- GBTG Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
Global Business Travel (GBTG) S-1/AIPO registration (amended)
Filed: 18 Jul 22, 9:38pm
| Delaware (State or other jurisdiction of incorporation or organization) | | | 4700 (Primary Standard Industrial Classification Code Number) 666 3rd Avenue, 4th Floor New York, NY 10017 Telephone: (212) 679-1600 | | | 98-0598290 (I.R.S. Employer Identification No.) | |
| Gregory A Fernicola, Esq. Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001-8602 Telephone: (212) 735-3000 | | | P. Michelle Gasaway, Esq. Skadden, Arps, Slate, Meagher & Flom LLP 300 South Grand Avenue, Suite 3400 Los Angeles, CA 90071 Telephone: (213) 687-5000 | |
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | xi | | | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 63 | | | |
| | | | | 94 | | | |
| | | | | 127 | | | |
| | | | | 142 | | | |
| | | | | 153 | | | |
| | | | | 164 | | | |
| | | | | 170 | | | |
| | | | | 186 | | | |
| | | | | 189 | | | |
| | | | | 196 | | | |
| | | | | 199 | | | |
| | | | | 201 | | | |
| | | | | 201 | | | |
| | | | | 201 | | | |
| | | | | F-1 | | |
($ in millions, except share and per share data) | | | GBT JerseyCo Limited | | | Apollo Strategic Growth Capital | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 329 | | | | | $ | — | | | | | $ | 128 | | | | | | 3(a) | | | | | $ | 457 | | |
Accounts receivable, net | | | | | 562 | | | | | | — | | | | | | — | | | | | | | | | | | | 562 | | |
Due from affiliates | | | | | 9 | | | | | | — | | | | | | — | | | | | | | | | | | | 9 | | |
Prepaid expenses and other current assets | | | | | 143 | | | | | | — | | | | | | (26) | | | | | | 3(b) | | | | | | 117 | | |
Total current assets | | | | | 1,043 | | | | | | — | | | | | | 102 | | | | | | | | | | | | 1,145 | | |
Investments held in Trust Account | | | | | — | | | | | | 818 | | | | | | (818) | | | | | | 3(c) | | | | | | — | | |
Property and equipment, net | | | | | 213 | | | | | | — | | | | | | — | | | | | | | | | | | | 213 | | |
Equity method investments | | | | | 16 | | | | | | — | | | | | | — | | | | | | | | | | | | 16 | | |
Goodwill | | | | | 1,346 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,346 | | |
Other intangible assets, net | | | | | 718 | | | | | | — | | | | | | — | | | | | | | | | | | | 718 | | |
Operating lease right-of-use assets | | | | | 54 | | | | | | — | | | | | | — | | | | | | | | | | | | 54 | | |
Deferred tax assets | | | | | 300 | | | | | | — | | | | | | — | | | | | | | | | | | | 300 | | |
Other non-current assets | | | | | 46 | | | | | | — | | | | | | — | | | | | | | | | | | | 46 | | |
Total assets | | | | $ | 3,736 | | | | | $ | 818 | | | | | $ | (716) | | | | | | | | | | | $ | 3,838 | | |
Liabilities and shareholders' equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | $ | 289 | | | | | $ | 5 | | | | | $ | (5) | | | | | | 3(d) | | | | | $ | 289 | | |
Due to affiliates | | | | | 41 | | | | | | 4 | | | | | | (4) | | | | | | 3(e) | | | | | | 41 | | |
Accrued expenses and other current liabilities | | | | | 448 | | | | | | — | | | | | | 12 | | | | | | 3(f) | | | | | | 460 | | |
Notes payable | | | | | — | | | | | | 6 | | | | | | (6) | | | | | | 3(d) | | | | | | — | | |
Current portion of operating lease liabilities | | | | | 20 | | | | | | — | | | | | | — | | | | | | | | | | | | 20 | | |
Current portion of long-term debt | | | | | 3 | | | | | | — | | | | | | — | | | | | | | | | | | | 3 | | |
Total current liabilities | | | | | 801 | | | | | | 15 | | | | | | (3) | | | | | | | | | | | | 813 | | |
Long-term non-current debt, net of unamortized debt discount and debt issuance costs | | | | | 1,020 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,020 | | |
Deferred tax liabilities | | | | | 119 | | | | | | — | | | | | | 3 | | | | | | 3(n) | | | | | | 122 | | |
Pension liabilities | | | | | 316 | | | | | | — | | | | | | — | | | | | | | | | | | | 316 | | |
Long-term operating lease liabilities | | | | | 55 | | | | | | — | | | | | | — | | | | | | | | | | | | 55 | | |
Derivative warrant liabilities | | | | | — | | | | | | 60 | | | | | | — | | | | | | | | | | | | 60 | | |
Earnout liability | | | | | — | | | | | | — | | | | | | 175 | | | | | | 3(k) | | | | | | 175 | | |
Deferred underwriting compensation | | | | | — | | | | | | 29 | | | | | | (29) | | | | | | 3(d) | | | | | | — | | |
Other non-current liabilities | | | | | 26 | | | | | | — | | | | | | — | | | | | | | | | | | | 26 | | |
Total liabilities | | | | $ | 2,337 | | | | | $ | 104 | | | | | $ | 146 | | | | | | | | | | | $ | 2,587 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
APSG Class A Ordinary Shares subject to possible redemption | | | | | — | | | | | | 817 | | | | | | (817) | | | | | | 3(l) | | | | | | — | | |
($ in millions, except share and per share data) | | | GBT JerseyCo Limited | | | Apollo Strategic Growth Capital | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
GBT Preferred Shares | | | | | 165 | | | | | | — | | | | | | (165) | | | | | | 3(h) | | | | | | — | | |
Shareholders Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Legacy GBT Voting Ordinary Shares | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Legacy GBT Non-Voting Ordinary Shares | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Legacy GBT Profit shares | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
GBT MIP Shares | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
APSG Preferred Shares | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
APSG Class A Ordinary Shares | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
APSG Class B Ordinary Shares | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Class A-1 Preferred Stock | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Class B-1 Preferred Stock | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Class A Common Stock | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Class B Common Stock | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Additional paid-in capital | | | | | 2,558 | | | | | | — | | | | | | (103) | | | | | | 3(j) | | | | | | 1,480 | | |
| | | | | | | | | | | | | | | | | (175) | | | | | | 3(k) | | | | | | | | |
| | | | | | | | | | | | | | | | | 324 | | | | | | 3(g) | | | | | | | | |
| | | | | | | | | | | | | | | | | (30) | | | | | | 3(d) | | | | | | | | |
| | | | | | | | | | | | | | | | | (3) | | | | | | 3(h) | | | | | | | | |
| | | | | | | | | | | | | | | | | (776) | | | | | | 3(i) | | | | | | | | |
| | | | | | | | | | | | | | | | | 817 | | | | | | 3(l) | | | | | | | | |
| | | | | | | | | | | | | | | | | (1,095) | | | | | | 3(m) | | | | | | | | |
| | | | | | | | | | | | | | | | | (12) | | | | | | 3(f) | | | | | | | | |
| | | | | | | | | | | | | | | | | 4 | | | | | | 3(e) | | | | | | | | |
| | | | | | | | | | | | | | | | | (26) | | | | | | 3(b) | | | | | | | | |
| | | | | | | | | | | | | | | | | (3) | | | | | | 3(n) | | | | | | | | |
Accumulated deficit | | | | | (1,156) | | | | | | (103) | | | | | | 103 | | | | | | 3(j) | | | | | | (1,156) | | |
Accumulated other comprehensive loss | | | | | (169) | | | | | | — | | | | | | — | | | | | | | | | | | | (169) | | |
Total equity of Company's shareholders | | | | $ | 1,233 | | | | | $ | (103) | | | | | $ | (975) | | | | | | | | | | | $ | 155 | | |
Equity attributable to non-controlling interest in subsidiaries | | | | | 1 | | | | | | | | | | | $ | 1,095 | | | | | | 3(m) | | | | | | 1,096 | | |
Total shareholders' equity | | | | $ | 1,234 | | | | | $ | (103) | | | | | $ | 120 | | | | | | | | | | | $ | 1,251 | | |
Equity attributable to non-controlling interest in subsidiaries | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total liabilities, preferred shares and shareholders' equity | | | | $ | 3,736 | | | | | $ | 818 | | | | | $ | (716) | | | | | | | | | | | $ | 3,838 | | |
|
($ in millions, except share and per share data) | | | GBT JerseyCo Limited (Historical) | | | Apollo Strategic Growth Capital (Historical) | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
Revenue | | | | $ | 350 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 350 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (excluding depreciation and amortization shown separately below) | | | | | 173 | | | | | | — | | | | | | — | | | | | | | | | | | | 173 | | |
Sales and marketing | | | | | 72 | | | | | | — | | | | | | — | | | | | | | | | | | | 72 | | |
Technology and content | | | | | 90 | | | | | | — | | | | | | — | | | | | | ��� | | | | | | 90 | | |
Administration fee – related party | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
General and administrative | | | | | 65 | | | | | | 1 | | | | | | — | | | | | | | | | | | | 66 | | |
Restructuring charges | | | | | 2 | | | | | | — | | | | | | — | | | | | | | | | | | | 2 | | |
Depreciation and amortization | | | | | 44 | | | | | | — | | | | | | — | | | | | | | | | | | | 44 | | |
Total operating expenses | | | | | 446 | | | | | | 1 | | | | | | — | | | | | | | | | | | | 447 | | |
Operating loss | | | | | (96) | | | | | | (1) | | | | | | — | | | | | | | | | | | | (97) | | |
Interest expense | | | | | (19) | | | | | | — | | | | | | — | | | | | | | | | | | | (19) | | |
Other expense, net | | | | | — | | | | | | — | | | | | | (7) | | | | | | 3(aa) | | | | | | (7) | | |
Change in fair value of derivative warrants | | | | | — | | | | | | (4) | | | | | | — | | | | | | | | | | | | (4) | | |
Loss before income taxes and share of loss from equity method investments | | | | | (115) | | | | | | (5) | | | | | | (7) | | | | | | | | | | | | (127) | | |
Benefit from income taxes | | | | | 25 | | | | | | — | | | | | | 1 | | | | | | 3(bb) | | | | | | 26 | | |
Share of losses from equity method investments | | | | | (1) | | | | | | — | | | | | | — | | | | | | | | | | | | (1) | | |
Net loss | | | | $ | (91) | | | | | $ | (5) | | | | | $ | (6) | | | | | | | | | | | $ | (102) | | |
Net loss attributable to noncontrolling interests in subsidiaries | | | | | — | | | | | | — | | | | | | (89) | | | | | | 3(cc) | | | | | | (89) | | |
Net loss attributable to the Company | | | | | (91) | | | | | | (5) | | | | | | 83 | | | | | | | | | | | | (13) | | |
Preferred shares dividend | | | | | (5) | | | | | | — | | | | | | 5 | | | | | | 3(dd) | | | | | | — | | |
Net loss attributable to the Company’s ordinary shareholders | | | | | (96) | | | | | | (5) | | | | | | 88 | | | | | | | | | | | | (13) | | |
Earnings per share attributable to the shareholders of the Company’s ordinary shares – Basic and Diluted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares / common stock outstanding | | | | | 44,413,972 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Loss per share | | | | $ | (2.15) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Weighted average shares outstanding of Class A ordinary shares | | | | | — | | | | | | 81,681,000 | | | | | | 24,735,967 | | | | | | | | | | | | 56,945,033 | | |
Basic and diluted net loss per share, Class A | | | | | — | | | | | $ | (0.05) | | | | | | — | | | | | | | | | | | $ | (0.23) | | |
Weighted average shares outstanding of Class B ordinary share | | | | | — | | | | | | 20,420,250 | | | | | | — | | | | | | | | | | | | — | | |
Basic and diluted net loss per share, Class B | | | | | — | | | | | $ | (0.05) | | | | | | — | | | | | | | | | | | | — | | |
($ in millions, except share and per share data) | | | GBT JerseyCo Limited (Historical) | | | Egencia Historical (September 30, 2021) | | | Egencia Historical- (Oct 2021 Mgt accounts/ estimates) | | | Egencia Historical (October 31, 2021) | | | Egencia Acquisition Adjustments | | | | | | | | | GBT JerseyCo Limited Combined (Historical) | | | Apollo Strategic Growth Capital (Historical) | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Combined | | |||||||||||||||||||||||||||
Revenue | | | | $ | 763 | | | | | $ | 123 | | | | | $ | 25 | | | | | $ | 148 | | | | | $ | (22) | | | | | | 2(i) | | | | | $ | 889 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 889 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (excluding depreciation and amortization shown separately below) | | | | | 477 | | | | | | 112 | | | | | | 19 | | | | | | 131 | | | | | | — | | | | | | | | | | | | 608 | | | | | | — | | | | | | — | | | | | | | | | | | | 608 | | |
Sales and marketing | | | | | 201 | | | | | | 86 | | | | | | 7 | | | | | | 93 | | | | | | — | | | | | | | | | | | | 294 | | | | | | — | | | | | | — | | | | | | | ��� | | | | | 294 | | |
Technology and content | | | | | 264 | | | | | | 53 | | | | | | 4 | | | | | | 57 | | | | | | — | | | | | | | | | | | | 321 | | | | | | — | | | | | | — | | | | | | | | | | | | 321 | | |
General and administrative | | | | | 213 | | | | | | 33 | | | | | | 2 | | | | | | 35 | | | | | | (6) | | | | | | 2(ii) | | | | | | 242 | | | | | | 13 | | | | | | — | | | | | | | | | | | | 255 | | |
Restructuring charges | | | | | 14 | | | | | | 9 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | | | | | | | 23 | | | | | | — | | | | | | — | | | | | | | | | | | | 23 | | |
Depreciation and amortization | | | | | 154 | | | | | | 36 | | | | | | 4 | | | | | | 40 | | | | | | 2 | | | | | | 2(iii) | | | | | | 196 | | | | | | — | | | | | | — | | | | | | | | | | | | 196 | | |
Total operating expenses | | | | | 1,323 | | | | | | 329 | | | | | | 36 | | | | | | 365 | | | | | | (4) | | | | | | | | | | | | 1,684 | | | | | | 13 | | | | | | — | | | | | | | | | | | | 1,697 | | |
Operating loss | | | | | (560) | | | | | | (206) | | | | | | (11) | | | | | | (217) | | | | | | (18) | | | | | | | | | | | | (795) | | | | | | (13) | | | | | | — | | | | | | | | | | | | (808) | | |
Interest income | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | |
Interest expense | | | | | (53) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (53) | | | | | | — | | | | | | — | | | | | | | | | | | | (53) | | |
Loss on early extinguishment of debt | | | | | (49) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (49) | | | | | | — | | | | | | — | | | | | | | | | | | | (49) | | |
Other income (expense), net | | | | | 8 | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | | | | | | | 10 | | | | | | — | | | | | | (11) | | | | | | 3(aa) | | | | | | (1) | | |
Change in fair value of derivative warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 19 | | | | | | — | | | | | | | | | | | | 19 | | |
Loss before income taxes and share of loss from equity method investments | | | | | (653) | | | | | | (204) | | | | | | (11) | | | | | | (215) | | | | | | (18) | | | | | | | | | | | | (886) | | | | | | 6 | | | | | | (11) | | | | | | | | | | | | (891) | | |
Benefit from income taxes | | | | | 186 | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | 5 | | | | | | 2(iv) | | | | | | 193 | | | | | | — | | | | | | 2 | | | | | | 3(bb) | | | | | | 195 | | |
Share of losses from equity method investments | | | | | (8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (8) | | | | | | — | | | | | | — | | | | | | | | | | | | (8) | | |
Net loss | | | | $ | (475) | | | | | | (202) | | | | | | (11) | | | | | $ | (213) | | | | | $ | (13) | | | | | | | | | | | $ | (701) | | | | | $ | 6 | | | | | $ | (9) | | | | | | | | | | | $ | (704) | | |
Net loss attributable to noncontrolling interests in subsidiaries | | | | | (2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (2) | | | | | | — | | | | | | (615) | | | | | | 3(cc) | | | | | | (617) | | |
Net (loss) income attributable to the Company | | | | | (473) | | | | | | (202) | | | | | | (11) | | | | | | (213) | | | | | | (13) | | | | | | | | | | | | (699) | | | | | | 6 | | | | | | 606 | | | | | | | | | | | | (87) | | |
Preferred shares dividend | | | | | (10) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (10) | | | | | | — | | | | | | 10 | | | | | | 3(dd) | | | | | | — | | |
Net (loss) income attributable to the Company’s ordinary shareholders | | | | | (483) | | | | | | (202) | | | | | | (11) | | | | | | (213) | | | | | | (13) | | | | | | | | | | | | (709) | | | | | | 6 | | | | | | 616 | | | | | | | | | | | | (87) | | |
($ in millions, except share and per share data) | | | GBT JerseyCo Limited (Historical) | | | Egencia Historical (September 30, 2021) | | | Egencia Historical- (Oct 2021 Mgt accounts/ estimates) | | | Egencia Historical (October 31, 2021) | | | Egencia Acquisition Adjustments | | | | | | GBT JerseyCo Limited Combined (Historical) | | | Apollo Strategic Growth Capital (Historical) | | | Transaction Accounting Adjustments | | | | | | Pro Forma Combined | | |||||||||||||||||||||||||||
Earnings per share attributable to the shareholders of the Company’s ordinary shares – Basic and Diluted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares / common stock outstanding | | | | | 37,406,171 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Loss per share | | | | $ | (12.91) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Weighted average shares outstanding of Class A ordinary shares | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 81,681,000 | | | | | | (24,735,967) | | | | | | | | | 56,945,033 | | |
Basic and diluted net income (loss) per share, Class A | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | $ | 0.06 | | | | | | — | | | | | | | | $ | (1.53) | | |
Weighted average shares outstanding of Class B ordinary share | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 20,420,250 | | | | | | — | | | | | | | | | — | | |
Basic and diluted net income per share, Class B | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | $ | 0.06 | | | | | | — | | | | | | | | | — | | |
($ in millions, except as stated otherwise) | | | Fair value | | | Useful lives (years) | | | Annual Amortization | | |||||||||
Acquired technology | | | | $ | 50 | | | | | | 5 | | | | | $ | 10 | | |
Customer and Supplier relationships | | | | | 390 | | | | | | 15 | | | | | | 26 | | |
Tradenames | | | | | 50 | | | | | | 10 | | | | | | 5 | | |
Annual estimated additional amortization | | | | | | | | | | | | | | | | | 41 | | |
(Signs represent cash inflow (outflow)) | | | | | | | | | | |
Cash inflow from APSG Trust Account | | | | $ | 818(c) | | | | ||
Cash inflow from the PIPE Investment | | | | | 324(g) | | | | ||
Payment of transaction fees | | | | | (70)(d) | | | | ||
Payment to Legacy GBT preferred shareholders | | | | | (168)(h) | | | | ||
Release of cash for redemption of shares | | | | | (776)(i) | | | | ||
Net Pro Forma Adjustment to Cash | | | | $ | 128(a) | | | |
| | | For the Three Months Ended | | |||
| | | March 31, 2022 | | |||
Pro Forma Basic and Diluted Loss Per Share | | | | | | | |
Pro Forma net loss attributable to shareholders (in $ millions) | | | | $ | (13) | | |
Weighted average shares outstanding, basic and diluted | | | | | 56,945,033 | | |
Basic and diluted net loss per share | | | | $ | (0.23) | | |
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Key Operating Metrics | | | | | | | | | | | | | | | | | |||||||||||||||
TTV | | | | | 4,028 | | | | | | 660 | | | | | | 6,385 | | | | | | 5,563 | | | | | | 27,667 | | |
Transaction Growth (Decline) | | | | | 382% | | | | | | (82)% | | | | | | 6% | | | | | | (71)% | | | | | | 17% | | |
Key Financial Metrics | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | 350 | | | | | | 126 | | | | | | 763 | | | | | | 793 | | | | | | 2,119 | | |
Total operating expense | | | | | 446 | | | | | | 255 | | | | | | 1,323 | | | | | | 1,540 | | | | | | 1,913 | | |
Net loss | | | | | (91) | | | | | | (114) | | | | | | (475) | | | | | | (619) | | | | | | 138 | | |
Net cash used in operating activities | | | | | (154) | | | | | | (114) | | | | | | (512) | | | | | | (250) | | | | | | 227 | | |
EBITDA | | | | | (53) | | | | | | (91) | | | | | | (406) | | | | | | (590) | | | | | | 349 | | |
Adjusted EBITDA | | | | | (28) | | | | | | (90) | | | | | | (340) | | | | | | (363) | | | | | | 428 | | |
Adjusted Operating Expenses | | | | | 377 | | | | | | 215 | | | | | | 1,095 | | | | | | 1,151 | | | | | | 1,696 | | |
Free Cash Flow | | | | | (175) | | | | | | (123) | | | | | | (556) | | | | | | (297) | | | | | | 165 | | |
| | | As of March 31 2022 | | | As of December 31, 2021 | | ||||||
Net Debt (Cash) | | | | | 694 | | | | | | 507 | | |
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Net (loss) income | | | | | (91) | | | | | | (114) | | | | | | (475) | | | | | | (619) | | | | | | 138 | | |
Interest income | | | | | — | | | | | | — | | | | | | (1) | | | | | | (1) | | | | | | (5) | | |
Interest expense | | | | | 19 | | | | | | 11 | | | | | | 53 | | | | | | 27 | | | | | | 15 | | |
Loss on early extinguishment of debt | | | | | — | | | | | | — | | | | | | 49 | | | | | | — | | | | | | — | | |
(Benefit from) provision for income taxes | | | | | (25) | | | | | | (22) | | | | | | (186) | | | | | | (145) | | | | | | 60 | | |
Depreciation and amortization | | | | | 44 | | | | | | 34 | | | | | | 154 | | | | | | 148 | | | | | | 141 | | |
EBITDA | | | | | (53) | | | | | | (91) | | | | | | (406) | | | | | | (590) | | | | | | 349 | | |
Restructuring charges(a) | | | | | 2 | | | | | | — | | | | | | 14 | | | | | | 206 | | | | | | 12 | | |
Integration costs(b) | | | | | 9 | | | | | | 1 | | | | | | 22 | | | | | | 14 | | | | | | 36 | | |
Mergers and acquisitions(c) | | | | | 1 | | | | | | 3 | | | | | | 14 | | | | | | 10 | | | | | | 12 | | |
Separation costs(d) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | |
Equity-based compensation(e) | | | | | 3 | | | | | | — | | | | | | 3 | | | | | | 3 | | | | | | 6 | | |
Other adjustments, net(f) | | | | | 10 | | | | | | (3) | | | | | | 13 | | | | | | (6) | | | | | | 10 | | |
Adjusted EBITDA | | | | | (28) | | | | | | (90) | | | | | | (340) | | | | | | (363) | | | | | | 428 | | |
Net loss margin | | | | | (26) | | | | | | (90)% | | | | | | (62)% | | | | | | (78)% | | | | | | 7% | | |
Adjusted EBITDA Margin | | | | | (8) | | | | | | (71)% | | | | | | (45)% | | | | | | (46)% | | | | | | 20% | | |
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
($ in millions) | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Total operating expenses | | | | | 446 | | | | | | 255 | | | | | | 1,323 | | | | | | 1,540 | | | | | | 1,913 | | |
Adjustments: | | | | | | | | | | | | | | | | | |||||||||||||||
Depreciation and amortization | | | | | (44) | | | | | | (34) | | | | | | (154) | | | | | | (148) | | | | | | (141) | | |
Restructuring charges(a) | | | | | (2) | | | | | | — | | | | | | (14) | | | | | | (206) | | | | | | (12) | | |
Integration costs(b) | | | | | (9) | | | | | | (1) | | | | | | (22) | | | | | | (14) | | | | | | (36) | | |
Mergers and acquisition(c) | | | | | (1) | | | | | | (3) | | | | | | (14) | | | | | | (10) | | | | | | (12) | | |
Separation costs(d) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3) | | |
Equity-based compensation(e) | | | | | (3) | | | | | | — | | | | | | (3) | | | | | | (3) | | | | | | (6) | | |
Other adjustments, net(f) | | | | | (10) | | | | | | (2) | | | | | | (21) | | | | | | (8) | | | | | | (7) | | |
Adjusted Operating Expenses | | | | | 377 | | | | | | 215 | | | | | | 1,095 | | | | | | 1,151 | | | | | | 1,696 | | |
| | | Three Months Ended March 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Revenue | | | | $ | 350 | | | | | $ | 126 | | | | | $ | 224 | | | | | | 179% | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (excluding depreciation and amortization shown separately below) | | | | | 173 | | | | | | 82 | | | | | | (91) | | | | | | (110)% | | |
Sales and marketing | | | | | 72 | | | | | | 43 | | | | | | (29) | | | | | | (70)% | | |
Technology and content | | | | | 90 | | | | | | 57 | | | | | | (33) | | | | | | (59)% | | |
General and administrative | | | | | 65 | | | | | | 39 | | | | | | (26) | | | | | | (69)% | | |
Restructuring charges | | | | | 2 | | | | | | — | | | | | | (2) | | | | | | n/m | | |
Depreciation and amortization | | | | | 44 | | | | | | 34 | | | | | | (10) | | | | | | (28)% | | |
Total operating expense | | | | | 446 | | | | | | 255 | | | | | | (191) | | | | | | (75)% | | |
Operating loss | | | | | (96) | | | | | | (129) | | | | | | 33 | | | | | | 26% | | |
Interest expense | | | | | (19) | | | | | | (11) | | | | | | (8) | | | | | | (75)% | | |
| | | Three Months Ended March 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Other income, net | | | | | — | | | | | | 5 | | | | | | (5) | | | | | | (93)% | | |
Loss before income taxes and share of losses from equity method investments | | | | | (115) | | | | | | (135) | | | | | | 20 | | | | | | 15% | | |
Benefit from income taxes | | | | | 25 | | | | | | 22 | | | | | | 3 | | | | | | 17% | | |
Share of losses in equity method investments | | | | | (1) | | | | | | (1) | | | | | | — | | | | | | — | | |
Net loss | | | | | (91) | | | | | | (114) | | | | | | 23 | | | | | | 20% | | |
| | | Three Months Ended March 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Travel Revenue | | | | $ | 256 | | | | | $ | 62 | | | | | $ | 194 | | | | | | 318% | | |
Products & Professional Services Revenue | | | | | 94 | | | | | | 64 | | | | | | 30 | | | | | | 45% | | |
Total Revenue | | | | $ | 350 | | | | | $ | 126 | | | | | $ | 224 | | | | | | 179% | | |
| | | Three Months Ended March 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Cost of revenue (excluding depreciation and amortization) | | | | $ | 173 | | | | | $ | 82 | | | | | $ | (91) | | | | | | (110)% | | |
| | | Three Months Ended March 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Sales and marketing | | | | $ | 72 | | | | | $ | 43 | | | | | $ | (29) | | | | | | (70)% | | |
| | | Three Months Ended March 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Technology and content | | | | $ | 90 | | | | | $ | 57 | | | | | $ | (33) | | | | | | (59)% | | |
| | | Three Months Ended March 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
General and administrative | | | | $ | 65 | | | | | $ | 39 | | | | | $ | (26) | | | | | | (69)% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Revenue | | | | $ | 763 | | | | | $ | 793 | | | | | $ | (30) | | | | | | (4)% | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (excluding depreciation and amortization shown separately below) | | | | | 477 | | | | | | 529 | | | | | | 52 | | | | | | 10% | | |
Sales and marketing | | | | | 201 | | | | | | 199 | | | | | | (2) | | | | | | (1)% | | |
Technology and content | | | | | 264 | | | | | | 277 | | | | | | 13 | | | | | | 5% | | |
General and administrative | | | | | 213 | | | | | | 181 | | | | | | (32) | | | | | | (17)% | | |
Restructuring charges | | | | | 14 | | | | | | (206) | | | | | | 192 | | | | | | 93% | | |
Depreciation and amortization | | | | | 154 | | | | | | 148 | | | | | | (6) | | | | | | (4)% | | |
Total operating expense | | | ��� | | 1,323 | | | | | | 1,540 | | | | | | 217 | | | | | | 14% | | |
Operating loss | | | | | (560) | | | | | | (747) | | | | | | 187 | | | | | | 25% | | |
Interest income | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | — | | |
Interest expense | | | | | (53) | | | | | | (27) | | | | | | (26) | | | | | | (95)% | | |
Loss on early extinguishment of debt | | | | | (49) | | | | | | — | | | | | | (49) | | | | | | n/m | | |
Other income, net | | | | | 8 | | | | | | 14 | | | | | | (6) | | | | | | (27)% | | |
Loss before income taxes and share of losses from equity method investments | | | | | (653) | | | | | | (759) | | | | | | 106 | | | | | | 14% | | |
Benefit from income taxes | | | | | 186 | | | | | | 145 | | | | | | 41 | | | | | | 27% | | |
Share of losses in equity method investments | | | | | (8) | | | | | | (5) | | | | | | (3) | | | | | | (51)% | | |
Net loss | | | | | (475) | | | | | | (619) | | | | | | 144 | | | | | | 24% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Travel Revenue | | | | $ | 446 | | | | | $ | 468 | | | | | $ | (22) | | | | | | (5)% | | |
Products & Professional Services Revenue | | | | | 317 | | | | | | 325 | | | | | | (8) | | | | | | (2)% | | |
Total Revenue | | | | $ | 763 | | | | | $ | 793 | | | | | $ | (30) | | | | | | (4)% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Cost of revenue (excluding depreciation and amortization) | | | | $ | 477 | | | | | $ | 529 | | | | | $ | 52 | | | | | | 10% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Sales and marketing | | | | $ | 201 | | | | | $ | 199 | | | | | $ | (2) | | | | | | (1)% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Technology and content | | | | $ | 264 | | | | | $ | 277 | | | | | $ | 13 | | | | | | 5% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
General and administrative | | | | $ | 213 | | | | | $ | 181 | | | | | $ | (32) | | | | | | (17)% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
Foreign exchange gains, net | | | | | — | | | | | | 12 | | | | | | (12) | | | | | | 100 | | |
Loss on disposal of business | | | | | (1) | | | | | | — | | | | | | (1) | | | | | | n/m | | |
Non-service components of net periodic pension benefit | | | | | 9 | | | | | | 2 | | | | | | 7 | | | | | | n/m | | |
Other income, net | | | | | 8 | | | | | | 14 | | | | | | (6) | | | | | | (27)% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Revenue | | | | $ | 793 | | | | | $ | 2,119 | | | | | $ | (1,326) | | | | | | (63) | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (excluding depreciation and amortization shown separately below) | | | | | 529 | | | | | | 880 | | | | | | 351 | | | | | | 40 | | |
Sales and marketing | | | | | 199 | | | | | | 286 | | | | | | 87 | | | | | | 30 | | |
Technology and content | | | | | 277 | | | | | | 339 | | | | | | 62 | | | | | | 18 | | |
General and administrative | | | | | 181 | | | | | | 255 | | | | | | 74 | | | | | | 29 | | |
Restructuring charges | | | | | 206 | | | | | | 12 | | | | | | (194) | | | | | | n/m | | |
Depreciation and amortization | | | | | 148 | | | | | | 141 | | | | | | (7) | | | | | | (5) | | |
Total operating expenses | | | | | 1,540 | | | | | | 1,913 | | | | | | 373 | | | | | | 20 | | |
Operating (loss) income | | | | | (747) | | | | | | 206 | | | | | | (953) | | | | | | n/m | | |
Interest income | | | | | 1 | | | | | | 5 | | | | | | (4) | | | | | | (68) | | |
Interest expense | | | | | (27) | | | | | | (15) | | | | | | (12) | | | | | | (76) | | |
Other income (expense), net | | | | | 14 | | | | | | (3) | | | | | | 17 | | | | | | n/m | | |
(Loss) income before income taxes and share of (losses) earnings from equity method investments | | | | | (759) | | | | | | 193 | | | | | | (952) | | | | | | n/m | | |
Benefit from (provision for) income taxes | | | | | 145 | | | | | | (60) | | | | | | 205 | | | | | | n/m | | |
Share of (losses) earnings in equity method investments | | | | | (5) | | | | | | 5 | | | | | | (10) | | | | | | n/m | | |
Net (loss) income | | | | $ | (619) | | | | | $ | 138 | | | | | $ | (757) | | | | | | n/m | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Travel Revenues | | | | $ | 468 | | | | | $ | 1,605 | | | | | $ | (1,137) | | | | | | (71) | | |
Product and Professional Services Revenues | | | | | 325 | | | | | | 514 | | | | | | (189) | | | | | | (37) | | |
Total Revenue | | | | $ | 793 | | | | | $ | 2,119 | | | | | $ | (1,326) | | | | | | (63) | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Cost of revenue | | | | $ | 529 | | | | | $ | 880 | | | | | $ | 351 | | | | | | 40 | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Sales and marketing | | | | $ | 199 | | | | | $ | 286 | | | | | $ | 87 | | | | | | 30 | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Technology and content | | | | $ | 277 | | | | | $ | 339 | | | | | $ | 62 | | | | | | 18 | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Total general and administrative | | | | $ | 181 | | | | | $ | 255 | | | | | $ | 74 | | | | | | 29 | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2020 | | | 2019 | | | $ | | | % | | ||||||||||||
Foreign exchange gain (losses), net | | | | $ | 12 | | | | | $ | (4) | | | | | $ | 16 | | | | | | n/m | | |
Loss on sale of businesses | | | | | — | | | | | | (3) | | | | | | 3 | | | | | | 100 | | |
Non-service components of net periodic pension benefit | | | | | 2 | | | | | | 4 | | | | | | (2) | | | | | | (86) | | |
Other income (expense), net | | | | $ | 14 | | | | | $ | (3) | | | | | $ | 17 | | | | | | n/m | | |
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
($ in millions) | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Net cash (used in) operating activities | | | | | (154) | | | | | | (114) | | | | | | (512) | | | | | | (250) | | | | | | 227 | | |
Net cash used in investing activities | | | | | (21) | | | | | | (62) | | | | | | (27) | | | | | | (47) | | | | | | (87) | | |
Net cash (used in) from financing activities | | | | | (7) | | | | | | 89 | | | | | | 478 | | | | | | 384 | | | | | | (65) | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | | | | | (3) | | | | | | (3) | | | | | | (7) | | | | | | 7 | | | | | | 1 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash | | | | | (185) | | | | | | (90) | | | | | | (68) | | | | | | 94 | | | | | | 76 | | |
| | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||||||||
($ in millions) | | | 2022 | | | 2021 | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||
Net cash (used in) operating activities | | | | | (154) | | | | | | (114) | | | | | | (512) | | | | | | (250) | | | | | | 227 | | |
Less: Purchase of property and equipment | | | | | (21) | | | | | | (9) | | | | | | (44) | | | | | | (47) | | | | | | (62) | | |
Free Cash Flow | | | | | (175) | | | | | | (123) | | | | | | (556) | | | | | | (297) | | | | | | 165 | | |
| | | Three Months Ended March 31, 2022 | | | Year Ended December 31, | | ||||||||||||
($ in millions) | | | 2021 | | | 2020 | | ||||||||||||
Senior Secured Credit Agreement | | | | | | | | | | | | | | | |||||
Principal amount of Senior Secured Initial Term Loans (Maturity – August 2025)(1) | | | | | 241 | | | | | | 242 | | | | | | 244 | | |
Principal amount of loans under the Senior Secured Prior Tranche B-1 Term Loans (Maturity – December 2026)(2) | | | | | — | | | | | | — | | | | | | 399 | | |
Principal amount of loans under the Senior Secured Prior Tranche B-2 Term Loan Facility(3) | | | | | — | | | | | | — | | | | | | — | | |
Principal amount of loans under the Senior Secured New Tranche B-3 Term Loan Facilities(4) | | | | | 800 | | | | | | 800 | | | | | | — | | |
Principal amount of Senior Secured Revolving Credit Facility (Maturity – August 2023)(5) | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 1,041 | | | | | | 1,042 | | | | | | 643 | | |
Less: Unamortized debt discount and debt issuance costs | | | | | (18) | | | | | | (19) | | | | | | (19) | | |
Total debt, net of unamortized debt discount and debt issuance costs | | | | | 1,023 | | | | | | 1,023 | | | | | | 624 | | |
Less: Cash and cash equivalents | | | | | (329) | | | | | | (516) | | | | | | (584) | | |
Net Debt (Cash) | | | | | 694 | | | | | | 507 | | | | | | 40 | | |
| | | Payments Due by Year ($ in millions) | | |||||||||||||||||||||||||||
| | | Total | | | Less than 1 Year | | | 1 – 3 Years | | | 3 – 5 Years | | | More than 5 Years | | |||||||||||||||
Long-term debt obligations(1) | | | | $ | 1,023 | | | | | $ | 3 | | | | | $ | 5 | | | | | $ | 1,015 | | | | | $ | — | | |
Operating lease liabilities(2) | | | | | 95 | | | | | | 25 | | | | | | 35 | | | | | | 14 | | | | | | 21 | | |
Finance lease liabilities | | | | | 2 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | |
Interest payments(3) | | | | | 311 | | | | | | 68 | | | | | | 136 | | | | | | 107 | | | | | | — | | |
Purchase commitments(4) | | | | | 206 | | | | | | 71 | | | | | | 116 | | | | | | 19 | | | | | | — | | |
Total contractual obligations | | | | $ | 1,637 | | | | | $ | 169 | | | | | $ | 292 | | | | | $ | 1,155 | | | | | $ | 21 | | |
Name | | | Position | | | Age | |
Paul Abbott | | | Director | | | 53 | |
James P. Bush | | | Director | | | 64 | |
Gloria Guevara Manzo | | | Director | | | 54 | |
Eric Hart | | | Director | | | 46 | |
Raymond Donald Joabar | | | Director | | | 56 | |
Michael Gregory (Greg) O’Hara | | | Director | | | 56 | |
Richard Petrino | | | Director | | | 54 | |
Mohammed Saif S.S. Al-Sowaidi | | | Director | | | 40 | |
Itai Wallach | | | Director | | | 34 | |
Susan Ward | | | Director | | | 61 | |
Kathleen Winters | | | Director | | | 54 | |
Name | | | Position | | | Age | |
Paul Abbott | | | Chief Executive Officer | | | 53 | |
Eric J. Bock | | | Chief Legal Officer, Global Head of M&A and Compliance & Corporate Secretary | | | 57 | |
Andrew George Crawley | | | Chief Commercial Officer | | | 55 | |
Martine Gerow | | | Chief Financial Officer | | | 61 | |
Mark Hollyhead | | | President, Egencia | | | 52 | |
Patricia Anne Huska | | | Chief People Officer | | | 53 | |
Evan Konwiser | | | EVP Product, Strategy and Communications | | | 40 | |
Michael Qualantone | | | Chief Revenue Officer | | | 60 | |
Boriana Tchobanova | | | Chief Transformation Officer | | | 47 | |
David Thompson | | | Chief Technology Officer | | | 55 | |
Name and Principal Position | | | Year | | | Salary ($)(1) | | | Bonus ($)(2) | | | Option Awards ($)(3) | | | Non-Equity Incentive Plan Compensation ($)(4) | | | All Other Compensation ($) | | | Total Compensation ($) | | |||||||||||||||||||||
Paul Abbott Chief Executive Officer | | | | | 2021 | | | | | | 1,233,717 | | | | | | 4,000,000 | | | | | | 9,000,000 | | | | | | 4,050,255 | | | | | | 115,001(5) | | | | | | 18,398,973 | | |
| | | 2020 | | | | | | 1,072,751 | | | | | | 2,756,540 | | | | | | | | | | | | — | | | | | | 1,168,879 | | | | | | 4,998,170 | | | ||
Andrew Crawley Chief Commercial Officer | | | | | 2021 | | | | | | 804,318 | | | | | | 1,250,000 | | | | | | 3,750,000 | | | | | | 1,140,000 | | | | | | 70,818(6) | | | | | | 7,015,136 | | |
| | | 2020 | | | | | | 471,122 | | | | | | 447,938 | | | | | | — | | | | | | — | | | | | | 635,011 | | | | | | 1,554,071 | | | ||
Michael Qualantone Chief Revenue Officer(7) | | | | | 2021 | | | | | | 578,750 | | | | | | 500,000 | | | | | | 3,448,920 | | | | | | 1,000,000 | | | | | | 36,400(8) | | | | | | 5,564,070 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name | | | 2020 Base Salary ($) | | | 2021 Base Salary($) | | ||||||
Paul Abbott | | | | | 1,288,538 | | | | | | 1,374,903 | | |
Andrew Crawley | | | | | 837,549 | | | | | | 893,687 | | |
Michael Qualantone | | | | | 650,000 | | | | | | 650,000 | | |
| | | Option Awards | | |||||||||||||||||||||||||||
Name | | | Grant Date | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Option Exercise Price ($) | | | Option Expiration Date | | |||||||||||||||
Paul Abbott | | | | | 12/2/2021 | | | | | | — | | | | | | 2,983,535(1) | | | | | | 10.03 | | | | | | 12/2/2031 | | |
Andrew Crawley | | | | | 12/2/2021 | | | | | | — | | | | | | 1,243,136(1) | | | | | | 10.03 | | | | | | 12/2/2031 | | |
Michael Qualantone | | | | | 12/2/2021 | | | | | | — | | | | | | 1,113,909(1) | | | | | | 10.03 | | | | | | 12/2/2031 | | |
| | | | | 9/25/2019 | | | | | | — | | | | | | 508,422(2) | | | | | | 14.58 | | | | | | 9/25/2029 | | |
| | | | | 3/13/2018 | | | | | | — | | | | | | 438,294(3) | | | | | | 7.23 | | | | | | 3/13/2028 | | |
| | | | | 9/30/2015 | | | | | | — | | | | | | 596,081(4) | | | | | | 6.37 | | | | | | 9/30/2025 | | |
| | | | | 3/30/2015 | | | | | | — | | | | | | 385,699(4) | | | | | | 5.74 | | | | | | 3/30/2025 | | |
| | | Cash ($) | | | Meeting Fee Premium ($) | | | Restricted Stock Unit Awards ($) | | |||||||||
Board | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 485,000 | | | | | | — | | | | | | 160,000 | | |
Other Directors | | | | | 85,000 | | | | | | — | | | | | | 160,000 | | |
Audit Committee | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 15,000 | | | | | | 2,000 | | | | | | — | | |
Other Members | | | | | 15,000 | | | | | | 2,000 | | | | | | — | | |
Compensation Committee | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 15,000 | | | | | | 2,000 | | | | | | — | | |
Other Members | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Nominating and Corporate Governance Committee | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Other Members | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Risk and Compliance Committee | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Other Members | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Name | | | Fees Earned or Paid in Cash ($)(1) | | | Total ($) | | ||||||
Ugo Arzani | | | | | 180,000 | | | | | | 180,000 | | |
James P. Bush(2) | | | | | 180,000 | | | | | | 180,000 | | |
Philippe Chérèque(3) | | | | | 226,060 | | | | | | 226,060 | | |
Marc D. Gordon(4) | | | | | — | | | | | | — | | |
Eric Hart(5) | | | | | 8,152 | | | | | | 8,152 | | |
Raymond Donald Joabar(4) | | | | | — | | | | | | — | | |
Name | | | Fees Earned or Paid in Cash ($)(1) | | | Total ($) | | ||||||
Glenda McNeal(4) | | | | | — | | | | | | — | | |
Greg O’Hara(6) | | | | | 630,000 | | | | | | 630,000 | | |
Richard Petrino(4) | | | | | — | | | | | | — | | |
Mohammed Saif S.S. Al-Sowaidi | | | | | 180,000 | | | | | | 180,000 | | |
Susan Ward(7) | | | | | 72,826 | | | | | | 72,826 | | |
Julia Wittlin(8) | | | | | 180,000 | | | | | | 180,000 | | |
| | | Securities Beneficially Owned Prior to Offering | | | Securities to be Sold in this Offering | | | Securities Beneficially Owned After this Offering | | |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder(1) | | | Shares of Class A Common Stock | | | Warrants | | | Shares of Class A Common Stock | | | Warrants | | | Shares of Class A Common Stock | | | Percentage | | | Warrants | | | Percentage | | ||||||||||||||||||||||||
Juweel Investors (SPC) Limited(2)(3)(4) | | | | | 162,388,084 | | | | | | — | | | | | | 168,189,894 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
American Express Company(2)(3)(5) | | | | | 157,786,199 | | | | | | — | | | | | | 163,423,593 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Expedia Group, Inc.(2)(3)(6) | | | | | 74,274,198 | | | | | | — | | | | | | 76,927,871 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
APSG Sponsor, L.P.(7) | | | | | 34,569,384 | | | | | | 12,224,134 | | | | | | 34,569,384 | | | | | | 12,224,134 | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Jennifer Fleiss | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Mitch Garber | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
James H. Simmons III | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Dendur Master Fund Ltd.(8) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Alyeska Master Fund, L.P.(9) | | | | | 650,000 | | | | | | — | | | | | | 650,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Trust U/W Carl M. Loeb FBO Elisabeth Levin(10) | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Trust U/W Carl M. Loeb FBO Arthur Loeb(11) | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Gray’s Creek Capital Partners Fund I, LP(12) | | | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Zoom Video Communications, Inc.(13) | | | | | 4,000,000 | | | | | | — | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
HG Vora Special Opportunities Master Fund, LTD(14) | | | | | 8,200,000 | | | | | | — | | | | | | 8,200,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Marlins Acquisition Corp.(15) | | | | | 8,000,000 | | | | | | — | | | | | | 8,000,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
| | | Securities Beneficially Owned Prior to Offering | | | Securities to be Sold in this Offering | | | Securities Beneficially Owned After this Offering | | |||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder(1) | | | Shares of Class A Common Stock | | | Warrants | | | Shares of Class A Common Stock | | | Warrants | | | Shares of Class A Common Stock | | | Percentage | | | Warrants | | | Percentage | | ||||||||||||||||||||||||
ASOF II A (DE) Holdings I, L.P.(16) | | | | | 2,062,500 | | | | | | — | | | | | | 2,062,500 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
ASOF II Holdings I, L.P.(17) | | | | | 2,062,500 | | | | | | — | | | | | | 2,062,500 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
ASOF Holdings I, L.P.(18) | | | | | 4,125,000 | | | | | | — | | | | | | 4,125,000 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Paul Abbott(19) | | | | | — | | | | | | — | | | | | | 2,983,535 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Eric J. Bock(3)(20) | | | | | 1,938,496 | | | | | | 10,000 | | | | | | 3,001,905 | | | | | | 10,000 | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Andrew George Crawley(21) | | | | | — | | | | | | — | | | | | | 1,243,136 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Martine Gerow(3)(22) | | | | | 1,086,970 | | | | | | — | | | | | | 2,383,021 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Patricia Anne Huska(3)(23) | | | | | 666,206 | | | | | | — | | | | | | 1,710,788 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Evan Konwiser(3)(24) | | | | | 192,848 | | | | | | — | | | | | | 568,774 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Michael Qualantone(3)(25) | | | | | 1,535,784 | | | | | | — | | | | | | 3,111,306 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Boriana Tchobanova(26) | | | | | — | | | | | | — | | | | | | 124,317 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
David Thompson(3)(27) | | | | | 894,121 | | | | | | — | | | | | | 1,968,648 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Philippe Chereque(3)(28) | | | | | 1,928,496 | | | | | | — | | | | | | 1,997,397 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Redemption Date (period to expiration of warrants) | | | Fair Market Value of Class A Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| ≤$10.00 | | | $11.00 | | | $12.00 | | | $13.00 | | | $14.00 | | | $15.00 | | | $16.00 | | | $17.00 | | | ≥$18.00 | | |||||||||||||||||||||||||||||
60 months | | | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months | | | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months | | | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months | | | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months | | | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months | | | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months | | | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months | | | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months | | | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months | | | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months | | | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months | | | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months | | | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months | | | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months | | | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months | | | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months | | | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months | | | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
Redemption Date (period to expiration of warrants) | | | Fair Market Value of Class A Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| ≤$10.00 | | | $11.00 | | | $12.00 | | | $13.00 | | | $14.00 | | | $15.00 | | | $16.00 | | | $17.00 | | | ≥$18.00 | | |||||||||||||||||||||||||||||
6 months | | | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months | | | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months | | | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | | Class A Common Stock Beneficially Owned | | | Class B Common Stock Beneficially Owned(1) | | | Combined Total Voting Power | | |||||||||||||||||||||
Name of Beneficial Owner(2) | | | Shares | | | Percent | | | Shares | | | Percent | | | Percent | | |||||||||||||||
Five Percent Holders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Juweel Investors (SPC) Limited (3) | | | | | 162,388,084 | | | | | | 74.0% | | | | | | 162,388,084 | | | | | | 41.2% | | | | | | 36.0% | | |
American Express Company(4) | | | | | 157,786,199 | | | | | | 73.5% | | | | | | 157,786,199 | | | | | | 40.0% | | | | | | 35.0% | | |
Expedia Group, Inc.(5) | | | | | 74,274,198 | | | | | | 56.6% | | | | | | 74,274,198 | | | | | | 18.8% | | | | | | 16.5% | | |
APSG Sponsor, L.P.(6) | | | | | 34,569,384 | | | | | | 50.0% | | | | | | — | | | | | | — | | | | | | 7.5% | | |
Ares Partners Holdco LLC(7) | | | | | 8,675,568 | | | | | | 15.2% | | | | | | | | | | | | | | | | | | 1.9% | | |
HG Vora Special Opportunities Master Fund, LTD(8) | | | | | 8,200,000 | | | | | | 14.4% | | | | | | — | | | | | | — | | | | | | 1.8% | | |
Marlins Acquisition Corp.(9) | | | | | 8,000,000 | | | | | | 14.0% | | | | | | — | | | | | | — | | | | | | 1.8% | | |
Marshall Wace LLP(10) | | | | | 6,109,059 | | | | | | 10.7% | | | | | | — | | | | | | — | | | | | | 1.4% | | |
Empyrean Capital Overseas Master Fund, Ltd.(11) | | | | | 4,696,981 | | | | | | 8.2% | | | | | | — | | | | | | — | | | | | | 1.0% | | |
Bank of Montreal(12) | | | | | 4,144,754 | | | | | | 7.3% | | | | | | — | | | | | | — | | | | | | *% | | |
Zoom Video Communications, Inc.(13) | | | | | 4,000,000 | | | | | | 7.0% | | | | | | — | | | | | | — | | | | | | * | | |
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Paul Abbott | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew George Crawley | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Qualantone(14) | | | | | 1,535,784 | | | | | | 2.6% | | | | | | — | | | | | | — | | | | | | *% | | |
James P. Bush | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gloria Guevara Manzo | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Hart | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Raymond Donald Joabar | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Gregory O’Hara | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard Petrino | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mohammed Saif S.S. Al-Sowaidi | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Itai Wallach | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Susan Ward | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kathleen Winters | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Class A Common Stock Beneficially Owned | | | Class B Common Stock Beneficially Owned(1) | | | Combined Total Voting Power | | |||||||||||||||||||||
Name of Beneficial Owner(2) | | | Shares | | | Percent | | | Shares | | | Percent | | | Percent | | |||||||||||||||
Directors and Executive Officers as a Group (20 Individuals)(14) | | | | | 6,304,425 | | | | | | 10.0% | | | | | | — | | | | | | — | | | | | | 1.4% | | |
| Apollo Strategic Growth Capital | | | | | | | |
| Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| Audited Annual Financial Statements | | | | | | | |
| | | | | F-24 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| GBT JerseyCo Limited | | | | | | | |
| Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | | F-50 | | | |
| | | | | F-52 | | | |
| | | | | F-53 | | | |
| | | | | F-54 | | | |
| | | | | F-55 | | | |
| | | | | F-56 | | | |
| Audited Annual Financial Statements | | | | | | | |
| | | | | F-75 | | | |
| | | | | F-76 | | | |
| | | | | F-78 | | | |
| | | | | F-79 | | | |
| | | | | F-80 | | | |
| | | | | F-82 | | | |
| | | | | F-83 | | |
| Egencia | | | | | | | |
| Unaudited Interim Financial Statements | | | | | | | |
| | | | | F-128 | | | |
| | | | | F-130 | | | |
| | | | | F-131 | | | |
| | | | | F-132 | | | |
| | | | | F-134 | | | |
| | | | | F-135 | | | |
| Audited Annual Financial Statements | | | | | | | |
| | | | | F-146 | | | |
| | | | | F-147 | | | |
| | | | | F-148 | | | |
| | | | | F-149 | | |
| | | March 31, 2022 | | | December 31, 2021 | | ||||||
| | | (unaudited) | | | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 80,242 | | | | | $ | 161,277 | | |
Prepaid expenses | | | | | 336,193 | | | | | | 495,915 | | |
Total current assets | | | | | 416,435 | | | | | | 657,192 | | |
Investments held in Trust Account | | | | | 817,678,426 | | | | | | 817,356,537 | | |
Total assets | | | | $ | 818,094,861 | | | | | $ | 818,013,729 | | |
LIABILITIES, TEMPORARY EQUITY AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued offering costs | | | | $ | 5,594,897 | | | | | $ | 6,560,426 | | |
Advances from related party | | | | | 4,258,589 | | | | | | 2,040,211 | | |
Note payable – Sponsor | | | | | 5,800,000 | | | | | | 5,800,000 | | |
Total current liabilities | | | | | 15,653,486 | | | | | | 14,400,637 | | |
Derivative warrant liabilities | | | | | 60,098,285 | | | | | | 55,943,533 | | |
Deferred underwriting compensation | | | | | 28,588,350 | | | | | | 28,588,350 | | |
Total liabilities | | | | | 104,340,121 | | | | | | 98,932,520 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Temporary Equity: | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, 81,681,000 shares (at $10.00 per share) as of March 31, 2022 and December 31, 2021 | | | | | 816,810,000 | | | | | | 816,810,000 | | |
Shareholders’ deficit: | | | | | | | | | | | | | |
Preferred shares, $0.00005 par value, 1,000,000 shares authorized, none issued and outstanding | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.00005 par value, 300,000,000 shares authorized, none issued and outstanding excluding the shares subject to possible redemption | | | | | — | | | | | | — | | |
Class B ordinary shares, $0.00005 par value, 60,000,000 shares authorized, 20,420,250 shares issued and outstanding as of March 31, 2022 and December 31, 2021 | | | | | 1,021 | | | | | | 1,021 | | |
Additional paid-in capital | | | | | — | | | | | | — | | |
Accumulated deficit | | | | | (103,056,281) | | | | | | (97,729,812) | | |
Total shareholders’ deficit | | | | | (103,055,260) | | | | | | (97,728,791) | | |
Total liabilities, temporary equity and shareholders’ deficit | | | | $ | 818,094,861 | | | | | $ | 818,013,729 | | |
| | | For the Three Months Ended March 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
REVENUE | | | | $ | — | | | | | $ | — | | |
EXPENSES | | | | | | | | | | | | | |
Administrative fee – related party | | | | | 50,001 | | | | | | 50,647 | | |
General and administrative | | | | | 1,441,567 | | | | | | 4,592,167 | | |
TOTAL EXPENSES | | | | | 1,491,568 | | | | | | 4,642,814 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | |
Investment income from Trust Account | | | | | 321,889 | | | | | | 141,517 | | |
Interest expense | | | | | (2,038) | | | | | | (615) | | |
Change in fair value of derivative warrant liabilities | | | | | (4,154,752) | | | | | | 24,785,058 | | |
TOTAL OTHER INCOME (EXPENSES) | | | | | (3,834,901) | | | | | | 24,925,960 | | |
Net (loss) income | | | | $ | (5,326,469) | | | | | $ | 20,283,146 | | |
Weighted average number of Class A ordinary shares outstanding, basic and diluted | | | | | 81,681,000 | | | | | | 81,681,000 | | |
Basic and diluted net (loss) income per Class A ordinary share | | | | $ | (0.05) | | | | | $ | 0.20 | | |
Weighted average number of Class B ordinary shares outstanding, basic and diluted | | | | | 20,420,250 | | | | | | 20,420,250 | | |
Basic and diluted net (loss) income per Class B ordinary share | | | | $ | (0.05) | | | | | $ | 0.20 | | |
| | | Class B Ordinary Shares | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Shareholders’ Deficit | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance as of December 31, 2021 | | | | | 20,420,250 | | | | | $ | 1,021 | | | | | $ | — | | | | | $ | (97,729,812) | | | | | $ | (97,728,791) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (5,326,469) | | | | | | (5,326,469) | | |
Balance as of March 31, 2022 | | | | | 20,420,250 | | | | | $ | 1,021 | | | | | $ | — | | | | | $ | (103,056,281) | | | | | $ | (103,055,260) | | |
| | | Class B Ordinary Shares | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Shareholders’ Deficit | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance as of December 31, 2020 | | | | | 20,420,250 | | | | | $ | 1,021 | | | | | $ | — | | | | | $ | (103,929,702) | | | | | $ | (103,928,681) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 20,283,146 | | | | | | 20,283,146 | | |
Balance as of March 31, 2021 | | | | | 20,420,250 | | | | | $ | 1,021 | | | | | $ | — | | | | | $ | (83,646,556) | | | | | $ | (83,645,535) | | |
| | | For the Three Months Ended March 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | |
Net (loss) income | | | | $ | (5,326,469) | | | | | $ | 20,283,146 | | |
Adjustments to reconcile net (loss) income to net cash used in operating activities: | | | | | | | | | | | | | |
Investment income earned on investment held in Trust Account | | | | | (321,889) | | | | | | (141,517) | | |
Change in fair value of derivative warrant liabilities | | | | | 4,154,752 | | | | | | (24,785,058) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses | | | | | 159,722 | | | | | | 150,174 | | |
Accounts payable and accrued expenses | | | | | (965,529) | | | | | | 4,138,691 | | |
Advances from Related Parties | | | | | 2,218,378 | | | | | | — | | |
Net Cash Used In Operating Activities | | | | | (81,035) | | | | | | (354,564) | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | |
Proceeds from Sponsor note | | | | | — | | | | | | 800,000 | | |
Repayment of advances from Sponsor | | | | | — | | | | | | (371,767) | | |
Net Cash Provided By Financing Activities | | | | | — | | | | | | 428,233 | | |
Net change in cash | | | | | (81,035) | | | | | | 73,669 | | |
Cash at beginning of period | | | | | 161,277 | | | | | | 257,872 | | |
Cash at end of period | | | | $ | 80,242 | | | | | $ | 331,541 | | |
| Gross proceeds | | | | $ | 816,810,000 | | |
| Less: | | | | | | | |
| Proceeds allocated to Public Warrants | | | | | (39,745,978) | | |
| Class A ordinary shares issuance costs | | | | | (44,871,756) | | |
| Plus: | | | | | | | |
| Accretion of carrying value to redemption value | | | | | 84,617,734 | | |
| Class A ordinary shares subject to possible redemption | | | | $ | 816,810,000 | | |
| | | Three Months Ended March 31, 2022 | | | Three Months Ended March 31, 2021 | | ||||||||||||||||||
| | | Class A | | | Class B | | | Class A | | | Class B | | ||||||||||||
Basic and diluted net income (loss) per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted | | | | $ | (4,261,175) | | | | | $ | (1,065,294) | | | | | $ | 16,226,517 | | | | | $ | 4,056,629 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding | | | | | 81,681,000 | | | | | | 20,420,250 | | | | | | 81,681,000 | | | | | | 20,420,250 | | |
Basic and diluted net income (loss) per ordinary share | | | | $ | (0.05) | | | | | $ | (0.05) | | | | | $ | 0.20 | | | | | $ | 0.20 | | |
Description | | | Level | | | March 31, 2022 | | | December 31, 2021 | | |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account | | | | | 1 | | | | | $ | 817,678,426 | | | | | $ | 817,356,537 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant Liability – Private Placement Warrants | | | | | 3 | | | | | | 22,797,295 | | | | | | 21,092,973 | | |
Warrant Liability – Public Warrants | | | | | 1 | | | | | | 37,300,990 | | | | | | 34,850,560 | | |
| | | Fair Value Measurement Using Level 3 Inputs Total | | |||
Balance, December 31, 2021 | | | | $ | 21,092,973 | | |
Change in fair value of derivative liabilities | | | | | 1,704,322 | | |
Balance, March 31, 2022 | | | | $ | 22,797,295 | | |
| | | Fair Value Measurement Using Level 3 Inputs Total | | |||
Balance, December 31, 2020 | | | | $ | 23,455,550 | | |
Change in fair value of derivative liabilities | | | | | (7,904,318) | | |
Balance, March 31, 2021 | | | | $ | 15,551,232 | | |
| | | March 31, 2022 | | | December 31, 2021 | | ||||||
Risk-free interest rate | | | | | 2.42% | | | | | | 1.31% | | |
Expected life of grants | | | 5.25 years | | | 5.5 years | | ||||||
Expected volatility of underlying shares | | | | | 17.0% | | | | | | 18.0% | | |
Dividends | | | | | 0.0% | | | | | | 0.0% | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash | | | | $ | 161,277 | | | | | $ | 257,872 | | |
Prepaid expenses | | | | | 495,915 | | | | | | 1,125,255 | | |
Total current assets | | | | | 657,192 | | | | | | 1,383,127 | | |
Investments held in Trust Account | | | | | 817,356,537 | | | | | | 816,985,533 | | |
Total assets | | | | $ | 818,013,729 | | | | | $ | 818,368,660 | | |
LIABILITIES, TEMPORARY EQUITY AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued offering costs | | | | $ | 6,560,426 | | | | | $ | 383,164 | | |
Advances from related party | | | | | 2,040,211 | | | | | | 373,517 | | |
Note payable – Sponsor | | | | | 5,800,000 | | | | | | 1,500,000 | | |
Total current liabilities | | | | | 14,400,637 | | | | | | 2,256,681 | | |
Derivative warrant liabilities | | | | | 55,943,533 | | | | | | 74,642,310 | | |
Deferred underwriting compensation | | | | | 28,588,350 | | | | | | 28,588,350 | | |
Total liabilities | | | | | 98,932,520 | | | | | | 105,487,341 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption; 81,681,000 shares (at $10.00 per share) as of December 31, 2021 and 2020 | | | | | 816,810,000 | | | | | | 816,810,000 | | |
Shareholders’ deficit: | | | | | | | | | | | | | |
Preferred shares, $0.00005 par value; 1,000,000 shares authorized; none issued and outstanding | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.00005 par value, 300,000,000 shares authorized, none issued and outstanding | | | | | — | | | | | | — | | |
Class B ordinary shares, $0.00005 par value, 60,000,000 shares authorized, 20,420,250 shares issued and outstanding as of December 31, 2021 and 2020 | | | | | 1,021 | | | | | | 1,021 | | |
Additional paid-in capital | | | | | — | | | | | | — | | |
Accumulated deficit | | | | | (97,729,812) | | | | | | (103,929,702) | | |
Total shareholders’ deficit | | | | | (97,728,791) | | | | | | (103,928,681) | | |
Total liabilities and shareholders’ deficit | | | | $ | 818,013,729 | | | | | $ | 818,368,660 | | |
| | | For the Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
REVENUE | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
EXPENSES | | | | | | | | | | | | | | | | | | | |
Administrative fee – related party | | | | | 200,650 | | | | | | 46,669 | | | | | | — | | |
General and administrative | | | | | 12,663,776 | | | | | | 536,614 | | | | | | 1,853 | | |
TOTAL EXPENSES | | | | | 12,864,426 | | | | | | 583,283 | | | | | | 1,853 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | | | | | | | |
Investment income from Trust Account | | | | | 371,004 | | | | | | 175,533 | | | | | | — | | |
Interest expense | | | | | (5,465) | | | | | | (414) | | | | | | — | | |
Transaction costs allocable to warrant liability | | | | | — | | | | | | (2,344,508) | | | | | | — | | |
Change in fair value of derivative warrant liabilities | | | | | 18,698,777 | | | | | | (16,889,088) | | | | | | — | | |
TOTAL OTHER INCOME (EXPENSES) | | | | | 19,064,316 | | | | | | (19,058,477) | | | | | | — | | |
Net income (loss) | | | | $ | 6,199,890 | | | | | $ | (19,641,760) | | | | | $ | (1,853) | | |
Weighted average number of Class A ordinary shares outstanding, basic and diluted | | | | | 81,681,000 | | | | | | 18,828,526 | | | | | | — | | |
Basic and diluted net income (loss) per Class A ordinary share | | | | $ | 0.06 | | | | | $ | (0.52) | | | | | | — | | |
Weighted average number of Class B ordinary shares outstanding, basic and diluted | | | | | 20,420,250 | | | | | | 18,983,377 | | | | | | 18,750,000 | | |
Basic and diluted net income (loss) per Class B ordinary share | | | | $ | 0.06 | | | | | $ | (0.52) | | | | | $ | (0.00) | | |
| | | Class B Ordinary Shares | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Shareholders’ Deficit | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balances as of January 1, 2019 | | | | | 21,562,500 | | | | | $ | 1,078 | | | | | $ | 27,117 | | | | | $ | (28,195) | | | | | $ | — | | |
Capital contributions | | | | | — | | | | | | — | | | | | | 3,707 | | | | | | — | | | | | | 3,707 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (1,853) | | | | | | (1,853) | | |
Balance as of December 31, 2019 | | | | | 21,562,500 | | | | | $ | 1,078 | | | | | $ | 30,824 | | | | | $ | (30,048) | | | | | $ | 1,854 | | |
Excess of proceeds received over fair value of private warrant liabilities | | | | | — | | | | | | — | | | | | | 328,959 | | | | | | — | | | | | | 328,959 | | |
Forfeiture of Class B ordinary shares by Sponsor | | | | | (1,142,250) | | | | | | (57) | | | | | | 57 | | | | | | — | | | | | | — | | |
Accretion of Class A ordinary shares subject to possible redemption amount | | | | | — | | | | | | — | | | | | | (359,840) | | | | | | (84,257,894) | | | | | | (84,617,734) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (19,641,760) | | | | | | (19,641,760) | | |
Balance as of December 31, 2020 | | | | | 20,420,250 | | | | | $ | 1,021 | | | | | $ | — | | | | | $ | (103,929,702) | | | | | $ | (103,928,681) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 6,199,890 | | | | | | 6,199,890 | | |
Balance as of December 31, 2021 | | | | | 20,420,250 | | | | | $ | 1,021 | | | | | $ | — | | | | | $ | (97,729,812) | | | | | $ | (97,728,791) | | |
| | | For the Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 6,199,890 | | | | | $ | (19,641,760) | | | | | $ | (1,853) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Formation and organization costs paid by related parties | | | | | — | | | | | | 27,607 | | | | | | 3,707 | | |
Investment income earned on investment held in Trust Account | | | | | (371,004) | | | | | | (175,533) | | | | | | — | | |
Costs associated with warrant liabilities | | | | | — | | | | | | 2,344,508 | | | | | | — | | |
Change in fair value of derivative warrant liabilities | | | | | (18,698,777) | | | | | | 16,889,088 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Prepaid expenses | | | | | 629,340 | | | | | | (1,123,401) | | | | | | (1,854) | | |
Accounts payable and accrued expenses | | | | | 6,179,734 | | | | | | (761,757) | | | | | | — | | |
Advances from Related Parties | | | | | 2,035,989 | | | | | | — | | | | | | — | | |
Net Cash Used In Operating Activities | | | | | (4,024,828) | | | | | | (2,441,248) | | | | | | — | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | | | | | | | |
Cash deposited into Trust Account | | | | | — | | | | | | (816,810,000) | | | | | | — | | |
Net Cash Used In Investing Activities | | | | | — | | | | | | (816,810,000) | | | | | | — | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from sale of Units in Public Offering | | | | | — | | | | | | 816,810,000 | | | | | | — | | |
Proceeds from sale of Private Placement Warrants | | | | | — | | | | | | 18,336,200 | | | | | | — | | |
Payment of underwriter commissions | | | | | — | | | | | | (16,336,200) | | | | | | — | | |
Payment of offering costs | | | | | — | | | | | | (800,880) | | | | | | — | | |
Proceeds from Sponsor note | | | | | 4,300,000 | | | | | | 1,500,000 | | | | | | — | | |
Repayment of advances from Sponsor | | | | | (371,767) | | | | | | — | | | | | | — | | |
Net Cash Provided By Financing Activities | | | | | 3,928,233 | | | | | | 819,509,120 | | | | | | — | | |
Net change in cash | | | | | (96,595) | | | | | | 257,872 | | | | | | — | | |
Cash at beginning of year | | | | | 257,872 | | | | | | — | | | | | | — | | |
Cash at end of year | | | | $ | 161,277 | | | | | $ | 257,872 | | | | | $ | — | | |
Supplemental disclosure of non-cash financing activities: | | | | | | | | | | | | | | | | | | | |
Deferred underwriters’ commissions charged to temporary equity in connection with the Public Offering | | | | $ | — | | | | | $ | 28,588,350 | | | | | $ | — | | |
Deferred offering costs paid by related party | | | | $ | — | | | | | $ | 345,910 | | | | | $ | 3,707 | | |
Accrued offering costs which were charged to temporary equity | | | | $ | — | | | | | $ | 1,144,924 | | | | | $ | — | | |
| Gross proceeds | | | | $ | 816,810,000 | | |
| Less: | | | | | | | |
| Proceeds allocated to Public Warrants | | | | $ | (39,745,978) | | |
| Class A ordinary shares issuance costs | | | | $ | (44,871,756) | | |
| Plus: | | | | | | | |
| Accretion of carrying value to redemption value | | | | $ | 84,617,734 | | |
| Class A ordinary shares subject to possible redemption | | | | $ | 816,810,000 | | |
| | | Year Ended December 31, 2021 | | | Year Ended December 31, 2020 | | ||||||||||||||||||
| Class A | | | Class B | | | Class A | | | Class B | | ||||||||||||||
Basic and diluted net income (loss) per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted | | | | $ | 4,959,912 | | | | | $ | 1,239,978 | | | | | $ | (9,780,661) | | | | | $ | (9,861,099) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding | | | | | 81,681,000 | | | | | | 20,420,250 | | | | | | 18,828,526 | | | | | | 18,983,377 | | |
Basic and diluted net income (loss) per ordinary share | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | (0.52) | | | | | $ | (0.52) | | |
Description | | | Level | | | December 31, 2021 | | | December 31, 2020 | | | December 31, 2019 | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account | | | | | 1 | | | | | $ | 817,356,537 | | | | | $ | 816,985,533 | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant Liability — Private Placement Warrants | | | | | 3 | | | | | | 21,092,973 | | | | | | 23,455,550 | | | | | | — | | |
Warrant Liability — Public Warrants | | | | | 1 | | | | | | 34,850,560 | | | | | | 51,186,760 | | | | | | — | | |
| | | Fair Value Measurement Using Level 3 Inputs Total | | |||
Balance, December 31, 2019 | | | | $ | — | | |
Derivative liabilities recorded on issuance of derivative warrants | | | | | 57,753,222 | | |
Transfer to Level 1 | | | | | (39,745,978) | | |
Change in fair value of derivative liabilities | | | | | 5,448,306 | | |
Balance, December 31, 2020 | | | | | 23,455,550 | | |
Change in fair value of derivative liabilities | | | | | (2,362,577) | | |
Balance, December 31, 2021 | | | | $ | 21,092,973 | | |
| | | December 31, 2021 | | | December 31, 2020 | |
Risk-free interest rate | | | 1.31% | | | 0.49% | |
Expected life of grants | | | 5.5 years | | | 5.9 years | |
Expected volatility of underlying shares | | | 18.0% | | | 10.0 – 30.0% | |
Dividends | | | 0.0% | | | 0% | |
| | | Page | | |||
Unaudited Condensed Consolidated Financial Statements of GBT JerseyCo Limited | | | | | | | |
| | | | F-50 | | | |
| | | | F-52 | | | |
| | | | F-53 | | | |
| | | | F-54 | | | |
| | | | F-55 | | | |
| | | | F-56 | | |
| | | As of | | |||||||||
(in $ millions except share and per share data) | | | March 31, 2022 | | | December 31, 2021 | | ||||||
| | | (Unaudited) | | | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 329 | | | | | $ | 516 | | |
Accounts receivable (net of allowances for doubtful accounts of $5 and $4 as of March 31, 2022 and December 31, 2021, respectively) | | | | | 562 | | | | | | 381 | | |
Due from affiliates | | | | | 9 | | | | | | 18 | | |
Prepaid expenses and other current assets | | | | | 143 | | | | | | 137 | | |
Total current assets | | | | | 1,043 | | | | | | 1,052 | | |
Property and equipment, net | | | | | 213 | | | | | | 216 | | |
Equity method investments | | | | | 16 | | | | | | 17 | | |
Goodwill | | | | | 1,346 | | | | | | 1,358 | | |
Other intangible assets, net | | | | | 718 | | | | | | 746 | | |
Operating lease right-of-use assets | | | | | 54 | | | | | | 59 | | |
Deferred tax assets | | | | | 300 | | | | | | 282 | | |
Other non-current assets | | | | | 46 | | | | | | 41 | | |
Total assets | | | | $ | 3,736 | | | | | $ | 3,771 | | |
Liabilities, preferred shares, and shareholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 289 | | | | | $ | 137 | | |
Due to affiliates | | | | | 41 | | | | | | 41 | | |
Accrued expenses and other current liabilities | | | | | 448 | | | | | | 519 | | |
Current portion of operating lease liabilities | | | | | 20 | | | | | | 21 | | |
Current portion of long-term debt | | | | | 3 | | | | | | 3 | | |
Total current liabilities | | | | | 801 | | | | | | 721 | | |
Long-term debt, non-current, net of unamortized debt discount and debt issuance costs | | | | | 1,020 | | | | | | 1,020 | | |
Deferred tax liabilities | | | | | 119 | | | | | | 119 | | |
Pension liabilities | | | | | 316 | | | | | | 333 | | |
Long-term operating lease liabilities | | | | | 55 | | | | | | 61 | | |
Other non-current liabilities | | | | | 26 | | | | | | 23 | | |
Total liabilities | | | | | 2,337 | | | | | | 2,277 | | |
Commitments and Contingencies (see note 11) | | | | | | | | | | | | | |
Preferred shares (par value $€0.00001; 3,000,000 shares authorized; 1,500,000 shares issued and outstanding as of both March 31, 2022 and December 31, 2021; redemption amount of $165 and $160 as of March 31, 2022 and December 31, 2021, respectively) | | | | | 165 | | | | | | 160 | | |
| | | As of | | |||||||||
(in $ millions except share and per share data) | | | March 31, 2022 | | | December 31, 2021 | | ||||||
| | | (Unaudited) | | | | | | | | |||
Shareholders’ equity: | | | | | | | | | | | | | |
Voting ordinary shares (par value €0.00001; 40,000,000 shares authorized; 36,000,000 shares issued and outstanding as of both March 31, 2022 and December 31, 2021) | | | | | — | | | | | | — | | |
Non-Voting ordinary shares (par value €0.00001; 15,000,000 shares authorized; 8,413,972 shares issued and outstanding as of both March 31, 2022, and December 31, 2021) | | | | | — | | | | | | — | | |
Profit Shares (par value €0.00001; 800,000 shares authorized, issued and outstanding as of both March 31, 2022 and December 31, 2021) | | | | | — | | | | | | — | | |
Management Incentive Plan Shares (par value €0.00001, 4,764,000 shares authorized; Nil shares issued and outstanding as of both March 31, 2022 and December 31, 2021) | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 2,558 | | | | | | 2,560 | | |
Accumulated deficit | | | | | (1,156) | | | | | | (1,065) | | |
Accumulated other comprehensive loss | | | | | (169) | | | | | | (162) | | |
Total equity of the Company’s shareholders | | | | | 1,233 | | | | | | 1,333 | | |
Equity attributable to noncontrolling interest in subsidiaries | | | | | 1 | | | | | | 1 | | |
Total shareholders’ equity | | | | | 1,234 | | | | | | 1,334 | | |
Total liabilities, preferred shares, and shareholders’ equity | | | | $ | 3,736 | | | | | $ | 3,771 | | |
|
| | | Three months ended March 31, | | |||||||||
(in $ millions, except share and per share data) | | | 2022 | | | 2021 | | ||||||
Revenue | | | | $ | 350 | | | | | $ | 126 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of revenue (excluding depreciation and amortization shown separately below) | | | | | 173 | | | | | | 82 | | |
Sales and marketing | | | | | 72 | | | | | | 43 | | |
Technology and content | | | | | 90 | | | | | | 57 | | |
General and administrative | | | | | 65 | | | | | | 39 | | |
Restructuring charges | | | | | 2 | | | | | | — | | |
Depreciation and amortization | | | | | 44 | | | | | | 34 | | |
Total operating expenses | | | | | 446 | | | | | | 255 | | |
Operating loss | | | | | (96) | | | | | | (129) | | |
Interest expense | | | | | (19) | | | | | | (11) | | |
Other income, net | | | | | — | | | | | | 5 | | |
Loss before income taxes and share of losses from equity method investments | | | | | (115) | | | | | | (135) | | |
Benefit from income taxes | | | | | 25 | | | | | | 22 | | |
Share of losses from equity method investments | | | | | (1) | | | | | | (1) | | |
Net loss | | | | | (91) | | | | | | (114) | | |
Net loss attributable to non-controlling interests in subsidiaries | | | | | — | | | | | | — | | |
Net loss attributable to the Company | | | | | (91) | | | | | | (114) | | |
Preferred shares dividend | | | | | (5) | | | | | | — | | |
Net loss attributable to the shareholders of the Company’s ordinary shares | | | | $ | (96) | | | | | $ | (114) | | |
Loss per share attributable to the shareholders of the Company’s ordinary shares – Basic and Diluted: | | | | | | | | | | | | | |
Loss per share | | | | $ | (2.15) | | | | | $ | (3.16) | | |
Weighted average number of shares outstanding | | | | | 44,413,972 | | | | | | 36,000,000 | | |
| | | Three months ended March 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Net loss | | | | $ | (91) | | | | | $ | (114) | | |
Other comprehensive loss, net of tax: | | | | | | | | | | | | | |
Change in currency translation adjustments, net of tax | | | | | (16) | | | | | | (9) | | |
Unrealized gains on cash flow hedge, net of tax | | | | | 9 | | | | | | — | | |
Other comprehensive loss, net of tax | | | | | (7) | | | | | | (9) | | |
Comprehensive loss | | | | | (98) | | | | | | (123) | | |
Comprehensive loss attributable to non-controlling interests in subsidiaries | | | | | — | | | | | | — | | |
Preferred Shares dividend | | | | | (5) | | | | | | — | | |
Comprehensive loss attributable to the Company | | | | $ | (103) | | | | | $ | (123) | | |
| | | Three months ended March 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (91) | | | | | $ | (114) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 44 | | | | | | 34 | | |
Deferred tax benefit | | | | | (26) | | | | | | (22) | | |
Equity-based compensation | | | | | 3 | | | | | | — | | |
Release of allowance for doubtful accounts | | | | | — | | | | | | (2) | | |
Share of losses from equity-method investments | | | | | 1 | | | | | | 1 | | |
Amortization of debt discount and debt issuance costs | | | | | 1 | | | | | | 1 | | |
Pension contributions | | | | | (6) | | | | | | (5) | | |
Changes in working capital, net of effects from acquisitions | | | | | | | | | | | | | |
Accounts receivables | | | | | (189) | | | | | | 6 | | |
Prepaid expenses and other current assets | | | | | (3) | | | | | | 38 | | |
Due from affiliates | | | | | 9 | | | | | | (4) | | |
Due to affiliates | | | | | — | | | | | | 1 | | |
Accounts payable, accrued expenses and other current liabilities | | | | | 93 | | | | | | (43) | | |
Other | | | | | 10 | | | | | | (5) | | |
Net cash used in operating activities | | | | | (154) | | | | | | (114) | | |
Investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (21) | | | | | | (9) | | |
Business acquisition, net of cash acquired | | | | | — | | | | | | (53) | | |
Net cash used in investing activities | | | | | (21) | | | | | | (62) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of preferred shares | | | | | — | | | | | | 50 | | |
Proceeds from senior secured prior tranche B-2 term loans | | | | | — | | | | | | 50 | | |
Repayment of senior secured term loans | | | | | (1) | | | | | | (2) | | |
Repayment of finance lease obligations | | | | | (2) | | | | | | (2) | | |
Payment of lender fees and issuance costs for senior secured term loans facilities | | | | | — | | | | | | (6) | | |
Payment of offering costs | | | | | (4) | | | | | | — | | |
Capital distributions to shareholders | | | | | — | | | | | | (1) | | |
Net cash (used in) from financing activities | | | | | (7) | | | | | | 89 | | |
Effect of exchange rates changes on cash, cash equivalents and restricted cash | | | | | (3) | | | | | | (3) | | |
Net decrease in cash, cash equivalents and restricted cash | | | | | (185) | | | | | | (90) | | |
Cash, cash equivalents and restricted cash, beginning of period | | | | | 525 | | | | | | 593 | ��� | |
Cash, cash equivalents and restricted cash, end of period | | | | $ | 340 | | | | | $ | 503 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash (received) paid for income taxes (net of refunds) | | | | $ | (1) | | | | | $ | 2 | | |
Cash paid for interest (net of interest received) | | | | $ | 18 | | | | | $ | 10 | | |
Dividend accrued on preferred shares | | | | $ | 5 | | | | | $ | — | | |
Non-cash additions for operating lease right-of-use assets | | | | $ | — | | | | | $ | 11 | | |
Deferred offering costs accrued during the period | | | | $ | 4 | | | | | $ | — | | |
(in $ millions, except share data) | | | Voting ordinary shares | | | Non-Voting ordinary shares | | | Profit shares | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive loss | | | Total equity of the Company’s shareholders | | | Equity attributable to non-controlling interest in subsidiaries | | | Total shareholders’ equity | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2021 | | | | | 36,000,000 | | | | | | — | | | | | | 8,413,972 | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | 2,560 | | | | | | (1,065) | | | | | | (162) | | | | | | 1,333 | | | | | | 1 | | | | | | 1,334 | | | | | | | | | ||||||||||||
Dividend on preferred shares (see note – 13) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | | | | | — | | | | | | — | | | | | | (5) | | | | | | — | | | | | | (5) | | | | | | | | | ||||||||||||
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | | | | | | | | ||||||||||||
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7) | | | | | | (7) | | | | | | — | | | | | | (7) | | | | | | | | | ||||||||||||
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (91) | | | | | | — | | | | | | (91) | | | | | | — | | | | | | (91) | | | | | | | | | ||||||||||||
Balance as of March 31, 2022 | | | | | 36,000,000 | | | | | $ | — | | | | | | 8,413,972 | | | | | $ | — | | | | | | 800,000 | | | | | $ | — | | | | | $ | 2,558 | | | | | $ | (1,156) | | | | | $ | (169) | | | | | $ | 1,233 | | | | | $ | 1 | | | | | $ | 1,234 | | | | | | | | |
(in $ millions, except share data) | | | Voting ordinary shares | | | Non-Voting ordinary shares | | | Profit shares | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive loss | | | Total equity of the Company’s shareholders | | | Equity attributable to non-controlling interest in subsidiaries | | | Total shareholders’ equity | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2020 | | | | | 36,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | 1,752 | | | | | | (592) | | | | | | (179) | | | | | | 981 | | | | | | 3 | | | | | | 984 | | | | | | | | | ||||||||||||
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9) | | | | | | (9) | | | | | | — | | | | | | (9) | | | | | | | | | ||||||||||||
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (114) | | | | | | — | | | | | | (114) | | | | | | — | | | | | | (114) | | | | | | | | | ||||||||||||
Balance as of March 31, 2021 | | | | | 36,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | 1,752 | | | | | | (706) | | | | | | (188) | | | | | | 858 | | | | | | 3 | | | | | | 861 | | | | | | | | |
| | | Three months ended March 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Travel revenue | | | | $ | 256 | | | | | $ | 62 | | |
Products and professional services revenue | | | | | 94 | | | | | | 64 | | |
Total revenue | | | | $ | 350 | | | | | $ | 126 | | |
| | | | | | | | | Contract assets (liabilities) | | | Contract liabilities | | ||||||
(in $ millions) | | | Accounts receivables, net(1) | | | Client incentives, net (non-current) | | | Deferred revenue (current) | | |||||||||
Balance as of March 31, 2022 | | | | $ | 554 | | | | | $ | (8) | | | | | $ | 25 | | |
Balance as of December 31, 2021 | | | | $ | 375 | | | | | $ | (3) | | | | | $ | 18 | | |
| | | As of | | |||||||||
(in $ millions) | | | March 31, 2022 | | | December 31, 2021 | | ||||||
Prepaid expenses | | | | $ | 48 | | | | | $ | 42 | | |
Income tax receivable | | | | | 31 | | | | | | 32 | | |
Deferred offering costs | | | | | 24 | | | | | | 21 | | |
Value added and similar taxes receivables | | | | | 14 | | | | | | 11 | | |
Other prepayments and receivables | | | | | 26 | | | | | | 31 | | |
Prepaid expenses and other current assets | | | | $ | 143 | | | | | $ | 137 | | |
| | | As of | | |||||||||
(in $ millions) | | | March 31, 2022 | | | December 31, 2021 | | ||||||
Capitalized software for internal use | | | | $ | 306 | | | | | $ | 304 | | |
Computer equipment | | | | | 67 | | | | | | 65 | | |
Leasehold improvements | | | | | 52 | | | | | | 52 | | |
Furniture, fixtures and other equipment | | | | | 6 | | | | | | 6 | | |
Capital projects in progress | | | | | 14 | | | | | | 9 | | |
| | | | | 445 | | | | | | 436 | | |
Less: accumulated depreciation and amortization | | | | | (232) | | | | | | (220) | | |
Property and equipment, net | | | | $ | 213 | | | | | $ | 216 | | |
(in $ millions) | | | Amount | | |||
Balance as of December 31, 2021 | | | | $ | 1,358 | | |
Egencia acquisition adjustments | | | | | 2 | | |
Currency translation adjustments | | | | | (14) | | |
Balance as of March 31, 2022 | | | | $ | 1,346 | | |
| | | March 31, 2022 | | | December 31, 2021 | | ||||||||||||||||||||||||||||||
(in $ millions) | | | Cost | | | Accumulated depreciation | | | Net | | | Cost | | | Accumulated depreciation | | | Net | | ||||||||||||||||||
Trademarks/tradenames | | | | $ | 115 | | | | | $ | (64) | | | | | $ | 51 | ��� | | | | $ | 115 | | | | | $ | (62) | | | | | $ | 53 | | |
Corporate client relationships | | | | | 815 | | | | | | (209) | | | | | | 606 | | | | | | 815 | | | | | | (189) | | | | | | 626 | | |
Supplier relationship | | | | | 254 | | | | | | (194) | | | | | | 60 | | | | | | 254 | | | | | | (188) | | | | | | 66 | | |
Travel partner network | | | | | 4 | | | | | | (3) | | | | | | 1 | | | | | | 4 | | | | | | (3) | | | | | | 1 | | |
Other intangible assets | | | | $ | 1,188 | | | | | $ | (470) | | | | | $ | 718 | | | | | $ | 1,188 | | | | | $ | (442) | | | | | $ | 746 | | |
| | | As of | | |||||||||
(in $ millions) | | | March 31, 2022 | | | December 31, 2021 | | ||||||
Accrued payroll and related costs | | | | $ | 160 | | | | | $ | 198 | | |
Accrued operating expenses | | | | | 131 | | | | | | 147 | | |
Accrued restructuring costs (see note 9) | | | | | 57 | | | | | | 69 | | |
Client deposits | | | | | 45 | | | | | | 59 | | |
Deferred revenue | | | | | 25 | | | | | | 18 | | |
Value added and similar taxes payable | | | | | 9 | | | | | | 6 | | |
Income tax payable | | | | | 7 | | | | | | 7 | | |
Other payables | | | | | 14 | | | | | | 15 | | |
Accrued expenses and other current liabilities | | | | $ | 448 | | | | | $ | 519 | | |
(in $ millions) | | | Employee related | | | Facility | | | Total | | |||||||||
Balance as of December 31, 2021 | | | | $ | 64 | | | | | $ | 5 | | | | | $ | 69 | | |
Charges | | | | | 2 | | | | | | — | | | | | | 2 | | |
Cash settled | | | | | (13) | | | | | | (1) | | | | | | (14) | | |
Balance as of March 31, 2022 | | | | | 53 | | | | | | 4 | | | | | | 57 | | |
| | | As of | | |||||||||
(in $ millions) | | | March 31, 2022 | | | December 31, 2021 | | ||||||
Senior Secured Credit Agreement | | | | | | | | | | | | | |
Principal amount of senior secured initial term loans (Maturity – August 2025)(1) | | | | $ | 241 | | | | | $ | 242 | | |
Principal amount of senior secured tranche B-3 term loans (Maturity – December 2026)(2) | | | | | 800 | | | | | | 800 | | |
Principal amount of senior secured revolving credit facility (Maturity – August 2023)(3) | | | | | — | | | | | | — | | |
| | | | | 1,041 | | | | | | 1,042 | | |
Less: Unamortized debt discount and debt issuance costs | | | | | (18) | | | | | | (19) | | |
Total debt, net of unamortized debt discount and debt issuance costs | | | | | 1,023 | | | | | | 1,023 | | |
Less: Current portion of long-term debt | | | | | 3 | | | | | | 3 | | |
Long-term debt, non-current, net of unamortized debt discount and debt issuance costs | | | | $ | 1,020 | | | | | $ | 1,020 | | |
(in $ millions) | | | Currency translation adjustments | | | Defined benefit plan related | | | Unrealized gain on cash flow hedge and hedge of investments in foreign subsidiary | | | Total accumulated other comprehensive loss | | ||||||||||||
Balance as of December 31, 2021 | | | | $ | (38) | | | | | $ | (128) | | | | | $ | 4 | | | | | $ | (162) | | |
Net changes during the period, net of tax benefit, $0 | | | | | (16) | | | | | | — | | | | | | 9 | | | | | | (7) | | |
Balance as of March 31, 2022 | | | | $ | (54) | | | | | $ | (128) | | | | | $ | 13 | | | | | $ | (169) | | |
(in $ millions) | | | Currency translation adjustments | | | Defined benefit plan related | | | Unrealized gain on cash flow hedge and hedge of investments in foreign subsidiary | | | Total accumulated other comprehensive loss | | ||||||||||||
Balance as of December 31, 2020 | | | | $ | (23) | | | | | $ | (160) | | | | | $ | 4 | | | | | $ | (179) | | |
Net changes during the period, net of tax benefit, $0 | | | | | (9) | | | | | | — | | | | | | — | | | | | | (9) | | |
Balance as of March 31, 2021 | | | | $ | (32) | | | | | $ | (160) | | | | | $ | 4 | | | | | $ | (188) | | |
Notional amount (in $ millions) | | | Period | | | Fixed Interest rate | | |||
$600 | | | March 2022 to March 2025 | | | | | 2.0725% | | |
| | | | | | | | | As of | | |||||||||
(in $ millions) | | | Balance sheet location | | | Fair Value Hierarchy | | | March 31, 2022 | | | December 31, 2021 | | ||||||
Interest rate swaps | | | Other non-current assets | | | Level 2 | | | | $ | 9 | | | | | $ | — | | |
| | | Fair Value Hierarch | | | As of March 31, 2022 | | | As of December 31, 2021 | | ||||||||||||||||||
(in $ millions) | | | Carrying amount(1) | | | Fair Value | | | Carrying amount (1) | | | Fair Value | | |||||||||||||||
Senior secured initial term loans | | | Level 2 | | | | $ | 235 | | | | | $ | 226 | | | | | $ | 236 | | | | | $ | 233 | | |
Senior secured new tranche B-3 term loans | | | Level 3 | | | | $ | 788 | | | | | $ | 767 | | | | | $ | 787 | | | | | $ | 800 | | |
| | | As of December 31, | | |||||||||
(in $ millions except share and per share data) | | | 2021 | | | 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 516 | | | | | $ | 584 | | |
Accounts receivable (net of allowances for doubtful accounts of $4 and $14 as of December 31, 2021 and 2020, respectively) | | | | | 381 | | | | | | 144 | | |
Due from affiliates | | | | | 18 | | | | | | 15 | | |
Prepaid expenses and other current assets | | | | | 137 | | | | | | 126 | | |
Total current assets | | | | | 1,052 | | | | | | 869 | | |
Property and equipment, net | | | | | 216 | | | | | | 194 | | |
Equity method investments | | | | | 17 | | | | | | 23 | | |
Goodwill | | | | | 1,358 | | | | | | 1,028 | | |
Other intangible assets, net | | | | | 746 | | | | | | 348 | | |
Operating lease right-of-use assets | | | | | 59 | | | | | | 55 | | |
Deferred tax assets | | | | | 282 | | | | | | 217 | | |
Other non-current assets | | | | | 41 | | | | | | 24 | | |
Total assets | | | | $ | 3,771 | | | | | $ | 2,758 | | |
Liabilities, preferred shares and shareholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 137 | | | | | $ | 96 | | |
Due to affiliates | | | | | 41 | | | | | | 7 | | |
Accrued expenses and other current liabilities | | | | | 519 | | | | | | 440 | | |
Current portion of operating lease liabilities | | | | | 21 | | | | | | 20 | | |
Current portion of long-term debt | | | | | 3 | | | | | | 7 | | |
Total current liabilities | | | | | 721 | | | | | | 570 | | |
Long-term debt, non-current, net of unamortized debt discount and debt issuance costs | | | | | 1,020 | | | | | | 617 | | |
Deferred tax liabilities | | | | | 119 | | | | | | 100 | | |
Pension liabilities | | | | | 333 | | | | | | 413 | | |
Long-term operating lease liabilities | | | | | 61 | | | | | | 58 | | |
Other non-current liabilities | | | | | 23 | | | | | | 16 | | |
Total liabilities | | | | | 2,277 | | | | | | 1,774 | | |
Commitments and Contingencies (see note 18) | | | | | | | | | | | | | |
Preferred shares (par value €0.00001; 3,000,000 shares and Nil shares authorized as of December 31, 2021 and 2020, respectively; 1,500,000 shares and Nil shares issued and outstanding as of December 31, 2021 and 2020, respectively; redemption amount of $160 and Nil as of December 31, 2021 and 2020, respectively) | | | | | 160 | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Voting ordinary shares (par value €0.00001; 40,000,000 shares authorized as of both December 31, 2021 and 2020; 36,000,000 shares issued and outstanding as of both December 31, 2021 and 2020) | | | | | — | | | | | | — | | |
| | | As of December 31, | | |||||||||
(in $ millions except share and per share data) | | | 2021 | | | 2020 | | ||||||
Non-Voting ordinary shares (par value €0.00001; 15,000,000 shares and Nil shares authorized as of December 31, 2021 and 2020, respectively; 8,413,972 shares and Nil shares issued and outstanding as of December 31, 2021 and 2020, respectively) | | | | | — | | | | | | — | | |
Profit shares (par value €0.00001; 800,000 shares authorized as of both December 31, 2021 and 2020; 800,000 shares issued and outstanding as of both December 31, 2021 and 2020) | | | | | — | | | | | | — | | |
Management incentive plan shares (par value €0.00001, 4,764,000 shares and 3,264,000 shares authorized as of December 31, 2021 and 2020, respectively; no shares issued and outstanding as of both December 31, 2021 and 2020) | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 2,560 | | | | | | 1,752 | | |
Accumulated deficit | | | | | (1,065) | | | | | | (592) | | |
Accumulated other comprehensive loss | | | | | (162) | | | | | | (179) | | |
Total equity of the Company’s shareholders | | | | | 1,333 | | | | | | 981 | | |
Equity attributable to noncontrolling interest in subsidiaries | | | | | 1 | | | | | | 3 | | |
Total shareholders’ equity | | | | | 1,334 | | | | | | 984 | | |
Total liabilities, preferred shares and shareholders’ equity | | | | $ | 3,771 | | | | | $ | 2,758 | | |
|
| | | Year ended December 31, | | |||||||||||||||
(in $ millions, except share and per share data) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Revenue | | | | $ | 763 | | | | | $ | 793 | | | | | $ | 2,119 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue (excluding depreciation and amortization shown separately below) | | | | | 477 | | | | | | 529 | | | | | | 880 | | |
Sales and marketing | | | | | 201 | | | | | | 199 | | | | | | 286 | | |
Technology and content | | | | | 264 | | | | | | 277 | | | | | | 339 | | |
General and administrative | | | | | 213 | | | | | | 181 | | | | | | 255 | | |
Restructuring charges | | | | | 14 | | | | | | 206 | | | | | | 12 | | |
Depreciation and amortization | | | | | 154 | | | | | | 148 | | | | | | 141 | | |
Total operating expenses | | | | | 1,323 | | | | | | 1,540 | | | | | | 1,913 | | |
Operating (loss) income | | | | | (560) | | | | | | (747) | | | | | | 206 | | |
Interest income | | | | | 1 | | | | | | 1 | | | | | | 5 | | |
Interest expense | | | | | (53) | | | | | | (27) | | | | | | (15) | | |
Loss on early extinguishment of debt | | | | | (49) | | | | | | — | | | | | | — | | |
Other income (expense), net | | | | | 8 | | | | | | 14 | | | | | | (3) | | |
(Loss) income before income taxes and share of (losses) earnings from equity method investments | | | | | (653) | | | | | | (759) | | | | | | 193 | | |
Benefit from (provision for) income taxes | | | | | 186 | | | | | | 145 | | | | | | (60) | | |
Share of (losses) earnings from equity method investments | | | | | (8) | | | | | | (5) | | | | | | 5 | | |
Net (loss) income | | | | | (475) | | | | | | (619) | | | | | | 138 | | |
Net loss (income) attributable to non-controlling interests in subsidiaries | | | | | 2 | | | | | | 1 | | | | | | (4) | | |
Net (loss) income attributable to the Company | | | | | (473) | | | | | | (618) | | | | | | 134 | | |
Preferred shares dividend | | | | | (10) | | | | | | — | | | | | | — | | |
Net (loss) income attributable to the shareholders of the Company’s ordinary shares | | | | $ | (483) | | | | | $ | (618) | | | | | $ | 134 | | |
(Loss) earnings per share attributable to the shareholders of the Company’s ordinary shares — Basic: | | | | | | | | | | | | | | | | | | | |
(Loss) earnings per share | | | | $ | (12.91) | | | | | $ | (17.18) | | | | | $ | 3.72 | | |
Weighted average number of shares outstanding | | | | | 37,406,171 | | | | | | 36,000,000 | | | | | | 36,000,000 | | |
(Loss) earnings per share attributable to the shareholders of the Company’s ordinary shares — Diluted: | | | | | | | | | | | | | | | | | | | |
(Loss) earnings per share | | | | $ | (12.91) | | | | | $ | (17.18) | | | | | $ | 3.61 | | |
Weighted average number of shares outstanding | | | | | 37,406,171 | | | | | | 36,000,000 | | | | | | 37,102,120 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions except share and per share data) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net (loss) income | | | | $ | (475) | | | | | $ | (619) | | | | | $ | 138 | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | |
Change in currency translation adjustments, net of tax | | | | | (15) | | | | | | (2) | | | | | | (4) | | |
Change in defined benefit plans, net of tax | | | | | | | | | | | | | | | | | | | |
Actuarial gain (loss), net and prior service cost arising during the year | | | | | 28 | | | | | | (80) | | | | | | (55) | | |
Amortization of actuarial loss and prior service cost in net periodic pension cost | | | | | 4 | | | | | | 1 | | | | | | — | | |
Other comprehensive income (loss), net of tax | | | | | 17 | | | | | | (81) | | | | | | (59) | | |
Comprehensive (loss) income | | | | | (458) | | | | | | (700) | | | | | | 79 | | |
Comprehensive loss (income) attributable to non-controlling interests in subsidiaries | | | | | 2 | | | | | | 1 | | | | | | (4) | | |
Comprehensive (loss) income attributable to the Company | | | | | (456) | | | | | | (699) | | | | | | 75 | | |
Preferred shares dividend | | | | | (10) | | | | | | — | | | | | | — | | |
Comprehensive (loss) income attributable to the shareholders of the Company’s ordinary shares | | | | $ | (466) | | | | | $ | (699) | | | | | $ | 75 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | | $ | (475) | | | | | $ | (619) | | | | | $ | 138 | | |
Adjustments to net (loss) income to net cash (used in) provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 154 | | | | | | 148 | | | | | | 141 | | |
Deferred tax (benefit) expense | | | | | (178) | | | | | | (110) | | | | | | 24 | | |
Equity-based compensation | | | | | 3 | | | | | | 3 | | | | | | 6 | | |
(Release of) allowance for doubtful accounts | | | | | (5) | | | | | | 4 | | | | | | — | | |
Share of losses (earnings) in equity-method investments, net of dividends received | | | | | 8 | | | | | | 8 | | | | | | 4 | | |
Amortization of debt discount and debt issuance costs | | | | | 5 | | | | | | 3 | | | | | | 2 | | |
Loss on early extinguishment of debt | | | | | 49 | | | | | | — | | | | | | — | | |
Impairment of operating lease ROU and other assets | | | | | 1 | | | | | | 20 | | | | | | — | | |
Other | | | | | (11) | | | | | | (8) | | | | | | (1) | | |
Pension contributions | | | | | (25) | | | | | | (25) | | | | | | (36) | | |
Changes in working capital, net of effects from acquisitions | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | | | (85) | | | | | | 524 | | | | | | (39) | | |
Prepaid expenses and other current assets | | | | | 40 | | | | | | (20) | | | | | | (30) | | |
Due from affiliates | | | | | (3) | | | | | | 1 | | | | | | — | | |
Due to affiliates | | | | | 8 | | | | | | (20) | | | | | | (5) | | |
Accounts payable, accrued expenses and other current liabilities | | | | | 2 | | | | | | (159) | | | | | | 23 | | |
Net cash (used in) from operating activities | | | | | (512) | | | | | | (250) | | | | | | 227 | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (44) | | | | | | (47) | | | | | | (62) | | |
Ovation business acquisition, net of cash acquired | | | | | (53) | | | | | | — | | | | | | — | | |
Egencia business acquisition, net of cash acquired | | | | | 73 | | | | | | — | | | | | | (25) | | |
Other | | | | | (3) | | | | | | | | | | | | | | |
Net cash used in investing activities | | | | | (27) | | | | | | (47) | | | | | | (87) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of preferred shares | | | | | 150 | | | | | | — | | | | | | — | | |
Proceeds from senior secured prior tranche B-1 term loans, net of debt discount | | | | | — | | | | | | 388 | | | | | | — | | |
Proceeds from senior secured prior tranche B-2 term loans | | | | | 150 | | | | | | — | | | | | | — | | |
Proceeds from senior secured new tranche B-3 term loans, net of debt discount | | | | | 785 | | | | | | — | | | | | | — | | |
Repayment of senior secured term loans | | | | | (551) | | | | | | (4) | | | | | | (3) | | |
Repayment of finance lease obligations | | | | | (2) | | | | | | — | | | | | | — | | |
Payment of lender fees and issuance costs for senior secured term loans facilities | | | | | (8) | | | | | | — | | | | | | — | | |
Prepayment penalty and other costs related to early extinguishment of debt | | | | | (34) | | | | | | — | | | | | | — | | |
Payment of offering costs | | | | | (10) | | | | | | — | | | | | | — | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Capital distributions to shareholders | | | | | (1) | | | | | | — | | | | | | (58) | | |
Return of amount in escrow account | | | | | — | | | | | | — | | | | | | 1 | | |
Dividends paid to non-controlling interest shareholders | | | | | — | | | | | | — | | | | | | (5) | | |
Other | | | | | (1) | | | | | | — | | | | | | — | | |
Net cash from (used in) financing activities | | | | | 478 | | | | | | 384 | | | | | | (65) | | |
Effect of exchange rates changes on cash, cash equivalents and restricted cash | | | | | (7) | | | | | | 7 | | | | | | 1 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash | | | | | (68) | | | | | | 94 | | | | | | 76 | | |
Cash, cash equivalents and restricted cash, beginning of year | | | | | 593 | | | | | | 499 | | | | | | 423 | | |
Cash, cash equivalents and restricted cash, end of year | | | | $ | 525 | | | | | $ | 593 | | | | | $ | 499 | | |
Supplemental cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash (received) paid for income taxes (net of refunds) | | | | $ | (5) | | | | | $ | (13) | | | | | $ | 49 | | |
Cash paid for interest (net of interest received) | | | | $ | 47 | | | | | $ | 16 | | | | | $ | 14 | | |
Dividend accrued on preferred shares | | | | $ | 10 | | | | | $ | — | | | | | $ | — | | |
Deferred offering costs accrued | | | | $ | 10 | | | | | $ | — | | | | | $ | — | | |
Right-of-use assets obtained in exchange for lease obligations, including on acquisitions (see note 11) | | | | | | | | | | | | | | | | | | | |
| | | Voting ordinary shares | | | Non-Voting ordinary shares | | | Profit shares | | | Additional paid-in capital | | | Accumulated (deficit) / earnings | | | Accumulated other comprehensive loss | | | Total equity of the Company’s shareholders | | | Equity attributable to non-controlling interest in subsidiaries | | | Total shareholders’ equity | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in $ millions, except share data) | | | Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2018 | | | | | 36,000,000 | | | | | | — | | | | | | | | | | | | | | | | | | 800,000 | | | | | | — | | | | | | 1,802 | | | | | | (111) | | | | | | (39) | | | | | | 1,652 | | | | | | 5 | | | | | | 1,657 | | | | | | | | | ||||||||||||
Cumulative effect of accounting policy change — Revenue from Contracts with customers, net of tax. | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | | | | | | | | ||||||||||||
Capital distributions to shareholders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (58) | | | | | | — | | | | | | — | | | | | | (58) | | | | | | — | | | | | | (58) | | | | | | | | | ||||||||||||
Dividend paid to non-controlling interest shareholders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | | | | | (5) | | | | | | | | | ||||||||||||
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | | | | | | | | ||||||||||||
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (59) | | | | | | (59) | | | | | | — | | | | | | (59) | | | | | | | | | ||||||||||||
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 134 | | | | | | — | | | | | | 134 | | | | | | 4 | | | | | | 138 | | | | | | | | | ||||||||||||
Balance as of December 31, 2019 | | | | | 36,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | 1,750 | | | | | | 26 | | | | | | (98) | | | | | | 1,678 | | | | | | 4 | | | | | | 1,682 | | | | | | | | | ||||||||||||
Capital distributions to shareholders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | | | | | | | | ||||||||||||
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | | | | | | | | ||||||||||||
Other comprehensive loss, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (81) | | | | | | (81) | | | | | | — | | | | | | (81) | | | | | | | | | ||||||||||||
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (618) | | | | | | — | | | | | | (618) | | | | | | (1) | | | | | | (619) | | | | | | | | | ||||||||||||
Balance as of December 31, 2020 | | | | | 36,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | 1,752 | | | | | | (592) | | | | | | (179) | | | | | | 981 | | | | | | 3 | | | | | | 984 | | | | | | | | | ||||||||||||
Issued on acquisition of Egencia (see notes 9 and 20) | | | | | — | | | | | | — | | | | | | 8,413,972 | | | | | | — | | | | | | — | | | | | | — | | | | | | 816 | | | | | | — | | | | | | — | | | | | | 816 | | | | | | — | | | | | | 816 | | | | | | | | | ||||||||||||
Dividend on preferred shares (see note — 20) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | | | | | — | | | | | | — | | | | | | (10) | | | | | | — | | | | | | (10) | | | | | | | | | ||||||||||||
Equity-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | | | | | | | | ||||||||||||
Settlement of MIP options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | | | | | | | | ||||||||||||
Other comprehensive income, net of tax | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17 | | | | | | 17 | | | | | | — | | | | | | 17 | | | | | | | | | ||||||||||||
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (473) | | | | | | — | | | | | | (473) | | | | | | (2) | | | | | | (475) | | | | | | | | | ||||||||||||
Balance as of December 31, 2021 | | | | | 36,000,000 | | | | | $ | — | | | | | | 8,413,972 | | | | | $ | — | | | | | | 800,000 | | | | | $ | — | | | | | $ | 2,560 | | | | | $ | (1,065) | | | | | $ | (162) | | | | | $ | 1,333 | | | | | $ | 1 | | | | | $ | 1,334 | | | | | | | | |
| Capitalized software for internal use | | | 2.5 – 7 years | |
| Computer equipment | | | 3 – 5 years | |
| Leasehold improvements | | | Shorter of 5 – 10 years or lease term | |
| Furniture, fixtures and other equipment | | | Up to 7 years | |
| Trademarks / tradenames | | | 5 – 10 years | |
| Corporate client relationships | | | 10 – 15 years | |
| Supplier relationships | | | 10 years | |
| Travel partner network | | | 10 years | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Travel revenue | | | | $ | 446 | | | | | $ | 468 | | | | | $ | 1,605 | | |
Products and professional services revenue | | | | | 317 | | | | | | 325 | | | | | | 514 | | |
Total revenue | | | | $ | 763 | | | | | $ | 793 | | | | | $ | 2,119 | | |
| | | | | | | | | Contract assets (liabilities) | | | Contract liabilities | | ||||||
(in $ millions) | | | Accounts receivable, net(1) | | | Client incentives, net (non-current) | | | Deferred revenue (current) | | |||||||||
Balance as of December 31, 2021 | | | | $ | 375 | | | | | $ | (3) | | | | | $ | 18 | | |
Balance as of December 31, 2020 | | | | $ | 119 | | | | | $ | 9 | | | | | $ | 18 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Domestic | | | | $ | (441) | | | | | $ | (529) | | | | | $ | 120 | | |
Foreign | | | | | (212) | | | | | | (230) | | | | | | 73 | | |
(Loss) income before income taxes and share of (losses) earnings from equity method investments | | | | $ | (653) | | | | | $ | (759) | | | | | $ | 193 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Current taxes: | | | | | | | | | | | | | | | | | | | |
Domestic | | | | $ | 1 | | | | | $ | 12 | | | | | $ | — | | |
Foreign | | | | | 7 | | | | | | 23 | | | | | | (36) | | |
Current income tax benefit (expense) | | | | | 8 | | | | | | 35 | | | | | | (36) | | |
Deferred taxes: | | | | | | | | | | | | | | | | | | | |
Domestic | | | | | 132 | | | | | | 90 | | | | | | (8) | | |
Foreign | | | | | 46 | | | | | | 20 | | | | | | (16) | | |
Deferred tax benefit (expense) | | | | | 178 | | | | | | 110 | | | | | | (24) | | |
Benefit from (provision for) income taxes | | | | $ | 186 | | | | | $ | 145 | | | | | $ | (60) | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Tax at statutory rate | | | | | 19.00% | | | | | | 19.00% | | | | | | 19.00% | | |
Changes in taxes resulting from: | | | | | | | | | | | | | | | | | | | |
Permanent differences | | | | | (2.25) | | | | | | (0.18) | | | | | | 3.82 | | |
Local and state taxes | | | | | 0.37 | | | | | | 0.24 | | | | | | 3.06 | | |
Change in valuation allowance | | | | | (2.57) | | | | | | (2.25) | | | | | | 1.69 | | |
Change in enacted tax rates | | | | | 5.26 | | | | | | — | | | | | | — | | |
Rate differential in the United Kingdom | | | | | 3.81 | | | | | | — | | | | | | — | | |
Foreign tax rate differential | | | | | 2.08 | | | | | | 1.65 | | | | | | 0.69 | | |
Return to provision adjustment | | | | | 1.67 | | | | | | (0.6) | | | | | | (1.17) | | |
Tax settlement and uncertain tax positions | | | | | 0.94 | | | | | | (0.61) | | | | | | 3.01 | | |
Other | | | | | 0.08 | | | | | | 1.88 | | | | | | 0.94 | | |
Tax at effective rate | | | | | 28.39% | | | | | | 19.13% | | | | | | 31.04% | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 391 | | | | | $ | 231 | | |
Pension liability | | | | | 74 | | | | | | 86 | | |
Interest expense deduction restriction | | | | | 23 | | | | | | 2 | | |
Operating lease liabilities | | | | | 20 | | | | | | 21 | | |
Accrued liabilities | | | | | 7 | | | | | | 12 | | |
Goodwill | | | | | 1 | | | | | | 1 | | |
Other | | | | | 2 | | | | | | — | | |
Valuation allowance | | | | | (116) | | | | | | (119) | | |
Deferred tax assets | | | | | 402 | | | | | | 234 | | |
Netted against deferred tax liabilities | | | | | (120) | | | | | | (17) | | |
Deferred tax assets as presented in the consolidated balance sheets | | | | $ | 282 | | | | | $ | 217 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangible assets | | | | $ | (214) | | | | | $ | (86) | | |
Operating lease ROU assets | | | | | (14) | | | | | | (15) | | |
Property and equipment | | | | | (4) | | | | | | (10) | | |
Goodwill | | | | | (2) | | | | | | (2) | | |
Other | | | | | (5) | | | | | | (4) | | |
Deferred tax liabilities | | | | | (239) | | | | | | (117) | | |
Netted against deferred tax assets | | | | | 120 | | | | | | 17 | | |
Deferred tax liabilities as presented in the consolidated balance sheets | | | | $ | (119) | | | | | $ | (100) | | |
(in $ millions) | | | Amount | | |||
2022 | | | | $ | 8 | | |
2025 | | | | | 2 | | |
2026 | | | | | 2 | | |
2027 | | | | | 3 | | |
2029 | | | | | 2 | | |
2030 | | | | | 16 | | |
2031-2041 | | | | | 54 | | |
| | | As of December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Balance, beginning of the year | | | | $ | 9 | | | | | $ | 11 | | | | | $ | 9 | | |
Increases to tax positions related to acquisitions | | | | | 4 | | | | | | — | | | | | | — | | |
Increases to tax positions related to the current year | | | | | — | | | | | | — | | | | | | 4 | | |
Increases to tax positions related to prior years | | | | | — | | | | | | — | | | | | | 3 | | |
Release / settlement during the year | | | | | (6) | | | | | | (2) | | | | | | (5) | | |
Balance, end of the year | | | | $ | 7 | | | | | $ | 9 | | | | | $ | 11 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Foreign exchange gains, net | | | | $ | — | | | | | $ | 12 | | | | | $ | (4) | | |
Loss on disposal of businesses | | | | | (1) | | | | | | — | | | | | | (3) | | |
Non-service components of net periodic pension benefit | | | | | 9 | | | | | | 2 | | | | | | 4 | | |
Other income (expense), net | | | | $ | 8 | | | | | $ | 14 | | | | | $ | (3) | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Value added and similar taxes receivables | | | | $ | 11 | | | | | $ | 46 | | |
Prepaid travel expenses | | | | | 42 | | | | | | 44 | | |
Income tax receivable | | | | | 32 | | | | | | 25 | | |
Deferred offering costs | | | | | 21 | | | | | | — | | |
Other prepayments and receivables | | | | | 31 | | | | | | 11 | | |
Prepaid expenses and other current assets | | | | $ | 137 | | | | | $ | 126 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Capitalized software for internal use | | | | $ | 304 | | | | | $ | 240 | | |
Computer equipment | | | | | 65 | | | | | | 63 | | |
Leasehold improvements | | | | | 52 | | | | | | 48 | | |
Furniture, fixtures and other equipment | | | | | 6 | | | | | | 13 | | |
Capital projects in progress | | | | | 9 | | | | | | 6 | | |
| | | | | 436 | | | | | | 370 | | |
Less: accumulated depreciation and amortization | | | | | (220) | | | | | | (176) | | |
Property and equipment, net | | | | $ | 216 | | | | | $ | 194 | | |
(in $ millions) | | | Amount | | |||
Cash and cash equivalents | | | | $ | 73 | | |
Accounts receivable | | | | | 154 | | |
Prepaid expenses and other current assets | | | | | 32 | | |
Property and equipment | | | | | 58 | | |
Goodwill | | | | | 307 | | |
Other intangible assets | | | | | 440 | | |
Operating lease right-of-use assets | | | | | 9 | | |
Deferred tax assets | | | | | 21 | | |
Other non-current assets | | | | | 30 | | |
Total assets | | | | | 1,124 | | |
Accounts payable | | | | | 56 | | |
Due to affiliates | | | | | 26 | | |
Accrued expenses and other current liabilities | | | | | 80 | | |
Operating lease liabilities | | | | | 10 | | |
Deferred tax liabilities | | | | | 134 | | |
Other non-current liabilities | | | | | 2 | | |
Total liabilities | | | | | 308 | | |
Purchase consideration / Net assets acquired | | | | $ | 816 | | |
| | | Fair value of acquired intangibles (in $ millions) | | | Amortization period (in years) | | ||||||
Corporate client relationships | | | | $ | 390 | | | | | $ | 15 | | |
Tradenames | | | | | 50 | | | | | | 10 | | |
Acquired technology | | | | | 50 | | | | | | 5 | | |
(in $ millions) | | | Amount | | |||
Balance as of December 31, 2019 | | | | $ | 1,023 | | |
Currency translation adjustments | | | | | 5 | | |
Balance as of December 31, 2020 | | | | | 1,028 | | |
Additions(1) | | | | | 343 | | |
Currency translation adjustments | | | | | (13) | | |
Balance as of December 31, 2021 | | | | | 1,358 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||||||||||||||||||||||||||
(in $ millions) | | | Cost | | | Accumulated depreciation | | | Net | | | Cost | | | Accumulated depreciation | | | Net | | ||||||||||||||||||
Trademarks/tradenames | | | | $ | 115 | | | | | $ | (62) | | | | | $ | 53 | | | | | $ | 61 | | | | | $ | (60) | | | | | $ | 1 | | |
Corporate client relationships | | | | | 815 | | | | | | (189) | | | | | | 626 | | | | | | 400 | | | | | | (145) | | | | | | 255 | | |
Supplier relationship | | | | | 254 | | | | | | (188) | | | | | | 66 | | | | | | 254 | | | | | | (163) | | | | | | 91 | | |
Travel partner network | | | | | 4 | | | | | | (3) | | | | | | 1 | | | | | | 4 | | | | | | (3) | | | | | | 1 | | |
Other intangible assets, net | | | | $ | 1,188 | | | | | $ | (442) | | | | | $ | 746 | | | | | $ | 719 | | | | | $ | (371) | | | | | $ | 348 | | |
(in $ millions) | | | Amount | | |||
2022 | | | | $ | 93 | | |
2023 | | | | | 93 | | |
2024 | | | | | 72 | | |
2025 | | | | | 51 | | |
2026 | | | | | 50 | | |
Thereafter | | | | | 387 | | |
Total | | | | $ | 746 | | |
| | | Year ended December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Cash used in operating activities related to operating leases | | | | $ | 30 | | | | | $ | 31 | | |
Cash used in financing activities related to finance leases | | | | $ | 2 | | | | | $ | — | | |
ROU assets obtained in exchange for lease obligations: | | | | | | | | | | | | | |
Operating lease | | | | $ | 9 | | | | | $ | 21 | | |
Finance lease | | | | $ | — | | | | | $ | 5 | | |
Additions to ROU assets on account of business acquisitions | | | | | | | | | | | | | |
Operating lease | | | | $ | 20 | | | | | $ | — | | |
| | | 2021 | | | 2020 | |
Weighted average remaining lease term: | | | | | | | |
Operating leases | | | 5.36 | | | 4.3 years | |
Finance leases | | | 1.7 years | | | 2.7 years | |
Weighted average discount rate: | | | | | | | |
Operating lease | | | 7.15% | | | 5.02% | |
Finance lease | | | 3.56% | | | 3.56% | |
(in $ millions) | | | Operating lease liabilities | | | Finance lease liabilities | | ||||||
2022 | | | | $ | 31 | | | | | $ | 2 | | |
2023 | | | | | 24 | | | | | | 2 | | |
2024 | | | | | 16 | | | | | | — | | |
2025 | | | | | 10 | | | | | | — | | |
2026 | | | | | 6 | | | | | | — | | |
Thereafter | | | | | 21 | | | | | | — | | |
Total undiscounted future payments | | | | | 108 | | | | | | 4 | | |
Less: Interest cost included | | | | | (26) | | | | | | — | | |
Total lease liabilities | | | | | 82 | | | | | | 4 | | |
Less: Current portion of lease liabilities | | | | | 21 | | | | | | 2 | | |
Long-term portion of lease liabilities | | | | $ | 61 | | | | | $ | 2 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Client incentives, net | | | | $ | — | | | | | $ | 9 | | |
Restricted cash | | | | | 9 | | | | | | 9 | | |
Other assets | | | | | 32 | | | | | | 6 | | |
Other non-current assets | | | | $ | 41 | | | | | $ | 24 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Accrued payroll and related costs | | | | $ | 198 | | | | | $ | 126 | | |
Accrued operating expenses | | | | | 147 | | | | | | 120 | | |
Accrued restructuring costs (see note 14) | | | | | 69 | | | | | | 97 | | |
Client deposits | | | | | 59 | | | | | | 33 | | |
Deferred revenue | | | | | 18 | | | | | | 18 | | |
Value added and similar taxes payable | | | | | 6 | | | | | | 43 | | |
Income tax payable | | | | | 7 | | | | | | — | | |
Other payables | | | | | 15 | | | | | | 3 | | |
Accrued expenses and other current liabilities | | | | $ | 519 | | | | | $ | 440 | | |
(in $ millions) | | | Employee related | | | Facility | | | Total | | |||||||||
Balance as of December 31, 2018 | | | | | 8 | | | | | | — | | | | | | 8 | | |
Charges | | | | | 12 | | | | | | — | | | | | | 12 | | |
Cash settled | | | | | (10) | | | | | | — | | | | | | (10) | | |
Balance as of December 31, 2019 | | | | | 10 | | | | | | — | | | | | | 10 | | |
Charges | | | | | 178 | | | | | | 28 | | | | | | 206 | | |
Cash settled | | | | | (95) | | | | | | (5) | | | | | | (99) | | |
Other non-cash(1) | | | | | — | | | | | | (20) | | | | | | (20) | | |
Balance as of December 31, 2020 | | | | | 94 | | | | | | 3 | | | | | | 97 | | |
Charges, net | | | | | 13 | | | | | | 1 | | | | | | 14 | | |
Acquired on acquisition | | | | | 30 | | | | | | — | | | | | | 30 | | |
Reclassification | | | | | (4) | | | | | | 4 | | | | | | — | | |
Other non-cash(1) | | | | | — | | | | | | (1) | | | | | | (1) | | |
Cash settled | | | | | (69) | | | | | | (2) | | | | | | (71) | | |
Balance as of December 31, 2021 | | | | $ | 64 | | | | | $ | 5 | | | | | $ | 69 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Senior Secured Credit Agreement | | | | | | | | | | | | | |
Principal amount of senior secured initial term loans (Maturity – August 2025)(1) | | | | $ | 242 | | | | | $ | 244 | | |
Principal amount of senior secured prior tranche B-1 term loans(2) | | | | | — | | | | | | 399 | | |
Principal amount of senior secured prior tranche B-2 term loans(3) | | | | | — | | | | | | — | | |
Principal amount of senior secured new tranche B-3 term loans (Maturity – December 2026)(4) | | | | | 800 | | | | | | — | | |
Principal amount of senior secured revolving credit facility (Maturity – August 2023)(5) | | | | | — | | | | | | — | | |
| | | | | 1,042 | | | | | | 643 | | |
Less: Unamortized debt discount and debt issuance costs | | | | | (19) | | | | | | (19) | | |
Total debt, net of unamortized debt discount and debt issuance costs | | | | | 1,023 | | | | | | 624 | | |
Less: Current portion of long-term debt | | | | | 3 | | | | | | 7 | | |
Long-term debt, non-current, net of unamortized debt discount and debt issuance costs | | | | $ | 1,020 | | | | | $ | 617 | | |
| | | As of December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Beginning balance | | | | $ | 19 | | | | | $ | 10 | | | | | | 12 | | |
Capitalized during the year | | | | | 18 | | | | | | 12 | | | | | | — | | |
Amortized/written-off during the year | | | | | (18) | | | | | | (3) | | | | | | (2) | | |
Closing balance | | | | $ | 19 | | | | | $ | 19 | | | | | | 10 | | |
(in $ millions) | | | Amount | | |||
Year ending December 31, | | | | | | | |
2022 | | | | $ | 3 | | |
2023 | | | | | 3 | | |
2024 | | | | | 3 | | |
2025 | | | | | 233 | | |
2026 | | | | | 800 | | |
| | | | | 1,042 | | |
Less: Unamortized debt discount and debt issuance costs | | | | | (19) | | |
Long-term debt, net of unamortized debt discount and debt issuance costs | | | | $ | 1,023 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Changes in benefit obligation: | | | | | | | | | | | | | |
Benefit obligation, beginning of year | | | | $ | 1,046 | | | | | $ | 890 | | |
Service cost | | | | | 6 | | | | | | 7 | | |
Interest cost | | | | | 13 | | | | | | 15 | | |
Plan participants’ contribution | | | | | 1 | | | | | | 1 | | |
Actuarial (gain) loss, net | | | | | (18) | | | | | | 131 | | |
Benefit paid | | | | | (22) | | | | | | (26) | | |
Plan amendments | | | | | (1) | | | | | | 3 | | |
Curtailments and settlements | | | | | (3) | | | | | | (16) | | |
Expenses paid from assets | | | | | (1) | | | | | | (2) | | |
Currency translation adjustment | | | | | (20) | | | | | | 43 | | |
Benefit obligation, end of year | | | | | 1,001 | | | | | | 1,046 | | |
Change in fair value of plan assets | | | | | | | | | | | | | |
Fair value of plan assets, beginning of year | | | | | 634 | | | | | | 549 | | |
Employer contributions | | | | | 25 | | | | | | 25 | | |
Plan participants’ contributions | | | | | 1 | | | | | | 1 | | |
Benefits paid | | | | | (22) | | | | | | (26) | | |
Actual return on plan assets | | | | | 47 | | | | | | 68 | | |
Expenses paid from assets | | | | | (1) | | | | | | (2) | | |
Plan settlements | | | | | (3) | | | | | | (11) | | |
Currency translation adjustments | | | | | (11) | | | | | | 30 | | |
Fair value of plan assets, end of year | | | | $ | 670 | | | | | $ | 634 | | |
Unfunded status | | | | $ | 331 | | | | | $ | 412 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2021 | | | 2020 | | ||||||
Unrecognized net actuarial loss | | | | $ | 150 | | | | | $ | 190 | | |
Prior service cost | | | | | 3 | | | | | | 5 | | |
Total | | | | | 153 | | | | | | 195 | | |
Deferred taxes | | | | | (25) | | | | | | (35) | | |
Amounts recognized in accumulated other comprehensive loss | | | | $ | (128) | | | | | $ | 160 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Service cost | | | | $ | 6 | | | | | $ | 7 | | | | | $ | 7 | | |
Interest cost | | | | | 13 | | | | | | 15 | | | | | | 19 | | |
Expected return on plan assets | | | | | (25) | | | | | | (24) | | | | | | (26) | | |
Amortization of actuarial loss (gain) | | | | | 4 | | | | | | 2 | | | | | | — | | |
Curtailments and settlements | | | | | (1) | | | | | | 4 | | | | | | — | | |
Net periodic pension (benefit) cost | | | | $ | (3) | | | | | $ | 4 | | | | | $ | — | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net periodic pension (benefit) cost: | | | | | | | | | | | | | | | | | | | |
Interest cost discount rate | | | | | 1.2% | | | | | | 1.8% | | | | | | 2.5% | | |
Expected long-term return on plan assets | | | | | 4.4% | | | | | | 4.4% | | | | | | 5.5% | | |
Rate of compensation increase | | | | | 2.6% | | | | | | 2.6% | | | | | | 2.6% | | |
Projected benefit obligation: | | | | | | | | | | | | | | | | | | | |
Discount rate | | | | | 1.7% | | | | | | 1.2% | | | | | | | | |
| | | 2021 | | | 2020 | | ||||||||||||||||||
Asset Class | | | Actual Allocations | | | Target Allocations | | | Actual Allocations | | | Target Allocations | | ||||||||||||
Equity securities | | | | | 15% | | | | | | 4% | | | | | | 11% | | | | | | 4% | | |
Debt securities | | | | | 38 | | | | | | 21 | | | | | | 30 | | | | | | 33 | | |
Other | | | | | 47 | | | | | | 75 | | | | | | 59 | | | | | | 63 | | |
Total | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | As of December 31, 2021 | | |||||||||||||||||||||
(in $ millions) | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Equity funds | | | | $ | — | | | | | $ | 73 | | | | | $ | 28 | | | | | $ | 101 | | |
Debt funds | | | | | — | | | | | | 246 | | | | | | 11 | | | | | | 257 | | |
Real estate funds | | | | | — | | | | | | 72 | | | | | | 19 | | | | | | 91 | | |
Other | | | | | 7 | | | | | | 123 | | | | | | 33 | | | | | | 163 | | |
| | | | $ | 7 | | | | | $ | 514 | | | | | $ | 91 | | | | | | 612 | | |
Other investments measured at NAV | | | | | | | | | | | | | | | | | | | | | | | 58 | | |
Total fair value of plan assets | | | | | | | | | | | | | | | | | | | | | | $ | 670 | | |
| | | As of December 31, 2020 | | |||||||||||||||||||||
(in $ millions) | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Equity funds | | | | $ | — | | | | | $ | — | | | | | $ | 22 | | | | | $ | 22 | | |
Debt funds | | | | | — | | | | | | 103 | | | | | | 11 | | | | | | 114 | | |
Real estate funds | | | | | — | | | | | | — | | | | | | 90 | | | | | | 90 | | |
Other | | | | | 4 | | | | | | 117 | | | | | | 95 | | | | | | 216 | | |
| | | | $ | 4 | | | | | $ | 220 | | | | | $ | 218 | | | | | | 442 | | |
Other investments measured at NAV | | | | | | | | | | | | | | | | | | | | | | | 192 | | |
Total fair value of plan assets | | | | | | | | | | | | | | | | | | | | | | $ | 634 | | |
(in $ millions) | | | Amount | | |||
2022 | | | | $ | 22 | | |
2023 | ��� | | | | 24 | | |
2024 | | | | | 24 | | |
2025 | | | | | 26 | | |
2026 | | | | | 26 | | |
2027-2031 | | | | | 149 | | |
| | | Number of options | | | Weighted average exercise price per share | | | Weighted average remaining contractual term | | | Aggregate intrinsic value (in $ millions) | | ||||||
Balance as of December 31, 2020 | | | | | 2,994,600 | | | | | $ | 58.30 | | | | | | | | |
Granted | | | | | 1,272,515 | | | | | $ | 87.85 | | | | | | | | |
Forfeited | | | | | (52,267) | | | | | $ | 68.26 | | | | | | | | |
Exercised(1) | | | | | (41,400) | | | | | $ | 55.49 | | | | | | | | |
Balance as of December 31, 2021 | | | | | 4,173,448 | | | | | $ | 67.22 | | | | | | | | |
Exercisable as of December 31, 2021 | | | | | 2,624,873 | | | | | $ | 55.93 | | | | 4.8 years | | | 84 | |
Expected to vest as of December 31, 2021 | | | | | 1,548,575 | | | | | | | | | | 9.5 years | | | 3 | |
Assumption | | | 2021 | | | 2019 | |
Annual risk-free interest rate | | | 1.15% | | | 1.75% | |
Equity volatility | | | 29% | | | 25% | |
Expected average life of options | | | 6 years | | | 2 years | |
Dividend yield | | | 0% | | | 0% | |
(in $ millions) | | | Currency translation adjustments | | | Defined benefit plan related | | | Unrealized gain on hedge of investments in foreign subsidiary | | | Total accumulated other comprehensive loss | | ||||||||||||
Balance as of December 31, 2018 | | | | | (17) | | | | | | (26) | | | | | | 4 | | | | | | (39) | | |
Net changes during the year, net of tax benefit(1) | | | | | (4) | | | | | | (55) | | | | | | — | | | | | | (59) | | |
Balance as of December 31, 2019 | | | | | (21) | | | | | | (81) | | | | | | 4 | | | | | | (98) | | |
Net changes during the year, net of tax benefit(1) | | | | | (2) | | | | | | (79) | | | | | | — | | | | | | (81) | | |
Balance as of December 31, 2020 | | | | | (23) | | | | | | (160) | | | | | | 4 | | | | | | (179) | | |
Net changes during the year, net of tax expense(1) | | | | | (15) | | | | | | 32 | | | | | | — | | | | | | 17 | | |
Balance as of December 31, 2021 | | | | | (38) | | | | | | (128) | | | | | | 4 | | | | | | (162) | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions, except share and per share data) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Numerator – Basic and diluted (loss) earnings per share: | | | | | | | | | | | | | | | | | | | |
Net (loss) income / Net (loss) income from continuing operations | | | | $ | (475) | | | | | $ | (619) | | | | | $ | 138 | | |
Net loss (income) attributable to non-controlling interests in subsidiaries | | | | | 2 | | | | | | 1 | | | | | | (4) | | |
Preferred shares dividend | | | | | (10) | | | | | | — | | | | | | — | | |
Net (loss) income / Net (loss) income from continuing operations attributable to the shareholders of the Company’s ordinary shares | | | | $ | (483) | | | | | $ | (618) | | | | | $ | 134 | | |
Denominator – Basic (loss) earnings per share: | | | | | | | | | | | | | | | | | | | |
Weighted average ordinary shares outstanding | | | | | 37,406,171 | | | | | | 36,000,000 | | | | | | 36,000,000 | | |
(Loss) earnings per share from continuing operations attributable to the shareholders of the Company’s ordinary shares – Basic | | | | $ | (12.91) | | | | | $ | (17.18) | | | | | $ | 3.72 | | |
Denominator – Diluted (loss) earnings per share: | | | | | | | | | | | | | | | | | | | |
Number of ordinary shares used for basic (loss) earnings per share from continuing operations | | | | | 37,406,171 | | | | | | 36,000,000 | | | | | | 36,000,000 | | |
Weighted average effect of dilutive securities | | | | | | | | | | | | | | | | | | | |
Stock options | | | | | — | | | | | | — | | | | | | 1,102,120 | | |
Weighted average ordinary shares outstanding | | | | | 37,406,171 | | | | | | 36,000,000 | | | | | | 37,102,120 | | |
(Loss) earnings per share from continuing operations attributable to the shareholders of the Company’s ordinary shares – Diluted | | | | $ | (12.91) | | | | | $ | (17.18) | | | | | $ | 3.61 | | |
| | | As of December 31, 2021 | | | As of December 31, 2020 | | ||||||||||||||||||
(in $ millions) | | | Carrying amount(1) | | | Fair Value | | | Carrying amount(1) | | | Fair value | | ||||||||||||
Senior secured initial term loans | | | | $ | 236 | | | | | $ | 233 | | | | | $ | 237 | | | | | $ | 231 | | |
Senior secured prior tranche B-1 term loans | | | | $ | — | | | | | $ | — | | | | | $ | 387 | | | | | $ | 399 | | |
Senior secured new tranche B-3 term loans | | | | $ | 787 | | | | | $ | 800 | | | | | $ | — | | | | | $ | — | | |
(in $ millions) | | | United States | | | United Kingdom | | | All other countries | | | Total | | ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | ��� | |
Year ended December 31, 2021 | | | | $ | 226 | | | | | $ | 276 | | | | | $ | 261 | | | | | $ | 763 | | |
Year ended December 31, 2020 | | | | $ | 191 | | | | | $ | 314 | | | | | $ | 288 | | | | | $ | 793 | | |
Year ended December 31, 2019 | | | | $ | 511 | | | | | $ | 925 | | | | | $ | 683 | | | | | $ | 2,119 | | |
Long-lived assets | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2021 | | | | $ | 100 | | | | | $ | 76 | | | | | $ | 99 | | | | | $ | 275 | | |
As of December 31, 2020 | | | | $ | 38 | | | | | $ | 93 | | | | | $ | 118 | | | | | $ | 249 | | |
(in $ millions) | | | Balance at beginning of year | | | Charged to expense or other accounts | | | Write-offs and other adjustments | | | Balance at end of year | | ||||||||||||
Allowance for doubtful debts | | | | | | | | | | | | | | | | | | | | | | | | | |
Year ended December 31, 2021 | | | | $ | 14 | | | | | $ | (5) | | | | | $ | (5) | | | | | $ | 4 | | |
Year ended December 31, 2020 | | | | $ | 11 | | | | | $ | 4 | | | | | $ | (1) | | | | | $ | 14 | | |
Year ended December 31, 2019 | | | | $ | 10 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 11 | | |
Valuation allowance for deferred tax assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Year ended December 31, 2021 | | | | $ | 119 | | | | | $ | (1) | | | | | $ | (2) | | | | | $ | 116 | | |
Year ended December 31, 2020 | | | | $ | 88 | | | | | $ | 31 | | | | | $ | — | | | | | $ | 119 | | |
Year ended December 31, 2019 | | | | $ | 89 | | | | | $ | (1) | | | | | $ | — | | | | | $ | 88 | | |
| | | Three months ended September 30, | | |||||||||
| 2021 | | | 2020 | | ||||||||
| (In millions) | | |||||||||||
Revenue | | | | $ | 55 | | | | | $ | 26 | | |
Cost and expenses: | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below) | | | | | (38) | | | | | | (40) | | |
Selling and marketing | | | | | (27) | | | | | | (31) | | |
Technology and content | | | | | (16) | | | | | | (13) | | |
General and administrative | | | | | (9) | | | | | | (11) | | |
Depreciation and amortization | | | | | (12) | | | | | | (13) | | |
Restructuring and related reorganization charges | | | | | (8) | | | | | | (31) | | |
Operating (loss) income | | | | | (55) | | | | | | (113) | | |
Other, net | | | | | 1 | | | | | | — | | |
Total other income (expense), net | | | | | 1 | | | | | | — | | |
Loss before income taxes | | | | | (54) | | | | | | (113) | | |
Benefit (provision) for income taxes | | | | | 1 | | | | | | (18) | | |
Net loss | | | | $ | (53) | | | | | $ | (131) | | |
| | | Nine months ended September 30, | | |||||||||
| 2021 | | | 2020 | | ||||||||
| (In millions) | | |||||||||||
Revenue | | | | $ | 123 | | | | | $ | 156 | | |
Cost and expenses: | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below) | | | | | (112) | | | | | | (162) | | |
Selling and marketing | | | | | (86) | | | | | | (104) | | |
Technology and content | | | | | (53) | | | | | | (47) | | |
General and administrative | | | | | (33) | | | | | | (37) | | |
Depreciation and amortization | | | | | (36) | | | | | | (39) | | |
Restructuring and related reorganization charges | | | | | (9) | | | | | | (52) | | |
Operating (loss) income | | | | | (206) | | | | | | (285) | | |
Other, net | | | | | 2 | | | | | | 1 | | |
Total other income (expense), net | | | | | 2 | | | | | | 1 | | |
Loss before income taxes | | | | | (204) | | | | | | (284) | | |
Benefit (provision) for income taxes | | | | | 2 | | | | | | 2 | | |
Net loss | | | | $ | (202) | | | | | $ | (282) | | |
| | | Three months ended September 30, | | |||||||||
| 2021 | | | 2020 | | ||||||||
| (In millions) | | |||||||||||
Net loss | | | | $ | (53) | | | | | $ | (131) | | |
Other comprehensive loss | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | (10) | | | | | | 14 | | |
Other comprehensive loss | | | | | (10) | | | | | | 14 | | |
Comprehensive loss | | | | $ | (63) | | | | | $ | (117) | | |
| | | Nine months ended September 30, | | |||||||||
| 2021 | | | 2020 | | ||||||||
| (In millions) | | |||||||||||
Net loss | | | | $ | (202) | | | | | $ | (282) | | |
Other comprehensive loss | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | (18) | | | | | | 1 | | |
Other comprehensive loss | | | | | (18) | | | | | | 1 | | |
Comprehensive loss | | | | $ | (220) | | | | | $ | (281) | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
| | | (Unaudited) | | | ||||||||
| | | (In millions) | | |||||||||
Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 171 | | | | | $ | 363 | | |
Restricted cash | | | | | 9 | | | | | | 19 | | |
Accounts receivable, net of allowance of $17 and $22 | | | | | 138 | | | | | | 68 | | |
Income taxes receivable | | | | | 5 | | | | | | 2 | | |
Prepaid expenses and other current assets | | | | | 12 | | | | | | 10 | | |
Total current assets | | | | $ | 335 | | | | | $ | 462 | | |
Property and equipment, net | | | | | 49 | | | | | | 53 | | |
Operating lease right-of-use assets | | | | | 15 | | | | | | 20 | | |
Goodwill | | | | | 122 | | | | | | 128 | | |
Intangible assets, net | | | | | 3 | | | | | | 7 | | |
Other assets | | | | | 7 | | | | | | 9 | | |
Total assets | | | | $ | 531 | | | | | $ | 679 | | |
Liabilities and equity | | | | | | | | | | | | | |
Accounts payable, merchant | | | | $ | 27 | | | | | $ | 13 | | |
Accounts payable, other | | | | | 10 | | | | | | 24 | | |
Deferred merchant bookings | | | | | 1 | | | | | | — | | |
Deferred revenue | | | | | 2 | | | | | | 3 | | |
Accrued expenses and other current liabilities | | | | | 74 | | | | | | 105 | | |
Due to related party | | | | | 31 | | | | | | 7 | | |
Total current liabilities | | | | $ | 145 | | | | | $ | 152 | | |
Deferred income taxes | | | | | — | | | | | | 1 | | |
Operating lease liabilities | | | | | 10 | | | | | | 13 | | |
Other long-term liabilities | | | | | 9 | | | | | | 9 | | |
Total liabilities | | | | $ | 164 | | | | | $ | 175 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Net parent investment | | | | | 437 | | | | | | 556 | | |
Accumulated other comprehensive loss | | | | | (70) | | | | | | (52) | | |
Total equity | | | | $ | 367 | | | | | $ | 504 | | |
Total liabilities and equity | | | | $ | 531 | | | | | $ | 679 | | |
Three months ended September 30, 2020 | | | Net Parent Investment | | | Accumulated Other Comprehensive Loss, Net of Tax | | | Total Parent’s Equity | | |||||||||
| | | (In millions) | | |||||||||||||||
Balance as of June 30, 2020 | | | | $ | 560 | | | | | $ | (91) | | | | | $ | 469 | | |
Net loss | | | | | (131) | | | | | | — | | | | | | (131) | | |
Changes in other comprehensive loss | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | — | | | | | | 14 | | | | | | 14 | | |
Net transfers from parent | | | | | 140 | | | | | | — | | | | | | 140 | | |
Balance as of September 30, 2020 | | | | $ | 569 | | | | | $ | (77) | | | | | $ | 492 | | |
Nine months ended September 30, 2020 | | | Net Parent Investment | | | Accumulated Other Comprehensive Loss, Net of Tax | | | Total Parent’s Equity | | |||||||||
| | | (In millions) | | |||||||||||||||
Balance as of December 31, 2019 | | | | $ | 754 | | | | | $ | (78) | | | | | $ | 676 | | |
Net loss | | | | | (282) | | | | | | — | | | | | | (282) | | |
Changes in other comprehensive loss | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | — | | | | | | 1 | | | | | | 1 | | |
Net transfers from parent | | | | | 97 | | | | | | — | | | | | | 97 | | |
Balance as of September 30, 2020 | | | | $ | 569 | | | | | $ | (77) | | | | | $ | 492 | | |
Three months ended September 30, 2021 | | | Net Parent Investment | | | Accumulated Other Comprehensive Loss, Net of Tax | | | Total Parent’s Equity | | |||||||||
| | | (In millions) | | |||||||||||||||
Balance as of June 30, 2021 | | | | $ | 433 | | | | | $ | (60) | | | | | $ | 373 | | |
Net loss | | | | | (53) | | | | | | — | | | | | | (53) | | |
Changes in other comprehensive loss | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | — | | | | | | (10) | | | | | | (10) | | |
Net transfers from parent | | | | | 57 | | | | | | — | | | | | | 57 | | |
Balance as of September 30, 2021 | | | | $ | 437 | | | | | $ | (70) | | | | | $ | 367 | | |
Nine months ended September 30, 2021 | | | Net Parent Investment | | | Accumulated Other Comprehensive Loss, Net of Tax | | | Total Parent’s Equity | | |||||||||
| | | (In millions) | | |||||||||||||||
Balance as of December 31, 2020 | | | | $ | 556 | | | | | $ | (52) | | | | | $ | 504 | | |
Net loss | | | | | (202) | | | | | | — | | | | | | (202) | | |
Changes in other comprehensive loss | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | — | | | | | | (18) | | | | | | (18) | | |
Net transfers from parent | | | | | 83 | | | | | | — | | | | | | 83 | | |
Balance as of September 30, 2021 | | | | $ | 437 | | | | | $ | (70) | | | | | $ | 367 | | |
| | | September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In millions) | | |||||||||
Operating activities | | | | | | | | | | | | | |
Net loss | | | | $ | (202) | | | | | $ | (282) | | |
Adjustments to reconcile net loss to cash provided by (used in) operating activities | | | | | | | | | | | | | |
Depreciation | | | | | 32 | | | | | | 35 | | |
Amortization of stock-based compensation | | | | | 17 | | | | | | 11 | | |
Amortization of intangible assets | | | | | 4 | | | | | | 4 | | |
Deferred income taxes | | | | | — | | | | | | (3) | | |
Other, net | | | | | (1) | | | | | | (8) | | |
Changes in operating assets and liabilities: | | | | | — | | | | | | — | | |
Accounts receivable | | | | | (75) | | | | | | 224 | | |
Prepaid expenses and other current assets | | | | | — | | | | | | 8 | | |
Accounts payable, merchant | | | | | 15 | | | | | | (37) | | |
Accounts payable, other and accrued expenses and other liabilities | | | | | (40) | | | | | | 25 | | |
Income taxes receivable, net | | | | | (4) | | | | | | (1) | | |
Deferred merchant bookings | | | | | 1 | | | | | | (1) | | |
Deferred revenue | | | | | (1) | | | | | | — | | |
Net cash (used in) provided by operating activities | | | | | (254) | | | | | | (25) | | |
Investing activities | | | | | | | | | | | | | |
Additions to property and equipment | | | | | (20) | | | | | | (28) | | |
Net cash used in investing activities | | | | | (20) | | | | | | (28) | | |
Financing activities | | | | | | | | | | | | | |
Net transfers from parent | | | | | 58 | | | | | | 92 | | |
Due to related party | | | | | 24 | | | | | | (34) | | |
Net cash provided by financing activities | | | | | 82 | | | | | | 58 | | |
Effect of FX rate changes on Cash, cash equivalents and restricted cash | | | | | (10) | | | | | | 5 | | |
Net increase (decrease) in Cash, cash equivalents and restricted cash at end of period | | | | | (202) | | | | | | 10 | | |
Cash, cash equivalents and restricted cash at beginning of period | | | | | 382 | | | | | | 350 | | |
Cash, cash equivalents and restricted cash at end of period | | | | $ | 180 | | | | | $ | 360 | | |
| | | Nine months ended September 30, | | |||||||||
Reconciliation to amounts within the combined balance sheets: | | | 2021 | | | 2020 | | ||||||
| | | (In millions) | | |||||||||
Cash and cash equivalents | | | | $ | 171 | | | | | $ | 348 | | |
Restricted cash | | | | | 9 | | | | | | 12 | | |
Cash, cash equivalents and restricted cash at end of period | | | | $ | 180 | | | | | $ | 360 | | |
| | | Three months ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (Unaudited) | | |||||||||
| | | (In millions) | | |||||||||
Revenue by Business Model | | | | | | | | | | | | | |
Merchant | | | | $ | 21 | | | | | $ | 18 | | |
Agency | | | | | 33 | | | | | | 9 | | |
Advertising, media and other | | | | | 1 | | | | | | (1) | | |
Total revenue | | | | $ | 55 | | | | | $ | 26 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (Unaudited) | | |||||||||
| | | (In millions) | | |||||||||
Revenue by Business Model | | | | | | | | | | | | | |
Merchant | | | | $ | 46 | | | | | $ | 68 | | |
Agency | | | | | 74 | | | | | | 84 | | |
Advertising, media and other | | | | | 3 | | | | | | 4 | | |
Total revenue | | | | $ | 123 | | | | | $ | 156 | | |
| | | Three months ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (Unaudited) | | |||||||||
| | | (In millions) | | |||||||||
Revenue by Geography | | | | | | | | | | | | | |
United States | | | | $ | 23 | | | | | $ | 10 | | |
All other countries | | | | | 32 | | | | | | 16 | | |
Total revenue | | | | $ | 55 | | | | | $ | 26 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (Unaudited) | | |||||||||
| | | (In millions) | | |||||||||
Revenue by Geography | | | | | | | | | | | | | |
United States | | | | $ | 49 | | | | | $ | 57 | | |
All other countries | | | | | 74 | | | | | | 99 | | |
Total revenue | | | | $ | 123 | | | | | $ | 156 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
| | | (Unaudited) | | | | | | | | |||
| | | (In millions) | | |||||||||
Capitalized software development | | | | $ | 165 | | | | | $ | 208 | | |
Computer equipment | | | | | 19 | | | | | | 20 | | |
Furniture and other equipment | | | | | 5 | | | | | | 6 | | |
Buildings and leasehold improvements | | | | | 15 | | | | | | 16 | | |
| | | | | 204 | | | | | | 250 | | |
Less: accumulated depreciation | | | | | (155) | | | | | | (197) | | |
Property and equipment, net | | | | $ | 49 | | | | | $ | 53 | | |
| | | (Unaudited) (In millions) | | |||
Balance as of December 31, 2020 | | | | $ | 128 | | |
Foreign currency translation | | | | | (6) | | |
Balance as of September 30, 2021 | | | | $ | 122 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||||||||||||||||||||||||||
| Cost | | | Accumulated Amortization | | | Net | | | Cost | | | Accumulated Amortization | | | Net | | ||||||||||||||||||||
| (Unaudited) (In millions) | | | (In millions) | | ||||||||||||||||||||||||||||||||
Customer relationships | | | | | 60 | | | | | | (57) | | | | | | 3 | | | | | | 60 | | | | | | (53) | | | | | | 7 | | |
Total | | | | $ | 60 | | | | | $ | (57) | | | | | $ | 3 | | | | | $ | 60 | | | | | $ | (53) | | | | | $ | 7 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
| | | (Unaudited) | | | ||||||||
| | | (In millions) | | |||||||||
Salary and wage accruals | | | | $ | 27 | | | | | $ | 33 | | |
Restructure costs | | | | | 29 | | | | | | 47 | | |
Accrued sales tax liability | | | | | 4 | | | | | | 3 | | |
Lease liability | | | | | 6 | | | | | | 9 | | |
Other | | | | | 8 | | | | | | 13 | | |
Total | | | | $ | 74 | | | | | $ | 105 | | |
| | | Employee Severance and Benefits | | |||
| | | (Unaudited) (In millions) | | |||
Accrued liability as of December 31, 2020 | | | | $ | 47 | | |
Charges | | | | | 9 | | |
Payments | | | | | (27) | | |
Accrued liability as of September 30, 2021 | | | | $ | 29 | | |
| | | September 30, 2021 | | | September 30, 2020 | | ||||||
| | | (unaudited) (In millions) | | |||||||||
Cash pooling and general financing activities | | | | $ | 38 | | | | | $ | 144 | | |
Purchases from Parent | | | | | — | | | | | | 1 | | |
Stock based compensation | | | | | 6 | | | | | | 3 | | |
Corporate allocations | | | | | 12 | | | | | | 9 | | |
Income tax expense | | | | | 1 | | | | | | (17) | | |
Net increase (decrease) in Net Parent Investment | | | | $ | 57 | | | | | $ | 140 | | |
| | | September 30, 2021 | | | September 30, 2020 | | ||||||
| | | (unaudited) (In millions) | | |||||||||
Cash pooling and general financing activities | | | | $ | 26 | | | | | $ | 46 | | |
Purchases from Parent | | | | | — | | | | | | 2 | | |
Stock based compensation | | | | | 17 | | | | | | 11 | | |
Corporate allocations | | | | | 38 | | | | | | 36 | | |
Income tax expense | | | | | 2 | | | | | | 2 | | |
Net increase (decrease) in Net Parent Investment | | | | $ | 83 | | | | | $ | 97 | | |
| | | Year ended December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Revenue | | | | $ | 190 | | | | | $ | 613 | | |
Cost and expenses: | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below) | | | | | (206) | | | | | | (261) | | |
Selling and marketing | | | | | (132) | | | | | | (149) | | |
Technology and content | | | | | (61) | | | | | | (75) | | |
General and administrative | | | | | (52) | | | | | | (58) | | |
Depreciation and amortization | | | | | (51) | | | | | | (54) | | |
Restructuring and related reorganization charges | | | | | (59) | | | | | | (11) | | |
Operating (loss) income | | | | | (371) | | | | | | 5 | | |
Other, net | | | | | (1) | | | | | | 3 | | |
Total other expense, net | | | | | (1) | | | | | | 3 | | |
(Loss) income before income taxes | | | | | (372) | | | | | | 8 | | |
Provision for income taxes | | | | | (7) | | | | | | (39) | | |
Net loss | | | ��� | $ | (379) | | | | | $ | (31) | | |
| | | Year ended December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Net loss | | | | $ | (379) | | | | | $ | (31) | | |
Other comprehensive income ( loss) | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | 26 | | | | | | (1) | | |
Other comprehensive income (loss) | | | | | 26 | | | | | | (1) | | |
Comprehensive loss | | | | $ | (353) | | | | | $ | (32) | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 363 | | | | | $ | 307 | | |
Restricted cash | | | | | 19 | | | | | | 43 | | |
Accounts receivable, net of allowance of $22 and $9 | | | | | 68 | | | | | | 330 | | |
Income taxes receivable | | | | | 2 | | | | | | 3 | | |
Prepaid expenses and other current assets | | | | | 10 | | | | | | 19 | | |
Total current assets | | | | $ | 462 | | | | | $ | 702 | | |
Property and equipment, net | | | | | 53 | | | | | | 59 | | |
Operating lease right-of-use assets | | | | | 20 | | | | | | 30 | | |
Goodwill | | | | | 128 | | | | | | 120 | | |
Deferred income tax assets | | | | | — | | | | | | 2 | | |
Intangible assets, net | | | | | 7 | | | | | | 13 | | |
Other assets | | | | | 9 | | | | | | 9 | | |
Total assets | | | | $ | 679 | | | | | $ | 935 | | |
Liabilities and equity | | | | | | | | | | | | | |
Accounts payable, merchant | | | | $ | 13 | | | | | $ | 65 | | |
Accounts payable, other | | | | | 24 | | | | | | 28 | | |
Deferred merchant bookings | | | | | — | | | | | | 2 | | |
Deferred revenue | | | | | 3 | | | | | | 3 | | |
Accrued expenses and other current liabilities | | | | | 105 | | | | | | 83 | | |
Due to related party | | | | | 7 | | | | | | 46 | | |
Total current liabilities | | | | $ | 152 | | | | | $ | 227 | | |
Deferred income taxes | | | | | 1 | | | | | | 3 | | |
Operating lease liabilities | | | | | 13 | | | | | | 23 | | |
Other long-term liabilities | | | | | 9 | | | | | | 6 | | |
Total liabilities | | | | $ | 175 | | | | | $ | 259 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Net parent investment | | | | | 556 | | | | | | 754 | | |
Accumulated other comprehensive loss | | | | | (52) | | | | | | (78) | | |
Total equity | | | | $ | 504 | | | | | $ | 676 | | |
Total liabilities and equity | | | | $ | 679 | | | | | $ | 935 | | |
| | | Net Parent Investment | | | Accumulated Other Comprehensive Loss, Net of Tax | | | Total Parent’s Equity | | |||||||||
| (In millions) | | |||||||||||||||||
Balance as of December 31, 2018 | | | | $ | 681 | | | | | $ | (77) | | | | | $ | 604 | | |
Net loss | | | | | (31) | | | | | | — | | | | | | (31) | | |
Changes in other comprehensive loss | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | — | | | | | | (1) | | | | | | (1) | | |
Net transfers from parent | | | | | 104 | | | | | | — | | | | | | 104 | | |
Balance as of December 31, 2019 | | | | $ | 754 | | | | | $ | (78) | | | | | $ | 676 | | |
Net loss | | | | | (379) | | | | | | — | | | | | | (379) | | |
Changes in other comprehensive loss | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | | | — | | | | | | 26 | | | | | | 26 | | |
Net transfers from parent | | | | | 181 | | | | | | — | | | | | | 181 | | |
Balance as of December 31, 2020 | | | | $ | 556 | | | | | $ | (52) | | | | | $ | 504 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Operating activities | | | | | | | | | | | | | |
Net loss | | | | $ | (379) | | | | | $ | (31) | | |
Adjustments to reconcile net loss to cash provided by (used in) operating activities | | | | | | | | | | | | | |
Depreciation | | | | | 46 | | | | | | 49 | | |
Amortization of stock-based compensation | | | | | 15 | | | | | | 11 | | |
Amortization of intangible assets | | | | | 5 | | | | | | 5 | | |
Currency loss on cash and cash equivalent | | | | | 1 | | | | | | — | | |
Other, net | | | | | (3) | | | | | | — | | |
Changes in operating assets and liabilities, net of effects from acquisitions: | | | | | | | | | | | | | |
Accounts receivable | | | | | 266 | | | | | | (21) | | |
Prepaid expenses and other current assets | | | | | 10 | | | | | | (14) | | |
Accounts payable, merchant | | | | | (53) | | | | | | (1) | | |
Accounts payable, other and accrued expenses and other liabilities | | | | | 12 | | | | | | 7 | | |
Income taxes receivable, net | | | | | 1 | | | | | | (1) | | |
Deferred merchant bookings | | | | | (2) | | | | | | 1 | | |
Deferred revenue | | | | | — | | | | | | 1 | | |
Net cash (used in) provided by operating activities | | | | | (81) | | | | | | 6 | | |
Investing activities | | | | | | | | | | | | | |
Additions to property and equipment | | | | | (32) | | | | | | (38) | | |
Net cash used in investing activities | | | | | (32) | | | | | | (38) | | |
Financing activities | | | | | | | | | | | | | |
Net transfers from (to) parent | | | | | 161 | | | | | | 91 | | |
Due to related party | | | | | (40) | | | | | | 14 | | |
Net cash provided by financing activities | | | | | 121 | | | | | | 105 | | |
Effect of FX rate changes on cash and cash equivalents | | | | | 24 | | | | | | (3) | | |
Net increase in cash and cash equivalents | | | | | 32 | | | | | | 70 | | |
Cash and cash equivalents at beginning of period | | | | | 350 | | | | | | 280 | | |
Cash and cash equivalents at end of period | | | | $ | 382 | | | | | $ | 350 | | |
| | | December 31 | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Reconciliation to amounts within the combined balance sheets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 363 | | | | | $ | 307 | | |
Restricted cash included in Other current assets | | | | | 19 | | | | | | 43 | | |
Cash, cash equivalents and restricted cash at end of period | | | | $ | 382 | | | | | $ | 350 | | |
| | | Year ended December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Revenue by Business Model | | | | | | | | | | | | | |
Merchant | | | | $ | 84 | | | | | $ | 194 | | |
Agency | | | | | 104 | | | | | | 403 | | |
Advertising, media and other | | | | | 2 | | | | | | 16 | | |
Total revenue | | | | $ | 190 | | | | | $ | 613 | | |
| | | Year ended December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Revenue by Geography | | | | | | | | | | | | | |
United States | | | | $ | 67 | | | | | $ | 216 | | |
All other countries | | | | | 123 | | | | | | 397 | | |
Total revenue | | | | $ | 190 | | | | | $ | 613 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Capitalized software development | | | | $ | 208 | | | | | $ | 188 | | |
Computer equipment | | | | | 20 | | | | | | 20 | | |
Furniture and other equipment | | | | | 6 | | | | | | 6 | | |
Buildings and leasehold improvements | | | | | 16 | | | | | | 14 | | |
| | | | | 250 | | | | | | 228 | | |
Less: accumulated depreciation | | | | | (197) | | | | | | (169) | | |
Property and equipment, net | | | | $ | 53 | | | | | $ | 59 | | |
| | | (In millions) | | |||
Year ending December 31, | | | | $ | | | |
2021 | | | | | 9 | | |
2022 | | | | | 5 | | |
2023 | | | | | 4 | | |
2024 | | | | | 3 | | |
2025 | | | | | 2 | | |
2026 and thereafter | | | | | — | | |
Total lease payments | | | | | 23 | | |
Less: imputed interest | | | | | (1) | | |
Total | | | | $ | 22 | | |
| | | (In millions) | | |||
Balance as of January 1, 2019 | | | | $ | 122 | | |
Foreign currency translation | | | | | (2) | | |
Balance as of December 31, 2019 | | | | | 120 | | |
Foreign currency translation | | | | | 8 | | |
Balance as of December 31, 2020 | | | | $ | 128 | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||||||||||||||||||||||||||
| Cost | | | Accumulated Amortization | | | Net | | | Cost | | | Accumulated Amortization | | | Net | | ||||||||||||||||||||
| (In millions) | | |||||||||||||||||||||||||||||||||||
Customer relationships | | | | | 60 | | | | | | (53) | | | | | | 7 | | | | | | 58 | | | | | | (46) | | | | | | 12 | | |
Supplier relationships | | | | | 28 | | | | | | (28) | | | | | | — | | | | | | 27 | | | | | | (27) | | | | | | — | | |
Domain names | | | | | 21 | | | | | | (21) | | | | | | — | | | | | | 20 | | | | | | (19) | | | | | | 1 | | |
Other | | | | | 3 | | | | | | (3) | | | | | | — | | | | | | 2 | | | | | | (2) | | | | | | — | | |
Total | | | | $ | 112 | | | | | $ | (105) | | | | | $ | 7 | | | | | $ | 107 | | | | | $ | (94) | | | | | $ | 13 | | |
| | | (In millions) | | |||
2021 | | | | | 5 | | |
2022 | | | | | 2 | | |
2023 | | | | | — | | |
2024 | | | | | — | | |
2025 | | | | | — | | |
2026 and thereafter | | | | | — | | |
Total | | | | $ | 7 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Prepaid expense | | | | $ | 8 | | | | | $ | 16 | | |
Current deposits | | | | | 1 | | | | | | 2 | | |
Other current assets | | | | | 1 | | | | | | 1 | | |
Total | | | | $ | 10 | | | | | $ | 19 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Prepaid expense | | | | $ | 4 | | | | | $ | 4 | | |
Deposits | | | | | 5 | | | | | | 5 | | |
Total | | | | $ | 9 | | | | | $ | 9 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Salary and wage accruals | | | | $ | 33 | | | | | $ | 45 | | |
Restructure costs | | | | | 47 | | | | | | 9 | | |
Accrued sales tax liability | | | | | 3 | | | | | | 7 | | |
Lease liability | | | | | 9 | | | | | | 11 | | |
Other | | | | | 13 | | | | | | 11 | | |
Total | | | | $ | 105 | | | | | $ | 83 | | |
| | | RSUs | | | Options | | ||||||
| (In thousands) | | |||||||||||
Balance as of January 1, 2019 | | | | | 95 | | | | | | 605 | | |
Granted | | | | | 140 | | | | | | — | | |
Vested/Exercised | | | | | (29) | | | | | | (93) | | |
Cancelled | | | | | — | | | | | | — | | |
Balance as of December 31, 2019 | | | | | 206 | | | | | | 512 | | |
Granted | | | | | 195 | | | | | | — | | |
Vested/Exercised | | | | | (83) | | | | | | (69) | | |
Cancelled | | | | | (1) | | | | | | — | | |
Balance as of December 31, 2020 | | | | | 317 | | | | | | 443 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
U.S. | | | | $ | (191) | | | | | $ | 26 | | |
Foreign | | | | | (181) | | | | | | (18) | | |
| | | | $ | (372) | | | | | $ | 8 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Current income tax expense: | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | 19 | | |
State | | | | | — | | | | | | 3 | | |
Foreign | | | | | 6 | | | | | | 18 | | |
Current income tax expense: | | | | | 6 | | | | | | 40 | | |
Deferred income tax (benefit) expense: | | | | | | | | | | | | | |
Federal | | | | | 1 | | | | | | — | | |
State | | | | | — | | | | | | (1) | | |
Foreign | | | | | — | | | | | | — | | |
Deferred income tax (benefit) expense | | | | | 1 | | | | | | (1) | | |
Income tax expense | | | | $ | 7 | | | | | $ | 39 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Income tax (benefit) expense at the U.S. federal statutory rate of 21% | | | | $ | (78) | | | | | $ | 2 | | |
State taxes | | | | | (8) | | | | | | 2 | | |
Foreign branches | | | | | 5 | | | | | | 11 | | |
Foreign tax rate differential | | | | | (4) | | | | | | 2 | | |
Unrecognized tax benefits and related interest | | | | | 2 | | | | | | 4 | | |
Change in valuation allowance | | | | | 88 | | | | | | 13 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
U.S. federal research and development credit | | | | | (1) | | | | | | (2) | | |
Other, net | | | | | 1 | | | | | | 7 | | |
Stock Compensation (Net Shortfall) | | | | | — | | | | | | (1) | | |
Foreign Permanent Differences | | | | | 2 | | | | | | 1 | | |
Income tax expense | | | | $ | 7 | | | | | $ | 39 | | |
|
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
| (In millions) | | |||||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Provision for accrued expenses | | | | $ | 8 | | | | | $ | 12 | | |
Net operating loss and tax credit carryforwards | | | | | 153 | | | | | | 45 | | |
Stock-based compensation | | | | | 6 | | | | | | 4 | | |
Property and equipment | | | | | 4 | | | | | | 5 | | |
ROU Lease Liability | | | | | 1 | | | | | | 4 | | |
Other | | | | | (4) | | | | | | (11) | | |
Total deferred tax assets | | | | | 168 | | | | | | 59 | | |
Less valuation allowance | | | | | (155) | | | | | | (44) | | |
Net deferred tax assets | | | | $ | 13 | | | | | $ | 15 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Goodwill and intangible assets | | | | | (13) | | | | | | (13) | | |
ROU lease asset | | | | | (1) | | | | | | (3) | | |
Total deferred tax liabilities | | | | | (14) | | | | | | (16) | | |
Net deferred tax liability | | | | $ | (1) | | | | | $ | (1) | | |
| | | 2020 | | | 2019 | | ||||||
Balance, beginning of year | | | | $ | 6 | | | | | $ | 2 | | |
Increases to tax positions related to the current year | | | | | 2 | | | | | | 4 | | |
Increases to tax positions related to prior years | | | | | — | | | | | | — | | |
Decreases to tax positions related to prior years | | | | | (1) | | | | | | — | | |
Balance, end of year | | | | $ | 7 | | | | | $ | 6 | | |
| | | Employee Severance and Benefits | | |||
| | | (In millions) | | |||
Accrued liability as of January 1, 2019 | | | | $ | — | | |
Charges | | | | | 11 | | |
Payments | | | | | (2) | | |
Non-cash items | | | | | — | | |
Accrued liability as of December 31, 2019 | | | | $ | 9 | | |
Charges | | | | | 59 | | |
Payments | | | | | (21) | | |
Non-cash items | | | | | — | | |
Accrued liability as of December 31, 2020 | | | | $ | 47 | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
| (In millions) | | |||||||||||
Cash pooling and general financing activities | | | | $ | 112 | | | | | $ | — | | |
Sales to Parent | | | | | — | | | | | | 2 | | |
Purchases from Parent | | | | | (2) | | | | | | (3) | | |
Stock based compensation | | | | | 15 | | | | | | 12 | | |
Corporate allocations | | | | | 49 | | | | | | 54 | | |
Income tax expense | | | | | 7 | | | | | | 39 | | |
Net increase (decrease) in Net Parent Investment | | | | $ | 181 | | | | | $ | 104 | | |
| | | Amount Paid or to Be Paid | | |||
SEC registration fee | | | | $ | 583,685.35 | | |
Legal fees and expenses | | | | | * | | |
Accounting fees and expenses | | | | | * | | |
Financial printing and miscellaneous expenses | | | | | * | | |
Total | | | | $ | * | | |
| Signature | | | Title | | | Date | |
| /s/ Paul Abbott Paul Abbott | | | Chief Executive Officer and Director (Principal Executive Officer) | | | July 19, 2022 | |
| /s/ Martine Gerow Martine Gerow | | | Chief Financial Officer (Principal Financial Officer) | | | July 19, 2022 | |
| /s/ Chris Van Vliet Chris Van Vliet | | | Controller (Principal Accounting Officer) | | | July 19, 2022 | |
| * James P. Bush | | | Director | | | July 19, 2022 | |
| * Gloria Guevara Manzo | | | Director | | | July 19, 2022 | |
| * Eric Hart | | | Director | | | July 19, 2022 | |
| * Raymond Donald Joabar | | | Director | | | July 19, 2022 | |
| * Michael Gregory (Greg) O’Hara | | | Director | | | July 19, 2022 | |
| Signature | | | Title | | | Date | |
| * Richard Petrino | | | Director | | | July 19, 2022 | |
| * Mohammed Saif S.S. Al-Sowaidi | | | Director | | | July 19, 2022 | |
| * Itai Wallach | | | Director | | | July 19, 2022 | |
| * Susan Ward | | | Director | | | July 19, 2022 | |
| * Kathleen Winters | | | Director | | | July 19, 2022 | |
| *By: /s/ Eric J. Bock Eric J. Bock Attorney-in-fact | | | |