Exhibit 99.2

TRAVELPORT LIMITED

STATEMENT OF OPERATIONS

(Unaudited)

(in millions)

	Three Months Ended			Three Months Ended
	March 31,			March 31,
	2008			2008
	As Previously Reported			As Restated
Net revenue	$	666		$	666
Costs and expenses
Cost of revenue	339			340
Selling, general and administrative	182			183
Separation and restructuring charges	9			9
Depreciation and amortization	67			67
Total costs and expenses	597			599
Operating income	69			67
Interest expense, net	(86		)	(86		)
Gain on early extinguishment of debt	9			9
Loss from continuing operations before income taxes and equity in losses of investments, net	(8		)	(10		)
Provision for income taxes	(12		)	(12		)
Equity in losses of investments, net	(7		)	(7		)
Net loss	$	(27	)	$	(29	)

TRAVELPORT LIMITED

STATEMENT OF OPERATIONS

(Unaudited)

(in millions)

	Three  Months Ended March 31, 2007						Three Months Ended June 30, 2007						Six Months ended June 30, 2007
	As Previously Reported			As Restated			As Previously Reported			As Restated			As Previously Reported			As Restated
Net revenue	$	666		$	666		$	723		$	715		$	1,396		$	1,381
Costs and expenses
Cost of revenue	278			280			287			285			568			565
Selling, general and administrative	261			261			307			301			570			562
Separation and restructuring	23			23			6			6			29			29
Depreciation and amortization	54			54			52			51			107			105
Other expense, net	—			—			1			2			2			2
Total costs and expenses	616			618			653			645			1,276			1,263
Operating income	50			48			70			70			120			118
Interest expense, net	(85		)	(85		)	(83		)	(83		)	(168		)	(168		)
Gain on early extinguishment of debt	—			—			—			—			—			—
Loss from continuing operations before income taxes and equity in losses of investments, net	(35		)	(37		)	(13		)	(13		)	(48		)	(50		)
Benefit (provision) for income	3			3			(8		)	(8		)	(5		)	(5		)
Equity in losses of investments,	—			—			—			—			—			—
Loss from continuing operations, net of tax	(32		)	(34		)	(21		)	(21		)	(53		)	(55		)
Loss from discontinued operations	—			—			—			(1		)	—			(1		)
Net loss	$	(32	)	$	(34	)	$	(21	)	$	(22	)	$	(53	)	$	(56	)

TRAVELPORT LIMITED

STATEMENT OF OPERATIONS

(Unaudited)

(in millions)

	Three Months Ended						Nine Months Ended						Year Ended
	September 30 2007						September 30 2007						December 31, 2007
	As Previously Reported			As Restated			As Previously Reported			As Restated			As Previously Reported			As Restated
Net revenue	$	761		$	761		$	2,157		$	2,157		$	2,780		$	2,780
Costs and expenses
Cost of revenue	298			301			866			872			1,167			1,174
Selling, general and administrative	302			301			872			871			1,286			1,283
Separation and restructuring charges	—			—			29			29			90			90
Depreciation and amortization	70			70			177			177			248			248
Impairment of long-lived assets	—			—			—			—			1			1
Other income, net	—			—			2			2			2			2
Total costs and expenses	670			672			1,946			1,951			2,794			2,798
Operating income	91			89			211			206			(14		)	(18		)
Interest expense, net	(113		)	(113		)	(281		)	(281		)	(373		)	(373		)
Other expense, net	(1		)	(1		)	(1		)	(1		)	—			—
Loss from continuing operations before income taxes and equity in losses of investments, net	(23		)	(25		)	(71		)	(76		)	(387		)	(391		)
Provision for income taxes	(26		)	(26		)	(31		)	(31		)	(41		)	(41		)
Minority interest	1			1			1			1			3			3
Equity in losses of investments	—			—			—			—			(4		)	(4		)
Loss from continuing operations, net of tax	(48		)	(50		)	(101		)	(106		)	(429		)	(433		)
Loss from discontinued operations	—			—			—			—			(1		)	(1		)
Gain (loss) from disposal of discontinued operations, net of tax.	—			—			—			—			(6		)	(6		)
Net loss	$	(48	)	$	(50	)	$	(101	)	$	(106	)	$	(436	)	$	(440	)

TRAVELPORT LIMITED

STATEMENT OF OPERATIONS

(Unaudited)

(in millions)

	Predecessor (Combined)						Company (Consolidated)
	January 1, 2006 through August 22, 2006						July 13, 2006 (Formation Date through December 31, 2006)
	As Previously Reported			As Restated			As Previously Reported			As Restated
Net revenue	$	1,693		$	1,693		$	823		$	823
Costs and expenses
Cost of revenue	715			716			374			377
Selling, general and administrative	645			645			342			342
Separation and restructuring charges	92			92			18			18
Depreciation and amortization	123			123			77			77
Impairment of long-lived assets	2,365			2,364			14			14
Other expense, net	(7		)	(7		)	—			—
Total costs and expenses	3,933			3,933			825			828
Operating loss	(2,240		)	(2,240		)	(2		)	(5		)
Interest expense, net	(39		)	(39		)	(150		)	(150		)
Loss from continuing operations before income taxes and equity in losses of investments, net	(2,279		)	(2,279		)	(152		)	(155		)
Benefit (provision) for income taxes	116			116			(3		)	(3		)
Equity in losses of investments, net	(1		)	(1		)	(1		)	(1		)
Loss from continuing operations, net of tax	(2,164		)	(2,164		)	(156		)	(159		)
Loss from discontinued operations	(6		)	(6		)	(2		)	(2		)
Gain (loss) from disposal of discontinued operations, net of tax.	(6		)	(6		)	8			8
Net loss	$	(2,176	)	$	(2,176	)	$	(150	)	$	(153	)

TRAVELPORT LIMITED

BALANCE SHEET

(Unaudited)

(in millions)

	March 31, 2008
	As Previously  Reported			As Restated
Assets
Current assets:
Cash and cash equivalents	$	207		$	207
Accounts receivable, net	506			506
Deferred income taxes	10			10
Other current assets	330			331
Total current assets	1,053			1,054
Property and equipment, net	522			513
Goodwill	1,820			1,829
Trademarks and tradenames	525			525
Other intangible assets, net	1,736			1,736
Investment in Orbitz Worldwide	358			361
Non-current deferred income taxes	3			3
Other non-current assets	244			249
Total assets	$	6,261		$	6,270
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	178		$	179
Accrued expenses and other current liabilities	859			864
Current portion of long-term debt	18			18
Deferred income taxes	1			1
Total current liabilities	1,056			1,062
Long-term debt	3,791			3,791
Deferred income taxes	278			278
Other non-current liabilities	190			196
Total liabilities	5,315			5,327
Commitments and contingencies
Shareholders’ equity:
Common stock $1.00 par value; 12,000 shares authorized, 12,000 shares issued and outstanding
Additional paid in capital	1,311			1,317
Accumulated deficit	(614		)	(623		)
Accumulated other comprehensive income	249			249
Total shareholders’ equity	946			943
Total liabilities and shareholders’ equity	$	6,261		$	6,270

TRAVELPORT LIMITED

BALANCE SHEETS

(Unaudited)

(in millions)

	March 31, 2007						June 30, 2007
	As  Previously  Reported			As Restated			As Previously Reported			As Restated
Assets
Current assets:
Cash and cash equivalents	$	221		$	211		$	315		$	303
Accounts receivable, net	428			438			449			461
Deferred income taxes	14			14			15			15
Other current assets	135			135			193			193
Assets of discontinued operations	43			43			—			—
Total current assets	841			841			972			972
Property and equipment, net	482			482			488			488
Goodwill	2,155			2,156			2,158			2,159
Trademarks and tradenames	710			710			713			713
Other intangible assets, net	1,593			1,593			1,569			1,569
Non-current deferred income taxes	32			32			35			35
Other non-current assets	373			374			369			370
Total assets	$	6,186		$	6,188		$	6,304		$	6,306
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	336		$	336		$	425		$	425
Accrued expenses and other current liabilities	891			897			966			973
Current portion of long-term debt	24			24			24			24
Deferred income taxes	12			12			14			14
Total current liabilities	1,263			1,269			1,429			1,436
Long-term debt	3,633			3,633			3,546			3,546
Deferred income taxes	251			251			239			239
Tax sharing liability	128			128			138			138
Other non-current liabilities	158			159			174			175
Total liabilities	5,433			5,440			5,526			5,534
Commitments and contingencies
Shareholders’ equity:
Common stock $1.00 par value; 12,000 shares authorized, 12,000 shares issued and outstanding
Additional paid in capital	913			913			918			918
Accumulated deficit	(183		)	(188		)	(204		)	(210		)
Accumulated other comprehensive income	23			23			64			64
Total shareholders’ equity	753			748			778			772
Total liabilities and shareholders’ equity	$	6,186		$	6,188		$	6,304		$	6,306

TRAVELPORT LIMITED

BALANCE SHEETS

(Unaudited)

(in millions)

	September 30, 2007						December 31, 2007
	As  Previously  Reported			As Restated			As Previously Reported			As Restated
Assets
Current assets:
Cash and cash equivalents	$	376		$	362		$	309		$	309
Accounts receivable, net	577			591			416			417
Deferred income taxes	13			13			9			9
Other current assets	293			293			253			252
Assets of discontinued operations	—			—			36			36
Total current assets	1,259			1,259			1,023			1,023
Property and equipment, net	655			654			541			532
Goodwill	2,974			2,976			1,746			1,757
Trademarks and tradenames	827			827			510			510
Other intangible assets, net	1,824			1,824			1,717			1,717
Investment in Orbitz Worldwide	—			—			364			366
Non-current deferred income taxes	26			26			3			3
Other non-current assets	246			249			236			242
Total assets	$	7,811		$	7,815		$	6,140		$	6,150
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	407		$	407		$	191		$	191
Accrued expenses and other current liabilities	985			996			821			827
Current portion of long-term debt	30			30			17			17
Deferred income taxes	14			14			—			—
Liabilities of discontinued operations	—			—			8			8
Total current liabilities	1,436			1,447			1,037			1,043
Long-term debt	4,326			4,326			3,751			3,751
Deferred income taxes	287			287			261			261
Tax sharing liability	130			130			—			—
Other non-current liabilities	216			218			203			209
Total liabilities	6,395			6,408			5,252			5,264
Commitments and contingencies
Minority interest in consolidated subsidiaries	296			296			—			—
Shareholders’ equity:
Common stock $1.00 par value; 12,000 shares authorized, 12,000 shares issued and outstanding	—			—			—			—
Additional paid in capital	1,248			1,248			1,311			1,317
Accumulated deficit	(252		)	(260		)	(587		)	(594		)
Accumulated other comprehensive income	124			123			164			163
Total shareholders’ equity	1,120			1,111			888			886
Total liabilities and shareholders’ equity	$	7,811		$	7,815		$	6,140		$	6,150

TRAVELPORT LIMITED

BALANCE SHEET

(Unaudited)

(in millions)

	December 31, 2006
	As Previously  Reported			As Restated
Assets
Current assets:
Cash and cash equivalents	$	95		$	85
Accounts receivable, net	440			450
Deferred income taxes	13			13
Other current assets	160			160
Assets of discontinued operations	26			26
Total current assets	734			734
Property and equipment, net	508			508
Goodwill	2,143			2,144
Trademarks and tradenames	705			705
Other intangible assets, net	1,631			1,631
Non-current deferred income taxes	34			34
Other non-current assets	381			382
Total assets	$	6,136		$	6,138
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	307		$	307
Accrued expenses and other current liabilities	826			830
Current portion of long-term debt	24			24
Deferred income taxes	13			13
Liabilities of discontinued operations	5			5
Total current liabilities	1,175			1,179
Long-term debt	3,623			3,623
Deferred income taxes	244			244
Tax sharing liability	125			125
Other non-current liabilities	200			201
Total liabilities	5,367			5,372
Commitments and contingencies (note 10)
Shareholders’ equity:
Common stock $1.00 par value; 12,000 shares authorized, 12,000 shares issued and outstanding
Additional paid in capital	908			908
Accumulated deficit	(150		)	(153		)
Accumulated other comprehensive income	11			11
Total shareholders’ equity	769			766
Total liabilities and shareholders’ equity	$	6,136		$	6,138