Despegar.com announces 4q19 reported gross bookings up 6% year-over-year and 26% on an fx neutral basis
British virgin islands, latin america--(business wire)--despegar.com, corp. (nyse: desp), (“despegar” or the “company”) a leading online travel company in latin america, today announced unaudited results for the three-months and fiscal year ended december 31, 2019. financial results are expressed in u.s. dollars and are presented in accordance with u.s. generally accepted accounting principles. fourth quarter 2019 key financial and operating highlights (for definitions, see page 12) ● gross bookings on an fx neutral basis increased 26% year-over-year (yoy) and as reported 6% year-over-year (yoy) to $1.3 billion ● revenues were up 34% on an fx neutral basis and 10% as reported to $145.6 million ● transactions and room nights up 7% and +3% yoy, respectively. ● share of mobile transactions up 466 basis points (bps) yoy, accounting for 41% of total transactions ● net promoter score (nps) down 50 bps yoy ● packages, hotels and other travel products accounted for 63% of total revenue, up 130 bps when compared to 4q18 ● excluding extraordinary charges, adjusted ebitda was $12.5 million. reported adjusted ebitda was $8.3 million compared to $13.9 million in 4q18. ● operating cash flow of $15.3 million in 4q19, compared to use of cash of $5.4 million in 4q18 ● successful launch of loyalty program in brazil ● restructuring expenses mainly related to efficiency gains in support areas and fulfillment centers as a cost saving effort without hindering growth key recent business events ● on january 27, 2020 despegar agreed to acquire 100% of best day travel group, a leading online travel agency in mexico, for a total consideration of approximately $136 million ● on february 14, 2020 the company launched a co-branded credit card jointly with banco santander in brazil ● on january 21, 2020 despegar entered into a 10-year commercial partnership agreement with tarjeta naranja s.a., the leading branded proprietary credit card issuer in argentina, and subsidiary of grupo financiero galicia s.a. message from ceo “we are pleased with the strong fourth quarter results and the successful execution of our strategic initiatives. during the quarter gross bookings and revenue increased 26% and 34%, respectively, on a fx neutral basis. additionally, packages, hotels and other travel products accounted for 63% of total revenue, up 130 bps when compared to 4q18, contributing to a 10% increase in revenues. additionally, we gained 20bps of market share as the industry contracted in a low single digits range. we have made significant achievements in the implementation of our strategy which was discussed at our recent investor day. we announced the acquisition of bestday in mexico, which will allow us not only to expand our presence in mexico but also to strengthen our non-air share and to develop new capabilities both on the b2c and b2b verticals. we launched our loyalty program in brazil which is a medium-term growth enabler. as the partner of choice in the region, we are entering into strategic agreements with very relevant industry companies, such as the introduction of a co-branded credit card in brazil with banco santander and a commercial partnership with tarjeta naranja in argentina. additionally, we are also pleased by the benefits from our investment in brand building which is being reflected in increased use of our mobile app which accounted for 41% of transactions in the fourth quarter. the quarter and year, were not without some external challenges and some of them are expected to carry over into the first quarter. nevertheless, looking ahead we remain focused on strengthening our business through targeted investments, maintaining a healthy balance sheet and a very focused integration strategy for both viajes falabella and best day.” 2019 2018 2.9 2.7 7% 10.7 10.4 3% 1,280.9 $1,207.2 6% 4,734.3 $4,715.3 0% 41% 36% 39% 34% $145.6 $132.5 10% $524.9 $530.6 (1%) $53.3 $50.3 6% $201.6 $214.8 (6%) $92.3 $82.3 12% $323.2 $315.8 2% ($2.6) $3.0 ($20.9) $19.2 $8.3 $13.9 (40%) $25.6 $67.6 (62%) ($0.04) $0.04 ($0.30) $0.28 ($0.04) $0.04 ($0.30) $0.27 (2.2) (2.2) (0.8) (2.0) (2.0) (1.6) (8.6) $12.5 $13.9 (10%) $40.0 $68.4 (42%) 0.01 0.04 (75%) (0.13) 0.29 (145%) 0.01 0.04 (75%) (0.13) 0.28 (146%) overview of fourth quarter 2019 results % chg $ % of total $ % of total $1,280.9 $1,207.2 6% 26% $449 $451 (1%) 18% 1.7 58% 1.6 58% 6% 1.2 42% 1.1 42% 7% 2.9 100% 2.7 100% 7% fourth quarter 2019 results include three-months of operations from viajes falabella in chile, argentina colombia and peru. transactions rose 7% yoy to 2.9 million in 4q19, and fx neutral gross bookings increased 26% yoy. as reported gross bookings increased 6% yoy to $1,280.9 million in 4q19. the company outperformed the latin america air travel industry which experienced a single digit contraction in the fourth quarter in terms of gross bookings. this industry contraction is mostly explained by the macro volatility and currency depreciation experienced in the company’s key markets, particularly argentina and to a lesser extent brazil. additionally, social unrest in chile throughout october and the beginning of november significantly contributed to the shrinkage of the travel industry in that country. the company’s business is organized into two segments: (1) air, which consists of the sale of airline tickets, and (2) packages, hotels and other travel products, which consists of travel packages (the bundling of two or more products together which can include airline tickets and hotel rooms), as well as stand-alone sales of accommodations (including hotels and vacation rentals), car rentals, bus tickets, cruise tickets, travel insurance and destination services. the share of higher-margin packages, hotels and other travel products transactions in 4q19 were flat yoy at 42% and increased 30 bps in gross bookings. while despegar remains committed to enhancing customer satisfaction, a key strategic priority, nps in 4q19 decreased 50 basis points yoy. this was mainly due to several contingencies in the air segment such as the cessation of operations of a peruvian airline together with, flight cancellations and reschedulings due to adverse climate conditions and social developments. the average selling price (“asp”) in 4q19 increased 18% yoy on an fx neutral basis and decreased 1% on a reported basis to $449 per transaction. this fx neutral increase was largely driven by the acquisition of viajes falabella which sells higher asp products and despegar’s stand alone mix shift to packages, partially offset by a mix shift from international to domestic transactions in brazil. despegar continues to drive mobile transaction growth, with total downloads exceeding 60 million at quarter end 4q19. the number of mobile transactions increased 466 basis points yoy, with 41% of all transactions completed on the mobile platform. geographic breakdown 13% 2% 8% 7% 13% (1%) 9% 6% 0% (2%) 1% (1%) 10% 14% 13% 2% 8% 7% 81% 7% 12% 26% 61% 5% 4% 18% 34% 34% during 4q19, brazil, despegar´s largest market, accounting for 39% of total orders, reported a yoy increase of 2% in transactions, despite a significant capacity contraction in international air travel in the quarter. gross bookings rose 7% yoy on an fx neutral basis, and decreased 1% as reported. reported asps decreased 2% yoy (+5% fx neutral) as package transactions grew 8% shifting however from international to domestic. additionally, brazilian real depreciation of 7% yoy impacted asps leading to a slight contraction in as reported gross bookings. in argentina, on december 23, 2019, the government imposed a new duty, which taxes at 30% any purchases of goods from abroad and services to be provided outside the country, including accommodations. this new tax also impacts the purchase of international passenger transport services. the estimated advancement of travel purchases before the implementation of this new tax led to a 13% increase in transactions. on a reported basis, gross bookings and asps in argentina increased yoy by 13% and 1%, respectively. on an fx neutral basis, gross bookings increased 81% yoy and asps rose 61%. across the rest of latin america, despegar reported an increase of 8% in transactions and 9% in gross bookings, while asps increased 1% year-over-year to $432 reflecting growth in asp in international travel in mexico. good overall performance in mexico more than offset a significant industry contraction in chile due to the social unrest that the country experienced towards the end of 2019. on an fx neutral basis, gross bookings rose 12%, while asps increased 4%. revenue $ $ $53.3 37% $50.3 38% 6% $92.3 63% $82.3 62% 12% $145.6 100% $132.5 100% 10% $32.2 $32.3 (0%) $77.1 $73.5 5% $51.0 $49.5 3% 11.4% 11.0% revenues increased 34% yoy on a fx neutral basis in 4q19. as reported revenues, increased 10% to $145.6 million, from $132.5 million in 4q18, reflecting solid growth in packages, hotels & other travel products as well as revenue management actions put in place. revenue margin increased 39 basis points yoy, to 11.4% in the quarter driven by growth in transactions of higher-margin stand-alone packages, the positive impact from viajes falabella and increased customer fees. this more than offset: i) reduction in revenue margin due to the implementation of the new loyalty program in brazil; and ii) a reduction in air supplier volume bonuses. ● air segment revenue was $53.3 million in 4q19, increasing 6% year-over-year from $50.3 million in the year-ago quarter. higher revenues from air sales was driven by a selective increase in customer fees across all markets, particularly in mexico and argentina, along with a 6% increase in total air transactions resulting in air market share gains. ● packages, hotels & other travel products segment revenue increased 12% in 4q19 to $92.3 million, from $82.3 million in the year-ago quarter. transactions increased 7% yoy. revenues per transaction increased 5% yoy, as both accommodation services and package revenues grew this quarter. the share of packages, hotels and other travel products increased 130 bps yoy to 63% of total revenues in 4q19. cost of revenue and gross profit $145.6 $132.5 10% $51.4 $49.7 3% 35.3% 37.5% $94.2 $82.8 14% 64.7% 62.5% cost of revenue, which mainly consists of credit card processing fees, bank fees related to customer financing installment plans offered and fulfillment center expenses, increased 3% yoy to $51.4 million in 4q19 from $49.7 million in 4q18. as a percentage of revenue, cost of revenue decreased 222 basis points to 35% from 38% in the year ago quarter. the absolute year-on-year increase in cost of revenue was primarily driven by higher penetration of financed transactions in argentina. this effect was partially offset by a slight decrease in the average interest rate in argentina. additionally, credit card merchant fee expense increased on greater transactions volume. on an fx neutral basis, gross profit increased 34% to $111.3 million. as reported gross profit increased 14% yoy to $94.2 million in 4q19. operating expenses $49.6 $42.9 16% 34.1% 32.4% $26.0 $17.6 48% 17.8% 13.3% $18.7 $16.4 14% 12.8% 12.4% $94.2 $76.9 23% 64.7% 58.0% $0.5 $49.1 $42.9 14% 33.7% 32.4% $0.7 $2.0 $23.3 $17.6 32% 16.0% 13.3% $1.0 $17.7 $16.4 8% 12.1% 12.4% $90.1 $76.9 17% 61.8% 58.0% total operating expenses in 4q19 excluding the impact of viajes falabella and extraordinary charges increased 7% yoy to $81.3 million. this increase is associated with several projects underway including the development of the loyalty program. operating expenses in 4q19 include two extraordinary charges: $2.2 million in restructuring related severance expense and $2.0 million in avianca brasil related bad debt. as reported operating expenses which include viajes falabella´s contribution this quarter and the extraordinary charges described above, operating expenses in 4q19 increased 23% yoy to $94.2 million. as a percentage of revenues, operating expenses excluding extraordinary charges, increased 381 basis points to 61.8% in 4q19 from 58.0% in 4q18. ● selling and marketing (s&m) expense would have been $45.0 million, representing an increase of 5% when excluding viajes falabella and a one time charge. this increase reflects the launch of the loyalty program in brazil, partially offset by efficiencies gained in direct marketing. viajes falabella’s added $4.1 million to the s&m expense in connection with the operational costs of its stores and telesales operations. additionally, an extraordinary charge of $0.5 million related to severance payments was included in this cost line. excluding extraordinary charges on a per transaction basis, s&m expense increased to $17.2 per transaction in 4q19 from $16.0 in 4q18 mainly due to the inclusion of viajes falabella’s marketing costs. as a percentage of revenues, s&m expenses increased 133 basis points to 33.7% in 4q19, from 32.4% in 4q18. ● general and administrative (g&a) expense excluding extraordinary charges and the impact from viajes falabella would have increased 14% yoy to $20.1 million, mainly reflecting the impact of the export tax on services introduced in argentina in january 2019 equivalent to $1.2 million in the quarter and an increase in variable compensation. this was partially offset by a reduction in personnel expenses and outsourced services. viajes falabella accounted for $3.2 million and extraordinary charges for $2.7 million: $2.0 million in avianca brasil related bad debt and $0.7 million severance expense related. excluding these two extraordinary charges, g&a as a percentage of revenues, increased 269 basis points to 16.0% in 4q19 from 13.3% in 4q18, reflecting the higher cost structure of viajes falabella’s offline operations. ● technology and product development expenses would have decreased 1% if excluding viajes falabella’s impact of $1.5 million, and an extraordinary charge of approximately $1.0 million related to severance expenses. excluding extraordinary charges, and as a percentage of revenue, technology and product expenses declined by 21 basis points yoy to 12.1% reflecting higher cost dilution in the quarter. financial income/expenses in the fourth quarter of 2019, the company reported a net financial expense of $6.7 million compared to zero in 4q18. the increase was primarily driven by intercompany foreign exchange losses and lower interest income from invested cash balances as a result of lower interest rates. foreign exchange losses are non cash items given the balance of assets and liabilities in different currencies the company conducts in business. amounts were partially offset by lower financial expenses as a result of a decrease in discounted amounts and discount rate in comparison to 4q18. income taxes the company reported an income tax gain of $4.1 million in 4q19, compared to an expense of $2.9 million in 4q18. the effective tax rate in 4q19 was 61%, compared to 49% in 4q18. the variation is mainly driven by the reversal of a deferred tax allowance. adjusted ebitda & margin ($2.6) $3.0 (187%) $6.7 $0.0 ($4.1) $2.9 (242%) $1.1 $1.7 (35%) $5.1 $3.2 62% $2.1 $3.1 (33%) $8.3 $13.9 (40%) 5.7% 10.5% ($2.2) ($2.0) $12.5 $13.9 (10%) 8.6% 10.5% reported adjusted ebitda was $8.3 million in 4q19 compared to $13.9 million in 4q18. this resulted in an adjusted ebitda margin of 5.7% for 4q19, compared with 10.5% in the same quarter of the prior year. excluding the extraordinary charges previously discussed, comparable adjusted ebitda was $12.5 million, 10% lower than 4q18 and adjusted ebitda margin decreased 190 bps yoy to 8.6%. year-on-year comparable adjusted ebitda performance reflects increases in operating expenses, mainly due to the introduction of a new export tax in argentina which impacts the g&a line. these higher costs were partly offset by a 14% increase in gross profit. balance sheet and cash flow the company’s cash and treasury operations are managed locally while subsidiaries’ dividends are paid directly to despegar in delaware, u.s. additionally, despegar’s cash balance majority is held in us dollars in the us and uk. despegar minimizes its foreign currency exposures by managing natural hedges, netting its current assets and current liabilities in similarly denominated foreign currencies, and managing short term loans and investments for hedging purposes. cash and cash equivalents, including restricted cash, at december 31, 2019 was $313.6 million. during the quarter, cash and cash equivalents increased by $13.5 million, while the total debt balance increased $1.2 million. despegar reported cash generation from operating activities of $15.3 million compared to a use of cash of $5.4 million in 4q18. this cash generation vis a vis 4q18 mainly resulted from a decline in the company’s credit card receivable balance in the period driven by better collection terms, a decrease in other assets and prepaid expenses driven by a drop in incentives and commissions receivables and in advances to suppliers. this was partially offset by a decrease in travel supplier payables due to lower sales growth as compared to 4q18. during 4q19, the company’s operational capital expenditures, were mainly related to platform development. subsequent events despegar announces 10-year commercial partnership agreement with naranja in argentina on january 21, 2020, despegar announced it had entered into a 10-year commercial partnership agreement with tarjeta naranja s.a. (naranja), the leading branded proprietary credit card issuer in argentina, and subsidiary of grupo financiero galicia s.a. through this agreement, despegar will provide a white label online marketplace to naranja to jointly sell despegar’s travel products and services to naranja’s five million customers. naranja will carry the credit risk and together with despegar will share the financing cost on an equal basis. despegar agrees to acquire 100% of best day travel group on january 27, 2020, despegar announced it agreed to acquire 100% of best day travel group, one of the leading travel agencies in mexico, for a total consideration of approximately us$136 million, subject to the occurrence of certain closing and business conditions. a portion of the purchase price is payable on a deferred basis and includes a variable component of up to circa +/- 10% of the total consideration, based on future performance. according to best day, during 2019, the company recorded estimated unaudited pro forma revenue and ebitda of approximately us$140 million and us$8 million, respectively, with online sales accounting for approximately 70% of total sales. approximately 75% of revenue is generated in mexico, further strengthening despegar’s footprint in this country. the remaining revenue is generated mainly in brazil, argentina, u.s. and canada. packages, hotels and other travel products account for approximately 95% of revenue. best day operates a cross-platform business model. in addition to its business to consumer business operated through its online platform, call centers and more than 200 kiosks, the company offers ground transportation, tours and activities across mexico main destinations. on the b2b front, best day provides online wholesale travel products to agencies worldwide through its subsidiary hoteldo as well as white label services for major travel vendors, including exclusive partnerships with the largest mexican airlines operating their packages platforms. despegar expects to maintain the best day brands and network of kiosks as well as key executives. despegar restructures its fulfillment centers on february 5, 2020 despegar restructured its fulfilment centers outsourcing a relevant portion of the activities in connection with customer service. with this restructuring, despegar expects to obtain significant savings in cost of revenues which will allow the company to invest in other core areas of its business. despegar launches co-branded card in brazil jointly with banco santander. on february 14, despegar launched a co-branded credit card in brazil jointly with banco santander. with this new product, clients can accumulate points with every purchase and exchange them for any product at despegar. customers can request the card on despegar’s platform and, once approved will be able to make their first purchase at decolar immediately after, without the need to wait for delivery of the physical card. this is the first travel card in brazil to offer this benefit, reinforcing despegar’s market position as technology innovator and pioneer. recent events argentina imposes new tax on travel purchases by residents on december 23, 2019 a new tax on purchases made in foreign currencies was introduced in argentina. this new duty places a 30% tax on the following transactions: ● purchases by argentinean residents of foreign services through credit/debit cards; and ● acquisitions by argentinean residents of services to be provided outside the country, contracted through travel and tourism agencies - wholesale and / or retailers - based in the country. argentina considered hyperinflationary economy as of july 1, 2018, as a result of a three-year cumulative inflation rate greater than 100% and following the guidance of asc 830 the u.s. dollar became the functional currency of the company’s argentine subsidiary. this change in functional currency is being recognized prospectively in the financial statements. as a result, starting 3q18 the impact of any change in currency exchange rate on the company’s balance sheet accounts is reported in the net financial income/(expense) line of the income statement instead of other comprehensive income. 4q19 earnings conference call when: 8:00 a.m. eastern time, march 5, 2020 who: mr. damiÁn scokin, chief executive officer mr. alberto lÓpez-gaffney, chief financial officer ms. natalia nirenberg, investor relations dial-in: 1-844-750-4865 (u.s. domestic); 1-412-317-5275 (international) webcast: click here definitions and concepts average selling price (asp): reflects gross bookings divided by the total number of transactions. gross bookings: gross bookings is an operating measure that represents the aggregate purchase price of all travel products booked by the company’s customers through its platform during a given period. the company generates substantially all of its revenue from commissions and other incentive payments paid by its suppliers and service fees paid by its customers for transactions through its platform, and, as a result, it monitors gross bookings as an important indicator of its ability to generate revenue. extraordinary charges: one-time events that resulted in non-ordinary expenses. foreign exchange (“fx”) neutral calculated by using the average monthly exchange rate of each month of 2018 and applying it to the corresponding months in the current year, so as to calculate what the results would have been had exchange rates remained constant. these calculations do not include any other macroeconomic effect such as local currency inflation effects. number of transactions: the number of transactions for a period is an operating measure that represents the total number of customer orders completed on our platform in such period. the number of transactions is an important metric because it is an indicator of the level of engagement with the company’s customers and the scale of its business from period to period but, unlike gross bookings, the number of transactions is independent of the average selling price of each transaction, which can be influenced by fluctuations in currency exchange rates among other factors. revenue: the company reports its revenue on a net basis, and in some cases on a gross basis, deducting cancellations and amounts that it collects as sales taxes. despegar derives substantially all of its revenue from commissions and other incentive payments paid by its suppliers and service fees paid by its customers for transactions through its platform. to a lesser extent, despegar also derives revenue from the sale of third-party advertisements on its websites and from certain suppliers when their brands appears in the company advertisements in mass media. revenue margin: calculated as revenue divided by gross bookings. seasonality: despegar’s financial results experience fluctuations due to seasonal variations in demand for travel services. bookings for vacation and leisure travel are generally higher during the fourth quarter, although to date and prior to the revenue recognition change beginning in the first quarter of 2018, the company has recognized more revenue associated with those bookings in the fourth quarter of each year. latin american travelers, particularly leisure travelers, who are despegar’s primary customers, tend to travel most frequently at the end of the fourth quarter and during the first quarter of each year. about despegar.com despegar is the leading online travel company in latin america. with over two decades of business experience and operating in 20 countries in the region, despegar accompanies latin american travelers from the moment they dream of taking a trip until they share their memories of that trip. thanks to the strong commitment to technological development and customer service, despegar offers a customized experience to more than 18 million customers. despegar’s websites and leading mobile apps, offer products from over 270 airlines, more than 512,000 accommodation options, as well as more than 1,190 car rental agencies and approximately 326 destination services suppliers with more than 6,000 activities throughout latin america. the company owns and operates two well-recognized brands, despegar, its global brand, and decolar, its brazilian brand. despegar is traded on the new york stock exchange (nyse: desp). for more information, please visit www.despegar.com. forward-looking statements this press release includes forward-looking statements. we base these forward-looking statements on our current beliefs, expectations and projections about future events and financial trends affecting our business and our market. many important factors could cause our actual results to differ substantially from those anticipated in our forward-looking statements. forward-looking statements are not guarantees of future performance. forward-looking statements speak only as of the date they are made, and we undertake no obligation to update publicly or to revise any forward-looking statements. -- financial tables follow -- unaudited consolidated statements of operations for the three-month period ended december 31, 2019 (in thousands u.s. dollars, except as noted) $145,627 $132,515 10% 51,387 49,703 3% 94,240 82,812 14% 49,604 42,925 16% 25,980 17,599 48% 18,663 16,376 14% 94,247 76,900 23% (7) 5,912 (100%) (6,705) (18) (6,712) 5,894 (214%) (4,067) 2,864 (242%) (2,645) 3,030 (187%) (0.04) 0.04 (187%) (0.04) 0.04 (188%) 69,539 69,187 70,689 71,287 35.3% 37.5% 64.7% 62.5% 34.1% 32.4% 17.8% 13.3% 12.8% 12.4% 64.7% 58.0% 0.0% 4.5% -4.6% 4.4% -1.8% 2.3% key financial & operating trended metrics (in thousands u.s. dollars, except as noted) $124,999 $123,462 $131,468 $144,011 $148,593 $128,259 $121,247 $132,515 $133,114 $114,087 $132,048 $145,627 ($3,321) ($59) $1,310 $7,578 31,140 35,087 37,869 38,383 43,646 42,088 36,673 49,703 45,245 40,342 42,591 51,387 90,538 88,316 94,909 113,206 104,947 86,171 84,574 82,812 87,869 73,745 89,457 94,240 35,546 43,289 41,097 46,356 46,410 43,450 41,572 42,925 40,933 50,701 46,656 49,604 18,869 18,618 15,318 19,821 15,888 16,986 17,130 17,599 20,638 21,254 25,090 25,980 15,408 17,644 18,907 19,349 19,225 18,732 16,821 16,376 18,713 18,077 17,922 18,663 69,823 79,551 75,322 85,526 81,523 79,168 75,523 76,900 80,284 90,032 89,668 94,247 20,715 8,765 19,587 27,680 23,424 7,003 9,051 5,912 7,585 (16,287) (211) (7) (6,156) (1,611) (2,880) (6,232) (2,831) (5,292) (11,026) (18) (5,220) (1,663) (3,627) (6,705) 14,559 7,154 16,707 21,448 20,593 1,711 (1,975) 5,894 2,365 (17,950) (3,838) (6,712) 2,418 4,254 4,373 2,617 4,235 471 (501) 2,864 479 (1,483) (154) (4,067) 2,486 3,806 4,190 1,512 4,235 471 (501) 2,864 479 (1,483) (154) (4,067) $68 ($448) ($183) ($1,105) 12,141 2,900 12,334 18,831 16,358 1,240 (1,474) 3,030 1,886 (16,467) (3,684) (2,645) $24,751 $13,096 $24,337 $32,678 $27,284 $11,972 $14,520 $13,868 $15,182 ($7,323) $9,410 $8,292 $1,019,102 $1,061,026 $1,116,022 $1,258,398 $1,231,496 $1,184,355 $1,092,287 $1,207,186 $1,157,512 $1,118,134 $1,177,728 $1,280,883 54% 40% 32% 26% 21% 12% (2%) (4%) (6%) (6%) 8% 6% 2,129 2,210 2,298 2,419 2,514 2,607 2,596 2,676 2,652 2,448 2,723 2,855 30% 30% 25% 19% 18% 18% 13% 11% 5% (6%) 5% 7% 1,246 1,325 1,328 1,386 1,362 1,513 1,512 1,557 1,517 1,459 1,586 1,658 34% 31% 22% 13% 9% 14% 14% 12% 11% (4%) 5% 6% 883 885 970 1,033 1,152 1,094 1,085 1,119 1,135 989 1,137 1,197 25% 27% 29% 27% 30% 24% 12% 8% (1%) (10%) 5% 7% $57.2 $55.8 $57.8 $62.7 $59.1 $49.2 $46.7 $49.5 $50.2 $46.6 $48.5 $51.0 3% (12%) (18%) (21%) (15%) (5%) 4% 3% $45.6 $45.2 $44.3 $47.7 $44.7 $35.1 $33.4 $32.3 $32.8 $32.5 $32.3 $32.2 (2%) (22%) (25%) (32%) (27%) (8%) (3%) (0%) $73.5 $71.8 $76.2 $82.7 $76.2 $68.6 $65.2 $73.5 $73.5 $67.5 $71.1 $77.1 4% (4%) (14%) (11%) (4%) (2%) 9% 5% $479 $480 $486 $520 $490 $454 $421 $451 $436 $457 $433 $449 18% 8% 6% 6% 2% (5%) (13%) (13%) (11%) 1% 3% (1%) $12,141 $2,900 $12,334 $18,831 $16,358 $1,240 ($1,474) $3,030 $1,886 ($16,467) ($3,684) ($2,645) 6,156 1,611 2,880 6,232 2,831 5,292 11,026 18 5,220 1,663 3,627 6,705 2,418 4,254 4,373 2,617 4,235 471 (501) 2,864 479 (1,483) (154) (4,067) 1,343 1,362 1,337 1,033 859 1,475 1,338 1,676 845 2,683 2,036 1,094 1,517 2,039 2,454 2,741 2,018 2,228 2,738 3,156 3,753 3,089 4,195 5,100 1,176 930 959 1,224 983 1,266 1,393 3,124 2,999 3,192 3,390 2,105 $24,751 $13,096 $24,337 $32,678 $27,284 $11,972 $14,520 $13,868 $15,182 ($7,323) $9,410 $8,292 unaudited consolidated balance sheets as of december 31, 2019 (in thousands u.s. dollars, except as noted) $309,187 $346,480 $4,457 $5,709 $213,551 $228,448 19,555 8,653 69,694 68,471 616,444 657,761 25,351 12,751 7,890 21,205 19,716 49,619 37,512 47,326 36,207 151,391 106,186 767,835 763,947 54,495 42,353 206,954 185,450 86,602 83,904 19,209 31,162 8,853 8,229 57,119 33,270 6,297 4,794 4,555 444,084 389,162 1,427 243 54 1,968 3,034 125,000 125,000 129,515 127,211 573,599 516,373 261,608 255,254 326,959 321,627 (728) (728) 1,175 3,051 (326,511) (305,600) (68,267) (26,030) 194,236 247,574 767,835 763,947 unaudited statements of cash flows for the three-month period ended december 31, 2019 and 2018 (in thousands u.s. dollars, except as noted) 2019 2018 2019 2018 ($2,645) $3,030 ($20,910) $19,154 (2,231) (2,565) 6,748 (1,088) 1,094 1,313 6,659 4,985 5,100 3,156 16,137 10,140 363 363 597 2,105 3,124 11,686 6,766 597 (103) 1,228 494 (5,408) 1,589 (9,666) 2,876 2,343 749 4,294 1,062 1,386 1,079 1,603 2,021 (16,437) (36,805) 1,995 (54,705) (8,052) (2,137) (10,905) (3,406) (7,394) (15,914) (14,916) (61,302) 2,523 (4,062) 12,007 4,277 19,305 42,253 17,761 42,789 14,688 (4,783) 24,531 3,309 (4) (181) (1,990) (5,567) 8,333 (530) 3,678 4,203 (42) 4,989 628 6,009 15,261 (5,435) 51,165 (17,620) (228) (800) (4,692) (8,362) (13,085) (5,271) (4,247) (28,277) (13,494) (6,071) (8,939) (36,867) (26,579) 1,920 621 (11,507) 24,637 136 589 (280) (10,234) (42,237) (26,030) 2,509 (9,613) (54,024) (1,257) 1,836 (518) 1,181 (13,132) 13,535 (24,505) (38,545) (58,588) 300,109 376,694 352,189 410,777 313,644 352,189 313,644 352,189 use of non-gaap financial measures this announcement includes certain references to adjusted ebitda and non-gaap financial measures. the company defines: adjusted ebitda is defined as net income/(loss) exclusive of financial income/(expense), income tax, depreciation, amortization and share-based compensation expense. adjusted ebitda is not a measure recognized under u.s. gaap. accordingly, readers are cautioned not to place undue reliance on this information and should note that these measures as calculated by the company, differ materially from similarly titled measures reported by other companies, including its competitors. adjusted ebitda margin refers to adjusted ebitda as defined above divided by revenue. to supplement our consolidated financial statements presented in accordance with u.s. gaap, we use foreign exchange (“fx”) neutral measures. this non-gaap measure should not be considered in isolation or as a substitute for measures of performance prepared in accordance with u.s. gaap and may be different from non-gaap measures used by other companies. in addition, this non-gaap measure is not based on any comprehensive set of accounting rules or principles. non-gaap measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with u.s. gaap. this non-gaap financial measure should only be used to evaluate our results of operations in conjunction with the most comparable u.s. gaap financial measures. reconciliation of this non-gaap financial measure to the most comparable u.s. gaap financial measures can be found in the tables included in this quarterly earnings release. the company believes that reconciliation of fx neutral measures to the most directly comparable gaap measure provides investors an overall understanding of our current financial performance and its prospects for the future. specifically, we believe this non-gaap measure provide useful information to both management and investors by excluding the foreign currency exchange rate impact that may not be indicative of our core operating results and business outlook. the fx neutral measures were calculated by using the average monthly exchange rates for each month during 2018 and applying them to the corresponding months in 2019, so as to calculate what our results would have been had exchange rates remained stable from one year to the next. the table below excludes intercompany allocation fx effects. finally, this measure does not include any other macroeconomic effect such as local currency inflation effects, the impact on impairment calculations or any price adjustment to compensate local currency inflation or devaluations. the following table sets forth the fx neutral measures related to our reported results of the operations for the three-month period ended december 31, 2019: 629 558 12.7% 1,105 1,085 1.8% 1,120 1,033 8.5% 2,855 2,676 6.7% 304.6 268.7 13.4% 492.5 496.0 (0.7%) 483.4 442.5 9.2% 1,280 1,207 6.1% 484 481 0.6% 446 457 (2.5%) 431 429 0.7% 448 451 (0.6%) 145.6 132.2 10.2% 94.2 82.8 13.8% 629 558 12.7% 1,105 1,085 1.8% 1,120 1,033 8.5% 2,855 2,676 6.7% 487 269 81.1% 532 496 7.3% 498 443 12.5% 1,517 1,207 25.6% 773 481 60.7% 482 457 5.4% 444 429 3.7% 531 451 17.8% 177 133 33.8% 111 83 34.4%
