Exhibit 99.2

UNAUDITED PRO FORMA
CONSOLIDATED CONDENSED FINANCIAL INFORMATION

On May 5, 2011, Travelport Limited (the “Company” or “Travelport”) completed the sale of its Gullivers Travel Associates business comprising of the legal entities of Columbus Technology Developments Limited and GTA Holdco Limited and its wholly owned subsidiaries, together with the business of GTA Americas LLC and OctopusTravel.com (USA) Limited (collectively these entities are referred to as the “GTA Business”) to Kuoni Travel Holding Limited (“Kuoni”) for gross cash consideration of $720 million, subject to certain closing adjustments based on minimum cash and working capital targets. After deducting transaction costs from the cash proceeds received from the sale of its GTA Business, the Company repaid $655 million of indebtedness outstanding under its senior secured credit agreement.

The sale of the GTA Business (the “Sale Transaction”) will be accounted for and presented as discontinued operations in Travelport’s consolidated financial statements. The unaudited pro forma consolidated condensed financial information of Travelport has been adjusted to reflect the Sale Transaction. As a result, Travelport’s historical consolidated balance sheet and consolidated statements of operations have been adjusted on a pro forma basis to reflect the Sale Transaction. The unaudited pro forma consolidated condensed financial information includes:

•		an unaudited pro forma consolidated condensed balance sheet as of December 31, 2010 after giving effect to the Sale Transaction as if it had occurred on December 31, 2010;
•		unaudited pro forma consolidated condensed statements of operations for the years ended December 31, 2010, 2009 and 2008 after giving effect to the Sale Transaction as if it had occurred on January 1, 2008; and
•		Notes to the unaudited pro forma consolidated condensed financial information.

Material nonrecurring charges or credits and the related tax effects which result directly from the Sale Transaction and which will be included in the operating results of the Company within twelve months following the transaction are not included in the unaudited pro forma consolidated condensed statements of operations, but are disclosed in the notes to the unaudited pro forma consolidated condensed financial information contained herein.

The unaudited pro forma consolidated condensed financial information as of and for the years presented herein have been derived primarily from the historical audited consolidated financial statements of the Company as of and for the years ended December 31, 2010, 2009 and 2008, included in its Annual Report on Form 10-K for the year ended December 31, 2010, filed with the Securities and Exchange Commission (“SEC”) on March 31, 2011. These financial statements were prepared in accordance with accounting principles generally accepted in the United States of America. The unaudited pro forma consolidated condensed financial information is based upon available information and assumptions the Company believes are reasonable under the circumstances as of the date of this filing. Assumptions underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma consolidated condensed financial information.

The unaudited pro forma consolidated condensed financial information has been provided for information only and should not be considered indicative of the Company’s financial position or results of operations had the Sale Transaction occurred as of the dates indicated. In addition, the unaudited pro forma consolidated condensed financial information does not represent the future financial position or results of operations of the Company. The unaudited pro forma consolidated condensed financial information should be read in conjunction with the Company’s audited consolidated financial statements as of December 31, 2010 and for the years ended December 31, 2010, 2009 and 2008, which are included in the Annual Report on Form 10-K for the year ended December 31, 2010, filed with the SEC on March 31, 2011.

TRAVELPORT LIMITED
PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET

						Pro Forma Adjustments
		Historical				GTA				Other				Pro Forma
(in $ millions)		December 31, 2010(1)				Business(2)				Adjustments(3)				December 31, 2010
Assets
Current assets:
Cash and cash equivalents			242				(148	)			127	(4)			221
Accounts receivable (net of allowances for doubtful accounts of $35)			348				(187	)			—				161
Deferred income taxes			5				(1	)			—				4
Other current assets			204				(19	)			(5	)(4-e)			180
Total current assets			799				(355	)			122				566
Property and equipment, net			521				(37	)			—				484
Goodwill			1,277				(291	)			—				986
Trademarks and tradenames			413				(99	)			—				314
Other intangible assets, net			1,048				(279	)			—				769
Investment in Orbitz Worldwide			91				—				—				91
Non-current deferred income taxes			5				(1	)			—				4
Other non-current assets			346				(4	)			(8	)(5-f)			334
Total assets			4,500				(1,066	)			114				3,548
Liabilities and equity
Current liabilities:
Accounts payable			183				(111	)			—				72
Accrued expenses and other current liabilities			809				(335	)			(1	)(4-e)			473
Current portion of long-term debt			18				—				(10	)(4-c)			8
Total current liabilities			1,010				(446	)			(11	)			553
Long-term debt			3,796				—				(645	)(4-c)			3,151
Deferred income taxes			133				(96	)			—				37
Other non-current liabilities			233				(13	)			—				220
Total liabilities			5,172				(555	)			(656	)			3,961
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			1,011				—				3	(5-e)			1,014
Accumulated deficit			(1,686	)			—				332	(5)			(1,354	)
Accumulated other comprehensive loss			(9	)			(79	)			3	(5-d)			(85	)
Travelport’s net investment in the GTA Business			—				(432	)			432				—
Total shareholders’ equity			(684	)			(511	)			770				(425	)
Equity attributable to non-controlling interest in subsidiaries			12				—				—				12
Total equity			(672	)			(511	)			770				(413	)
Total liabilities and equity			4,500				(1,066	)			114				3,548

See Notes to the unaudited pro forma consolidated condensed financial information.

TRAVELPORT LIMITED
PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS

		Historical				Pro Forma Adjustments								Pro Forma
		Year Ended				GTA				Other				Year Ended
(in $ millions)		December 31, 2010(1)				Business(2)				Adjustments(3)				December 31, 2010
Net revenue			2,290				(294	)			—				1,996
Costs and expenses
Cost of revenue			1,164				(45	)			—				1,119
Selling, general and administrative			547				(165	)			—				382
Restructuring charges			13				(2	)			—				11
Depreciation and amortization			252				(42	)			—				210
Total costs and expenses			1,976				(254	)			—				1,722
Operating income			314				(40	)			—				274
Interest expense, net			(272	)			(8	)			31	(6)			(249	)
Gain on early extinguishment of debt			2				—				—				2
Income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide			44				(48	)			31				27
Provision for income taxes			(60	)			13				—				(47	)
Equity in losses of investment in Orbitz Worldwide			(28	)			—				—				(28	)
Net loss from continuing operations			(44	)			(35	)			31				(48	)
Net loss from continuing operations attributable to non-controlling interest in subsidiaries			1				—				—				1
Net loss from continuing operations attributable to the Company			(43	)			(35	)			31				(47	)

See Notes to the unaudited pro forma consolidated condensed financial information

TRAVELPORT LIMITED
PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS

		Historical				Pro Forma Adjustments								Pro Forma
		Year Ended				GTA				Other				Year Ended
(in $ millions)		December 31, 2009(1)				Business(2)				Adjustments(3)				December 31, 2009
Net revenue			2,248				(267	)			—				1,981
Costs and expenses
Cost of revenue			1,090				(41	)			—				1,049
Selling, general and administrative			567				(165	)			—				402
Restructuring charges			19				(4	)			—				15
Depreciation and amortization			243				(56	)			—				187
Impairment of goodwill and intangible assets			833				(833	)			—				—
Other income			(5	)			—				—				(5	)
Total costs and expenses			2,747				(1,099	)			—				1,648
Operating (loss) income			(499	)			832				—				333
Interest expense, net			(286	)			(11	)			33	(6)			(264	)
Gain on early extinguishment of debt			10				—				—				10
(Loss) income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide			(775	)			821				33				79
Benefit (provision) for income taxes			68				(91	)			—				(23	)
Equity in losses of investment in Orbitz Worldwide			(162	)			—				—				(162	)
Net loss from continuing operations			(869	)			730				33				(106	)
Net income from continuing operations attributable to non-controlling interest in subsidiaries			(2	)			—				—				(2	)
Net loss from continuing operations attributable to the Company			(871	)			730				33				(108	)

See Notes to the unaudited pro forma consolidated condensed financial information

TRAVELPORT LIMITED
PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS

		Historical				Pro Forma Adjustments								Pro Forma
		Year Ended				GTA				Other				Year Ended
(in $ millions)		December 31, 2008(1)				Business(2)				Adjustments(3)				December 31, 2008
Net revenue			2,527				(356	)			—				2,171
Costs and expenses
Cost of revenue			1,257				(71	)			—				1,186
Selling, general and administrative			649				(171	)			—				478
Restructuring charges			27				(4	)			—				23
Depreciation and amortization			263				(63	)			—				200
Other expense			7				—				—				7
Total costs and expenses			2,203				(309	)			—				1,894
Operating income			324				(47	)			—				277
Interest expense, net			(342	)			(14	)			55	(6)			(301	)
Gain on early extinguishment of debt			29				—				—				29
Income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide			11				(61	)			55				5
Provision for income taxes			(43	)			16				—				(27	)
Equity in losses of investment in Orbitz Worldwide			(144	)			—				—				(144	)
Net loss from continuing operations			(176	)			(45	)			55				(166	)
Net income from continuing operations attributable to non-controlling interest in subsidiaries			(3	)			—				—				(3	)
Net loss from continuing operations attributable to the Company			(179	)			(45	)			55				(169	)

See Notes to the unaudited pro forma consolidated condensed financial information

TRAVELPORT LIMITED
NOTES TO THE PRO FORMA CONSOLIDATED CONDENSED FINANCIAL INFORMATION

(in $ millions)
Gross cash consideration on the sale of the GTA Business			720
Less: Estimated working capital adjustment			(55	)(a)
Proceeds from the sale of the GTA Business after the working capital adjustment			665
Less: Estimated transaction costs			(20	)(b)
Less: Repayment of debt			(655	)(c)
Add: Cash adjustment			133	(d)
Add: Net cash on settlement of derivative contracts			4	(e)
Net increase in cash and cash equivalents			127

(a)		In accordance with the terms of the share purchase agreement (“SPA”) with Kuoni, the gross purchase consideration is adjusted to leave a negative working capital balance (excluding cash and deferred income taxes) of $185 million within the GTA Business. This adjustment assumes a reduction to the gross cash consideration based upon a negative working capital balance of $240 million as of December 31, 2010.
(b)		The Company estimates the Sale Transaction costs to be approximately $20 million.

	(c)		Represents the amount of indebtedness under the Company’s senior secured credit agreement repaid from the proceeds of the Sale Transaction. Set out below is a summary of the debt balances repaid:

	(d)		In accordance with the terms of the SPA, a cash balance of $15 million is to remain with the GTA Business. The cash adjustment of $133 million is the difference between $148 million of cash and cash equivalents as of December 31, 2010 and $15 million of cash balance to be retained by the GTA Business.
	(e)		Represents the fair value of derivative assets and liabilities as of December 31, 2010.

TRAVELPORT LIMITED
NOTES TO THE PRO FORMA CONSOLIDATED CONDENSED FINANCIAL INFORMATION

(in $ millions)
Proceeds from the sale of the GTA Business after the working capital adjustment			665	(a)
Less: Estimated transaction costs			(20	)(a)
Less: Net assets of the GTA Business			(511	)(b)
Add: Cash adjustment			133	(c)
Add: Cumulative translation adjustment (“CTA”) relating to the GTA Business			76	(d)
Equity-based compensation costs			(3	)(e)
Gain on sale of the GTA Business			340
Deferred finance cost written off on repayment of debt			(8	)(f)
Total impact on accumulated deficit			332

(a)		See Note 4.
(b)		Represents the net assets of the GTA Business, comprising its total assets of $1,066 million less its total liabilities of $555 million.
(c)		See Note 4(d).
(d)		Represents the total amount of CTA relating to the GTA Business as of December 31, 2010 that is recognized in the statements of operations upon its sale and is computed as follows:

(in $ millions)
CTA from the GTA Business			79
CTA directly attributable to the GTA Business, included in other Travelport entities			(3	)
Total			76

(e)		Represents charges for the accelerated vesting of certain equity-based compensation awards as a result of the Sale Transaction.
(f)		Represents additional debt issuance cost amortization as of December 31, 2010 due to the repayment of debt of $655 million (see Note 4(c)).