Earnings release
Page 1
sabre Sabre reports second quarter 2026 results Exceeds second quarter guidance ; raises full year 2026 Pro Forma Adjusted EBITDA and Free Cash Flow guidance Business Highlights : • • • Exceeded second quarter revenue , Pro Forma Adjusted EBITDA and air distribution bookings guidance , reflecting continued execution of growth strategies and effective cost management ; generated positive free cash flow Reaffirming 2026 guidance for revenue and air distribution bookings Raising 2026 guidance for Pro Forma Adjusted EBITDA and Free Cash Flow • Marketplace revenue grew 6 % , driven by growth in air bookings and booking fees • Hotel - related revenue grew 11 % Second Quarter 2026 Financial Results : • Second quarter revenue of $ 712 million , up 4 % from Q2'25 . • • • Operating income of $ 93 million , up 4 % from Q2'25 Net loss attributable to common stockholders of $ 36 million Adjusted EBITDA ( ¹ ) of $ 143 million , up 21 % from Q2'25 Normalized Adjusted EBITDA ( 1 ) of $ 151 million , up 19 % from Q2'25 • Ended quarter with cash balance of $ 697 million SOUTHLAKE , Texas - August 6 , 2026 - Sabre Corporation ( " Sabre " or the " Company " ) ( NASDAQ : SABR ) today announced financial results for the quarter ended June 30 , 2026 . " Sabre delivered a strong second quarter , exceeding our expectations for both revenue and Normalized Adjusted EBITDA growth while generating positive free cash flow . Despite the impact of the conflict in the Middle East and higher fuel prices on global travel demand , we grew revenue by 4 % and Normalized Adjusted EBITDA by 19 % in the quarter . Since the start of the year , we believe our performance has outpaced the broader industry , reflecting disciplined execution of our strategy , " said Kurt Ekert , president and CEO . 1
Page 2
Ekert continued, “Our first-half performance and outlook for the balance of the year support reaffirming our full- year guidance for revenue and air distribution bookings growth. Additionally, we are raising our 2026 guidance for Pro Forma Adjusted EBITDA and Free Cash Flow. As we expand our technology platform, continue to gain share, and extend our leadership position in the emerging Agentic AI travel channel, we believe Sabre is well positioned to deliver on our objectives and create sustainable, long-term value.” Q2 2026 Financial Summary Second quarter revenue totaled $712 million, compared to $687 million in the second quarter of 2025. • Marketplace revenue increased by $31 million, or 6%, to $577 million, driven by a $25 million increase in transaction-based revenue primarily due to an increase in distribution bookings and favorable rate impacts, and a $6 million increase in product-based revenue. ◦ Total Marketplace bookings, net of cancellations, were 92 million, an increase of approximately 1% from second quarter 2025 levels. ◦ Average booking fee totaled $6.30, an increase of approximately 4% from second quarter 2025. • Airline Technology revenue decreased by $6 million, or 4%, to $135 million, driven primarily by a decrease in license revenue and other revenue. Operating income totaled $93 million versus $89 million in the second quarter of 2025. The increase in operating income was driven by the increase in revenue described above, partially offset by an increase in incentives and other expenses. Loss from continuing operations totaled $36 million, versus a loss of $201 million in the second quarter of 2025. The decrease in loss from continuing operations in the second quarter of 2026 is attributed to an increase in operating income described above, a decrease in loss on extinguishment of debt, and a reduction in the provision for income taxes, partially offset by an increase in interest expense, net. Loss attributable to common stockholders totaled a loss of $36 million, versus a loss of $256 million in the second quarter of 2025. The decrease in loss attributable to common stockholders in the second quarter of 2026 was primarily driven by the decrease in loss from continuing operations described above and an increase in income from discontinued operations, net of tax. 2
Page 3
Normalized Adjusted EBITDA was $151 million, up 19% year-on-year, an improvement versus Normalized Adjusted EBITDA of $127 million in the second quarter of 2025. The improvement in Normalized Adjusted EBITDA was driven by the items impacting revenue described above and a decrease in labor and professional services due to the inflation offset program, partially offset by an increase in incentive expense described above. With regard to Sabre's second quarter 2026 cash flows (versus prior year): • Cash provided by operating activities totaled $36 million (vs. $218 million used in) • Cash used in investing activities totaled $26 million (vs. $23 million) • Cash provided by financing activities totaled $23 million (vs. $21 million) • Capitalized expenditures totaled $26 million (vs. $22 million) Free Cash Flow was $10 million, compared to Free Cash Flow of negative $240 million and Pro Forma Free Cash Flow of negative $2 million in the second quarter of 2025. (1) (1) (1) (1) (1) (1) 3
Page 4
Financial Highlights(in thousands, except for EPS; unaudited): Three Months Ended June 30, Six Months Ended June 30, 2026 2025 % Change(B/W) 2026 2025 % Change(B/W) Total Company: Revenue $711,961 $687,149 4 $1,472,287 $1,389,275 6 Marketplace Revenue $576,839 $545,766 6 $1,194,850 $1,114,881 7 Airline Technology Revenue $135,122 $141,383 (4) $277,437 $274,394 1 Operating Income $92,783 $89,134 4 $208,700 $180,529 16 Operating Margin 13.0% 13.0% 14.2% 13.0% Net loss attributable to commonstockholders $(36,151) $(256,364) 86 $(28,035) $(221,028) 87 Diluted net loss per shareattributable to common stockholders(EPS) from continuing operations$(0.09) $(0.51) 82 $(0.07) $(0.53) 87 Net Income Margin (5.1)% (37.3)% (1.9)% (15.9)% Adjusted EBITDA $142,984 $118,255 21 $301,694 $249,075 21 Adjusted EBITDA Margin 20.1% 17.2% 20.5% 17.9% Normalized Adjusted EBITDA $151,150 $127,198 19 $320,239 $266,856 20 Normalized Adjusted EBITDAMargin 21.2% 18.5% 21.8% 19.2% Adjusted Net Income $(67,441) $(7,821) (762) $(43,148) $(5,037) (757) Adjusted EPS $(0.17) $(0.02) (750) $(0.11) $(0.01) (89) Cash provided by (used in)operating activities $36,149 $(217,880) 117 $(98,011) $(281,841) 65 Cash used in investing activities$(26,402) $(22,853) (16) $(47,632) $(30,083) (58) Cash provided by (used in) financingactivities $23,126 $21,292 9 $(68,880) $34,500 (300) Capitalized expenditures $(26,402) $(22,279) (19) $(47,632) $(39,150) (22) Free Cash Flow $9,747 $(240,159) 104 $(145,643) $(320,991) 55 Pro Forma Free Cash Flow NA $(1,659) NM NA $(72,149) NM Net Debt (total debt, less cash andcash equivalents) $3,808,440 $4,738,760 Volume Metrics: Total Bookings 91,618 90,298 1 192,880 186,654 3 Air Bookings 76,077 75,534 1 163,050 157,972 3 Lodging and Other Bookings 15,541 14,764 5 29,830 28,682 4 Passengers Boarded 174,092 171,353 2 344,126 337,179 2 Indicates non-GAAP financial measure; see descriptions and reconciliations below. NM - not meaningful (1) (1) (1) (1) (1) (1) (1) (1) (1) 4
Page 5
Business and Pro Forma Financial Outlook With respect to the third quarter, fourth quarter, and full-year 2026 financial outlook below: • Third quarter Pro Forma Adjusted EBITDA guidance consists of expected net loss from continuing operations of approximately $38 million; less impact of acquisition-related amortization of approximately $8 million; expected stock-based compensation expense of approximately $20 million; expected depreciation and amortization of property and equipment and amortization of capitalized implementation costs of approximately $20 million; expected interest expense, inclusive of issuance costs and debt discounts, net of approximately $127 million; expected other expenses of approximately $3 million; expected provision for income taxes of approximately $10 million; expected pro forma adjustments of approximately $5 million associated with costs previously allocated to Hospitality Solutions. • Fourth quarter Pro Forma Adjusted EBITDA guidance consists of expected net loss from continuing operations of approximately $68 million; less impact of acquisition-related amortization of approximately $8 million; expected stock-based compensation expense of approximately $20 million; expected depreciation and amortization of property and equipment and amortization of capitalized implementation costs of approximately $22 million; expected interest expense, inclusive of issuance costs and debt discounts, net of approximately $123 million; expected other expenses of approximately $1 million; expected provision for income taxes of approximately $18 million; expected pro forma adjustments of approximately $1 million associated with costs previously allocated to Hospitality Solutions. • Full-year Pro Forma Adjusted EBITDA guidance consists of expected net loss from continuing operations of approximately $133 million; less impact of acquisition-related amortization of approximately $31 million; expected stock-based compensation expense of approximately $67 million; expected depreciation and amortization of property and equipment and amortization of capitalized implementation costs of approximately $80 million; expected interest expense, inclusive of issuance costs and debt discounts, net of approximately $497 million; expected restructuring and other expenses, net of approximately $5 million; expected provision for income taxes of approximately $28 million; expected pro forma adjustments of approximately $25 million associated with costs previously allocated to Hospitality Solutions. 5
Page 6
• Full year Free Cash Flow guidance consists of expected cash provided by operating activities of approximately $25 million, and less expected additions to property and equipment of approximately $90 million. Third Quarter, Fourth Quarter, and Full Year 2026 Pro Forma Financial Outlook Sabre’s third quarter, fourth quarter, and full year 2026 outlook is set forth below: Q3 2026 Q4 2026 FY 2026 Air Distribution Bookings Flat to low-single-digitYoY growth Low-to-mid-single-digitYoY growth Low-to-mid-single-digitYoY growth Revenue Flat to low-single-digitYoY growth Low-to-mid-single-digitYoY growth Low-to-mid-single-digitYoY growth Pro FormaAdjusted EBITDA ~$155M+3% YoY ~$125M+5% YoY ~$600M +12% YoY Free Cash Flow ─ ─ ~($65M) Conference Call Sabre will conduct its second quarter 2026 investor conference call today at 9:00 a.m. ET. The live webcast and accompanying slide presentation can be accessed via the Investor Relations section of our website, investors.sabre.com. A replay of the event will be available on the website for at least 90 days following the event. About Sabre Powering the agentic revolution in travel. Sabre is an AI-native technology leader, backed by one of the world’s largest travel data clouds. With AI at its core and operating at unparalleled scale, Sabre transforms insights into innovation, empowering airlines, hoteliers, agencies and other partners to retail, distribute and fulfill travel worldwide. Sabre is built on an open, modular, cloud-native architecture and serves as the backbone for both established leaders and bold, 6
Page 7
new disruptors, guiding them to the next age of travel retailing through intelligent, connected, and personalized experiences. For more information visit www.sabre.com. Website Information Sabre routinely posts important information for investors on the Investor Relations section of its website, investors.sabre.com, on its LinkedIn account, and on its X account, @Sabre_Corp. The Company intends to use the Investor Relations section of its website, its LinkedIn account, and its X account as a means of disclosing material, non-public information and for complying with disclosure obligations under Regulation FD. Accordingly, investors should monitor the Investor Relations section of Sabre's website, its LinkedIn account and its X account, in addition to following its press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, Sabre's website, its LinkedIn account or its X account is not incorporated by reference into, and is not a part of, this document. Supplemental Financial Information In conjunction with today’s earnings report, a file of supplemental financial information will be available on the Investor Relations section of our website, investors.sabre.com. Industry Data This release contains industry data, forecasts and other information that Sabre obtained from industry publications and surveys, public filings and internal company sources, and there can be no assurance as to the accuracy or completeness of the included information. Statements as to Sabre's ranking, market position, bookings share and market estimates are based on independent industry publications, government publications, third-party forecasts and management’s estimates and assumptions about our markets and our internal research. The Company has not independently verified this third-party information nor has it ascertained the underlying economic assumptions relied upon in those sources, and cannot assure you of the accuracy or completeness of this information. Note on Non-GAAP Financial Measures This press release includes unaudited non-GAAP financial measures, including Adjusted Net Income from continuing operations ("Adjusted Net Income"), Adjusted EBITDA, Adjusted EBITDA margin, Normalized Adjusted EBITDA, Normalized Adjusted EBITDA margin, Adjusted 7
Page 8
Net Income from continuing operations per share ("Adjusted EPS"), Free Cash Flow and the ratios based on these financial measures. In addition, we provide certain forward guidance with respect to Adjusted EBITDA on a pro forma basis and Free Cash Flow. We do not provide reconciliations of these forward-looking non-GAAP financial measures to the respective GAAP metrics as we are unable to predict the components of the non-GAAP adjustments contained in the guidance with reasonable certainty and without unreasonable effort; however, see "Business and Pro Forma Financial Outlook" for additional information including estimates of certain components of the non-GAAP adjustments contained in the guidance. We present non-GAAP measures when our management believes that the additional information provides useful information about our operating performance. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similar measures presented by other companies. The presentation of non-GAAP financial measures is not intended to be a substitute for, and should not be considered in isolation from, the financial measures reported in accordance with GAAP. See “Non-GAAP Financial Measures” below for an explanation of the non-GAAP measures and “Tabular Reconciliations for Non-GAAP Measures” below for a reconciliation of the non-GAAP financial measures to the comparable GAAP measures. Discontinued Operations On April 27, 2025, we entered into a definitive agreement with an affiliate of TPG (the “Buyer”) pursuant to which the Buyer agreed to purchase our Hospitality Solutions business, and on July 3, 2025, we closed the sale (the “Hospitality Solutions Sale”). The operating results of our Hospitality Solutions business are presented as discontinued operations on our consolidated statements of operations for all periods presented. Unless otherwise noted, results presented are based on continuing operations. Forward-Looking Statements Certain statements herein are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements about trends, future events, uncertainties and our plans and expectations of what may happen in the future, including regarding the Company's plan for long-term growth and the impact and timing of geopolitical events. Any statements that are not historical or current facts are forward-looking statements and in many cases, you can identify forward-looking statements by terms such as "guidance," "outlook," “pro forma,” “believe,” "expectations," "objectives," “momentum,” “expect,” "trends," “strategic,” "opportunity," "position," “confident,” 8
Page 9
"traction," "investment," "investment," "anticipate," "intend," “growth,” "plan," “well-positioned,” “sustained,” “focus,” “optimistic,” “will,” “long-term,” “accelerate,” “potential,” “goal,” “estimate,” "commitment," “temporary,” “continue,” “progress,” “possible,” “outcome,” “assume,” “challenge,” "enhance," "on track," "objective," "target," "pipeline," "trajectory," "benefit," "forecast," "estimate," "project," "may," "should," "would," or the negative of these terms, where applicable, or other comparable terminology. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Sabre’s actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward- looking statements. The potential risks and uncertainties include, among others, the effects of the Middle East conflict and fuel prices, failure to adapt to technological advancements, including AI, dependency on transaction volumes in the global travel industry, particularly air travel transaction volumes, the implementation and effects of our growth strategies, the completion and effects of travel platforms, exposure to pricing pressure from travel suppliers, changes affecting travel supplier customers, maintenance of the integrity of our systems and infrastructure and the effect of any security incidents, our ability to recruit, train and retain employees, competition in the travel distribution industry and solutions industry, implementation of software solutions, implementation and effects of new, amended or renewed agreements and strategic partnerships, dependence on establishing, maintaining and renewing contracts with customers and other counterparties and collecting amounts due to us under these agreements, dependence on relationships with travel buyers, the ability to achieve our cost savings and efficiency goals and the effects of these goals, our collection, processing, storage, use and transmission of personal data and risks associated with PCI compliance, the effects of cost savings initiatives, the effects of new legislation or regulations or the failure to comply with regulations or other legal requirements, use of third-party distributor partners, the financial and business results and effects of acquisitions and divestitures of businesses or business operations, reliance on the value of our brands, reliance on third parties to provide information technology services and the effects of these services, the effects of any profit enhancing measures we implement, the effects of any litigation, regulatory reviews and investigations, adverse global and regional economic and political conditions, risks related to global conflicts, risks arising from global operations, risks related to our significant amount of indebtedness, including increases in interest rates and our ability to refinance our debt, and tax-related matters. More information about potential risks and uncertainties that could affect our business and results of operations is included in the "Risk Factors" and “Forward-Looking Statements” sections in our Quarterly Report on Form 10-Q filed with the SEC on August 6, 2026, in our Annual Report on Form 10-K filed with the SEC on February 18, 2026 and in our other filings with the SEC. Although we believe that the expectations reflected in the forward-looking 9
Page 10
statements are reasonable, we cannot guarantee future events, outlook, guidance, results, actions, levels of activity, performance or achievements. Readers are cautioned not to place undue reliance on these forward- looking statements. Unless required by law, Sabre undertakes no obligation to publicly update or revise any forward-looking statements to reflect circumstances or events after the date they are made. ___________________ (1) Adjusted Net Income, Adjusted EPS, Adjusted EBITDA, Normalized Adjusted EBITDA, Adjusted EBITDA Margin, Normalized Adjusted EBITDA Margin, Pro Forma Adjusted EBITDA, Free Cash Flow, and Pro Forma Free Cash Flow are non-GAAP measures. See the appendix to this release for a discussion of non-GAAP financial measures, including reconciliations to the most closely correlated GAAP measure. Normalized Adjusted EBITDA is Adjusted EBITDA adjusted for estimated costs historically allocated to Hospitality Solutions. Pro Forma Free Cash Flow is calculated to give effect to the Hospitality Solutions Sale. Pro Forma Free Cash Flow is no longer utilized in the current period as there are no further adjustments to be made to Free Cash Flow for the sale of Hospitality Solutions. We have included Pro Forma Free Cash Flow in this release for comparability. We believe this presentation will enhance investors' ability to evaluate and compare the Company's operations on a go-forward basis. Contacts: Media Investors Cassidy Smith-Broyles Jim Mathias cassidy.smith-broyles@sabre.com jim.mathias@sabre.com sabrenews@sabre.com sabre.investorrelations@sabre.com 10
Page 11
SABRE CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (Unaudited) Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Revenue $ 711,961 $ 687,149 $ 1,472,287 $ 1,389,275 Cost of revenue, excluding technology costs 310,462 296,354 645,445 601,825 Technology costs 171,059 172,494 346,480 347,801 Selling, general and administrative 137,657 129,167 271,662 259,120 Operating income 92,783 89,134 208,700 180,529 Other expense: Interest expense, net (123,768) (111,244) (246,731) (221,034) Loss on extinguishment of debt (230) (85,182) (2,958) (85,182) Equity method income 377 738 1,146 1,403 Other, net 6,161 (3,202) 13,162 (497) Total other expense, net (117,460) (198,890) (235,381) (305,310) Loss from continuing operations before income taxes (24,677) (109,756) (26,681) (124,781) Provision for income taxes 11,696 91,262 298 79,614 Loss from continuing operations (36,373) (201,018) (26,979) (204,395) Income (loss) from discontinued operations, net of tax 218 (55,514) (1,168) (16,588) Net loss (36,155) (256,532) (28,147) (220,983) Net (loss) income attributable to noncontrolling interests (4) (168) (112) 45 Loss attributable to common stockholders $ (36,151)$ (256,364)$ (28,035)$ (221,028) Basic net loss per share attributable to common stockholders: Loss from continuing operations $ (0.09)$ (0.51)$ (0.07)$ (0.53) Loss from discontinued operations — (0.14) — (0.04) Net loss per common share $ (0.09)$ (0.65)$ (0.07)$ (0.57) Diluted net loss per share attributable to common stockholders: Loss from continuing operations $ (0.09)$ (0.51)$ (0.07)$ (0.53) Loss from discontinued operations — (0.14) — (0.04) Net loss per common share $ (0.09)$ (0.65)$ (0.07)$ (0.57) Weighted-average common shares outstanding: Basic 399,351 390,905 397,264 388,601 Diluted 399,351 390,905 397,264 388,601 11
Page 12
SABRE CORPORATION CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) June 30, 2026 December 31, 2025 Assets Current assets Cash and cash equivalents $ 675,977 $ 791,555 Restricted cash 21,027 118,558 Accounts receivable, net of allowance for credit losses of $21,116 and $17,953 378,146 311,870 Prepaid expenses and other current assets 93,438 74,055 Total current assets 1,168,588 1,296,038 Property and equipment, net of accumulated depreciation of $1,754,420 and $1,724,044271,211 255,323 Equity method investments 22,398 23,082 Goodwill 2,383,160 2,384,191 Acquired customer relationships, net of accumulated amortization of $806,046 and $796,767149,951 159,326 Other intangible assets, net of accumulated amortization of $601,675 and $595,403119,209 125,556 Deferred income taxes 4,473 3,874 Other assets, net 253,451 254,738 Total assets $ 4,372,441 $ 4,502,128 Liabilities and stockholders’ deficit Current liabilities Accounts payable $ 219,519 $ 260,035 Accrued compensation and related benefits 75,338 103,521 Accrued subscriber incentives 300,374 289,095 Deferred revenues 55,077 58,413 Other accrued liabilities 237,484 256,856 Current portion of debt 252,627 245,651 Total current liabilities 1,140,419 1,213,571 Deferred income taxes 37,542 36,614 Other noncurrent liabilities 174,355 173,172 Long-term debt 4,064,005 4,103,208 Redeemable noncontrolling interests 11,275 12,057 Stockholders’ deficit Common Stock: $0.01 par value; 1,000,000 authorized shares; 439,268 and 427,366shares issued, 403,568 and 395,004 shares outstanding at June 30, 2026 andDecember 31, 2025, respectively 4,393 4,274 Additional paid-in capital 3,364,574 3,351,111 Treasury Stock, at cost, 35,700 and 32,362 shares at June 30, 2026 and December 31,2025, respectively (542,520) (537,197) Accumulated deficit (3,830,570) (3,802,535) Accumulated other comprehensive loss (66,211) (66,656) Noncontrolling interest 15,179 14,509 Total stockholders’ deficit (1,055,155) (1,036,494) Total liabilities and stockholders’ deficit $ 4,372,441 $ 4,502,128 12
Page 13
SABRE CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) Six Months Ended June 30, 2026 2025 Operating Activities Net loss $ (28,147)$ (220,983) Adjustments to reconcile net income to cash used in operating activities: Depreciation and amortization 53,468 50,972 Stock-based compensation expense 26,243 23,602 Amortization of upfront incentive consideration 24,684 17,735 Amortization of debt discount and issuance costs 19,932 14,916 Provision for expected credit losses 5,209 1,103 Deferred income taxes 3,641 32,277 Other 3,112 (3,317) Loss on extinguishment of debt 2,958 85,182 Loss from discontinued operations 1,168 16,588 Dividends received from equity method investments 961 1,042 Payment of previously paid-in-kind interest — (199,938) Paid-in-kind interest — 28,327 Gain on sale of assets — (5,191) Changes in operating assets and liabilities: Accounts and other receivables (69,409) (98,505) Prepaid expenses and other current assets (17,920) 24,752 Capitalized implementation costs (2,423) (4,900) Upfront incentive consideration (12,473) (9,481) Other assets (22,492) (6,098) Accrued compensation and related benefits (44,174) (59,349) Accounts payable and other accrued liabilities (37,627) 37,763 Deferred revenue including upfront solution fees (4,722) (8,338) Cash used in operating activities (98,011) (281,841) Investing Activities Additions to property and equipment (47,632) (39,150) Proceeds from sale of assets — 9,267 Other investing activities — (200) Cash used in investing activities (47,632) (30,083) Financing Activities Payments on borrowings from lenders (195,415) (1,224,531) Proceeds on borrowings from lenders 150,000 1,325,000 Payments on borrowings under Securitization Facility (116,750) (39,000) Proceeds from borrowings under Securitization Facility 114,550 54,100 Net Payments on Behalf under TSA (10,196) — Debt prepayment fees and issuance costs (7,743) (71,094) Net payment on the settlement of equity-based awards (5,326) (9,975) Other financing activities 2,000 — Cash (used in) provided by financing activities (68,880) 34,500 Cash Flows from Discontinued Operations Cash used in operating activities (785) (22,616) Cash provided by (used in) investing activities 4,353 (1,788) Cash provided by (used in) discontinued operations 3,568 (24,404) Effect of exchange rate changes on cash, cash equivalents and restricted cash (2,154) 3,453 Decrease in cash, cash equivalents and restricted cash (213,109) (298,375) Cash, cash equivalents and restricted cash at beginning of period 910,113 745,518 Cash, cash equivalents and restricted cash at end of period $ 697,004 $ 447,143 13
Page 14
Non-GAAP Financial Measures We have included both financial measures prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) as well as certain supplemental non ‑ GAAP financial measures, including Adjusted Net Loss from continuing operations (“Adjusted Net Loss”), Adjusted EBITDA, Normalized Adjusted EBITDA, Pro Forma Adjusted EBITDA, Adjusted EPS, Free Cash Flow, and ratios derived from these measures. The non ‑ GAAP financial measures are presented in addition to, and not as a substitute for, financial results prepared in accordance with GAAP. GAAP financial measures are presented with equal or greater prominence wherever non ‑ GAAP financial measures are discussed. Definitions Adjusted Net Loss is defined as income (loss) from continuing operations adjusted to exclude acquisition ‑ related amortization; restructuring and other costs; loss on extinguishment of debt; other, net; disposition ‑ related costs; litigation costs, net; indirect tax matters; stock ‑ based compensation; and the related tax impacts of these adjustments. Adjusted EBITDA is defined as income (loss) from continuing operations adjusted to exclude depreciation and amortization of property and equipment; amortization of capitalized implementation costs; acquisition ‑ related amortization; restructuring and other costs; interest expense, net; other, net; loss on extinguishment of debt; disposition ‑ related costs; litigation costs, net; indirect tax matters; stock ‑ based compensation; and the provision for income taxes. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by revenue Normalized Adjusted EBITDA and Pro Forma Adjusted EBITDA are defined as Adjusted EBITDA adjusted for the estimated costs historically allocated to Hospitality Solutions. Normalized Adjusted EBITDA Margin is defined as Normalized Adjusted EBITDA divided by revenue Free Cash Flow is defined as cash provided by (used in) operating activities, less cash used for additions to property and equipment. Pro Forma Free Cash Flow is defined as Free Cash Flow adjusted to give effect to the Hospitality Solutions Sale. Adjusted EPS is defined as Adjusted Net Loss divided by diluted weighted ‑ average common shares outstanding. Purpose and Use by Management Management and the board of directors use these non ‑ GAAP financial measures to evaluate trends in our operating performance, assess period ‑ to ‑ period comparability, and support internal planning and decision ‑ making. These measures are particularly useful in evaluating operating performance because historical results have been affected by items that 14
Page 15
management believes are not indicative of ongoing core operations. In addition, amounts derived from Adjusted EBITDA are used in connection with certain financial covenants under our senior secured credit facilities. These non ‑ GAAP financial measures should not be considered measures of liquidity, nor do they represent cash available for discretionary use. Free Cash Flow does not represent residual cash available for distribution and does not reflect all cash requirements of the business. Other companies, including those within our industry, may define or calculate similarly titled non ‑ GAAP financial measures differently, limiting the usefulness of such measures as comparative tools. Limitations of Non ‑ GAAP Financial Measures Adjusted Net Loss, Adjusted EBITDA, Normalized Adjusted EBITDA, Adjusted EPS, Free Cash Flow, and related ratios are not recognized measures under GAAP and have inherent limitations as analytical tools. Accordingly, they should not be considered in isolation or as substitutes for net income (loss), income (loss) from continuing operations, or cash flows from operating activities prepared in accordance with GAAP. The limitations of these non ‑ GAAP financial measures include, but are not limited to, the following: • They exclude certain expenses that are recurring in nature, including stock ‑ based compensation and amortization of acquired intangible assets. • Although depreciation and amortization are non ‑ cash expenses, the assets being depreciated and amortized may require replacement in the future, and Adjusted EBITDA does not reflect the capital expenditures required for these replacements. • Adjusted EBITDA excludes amortization of capitalized implementation costs related to revenue contracts, which may result in future working capital or cash requirements. • Adjusted Net Loss and Adjusted EBITDA do not reflect changes in, or cash requirements associated with, working capital. • Adjusted EBITDA does not reflect interest expense, principal repayments, or other cash requirements necessary to service our indebtedness. • Adjusted EBITDA does not reflect income tax payments that could reduce cash available to us. • Free Cash Flow reflects changes in operating assets and liabilities determined under accrual accounting and does not reflect all cash requirements, including mandatory debt service obligations. 15
Page 16
• Other companies, including those within our industry, may define or calculate similarly titled non ‑ GAAP financial measures differently, limiting the usefulness of such measures as comparative tools. Non-GAAP Pro Forma Outlook The non-GAAP pro forma financial outlook in this press release, including Pro Forma Adjusted EBITDA and Pro Forma Free Cash Flow, is not necessarily indicative of the operating results of the Company after the closing of the Hospitality Solutions Sale and utilization of the net proceeds from the sale to pay down outstanding indebtedness, or of the operating results of the Company in the future. The non-GAAP pro forma financial outlook included in this press release is not pro forma information prepared in accordance with Article 11 of Regulation S-X of the SEC, and the preparation of information in accordance with Article 11 would result in a different presentation. Investor Considerations Investors are encouraged to review the reconciliation of non ‑ GAAP financial measures to the most directly comparable GAAP financial measures and to evaluate our operating performance, financial position, and liquidity using GAAP measures in conjunction with, and not in lieu of, these non ‑ GAAP financial measures. 16
Page 17
Tabular Reconciliations for Non-GAAP Measures (In thousands, except per share amounts; unaudited) Reconciliation of Loss from continuing operations to Adjusted Net Loss from continuing operations and Loss from continuing operations to Adjusted EBITDA: Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Loss from continuing operations (36,373) (201,018) (26,979) (204,395) Adjustments: Acquisition-related amortization 7,730 7,732 15,460 15,464 Restructuring and other costs 2,057 — 11,824 — Loss on extinguishment of debt 230 85,182 2,958 85,182 Other, net (6,161) 3,202 (13,162) 497 Disposition-related costs — (163) — 520 Indirect tax matters 131 (8,226) (3,229) (7,951) Stock-based compensation 20,582 11,290 26,243 23,602 Stockholder Matter Costs 51 — 3,542 — Tax impact of adjustments (55,688) 94,180 (59,805) 82,044 Adjusted Net Loss from continuing operations $ (67,441) $ (7,821) $ (43,148) $ (5,037) Adjusted Net Loss from continuing operations per share$ (0.17) $ (0.02) $ (0.11) $ (0.01) Adjusted diluted weighted-average common shares outstanding399,351 390,905 397,264 388,601 Loss from continuing operations $ (36,373) $ (201,018) $ (26,979) $ (204,395) Adjustments: Depreciation and amortization of property and equipment16,276 14,820 32,422 29,615 Amortization of capitalized implementation costs 2,997 2,930 5,586 5,893 Acquisition-related amortization 7,730 7,732 15,460 15,464 Restructuring and other costs 2,057 — 11,824 — Interest expense, net 123,768 111,244 246,731 221,034 Other, net (6,161) 3,202 (13,162) 497 Loss on extinguishment of debt 230 85,182 2,958 85,182 Disposition-related costs — (163) — 520 Indirect tax matters 131 (8,226) (3,229) (7,951) Stock-based compensation 20,582 11,290 26,243 23,602 Stockholder Matter Costs 51 — 3,542 — Provision for income taxes 11,696 91,262 298 79,614 Adjusted EBITDA $ 142,984 $ 118,255 $ 301,694 $ 249,075 Plus estimated costs historically allocated to HospitalitySolutions 8,166 8,943 18,545 17,781 Normalized Adjusted EBITDA $ 151,150 $ 127,198 $ 320,239 $ 266,856 Net Income Margin (5.1)% (37.3)% (1.9)% (15.9)% Adjusted EBITDA margin 20.1 % 17.2 % 20.5 % 17.9 % Normalized Adjusted EBITDA margin 21.2 % 18.5 % 21.8 % 19.2 % (1a) (2) (3) (4) (5) (6) (7) (8) (1b) (1c) (1a) (2) (3) (4) (5) (6) (7) 17
Page 18
Reconciliation of Free Cash Flow: Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Cash provided by (used in) operating activities$ 36,149 $ (217,880)$ (98,011) (281,841) Cash used in investing activities (26,402) (22,853) (47,632) (30,083) Cash provided by (used in) financing activities 23,126 21,292 (68,880) 34,500 Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Cash provided by (used in) operating activities$ 36,149 $ (217,880)$ (98,011) $ (281,841) Additions to property and equipment (26,402) (22,279) (47,632) (39,150) Free Cash Flow $ 9,747 $ (240,159)$ (145,643)$ (320,991) Reconciliation of Free Cash Flow from Discontinued Operations: Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Cash provided by (used in) operating activities fromDiscontinued Operations $ 186 $ (5,973)$ (785)$ (22,616) Additions to property and equipment fromDiscontinued Operations — (769) — (1,788) Free Cash Flow from Discontinued Operations$ 186 $ (6,742)$ (785)$ (24,404) 18
Page 19
Non-GAAP Footnotes (1) Depreciation and amortization expenses: (a) Acquisition-related amortization represents amortization of intangible assets from the take-private transaction in 2007 as well as intangibles associated with acquisitions since that date. (b) Depreciation and amortization of property and equipment includes software developed for internal use as well as amortization of contract acquisition costs. (c) Amortization of capitalized implementation costs represents amortization of upfront costs to implement new customer contracts under our SaaS and hosted revenue model. (2) Restructuring and other costs primarily represent charges related to the inflation offset program we began implementing in the fourth quarter of 2025. (3) Other, net includes $18 million of transition services agreement income, net, in the current year period and a gain on the sale of assets of $5 million recognized in the prior year period. In addition, all periods presented include foreign exchange gains and losses related to the remeasurement of foreign currency denominated balances included in our consolidated balance sheets into the relevant functional currency. (4) Disposition-related costs represent fees and expenses incurred associated with disposition-related activities. (5) Indirect tax matters represents charges and adjustments to charges associated with certain digital services taxes ("DST") and other indirect tax matters related to historical periods, which may ultimately be settled in cash, and certain foreign non-income tax litigation matters. (6) Stock-based compensation represents expense associated with restricted stock units, performance-based restricted stock units, and liability-classified awards related to our 2026 short-term incentive compensation program. (7) Stockholder matter costs represents external legal and professional advisory fees associated with a strategic governance agreement. These costs are considered non-recurring and are not representative of our core ongoing operating performance. 19
Page 20
(8) The tax impact of adjustments includes the tax effect of each separate adjustment based on the statutory tax rate for the jurisdiction(s) in which the adjustment was taxable or deductible, and the tax effect of items that relate to tax specific financial transactions, tax law changes, uncertain tax positions, valuation allowances and other items. 20