trip-8k_20151105.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): November 5, 2015

 

TRIPADVISOR, INC.

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

001-35362

 

80-0743202

(State or other jurisdiction
of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer
Identification No.)

 

400 1st Avenue
Needham, MA

 

02494

(Address of principal executive offices)

 

(Zip code)

(781) 800-5000

Registrant’s telephone number, including area code

Not Applicable

(Former name or former address if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

On November 5, 2015, TripAdvisor, Inc. issued a press release announcing its preliminary financial results for the three and nine months ended September 30, 2015. The full text of this press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

TripAdvisor, Inc. makes reference to non-GAAP financial measures in the press release, and includes information regarding such measures in the press release.

Pursuant to General Instruction B.2. to Form 8-K, the information set forth in this Item 2.02 and Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01.

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

Number

  

Description

 

99.1

  

 

Press Release of TripAdvisor, Inc. dated November 5, 2015.

 

 

 


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

TRIPADVISOR, INC.

 

By:

 

/S/ JULIE M. B. BRADLEY

 

 

Julie M. B. Bradley

 

 

Chief Financial Officer

Dated: November 5, 2015

 

 

 


EXHIBIT INDEX

 

Exhibit

No.

  

Description

 

99.1

  

 

Press Release of TripAdvisor, Inc. dated November 5, 2015.

 

trip-ex991_6.htm

Exhibit 99.1

TripAdvisor Reports Third Quarter 2015 Financial Results

NEEDHAM, MA, November 5, 2015 — TripAdvisor, Inc. (NASDAQ: TRIP) today announced financial results for the third quarter ended September 30, 2015.

 

·

Total revenue increased 17% (approximately 25% on a constant currency basis) to $415 million, compared to $354 million for the third quarter of 2014.

 

·

GAAP net income was $74 million, or $0.51 per diluted share, compared to $54 million, or $0.37 per diluted share, for the third quarter of 2014. Non-GAAP net income was $78 million, or $0.53 per diluted share, compared to $71 million, or $0.48 per diluted share, for the third quarter of 2014.

 

·

Adjusted EBITDA increased 9% (and increased approximately 26% on a constant currency basis) to $130 million, compared to $119 million for the third quarter of 2014.

 

·

Subsequent to the end of the quarter, TripAdvisor announced instant booking partnerships with Wyndham Hotel Group, the world’s largest hotel company, and The Priceline Group, the largest online travel agent in the world, to power hotel bookings on the TripAdvisor platform.

“We are focused on evolving our products to enable more users to not only plan and compare but also book on TripAdvisor,” said Steve Kaufer, President and CEO of TripAdvisor. “While still in the early days of this evolution, we continue to make tremendous strides toward our long-term growth objectives and are helping more and more travelers around the world book the best trip.”

 

Third Quarter 2015 Financial Highlights

Total revenue increased 17% to $415 million, compared to $354 million for the third quarter of 2014. Excluding the impact of year-over-year changes in foreign exchange rates, total revenue would have increased by approximately 25% compared to the third quarter of 2014.

 

·

Click-based advertising revenue (“CPC revenue”) increased 6% to $261 million, and represented 63% of total revenue, compared to 70% for the third quarter of 2014. Excluding the impact of year-over-year changes in foreign exchange rates, CPC revenue would have increased by approximately 14% compared to the third quarter of 2014.

 

·

Display-based advertising revenue increased 20% to $42 million, and represented 10% of total revenue, compared to 10% for the third quarter of 2014.

 

·

Subscription, transaction and other revenue increased 56% to $112 million, and represented 27% of total revenue, compared to 20% for the third quarter of 2014.

North America revenue increased 24% to $219 million, and represented 53% of total revenue, compared to 50% for the third quarter of 2014. Europe, Middle East and Africa revenue increased 13% to $135 million, and represented 33% of total revenue, compared to 34% for the third quarter of 2014. Asia-Pacific revenue was flat at $43 million, and represented 10% of total revenue, compared to 12% for the third quarter of 2014. Latin America revenue increased 13% to $18 million, and represented 4% of total revenue, compared to 5% for the third quarter of 2014. International revenue (total revenue excluding-U.S. revenue) was 49% of total revenue during the third quarter of 2015, compared to 53% for the third quarter of 2014.

GAAP net income was $74 million, or $0.51 per diluted share, compared to GAAP net income of $54 million, or $0.37 per diluted share, for the third quarter of 2014. Non-GAAP net income for the third quarter of 2015 was $78 million, or $0.53 per diluted share, compared to non-GAAP net income of $71 million, or $0.48 per diluted share, for the third quarter of 2014. GAAP net income included a $17 million gain from the sale of one of our Chinese subsidiaries. This gain on sale was not included in our non-GAAP net income as it is not considered indicative of our ongoing operational results.

Adjusted EBITDA increased 9% to $130 million, for an Adjusted EBITDA margin of 31%, compared to Adjusted EBITDA of $119 million and Adjusted EBITDA margin of 34% for the third quarter of 2014. Excluding the impact of year-over-year changes in foreign exchange rates, Adjusted EBITDA would have increased by approximately 26% compared to the third quarter of 2014.

Cash flow from operating activities for the third quarter 2015 was $8 million, a decrease of $50 million, or 86%, year-over-year. This was driven primarily by the timing of customer receipts, income tax payments, vendor payments and merchant payables and an increase in net income and non-cash items.

As of September 30, 2015, cash and cash equivalents and short and long-term marketable securities were $730 million, up $136 million since December 31, 2014.

As of September 30, 2015, TripAdvisor had approximately 3,000 employees, up from approximately 2,700 at September 30, 2014.



Segment Information

Hotel segment revenue increased 8% to $340 million compared to the third quarter of 2014, and represented 82% of total revenue. Excluding the impact of year-over-year changes in foreign exchange rates, hotel segment revenue would have increased by approximately 15%. Hotel segment Adjusted EBITDA increased 3% to $121 million, for an Adjusted EBITDA margin of 36%. Other segment revenue increased 92% to $75 million, and represented 18% of total revenue. Growth in our Other segment revenue was driven primarily by acquisitions in our attractions and restaurants businesses. Other segment Adjusted EBITDA increased 800% to $9 million, for an Adjusted EBITDA margin of 12%.

In our earnings release and the related conference call or webcast, we may use or discuss such items as: non-GAAP net income, non-GAAP net income per diluted share, Adjusted EBITDA, Adjusted EBITDA margin, certain non-GAAP operating expenses, free cash flow, non-GAAP revenue before effects of foreign exchange, non-GAAP CPC revenue before effects of foreign exchange, non-GAAP hotel segment revenue before effects of foreign exchange, and Adjusted EBITDA before effects of foreign exchange, which are defined as non-GAAP financial measures by the U.S. Securities and Exchange Commission, or SEC. Please refer to “Non-GAAP Financial Measures” section for definitions of these non-GAAP financial measures as well as the financial schedules attached to this press release for reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measure.

Recent Business Highlights

 

TripAdvisor reached 350 million average monthly unique visitors, an increase of 23% year-over-year.

 

TripAdvisor has 290 million reviews and opinions on 5.3 million places to stay, places to eat and things to do – including 950,000 hotels and accommodations and 740,000 vacation rentals, 3.0 million restaurants and 590,000 attractions around the world. Travelers are adding content at an accelerated rate of more than 190 contributions per minute.

 

TripAdvisor mobile presence reached 230 million app downloads, which contributed to 33% registered member growth year-over-year. TripAdvisor now has more than 90 million marketable members around the globe.

 

TripAdvisor launched instant booking feature to users on all devices in the U.S. and U.K. and, subsequent to the end of the quarter, TripAdvisor entered partnerships with Wyndham Hotel Group and The Priceline Group. These partnerships will help users seamlessly book global hotel inventory on TripAdvisor.

Conference Call

TripAdvisor will host a conference call today, November 5, 2015 at 4:30 p.m., Eastern Time, to discuss TripAdvisor’s Third Quarter 2015 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 and enter the passcode 44518837) until November 12, 2015 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 book 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 that check hundreds of websites to find the best hotel prices. TripAdvisor branded sites make up the largest travel community in the world, reaching 350* million unique monthly visitors, and more than 290 million reviews and opinions covering 5.3 million accommodations, restaurants and attractions. The sites operate in 47 countries worldwide.

TripAdvisor, Inc. (NASDAQ: TRIP) manages and operates websites under 23 other travel media brands: www.airfarewatchdog.com, www.bookingbuddy.com, www.cruisecritic.com, www.everytrail.com, www.familyvacationcritic.com, www.flipkey.com, www.thefork.com (including www.lafourchette.com, www.eltenedor.com, www.iens.nl, www.besttables.com and www.dimmi.com.au), www.gateguru.com, www.holidaylettings.co.uk, www.holidaywatchdog.com, www.independenttraveler.com, www.jetsetter.com, www.niumba.com, www.onetime.com, www.oyster.com, www.seatguru.com, www.smartertravel.com, www.tingo.com, www.travelpod.com, www.tripbod.com, www.vacationhomerentals.com, www.viator.com and www.virtualtourist.com. 

* Source: TripAdvisor log files, average monthly unique users, Q3 2015

** Source: comScore Media Metrix for TripAdvisor Sites, worldwide, July 2015

© 2015 TripAdvisor, Inc. All rights reserved.


TripAdvisor, Inc.

SELECTED FINANCIAL INFORMATION

Unaudited Consolidated Statements of Operations

(in millions, except per share amounts)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2015

 

 

June 30,        2015

 

 

September 30, 2014

 

 

September 30, 2015

 

 

September 30, 2014

 

Revenue

 

$

415

 

 

$

405

 

 

$

354

 

 

$

1,183

 

 

$

958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

16

 

 

 

16

 

 

 

11

 

 

 

46

 

 

 

28

 

Selling and marketing (1)

 

 

197

 

 

 

192

 

 

 

159

 

 

 

546

 

 

 

387

 

Technology and content (1)

 

 

54

 

 

 

50

 

 

 

46

 

 

 

152

 

 

 

125

 

General and administrative (1)

 

 

37

 

 

 

44

 

 

 

36

 

 

 

114

 

 

 

94

 

Depreciation

 

 

13

 

 

 

15

 

 

 

12

 

 

 

42

 

 

 

33

 

Amortization of intangible assets

 

 

10

 

 

 

9

 

 

 

6

 

 

 

26

 

 

 

11

 

Total costs and expenses

 

 

327

 

 

 

326

 

 

 

270

 

 

 

926

 

 

 

678

 

Operating income

 

 

88

 

 

 

79

 

 

 

84

 

 

 

257

 

 

 

280

 

Other income (expense), net

 

 

10

 

 

 

3

 

 

 

(9

)

 

 

8

 

 

 

(13

)

Income before income taxes

 

 

98

 

 

 

82

 

 

 

75

 

 

 

265

 

 

 

267

 

Provision for income taxes

 

 

(24

)

 

 

(24

)

 

 

(21

)

 

 

(70

)

 

 

(77

)

Net income

 

$

74

 

 

$

58

 

 

$

54

 

 

$

195

 

 

$

190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.51

 

 

$

0.40

 

 

$

0.38

 

 

$

1.35

 

 

$

1.33

 

Diluted

 

$

0.51

 

 

$

0.40

 

 

$

0.37

 

 

$

1.34

 

 

$

1.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

144

 

 

 

144

 

 

 

143

 

 

 

144

 

 

 

143

 

Diluted

 

 

146

 

 

 

146

 

 

 

146

 

 

 

146

 

 

 

146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes stock-based compensation expense as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

$

4

 

 

$

4

 

 

$

4

 

 

$

12

 

 

$

10

 

Technology and content

 

$

8

 

 

$

7

 

 

$

7

 

 

$

20

 

 

$

19

 

General and administrative

 

$

7

 

 

$

7

 

 

$

6

 

 

$

20

 

 

$

17

 



 

TripAdvisor, Inc.

Unaudited Consolidated Balance Sheets

(in millions, except number of shares and per share amounts)

 

 

 

September 30,

 

 

December 31,

 

 

 

 

2015

 

 

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

567

 

 

$

455

 

Short-term marketable securities

 

 

119

 

 

 

108

 

Accounts receivable, net of allowance for doubtful accounts of $8 and $7 at September 30, 2015 and

     December 31, 2014, respectively

 

 

224

 

 

 

151

 

Prepaid expenses and other current assets

 

 

33

 

 

 

33

 

Total current assets

 

 

943

 

 

 

747

 

Long-term marketable securities

 

 

44

 

 

 

31

 

Property and equipment, net

 

 

247

 

 

 

195

 

Intangible assets, net

 

 

186

 

 

 

214

 

Goodwill

 

 

735

 

 

 

734

 

Other long-term assets

 

 

43

 

 

 

37

 

TOTAL ASSETS

 

$

2,198

 

 

$

1,958

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

17

 

 

$

19

 

Deferred merchant payables

 

 

142

 

 

 

93

 

Deferred revenue

 

 

67

 

 

 

57

 

Current portion of debt

 

 

1

 

 

 

78

 

Taxes payable

 

 

-

 

 

 

20

 

Accrued expenses and other current liabilities

 

 

129

 

 

 

114

 

Total current liabilities

 

 

356

 

 

 

381

 

Deferred income taxes, net

 

 

42

 

 

 

39

 

Other long-term liabilities

 

 

187

 

 

 

154

 

Long-term debt

 

 

287

 

 

 

259

 

Total Liabilities

 

 

872

 

 

 

833

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value

 

 

 

 

 

 

 

 

Authorized shares: 100,000,000

 

 

-

 

 

 

-

 

Shares issued and outstanding: 0 and 0

 

 

 

 

 

 

 

 

Common stock, $0.001 par value

 

 

-

 

 

 

-

 

Authorized shares: 1,600,000,000

 

 

 

 

 

 

 

 

Shares issued: 133,562,301 and 132,315,465

 

 

 

 

 

 

 

 

Shares outstanding: 131,368,128 and 130,121,292

 

 

 

 

 

 

 

 

Class B common stock, $0.001 par value

 

 

-

 

 

 

-

 

Authorized shares: 400,000,000

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Additional paid-in capital

 

 

707

 

 

 

673

 

Retained earnings

 

 

823

 

 

 

628

 

Accumulated other comprehensive income (loss)

 

 

(59

)

 

 

(31

)

Treasury stock-common stock, at cost, 2,194,173 and 2,194,173 shares

 

 

(145

)

 

 

(145

)

Total Stockholders’ Equity

 

 

1,326

 

 

 

1,125

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

2,198

 

 

$

1,958

 


TripAdvisor, Inc.

Unaudited Consolidated Statements of Cash Flows

(in millions)

 

 

 

Three Months Ended

 

 

 

 

Nine Months Ended

 

 

 

September 30,

2015

 

 

June 30,

2015

 

 

September 30,

2014

 

 

 

 

September 30,

2015

 

 

September 30,

2014

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

74

 

 

$

58

 

 

$

54

 

 

 

 

$

195

 

 

$

190

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment, including

   amortization of internal-use software and website

   development

 

 

13

 

 

 

15

 

 

 

12

 

 

 

 

 

42

 

 

 

33

 

Amortization of intangible assets

 

 

10

 

 

 

9

 

 

 

6

 

 

 

 

 

26

 

 

 

11

 

Stock-based compensation expense

 

 

19

 

 

 

18

 

 

 

17

 

 

 

 

 

52

 

 

 

46

 

Gain on sale of business

 

 

(17

)

 

 

-

 

 

 

-

 

 

 

 

 

(17

)

 

 

-

 

Deferred tax expense (benefit)

 

 

(5

)

 

 

6

 

 

 

(5

)

 

 

 

 

3

 

 

 

(8

)

Excess tax benefits from stock-based compensation

 

 

(2

)

 

 

(23

)

 

 

(6

)

 

 

 

 

(32

)

 

 

(20

)

Other, net

 

 

7

 

 

 

(3

)

 

 

9

 

 

 

 

 

7

 

 

 

13

 

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

 

 

(91

)

 

 

120

 

 

 

(29

)

 

 

 

 

31

 

 

 

61

 

Net cash provided by operating activities

 

 

8

 

 

 

200

 

 

 

58

 

 

 

 

 

307

 

 

 

326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures, including internal-use software and website development

 

 

(39

)

 

 

(23

)

 

 

(13

)

 

 

 

 

(93

)

 

 

(55

)

Acquisitions, net of cash acquired

 

 

-

 

 

 

(24

)

 

 

(132

)

 

 

 

 

(29

)

 

 

(284

)

Proceeds from sale of business, net of cash sold

 

 

22

 

 

 

-

 

 

 

-

 

 

 

 

 

22

 

 

 

-

 

Purchases of marketable securities

 

 

(58

)

 

 

(60

)

 

 

-

 

 

 

 

 

(150

)

 

 

(219

)

Sales of marketable securities

 

 

27

 

 

 

21

 

 

 

1

 

 

 

 

 

72

 

 

 

325

 

Maturities of marketable securities

 

 

30

 

 

 

13

 

 

 

9

 

 

 

 

 

52

 

 

 

88

 

Net cash used in investing activities

 

 

(18

)

 

 

(73

)

 

 

(135

)

 

 

 

 

(126

)

 

 

(145

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from Chinese credit facilities

 

 

-

 

 

 

2

 

 

 

3

 

 

 

 

 

4

 

 

 

11

 

Payments to Chinese credit facilities

 

 

-

 

 

 

(41

)

 

 

-

 

 

 

 

 

(41

)

 

 

(3

)

Principal payments on term loan

 

 

-

 

 

 

(290

)

 

 

(10

)

 

 

 

 

(300

)

 

 

(30

)

Proceeds from revolving credit facility, net of financing costs

 

 

-

 

 

 

287

 

 

 

-

 

 

 

 

 

287

 

 

 

-

 

Proceeds from exercise of stock options

 

 

-

 

 

 

1

 

 

 

-

 

 

 

 

 

10

 

 

 

2

 

Payment of minimum withholding taxes on net share settlements of equity awards

 

 

(3

)

 

 

(49

)

 

 

(9

)

 

 

 

 

(66

)

 

 

(32

)

Excess tax benefits from stock-based compensation

 

 

2

 

 

 

23

 

 

 

6

 

 

 

 

 

32

 

 

 

20

 

Proceeds from lease incentives related to construction financing obligation on build to suit lease

 

 

-

 

 

 

9

 

 

 

-

 

 

 

 

 

12

 

 

 

-

 

Other financing activities, net

 

 

1

 

 

 

-

 

 

 

(1

)

 

 

 

 

1

 

 

 

(3

)

Net cash used in financing activities

 

 

-

 

 

 

(58

)

 

 

(11

)

 

 

 

 

(61

)

 

 

(35

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(6

)

 

 

9

 

 

 

(8

)

 

 

 

 

(8

)

 

 

(6

)

Net (decrease) increase in cash and cash equivalents

 

 

(16

)

 

 

78

 

 

 

(96

)

 

 

 

 

112

 

 

 

140

 

Cash and cash equivalents at beginning of period

 

 

583

 

 

 

505

 

 

 

587

 

 

 

 

 

455

 

 

 

351

 

Cash and cash equivalents at end of period

 

$

567

 

 

$

583

 

 

$

491

 

 

 

 

$

567

 

 

$

491

 

 



TripAdvisor, Inc.

Segment Information

(in millions)

(Unaudited)

 

 

 

 

Three Months Ended

 

 

 

 

 

 

September 30, 2015

 

 

June 30, 2015

 

 

September 30, 2014

 

 

Q / Q Growth

 

 

Y / Y Growth

 

REVENUE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

$

340

 

 

$

343

 

 

$

315

 

 

 

(1

)%

 

 

8

%

Other

 

 

75

 

 

 

62

 

 

 

39

 

 

 

21

%

 

 

92

%

Total revenue

 

$

415

 

 

$

405

 

 

$

354

 

 

 

2

%

 

 

17

%

Adjusted EBITDA (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

$

121

 

 

$

125

 

 

$

118

 

 

 

(3

)%

 

 

3

%

Other

 

 

9

 

 

 

(2

)

 

 

1

 

 

 

550

%

 

 

800

%

Total Adjusted EBITDA

 

$

130

 

 

$

123

 

 

$

119

 

 

 

6

%

 

 

9

%

Adjusted EBITDA Margin (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

 

36

%

 

 

36

%

 

 

37

%

 

 

 

 

 

 

 

 

Other

 

 

12

%

 

 

(3

)%

 

 

3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

YTD / YTD Growth

 

 

 

 

 

 

 

 

 

REVENUE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

$

1,003

 

 

$

884

 

 

 

13

%

 

 

 

 

 

 

 

 

Other

 

 

180

 

 

 

74

 

 

 

143

%

 

 

 

 

 

 

 

 

Total revenue

 

$

1,183

 

 

$

958

 

 

 

23

%

 

 

 

 

 

 

 

 

Adjusted EBITDA (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

$

377

 

 

$

372

 

 

 

1

%

 

 

 

 

 

 

 

 

Other

 

 

2

 

 

 

(2

)

 

 

200

%

 

 

 

 

 

 

 

 

Total Adjusted EBITDA

 

$

379

 

 

$

370

 

 

 

2

%

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

 

38

%

 

 

42

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

1

%

 

 

(3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

See definitions and discussion of Adjusted EBITDA and Adjusted EBITDA margin in our non-GAAP measures discussion below.

 



Non-GAAP Financial Measures

 

To supplement our unaudited consolidated financial statements, which are prepared and presented in GAAP in our press release and related conference call or webcast, we also report certain 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. We use the following non-GAAP measures: non-GAAP selling and marketing expense, non-GAAP technology and content expense, non-GAAP general and administrative expense, non-GAAP net income, non-GAAP diluted shares, non-GAAP net income per diluted share, Adjusted EBITDA, Adjusted EBITDA margin, free cash flow, non-GAAP revenue before effects of foreign exchange, non-GAAP CPC revenue before effects of foreign exchange, non-GAAP hotel segment revenue before effects of foreign exchange, and Adjusted EBITDA before effects of foreign exchange.

 

The presentation of these financial measures is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP and should not be considered measures of TripAdvisor’s liquidity. Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. In particular, many of the adjustments to our GAAP financial measures reflect the exclusion of certain items, as defined in our non-GAAP definitions below, that are recurring and will be reflected in our financial results for the foreseeable future. In addition, these measures may be different from non-GAAP financial measures used by other companies, even where similarly titled, limiting their usefulness for comparison purposes and therefore should not be used to compare TripAdvisor’s performance to that of other companies. We endeavor to compensate for the limitation of the non-GAAP financial measures presented by also providing the most directly comparable GAAP measures and descriptions of the reconciling items and adjustments to derive the non-GAAP financial measures.

 

We believe these non-GAAP financial measures provide investors and analysts with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management in operating our business.

 

We define our non-GAAP financial measures as below:

 

TripAdvisor defines “non-GAAP Selling and Marketing” and “non-GAAP Technology and Content” as GAAP Selling and Marketing and GAAP Technology and Content, respectively, before stock-based compensation expense. TripAdvisor defines “non-GAAP General and Administrative” expenses as GAAP General and Administrative expenses, respectively, before stock-based compensation expense and other non-recurring expenses.

 

TripAdvisor defines “non-GAAP net income” as GAAP net income excluding, net of their related tax effects: (1) stock-based compensation expense; (2) amortization of intangible assets; (3) certain gains, losses, and other expenses that we do not believe are indicative of our ongoing operating results and (4) other non-recurring expenses. Non-GAAP net income generally captures all items on the statements of operations that occur in normal course of operations that have been, or ultimately will be, settled in cash, except for depreciation, which management believes is an ongoing cost of doing business.

 

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

 

TripAdvisor defines “Adjusted EBITDA” as net income (loss) plus: (1) provision for income taxes; (2) other income (expense), net; (3) depreciation of property and equipment, including amortization of internal use software and website development; (4) amortization of intangible assets; (5) stock-based compensation and other stock-settled obligations; (6) goodwill, long-lived assets and intangible asset impairments; and (7)  other 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. We believe that by excluding certain non-cash expenses, such as stock-based compensation, stock-settled obligations, asset impairments, and non-recurring expenses, Adjusted EBITDA corresponds more closely to the cash that 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 revenue.

 

TripAdvisor defines “free cash flow” as net cash provided by operating activities less capital expenditures, which are purchases of property and equipment, including capitalization of internal-use software development costs. We believe this financial measure can provide useful supplemental information to help investors better understand underlying trends in our business.

 


TripAdvisor calculates our foreign exchange effect of revenue or, “non-GAAP revenue before effects of foreign exchange”, “non-GAAP CPC revenue before effects of foreign exchange” and “non-GAAP hotel segment before effects of foreign exchange” on a constant currency basis, by excluding the effects of foreign exchange on revenue by translating actual revenue for the current year three months ended using the prior year's quarterly average exchange rates for our settlement currencies other than the U.S. dollar. We believe this is a useful metric that facilitates comparison to our historical performance.

 

TripAdvisor calculates our foreign exchange effect of Adjusted EBITDA or, “Adjusted EBITDA before effects of foreign exchange,” on a constant currency basis, by excluding the effects of foreign exchange by translating all amounts included in Adjusted EBITDA for the current year three months ended using the prior year's quarterly average exchange rates for our settlement currencies other than the U.S. dollar. We believe this is a useful metric that facilitates comparison to our historical performance.

 

Pursuant to the requirements of Regulation G, we present reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measure below.


TripAdvisor, Inc.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(in millions, except share amounts which are reflected in thousands and per share amounts)

(Unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

2015

 

 

June 30,

2015

 

 

September 30,

2014

 

 

September 30,

2015

 

 

September 30,

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Selling and marketing

 

$

197

 

 

$

192

 

 

$

159

 

 

$

546

 

 

$

387

 

Subtract: Stock-based compensation expense

 

 

4

 

 

 

4

 

 

 

4

 

 

 

12

 

 

 

10

 

Non-GAAP Selling and marketing

 

$

193

 

 

$

188

 

 

$

155

 

 

$

534

 

 

$

377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Technology and content

 

$

54

 

 

$

50

 

 

$

46

 

 

$

152

 

 

$

125

 

Subtract: Stock-based compensation expense

 

 

8

 

 

 

7

 

 

 

7

 

 

 

20

 

 

 

19

 

Non-GAAP Technology and content

 

$

46

 

 

$

43

 

 

$

39

 

 

$

132

 

 

$

106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP General and administrative

 

$

37

 

 

$

44

 

 

$

36

 

 

$

114

 

 

$

94

 

Subtract: Stock-based compensation expense and other non-recurring expenses

 

 

7

 

 

 

9

 

 

 

6

 

 

 

22

 

 

 

17

 

Non-GAAP General and administrative

 

$

30

 

 

$

35

 

 

$

30

 

 

$

92

 

 

$

77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income and net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

74

 

 

$

58

 

 

$

54

 

 

$

195

 

 

$

190

 

Add: Stock based compensation expense

 

 

19

 

 

 

18

 

 

 

17

 

 

 

52

 

 

 

46

 

Add: Amortization of intangible assets

 

 

10

 

 

 

9

 

 

 

6

 

 

 

26

 

 

 

11

 

Add: Other non-recurring expenses

 

 

-

 

 

 

2

 

 

 

-

 

 

 

2

 

 

 

-

 

Subtract: Gain on sale of business

 

 

17

 

 

 

-

 

 

 

-

 

 

 

17

 

 

 

-

 

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

 

 

8

 

 

 

8

 

 

 

6

 

 

 

23

 

 

 

15

 

Non-GAAP net income

 

$

78

 

 

$

79

 

 

$

71

 

 

$

235

 

 

$

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted shares

 

 

145,828

 

 

 

145,959

 

 

 

146,071

 

 

 

145,886

 

 

 

145,839

 

Add: Additional restricted stock units

 

 

1,327

 

 

 

1,335

 

 

 

984

 

 

 

1,286

 

 

 

955

 

Non-GAAP diluted shares

 

 

147,155

 

 

 

147,294

 

 

 

147,055

 

 

 

147,172

 

 

 

146,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income per diluted share

 

$

0.51

 

 

$

0.40

 

 

$

0.37

 

 

$

1.34

 

 

$

1.30

 

Non-GAAP net income per diluted share

 

 

0.53

 

 

 

0.54

 

 

 

0.48

 

 

 

1.60

 

 

 

1.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

74

 

 

$

58

 

 

$

54

 

 

$

195

 

 

$

190

 

Add: Provision for income taxes

 

 

24

 

 

 

24

 

 

 

21

 

 

 

70

 

 

 

77

 

Add: Other (income) expense, net

 

 

(10

)

 

 

(3

)

 

 

9

 

 

 

(8

)

 

 

13

 

Add: Depreciation and amortization of intangible assets

 

 

23

 

 

 

24

 

 

 

18

 

 

 

68

 

 

 

44

 

Add: Stock-based compensation

 

 

19

 

 

 

18

 

 

 

17

 

 

 

52

 

 

 

46

 

Add: Other non-recurring expenses

 

 

-

 

 

 

2

 

 

 

-

 

 

 

2

 

 

 

-

 

Adjusted EBITDA

 

$

130

 

 

$

123

 

 

$

119

 

 

$

379

 

 

$

370

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Divide by:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

415

 

 

$

405

 

 

$

354

 

 

$

1,183

 

 

$

958

 

Adjusted EBITDA margin

 

 

31

%

 

 

30

%

 

 

34

%

 

 

32

%

 

 

39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Free Cash Flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

8

 

 

$

200

 

 

$

58

 

 

$

307

 

 

$

326

 

Subtract: Capital expenditures

 

 

39

 

 

 

23

 

 

 

13

 

 

 

93

 

 

 

55

 

Free cash flow

 

$

(31

)

 

$

177

 

 

$

45

 

 

$

214

 

 

$

271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Before Effects of Foreign Exchange:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of foreign exchange

 

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP revenue before effects of foreign exchange

 

$

442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year/Year Growth (2)

 

 

25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPC Revenue Before Effects of Foreign Exchange:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CPC revenue

 

$

261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of foreign exchange

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP CPC revenue before effects of foreign exchange

 

$

282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year/Year Growth (2)

 

 

14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Segment Revenue Before Effects of Foreign Exchange:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total hotel segment revenue

 

$

340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of foreign exchange

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP hotel segment revenue before effects of foreign exchange

 

$

361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year/Year Growth (2)

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Before Effects of Foreign Exchange:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of foreign exchange

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA before effects of foreign exchange

 

$

150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year/Year Growth (2)

 

 

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Represents the reduction in the income tax benefit recorded for all periods presented based on our effective tax rate, adjusted for non-GAAP items.

 

(2)

Represents constant currency growth, as a percentage, which is calculated by determining the increase in current quarter revenues and Adjusted EBITDA over prior period revenues and Adjusted EBITDA, where current quarter figures are translated using prior period exchange rates.  

 


 

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, and the Company’s prospects as a comprehensive destination for hotels, attractions, and restaurants, 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 growth objectives, strategic investments, 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 TripAdvisor’s filings with the Securities and Exchange Commission. As a result of such risks, uncertainties and factors, TripAdvisor’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

(781) 800.7848

ir@tripadvisor.com

Media

(781) 800.5061

uspr@tripadvisor.com