Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Travelport Performance and Innovation

      -Fourth Quarter and Full Year 2013 Results-


      News provided by

      Travelport

      Feb 27, 2014, 07:00 ET

      Share this article

      Share this article


      ATLANTA, Feb. 27, 2014 /PRNewswire/ -- Travelport Limited, a leading distribution services and e-commerce provider for the global travel industry, today announces its financial results for the fourth quarter and full year ended December 31, 2013.

      Commenting on developments, Gordon Wilson, President and CEO of Travelport, said:

      "I am delighted to report a successful growth year for Travelport, with key financial performance metrics up 5% with positive innovation and traction across all aspects of the business.  We maintain forward momentum in transforming our core air business and growing our Beyond Air initiatives of payments, hospitality and advertising.  I am also pleased to note that this momentum has continued into the early part of the current year."

      Highlights

      • 5% growth in Net Revenue and 5% growth in Adjusted EBITDA for the full year*
      • New airline merchandising platform attracting low cost airline participation and wider network carrier content
      • Double digit growth in Beyond Air initiatives – including advertising, hospitality and payments
      • Deployed new Point of Sale upgrades to over 75% of our targeted customer base
      • First Quarter 2014 developments include:
        • New long-term agreement with Orbitz Worldwide
        • Renewed and extended British Airways, Iberia, Iberia Express and easyJet contracts
        • Deleveraging debt-for-equity exchange of $135 million, further improving our capital structure

      _____________
      * Excluding the loss of the Master Services Agreement ("MSA") with United Airlines

      Financial Highlights


      Fourth Quarter 2013







      (in $ millions)

      Q4 2013

      Q4 2012

      $ Change

      % Change






      Net Revenue

      480

      457

      23

      5

      Operating Income (Loss)

      26

      (17)

      43

      *

      EBITDA

      80

      41

      39

      95

      Adjusted EBITDA

      109

      103

      6

      4

      *Not meaningful





      Travelport's Net Revenue of $480 million for the fourth quarter of 2013 was $23 million (5%) higher than the fourth quarter of 2012, and Adjusted EBITDA of $109 million was $6 million (4%) higher than the fourth quarter of 2012.

      Travelport RevPas increased 2% to $5.58.

      Full Year 2013
















      Excluding MSA

      (in $ millions)

      2013

      2012

       $ Change

      % Change

      $ Change

      % Change

      Net Revenue

      2,076

      2,002

      74

      4

      101

      5

      Operating Income

      208

      138

      70

      51

      91

      78

      EBITDA

      414

      365

      49

      13

      70

      20

      Adjusted EBITDA

      517

      517

      —

      —

      23

      5

      Travelport's Net Revenue of $2,076 million for the full year 2013 was $74 million (4%) higher than 2012 and Adjusted EBITDA of $517 million was flat compared to the full year 2012.

      The MSA with United Airlines contributed approximately $27 million to Net Revenue, $21 million to each of Operating Income and EBITDA and $23 million to Adjusted EBITDA on a year to date basis for 2012. Excluding the impact of the MSA, Net Revenue increased $101 million (5%), and Adjusted EBITDA increased $23 million (5%) compared to 2012.  The MSA only impacted the comparison of the results of operations for six months of the year in 2013 compared to 2012.

      Travelport RevPas increased 4% to $5.49.

      Interest costs of $342 million for the full year 2013 were $52 million higher than 2012 due to higher interest rates on our debt as a result of the debt refinancings we completed in April and June 2013.

      Travelport's net debt was $3,340 million as of December 31, 2013, which comprised debt of $3,573 million less $154 million in cash and cash equivalents and less $79 million of cash held as collateral.

      Travelport generated $100 million in net cash from operating activities for the full year 2013 compared to $181 million for 2012. The decrease is primarily a result of increased interest payments, increased customer loyalty payments and changes in operating working capital.

      To further strengthen our capital structure, Travelport Worldwide Limited, our ultimate parent company, entered into separate, individually negotiated private exchange agreements with Morgan Stanley, certain funds and accounts managed by AllianceBernstein L.P. and certain funds and accounts managed by P. Schoenfeld Asset Management LP to exchange $135 million of our subordinated debt at par into common stock, par value $0.0002 (the "Common Shares"), of Travelport Worldwide at a value of $1.55 per Common Share.  An aggregate of approximately 87 million Common Shares will be issued in the exchanges, which brings our fully diluted shares outstanding to approximately 928 million.

      In connection with the refinancing of our first lien credit agreement in June 2013, we amended our definition of Adjusted EBITDA to exclude the amortization of customer loyalty payments.  As a result, we have revised our reported Adjusted EBITDA for all periods presented to exclude the amortization of customer loyalty payments. Adjusted EBITDA now excludes the amortization of customer loyalty payments of $18 million and $14 million for the quarters ended December 31, 2013 and 2012, respectively, and $63 million and $62 million for the full year 2013 and 2012, respectively.

      Conference Call

      The Company's fourth quarter and full year 2013 earnings conference call will be held on February 27, 2014 beginning at 2:00 p.m. (EST). Details for this conference call as well as the earnings presentation are available through the Investor Center section of the Company's website (www.travelport.com/investors/Financial-Calendar), where pre-registration for the call is required.

      A recording of the call will be made available within 24 hours in the Financial/Operating Data section of the Investor Centre on the Company's website.

      About Travelport

      Travelport Limited is a leading distribution services and e-commerce provider for the global travel industry.

      With a presence in over 170 countries, over 3,500 employees and 2013 net revenue of more than $2.0 billion, Travelport is comprised of the global distribution system (GDS) business, which includes the Galileo and Worldspan brands and its Airline IT Solutions business and a majority joint venture in virtual payments business, eNett.

      Headquartered in Atlanta, Georgia, Travelport is a privately-owned company.

      Investor Contact

      Julian Walker
      Head of Corporate Communications and Investor Relations
      +44 (0)1753 288 210
      [email protected]

      Media Contacts

      Kate Aldridge
      Senior Director, Corporate Communications, EMEA and APAC
      +44 (0)1753 328 8720
      [email protected]

      Jill Brenner
      Senior Director, Corporate Communications, Americas
      +1 (973) 753 3110
      [email protected]

      Forward-Looking Statements

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

      Various risks that could cause future results to differ from those expressed by the forward-looking statements included in this press release include, but are not limited to: the impact that our outstanding indebtedness may have on the way we operate our business; factors affecting the level of travel activity, particularly air travel volume, including security concerns, general economic conditions, natural disasters and other disruptions; general economic and business conditions in the markets in which we operate, including fluctuations in currencies and the economic conditions in the eurozone; pricing, regulatory and other trends in the travel industry; our ability to obtain travel supplier inventory from travel suppliers, such as airlines, hotels, car rental companies, cruise lines and other travel suppliers; our ability to develop and deliver products and services that are valuable to travel agencies and travel suppliers and generate new revenue streams; risks associated with doing business in multiple countries and in multiple currencies; maintenance and protection of our information technology and intellectual property; the impact on supplier capacity and inventory resulting from consolidation of the airline industry; financing plans and access to adequate capital on favorable terms; our ability to achieve expected cost savings from our efforts to improve operational efficiency; our ability to maintain existing relationships with travel agencies and to enter into new relationships on acceptable financial and other terms; and our ability to grow adjacencies, such as our controlling interest in eNett. Other unknown or unpredictable factors could also have material adverse effects on our performance or achievements. In light of these risks, uncertainties, assumptions and factors, the forward-looking events discussed in this press release may not occur. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date stated, or if no date is stated, as of the date of this press release. Except to the extent required by applicable securities laws, the Company undertakes no obligation to release any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless required by law.

      This press release includes certain non-GAAP financial measures as defined under Securities and Exchange Commission ("SEC") rules. As required by SEC rules, important information regarding such measures is contained below.


      TRAVELPORT LIMITED

      CONSOLIDATED STATEMENTS OF OPERATIONS


      (in $ millions)

      Three Months
      Ended  

      December 31,
      2013

      Three Months

      Ended

      December 31,
      2012

      Year

      Ended

      December 31,

      2013

      Year

      Ended

      December 31,

      2012

      Net Revenue

      480

      457

      2,076

      2,002

      Costs and expenses





      Cost of revenue

      294

      272

      1,266

      1,191

      Selling, general and administrative

      106

      144

      396

      446

      Depreciation and amortization

      54

      58

      206

      227

      Total costs and expenses

      454

      474

      1,868

      1,864

      Operating income (loss)

      26

      (17)

      208

      138

      Interest expense, net

      (85)

      (75)

      (342)

      (290)

      (Loss) gain on early extinguishment of debt

      —

      —

      (49)

      6

      Loss from continuing operations before income taxes and equity in earnings (losses) of investment in Orbitz Worldwide

      (59)

      (92)

      (183)

      (146)

      Benefit from (provision for) income taxes

      4

      1

      (20)

      (23)

      Equity in earnings (losses) of investment in Orbitz Worldwide

      2

      (80)

      10

      (74)

      Net loss from continuing operations

      (53)

      (171)

      (193)

      (243)

      Gain from disposal of discontinued operations, net of tax

      4

      7

      4

      7

      Net loss

      (49)

      (164)

      (189)

      (236)

      Net income attributable to non-controlling interest in subsidiaries

      (1)

      —

      (3)

      —

      Net loss attributable to the Company

      (50)

      (164)

      (192)

      (236)

      TRAVELPORT LIMITED

      CONSOLIDATED BALANCE SHEETS




      (in $ millions)

      December 31,
      2013  

      December 31,
      2012  

      Assets



      Current assets:



      Cash and cash equivalents

      154

      110

      Accounts receivable (net of allowances for doubtful accounts of $13 and $16)

      177

      150

      Deferred income taxes

      1

      2

      Other current assets

      134

      170

      Total current assets  

      466

      432

      Property and equipment, net

      428

      416

      Goodwill

      986

      986

      Trademarks and tradenames

      314

      314

      Other intangible assets, net

      671

      717

      Cash held as collateral

      79

      137

      Investment in Orbitz Worldwide

      19

      —

      Non-current deferred income taxes

      5

      6

      Other non-current assets

      120

      150

      Total assets

      3,088

      3,158

      Liabilities and equity



      Current liabilities:



      Accounts payable

      72

      74

      Accrued expenses and other current liabilities

      540

      537

      Deferred income taxes

      24

      38

      Current portion of long-term debt

      45

      38

      Total current liabilities

      681

      687

      Long-term debt

      3,528

      3,392

      Deferred income taxes

      18

      7

      Other non-current liabilities

      172

      274

      Total liabilities

      4,399

      4,360

      Commitments and contingencies



      Shareholders' equity:



      Common shares ($1.00 par value; 12,000 shares authorized; 12,000 shares issued and
      outstanding)

      —

      —

      Additional paid in capital

      691

      718

      Accumulated deficit

      (1,939)

      (1,747)

      Accumulated other comprehensive loss

      (82)

      (189)

      Total shareholders' equity (deficit)

      (1,330)

      (1,218)

      Equity attributable to non-controlling interest in subsidiaries

      19

      16

      Total equity (deficit)

      (1,311)

      (1,202)

      Total liabilities and equity

      3,088

      3,158


      TRAVELPORT LIMITED

      CONSOLIDATED STATEMENTS OF CASH FLOWS






      (in $ millions)



      Year ended
      December 31,

       2013

      Year ended
      December 31,

       2012

      Operating activities





      Net loss



      (189)

      (236)

      Income from discontinued operations (including gain from disposal), net of tax



      (4)

      (7)

      Net loss from continuing operations



      (193)

      (243)

      Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:





      Depreciation and amortization



      206

      227

      Amortization of customer loyalty payments



      63

      62

      Amortization of debt finance costs



      24

      37

      Non-cash accrual of repayment fee and amortization of debt discount



      7

      —

      Loss (gain) on early extinguishment of debt



      49

      (6)

      Payment-in-kind interest



      22

      14

      Gain on interest rate derivative instruments



      (3)

      (1)

      Loss on foreign exchange derivative instruments



      1

      —

      Equity in (earnings) losses of investment in Orbitz Worldwide



      (10)

      74

      Equity-based compensation



      6

      2

      Deferred income taxes



      (1)

      4

      Customer loyalty payments



      (78)

      (47)

      Defined benefit pension plan funding



      (3)

      (27)

      FASA liability



      —

      (7)

      Changes in assets and liabilities:





      Accounts receivable



      (27)

      22

      Other current assets



      5

      (3)

      Accounts payable, accrued expenses and other current liabilities



      5

      37

      Other



      27

      36

      Net cash provided by operating activities



      100

      181

      Investing activities





      Property and equipment additions



      (107)

      (92)

      Proceeds from sale of assets held for sale



      17

      —

      Other



      (6)

      3

      Net cash used in investing activities



      (96)

      (89)

      Financing activities





      Proceeds from new term loans



      2,169

      170

      Proceeds from revolver borrowings



      73

      80

      Repayment of term loans



      (1,667)

      (165)

      Repayment of revolver borrowings



      (93)

      (95)

      Repurchase of Senior Notes



      (413)

      (20)

      Repayment of capital lease obligations



      (20)

      (16)

      Debt finance costs



      (55)

      (20)

      Release of cash provided as collateral



      137

      —

      Cash provided as collateral



      (79)

      —

      Payments on settlement of foreign exchange derivative contracts



      (8)

      (51)

      Proceeds from settlement of foreign exchange derivative contracts



      4

      9

      Distribution to a parent company



      (6)

      —

      Other



      (2)

      2

      Net cash provided by (used in) financing activities



      40

      (106)

      Net increase (decrease) in cash and cash equivalents



      44

      (14)

      Cash and cash equivalents at beginning of year



      110

      124

      Cash and cash equivalents at end of year



      154

      110






      Supplemental disclosure of cash flow information





      Interest payments



      273

      232

      Income tax payments, net



      29

      16

      Non-cash capital lease additions



      32

      63

      Non-cash capital distribution to a parent company



      25

      —

      Exchange of Second Priority Secured Notes for Tranche 2 Loans



      229

      —

      Exchange of Senior Notes due 2014 and 2016 for new Senior Notes due 2016



      591

      —

      TRAVELPORT LIMITED

      NON-GAAP MEASURES

      (in $ millions)




      Reconciliation of Travelport Adjusted EBITDA to Operating Income (Loss)



      Three Months Ended December 31,




      2013

      2012






      Travelport Adjusted EBITDA



      109

      103

      Less adjustments:





      Amortization of customer loyalty payments



      (18)

      (14)

      Corporate costs



      (3)

      (10)

      Equity-based compensation



      (2)

      —

      Litigation and related costs



      —

      (28)

      Other – non cash



      (6)

      (10)

      Total Adjustments



      (29)

      (62)

      EBITDA



      80

      41

      Less: Depreciation and amortization



      (54)

      (58)

      Operating income (loss)



      26

      (17)





      Reconciliation of Travelport Adjusted EBITDA to Operating Income



      Year Ended December 31,




      2013

      2012






      Travelport Adjusted EBITDA



      517

      517

      Less adjustments:





      Amortization of customer loyalty payments



      (63)

      (62)

      Corporate costs



      (7)

      (19)

      Equity-based compensation



      (6)

      (2)

      Litigation and related costs



      (12)

      (53)

      Other – non cash



      (15)

      (16)

      Total Adjustments



      (103)

      (152)

      EBITDA



      414

      365

      Less: Depreciation and amortization



      (206)

      (227)

      Operating income



      208

      138

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



      Year Ended December 31,

      2013

      2012

      Travelport Adjusted EBITDA

      517

      517

      Less:



      Interest payments

      (273)

      (232)

      Tax payments

      (29)

      (16)

      Changes in operating working capital

      13

      57

      Customer loyalty payments

      (78)

      (47)

      Defined benefit pension plan funding

      (3)

      (27)

      Other adjusting items(*)

      (47)

      (71)

      Net cash provided by operating activities

      100

      181

      Add back interest paid

      273

      232

      Less: Capital expenditures on property and equipment additions

      (107)

      (92)

      Less: Repayment of capital lease obligations

      (20)

      (16)

      Unlevered free cash flow

      246

      305




      (*) Other adjusting items relate to payments for costs included within operating income, but excluded from Travelport Adjusted EBITDA. These include (i) $24 million and $20 million of corporate costs payments during the years ended December 31, 2013 and 2012, respectively, (ii) $23 million and $28 million of litigation and related costs payments for the years ended December 31, 2013 and 2012, respectively, (iii) a $15 million payment related to a historical dispute related to a now terminated arrangement with a former distributor in the Middle East during the year ended December 31, 2012, and (iv) $1 million of restructuring related payments made during the year ended December 31, 2012.

      TRAVELPORT LIMITED

      OPERATING STATISTICS AND DEFINITIONS

      (unaudited)



      Three Months Ended

      December 31,




      2013

      2012

       Change

      % Change

      Segments (in millions)





      Americas

      38

      37

      1

      3

      Europe

      20

      19

      1

      5

      Asia Pacific

      13

      12

      1

      8

      Middle East and Africa

      9

      9

      —

      —

      Total Segments

      80

      77

      3

      4






      RevPas

      $5.58

      $5.47

      $0.11

      2.0%







      Year Ended

      December 31,



      Excluding MSA


      2013

      2012

       Change

      % Change

      Change

      % Change

      Segments (in millions)







      Americas

      170

      172

      (2)

      (1)

      —

      —

      Europe

      85

      82

      3

      4

      3

      4

      Asia Pacific

      56

      54

      2

      4

      2

      4

      Middle East and Africa

      39

      39

      —

      —

      —

      —

      Total Segments

      350

      347

      3

      1

      5

      2








      RevPas

      $5.49

      $5.28

      $0.21

      4.0%



      ______________________

      Definitions:

      RevPas: Revenue per Segment is transaction processing revenue divided by the number of reported segments.

      Customer Loyalty Payments: development advance payments that are made with the objective of increasing the number of clients or improving customer loyalty with travel agents or travel providers. The amortization of such payments is excluded from Adjusted EBITDA under the terms of our senior secured credit agreement and our second lien credit agreement.

      Unlevered free cash flow: is a non-GAAP measure and may not be comparable to similarly named measures used by other companies. Unlevered free cash flow is defined as net cash provided by (used in) operating activities adjusted to exclude cash interest payments and include capital expenditures and capital lease repayments. We believe unlevered free cash flow provides management and investors with a more complete understanding of the underlying liquidity of the core operating businesses and its ability to meet current and future financing and investing needs.

      Travelport EBITDA: is a non-GAAP financial measure and may not be comparable to similarly named measures used by other companies. Travelport EBITDA is defined as operating income (loss) plus depreciation and amortization expense.

      Travelport Adjusted EBITDA: is a non-GAAP financial measure and may not be comparable to similarly named measures used by other companies. We believe this measure provides management with a more complete understanding of the underlying results and trends and an enhanced overall understanding of our financial liquidity and prospects for the future. Adjusted EBITDA is the primary metric for measuring our business results, forecasting and determining future capital investment allocations and is used by the Board of Directors to determine incentive compensation for future periods. Capital expenditures, which impact depreciation and amortization, customer loyalty payments, interest expense and income tax expense, are reviewed separately by management. Travelport Adjusted EBITDA is disclosed so investors have the same tools as available to management when evaluating the results of Travelport. Travelport Adjusted EBITDA is defined as EBITDA adjusted to exclude items we believe potentially restrict our ability to assess the results of our underlying business. Travelport Adjusted EBITDA is a critical measure as it is required to calculate our key financial ratios under the covenants contained in our credit agreements. These ratios use a number which is broadly computed from Travelport Adjusted EBITDA for the last twelve months and consolidated net debt, as at the balance sheet date and are known as the Total Leverage Ratio and Senior Secured Leverage Ratio. Travelport is currently in compliance with all of its financial covenants. A breach of these covenants could result in a default under the senior secured credit agreement, second lien credit agreement and the indentures governing the notes.

      SOURCE Travelport

      Modal title

      Also from this source

      TRAVELPORT ENTERS NEXT PHASE OF ACCELERATED GROWTH AS AI RESHAPES TRAVEL DISTRIBUTION

      TRAVELPORT ENTERS NEXT PHASE OF ACCELERATED GROWTH AS AI RESHAPES TRAVEL DISTRIBUTION

      Travel distribution is undergoing a fundamental structural shift. As generative AI and intelligent agents reshape how consumers search, plan, and...

      TRAVELPORT ENTERS NEXT PHASE OF ACCELERATED GROWTH AS AI RESHAPES TRAVEL DISTRIBUTION

      TRAVELPORT ENTERS NEXT PHASE OF ACCELERATED GROWTH AS AI RESHAPES TRAVEL DISTRIBUTION

      Travel distribution is undergoing a fundamental structural shift. As generative AI and intelligent agents reshape how consumers search, plan, and...

      More Releases From This Source

      Explore

      Travel

      Travel

      Electronic Commerce

      Electronic Commerce

      Earnings

      Earnings

      Conference Call Announcements

      Conference Call Announcements

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.