0001193125-13-167369.txt : 20130423 0001193125-13-167369.hdr.sgml : 20130423 20130423161524 ACCESSION NUMBER: 0001193125-13-167369 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20130423 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130423 DATE AS OF CHANGE: 20130423 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HOMEAWAY INC CENTRAL INDEX KEY: 0001366684 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 200970381 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35215 FILM NUMBER: 13776717 BUSINESS ADDRESS: STREET 1: 1011 W. 5TH STREET STREET 2: SUITE 300 CITY: AUSTIN STATE: TX ZIP: 78703 BUSINESS PHONE: 512-505-1525 MAIL ADDRESS: STREET 1: 1011 W. 5TH STREET STREET 2: SUITE 300 CITY: AUSTIN STATE: TX ZIP: 78703 8-K 1 d524107d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported)

April 23, 2013

 

 

HomeAway, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-35215   20-0970381

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

1011 W. Fifth Street, Suite 300

Austin, Texas 78703

(Address of principal executive offices, including zip code)

(512) 684-1100

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨  

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨  

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨  

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨  

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On April 23, 2013, HomeAway, Inc. (the “Company”) issued a press release reporting its preliminary results of operations for its fiscal quarter ended March 31, 2013. A copy of the press release is furnished herewith as Exhibit 99.1.

The information furnished in this Current Report under this Item 2.02 and the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

99.1    Press Release of HomeAway, Inc. dated April 23, 2013.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

      HOMEAWAY, INC.
Date: April 23, 2013     By:  

/s/ Lynn Atchison

     

Lynn Atchison

Chief Financial Officer


EXHIBIT INDEX

 

Exhibit
No.

  

Description

99.1    Press Release of HomeAway, Inc. dated April 23, 2013.
EX-99.1 2 d524107dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

FOR IMMEDIATE RELEASE    LOGO

HomeAway, Inc. Reports First Quarter 2013 Financial Results

Total revenue of $79.5 million, up 24.0% year-over-year and up 24.2% on an FX neutral basis, year-over-year

Adjusted EBITDA of $21.8 million, up 56.1% year-over-year

TTM Free Cash Flow generation of $90.4 million, up 21.3% year-over-year

Austin, Texas – April 23, 2013 – HomeAway, Inc. (NASDAQ: AWAY), the world’s leading online marketplace for the vacation rental industry, today reported its financial results for the first quarter ended March 31, 2013.

Management Commentary

“We’re thrilled with our start to the year and our ability to continue delivering financial results ahead of our expectations,” says Brian Sharples, chief executive officer of HomeAway. “For the first quarter, we delivered year-over-year growth of 24% in total revenue and 56% in adjusted EBITDA. Due to the subscription nature of our business model, we are afforded a high-degree of revenue visibility in addition to attractive profitability and free cash flow characteristics.”

Mr. Sharples continues, “Year-after-year, we pride ourselves on being the leading destination for travelers seeking vacation rentals for family and group travel. For the quarter, traffic was up 22% over the prior year, with the total business attracting over 207 million visits, a new record for HomeAway. We continue to uphold our reputation as one of the most efficient marketing channels for individual owners and property managers alike. We look forward to building upon our category leadership through continued investment in product innovation and the initial launch of our pay-per-booking product to individual U.S. owners by the end of the third quarter of this year.”

First Quarter 2013 Financial Highlights

 

   

Total revenue increased 24.0% to $79.5 million from $64.1 million in the first quarter of 2012. On an FX neutral basis, year-over-year revenue growth was 24.2%. Growth in total revenue primarily reflects an increase in new listings, an increase in average revenue per listing as a result of tiered pricing and bundled product offerings and the benefit of ancillary product and service revenue.

 

   

Listing revenue increased 23.8% to $66.8 million from $54.0 million in the first quarter of 2012. On an FX neutral basis, year-over-year listing revenue growth was 24.1%.

 

   

Other revenue, which is comprised of ancillary revenue from owners and travelers, advertising, software and other items, increased 24.6% to $12.6 million from $10.1 million in the first quarter of 2012. Growth in other revenue primarily reflects the introduction and enhanced distribution of value-added owner, manager and traveler products.

 

   

Adjusted EBITDA increased 56.1% to $21.8 million from $14.0 million in the first quarter of 2012. As a percentage of revenue, adjusted EBITDA was 27.4%.

 

   

Free cash flow increased 18.4% to $33.3 million from $28.2 million in the first quarter of 2012.

 

   

Net income was $5.3 million, or $0.06 per diluted share, compared to net income of $2.4 million, or $0.03 per diluted share, in the first quarter of 2012.

 

   

Pro forma net income was $12.2 million, or $0.14 per diluted share, compared to pro forma net income of $7.4 million, or $0.09 per diluted share, in the first quarter of 2012.

 

   

Cash, cash equivalents and short-term investments as of March 31, 2013 were $314.4 million, or approximately $3.63 per diluted share.


Key Business Metrics

 

   

Paid listings at the end of the first quarter were 742,299, a year-over-year increase of 6.2% from 699,088 at the end of the first quarter of 2012.

 

   

Average revenue per listing during the first quarter was $368, a 14.3% increase from $322 during the first quarter of 2012. Excluding the impact of FX and pay-per-lead listings, average revenue per subscription listing increased 13.5% year-over-year.

 

   

Renewal rate was 73.6% at the end of the first quarter, compared to 77.0% at the end of the first quarter of 2012 and 73.8% at the end of the fourth quarter of 2012.

 

   

Visits were 207.1 million during the first quarter, a year-over-year increase of 29.7%. During the fourth quarter of 2012, HomeAway began using a different tool for the measurement of visits for certain of its websites. On a comparable basis, HomeAway estimates that visits would have increased by 22.1% year-over-year.

Note: The recent ability of customers to consolidate listings and to purchase network product bundles impacts comparability of HomeAway’s previously reported metrics for the first quarter of 2013, and for future periods. Absent this change, HomeAway estimates:

 

   

Paid listings growth would have been approximately 9.5%;

 

   

Average revenue per listing would have been $359 and when excluding the impact of the same adjustments for consolidated listings and new bundled offerings, in addition to FX and pay-per-lead listings, average revenue per subscription listing would have been up 10.3%; and

 

   

Renewal rate would have been 74.9%, compared to 77.0% at the end of the first quarter of 2012 and 74.4% at the end of the fourth quarter of 2012.

Business Outlook

HomeAway management currently expects to achieve the following results for second quarter ending June 30, 2013 and the year ending December 31, 2013, as follows:

Second Quarter 2013

 

   

Total revenue is expected to be in the range of $85.0 to $86.0 million.

 

   

Adjusted EBITDA is expected to be in the range of $22.5 to $23.0 million.

Full Year 2013

 

   

Total revenue is expected to be in the range of $338.0 to $341.0 million.

 

   

Adjusted EBITDA is expected to be in the range of $97.5 to $100.0 million.

The above statements are based on current expectations and actual results may differ materially as explained in the “Cautionary Statement Regarding Forward-looking Statements” below. Information about HomeAway’s use of non-GAAP financial measures and key business metrics is provided below under the captions “Use of Non-GAAP Financial Measures” and “Use of Key Business Metrics.”

Conference Call & Webcast Information

HomeAway will host a conference call to review and discuss its first quarter 2013 results today at 4:30 p.m. Eastern Time / 3:30 p.m. Central Time. To participate in the conference call, investors should join ten minutes prior to the scheduled start time. Callers in the United States and Canada should join by dialing (877) 407-0784, passcode 411878. Callers outside the United States and Canada should join by dialing (201) 689-8560, passcode 411878. In addition, a live webcast of the call will be accessible through the Investor Relations section of HomeAway’s website at http://investors.homeaway.com and will be archived online for 60 days upon completion of the conference call. For


those unable to participate during the live broadcast, a telephonic replay of the call will also be available from 7:30 p.m. Eastern Time / 6:30 p.m. Central Time on April 23, 2013 until 11:59 p.m. Eastern Time / 10:59 p.m. Central Time on May 7, 2013 by dialing (877) 870-5176, passcode 411878, in the United States and Canada or (858) 384-5517 outside the United States and Canada, passcode 411878.

About HomeAway

HomeAway, Inc., based in Austin, Texas, the world’s leading online marketplace for the vacation rental industry, with sites representing over 742,000 paid listings of vacation rental homes in 171 countries. Through HomeAway, owners and property managers offer an extensive selection of vacation homes that provide travelers with memorable experiences and benefits, including more room to relax and added privacy, for less than the cost of traditional hotel accommodations. The company also makes it easy for vacation rental owners and property managers to advertise their properties and manage bookings online. The HomeAway portfolio includes the leading vacation rental websites HomeAway.com, VRBO.com and VacationRentals.com in the United States; HomeAway.co.uk and OwnersDirect.co.uk in the United Kingdom; HomeAway.de in Germany; Abritel.fr and Homelidays.com in France; HomeAway.es and Toprural.es in Spain; AlugueTemporada.com.br in Brazil; and HomeAway.com.au in Australia.

In addition, HomeAway operates BedandBreakfast.com, the most comprehensive global site for finding bed-and-breakfast properties, providing travelers with another source for unique lodging alternatives to chain hotels. For more information about HomeAway, please visit www.HomeAway.com.

Cautionary Statement Regarding Forward-looking Statements

This press release contains “forward-looking” statements, subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which are based on HomeAway management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include information concerning HomeAway’s expected, possible or assumed future results of operations, growth and business outlook; revenue visibility and profitability and free cash flow characteristics; ability to build upon our category leadership through continued investment in product innovation and planned launch of our pay-per-booking product.

Forward-looking statements include all statements that are not historical facts and may be identified by terms such as “continues,” “plans,” “believes,” “expects,” “anticipates,” “could,” “look forward to,” or similar expressions and the negatives of those terms. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause HomeAway’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to the following: (a) HomeAway’s inability to continue to attract and maintain a critical mass of property listings and travelers, (b) a decrease in renewal of listings, (c) HomeAway’s inability to effectively manage its growth, (d) HomeAway’s inability to increase sales to existing property owners and managers and attract new ones, (e) changes in HomeAway’s pricing policies or those of its competitors, (f) HomeAway’s inability to execute its product and services development roadmap, (g) the impact of general economic conditions, (h) fluctuations in foreign exchange rates, (i) HomeAway’s inability to introduce successful new products and services and (j) such other risks and uncertainties described more fully in documents filed with or furnished to the Securities and Exchange Commission (the “SEC”), including HomeAway’s most recent 10-K, filed on February 27, 2013. All information provided in this press release is as of the date hereof and, except as required by law, HomeAway assumes no obligation to update this information, even if new information becomes available in the future.

Use of Non-GAAP Financial Measures

This press release contains non-GAAP financial measures: Adjusted EBITDA, free cash flow and pro forma net income. Adjusted EBITDA, free cash flow and pro forma net income are financial measures that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. HomeAway defines Adjusted EBITDA as its net income (loss) plus depreciation; amortization of intangible assets; interest expense, net; income tax expense (benefit); stock-based compensation expense, all net of any foreign exchange income or expense. HomeAway defines free cash flow as its cash provided by operating activities, adjusted for cash interest expense and excess tax benefit


(shortfall) from stock-based compensation, and subtracting capital expenditures. For the purpose of calculating free cash flow, HomeAway considers purchases of property, equipment, tenant improvements for its offices, and software licenses (including costs associated with internally developed software) as capital expenditures. HomeAway defines pro forma net income as its net income (loss) plus the after-tax effect of stock-based compensation expense and amortization of intangible assets, utilizing an effective tax rate of 35%. The income tax effect of adjustments to pro forma net income assists investors in understanding the tax provision related to those adjustments and the effective tax rate of 35% related to ongoing operations.

HomeAway management believes that the use of Adjusted EBITDA, free cash flow and pro forma net income are useful to investors in evaluating its operating performance for the following reasons:

 

   

HomeAway management uses Adjusted EBITDA, free cash flow and pro forma net income in conjunction with GAAP financial measures as part of its assessment of its business and in communications with its board of directors concerning its financial performance;

 

   

Adjusted EBITDA, free cash flow and pro forma net income provide consistency and comparability with HomeAway’s past financial performance, facilitate period-to-period comparisons of operations, and also facilitate comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results;

 

   

Securities analysts use Adjusted EBITDA, free cash flow and pro forma net income as supplemental measures to evaluate the overall operating performance of companies, and HomeAway management anticipates that its investor and analyst presentations will include Adjusted EBITDA, free cash flow and pro forma net income; and

 

   

Adjusted EBITDA and pro forma net income excludes non-cash charges, such as depreciation, amortization and stock-based compensation, because such non-cash expenses in any specific period may not directly correlate to the underlying performance of HomeAway’s business operations and can vary significantly between periods.

Adjusted EBITDA, free cash flow and pro forma net income should not be reviewed in isolation. Investors should consider them in addition to, and not as substitutes for, measures of HomeAway’s financial performance reported in accordance with GAAP. HomeAway’s Adjusted EBITDA, free cash flow or pro forma net income may not be comparable to similarly titled measures of other companies because other companies may not calculate such measures in the same manner as HomeAway does. Adjusted EBITDA, free cash flow and pro forma net income have limitations as analytical tools. As an example, although depreciation and amortization are non-cash charges, the assets being depreciated or amortized will often need to be replaced in the future, and Adjusted EBITDA, free cash flow and pro forma net income do not reflect any cash requirements for these replacements. In addition, none of these measures reflect future requirements for contractual obligations.

Further limitations of Adjusted EBITDA include:

 

   

this measure does not reflect changes in working capital;

 

   

this measure does not reflect interest income or interest expense; and

 

   

this measure does not reflect cash requirements for income taxes.

Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP measures used in this press release are included at the end of this release.

Use of Key Business Metrics

A paid listing is defined by HomeAway as a fee to list a property advertisement on one or more websites in its marketplace. A paid listing allows a property owner or manager to include a description of the property, along with location, pricing, availability, a specified number of photos and contact information. Most listings are sold on a subscription basis, and some listing packages may include listings on more than one of HomeAway’s websites. When purchased at the same time in one bundle, HomeAway counts this as one paid listing. Listings are also sold on a pay-for-performance basis to property managers.


Average revenue per listing is computed by HomeAway as listing revenue for the period divided by the average of paid listings at the beginning and end of the period and then annualizing the result. The price of listings varies by website and can include various additional fees associated with listing enhancements. The average revenue per listing may fluctuate based on the timing and nature of acquisitions, impacting the number of average paid listings for a given period; changes in HomeAway’s base pricing; uptake of listing enhancements; changes in the pricing of enhancements; changes in brand and listing type mix; and the impact of foreign exchange rates on HomeAway’s listing revenue outside of the United States.

The renewal rate for HomeAway’s subscription listings at the end of any period is defined as the percentage of those paid listings that were active at the end of the period ended twelve months prior that are still active as of the end of the reported period. HomeAway includes most brands in its calculation of renewal rate. Subscriptions to BedandBreakfast.com and Toprural.es remain excluded until HomeAway can further develop its database system.

Visits to websites are measured by HomeAway through the use of a variety of tools, including solutions from third parties such as Omniture, Google Analytics and eStat.


HomeAway, Inc.

Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share data)

 

     Three Months Ended March 31,  
     2013     2012  

Revenue:

    

Listing

   $ 66,831      $ 53,968   

Other

     12,633        10,135   
  

 

 

   

 

 

 

Total revenue

     79,464        64,103   

Costs and expenses:

    

Cost of revenue (exclusive of amortization shown separately below)

     13,281        10,532   

Product development

     12,399        9,702   

Sales and marketing

     26,367        24,734   

General and administrative

     16,049        12,837   

Amortization expense

     3,180        2,448   
  

 

 

   

 

 

 

Total costs and expenses

     71,276        60,253   
  

 

 

   

 

 

 

Operating income

     8,188        3,850   

Other income (expense):

    

Interest income

     243        169   

Other expense, net

     (1,591     (728
  

 

 

   

 

 

 

Total other income (expense)

     (1,348     (559
  

 

 

   

 

 

 

Income before income taxes

     6,840        3,291   

Income tax expense

     (1,545     (890
  

 

 

   

 

 

 

Net income

   $ 5,295      $ 2,401   
  

 

 

   

 

 

 

Net income per share:

    

Basic and diluted

   $ 0.06      $ 0.03   
  

 

 

   

 

 

 

Weighted average number of shares outstanding:

    

Basic

     83,940        81,353   

Diluted

     86,492        84,500   
  

 

 

   

 

 

 


HomeAway, Inc.

Condensed Consolidated Balance Sheets

(Unaudited, in thousands)

 

     March 31,     December 31,  
     2013     2012  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 187,246      $ 189,478   

Short-term investments

     127,141        80,330   

Accounts receivable, net of allowance for doubtful accounts of $585 and $633 as of March 31, 2013 and December 31, 2012, respectively

     17,954        16,343   

Income tax receivable

     766        775   

Prepaid expenses and other current assets

     8,095        7,312   

Restricted cash

     173        284   

Deferred tax assets

     5,355        5,425   
  

 

 

   

 

 

 

Total current assets

     346,730        299,947   

Property and equipment, net

     34,908        32,901   

Goodwill

     308,635        312,412   

Intangible assets, net

     56,117        59,727   

Restricted cash

     574        230   

Deferred tax assets

     2,126        1,807   

Other non-current assets

     19,195        15,651   
  

 

 

   

 

 

 

Total assets

   $ 768,285      $ 722,675   
  

 

 

   

 

 

 

Liabilities and stockholders’ equity

    

Current liabilities:

    

Accounts payable

   $ 6,722      $ 6,613   

Income tax payable

     9,134        11,137   

Accrued expenses

     31,683        33,856   

Deferred revenue

     147,039        126,351   
  

 

 

   

 

 

 

Total current liabilities

     194,578        177,957   

Deferred revenue, less current portion

     2,672        2,879   

Deferred tax liabilities

     16,756        17,615   

Other non-current liabilities

     8,119        7,191   
  

 

 

   

 

 

 

Total liabilities

     222,125        205,642   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity

    

Common stock

     8        8   

Additional paid-in capital

     647,053        618,700   

Accumulated other comprehensive loss

     (9,971     (5,450

Accumulated deficit

     (90,930     (96,225
  

 

 

   

 

 

 

Total stockholders’ equity

     546,160        517,033   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 768,285      $ 722,675   
  

 

 

   

 

 

 


HomeAway, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

 

     Three Months  
   Ended March 31,  
     2013     2012  

Cash flows from operating activities

    

Net income

   $ 5,295      $ 2,401   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation

     3,044        2,455   

Amortization of intangible assets

     3,180        2,448   

Amortization of premiums on securities and other

     801        562   

Stock-based compensation

     7,456        5,198   

Excess tax benefit from stock-based compensation

     (1,358     (603

Deferred income taxes

     (1,218     3,514   

Net realized/unrealized foreign exchange gain

     (16     (654

Realized loss on foreign currency forwards

     1,259        1,328   

Changes in operating assets and liabilities, net of assets and liabilities assumed in business combinations:

    

Accounts receivable

     (1,880     (813

Income tax receivable

     (347     —     

Prepaid expenses and other assets

     (1,378     (6,464

Accounts payable

     (258     3,114   

Accrued expenses

     (406     436   

Income tax payable

     (4     (3,043

Deferred revenue

     22,300        20,177   

Deferred rent and other non-current liabilities

     1,011        3,304   
  

 

 

   

 

 

 

Net cash provided by operating activities

     37,481        33,360   
  

 

 

   

 

 

 

Cash flows from investing activities

    

Change in restricted cash

     (247     313   

Cash paid for trademarks and other assets acquired

     (30     (45

Cash paid for non-marketable equity investment

     (3,667     —     

Purchases of short-term investments

     (62,713     (9,258

Proceeds from maturities of marketable securities

     15,000        11,457   

Net settlement of foreign currency forwards

     (1,259     (1,328

Purchases of property and equipment

     (5,505     (5,809
  

 

 

   

 

 

 

Net cash used in investing activities

     (58,421     (4,670
  

 

 

   

 

 

 

Cash flows from financing activities

    

Proceeds from exercise of options to purchase common stock

     19,539        10,937   

Excess tax benefit from stock-based compensation

     1,358        603   
  

 

 

   

 

 

 

Net cash provided by financing activities

     20,897        11,540   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (2,189     990   
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (2,232     41,220   

Cash and cash equivalents at beginning of period

     189,478        118,208   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 187,246      $ 159,428   
  

 

 

   

 

 

 


HomeAway, Inc.

Schedule of Non-GAAP Reconciliations

(Unaudited, in thousands)

 

     Three Months  
   Ended March 31,  
     2013     2012  

Net income

   $ 5,295      $ 2,401   

Add:

    

Depreciation and amortization

     6,224        4,903   

Stock-based compensation

     7,456        5,198   

Interest income

     (243     (169

Foreign exchange expense

     1,535        751   

Income tax expense

     1,545        890   
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 21,812      $ 13,974   
  

 

 

   

 

 

 
     Three Months  
   Ended March 31,  
     2013     2012  

Cash provided by operating activities

   $ 37,481      $ 33,360   

Excess tax benefit from stock-based compensation

     1,358        603   

Capital expenditures

     (5,505     (5,809
  

 

 

   

 

 

 

Free cash flow

   $ 33,334      $ 28,154   
  

 

 

   

 

 

 
     Three Months  
   Ended March 31,  
     2013     2012  

Net income

   $ 5,295      $ 2,401   

Add:

    

Stock-based compensation

     7,456        5,198   

Amortization expense

     3,180        2,448   

Related tax effect

     (3,723     (2,676
  

 

 

   

 

 

 

Pro forma net income

   $ 12,208      $ 7,371   
  

 

 

   

 

 

 


HomeAway, Inc.

Supplemental Financial Information

(Unaudited, in thousands)

 

     Three Months  
   Ended March 31,  
     2013      2012  

Stock-based compensation:

     

Cost of revenue

   $ 845       $ 416   

Product development

     1,727         1,231   

Sales and marketing

     1,608         1,270   

General and administrative

     3,276         2,281   
  

 

 

    

 

 

 

Total

   $ 7,456       $ 5,198   
  

 

 

    

 

 

 

 

     Three Months  
   Ended March 31,  
     2013      2012  

Depreciation:

     

Cost of revenue

   $ 1,023       $ 819   

Product development

     684         549   

Sales and marketing

     944         766   

General and administrative

     393         321   
  

 

 

    

 

 

 

Total

   $ 3,044       $ 2,455   
  

 

 

    

 

 

 

Investor Contact:

HomeAway Investor Relations

(512) 505-1700

investors@homeaway.com

or Addo Communications at (310) 829-5400

Media Contact:

Eileen Buesing

VP of Communications, HomeAway, Inc.

(512) 493-0375

ebuesing@homeaway.com

###

GRAPHIC 3 g524107g27d13.jpg GRAPHIC begin 644 g524107g27d13.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#TGQ3XEA\/ M:?N&)+N7Y88O4^I]A7*CP'>ZGHA`S MG.:[(S]G%>S>O5_H<,H>TD_:+3HOU/()(WAD:*1"CH2K*PP01VKIO!OBU]"N M1:W3%K"5N>_E'^\/;UK1\;Z9#J.K:3-91K%/JB?,2<`GC!/YUC7/@V_M8]1> M6>#_`(ERJT@!)W;AD8XKTW4I5J:4]+_\,>([&ZE#V]A/&EN MH0#:""3SWZ5X4DDVD>[%MI-G445RWC?6K_1O['^P3"/[5J$<$N4#;D/4<]*Z M.YN[:RA,UU<101#J\KA0/Q-243456LM1L=1B,MC>07*#@M#('`_*DFU33[9) M9)[ZWB6$[9"\J@(?0\\&@"U150ZKIPL?MQO[86I_Y;^:NS_OK.*EM;NVO8%G MM+B.>)NCQ.&4_B*`)J*S;WQ%HFFW*VM[JMI;SMTCDF56_*M!75T#HP96&00< M@B@!U%<+<^)=1C\4&X6;&CQ7:V;K@8+$M:3IRA:_4RA5C.]NA-144]U;VP4W$T<0=@J[V`R3V'O1<74%K&)+B9(4)"A MG8`$GM469I=$M%4;S6M+T^01W>H6\#G^%Y`#^52OJ%G';IE7[KPM:PWL-UINF:?A%8/%*F`Y)&#D`\C![=ZM17= MU9C#Z`\:^MJR./RX/Z5TWAR^[^ARVGS>]^ISWC&`#Q#X=MX96MP'**ZXR@RN M",U2U>UCBB\0"76[B5TCCVAIE'G';T(`YQ[4OCF&[\07%BNG:?>.\0?>K0LN MW.,4'_7-?Y5YMIFE:MJ?CGQ5_9>O2:4([F/S`D*R>9E3CKTQS^=>EP1F*".,G M)10N?7`K$T/P[+I/B#6]3>X21-3E21$52"FT$8)[]:\Q[GJK8XKQ=HVM:;W6,*<])((==\2:A#>7-JI6U@MHRD4.>K M<\DU=T7P[+I7B+6M4>X21-3D1T0*04VC')[T`,"IM$V^&?$_C"RTY/+M+>U6[B@'W4?83P*ZC2O#LNG^*] M8UIKA'CU$1A8PI!3:,&EEF\$2ZN^H!I+B]DEB)G+$_WCD#MBM[PL^I^&?`EZ=6MY+8VCR&UCD<, MPC/W%R#ZG%.L_"OB?P[YEIX=UJT_LTN6B@OH69HV^IQ\W-GLFSW#H<-_4UVH4*H4```8`K$T7P\VEQ:C M:/,LMG=RL\<8&#&&ZBNGVR>MK-._^9S>PDM+W35O\C!\1;_%$\4-H3MM+`WH MQ_ST8?(/T-33WB^)KWPY;#YHV3[9<#_=X`/_``+-:_A?PXV@6TZ37`N996`W MXQA`,*OX4FXMM_,TW4@DTGMM\Q*G-M-]=_ MD5KJ^M+S5KNWTSP_'J=S&0MS.^U$!QC:6/4_2LK0-,;5?#>NZ/+&(O+N6$,0 M;<(FZ@`^F16Q'X?UC3=1O)=(U&VCMKV3S76>(LT;'J5QU_&K.@:*?#D=^]S? M+,D\WG>8_P`I''.X]*.>,8VB^UMPY)2G>2[WV.?NM7FU;P78Z:A(OKV86CR M$`.P]N/UKMJBLU%\L?7YLNA%R7-+T^2$`P,#H**6BN8ZA*6BB@`I***`%HHH MH`****`"BBB@`HHHH`*2BB@!:2BB@`I:**`$JO?V%MJ5H]I>1"6&3&Y">N#F BBBFG9W0FKJS)8+>&U@2""-8HD&%11@`5)112&%%%%`'_V3\_ ` end