Category: Airlines

Priceline.com Reports Financial Results for 3rd Quarter 2009

Priceline.com Incorporated (Nasdaq: PCLN) today reported its financial results for the 3rd quarter 2009. Gross travel bookings for the 3rd quarter, which refers to the total dollar value, inclusive of all taxes and fees, of all travel services purchased by consumers, were $2.7 billion, an increase of 32.8% over a year ago.

Priceline.com had revenues in the 3rd quarter of $730.7 million, a 30.1% increase over a year ago. The Company’s international operations contributed revenues in the 3rd quarter of $316.9 million, a 41.7% increase versus a year ago (approximately 50% on a local currency basis). Priceline.com’s gross profit for the 3rd quarter was $434.0 million, a 37.3% increase from the prior year.

The Company’s international operations contributed gross profit in the 3rd quarter of $316.0 million, a 42.0% increase versus a year ago (approximately 50% growth on a local currency basis). The Company’s operating income in 3rd quarter 2009 was $200.8 million, a 56.9% increase from the prior year. Priceline.com had GAAP net income for the 3rd quarter of $319.0 million or $6.42 per diluted share, which compares to $84.5 million or $1.74 per diluted share in the same period a year ago. GAAP net income for the 3rd quarter 2009 was positively affected by a $181.9 million non-cash tax benefit from reversing a portion of the valuation allowance related to the Company’s net operating loss carry forwards. The valuation allowance was reversed to reflect the amount of deferred tax asset that is estimated to be more likely than not to be realized after taking into consideration current operating results and future estimated domestic taxable income.

Pro forma EBITDA for the 3rd quarter 2009 was $224.6 million, an increase of 47.3% over a year ago. Pro forma net income in the 3rd quarter was $173.3 million or $3.45 per diluted share, compared to $2.39 per share a year ago. First Call analyst consensus for the 3rd quarter 2009 was $2.90 per diluted share. The section below entitled “Non-GAAP Financial Measures” provides a definition and information about the use of pro forma financial measures in this press release and the attached financial and statistical supplement reconciles pro forma financial information with priceline.com’s financial results under GAAP.

“Despite a difficult economic environment, the summer travel season turned out to be an exceptionally strong one for priceline.com, as 3rd quarter growth rates accelerated sequentially for our international and domestic businesses,” said priceline.com President and Chief Executive Officer Jeffery H. Boyd. “On a global basis, priceline.com continued to increase its market share as hotel room night reservations grew by 56% in the 3rd quarter, propelled by strong performance in the U.S., Europe and Asia. Internationally, our hotel business experienced gross travel bookings growth of 38%, or approximately 49% on a local currency basis, as we reaped the benefits of outstanding hotel supply, geographic expansion in high-opportunity markets and continued shift by consumers to on-line booking of hotel reservations. Our U.S. business grew gross travel bookings by 25% as consumers continue to respond positively to our money-saving travel services. Airline ticket sales were up 30.2%, despite the fact that competitors’ matching fee eliminations were in place for the entire quarter. Rental car days booked increased 11.6%.”

“The online travel industry achieved improved year-over-year growth in the third quarter as we comped against weakening demand in the prior-year period and received a boost from industry-wide fee reductions and supplier discounting and promotions.” Mr. Boyd continued, “Priceline.com intends to continue to focus on building out our global brands and hotel platform, adding additional supply, integration initiatives and innovation to support the long-term growth of the business.”

Priceline.com said it was targeting the following for 4th quarter 2009:

  • Year-over-year increase in total gross travel bookings of approximately 30% - 40%.
  • Year-over-year increase in international gross travel bookings of approximately 50% - 60% (an increase of approximately 37% - 46% on a local currency basis).
  • Year-over-year increase in domestic gross travel bookings of approximately 15%.
  • Year-over-year increase in revenue of approximately 24% to 28%.
  • Year-over-year increase in gross profit of approximately 40% to 45%.
  • Pro forma EBITDA of approximately $98 million to $108 million.
  • Pro forma net income of between $1.52 and $1.62 per diluted share.

Pro forma guidance for the 4th quarter 2009:

  • excludes non-cash amortization expense of acquisition-related intangibles,
  • excludes non-cash stock-based compensation expense,
  • excludes non-cash interest expense and gains or losses on debt extinguishment, if any, recorded pursuant to the provisions of FSP APB 14-1,
  • excludes non-cash income tax expense and reflects the impact on income taxes of certain of the pro forma adjustments,
  • excludes the impact, if any, of charges associated with judgments, rulings and/or settlements related to hotel occupancy tax proceedings,
  • includes the anti-dilutive impact of the "Conversion Spread Hedges" (see “Non-GAAP Financial Measures” below) on diluted common shares outstanding related to outstanding convertible notes, and
  • includes the dilutive impact of additional shares of unvested restricted stock, restricted stock units and performance share units because pro forma net income has been adjusted to exclude stock-based compensation.

In addition, pro forma EBITDA excludes depreciation and amortization expense and includes the impact of foreign currency transactions and other expenses.

When aggregated, the foregoing adjustments are expected to increase pro forma EBITDA over GAAP operating income by approximately $20 million in 4th quarter 2009.

In addition, the foregoing adjustments are expected to increase pro forma net income over GAAP net income by approximately $24 million in the 4th quarter 2009. On a per share basis, the Company estimates GAAP net income of approximately $1.06 to $1.16 per diluted share for the 4th quarter 2009.

Effective January 1, 2009, we adopted FASB Staff Position No. APB 14-1, “Accounting for Convertible Debt Instruments that May be Settled in Cash upon Conversion (Including Partial Cash Settlement)” (“FSP APB 14-1”). FSP APB 14-1 requires cash settled convertible debt, such as our convertible senior notes, to be separated into debt and equity components at issuance and a value to be assigned to each.

The value assigned to the debt component is the estimated fair value, as of the issuance date, of a similar bond without the conversion feature. The difference between the bond cash proceeds and this estimated fair value, representing the value assigned to the equity component, is recorded as a debt discount and amortized to interest expense over the life of the bond. Although FSP APB 14-1 has no impact on our actual past or future cash flows, it requires us to adjust our previously issued financial statements and to record a significant amount of non-cash interest expense as the debt discount is amortized and may result in gains or losses on extinguishment that would not have occurred under previous GAAP.

The adoption of FSP APB 14-1 increased non-cash interest expense for the years ended December 31, 2008, 2007 and 2006 by approximately $26.1 million ($15.5 million net of tax), $28.2 million ($16.6 million net of tax), and $5.4 million ($3.2 million net of tax), respectively, and is estimated to increase fiscal year 2009 non-cash interest expense by approximately $17.8 million ($10.7 million net of tax), excluding the impact of future debt conversions, if any. The adoption of FSP APB 14-1 increased non-cash interest expense in the three months ended September 30, 2009 and 2008 by $4.3 million ($2.6 million net of tax) and $6.0 million ($3.6 million net of tax), respectively.

Information About Forward-Looking Statements

This press release contains forward-looking statements. These forward-looking statements reflect the views of the Company’s management regarding current expectations and projections about future events and are based on currently available information and current foreign currency exchange rates. These forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict; therefore, actual results may differ materially from those expressed, implied or forecasted in any such forward-looking statements. Expressions of future goals and similar expressions including, without limitation, “may,” “will,” “should,” “could,” “expects,” “does not currently expect,” “plans,” “anticipates,” “intends,” “believes,” “estimates,” “predicts,” “potential,” “targets,” or “continue," reflecting something other than historical fact are intended to identify forward-looking statements. The following factors, among others, could cause the Company's actual results to differ materially from those described in the forward-looking statements:

-- adverse changes in general market conditions for leisure and other travel services as a result of, among other things, decreased consumer spending, general economic downturn, terrorist attacks, natural disasters or adverse weather, the bankruptcy or insolvency of a major airline, or the outbreak of an epidemic or pandemic disease, such as the recent swine flu outbreak;

-- adverse changes in the Company’s relationships with airlines and other product and service providers and vendors which could include, without limitation, the withdrawal of suppliers from the priceline.com system (either priceline.com’s “retail” or “opaque” services, or both) and/or the loss or reduction of global distribution fees;

-- fluctuations in foreign exchange rates and other risks associated with doing business in multiple currencies;

-- the effects of increased competition, including the potential impact of increased pricing competition initiated by other on-line travel agents toward the end of 1st quarter 2009 in the form of reduced booking fees and/or the launch by competitors of an “opaque” travel offering;

-- an adverse outcome in one or more of the hotel occupancy and other tax proceedings in which the Company is involved;

-- a change by a major search engine to its search engine algorithms that negatively affects the search engine ranking of the company or its 3rd party distribution partners;

-- our ability to expand successfully in international markets;

-- the ability to attract and retain qualified personnel;

-- difficulties integrating recent or future acquisitions, such as the 4th quarter 2007 acquisition of Agoda, including ensuring the effectiveness of the design and operation of internal controls and disclosure controls of acquired businesses;

-- the occurrence of an external or internal security breach of our systems or other Internet based systems involving personal customer information, credit card information or other sensitive data;

-- systems-related failures and/or security breaches, including without limitation, “denial-of-service” type attacks on our system, any security breach that results in the theft, transfer or unauthorized disclosure of customer information, or the failure to comply with various state laws applicable to the company’s obligations in the event of such a breach; and

--legal and regulatory risks.

For a detailed discussion of these and other factors that could cause the Company's actual results to differ materially from those described in the forward-looking statements, please refer to the Company's most recent Form 10-Q, Form 10-K and Form 8-K filings with the Securities and Exchange Commission. Unless required by law, the Company undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

Pro forma EBITDA represents GAAP operating income excluding depreciation and amortization expense, plus foreign currency transactions and other expense and the pro forma adjustments relating to stock-based compensation expense and payroll taxes related to stock-based compensation described below.

Pro forma EBITDA, pro forma net income and pro forma net income per share are "non-GAAP financial measures," as such term is defined by the Securities and Exchange Commission, and may differ from non-GAAP financial measures used by other companies. Priceline.com believes that pro forma EBITDA, pro forma net income and pro forma net income per share that exclude certain non-cash or non-recurring income or expense items are useful for analysts and investors to evaluate priceline.com's future on-going performance because they enable a more meaningful comparison of priceline.com's projected cash earnings and performance with its historical results from prior periods. These pro forma metrics, in particular pro forma EBITDA and pro forma net income, are not intended to represent funds available for priceline.com’s discretionary use and are not intended to represent or to be used as a substitute for operating income, net income or cash flows from operations data as measured under GAAP. The items excluded from these pro forma metrics, but included in the calculation of their closest GAAP equivalent, are significant components of consolidated statements of income and must be considered in performing a comprehensive assessment of overall financial performance.

Pro forma financial information is adjusted for the following items:

  • Amortization expense of acquisition-related intangibles is excluded because it does not impact cash earnings.
  • The charge related to the judgment in the Texas hotel occupancy tax litigation is excluded because it impacts comparability with historical operating results from prior periods.
  • Stock-based compensation expense is excluded because it does not impact cash earnings and is reflected in earnings per share through increased share count.
  • Payroll tax expense related to stock-based compensation is excluded for 2008 because the expense is driven primarily by stock option exercise and share award vesting activity and the market price of priceline.com’s common stock and often shows volatility unrelated to operating results. As of January 1, 2009, we no longer exclude payroll tax expense related to stock-based compensation due to its relative insignificance to our consolidated financial statements.
  • Interest expense related to the amortization of debt discount and gains or losses on debt extinguishment recorded in 2009, and in 2008 on a retrospective basis, pursuant to the provisions of FASB Staff Position No. APB 14-1, “Accounting for Convertible Debt Instruments that May be Settled in Cash upon Conversion (Including Partial Cash Settlement)” are excluded because they are non-cash in nature. Pursuant to the provisions of FSP APB 14-1, certain debt issuance costs were reclassified to equity and are therefore no longer amortized in GAAP or pro forma earnings (as of January 1, 2009).
  • Income tax expense is adjusted for the tax impact of certain of the pro forma adjustments described above and to exclude tax expense recorded where no actual tax payments are owed because of available net operating loss carry forwards. Income tax expense is also adjusted to exclude the $181.9 million non-cash tax benefit from reversing a portion of the deferred tax asset valuation allowance in 3rd quarter 2009.
  • Net income attributable to non-controlling interests is adjusted for the impact of certain of the pro forma adjustments described above.
  • For calculating pro forma net income per share:
    • net income is adjusted for the impact of the pro forma adjustments described above.
    • fully diluted share count is adjusted to include the anti-dilutive impact of “Conversion Spread Hedges” related to priceline.com’s convertible securities that increase the effective conversion price of the currently outstanding 0.50% convertible notes due 2011 and 0.75% convertible notes due 2013 from their stated $40.38 conversion price to an effective conversion price of $50.47 per share.

      Under GAAP, the anti-dilutive impact of the Conversion Spread Hedges is not reflected on the outstanding diluted share count until the end of the hedge in 2011 and 2013 if and when shares are delivered.
  • all unvested shares of restricted common stock, restricted stock units and performance share units are included in the calculation of pro forma net income per share because pro forma net income has been adjusted to exclude stock-based compensation expense.

The presentation of this financial information should not be considered in isolation or as a substitute for the financial information prepared and presented in accordance with generally accepted accounting principles in the United States. The attached financial and statistical supplement reconciles pro forma financial information with priceline.com’s financial results under GAAP.

About Priceline.com® Incorporated

Priceline.com Incorporated (Nasdaq: PCLN - News) www.priceline.com provides online travel services in 29 languages in 78 countries in Europe, North America, Asia, the Middle East and Africa. Included in the priceline.com family of companies is Booking.com, a leading international online hotel reservation service, priceline.com, a leading U.S. online travel service for value-conscious leisure travelers, and Agoda.com, an Asian online hotel reservation service. Priceline.com believes that Booking.com is Europe’s largest and fastest growing hotel reservation service, with a network of affiliated Web sites. Booking.com operates in over 70 countries in 24 languages and offers its customers access to over 73,000 participating hotels worldwide.

In the U.S., priceline.com gives customers more ways to save on their airline tickets, hotel rooms, rental cars, vacation packages and cruises than any other Internet travel service. In addition to getting great published prices, leisure travelers can narrow their searches using priceline.com’s TripFilter advanced search technology, customize their search activity through priceline.com’s Inside Track features, create packages to save even more money, and take advantage of priceline.com’s famous Name Your Own Price® service, which can deliver the lowest prices available. Priceline.com operates the following travel websites: Travelweb.com, Lowestfare.com, RentalCars.com and BreezeNet.com. Priceline.com also licenses its business model to independent licensees.

priceline.com Incorporated
UNAUDITED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
         
         
        December 31,
    September 30,   2008
ASSETS   2009   As Adjusted
         
Current assets:        
Cash and cash equivalents   $ 362,473     $ 364,550  
Restricted cash     1,321       2,528  
Short-term investments     356,793       98,888  
Accounts receivable, net of allowance for doubtful accounts of        
$7,792 and $8,429, respectively     169,864       92,328  
Prepaid expenses and other current assets     19,236       23,463  
Deferred income taxes     40,671       12,142  
Total current assets     950,358       593,899  
         
Property and equipment, net     29,339       29,404  
Intangible assets, net     179,794       193,231  
Goodwill     349,981       326,863  
Deferred income taxes     282,606       153,955  
Other assets     4,958       15,069  
         
Total assets   $ 1,797,036     $ 1,312,421  
         
LIABILITIES AND STOCKHOLDERS' EQUITY        
         
Current liabilities:        
Accounts payable   $ 62,995     $ 46,290  
Accrued expenses and other current liabilities     143,463       77,713  
Deferred merchant bookings     50,405       29,664  
Convertible debt     220,725       317,910  
Total current liabilities     477,588       471,577  
         
Deferred taxes     45,733       48,933  
Other long-term liabilities     21,777       18,010  
Total liabilities     545,098       538,520  
         
Convertible debt     50,213       75,075  
         
Stockholders' equity:        

Common stock, $0.008 par value, authorized 1,000,000,000 shares, 50,656,947, and 47,664,766 shares issued, respectively

    391       367  
Treasury stock, 6,848,605 and 6,685,048 shares, respectively     (507,724 )     (493,555 )
Additional paid-in capital     2,237,372       2,176,556  
Accumulated deficit     (533,128 )     (944,145 )
Accumulated other comprehensive income     4,814       (40,397 )
Total stockholders' equity     1,201,725       698,826  
         
Total liabilities and stockholders' equity   $ 1,797,036     $ 1,312,421  
priceline.com Incorporated
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
 
                 
    Three Months Ended   Nine Months Ended
    September 30,   September 30,
        2008       2008
    2009   As Adjusted   2009  

As Adjusted

                 
Merchant revenues   $ 400,314     $ 323,957     $ 1,130,169     $ 949,345  
Agency revenues     323,188       232,638       647,899       515,819  
Other revenues     7,158       5,014       18,391       13,600  
Total revenues     730,660       561,609       1,796,459       1,478,764  
                 
Cost of revenues     296,654       245,531       848,885       727,858  
                 
Gross profit     434,006       316,078       947,574       750,906  
                 
                 
Operating expenses:                
Advertising - Offline     8,474       8,293       30,293       30,252  
Advertising - Online     115,103       84,291       273,327       214,952  
Sales and marketing     24,473       21,452       63,583       57,715  

Personnel, including stock-based compensation of $10,870, $10,055, $32,727, and $29,070, respectively

    50,959       45,259       135,333       121,787  
General and administrative     19,367       13,524       48,881       39,519  
Information technology     4,777       4,402       14,002       13,688  
Depreciation and amortization     10,098       10,935       29,182       32,352  
                 
Total operating expenses     233,251       188,156       594,601       510,265  
                 
Operating income     200,755       127,922       352,973       240,641  
                 
Other income (expense):                
Interest income     471       3,061       1,695       10,138  
Interest expense     (5,911 )     (7,739 )     (19,221 )     (27,321 )
Foreign currency transactions and other     (1,220 )     3,587       (1,283 )     (1,508 )
Total other income (expense)     (6,660 )     (1,091 )     (18,809 )     (18,691 )
                 
Earnings before income taxes and equity in income (loss) of investees     194,095       126,831       334,164       221,950  
Income tax benefit (expense)     124,887       (40,445 )     76,851       (70,209 )
Equity in income (loss) of investees     -       (97 )     2       (263 )
Net income     318,982       86,289       411,017       151,478  
Less: net income attributable to noncontrolling interests     -       1,803       -       3,378  
                 
Net income applicable to common stockholders of priceline.com Incorporated   $ 318,982     $ 84,486     $ 411,017     $ 148,100  
                 
Net income applicable to common stockholders per basic common share   $ 7.49     $ 2.13     $ 9.84     $ 3.81  
                 
Weighted average number of basic common shares outstanding     42,569       39,715       41,750       38,905  
                 
Net income applicable to common stockholders per diluted common share   $ 6.42     $ 1.74     $ 8.42     $ 3.00  
                 
Weighted average number of diluted common shares outstanding     49,670       48,656       48,805       49,344  
priceline.com Incorporated
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
         
         
    Nine Months Ended
    September 30,
        2008
OPERATING ACTIVITIES:   2009   As Adjusted
Net income   $ 411,017     $ 151,478  
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation     10,605       10,799  
Amortization     18,577       21,825  
Provision for uncollectible accounts, net     3,379       5,351  
Reversal of valuation allowance on deferred tax asset     (181,874 )     -  
Other deferred income taxes     27,835       14,097  
Stock-based compensation expense     32,727       29,070  
Amortization of debt issuance costs     1,620       1,819  
Amortization of debt discount     14,752       21,040  
Gain on extinguishment of debt     (2,735 )     (46 )
Equity in (income) loss of investees     (2 )     263  
Loss on impairment of investment     -       843  
Changes in assets and liabilities:        
Accounts receivable     (73,932 )     (80,960 )
Prepaid expenses and other current assets     8,921       (2,662 )
Accounts payable, accrued expenses and other current liabilities     89,827       58,518  
Other     2,683       3,765  
Net cash provided by operating activities     363,400       235,200  
INVESTING ACTIVITIES:        
Purchase of investments     (534,274 )     (115,005 )
Maturity of investments     294,618       185,226  
Additions to property and equipment     (9,902 )     (12,885 )
Acquisitions and other equity investments, net of cash acquired     -       (593 )
Proceeds from redemption of equity investment in pricelinemortgage.com     8,921       -  
Change in restricted cash     1,234       (1,500 )
Purchase of shares held by noncontrolling interests     -       (153,564 )
Net cash used in investing activities     (239,403 )     (98,321 )
FINANCING ACTIVITIES:        
Payments related to conversion of senior notes     (122,047 )     (102,409 )
Repurchase of common stock     (14,169 )     (4,336 )
Proceeds from exercise of stock options     9,404       4,475  
Excess tax benefit on stock-based compensation     1,580       6,541  
Net cash used in financing activities     (125,232 )     (95,729 )
Effect of exchange rate changes on cash and cash equivalents     (842 )     (13,123 )
Net increase / (decrease) in cash and cash equivalents     (2,077 )     28,027  
Cash and cash equivalents, beginning of period     364,550       385,359  
Cash and cash equivalents, end of period   $ 362,473     $ 413,386  
         
SUPPLEMENTAL CASH FLOW INFORMATION:        
Cash paid during the period for income taxes   $ 60,155     $ 46,280  
Cash paid during the period for interest   $ 4,242     $ 6,325  
priceline.com Incorporated
UNAUDITED RECONCILIATION OF GAAP TO PRO FORMA FINANCIAL INFORMATION
(In thousands, except per share data)
                   
                   
      Three Months Ended September 30,

 

Nine Months Ended September 30,
RECONCILIATION OF GAAP OPERATING INCOME       2008       2008
TO PRO FORMA EBITDA   2009   As Adjusted   2009   As Adjusted
                   
  GAAP Operating income   $ 200,755     $ 127,922     $ 352,973     $ 240,641  
                   
(a) Amortization of acquired intangible assets in Cost of revenues     -       -       -       272  
(b) Stock-based compensation     10,870       10,055       32,727       29,070  
(c)

Charge related to hotel occupancy tax litigation judgment in General

               
  and administrative expense     3,680       -       3,680       -  
(d) Stock-based compensation payroll taxes     -       36       -       709  
(j) Depreciation and amortization     10,098       10,935       29,182       32,352  
(k) Foreign currency transactions and other     (1,220 )     3,587       (1,283 )     (1,507 )
(g) (Gain) loss on extinguishment of debt     394       (87 )     (2,735 )     (45 )
                   
  Pro Forma EBITDA   $ 224,577     $ 152,448     $ 414,544     $ 301,492  
                   
      Three Months Ended September 30,   Nine Months Ended September 30,
RECONCILIATION OF GAAP TO PRO FORMA NET INCOME APPLICABLE TO       2008       2008
COMMON STOCKHOLDERS   2009   As Adjusted   2009   As Adjusted
                   
  GAAP Net income applicable to common stockholders of priceline.com Incorporated   $ 318,982     $ 84,486     $ 411,017     $ 148,100  
                   
(a) Amortization of acquired intangible assets in Cost of revenues     -       -       -       272  
(a) Amortization of acquired intangible assets in Depreciation and amortization     6,427       7,352       18,542       21,553  
(b) Stock-based compensation     10,870       10,055       32,727       29,070  
(c)

Charge related to hotel occupancy tax litigation judgment in General

               
  and administrative expense     3,680       -       3,680       -  
(d) Stock-based compensation payroll taxes     -       36       -       709  
(e) Adjustments for the tax impact of certain of the pro forma adjustments and                
  to exclude non-cash income taxes (including the non-cash benefit of $181.9 million in 3rd quarter 2009 from the reversal of a portion of the valuation allowance on the Company's deferred tax asset)     (171,529 )     9,213       (154,382 )     13,098  
(f) Impact on noncontrolling interests of other pro forma adjustments     -       (243 )     -       (818 )
(g) Amortization related to FSP APB 14-1     4,516       5,976       14,752       20,534  
(g) (Gain) loss on extinguishment of debt     394       (87 )     (2,735 )     (45 )
                   
  Pro Forma Net income applicable to common stockholders of priceline.com Incorporated   $ 173,340     $ 116,788     $ 323,601     $ 232,473  
                   
      Three Months Ended September 30,   Nine Months Ended September 30,
RECONCILIATION OF GAAP TO PRO FORMA NET INCOME APPLICABLE TO       2008       2008
COMMON STOCKHOLDERS PER DILUTED COMMON SHARE   2009   As Adjusted   2009   As Adjusted
                   
  GAAP weighted average number of diluted common shares outstanding     49,670       48,656       48,805       49,344  
                   
(h) Adjustment for Conversion Spread Hedges     (449 )     (884 )     (642 )     (767 )
(i) Adjustment for restricted stock, restricted stock units and performance units     1,019       1,091       1,006       1,002  
                   
  Pro Forma Weighted average number of diluted common shares outstanding     50,240       48,863       49,169       49,579  
                   
  Net income applicable to common stockholders per diluted common share                
  GAAP   $ 6.42     $ 1.74     $ 8.42     $ 3.00  
                   
  Pro Forma   $ 3.45     $ 2.39     $ 6.58     $ 4.69  
(a) Amortization of acquired intangible assets is recorded in Cost of revenues and Depreciation and amortization.
(b) Stock-based compensation is recorded in Personnel expense.
(c)

Charge related to Texas hotel occupancy tax litigation judgment is recorded in General and administrative expense.

(d) Stock-based compensation payroll taxes are recorded in General and administrative expense. As of January 1, 2009, we no longer exclude payroll tax expense related to stock-based compensation due to its relative insignificance to our consolidated financial statements.
(e) Adjustments for the tax impact of certain of the pro forma adjustments and to exclude non-cash income taxes (including the non-cash benefit of $181.9 million in 3rd quarter 2009 from the reversal of a portion of the valuation allowance on the Company's deferred tax asset).
(f) Impact on noncontrolling interests of other pro forma adjustments are recorded in Net income attributable to noncontrolling interests.
(g) Non-cash interest expense related to the amortization of debt discount and (gain) loss on debt extinguishment, pursuant to the provisions of FASB Staff Position No. APB 14-1, “Accounting for Convertible Debt Instruments that May be Settled in Cash upon Conversion (Including Partial Cash Settlement)” are recorded in Interest expense and Foreign currency transactions and other, respectively.
(h) Reflects the impact of the Conversion Spread Hedges that increase the effective conversion price of the currently outstanding Convertible Senior Notes due September 30, 2011 and the Convertible Senior Notes due September 30, 2013 from their stated $40.38 conversion price to an effective conversion price of $50.47 per share. Under GAAP, the anti-dilutive impact of the Conversion Spread Hedges is not reflected on the outstanding diluted share count until the end of the hedge when shares are delivered.
(i) All shares of restricted common stock, restricted stock units and performance share units are included in the calculation of pro forma net income per share because pro forma net income has been adjusted to exclude stock-based compensation expense.
(j) Depreciation and amortization are excluded from Operating income to calculate EBITDA.
(k) Foreign currency transactions and other are added to Operating income to calculate EBITDA.
priceline.com Incorporated
Statistical Data                                            
In thousands                                            
(Unaudited)                                            
                                               
 

Gross Bookings

      2Q07   3Q07   4Q07   1Q08   2Q08   3Q08   4Q08   1Q09   2Q09   3Q09
                                               
  Domestic       $547,787   $602,205   $525,571   $720,968   $872,284   $799,578   $688,923   $851,157   $964,464   $998,715
  International**       687,124   788,478   679,760   1,037,644   1,237,681   1,250,850   792,190   1,092,427   1,414,714   1,724,131
  Total       $1,234,911   $1,390,683   $1,205,331   $1,758,612   $2,109,965   $2,050,427   $1,481,113   $1,943,584   $2,379,178   $2,722,846
                                               
  Agency       $919,260   $1,042,619   $912,698   $1,370,119   $1,656,775   $1,603,693   $1,108,024   $1,469,956   $1,824,618   $2,130,571
  Merchant**       315,651   348,064   292,633   388,493   453,190   446,734   373,089   473,628   554,560   592,275
  Total       $1,234,911   $1,390,683   $1,205,331   $1,758,612   $2,109,965   $2,050,427   $1,481,113   $1,943,584   $2,379,178   $2,722,846
                                               
 

Year/Year Growth

                                           
  Domestic       -4.0%   19.3%   24.2%   50.6%   59.2%   32.8%   31.1%   18.1%   10.6%   24.9%
  International       92.7%   97.9%   113.0%   99.7%   80.1%   58.6%   16.5%   5.3%   14.3%   37.8%
 

excluding F/X impact

      79.6%   83.4%   89.9%   75.0%   55.8%   44.7%   27.6%   23.5%   32.4%   48.5%
                                               
                                               
  Agency       50.9%   73.7%   85.9%   92.8%   80.2%   53.8%   21.4%   7.3%   10.1%   32.9%
  Merchant       -0.8%   15.0%   16.4%   34.9%   43.6%   28.3%   27.5%   21.9%   22.4%   32.6%
                                               
  Total       33.2%   54.0%   62.4%   76.1%   70.9%   47.4%   22.9%   10.5%   12.8%   32.8%
                                               
                                               
 

Units Sold

      2Q07   3Q07   4Q07   1Q08   2Q08   3Q08   4Q08   1Q09   2Q09   3Q09
                                               
  Hotel Room-Nights       7,242   7,964   6,616   9,375   10,879   11,434   9,126   12,785   15,665   17,869
  Year/Year Growth       45.0%   52.0%   55.1%   57.4%   50.2%   43.6%   38.0%   36.4%   44.0%   56.3%
                                               
  Rental Car Days       2,278   2,338   2,002   2,612   2,815   2,333   2,224   3,014   3,237   2,604
  Year/Year Growth       13.9%   14.4%   11.9%   30.4%   23.6%   -0.2%   11.1%   15.4%   15.0%   11.6%
                                               
  Airline Tickets       687   819   790   1,169   1,362   1,186   1,135   1,496   1,551   1,544
  Year/Year Growth       -16.3%   23.0%   34.4%   83.0%   98.2%   44.8%   43.7%   28.0%   13.9%   30.2%
                                               
                                               
          2Q07   3Q07   4Q07   1Q08   2Q08   3Q08   4Q08   1Q09   2Q09   3Q09
                                               
  Revenue       $355,880   $417,287   $334,853   $403,180   $513,976   $561,609   $406,041   $462,058   $603,741   $730,660
  Year/Year Growth       15.7%   33.1%   28.8%   33.8%   44.4%   34.6%   21.3%   14.6%   17.5%   30.1%
                                               
  Gross Profit       $157,211   $202,331   $160,152   $181,103   $253,725   $316,078   $205,065   $208,330   $305,238   $434,006
  Year/Year Growth       48.6%   63.8%   60.9%   51.3%   61.4%   56.2%   28.0%   15.0%   20.3%   37.3%
                                               
                                               
Gross Bookings represent the total dollar value of travel booked, inclusive of taxes and fees.

** Includes $37.5 million, $32.4 million, $24.2 million, $24.6 million and $13.4 million of Agoda gross bookings in 4Q08, 3Q08, 2Q08, 1Q08 and 4Q07, respectively since acquisition on November 6, 2007.


Contact:

Priceline.com Incorporated
Press:
Brian Ek, 203-299-8167
This email address is being protected from spambots. You need JavaScript enabled to view it.
or
Investor Relations:
Matthew Tynan, 203-299-8487
This email address is being protected from spambots. You need JavaScript enabled to view it.