Biggest changeSome of these limitations are: • these non-GAAP financial measures exclude certain recurring, non-cash charges such as stock-based compensation expense and amortization of acquired intangible assets; • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect cash requirements for such replacements; • Adjusted EBITDA does not reflect amortization of capitalized implementation costs associated with our revenue contracts, which may require future working capital or cash needs in the future; • Adjusted Operating Income (Loss), Adjusted Net Loss and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs; • Adjusted EBITDA does not reflect the interest expense or the cash requirements necessary to service interest or principal payments on our indebtedness; • Adjusted EBITDA does not reflect tax payments that may represent a reduction in cash available to us; • Free Cash Flow removes the impact of accrual-basis accounting on asset accounts and non-debt liability accounts, and does not reflect the cash requirements necessary to service the principal payments on our indebtedness; and • other companies, including companies in our industry, may calculate Adjusted Operating Income (Loss), Adjusted Net Loss, Adjusted EBITDA or Free Cash Flow differently, which reduces their usefulness as comparative measures. 30 Non-GAAP Financial Measures The following table sets forth the reconciliation of Net Loss attributable to common stockholders to Adjusted Net Loss from continuing operations, Operating Income (Loss) to Adjusted Operating Income (Loss), and Loss from continuing operations to Adjusted EBITDA (in thousands): Year Ended December 31, 2023 2022 2021 Net loss attributable to common stockholders $ (541,865) $ (456,833) $ (950,071) (Income) loss from discontinued operations, net of tax (308) 679 2,532 Net (loss) income attributable to non-controlling interests (1) (332) 2,670 2,162 Preferred stock dividends 14,257 21,385 21,602 Loss from continuing operations (528,248) (432,099) (923,775) Adjustments: Impairment and related charges (2) — 5,146 — Acquisition-related amortization (3a) 40,237 51,254 64,144 Restructuring and other costs (5) 72,096 14,500 (7,608) Loss on extinguishment of debt, net 108,577 4,473 13,070 Other, net (4) (13,751) (136,645) 1,748 Acquisition-related costs (6) 2,336 6,854 6,744 Litigation costs, net (7) 12,838 31,706 22,262 Stock-based compensation 52,015 82,872 120,892 Tax impact of adjustments (8) 74,203 847 (6,867) Adjusted Net Loss from continuing operations $ (179,697) $ (371,092) $ (709,390) Adjusted Net Loss from continuing operations per share $ (0.52) $ (1.14) $ (2.21) Diluted weighted-average common shares outstanding 346,567 326,742 320,922 Operating income (loss) $ 47,143 $ (261,060) $ (665,487) Add back: Equity method income (loss) 2,042 686 (264) Impairment and related charges (2) — 5,146 — Acquisition-related amortization (3a) 40,237 51,254 64,144 Restructuring and other costs (5) 72,096 14,500 (7,608) Acquisition-related costs (6) 2,336 6,854 6,744 Litigation costs, net (7) 12,838 31,706 22,262 Stock-based compensation 52,015 82,872 120,892 Adjusted Operating Income (Loss) $ 228,707 $ (68,042) $ (459,317) Loss from continuing operations $ (528,248) $ (432,099) $ (923,775) Adjustments: Depreciation and amortization of property and equipment (3b) 85,408 96,397 163,291 Amortization of capitalized implementation costs (3c) 23,031 36,982 34,750 Acquisition-related amortization (3a) 40,237 51,254 64,144 Impairment and related charges (2) — 5,146 — Restructuring and other costs (5) 72,096 14,500 (7,608) Interest expense, net 447,878 295,231 257,818 Other, net (4) (13,751) (136,645) 1,748 Loss on extinguishment of debt, net 108,577 4,473 13,070 Acquisition-related costs (6) 2,336 6,854 6,744 Litigation costs, net (7) 12,838 31,706 22,262 Stock-based compensation 52,015 82,872 120,892 Provision (benefit) for income taxes 34,729 8,666 (14,612) Adjusted EBITDA $ 337,146 $ 65,337 $ (261,276) The following tables set forth the reconciliation of Adjusted Operating Income (Loss) to Operating Income (Loss) in our statement of operations and Adjusted EBITDA to Loss from Continuing Operations in our statement of operations by business segment (in thousands): 31 Year Ended December 31, 2023 Travel Solutions Hospitality Solutions Corporate Total Adjusted Operating Income (Loss) $ 474,969 $ (11,286) $ (234,976) $ 228,707 Less: Equity method income 2,042 — — 2,042 Acquisition-related amortization (3a) — — 40,237 40,237 Restructuring and other costs (5) — — 72,096 72,096 Acquisition-related costs (6) — — 2,336 2,336 Litigation costs, net (7) — — 12,838 12,838 Stock-based compensation — — 52,015 52,015 Operating income (loss) $ 472,927 $ (11,286) $ (414,498) $ 47,143 Adjusted EBITDA 558,183 13,212 (234,249) 337,146 Less: Depreciation and amortization of property and equipment (3b) 65,814 18,867 727 85,408 Amortization of capitalized implementation costs (3c) 17,400 5,631 — 23,031 Acquisition-related amortization (3a) — — 40,237 40,237 Restructuring and other costs (5) — — 72,096 72,096 Acquisition-related costs (6) — — 2,336 2,336 Litigation costs, net (7) — — 12,838 12,838 Stock-based compensation — — 52,015 52,015 Equity method income 2,042 — — 2,042 Operating income (loss) $ 472,927 $ (11,286) $ (414,498) $ 47,143 Interest expense, net (447,878) Other, net (4) 13,751 Loss on extinguishment of debt, net (108,577) Equity method income 2,042 Provision for income taxes (34,729) Loss from continuing operations $ (528,248) 32 Year Ended December 31, 2022 Travel Solutions Hospitality Solutions Corporate Total Adjusted Operating Income (Loss) $ 213,290 $ (51,579) $ (229,753) $ (68,042) Less: Equity method income 686 — — 686 Impairment and related charges (2) — — 5,146 5,146 Acquisition-related amortization (3a) — — 51,254 51,254 Restructuring and other costs (5) — — 14,500 14,500 Acquisition-related costs (6) — — 6,854 6,854 Litigation costs, net (7) — — 31,706 31,706 Stock-based compensation — — 82,872 82,872 Operating income (loss) $ 212,604 $ (51,579) $ (422,085) $ (261,060) Adjusted EBITDA $ 323,803 $ (29,794) $ (228,672) $ 65,337 Less: Depreciation and amortization of property and equipment (3b) 78,601 16,715 1,081 96,397 Amortization of capitalized implementation costs (3c) 31,912 5,070 — 36,982 Acquisition-related amortization (3a) — — 51,254 51,254 Impairment and related charges (2) — — 5,146 5,146 Restructuring and other costs (5) — — 14,500 14,500 Acquisition-related costs (6) — — 6,854 6,854 Litigation costs, net (7) — — 31,706 31,706 Stock-based compensation — — 82,872 82,872 Equity method income 686 — — 686 Operating income (loss) $ 212,604 $ (51,579) $ (422,085) $ (261,060) Interest expense, net (295,231) Other, net (4) 136,645 Loss on extinguishment of debt (4,473) Equity method income 686 Provision for income taxes (8,666) Loss from continuing operations $ (432,099) 33 Year Ended December 31, 2021 Travel Solutions Hospitality Solutions Corporate Total Adjusted Operating Loss $ (222,679) $ (39,806) $ (196,832) $ (459,317) Less: Equity method loss (264) — — (264) Acquisition-related amortization (3a) — — 64,144 64,144 Restructuring and other costs (6) — — (7,608) (7,608) Acquisition-related costs (6) — — 6,744 6,744 Litigation costs, net (7) — — 22,262 22,262 Stock-based compensation — — 120,892 120,892 Operating loss $ (222,415) $ (39,806) $ (403,266) $ (665,487) Adjusted EBITDA $ (52,006) $ (13,452) $ (195,818) $ (261,276) Less: Depreciation and amortization of property and equipment (3b) 140,231 22,046 1,014 163,291 Amortization of capitalized implementation costs (3c) 30,442 4,308 — 34,750 Acquisition-related amortization (3a) — — 64,144 64,144 Restructuring and other costs (5) — — (7,608) (7,608) Acquisition-related costs (6) — — 6,744 6,744 Litigation costs, net (7) — — 22,262 22,262 Stock-based compensation — — 120,892 120,892 Equity method loss (264) — — (264) Operating loss $ (222,415) $ (39,806) $ (403,266) $ (665,487) Interest expense, net (257,818) Other, net (4) (1,748) Loss on extinguishment of debt (13,070) Equity method loss (264) Benefit for income taxes 14,612 Loss from continuing operations $ (923,775) The following tables present information from our statements of cash flows and set forth the reconciliation of Free Cash Flow to cash provided by operating activities, the most directly comparable GAAP measure (in thousands): Year Ended December 31, 2023 2022 2021 Cash provided by (used in) operating activities $ 56,239 $ (276,458) $ (414,654) Cash (used in) provided by investing activities (109,980) 173,977 (29,428) Cash used in financing activities (94,219) (75,370) (50,558) Year Ended December 31, 2023 2022 2021 Cash provided by (used in) operating activities $ 56,239 $ (276,458) $ (414,654) Additions to property and equipment (87,423) (69,494) (54,302) Free Cash Flow $ (31,184) $ (345,952) $ (468,956) ________________________________ (1) Net income attributable to noncontrolling interests represents an adjustment to include earnings allocated to noncontrolling interests held in (i) Sabre Travel Network Middle East of 40%, (ii) Sabre Seyahat Dagitim Sistemleri A.S. of 40%, (iii) Sabre Travel Network Lanka (Pte) Ltd of 40%, (iv) Sabre Bulgaria of 40%, and (v) FERMR Holdings Limited (the direct parent of Conferma) of 19%.
Biggest changeManagement reviews Segment Adjusted EBITDA as the primary measure for our segments' performance. 29 Non-GAAP Financial Measures The following table sets forth the reconciliation of Net Loss attributable to common stockholders to Adjusted Net Loss from continuing operations and Loss from continuing operations to Adjusted EBITDA (in thousands): Year Ended December 31, 2024 2023 2022 Net loss attributable to common stockholders $ (278,759) $ (541,865) $ (456,833) (Income) loss from discontinued operations, net of tax — (308) 679 Net income (loss) attributable to non-controlling interests (1) 76 (332) 2,670 Preferred stock dividends — 14,257 21,385 Loss from continuing operations (278,683) (528,248) (432,099) Adjustments: Impairment and related charges (2) — — 5,146 Acquisition-related amortization (3a) 37,891 40,237 51,254 Restructuring and other costs (4) 11,653 72,096 14,500 Loss on extinguishment of debt, net 37,994 108,577 4,473 Other, net (5) 21,587 (13,751) (136,645) Acquisition-related costs (6) 3,923 2,336 6,854 Litigation costs, net (7) 6,875 1,387 31,706 Indirect tax matters (8) 21,732 11,451 — Stock-based compensation 54,567 52,015 82,872 Tax impact of adjustments (9) 10,072 74,203 847 Adjusted Net Loss from continuing operations $ (72,389) $ (179,697) $ (371,092) Adjusted Net Loss from continuing operations per share $ (0.19) $ (0.52) $ (1.14) Diluted weighted-average common shares outstanding 383,733 346,567 326,742 Loss from continuing operations $ (278,683) $ (528,248) $ (432,099) Adjustments: Depreciation and amortization of property and equipment (3b) 73,028 85,408 96,397 Amortization of capitalized implementation costs (3c) 18,565 23,031 36,982 Acquisition-related amortization (3a) 37,891 40,237 51,254 Impairment and related charges (2) — — 5,146 Restructuring and other costs (4) 11,653 72,096 14,500 Interest expense, net 509,643 447,878 295,231 Other, net (5) 21,587 (13,751) (136,645) Loss on extinguishment of debt, net 37,994 108,577 4,473 Acquisition-related costs (6) 3,923 2,336 6,854 Litigation costs, net (7) 6,875 1,387 31,706 Indirect tax matters (8) 21,732 11,451 — Stock-based compensation 54,567 52,015 82,872 (Benefit) provision for income taxes (1,777) 34,729 8,666 Adjusted EBITDA $ 516,998 $ 337,146 $ 65,337 30 The following tables set forth the reconciliation of Adjusted EBITDA to Loss from Continuing Operations in our statement of operations by business segment (in thousands): Year Ended December 31, 2024 Travel Solutions Hospitality Solutions Corporate Total Adjusted EBITDA 704,576 38,033 (225,611) 516,998 Less: Depreciation and amortization of property and equipment (3b) 58,080 14,121 827 73,028 Amortization of capitalized implementation costs (3c) 12,698 5,867 — 18,565 Acquisition-related amortization (3a) — — 37,891 37,891 Restructuring and other costs (4) — — 11,653 11,653 Acquisition-related costs (6) — — 3,923 3,923 Litigation costs, net (7) — — 6,875 6,875 Indirect tax matters (8) — — 21,732 21,732 Stock-based compensation — — 54,567 54,567 Equity method income 2,606 — — 2,606 Operating income (loss) $ 631,192 $ 18,045 $ (363,079) $ 286,158 Interest expense, net (509,643) Other, net (5) (21,587) Loss on extinguishment of debt, net (37,994) Equity method income 2,606 Benefit for income taxes 1,777 Loss from continuing operations $ (278,683) Year Ended December 31, 2023 Travel Solutions Hospitality Solutions Corporate Total Adjusted EBITDA $ 558,183 $ 13,212 $ (234,249) $ 337,146 Less: Depreciation and amortization of property and equipment (3b) 65,814 18,867 727 85,408 Amortization of capitalized implementation costs (3c) 17,400 5,631 — 23,031 Acquisition-related amortization (3a) — — 40,237 40,237 Restructuring and other costs (4) — — 72,096 72,096 Acquisition-related costs (6) — — 2,336 2,336 Litigation costs, net (7) — — 1,387 1,387 Indirect tax matters (8) — — 11,451 11,451 Stock-based compensation — — 52,015 52,015 Equity method income 2,042 — — 2,042 Operating income (loss) $ 472,927 $ (11,286) $ (414,498) $ 47,143 Interest expense, net (447,878) Other, net (5) 13,751 Loss on extinguishment of debt (108,577) Equity method income 2,042 Provision for income taxes (34,729) Loss from continuing operations $ (528,248) 31 Year Ended December 31, 2022 Travel Solutions Hospitality Solutions Corporate Total Adjusted EBITDA $ 323,803 $ (29,794) $ (228,672) $ 65,337 Less: Depreciation and amortization of property and equipment (3b) 78,601 16,715 1,081 96,397 Amortization of capitalized implementation costs (3c) 31,912 5,070 — 36,982 Acquisition-related amortization (3a) — — 51,254 51,254 Impairment and related charges — — 5,146 5,146 Restructuring and other costs (4) — — 14,500 14,500 Acquisition-related costs (6) — — 6,854 6,854 Litigation costs, net (7) — — 31,706 31,706 Stock-based compensation — — 82,872 82,872 Equity method income 686 — — 686 Operating loss $ 212,604 $ (51,579) $ (422,085) $ (261,060) Interest expense, net (295,231) Other, net (5) 136,645 Loss on extinguishment of debt (4,473) Equity method income 686 Provision for income taxes (8,666) Loss from continuing operations $ (432,099) The following tables present information from our statements of cash flows and set forth the reconciliation of Free Cash Flow to cash provided by operating activities, the most directly comparable GAAP measure (in thousands): Year Ended December 31, 2024 2023 2022 Cash provided by (used in) operating activities $ 70,594 $ 56,239 $ (276,458) Cash (used in) provided by investing activities (29,614) (109,980) 173,977 Cash provided by (used in) financing activities 39,572 (94,219) (75,370) Year Ended December 31, 2024 2023 2022 Cash provided by (used in) operating activities $ 70,594 $ 56,239 $ (276,458) Additions to property and equipment (84,148) (87,423) (69,494) Free Cash Flow $ (13,554) $ (31,184) $ (345,952) ________________________________ (1) Net income (loss) attributable to noncontrolling interests represents an adjustment to include earnings allocated to noncontrolling interests held in (i) Sabre Travel Network Middle East of 40%, (ii) Sabre Seyahat Dagitim Sistemleri A.S. of 40%, (iii) Sabre Travel Network Lanka (Pte) Ltd of 40%, (iv) Sabre Bulgaria of 40%, and (v) FERMR Holdings Limited (the direct parent of Conferma Limited) of 19%.