Cendant Corporation Acquires Gullivers Travel Associates And OctopusTravel.com
Acquisition of Global Leader in Travel and Tourism Enhances Cendant's Global Travel Presence, Relevance and Profitability
Transaction Substantially Completes the Development of the Travel Distribution Services Division
Cendant Corporation (NYSE: CD) announced that it has agreed to acquire privately held, UK based Gullivers Travel Associates, the trading name of Donvand Ltd., and Octopus Travel Group Ltd. (together: "Gullivers") for approximately $1.1 billion in cash. Additional purchase price may be payable to certain shareholders of Gullivers if Gulliver's financial performance for 2005 exceeds current expectations. Gullivers Travel Associates is a leading wholesaler of hotels, destination services, travel packages and group tours, and OctopusTravel.com ("Octopus") is a global online provider of lodging and destination services, selling directly to consumers as well as through third party affiliate and primarily low cost airlines. The companies source all of their travel and services inventory directly from suppliers in 25 countries, and operate as a merchandiser of travel and tourism land-based content for groups and individuals. It is anticipated that key management of Gullivers, including David Babai, chairman, will remain with the company in similar capacities.
The transaction is subject to certain regulatory filings and is anticipated to close in April 2005. Cendant expects to fund the acquisition by utilizing the proceeds from the previously announced 100% initial public offering of the Company's Wright Express unit, which is expected to occur in February or March 2005.
Gullivers, founded in 1975, offers unique tour and packaged travel content to tour operators, travel agents and consumers in 23 languages and employs approximately 2,400 people. Its largest outbound market from which its customers purchase travel is Asia, and most significantly Japan as well as Hong Kong and China. Its principal destination markets are the major European countries; however, it sells products and services in over 100 countries. Octopus has been operating since 2000 and offers negotiated hotel offerings at over 21,400 properties worldwide. Octopus also provides a variety of in- destination services, with over one million contracted activities available online to customers and consumers worldwide.
The table set forth below estimates the impact of the Gullivers transaction on Cendant's 2005 and 2006 results.
Amounts in millions, except
per share amounts. 2005 (a) (b) 2006
Gullivers Gross Bookings $1,070 - $1,195 $1,655 - $1,825
Gullivers Net Revenues $230 - $255 $360 - $395
Incremental EPS (c) (d) (e) ($0.01) - $0.00 $0.05 - $0.06
Incremental net cash
provided by operating
activities (f) $50 - $55 $105 - $120
Incremental capital
expenditures ($10) - ($15) ($10)- ($20)
Incremental free cash flow(b) $40 - $45 $95 - $100
(a) From expected closing date to year-end assuming April 1 closing.
(b) To the extent additional purchase price is payable for 2005 performance, the transaction would further increase incremental EPS and free cash flow.
(c) Incremental EPS is computed using estimated diluted weighted average shares of common stock outstanding of 1.05 billion in 2005 and 2006.
(d) Includes estimated synergies, integration and other costs of ($15) million - ($25) million in 2005 and ($15) million in 2006, representing the expected effect of integration activities and the estimated costs to bring the company's operational processes to public company standards.
(e) Includes incremental depreciation and amortization of ($65) million in 2005 and ($35) million - ($40) million in 2006, including the one-time effect of intangible assets relating to existing bookings, which will be amortized during 2005.
(f) Represents cash flow from operations including estimated cash taxes and implied interest to finance the acquisition using Cendant's cost of capital.