Attached files

file filename
8-K - 8-K - Booking Holdings Inc.a11-9438_38k.htm
EX-99.2 - EX-99.2 - Booking Holdings Inc.a11-9438_3ex99d2.htm

Exhibit 99.1

 

Priceline.com Reports Financial Results for 1st Quarter 2011

 

NORWALK, Conn., May 5, 2011. . . Priceline.com Incorporated (Nasdaq: PCLN) today reported 1st quarter 2011 financial results for the Priceline Group of Companies. First quarter gross travel bookings for the group, which refers to the total dollar value, generally inclusive of all taxes and fees, of all travel services purchased by consumers, were $4.7 billion, an increase of 57.3% over a year ago.

 

The Group had revenues in the 1st quarter of $809.3 million, a 38.5% increase over a year ago. The Group’s international operations contributed revenues in the 1st quarter of $389.1 million, an 80% increase versus a year ago (approximately 79% on a local currency basis). The Group’s gross profit for the 1st quarter was $505.8 million, a 58.5% increase from the prior year. International operations contributed gross profit in the 1st quarter of $388.2 million, an 81% increase versus a year ago (approximately 79% growth on a local currency basis). The Group’s operating income in the 1st quarter was $154.1 million, a 75.2% increase from the prior year. The Group had GAAP net income applicable to common shareholders for the 1st quarter of $104.8 million, or $2.05 per diluted share, which compares to $53.9 million or $1.06 per diluted share, in the same period a year ago.

 

Non-GAAP net income in the 1st quarter was $137.0 million, a 57.1% increase versus the prior year.  Non-GAAP net income was $2.66 per diluted share, compared to $1.70 per diluted share a year ago. First Call analyst consensus for the 1st quarter 2011 was $2.44 per diluted share.  Non-GAAP EBITDA for the 1st quarter 2011 was $173.5 million, an increase of 55.3% over a year ago. The section below entitled “Non-GAAP Financial Measures” provides a definition and information about the use of non-GAAP financial measures in this press release and the attached financial and statistical supplement reconciles non-GAAP financial information with the Group’s financial results under GAAP.

 

“In the 1st quarter, the Group benefitted from strong growth in our global hotel business, particularly at Booking.com and Agoda,” said Jeffery H. Boyd, Priceline President and Chief Executive Officer.  “Room nights booked grew by 55.8% and our international gross bookings grew by 79% compared to prior year first quarter.  The Group’s hotel business continues to benefit from improving ADRs, a continuing shift from offline to online bookings, increased penetration of core European and North American markets and outstanding growth in new markets throughout the Asia-Pacific region and South America.”

 

Mr. Boyd continued, “The Group’s global rental car operations grew rental car days booked by 64.7% in the 1st quarter 2011 as compared to the prior year.  A significant portion of this growth can be attributed to the Group’s acquisition of TravelJigsaw and its international car hire operations, which continues to grow at impressive rates.  Priceline.com’s airline ticketing business returned to positive growth in the 1st quarter, with a 2.1% gain in ticket sales and improving growth in opaque ticket sales.”

 



 

Looking forward, Mr. Boyd said, “Globally, we intend to retain our focus on extending our reach in established and new geographic markets and providing an outstanding consumer experience to build the strength of our brands.”

 

The Priceline Group said it was targeting the following for 2nd quarter 2011:

 

·     Year-over-year increase in total gross travel bookings of approximately 53% - 58%.

·     Year-over-year increase in international gross travel bookings of approximately 76% - 81% (an increase of approximately 53% - 58% on a local currency basis).

·     Year-over-year increase in domestic gross travel bookings of approximately 8% to 13%.

·     Year-over-year increase in revenue of approximately 36% to 41%.

·     Year-over-year increase in gross profit of approximately 57% to 62%.

·     Non-GAAP EBITDA of approximately $310 million to $320 million.

·     Non-GAAP net income of between $4.70 and $4.90 per diluted share.

 

Non-GAAP guidance for the 2nd quarter 2011:

 

·     excludes non-cash amortization expense of acquisition-related intangibles,

·     excludes non-cash stock-based compensation expense,

·     excludes non-cash interest expense and gains or losses on early debt extinguishment, if any, related to cash settled convertible debt,

·     excludes the impact, if any, of charges or benefits associated with judgments, rulings and/or settlements related to hotel occupancy tax proceedings,

·     excludes non-cash income tax expense and reflects the impact on income taxes of certain of the non-GAAP adjustments,

·     includes the additional impact of the non-GAAP adjustments described above on net income attributable to noncontrolling interests,

·     includes the anti-dilutive impact of the “Conversion Spread Hedges” (see “Non-GAAP Financial Measures” below) on diluted common shares outstanding related to outstanding convertible notes, and

·     includes the dilutive impact of additional shares of unvested restricted stock, restricted stock units and performance share units because non-GAAP net income has been adjusted to exclude stock-based compensation.

 

In addition, non-GAAP EBITDA excludes depreciation and amortization expense, interest income, interest expense, net income and loss attributable to noncontrolling interests, income taxes and includes the impact of foreign currency transactions and other expenses.

 

When aggregated, the non-GAAP adjustments are expected to increase non-GAAP EBITDA over GAAP net income by approximately $109 million in the 2nd quarter 2011.  In addition, the non-GAAP adjustments are expected to increase non-GAAP net income over GAAP net income by approximately $37 million in the 2nd quarter 2011. On a per share basis, the Group estimates GAAP net income of approximately $4.03 to $4.23 per diluted share for the 2nd quarter 2011.

 



 

Information About Forward-Looking Statements

 

This press release contains forward-looking statements. These forward-looking statements reflect the views of the Group’s management regarding current expectations and projections about future events and are based on currently available information and current foreign currency exchange rates. These forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict; therefore, actual results may differ materially from those expressed, implied or forecasted in any such forward-looking statements. Expressions of future goals and similar expressions including, without limitation, “may,” “will,” “should,” “could,” “expects,” “does not currently expect,” “plans,” “anticipates,” “intends,” “believes,” “estimates,” “predicts,” “potential,” “targets,” or “continue,” reflecting something other than historical fact are intended to identify forward-looking statements.

 

The following factors, among others, could cause the Group’s actual results to differ materially from those described in the forward-looking statements:

 

· adverse changes in general market conditions for leisure and other travel services as a result of, among other things, decreased consumer spending, general economic downturn, terrorist attacks, natural disasters or adverse weather, the bankruptcy or insolvency of a major airline, or the outbreak of an epidemic or pandemic disease, such as the swine flu outbreak;

 

· adverse changes in the Group’s relationships with airlines and other product and service providers and vendors which could include, without limitation, the withdrawal of suppliers from the Group’s systems (either “retail” or “opaque” services, or both) and/or the loss or reduction of global distribution fees;

 

· fluctuations in foreign exchange rates and other risks associated with doing business in multiple currencies;

 

· the effects of increased competition, including the potential impact of increased pricing competition initiated by other on-line travel agents in the form of reduced booking fees and/or the launch by competitors of an “opaque” travel offering and the potential impact of “metasearch” initiatives by Google and other search engines upon which we rely for a significant amount of traffic;

 

· an adverse outcome in one or more of the hotel occupancy and other tax proceedings in which priceline.com is involved;

 

· a change by a major search engine to its search engine algorithms that negatively affects the search engine ranking of the company or its 3rd party distribution partners;

 

· our ability to expand successfully in international markets;

 

· the ability to attract and retain qualified personnel;

 



 

· difficulties integrating recent or future acquisitions, such as the 2nd quarter 2010 acquisition of TravelJigsaw, including ensuring the effectiveness of the design and operation of internal controls and disclosure controls of acquired businesses;

 

· the occurrence of an external or internal security breach of our systems or other Internet based systems involving personal customer information, credit card information or other sensitive data;

 

· systems-related failures and/or security breaches, including without limitation, “denial-of-service” type attacks on our system, any security breach that results in the theft, transfer or unauthorized disclosure of customer information, or the failure to comply with various state laws applicable to the company’s obligations in the event of such a breach; and

 

· legal and regulatory risks.

 

For a detailed discussion of these and other factors that could cause the Group’s actual results to differ materially from those described in the forward-looking statements, please refer to the Group’s most recent Form 10-Q, Form 10-K and Form 8-K filings with the Securities and Exchange Commission. Unless required by law, the Group undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

 

Non-GAAP Financial Measures

 

Non-GAAP EBITDA represents GAAP net income excluding depreciation and amortization expense, interest income, interest expense, net income and loss attributable to noncontrolling interests, income taxes and is adjusted for the non-GAAP adjustments relating to stock-based compensation expense, gains and losses on early debt extinguishment and charges or benefits related to judgments, rulings, or settlements of hotel occupancy tax proceedings.

 

Non-GAAP EBITDA, non-GAAP net income and non-GAAP net income per share are “non-GAAP financial measures,” as such term is defined by the Securities and Exchange Commission, and may differ from non-GAAP financial measures used by other companies. The Group believes that non-GAAP EBITDA, non-GAAP net income and non-GAAP net income per share that exclude certain non-cash or non-recurring income or expense items are useful for analysts and investors to evaluate the Group’s future on-going performance because they enable a more meaningful comparison of the Group’s projected cash earnings and performance with its historical results from prior periods and to those of its competitors. These non-GAAP metrics, in particular non-GAAP EBITDA and non-GAAP net income, are not intended to represent funds available for priceline.com’s discretionary use and are not intended to represent or to be used as a substitute for operating income, net income or cash flows from operations data as measured under GAAP. The items excluded from these non-GAAP metrics, but included in the calculation of their closest GAAP equivalent, are significant components of consolidated statements of income and must be considered in performing a comprehensive assessment of overall financial performance.

 



 

Non-GAAP financial information is adjusted for the following items:

 

·     Amortization expense of acquisition-related intangibles is excluded because it does not impact cash earnings.

·     Stock-based compensation expense is excluded because it does not impact cash earnings and is reflected in earnings per share through increased share count.

·     Interest expense related to the amortization of debt discount and gains or losses on early debt extinguishment related to convertible debt are excluded because they are non-cash in nature.

·     Charges or benefits related to judgments, rulings, or settlements of hotel occupancy tax proceedings and favorable adjustments related to certain franchise and sales tax issues for our headquarters location are excluded because the amount and timing of these items are unpredictable, not driven by core operating results and render comparisons with prior periods less meaningful.

·     Income tax expense is adjusted for the tax impact of certain of the non-GAAP adjustments described above and to exclude tax expense recorded where no actual tax payments are owed because of available net operating loss carry forwards.

·     Net income and loss attributable to noncontrolling interest is adjusted for the impact of certain of the non-GAAP adjustments described above

·     For calculating non-GAAP net income per share:

·     net income is adjusted for the impact of the non-GAAP adjustments described above.

·     fully diluted share count is adjusted to include the anti-dilutive impact of “Conversion Spread Hedges” which increases the effective conversion price of the currently outstanding 0.50% convertible notes due 2011 and 0.75% convertible notes due 2013 from their stated $40.38 conversion price to an effective conversion price of $50.47 per share.  Under GAAP, the anti-dilutive impact of the Conversion Spread Hedges is not reflected on the outstanding diluted share count until if and when shares are delivered.

·     all unvested shares of restricted common stock, restricted stock units and performance share units are included in the calculation of non-GAAP  net income per share because non-GAAP net income has been adjusted to exclude stock-based compensation expense.

 

The presentation of this financial information should not be considered in isolation or as a substitute for the financial information prepared and presented in accordance with generally accepted accounting principles in the United States. The attached financial and statistical supplement reconciles non-GAAP financial information with priceline.com’s financial results under GAAP.

 

About The Priceline Group of Companies
The Priceline Group of Companies (Nasdaq: PCLN) is a leader in global online hotel reservations, with over 170,000 participating hotels worldwide.  The Group is composed of four

 



 

primary brands — Booking.com, priceline.com, Agoda.com and TravelJigsaw — and several ancillary brands. The Priceline Group provides online travel services in Europe, North America, South America, the Asia-Pacific region, the Middle East and Africa.

 

Booking.com is a leading international online hotel reservation service operating in 101 countries in 41 languages.  Booking.com offers its customers access to over 135,000 participating hotels worldwide.  Priceline.com gives leisure travelers multiple ways to save on their airline tickets, hotel rooms, rental cars, vacation packages and cruises. In addition to getting compelling published prices, travelers can take advantage of priceline.com’s famous Name Your Own Price® service, which can deliver the lowest prices available.  Agoda.com is an Asia-based online hotel reservation service that offers hotel rooms around the world and is available in 32 languages.  TravelJigsaw is a multinational car hire service, offering its reservation services in more than 4,000 locations in 115 countries.  Customer support is provided in 27 languages.

 

###

 

For Press Information: Brian Ek (203) 299-8167  brian.ek@priceline.com

 

For Investor Relations: Matthew Tynan (203) 299-8487 matt.tynan@priceline.com

 



 

priceline.com Incorporated

UNAUDITED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

 

 

 

March 31,

 

December 31,

 

 

 

2011

 

2010

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

551,074

 

$

358,967

 

Restricted cash

 

1,064

 

1,050

 

Short-term investments

 

1,194,512

 

1,303,251

 

Accounts receivable, net of allowance for doubtful accounts of $5,893 and $6,353, respectively

 

221,978

 

162,426

 

Prepaid expenses and other current assets

 

56,682

 

61,211

 

Deferred income taxes

 

80,360

 

70,559

 

Total current assets

 

2,105,670

 

1,957,464

 

 

 

 

 

 

 

Property and equipment, net

 

44,386

 

39,739

 

Intangible assets, net

 

234,063

 

232,030

 

Goodwill

 

525,801

 

510,894

 

Deferred taxes

 

137,969

 

151,408

 

Other assets

 

17,462

 

14,418

 

 

 

 

 

 

 

Total assets

 

$

3,065,351

 

$

2,905,953

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

115,512

 

$

90,311

 

Accrued expenses and other current liabilities

 

322,735

 

243,767

 

Deferred merchant bookings

 

166,805

 

136,915

 

Convertible debt

 

481,644

 

175

 

Total current liabilities

 

1,086,696

 

471,168

 

 

 

 

 

 

 

Deferred income taxes

 

55,938

 

56,440

 

Other long-term liabilities

 

47,209

 

42,990

 

Convertible debt

 

 

476,230

 

Total liabilities

 

1,189,843

 

1,046,828

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

57,538

 

45,751

 

Convertible debt

 

93,569

 

38

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.008 par value, authorized 1,000,000,000 shares, 57,414,428, and 56,567,236 shares issued, respectively

 

445

 

438

 

Treasury stock 7,768,032 and 7,421,128 shares, respectively

 

(797,677

)

(640,415

)

Additional paid-in capital

 

2,347,728

 

2,417,092

 

Accumulated earnings

 

163,545

 

69,110

 

Accumulated other comprehensive income (loss)

 

10,360

 

(32,889

)

Total stockholders’ equity

 

1,724,401

 

1,813,336

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

3,065,351

 

$

2,905,953

 

 



 

priceline.com Incorporated

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Merchant revenues

 

$

454,804

 

$

368,265

 

Agency revenues

 

351,422

 

213,242

 

Other revenues

 

3,094

 

2,887

 

Total revenues

 

809,320

 

584,394

 

 

 

 

 

 

 

Cost of revenues

 

303,512

 

265,278

 

 

 

 

 

 

 

Gross profit

 

505,808

 

319,116

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

Advertising - Offline

 

11,614

 

11,788

 

Advertising - Online

 

185,108

 

113,109

 

Sales and marketing

 

34,778

 

24,113

 

Personnel, including stock-based compensation of $13,993, and $11,909 for the three months ended March 31, 2011 and 2010, respectively

 

75,221

 

49,777

 

General and administrative

 

25,879

 

18,033

 

Information technology

 

6,670

 

4,608

 

Depreciation and amortization

 

12,479

 

9,779

 

 

 

 

 

 

 

Total operating expenses

 

351,749

 

231,207

 

 

 

 

 

 

 

Operating income

 

154,059

 

87,909

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

Interest income

 

1,421

 

855

 

Interest expense

 

(7,715

)

(4,806

)

Foreign currency transactions and other

 

(7,073

)

(3,130

)

Total other income (expense)

 

(13,367

)

(7,081

)

 

 

 

 

 

 

Earnings before income taxes

 

140,692

 

80,828

 

Income tax expense

 

(36,679

)

(26,953

)

Net income

 

104,013

 

53,875

 

Less: net loss attributable to noncontrolling interests

 

777

 

 

 

 

 

 

 

 

Net income applicable to common stockholders of priceline.com Incorporated

 

$

104,790

 

$

53,875

 

 

 

 

 

 

 

Net income applicable to common stockholders per basic common share

 

$

2.12

 

$

1.16

 

 

 

 

 

 

 

Weighted average number of basic common shares outstanding

 

49,319

 

46,309

 

 

 

 

 

 

 

Net income applicable to common stockholders per diluted common share

 

$

2.05

 

$

1.06

 

 

 

 

 

 

 

Weighted average number of diluted common shares outstanding

 

51,159

 

50,862

 

 



 

priceline.com Incorporated

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2011

 

2010

 

OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

104,013

 

$

53,875

 

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

 

 

 

 

 

Depreciation

 

4,166

 

3,969

 

Amortization

 

8,313

 

5,810

 

Provision for uncollectible accounts, net

 

2,812

 

1,784

 

Other deferred income taxes

 

8,260

 

11,426

 

Stock-based compensation and other stock-based payments

 

14,110

 

11,909

 

Amortization of debt issuance costs

 

553

 

907

 

Amortization of debt discount

 

5,239

 

3,274

 

Loss on early extinguishment of debt

 

 

5,251

 

Changes in assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(56,487

)

(20,223

)

Prepaid expenses and other current assets

 

3,307

 

1,893

 

Accounts payable, accrued expenses and other current liabilities

 

177,763

 

23,711

 

Other

 

4,170

 

1,111

 

Net cash provided by operating activities

 

276,219

 

104,697

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

Purchase of investments

 

(472,872

)

(526,493

)

Proceeds from sale of investments

 

618,427

 

212,674

 

Additions to property and equipment

 

(8,279

)

(4,831

)

Acquisitions and other equity investments, net of cash acquired

 

(66,204

)

(2,500

)

Proceeds from settlement of foreign currency contracts

 

 

9,707

 

Payments on foreign currency contracts

 

(16,005

)

 

Change in restricted cash

 

(16

)

(31

)

Net cash provided by (used in) investing activities

 

55,051

 

(311,474

)

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from the issuance of convertible debt

 

 

575,000

 

Payment of debt issuance costs

 

 

(12,938

)

Payments related to conversion of convertible debt

 

 

(98,388

)

Repurchase of common stock

 

(157,262

)

(118,932

)

Proceeds from exercise of stock options

 

544

 

12,597

 

Excess tax benefit on stock-based compensation

 

9,520

 

1,656

 

Net cash (used in) provided by financing activities

 

(147,198

)

358,995

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

8,035

 

(5,584

)

Net increase in cash and cash equivalents

 

192,107

 

146,634

 

Cash and cash equivalents, beginning of period

 

358,967

 

202,141

 

Cash and cash equivalents, end of period

 

$

551,074

 

$

348,775

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

Cash paid during the period for income taxes

 

$

28,956

 

$

15,933

 

Cash paid during the period for interest

 

$

3,601

 

$

751

 

Non-cash fair value adjustment for redeemable noncontrolling interests

 

$

10,355

 

$

 

 



 

priceline.com Incorporated

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION

(In thousands, except per share data)

 

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP EBITDA

 

 

 

Three Months Ended March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

   GAAP Net income applicable to common stockholders

 

$

104,790

 

$

53,875

 

 

 

 

 

 

 

(a)  Stock-based compensation

 

13,993

 

11,909

 

(b)  Depreciation and amortization

 

12,479

 

9,779

 

(c)  Interest income

 

(1,421

)

(855

)

(c)  Interest expense

 

7,715

 

4,806

 

(d)  Loss on early extinguishment of debt

 

 

5,251

 

(e)  Income tax expense

 

36,679

 

26,953

 

(f)  Net loss attributable to noncontrolling interests

 

(777

)

 

 

 

 

 

 

 

  Non-GAAP EBITDA

 

$

173,458

 

$

111,718

 

 

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME

 

 

 

Three Months Ended March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

   GAAP Net income applicable to common stockholders

 

$

104,790

 

$

53,875

 

 

 

 

 

 

 

(a)  Stock-based compensation

 

13,993

 

11,909

 

(d)  Debt discount amortization related to convertible debt

 

5,239

 

3,274

 

(d)  Loss on early extinguishment of debt

 

 

5,251

 

(g)  Adjustments for the tax impact of certain of the non-GAAP adjustments and to exclude non-cash income taxes

 

5,447

 

7,130

 

(h)  Amortization of acquired intangible assets in Depreciation and amortization

 

8,227

 

5,797

 

(i)  Impact on noncontrolling interests of certain other non-GAAP adjustments

 

(664

)

 

 

 

 

 

 

 

  Non-GAAP Net income applicable to common stockholders

 

$

137,032

 

$

87,236

 

 

RECONCILIATION OF GAAP TO NON-GAAP NET INCOME PER DILUTED COMMON SHARE

 

 

 

Three Months Ended March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

   GAAP weighted average number of diluted common shares outstanding

 

51,159

 

50,862

 

 

 

 

 

 

 

(j)  Adjustment for Conversion Spread Hedges

 

 

(159

)

(k) Adjustment for restricted stock, restricted stock units and performance units

 

363

 

690

 

 

 

 

 

 

 

   Non-GAAP weighted average number of diluted common shares outstanding

 

51,522

 

51,393

 

 

 

 

 

 

 

   Net income applicable to common stockholders per diluted common share

 

 

 

 

 

GAAP

 

$

2.05

 

$

1.06

 

 

 

 

 

 

 

Non-GAAP

 

$

2.66

 

$

1.70

 

 


(a)        Stock-based compensation is recorded in Personnel expense.

(b)        Depreciation and amortization are excluded from Net income to calculate non-GAAP EBITDA.

(c)        Interest income and Interest expense are excluded from Net income to calculate non-GAAP EBITDA.

(d)        Non-cash interest expense related to the amortization of debt discount and loss on early debt extinguishment are recorded in Interest expense and Foreign currency transactions and other, respectively.

(e)        Income tax expense is excluded from Net income to calculate non-GAAP EBITDA.

(f)          Net loss attributable to noncontrolling interests is excluded from Net income to calculate non-GAAP EBITDA.

(g)       Adjustments for the tax impact of certain of the non-GAAP adjustments and to exclude non-cash income taxes.

(h)       Amortization of acquired intangible assets is recorded in Depreciation and amortization.

(i)          Impact of other non-GAAP adjustments on Net income attributable to noncontrolling interests.

(j)          Reflects the impact of the Conversion Spread Hedges that increase the effective conversion price of the currently outstanding Convertible Senior Notes due September 30, 2011 and the Convertible Senior Notes due September 30, 2013 from their stated $40.38 conversion price to an effective conversion price of $50.47 per share.  Under GAAP, the anti-dilutive impact of the Conversion Spread Hedges is not reflected on the outstanding diluted share count until the end of the hedge when shares are delivered.

(k)      All shares of restricted common stock, restricted stock units and performance share units are included in the calculation of non-GAAP net income per share because non-GAAP net income has been adjusted to exclude stock-based compensation expense.

 



 

priceline.com Incorporated

Statistical Data

In millions

(Unaudited)

 

Gross Bookings

 

4Q08

 

1Q09

 

2Q09

 

3Q09

 

4Q09

 

1Q10

 

2Q10

 

3Q10

 

4Q10

 

1Q11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

689

 

$

851

 

$

964

 

$

999

 

$

831

 

$

989

 

$

1,154

 

$

1,121

 

$

902

 

$

1,129

 

International**

 

792

 

1,092

 

1,415

 

1,724

 

1,433

 

1,975

 

2,256

 

2,885

 

2,363

 

3,536

 

Total

 

$

1,481

 

$

1,944

 

$

2,379

 

$

2,723

 

$

2,264

 

$

2,965

 

$

3,410

 

$

4,006

 

$

3,265

 

$

4,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency

 

$

1,108

 

$

1,470

 

$

1,825

 

$

2,131

 

$

1,766

 

$

2,374

 

$

2,683

 

$

3,168

 

$

2,557

 

$

3,781

 

Merchant**

 

373

 

474

 

555

 

592

 

498

 

591

 

727

 

838

 

708

 

884

 

Total

 

$

1,481

 

$

1,944

 

$

2,379

 

$

2,723

 

$

2,264

 

$

2,965

 

$

3,410

 

$

4,006

 

$

3,265

 

$

4,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year/Year Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

31.1

%

18.1

%

10.6

%

24.9

%

20.6

%

16.2

%

19.6

%

12.2

%

8.5

%

14.1

%

International

 

16.5

%

5.3

%

14.3

%

37.8

%

81.0

%

80.8

%

59.5

%

67.3

%

64.9

%

79.0

%

excluding F/X impact

 

27.6

%

23.5

%

32.4

%

48.5

%

69.5

%

72.8

%

67.1

%

78.0

%

70.7

%

78.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency

 

21.4

%

7.3

%

10.1

%

32.9

%

59.4

%

61.5

%

47.0

%

48.7

%

44.8

%

59.3

%

Merchant

 

27.5

%

21.9

%

22.4

%

32.6

%

33.5

%

24.8

%

31.1

%

41.4

%

42.1

%

49.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

22.9

%

10.5

%

12.8

%

32.8

%

52.9

%

52.5

%

43.3

%

47.1

%

44.2

%

57.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Units Sold

 

4Q08

 

1Q09

 

2Q09

 

3Q09

 

4Q09

 

1Q10

 

2Q10

 

3Q10

 

4Q10

 

1Q11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Room-Nights

 

9.1

 

12.8

 

15.7

 

17.9

 

14.6

 

20.0

 

23.2

 

27.5

 

22.0

 

31.2

 

Year/Year Growth

 

38.0

%

36.4

%

44.0

%

56.3

%

59.9

%

56.8

%

48.2

%

54.1

%

50.6

%

55.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Car Days

 

2.2

 

3.0

 

3.2

 

2.6

 

2.4

 

3.0

 

4.3

 

5.1

 

3.9

 

4.9

 

Year/Year Growth

 

11.1

%

15.4

%

15.0

%

11.6

%

6.6

%

-0.9

%

32.0

%

97.3

%

65.4

%

64.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Airline Tickets

 

1.1

 

1.5

 

1.6

 

1.5

 

1.3

 

1.5

 

1.6

 

1.5

 

1.3

 

1.6

 

Year/Year Growth

 

43.7

%

28.0

%

13.9

%

30.2

%

16.2

%

2.8

%

4.1

%

-4.6

%

-2.3

%

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4Q08

 

1Q09

 

2Q09

 

3Q09

 

4Q09

 

1Q10

 

2Q10

 

3Q10

 

4Q10

 

1Q11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

406.0

 

$

462.1

 

$

603.7

 

$

730.7

 

$

541.8

 

$

584.4

 

$

767.4

 

$

1,001.8

 

$

731.3

 

$

809.3

 

Year/Year Growth

 

21.3

%

14.6

%

17.5

%

30.1

%

33.4

%

26.5

%

27.1

%

37.1

%

35.0

%

38.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

$

205.1

 

$

208.3

 

$

305.2

 

$

434.0

 

$

313.2

 

$

319.1

 

$

445.3

 

$

666.2

 

$

478.4

 

$

505.8

 

Year/Year Growth

 

28.0

%

15.0

%

20.3

%

37.3

%

52.7

%

53.2

%

45.9

%

53.5

%

52.8

%

58.5

%

 

Gross bookings is an operating and statistical metric that captures the total dollar value, generally inclusive of taxes and fees, of all travel services booked by customers.

 


** Includes $95.7 million, $55.0 million, $85.8 million and $43.9 million of Travel Jigsaw gross bookings in 1Q11, 4Q10, 3Q10 and 2Q10 since acquisition on May 18, 2010, respectively.