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 11, 2014

 

SABRE CORPORATION

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

001-36422

 

20-8647322

(State or other jurisdiction of

incorporation or organization)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

3150 Sabre Drive

Southlake, TX

 

76092

(Address of principal executive offices)

 

(Zip Code)

(682) 605-1000

(Registrant’s telephone number, including area code)

 

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 11, 2014, Sabre Corporation (“Sabre”) issued a press release and held a conference call regarding its financial results for the quarter ended September 30, 2014. A copy of the press release is attached as Exhibit 99.1.  The transcript of the conference call is included as Exhibit 99.2, and a copy of the slides used in the presentation during the conference call is included as Exhibit 99.3.

The information in this Item 2.02 of Form 8-K and the attached exhibits shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Sabre makes reference to non-GAAP financial measures in the press release and conference call. Reconciliations of these non-GAAP financial measures to the comparable GAAP financial measures are contained in the attached press release and conference call slides.

 

Item 9.01.

Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit
Number

  

Description

 

 

 

99.1

  

 

Press Release dated November 11, 2014.

 

99.2

  

 

Transcript of Conference Call dated November 11, 2014.

 

99.3

  

 

Conference Call Presentation Slides dated November 11, 2014.

 

 


SIGNATURES

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.

 

 

Sabre Corporation

 

 

 

Dated: November 14, 2014

 

By:

/s/ Richard A. Simonson

 

Name:

Richard A. Simonson

 

Title:

Chief Financial Officer

 

 

 


EXHIBIT INDEX

 

 

Exhibit
Number

  

Description

 

 

99.1

  

 

Press Release dated November 11, 2014.

 

99.2

  

 

Transcript of Conference Call dated November 11, 2014.

 

99.3

  

 

Conference Call Presentation Slides dated November 11, 2014.

 

 

Exhibit 99.1

Sabre Corporation Reports Third Quarter 2014 Results

·

Strong Revenue and Adjusted EBITDA Growth Across Core Businesses

·

Airline and Hospitality Solutions Revenue Increased 14.3% Year over Year

·

Travel Network Revenue Increased 3.7% Year over Year

·

Sabre Hospitality Solutions launches SynXis Enterprise Platform

·

Full Year Adjusted EBITDA and EPS Guidance Reiterated

SOUTHLAKE, Texas – Nov. 11, 2014 – Sabre Corporation (NASDAQ: SABR) today announced financial results for the quarter ended September 30, 2014.

“Third quarter results demonstrate continued progress toward our financial and strategic objectives,” said Tom Klein, Sabre President and CEO.  “Accelerated bookings growth, combined with sales, implementation, and innovation momentum drove solid revenue and Adjusted EBITDA growth in our Airline and Hospitality Solutions and Travel Network businesses. We reiterate our Adjusted EBITDA and EPS guidance and see positive commercial momentum as we approach 2015.”

Q3 2014 Financial Summary

Airline and Hospitality Solutions revenue increased 14.3% to $209 million from $183 million in the third quarter of 2013. The increase was driven by a combination of growth in passengers boarded through Sabre Airline Solutions SabreSonic CSS solution, which increased 7.9% in the quarter, and continued strong performance across the Airline Solutions’ Commercial and Operations portfolio and Sabre Hospitality Solutions.  As a result of strengthened bookings growth of 3.1%, Travel Network revenue increased 3.7% to $466 million from $450 million for the same period of 2013.

Sabre reported total consolidated third quarter revenue of $756 million, compared to $776 million for the prior year quarter. Consolidated Adjusted revenue for the quarter ended September 30, 2014, was $759 million a decline of 2.1% from $776 million for the third quarter of 2013. Excluding Travelocity, revenue increased 9.0% from $615 million in the third quarter of 2013 to $670 million in the third quarter of 2014.

Consolidated net income for the third quarter 2014 totaled $37 million, compared to $5 million in the previous year quarter. Third quarter consolidated Adjusted EBITDA was $230 million, a 14.2% increase from $201 million in the prior year period. Sabre Airline and Hospitality Solutions Adjusted EBITDA increased 43.4% from the year ago quarter to $82 million for the third quarter of 2014. Third quarter 2014 Travel Network Adjusted EBITDA increased 5.5% to $194 million. Excluding Travelocity, Adjusted EBITDA increased 10.3% from $194 million in the third quarter of the prior year to $214 million for the third quarter of 2014.

For the third quarter of 2014, Sabre reported income from continuing operations of $0.14 per share. Sabre reported third quarter 2014 Adjusted Net Income from Continuing Operations (Adjusted EPS) of $0.26 per share.

1


 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

Financial Highlights (in thousands):

2014

 

 

2013

 

% Change

 

 

2014

 

 

2013

 

% Change

 

Total Company Excluding Travelocity:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

670,325

 

 

$

615,012

 

 

9.0

 

 

$

1,968,063

 

 

$

1,845,881

 

 

6.6

 

Operating Income

$

104,739

 

 

$

68,808

 

 

52.2

 

 

$

280,955

 

 

$

106,905

 

 

162.8

 

Adjusted EBITDA*

$

213,972

 

 

$

193,946

 

 

10.3

 

 

$

635,466

 

 

$

576,435

 

 

10.2

 

Total Company Including Travelocity:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

756,303

 

 

$

775,823

 

 

(2.5

)

 

$

2,229,286

 

 

$

2,303,399

 

 

(3.2

)

Net Income/(Loss) to Sabre Corp.

$

36,563

 

 

$

5,372

 

 

580.6

 

 

$

22,823

 

 

$

(127,254

)

 

117.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Revenue*

$

759,178

 

 

$

775,823

 

 

(2.1

)

 

$

2,236,911

 

 

$

2,303,399

 

 

(2.9

)

Adjusted EBITDA*

$

229,926

 

 

$

201,349

 

 

14.2

 

 

$

617,350

 

 

$

583,963

 

 

5.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow from Operations

$

44,171

 

 

$

81,006

 

 

(45.5

)

 

$

121,679

 

 

$

252,062

 

 

(51.7

)

Capital Expenditures

$

49,802

 

 

$

57,257

 

 

(13.0

)

 

$

160,385

 

 

$

168,744

 

 

(5.0

)

Adjusted Capital Expenditures*

$

59,807

 

 

$

67,280

 

 

(11.1

)

 

$

187,987

 

 

$

217,430

 

 

(13.5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow*

$

(5,631

)

 

$

23,749

 

 

(123.7

)

 

$

(38,706

)

 

$

83,318

 

 

(146.5

)

Adjusted Free Cash Flow*

$

72,929

 

 

$

53,200

 

 

37.1

 

 

$

204,101

 

 

$

160,487

 

 

27.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt (total debt, less cash)

$

2,944,461

 

 

$

3,280,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt / LTM Adjusted EBITDA

 

3.6

x

 

 

4.4

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Airline and Hospitality Solutions:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

208,685

 

 

$

182,505

 

 

14.3

 

 

$

571,975

 

 

$

522,794

 

 

9.4

 

Passengers Boarded

 

136,545

 

 

 

126,545

 

 

7.9

 

 

 

385,611

 

 

 

358,428

 

 

7.6

 

Operating Income

$

55,640

 

 

$

37,087

 

 

50.0

 

 

$

117,957

 

 

$

88,260

 

 

33.6

 

Adjusted EBITDA*

$

81,671

 

 

$

56,940

 

 

43.4

 

 

$

197,686

 

 

$

145,485

 

 

35.9

 

Travel Network:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

466,278

 

 

$

449,562

 

 

3.7

 

 

$

1,420,341

 

 

$

1,381,105

 

 

2.8

 

Air Bookings

 

81,047

 

 

 

78,314

 

 

3.5

 

 

 

251,145

 

 

 

244,267

 

 

2.8

 

Non-air Bookings

 

13,806

 

 

 

13,701

 

 

0.8

 

 

 

41,274

 

 

 

40,734

 

 

1.3

 

Total Bookings

 

94,853

 

 

 

92,015

 

 

3.1

 

 

 

292,419

 

 

 

285,001

 

 

2.6

 

Bookings Share

 

36.1

%

 

 

36.4

%

 

 

 

 

 

35.7

%

 

 

35.8

%

 

 

 

Operating Income

$

164,979

 

 

$

158,476

 

 

4.1

 

 

$

515,093

 

 

$

505,446

 

 

1.9

 

Adjusted EBITDA*

$

193,823

 

 

$

183,728

 

 

5.5

 

 

$

606,637

 

 

$

582,268

 

 

4.2

 

Travelocity:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

85,978

 

 

$

160,811

 

 

(46.5

)

 

$

261,223

 

 

$

457,518

 

 

(42.9

)

Operating Income

$

11,957

 

 

$

6,166

 

 

93.9

 

 

$

(29,326

)

 

$

(1,298

)

 

(2159.3

)

Adjusted Revenue*

$

88,853

 

 

$

160,811

 

 

(44.7

)

 

$

268,848

 

 

$

457,518

 

 

(41.2

)

Adjusted EBITDA*

$

15,954

 

 

$

7,403

 

 

115.5

 

 

$

(18,116

)

 

$

7,528

 

 

(340.6

)

*indicates non-GAAP financial measure; see descriptions and reconciliations below

 

2


 

Cash Flow from Operations totaled $44 million for the third quarter of 2014, compared to $81 million in the third quarter of 2013. Adjusted Free Cash Flow totaled $73 million in the third quarter of 2014, a 37.1% increase from $53 million in the third quarter of 2013. Adjusted Free Cash Flow excludes the effect of the change in the business model at Travelocity, including related restructuring costs and the effect on working capital, as well as the impacts of dispositions, litigation and other costs (see reconciliation below). Adjusted Capital Expenditures, which includes capitalized implementation costs, totaled $60 million for the third quarter of 2014, compared to $67 million in the year-ago period.

Sabre Airline and Hospitality Solutions

Sabre Airline and Hospitality Solutions leverage SaaS and hosted technologies to enable airlines and hoteliers to increase revenue, reduce costs, and provide better travel experiences for their customers. The business segment primarily drives revenue through flat-fees tied to usage events, such as passengers boarded and hotel rooms booked.

Growth across the customer base led to a 14.3% increase in revenue to $209 million in the third quarter of 2014, compared to $183 million in the prior year quarter.  This revenue growth was driven in part by an increase in passengers boarded through the SabreSonic® airline reservation system. Total passengers boarded were 137 million, a 7.9% increase from 127 million in the third quarter of 2013. Solid revenue contributions from our commercial and operations solutions and Hospitality Solutions also contributed to the revenue growth in the quarter.

Continued revenue growth and operating leverage across the SaaS and hosted solutions resulted in a 43.4% increase in Airline and Hospitality Solutions Adjusted EBITDA to $82 million for the third quarter of 2014 versus $57 million for the prior year period.

Sabre Hospitality Solutions launched the SynXis Enterprise Platform. This platform will deliver seamless integration that is designed to enable personalized and intuitive hotel guest experience as well as transform hotel operations, distribution and marketing systems. This exciting launch includes the introduction of the SynXis Property Manager, a hotel property management solution that seamlessly integrates with Sabre’s industry-leading central reservation system and has been successfully piloted with several leading hospitality brands.

Sabre Travel Network

Sabre Travel Network is one of the world’s largest travel marketplaces, handling more than $100 billion of 2013 travel services transactions with leading solutions for travel agents and travel suppliers. The business primarily recognizes revenue on a transaction-fee basis for travel booked through the Sabre Travel Network.

For the third quarter, Travel Network revenue increased $17 million, or 3.7%, to $466 million.  Direct billable bookings of 95 million increased 3.1% versus the prior year quarter, driven by growth in all regions partially offset by the decline in air travel in Venezuela.

Travel Network third quarter Adjusted EBITDA of $194 million increased 5.5% from $184 million for the third quarter of 2013.

3


 

Travelocity

Travelocity includes travelocity.com, the #1 customer satisfaction leader in JD Power’s most recent survey, and lastminute.com, one of Europe’s strongest travel brands. In August 2013, Sabre entered into a strategic marketing agreement with Expedia that transformed the Travelocity North America business.  Under the agreement, the U.S. and Canadian Travelocity websites are powered by the leading Expedia technology platform and content.   Sabre maintains responsibility for marketing the world-class Travelocity brand. Under the terms of the agreement, Expedia pays Sabre a performance-based marketing fee that varies based on the amount of travel booked through Travelocity-branded websites powered by Expedia. By design, this business model change results in lower revenues to Sabre, but is expected to drive increased profitability as the business realizes the benefit of significantly lower operating expenses.

Third quarter 2014 Travelocity results reflect the effects of the full migration to the new business model. As a result, third quarter 2014 Travelocity Adjusted Revenue declined 44.7% to $89 million, compared to $161 million in the third quarter of 2013, while Adjusted EBITDA increased 116% to $16 million, compared to earnings of $7 million in the third quarter of 2013. The company expects continued solid profitability for Travelocity going forward.

Business Outlook and Financial Guidance

Reflecting strong year-to-date results and continued momentum, management reiterated revenue and Adjusted EBITDA guidance for Sabre excluding Travelocity. Management also reiterated guidance for Travelocity Adjusted EBITDA, consolidated Adjusted EBITDA, consolidated Adjusted Net Income, and Adjusted EPS.

 

Full Year 2014 Guidance

($ millions, except EPS)

Sabre Excluding Travelocity

Travelocity*

 

Sabre*

 

 

Revenue

$2,575 - $2,595

$180 - $190

$2,755 - $2,785

 

 

 

 

 

 

Adjusted EBITDA

$833 - $843

$15 - $20

$848 - $863

 

 

 

 

 

 

Adjusted Net Income

 

 

$222 - $237

 

 

 

 

 

 

Adjusted EPS

 

 

$0.90 - $0.96

 

*Guidance excludes lastminute.com, not comparable to previous guidance

Sabre recently announced it is exploring strategic alternatives for lastminute.com, which is reported as part of the Travelocity business unit. With this consideration in mind, 2014 guidance has been updated to exclude lastminute.com financial results and expectations.  There can be no assurance that a transaction will occur as announced or at all. These updates, which exclude the impact of intercompany eliminations, reduce Travelocity business unit 2014 revenue by approximately $33.4 million for the first quarter, $39.0 million for the second quarter and $46.6 million for the third quarter. On the same basis, Travelocity business unit 2014 Adjusted EBITDA guidance has been adjusted to reflect the removal of a loss of $7.3 million for the first quarter, a loss of $1.4 million for the second quarter, and positive Adjusted EBITDA of $1.6 million for third quarter related to lastminute.com operations. Management has updated Travelocity business unit guidance to reflect these changes, as well as to reflect lower than previously expected Travelocity North America revenues. As a result of these changes, guidance for full year 2014 Travelocity Adjusted Revenue is now $180 - $190 million and Adjusted EBITDA guidance of $15-$20 million remains unchanged.

4


 

Conference Call

The Company will conduct its third quarter 2014 investor conference call today at 9:00 a.m. Eastern Time.  The live webcast, including accompanying slide presentation, can be accessed via Sabre’s Investor Relations website at http://investors.sabre.com.  A recording of the call will be archived for replay following the conference call.  

About the Company

Sabre® is the leading technology provider to the global travel and tourism industry. Sabre’s software, data, mobile and distribution solutions are used by hundreds of airlines and thousands of hotels to manage vital operations, such as passenger and guest reservations, revenue management, and flight, network and crew management. Sabre also operates the world’s leading travel marketplace, processing more than $100 billion of annual travel spend.  Headquartered in Southlake, Texas, USA, Sabre operates in approximately 60 countries around the world.

Website Information

We routinely post important information for investors on our website, www.sabre.com in the Investor Relations section. We intend to use this website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Accordingly, investors should monitor the Investor Relations section of our website, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.

Supplemental Financial Information

In conjunction with today’s earnings report, a file of supplemental financial information will be available on the Investor Relations section of our website, www.sabre.com.

Note on Non-GAAP Financial Measures

This press release includes unaudited non-GAAP financial measures, including Adjusted Revenue, Adjusted Net Income, Adjusted EBITDA, Adjusted EPS, Adjusted Capital Expenditures, Free Cash Flow, Adjusted Free Cash Flow and the ratios based on these financial measures. We present non-GAAP measures when our management believes that the additional information provides useful information about our operating performance. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similar measures presented by other companies. The presentation of non-GAAP financial measures is not intended to be a substitute for, and should not be considered in isolation from, the financial measures reported in accordance with GAAP.  See “Non-GAAP Financial Measures” below for an explanation of the non-GAAP measures and “Tabular Reconciliations for non-GAAP Measures” below for a reconciliation of the non-GAAP financial measures to the comparable GAAP measures.

5


 

Forward-looking statements

Certain statements herein are forward-looking statements about trends, future events, uncertainties and our plans and expectations of what may happen in the future. Any statements that are not historical or current facts are forward-looking statements. In many cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “would,” “expect,” “intend,” “believe,” “potential” or the negative of these terms or other comparable terminology. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Sabre’s actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. The potential risks and uncertainties include, among others, dependency on transaction volumes in the global travel industry, particularly air travel transaction volumes, adverse global and regional economic and political conditions, including, but not limited to, conditions in Venezuela and Russia, exposures relating to the Expedia SMA, dependence on maintaining and renewing contracts with customers and other counterparties, exposure to pricing pressure in the Travel Network business, dependence on relationships with travel buyers, changes affecting travel supplier customers, travel suppliers’ usage of alternative distribution models, reliance on third-party distributor partners and joint ventures to extend our GDS services to certain regions and competition in the travel distribution market and solutions markets.  More information about potential risks and uncertainties that could affect our business and results of operations is included in the “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” sections included in our prospectus filed with the SEC pursuant to Rule 424(b) under the Securities Act of 1933, as amended, on April 17, 2014. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future events, results, actions, levels of activity, performance or achievements. Readers are cautioned not to place undue reliance on these forward-looking statements. Unless required by law, Sabre undertakes no obligation to publicly update or revise any forward-looking statements to reflect circumstances or events after the date they are made.

Contacts:

Media

 

Investors

Nancy St. Pierre

 

Barry Sievert

682-605-3864

 

682-605-0214

nancy.stpierre@sabre.com

 

barry.sievert@sabre.com

 

 

6


 

SABRE CORPORATION

CONSOLIDATED STATEMENT OF OPERATIONS

(In thousands, except share amounts)

(Unaudited)

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Revenue

$

756,303

 

 

$

775,823

 

 

$

2,229,286

 

 

$

2,303,399

 

Cost of revenue (1) (2)

 

465,689

 

 

 

474,090

 

 

 

1,399,919

 

 

 

1,423,242

 

Selling, general and administrative (2)

 

169,183

 

 

 

208,033

 

 

 

575,413

 

 

 

620,226

 

Impairment

 

 

 

 

2,837

 

 

 

 

 

 

138,435

 

Restructuring charges

 

4,735

 

 

 

15,889

 

 

 

2,325

 

 

 

15,889

 

Operating income

 

116,696

 

 

 

74,974

 

 

 

251,629

 

 

 

105,607

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(50,153

)

 

 

(63,454

)

 

 

(167,332

)

 

 

(209,653

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

(33,538

)

 

 

(12,181

)

Joint venture equity income

 

2,867

 

 

 

1,841

 

 

 

9,367

 

 

 

7,873

 

Other, net

 

565

 

 

 

(2,429

)

 

 

760

 

 

 

(1,099

)

Total other expense, net

 

(46,721

)

 

 

(64,042

)

 

 

(190,743

)

 

 

(215,060

)

Income (loss) from continuing operations before income taxes

 

69,975

 

 

 

10,932

 

 

 

60,886

 

 

 

(109,453

)

Provision (benefit) for income taxes

 

30,956

 

 

 

7,861

 

 

 

27,878

 

 

 

(5,229

)

Income (loss) from continuing operations

 

39,019

 

 

 

3,071

 

 

 

33,008

 

 

 

(104,224

)

(Loss) income from discontinued operations, net of tax

 

(1,736

)

 

 

3,015

 

 

 

(8,017

)

 

 

(20,895

)

Net income (loss)

 

37,283

 

 

 

6,086

 

 

 

24,991

 

 

 

(125,119

)

Net income attributable to noncontrolling interests

 

720

 

 

 

714

 

 

 

2,168

 

 

 

2,135

 

Net income (loss) attributable to Sabre Corporation

 

36,563

 

 

 

5,372

 

 

 

22,823

 

 

 

(127,254

)

Preferred stock dividends

 

 

 

 

9,242

 

 

 

11,381

 

 

 

27,219

 

Net income (loss) attributable to common shareholders

$

36,563

 

 

$

(3,870

)

 

$

11,442

 

 

$

(154,473

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

0.14

 

 

$

(0.04

)

 

$

0.08

 

 

$

(0.75

)

(Loss) income from discontinued operations

$

(0.01

)

 

$

0.02

 

 

$

(0.03

)

 

$

(0.12

)

Net income (loss) per common share

$

0.14

 

 

$

(0.02

)

 

$

0.05

 

 

$

(0.87

)

Diluted net income (loss) per share attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

0.14

 

 

$

(0.04

)

 

$

0.08

 

 

$

(0.75

)

(Loss) income from discontinued operations

$

(0.01

)

 

$

0.02

 

 

$

(0.03

)

 

$

(0.12

)

Net income (loss) per common share

$

0.13

 

 

$

(0.02

)

 

$

0.05

 

 

$

(0.87

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

264,768

 

 

 

178,140

 

 

 

229,405

 

 

 

178,051

 

Diluted

 

273,330

 

 

 

178,140

 

 

 

237,994

 

 

 

178,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

$

0.09

 

 

$

 

 

$

0.09

 

 

$

 

(1) Includes amortization of upfront incentive

consideration

$

10,388

 

 

$

9,385

 

 

$

33,177

 

 

$

28,736

 

(2) Includes stock-based compensation as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

$

2,172

 

 

$

544

 

 

$

5,618

 

 

$

816

 

Selling, general and administrative

 

3,300

 

 

 

2,142

 

 

 

16,816

 

 

 

4,630

 

 

7


 

SABRE CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)

(Unaudited)

 

 

September 30, 2014

 

 

December 31, 2013

 

Assets

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

157,747

 

 

$

308,236

 

Restricted cash

 

755

 

 

 

2,359

 

Accounts receivable, net

 

466,753

 

 

 

434,288

 

Prepaid expenses and other current assets

 

56,315

 

 

 

53,378

 

Current deferred income taxes

 

39,184

 

 

 

41,431

 

Other receivables, net

 

28,902

 

 

 

29,511

 

Assets of discontinued operations

 

9,364

 

 

 

13,624

 

Total current assets

 

759,020

 

 

 

882,827

 

Property and equipment, net of accumulated depreciation of  $824,146 and $722,916

 

526,722

 

 

 

498,523

 

Investments in joint ventures

 

142,639

 

 

 

132,082

 

Goodwill

 

2,152,590

 

 

 

2,138,175

 

Trademarks and brandnames, net of accumulated amortization of $554,286 and $545,597

 

307,445

 

 

 

323,035

 

Other intangible assets, net of accumulated amortization of $956,606 and $889,904

 

261,581

 

 

 

311,523

 

Other assets, net

 

522,397

 

 

 

469,543

 

Total assets

$

4,672,394

 

 

$

4,755,708

 

 

 

 

 

 

 

 

 

Liabilities, temporary equity and stockholders’ equity (deficit)

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable

$

129,555

 

 

$

111,386

 

Travel supplier liabilities and related deferred revenue

 

107,409

 

 

 

213,504

 

Accrued compensation and related benefits

 

91,700

 

 

 

117,689

 

Accrued subscriber incentives

 

168,019

 

 

 

142,767

 

Deferred revenues

 

176,990

 

 

 

136,380

 

Litigation settlement liability and related deferred revenue

 

75,409

 

 

 

38,920

 

Other accrued liabilities

 

210,196

 

 

 

267,867

 

Current portion of debt

 

22,418

 

 

 

86,117

 

Liabilities of discontinued operations

 

23,881

 

 

 

41,788

 

Total current liabilities

 

1,005,577

 

 

 

1,156,418

 

Deferred income taxes

 

8,601

 

 

 

10,253

 

Other noncurrent liabilities

 

523,728

 

 

 

263,182

 

Long-term debt

 

3,065,440

 

 

 

3,643,548

 

Commitments and contingencies (Note 14)

 

 

 

 

 

 

 

Temporary equity

 

 

 

 

 

 

 

Series A Redeemable Preferred Stock: $0.01 par value; 225,000,000 authorized

    shares; no shares issued and outstanding at September 30, 2014; 87,229,703

    shares issued and 87,184,179 outstanding at December 31, 2013

 

 

 

 

634,843

 

Stockholders’ equity (deficit)

 

 

 

 

 

 

 

Common Stock: $0.01 par value;  450,000,000 authorized shares; 265,224,958

    and 178,633,409 shares issued, 264,787,572 and 178,491,568 outstanding

    at September 30, 2014 and December 31, 2013, respectively

 

2,652

 

 

 

1,786

 

Additional paid-in capital

 

1,911,172

 

 

 

880,619

 

Treasury Stock, at cost, 437,386 shares at September 30, 2014

 

(5,297

)

 

 

 

Retained deficit

 

(1,797,944

)

 

 

(1,785,554

)

Accumulated other comprehensive loss

 

(41,592

)

 

 

(49,895

)

Noncontrolling interest

 

57

 

 

 

508

 

Total stockholders’ equity (deficit)

 

69,048

 

 

 

(952,536

)

Total liabilities, temporary equity and stockholders’ equity (deficit)

$

4,672,394

 

 

$

4,755,708

 

 

8


 

SABRE CORPORATION

CONSOLIDATED STATEMENT OF CASH FLOWS

(In thousands)

(Unaudited)

 

Nine Months Ended

September 30,

 

 

2014

 

 

2013

 

Operating Activities

 

 

 

 

 

 

 

Net income (loss)

$

24,991

 

 

$

(125,119

)

Adjustments to reconcile net income (loss) to cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

230,461

 

 

 

230,277

 

Impairment

 

 

 

 

138,435

 

Restructuring charges

 

3,247

 

 

 

4,089

 

Amortization of upfront incentive consideration

 

33,177

 

 

 

28,736

 

Litigation related (gains) charges

 

(6,132

)

 

 

6,117

 

Stock-based compensation expense

 

22,434

 

 

 

5,446

 

Allowance for doubtful accounts

 

6,371

 

 

 

7,583

 

Deferred income taxes

 

6,232

 

 

 

(19,357

)

Joint venture equity income

 

(9,367

)

 

 

(7,873

)

Dividends received from joint venture investments

 

2,205

 

 

 

 

Amortization of debt issuance costs

 

4,779

 

 

 

5,323

 

Debt modification costs

 

3,290

 

 

 

14,003

 

Loss on extinguishment of debt

 

33,538

 

 

 

12,181

 

Other

 

3,658

 

 

 

(10,210

)

Loss from discontinued operations

 

8,017

 

 

 

20,895

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts and other receivables

 

(58,435

)

 

 

(46,394

)

Prepaid expenses and other current assets

 

(10,612

)

 

 

7,314

 

Capitalized implementation costs

 

(27,602

)

 

 

(48,686

)

Upfront incentive consideration

 

(31,633

)

 

 

(26,634

)

Other assets

 

(58,120

)

 

 

(63,389

)

Accrued compensation and related benefits

 

(23,104

)

 

 

7,361

 

Accounts payable and other accrued liabilities

 

(31,516

)

 

 

109,778

 

Pension and other postretirement benefits

 

(4,200

)

 

 

2,186

 

Cash provided by operating activities

 

121,679

 

 

 

252,062

 

Investing Activities

 

 

 

 

 

 

 

Additions to property and equipment

 

(160,385

)

 

 

(168,744

)

Acquisition, net of cash acquired

 

(31,799

)

 

 

(30,476

)

Proceeds from sale of business

 

 

 

 

10,000

 

Other investing activities

 

235

 

 

 

 

Cash used in investing activities

 

(191,949

)

 

 

(189,220

)

Financing Activities

 

 

 

 

 

 

 

Proceeds of borrowings from lenders

 

148,307

 

 

 

2,540,063

 

Payments on borrowings from lenders

 

(797,028

)

 

 

(2,239,538

)

Proceeds from issuance of common stock in initial public offering, net

 

672,137

 

 

 

 

Prepayment fee and debt modification and issuance costs

 

(30,490

)

 

 

(19,116

)

Acquisition-related contingent consideration paid

 

(27,000

)

 

 

 

Dividends paid to common shareholders

 

(23,831

)

 

 

 

Other financing activities

 

(1,384

)

 

 

(6,692

)

Cash (used in) provided by financing activities

 

(59,289

)

 

 

274,717

 

Cash Flows from Discontinued Operations

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

(25,424

)

 

 

6,352

 

Net cash provided by investing activities

 

3,760

 

 

 

20,502

 

Net cash (used in) provided by discontinued operations

 

(21,664

)

 

 

26,854

 

Effect of exchange rate changes on cash and cash equivalents

 

734

 

 

 

480

 

(Decrease) increase in cash and cash equivalents

 

(150,489

)

 

 

364,893

 

Cash and cash equivalents at beginning of period

 

308,236

 

 

 

126,695

 

Cash and cash equivalents at end of period

$

157,747

 

 

$

491,588

 

 

9


 

Non-GAAP Financial Measures

We have included both financial measures compiled in accordance with GAAP and certain non-GAAP financial measures in this press release, including Adjusted Revenue, Adjusted Net Income, Adjusted EBITDA, Adjusted EPS, Adjusted Capital Expenditures, Free Cash Flow, Adjusted Free Cash Flow and ratios based on these financial measures.

We define Adjusted Revenue as revenue adjusted for the amortization of Expedia Strategic Marketing Agreement (Expedia SMA) incentive payments, which are recorded as a reduction to revenue and are being amortized over the non-cancellable term of the Expedia SMA (see Note 4, Restructuring Charges, to our consolidated financial statements included in Part I, Item 1 of our Quarterly Report on Form 10-Q).

We define Adjusted Net Income as income (loss) from continuing operations adjusted for impairment, acquisition related amortization, loss on extinguishment of debt, other, net, restructuring and other costs, litigation and taxes, including penalties, stock-based compensation, management fees, amortization of Expedia SMA incentive payments and tax impact of net income adjustments.

We define Adjusted EBITDA as Adjusted Net Income adjusted for depreciation and amortization of property and equipment, amortization of capitalized implementation costs, amortization of upfront incentive consideration, interest expense, net, and remaining provision (benefit) for income taxes. This Adjusted EBITDA metric differs from (i) the EBITDA metric referenced in the section entitled “—Liquidity and Capital Resources—Senior Secured Credit Facilities” in Part I, Item 2 of our Quarterly Report on Form 10-Q, which is calculated for the purposes of compliance with our debt covenants, and (ii) the Pre-VCP EBITDA and EBITDA metrics referenced in the section entitled “Compensation Discussion and Analysis” in our prospectus filed with the SEC pursuant to Rule 424(b) under the Securities Act on April 17, 2014, which are calculated for the purposes of our annual incentive compensation program and performance-based awards, respectively.

We define Adjusted EPS as Adjusted Net Income divided by the applicable share count.

We define Adjusted Capital Expenditures as additions to property and equipment and capitalized implementation costs during the periods presented.

We define Free Cash Flow as cash provided by operating activities less cash used in additions to property and equipment. We define Adjusted Free Cash Flow as Free Cash Flow plus the cash flow effect of restructuring and other costs, litigation settlement and tax payments for certain items, other litigation costs, management fees and the working capital impact from the Expedia SMA and the sale of TPN (see “Factors Affecting our Results and Comparability -Travelocity Restructuring” in Part I, Item 2 of our Quarterly Report on Form 10-Q).

These non-GAAP financial measures are key metrics used by management and our board of directors to monitor our ongoing core operations because historical results have been significantly impacted by events that are unrelated to our core operations as a result of changes to our business and the regulatory environment. We believe that these non-GAAP financial measures and ratios based on these financial measures are used by investors, analysts and other interested parties as measures of financial performance and to evaluate our ability to service debt obligations, fund capital expenditures and meet working capital

10


 

requirements. Adjusted Capital Expenditures includes cash flows used in investing activities, for property and equipment, and cash flows used in operating activities, for capitalized implementation costs. Our management uses this combined metric in making product investment decisions and determining development resource requirements. We also believe that Adjusted Net Income, Adjusted EBITDA, Adjusted EPS, Adjusted Capital Expenditures, Free Cash Flow, Adjusted Free Cash Flow assist investors in company-to-company and period-to-period comparisons by excluding differences caused by variations in capital structures (affecting interest expense), tax positions and the impact of depreciation and amortization expense. In addition, amounts derived from Adjusted EBITDA are a primary component of certain covenants under our senior secured credit facilities.

Adjusted Revenue, Adjusted Net Income, Adjusted EBITDA, Adjusted EPS, Adjusted Capital Expenditures, Free Cash Flow, Adjusted Free Cash Flow and ratios based on these financial measures are not recognized terms under GAAP. These non-GAAP financial measures and ratios based on them have important limitations as analytical tools, and should not be viewed in isolation and do not purport to be alternatives to net income as indicators of operating performance or cash flows from operating activities as measures of liquidity. These non-GAAP financial measures and ratios based on them exclude some, but not all, items that affect net income or cash flows from operating activities and these measures may vary among companies. Our use of these measures has limitations as an analytical tool, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. Some of these limitations are:

·

although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect cash requirements for such replacements;  

·

Adjusted Net Income and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;  

·

Adjusted EBITDA does not reflect the interest expense or the cash requirements necessary to service interest or principal payments on our indebtedness;  

·

Adjusted EBITDA does not reflect tax payments that may represent a reduction in cash available to us;  

·

Free Cash Flow and Adjusted Free Cash Flow do not reflect the cash requirements necessary to service the principal payments on our indebtedness;  

·

Free Cash Flow and Adjusted Free Cash Flow do not reflect payments related to restructuring, litigation, management fees and Travelocity working capital which reduced the cash available to us;  

·

Free Cash Flow and Adjusted Free Cash Flow remove the impact of accrual-basis accounting on asset accounts and non-debt liability accounts; and  

·

other companies, including companies in our industry, may calculate these non-GAAP financial measures differently, which reduces their usefulness as  comparative measures.   

11


 

Tabular Reconciliations for Non-GAAP Measures

(In thousands, except share amounts; Unaudited)

Reconciliation of net income (loss) to Adjusted Net Income, Adjusted Net Income from Continuing Operations per Share, and to Adjusted EBITDA

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Net income (loss) attributable to common shareholders

$

36,563

 

 

$

(3,870

)

 

$

11,442

 

 

$

(154,473

)

Loss (income) from discontinued operations, net of tax

 

1,736

 

 

 

(3,015

)

 

 

8,017

 

 

 

20,895

 

Net income attributable to noncontrolling interests(1)

 

720

 

 

 

714

 

 

 

2,168

 

 

 

2,135

 

Preferred stock dividends

 

 

 

 

9,242

 

 

 

11,381

 

 

 

27,219

 

Income (loss) from continuing operations

 

39,019

 

 

 

3,071

 

 

 

33,008

 

 

 

(104,224

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment

 

 

 

 

2,837

 

 

 

 

 

 

138,435

 

Acquisition related amortization(2a)

 

23,905

 

 

 

35,794

 

 

 

83,344

 

 

 

107,955

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

33,538

 

 

 

12,181

 

Other, net (4)

 

(565

)

 

 

2,429

 

 

 

(760

)

 

 

1,099

 

Restructuring and other costs (5)

 

14,482

 

 

 

21,754

 

 

 

24,056

 

 

 

26,296

 

Litigation and taxes, including penalties(6)

 

4,440

 

 

 

8,579

 

 

 

12,497

 

 

 

31,543

 

Stock-based compensation

 

5,472

 

 

 

2,686

 

 

 

22,434

 

 

 

5,446

 

Management fees(7)

 

193

 

 

 

2,126

 

 

 

23,701

 

 

 

7,347

 

Amortization of Expedia SMA incentive payments

 

2,875

 

 

 

 

 

 

7,625

 

 

 

 

Tax impact of net income adjustments

 

(19,894

)

 

 

(27,539

)

 

 

(80,614

)

 

 

(78,381

)

Adjusted Net Income from continuing operations

$

69,927

 

 

$

51,737

 

 

$

158,829

 

 

$

147,697

 

Adjusted Net Income from continuing operations

   per share

$

0.26

 

 

$

0.28

 

 

$

0.67

 

 

$

0.80

 

Weighted-average shares outstanding adjusted for

   assumed inclusion of common stock equivalents

 

273,330

 

 

 

185,322

 

 

 

237,994

 

 

 

184,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income from continuing operations

$

69,927

 

 

$

51,737

 

 

$

158,829

 

 

$

147,697

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of property and equipment(2b)

 

39,524

 

 

 

32,936

 

 

 

122,409

 

 

 

97,687

 

Amortization of capitalized implementation costs(2c)

 

9,084

 

 

 

8,437

 

 

 

27,111

 

 

 

27,038

 

Amortization of upfront incentive consideration(3)

 

10,388

 

 

 

9,385

 

 

 

33,177

 

 

 

28,736

 

Interest expense, net

 

50,153

 

 

 

63,454

 

 

 

167,332

 

 

 

209,653

 

Remaining provision (benefit) for income taxes

 

50,850

 

 

 

35,400

 

 

 

108,492

 

 

 

73,152

 

Adjusted EBITDA

$

229,926

 

 

$

201,349

 

 

$

617,350

 

 

$

583,963

 

 


12


 

Reconciliation of Adjusted Revenue:

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Revenue

$

756,303

 

 

$

775,823

 

 

$

2,229,286

 

 

$

2,303,399

 

Amortization of Expedia SMA incentive payments

 

2,875

 

 

 

 

 

 

7,625

 

 

 

 

Adjusted Revenue

$

759,178

 

 

$

775,823

 

 

$

2,236,911

 

 

$

2,303,399

 

Reconciliation of Adjusted Capital Expenditures:

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Additions to property and equipment

$

49,802

 

 

$

57,257

 

 

$

160,385

 

 

$

168,744

 

Capitalized implementation costs

 

10,005

 

 

 

10,023

 

 

 

27,602

 

 

 

48,686

 

Adjusted Capital Expenditures

$

59,807

 

 

$

67,280

 

 

$

187,987

 

 

$

217,430

 

Reconciliation of Adjusted Free Cash Flow:

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Cash provided by operating activities

$

44,171

 

 

$

81,006

 

 

$

121,679

 

 

$

252,062

 

Cash used in investing activities

 

(81,601

)

 

 

(84,258

)

 

 

(191,949

)

 

 

(189,220

)

Cash used in financing activities

 

(55,708

)

 

 

324,884

 

 

 

(59,289

)

 

 

274,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Cash provided by operating activities

$

44,171

 

 

$

81,006

 

 

$

121,679

 

 

$

252,062

 

Additions to property and equipment

 

(49,802

)

 

 

(57,257

)

 

 

(160,385

)

 

 

(168,744

)

Free Cash Flow

 

(5,631

)

 

 

23,749

 

 

 

(38,706

)

 

 

83,318

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and other costs(5) (9)

 

12,101

 

 

 

8,391

 

 

 

38,527

 

 

 

12,933

 

Litigation settlement and tax payments for certain items(6) (10)

 

57,542

 

 

 

16,006

 

 

 

69,286

 

 

 

46,221

 

Other litigation costs(6) (9)

 

4,214

 

 

 

2,928

 

 

 

11,148

 

 

 

10,668

 

Management fees(7) (9)

 

193

 

 

 

2,126

 

 

 

23,701

 

 

 

7,347

 

Travelocity working capital as impacted by the Expedia SMA and TPN(8)

 

4,510

 

 

 

-

 

 

 

100,145

 

 

 

-

 

Adjusted Free Cash Flow

$

72,929

 

 

$

53,200

 

 

$

204,101

 

 

$

160,487

 

 

 

13


 

Reconciliation of Adjusted Gross Margin and Adjusted EBITDA by Segment:

 

 

Three Months Ended September 30, 2014

 

 

Travel

Network

 

 

Airline and

Hospitality

Solutions

 

 

Travelocity

 

 

Eliminations

 

 

Corporate

 

 

Total

 

Operating income (loss)

$

164,979

 

 

$

55,640

 

 

$

11,957

 

 

$

 

 

$

(115,880

)

 

$

116,696

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

26,583

 

 

 

13,236

 

 

 

50,059

 

 

 

(41

)

 

 

79,346

 

 

 

169,183

 

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

4,735

 

 

 

4,735

 

Cost of revenue adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization(2)

 

14,264

 

 

 

25,871

 

 

 

1,122

 

 

 

 

 

 

5,995

 

 

 

47,252

 

Amortization of upfront incentive

   consideration(3)

 

10,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,388

 

Restructuring and other costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

4,865

 

 

 

4,865

 

Litigation and taxes, including penalties(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

188

 

 

 

188

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

2,172

 

 

 

2,172

 

Amortization of Expedia SMA incentive

   payments

 

 

 

 

 

 

 

2,875

 

 

 

 

 

 

 

 

 

2,875

 

Adjusted Gross Margin

 

216,214

 

 

 

94,747

 

 

 

66,013

 

 

 

(41

)

 

 

(18,579

)

 

 

358,354

 

Selling, general and administrative

 

(26,583

)

 

 

(13,236

)

 

 

(50,059

)

 

 

41

 

 

 

(79,346

)

 

 

(169,183

)

Joint venture equity income

 

2,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,867

 

Joint venture intangible amortization(2a)

 

801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801

 

Selling, general and administrative adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization(2)

 

524

 

 

 

160

 

 

 

 

 

 

 

 

 

23,776

 

 

 

24,460

 

Restructuring and other costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

4,882

 

 

 

4,882

 

Litigation and taxes, including penalties(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

4,252

 

 

 

4,252

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

3,300

 

 

 

3,300

 

Management fees(7)

 

 

 

 

 

 

 

 

 

 

 

 

 

193

 

 

 

193

 

Adjusted EBITDA

$

193,823

 

 

$

81,671

 

 

$

15,954

 

 

$

 

 

$

(61,522

)

 

$

229,926

 

 

Three Months Ended September 30, 2013

 

 

Travel

Network

 

 

Airline and

Hospitality

Solutions

 

 

Travelocity

 

 

Eliminations

 

 

Corporate

 

 

Total

 

Operating income (loss)

$

158,476

 

 

$

37,087

 

 

 

6,166

 

 

$

 

 

$

(126,755

)

 

$

74,974

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

27,024

 

 

 

9,153

 

 

 

95,412

 

 

 

(123

)

 

 

76,567

 

 

 

208,033

 

Impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

2,837

 

 

 

2,837

 

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

15,889

 

 

 

15,889

 

Cost of revenue adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization(2)

 

12,621

 

 

 

18,299

 

 

 

1,132

 

 

 

 

 

 

17,369

 

 

 

49,421

 

Amortization of upfront incentive

   consideration(3)

 

9,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,385

 

Restructuring and other costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,582

 

 

 

2,582

 

Litigation and taxes, including penalties(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,389

 

 

 

5,389

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

544

 

 

 

544

 

Adjusted Gross Margin

 

207,506

 

 

 

64,539

 

 

 

102,710

 

 

 

(123

)

 

 

(5,578

)

 

 

369,054

 

Selling, general and administrative

 

(27,024

)

 

 

(9,153

)

 

 

(95,412

)

 

 

123

 

 

 

(76,567

)

 

 

(208,033

)

Joint venture equity income

 

1,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,841

 

Joint venture intangible amortization(2a)

 

801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801

 

Selling, general and administrative adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization(2)

 

604

 

 

 

1,554

 

 

 

105

 

 

 

 

 

 

24,682

 

 

 

26,945

 

Restructuring and other costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

3,283

 

 

 

3,283

 

Litigation and taxes, including penalties(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

3,190

 

 

 

3,190

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

2,142

 

 

 

2,142

 

Management fees(7)

 

 

 

 

 

 

 

 

 

 

 

 

 

2,126

 

 

 

2,126

 

Adjusted EBITDA

$

183,728

 

 

$

56,940

 

 

$

7,403

 

 

$

 

 

$

(46,722

)

 

$

201,349

 

14


 

Reconciliation of Adjusted Gross Margin and Adjusted EBITDA by Segment:

 

 

Nine Months Ended September 30, 2014

 

 

Travel

Network

 

 

Airline and

Hospitality

Solutions

 

 

Travelocity

 

 

Eliminations

 

 

Corporate

 

 

Total

 

Operating income (loss)

$

515,093

 

 

$

117,957

 

 

$

(29,326

)

 

$

 

 

$

(352,095

)

 

$

251,629

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

76,810

 

 

 

38,555

 

 

 

202,240

 

 

 

(7,498

)

 

 

265,306

 

 

 

575,413

 

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

2,325

 

 

 

2,325

 

Cost of revenue adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization(2)

 

44,943

 

 

 

79,034

 

 

 

3,585

 

 

 

 

 

 

29,584

 

 

 

157,146

 

Amortization of upfront incentive

   consideration(3)

 

33,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,177

 

Restructuring and other costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

10,016

 

 

 

10,016

 

Litigation and taxes, including penalties(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

1,127

 

 

 

1,127

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

5,618

 

 

 

5,618

 

Amortization of Expedia SMA incentive

   payments

 

 

 

 

 

 

 

7,625

 

 

 

 

 

 

 

 

 

7,625

 

Adjusted Gross Margin

 

670,023

 

 

 

235,546

 

 

 

184,124

 

 

 

(7,498

)

 

 

(38,119

)

 

 

1,044,076

 

Selling, general and administrative

 

(76,810

)

 

 

(38,555

)

 

 

(202,240

)

 

 

7,498

 

 

 

(265,306

)

 

 

(575,413

)

Joint venture equity income

 

9,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,367

 

Joint venture intangible amortization(2a)

 

2,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,403

 

Selling, general and administrative adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization(2)

 

1,654

 

 

 

695

 

 

 

 

 

 

 

 

 

70,966

 

 

 

73,315

 

Restructuring and other costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

11,715

 

 

 

11,715

 

Litigation and taxes, including penalties(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

11,370

 

 

 

11,370

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

16,816

 

 

 

16,816

 

Management fees(7)

 

 

 

 

 

 

 

 

 

 

 

 

 

23,701

 

 

 

23,701

 

Adjusted EBITDA

$

606,637

 

 

$

197,686

 

 

$

(18,116

)

 

$

 

 

$

(168,857

)

 

$

617,350

 

 

Nine Months Ended September 30, 2013

 

 

Travel

Network

 

 

Airline and

Hospitality

Solutions

 

 

Travelocity

 

 

Eliminations

 

 

Corporate

 

 

Total

 

Operating income (loss)

$

505,446

 

 

$

88,260

 

 

$

(1,298

)

 

$

 

 

$

(486,801

)

 

$

105,607

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

82,204

 

 

 

39,784

 

 

 

271,839

 

 

 

(514

)

 

 

226,913

 

 

 

620,226

 

Impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

138,435

 

 

 

138,435

 

Restructuring charges

 

 

 

 

 

 

 

 

 

 

 

 

 

15,889

 

 

 

15,889

 

Cost of revenue adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization(2)

 

36,182

 

 

 

55,193

 

 

 

7,354

 

 

 

 

 

 

51,712

 

 

 

150,441

 

Amortization of upfront incentive

   consideration(3)

 

28,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,736

 

Restructuring and other costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

4,521

 

 

 

4,521

 

Litigation and taxes, including penalties(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

19,864

 

 

 

19,864

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

816

 

 

 

816

 

Adjusted Gross Margin

 

652,568

 

 

 

183,237

 

 

 

277,895

 

 

 

(514

)

 

 

(28,651

)

 

 

1,084,535

 

Selling, general and administrative

 

(82,204

)

 

 

(39,784

)

 

 

(271,839

)

 

 

514

 

 

 

(226,913

)

 

 

(620,226

)

Joint venture equity income

 

7,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,873

 

Joint venture intangible amortization(2a)

 

2,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,403

 

Selling, general and administrative adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization(2)

 

1,628

 

 

 

2,032

 

 

 

1,472

 

 

 

 

 

 

74,704

 

 

 

79,836

 

Restructuring and other costs (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

5,886

 

 

 

5,886

 

Litigation and taxes, including penalties(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

11,679

 

 

 

11,679

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

4,630

 

 

 

4,630

 

Management fees(7)

 

 

 

 

 

 

 

 

 

 

 

 

 

7,347

 

 

 

7,347

 

Adjusted EBITDA

$

582,268

 

 

$

145,485

 

 

$

7,528

 

 

$

 

 

$

(151,318

)

 

$

583,963

 

 

15


 

Non-GAAP Footnotes:

(1)

Net income attributable to noncontrolling interests represents an adjustment to include earnings allocated to noncontrolling interests held in Sabre Travel Network Middle East of 40% for all periods presented and in Sabre Seyahat Dagitim Sistemleri A.S. of 40% beginning in April 2014 for the three and nine months ended September 30, 2014.

(2)

Depreciation and amortization expenses:

a.

Acquisition related amortization represents amortization of intangible assets from the take-private transaction in 2007 as well as intangibles associated with acquisitions since that date and amortization of the excess basis in our underlying equity in joint ventures.

b.

Depreciation and amortization of property and equipment includes software developed for internal use.

c.

Amortization of capitalized implementation costs represents amortization of upfront costs to implement new customer contracts under our SaaS and hosted revenue model.

(3)

Our Travel Network business at times provides upfront incentive consideration to travel agency subscribers at the inception or modification of a service contract, which are capitalized and amortized to cost of revenue over an average expected life of the service contract, generally over three to five years. Such consideration is made with the objective of increasing the number of clients or to ensure or improve customer loyalty. Such service contract terms are established such that the supplier and other fees generated over the life of the contract will exceed the cost of the incentive consideration provided upfront. Such service contracts with travel agency subscribers require that the customer commit to achieving certain economic objectives and generally have terms requiring repayment of the upfront incentive consideration if those objectives are not met.

(4)

Other, net primarily represents foreign exchange gains and losses related to the remeasurement of foreign currency denominated balances included in our consolidated balance sheets into the relevant functional currency.

(5)

Restructuring and other costs represents charges associated with business restructuring and associated changes implemented which resulted in severance benefits related to employee terminations, integration and facility opening or closing costs and other business reorganization costs.

(6)

Litigation settlement and tax payments for certain items represent charges or settlements associated with airline antitrust litigation as well as payments or reserves taken in relation to certain retroactive hotel occupancy and excise tax disputes.

(7)

We paid an annual management fee to TPG Global, LLC (“TPG”) and Silver Lake Management Company (“Silver Lake”) in an amount between (i) $5 million and (ii) $7 million, the actual amount of which is calculated based upon 1% of Adjusted EBITDA, as defined in the management services agreement (“MSA”), earned by the company in such fiscal year up to a maximum of $7 million. In addition, the MSA provided for the reimbursement of certain costs incurred by TPG and Silver Lake, which are included in this line item. The MSA was terminated in connection with our initial public offering.

(8)

Represents the impact of the Expedia SMA and the sale of TPN on working capital for the nine months ended September 30, 2014, which is primarily attributable to the migration of bookings from our technology platform to Expedia’s platform and wind down activities associated with TPN (see “Factors Affecting our Results and Comparability—Travelocity Restructuring”).

(9)

The adjustments to reconcile cash provided by operating activities to Adjusted Free Cash Flow reflect the amounts expensed in our statements of operations in the respective periods adjusted for cash and non-cash portions in instances where material.

(10)

Includes payment credits used by American Airlines to pay for purchases of our technology services during the nine months ended September 30, 2014 and 2013. The payment credits were provided by us as part of our litigation settlement with American Airlines. Also includes a $50 million payment to American Airlines made in the third quarter of 2014 in conjunction with the new Airline Solutions contract, which will be amortized as a reduction to revenue over the contract term. This payment reduces payment credits originally offered to American Airlines as part of the litigation settlement in 2012, contingent on the signature of a new reservation agreement, which were extended to include the combined American Airlines and US Airways reservations contract. The payment credits would have been utilized for future billings under the new agreement.

 

16

Exhibit 99.2

Sabre Corporation Q3 2014 Earnings Call Transcript

November 11th, 2014

 

Operator:

 

Good morning and welcome to the Sabre third-quarter 2014 earnings conference call. Please note that today's call is being recorded and is also being broadcast live on the internet on the Sabre corporate website. This broadcast is property of Sabre. Any redistribution, retransmission or rebroadcast of this call in any form, without express written consent of the Company, is strictly prohibited.

 

I will now turn the call over to the Vice President of Investor Relations, Barry Sievert. Please go ahead, sir.

 

Barry Sievert – Sabre Corp – VP Investor Relations

 

Thank you and good morning everyone. Thanks for joining us on our 3rd quarter earnings conference call.

 

This morning we issued an earnings press release, which is available on our website at investors.Sabre.com. A slide presentation, which accompanies today’s prepared remarks, is also available during this call on the Sabre website. A replay of today’s call, along with the slide presentation, will be available on our website beginning this afternoon. Following today’s call, we invite equity and debt investors with additional questions to follow up with investor relations.

 

Throughout today’s call, certain of the revenue, earnings per share, Adjusted EBITDA, gross profit, capital expenditures, and free cash flow amounts as well as other financial information that will be provided are from continuing operations and have been adjusted to exclude expenses and other gains or losses related to restructurings, amortization of Expedia SMA incentive payments, the working capital impact of the Travelocity business model change, litigation and tax matters, and certain other items. The most directly comparable GAAP measures and reconciliations are available in the earnings release and other documents posted on our website at investors.sabre.com.

 

We would like to advise you that our comments contain forward-looking statements. These statements include, among others, disclosure of our outlook, including revenue, Adjusted EBITDA, net income and earnings guidance, our expected segment results, our expectations of industry trends and various other forward-looking statements regarding our business. These statements involve risks and uncertainties that may cause actual results to differ materially from the statements made on today’s conference call. Information concerning the risks and uncertainties that could affect our financial results is contained in our SEC filings, including the final prospectus filed April 17, 2014 relating to the company’s initial public offering and our Form 10-Q for the quarter ended September 30, 2014, which we plan to file tomorrow, as well as in today’s earnings release.


 


 

 

Participating with me on today’s call are Tom Klein, our President and Chief Executive Officer, Rick Simonson, our Chief Financial Officer, and Chris Nester, our Treasurer and SVP of Finance.

 

Tom will start us off with a review of our third quarter performance. Rick will then offer some additional perspective on our financial results and forward outlook before turning the call back to Tom for closing remarks. We will then open the call to your questions.

 

With that, I will turn the call over to Tom.

 

Tom Klein – Sabre Corp – President and CEO

 

Good morning and thanks again for joining us today. On this Veterans Day all of us at Sabre give a big thanks to all military veterans, active service members, and their families.

 

Our third quarter results demonstrate strong execution across the business, as well as continued progress against our strategic initiatives that drive focus and continued product and innovation leadership.

 

Before Rick and I step through the third quarter results, I want to reinforce a few key points that frame our strategy today and going forward.  Our core investor promise revolves around Sabre delivering stability based on a predictable, volume-driven business model, long-term customer engagements and very high customer retention; strong top and bottom line growth resulting from leading solutions and deep customer relationships, – and increasingly strong cash flow as a natural output of our business model, growth, and stewardship of capital.  

 

Sabre’s core customer promise is to enable the vast travel ecosystem with scalable technology to accelerate their revenue and profitability – always striving to use technology advances to bring new value to our customers.  Our most recent focus has been on data and business intelligence, mobility and personalization.  These are themes you’ve heard from us and will continue to hear from us – constantly evolving our solutions to meet the changing needs our customers is the lifeblood of our business.

 

Moving on to the third quarter, our operational results were strong and our continued execution puts us in a great position to deliver solid full year results. We also continued to drive new sales and technology implementations that we expect to translate into growth next year and beyond. And finally, we continue to bring strong customer-centric innovations to market that will create new revenue streams in the years to come– like the recent release of our SynXis Enterprise Platform, the only modern, end to end platform designed to enable hoteliers to deliver the guest experience they aspire to while improving revenue and profitability.

 

 

 

 

Page 2 of 25


 

In summary, we are on pace to deliver solid 2014 results, and we are very confident about the longer-term trajectory of the business that will deliver the mix of stability, growth, and increasing cash flow that we have been discussing with you during the last several quarters.  

 

For the third quarter, total company adjusted revenue was $759 million, a 2% decline, due to the business model change at Travelocity, while adjusted EBITDA increased 14% to $230 million.  

 

We continued to realize strong revenue and Adjusted EBITDA growth across our core businesses in the third quarter, with 9% topline growth and 10% Adjusted EBITDA growth excluding Travelocity.

 

In our Airline and Hospitality Solutions business, strong execution and customer growth drove a 14% increase in revenue and our scalable technology platform helped turn that mid-teens performance into 43% Adjusted EBITDA growth.

 

In Travel Network, 4% revenue growth drove 5.5% growth in Adjusted EBITDA; while I’m pleased with the uptick we saw in Travel Network, and with the benefit of the operating leverage in this business, we still view the Travel Network business in 2014 as lagging our forward expectations of 4-6% topline growth.

 

Our business model shift at Travelocity began to produce improved financial results with a sharp return to positive EBITDA in the quarter.

 

In summary, I’m pleased with our overall execution and with the momentum we are building as we work toward the close of the year and look to 2015.

 

Looking more closely at Airline and Hospitality Solutions, 137 million passengers were boarded through our SabreSonic CSS reservations solution in the third quarter. This is an increase of 8% from the prior year, driven by strong growth within our customer base. With year-to-date growth above our initial expectations and the fourth quarter outlook, we now believe full-year passengers boarded growth will be approximately 7%.  

 

Our broad portfolio of leading commercial and operations solutions also continued to perform well as we sell into both Sabre Sonic CSS customers and more broadly to airlines around the world.  

 

At Hospitality Solutions, our focus on new sales and add-on products at current customers is paying off. Our sales pipeline and year to date win rate have both increased materially over last year. These initiatives, coupled with same customer growth, resulted in high-teens revenue growth in the third quarter, and bode well for continued strong growth in the fourth quarter and into next year.

 

In total, the strength across Airline and Hospitality Solutions produced revenue growth of 14% for the quarter.  

 

Efficient flow-through from our SaaS-based solutions drove a 43% increase in Adjusted EBITDA for the quarter to $82 million, resulting in an Adjusted EBITDA margin for the quarter of 39%.

Page 3 of 25


 

In addition to strong financial results, our momentum was also evident in the technology implementations and sales successes that are foundational to our efforts to drive faster future growth. Through the third quarter, our Airline Solutions team has implemented 149 solutions across 98 customers this year. Among the implementations in the third quarter, we achieved an important milestone when American Airlines went live on a single instance of our scheduling software across the combined AA/US Airways network. Our best-in-class schedule manager product is used by more than 70 airlines globally to manage and optimize their schedules and network plan. Additionally, we made significant progress on another large-scale implementation with United Airlines where we are implementing our leading flight planning solution across their entire fleet.

 

We also signed multiple new commercial agreements in the quarter. Included is an important SabreSonic CSS renewal at AeroMexico, further solidifying our relationship with one of the largest carriers in Latin America. Our Airline Solutions sales team has built a robust pipeline of opportunities spanning the breadth of our solutions portfolio and we expect to close 2014 with record sales contract value.

At Hospitality Solutions, last Thursday we officially launched our new SynXis Enterprise Platform; a fully integrated hospitality platform designed to enable hoteliers to build their business operation around the guest experience. During 2015, as we roll out the SynXis platform,  hotels will be able to use mobility to manage and fulfill guest experiences, deliver highly personalized promotional offers in any sales channel while maximizing revenue and differentiating themselves by creating one-of-a-kind guest services.   These are capabilities that our hoteliers have been asking for and are keys to their future success. Included in the platform launch was the market introduction of SynXis Property Manager, a new solution with increased functionality and tighter integration with our SynXis Central Reservations solution.

 

In September, we announced the acquisition of Genares, a provider of central reservation systems to more than 2,500 hotels, extending our position as the category leader serving over 20,000 hotels. This opens new cross-selling opportunities, a proven driver of additional customer benefit and revenue growth.

 

In summary, the third quarter was a strong quarter across all aspects of our solutions business, including a host of successful implementations and strong sales momentum that delivered outstanding financial and operating results.  This positions us well for full year 2014 performance and sets us up for continued growth into 2015 and beyond.

 

At Sabre Travel Network, as we mentioned last quarter, booking activity improved over the summer months. Direct bookings were up 3% in the quarter, up from 2% growth in the first half of the year. The pickup in growth in EMEA and North America was dampened by continued weakness in Venezuela. Booking volume, coupled with growth of non-booking revenue, resulted in 4% growth for the quarter. And we saw continued operating leverage with 5.5% growth in segment Adjusted EBITDA.

 

Page 4 of 25


 

Travel Network enjoys a leading competitive position, with our desktop platform, fare and itinerary search and mobile technology that are second to none. We are constantly seeking to broaden and expand our content and capabilities in areas like personalization, mobility and business intelligence for travel suppliers and buyers. Finally, we have a history of far outpacing our competition in new travel agency customer wins. Since the start of last year, we have far outpaced our competition through the addition of new agencies, having added 65 new customers globally over that period, more new agencies than both of our competitors combined.

 

And, we continued to strengthen the Network’s value in the third quarter. We added over 50,000 European hotels with our new relationship with HRS Hotels. In addition to multiple renewals, seven new airlines joined Travel Network and we are working with nearly 100 airlines worldwide to enable them to market and sell their ancillaries and branded fares in our travel marketplace, providing carriers a high-yielding sales channel to personalize travel.  Finally, two new rail companies signed on to distribute through our network during the quarter.  

 

Our leading technology and content continue to drive our success in the corporate travel market, where we have relationships with 82 of the top 100 travel purchasing corporations in the world. In the third quarter we had 8 renewals and 2 new sales to Fortune 500 multi-national corporations. We also signed up 3 multi-national companies to use our new mobile offering, Tripcase corporate.

 

We continue to leverage the unique strengths of our network by delivering on our promise of invention and innovation. The Sabre Red Workspace and Sabre Red Mobile workspace together provide travel agents with the most powerful gateway to efficiently buy and manage travel. We bring innovation from developers and customers into the workspace with the Sabre Red App Centre, providing agents with the flexibility to customize our solution to meet their unique travel buying needs to enhance revenues and customer service.   Again, our technology at the agency desktop is second to none.

 

And our unique mobile solution, TripCase, continues to be an industry leader and an important differentiator versus our competitors. Growth has been outstanding. We are on pace to manage almost 30 million trips this year, up from 11 million in 2013---we believe this is significantly more trips than anyone in the category, with minimal marketing investment to build that position.   As a constant companion for travelers on business or leisure trips, we gain important insights into traveler behavior and have unique opportunities to facilitate interaction between agents, suppliers and travelers. And we continue to expand the TripCase mobile platform. We recently announced integration of Uber within the TripCase app and signed on as a launch partner for the Samsung Gear S wearable device.

 

Underpinned by our technology, content and customer success, we believe we are positioned for more robust Travel Network growth next year as we anniversary some of the temporary headwinds that have impacted growth rates this year.

 

 

Page 5 of 25


 

Turning to Travelocity, the North American business results are now demonstrating the value of the strategic marketing agreement with Expedia. This includes a $25 million quarter-over-quarter sequential increase in Adjusted EBITDA, from a loss in the second quarter to $16 million of positive Adjusted EBITDA in the third quarter.

 

Adjusted EBITDA in the North American business is coming in with higher margins but lower revenues than anticipated.  As we refine how to optimize EBITDA with the Travelocity brand on the Expedia platform, we have chosen to optimize to drive rapid growth in highly profitable hotel and package bookings. This decision results in lower revenue and lower marketing spend. We are also seeing a decline in air bookings as we shift marketing focus away from air.  

 

Reflecting Travelocity’s changed business model, total Travelocity adjusted revenue in the third quarter, which includes Travelocity.com and Lastminute.com, was $89 million, a decline of 45% year over year, again primarily driven by the change in business model at Travelocity.com.

 

During the third quarter, we announced we are seeking strategic alternatives for lastminute.com. We have made good progress in these efforts, and we think it is appropriate to exclude the business from our forward outlook.  Although we cannot promise that a sale will be successful, our revised guidance, which Rick will discuss in a moment, reflects this change.

 

With that, I will turn the call over to Rick to walk through the financials and full year guidance.

 

Rick Simonson – Sabre Corp – CFO

 

Thanks Tom.  

 

Solid Q3 Adjusted EBITDA performance was a result of good revenue growth across our Airline and Hospitality Solutions and Travel Network businesses and particularly strong earnings flow-through in Airline and Hospitality Solutions, as well as a return to positive Adjusted EBITDA at Travelocity.  

 

However, given the changes in the Travelocity business model, I think it is most helpful to focus on the results of our two, core businesses Travel Network and Solutions, which we refer to as – Sabre excluding Travelocity. On this basis:

 

-

Revenue was $670M, an increase of 9% year-on-year.

 

-

Q3 adjusted gross profit totaled $292M, a 10% improvement from the same period in 2013, and

 

-

Total adjusted EBITDA increased 10% to $214M.

 

Sabre consolidated adjusted earnings per share totaled $0.26 for the quarter.  

Moving to the balance sheet and resulting cash flow for the quarter;

 

 

Page 6 of 25


 

From Sabre consolidated adjusted EBITDA of $230M, we generated $73M of adjusted free cash flow, a 37% increase compared to the year ago period.

 

Total adjusted CAPEX in Q3 was $60M. Although we expect capital spending to increase in Q4, total spending will likely be below our previous forecasts. We now anticipate full year adjusted capital spending of approximately $270 million.

 

Total net debt was $2.9 billion as of September 30, reflecting significant debt reduction this year driven by the IPO proceeds, resulting in a net debt to trailing 12 months Adjusted EBITDA ratio of 3.6x.

 

Looking at uses of cash beyond the continued payment of our regular dividend-- as we’ve discussed, we continue to look to invest in the business through internal investment as well as strategic acquisitions like the Genares acquisition we made in the third quarter. We also plan to continue to de-lever the balance sheet, and are targeting achieving a debt to EBITDA range of between 3.0x and 3.5x.

 

Turning to the forward outlook and starting with Sabre excluding Travelocity, we are reiterating our revenue guidance range $2.575 to $2.595 billion. Additionally, we are reiterating our Sabre excluding Travelocity EBITDA guidance of $833 to $843 million.  We are also reiterating guidance for Sabre Consolidated Adjusted EBITDA of $848 to $863 million. We continue to expect Net income of between $222 and $237 million and EPS in a range of $0.90 to $0.96.  

 

Within this, based on current trends, we now expect stronger full-year growth in the Solutions business than previously discussed and growth toward the lower end of our previous guidance at Travel Network.

 

In Airline and Hospitality Solutions, we are increasing our 2014 revenue growth guidance to between 9-10% driven by solid growth across our customer base and incremental sales across our broad portfolio and consulting. We are increasing our estimate for full year passengers boarded in Airline Solutions to increase approximately 7%, a significant step up from our initial expectation of 4-5% growth.

 

As we’ve exited the third quarter, bookings growth at Travel Network has been somewhat soft. As a result, for 2014, we now expect full year bookings growth to be at, or slightly below, the lower end of our 2.5% to 3% range. As a reminder, bookings and revenue growth has been somewhat dampened this year by the continued decline in air travel in Venezuela.

 

Accordingly, full-year Travel Network revenue growth is also now expected to be at the low end, or slightly below, our previously discussed 1.5% to 2% range. Revenue growth has also declined due to lower average pricing related to the merger of American Airlines and US Airways. We will anniversary both of these impacts in Q1 of 2015.

 

Looking at the fourth quarter specifically, we expect modest bookings growth. Q4 revenue growth will also be impacted by data processing revenue minimums associated with our Abacus Joint Venture. Because of stronger year to date performance, the annual Q4 true-up is expected to be less this year than in 2013,

Page 7 of 25


 

creating a challenging comp. With this in mind, overall Travel Network revenue growth in the fourth quarter is expected to be down modestly.

 

Next, Travelocity Guidance:

 

As Tom mentioned, we are seeking strategic alternatives for the lastminute.com business.   Accordingly, we are updating our guidance to remove the year to date and estimated fourth quarter impact of lastminute.com results from our guidance.  As a result, we have reduced full year Travelocity revenue guidance. This change does not impact full-year EBITDA guidance. We are also adjusting our full year expectations for the Travelocity North America business due to lower expected revenues at higher margins, resulting in a the same Travelocity EBITDA expectations as our previous guidance of between $15 and $20 million for the year.  

 

So, for Sabre in total, we expect to meet our previously issued full year guidance, with a bit more strength in the Solutions business and bit less in Travel Network, with consolidated EBITDA, Net Income and EPS all within the ranges we previously communicated, and with the core businesses well-positioned for growth as we look ahead to 2015.

 

I’ll now turn it back to Tom.

 

Tom Klein – Sabre Corp – President and CEO

 

Thanks Rick,

 

In total, the third quarter continued to demonstrate progress against our operational and strategic objectives. Our industry leadership is evident in our products, in the world-class customers that rely on our technology to power their business, and in the financial results we produce.

 

We have strong momentum as we finish out the year, and we expect to see continued momentum in 2015 as we build on and expand our industry leadership – and deliver on our growth stability and cash flow commitments to you.

 

Most importantly, we are more focused than ever on delivering game-changing technology solutions for our customers – especially in the vital areas of data, mobile and personalization – which further reinforces our unique role as the leading enabler of the travel ecosystem.

 

With that, we would like to ask the operator to open the call for questions. Operator?

 

 

(Operator Instructions)

 

Jim Schneider with Goldman Sachs.

 

 

 

Page 8 of 25


 

Jim Schneider  - Goldman Sachs - Analyst

 

Thanks for taking my question. I was wondering, Tom, if you can start off on the strategy at this point for the Travelocity segment, given your intention to potentially divest lastminute.com. And then given the refocus away from air in the rest of business, can you talk about the investment levels you are willing to put in there? Whether you still expect those to pick up as we go forward, and what the right revenue run rate, in terms of Travelocity should be, given all that?

 

Tom Klein  - Sabre Corp - President and CEO

 

Well, Jim, first, there's no change in strategy. We've said from really since about this time last year that our focus was going to be on growing the core businesses and that we wanted to put Travelocity in a position where we could get a consistent and stable view of what the business would look like going forward. We feel like we've done that.

 

The Expedia deal is working as we expected. I think our learning, and I mentioned this last quarter, as we've learned how to market into the Expedia platform with the Travelocity brand, I think the team just gets smarter every day.

 

We've decided that we can drive the level of EBITDA and optimize EBITDA by focusing on hotel and package. I don't think that will be a surprise to anybody. That's pretty consistent across the industry. While we continue to sell an awful lot of air, we're just not marketing as aggressively into the air segment.

 

We'll continue to do what we've said all along, as far as our guidance for the business. We'll manage it for EBITDA, and you saw the $25-million sequential growth here quarter over quarter, and we expect that as we step off into the first quarter of next year we will continue to see good strength as we optimize EBITDA in the business.

 

Rick Simonson  - Sabre Corp - CFO

 

Jim, this is Rick. Your question in terms of Travelocity top line, as we've given in our guidance and the press release today, we expect a full year of $180 million to $190 million. That excludes lastminute.com for the reasons that Tom and I both mentioned, given our look to sell that.

 

And we've had very good interest in that brand, as we expected. It's one of the top brands, just like Travelocity is one of the number-one brands in travel. We've got detail in that section of the guidance and further in 10-Q that gets to the quarterly adjustments on revenue, excluding lastminute. So, you can step through the math pretty precisely there.

 

Jim Schneider  - Goldman Sachs - Analyst

 

That's helpful, thanks. Maybe just a follow-up in Solutions. It's good to see the strength in that business. Can you talk a little bit about, A, which of the modules within Solutions are getting most traction in the near term in the market? And then B, do think that the strength in Hospitality, in particular, is sustainable at this

Page 9 of 25


 

growth rate over the next couple of quarters?

 

Tom Klein  - Sabre Corp - President and CEO

 

Let me start with Hospitality. We made this announcement last Thursday; it's an important announcement, to bring the SynXis Enterprise Platform to market. It's something -- the notion of having an integrated system across property management, as well as the central reservation system is something the industry has been very interested in for a long time, and we expect to get good growth out of that platform launch. So, I absolutely feel good about the continued strength in the hospitality sector, both geographic expansion as well as bringing new products to market.

 

Also, the team has done a great job of selling in to current customers, as I mentioned, selling add-ons to current customers. We absolutely expect the strength to continue into next year.

 

As far as airline solutions, it's actually been pretty balanced. I mentioned the planning solution at American. That's a solution that, I believe, the number is 23 of the top 25 carriers in the world use our planning software. So, we continue to get good traction in that whole commercial suite, which we call Air Vision.

 

As we look longer-term, we are making big investments in two of our Operations Solutions areas. One is in Crew and the other is in the overall Recovery Solutions, so putting airlines back together after a disruption. And that means getting the crew back to where they need to be, getting the aircraft rescheduled to how they need to be, and getting the passengers re-accommodated.

 

We think both of those areas are right for a Company like ours to get the solution right and to really see good growth, and we are investing heavily in both those areas. And will have significant releases as we get into 2015 that starts to bring those capabilities to market. And we have a good, strong pipeline around them.

 

So, that's where I would expect that operations area to continue to grow, and our SabreSonic CSS pipeline is active. And as I said last quarter, we expect that we'll be announcing new deals as we go forward.

 

Rick Simonson  - Sabre Corp - CFO

 

In the midterm we feel good about the growth rates in solutions. We've said we targeted 12% to 14%. In the quarter here we had a little over 14%. And again, we expect hospitality to grow a bit faster, even in the target, given its stage.

 

Jim Schneider  - Goldman Sachs - Analyst

 

That's helpful. Thank you.

 

Operator

 

David Togut with Evercore.

 

Page 10 of 25


 

Rayna Kumar – Evercore Analyst

 

This is Rayna Kumar for David Togut. Could you discuss your outlook for airline capacity growth in Western Europe?

 

Rick Simonson  - Sabre Corp - CFO

 

I think we'll leave that to the airlines. I think we've seen the airlines manage capacity beneficially for their financials. As we've said, over time, the outlooks there show that increasing somewhat, but I think the airlines and people like Boeing and others have better estimates than us on that.

 

Rayna Kumar – Evercore Analyst

 

Okay. After the anniversary of the American Airlines-US Air pricing, at what rate do you expect GDS pricing to increase?

 

Tom Klein- Sabre Corp - President and CEO

 

We've said all along that the GDS growth rates that we expect over the midterm are 4% to 6%. We believe that we should and will be in that kind of range. We've talked about a combination of price, market share growth, and then general secular growth, with price being in the low single digits. And that's the guidance that we've talked about before, and that's probably as detailed as we are going to want to get.

 

Rayna Kumar – Evercore Analyst

 

Thank you.

 

Operator

 

Kash Rangan with Merrill Lynch.

 

Kash Rangan  - Merrill Lynch - Analyst

 

Thank you for taking my question. Nice bottom-line results. I'm curious, you mentioned some headwinds to the network business as you exited the third quarter. Can you give us some commentary on what the outlook for that business is going into next year? Are you seeing some of the headwinds changing?

 

Also, at a high level, I would love to get your take on the SAP acquisition of Concur. There is talk that they're going to be stepping up at the travel supply chain division, and how that might affect the economics of traditional companies. Just wanted to hear your side of the argument for that new player in the travel landscape. Thank you.

 

Rick Simonson  - Sabre Corp - CFO

 

Kash, on the first question, this is Rick. In terms of the bookings and the revenue, again, the two significant headwinds do get anniversaried in the first quarter, and

Page 11 of 25


 

that's the pricing impact from the large merger of American and US, and then the Venezuela impact. So, again, as you see, those together amount to 2 points right there. So, we look well-positioned.

 

Particularly, given some of the agency wins that Tom mentioned, you do a lot of work ahead of time on converting agencies so that they result in future opportunity for bookings growth. Again, while we are not satisfied where we are, in terms of booking and revenue growth in Travel Network this year, we feel very strong about meeting our longer-term targets of 4% to 6%, driven by those three factors that Tom mentioned.

 

Tom Klein  - Sabre Corp - President and CEO

 

Yes, as Rick mentioned, we are not going to -- we won't put out our specific capacity forecast, but most of what we see for capacity forecasts going into 2015 is a tick-up from where we've been over the trailing couple of years. So, we expect the macro-environment to be as good -- as good or better than it's been.

 

As it relates to SAP and Concur, I have mentioned before, Kash, Concur is primarily an expense company, and I think that's where most of their revenue came from. They have really a relatively small play in travel. We generally like to see focused competitors get picked up by big horizontal players. So, that competitive dynamic will maybe change. But, we've competed well with Concur in the small piece of travel business that they compete, and we expect to keep doing that as SAP takes them on.

 

Kash Rangan  - Merrill Lynch - Analyst

 

Got it. Tom, just one final high-level question, again. The impact of lower gas prices through your business, I know you're two or three turns from that end market. But I'd be curious to get your take, how you view your business in the context of lower gas prices.

 

Tom Klein  - Sabre Corp - President and CEO

 

I certainly like a healthier airline sector as opposed to one that financially challenged. I think fuel -- oil prices where they are today should stack up to really help airline profitability as we go into 2015 and that already showed up in the third quarter. So, that's a good dynamic for us.

 

It's good to have healthy customers that are willing to spend money on upgrading technology, and they certainly have that need. I hope that the extra profitability will result in a little more technology spend.

 

Kash Rangan  - Merrill Lynch - Analyst

 

Thank you very much.

 

Tom Klein  - Sabre Corp - President and CEO

 

Thanks, Kash.

Page 12 of 25


 

 

Operator

 

Bryan Keane with Deutsche Bank.

 

Bryan Keane  - Deutsche Bank - Analyst

 

Hi, guys. Non-air bookings improved from 2Q, but I think it was still up only about 1%. Just want to get the outlook for non-air bookings going forward.

 

Rick Simonson  - Sabre Corp - CFO

 

We think the non-air bookings, again, what we gave is our detail on the total bookings. We don't break out and give guidance between air and non-air, Bryan. As we mentioned, we’re focused on the Travelocity side on focusing very much on driving non-air bookings, in terms of hotels and packages. To the extent that we can drive that, that benefits, obviously, the Travel Network.

 

Again, you are seeing that strong non-air bookings with some of the OTAs. We have a strong position in that. That's how we really play that aspect of it.

 

Tom Klein  - Sabre Corp - President and CEO

 

I think, Bryan, the other piece is, look, we are focused on building up some of the content. I mentioned the 50,000 hotel increase with European hotels, with the addition of HRS. I think those types of moves will help us with non-air. Our hotel-to-air ratio is the best in the GDS industry, and we see that part of the business grow about the same rate as our air revenue, as it has -- at least that's what it's done historically.

 

Rick Simonson  - Sabre Corp - CFO

 

The year-on-year comp in that, in our non-air, is driven by the SMA with Expedia.

 

Bryan Keane  - Deutsche Bank - Analyst

 

Okay. Just looking at air bookings, it looked like the share ticked down slightly, I think it was about 30 basis points. It feels like maybe you are taking share in Europe, though? So, can you break down the move in the mix and the pipeline per share?

 

Tom Klein  - Sabre Corp - President and CEO

 

Yes. I think what's going on, Bryan, I mentioned, we've picked up about 63 new travel agency customers in the trailing 24 months or so. We think that's more than our two competitors combined. Those are locations, and that business builds over time. And there is a handful of big customers around the world and then there's lots of small- and medium-size customers. We've been growing agency locations at a rate much faster than either competitor over the last -- as I said, the last 24 months or so. That will start to show up over time.

 

Page 13 of 25


 

We think the share mix has really been what's driven share up and down. We have not lost any meaningful customers. We've been a net gainer of customers. The softness of the US market versus the rest of the world has driven a slight decline in our share. There's really not much else going on there as we dig into the share numbers.

 

I guess I should say, one other thing is going on. That is, we are -- we had north of 60% share in Venezuela, where bookings are down significantly. So, that's a bit of a drag across all of the results. The booking results, the financial results, and the share number.

 

Bryan Keane  - Deutsche Bank - Analyst

 

Okay. Last question for me: use of proceeds with the lastminute.com sale?

 

Rick Simonson  - Sabre Corp - CFO

 

Bryan, as we said, we continue to pay the dividend. We look to de-lever and hit our target range, but we are going to do selective acquisitions. No change -- our focus in terms of use of any excess cash remains the same. So, any proceeds from that or any other disposition would go in that order.

 

Bryan Keane  - Deutsche Bank - Analyst

 

Okay. Thanks, guys.

 

Operator

 

Jason Kupferberg with Jefferies.

 

Ryan Carey – Jeffries Analyst

 

This is Ryan Carey calling in for Jason. I wanted to dig a little deeper into the Travelocity results. I know during the last quarter's call you expected to bounce back with increased marketing expenses. Was just curious if marketing increase didn't drive the expected growth, or was there something else going on?

 

Rick Simonson  - Sabre Corp - CFO

 

The marketing was really kind of an increase against our plan, and what we've seen is this is a business where you adjust real time. It isn't something you plan three, six months ahead and then stick with that. It's a very dynamic business.

 

We've got it tuned, I think, well, to drive higher margins, higher EBITDA at a somewhat lower marketing spend, and we've also made the shift in terms of where we are putting it on the non-air side, disproportionately more than what we had planned versus the air bookings, as well, as we mentioned.

 

So, we feel real good about, again, having that top-line revenue that we've given an update on. The increased margins and a strong swing to positive EBITDA in the quarter and being able to hit our target, which again, we're managing for

Page 14 of 25


 

EBITDA, there. So, no big change there. We just refine it as we learn more day to day and week to week.

 

Tom Klein  - Sabre Corp - President and CEO

 

Ryan this is Tom. Look, I think we've said that we are going to manage the online businesses for EBITDA growth. I think we're being -- we are being reasonably conservative about that approach. And as I said during my remarks, we saw a path here to spend a little less on marketing and get really good yields out of that hotel and package channel, which is converting terrifically on the Expedia platform. We're seeing really good upside there.

 

We don't want to get too far over our skis on speculative marketing spend, because that's just not how we view that business in the portfolio right now.

 

Ryan Carey -  Jeffries Analyst

 

Got it, and then quickly on FX, with all the movements in currency of late, how do think about FX impacts going forward? Have you ever broken out what percentage of revenue is collected non-USD, and then maybe what percentage of costs are non-USD denominated currencies?

 

Rick Simonson  - Sabre Corp - CFO

 

We go through in our 10-Q in our statements in detail what our exposure is to the primary five to six other currencies. We can take you through that off-line. Be happy to do that.

 

Ryan Carey -  Jeffries Analyst

 

Perfect. Thanks so much, guys.

 

Operator

 

Brian Essex with Morgan Stanley.

 

Brian Essex  - Morgan Stanley - Analyst

 

Good morning, and thank you for taking the question. I was wondering if we could touch a little bit on geographic expansion. It's nice to see the air bookings up, given some of the other comments from the airlines about capacity constraint. How much of that growth was US versus outside the US? I apologize if it's been addressed on the call already, but just trying to get an understanding of progress expanding outside the US.

 

Tom Klein  - Sabre Corp - President and CEO

 

I think -- let me break it down into airline solutions. I think we have a little less -- maybe a little less clarity on the Travel Network side. On the airline solutions side, some of that -- the growth in passengers boarded that we mentioned, much of that is coming from ex-US carriers. So, we've gotten a little bit of a good guy

Page 15 of 25


 

on the mix of US carriers that we currently handle, growing a little bit better than the US market. I think the upside and the revision in our guidance has been primarily on the strength of ex-US carriers.

 

I think we're certainly seeing a business where we have a more or less 50/50 mix, US, non-US in airline solutions today, the revenue is skewing towards ex-US. Do you want to cover Travel Network, Rick?

 

Rick Simonson  - Sabre Corp - CFO

 

On Travel Network, again, we had bookings growth that were up 3.1%, and again, primarily that was driven by strong growth in Europe, as we mentioned. Very little growth in Latin America, because of Venezuela; it's held down by that, so below that number. North America just a little bit below that overall global number.

 

Tom Klein  - Sabre Corp - President and CEO

 

In Europe, we are growing at about twice -- 2 to 2.5 times the market in Europe. We are seeing bookings growth out of Europe, stronger than rest of world, based on some share gain.

 

Brian Essex  - Morgan Stanley - Analyst

 

Okay. Could you help us understand or maybe reconcile how that might manifest itself in the pricing, in terms of what pricing uplift you might see from Europe and what impact Venezuela might have had that throws a wrench into the works in terms of getting an apples-to-apples comparison going?

 

Rick Simonson  - Sabre Corp - CFO

 

Overall, we ended up seeing in the quarter segment-level EBITDA right on 42% and a little change, and that's right where we said we expected margins would consistently be, with a little bit of variation quarter to quarter. I think that what shows you, where we are able to offset the decline from Venezuela, which is a very profitable market, with higher growth than average in Europe. So, that worked to balance itself, gives you a little idea of the dynamics.

 

Yes, we do a little bit better in Europe, of course. We lost some pretty profitable bookings in Venezuela. We ended up spot on.

 

Tom Klein  - Sabre Corp - President and CEO

 

Brian, the longer-term pricing trends, as I just mentioned a bit ago, we think low single digits and the mix of that will change over time. We think that's the right number if we look at our whole base and average across, again, what is a big US business. We think low single digits is what we should expect, and that's again, one of the builds that gets us to that 4% to 6% midrange guidance on the revenue side.

 

 

Page 16 of 25


 

Brian Essex  - Morgan Stanley - Analyst

 

Okay, very helpful to thank you.

 

Operator

 

Mark Moerdler with Sanford Bernstein.

 

Zhe Shen – Sanford Bernstein - Analyst

 

Zhe Shen filling in for Mark today. Just two questions: I was wondering if you could give us a sense of how we should think about the pipeline for the SaaS side of the business, going into the end of the year, maybe into next year?

 

The second question is, traditionally we've valued air at 1.5 times GDP. Is that number still relevant? How should we think about that going forward? Thank you very much.

 

Tom Klein  - Sabre Corp - President and CEO

 

Thanks. The first question about the sales pipeline, I will talk about Solutions broadly, not just airline. As I mentioned, we will exit -- we will finish 2014, we expect, in Airline Solutions and Hospitality Solutions, with the best sales years that we've ever had from a total contract perspective.

 

I won't get out with specifics of what those numbers look like. But, it just bodes well for future implementations, and certainly gets us comfortable with our -- with the midterm guidance that Rick talked about. Again, very good sales years, very good pipelines across all of the product families, not really specifically weighted to anything in an unbalanced way. The CSS pipeline is strong and mostly non-US weighted. So, we expect good results there.

 

As far as the 1.5% GDP, I think we need help from capacity to see that consistent over time. So, what's happened over the last -- let's call it the trailing 24 to 36 months, is with capacity consistently ratcheting down, even as the macro-economy picked up, there just wasn't enough -- there haven't been enough seats in the market to drive that traditional 1.5 times GDP. I think if you use airline revenue, you can probably get there because of the increases in fares. But I don't think you can't get there from a passenger-boarded perspective.

 

So as capacity ticks back, we think demand is out there. But they airlines have been disciplined in capacity, and that's probably the number that is most relevant going forward.

 

Rick Simonson  - Sabre Corp - CFO

 

So enplanements this year are running less than that 1.5 times GDP. The great thing is, is again, in our solutions business and coming to your question about how was the outlook there, our passengers boarded, because of our position with growing airlines, we've been able to raise that up to be more than 7% this year. So, we're doing quite well. That bodes well, and then we've got the big

Page 17 of 25


 

implementations of American and Air Berlin in our pipeline and we will start to see benefit of that in 2016.

 

So, again, that gives good predictability and really underpins Tom's point of stability. How do you bring stability and predictability to a business that also has great growth characteristics, and we think our solutions business are all of those things.

 

Tom Klein  - Sabre Corp - President and CEO

 

To be clear, that’s 7% this year. As Rick said, it's really same-store growth with airlines. So, we haven't had implementations of substance this year. We've talked about the implementation pipeline, which is very, very strong. We're doing a lot of work on it and we will see good lift from that as we get into the end of next year and into 2016. But this is same-store growth, which has been, again, on the carrier base we had, very strong.

 

Zhe Shen – Sanford Bernstein - Analyst

 

Thank you very much.

 

Operator

 

Bhavan Suri with William Blair.

 

Bhavan Suri  - William Blair & Company - Analyst

 

Hey guys. Thanks for taking my question. First, just on the SaaS business, as the Airline and Hospitality businesses, you've done a nice job driving EBITDA margin, now, 39%, up nicely from last quarter, from last year. A, what's driving that? And then B, where do you think that can go? Can it be ahead of the core Travel Network business?

 

Tom Klein  - Sabre Corp - President and CEO

 

Yes, we've talked about it going from what was a trailing low 30%s to driving it up into the mid to higher 30%s. Then, we will have a little bit of choppiness in the path to land there, but we expect it to land up in those high 30%s.

 

That's where we think it will be for the foreseeable future, Bhavan. I'm not ready to say that it's going to tick up above those high 30s that we saw this quarter.

 

From a standpoint of what's driving it, I think a couple things: one, the leverage of these SaaS platforms. As we get the platform right and are able to add customers, we should see good flow-through. We're seeing that in a number of the solutions. I think the hospitality business is getting to a scale that we are starting to, even while we are investing there, we are still seeing good flow-through as we add customers.

 

As I mentioned, we’ve been very focused on adding on solutions to current customers. That is generally profitable growth when we're adding onto current

Page 18 of 25


 

customers. So, I think those types of trends are really helpful to the margin performance and give us confidence that we'll hit that high 30%s consistently over time.

 

Rick Simonson  - Sabre Corp - CFO

 

Bhavan, remember, also Q3 is our highest seasonal quarter and the strongest. So, you have a little bit of seasonality affecting Q3 in the second half in terms of margins, as well.

 

Bhavan Suri  - William Blair & Company - Analyst

 

Sure. Sure. When you look at that business, when we started discussing things, probably a while back, it was focused on some of the mid-sized tier-three, tier-two type properties. It feels like there's a potential to expand up-market. How are you guys thinking about that sort of space?

 

Tom Klein  - Sabre Corp - President and CEO

 

We feel good about it on a couple of levels. One, the need is definitely there. We've been talking -- let's talk about maybe the top 30 brands or so.

 

Bhavan Suri  - William Blair & Company - Analyst

 

Sure.

 

Tom Klein  - Sabre Corp - President and CEO

 

We have two of the top 30 today. We are not only in the mid-tier properties. We have customers that have more than 500 properties. As you know, the largest part of the market, the customers have thousands of properties. As we've talked to that part of the market, they will go through, in our view, a technology refresh cycle here over the next five to seven years, and we think we will be a player in that. We like our opportunity there.

 

Again, I'll point back to the announcement last Thursday. That's what that announcement was all about. It was positioning ourselves to serve every segment in the hospitality industry. We will continue to expand in that mid-tier, which has been our sweet spot, and we love being in the independent long-tail business in Hospitality and we'll get growth there geographically. But, we think we'll be a player in the top-20 brands, as they look at alternatives, from what is primarily in-house technology today.

 

Rick Simonson  - Sabre Corp - CFO

 

Like financially healthy airlines that can invest for growth and increasingly invest to upgrade their IT infrastructure, the same applies hoteliers. They're in robust financial health and they're looking to get rid of some inefficient legacy solutions. I think it positions us really well and the announcement of what we are doing with the SynXis Enterprise Platform, is spot on to your question, here.

 

Page 19 of 25


 

Bhavan Suri  - William Blair & Company - Analyst

 

One quick one. Have you seen less of Micros competitively in that space? Clearly they are more on-premise than SaaS and a hosted model, but have you seen them less, given the Oracle acquisition?

 

Tom Klein  - Sabre Corp - President and CEO

 

I wouldn't say we've seen them less. Again -- no I wouldn't suggest we've seen them less.

 

Bhavan Suri  - William Blair & Company - Analyst

 

Okay. One last quick one on the Travel Network. An update on the approach to capturing more of the LCC, the low-cost carrier, share and how you guys think about that, given those guys seem to be growing, certainly quite fast.

 

Tom Klein  - Sabre Corp - President and CEO

 

Today, we have between 70 and 75 -- depends on how you categorize what a low-cost carrier is. I think 75 of our Travel Network participants would call themselves low-cost carriers. We think that's a robust position, and we continue to work with some of the bigger low-cost carriers to bring them into the system.

 

We don't feel like we have gaping holes, from a travel agency perspective, as far as what they need. That usually guides our focus. I mentioned we had seven new airlines come into the system last quarter. That's generally driven by geographic expansion, and sometimes those are regional players that are really important to travel agents in a particular geography. So we try to follow those needs.

 

We're talking to every airline in the world about participating in the system, and we expect that we'll have both low cost and regional carriers continue to join the travel network over time.

 

Bhavan Suri  - William Blair & Company - Analyst

 

Great, that's helpful, guys. Thanks for taking my questions.

 

Tom Klein  - Sabre Corp - President and CEO

 

Thank you.

 

Operator

 

Gregg Moskowitz with Cowen and Company.

 

Gregg Moskowitz  - Cowen and Company - Analyst

 

Hey, thank you very much. Tom, you talked about how in Europe you grew about 2x the market. Do you think you continue to think that you can gain 1 point to 1.5

Page 20 of 25


 

points of share in -- going forward?

 

Tom Klein  - Sabre Corp - President and CEO

 

Thanks, Gregg. Yes, we feel pretty good about our position in Europe. As I mentioned before, from a product perspective, we think we have – flat out-- think we have the best product in the world, especially the agency desktop and in finding lowest fare and best itinerary.

 

And when I talked about TripCase, our competitors just don't have an answer, from a mobile perspective, to that product. So we think we have significant differentiation on the product side that allows us to walk in anywhere in the world and have a good conversation with a travel agency about Sabre as an alternative.

 

There's a lot of places in Europe, and more broadly, in EMEA, where we've just been under-represented. So we have -- we've entered about a dozen or so new markets in -- mostly in Eastern Europe and Africa. We're very underweighted on the continent of Africa, where you have 6 of the 10 fastest-growing economies in the world there. So again, very underweighted there.

 

So there's places where we think just by putting some focus, relatively modest investment in sales and service people on the ground where we can grow our share over time, and continue to peel off this 1 to 1.5 points of share. So that's been our approach. We feel really good about our progress, and we've seen sales this year that should translate into that kind of number next year. And we think we can keep doing it.

 

Gregg Moskowitz  - Cowen and Company - Analyst

 

That's helpful. Thanks, Tom. And then a follow-up for Rick on lastminute. So lastminute was running a $7-million EBITDA loss year to date, but even with the treatment of that asset as a discontinued op, you're still expecting Travelocity EBITDA to be $15 million to $20 million for the full year. Is that a function of the better-than-expected Travelocity-related EBITDA this quarter?

 

Rick Simonson  - Sabre Corp - CFO

 

Yes, that's primarily the driver, and we've also got a few clean-up things that we're finding some dimes and nickels here as we clean up and wind down the business in Travelocity. So it's primarily the strong operating performance of Travelocity.com for the reasons we've said, in terms of maximizing EBITDA. And if you exclude lastminute.com, it takes a little bit of drag away.

 

Operator

 

Manish Hemrajani with Oppenheimer.

 

Manish Hemrajani  - Oppenheimer & Co. - Analyst

 

Thanks for taking my call. When did you start to change your model for

Page 21 of 25


 

Travelocity? Was that at the beginning of the quarter or inter-quarter? And with EBITDA margins in the quarter at 18.5% for Travelocity, do you expect further acceleration EBITDA?

 

Tom Klein  - Sabre Corp - President and CEO

 

Yes, we announced the Expedia deal about August, late August of 2013, and we worked on the implementation really, right out of that announcement into the first half of this year. So really the third quarter, Manish, was the first quarter we had a reasonably clean operation at Travelocity without the noise of implementation and moving people around and the like.

 

So we've been at it for the better part of a year, and this is really the first clean quarter that we've had.

 

Rick Simonson  - Sabre Corp - CFO

 

And on the EBITDA margin there, we think that's pretty strong EBITDA margin in this quarter. And we don't really see material expansion.

 

Manish Hemrajani  - Oppenheimer & Co. - Analyst

 

Got it. And then can you talk about room night growth for Travelocity in the quarter?

 

Rick Simonson  - Sabre Corp - CFO

 

Sorry, I missed your question.

 

Tom Klein  - Sabre Corp - President and CEO

 

No, we're not breaking that out.

 

Manish Hemrajani  - Oppenheimer & Co. - Analyst

 

As we head into 2015, any early indication as to what should be expecting for growth in airline and hospitality and travel network? And maybe some commentary around what your plans are for Travelocity in the longer term?

 

Rick Simonson  - Sabre Corp - CFO

 

First on Travelocity, we've put that on the Expedia platform. It's performing well. As we've said before, we're happy to run it like that, or we're happy to have the other party buy it. And time will tell on that.

 

And in terms of our outlook for 2015, we haven't given specific, but again, I think today we've tried to give you proof points of why we feel confident over the medium term of our guidance on the solutions business of 12% to 14% top-line growth with expanding margins, right? Better efficacy in CapEx, therefore, having a triple driver of expanded free cash flow from that business.

 

Page 22 of 25


 

On Travel Network, we've pointed out the headwinds this year that held us back from getting to where we expect to be, which is 4% to 6% top-line growth in Travel Network, driven by a bit of market-share gain, a bit of price, and product innovation. There we said stable margins in this 42.5% range and continue to have very good cash conversions.

 

So that's our medium-term outlook. And I think Tom put a bit of color in terms of our sales pipeline in solutions and the agency conversions in Travel Network that we think set us up well as our progression to those medium-term targets as we enter 2015.

 

Manish Hemrajani  - Oppenheimer & Co. - Analyst

 

Got it. One last one, if I may. With Orbitz coming on the platform at the beginning of next year, especially given their market share in the US and your leadership in the US market, what kind of benefit do you expect to see from Orbitz in 2015?

 

Tom Klein  - Sabre Corp - President and CEO

 

We continue to talk to Orbitz, because we do business with them on a couple other pieces of business. We sold them the Travelocity Partner Network, which the bookings from that business flow through us today. They have another large customer that mandates Sabre, that runs through us today, and then, obviously, we've talked to them about bookings from Orbitz.com. We've contracted for -- to work with them into 2015. I think they are still working through what that might look like, but we've really thought about it as a modest ramp in 2015, because we don't have anything better to go on at this point.

 

I suspect we'll do more business with Orbitz next year than we did this year. And we hope, as we have a chance to compete, that we'll gain bigger and bigger share of the business over time. But right now, we're having -- we have a pretty modest number in 2015 for Orbitz right now.

 

Manish Hemrajani  - Oppenheimer & Co. - Analyst

 

Thanks a lot.

 

Operator

 

Abhey Lamba with Mizuho Securities.

 

Abhey Lamba  - Mizuho Securities - Analyst

 

Tom, you mentioned about 2014 being the contact signings for solutions business. How long will the implementation cycles be? Is there a revenue event for 2016 or can it be earlier or later?

 

Tom Klein  - Sabre Corp - President and CEO

 

Well, we will see -- that's a great question, Abhey, thank you. We will see -- we will always see some of the solutions implement more quickly. So, part of our

Page 23 of 25


 

business that we sell, as we always do, in this year, will implement as early as 60 or 90 days after contract, some will implement as we get into 2015.

 

The big revenue drivers, though, really are the ones we've announced in the past, are American Airlines on the reservation side for the combined AA/US and then Air Berlin. Both of those are, we've said, we should start seeing revenue in the first half of 2016. So, those are, again, obviously the largest airline in the world, with American and then one of the largest airlines in Europe with Air Berlin. Those are, again, first half of 2016 is what we expect.

 

Rick Simonson  - Sabre Corp - CFO

 

Then, of course, we're working the pipeline to have other announcements and move things into the pipe, both on the CSS SabreSonic reservations business, as well as the more regular fast-hitting products that Tom mentioned in the cases of, for instance, like the United product, where we are rolling out there and the fleet planning across the overall American fleet.

 

Abhey Lamba - Mizuho Securities - Analyst

 

Got it. Tom, you mentioned the impact of Oracle and Micros competition, that you are not seeing any less of them, but are you seeing any more of them? Also, as we go through this technology refresh cycle over the next five to seven years, does that combination gain more opportunities for you, or you do think the competitive environment could get more in terms with Oracle pushing back?

 

Tom Klein - Sabre Corp - President and CEO

 

Onto the second question, first. We think we've distinguished ourselves in the hospitality business. We think hoteliers notice the level of service that we provide. We bought a very good and innovative set of technology to market.

 

This announcement last week suggests that the SynXis Enterprise Platform is materially different from anything else in the marketplace. We think the hoteliers will take notice.

 

We really like our position. We've distinguished ourselves there. We're one of a few -- really a handful of companies, or less than a handful of companies, that are growing into a trend in the hospitality business where we think we'll see more outsourcing, not less. We are very bullish about the prospects for that business going forward.

 

As far as the acquisition goes, we're a big customer of Oracle. I hope they sell a lot of databases, and I think we are really focused on hospitality, and we'll see if they are too.

 

Abhey Lamba  - Mizuho Securities - Analyst

 

Thank you.

 

Operator

Page 24 of 25


 

 

Ladies and gentlemen that does conclude today's question-and-answer session. I'd like to turn the conference over to Tom for closing remarks.

 

Tom Klein - Sabre Corp - President and CEO

 

Thank you again for joining us on the call this morning. We appreciate your interest in Sabre and we look forward to speaking again soon. Thanks so much.

 

Operator

 

Ladies and gentlemen, that does conclude today's presentation. You may now disconnect, and have a wonderful day.

 

Page 25 of 25

Slide 1

Sabre Corporation Q3 2014 Earnings Report November 11th, 2014 Exhibit 99.3

Slide 2

Forward Looking Statements  Certain statements herein are forward-looking statements about trends, future events, uncertainties and our plans and expectations of what may happen in the future. Any statements that are not historical or current facts are forward-looking statements. In many cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “expect,” “intend,” “plan,” “goal,” “anticipate,” “believe,” “estimate,” “potential” or the negative of these terms or other comparable terminology. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Sabre’s actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. The potential risks and uncertainties include, among others, dependency on transaction volumes in the global travel industry, particularly air travel transaction volumes, dependence on maintaining and renewing contracts with customers and other counterparties, exposure to pricing pressure in the Travel Networks business, dependence on relationships with travel buyers, changes affecting travel supplier customers, adverse global and regional economic and political conditions, including, but not limited to, conditions in Venezuela and Israel, travel suppliers’ usage of alternative distribution models, reliance on third-party distributor partners and joint ventures to extend our GDS services to certain regions, competition in the travel distribution market and solutions markets and exposures relating to the Expedia SMA. More information about potential risks and uncertainties that could affect our business and results of operations is included in the “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” sections included in our prospectus filed with the SEC pursuant to Rule 424(b) under the Securities Act of 1933, as amended, on April 17, 2014. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future events, results, actions, levels of activity, performance or achievements. Readers are cautioned not to place undue reliance on these forward-looking statements. Unless required by law, Sabre undertakes no obligation to publicly update or revise any forward-looking statements to reflect circumstances or events after the date they are made.  Non-GAAP Financial Measures This presentation includes unaudited non-GAAP financial measures, including Adjusted Revenue, Adjusted Net Income, Adjusted EBITDA, Adjusted Capital Expenditures, Free Cash Flow, Adjusted Gross Margin, Adjusted Cost of Revenue, Adjusted SG&A, Adjusted JV Equity Income, Adjusted EPS, Adjusted Free Cash Flow and the ratios based on these financial measures. We present non-GAAP measures when our management believes that the additional information provides useful information about our operating performance. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similar measures presented by other companies. The presentation of non-GAAP financial measures is not intended to be a substitute for, and should not be considered in isolation from, the financial measures reported in accordance with GAAP. See the Appendix for a reconciliation of the non-GAAP financial measures to the comparable GAAP measures.     Forward-looking Statements

Slide 3

Today’s Presenters Tom Klein President and CEO Rick Simonson EVP and CFO

Slide 4

Q3 2014 Highlights Results demonstrate continued operational and strategic execution Sales, implementation and innovation momentum Excellent top-line growth and earnings flow-through at Airline and Hospitality Solutions Stronger bookings, revenue and Adjusted EBITDA growth at Travel Network versus prior quarter Q3 Highlights

Slide 5

Airline and Hospitality Solutions Revenue Adjusted EBITDA Existing customer growth drives 137 million passengers boarded, up 7.9% Revenue growth of 14.3% to $209MM on PB growth, consulting, and commercial and operations portfolio momentum Strong flow through from SaaS solutions produces 43.4% Adjusted EBITDA growth Genares acquisition and launch of SynXis Enterprise Platform support expectations for continued Hospitality growth Q3 Highlights +14.3% +43.4% Passengers Boarded +7.9%

Slide 6

Travel Network Revenue Adjusted EBITDA Bookings up 3.1% due to growth in all regions, particularly EMEA 3.7% revenue growth driven by bookings growth and other revenue 5.5% Adjusted EBITDA growth Nearly 100 airlines now selling ancillaries through Travel Network Strong sales growth with corporate customers TripCase tracking to manage nearly 30 million trips in 2014 Q3 Highlights +5.5% +3.7% Bookings +3.1%

Slide 7

Travelocity Adjusted Revenue$89MM Adjusted EBITDA$16MM Q3 is the first demonstration of the run-rate earnings power of Expedia strategic marketing agreement Strong return to positive Adjusted EBITDA with $25MM sequential quarter-over-quarter improvement Optimal level of marketing delivering lower than anticipated revenues at higher margins lastminute.com sale process progressing, excluding from forward guidance update* Q3 2014 Highlights *The Company can make no assurance that a transaction will occur as announced or at all.

Slide 8

Income Statement

Slide 9

Net Debt and Leverage Q3 Adjusted Free Cash Flow generation of $73MM, up 37% year-over-year Adjusted Capex of $60MM. Anticipate full-year Adjusted Capex of $270MM, including capitalized implementation costs Q3 2014 leverage ratio of 3.6x Targeting 3.0x–3.5x leverage over time* Highlights Net debt/ LTM Adjusted EBITDA *Leverage ratio may fluctuate from time to time.

Slide 10

$2,755 - $2,785 $848 - $863 $0.90 - $0.96 Guidance for FY 2014 Revenue Adjusted EBITDA Adjusted EPS (Adjusted Net Income from Continuing Operations per share based on FY fully diluted shares outstanding of 247M) $222- $237 Adjusted Net Income $2,575 - $2,595 $833 - $843 Sabre Excluding Travelocity $180 - $190 $15 - $20 Travelocity* (excludes lastminute.com) Sabre* (excludes lastminute.com) (in millions, except EPS) *Not directly comparable to previous guidance due to the exclusion of lastminute.com from current guidance The information presented here represents forward-looking statements and reflects expectations as of November 11, 2014. Sabre assumes no obligation to update these statements. Results may be materially different and are affected by many factors detailed in the accompanying release and in Sabre’s IPO prospectus and quarterly SEC filings.

Slide 11

Summary Continued progress against operational and strategic objectives Solid 9% revenue and 10% Adjusted EBITDA growth across core businesses Strong commercial momentum into year end and looking ahead to 2015

Slide 12

Appendix

Slide 13

Tabular Reconciliations for Non-GAAP Measures Reconciliation of net income (loss) to Adjusted Net Income, Net Income from Continuing Operations per Share, and to Adjusted EBITDA

Slide 14

Reconciliation of Adjusted Revenue: Reconciliation of Adjusted Capital Expenditures:

Slide 15

Reconciliation of Adjusted Free Cash Flow:

Slide 16

Reconciliation of Adjusted Gross Margin and Adjusted EBITDA by Segment:

Slide 17

Reconciliation of Adjusted Gross Margin and Adjusted EBITDA by Segment:

Slide 18

Reconciliation of Adjusted Gross Margin and Adjusted EBITDA by Segment:

Slide 19

Reconciliation of Adjusted Gross Margin and Adjusted EBITDA by Segment:

Slide 20

Reconciliation of Adjusted Cost of Revenue, Adjusted SG&A, & Adjusted JV Equity Income:

Slide 21

Non-GAAP Financial Measures We have included both financial measures compiled in accordance with GAAP and certain non-GAAP financial measures in this press release, including Adjusted Revenue, Adjusted Gross Margin, Adjusted Cost of Revenue, Adjusted SG&A, Adjusted JV Equity Income, Adjusted Net Income, Adjusted EBITDA, Adjusted EPS, Adjusted Capital Expenditures, Free Cash Flow, Adjusted Free Cash Flow and ratios based on these financial measures. We define Adjusted Revenue as revenue adjusted for the amortization of Expedia SMA incentive payments, which are recorded as a reduction to revenue and are being amortized over the non-cancellable term of the Expedia SMA (see Note 4, Restructuring Charges, to our consolidated financial statements included in Part I, Item 1 of our Quarterly Report on Form 10-Q). We define Adjusted Gross Margin as operating income (loss) adjusted for selling, general and administrative expenses, impairments, restructuring and other costs, litigation and taxes, including penalties, stock-based compensation, amortization of Expedia SMA incentive payments, amortization of upfront incentive consideration and depreciation and amortization. We define Adjusted Cost of Revenue as cost of revenue adjusted for impairments, restructuring and other costs, litigation and taxes, including penalties, stock-based compensation, amortization of upfront incentive consideration and depreciation and amortization. We define Adjusted SG&A as SG&A adjusted for impairments, restructuring and other costs, litigation and taxes, including penalties, stock-based compensation, management fees and depreciation and amortization. We define Adjusted JV Equity Income as JV Equity income adjusted for JV intangible amortization. Adjustments to cost of revenue, SG&A, and JV Equity Income are shown in the ‘Reconciliation of Adjusted Gross Margin and Adjusted EBITDA by Segment’ Reconciliation table We define Adjusted Net Income as income (loss) from continuing operations adjusted for impairment, acquisition related amortization expense, loss (gain) on sale of business and assets, loss on extinguishment of debt, other, net, restructuring and other costs, litigation and taxes, including penalties, stock-based compensation, management fees, amortization of Expedia SMA incentive payments and tax impact of net income adjustments. We define Adjusted EPS as Adjusted Net Income divided by the applicable share count. We define Adjusted EBITDA as Adjusted Net Income adjusted for depreciation and amortization of property and equipment, amortization of capitalized implementation costs, amortization of upfront incentive consideration, interest expense, net and remaining provision (benefit ) for income taxes. This Adjusted EBITDA metric differs from (i) the EBITDA metric referenced in the section entitled “—Liquidity and Capital Resources—Senior Secured Credit Facilities” in part I, item 2 of our Quarterly Report on form 10-Q, which is calculated for the purposes of compliance with our debt covenants, and (ii) the Pre-VCP EBITDA and EBITDA metrics referenced in the section entitled “Compensation Discussion and Analysis” in our prospectus filed with the SEC pursuant to Rule 424(b) under the Securities Act on April 17, 2014, which are calculated for the purposes of our annual incentive compensation program and performance-based awards, respectively. We define Adjusted Capital Expenditures as additions to property and equipment and capitalized implementation costs during the periods presented. We define Free Cash Flow as cash provided by operating activities less cash used in additions to property and equipment. We define Adjusted Free Cash Flow as Free Cash Flow plus the cash flow effect of restructuring and other costs, litigation settlement and tax payments for certain items, other litigation costs, management fees and the working capital impact from the Expedia SMA and the sale of TPN (see “Factors Affecting our Results and Comparability —Travelocity Restructuring” in part I, item 2 of our Quarterly Report on form 10-Q). These non-GAAP financial measures are key metrics used by management and our board of directors to monitor our ongoing core operations because historical results have been significantly impacted by events that are unrelated to our core operations as a result of changes to our business and the regulatory environment. We believe that these non-GAAP financial measures and ratios based on these financial measures are used by investors, analysts and other interested parties as measures of financial performance and to evaluate our ability to service debt obligations, fund capital expenditures and meet working capital requirements. Adjusted Capital Expenditures includes cash flows used in investing activities, for property and equipment, and cash flows used in operating activities, for capitalized implementation costs. Our management uses this combined metric in making product investment decisions and determining development resource requirements. We also believe that these non-GAAP financial measures assist investors in company-to-company and period-to-period comparisons by excluding differences caused by variations in capital structures (affecting interest expense), tax positions and the impact of depreciation and amortization expense. In addition, amounts derived from Adjusted EBITDA are a primary component of certain covenants under our senior secured credit facilities. These non-GAAP financial measures and ratios based on these financial measures are not recognized terms under GAAP. These non-GAAP financial measures and ratios based on these financial measures have important limitations as analytical tools, and should not be viewed in isolation and do not purport to be alternatives to net income as indicators of operating performance or cash flows from operating activities as measures of liquidity. These non-GAAP financial measures and ratios based on financial measures exclude some, but not all, items that affect net income or cash flows from operating activities and these measures may vary among companies. Our use of these non-GAAP financial measures has limitations as an analytical tool, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. Some of these limitations are: although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted Gross Margin and Adjusted EBITDA do not reflect cash requirements for such replacements; Adjusted Net Income and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs; Adjusted EBITDA does not reflect the interest expense or the cash requirements necessary to service interest or principal payments on our indebtedness; Adjusted EBITDA does not reflect tax payments that may represent a reduction in cash available to us; Free Cash Flow and Adjusted Free Cash Flow do not reflect the cash requirements necessary to service the principal payments on our indebtedness; Free Cash Flow and Adjusted Free Cash Flow do not reflect payments related to restructuring, litigation, management fees and Travelocity working capital which reduced the cash available to us; Free Cash Flow and Adjusted Free Cash Flow remove the impact of accrual-basis accounting on asset accounts and non-debt liability accounts; and other companies, including companies in our industry, may calculate these non-GAAP financial measures differently, which reduces its usefulness as a comparative measure.  

Slide 22

Non-GAAP Footnotes: (1) Net income attributable to noncontrolling interests represents an adjustment to include earnings allocated to noncontrolling interests held in Sabre Travel Network Middle East of 40% for all periods presented and in Sabre Seyahat Dagitim Sistemleri A.S. of 40% beginning in April 2014 for the three and nine months ended September 30, 2014. (2) Depreciation and amortization expenses: a. Acquisition related amortization represents amortization of intangible assets from the take-private transaction in 2007 as well as intangibles associated with acquisitions since that date and amortization of the excess basis in our underlying equity in joint ventures. b. Depreciation and amortization of property and equipment includes software developed for internal use. c. Amortization of capitalized implementation costs represents amortization of upfront costs to implement new customer contracts under our SaaS and hosted revenue model. (3) Our Travel Network business at times provides upfront incentive consideration to travel agency subscribers at the inception or modification of a service contract, which are capitalized and amortized to cost of revenue over an average expected life of the service contract, generally over three to five years. Such consideration is made with the objective of increasing the number of clients or to ensure or improve customer loyalty. Such service contract terms are established such that the supplier and other fees generated over the life of the contract will exceed the cost of the incentive consideration provided upfront. Such service contracts with travel agency subscribers require that the customer commit to achieving certain economic objectives and generally have terms requiring repayment of the upfront incentive consideration if those objectives are not met. (4) Other, net primarily represents foreign exchange gains and losses related to the remeasurement of foreign currency denominated balances included in our consolidated balance sheets into the relevant functional currency. (5) Restructuring and other costs represents charges associated with business restructuring and associated changes implemented which resulted in severance benefits related to employee terminations, integration and facility opening or closing costs and other business reorganization costs. (6) Litigation settlement and tax payments for certain items represent charges or settlements associated with airline antitrust litigation as well as payments or reserves taken in relation to certain retroactive hotel occupancy and excise tax disputes. (7) We paid an annual management fee to TPG Global, LLC (“TPG”) and Silver Lake Management Company (“Silver Lake”) in an amount between (i) $5 million and (ii) $7 million, the actual amount of which is calculated based upon 1% of Adjusted EBITDA, as defined in the management services agreement (“MSA”), earned by the company in such fiscal year up to a maximum of $7 million. In addition, the MSA provided for the reimbursement of certain costs incurred by TPG and Silver Lake, which are included in this line item. The MSA was terminated in connection with our initial public offering. (8) Represents the impact of the Expedia SMA and the sale of TPN on working capital for the nine months ended September 30, 2014, which is primarily attributable to the migration of bookings from our technology platform to Expedia’s platform and wind down activities associated with TPN (see “Factors Affecting our Results and Comparability—Travelocity Restructuring”). (9) The adjustments to reconcile cash provided by operating activities to Adjusted Free Cash Flow reflect the amounts expensed in our statements of operations in the respective periods adjusted for cash and non-cash portions in instances where material. (10) Includes payment credits used by American Airlines to pay for purchases of our technology services during the nine months ended September 30, 2014 and 2013. The payment credits were provided by us as part of our litigation settlement with American Airlines. Also includes a $50 million payment to American Airlines made in the third quarter of 2014 in conjunction with the new Airline Solutions contract, which will be amortized as a reduction to revenue over the contract term. This payment reduces payment credits originally offered to American Airlines as part of the litigation settlement in 2012, contingent on the signature of a new reservation agreement, which were extended to include the combined American Airlines and US Airways reservations contract. The payment credits would have been utilized for future billings under the new agreement.