Table of Contents
F-59
Table of Contents
Asset | Liability | |||||||||||||||||||
Fair Value Asset | Fair Value Asset | |||||||||||||||||||
(Liability) | (Liability) | |||||||||||||||||||
Balance Sheet | December 31, | December 31, | Balance Sheet | December 31, | December 31, | |||||||||||||||
Location | 2009 | 2008 | Location | 2009 | 2008 | |||||||||||||||
(In $ millions) | ||||||||||||||||||||
Derivatives designated as hedging instruments | ||||||||||||||||||||
Interest rate swaps | Other current assets | — | (12 | ) | Accrued expenses and other current liabilities | (8 | ) | (12 | ) | |||||||||||
Other non-current assets | (5 | ) | (22 | ) | Other non-current liabilities | (3 | ) | — | ||||||||||||
Foreign exchange impact of cross currency swaps | Other current assets | — | 34 | Accrued expenses and other current liabilities | — | (6 | ) | |||||||||||||
Other non-current assets | 23 | 45 | Other non-current liabilities | — | — | |||||||||||||||
Foreign exchange forward contracts | Accrued expenses and other current liabilities | (4 | ) | — | ||||||||||||||||
Total | 18 | 45 | Total | (15 | ) | (18 | ) | |||||||||||||
Derivatives not designated as hedging instruments | ||||||||||||||||||||
Interest rate swaps | Other current assets | — | — | Accrued expenses and other current liabilities | (25 | ) | (27 | ) | ||||||||||||
Other non-current assets | — | — | Other non-current liabilities | (10 | ) | — | ||||||||||||||
Foreign exchange forward contracts | Other current assets | 1 | 5 | Accrued expenses and other current liabilities | (6 | ) | (18 | ) | ||||||||||||
Total | 1 | 5 | Total | (41 | ) | (45 | ) | |||||||||||||
Total fair value of derivative assets (liabilities) | 19 | 50 | (56 | ) | (63 | ) | ||||||||||||||
F-60
Table of Contents
Amount of Gain (Loss) | ||||||||||
Recognized | ||||||||||
in Other | Amount of Gain | |||||||||
Comprehensive | (Loss) Recorded | |||||||||
Income | into Income | |||||||||
Year Ended | Year Ended | |||||||||
December 31, | Location of Gain (Loss) | December 31, | ||||||||
2009 | Recorded into Income | 2009 | ||||||||
(In $ millions) | ||||||||||
Derivatives designated as hedging instruments | ||||||||||
Interest rate swaps | 9 | Interest expense, net | (13 | ) | ||||||
Foreign exchange impact of cross-currency swaps | 26 | Selling, general and administrative | 26 | |||||||
Foreign exchange forward contracts | (4 | ) | Selling, general and administrative | — | ||||||
Derivatives not designated as hedging instruments | ||||||||||
Interest rate swaps | Interest expense, net | (30 | ) | |||||||
Foreign exchange forward contracts | Selling, general and administrative | (9 | ) | |||||||
(26 | ) | |||||||||
16. | Fair values of financial instruments and non-financial assets |
December 31, 2009 | December 31, 2008 | |||||||||||||||
Carrying | Carrying | |||||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
(In $ millions) | ||||||||||||||||
Asset/(liability) | ||||||||||||||||
Derivative assets (see Note 15) | 19 | 19 | 50 | 50 | ||||||||||||
Derivative liabilities (see Note 15) | (56 | ) | (56 | ) | (63 | ) | (63 | ) | ||||||||
Total debt | (3,663 | ) | (3,526 | ) | (3,802 | ) | (1,537 | ) |
F-61
Table of Contents
Fair Value as of | ||||||||
September 30, 2009 | ||||||||
Measured Using | ||||||||
Significant | Total Losses for | |||||||
Unobservable | Year Ended | |||||||
Inputs | December 31, | |||||||
(Level 3) | 2009 | |||||||
(In $ millions) | ||||||||
Goodwill | 312 | (491 | ) | |||||
Trademarks and tradenames | 108 | (87 | ) | |||||
Other intangible assets, net | 295 | (255 | ) |
17. | Commitments and Contingencies |
(In $ millions) | ||||
2010 | 26 | |||
2011 | 21 | |||
2012 | 19 | |||
2013 | 17 | |||
2014 | 15 | |||
Thereafter | 23 | |||
121 | ||||
F-62
Table of Contents
F-63
Table of Contents
18. | Equity |
F-64
Table of Contents
Unrealized | Unrealized | |||||||||||||||||||||||
Gain | Unrealized | Gain | Unrealized | |||||||||||||||||||||
(Loss) on | Gain | (Loss) on | Gain | Accumulated | ||||||||||||||||||||
Currency | Available | (Loss) on | Defined | (Loss) on | Other | |||||||||||||||||||
Translation | for Sale | Cash Flow | Benefit | Equity | Comprehensive | |||||||||||||||||||
Adjustments | Securities | Hedges | Plans | Investment | Income (Loss) | |||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||
Balance as of January 1, 2007 | 20 | — | (9 | ) | — | — | 11 | |||||||||||||||||
Activity during period, net of tax | 143 | (1 | ) | (13 | ) | 34 | (11 | ) | 152 | |||||||||||||||
Balance as of December 31, 2007 | 163 | (1 | ) | (22 | ) | 34 | (11 | ) | 163 | |||||||||||||||
Activity during period, net of tax | (88 | ) | 3 | (14 | ) | (93 | ) | (11 | ) | (203 | ) | |||||||||||||
Balance as of December 31, 2008 | 75 | 2 | (36 | ) | (59 | ) | (22 | ) | (40 | ) | ||||||||||||||
Activity during period, net of tax | 33 | — | 18 | 12 | 7 | 70 | ||||||||||||||||||
Balance as of December 31, 2009 | 108 | 2 | (18 | ) | (47 | ) | (15 | ) | 30 | |||||||||||||||
19. | Equity-Based Compensation |
F-65
Table of Contents
Restricted Equity | ||||||||||||||||||||||||||||||||
Units | Profit Interests | |||||||||||||||||||||||||||||||
Class A-2 | Class B | Class B-1 | Class C | |||||||||||||||||||||||||||||
Weighted | Weighted | Weighted | Weighted | |||||||||||||||||||||||||||||
Average | Average | Average | Average | |||||||||||||||||||||||||||||
Number | Grant Date | Number | Grant Date | Number | Grant Date | Number | Grant Date | |||||||||||||||||||||||||
of Shares | Fair Value | of Shares | Fair Value | of Shares | Fair Value | of Shares | Fair Value | |||||||||||||||||||||||||
Balance as of January 1, 2007 | 36.4 | $ | 1.00 | 11.3 | $ | 0.49 | — | — | 11.3 | $ | 0.43 | |||||||||||||||||||||
Granted at fair market value | 41.0 | $ | 2.28 | — | — | 1.9 | $ | 0.67 | 1.8 | $ | 0.65 | |||||||||||||||||||||
Conversion/forfeiture of Orbitz Worldwide Units | (4.2 | ) | $ | 1.03 | (1.1 | ) | $ | 0.49 | (0.1 | ) | $ | 0.67 | (1.2 | ) | $ | 0.45 | ||||||||||||||||
Conversion toA-2 Units | 38.0 | $ | 2.78 | (10.0 | ) | $ | 0.49 | (1.8 | ) | $ | 0.67 | (11.7 | ) | $ | 0.46 | |||||||||||||||||
Forfeited | (1.2 | ) | $ | 1.00 | (0.2 | ) | $ | 0.49 | — | — | (0.2 | ) | $ | 0.43 | ||||||||||||||||||
Balance as of December 31, 2007 | 110.0 | $ | 2.10 | — | — | — | — | — | — | |||||||||||||||||||||||
Granted at fair market value | 1.3 | $ | 1.96 | — | — | — | — | — | — | |||||||||||||||||||||||
Net share settlement | (29.1 | ) | $ | 1.13 | — | — | — | — | — | — | ||||||||||||||||||||||
Forfeited | (0.1 | ) | $ | 1.96 | — | — | — | — | — | — | ||||||||||||||||||||||
Balance as of December 31, 2008 | 82.1 | $ | 2.44 | — | — | — | — | — | — | |||||||||||||||||||||||
Granted at fair market value | 8.2 | $ | 1.10 | — | — | — | — | — | — | |||||||||||||||||||||||
Net share settlement and repurchases | (0.2 | ) | $ | 2.24 | — | — | — | — | — | — | ||||||||||||||||||||||
Forfeited | (0.1 | ) | $ | 1.96 | — | — | — | — | — | — | ||||||||||||||||||||||
Balance as of December 31, 2009 | 90.0 | $ | 2.32 | — | — | — | — | — | — | |||||||||||||||||||||||
Partnership Interests | ||||||||||||||||
Class C-1 | Class D | |||||||||||||||
Weighted | Weighted | |||||||||||||||
Average | Average | |||||||||||||||
Number | Grant Date | Number | Grant Date | |||||||||||||
of Shares | Fair Value | of Shares | Fair Value | |||||||||||||
Balance as of January 1, 2007 | — | 11.3 | $ | 0.38 | ||||||||||||
Granted at fair market value | 1.8 | $ | 0.83 | 2.7 | $ | 0.63 | ||||||||||
Conversion/forfeiture of Orbitz Worldwide Units | — | — | (1.2 | ) | $ | 0.39 | ||||||||||
Conversion toA-2 Units | (1.8 | ) | $ | 0.83 | (12.6 | ) | $ | 0.43 | ||||||||
Forfeited | — | — | (0.2 | ) | $ | 0.38 | ||||||||||
Balance as of December 31, 2007 | — | — | — | — | ||||||||||||
Granted at fair market value | — | — | — | — | ||||||||||||
Balance as of December 31, 2008 | — | — | — | — | ||||||||||||
Granted at fair market value | — | — | — | — | ||||||||||||
Balance as of December 31, 2009 | — | — | — | — | ||||||||||||
F-66
Table of Contents
2007 | ||
Dividend yield | — | |
Expected volatility | 45.00% | |
Risk-free interest rate | 4.64% | |
Expected holding period Class B | 6.2 years | |
Expected holding period Class C | 6.2 years | |
Expected holding period Class D | 6.2 years |
Dividend yield | — | |
Expected volatility | 45.00% | |
Risk-free interest rate | 4.51% | |
Expected holding periodClass C-1 | 5.8 years | |
Expected holding period Class D | 5.8 years |
20. | Employee Benefit Plans |
F-67
Table of Contents
Defined Benefit Pension Plans | ||||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Benefit obligation, beginning of year | 456 | 460 | 337 | |||||||||
Benefit obligation assumed from Worldspan acquisition | — | — | 204 | |||||||||
Service cost | 1 | 1 | 1 | |||||||||
Interest cost | 27 | 28 | 19 | |||||||||
Actuarial loss (gain) | 27 | (3 | ) | (15 | ) | |||||||
Net benefits paid | (15 | ) | (25 | ) | (13 | ) | ||||||
Defined benefit plan settlement(a) | (29 | ) | — | — | ||||||||
Currency translation adjustment and other(b) | 8 | (5 | ) | (73 | ) | |||||||
Benefit obligation, end of year | 475 | 456 | 460 | |||||||||
Fair value of plan assets, beginning of year | 363 | 465 | 285 | |||||||||
Fair value of plan assets acquired from Worldspan | — | — | 220 | |||||||||
Return on plan assets | 59 | (76 | ) | 33 | ||||||||
Employer contribution | 3 | 6 | 15 | |||||||||
Net benefits paid | (15 | ) | (25 | ) | (13 | ) | ||||||
Defined benefit plan settlement(a) | (21 | ) | — | — | ||||||||
Currency translation adjustment and other(b) | 6 | (7 | ) | (75 | ) | |||||||
Fair value of plan assets, end of year | 395 | 363 | 465 | |||||||||
Funded status | (80 | ) | (93 | ) | 5 | |||||||
(a) | During the year ended December 31, 2009, the Company settled two defined benefit pension plans for a cash payment of $2 million. | |
(b) | For the year ended December 31, 2007, other includes an adjustment of approximately $75 million to the benefit obligation and fair value of plan assets related a defined benefit plan of a subsidiary located in the United Kingdom. This plan has characteristics of both a defined benefit plan and a defined contribution plan. During 2007, it was determined that the benefit obligation and fair value of plan assets related to the portion of the plan with the characteristics of a defined contribution plan should be accounted for as a |
F-68
Table of Contents
defined contribution plan and therefore were adjusted for and reflected on the summary of the changes in the benefit obligation and fair value of assets. |
Post-Retirement Benefit Plan | ||||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Benefit obligation, beginning of year | 17 | 36 | 12 | |||||||||
Benefit obligation assumed from Worldspan acquisition | — | — | 27 | |||||||||
Interest cost | 1 | 2 | 1 | |||||||||
Actuarial loss (gain) | (3 | ) | (4 | ) | (1 | ) | ||||||
Net benefits paid | (3 | ) | (3 | ) | (3 | ) | ||||||
Plan amendment | — | (14 | ) | — | ||||||||
Benefit obligation, end of year | 12 | 17 | 36 | |||||||||
Fair value of plan assets, beginning of year | — | — | — | |||||||||
Employer contribution | 3 | 3 | 3 | |||||||||
Net benefits paid | (3 | ) | (3 | ) | (3 | ) | ||||||
Fair value of plan assets, end of year | — | — | — | |||||||||
Funded status | (12 | ) | (17 | ) | (36 | ) | ||||||
Defined Benefit Pension Plans | ||||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Service cost | 1 | 1 | 1 | |||||||||
Interest cost | 27 | 28 | 19 | |||||||||
Expected return on plan assets | (25 | ) | (35 | ) | (23 | ) | ||||||
Recognized net actuarial loss | 5 | — | — | |||||||||
Net periodic benefit cost | 8 | (6 | ) | (3 | ) | |||||||
Post-Retirement Benefit Plan | ||||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
Interest cost | 1 | 2 | 1 | |||||||||
Amortization of prior service cost | (5 | ) | — | — | ||||||||
Recognized net actuarial loss | (2 | ) | (1 | ) | — | |||||||
Net periodic benefit cost | (6 | ) | 1 | 1 | ||||||||
F-69
Table of Contents
Pension Plan Assets | ||||||||||||
Level 1 | Level 2 | Total | ||||||||||
(In $ millions) | ||||||||||||
Common & commingled trust funds | — | 375 | 375 | |||||||||
Mutual funds | 10 | — | 10 | |||||||||
Money market funds | — | 10 | 10 | |||||||||
Total | 10 | 385 | 395 | |||||||||
Defined Benefit | Post-Retirement | |||||||
Pension Plans | Benefit Plan | |||||||
(In $ millions) | ||||||||
2010 | 23 | 1 | ||||||
2011 | 24 | 1 | ||||||
2012 | 26 | 1 | ||||||
2013 | 28 | 1 | ||||||
2014 | 29 | 1 | ||||||
Five years thereafter | 197 | 4 | ||||||
327 | 9 | |||||||
F-70
Table of Contents
21. | Segment Information |
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
GDS | ||||||||||||
Net revenue | 1,981 | 2,171 | 1,772 | |||||||||
Segment EBITDA(d) | 602 | 591 | 446 | |||||||||
GTA | ||||||||||||
Net revenue | 267 | 356 | 330 | |||||||||
Segment EBITDA | (776 | ) | 110 | 77 | ||||||||
Orbitz Worldwide(a) | ||||||||||||
Net revenue | — | — | 743 | |||||||||
Segment EBITDA | — | — | 102 | |||||||||
Intersegment eliminations(b) | ||||||||||||
Net revenue | — | — | (65 | ) | ||||||||
Combined totals | ||||||||||||
Net revenue | 2,248 | 2,527 | 2,780 | |||||||||
Segment EBITDA | (174 | ) | 701 | 625 | ||||||||
Reconciling items: | ||||||||||||
Corporate and unallocated(c)(d) | (72 | ) | (85 | ) | (395 | ) | ||||||
Interest expense, net | (286 | ) | (342 | ) | (373 | ) | ||||||
Depreciation and amortization | (243 | ) | (263 | ) | (248 | ) | ||||||
(Loss) income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide | (775 | ) | 11 | (391 | ) | |||||||
(a) | Includes only ten months of activity for 2007, due to the deconsolidation of Orbitz Worldwide effective October 31, 2007. Subsequent to October 31, 2007, Orbitz Worldwide has been equity accounted. | |
(b) | Consists primarily of eliminations related to the inducements paid by GDS to Orbitz Worldwide. |
F-71
Table of Contents
(c) | Corporate and unallocated includes corporate general and administrative costs not allocated to the segments, such as treasury, legal and human resources and other costs that are managed at the corporate level including company-wide equity compensation and incentive plans and the impact of foreign exchange derivative contracts. | |
(d) | As of January 1, 2009, certain costs were reclassified from reconciling items to the GDS segment. Similar costs in 2008 and 2007 have been reclassified from reconciling items to the GDS segment for consistency with the current year presentation. |
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
(In $ millions) | ||||||||||||
GDS | 3,007 | 3,019 | 3,228 | |||||||||
GTA | 1,089 | 1,907 | 2,087 | |||||||||
Total segment assets | 4,096 | 4,926 | 5,315 | |||||||||
Reconciling items: corporate and unallocated | 250 | 644 | 835 | |||||||||
Total | 4,346 | 5,570 | 6,150 | |||||||||
United | United | All Other | ||||||||||||||
States | Kingdom | Countries | Total | |||||||||||||
(In $ millions) | ||||||||||||||||
Net Revenue | ||||||||||||||||
Year ended December 31, 2009 | 877 | 135 | 1,236 | 2,248 | ||||||||||||
Year ended December 31, 2008 | 1,044 | 155 | 1,328 | 2,527 | ||||||||||||
Year ended December 31, 2007 | 1,204 | 261 | 1,315 | 2,780 | ||||||||||||
Long-Lived Assets (excluding financial instruments and deferred tax assets) | ||||||||||||||||
As of December 31, 2009 | 1,707 | 843 | 1,031 | 3,581 | ||||||||||||
As of December 31, 2008 | 2,090 | 1,661 | 894 | 4,645 | ||||||||||||
As of December 31, 2007 | 2,042 | 1,818 | 1,264 | 5,124 |
22. | Related Party Transactions |
F-72
Table of Contents
23. | Subsequent Events |
24. | Guarantor and Non-Guarantor Financial Statements |
F-73
Table of Contents
For the year ended December 31, 2009
Intermediate | Non- | |||||||||||||||||||||||||||
Parent | Parent | Guarantor | Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Net revenue | — | — | — | 1,036 | 1,212 | — | 2,248 | |||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||
Cost of revenue | — | — | — | 588 | 502 | — | 1,090 | |||||||||||||||||||||
Selling, general and administrative | (9 | ) | — | 5 | (27 | ) | 598 | — | 567 | |||||||||||||||||||
Restructuring charges | — | — | — | 14 | 5 | — | 19 | |||||||||||||||||||||
Depreciation and amortization | — | — | — | 163 | 80 | — | 243 | |||||||||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | — | 833 | — | 833 | |||||||||||||||||||||
Other income | — | — | — | (5 | ) | — | — | (5 | ) | |||||||||||||||||||
Total costs and expenses | (9 | ) | — | 5 | 733 | 2,018 | — | 2,747 | ||||||||||||||||||||
Operating income (loss) | 9 | — | (5 | ) | 303 | (806 | ) | — | (499 | ) | ||||||||||||||||||
Interest expense, net | (2 | ) | — | (276 | ) | (8 | ) | — | — | (286 | ) | |||||||||||||||||
Gain on early extinguishment of debt | — | — | 10 | — | — | — | 10 | |||||||||||||||||||||
Equity in earnings (losses) of subsidiaries | (878 | ) | 37 | 308 | — | — | 533 | — | ||||||||||||||||||||
(Loss) income before income taxes and equity in losses of investment in Orbitz Worldwide | (871 | ) | 37 | 37 | 295 | (806 | ) | 533 | (775 | ) | ||||||||||||||||||
Benefit (provision) for income taxes | — | (3 | ) | — | 13 | 58 | — | 68 | ||||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | (162 | ) | — | — | — | — | (162 | ) | |||||||||||||||||||
Net (loss) income | (871 | ) | (128 | ) | 37 | 308 | (748 | ) | 533 | (869 | ) | |||||||||||||||||
Less: Net income attributable to non-controlling interest in subsidiaries | — | — | — | — | (2 | ) | — | (2 | ) | |||||||||||||||||||
Net (loss) income attributable to the Company | (871 | ) | (128 | ) | 37 | 308 | (750 | ) | 533 | (871 | ) | |||||||||||||||||
F-74
Table of Contents
For the year ended December 31, 2008
Intermediate | Non- | |||||||||||||||||||||||||||
Parent | Parent | Guarantor | Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Net revenue | — | — | — | 1,113 | 1,414 | — | 2,527 | |||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||
Cost of revenue | — | — | — | 593 | 664 | — | 1,257 | |||||||||||||||||||||
Selling, general and administrative | 6 | — | (8 | ) | 93 | 557 | — | 648 | ||||||||||||||||||||
Separation and restructuring charges | — | — | — | 18 | 9 | — | 27 | |||||||||||||||||||||
Depreciation and amortization | — | — | — | 184 | 79 | — | 263 | |||||||||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | 1 | — | — | 1 | |||||||||||||||||||||
Other expense | — | — | — | 6 | 1 | — | 7 | |||||||||||||||||||||
Total costs and expenses | 6 | — | (8 | ) | 895 | 1,310 | — | 2,203 | ||||||||||||||||||||
Operating (loss) income | (6 | ) | — | 8 | 218 | 104 | — | 324 | ||||||||||||||||||||
Interest expense, net | — | — | (328 | ) | (14 | ) | — | — | (342 | ) | ||||||||||||||||||
Gain on early extinguishment of debt | — | — | 29 | — | — | — | 29 | |||||||||||||||||||||
Equity in earnings (losses) of subsidiaries | (173 | ) | (100 | ) | 191 | — | — | 82 | — | |||||||||||||||||||
(Loss) income before income taxes and equity in losses of investment in Orbitz Worldwide | (179 | ) | (100 | ) | (100 | ) | 204 | 104 | 82 | 11 | ||||||||||||||||||
Provision for income taxes | — | — | — | (10 | ) | (33 | ) | — | (43 | ) | ||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | (144 | ) | — | — | — | — | (144 | ) | |||||||||||||||||||
Net (loss) income | (179 | ) | (244 | ) | (100 | ) | 194 | 71 | 82 | (176 | ) | |||||||||||||||||
Less: Net income attributable to non-controlling interest in subsidiaries | — | — | — | (3 | ) | — | — | (3 | ) | |||||||||||||||||||
Net (loss) income attributable to the Company | (179 | ) | (244 | ) | (100 | ) | 191 | 71 | 82 | (179 | ) | |||||||||||||||||
F-75
Table of Contents
For the year ended December 31, 2007
Intermediate | Non- | |||||||||||||||||||||||||||
Parent | Parent | Guarantor | Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Net revenue | — | — | — | 1,175 | 1,670 | (65 | ) | 2,780 | ||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||
Cost of revenue | — | — | — | 589 | 646 | (65 | ) | 1,170 | ||||||||||||||||||||
Selling, general and administrative | — | — | — | 457 | 830 | — | 1,287 | |||||||||||||||||||||
Separation and restructuring charges | — | — | — | 90 | — | — | 90 | |||||||||||||||||||||
Depreciation and amortization | — | — | — | 150 | 98 | — | 248 | |||||||||||||||||||||
Impairment of goodwill and intangible assets | — | — | — | 1 | — | — | 1 | |||||||||||||||||||||
Other expense | — | — | — | 2 | — | — | 2 | |||||||||||||||||||||
Total costs and expenses | — | — | — | 1,289 | 1,574 | (65 | ) | 2,798 | ||||||||||||||||||||
Operating (loss) income | — | — | — | (114 | ) | 96 | — | (18 | ) | |||||||||||||||||||
Interest expense, net | 9 | — | (357 | ) | (5 | ) | (20 | ) | (373 | ) | ||||||||||||||||||
Equity in earnings (losses) of subsidiaries | (449 | ) | (476 | ) | (115 | ) | — | — | 1,040 | — | ||||||||||||||||||
(Loss) income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide | (440 | ) | (476 | ) | (472 | ) | (119 | ) | 76 | 1,040 | (391 | ) | ||||||||||||||||
Provision for income taxes | — | — | — | (1 | ) | (40 | ) | — | (41 | ) | ||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | (4 | ) | — | — | — | — | (4 | ) | |||||||||||||||||||
(Loss) income from continuing operations, net of tax | (440 | ) | (480 | ) | (472 | ) | (120 | ) | 36 | 1,040 | (436 | ) | ||||||||||||||||
Loss from discontinued operations, net of tax | — | — | — | — | (1 | ) | — | (1 | ) | |||||||||||||||||||
Loss from disposal of discontinued operations, net of tax | — | — | — | — | (6 | ) | — | (6 | ) | |||||||||||||||||||
Net (loss) income | (440 | ) | (480 | ) | (472 | ) | (120 | ) | 29 | 1,040 | (443 | ) | ||||||||||||||||
Less: Net loss attributable to non-controlling interest in subsidiaries | — | 3 | — | — | — | — | 3 | |||||||||||||||||||||
Net (loss) income attributable to the Company | (440 | ) | (477 | ) | (472 | ) | (120 | ) | 29 | 1,040 | (440 | ) | ||||||||||||||||
F-76
Table of Contents
As of December 31, 2009
Intermediate | Non- | |||||||||||||||||||||||||||
Parent | Parent | Guarantor | Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||||
Cash and cash equivalents | — | — | — | 38 | 179 | — | 217 | |||||||||||||||||||||
Accounts receivable, net | — | — | — | 77 | 269 | — | 346 | |||||||||||||||||||||
Deferred income taxes | — | — | — | 16 | 6 | — | 22 | |||||||||||||||||||||
Other current assets | 1 | — | 2 | 45 | 108 | — | 156 | |||||||||||||||||||||
Total current assets | 1 | — | 2 | 176 | 562 | — | 741 | |||||||||||||||||||||
Investment in subsidiary/intercompany | (608 | ) | (1,408 | ) | 2,250 | — | — | (234 | ) | — | ||||||||||||||||||
Property and equipment, net | — | — | — | 324 | 128 | — | 452 | |||||||||||||||||||||
Goodwill | — | — | — | 985 | 300 | — | 1,285 | |||||||||||||||||||||
Trademarks and tradenames | — | — | — | 313 | 106 | — | 419 | |||||||||||||||||||||
Other intangible assets, net | — | — | — | 701 | 482 | — | 1,183 | |||||||||||||||||||||
Investment in Orbitz Worldwide | — | 60 | — | — | — | — | 60 | |||||||||||||||||||||
Non-current deferred income taxes | — | — | — | — | 2 | — | 2 | |||||||||||||||||||||
Other non-current assets | 4 | — | 45 | 71 | 84 | — | 204 | |||||||||||||||||||||
Total assets | (603 | ) | (1,348 | ) | 2,297 | 2,570 | 1,664 | (234 | ) | 4,346 | ||||||||||||||||||
Liabilities and equity | ||||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||||
Accounts payable | — | — | — | 27 | 112 | — | 139 | |||||||||||||||||||||
Accrued expenses and other current liabilities | 4 | 35 | 78 | 77 | 571 | — | 765 | |||||||||||||||||||||
Current portion of long-term debt | — | — | 12 | 11 | — | — | 23 | |||||||||||||||||||||
Total current liabilities | 4 | 35 | 90 | 115 | 683 | — | 927 | |||||||||||||||||||||
Long-term debt | — | — | 3,601 | 39 | — | — | 3,640 | |||||||||||||||||||||
Deferred income taxes | — | — | — | 33 | 110 | — | 143 | |||||||||||||||||||||
Other non-current liabilities | — | — | 14 | 133 | 81 | — | 228 | |||||||||||||||||||||
Total liabilities | 4 | 35 | 3,705 | 320 | 874 | — | 4,938 | |||||||||||||||||||||
Total shareholders’ equity/intercompany | (607 | ) | (1,383 | ) | (1,408 | ) | 2,250 | 775 | (234 | ) | (607 | ) | ||||||||||||||||
Equity attributable to non-controlling interest in subsidiaries | — | — | — | — | 15 | — | 15 | |||||||||||||||||||||
Total equity | (607 | ) | (1,383 | ) | (1,408 | ) | 2,250 | 790 | (234 | ) | (592 | ) | ||||||||||||||||
Total liabilities and equity | (603 | ) | (1,348 | ) | 2,297 | 2,570 | 1,664 | (234 | ) | 4,346 | ||||||||||||||||||
F-77
Table of Contents
As of December 31, 2008
Intermediate | Non- | |||||||||||||||||||||||||||
Parent | Parent | Guarantor | Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||||
Cash and cash equivalents | 94 | — | — | 189 | 62 | — | 345 | |||||||||||||||||||||
Accounts receivable, net | — | — | — | 78 | 294 | — | 372 | |||||||||||||||||||||
Deferred income taxes | — | — | — | — | 7 | — | 7 | |||||||||||||||||||||
Other current assets | 5 | — | 36 | 39 | 98 | — | 178 | |||||||||||||||||||||
Total current assets | 99 | — | 36 | 306 | 461 | — | 902 | |||||||||||||||||||||
Investment in subsidiary/intercompany | 321 | (1,082 | ) | 2,652 | — | — | (1,891 | ) | — | |||||||||||||||||||
Property and equipment, net | — | — | — | 407 | 84 | — | 491 | |||||||||||||||||||||
Goodwill | — | — | — | 996 | 742 | — | 1,738 | |||||||||||||||||||||
Trademarks and tradenames | — | — | — | 313 | 186 | — | 499 | |||||||||||||||||||||
Other intangible assets, net | — | — | — | 945 | 607 | — | 1,552 | |||||||||||||||||||||
Investment in Orbitz Worldwide | — | 214 | — | — | — | — | 214 | |||||||||||||||||||||
Non-current deferred income taxes | — | — | — | 3 | (3 | ) | — | — | ||||||||||||||||||||
Other non-current assets | 6 | — | 56 | 78 | 34 | — | 174 | |||||||||||||||||||||
Total assets | 426 | (868 | ) | 2,744 | 3,048 | 2,111 | (1,891 | ) | 5,570 | |||||||||||||||||||
Liabilities and equity | ||||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||||
Accounts payable | — | — | — | 27 | 113 | — | 140 | |||||||||||||||||||||
Accrued expenses and other current liabilities | 14 | 38 | 80 | 131 | 501 | — | 764 | |||||||||||||||||||||
Current portion of long-term debt | — | — | 10 | 9 | — | — | 19 | |||||||||||||||||||||
Total current liabilities | 14 | 38 | 90 | 167 | 614 | — | 923 | |||||||||||||||||||||
Long-term debt | — | — | 3,736 | 47 | — | — | 3,783 | |||||||||||||||||||||
Deferred income taxes | — | — | — | 30 | 208 | — | 238 | |||||||||||||||||||||
Other non-current liabilities | — | — | — | 145 | 62 | — | 207 | |||||||||||||||||||||
Total liabilities | 14 | 38 | 3,826 | 389 | 884 | — | 5,151 | |||||||||||||||||||||
Total shareholders’ equity/intercompany | 412 | (906 | ) | (1,082 | ) | 2,652 | 1,227 | (1,891 | ) | 412 | ||||||||||||||||||
Equity attributable to non-controlling interest in subsidiaries | — | — | — | 7 | — | — | 7 | |||||||||||||||||||||
Total equity | 412 | (906 | ) | (1,082 | ) | 2,659 | 1,227 | (1,891 | ) | 419 | ||||||||||||||||||
Total liabilities and equity | 426 | (868 | ) | 2,744 | 3,048 | 2,111 | (1,891 | ) | 5,570 | |||||||||||||||||||
F-78
Table of Contents
For the Year Ended December 31, 2009
Intermediate | Non- | |||||||||||||||||||||||||||
Parent | Parent | Guarantor | Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Operating activities | ||||||||||||||||||||||||||||
Net income (loss) | (871 | ) | (128 | ) | 37 | 308 | (748 | ) | 533 | (869 | ) | |||||||||||||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||||||||||||||||||||||
Depreciation and amortization | — | — | — | 163 | 80 | — | 243 | |||||||||||||||||||||
Impairment of goodwill, intangible assets and other long-lived assets | — | — | — | — | 833 | — | 833 | |||||||||||||||||||||
Gain on sale of assets | — | — | — | (5 | ) | — | — | (5 | ) | |||||||||||||||||||
Provision for bad debts | — | — | — | 2 | 13 | — | 15 | |||||||||||||||||||||
Equity-based compensation | — | — | — | 10 | — | — | 10 | |||||||||||||||||||||
Gain on early extinguishment of debt | — | — | (10 | ) | — | — | — | (10 | ) | |||||||||||||||||||
Amortization of debt issuance costs | — | — | 16 | — | — | — | 16 | |||||||||||||||||||||
Loss on interest rate derivative instruments | — | — | 6 | — | — | — | 6 | |||||||||||||||||||||
Gain on foreign exchange derivative instruments | (9 | ) | — | (4 | ) | — | — | — | (13 | ) | ||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | 162 | — | — | — | — | 162 | |||||||||||||||||||||
FASA liability | — | — | — | (26 | ) | — | — | (26 | ) | |||||||||||||||||||
Deferred income taxes | — | — | — | (13 | ) | (105 | ) | — | (118 | ) | ||||||||||||||||||
Equity in losses of subsidiaries | 878 | (37 | ) | (308 | ) | — | — | (533 | ) | — | ||||||||||||||||||
Changes in assets and liabilities, net of effects from acquisitions and disposals: | ||||||||||||||||||||||||||||
Accounts receivables | — | — | — | 1 | 30 | — | 31 | |||||||||||||||||||||
Other current assets | — | — | — | (5 | ) | 1 | — | (4 | ) | |||||||||||||||||||
Accounts payable, accrued expenses and other current liabilities | — | (3 | ) | 8 | (54 | ) | 29 | — | (20 | ) | ||||||||||||||||||
Other | 2 | — | 6 | (5 | ) | (15 | ) | — | (12 | ) | ||||||||||||||||||
Net cash provided by (used in) operating activities | — | (6 | ) | (249 | ) | 376 | 118 | — | 239 | |||||||||||||||||||
Investing activities | ||||||||||||||||||||||||||||
Property and equipment additions | — | — | — | (51 | ) | (7 | ) | — | (58 | ) | ||||||||||||||||||
Proceeds from asset sales | — | — | — | 5 | — | — | 5 | |||||||||||||||||||||
Businesses acquired and related payments | — | — | — | (2 | ) | — | — | (2 | ) | |||||||||||||||||||
Net intercompany funding | 133 | 6 | 313 | (453 | ) | 1 | — | — | ||||||||||||||||||||
Net cash provided by (used in) investing activities | 133 | 6 | 313 | (501 | ) | (6 | ) | — | (55 | ) | ||||||||||||||||||
Financing activities | ||||||||||||||||||||||||||||
Principal repayments | — | — | (292 | ) | (15 | ) | — | — | (307 | ) | ||||||||||||||||||
Proceeds from new borrowings | — | — | 144 | — | — | — | 144 | |||||||||||||||||||||
Proceeds from settlement of derivative instruments | — | — | 87 | — | — | — | 87 | |||||||||||||||||||||
Debt finance costs | — | — | (3 | ) | — | — | — | (3 | ) | |||||||||||||||||||
Net share settlement for equity-based compensation | — | — | — | (7 | ) | — | — | (7 | ) | |||||||||||||||||||
Distribution to a parent company | (227 | ) | — | — | — | — | — | (227 | ) | |||||||||||||||||||
Other | — | — | — | (4 | ) | — | — | (4 | ) | |||||||||||||||||||
Net cash used in financing activities | (227 | ) | — | (64 | ) | (26 | ) | — | — | (317 | ) | |||||||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | — | — | — | — | 5 | — | 5 | |||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | (94 | ) | — | — | (151 | ) | 117 | — | (128 | ) | ||||||||||||||||||
Cash and cash equivalents at beginning of year | 94 | — | — | 189 | 62 | — | 345 | |||||||||||||||||||||
Cash and cash equivalents at end of year | — | — | — | 38 | 179 | — | 217 | |||||||||||||||||||||
F-79
Table of Contents
For the Year Ended December 31, 2008
Intermediate | Non- | |||||||||||||||||||||||||||
Parent | Parent | Guarantor | Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Operating activities | ||||||||||||||||||||||||||||
Net income (loss) | (179 | ) | (244 | ) | (100 | ) | 194 | 71 | 82 | (176 | ) | |||||||||||||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||||||||||||||||||||||
Depreciation and amortization | — | — | — | 184 | 79 | — | 263 | |||||||||||||||||||||
Impairment of goodwill, intangible assets and other long-lived assets | — | — | — | 1 | — | — | 1 | |||||||||||||||||||||
Loss on sale of assets | — | — | — | 7 | — | — | 7 | |||||||||||||||||||||
Provision for bad debts | — | — | — | 4 | 5 | — | 9 | |||||||||||||||||||||
Equity-based compensation | — | — | — | 1 | — | — | 1 | |||||||||||||||||||||
Gain on early extinguishment of debt | — | — | (29 | ) | — | — | — | (29 | ) | |||||||||||||||||||
Amortization of debt issuance costs | — | — | 20 | — | — | — | 20 | |||||||||||||||||||||
Loss on interest rate derivative instruments | — | — | 28 | — | — | — | 28 | |||||||||||||||||||||
Loss on foreign exchange derivative instruments | 5 | — | 4 | — | — | — | 9 | |||||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | 144 | — | — | — | — | 144 | |||||||||||||||||||||
FASA liability | — | — | — | (33 | ) | — | — | (33 | ) | |||||||||||||||||||
Deferred income taxes | — | — | — | 4 | (16 | ) | — | (12 | ) | |||||||||||||||||||
Equity in losses of subsidiaries | 173 | 100 | (191 | ) | — | — | (82 | ) | — | |||||||||||||||||||
Changes in assets and liabilities, net of effects from acquisitions and disposals: | ||||||||||||||||||||||||||||
Accounts receivables | — | — | — | 20 | (16 | ) | — | 4 | ||||||||||||||||||||
Other current assets | — | — | — | 22 | (32 | ) | — | (10 | ) | |||||||||||||||||||
Accounts payable, accrued expenses and other current liabilities | — | — | 28 | (53 | ) | (78 | ) | — | (103 | ) | ||||||||||||||||||
Other | (5 | ) | — | (4 | ) | (40 | ) | 50 | — | 1 | ||||||||||||||||||
Net cash provided by (used in) operating activities | (6 | ) | — | (244 | ) | 311 | 63 | — | 124 | |||||||||||||||||||
Investing activities | ||||||||||||||||||||||||||||
Property and equipment additions | — | — | — | (59 | ) | (35 | ) | — | (94 | ) | ||||||||||||||||||
Proceeds from asset sales | — | — | — | 3 | — | — | 3 | |||||||||||||||||||||
Businesses acquired and related payments | — | — | — | 4 | — | — | 4 | |||||||||||||||||||||
Net intercompany funding | (61 | ) | — | 146 | (36 | ) | (49 | ) | — | — | ||||||||||||||||||
Other | — | — | — | 4 | (1 | ) | — | 3 | ||||||||||||||||||||
Net cash (used in) provided by investing activities | (61 | ) | — | 146 | (84 | ) | (85 | ) | — | (84 | ) | |||||||||||||||||
Financing activities | ||||||||||||||||||||||||||||
Principal repayments | — | — | (161 | ) | (8 | ) | — | — | (169 | ) | ||||||||||||||||||
Proceeds from new borrowings | — | — | 259 | — | — | — | 259 | |||||||||||||||||||||
Net share settlement for equity-based compensation | — | — | — | (24 | ) | — | — | (24 | ) | |||||||||||||||||||
Distribution to a parent company | (60 | ) | — | — | — | — | — | (60 | ) | |||||||||||||||||||
Net cash provided by (used in) financing activities | (60 | ) | — | 98 | (32 | ) | — | — | 6 | |||||||||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | — | — | — | — | (10 | ) | — | (10 | ) | |||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | (127 | ) | — | — | 195 | (32 | ) | — | 36 | |||||||||||||||||||
Cash and cash equivalents at beginning of year | 221 | — | — | (6 | ) | 94 | — | 309 | ||||||||||||||||||||
Cash and cash equivalents at end of year | 94 | — | — | 189 | 62 | — | 345 | |||||||||||||||||||||
F-80
Table of Contents
For the Year Ended December 31, 2007
Intermediate | Non- | |||||||||||||||||||||||||||
Parent | Parent | Guarantor | Guarantor | Travelport | ||||||||||||||||||||||||
Guarantor | Guarantor | Issuer | Subsidiaries | Subsidiaries | Eliminations | Consolidated | ||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Operating activities of continuing operations | ||||||||||||||||||||||||||||
Net income (loss) | (440 | ) | (480 | ) | (472 | ) | (120 | ) | 29 | 1,040 | (443 | ) | ||||||||||||||||
Loss from discontinued operations | — | — | — | — | 7 | — | 7 | |||||||||||||||||||||
Net income (loss) from continuing operations | (440 | ) | (480 | ) | (472 | ) | (120 | ) | 36 | 1,040 | (436 | ) | ||||||||||||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities of continuing operations: | ||||||||||||||||||||||||||||
Depreciation and amortization | — | — | — | 150 | 98 | — | 248 | |||||||||||||||||||||
Impairment of goodwill, intangible assets and other long-lived assets | — | — | — | — | 1 | — | 1 | |||||||||||||||||||||
Loss on sale of assets | — | — | — | 3 | — | — | 3 | |||||||||||||||||||||
Provision for bad debts | — | — | — | 3 | 8 | — | 11 | |||||||||||||||||||||
Equity-based compensation | — | — | — | 189 | 2 | — | 191 | |||||||||||||||||||||
Gain on early extinguishment of debt Amortization of debt issuance costs | — | — | 40 | — | — | — | 40 | |||||||||||||||||||||
Gain on interest rate derivative instruments | — | — | (1 | ) | — | — | — | (1 | ) | |||||||||||||||||||
Loss on foreign exchange derivative instruments | 4 | — | — | — | — | — | 4 | |||||||||||||||||||||
Equity in losses of investment in Orbitz Worldwide | — | 4 | — | — | — | — | 4 | |||||||||||||||||||||
Non-cash charges related to Orbitz Worldwide tax sharing liability | — | — | — | 9 | 3 | — | 12 | |||||||||||||||||||||
FASA liability | — | — | — | (11 | ) | — | — | (11 | ) | |||||||||||||||||||
Deferred income taxes | — | — | — | (4 | ) | (20 | ) | (24 | ) | |||||||||||||||||||
Equity in losses of subsidiaries | 449 | 476 | 115 | — | — | (1,040 | ) | — | ||||||||||||||||||||
Changes in assets and liabilities, net of effects from acquisitions and disposals: | ||||||||||||||||||||||||||||
Accounts receivables | — | — | — | (61 | ) | 117 | — | 56 | ||||||||||||||||||||
Other current assets | — | — | — | (47 | ) | 35 | — | (12 | ) | |||||||||||||||||||
Accounts payable, accrued expenses and other current liabilities | — | — | — | 65 | 32 | — | 97 | |||||||||||||||||||||
Other | (4 | ) | — | 1 | 64 | (20 | ) | — | 41 | |||||||||||||||||||
Net cash provided by (used in) operating activities of continuing operations | 9 | — | (317 | ) | 240 | 292 | — | 224 | ||||||||||||||||||||
Investing activities of continuing operations | ||||||||||||||||||||||||||||
Property and equipment additions | — | — | — | (84 | ) | (20 | ) | — | (104 | ) | ||||||||||||||||||
Proceeds from asset sales | — | — | — | 36 | 57 | — | 93 | |||||||||||||||||||||
Businesses acquired and related payments | — | — | — | (1,074 | ) | — | — | (1,074 | ) | |||||||||||||||||||
Impact to cash from deconsolidation of Orbitz Worldwide | — | — | — | — | (39 | ) | — | (39 | ) | |||||||||||||||||||
Net intercompany funding | (405 | ) | — | 395 | 880 | (870 | ) | — | — | |||||||||||||||||||
Other | — | — | — | (19 | ) | 2 | — | (17 | ) | |||||||||||||||||||
Net cash provided by (used in) investing activities of continuing operations | (405 | ) | — | 395 | (261 | ) | (870 | ) | — | (1,141 | ) | |||||||||||||||||
Financing activities of continuing operations Principal repayments | — | — | (1,093 | ) | (4 | ) | — | — | (1,097 | ) | ||||||||||||||||||
Proceeds from new borrowings | — | — | 1,040 | — | 607 | — | 1,647 | |||||||||||||||||||||
Proceeds from Orbitz Worldwide IPO | 477 | — | — | — | — | — | 477 | |||||||||||||||||||||
Debt finance costs | — | — | (25 | ) | — | (5 | ) | — | (30 | ) | ||||||||||||||||||
Issuance of common shares | 5 | — | — | — | — | — | 5 | |||||||||||||||||||||
Capital contribution from a parent company | 135 | — | — | — | — | — | 135 | |||||||||||||||||||||
Net cash provided by (used in) financing activities of continuing operations | 617 | — | (78 | ) | (4 | ) | 602 | — | 1,137 | |||||||||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | — | — | — | — | 4 | — | 4 | |||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents of continuing operations | 221 | — | — | (25 | ) | 28 | — | 224 | ||||||||||||||||||||
Cash provided by discontinued operations | ||||||||||||||||||||||||||||
Operating activities | — | — | — | — | 5 | — | 5 | |||||||||||||||||||||
Investing activities | — | — | — | — | (3 | ) | — | (3 | ) | |||||||||||||||||||
Cash provided by discontinued operations | — | — | — | — | 2 | — | 2 | |||||||||||||||||||||
Cash and cash equivalents at beginning of year | — | — | — | 19 | 68 | — | 87 | |||||||||||||||||||||
Cash and cash equivalents at end of year | 221 | — | — | (6 | ) | 98 | — | 313 | ||||||||||||||||||||
Less cash of discontinued operations | — | — | — | — | (4 | ) | — | (4 | ) | |||||||||||||||||||
Cash and cash equivalents of continuing operations at end of year | 221 | — | — | (6 | ) | 94 | — | 309 | ||||||||||||||||||||
F-81
Table of Contents
TRAVELPORT INC.