|
TRIPADVISOR, INC. - 10-K - Management's Discussion and Analysis of Financial Condition and Results of Operations
(Edgar Glimpses Via Acquire Media NewsEdge) Overview
We are the world's largest online travel company, empowering users to plan and
have the perfect trip. Our travel research platform aggregates reviews and
opinions from our community about destinations, accommodations (including
hotels, resorts, motels, B&Bs, specialty lodging and vacation rentals),
restaurants and activities throughout the world through our flagship TripAdvisor
brand. Our branded websites include tripadvisor.com in the United States and
localized versions of the website in 29 other countries, including China under
the brand daodao.com. Our branded websites globally have received more than
60 million unique visitors (according to July 2012 comScore), and we have built
a base of more than 44 million marketable members, which are members we have
permission to email on a regular basis, and we feature over 75 million reviews
and opinions, as measured by our own log files. Beyond travel-related content,
our websites also include links to the websites of our customers, including
travel advertisers, allowing travelers to directly book their travel
arrangements. In addition to the flagship TripAdvisor brand, we now manage and
operate 20 other travel brands, connected by the common goal of providing
comprehensive travel planning resources across the travel sector.
Executive Summary
Our financial results are currently principally dependent on our ability to
drive our click-based advertising revenue. We continue to invest in areas of
potential click-based revenue growth, including our social, mobile and global
initiatives, while also focusing on growing both our subscription-based
products, such as Vacation Rentals and Business Listings, and our
transaction-based businesses, which include SniqueAway and Tingo. We have
leveraged our position as the largest online travel company to become an
important partner for online advertisers - including hotels, online travel
agencies and other travel-related service providers-by providing our customers
with access to our large audience of highly-qualified, highly-engaged users. The
key drivers of our click-based advertising revenue are described below, as well
as a summary of our key growth areas and the current trends impacting our
business.
Key Drivers of Click-Based Advertising Revenue
For the years ended December 31, 2012 and 2011, 77% and 79%, respectively, of
our total revenue came from our core cost-per-click, or CPC, based lead
generation product. The key drivers of our click-based advertising revenue
include the growth in hotel shoppers, user conversion and lead pricing. Total
traffic growth, or growth in monthly visits from unique IP addresses is
reflective of our overall brand growth. We track and analyze sub-segments of
traffic and its correlation to revenue generation and utilize hotel shoppers as
an indicator of revenue growth. We use the term "hotel shoppers" to refer to
users who view a listing of hotels in a city or visitors who view a specific
hotel page.
After hotel shoppers, the second driver of our business is user conversion,
which is a measure of how many hotel shoppers ultimately click on a CPC link
that generates revenue for us. User conversion on our site is primarily driven
by three factors: merchandising, commerce coverage and choice. We think of
merchandising as the number and location of ads that are available on a page;
commerce coverage is whether we have a client who can take an online booking for
a particular property; and choice is the number of clients available for any
given property, allowing the user to shop for the best price. In summary, our
CPC revenue depends on the number of hotel shoppers that are interested in a
property, whether there is a commerce link available for that hotel shopper to
click on for that property and whether there are several commerce choices
available for that property, so the hotel shopper can shop around. The other key
driver that we look at is the CPC price that online travel agencies and
hoteliers are willing to pay us for our leads.
Key Growth Areas
We continue to invest in areas of potential growth, including our social, mobile
and global initiatives as well as our subscription-based products, such as
Vacation Rentals and Business Listings.
37--------------------------------------------------------------------------------
Table of Contents
Social. Our Wisdom of Friends initiative is a core component of our strategic
growth plan; 76% of respondents to a recent Nielsen study cited "recommendations
from people I know" as the information source that they trust most. We believe
that having a strong social presence drives traffic to and engagement on our
sites and improves the sites' "stickiness" amongst the users. As a result, we
continue to deepen our integration with Facebook. As of December 31, 2012, and
according to AppData, an independent application tracking traffic service,
TripAdvisor has averaged more than 40 million monthly Facebook users via it's
TripAdvisor Facebook application id. We offer these Facebook users a
personalized and social travel planning experience that enables travelers to
engage first with their own Facebook friends' reviews and opinions when planning
their perfect trip on TripAdvisor.
Mobile. Mobile is an investment area that is geared towards creating a more
complete user experience by reinforcing the TripAdvisor brand when users are
in-market. In the year ended December 31, 2012, we saw strong mobile user
uptake, as aggregate downloads of our TripAdvisor, City Guides, and SeatGuru
apps more than doubled to 31 million and during the fourth quarter of 2012 we
averaged more than 45 million monthly unique users on mobile devices, as
measured by our own log files. We believe that travelers will increasingly use
mobile devices, including smartphones and tablets, to conduct travel research
and planning.
Vacation Rentals. Our Vacation Rentals product addresses a highly-fragmented $85
billion per-year vacation rental industry, according to a 2010 Radius Global
Market study. Historically, we have built our supply content through
acquisitions, namely our U.S.-based FlipKey and U.K.-based HolidayLettings
businesses, but during the fourth quarter of 2011 we announced partnerships
aimed at increasing our supply content. We had more than 300,000 properties as
of December 31, 2012, up more than 50% during the year, and we believe our
highly-engaged and motivated community create a competitive advantage for us in
this market.
Business Listings. Created in early 2010, our Business Listings product enables
hotel and accommodation owners to list pertinent property information on
TripAdvisor, bringing them closer to potential customers and thereby increasing
direct bookings. In the year ended December 31, 2012, we grew our Business
Listings customer base over 40% to 50,000 subscribers, still representing just
over 7% of our current hotel and accommodation listings on TripAdvisor branded
sites. We continue to expand our sales force and improve features to grow our
subscriber base.
Current Trends Affecting Our Business
Increasing Competition. The travel review industry and, more generally, the
business of collecting and aggregating travel-related resources and information,
continue to be increasingly competitive. In recent years, an increasing number
of companies, such as search companies Google Inc. and Baidu.com, Inc. and
several large online travel agencies, have begun to collect and aggregate travel
information and resources. We plan to continue to invest in order to remain the
leading source of travel reviews as well as continuing to enhance our content
and user experience.
Increasing Use of Internet and Social Media to Access Travel Information.
Commerce, information and advertising continue to migrate to the Internet and
away from traditional media outlets. We believe that this trend will create
strategic growth opportunities, allowing us to attract new consumers and develop
unique and effective advertising solutions. Consumers are increasingly using
online social media, such as Facebook, as a means to communicate and exchange
information, including travel information and opinions. We have made significant
efforts related to social networking in order to leverage the expanding use of
this channel and enhance traffic diversification and user engagement. We are
also continually adapting our user experience in response to a changing internet
environment and usage trends. For example, in 2012 we invested in building a
hotel metasearch product for our smartphone platforms and we currently plan to
roll out our hotel metasearch product on our desktop and tablet platforms during
the next three to six months. We expect to continue to develop our metasearch
capabilities, because we believe that by showing users real-time pricing and
availability wherever possible across our global points of sale, we can provide
a better user experience while delivering highly qualified leads to our
advertising partners.
38
--------------------------------------------------------------------------------
Table of Contents
Increasing Mobile Usage. Consumers are increasingly using smartphone and tablet
computing devices to access the Internet. To address these demands, we continue
to extend the platform to develop smartphone and tablet applications to allow
greater access to our travel information and resources. Although the substantial
majority of our smartphone users also access and engage with our websites on
personal computers and tablets where we display advertising, our users could
decide to increasingly access our products primarily through smartphone devices.
Historically we have not displayed graphic advertising on smartphones and our
smartphone monetization strategies are still developing. Improvement of our
mobile offerings is a key company priority which we believe is necessary to help
us maintain and grow our user base and engagement over the long term and we will
continue to invest and innovate in this growing platform.
Click-Based Advertising Revenue. In recent years, the majority of our revenue
growth resulted from higher click-based advertising revenue due to increased
traffic on our websites and an increase in the volume of clicks on our
advertisers' placements. Although click-based advertising revenue growth has
generally been driven by traffic volume, we remain focused on the various
factors that could impact revenue growth, including, but not limited to, the
growth in hotel shoppers, CPC pricing fluctuations, the overall economy, the
ability of advertisers to monetize our traffic, the quality and mix of traffic
to our websites, and the quality and mix of traffic from our advertising
placements to advertisers, as well as advertisers' evolving approach to
transaction attribution models and return on investment targets. We monitor and
regularly respond to changes in these factors in order to strategically improve
our user experience, customer satisfaction and monetization in this dynamic
environment.
Global Economic Conditions. In late 2008 and throughout 2009, weak global
economic conditions created uncertainty for travelers and suppliers, and put
pressure on discretionary spending on travel and advertising. Since 2010 the
travel industry has been gradually improving. However, global economic
conditions remain uncertain, and in particular, we anticipate travel
expenditures in Europe to continue to be adversely effected by the economic
issues overseas.
Spin-Off
On April 7, 2011, Expedia announced its plan to separate into two independent
public companies in order to better achieve certain strategic objectives of its
various businesses. We refer to this transaction as the "Spin-Off."
Non-recurring expenses incurred to affect the Spin-Off during the year ended
December 31, 2011 have been included within Spin-Off costs in the consolidated
and combined statements of operations.
On December 20, 2011, following the close of trading on the NASDAQ Global Select
Market ("NASDAQ"), the Spin-Off was completed, and TripAdvisor began trading as
an independent public company on December 21, 2011. Expedia effected the
Spin-Off by means of a reclassification of its capital stock that resulted in
the holders of Expedia capital stock immediately prior to the time of
effectiveness of the reclassification having the right to receive a
proportionate amount of TripAdvisor capital stock. A one-for-two reverse stock
split of outstanding Expedia capital stock occurred immediately prior to the
Spin-Off, with cash paid in lieu of fractional shares.
In connection with the Spin-Off, Expedia contributed or transferred all of the
subsidiaries and assets relating to Expedia's TripAdvisor Media Group, which
were comprised of the TripAdvisor Holdings, LLC combined financial statements,
to TripAdvisor and TripAdvisor or one of its subsidiaries assumed all of the
liabilities relating to Expedia's TripAdvisor Media Group. TripAdvisor now
trades on the NASDAQ under the symbol "TRIP."
In connection with the Spin-Off, on December 20, 2011, TripAdvisor Holdings, LLC
distributed approximately $406 million in cash to Expedia in the form of a
dividend. This distribution was funded through borrowings under a credit
agreement, dated as of December 20, 2011, by and among TripAdvisor, TripAdvisor
Holdings, LLC, and TripAdvisor LLC, the lenders party thereto, JPMorgan Chase
Bank, N.A., as administrative agent, and J.P. Morgan Europe Limited, as London
agent (this credit agreement, together with all exhibits,
39--------------------------------------------------------------------------------
Table of Contents
schedules, annexes, certificates, assignments and related documents contemplated
thereby, is referred to herein as the "Credit Agreement"). Refer to "Note
8-Debt" in the notes to our consolidated and combined financial statements and
our debt discussion in Item 7 "Management's Discussion and Analysis of Financial
Condition and Results of Operations-Financial Position, Liquidity and Capital
Resources" below for further information on the Credit Agreement.
For purposes of governing certain of the ongoing relationships between us and
Expedia at and after the Spin-Off, and to provide for an orderly transition, we
and Expedia entered into various agreements, including, among others, the
Separation Agreement; the Tax Sharing Agreement, the Employee Matters agreement,
the Transition Services Agreement, and commercial agreements. The full texts of
the Separation Agreement, the Tax Sharing Agreement, the Employee Matters
Agreement, the Transition Services Agreement and the Master Advertising
Agreement (CPC) are incorporated by reference on this Annual Report on Form 10-K
as Exhibits 2.1, 10.2, 10.3, 10.4 and 10.6 (10.6 filed in redacted form pursuant
to confidential treatment request), respectively. For information on our current
relationship with Expedia and recent material transactions, refer to "Note
16-Related Party Transactions" in the notes to our consolidated and combined
financial statements.
Segment
We have one reportable segment. The segment is determined based on how our chief
operating decision maker manages our business, makes operating decisions and
evaluates operating performance.
40--------------------------------------------------------------------------------
Table of Contents
Results of Operations
Selected Financial Data
(in thousands, except per share data)
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010Revenue $ 559,215 $ 426,045 $ 313,525 31 % 36 %
Related-party revenue from
Expedia 203,751 211,018 171,110 (3 %) 23 %
Total revenue 762,966 637,063 484,635 20 % 31 %
Costs and expenses:
Cost of revenue (exclusive of
amortization) (1) 12,074 10,873 7,345 11 % 48 %
Selling and marketing (2) 266,239 209,176 140,470 27 % 49 %
Technology and content (2) 86,640 57,448 43,321 51 % 33 %General and administrative (2) 75,641 44,770 31,819
69 % 41 %
Related-party shared services
fee - 9,222 7,900 (100 %) 17 %
Depreciation 19,966 18,362 12,871 9 % 43 %
Amortization of intangible
assets 6,110 7,523 14,609 (19 %) (49 %)
Spin-off costs - 6,932 - (100 %) 100 %
Total costs and expenses 466,670 364,306 258,335 28 % 41 %
Operating income 296,296 272,757 226,300 9 % 21 %
Other income (expense):
Interest (expense) income, net (10,871 ) 391 (241 ) (2,880 %) 262 %
Other, net (3,450 ) (1,254 ) (1,644 ) 175 % (24 %)
Total other expense, net (14,321 ) (863 ) (1,885 ) 1,559 % (54 %)
Income before income taxes 281,975 271,894 224,415 4 % 21 %
Provision for income taxes (87,387 ) (94,103 ) (85,461 ) (7 %) 10 %
Net income 194,588 177,791 138,954 9 % 28 %
Net (income) loss attributable
to noncontrolling interest (519 ) (114 ) (178 ) 355 % (36 %)
Net income attributable to
TripAdvisor, Inc. $ 194,069 $ 177,677 $ 138,776 9 % 28 %
Earnings per share
attributable to TripAdvisor,
Inc :
Basic $ 1.39 $ 1.33 $ 1.04 5 % 28 %
Diluted $ 1.37 $ 1.32 $ 1.04 4 % 27 %
Weighted average common shares
outstanding:
Basic 139,462 133,461 133,461 4 % 0 %
Diluted 141,341 134,865 133,461 5 % 1 %
Other financial data:
Adjusted EBITDA (3) $ 352,474 $ 322,918 $ 260,963 9 % 24 %
(1) Excludes amortization as
follows:
Amortization of acquired
technology included in
amortization of intangibles $ 708 $ 578 $ 1,080
Amortization of website
development costs included in
depreciation 12,816 12,438 8,104
$ 13,524 $ 13,016 $ 9,184
(2) Includes stock-based
compensation as follows:
Selling and marketing $ 4,622 $ 3,216 $ 2,101
Technology and content 11,400 3,931 2,661
General and administrative 14,080 10,197 2,421
(3) See "Adjusted EBITDA" discussion below for more information and for a
reconciliation of Adjusted EBITDA to operating income, the most directly
comparable financial measure calculated and presented in accordance with U.S.
generally accepted accounting principles, or GAAP.
41
--------------------------------------------------------------------------------
Table of Contents
Adjusted EBITDA
To provide investors with additional information regarding our financial
results, we have disclosed Adjusted EBITDA, a non-GAAP financial measure, within
this Annual Report on Form 10-K. We have provided reconciliations below of
Adjusted EBITDA to operating income, the most directly comparable GAAP financial
measure. A "non-GAAP financial measure" refers to a numerical measure of a
company's historical or future financial performance, financial position, or
cash flows that excludes (or includes) amounts that are included in (or excluded
from) the most directly comparable measure calculated and presented in
accordance with GAAP in such company's financial statements.
We define "Adjusted EBITDA" as operating income, excluding depreciation of
property and equipment, which includes internal use software and website
development, amortization of intangible assets, stock-based compensation and
non-recurring expenses incurred to effect the Spin-Off from Expedia during the
year ended December 31, 2011. Adjusted EBITDA is the primary metric by which
management evaluates the performance of its business and on which internal
budgets are based. In particular, the exclusion of certain expenses in
calculating Adjusted EBITDA facilitates operating performance comparisons on a
period-to-period basis. Adjusted EBITDA eliminates items that are either not
part of our core operations such as the costs incurred in connection with the
Spin-Off or those costs that do not require a cash outlay, such as stock-based
compensation. Adjusted EBITDA also excludes depreciation and amortization
expense, which are based on our estimates of the useful life of tangible and
intangible assets. These estimates could vary from actual performance of the
asset, are based on historical costs and other factors and may not be indicative
of current or future capital expenditures. We believe that by excluding certain
items, such as stock-based compensation and non-recurring expenses, Adjusted
EBITDA corresponds more closely to the cash operating income generated from our
business and allows investors to gain an understanding of the factors and trends
affecting the ongoing cash earnings capabilities of our business, from which
capital investments are made and debt is serviced.
Our use of Adjusted EBITDA has limitations as an analytical tool, and you should
not consider it in isolation or as a substitute for analysis of our results
reported in accordance with GAAP. Some of these limitations are:
• Adjusted EBITDA does not reflect our cash expenditures or future
requirements for capital expenditures or contractual commitments;
• Adjusted EBITDA does not reflect changes in, or cash requirements for, our
working capital needs;
• Adjusted EBITDA does not consider the potentially dilutive impact of
stock-based compensation;
• 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 capital expenditure requirements for
such replacements or for new capital expenditure requirements; and
• Other companies, including companies in our own industry, may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a
comparative measure.
Because of these limitations, you should consider Adjusted EBITDA alongside
other financial performance measures, including various cash flow metrics, net
income and our other GAAP results.
42--------------------------------------------------------------------------------
Table of Contents
The following table is a reconciliation of Adjusted EBITDA to operating income,
the most directly comparable GAAP financial measure for the periods presented:
Year ended December 31,
(in thousands)
2012 2011 2010
Adjusted EBITDA $ 352,474 $ 322,918 $ 260,963
Depreciation (1) (19,966 ) (18,362 ) (12,871 )
OIBA (2) 332,508 304,556 248,092 Amortization of intangible assets (6,110 ) (7,523 ) (14,609 )
Stock-based compensation (30,102 ) (17,344 ) (7,183 )
Spin-Off costs - (6,932 ) -
Operating income 296,296 272,757 226,300
(1) Includes internal use software and website development costs.
(2) Our primary operating metric prior to the Spin-Off for evaluating operating
performance was Operating Income Before Amortization, or OIBA, as reported on
our Form S-4, filed with the SEC on November 1, 2011. OIBA is defined as
operating income plus: (1) amortization of intangible assets and any related
impairment; (2) stock-based compensation expense; and (3) non-recurring
expenses incurred to effect the Spin-Off during the year ended December 31,
2011. This operating metric is no longer being used by our management to
measure operating performance and is only being shown above to illustrate the
financial impact as we converted to a new operating metric post Spin-Off and
is also currently used to calculate our annual obligation for our charitable
foundation. Refer to, "Contractual Obligations, Commercial Commitments and
Off-Balance Sheet Arrangements", below, in the section entitled "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in
this Annual Report on Form 10-K for information on our charitable foundation.
Reclassifications
Certain reclassifications have been made to conform the prior period's data to
the current format, which include the reclassifications of our redeemable
noncontrolling interest on the consolidated balance sheets from accrued expenses
and other current liabilities and the reclassification of accrued marketing
costs from accounts payable to accrued expenses and other current liabilities.
These reclassifications had no net effect on our consolidated and combined
financial statements.
Revenue
We derive substantially all of our revenue through the sale of advertising,
primarily through click-based advertising and, to a lesser extent, display-based
advertising. In addition, we earn revenue through a combination of
subscription-based offerings related to our Business Listings and Vacation
Rentals products, transaction revenue from selling room nights on our
transactional sites SniqueAway and Tingo, and other revenue including content
licensing.
The following discussion of revenue includes references to the number of unique
Internet protocol, or IP, addresses that visit TripAdvisor-branded sites each
month. This metric is one of the metrics used by us to analyze revenue and is
measured using internally developed analytical tools. Each unique IP address is
only counted the first time it visits a TripAdvisor site during each calendar
month. Our measurement of unique visitors does not include any visitors to our
subsidiary sites that are not TripAdvisor-branded, nor does it include any
individuals who view TripAdvisor content on other sites. While directionally
indicative, unique IP address tracking has recently become less valuable as a
revenue growth metric because of the continually increasing diversification of
our site traffic and usage, particularly in light of our users' engagement with
non-hotel based site content, such as
43--------------------------------------------------------------------------------
Table of Contents
restaurants and attractions. As such, we believe that using hotel shoppers as a
metric is a more useful indicator of future revenue growth and began to track
this metric using internally developed analytical tools in 2012.
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)
Click-based advertising $ 588 $ 500 $ 384 18 % 30 %
Display-based advertising 94 86 72 10 % 19 %
Subscription, transaction and other 81 51 29 58 % 76 %
Total revenue $ 763 $ 637 $ 485 20 % 31 %
2012 vs. 2011
Revenue increased $126 million during the year ended December 31, 2012 when
compared to the same period in 2011, primarily due to an increase in click-based
advertising revenue of $88 million. The primary driver of the increase in
click-based advertising revenue was an increase in hotel shoppers during the
year ended December 31, 2012, when compared to the same period for 2011, of over
30%, partially offset by lower clicks per hotel shopper due to our site redesign
in September 2011, and lower revenue per click. Subscription, transaction and
other revenue increased by $30 million during the year ended December 31, 2012,
primarily due to growth in our subscription based products, Business Listings
and Vacation Rentals products.
2011 vs. 2010
Revenue increased $152 million or 31% during the year ended December 31, 2011
when compared to the same period in 2010, primarily due to an increase in
click-based advertising revenue of $116 million or 30%. A key driver of the
increase in click-based advertising revenue was an increase of 29% in monthly
visits from unique IP addresses to the TripAdvisor branded sites during the year
ended December 31, 2011, compared to the same period for 2010 and, to a lesser
extent, an increase in the average cost per click rates in 2011. Subscription,
transaction and other revenue increased by $22 million or 76% in 2011, primarily
due to growth in Business Listings and having a full year of revenue from the
2010 acquisition of Holiday Lettings.
In addition to the above product revenue discussion, related-party revenue from
Expedia, which consists primarily of click-based advertising, is as follows:
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)Related party revenue from Expedia $ 204 $ 211 $ 171
(3 %) 23 %
% of revenue 26.7 % 33.1 % 35.3 %
TripAdvisor and Expedia entered into new commercial arrangements in connection
with the Spin-Off, as discussed in "Note 16-Related Party Transactions" in the
notes to our consolidated and combined financial statements. The new
arrangements had terms of up to one year. In connection with the Spin-Off,
Expedia expected to lower its CPC pricing by 10-15%. This change was rolled out
throughout the fourth quarter of 2011, and trended towards the upper end of this
expected discount range. Related-party revenue from Expedia decreased $7 million
or 3% during the year ended December 31, 2012 when compared to the same period
in 2011, primarily due to lower CPC pricing paid by Expedia, partially offset by
higher click volume sent to Expedia in 2012.
44--------------------------------------------------------------------------------
Table of Contents
Cost of Revenue
Cost of revenue consists of expenses that are closely correlated or directly
related to revenue generation, including ad serving fees, flight search fees,
credit card fees and data center costs.
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)
Cost of revenue $ 12 $ 11 $ 7 11.0 % 48 %
% of revenue 1.6 % 1.7 % 1.5 %
2012 vs. 2011
Cost of revenue increased $1 million during the year ended December 31, 2012
when compared to the same period in 2011, primarily due to increased credit card
merchant fees.
2011 vs. 2010
Cost of revenue increased $4 million during the year ended December 31, 2011
when compared to the same period in 2010, primarily due to increased data center
costs in support of higher site traffic and increased credit card merchant fees.
Selling and Marketing
Sales and marketing expenses primarily consist of direct costs, including search
engine marketing, or SEM, other traffic acquisition costs, syndication costs and
affiliate program commissions, brand advertising and public relations. In
addition, our indirect sales and marketing expense consists of personnel and
overhead expenses, including salaries, commissions, benefits, stock-based
compensation expense and bonuses for sales, sales support, customer support and
marketing employees.
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)
Direct costs $ 177 $ 137 $ 88 29 % 57 %
Personnel and overhead 89 72 52 25 % 36 %
Total selling and marketing $ 266 $ 209 $ 140 27 % 49 %
% of revenue 34.9 % 32.8 % 29.0 %
2012 vs. 2011
Direct selling and marketing costs increased $40 million during the year ended
December 31, 2012 when compared to the same period in 2011, primarily due to
increased search engine marketing costs, brand advertising costs and investments
in social media costs. We increased our spending on social media in the year
ended December 31, 2012 compared to the same period in 2011, in order to
increase social engagement on our websites. Personnel and overhead costs
increased $17 million during the year ended December 31, 2012 when compared to
the same period in 2011, primarily due to an increase in headcount to support
business growth, including international expansion.
2011 vs. 2010
Direct selling and marketing costs increased $49 million during the year ended
December 31, 2011 when compared to the same period in 2010, primarily due to
increased search engine marketing costs and other traffic acquisition costs.
Personnel and overhead costs increased $20 million during the year ended
December 31, 2011 when compared to the same period in 2010, primarily due to an
increase in headcount to support business growth, including international
expansion.
45
--------------------------------------------------------------------------------
Table of Contents
Technology and Content
Technology and content expenses consist of personnel and overhead expenses,
including salaries and benefits, stock-based compensation expense and bonuses
for salaried employees and contractors engaged in the design, development,
testing and maintenance of our website. Other costs include licensing and
maintenance expense.
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)
Personnel and overhead $ 80 $ 51 $ 40 56 % 29 %
Other 7 6 3 7 % 74 %
Total technology and content $ 87 $ 57 $ 43 51 % 33 %
% of revenue 11.4 % 9.0 % 8.9 %
2012 vs. 2011
Technology and content costs increased $30 million during the year ended
December 31, 2012 when compared to the same period in 2011, primarily due to
increased personnel costs from increased headcount to support business growth,
including international expansion, enhanced site features, extending our
products onto smartphone and tablet platforms, and development of our new hotel
metasearch product, as well as an increase in stock based compensation.
2011 vs. 2010
Technology and content costs increased $14 million during the year ended
December 31, 2011 when compared to the same period in 2010, primarily due to
increased personnel costs from increased headcount to support business
expansion, including international site launches, enhanced site features and
mobile initiatives.
General and Administrative
General and administrative expense consists primarily of personnel and related
overhead costs, including executive leadership, finance, legal and human
resource functions and stock-based compensation as well as professional service
fees and other fees including audit, legal, tax and accounting, and other costs
including bad debt expense and our charitable foundation costs.
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)
Personnel and overhead $ 51 $ 37 $ 24 39 % 52 %
Professional service fees and other 25 8 8 203 % 5 %
Total general and administrative $ 76 $ 45 $ 32 69 % 41 %
% of revenue 9.9 % 7.0 % 6.6 %
2012 vs. 2011
General and administrative costs increased $31 million during the year ended
December 31, 2012, when compared to the same period in 2011, due to increased
personnel and overhead costs related to an increase in stock based compensation,
as well as increased headcount to support business growth, and a full year of
costs related to additional headcount and professional service fees to support
our operations as a standalone public company in 2012. We also incurred
increased professional service fees primarily related to legal and tax
initiatives. In addition, in connection with the Spin-Off, we assumed Expedia's
obligation to fund a charitable foundation. Our expense related to the funding
of this charitable foundation was $7 million for the year ended December 31,
2012.
46
--------------------------------------------------------------------------------
Table of Contents
2011 vs. 2010
General and administrative costs increased $13 million during the year ended
December 31, 2011, when compared to the same period in 2010, primarily due to
increased personnel costs from increased headcount as a result of the Spin-Off
to support business growth and additional hiring in order to support our
operations as a standalone public company and an additional $8 million in stock
based compensation related to modification charges in connection with the
Spin-Off. Refer to "Note 4-Stock Based Awards and Other Equity Instruments" in
the notes to our consolidated and combined financial statements for information
related to the stock-based award modification charges.
Related-Party Shared Services Fee
Prior to the Spin-Off, our related-party shared services fee was comprised of
allocations from Expedia for accounting, legal, tax, corporate development,
treasury, financial reporting, real estate management and included an allocation
of employee compensation within these functions. These allocations were
determined based on what we and Expedia considered to be reasonable reflections
of the utilization of services provided or the benefit received by us.
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)Related-party shared services fee $ - $ 9 $ 8
(100 %) 17 %
% of revenue 0 % 1.4 % 1.6 %
Related-party shared services fee costs incurred for the use of Expedia shared
services ceased in connection with the Spin-Off. Refer to "Note 16-Related Party
Transactions" in the notes to our consolidated and combined financial statements
for further information on our relationship with Expedia.
Depreciation
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)
Depreciation $ 20 $ 18 $ 13 9 % 43 %
% of revenue 2.6 % 2.9 % 2.7 %
2012 vs. 2011
Depreciation expense increased $2 million during the year ended December 31,
2012 when compared to the same period in 2011 primarily due to increased
amortization related to capitalized software and website development costs and
additional depreciation of $1 million related to purchased software licenses and
leasehold improvements.
2011 vs. 2010
Depreciation expense increased $5 million during the year ended December 31,
2011 when compared to the same period in 2010 primarily due to increased
amortization of $4 million related to capitalized software and website
development costs.
47
--------------------------------------------------------------------------------
Table of Contents
Amortization of Intangible Assets
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)Amortization of intangible assets $ 6 $ 8 $ 15
(19 %) (49 % )
% of revenue 0.8 % 1.2 % 3.0 %
2012 vs. 2011
Amortization of intangible assets decreased $2 million during the year ended
December 31, 2012 when compared to the same period in 2011, primarily due to the
completion of amortization related to certain technology intangible assets.
2011 vs. 2010
Amortization of intangible assets decreased $7 million during the year ended
December 31, 2011 when compared to the same period in 2010, primarily due to the
completion of amortization of $3 million related to certain technology
intangible assets and a decrease in amortization of $4 million related to the
contingent purchase consideration for the acquisition of Holiday Lettings in
June 2010.
Operating Income
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2011
($ in millions)
Operating income $ 296 $ 273 $ 226 9 % 21 %
% of revenue 38.8 % 42.8 % 46.7 %
2012 vs. 2011
Operating income increased $23 million for the year ended December 31, 2012 when
compared to the same period in 2011, primarily due to an increase in revenue of
$126 million or 20%, which was partially offset by a corresponding increase to
operating expenses of $103 million or 28%, respectively, particularly due to
increased headcount and personnel costs to support business growth, including
related stock based compensation, key initiatives, international expansion and
operations as a standalone public company, and increased traffic acquisition
costs to drive higher revenue.
2011 vs. 2010
Operating income increased $47 million for the year ended December 31, 2011 when
compared to the same period in 2010, primarily due to an increase in revenue of
$152 million or 31%, which was partially offset by a corresponding increase to
operating expenses of $106 million or 41%, particularly in personnel costs to
support business growth and traffic acquisition costs to drive higher revenue.
Also included in total operating costs for the year ended December 31, 2011 is
$7 million of costs incurred as part of the Spin-Off from Expedia, which will be
non-recurring for 2012.
Interest (Expense) Income, Net
Interest expense is primarily related to interest incurred on our Term Loan and
credit facilities for the year ending December 31, 2012. Amounts for the years
ending December 31, 2011 and 2010 were not material.
48--------------------------------------------------------------------------------
Table of Contents
Other, Net
Other, net is primarily comprised of net foreign exchange losses for the periods
presented.
Provision for Income Taxes
Year ended December 31, % Change
2012 2011 2010 2012 vs. 2011 2011 vs. 2010
($ in millions)
Provision for income taxes $ 87 $ 94 $ 85 (7 %) 10 %
Effective tax rate 31.0 % 34.6 % 38.1 %
2012 vs. 2011
Our effective tax rate was lower than the 35% federal statutory rate primarily
due to earnings in jurisdictions outside the United States, where our effective
tax rate is lower, which was partially offset by state income taxes and accruals
on uncertain tax positions. The change in the effective rate for 2012 compared
to the 2011 rate was primarily due to an increase in earnings in jurisdictions
outside the United States and a decrease in state income taxes, as well as the
internal restructuring.
2011 vs. 2010
Our effective tax rate was lower than the 35% federal statutory rate primarily
due to earnings in jurisdictions outside the United States, where our effective
tax rate is lower, which was partially offset by state income taxes, accruals on
uncertain tax positions, increases in valuation allowances, and non-deductible
transaction costs associated with the Spin-Off. The change in the effective rate
for 2011 compared to the 2010 rate was primarily due to an increase in earnings
in jurisdictions outside the United States and a decrease in state income taxes
partially offset by non-deductible transaction costs.
Financial Position, Liquidity and Capital Resources
Our principal sources of liquidity are cash flows generated from operations. As
of December 31, 2012 we had $586 million of cash, cash equivalents and short and
long-term available-for-sale marketable securities and at December 31, 2011 we
had $184 million of cash and cash equivalents. As of December 31, 2012
approximately $311 million of our cash, cash equivalents and short and long-term
marketable securities are held by our international subsidiaries, primarily in
the United Kingdom, and are related to earnings we intend to reinvest
permanently outside the United States. Should we distribute earnings of foreign
subsidiaries in the form of dividends or otherwise, we may be subject to U.S.
income taxes. Cumulative undistributed earnings of foreign subsidiaries that we
intend to indefinitely reinvest outside of the United States totaled
approximately $372 million as of December 31, 2012. Should we distribute, or be
treated under certain U.S. tax rules as having distributed, the earnings of
foreign subsidiaries in the form of dividends or otherwise, we may be subject to
U.S. income taxes. Determination of the amount of any unrecognized deferred
income tax liability on this temporary difference is not practicable because of
the complexities of the hypothetical calculation. Cash held is primarily
denominated in U.S. dollars.
Historically, the cash we generate has been sufficient to fund our working
capital requirements, capital expenditures and to meet our long term debt
obligations and commitments. Management believes that our cash and cash
equivalents, combined with expected cash flows generated by operating activities
and available cash from our credit facilities will be sufficient to fund our
ongoing working capital requirements, capital expenditures, business growth
initiatives, meet our long term debt obligations and commitments, and fund any
potential acquisitions for at least the next 12 months. However, if during that
period or thereafter, we are not successful in generating sufficient cash flow
from operations or in raising additional capital when required in sufficient
amounts and on terms acceptable to us, we may be required to reduce our planned
capital expenditures
49
--------------------------------------------------------------------------------
Table of Contents
and scale back the scope of our business growth initiatives, either of which
could have a material adverse effect on our future financial condition or
results of operations.
Term Loan Facility Due 2016 and Revolving Credit Facility
On December 20, 2011, in connection with the Spin-Off, we entered into the
Credit Agreement, which provides $600 million of borrowing including:
• the Term Loan Facility, or Term Loan, in an aggregate principal amount of
$400 million with a term of five years due December 2016; and
• the Revolving Credit Facility in an aggregate principal amount of $200 million available in U.S. dollars, Euros and British pound sterling with a
term of five years expiring December 2016.
The Term Loan and any loans under the Revolving Credit Facility bear interest by
reference to a base rate or a Eurocurrency rate, in either case plus an
applicable margin based on our leverage ratio. We are also required to pay a
quarterly commitment fee, on the average daily unused portion of the Revolving
Credit Facility for each fiscal quarter and fees in connection with the issuance
of letters of credit. The Term Loan and loans under the Revolving Credit
Facility currently bear interest at LIBOR plus 175 basis points, or the
Eurocurrency Spread, or the alternate base rate ("ABR") plus 75 basis points,
and undrawn amounts are currently subject to a commitment fee of 30 basis
points.
As of December 31, 2012 we are using a one-month interest period Eurocurrency
Spread which is approximately 2.0% per annum. Interest is currently payable on a
monthly basis while we are borrowing under the one-month interest rate period.
The current interest rates are based on current assumptions, leverage and LIBOR
rates and do not take into account that rates will reset periodically.
The Term Loan principal was repayable in quarterly installments on the last day
of each calendar quarter in 2012 equal to 1.25% of the original principal
amount, with $20 million paid during the year ended December 31, 2012. Principal
payments will be equal to 2.5% of the original principal amount in each year
thereafter, with the balance due on the final maturity date. A 25 basis point
change in the interest rate on the current Term Loan balance would result in an
increase or decrease to interest expense of approximately $1 million per annum.
The Revolving Credit Facility includes $40 million of borrowing capacity
available for letters of credit and $40 million for borrowings on same-day
notice. Immediately following the Spin-Off, $10 million was drawn down under the
Revolving Credit Facility, which was repaid during the three months ended
March 31, 2012. As of December 31, 2012 there are no outstanding borrowings
under our Revolving Credit Facility.
During the years ended December 31, 2012 and 2011, we recorded total interest
and commitment fees on our Credit Agreement of $8.7 million and $0.3 million,
respectively, to interest expense on our consolidated statement of operations.
All unpaid interest and commitment fee amounts as of December 31, 2012 and 2011
were not material.
The future minimum principal payment obligations due under the Credit Agreement
related to our Term Loan is as follows (in thousands):
Year Ending December 31, Principal Payments
2013 40,000
2014 40,000
2015 40,000
2016 260,000
Total $ 380,000
50
--------------------------------------------------------------------------------
Table of Contents
Prepayments
We may voluntarily repay any outstanding borrowing under the Credit Agreement at
any time without premium or penalty, other than customary breakage costs with
respect to eurocurrency loans.
Guarantees
All obligations under the Credit Agreement are unconditionally guaranteed by us
and each of our existing and subsequently acquired or organized direct or
indirect wholly-owned domestic and foreign restricted subsidiaries, subject to
certain exceptions for controlled foreign corporations, foreign subsidiaries
where applicable law would otherwise be violated or non-material subsidiaries.
Covenants
The Credit Agreement contains a number of covenants that, among other things,
restrict our ability to: incur additional indebtedness, create liens, enter into
sale and leaseback transactions, engage in mergers or consolidations, sell or
transfer assets, pay dividends and distributions or repurchase our capital
stock, make investments, loans or advances, prepay certain subordinated
indebtedness, make certain acquisitions, engage in certain transactions with
affiliates, amend material agreements governing certain subordinated
indebtedness, and change our fiscal year. The Credit Agreement also requires us
to maintain a maximum leverage ratio and a minimum cash interest coverage ratio,
and contains certain customary affirmative covenants and events of default,
including a change of control. If an event of default occurs, the lenders under
the Credit Agreement will be entitled to take various actions, including the
acceleration of all amounts due under Credit Agreement and all actions permitted
to be taken by a secured creditor.
As of December 31, 2012 we believe we are in compliance with all of our debt
covenants.
Refer to "Note 8-Debt" in the notes to the consolidated and combined financial
statements for additional information on our Credit Agreement. The full text of
the Credit Agreement, by and among TripAdvisor, TripAdvisor Holdings, LLC, and
TripAdvisor LLC, the lenders party thereto, JPMorgan Chase Bank, N.A., as
administrative agent, and J.P. Morgan Europe Limited, as London agent, dated as
of December 20, 2011, is incorporated by reference in this Annual Report on Form
10-K as Exhibit 4.2.
Chinese Credit Facilities
In addition to our borrowings under the Credit Agreement, we maintain our
Chinese Credit Facilities. As of December 31, 2012 and 2011, we had $32.1
million and $16.7 million of short term borrowings outstanding, respectively.
Certain of our Chinese subsidiaries entered into a RMB 138,600,000
(approximately $22 million), one-year revolving credit facility with Bank of
America (the "Chinese Credit Facility-BOA") that is currently subject to review
on a periodic basis with no specific expiration date. During the year ended
December 31, 2012, this credit line was increased to RMB 189,000,000
(approximately $30 million). We currently have $21.8 million of outstanding
borrowings from this credit facility as of December 31, 2012. Our Chinese Credit
Facility-BOA currently bears interest based at 100% of the People's Bank of
China's base rate and was 5.6% as of December 31, 2012.
In addition, during April 2012, certain of our Chinese subsidiaries entered into
a RMB 125,000,000 (approximately $20 million) one-year revolving credit facility
with J.P. Morgan Chase Bank ("Chinese Credit Facility-JPM"). We currently have
$10.3 million of outstanding borrowings from this credit facility as of
December 31, 2012. Our Chinese Credit Facility-JPM currently bears interest
based at 100% of the People's Bank of China's base rate and was 5.6% as of
December 31, 2012.
51
--------------------------------------------------------------------------------
Table of Contents
Contractual Obligations, Commercial Commitments and Off-Balance Sheet
Arrangements
The following table summarizes our material contractual obligations and minimum
commercial commitments as of December 31, 2012:
By Period
Less than More than
Total 1 year 1 to 3 years 3 to 5 years 5 years
(In thousands)
Term Loan(1) $ 380,000 $ 40,000 $ 80,000 $ 260,000 $ -
Expected interest payments on
Term Loan(1) 25,029 7,519 12,566 4,944 -
Chinese credit facilities(1) 32,145 32,145 - - -
Operating leases 23,782 6,730 8,436 2,558 6,058
Purchase obligations(2) 1,441 586 747 108 -
Total(3)(4) $ 462,397 $ 86,980 $ 101,749 $ 267,610 $ 6,058
(1) The amounts included as expected interest payments on the Term Loan in this
table are based on the current effective interest rate and payment terms as
of December 31, 2012, but, could change significantly in the future. Amounts
assume that our existing debt is repaid at maturity and do not assume
additional borrowings or refinancings of existing debt. See "Note 8-Debt" in
the notes to the consolidated and combined financial statements for
additional information on our Term Loan and Chinese Credit Facilities.
(2) Excludes amounts already recorded on the consolidated balance sheet at
December 31, 2012.
(3) Excluded from the table was $23 million of unrecognized tax benefits,
including interest and penalties, that we have recorded in other long-term
liabilities for which we cannot make a reasonably reliable estimate of the
amount and period of payment. We estimate that none of these amounts will be
paid within the next year.
(4) In connection with the Spin-Off, we assumed Expedia's obligation to fund a
charitable foundation. The Board of Directors of the charitable foundation is
currently comprised of Stephen Kaufer- President and Chief Executive Officer,
Julie M.B. Bradley-Chief Financial Officer and Seth J. Kalvert- Senior Vice
President, General Counsel and Secretary. Our obligation was calculated at
2.0% of OIBA in 2012 and is expected to be calculated at 2.0% of Adjusted
EBITDA for subsequent years. For a discussion regarding OIBA and Adjusted
EBITDA see "Note 17-Segment Information" in the notes to the consolidated and
combined financial statements. This future commitment has been excluded from
the table above.
Off-Balance Sheet Arrangements
As of December 31, 2012, we did not have any off-balance sheet arrangements that
have, or are reasonably likely to have, a current or future effect on our
financial condition, results of operations, liquidity, capital expenditures or
capital resources.
Contingencies
In the ordinary course of business, we and our subsidiaries are parties to legal
proceedings and claims involving alleged infringement of third-party
intellectual property rights, defamation, and other claims. Rules of the SEC
require the description of material pending legal proceedings, other than
ordinary, routine litigation incident to the registrant's business, and advise
that proceedings ordinarily need not be described if they primarily involve
damages claims for amounts (exclusive of interest and costs) not individually
exceeding 10% of the current assets of the registrant and its subsidiaries on a
consolidated basis. In the judgment of management, none of the pending
litigation matters that the Company and its subsidiaries are defending involves
or is likely to involve amounts of that magnitude. There may be claims or
actions pending or threatened against us of which we are currently not aware and
the ultimate disposition of which could have a material adverse effect on us.
52
--------------------------------------------------------------------------------
Table of Contents
Consolidated and Combined Cash Flow Statements Discussion:
Our cash flows are as follows (in millions):
Year ended December 31,
2012 2011 2010
Net cash provided by (used in):
Operating activities $ 239 $ 218 $ 197
Investing activities $ (244 ) $ (539 ) $ (140 )
Financing activities $ 190 $ 412 $ 4
2012 vs. 2011
Operating Activities
For the year ended December 31, 2012, net cash provided by operating activities
increased by $21 million or 10% when compared to the same period in 2011,
primarily due to an increase in net income of $17 million and an increase in
non-cash items not affecting cash flows of $9 million, which is primarily
related to increased stock based compensation, offset by a decrease in working
capital movements of $5 million. The decrease in working capital movements in
2012 vs. 2011 was primarily driven by the classification of related party
activity with Expedia of $17 million which was classified in operating
activities in 2012, as compared to investing activities in the periods prior to
the Spin-Off, offset by the timing of customer cash receipts and the timing of
tax and vendor payments.
Investing Activities
For the year ended December 31, 2012, net cash provided by investing activities
increased by $295 million when compared to the same period in 2011, primarily
due to the cessation of net cash transfers to Expedia related to business
operations in the periods prior to the Spin-Off in 2011 of $96 million and a
distribution of approximately $406 million to Expedia immediately prior to the
Spin-Off in 2011. This was primarily offset by the purchase of $219 million of
marketable securities in 2012, as we began purchasing debt securities in the
fourth quarter of 2012 under our new investment policy, described in
"Note 2-Significant Accounting Policies" in the notes to our consolidated and
combined financial statements in Item 8 below.
Financing Activities
For the year ended December 31, 2012, net cash provided by financing activities
decreased by $222 million when compared to the same period in 2011 primarily due
to funding related to our term loan facility borrowing in conjunction with the
Spin-Off of $400 million in 2011. This was offset by proceeds from the exercise
of our stock options and warrants of $231 million, net of payment of minimum
withholding taxes related to the settlement of equity awards of $7 million in
2012. In addition we paid $20 million in principal payments on our Term Loan, a
$10 million repayment of our outstanding borrowing on our Revolving Credit
Facility, and paid $22 million to purchase the remaining shares of our
noncontrolling interest in 2012.
2011 vs. 2010Operating Activities
For the year ended December 31, 2011, net cash provided by operating activities
increased by $21 million or 11% when compared to the same period in 2010,
primarily due to higher operating income after adjusting for the impacts of
depreciation and amortization, and cash inflows from the Business Listing
product, partially offset by an increase in income tax payments and the payment
of a contingent purchase consideration of which $3 million affected operating
cash and working capital adjustments related to the Spin-Off.
53--------------------------------------------------------------------------------
Table of Contents
Investing Activities
For the year ended December 31, 2011, net cash used in investing activities
increased by $399 million or 286% when compared to the same period in 2010
primarily due to a distribution of approximately $406 million paid to Expedia
immediately prior to the Spin-Off, higher net cash transfers to Expedia related
to business operations between us and Expedia prior to Spin-Off of $30 million
and, in October 2011, an acquisition of a common control subsidiary in China
from Expedia for $28 million, net of cash acquired, partially offset by a
decrease of $27 million in cash paid for business acquisitions and a maturity of
a short term investment of $20 million.
Financing Activities
For the year ended December 31, 2011, net cash provided by financing activities
increased $408 million when compared to the same period in 2010, primarily due
to our term loan facility borrowing in conjunction with the Spin-Off of $400
million and additional short-term borrowings of $16 million, consisting of $10
million from our new revolving credit facility related to the Spin-Off and an
additional $6 million related to our existing revolving credit facility in
China. This was partially offset by a payment of a contingent purchase
consideration of which $10 million affected cash used in financing activities.
Related Party Transactions
For information on our relationships with Expedia, Barry Diller and Liberty
Interactive Corporation and recent material transactions and change in voting
control in the fourth quarter of 2012, refer to "Note 16 - Related Party
Transactions" in the notes to our consolidated and combined financial
statements.
Critical Accounting Policies and Estimates
Critical accounting policies and estimates are those that we believe are
important in the preparation of our consolidated and combined financial
statements because they require that management use judgment and estimates in
applying those policies. We prepare our consolidated and combined financial
statements and accompanying notes in accordance with GAAP.
Preparation of the consolidated and combined financial statements and
accompanying notes requires that management make estimates and assumptions that
affect the reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities as of the date of the consolidated and
combined financial statements as well as revenue and expenses during the periods
reported. Management bases its estimates on historical experience, where
applicable, and other assumptions that it believes are reasonable under the
circumstances. Actual results may differ from estimates under different
assumptions or conditions.
There are certain critical estimates that we believe require significant
judgment in the preparation of the consolidated and combined financial
statements. We consider an accounting estimate to be critical if:
• It requires us to make an assumption because information was not available
at the time or it included matters that were highly uncertain at the time
management was making the estimate; and/or
• Changes in the estimate or different estimates that management could have
selected may have had a material impact on our financial condition or
results of operations.
For more information on each of these policies, see "Note 2-Significant
Accounting Policies" in the notes to our consolidated and combined financial
statements. A discussion of information about the nature and rationale for our
critical accounting estimates is below.
54--------------------------------------------------------------------------------
Table of Contents
Recoverability of Goodwill and Indefinite and Definite-Lived Intangible Assets
Goodwill. We account for acquired businesses using the purchase method of
accounting which requires that the assets acquired and liabilities assumed be
recorded at the date of acquisition at their respective fair values. Any excess
of the purchase price over the estimated fair values of the net assets acquired
is recorded as goodwill. We assess goodwill, which is not amortized, for
impairment annually as of October 1, or more frequently, if events and
circumstances indicate impairment may have occurred. We test goodwill for
impairment at the reporting unit level (operating segment or one level below an
operating segment). We have one reportable segment. The segment is determined
based on how our chief operating decision maker manages our business, makes
operating decisions and evaluates operating performance.
In the evaluation of goodwill for impairment, we first perform a qualitative
assessment to determine whether it is more likely than not that the fair value
of the reporting unit is less than the carrying amount. If we determine that it
is not more likely than not that the fair value of goodwill is less than its
carrying amount, no further testing is necessary. If, however, we determine that
it is more likely than not that the fair value of goodwill is less than its
carrying amount, we then perform a quantitative assessment and compare the fair
value of the reporting unit to the carrying value. If the carrying value of a
reporting unit exceeds its fair value, the goodwill of that reporting unit is
potentially impaired and we proceed to step two of the impairment analysis. In
step two of the analysis, we will record an impairment loss equal to the excess
of the carrying value of the reporting unit's goodwill over its implied fair
value should such a circumstance arise.
Indefinite-Lived Intangible Assets. Intangible assets that have indefinite lives
are not amortized and are tested for impairment annually on October 1, or
whenever events or changes in circumstances indicate that the carrying value may
not be recoverable. Similar to the qualitative assessment for goodwill, we may
assess qualitative factors to determine if it is more likely than not that the
fair value of the indefinite-lived intangible asset is less than its carrying
amount. If we determine that it is not more likely than not that the fair value
of the indefinite-lived intangible asset is less than its carrying amount, no
further testing is necessary. If, however, we determine that it is more likely
than not that the fair value of the indefinite-lived intangible asset is less
than its carrying amount, we compare the fair value of the indefinite-lived
asset with its carrying amount. If the carrying value of an individual
indefinite-lived intangible asset exceeds its fair value, the individual asset
is written down by an amount equal to such excess. The assessment of qualitative
factors is optional and at our discretion. We may bypass the qualitative
assessment for any indefinite-lived intangible asset in any period and resume
performing the qualitative assessment in any subsequent period.
As part of our qualitative assessment for our 2012 impairment analysis, the
factors that we considered for our goodwill and indefinite-lived intangible
assets included, but were not limited to: (a) changes in macroeconomic
conditions in the overall economy and the specific markets in which we operate,
(b) our ability to access capital, (c) changes in the online travel industry,
(d) changes in the level of competition, (e) comparison of our current financial
performance to historical and budgeted results, (f) changes in excess market
capitalization over book value based on our current common stock price and
latest consolidated balance sheet, and (g) comparison of the excess of the fair
value of our of trade names and trademarks to the carrying value of those same
assets, using the results of our most recent quantitative assessment. After
considering these factors and the impact that changes in such factors would have
on the inputs used in our previous quantitative assessment, we determined for
our goodwill and indefinite-lived intangible assets that it was more likely than
not that these assets were not impaired. Therefore no impairment charges were
recognized to our consolidated statement of operations during the year ended
December 31, 2012 for our goodwill or indefinite-lived intangible assets.
Since the annual impairment tests in October 2012, there have been no events or
changes in circumstances to indicate any potential impairment and our goodwill
and indefinite lived intangibles are not currently considered at risk. In the
event that future circumstances indicate that any portion of our goodwill or our
indefinite-lived intangibles is impaired, an impairment charge would be
recorded.
55
--------------------------------------------------------------------------------
Table of Contents
Definite-Lived Intangible Assets. Intangible assets with definite lives and
other long-lived assets are carried at cost and are amortized on a straight-line
basis over their estimated useful lives of two to ten years. We review the
carrying value of long-lived assets or asset groups, including property and
equipment, to be used in operations whenever events or changes in circumstances
indicate that the carrying amount of the assets might not be recoverable.
Factors that would necessitate an impairment assessment include a significant
adverse change in the extent or manner in which an asset is used, a significant
adverse change in legal factors or the business climate that could affect the
value of the asset, or a significant decline in the observable market value of
an asset, among others. If such facts indicate a potential impairment, we assess
the recoverability of the asset by determining if the carrying value of the
asset exceeds the sum of the projected undiscounted cash flows expected to
result from the use and eventual disposition of the asset over the remaining
economic life of the asset. If the recoverability test indicates that the
carrying value of the asset is not recoverable, we will estimate the fair value
of the asset using appropriate valuation methodologies which would typically
include an estimate of discounted cash flows. Any impairment would be measured
as the difference between the asset's carrying amount and its estimated fair
value. We have not identified any circumstances that would warrant an impairment
assessment as of December 31, 2012.
For additional information on our goodwill, indefinite-lived intangibles and
definite-lived intangibles refer to "Note 7-Goodwill and Intangible Assets, net"
in the notes to our consolidated and combined financial statements.
Revenue Recognition
We recognize revenue from the advertising services rendered when the following
four revenue recognition criteria are met: persuasive evidence of an arrangement
exists, services have been rendered, the price is fixed or determinable, and
collectability is reasonably assured.
Click-based Advertising. Revenue is derived primarily from click-through fees
charged to our travel partners for traveler leads sent to the travel partners'
website. We record revenue from click-through fees after the traveler makes the
click-through to the travel partners' websites.
Display and Other Advertising. We recognize display advertising revenue ratably
over the advertising period or upon delivery of advertising impressions,
depending on the terms of the advertising contract. Subscription-based revenue
is recognized ratably over the related subscription period. We recognize revenue
from all other sources either upon delivery or when we provide the service.
Deferred revenue, which primarily relates to our subscription-based programs, is
recorded when payments are received in advance of our performance as required by
the underlying agreements.
Income Taxes
We compute and account for our income taxes on a separate tax return basis. We
record income taxes under the liability method. Deferred tax assets and
liabilities reflect our estimation of the future tax consequences of temporary
differences between the carrying amounts of assets and liabilities for book and
tax purposes. We determine deferred income taxes based on the differences in
accounting methods and timing between financial statement and income tax
reporting. Accordingly, we determine the deferred tax asset or liability for
each temporary difference based on the enacted tax rates expected to be in
effect when we realize the underlying items of income and expense. We consider
all relevant factors when assessing the likelihood of future realization of our
deferred tax assets, including our recent earnings experience by jurisdiction,
expectations of future taxable income and the carryforward periods available to
us for tax reporting purposes, as well as assessing available tax planning
strategies. We may establish a valuation allowance to reduce deferred tax assets
to the amount we believe is more likely than not to be realized. Due to inherent
complexities arising from the nature of our
56--------------------------------------------------------------------------------
Table of Contents
businesses, future changes in income tax law, tax sharing agreements or
variances between our actual and anticipated operating results, we make certain
judgments and estimates. Therefore, actual income taxes could materially vary
from these estimates.
We record liabilities to address uncertain tax positions we have taken in
previously filed tax returns or that we expect to take in a future tax return.
The determination for required liabilities is based upon an analysis of each
individual tax position, taking into consideration whether it is more likely
than not that our tax position, based on technical merits, will be sustained
upon examination. For those positions for which we conclude it is more likely
than not it will be sustained, we recognize the largest amount of tax benefit
that is greater than 50% likely of being realized upon ultimate settlement with
the taxing authority. The difference between the amount recognized and the total
tax position is recorded as a liability. The ultimate resolution of these tax
positions may be greater or less than the liabilities recorded.
We have not provided for deferred U.S. income taxes on undistributed earnings of
certain foreign subsidiaries that we intend to reinvest permanently outside the
United States. Should we distribute earnings of foreign subsidiaries in the form
of dividends or otherwise, we may be subject to U.S. income taxes. Due to
complexities in tax laws and various assumptions that would have to be made, it
is not practicable, at this time, to estimate the amount of unrecognized
deferred U.S. taxes on these earnings.
Stock-Based Compensation
TripAdvisor Equity Grants Assumed at Spin-Off
All stock-based compensation included in our consolidated and combined financial
statements prior to the Spin-Off relates to Expedia common stock options and
restricted stock units ("RSUs") held by TripAdvisor employees prior to the
Spin-Off. The following methods were used to measure the fair value of these
awards and we will continue to amortize the fair value thereof as follows for
all pre-Spin-Off equity grants:
Stock Options. The value of stock options issued or modified, including unvested
options assumed in acquisitions, on the grant date (or modification or
acquisition dates, if applicable) were measured at fair value, using the
Black-Scholes option valuation model. The Black-Scholes model incorporates
various assumptions including expected volatility, expected term, dividend yield
and risk-free interest rates. The expected volatility was based on historical
volatility of Expedia's common stock and other relevant factors. The expected
term assumptions were based on historical experience and on the terms and
conditions of the stock awards granted to employees. We will continue to
amortize the fair value, net of estimated forfeitures, over the remaining
vesting term on a straight-line basis, with the amount of compensation expense
recognized at any date at least equaling the portion of the grant-date fair
value of the award that is vested at that date. The majority of these stock
options vest over four years.
Restricted Stock Units. RSUs are stock awards granted to employees entitling the
holder to shares of common stock as the award vests, typically over a five-year
period. RSUs were measured at fair value based on the number of shares granted
and the quoted price of Expedia's common stock at the date of grant. We will
continue to amortize the fair value of these awards, net of estimated
forfeitures, as stock-based compensation expense over the vesting term on a
straight-line basis, with the amount of compensation expense recognized at any
date at least equaling the portion of the grant-date fair value of the award
that is vested at that date.
TripAdvisor Equity Grants Awards Issued Subsequent to the Spin-Off
We adopted the TripAdvisor, Inc. 2011 Stock and Annual Incentive Plan, or the
2011 Incentive Plan, as of December 21, 2011, under which we may grant
restricted stock, restricted stock awards, RSUs, stock options and other
stock-based awards to our directors, officers, employees and consultants. Refer
to "Note 4-Stock Based Awards and Other Equity Instruments" in the notes to our
consolidated and combined financial statements for further information on the
2011 Incentive Plan.
57
--------------------------------------------------------------------------------
Table of Contents
Stock Option Activity
The exercise price for all stock options granted by us to date has been equal to
the market price of the underlying shares of common stock at the date of grant.
In this regard, when making stock option awards, our practice is to determine
the applicable grant date and to specify that the exercise price shall be the
closing price of our common stock on the date of grant. Stock options granted
during the year ended December 31, 2012 had a term of ten years from the date of
grant and generally vest over a four-year requisite service period.
During the year ended December 31, 2012, we issued 3,650,814 of primarily
service based stock options under the 2011 Incentive Plan with a weighted
average grant-date fair value per option of $20.36. We will amortize the fair
value, net of estimated forfeitures, as stock-based compensation expense over
the vesting term of four years on a straight-line basis, with the amount of
compensation expense recognized at any date at least equaling the portion of the
grant-date fair value of the award that is vested at that date. We use
historical data to estimate pre-vesting option forfeitures and record
share-based compensation expense only for those awards that are expected to
vest. Changes in estimated forfeitures will be recognized through a cumulative
catch-up adjustment in the period of change and will also impact the amount of
stock compensation expense to be recognized in future periods.
The estimated fair value of the options granted under the 2011 Incentive Plan to
date, have been calculated using a Black-Scholes Merton option-pricing model
("Black-Scholes model"). The Black-Scholes model incorporates assumptions to
value stock-based awards, which includes the risk-free rate of return,
volatility, expected term and expected dividend yield.
Our risk-free interest rate is based on the rates currently available on
zero-coupon U.S. Treasury issues, in effect at the time of the grant, whose
remaining maturity period most closely approximates the stock option's expected
term assumption. We estimated the volatility of our common stock by using an
average of historical stock price volatility of publicly traded companies that
we consider peers based on daily price observations over a period equivalent or
approximate to the expected term of the stock option grants. The decision to use
a weighted average volatility factor of a peer group was based upon the
relatively short period of availability of data on our common stock. We
estimated our expected term using the simplified method for all stock options as
we do not have sufficient historical exercise data on our common stock. Our
expected dividend yield is zero, as we have not paid any dividends on our common
stock to date.
Restricted Stock Units
RSUs are stock awards that are granted to employees entitling the holder to
shares of our common stock as the award vests. RSUs are measured at fair value
based on the number of shares granted and the quoted price of our common stock
at the date of grant. We amortize the fair value, net of estimated forfeitures,
as stock-based compensation expense over the vesting term on a straight-line
basis, with the amount of compensation expense recognized at any date at least
equaling the portion of the grant-date fair value of the award that is vested at
that date.
Performance-based stock options and RSUs vest upon achievement of certain
company-based performance conditions and a requisite service period. On the date
of grant, the fair value of performance-based awards is determined based on the
fair value, which is calculated using the same method as our service based stock
options and RSUs described above. We then assess whether it is probable that the
performance targets would be achieved. If assessed as probable, compensation
expense will be recorded for these awards over the estimated performance period
on a straight line basis. At each reporting period, we will reassess the
probability of achieving the performance targets and the performance period
required to meet those targets. The estimation of whether the performance
targets will be achieved and of the performance period required to achieve the
targets requires judgment, and to the extent actual results or updated estimates
differ from our current estimates, the cumulative effect on current and prior
periods of those changes will be recorded in the period estimates are revised,
or the change in estimate will be applied prospectively depending on whether the
change affects the estimate of total compensation cost to be recognized or
merely affects the period over which compensation cost
58--------------------------------------------------------------------------------
Table of Contents
is to be recognized. The ultimate number of shares issued and the related
compensation expense recognized will be based on a comparison of the final
performance metrics to the specified targets.
Estimates of fair value are not intended to predict actual future events or the
value ultimately realized by employees who receive these awards, and subsequent
events are not indicative of the reasonableness of our original estimates of
fair value. We have considered many factors when estimating expected
forfeitures, including our historical attrition rates, the employee class and
historical experience. The estimate of stock awards that will ultimately be
forfeited requires significant judgment and, to the extent that actual results
or updated estimates differ from our current estimates, such amounts will be
recorded as a cumulative adjustment in the period such estimates are revised.
Refer to "Note 4-Stock Based Awards and Other Equity Instruments" in the notes
to our consolidated and combined financial statements for further information on
current year equity award activity.
Recently Adopted Accounting Pronouncements
Testing Indefinite-lived Intangibles for Impairment
In July 2012, the FASB issued ASU 2012-02, which amends ASC Topic 350,
"Intangibles-Goodwill and Other." The guidance amends the impairment test for
indefinite lived intangible assets other than goodwill by allowing companies to
first assess qualitative factors to determine if it is more likely than not that
an indefinite lived intangible asset is impaired and whether it is necessary to
perform the impairment test of comparing the carrying amount with the
recoverable amount of the indefinite lived intangible asset. This guidance is
effective for interim and annual periods beginning after September 15, 2012,
however, we have decided to early adopt and make it effective for our 2012
impairment review. Accordingly, we have adopted the presentation requirements of
ASU 2012-02 during the fourth quarter of 2012. The adoption of ASU 2012-02 did
not have a material impact on our consolidated and combined financial
statements.
New Accounting Pronouncements Not Yet Adopted
Disclosure about Offsetting Assets and Liabilities
In December 2011, the FASB issued ASU 2011-11, which amends ASC Subtopic 210-20,
"Offsetting." The guidance requires enhanced disclosures with improved
information about financial instruments and derivative instruments that are
either (i) offset in accordance with current guidance or (ii) subject to an
enforceable master netting arrangement or similar agreement, irrespective of
whether they are offset in accordance with current guidance. This guidance is
effective for interim and annual periods beginning after January 1, 2013. The
guidance is limited to the form and content of disclosures, and we do not
anticipate that the adoption of this guidance will have an impact on our
consolidated and combined financial statements.
[ Back To Technology News's Homepage ]
|