- GBTG Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Global Business Travel (GBTG) 424B3Prospectus supplement
Filed: 2 May 23, 4:23pm
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | xi | | | |
| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 81 | | | |
| | | | | 111 | | | |
| | | | | 120 | | | |
| | | | | 133 | | | |
| | | | | 155 | | | |
| | | | | 159 | | | |
| | | | | 169 | | | |
| | | | | 172 | | | |
| | | | | 177 | | | |
| | | | | 180 | | | |
| | | | | 181 | | | |
| | | | | 181 | | | |
| | | | | 181 | | | |
| | | | | F-1 | | |
| | | Year Ended December 31, | | |||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Key Operating Metrics | | | | | | | | | | | | | | | | | | | |
TTV | | | | | 22,968 | | | | | | 6,392 | | | | | | 5,907 | | |
Transaction Growth (Decline) | | | | | 200% | | | | | | 6% | | | | | | (71)% | | |
Key Financial Metrics | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | 1,851 | | | | | | 763 | | | | | | 793 | | |
Total operating expense | | | | | 2,049 | | | | | | 1,323 | | | | | | 1,540 | | |
Net loss | | | | | (229) | | | | | | (475) | | | | | | (619) | | |
| | | Year Ended December 31, | | |||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Net cash used in operating activities | | | | | (394) | | | | | | (512) | | | | | | (250) | | |
EBITDA | | | | | (10) | | | | | | (406) | | | | | | (590) | | |
Adjusted EBITDA | | | | | 103 | | | | | | (340) | | | | | | (363) | | |
Adjusted Operating Expenses | | | | | 1,745 | | | | | | 1,095 | | | | | | 1,151 | | |
Free Cash Flow | | | | | (488) | | | | | | (556) | | | | | | (297) | | |
| | | As of December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Net Debt | | | | $ | 919 | | | | | $ | 507 | | |
| | | Year Ended December 31, | | |||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Net loss | | | | $ | (229) | | | | | $ | (475) | | | | | $ | (619) | | |
Interest income | | | | | — | | | | | | (1) | | | | | | (1) | | |
Interest expense | | | | | 98 | | | | | | 53 | | | | | | 27 | | |
Loss on early extinguishment of debt | | | | | — | | | | | | 49 | | | | | | — | | |
Benefit from income taxes | | | | | (61) | | | | | | (186) | | | | | | (145) | | |
Depreciation and amortization | | | | | 182 | | | | | | 154 | | | | | | 148 | | |
EBITDA | | | | | (10) | | | | | | (406) | | | | | | (590) | | |
Restructuring charges(a) | | | | | (3) | | | | | | 14 | | | | | | 206 | | |
Integration costs(b) | | | | | 34 | | | | | | 22 | | | | | | 14 | | |
Mergers and acquisitions(c) | | | | | 18 | | | | | | 14 | | | | | | 10 | | |
Equity-based compensation(d) | | | | | 39 | | | | | | 3 | | | | | | 3 | | |
Fair value movements on earnouts and warrants derivative liabilities(e) | | | | | (8) | | | | | | — | | | | | | — | | |
Other adjustments, net(f) | | | | | 33 | | | | | | 13 | | | | | | (6) | | |
Adjusted EBITDA | | | | $ | 103 | | | | | $ | (340) | | | | | $ | (363) | | |
Net loss margin(1) | | | | | (12)% | | | | | | (62)% | | | | | | (78)% | | |
Adjusted EBITDA Margin | | | | | 6% | | | | | | (45)% | | | | | | (46)% | | |
| | | Year Ended December 31, | | |||||||||||||||
($ in millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Total operating expenses | | | | $ | 2,049 | | | | | $ | 1,323 | | | | | $ | 1,540 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | (182) | | | | | | (154) | | | | | | (148) | | |
Restructuring charges(a) | | | | | 3 | | | | | | (14) | | | | | | (206) | | |
Integration costs(b) | | | | | (34) | | | | | | (22) | | | | | | (14) | | |
Mergers and acquisition(c) | | | | | (18) | | | | | | (14) | | | | | | (10) | | |
Equity-based compensation(d) | | | | | (39) | | | | | | (3) | | | | | | (3) | | |
Other adjustments, net(f) | | | | | (34) | | | | | | (21) | | | | | | (8) | | |
Adjusted Operating Expenses | | | | $ | 1,745 | | | | | $ | 1,095 | | | | | $ | 1,151 | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Revenue | | | | $ | 1,851 | | | | | $ | 763 | | | | | $ | 1,088 | | | | | | 143% | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (excluding depreciation and amortization shown separately below) | | | | | 832 | | | | | | 477 | | | | | | (355) | | | | | | (75)% | | |
Sales and marketing | | | | | 337 | | | | | | 201 | | | | | | (136) | | | | | | (68)% | | |
Technology and content | | | | | 388 | | | | | | 264 | | | | | | (124) | | | | | | (47)% | | |
General and administrative | | | | | 313 | | | | | | 213 | | | | | | (100) | | | | | | (46)% | | |
Restructuring charges | | | | | (3) | | | | | | 14 | | | | | | 17 | | | | | | 121% | | |
Depreciation and amortization | | | | | 182 | | | | | | 154 | | | | | | (28) | | | | | | (18)% | | |
Total operating expense | | | | | 2,049 | | | | | | 1,323 | | | | | | (726) | | | | | | (55)% | | |
Operating loss | | | | | (198) | | | | | | (560) | | | | | | 362 | | | | | | 65% | | |
Interest income | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | (83)% | | |
Interest expense | | | | | (98) | | | | | | (53) | | | | | | (45) | | | | | | (85)% | | |
Fair value movements on earnouts and warrants derivative liabilities | | | | | 8 | | | | | | — | | | | | | 8 | | | | | | n/m | | |
Loss on early extinguishment of debt | | | | | — | | | | | | (49) | | | | | | 49 | | | | | | 100% | | |
Other income, net | | | | | 1 | | | | | | 8 | | | | | | (7) | | | | | | (94)% | | |
Loss before income taxes and share of losses from equity method investments | | | | | (287) | | | | | | (653) | | | | | | 366 | | | | | | 56% | | |
Benefit from income taxes | | | | | 61 | | | | | | 186 | | | | | | (125) | | | | | | (67)% | | |
Share of losses in equity method investments | | | | | (3) | | | | | | (8) | | | | | | 5 | | | | | | 60% | | |
Net loss | | | | $ | (229) | | | | | $ | (475) | | | | | $ | 246 | | | | | | 52% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Travel Revenue | | | | $ | 1,444 | | | | | $ | 446 | | | | | $ | 998 | | | | | | 224% | | |
Products & Professional Services Revenue | | | | | 407 | | | | | | 317 | | | | | | 90 | | | | | | 28% | | |
Total Revenue | | | | $ | 1,851 | | | | | $ | 763 | | | | | $ | 1,088 | | | | | | 143% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Cost of revenue (excluding depreciation and amortization) | | | | $ | 832 | | | | | $ | 477 | | | | | $ | (355) | | | | | | (75)% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Sales and marketing | | | | $ | 337 | | | | | $ | 201 | | | | | $ | (136) | | | | | | (68)% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
Technology and Content | | | | $ | 388 | | | | | $ | 264 | | | | | $ | (124) | | | | | | (47)% | | |
| | | Year Ended December 31, | | | Change favorable/(unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2022 | | | 2021 | | | $ | | | % | | ||||||||||||
General and administrative | | | | $ | 313 | | | | | $ | 213 | | | | | $ | (100) | | | | | | (46)% | | |
| | | 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% | | |
| | | Year Ended December 31, | | | Change favorable/ (unfavorable) | | ||||||||||||||||||
($ in millions except percentages) | | | 2021 | | | 2020 | | | $ | | | % | | ||||||||||||
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)% | | |
Net loss | | | | $ | 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, | | |||||||||||||||
($ in millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Net cash used in operating activities | | | | $ | (394) | | | | | $ | (512) | | | | | $ | (250) | | |
Net cash used in investing activities | | | | | (95) | | | | | | (27) | | | | | | (47) | | |
Net cash from financing activities | | | | | 292 | | | | | | 478 | | | | | | 384 | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | | | | | (12) | | | | | | (7) | | | | | | 7 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash | | | | $ | (209) | | | | | $ | (68) | | | | | $ | 94 | | |
| | | Year Ended December 31, | | |||||||||||||||
($ in millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Net cash used in operating activities | | | | $ | (394) | | | | | $ | (512) | | | | | $ | (250) | | |
Less: Purchase of property and equipment | | | | | (94) | | | | | | (44) | | | | | | (47) | | |
Free Cash Flow | | | | $ | (488) | | | | | $ | (556) | | | | | $ | (297) | | |
| | | As of December 31, | | |||||||||
($ in millions) | | | 2022 | | | 2021 | | ||||||
Senior Secured Credit Agreement | | | | | | | | | | | | | |
Principal amount of senior secured initial term loans (Maturity – August 2025)(1) | | | | $ | 239 | | | | | $ | 242 | | |
Principal amount of senior secured new tranche B-3 term loans (Maturity – December 2026)(2) | | | | | 1,000 | | | | | | 800 | | |
Principal amount of senior secured revolving credit facility (Maturity – August 2023)(3) | | | | | — | | | | | | — | | |
| | | | | 1,239 | | | | | | 1,042 | | |
Less: Unamortized debt discount and debt issuance costs | | | | | (17) | | | | | | (19) | | |
Total debt, net of unamortized debt discount and debt issuance costs | | | | | 1,222 | | | | | | 1,023 | | |
Less: Cash and cash equivalents | | | | | (303) | | | | | | (516) | | |
Net Debt | | | | $ | 919 | | | | | $ | 507 | | |
Name | | | Position | | | Age | |
Paul Abbott | | | Director | | | 54 | |
James Bush | | | Director | | | 65 | |
Gloria Guevara Manzo | | | Director | | | 55 | |
Eric Hart | | | Director | | | 47 | |
Raymond Donald Joabar | | | Director | | | 57 | |
Michael Gregory (Greg) O’Hara | | | Director | | | 57 | |
Richard Petrino | | | Director | | | 55 | |
Mohammed Saif S. S. Al-Sowaidi | | | Director | | | 41 | |
Itai Wallach | | | Director | | | 35 | |
Susan Ward | | | Director | | | 62 | |
Kathleen Winters | | | Director | | | 55 | |
Name | | | Position | | | Age | |
Paul Abbott | | | Chief Executive Officer | | | 54 | |
Eric J. Bock | | | Chief Legal Officer, Global Head of M&A and Compliance & Corporate Secretary | | | 58 | |
Andrew George Crawley | | | President | | | 56 | |
Martine Gerow | | | Chief Financial Officer | | | 62 | |
Mark Hollyhead | | | Chief Product Officer & President of Egencia | | | 53 | |
Patricia Anne Huska | | | Chief People Officer | | | 54 | |
Evan Konwiser | | | Chief Marketing and Strategy Officer | | | 41 | |
Boriana Tchobanova | | | Chief Transformation Officer | | | 48 | |
David Thompson | | | Chief Information Technology Officer | | | 56 | |
Name | | | Positions Held with the Company | |
Paul Abbott | | | Chief Executive Officer | |
Martine Gerow | | | Chief Financial Officer | |
Andrew Crawley | | | President | |
Michael Qualantone | | | Former Chief Revenue Officer | |
Eric J. Bock | | | Chief Legal Officer, Global Head of Mergers & Acquisitions and Compliance and Corporate Secretary | |
| Fiscal Year 2022 Peer Group Companies | | |||
| ADT Inc. | | | Norwegian Cruise Line | |
| Alliance DataSystems Corporation | | | Paychex, Inc. | |
| Avaya Holdings Corp. | | | Royal Caribbean Cruises Ltd. | |
| Black Knight, Inc. | | | Sabre Corporation | |
| Broadridge Financial Solutions, Inc. | | | Sykes Enterprises, Incorporates | |
| CBIZ, Inc. | | | The Western Union Company | |
| Choice Hotels International, Inc. | | | Travel + Leisure Co. | |
| Concentrix Corporation | | | Tripadvisor, Inc. | |
| Conduent Incorporated | | | Verisk Analytics, Inc. | |
| Equifax Inc. | | | Viad | |
| Expedia Group, Inc. | | | WEX Inc. | |
| Hilton Worldwide Holdings Inc. | | | Wyndham Hotels & Resorts, Inc. | |
| Hyatt Hotels Corporation | | | | |
Name | | | 2021 Base Salary Rate ($)(1) | | | 2022 Base Salary Rate ($) | | | Percentage Change (%)(2) | | |||||||||
Paul Abbott(3) | | | | | 1,374,903 | | | | | | 1,240,000 | | | | | | — | | |
Martine Gerow(3) | | | | | 597,395 | | | | | | 596,998 | | | | | | 10 | | |
Andrew Crawley(3) | | | | | 893,687 | | | | | | 806,000 | | | | | | — | | |
Michael Qualantone | | | | | 650,000 | | | | | | 650,000 | | | | | | — | | |
Eric J. Bock | | | | | 600,000 | | | | | | 650,000 | | | | | | 8 | | |
Goal Weighting | | | 2022 Target Goal | | | 2022 Actual Performance | |
Financial – 50% | | | | | | | |
Adjusted EBITDA Growth(1) | | | $470 million | | | $567 million | |
Adjusted EBITDA Fall Through(2) | | | 63% | | | 55% | |
Customer & Colleagues – 25% | | | | | |||
Client Net Promoter Score | | | Performance met target goal | | |||
Win/Loss Ratio | | | Record new wins with high customer retention exceeded target goal | | |||
Employee Engagement Level | | | Colleague engagement survey results exceeded target engagement levels | | |||
Strategic Initiatives – 25% | | | | | |||
Mergers & Acquisitions Delivery – Synergies | | | Significant progress integrating Egencia, exceeded synergy target goal | | |||
U.S. SME Growth (Win/Loss Ratio)(3) | | | Strong momentum in the growth of U.S. SME, which delivered results ahead of our target goal | | |||
Digital Interactions Growth | | | Continued to innovate our products and services and exceeded target goal | | |||
Diversity, Equity & Inclusion Employee Sentiment(4) | | | Employee responses were 5% above the best-in-class target goal | | |||
Sustainability | | | Achieved target of Platinum Accreditation and successful launch of the Sustainable Aviation Fuel program | |
Name | | | Fiscal Year 2022 Bonus Target (% of Base Salary) | | | Combined Performance Rating Factor (%)(1) | | | Fiscal Year 2022 Bonus Paid (% of Base Salary) | | | Fiscal Year 2022 Cash Bonus ($)(2) | | ||||||||||||
Paul Abbott | | | | | 200 | | | | | | 150 | | | | | | 300 | | | | | | 3,630,900 | | |
Martine Gerow | | | | | 100 | | | | | | 150 | | | | | | 150 | | | | | | 874,048 | | |
Andrew Crawley | | | | | 100 | | | | | | 150 | | | | | | 150 | | | | | | 1,180,043 | | |
Michael Qualantone | | | | | 100 | | | | | | 150 | | | | | | 150 | | | | | | 975,000 | | |
Eric J. Bock | | | | | 100 | | | | | | 150 | | | | | | 150 | | | | | | 975,000 | | |
Covered Person | | | Applicable Stock Ownership Guideline | |
Chief Executive Officer | | | 5x base salary | |
Other Executive Officers | | | 2.5x base salary | |
Non-Employee Members of the Board of Directors | | | 5x annual cash retainer | |
Name and Principal Position | | | Year | | | Salary $ | | | Bonus ($)(1) | | | Stock Awards ($)(2) | | | Option Awards ($) | | | Non-Equity Incentive Plan Compensation ($)(3) | | | All Other Compensation ($) | | | Total ($) | | ||||||||||||||||||||||||
Paul Abbott, Chief Executive Officer(4) | | | | | 2022 | | | | | | 1,236,667 | | | | | | 2,000,000 | | | | | | 6,000,000 | | | | | | — | | | | | | 3,630,900 | | | | | | 101,632(5) | | | | | | 12,969,199 | | |
| | | 2021 | | | | | | 1,233,717 | | | | | | 4,000,000 | | | | | | — | | | | | | 9,000,000 | | | | | | 4,050,255 | | | | | | 115,001 | | | | | | 18,398,973 | | | ||
| | | 2020 | | | | | | 1,072,751 | | | | | | 2,756,540 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,168,879 | | | | | | 4,998,170 | | | ||
Martine Gerow, Chief Financial Officer(4),(6) | | | | | 2022 | | | | | | 564,970 | | | | | | 1,000,000 | | | | | | 3,366,358 | | | | | | — | | | | | | 874,048 | | | | | | 72,547(7) | | | | | | 5,877,923 | | |
Andrew Crawley, President(4) | | | | | 2022 | | | | | | 806,000 | | | | | | 1,000,000 | | | | | | 2,999,992 | | | | | | — | | | | | | 1,180,043 | | | | | | 69,395(8) | | | | | | 6,055,430 | | |
| | | 2021 | | | | | | 804,318 | | | | | | 1,250,000 | | | | | | — | | | | | | 3,750,000 | | | | | | 1,140,000 | | | | | | 70,818 | | | | | | 7,015,136 | | | ||
| | | 2020 | | | | | | 471,122 | | | | | | 447,938 | | | | | | — | | | | | | — | | | | | | — | | | | | | 635,011 | | | | | | 1,554,071 | | | ||
Michael Qualantone, Former Chief Revenue Officer(6)(9) | | | | | 2022 | | | | | | 650,000 | | | | | | 1,000,000 | | | | | | 5,672,920(10) | | | | | | 2,480,246(10) | | | | | | 975,000 | | | | | | 37,200(11) | | | | | | 10,815,366 | | |
| | | 2021 | | | | | | 578,750 | | | | | | 500,000 | | | | | | — | | | | | | 3,448,920 | | | | | | 1,000,000 | | | | | | 36,400 | | | | | | 5,564,070 | | | ||
Eric J. Bock, Chief Legal Officer, Global Head of Mergers & Acquisitions and Compliance and Corporate Secretary(6) | | | | | 2022 | | | | | | 636,538 | | | | | | 1,000,000 | | | | | | 3,303,156 | | | | | | — | | | | | | 975,000 | | | | | | 37,200(12) | | | | | | 5,951,894 | | |
Name | | | Grant Date(1) | | | Approval Date | | | Estimated Future Payouts Under Non-Equity Incentive Plan Awards(2) | | | Estimated Future Payouts Under Equity Incentive Plan Awards(3) | | | All Other Stock Awards: Number of Shares of Stock or Units (#) | | | All Other Stock Awards: Number of Securities Underlying Options | | | Exercise or Base Price of Option Awards ($) | | | Grant Date Fair Value of Stock and Option Awards ($) | | ||||||||||||||||||||||||||||||||||||||||||||||||
| Threshold ($) | | | Target ($) | | | Maximum ($) | | | Threshold (#) | | | Target (#) | | | Maximum (#) | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Paul Abbott | | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 390,625(4) | | | | | | — | | | | | | — | | | | | | 3,000,000 | | |
| | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 390,625(5) | | | | | | — | | | | | | — | | | | | | 3,000,000 | | |
| | | | | | | | | | | | | | | | | — | | | | | | 2,480,000 | | | | | | 3,720,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Martine Gerow | | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(4) | | | | | | — | | | | | | — | | | | | | 1,499,996 | | |
| | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(5) | | | | | | — | | | | | | — | | | | | | 1,499,996 | | |
| | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,686(6) | | | | | | — | | | | | | — | | | | | | 166,548 | | |
| | | | | 5/27/2022 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,706(8) | | | | | | 45,413(8) | | | | | | — | | | | | | — | | | | | | — | | | | | | 199,817 | | |
| | | | | | | | | | | | | | | | | — | | | | | | 596,998 | | | | | | 1,193,996 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Crawley | | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(4) | | | | | | — | | | | | | — | | | | | | 1,499,996 | | |
| | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(5) | | | | | | — | | | | | | — | | | | | | 1,499,996 | | |
| | | | | | | | | | | | | | | | | — | | | | | | 806,000 | | | | | | 1,612,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Qualantone | | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(4) | | | | | | — | | | | | | — | | | | | | 2,546,868(9) | | |
| | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(5) | | | | | | — | | | | | | — | | | | | | 2,546,868(9) | | |
| | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,940(6) | | | | | | — | | | | | | — | | | | | | 276,019 | | |
| | | | | 5/27/2022 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,450(10) | | | | | | 68,901(10) | | | | | | — | | | | | | — | | | | | | — | | | | | | 303,164 | | |
| | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,480,246(11) | | |
| | | | | | | | | | | | | | | | | — | | | | | | 650,000 | | | | | | 1,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric J. Bock | | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(4) | | | | | | — | | | | | | — | | | | | | 1,499,996 | | |
| | | | | 8/12/2022 | | | | | | 6/21/2022 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(5) | | | | | | — | | | | | | — | | | | | | 1,499,996 | | |
| | | | | 5/27/2022 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,450(12) | | | | | | 68,901(12) | | | | | | — | | | | | | — | | | | | | — | | | | | | 303,164 | | |
| | | | | | | | | | | | | | | | | — | | | | | | 650,000 | | | | | | 1,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||||||||||||||
Name | | | Number of Securities Underlying Unexercised GBTG MIP Options (#) Exercisable | | | Number of Securities Underlying Unexercised GBTG MIP Options (#) Unexercisable | | | Option Exercise Price ($) | | | Option Expiration Date | | | Number of Shares or Units of Stock That Have Not Vested (#) | | | Market Value of Shares or Units of Stock That Have Not Vested ($)(1) | | | Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) | | | Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(2) | | ||||||||||||||||||||||||
Paul Abbott | | | | | 994,512(3) | | | | | | 1,989,023(3) | | | | | | 10.03 | | | | | | 12/2/2031 | | | | | | 390,625(4) | | | | | | 2,636,719 | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 390,625(5) | | | | | | 2,636,719 | | | | | | — | | | | | | — | | |
Martine Gerow | | | | | 355,518(3) | | | | | | 711,037(3) | | | | | | 10.03 | | | | | | 12/2/2031 | | | | | | 195,312(4) | | | | | | 1,318,356 | | | | | | — | | | | | | — | | |
| | | | | 184,084(6) | | | | | | 122,722(6) | | | | | | 14.58 | | | | | | 9/25/2029 | | | | | | 195,312(5) | | | | | | 1,318,356 | | | | | | — | | | | | | — | | |
| | | | | 964,248(7) | | | | | | — | | | | | | 6.72 | | | | | | 5/23/2027 | | | | | | 21,686 | | | | | | 146,381 | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,413(8) | | | | | | 306,538 | | |
Andrew Crawley | | | | | 414,379(3) | | | | | | 828,757(3) | | | | | | 10.03 | | | | | | 12/2/2031 | | | | | | 195,312(4) | | | | | | 1,318,356 | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,312(5) | | | | | | 1,318,356 | | | | | | — | | | | | | — | | |
Michael Qualantone(9) | | | | | 371,303(3) | | | | | | 742,606(3) | | | | | | 10.03 | | | | | | 12/2/2031 | | | | | | 195,312(4) | | | | | | 1,318,356 | | | | | | — | | | | | | — | | |
| | | | | 305,053(6) | | | | | | 203,369(6) | | | | | | 14.58 | | | | | | 9/25/2029 | | | | | | 195,312(5) | | | | | | 1,318,356 | | | | | | — | | | | | | — | | |
| | | | | 350,635(10) | | | | | | 87,659(10) | | | | | | 7.23 | | | | | | 3/13/2028 | | | | | | 35,940 | | | | | | 242,595 | | | | | | — | | | | | | — | | |
| | | | | 596,081(11) | | | | | | — | | | | | | 6.37 | | | | | | 9/30/2025 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 385,699(11) | | | | | | — | | | | | | 5.74 | | | | | | 3/30/2025 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68,901(12) | | | | | | 465,082 | | |
Eric J. Bock | | | | | 331,503(3) | | | | | | 663,005(3) | | | | | | 10.03 | | | | | | 12/2/2031 | | | | | | 195,312(4) | | | | | | 1,318,356 | | | | | | — | | | | | | — | | |
| | | | | 525,953(13) | | | | | | — | | | | | | 6.69 | | | | | | 5/24/2026 | | | | | | 195,312(5) | | | | | | 1,318,356 | | | | | | — | | | | | | — | | |
| | | | | 1,402,543(11) | | | | | | — | | | | | | 5.74 | | | | | | 3/30/2025 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68,901(14) | | | | | | 465,082 | | |
Name | | | Benefit | | | Involuntary Termination Not in Connection with a Change in Control ($) | | | Involuntary Termination in Connection with a Change in Control ($) | | | Death ($) | | | Disability ($) | | ||||||||||||
Paul Abbott | | | Base Salary | | | | | 1,240,000(1) | | | | | | 2,480,000(2) | | | | | | — | | | | | | 1,240,000(1) | | |
| | | Bonus | | | | | 6,110,900(3) | | | | | | 8,590,900(4) | | | | | | — | | | | | | 6,110,9003) | | |
| | | Equity | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | GBTG MIP Options(5) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | RSUs(6) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Health Benefits | | | | | 27,636(7) | | | | | | 55,272(8) | | | | | | — | | | | | | 27,636(8) | | |
| | | Total | | | | | 7,378,536 | | | | | | 11,126,172 | | | | | | — | | | | | | 7,378,536 | | |
Martine Gerow(9) | | | Base Salary | | | | | 596,998(1) | | | | | | 1,193,996(2) | | | | | | — | | | | | | 596,998(1) | | |
| | | Bonus | | | | | 1,193,996(10) | | | | | | 1,790,994(11) | | | | | | — | | | | | | 1,193,996(10) | | |
| | | Equity | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | GBTG MIP Options(5) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | RSUs(6) | | | | | 48,796(12) | | | | | | 146,381(13) | | | | | | 146,381(13) | | | | | | 48,796(12) | | |
| | | Health Benefits | | | | | 8,700(8) | | | | | | 13,050(15) | | | | | | — | | | | | | 8,700(8) | | |
| | | Total | | | | | 1,848,490 | | | | | | 3,144,421 | | | | | | 146,381 | | | | | | 1,848,490 | | |
Andrew Crawley | | | Base Salary | | | | | 806,000(1) | | | | | | 1,612,000(2) | | | | | | — | | | | | | 806,000(1) | | |
| | | Bonus | | | | | 1,612,000(10) | | | | | | 2,418,000(11) | | | | | | — | | | | | | 1,612,000(10) | | |
| | | Equity | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | GBTG MIP Options(5) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | RSUs(6) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Health Benefits | | | | | 8,700(8) | | | | | | 13,050(15) | | | | | | — | | | | | | 8,700(8) | | |
| | | Total | | | | | 2,426,700 | | | | | | 4,043,050 | | | | | | — | | | | | | 2,426,700 | | |
Michael Qualantone(16) | | | — | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric J. Bock | | | Base Salary | | | | | 650,000(1) | | | | | | 1,300,000(2) | | | | | | — | | | | | | 650,000(1) | | |
| | | Bonus | | | | | 1,625,000(3) | | | | | | 2,275,000(4) | | | | | | — | | | | | | 1,625,000(3) | | |
| | | Equity | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | GBTG MIP Options(5) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | RSUs(6) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Health Benefits | | | | | 23,040(17) | | | | | | 34,560(18) | | | | | | — | | | | | | 23,040(17) | | |
| | | Total | | | | | 2,298,040 | | | | | | 3,609,560 | | | | | | — | | | | | | 2,298,040 | | |
| | | Cash Retainer ($) | | | Meeting Fee Premium ($) | | | Restricted Stock Unit Awards ($) | | |||||||||
Board | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 485,000 | | | | | | — | | | | | | 160,000 | | |
Other Directors | | | | | 85,000 | | | | | | — | | | | | | 160,000 | | |
Audit and Finance Committee | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 15,000 | | | | | | 2,000 | | | | | | — | | |
Other Members | | | | | 15,000 | | | | | | 2,000 | | | | | | — | | |
Compensation Committee | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 15,000 | | | | | | 2,000 | | | | | | — | | |
Other Members | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Nominating and Corporate Governance Committee | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Other Members | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Risk Management and Compliance Committee | | | | | | | | | | | | | | | | | | | |
Chair | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Other Members | | | | | 10,000 | | | | | | 2,000 | | | | | | — | | |
Name | | | Fees Earned or Paid in Cash ($) | | | Stock Awards ($) | | | Total ($) | | |||||||||
Mohammed Saif S.S. Al-Sowaidi | | | | | 146,651 | | | | | | 160,000 | | | | | | 306,651 | | |
Ugo Arzani(1) | | | | | 81,233 | | | | | | — | | | | | | 81,233 | | |
James P. Bush(2) | | | | | 169,151 | | | | | | 160,000 | | | | | | 329,151 | | |
Philippe Chérèque(1) | | | | | 81,233 | | | | | | — | | | | | | 81,233 | | |
Marc D. Gordon(1)(5) | | | | | 81,233 | | | | | | — | | | | | | 81,233 | | |
Gloria Guevara(3) | | | | | 63,274 | | | | | | 160,000 | | | | | | 223,274 | | |
Eric Hart(4) | | | | | 131,651 | | | | | | 160,000 | | | | | | 291,651 | | |
Raymond Donald Joabar(5) | | | | | 139,151 | | | | | | 160,000 | | | | | | 299,151 | | |
Glenda McNeal(1)(5) | | | | | 81,233 | | | | | | — | | | | | | 81,233 | | |
Michael Gregory O’Hara(6) | | | | | 594,493 | | | | | | 160,000 | | | | | | 754,493 | | |
Richard Petrino(5) | | | | | 139,151 | | | | | | 160,000 | | | | | | 329,151 | | |
Itai Wallach(7) | | | | | 55,774 | | | | | | — | | | | | | 55,774 | | |
Susan Ward | | | | | 161,651 | | | | | | 160,000 | | | | | | 321,651 | | |
Kathleen Winters(8) | | | | | 82,024 | | | | | | 160,000 | | | | | | 242,024 | | |
| | | 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 | | | Shares of Class A Common Stock | | | Shares of Class A Common Stock | | | 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) | | | | | 74,687,866 | | | | | | 76,927,871 | | | | | | — | | | | | | * | | |
APSG Sponsor, L.P.(7) | | | | | 22,345,250 | | | | | | 22,345,250 | | | | | | — | | | | | | * | | |
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 | | | | | | — | | | | | | * | | |
Trust U/W Carl M. Loeb FBO Elisabeth Levin(9) | | | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | * | | |
Trust U/W Carl M. Loeb FBO Arthur Loeb(10) | | | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | * | | |
Gray’s Creek Capital Partners Fund I, LP(11) | | | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | * | | |
Zoom Video Communications, Inc(12) | | | | | 4,000,000 | | | | | | 4,000,000 | | | | | | — | | | | | | * | | |
HG Vora Special Opportunities Master Fund, LTD(13) | | | | | 8,200,000 | | | | | | 8,200,000 | | | | | | — | | | | | | * | | |
Marlins Acquisition Corp.(14) | | | | | 8,000,000 | | | | | | 8,000,000 | | | | | | — | | | | | | * | | |
ASOF II A (DE)Holdings I, L.P.(15) | | | | | 662,499 | | | | | | 662,499 | | | | | | — | | | | | | * | | |
ASOF II Holdings I, L.P.(15) | | | | | 3,675,285 | | | | | | 3,675,285 | | | | | | — | | | | | | * | | |
ASOF Holdings I, L.P.(15) | | | | | 4,337,784 | | | | | | 4,337,784 | | | | | | — | | | | | | * | | |
Eric J. Bock(3)(16) | | | | | 465,805 | | | | | | 1,189,961 | | | | | | — | | | | | | * | | |
Martine Gerow(3)(17) | | | | | 1,158,331 | | | | | | 1,316,466 | | | | | | — | | | | | | * | | |
Patricia Anne Huska(3)(18) | | | | | 11,452 | | | | | | 49,035 | | | | | | — | | | | | | * | | |
Evan Konwiser(3)(19) | | | | | 121,335 | | | | | | 357,031 | | | | | | — | | | | | | * | | |
Michael Qualantone(3)(20) | | | | | 438,117 | | | | | | 1,249,624 | | | | | | — | | | | | | * | | |
David Thompson(3)(21) | | | | | 1,365,725 | | | | | | 1,968,648 | | | | | | — | | | | | | * | | |
Philippe Chereque(3)(22) | | | | | 1,928,496 | | | | | | 1,997,397 | | | | | | — | | | | | | * | | |
| | | Class A Common Stock Beneficially Owned | | | Class B Common Stock Beneficially Owned | | | Combined Total Voting Power | | |||||||||||||||||||||
Name of Beneficial Owner(1)(2) | | | Shares | | | Percent | | | Shares | | | Percent | | | Percent | | |||||||||||||||
Five Percent Holders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Juweel Investors (SPC) Limited(3) | | | | | 162,388,084 | | | | | | 69.9% | | | | | | 162,388,084 | | | | | | 41.2% | | | | | | 35.0% | | |
American Express Company(4) | | | | | 157,786,199 | | | | | | 69.3% | | | | | | 157,786,199 | | | | | | 40.0% | | | | | | 34.0% | | |
Expedia Group, Inc.(5) | | | | | 74,687,866 | | | | | | 51.7% | | | | | | 74,274,198 | | | | | | 18.8% | | | | | | 16.1% | | |
Apollo Principal Holdings III GP, Ltd.(6) | | | | | 25,706,886 | | | | | | 36.8% | | | | | | — | | | | | | — | | | | | | 5.5% | | |
Entities affiliated with or managed by affiliates of Ares Management LLC(7) | | | | | 8,675,568 | | | | | | 12.4% | | | | | | — | | | | | | — | | | | | | 1.9% | | |
HG Vora Capital Management, LLC(8) | | | | | 8,200,000 | | | | | | 11.7% | | | | | | — | | | | | | — | | | | | | 1.8% | | |
Sabre Corporation(9) | | | | | 8,000,000 | | | | | | 11.4% | | | | | | — | | | | | | — | | | | | | 1.7% | | |
Zoom Video Communications, Inc.(10) | | | | | 4,000,000 | | | | | | 5.7% | | | | | | — | | | | | | — | | | | | | * | | |
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Paul Abbott | | | | | 17,739 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Martine Gerow(11) | | | | | 1,158,332 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | * | | |
Andrew George Crawley | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Qualantone(12) | | | | | 438,117 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Eric J. Bock(13) | | | | | 465,805 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
James Bush | | | | | 17,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Gloria Guevara Manzo | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Hart | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Raymond Donald Joabar | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Gregory O’Hara | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard Petrino | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mohammed Saif S.S. Al-Sowaidi | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Class A Common Stock Beneficially Owned | | | Class B Common Stock Beneficially Owned | | | Combined Total Voting Power | | |||||||||||||||||||||
Name of Beneficial Owner(1)(2) | | | Shares | | | Percent | | | Shares | | | Percent | | | Percent | | |||||||||||||||
Itai Wallach | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Susan Ward | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kathleen Winters | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Directors and Executive Officers as a Group (20 Individuals)(14) | | | | | 3,626,349 | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | * | | |
| | | Page | | |||
Global Business Travel Group, Inc. | | | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | | |
| | | | F-11 | | | |
| | | | F-65 | | |
| | | As of December 31, | | |||||||||
(in $ millions except share and per share data) | | | 2022 | | | 2021 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 303 | | | | | $ | 516 | | |
Accounts receivable (net of allowance for credit losses of $23 and $4 as of December 31, 2022 and 2021, respectively) | | | | | 765 | | | | | | 381 | | |
Due from affiliates | | | | | 36 | | | | | | 18 | | |
Prepaid expenses and other current assets | | | | | 130 | | | | | | 137 | | |
Total current assets | | | | | 1,234 | | | | | | 1,052 | | |
Property and equipment, net | | | | | 218 | | | | | | 216 | | |
Equity method investments | | | | | 14 | | | | | | 17 | | |
Goodwill | | | | | 1,188 | | | | | | 1,358 | | |
Other intangible assets, net | | | | | 636 | | | | | | 746 | | |
Operating lease right-of-use assets | | | | | 58 | | | | | | 59 | | |
Deferred tax assets | | | | | 333 | | | | | | 282 | | |
Other non-current assets | | | | | 47 | | | | | | 41 | | |
Total assets | | | | $ | 3,728 | | | | | $ | 3,771 | | |
Liabilities, preferred shares and shareholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 253 | | | | | $ | 137 | | |
Due to affiliates | | | | | 48 | | | | | | 41 | | |
Accrued expenses and other current liabilities | | | | | 452 | | | | | | 519 | | |
Current portion of operating lease liabilities | | | | | 17 | | | | | | 21 | | |
Current portion of long-term debt | | | | | 3 | | | | | | 3 | | |
Total current liabilities | | | | | 773 | | | | | | 721 | | |
Long-term debt, net of unamortized debt discount and debt issuance costs | | | | | 1,219 | | | | | | 1,020 | | |
Deferred tax liabilities | | | | | 24 | | | | | | 119 | | |
Pension liabilities | | | | | 147 | | | | | | 333 | | |
Long-term operating lease liabilities | | | | | 61 | | | | | | 61 | | |
Earnout derivative liabilities | | | | | 90 | | | | | | — | | |
Other non-current liabilities | | | | | 43 | | | | | | 23 | | |
Total liabilities | | | | | 2,357 | | | | | | 2,277 | | |
Commitments and Contingencies (see note 19) | | | | | | | | | | | | | |
Preferred shares (par value €0.00001; 3,000,000 shares authorized; 1,500,000 shares issued and outstanding as of December 31, 2021) | | | | | — | | | | | | 160 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Class A common stock (par value $0.0001; 3,000,000,000 shares authorized; 67,753,543 shares issued and outstanding as of December 31, 2022) | | | | | — | | | | | | — | | |
Class B common stock (par value $0.0001; 3,000,000,000 shares authorized; 394,448,481 shares issued and outstanding as of December 31, 2022) | | | | | — | | | | | | — | | |
Voting ordinary shares (par value €0.00001; 40,000,000 shares authorized; 36,000,000 shares issued and outstanding as of December 31, 2021) | | | | | — | | | | | | — | | |
Non-voting ordinary shares (par value €0.00001; 15,000,000 shares authorized as of December 31, 2021; 8,413,972 shares issued and outstanding as of December 31, 2021) | | | | | — | | | | | | — | | |
Profit shares (par value €0.00001; 800,000 shares authorized, issued and outstanding as of December 31, 2021) | | | | | — | | | | | | — | | |
Additional paid-in-capital | | | | | 334 | | | | | | 2,560 | | |
Accumulated deficit | | | | | (175) | | | | | | (1,065) | | |
Accumulated other comprehensive loss | | | | | (7) | | | | | | (162) | | |
Total equity of the Company’s shareholders | | | | | 152 | | | | | | 1,333 | | |
Equity attributable to noncontrolling interest in subsidiaries | | | | | 1,219 | | | | | | 1 | | |
Total shareholders’ equity | | | | | 1,371 | | | | | | 1,334 | | |
Total liabilities, preferred shares and shareholders’ equity | | | | $ | 3,728 | | | | | $ | 3,771 | | |
| | | Year ended December 31, | | | |||||||||||||||||
(in $ millions, except share and per share data) | | | 2022 | | | 2021 | | | 2020 | | | |||||||||||
Revenue | | | | $ | 1,851 | | | | | $ | 763 | | | | | $ | 793 | | | | ||
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | ||
Cost of revenue (excluding depreciation and amortization shown separately below) | | | | | 832 | | | | | | 477 | | | | | | 529 | | | | ||
Sales and marketing | | | | | 337 | | | | | | 201 | | | | | | 199 | | | | ||
Technology and content | | | | | 388 | | | | | | 264 | | | | | | 277 | | | | ||
General and administrative | | | | | 313 | | | | | | 213 | | | | | | 181 | | | | ||
Restructuring charges | | | | | (3) | | | | | | 14 | | | | | | 206 | | | | ||
Depreciation and amortization | | | | | 182 | | | | | | 154 | | | | | | 148 | | | | ||
Total operating expenses | | | | | 2,049 | | | | | | 1,323 | | | | | | 1,540 | | | | ||
Operating loss | | | | | (198) | | | | | | (560) | | | | | | (747) | | | | ||
Interest income | | | | | — | | | | | | 1 | | | | | | 1 | | | | ||
Interest expense | | | | | (98) | | | | | | (53) | | | | | | (27) | | | | | |
Fair value movement on earnouts and warrants derivative liabilities | | | | | 8 | | | | | | — | | | | | | — | | | | ||
Loss on early extinguishment of debt | | | | | — | | | | | | (49) | | | | | | — | | | | ||
Other income, net | | | | | 1 | | | | | | 8 | | | | | | 14 | | | | ||
Loss before income taxes and share of losses from equity method investments | | | | | (287) | | | | | | (653) | | | | | | (759) | | | | ||
Benefit from income taxes | | | | | 61 | | | | | | 186 | | | | | | 145 | | | | ||
Share of losses from equity method investments | | | | | (3) | | | | | | (8) | | | | | | (5) | | | | ||
Net loss | | | | | (229) | | | | | | (475) | | | | | | (619) | | | | ||
Less: net loss attributable to non-controlling interests in subsidiaries | | | | | (204) | | | | | | (475) | | | | | | (619) | | | | ||
Net loss attributable to the Company’s Class A common stockholders | | | | $ | (25) | | | | | $ | — | | | | | $ | — | | | | ||
Basic loss per share attributable to the Company’s Class A common stockholders | | | | $ | (0.50) | | | | | | | | | | | | | | | | ||
Weighted average number of shares outstanding – Basic | | | | | 51,266,570 | | | | | | | | | | | | | | | | ||
Diluted loss per share attributable to the Company’s Class A common stockholders | | | | $ | (0.51) | | | | | | | | | | | | | | | | ||
Weighted average number of shares outstanding – Diluted | | | | | 445,715,051 | | | | | | | | | | | | | | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions except share and per share data) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Net loss | | | | $ | (229) | | | | | $ | (475) | | | | | $ | (619) | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | |
Change in currency translation adjustments, net of tax | | | | | (51) | | | | | | (15) | | | | | | (2) | | |
Unrealized gains on cash flow hedge, net of tax: | | | | | | | | | | | | | | | | | | | |
Unrealized gain from cash flow hedges arising during the year | | | | | 32 | | | | | | — | | | | | | — | | |
Unrealized gains on cash flow hedge reclassed to interest expense | | | | | (4) | | | | | | — | | | | | | — | | |
Change in defined benefit plans, net of tax: | | | | | | | | | | | | | | | | | | | |
Actuarial gain (loss), net, and prior service cost arising during the year | | | | | 99 | | | | | | 28 | | | | | | (80) | | |
Amortization of actuarial loss and prior service cost in net periodic pension cost | | | | | 2 | | | | | | 4 | | | | | | 1 | | |
Other comprehensive income (loss), net of tax | | | | | 78 | | | | | | 17 | | | | | | (81) | | |
Comprehensive loss | | | | | (151) | | | | | | (458) | | | | | | (700) | | |
Less: Comprehensive loss attributable to non-controlling interests in subsidiaries | | | | | (145) | | | | | | (458) | | | | | | (700) | | |
Comprehensive loss attributable to the Company’s Class A common stockholders | | | | $ | (6) | | | | | $ | — | | | | | $ | — | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (229) | | | | | $ | (475) | | | | | $ | (619) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 182 | | | | | | 154 | | | | | | 148 | | |
Deferred tax benefit | | | | | (65) | | | | | | (178) | | | | | | (110) | | |
Equity-based compensation | | | | | 39 | | | | | | 3 | | | | | | 3 | | |
Allowance for credit losses | | | | | 19 | | | | | | (5) | | | | | | 4 | | |
Fair value movements on earnouts and warrants derivative liabilities | | | | | (8) | | | | | | — | | | | | | — | | |
Loss on early extinguishment of debt | | | | | — | | | | | | 49 | | | | | | — | | |
Impairment of operating lease ROU and other assets | | | | | — | | | | | | 1 | | | | | | 20 | | |
Other | | | | | 22 | | | | | | 2 | | | | | | 3 | | |
Defined benefit pension funding | | | | | (32) | | | | | | (25) | | | | | | (25) | | |
Proceeds from termination of interest rate swap derivative contract | | | | | 23 | | | | | | — | | | | | | — | | |
Changes in working capital, net of effects from acquisitions | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | | | (427) | | | | | | (85) | | | | | | 524 | | |
Prepaid expenses and other current assets | | | | | (29) | | | | | | 40 | | | | | | (20) | | |
Due from affiliates | | | | | (18) | | | | | | (3) | | | | | | 1 | | |
Due to affiliates | | | | | 7 | | | | | | 8 | | | | | | (20) | | |
Accounts payable, accrued expenses and other current liabilities | | | | | 122 | | | | | | 2 | | | | | | (159) | | |
Net cash used in operating activities | | | | | (394) | | | | | | (512) | | | | | | (250) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (94) | | | | | | (44) | | | | | | (47) | | |
Ovation business acquisition, net of cash acquired | | | | | — | | | | | | (53) | | | | | | — | | |
Egencia business acquisition, net of cash acquired | | | | | — | | | | | | 73 | | | | | | — | | |
Other | | | | | (1) | | | | | | (3) | | | | | | — | | |
Net cash used in investing activities | | | | | (95) | | | | | | (27) | | | | | | (47) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from reverse recapitalization, net | | | | | 269 | | | | | | — | | | | | | — | | |
Redemption of preference shares | | | | | (168) | | | | | | — | | | | | | — | | |
Proceeds from issuance of preferred shares | | | | | — | | | | | | 150 | | | | | | — | | |
Proceeds from senior secured tranche B-1 term loans, net of debt discount | | | | | — | | | | | | — | | | | | | 388 | | |
Proceeds from senior secured tranche B-2 term loans, net of debt discount | | | | | — | | | | | | 150 | | | | | | — | | |
Proceeds from senior secured tranche B-3 term loans, net of debt discount | | | | | 200 | | | | | | 785 | | | | | | — | | |
Repayment of senior secured term loans | | | | | (3) | | | | | | (551) | | | | | | (4) | | |
Repayment of finance lease obligations | | | | | (2) | | | | | | (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 deferred consideration | | | | | (4) | | | | | | — | | | | | | — | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Payment of offering costs | | | | | — | | | | | | (10) | | | | | | — | | |
Capital distributions to shareholders | | | | | — | | | | | | (1) | | | | | | — | | |
Other | | | | | — | | | | | | (1) | | | | | | — | | |
Net cash from financing activities | | | | | 292 | | | | | | 478 | | | | | | 384 | | |
Effect of exchange rates changes on cash, cash equivalents and restricted cash | | | | | (12) | | | | | | (7) | | | | | | 7 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash | | | | | (209) | | | | | | (68) | | | | | | 94 | | |
Cash, cash equivalents and restricted cash, beginning of year | | | | | 525 | | | | | | 593 | | | | | | 499 | | |
Cash, cash equivalents and restricted cash, end of year | | | | $ | 316 | | | | | $ | 525 | | | | | $ | 593 | | |
Supplemental cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash refund for income taxes (net of payments) | | | | $ | (1) | | | | | $ | (5) | | | | | $ | (13) | | |
Cash paid for interest (net of interest received) | | | | $ | 96 | | | | | $ | 47 | | | | | $ | 16 | | |
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 12) | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash consist of: (in $ millions) | | | As of December 31, | | |||||||||
| 2022 | | | 2021 | | ||||||||
Cash and cash equivalents | | | | $ | 303 | | | | | $ | 516 | | |
Restricted cash (included in other non-current assets) | | | | $ | 13 | | | | | $ | 9 | | |
Cash, cash equivalents and restricted cash | | | | $ | 316 | | | | | $ | 525 | | |
(in $ millions except share and per share data) | | | Voting ordinary shares | | | Non-Voting ordinary shares | | | Profit shares | | | Class A common stock | | | Class B common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive loss | | | Total equity of the Company’s stockholders | | | Equity attributable to non-controlling interest in subsidiaries | | | Total stockholders’ equity | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 note 10) | | | | | — | | | | | | — | | | | | | 8,413,972 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 816 | | | | | | — | | | | | | — | | | | | | 816 | | | | | | — | | | | | | 816 | | |
Dividend on preferred shares (see note 23) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (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 | | |
Cumulative effect of the adoption of accounting standard update, net of tax of $1 (see note 6) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3) | | | | | | — | | | | | | (3) | | | | | | — | | | | | | (3) | | |
Dividend on preferred shares | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | (8) | | |
Additional shares issued to Expedia (see note 10) | | | | | — | | | | | | — | | | | | | 59,111 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | |
Equity-based compensation prior to reverse recapitalization | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 5 | | |
(in $ millions except share and per share data) | | | Voting ordinary shares | | | Non-Voting ordinary shares | | | Profit shares | | | Class A common stock | | | Class B common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive loss | | | Total equity of the Company’s stockholders | | | Equity attributable to non-controlling interest in subsidiaries | | | Total stockholders’ equity | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | | Number | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss prior to reverse recapitalization | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (121) | | | | | | — | | | | | | (121) | | | | | | — | | | | | | (121) | | |
Other comprehensive loss, net of tax, prior to reverse recapitalization | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (47) | | | | | | (47) | | | | | | — | | | | | | (47) | | |
Equity prior to reverse recapitalization | | | | | 36,000,000 | | | | | | — | | | | | | 8,473,083 | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,563 | | | | | | (1,189) | | | | | | (209) | | | | | | 1,165 | | | | | | 1 | | | | | | 1,166 | | |
Reverse recapitalization, net (see note 9) | | | | | (36,000,000) | | | | | | — | | | | | | (8,473,083) | | | | | | — | | | | | | (800,000) | | | | | | — | | | | | | 56,945,033 | | | | | | — | | | | | | 394,448,481 | | | | | | — | | | | | | (2,322) | | | | | | 1,039 | | | | | | 183 | | | ��� | | | (1,100) | | | | | | 1,195 | | | | | | 95 | | |
Exchange of warrants for Class A shares (see note 20) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,808,510 | | | | | | — | | | | | | — | | | | | | — | | | | | | 59 | | | | | | — | | | | | | — | | | | | | 59 | | | | | | — | | | | | | 59 | | |
Equity-based compensation after the reverse recapitalization | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | 34 | | |
Net loss after the reverse recapitalization | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25) | | | | | | — | | | | | | (25) | | | | | | (83) | | | | | | (108) | | |
Other comprehensive income, net of tax, after the reverse recapitalization | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19 | | | | | | 19 | | | | | | 106 | | | | | | 125 | | |
Balance as of December 31, 2022 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,753,543 | | | | | | — | | | | | | 394,448,481 | | | | | | — | | | | | | 334 | | | | | | (175) | | | | | | (7) | | | | | | 152 | | | | | | 1,219 | | | | | | 1,371 | | |
|
| 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 | |
| Business client relationships | | | 10 – 15 years | |
| Supplier relationships | | | 10 years | |
| Travel partner network | | | 10 years | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Travel revenue | | | | $ | 1,444 | | | | | $ | 446 | | | | | $ | 468 | | |
Products and professional services revenue | | | | | 407 | | | | | | 317 | | | | | | 325 | | |
Total revenue | | | | $ | 1,851 | | | | | $ | 763 | | | | | $ | 793 | | |
(in $ millions) | | | Accounts receivable, net(1) | | | Contract liabilities | | | Contract liabilities | | |||||||||
| Client incentives, net (non-current) | | | Deferred revenue (current) | | ||||||||||||||
Balance as of December 31, 2022 | | | | $ | 752 | | | | | $ | 19 | | | | | $ | 19 | | |
Balance as of December 31, 2021 | | | | $ | 375 | | | | | $ | 3 | | | | | $ | 18 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
U.S. | | | | $ | (129) | | | | | $ | (32) | | | | | $ | (74) | | |
U.K. | | | | | (95) | | | | | | (441) | | | | | | (529) | | |
Other | | | | | (63) | | | | | | (180) | | | | | | (156) | | |
Loss before income taxes and share of losses from equity method investments | | | | $ | (287) | | | | | $ | (653) | | | | | $ | (759) | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Current taxes: | | | | | | | | | | | | | | | | | | | |
U.S. | | | | $ | — | | | | | $ | 4 | | | | | $ | 20 | | |
U.K. | | | | | (1) | | | | | | 1 | | | | | | 12 | | |
Other | | | | | (3) | | | | | | 3 | | | | | | 3 | | |
Current income tax (expense) benefit | | | | | (4) | | | | | | 8 | | | | | | 35 | | |
Deferred taxes: | | | | | | | | | | | | | | | | | | | |
U.S. | | | | | 35 | | | | | | 22 | | | | | | 4 | | |
U.K. | | | | | 28 | | | | | | 132 | | | | | | 90 | | |
Other | | | | | 2 | | | | | | 24 | | | | | | 16 | | |
Deferred tax benefit(1) | | | | | 65 | | | | | | 178 | | | | | | 110 | | |
Benefit from income taxes | | | | $ | 61 | | | | | $ | 186 | | | | | $ | 145 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions, except percentages) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Statutory tax rate | | | | | 21.00% | | | | | | 19.00% | | | | | | 19.00% | | |
Tax benefit at statutory tax rate | | | | $ | 60 | | | | | $ | 124 | | | | | $ | 144 | | |
Changes in taxes resulting from: | | | | | | | | | | | | | | | | | | | |
Impact of Up-C structure | | | | | (4) | | | | | | — | | | | | | — | | |
Permanent differences | | | | | (12) | | | | | | (14) | | | | | | (1) | | |
Local and state taxes | | | | | 7 | | | | | | 2 | | | | | | 2 | | |
Change in valuation allowance | | | | | (11) | | | | | | (17) | | | | | | (17) | | |
Change in enacted tax rates | | | | | — | | | | | | 35 | | | | | | — | | |
Rate differential in the United Kingdom | | | | | 6 | | | | | | 24 | | | | | | — | | |
Foreign tax rate differential | | | | | 1 | | | | | | 14 | | | | | | 13 | | |
Return to provision adjustment | | | | | 13 | | | | | | 11 | | | | | | (5) | | |
Tax settlement and uncertain tax positions | | | | | 3 | | | | | | 6 | | | | | | (5) | | |
Other | | | | | (2) | | | | | | 1 | | | | | | 14 | | |
Benefit from income taxes | | | | $ | 61 | | | | | $ | 186 | | | | | $ | 145 | | |
Effective tax rate | | | | | 21.26% | | | | | | 28.39% | | | | | | 19.13% | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Outside basis investment in partnership | | | | $ | 25 | | | | | $ | — | | |
Net operating loss carryforwards | | | | | 392 | | | | | | 391 | | |
Pension liability | | | | | 38 | | | | | | 74 | | |
Interest expense deduction restriction | | | | | 45 | | | | | | 23 | | |
Operating lease liabilities | | | | | 20 | | | | | | 20 | | |
Stock compensation | | | | | 15 | | | | | | — | | |
Property and equipment | | | | | 12 | | | | | | — | | |
Accrued liabilities | | | | | 12 | | | | | | 7 | | |
Goodwill | | | | | 117 | | | | | | 1 | | |
Other | | | | | 8 | | | | | | 2 | | |
Valuation allowance | | | | | (124) | | | | | | (116) | | |
Deferred tax assets | | | | | 560 | | | | | | 402 | | |
Netted against deferred tax liabilities | | | | | (227) | | | | | | (120) | | |
Deferred tax assets as presented in the consolidated balance sheets | | | | $ | 333 | | | | | $ | 282 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Foregone partnership deferred tax credits | | | | $ | (43) | | | | | $ | — | | |
Other intangible assets | | | | | (175) | | | | | | (214) | | |
Operating lease ROU assets | | | | | (15) | | | | | | (14) | | |
Property and equipment | | | | | (10) | | | | | | (4) | | |
Goodwill | | | | | (4) | | | | | | (2) | | |
Other | | | | | (4) | | | | | | (5) | | |
Deferred tax liabilities | | | | | (251) | | | | | | (239) | | |
Netted against deferred tax assets | | | | | 227 | | | | | | 120 | | |
Deferred tax liabilities as presented in the consolidated balance sheets | | | | $ | (24) | | | | | $ | (119) | | |
(in $ millions) | | | Amount | | |||
2023 – 2027 | | | | $ | 31 | | |
2028 – 2032 | | | | | 28 | | |
2033 – 2042 | | | | | 13 | | |
| | | As of December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Balance, beginning of the year | | | | $ | 7 | | | | | $ | 9 | | | | | $ | 11 | | |
Increases to tax positions related to acquisitions | | | | | — | | | | | | 4 | | | | | | — | | |
Increases to tax positions related to the current year | | | | | 1 | | | | | | — | | | | | | — | | |
Decrease in tax positions related to prior years | | | | | — | | | | | | (6) | | | | | | (2) | | |
Release due to expiry of statute of limitations | | | | | (4) | | | | | | — | | | | | | — | | |
Balance, end of the year | | | | $ | 4 | | | | | $ | 7 | | | | | $ | 9 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Foreign exchange (loss) gains, net | | | | $ | (7) | | | | | $ | — | | | | | $ | 12 | | |
Loss on disposal of businesses | | | | | — | | | | | | (1) | | | | | | — | | |
Non-service components of net periodic pension benefit | | | | | 8 | | | | | | 9 | | | | | | 2 | | |
Other income, net | | | | $ | 1 | | | | | $ | 8 | | | | | $ | 14 | | |
(in $ millions) | | | Amount | | |||
Balance as of December 31, 2021 | | | | $ | 4 | | |
Cumulative effect of adjustment upon adoption of ASC 326 | | | | | 4 | | |
Current year provision for expected credit losses | | | | | 19 | | |
Write-offs | | | | | (4) | | |
Balance as of December 31, 2022 | | | | | 23 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Prepaid travel expenses | | | | $ | 52 | | | | | $ | 42 | | |
Income tax receivable | | | | | 26 | | | | | | 32 | | |
Value added and similar taxes receivables | | | | | 11 | | | | | | 11 | | |
Deferred offering costs | | | | | — | | | | | | 21 | | |
Other prepayments and receivables | | | | | 41 | | | | | | 31 | | |
Prepaid expenses and other current assets | | | | $ | 130 | | | | | $ | 137 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Capitalized software for internal use | | | | $ | 365 | | | | | $ | 304 | | |
Computer equipment | | | | | 71 | | | | | | 65 | | |
Leasehold improvements | | | | | 49 | | | | | | 52 | | |
Furniture, fixtures and other equipment | | | | | 5 | | | | | | 6 | | |
Capital projects in progress | | | | | 5 | | | | | | 9 | | |
| | | | | 495 | | | | | | 436 | | |
Less: accumulated depreciation and amortization | | | | | (277) | | | | | | (220) | | |
Property and equipment, net | | | | $ | 218 | | | | | $ | 216 | | |
(in $ millions) | | | Amount | | |||
Cash and cash equivalents | | | | $ | 73 | | |
Accounts receivable | | | | | 154 | | |
Prepaid expenses and other current assets | | | | | 32 | | |
Property and equipment | | | | | 58 | | |
Goodwill | | | | | 189 | | |
Other intangible assets | | | | | 440 | | |
Operating lease right-of-use assets | | | | | 9 | | |
Deferred tax assets | | | | | 11 | | |
Other non-current assets | | | | | 30 | | |
Total assets | | | | | 996 | | |
Accounts payable | | | | | 56 | | |
Due to affiliates | | | | | 26 | | |
Accrued expenses and other current liabilities | | | | | 80 | | |
Operating lease liabilities | | | | | 10 | | |
Deferred tax liabilities | | | | | — | | |
Other non-current liabilities | | | | | 2 | | |
Total liabilities | | | | | 174 | | |
Purchase consideration / Net assets acquired | | | | $ | 822 | | |
| | | Fair value of acquired intangibles (in $ millions) | | | Amortization period (in years) | | ||||||
Business client relationships | | | | $ | 390 | | | | | $ | 15 | | |
Tradenames | | | | | 50 | | | | | | 10 | | |
Acquired technology | | | | | 50 | | | | | | 5 | | |
(in $ millions) | | | Amount | | |||
Balance as of December 31, 2020 | | | | $ | 1,028 | | |
Additions(1) | | | | | 343 | | |
Currency translation adjustments | | | | | (13) | | |
Balance as of December 31, 2021 | | | | | 1,358 | | |
Egencia acquisition adjustments(2) | | | | | (118) | | |
Currency translation adjustments | | | | | (52) | | |
Balance as of December 31, 2022 | | | | | 1,188 | | |
| | | December 31, 2022 | | | December 31, 2021 | | ||||||||||||||||||||||||||||||
(in $ millions) | | | Cost | | | Accumulated depreciation | | | Net | | | Cost | | | Accumulated depreciation | | | Net | | ||||||||||||||||||
Trademarks/tradenames | | | | $ | 116 | | | | | $ | (69) | | | | | $ | 47 | | | | | $ | 115 | | | | | $ | (62) | | | | | $ | 53 | | |
Business client relationships | | | | | 788 | | | | | | (240) | | | | | | 548 | | | | | | 815 | | | | | | (189) | | | | | | 626 | | |
Supplier relationship | | | | | 253 | | | | | | (213) | | | | | | 40 | | | | | | 254 | | | | | | (188) | | | | | | 66 | | |
Travel partner network | | | | | 4 | | | | | | (3) | | | | | | 1 | | | | | | 4 | | | | | | (3) | | | | | | 1 | | |
Other intangible assets, net | | | | $ | 1,161 | | | | | $ | (525) | | | | | $ | 636 | | | | | $ | 1,188 | | | | | $ | (442) | | | | | $ | 746 | | |
(in $ millions) | | | Amount | | |||
2023 | | | | $ | 91 | | |
2024 | | | | | 70 | | |
2025 | | | | | 49 | | |
2026 | | | | | 48 | | |
2027 | | | | | 48 | | |
Thereafter | | | | | 330 | | |
Total | | | | $ | 636 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | | | | | | | |
Cash used in operating activities related to operating leases | | | | $ | 30 | | | | | $ | 30 | | | | | $ | 31 | | |
Cash used in financing activities related to finance leases | | | | $ | 2 | | | | | $ | 2 | | | | | $ | — | | |
ROU assets obtained in exchange for lease obligations: | | | | | | | | | | | | | | | | | | | |
Operating lease | | | | $ | 21 | | | | | $ | 9 | | | | | $ | 21 | | |
Finance lease | | | | $ | 1 | | | | | $ | — | | | | | $ | 5 | | |
Additions to ROU assets on account of business acquisitions | | | | | | | | | | | | | | | | | | | |
Operating lease | | | | $ | — | | | | | $ | 20 | | | | | $ | — | | |
| | | 2022 | | | 2021 | | | 2020 | |
Weighted average remaining lease term: | | | | | | | | | | |
Operating leases | | | 6.19 years | | | 5.36 years | | | 4.3 years | |
Finance leases | | | 1.2 years | | | 1.7 years | | | 2.7 years | |
Weighted average discount rate: | | | | | | | | | | |
Operating lease | | | 8.42% | | | 7.15% | | | 5.02% | |
Finance lease | | | 5.08% | | | 3.56% | | | 3.56% | |
(in $ millions) | | | Finance lease liabilities | | | Operating lease liabilities | | ||||||
2023 | | | | $ | 2 | | | | | $ | 22 | | |
2024 | | | | | — | | | | | | 20 | | |
2025 | | | | | — | | | | | | 16 | | |
2026 | | | | | — | | | | | | 11 | | |
2027 | | | | | — | | | | | | 7 | | |
Thereafter | | | | | — | | | | | | 27 | | |
Total undiscounted future payments | | | | | 2 | | | | | | 103 | | |
Less: Interest cost included | | | | | — | | | | | | (25) | | |
Total lease liabilities | | | | | 2 | | | | | | 78 | | |
Less: Current portion of lease liabilities | | | | | 2 | | | | | | (17) | | |
Long-term portion of lease liabilities | | | | $ | — | | | | | $ | 61 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Restricted cash | | | | $ | 13 | | | | | $ | 9 | | |
Derivative asset | | | | | 10 | | | | | | — | | |
Other assets | | | | | 24 | | | | | | 32 | | |
Other non-current assets | | | | $ | 47 | | | | | $ | 41 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Accrued payroll and related costs | | | | $ | 196 | | | | | $ | 198 | | |
Accrued operating expenses | | | | | 147 | | | | | | 147 | | |
Client deposits | | | | | 56 | | | | | | 59 | | |
Deferred revenue | | | | | 19 | | | | | | 18 | | |
Accrued restructuring costs (see note 15) | | | | | 11 | | | | | | 69 | | |
Income tax payable | | | | | 4 | | | | | | 7 | | |
Value added and similar taxes payable | | | | | 9 | | | | | | 6 | | |
Other payables | | | | | 10 | | | | | | 15 | | |
Accrued expenses and other current liabilities | | | | $ | 452 | | | | | $ | 519 | | |
(in $ millions) | | | Employee related | | | Facility | | | Total | | |||||||||
Balance as of December 31, 2019 | | | | | 10 | | | | | | — | | | | | | 10 | | |
Charges | | | | | 178 | | | | | | 28 | | | | | | 206 | | |
Cash settled | | | | | (94) | | | | | | (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 | | |
Reversal of accruals | | | | | (1) | | | | | | (2) | | | | | | (3) | | |
Cash settled | | | | | (55) | | | | | | — | | | | | | (55) | | |
Balance as of December 31, 2022 | | | | $ | 8 | | | | | $ | 3 | | | | | $ | 11 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Senior Secured Credit Agreement | | | | | | | | | | | | | |
Principal amount of senior secured initial term loans (Maturity – August 2025)(1) | | | | $ | 239 | | | | | $ | 242 | | |
Principal amount of senior secured tranche B-3 term loans (Maturity – December 2026)(2) | | | | | 1,000 | | | | | | 800 | | |
Principal amount of senior secured revolving credit facility (Maturity – August 2023)(3) | | | | | — | | | | | | — | | |
| | | | | 1,239 | | | | | | 1,042 | | |
Less: Unamortized debt discount and debt issuance costs | | | | | (17) | | | | | | (19) | | |
Total debt, net of unamortized debt discount and debt issuance costs | | | | | 1,222 | | | | | | 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 | | | | $ | 1,219 | | | | | $ | 1,020 | | |
| | | As of December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Beginning balance | | | | $ | 19 | | | | | $ | 19 | | | | | $ | 10 | | |
Capitalized during the year | | | | | 3 | | | | | | 18 | | | | | | 12 | | |
Amortized/written-off during the year | | | | | (5) | | | | | | (18) | | | | | | (3) | | |
Closing balance | | | | $ | 17 | | | | | $ | 19 | | | | | $ | 19 | | |
(in $ millions) | | | Amount | | |||
Year ending December 31, | | | | | | | |
2023 | | | | $ | 3 | | |
2024 | | | | | 3 | | |
2025 | | | | | 233 | | |
2026 | | | | | 1,000 | | |
| | | | | 1,239 | | |
Less: Unamortized debt discount and debt issuance costs | | | | | (17) | | |
Long-term debt, net of unamortized debt discount and debt issuance costs | | | | $ | 1,222 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Changes in benefit obligation: | | | | | | | | | | | | | |
Benefit obligation, beginning of year | | | | $ | 1,001 | | | | | $ | 1,046 | | |
Service cost | | | | | 5 | | | | | | 6 | | |
Interest cost | | | | | 16 | | | | | | 13 | | |
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Plan participants’ contribution | | | | | 1 | | | | | | 1 | | |
Actuarial (gain) loss, net | | | | | (339) | | | | | | (18) | | |
Benefit paid | | | | | (18) | | | | | | (22) | | |
Plan amendments | | | | | — | | | | | | (1) | | |
Curtailments and settlements | | | | | (3) | | | | | | (3) | | |
Expenses paid from assets | | | | | (1) | | | | | | (1) | | |
Currency translation adjustment | | | | | (92) | | | | | | (20) | | |
Benefit obligation, end of year | | | | | 570 | | | | | | 1,001 | | |
Change in fair value of plan assets | | | | | | | | | | | | | |
Fair value of plan assets, beginning of year | | | | | 670 | | | | | | 634 | | |
Employer contributions | | | | | 32 | | | | | | 25 | | |
Plan participants’ contributions | | | | | 1 | | | | | | 1 | | |
Benefits paid | | | | | (18) | | | | | | (22) | | |
Actual return on plan assets | | | | | (194) | | | | | | 47 | | |
Expenses paid from assets | | | | | (1) | | | | | | (1) | | |
Plan settlements | | | | | (3) | | | | | | (3) | | |
Currency translation adjustments | | | | | (62) | | | | | | (11) | | |
Fair value of plan assets, end of year | | | | $ | 425 | | | | | $ | 670 | | |
Unfunded status | | | | $ | 145 | | | | | $ | 331 | | |
|
| | | As of December 31, | | |||||||||
(in $ millions) | | | 2022 | | | 2021 | | ||||||
Unrecognized net actuarial loss | | | | $ | 20 | | | | | $ | 150 | | |
Prior service cost | | | | | 2 | | | | | | 3 | | |
Total | | | | | 22 | | | | | | 153 | | |
Deferred taxes | | | | | 5 | | | | | | (25) | | |
Amounts recognized in accumulated other comprehensive loss | | | | $ | 27 | | | | | $ | 128 | | |
| | | Year ended December 31, | | |||||||||||||||
(in $ millions) | | | 2022 | | | 2021 | | | 2020 | | |||||||||
Service cost | | | | $ | 5 | | | | | $ | 6 | | | | | $ | 7 | | |
Interest cost | | | | | 16 | | | | | | 13 | | | | | | 15 | | |
Expected return on plan assets | | | | | (26) | | | | | | (25) | | | | | | (24) | | |
Amortization of actuarial loss | | | | | 2 | | | | | | 4 | | | | | | 2 | | |
Curtailments and settlements | | | | | — | | | | | | (1) | | | | | | 4 | | |
Net periodic pension (benefit) cost | | | | $ | (3) | | | | | $ | (3) | | | | | $ | 4 | | |
| | | Year ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Net periodic pension (benefit) cost: | | | | | | | | | | | | | | | | | | | |
Interest cost discount rate | | | | | 1.7% | | | | | | 1.2% | | | | | | 1.8% | | |
Expected long-term return on plan assets | | | | | 4.5% | | | | | | 4.4% | | | | | | 4.4% | | |
Rate of compensation increase | | | | | 3.1% | | | | | | 2.6% | | | | | | 2.6% | | |
Projected benefit obligation: | | | | | | | | | | | | | | | | | | | |
Discount rate | | | | | 4.5% | | | | | | 1.7% | | | | | | 1.2% | | |
| | | As of December 31, 2022 | | |||||||||||||||||||||
(in $ millions) | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Matching assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Liability-driven investments | | | | $ | — | | | | | $ | 129 | | | | | $ | — | | | | | $ | 129 | | |
Return-seeking assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity funds | | | | | — | | | | | | 18 | | | | | | 54 | | | | | | 72 | | |
Debt funds | | | | | — | | | | | | 27 | | | | | | 8 | | | | | | 35 | | |
Real estate funds | | | | | — | | | | | | 44 | | | | | | 19 | | | | | | 63 | | |
Other | | | | | — | | | | | | 8 | | | | | | 40 | | | | | | 48 | | |
| | | As of December 31, 2022 | | |||||||||||||||||||||
(in $ millions) | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Cash and cash equivalents | | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
| | | | $ | 33 | | | | | $ | 226 | | | | | $ | 121 | | | | | | 380 | | |
Other investments measured at NAV | | | | | | | | | | | | | | | | | | | | | | | 45 | | |
Total fair value of plan assets | | | | | | | | | | | | | | | | | | | | | | $ | 425 | | |
|
| | | As of December 31, 2021 | | |||||||||||||||||||||
(in $ millions) | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Matching assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Liability-driven investments | | | | $ | — | | | | | $ | 209 | | | | | $ | — | | | | | $ | 209 | | |
Return-seeking assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity funds | | | | | — | | | | | | 73 | | | | | | 28 | | | | | | 101 | | |
Debt funds | | | | | — | | | | | | 119 | | | | | | 11 | | | | | | 130 | | |
Real estate funds | | | | | — | | | | | | 72 | | | | | | 19 | | | | | | 91 | | |
Other | | | | | — | | | | | | 41 | | | | | | 33 | | | | | | 74 | | |
Cash and cash equivalents | | | | | 7 | | | | | | — | | | | | | — | | | | | | 7 | | |
| | | | $ | 7 | | | | | $ | 514 | | | | | $ | 91 | | | | | | 612 | | |
Other investments measured at NAV | | | | | | | | | | | | | | | | | | | | | | | 58 | | |
Total fair value of plan assets | | | | | | | | | | | | | | | | | | | | | | $ | 670 | | |
(in $ millions) | | | Amount | | |||
2023 | | | | $ | 20 | | |
2024 | | | | | 20 | | |
2025 | | | | | 21 | | |
2026 | | | | | 22 | | |
(in $ millions) | | | Amount | | |||
2027 | | | | | 24 | | |
2028 – 2032 | | | | | 135 | | |
| | | Number of options | | | Weighted average exercise price per option | | | Weighted average remaining contractual term | | | Aggregate intrinsic value (in $ millions) | | ||||||||||||
Balance of GBT JerseyCo MIP Options as of December 31, 2021 | | | | | 4,173,448 | | | | | $ | 67.22 | | | | | | | | | | | | | | |
Exchange ratio conversion | | | | | 8.7659 | | | | | | | | | | | | | | | | | | | | |
Recalculated GBTG MIP Options beginning balance | | | | | 36,584,013 | | | | | | 7.67 | | | | | | | | | | | | | | |
Forfeited | | | | | (138,124) | | | | | $ | 10.03 | | | | | | | | | | | | | | |
Exercised | | | | | (48,212) | | | | | $ | 6.55 | | | | | | | | | | | | | | |
Balance as of December 31, 2022(1) | | | | | 36,397,677 | | | | | $ | 7.66 | | | | | | | | | | | | | | |
Exercisable as of December 31, 2022 | | | | | 27,766,065 | | | | | $ | 7.10 | | | | | | 4.1 | | | | | | 13 | | |
Expected to vest as of December 31, 2022 | | | | | 8,631,632 | | | | | $ | 10.31 | | | | | | 8.5 | | | | | | — | | |
Assumption | | | 2021 | |
Annual risk-free interest rate | | | 1.15% | |
Equity volatility | | | 29% | |
Expected average life of options | | | 6 years | |
Dividend yield | | | 0% | |
(in $ millions) | | | Number of RSUs | | | Weighted average grant date fair value | | ||||||
Granted during the year | | | | | 11,430,966 | | | | | $ | 7.56 | | |
Forfeited / cancelled during the year | | | | | (142,221) | | | | | $ | 6.19 | | |
Balance as of December 31, 2022 | | | | | 11,288,745 | | | | | $ | 7.56 | | |
(in $ millions) | | | Amount | | |||
Cost of revenue (excluding depreciation and amortization) | | | | $ | 2 | | |
Sales and marketing | | | | | 14 | | |
Technology and content | | | | | 8 | | |
General and administrative | | | | | 15 | | |
Total | | | | | 39 | | |
(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, 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) | | |
Net changes prior to reverse recapitalization, net of tax benefit | | | | | (59) | | | | | | — | | | | | | 12 | | | | | | (47) | | |
Allocated to non-controlling interest | | | | | 85 | | | | | | 112 | | | | | | (14) | | | | | | 183 | | |
Net changes post reverse recapitalization, net of tax benefit(1) | | | | | 8 | | | | | | 101 | | | | | | 16 | | | | | | 125 | | |
Allocated post reverse recapitalization change to non-controlling interest | | | | | (6) | | | | | | (86) | | | | | | (14) | | | | | | (106) | | |
Balance as of December 31, 2022 | | | | | (10) | | | | | | (1) | | | | | | 4 | | | | | | (7) | | |
(in $ millions, except share and per share data) | | | 2022 | | |||
Numerator – Basic and diluted loss per share: | | | | | | | |
Net loss attributable to the Company’s Class A common stockholders (A) | | | | $ | (25) | | |
Add: Net loss attributable to non-controlling interests in subsidiaries(1) | | | | | (204) | | |
Net loss attributable to the Company’s Class A and Class B common stockholders – Diluted (B) | | | | $ | (229) | | |
Denominator – Basic and diluted weighted average number of shares outstanding: | | | | | | | |
Weighted average number of Class A common stock outstanding – Basic (C) | | | | | 51,266,570 | | |
Assumed conversion of Class B common stock | | | | | 394,448,481 | | |
Weighted average number of Class A common stock outstanding – Diluted (D) | | | | | 445,715,051 | | |
Basic loss per share attributable to the Company’s Class A common stockholders: (A) / (C) | | | | $ | (0.50) | | |
Diluted loss per share attributable to the Company’s Class A and Class B common stockholders: (B) / (D) | | | | $ | (0.51) | | |
(in $ millions) | | | Balance sheet location | | | As of December 31, 2022 | | | As of December 31, 2021 | | ||||||
Derivatives designated as hedging instruments | | | | | | | | | | | | | | | | |
Interest rate swaps | | | Other non-current assets | | | | $ | 10 | | | | | | — | | |
Derivatives not designated as hedging instruments | | | | | | | | | | | | | | | | |
Earnout Shares | | | Earnout derivative liabilities | | | | $ | 90 | | | | | | — | | |
| | | | | | | $ | 100 | | | | | | — | | |
| | | Amount of gain/(loss) recognized in other comprehensive loss | | | Statement of operations location | | | Amount of gain/(loss) recognized in statements of operations | | | ||||||||||||||||||||||||||||||||
| | | Year ended December 31 | | | Year ended December 31 | | | |||||||||||||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | | 2022 | | | 2021 | | | 2020 | | | |||||||||||||||||||||||
Derivatives designated as hedging instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Interest rate swap | | | | $ | 32 | | | | | | — | | | | | | — | | | | NA | | | | | — | | | | | | — | | | | | | — | | | | ||
Interest rate swap reclassed to statement of operations | | | | | (4) | | | | | | — | | | | | | — | | | | Interest expense | | | | $ | 4 | | | | | | — | | | | | | — | | | | ||
Derivatives not designated as hedging instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Earnout Share | | | | | NA | | | | | | — | | | | | | — | | | | Fair value movement on earnouts and warrants derivative liabilities | | | | | 10 | | | | | | — | | | | | | — | | | | ||
Warrants | | | | | NA | | | | | | — | | | | | | — | | | | Fair value movement on earnouts and warrants derivative liabilities | | | | | (2) | | | | | | — | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | $ | 12 | | | | | | — | | | | | | — | | | |
(in $ millions) | | | Fair Value Hierarchy | | | As of | | |||||||||
| December 31, 2022 | | | December 31, 2021 | | |||||||||||
Interest rate swaps | | | Level 2 | | | | $ | 10 | | | | | $ | — | | |
Non-employee Earnout Shares | | | Level 3 | | | | $ | 90 | | | | | | — | | |
| | | As of | | |||||||||
| | | December 31, 2022 | | | May 27, 2022 | | ||||||
Stock price ($) | | | | $ | 6.75 | | | | | $ | 7.39 | | |
Risk-free interest rate | | | | | 4.06% | | | | | | 2.81% | | |
Volatility | | | | | 42.5% | | | | | | 37.5% | | |
Expected term (years) | | | | | 4.4 | | | | | | 5.0 | | |
Expected dividends | | | | | 0.0% | | | | | | 0.0% | | |
Fair value ($) (per Earnout Share – Tranche 1) | | | | $ | 4.30 | | | | | $ | 4.82 | | |
Fair value ($) (per Earnout Share – Tranche 2) | | | | $ | 3.58 | | | | | $ | 3.98 | | |
| | | May 27, 2022 | | |||
Stock price ($) | | | | $ | 7.39 | | |
Exercise price ($) | | | | $ | 11.50 | | |
Risk-free interest rate | | | | | 2.70% | | |
Volatility | | | | | 37.5% | | |
Expected term (years) | | | | | 5.00 | | |
Expected dividends | | | | | 0.00% | | |
Fair value ($) (per private warrant) | | | | $ | 1.68 | | |
| | | Non-employee Earnout Shares | | | Private warrants | | ||||||
As of date of Business Combination – May 27, 2022 | | | | $ | 100 | | | | | $ | 21 | | |
Change in fair value | | | | | (10) | | | | | | (2) | | |
Transferred to level 2 | | | | | — | | | | | | (19) | | |
Balance as of December 31, 2022 | | | | $ | 90 | | | | | $ | — | | |
(in $ millions) | | | Fair Value Hierarchy | | | As of December 31, 2022 | | | As of December 31, 2021 | | ||||||||||||||||||
| Carrying amount(1) | | | Fair Value | | | Carrying amount(1) | | | Fair Value | | |||||||||||||||||
Senior secured initial term loans | | | Level 2 | | | | $ | 235 | | | | | $ | 220 | | | | | $ | 236 | | | | | $ | 233 | | |
Senior secured tranche B-3 term loans | | | Level 3 | | | | $ | 987 | | | | | $ | 1,017 | | | | | $ | 787 | | | | | $ | 800 | | |
(in $ millions) | | | United States | | | United Kingdom | | | All other countries | | | Total | | ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Year ended December 31, 2022 | | | | $ | 672 | | | | | $ | 687 | | | | | $ | 492 | | | | | $ | 1,851 | | |
Year ended December 31, 2021 | | | | $ | 226 | | | | | $ | 276 | | | | | $ | 261 | | | | | $ | 763 | | |
Year ended December 31, 2020 | | | | $ | 191 | | | | | $ | 314 | | | | | $ | 288 | | | | | $ | 793 | | |
Long-lived assets | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2022 | | | | $ | 123 | | | | | $ | 68 | | | | | $ | 85 | | | | | $ | 276 | | |
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 credit losses | | | | | | | | | | | | | | | | | | | | | | | | | |
Year ended December 31, 2022 | | | | $ | 4 | | | | | $ | 23 | | | | | $ | (4) | | | | | $ | 23 | | |
Year ended December 31, 2021 | | | | $ | 14 | | | | | $ | (5) | | | | | $ | (5) | | | | | $ | 4 | | |
Year ended December 31, 2020 | | | | $ | 11 | | | | | $ | 4 | | | | | $ | (1) | | | | | $ | 14 | | |
Valuation allowance for deferred tax assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Year ended December 31, 2022 | | | | $ | 116 | | | | | $ | 14 | | | | | $ | (6) | | | | | $ | 124 | | |
Year ended December 31, 2021 | | | | $ | 119 | | | | | $ | (1) | | | | | $ | (2) | | | | | $ | 116 | | |
Year ended December 31, 2020 | | | | $ | 88 | | | | | $ | 31 | | | | | $ | — | | | | | $ | 119 | | |