Attached files

file filename
8-K - FORM 8-K - TripAdvisor, Inc.d383542d8k.htm

Exhibit 99.1

 

LOGO

TripAdvisor Reports Second Quarter 2012 Financial Results

NEWTON, MA, July 24, 2012 — TripAdvisor, Inc. (NASDAQ: TRIP), the world’s largest travel website, today reported financial results for the second quarter ended June 30, 2012.

 

 

Revenue for the second quarter increased to $197.1 million, up 7% from the prior quarter and up 16% from the second quarter of 2011

 

 

Net income for the second quarter increased 10% quarter-over-quarter and declined 2% year-over-year to $53.0 million, or $0.37 per diluted share

 

 

Non-GAAP net income for the second quarter increased 12% quarter-over-quarter and 4% year-over-year to $58.9 million, or $0.41 per diluted share

 

 

Adjusted EBITDA for the second quarter increased 15% quarter-over-quarter and 5% year-over-year to $96.9 million, or 49% of revenue

 

 

Cash flow from operations for the second quarter increased 108% quarter-over-quarter and 2% year-over-year to $61.8 million, or 31% of revenue

 

 

Free cash flow for the second quarter increased 150% quarter-over-quarter and 1% year-over-year to $55.8 million, or 28% of revenue

“TripAdvisor posted record revenue and Adjusted EBITDA results in the second quarter,” said Steve Kaufer, President and CEO of TripAdvisor. “With more than 75 million reviews and opinions, 56 million unique monthly visitors, 32 million marketable members and 22 million mobile app downloads, TripAdvisor’s global community is strong and growing. Travelers are increasingly looking to TripAdvisor to help them plan and take the perfect trip.”

Discussion of Second Quarter 2012 Results

Revenues for the second quarter of 2012 were $197.1 million, an increase of $27.9 million, or 16%, compared to the second quarter of 2011.

 

 

Click-based advertising – Revenues from click-based advertising totaled $151.1 million for the second quarter of 2012, an increase of 13% compared to the second quarter of 2011. Click-based advertising revenue represented 77% of total revenue in the second quarter of 2012, compared to 79% in the second quarter of 2011.

 

 

Display-based advertising – Revenues from display-based advertising totaled $26.6 million for the second quarter of 2012, an increase of 14% compared to the second quarter of 2011. Display-based advertising revenue represented 13% of total revenue in the second quarter of 2012, compared to 14% in the second quarter of 2011.

 

 

Subscription and other – Revenues from subscription and other totaled $19.4 million for the second quarter of 2012, an increase of 59% compared to the second quarter of 2011. Subscription and other revenue represented 10% of total revenue in the second quarter of 2012, compared to 7% in the second quarter of 2011.

For the second quarter of 2012, revenues from the U.S. totaled $101.4 million, and represented 51% of total revenue, compared to 56% in the second quarter of 2011. Revenues from the U.K. totaled $29.6 million, and represented 15% of total revenue for the second quarter of 2012, compared to 16% in the second quarter of 2011. Revenues from the rest of the world totaled $66.1 million, and represented 34% of total revenue for the second quarter of 2012, compared to 28% in the second quarter of 2011. Click-based advertising revenue and Display-based advertising revenue by geography are measured by the point-of-sale on which the transaction occurs.


Related-party revenues from Expedia totaled $55.7 million for the second quarter of 2012, a decrease of $3.5 million, or 6%, compared to the second quarter of 2011.

GAAP net income for the second quarter of 2012 was $53.0 million, or $0.37 per diluted share, compared to GAAP net income of $54.1 million, or $0.41 per diluted share, for the second quarter of 2011. For the second quarter ended June 30, 2011, we computed diluted earnings per share using the number of shares of common stock and Class B common stock outstanding immediately following the spin-off from Expedia, as no TripAdvisor equity awards were outstanding prior to the spin-off.

Adjusted EBITDA for the second quarter of 2012 was $96.9 million, and Adjusted EBITDA margin was 49%, compared to Adjusted EBITDA of $92.5 million and Adjusted EBITDA margin of 55% for the second quarter of 2011.

Cash flow from operating activities for the second quarter 2012 was $61.8 million, an increase of $1.2 million, or 2%, compared to the second quarter of 2011. Free cash flow for the second quarter of 2012 was $55.8 million, an increase of 1% compared to the second quarter of 2011.

Other Second Quarter 2012 and Recent Business Highlights

 

   

TripAdvisor’s travel community grew to an average of more than 54 million monthly unique visitors, including 56 million in May alone, according to comScore data for the quarter ended June 30, 2012. According to company logs, TripAdvisor now has more than 32 million marketable members, up more than 25% since March 31, 2012.

 

   

TripAdvisor members added user-generated content at an accelerated rate of more than 50 contributions per minute. The company now has over 75 million reviews and opinions on more than 610,000 hotels and accommodations, 880,000 restaurants and 200,000 attractions in more than 110,000 destinations throughout the world.

 

   

TripAdvisor reached 32 million Facebook visitors to its website and Facebook app as of June 30, 2012, according to AppData. TripAdvisor enhanced its Social tie-in with Facebook by introducing “Friend of a Friend” functionality by adding login through Facebook capability on mobile devices and by launching its Local Picks Facebook app, which highlights best restaurants according to locals and friends.

 

   

TripAdvisor reached more than 22 million total downloads of its TripAdvisor, City Guides and SeatGuru mobile apps and reached more than 27 million unique visitors via mobile devices during Q2. TripAdvisor unveiled a brand new app for iPad and also launched 30 new City Guides across iOS and Android, bringing its total to 50 cities covered.

 

   

TripAdvisor introduced Mobile Upgrade for Business Listings subscribers, which allows hoteliers to showcase special offers to travelers using TripAdvisor on a mobile device.

 

   

TripAdvisor honored top businesses with the prestigious 2012 Certificate of Excellence, which honors hospitality excellence and is given only to the top 10% of accommodations and top 5% of restaurants and attractions establishments that consistently achieve outstanding traveler reviews on TripAdvisor. In addition, winners are now able to download Certificate of Excellence 2012 widgets to showcase their achievements on their websites.

 

   

TripAdvisor released the inaugural Travelers’ Choice® Restaurants, which recognized 576 favorite dining establishments in popular cities worldwide, based on millions of valuable traveler reviews and opinions on TripAdvisor.

Conference Call

TripAdvisor will host a conference call today, July 24, 2012 at 5:00 p.m., Eastern Time, to discuss TripAdvisor’s second quarter 2012 operating results, as well as other forward-looking information about TripAdvisor’s business. Domestic callers may access the earnings conference call by dialing (877) 224-9081 (International callers, dial (224)


357-2223). Investors and other interested parties may also go to the Investor Relations section of TripAdvisor’s website at http://ir.tripadvisor.com/events.cfm for a live webcast of the conference call. Please access the website at least 15 minutes prior to the call to register, download, and install any necessary audio software. A replay of the conference call will be available on TripAdvisor’s website noted above or by phone (dial (855) 859-2056 if domestic, (404) 537-3406 if international, and enter the pass code 95776388) until July 31, 2012 and the webcast will be accessible at http://ir.tripadvisor.com/events.cfm for at least twelve months following the conference call.

About TripAdvisor

TripAdvisor® is the world’s largest travel site,* enabling travelers to plan and have the perfect trip. TripAdvisor offers trusted advice from real travelers and a wide variety of travel choices and planning features with seamless links to booking tools. TripAdvisor-branded sites make up the largest travel community in the world, with more than 56 million unique monthly visitors*, and over 75 million reviews and opinions. The sites operate in 30 countries worldwide, including China under daodao.com. TripAdvisor also includes TripAdvisor for Business, a dedicated division that provides the tourism industry access to TripAdvisor’s millions of monthly visitors.

TripAdvisor, Inc. (NASDAQ: TRIP) manages and operates websites under 19 other travel media brands, and together the sites attract more than 69 million unique monthly visitors**. TripAdvisor’s travel media brands include www.airfarewatchdog.com, www.bookingbuddy.com, www.cruisecritic.com, www.everytrail.com, www.familyvacationcritic.com, www.flipkey.com, www.holidaylettings.co.uk, www.holidaywatchdog.com, www.independenttraveler.com, www.onetime.comwww.seatguru.com, www.sniqueaway.com, www.smartertravel.com, www.tingo.com, www.travel-library.com, www.travelpod.com, www.virtualtourist.com, www.whereivebeen.com, and www.kuxun.cn.

 

* Source: comScore Media Metrix for TripAdvisor Sites, Worldwide, May 2012
** Source: comScore Media Metrix for TripAdvisor Inc. and its subsidiaries, Worldwide, May 2012

©2012 TripAdvisor, Inc. All rights reserved.


TripAdvisor, Inc.

SELECTED FINANCIAL INFORMATION

(in thousands, except for share and per share data)

Consolidated and Combined Statements of Operations

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30, 2012     March 31, 2012     June 30, 2011     June 30, 2012     June 30, 2011  

Revenue

   $ 141,408      $ 132,127      $ 110,043      $ 273,535      $ 205,321   

Related-party revenue from Expedia

     55,740        51,588        59,199        107,328        113,143   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     197,148        183,715        169,242        380,863        318,464   

Costs and expenses:

          

Cost of revenue

     2,926        2,734        2,735        5,660        4,966   

Selling and marketing (1)

     64,243        67,389        52,685        131,632        96,880   

Technology and content (1)

     21,574        17,841        13,379        39,415        26,468   

General and administrative (1)

     18,252        16,254        7,944        34,506        16,138   

Related-party shared services fee to Expedia

     —          —          1,980        —          3,960   

Depreciation

     4,715        4,281        4,514        8,996        8,616   

Amortization of intangible assets

     1,760        1,839        1,132        3,599        3,249   

Spin-off costs

     —          —          1,054        —          1,054   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses:

     113,470        110,338        85,423        223,808        161,331   

Operating income

     83,678        73,377        83,819        157,055        157,133   

Total other (expense) income, net

     (6,944     (2,236     674        (9,180     1,737   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     76,734        71,141        84,493        147,875        158,870   

Provision for income taxes

     (23,569     (22,970     (30,383     (46,539     (57,389
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     53,165        48,171        54,110        101,336        101,481   

Net (income) loss attributatble to non-controlling interest

     (146     (60     (46     (206     (139
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributatble to TripAdvisor Inc

   $ 53,019      $ 48,111      $ 54,064      $ 101,130      $ 101,342   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share attributable to TripAdvisor, Inc:

          

Basic

   $ 0.38      $ 0.36      $ 0.41      $ 0.74      $ 0.76   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.37      $ 0.35      $ 0.41      $ 0.73      $ 0.76   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

          

Basic

     139,277,792        133,753,581        133,461,019        136,515,686        133,461,019   

Diluted

     141,736,894        136,157,675        133,461,019        138,947,284        133,461,019   

(1)    Includes stock-based compensation as follows:

       

Selling and marketing

   $ 923      $ 1,078      $ 589      $ 2,001      $ 1,394   

Technology and content

     2,426        1,512        639        3,938        1,527   

General and administrative

     3,419        2,102        740        5,521        1,521   


TripAdvisor, Inc.

Consolidated Balance Sheets

(Unaudited)

 

     June 30,     December 31,  
     2012     2011  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 478,241      $ 183,532   

Accounts receivable, net of allowance for doubtful accounts of $3,298 and $5,370 at June 30, 2012 and December 31, 2011, respectively

     96,873        67,936   

Receivable from Expedia, net

     40,158        14,081   

Deferred income taxes, net

     6,494        6,494   

Prepaid expenses and other current assets

     8,655        6,279   
  

 

 

   

 

 

 

Total current assets

     630,421        278,322   

Long-term assets:

    

Property and equipment, net

     38,828        34,754   

Other long-term assets

     10,380        11,888   

Intangible assets, net

     40,536        44,030   

Goodwill

     467,088        466,892   
  

 

 

   

 

 

 

Total long-term assets

     556,832        557,564   
  

 

 

   

 

 

 

Total Assets

   $ 1,187,253      $ 835,886   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 28,405      $ 12,097   

Deferred revenue

     26,970        19,395   

Credit facility borrowings

     24,361        26,734   

Borrowings, current

     30,000        20,000   

Taxes payable

     14,629        17,229   

Accrued expenses and other current liabilities

     45,479        34,938   
  

 

 

   

 

 

 

Total current liabilities

     169,844        130,393   

Long-term liabilities:

    

Deferred income taxes, net

     14,772        16,004   

Other long-term liabilities

     15,669        15,952   

Borrowings, net of current portion

     360,000        380,000   
  

 

 

   

 

 

 

Total long-term liabilities

     390,441        411,956   
  

 

 

   

 

 

 

Total Liabilities

     560,285        542,349   

Stockholders’ equity

    

Preferred stock, $0.001 par value

    

Authorized shares: 100,000,000 and 0

     —          —     

Shares issued and outstanding: 0 and 0

    

Common stock $0.001 par value

     129        121   

Authorized shares: 1,600,000,000

    

Shares issued and outstanding: 129,511,937 and 120,661,808

    

Class B common stock $0.001 par value

     13        13   

Authorized shares: 400,000,000

    

Shares issued and outstanding: 12,799,999 and 12,799,999

    

Additional paid-in capital

     525,806        293,744   

Retained earnings

     103,499        2,369   

Accumulated other comprehensive loss

     (2,479     (2,710
  

 

 

   

 

 

 

Total stockholders’ equity

     626,968        293,537   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ equity

   $ 1,187,253      $ 835,886   
  

 

 

   

 

 

 


TripAdvisor, Inc.

Consolidated and Combined Statement of Cash Flows

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30, 2012     March 31, 2012     June 30, 2011     June 30, 2012     June 30, 2011  

Operating activities:

          

Net income

   $ 53,165      $ 48,171        54,110      $ 101,336      $ 101,481   

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

          

Depreciation of property and equipment, including internal-use software and website development

     4,715        4,281        4,514        8,996        8,616   

Stock-based compensation

     6,768        4,692        1,968        11,460        4,442   

Amortization of intangible assets

     1,760        1,839        1,132        3,599        3,249   

Amortization of deferred financing costs

     211        264        —          475        —     

Deferred tax benefit

     (45     (29     —          (74     (174

Excess tax benefits from stock-based compensation

     (328     (1,683     (502     (2,011     (1,431

Provision for doubtful accounts

     (863     (437     371        (1,300     581   

Foreign exchange (gain) loss on cash and cash equivalents, net

     2,812        (489     (261     2,323        (618

Other

     472        37        (235     509        (1,222

Changes in operating assets and liabilities, net of effects from acquisitions:

          

Accounts receivable

     2,185        (29,640     (5,698     (27,455     (25,151

Related parties

     (7,951     (26,405     —          (34,356     —     

Prepaid expenses and other current assets

     (726     (1,153     (1,151     (1,879     (1,525

Accounts payable

     5,732        12,080        10,565        17,812        12,229   

Taxes payable

     (10,588     8,766        (12,551     (1,822     4,544   

Accrued expenses and other current liabilities

     4,333        1,963        5,799        6,296        1,925   

Deferred revenue

     106        7,462        2,494        7,568        6,925   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     61,758        29,719        60,555        91,477        113,871   

Investing activities:

          

Acquisitions, net of cash acquired

     —          —          —          —          (4,893

Capital expenditures, including internal-use software and website development

     (5,910     (7,339     (5,431     (13,249     (10,424

Distribution proceeds from Expedia, Inc. related to Spin-Off

     —          7,028        —          7,028        —     

Transfers to Expedia Inc., net

     —          —          (27,983     —          (90,125
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (5,910     (311     (33,414     (6,221     (105,442

Financing activities:

          

Acquisitions funded by Expedia, Inc.

     —          —          —          —          5,135   

Proceeds from credit facility

     4,734        2,893        1,278        7,627        2,782   

Payments to credit facilitiy

     —          (10,000     —          (10,000     —     

Principal payments on long-term debt

     (5,000     (5,000     —          (10,000     —     

Proceeds from exercise of stock options and warrants

     216,843        8,926        —          225,769        —     

Payment of minimum withholding taxes on RSU vesting

     (76     (2,959     —          (3,035     —     

Excess tax benefits from stock-based compensation

     328        1,683        502        2,011        1,431   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     216,829        (4,457     1,780        212,372        9,348   

Effect of exchange rate changes on cash and cash equivalents

     (3,061     142        886        (2,919     814   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     269,616        25,093        29,807        294,709        18,591   

Cash and cash equivalents at beginning of period

     208,625        183,532        81,917        183,532        93,133   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 478,241      $ 208,625      $ 111,724      $ 478,241      $ 111,724   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Use of Non-GAAP Financial Measures

To supplement the financial measures presented in TripAdvisor’s press release and related conference call or webcast in accordance with accounting principles generally accepted in the United States (“GAAP”), TripAdvisor also reports Non-GAAP net income and Non-GAAP net income per share, Adjusted EBITDA, Adjusted EBITDA Margin and free cash flow, which are supplemental measures to GAAP and are defined by the Securities and Exchange Commission as non-GAAP financial measures. A “non-GAAP financial measure” refers to a numerical measure of a company’s historical or future financial performance, financial position, or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP in such company’s financial statements.

TripAdvisor defines “Non-GAAP net income” as net income before expenses related to stock-based compensation and amortization of intangible assets and non-recurring expenses, net of related tax effects.

TripAdvisor defines “Non-GAAP net income per diluted share” as Non-GAAP net income divided by non-GAAP weighted average diluted shares outstanding, which included dilution from options and warrants per the treasury stock method and include all weighted average shares relating to RSUs in shares outstanding for Non-GAAP net income per diluted share.


TripAdvisor defines “Adjusted EBITDA” as operating income (loss), excluding depreciation of property and equipment, which includes internal use software and website development, amortization of intangible assets, stock-based compensation and non-recurring expenses. Adjusted EBITDA is the primary metric by which management evaluates the performance of its business and on which internal budgets are based. In particular, the exclusion of certain expenses in calculating Adjusted EBITDA facilitates operating performance comparisons on a period-to-period basis. Adjusted EBITDA eliminates items that are either not part of TripAdvisor’s core operations such as the costs incurred to spin-off from Expedia or those costs that do not require a cash outlay, such as stock-based compensation. Adjusted EBITDA also excludes depreciation and amortization expense, which is based on TripAdvisor’s estimate of the useful life of tangible and intangible assets. These estimates could vary from actual performance of the asset, are based on historical costs and other factors and may not be indicative of current or future capital expenditures. We believe that by excluding certain items, such as stock-based compensation and non-recurring expenses, Adjusted EBITDA corresponds more closely to the cash operating income generated from our business and allows investors to gain an understanding of the factors and trends affecting the ongoing cash earnings capabilities of our business, from which capital investments are made and debt is serviced.

TripAdvisor defines “Adjusted EBITDA margin” as Adjusted EBITDA as a percentage of revenues.

TripAdvisor defines “Non-GAAP Selling and Marketing” and “Non GAAP Technology and Content” expenses as GAAP Selling and Marketing and GAAP Technology and Content expenses, respectively, before stock-based compensation expense. The Company defines “Non-GAAP General and Administrative” expense as GAAP General and Administrative expense, including related-party shared services expense and before stock-based compensation expense.

TripAdvisor defines “free cash flow” as net cash provided by (used in) operating activities less capital expenditures, which are purchases of property and equipment, including capitalization of internal-use software development costs. We believe that these non-GAAP financial measures are useful measures for analysts and investors to evaluate our future on-going performance as these measures allow a more meaningful comparison of our projected cash earnings and performance with our historical results from prior periods and to the results of our competitors. Moreover, management uses these measures internally to evaluate the performance of our business as a whole.

TripAdvisor provides these non-GAAP financial measures as additional information relating to TripAdvisor’s operating results as a complement to results provided in accordance with GAAP. Management believes that investors should have access to the same set of tools that management uses to analyze our results. The non-GAAP financial information presented here should be considered in conjunction with, and not as a substitute for or superior to the financial information presented in accordance with GAAP and should not be considered measures of TripAdvisor’s liquidity. There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare the Company’s performance to that of other companies. TripAdvisor endeavors to compensate for the limitation of the non-GAAP measures presented by also providing the most directly comparable GAAP measures and descriptions of the reconciling items and adjustments to derive the non-GAAP measures.

Pursuant to the requirements of Regulation G, we present a reconciliation of these non-GAAP financial measures to the nearest GAAP measure below.


TripAdvisor, Inc.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(in thousands, except for share and per share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30, 2012     March 31, 2012     June 30, 2011     June 30, 2012     June 30, 2011  

Non-GAAP operating expenses:

          

GAAP Selling and marketing

   $ 64,243      $ 67,389      $ 52,685      $ 131,632      $ 96,880   

Subtract: Stock-based compensation expense

     923        1,078        589        2,001        1,394   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Selling and marketing

   $ 63,320      $ 66,311      $ 52,096      $ 129,631      $ 95,486   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP Technology and content

   $ 21,574      $ 17,841      $ 13,379      $ 39,415      $ 26,468   

Subtract: Stock-based compensation expense

     2,426        1,512        639        3,938        1,527   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Technology and content

   $ 19,148      $ 16,329      $ 12,740      $ 35,477      $ 24,941   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP General and administrative

   $ 18,252      $ 16,254      $ 7,944      $ 34,506      $ 16,138   

Add: Related-party shared services fee

     —          —          1,980        —          3,960   

Subtract: Stock-based compensation expense

     3,419        2,102        740        5,521        1,521   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP General and administrative

   $ 14,833      $ 14,152      $ 9,184      $ 28,985      $ 18,577   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income and net income per share:

          

GAAP net income

   $ 53,019      $ 48,111      $ 54,064      $ 101,130      $ 101,342   

Add: Stock based compensation expense

     6,768        4,692        1,968        11,460        4,442   

Add: Amortization of intangible assets

     1,760        1,839        1,132        3,599        3,249   

Add: Spin off Costs

     —          —          1,054        —          1,054   

Subtract: Income tax effect of Non-GAAP adjustments (1)

     2,619        2,109        1,494        4,744        3,145   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 58,928      $ 52,533      $ 56,724      $ 111,445      $ 106,942   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP diluted shares

     141,736,894        136,157,675        133,461,019        138,947,284        133,461,019   

Add: Additional restricted stock units

     598,639        647,052        —          622,845        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted shares

     142,335,533        136,804,727        133,461,019        139,570,129        133,461,019   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income per diluted share

   $ 0.37      $ 0.35      $ 0.41      $ 0.73      $ 0.76   

Non-GAAP net income per diluted share

     0.41        0.38        0.43        0.80        0.80   

Adjusted EBITDA:

          

Operating Income

   $ 83,678      $ 73,377      $ 83,819      $ 157,055      $ 157,133   

Add: Depreciation and amortization

     6,475        6,120        5,646        12,595        11,865   

Add: Stock-based compensation expense

     6,768        4,692        1,968        11,460        4,442   

Spin off Costs

     —          —          1,054        —          1,054   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 96,921      $ 84,189      $ 92,487      $ 181,110      $ 174,494   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Divide by:

          

Revenue

   $ 197,148      $ 183,715      $ 169,242      $ 380,863      $ 318,464   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA margin

     49.2     45.8     54.6     47.6     54.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow:

          

Net cash provided by operating activities

   $ 61,758      $ 29,719      $ 60,555      $ 91,477      $ 113,871   

Subtract: Purchases of property and equipment

     5,910        7,339        5,431        13,249        10,424   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

   $ 55,848      $ 22,380      $ 55,124      $ 78,228      $ 103,447   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Represents the reduction in the income tax benefit recorded for the three and six months ended June 30, 2012 based on our effective tax rate for the three and six months ended June 30, 2012, respectively. The non-GAAP adjustments impact on the provision for income taxes recorded for the three and six months ended June 30, 2012 is immaterial.

Safe Harbor Statement

Statements in this press release regarding management’s future expectations, beliefs, intentions, goals, strategies, plans or prospects, including, without limitation, statements relating to TripAdvisor’s future financial performance on both a GAAP and non-GAAP basis, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Forward-looking statements can be identified by terminology such as “anticipate,” “believe,” “could,” “could increase the likelihood,” “estimate,” “expect,” “intend,” “is planned,” “may,” “should,” “will,” “will enable,” “would be expected,” “look forward,” “may provide,” “would” or similar terms, variations of such terms or the negative of those terms. Investors are cautioned that statements in this press release, which are not strictly historical statements, including, without limitation, statements by our chief executive officer with respect to strategic investments, expectations relating to the impact of the Company’s recently announced partnership deals with several leading vacation rental websites, and statements regarding management’s plans, objectives and strategies, constitute forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors including those risks, uncertainties and factors detailed in the Company’s filings with the Securities and Exchange Commission. As a result of such risks, uncertainties and factors, the Company’s actual results may differ materially from any future results, performance or achievements discussed in or implied by the forward-looking statements contained herein. TripAdvisor is providing the information in this press release as of this date and assumes no obligations to update the information included in this press release or revise any forward-looking statements, whether as a result of new information, future events or otherwise.


Contacts

Investors

(617) 795.7848

ir@tripadvisor.com

Media

(617) 795.7528

uspr@tripadvisor.com