
| June 30, 2022 | December 31, 2021 | |||||||||||||
| (Unaudited) | ||||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 11,841 | $ | 11,127 | ||||||||||
| Accounts receivable, net (Allowance for expected credit losses of $102 and $101, respectively) | 2,249 | 1,358 | ||||||||||||
| Prepaid expenses, net (Allowance for expected credit losses of $30 and $29, respectively) | 492 | 404 | ||||||||||||
| Other current assets | 342 | 256 | ||||||||||||
| Total current assets | 14,924 | 13,145 | ||||||||||||
| Property and equipment, net | 858 | 822 | ||||||||||||
| Operating lease assets | 445 | 496 | ||||||||||||
| Intangible assets, net | 1,925 | 2,057 | ||||||||||||
| Goodwill | 2,842 | 2,887 | ||||||||||||
| Long-term investments | 2,381 | 3,175 | ||||||||||||
| Other assets, net (Allowance for expected credit losses of $5 and $18, respectively) | 1,118 | 1,059 | ||||||||||||
| Total assets | $ | 24,493 | $ | 23,641 | ||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 2,240 | $ | 1,586 | ||||||||||
| Accrued expenses and other current liabilities | 2,364 | 1,765 | ||||||||||||
| Deferred merchant bookings | 4,395 | 906 | ||||||||||||
| Short-term debt | 1,283 | 1,989 | ||||||||||||
| Total current liabilities | 10,282 | 6,246 | ||||||||||||
| Deferred income taxes | 805 | 905 | ||||||||||||
| Operating lease liabilities | 323 | 351 | ||||||||||||
| Long-term U.S. transition tax liability | 711 | 825 | ||||||||||||
| Other long-term liabilities | 180 | 199 | ||||||||||||
| Long-term debt | 8,190 | 8,937 | ||||||||||||
| Total liabilities | 20,491 | 17,463 | ||||||||||||
| Commitments and contingencies | ||||||||||||||
| Stockholders' equity: | ||||||||||||||
| Common stock, $0.008 par value, Authorized shares: 1,000,000,000 Issued shares: 63,766,460 and 63,584,444, respectively | — | — | ||||||||||||
| Treasury stock, 23,618,459 and 22,518,391 shares, respectively | (26,664) | (24,290) | ||||||||||||
| Additional paid-in capital | 6,278 | 6,159 | ||||||||||||
| Retained earnings | 24,640 | 24,453 | ||||||||||||
| Accumulated other comprehensive loss | (252) | (144) | ||||||||||||
| Total stockholders' equity | 4,002 | 6,178 | ||||||||||||
| Total liabilities and stockholders' equity | $ | 24,493 | $ | 23,641 | ||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Agency revenues | $ | 2,301 | $ | 1,328 | $ | 3,751 | $ | 2,045 | ||||||||||||||||||
| Merchant revenues | 1,749 | 661 | 2,799 | 1,034 | ||||||||||||||||||||||
| Advertising and other revenues | 244 | 171 | 439 | 222 | ||||||||||||||||||||||
| Total revenues | 4,294 | 2,160 | 6,989 | 3,301 | ||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||
| Marketing expenses | 1,737 | 988 | 2,884 | 1,449 | ||||||||||||||||||||||
| Sales and other expenses | 465 | 206 | 804 | 318 | ||||||||||||||||||||||
| Personnel, including stock-based compensation of $108, $90, $201 and $199, respectively | 635 | 686 | 1,231 | 1,238 | ||||||||||||||||||||||
| General and administrative | 207 | 134 | 365 | 253 | ||||||||||||||||||||||
| Information technology | 137 | 93 | 271 | 180 | ||||||||||||||||||||||
| Depreciation and amortization | 107 | 108 | 218 | 221 | ||||||||||||||||||||||
| Restructuring, disposal, and other exit costs | 6 | 1 | 42 | 9 | ||||||||||||||||||||||
| Total operating expenses | 3,294 | 2,216 | 5,815 | 3,668 | ||||||||||||||||||||||
| Operating income (loss) | 1,000 | (56) | 1,174 | (367) | ||||||||||||||||||||||
| Interest expense | (76) | (81) | (144) | (179) | ||||||||||||||||||||||
| Other income (expense), net | 220 | 96 | (735) | 227 | ||||||||||||||||||||||
| Income (loss) before income taxes | 1,144 | (41) | 295 | (319) | ||||||||||||||||||||||
| Income tax expense (benefit) | 287 | 126 | 138 | (97) | ||||||||||||||||||||||
| Net income (loss) | $ | 857 | $ | (167) | $ | 157 | $ | (222) | ||||||||||||||||||
| Net income (loss) applicable to common stockholders per basic common share | $ | 21.15 | $ | (4.08) | $ | 3.86 | $ | (5.42) | ||||||||||||||||||
| Weighted-average number of basic common shares outstanding (in 000's) | 40,512 | 41,054 | 40,715 | 41,014 | ||||||||||||||||||||||
| Net income (loss) applicable to common stockholders per diluted common share | $ | 21.07 | $ | (4.08) | $ | 3.84 | $ | (5.42) | ||||||||||||||||||
| Weighted-average number of diluted common shares outstanding (in 000's) | 40,665 | 41,054 | 40,927 | 41,014 | ||||||||||||||||||||||
| Six Months Ended June 30, | ||||||||||||||
| 2022 | 2021 | |||||||||||||
| OPERATING ACTIVITIES: | ||||||||||||||
| Net income (loss) | $ | 157 | $ | (222) | ||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 218 | 221 | ||||||||||||
| Provision for expected credit losses and chargebacks | 113 | 37 | ||||||||||||
| Deferred income tax benefit | (165) | (120) | ||||||||||||
| Net losses (gains) on equity securities | 806 | (427) | ||||||||||||
| Stock-based compensation expense and other stock-based payments | 201 | 204 | ||||||||||||
| Operating lease amortization | 81 | 91 | ||||||||||||
| Unrealized foreign currency transaction gains related to Euro-denominated debt | (68) | (54) | ||||||||||||
| Loss on early extinguishment of debt | — | 242 | ||||||||||||
| Other | 40 | 47 | ||||||||||||
| Changes in assets and liabilities: | ||||||||||||||
| Accounts receivable | (1,116) | (820) | ||||||||||||
| Prepaid expenses and other current assets | (181) | (173) | ||||||||||||
| Deferred merchant bookings and other current liabilities | 4,861 | 1,973 | ||||||||||||
| Long-term assets and liabilities | (568) | (54) | ||||||||||||
| Net cash provided by operating activities | 4,379 | 945 | ||||||||||||
| INVESTING ACTIVITIES: | ||||||||||||||
| Purchase of investments | (12) | (15) | ||||||||||||
| Additions to property and equipment | (195) | (124) | ||||||||||||
| Other investing activities | (36) | 3 | ||||||||||||
| Net cash used in investing activities | (243) | (136) | ||||||||||||
| FINANCING ACTIVITIES: | ||||||||||||||
| Proceeds from the issuance of long-term debt | — | 2,015 | ||||||||||||
| Payments on maturity and redemption of debt | (1,102) | (1,982) | ||||||||||||
| Payments for repurchase of common stock | (2,288) | (150) | ||||||||||||
| Other financing activities | 13 | (21) | ||||||||||||
| Net cash used in financing activities | (3,377) | (138) | ||||||||||||
| Effect of exchange rate changes on cash and cash equivalents and restricted cash and cash equivalents | (44) | (1) | ||||||||||||
| Net increase in cash and cash equivalents and restricted cash and cash equivalents | 715 | 670 | ||||||||||||
| Total cash and cash equivalents and restricted cash and cash equivalents, beginning of period | 11,152 | 10,582 | ||||||||||||
| Total cash and cash equivalents and restricted cash and cash equivalents, end of period | $ | 11,867 | $ | 11,252 | ||||||||||
| SUPPLEMENTAL CASH FLOW INFORMATION: | ||||||||||||||
| Cash paid during the period for income taxes | $ | 337 | $ | 406 | ||||||||||
| Cash paid during the period for interest | $ | 145 | $ | 164 | ||||||||||
| RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
| Net income (loss) | $ | 857 | $ | (167) | $ | 157 | $ | (222) | |||||||||||||||||||||
| (a) | Depreciation and amortization | 107 | 108 | 218 | 221 | ||||||||||||||||||||||||
| (b) | Loss on assets classified as held for sale | — | — | 36 | — | ||||||||||||||||||||||||
| (a) | Interest and dividend income | (24) | (4) | (27) | (8) | ||||||||||||||||||||||||
| (a) | Interest expense | 76 | 81 | 144 | 179 | ||||||||||||||||||||||||
| (c) | Net (gains) losses on equity securities with readily determinable fair values | (365) | (391) | 622 | (423) | ||||||||||||||||||||||||
| (d) | Impairment of investment | 184 | — | 184 | — | ||||||||||||||||||||||||
| (e) | Foreign currency transaction (gains) losses on the remeasurement of certain Euro-denominated debt and accrued interest and debt-related foreign currency derivative instruments | (38) | 37 | (78) | (54) | ||||||||||||||||||||||||
| (f) | Losses on early extinguishment of debt and related reverse treasury lock agreements | — | 257 | — | 257 | ||||||||||||||||||||||||
| (a) | Income tax expense (benefit) | 287 | 126 | 138 | (97) | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 1,086 | $ | 48 | $ | 1,396 | $ | (147) | |||||||||||||||||||||
| Adjusted EBITDA as a % of Total Revenues | 25.3 | % | 2.2 | % | 20.0 | % | (4.5) | % | |||||||||||||||||||||
| RECONCILIATION OF NET INCOME (LOSS) TO NON-GAAP NET INCOME (LOSS) AND NON-GAAP NET INCOME (LOSS) PER DILUTED COMMON SHARE | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
| Net income (loss) | $ | 857 | $ | (167) | $ | 157 | $ | (222) | |||||||||||||||||||||
| (b) | Loss on assets classified as held for sale | — | — | 36 | — | ||||||||||||||||||||||||
| (c) | Net (gains) losses on equity securities with readily determinable fair values | (365) | (391) | 622 | (423) | ||||||||||||||||||||||||
| (d) | Impairment of investment | 184 | — | 184 | — | ||||||||||||||||||||||||
| (e) | Foreign currency transaction (gains) losses on the remeasurement of certain Euro-denominated debt and accrued interest and debt-related foreign currency derivative instruments | (38) | 37 | (78) | (54) | ||||||||||||||||||||||||
| (f) | Losses on early extinguishment of debt and related reverse treasury lock agreements | — | 257 | — | 257 | ||||||||||||||||||||||||
| (g) | Amortization of intangible assets | 56 | 41 | 112 | 82 | ||||||||||||||||||||||||
| (h) | Debt discount amortization related to convertible debt | — | 10 | — | 22 | ||||||||||||||||||||||||
| (i) | Net unrecognized tax benefits related to Italian tax matters | — | — | — | 16 | ||||||||||||||||||||||||
| (j) | Tax impact of Non-GAAP adjustments | 82 | 107 | (97) | 2 | ||||||||||||||||||||||||
| Non-GAAP Net income (loss) | $ | 776 | $ | (105) | $ | 937 | $ | (320) | |||||||||||||||||||||
| Weighted-average number of diluted common shares outstanding (in 000's) | 40,665 | 41,054 | 40,927 | 41,014 | |||||||||||||||||||||||||
| Non-GAAP Net income (loss) per diluted common share | $ | 19.08 | $ | (2.55) | $ | 22.89 | $ | (7.80) | |||||||||||||||||||||
| RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW | Six Months Ended June 30, | ||||||||||||||||
| 2022 | 2021 | ||||||||||||||||
| Net cash provided by operating activities | $ | 4,379 | $ | 945 | |||||||||||||
| (k) | Additions to property and equipment | (195) | (124) | ||||||||||||||
| Free cash flow | $ | 4,184 | $ | 821 | |||||||||||||
| Free cash flow as a % of Total Revenues | 59.9 | % | 24.9 | % | |||||||||||||
| Notes: | |||||
| (a) | Amounts are excluded from Net income (loss) to calculate Adjusted EBITDA. | ||||
| (b) | Loss on assets classified as held for sale is recorded in Operating expenses and excluded from Net income (loss) to calculate Non-GAAP Net income (loss) and Adjusted EBITDA. | ||||
| (c) | Net (gains) losses on equity securities with readily determinable fair values are recorded in Other income (expense), net and excluded from Net income (loss) to calculate Non-GAAP Net income (loss) and Adjusted EBITDA. | ||||
| (d) | Impairment of investment in Yanolja Co., Ltd. equity securities is recorded in Other income (expense), net and excluded from Net income (loss) to calculate Non-GAAP Net income (loss) and Adjusted EBITDA. | ||||
| (e) | Foreign currency transaction (gains) losses on the remeasurement of Euro-denominated debt and accrued interest that are not designated as hedging instruments for accounting purposes and debt-related foreign currency derivative instruments used as economic hedges are recorded in Other income (expense), net and excluded from Net income (loss) to calculate Non-GAAP Net income (loss) and Adjusted EBITDA. | ||||
| (f) | Loss of $242 million on early extinguishment of debt and losses of $15 million on related reverse treasury lock agreements which were designated as cash flow hedges are recorded in Other income (expense), net and excluded from Net income (loss) to calculate Non-GAAP Net income (loss) and Adjusted EBITDA. | ||||
| (g) | Amortization of intangible assets is recorded in Depreciation and amortization and excluded from Net income (loss) to calculate Non-GAAP Net income (loss). | ||||
| (h) | Noncash interest expense related to the amortization of debt discount on convertible debt is recorded in Interest expense and excluded from Net income (loss) to calculate Non-GAAP Net income (loss). The Company adopted Financial Accounting Standards Board Accounting Standards Update 2020-06 on January 1, 2022 and such debt discount amortization is not recorded in the financial statements for periods after that date. | ||||
| (i) | Net unrecognized tax benefits related to Italian tax matters is recorded in Income tax expense (benefit) and excluded from Net income (loss) to calculate Non-GAAP Net income (loss). | ||||
| (j) | Reflects the tax impact of Non-GAAP adjustments above and changes in tax estimates which are excluded from Net income (loss) to calculate Non-GAAP Net income (loss). | ||||
| (k) | Cash used for additions to property and equipment is included in the calculation of Free cash flow. | ||||
| For a more detailed discussion of the adjustments described above, please see the section in this press release under the heading "Non-GAAP Financial Measures" which provides definitions and information about the use of non-GAAP financial measures. | |||||
| Units Sold | 2Q20 | 3Q20 | 4Q20 | 1Q21 | 2Q21 | 3Q21 | 4Q21 | 1Q22 | 2Q22 | |||||||||||||||||||||||||||||||||||||||||||||||
| Room Nights | 28 | 127 | 76 | 99 | 157 | 183 | 151 | 198 | 246 | |||||||||||||||||||||||||||||||||||||||||||||||
| Year/Year (Decline) Growth | (86.7) | % | (43.1) | % | (60.4) | % | (20.1) | % | 457.5 | % | 43.9 | % | 99.9 | % | 99.7 | % | 56.3 | % | ||||||||||||||||||||||||||||||||||||||
| Rental Car Days | 2 | 9 | 8 | 10 | 13 | 13 | 11 | 15 | 16 | |||||||||||||||||||||||||||||||||||||||||||||||
| Year/Year (Decline) Growth | (90.4) | % | (55.6) | % | (52.2) | % | (15.1) | % | 558.8 | % | 44.0 | % | 35.8 | % | 53.0 | % | 22.4 | % | ||||||||||||||||||||||||||||||||||||||
| Airline Tickets | 1 | 2 | 2 | 3 | 4 | 4 | 4 | 5 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||
| Year/Year (Decline) Growth | (69.7) | % | (9.3) | % | 4.0 | % | 62.1 | % | 626.7 | % | 154.8 | % | 108.0 | % | 69.1 | % | 31.4 | % | ||||||||||||||||||||||||||||||||||||||
Gross Bookings(2) | 2Q20 | 3Q20 | 4Q20 | 1Q21 | 2Q21 | 3Q21 | 4Q21 | 1Q22 | 2Q22 | |||||||||||||||||||||||||||||||||||||||||||||||
| Agency | $ | 1,535 | $ | 9,521 | $ | 5,098 | $ | 8,704 | $ | 15,290 | $ | 14,872 | $ | 11,875 | $ | 16,286 | $ | 19,448 | ||||||||||||||||||||||||||||||||||||||
| Merchant | 771 | 3,861 | 2,215 | 3,232 | 6,665 | 8,812 | 7,136 | 11,007 | 15,097 | |||||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 2,306 | $ | 13,382 | $ | 7,313 | $ | 11,935 | $ | 21,956 | $ | 23,684 | $ | 19,011 | $ | 27,293 | $ | 34,545 | ||||||||||||||||||||||||||||||||||||||
| Gross Bookings Year/Year (Decline) Growth | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Agency | (91.8) | % | (47.4) | % | (64.1) | % | 4.6 | % | 895.6 | % | 56.2 | % | 132.9 | % | 87.1 | % | 27.2 | % | ||||||||||||||||||||||||||||||||||||||
| Merchant | (88.0) | % | (46.1) | % | (65.9) | % | (20.7) | % | 764.4 | % | 128.2 | % | 222.2 | % | 240.6 | % | 126.5 | % | ||||||||||||||||||||||||||||||||||||||
| Total | (90.8) | % | (47.1) | % | (64.7) | % | (3.7) | % | 851.7 | % | 77.0 | % | 160.0 | % | 128.7 | % | 57.3 | % | ||||||||||||||||||||||||||||||||||||||
| Constant-currency Basis | (91) | % | (48) | % | (65) | % | (6) | % | 802 | % | 75 | % | 164 | % | 140 | % | 73 | % | ||||||||||||||||||||||||||||||||||||||
| 2Q20 | 3Q20 | 4Q20 | 1Q21 | 2Q21 | 3Q21 | 4Q21 | 1Q22 | 2Q22 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total Revenues | $ | 630 | $ | 2,640 | $ | 1,238 | $ | 1,141 | $ | 2,160 | $ | 4,676 | $ | 2,981 | $ | 2,695 | $ | 4,294 | ||||||||||||||||||||||||||||||||||||||
| Year/Year (Decline) Growth | (83.7) | % | (47.6) | % | (62.9) | % | (50.2) | % | 243.2 | % | 77.1 | % | 140.7 | % | 136.3 | % | 98.7 | % | ||||||||||||||||||||||||||||||||||||||
| Constant-currency Basis | (83) | % | (49) | % | (63) | % | (51) | % | 229 | % | 76 | % | 146 | % | 146 | % | 116 | % | ||||||||||||||||||||||||||||||||||||||