Delaware (State or other jurisdiction of incorporation) | 1-35335 (Commission File Number) | 27-0903295 (I.R.S. Employer Identification No.) |
600 West Chicago Avenue Suite 400 Chicago, Illinois (Address of principal executive offices) | 60654 (Zip Code) |
Item 5.02. | Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements for Certain Officers. |
(d) | Exhibits: | |||||
Exhibit No. | Description | |||||
10.1* | Employment Offer Letter, dated as of April 19, 2016 between the Company and Michael Randolfi | |||||
99.1** | Earnings Press Release dated April 28, 2016 | |||||
99.2 | Press Release dated April 28, 2016 |
GROUPON, INC. | ||
Dated: April 28, 2016 | By: | /s/ Dane Drobny |
Name: | Dane Drobny | |
Title: | General Counsel and Secretary |
Exhibit No. | Description | |||
10.1* | Employment Offer Letter, dated as of April 19, 2016 between the Company and Michael Randolfi | |||
99.1** | Earnings Press Release dated April 28, 2016 | |||
99.2 | Press Release dated April 28, 2016 |
Vest Date | Number of RSUs Vesting | Vest Date | Number of RSUs Vesting |
4/25/2017 | 287,581 | 7/25/2018 | 47,143 |
7/25/2017 | 55,000 | 10/25/2018 | 47,143 |
10/25/2017 | 55,000 | 1/25/2019 | 47,143 |
1/25/2018 | 55,000 | 4/25/2019 | 47,143 |
4/25/2018 | 55,000 |
Year of Grant | Number of Target PSUs |
2016 | 71,895 |
2017 | 55,000 |
2018 | 47,143 |
• | Each officer is required to beneficially own Company common stock with a value equivalent to (i) for the CEO, four times his base salary, or (ii) for all other officers, two times their respective base salaries. Officers must achieve the applicable required ownership level within five years of becoming subject to the guidelines. |
• | Shares owned outright and beneficially may be used to comply with the guidelines. Generally, unvested awards (other than unvested restricted stock unit awards) do not count toward compliance. |
• | Until an officer satisfies the requirement, he or she must retain 50% of the net shares acquired upon the vesting of equity awards. |
• | Cash Compensation - Lump sum equivalent of twelve months’ base salary subject to applicable tax withholdings |
• | Benefits - Lump sum equivalent of twelve months’ premium reimbursement for medical, dental and vision subject to applicable tax withholdings |
• | Equity - Twelve months of accelerated vesting of outstanding equity awards subject to applicable tax withholdings |
• | Cash Compensation - Lump sum equivalent of twelve months’ base salary subject to applicable tax withholdings |
• | Benefits - Lump sum equivalent of twelve months’ premium reimbursement for medical, dental and vision subject to applicable tax withholdings |
• | Equity - Accelerated vesting of 50% of outstanding equity awards subject to applicable tax withholdings |
• | Cash Compensation/Benefits/Equity - None |
• | Regular, full-time employees are eligible for health insurance, dental and vision insurance, an employee assistance program, flexible spending accounts, life insurance, short/long term disability, paid time off and the option to enroll in Groupon’s 401(k) plan on the first day of the month following your Start Date. Participation in any benefit program is subject at all times to the terms of any applicable plan or policy. |
• | Groupon reserves the right to modify, change, or cease these benefits or begin new benefits in the future. |
• | Gross billings of $1.47 billion |
• | Revenue of $732.0 million |
• | Adjusted EBITDA of $31.3 million |
• | GAAP loss per share of $0.08; non-GAAP loss per share of $0.01 |
• | Operating Cash Flow of $179.4 million for the trailing twelve month period; Free Cash Flow of $93.8 million for the trailing twelve month period |
• | Affirming fiscal year 2016 revenue guidance of $2.75 billion to $3.05 billion and increased 2016 expected Adjusted EBITDA range to $85 million to $135 million |
• | Gross Billings were $1.47 billion in the first quarter, down 5% from $1.55 billion in the first quarter of 2015, or 3% excluding the unfavorable impact of year-over-year changes in foreign exchange rates. The reduction in Gross Billings includes our continued restructuring efforts, country closures, and our initiative to de-emphasize low margin Shopping offerings. North America gross billings increased 5%, EMEA declined by 12%, and Rest of World declined by 17% on the same F/X neutral basis. Gross billings reflect the total dollar value of customer purchases of goods and services. |
• | Revenue was $732.0 million in the first quarter 2016, compared with $750.4 million in the first quarter 2015. Revenue decreased 2% globally, or less than 1% excluding the unfavorable impact from year-over-year changes in foreign exchange rates throughout the quarter. On this F/X neutral basis, North America revenue increased 4%, EMEA declined 10% and Rest of World declined 8%. |
• | Gross profit was $339.3 million in the first quarter 2016, compared with $347.4 million in the first quarter 2015. Gross profit declined 2% globally, but was flat excluding the unfavorable impact from year-over-year changes in foreign exchange rates throughout the quarter. |
• | Adjusted EBITDA, a non-GAAP financial measure, was $31.3 million in the first quarter 2016, compared with $72.4 million in the first quarter 2015. |
• | Net loss attributable to common stockholders was $49.1 million, or $0.08 per share. Non-GAAP net loss attributable to common stockholders was $4.6 million, or $0.01 per share. |
• | Global units declined 3% year-over-year to 52 million consistent with restructuring efforts in international segments. Units in North America increased 6%, EMEA units declined 7%, and Rest of World units declined 25%. Units are defined as vouchers and products sold before cancellations and refunds. |
• | Operating cash flow for the trailing twelve months ended March 31, 2016 was $179.4 |
• | million. Free cash flow, a non-GAAP financial measure, was negative $96.7 million in the first quarter 2016, bringing free cash flow for the trailing twelve months ended March 31, 2016 to $93.8 million. |
• | Cash and cash equivalents as of March 31, 2016 was $688.5 million, and we had no outstanding borrowings under our revolving credit facility. On April 4, the company issued $250 million in aggregate principal amount of senior convertible notes, the proceeds of which are not reflected in our cash balance as of March 31. |
• | Groupon sold its one billionth unit in Q1. Groupon crossed the one billion-sold milestone with units sold of 52 million in the quarter and 6% unit growth in North America. |
• | North America Gross Profit grew 11% year-over-year. North America gross profit grew 11% year-over-year to $215.9 million and gross margin increased to 23% of gross billings, a two-year high. |
• | Shopping Gross Margins increased year-over-year in all segments for a second consecutive quarter. Shopping gross margins of 13.7% increased 310 basis points year-over-year with increases of 390 basis points in North America, 200 basis points in EMEA and 320 basis points in Rest of World. All segments recorded a second consecutive quarter of year-over-year increases as we made progress on our initiatives to de-emphasize low margin Shopping offerings and drive more efficiency from our logistics network. |
• | North America added nearly 1 million active customers in the quarter. Marketing investments in customer acquisition resulted in an incremental 955,000 active customers in North America, as compared to the prior quarter, which is the highest quarterly increase in two years. North America reported 26.9 million active customers at March 31. Active customers are customers that have purchased a voucher or product within the last twelve months. |
• | North America more than doubled active deals year-over-year. At the end of the first quarter 2016, on average, active deals were more than 700,000 globally and more than 425,000 in North America, an increase of over two-fold. |
• | Global SG&A declined by $9m year-over-year on solid execution on our operational streamlining initiatives. SG&A in International markets declined by $18 million year- |
• | stock-based compensation, |
• | amortization of acquired intangible assets, |
• | acquisition-related expense (benefit), net, |
• | items that are unusual in nature or infrequently occurring, |
• | non-operating foreign currency gains and losses related to intercompany balances and reclassifications of cumulative translation adjustments to earnings as a result of business dispositions or country exits, |
• | non-operating gains and losses from minority investments that we have elected to record at fair value with changes in fair value reported in earnings, |
• | income (loss) from discontinued operations and |
• | the income tax effect of those items. |
Three Months Ended March 31, | Y/Y % Growth | FX Effect(2) | Y/Y % Growth excluding FX(2) | |||||||||||||||||
2016 | 2015 | |||||||||||||||||||
Gross Billings(1): | ||||||||||||||||||||
North America | $ | 937,074 | $ | 893,977 | 4.8 | % | $ | (708 | ) | 4.9 | % | |||||||||
EMEA | 392,227 | 459,189 | (14.6 | ) | % | (13,120 | ) | (11.7 | ) | % | ||||||||||
Rest of World | 142,709 | 198,835 | (28.2 | ) | % | (21,873 | ) | (17.2 | ) | % | ||||||||||
Consolidated gross billings | $ | 1,472,010 | $ | 1,552,001 | (5.2 | ) | % | $ | (35,701 | ) | (2.9 | ) | % | |||||||
Revenue: | ||||||||||||||||||||
North America | $ | 500,813 | $ | 479,882 | 4.4 | % | $ | (154 | ) | 4.4 | % | |||||||||
EMEA | 188,970 | 216,220 | (12.6 | ) | % | (6,268 | ) | (9.7 | ) | % | ||||||||||
Rest of World | 42,188 | 54,254 | (22.2 | ) | % | (7,702 | ) | (8.0 | ) | % | ||||||||||
Consolidated revenue | $ | 731,971 | $ | 750,356 | (2.5 | ) | % | $ | (14,124 | ) | (0.6 | ) | % | |||||||
Income (loss) from operations | $ | (47,333 | ) | $ | 5,295 | (993.9 | ) | % | $ | (229 | ) | (989.6 | ) | % | ||||||
Income (loss) from continuing operations | $ | (45,596 | ) | $ | (16,739 | ) | ||||||||||||||
Income (loss) from discontinued operations, net of tax | $ | — | $ | 6,284 | ||||||||||||||||
Net income (loss) attributable to Groupon, Inc. | $ | (49,119 | ) | $ | (14,273 | ) | ||||||||||||||
Basic net income (loss) per share: | ||||||||||||||||||||
Continuing operations | $ | (0.08 | ) | $ | (0.03 | ) | ||||||||||||||
Discontinued operations | — | 0.01 | ||||||||||||||||||
Basic net income (loss) per share | $ | (0.08 | ) | $ | (0.02 | ) | ||||||||||||||
Diluted net income (loss) per share: | ||||||||||||||||||||
Continuing operations | $ | (0.08 | ) | $ | (0.03 | ) | ||||||||||||||
Discontinued operations | — | 0.01 | ||||||||||||||||||
Diluted net income (loss) per share | $ | (0.08 | ) | $ | (0.02 | ) | ||||||||||||||
Weighted average number of shares outstanding | ||||||||||||||||||||
Basic | 582,751,678 | 676,382,937 | ||||||||||||||||||
Diluted | 582,571,678 | 676,382,937 |
(1) | Represents the total dollar value of customer purchases of goods and services, excluding applicable taxes and net of estimated refunds. |
(2) | Represents the change in financial measures that would have resulted had average exchange rates in the reporting period been the same as those in effect during the three months ended March 31, 2015. |
Three Months Ended March 31, | |||||||
2016 | 2015 (1) | ||||||
Operating activities | |||||||
Net income (loss) | $ | (45,596 | ) | $ | (10,455 | ) | |
Less: Income (loss) from discontinued operations, net of tax | — | 6,284 | |||||
Income (loss) from continuing operations | (45,596 | ) | (16,739 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
Depreciation and amortization of property, equipment and software | 30,143 | 26,266 | |||||
Amortization of acquired intangible assets | 4,654 | 5,934 | |||||
Stock-based compensation | 30,756 | 35,144 | |||||
Restructuring-related long-lived asset impairments | 45 | — | |||||
Deferred income taxes | (2,310 | ) | 22 | ||||
(Gain) loss, net from changes in fair value of contingent consideration | 3,442 | (279 | ) | ||||
Loss from changes in fair value of investments | 1,100 | — | |||||
Change in assets and liabilities, net of acquisitions: | |||||||
Restricted cash | 505 | 3,245 | |||||
Accounts receivable | (3,223 | ) | (8,901 | ) | |||
Prepaid expenses and other current assets | 20,940 | (2,513 | ) | ||||
Accounts payable | (2,850 | ) | 2,244 | ||||
Accrued merchant and supplier payables | (112,425 | ) | (17,034 | ) | |||
Accrued expenses and other current liabilities | 10,848 | (2,470 | ) | ||||
Other, net | (12,754 | ) | 18,688 | ||||
Net cash provided by (used in) operating activities from continuing operations | (76,725 | ) | 43,607 | ||||
Net cash provided by (used in) operating activities from discontinued operations | — | (24,355 | ) | ||||
Net cash provided by (used in) operating activities | (76,725 | ) | 19,252 | ||||
Net cash provided by (used in) investing activities from continuing operations | (20,778 | ) | (19,443 | ) | |||
Net cash provided by (used in) investing activities from discontinued operations | — | (624 | ) | ||||
Net cash provided by (used in) investing activities | (20,778 | ) | (20,067 | ) | |||
Net cash provided by (used in) financing activities | (78,015 | ) | (35,838 | ) | |||
Effect of exchange rate changes on cash and cash equivalents, including cash classified within current assets held for sale | 10,668 | (30,199 | ) | ||||
Net increase (decrease) in cash and cash equivalents, including cash classified within current assets held for sale | (164,850 | ) | (66,852 | ) | |||
Less: Net increase (decrease) in cash classified within current assets held for sale | — | (25,722 | ) | ||||
Net increase (decrease) in cash and cash equivalents | (164,850 | ) | (41,130 | ) | |||
Cash and cash equivalents, beginning of period | 853,362 | 1,016,634 | |||||
Cash and cash equivalents, end of period | $ | 688,512 | $ | 975,504 |
(1) | The Company adopted the guidance in Accounting Standards Update ("ASU") 2016-09, Compensation - Stock Compensation (Topic 718) - Improvements to Employee Share-Based Payment Accounting, on January 1, 2016. ASU 2016-09 requires that all income tax-related cash flows resulting from share-based payments be reported as operating activities in the statement of cash flows. Previously, income tax benefits at settlement of an award were reported as a reduction to operating cash flows and an increase to financing cash flows to the extent that those benefits exceeded the income tax benefits reported in earnings during the award's vesting period. The Company has elected to apply that change in cash flow classification on a retrospective basis, which has resulted in a $2.9 million increase to net cash provided by operating activities and a corresponding increase to net cash used in financing activities in the condensed consolidated statement of cash flows for the period ended March 31, 2015, as compared to the amounts previously reported. |
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
Revenue: | ||||||||
Third party and other | $ | 334,568 | $ | 360,121 | ||||
Direct | 397,403 | 390,235 | ||||||
Total revenue | 731,971 | 750,356 | ||||||
Cost of revenue: | ||||||||
Third party and other | 46,781 | 51,697 | ||||||
Direct | 345,862 | 351,253 | ||||||
Total cost of revenue | 392,643 | 402,950 | ||||||
Gross profit | 339,328 | 347,406 | ||||||
Operating expenses: | ||||||||
Marketing | 89,765 | 52,533 | ||||||
Selling, general and administrative | 280,988 | 289,847 | ||||||
Restructuring charges | 12,444 | — | ||||||
Acquisition-related expense (benefit), net | 3,464 | (269 | ) | |||||
Total operating expenses | 386,661 | 342,111 | ||||||
Income (loss) from operations | (47,333 | ) | 5,295 | |||||
Other income (expense), net (1) | 3,486 | (19,927 | ) | |||||
Income (loss) from continuing operations before provision (benefit) for income taxes | (43,847 | ) | (14,632 | ) | ||||
Provision (benefit) for income taxes | 1,749 | 2,107 | ||||||
Income (loss) from continuing operations | (45,596 | ) | (16,739 | ) | ||||
Income (loss) from discontinued operations, net of tax | — | 6,284 | ||||||
Net income (loss) | (45,596 | ) | (10,455 | ) | ||||
Net income attributable to noncontrolling interests | (3,523 | ) | (3,818 | ) | ||||
Net income (loss) attributable to Groupon, Inc. | $ | (49,119 | ) | $ | (14,273 | ) | ||
Basic net income (loss) per share: | ||||||||
Continuing operations | $ | (0.08 | ) | $ | (0.03 | ) | ||
Discontinued operations | — | 0.01 | ||||||
Basic net income (loss) per share | $ | (0.08 | ) | $ | (0.02 | ) | ||
Diluted net income (loss) per share: | ||||||||
Continuing operations | $ | (0.08 | ) | $ | (0.03 | ) | ||
Discontinued operations | — | 0.01 | ||||||
Diluted net income (loss) per share | $ | (0.08 | ) | $ | (0.02 | ) | ||
Weighted average number of shares outstanding | ||||||||
Basic | 582,751,678 | 676,382,937 | ||||||
Diluted | 582,571,678 | 676,382,937 |
(1) | Other income (expense), net includes foreign currency gains (losses) of $6.5 million and $(19.5) million for the three months ended March 31, 2016 and 2015, respectively. |
March 31, 2016 | December 31, 2015 | |||||||
(unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 688,512 | $ | 853,362 | ||||
Accounts receivable, net | 73,471 | 68,175 | ||||||
Prepaid expenses and other current assets | 134,831 | 153,705 | ||||||
Total current assets | 896,814 | 1,075,242 | ||||||
Property, equipment and software, net | 193,036 | 198,897 | ||||||
Goodwill | 291,747 | 287,332 | ||||||
Intangible assets, net | 32,769 | 36,483 | ||||||
Investments (including $162.5 million and $163.7 million at March 31, 2016 and December 31, 2015, respectively, at fair value) | 177,553 | 178,236 | ||||||
Deferred income taxes | 4,254 | 3,454 | ||||||
Other non-current assets | 22,507 | 16,620 | ||||||
Total Assets | $ | 1,618,680 | $ | 1,796,264 | ||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 21,970 | $ | 24,590 | ||||
Accrued merchant and supplier payables | 674,153 | 776,211 | ||||||
Accrued expenses and other current liabilities | 406,578 | 402,724 | ||||||
Total current liabilities | 1,102,701 | 1,203,525 | ||||||
Deferred income taxes | 6,937 | 8,612 | ||||||
Other non-current liabilities | 123,371 | 113,540 | ||||||
Total Liabilities | 1,233,009 | 1,325,677 | ||||||
Commitments and contingencies | ||||||||
Stockholders' Equity | ||||||||
Class A common stock, par value $0.0001 per share, 2,000,000,000 shares authorized, 720,766,970 shares issued and 573,478,805 shares outstanding at March 31, 2016 and 717,387,446 shares issued and 588,919,281 shares outstanding at December 31, 2015 | 72 | 72 | ||||||
Class B common stock, par value $0.0001 per share, 10,000,000 shares authorized, 2,399,976 shares issued and outstanding at March 31, 2016 and December 31, 2015 | — | — | ||||||
Common stock, par value $0.0001 per share, 2,010,000,000 shares authorized, no shares issued and outstanding at March 31, 2016 and December 31, 2015 | — | — | ||||||
Additional paid-in capital | 1,997,930 | 1,964,453 | ||||||
Treasury stock, at cost, 147,288,165 shares at March 31, 2016 and 128,468,165 shares at December 31, 2015 | (708,490 | ) | (645,041 | ) | ||||
Accumulated deficit | (953,542 | ) | (901,292 | ) | ||||
Accumulated other comprehensive income (loss) | 48,354 | 51,206 | ||||||
Total Groupon, Inc. Stockholders' Equity | 384,324 | 469,398 | ||||||
Noncontrolling interests | 1,347 | 1,189 | ||||||
Total Equity | 385,671 | 470,587 | ||||||
Total Liabilities and Equity | $ | 1,618,680 | $ | 1,796,264 |
Three Months Ended March 31, | |||||||||
2016 | 2015 | ||||||||
North America | |||||||||
Gross billings (1) | $ | 937,074 | $ | 893,977 | |||||
Revenue | $ | 500,813 | $ | 479,882 | |||||
Segment cost of revenue and operating expenses (2)(3) | 512,261 | 455,216 | |||||||
Segment operating income (loss) (2) | $ | (11,448 | ) | $ | 24,666 | ||||
Segment operating income (loss) as a percent of segment gross billings | (1.2 | ) | 2.8 | % | |||||
Segment operating income (loss) as a percent of segment revenue | (2.3 | ) | 5.1 | % | |||||
EMEA | |||||||||
Gross billings (1) | $ | 392,227 | $ | 459,189 | |||||
Revenue | $ | 188,970 | $ | 216,220 | |||||
Segment cost of revenue and operating expenses (2)(3) | 183,054 | 196,568 | |||||||
Segment operating income (loss) (2) | $ | 5,916 | $ | 19,652 | |||||
Segment operating income (loss) as a percent of segment gross billings | 1.5 | 4.3 | % | ||||||
Segment operating income (loss) as a percent of segment revenue | 3.1 | 9.1 | % | ||||||
Rest of World | |||||||||
Gross billings (1) | $ | 142,709 | $ | 198,835 | |||||
Revenue | $ | 42,188 | $ | 54,254 | |||||
Segment cost of revenue and operating expenses (2)(3) | 49,974 | 58,402 | |||||||
Segment operating income (loss) (2) | $ | (7,786 | ) | $ | (4,148 | ) | |||
Segment operating income (loss) as a percent of segment gross billings | (5.5 | ) | (2.1 | ) | % | ||||
Segment operating income (loss) as a percent of segment revenue | (18.5 | ) | (7.6 | ) | % |
(1) | Represents the total dollar value of customer purchases of goods and services, excluding applicable taxes and net of estimated refunds. |
(2) | Segment cost of revenue and operating expenses and segment operating income (loss) exclude stock-based compensation and acquisition-related expense (benefit), net. |
(3) | Segment cost of revenue and operating expenses for the three months ended March 31, 2016 includes restructuring charges of $2.9 million in North America (which excludes $2.6 million of stock-based compensation), $3.5 million in EMEA and $3.4 million in Rest of World. |
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | ||||||||||||||||
Income (loss) from continuing operations | $ | (16,739 | ) | $ | (15,267 | ) | $ | (24,613 | ) | $ | (32,552 | ) | (45,596 | ) | ||||||
Adjustments: | ||||||||||||||||||||
Stock-based compensation (1) | 35,144 | 38,467 | 35,432 | 32,691 | 27,976 | |||||||||||||||
Depreciation and amortization | 32,200 | 31,372 | 35,635 | 33,763 | 34,797 | |||||||||||||||
Acquisition-related expense (benefit), net | (269 | ) | 505 | 1,064 | 557 | 3,464 | ||||||||||||||
Restructuring charges (1) | — | — | 24,146 | 5,422 | 12,444 | |||||||||||||||
Gain on disposition of business | — | — | (13,710 | ) | — | — | ||||||||||||||
Prepaid marketing write-off | — | — | 6,690 | — | — | |||||||||||||||
Securities litigation expense | — | — | 37,500 | — | — | |||||||||||||||
Non-operating expense (income), net (1) | 19,927 | (2,941 | ) | 8,160 | 3,393 | (3,486 | ) | |||||||||||||
Provision (benefit) for income taxes | 2,107 | 8,982 | (53,970 | ) | 23,736 | 1,749 | ||||||||||||||
Total adjustments | 89,109 | 76,385 | 80,947 | 99,562 | 76,944 | |||||||||||||||
Adjusted EBITDA | $ | 72,370 | $ | 61,118 | $ | 56,334 | $ | 67,010 | $ | 31,348 |
(1) | Includes stock-based compensation classified within cost of revenue, marketing expense, and selling, general and administrative expense. Non-operating expense (income), net, includes $0.02 million, $0.1 million, $0.2 million and $0.2 million of additional stock-based compensation for the three months ended June 30, 2015, September 30, 2015, December 31, 2015 and March 31, 2016, respectively. Restructuring charges includes $2.6 million of additional stock-based compensation for the three months ended March 31, 2016. |
Three Months Ended March 31, 2016 | ||||
Net income (loss) attributable to common stockholders | $ | (49,119 | ) | |
Stock-based compensation (1) | 28,208 | |||
Amortization of acquired intangible assets | 4,654 | |||
Acquisition-related expense (benefit), net | 3,464 | |||
Restructuring charges | 12,444 | |||
Intercompany foreign currency losses (gains) and reclassifications of translation adjustments to earnings (2) | (5,470 | ) | ||
Loss from changes in fair value of investments | 1,100 | |||
Income tax effect of above adjustments | 88 | |||
Non-GAAP net income (loss) attributable to common stockholders | $ | (4,631 | ) | |
Diluted shares | 582,751,678 | |||
Incremental diluted shares | — | |||
Adjusted diluted shares | 582,751,678 | |||
Diluted net income (loss) per share | $ | (0.08 | ) | |
Impact of stock-based compensation, amortization of acquired intangible assets, acquisition-related expense (benefit), net, intercompany foreign currency losses (gains), items that are unusual in nature and infrequently occurring and related tax effects | 0.07 | |||
Non-GAAP net income (loss) per share | $ | (0.01 | ) |
(1) | Excludes $2.6 million of stock-based compensation classified within restructuring charges. |
(2) | For the three months ended March 31, 2016, a $1.5 million cumulative translation loss was reclassified to earnings as a result of the Company's exit from certain countries as part of its restructuring plan. |
Three Months Ended March 31, 2016 | Three Months Ended March 31, 2016 | |||||||||||||||||||||||
At Avg. Q1 2015 Rates (1) | Exchange Rate Effect (2) | As Reported | At Avg. Q4 2015 Rates (3) | Exchange Rate Effect (2) | As Reported | |||||||||||||||||||
Gross billings | $ | 1,507,711 | $ | (35,701 | ) | $ | 1,472,010 | $ | 1,478,984 | $ | (6,974 | ) | $ | 1,472,010 | ||||||||||
Revenue | 746,095 | (14,124 | ) | 731,971 | 734,872 | (2,901 | ) | 731,971 | ||||||||||||||||
Income (loss) from operations | $ | (47,104 | ) | $ | (229 | ) | $ | (47,333 | ) | $ | (46,447 | ) | $ | (886 | ) | $ | (47,333 | ) |
(1) | Represents the financial statement balances that would have resulted had average exchange rates in the reporting periods been the same as those in effect during the three months ended March 31, 2015. |
(2) | Represents the increase or decrease in reported amounts resulting from changes in exchange rates from those in effect in the comparable prior periods. |
(3) | Represents the financial statement balances that would have resulted had average exchange rates in the reporting periods been the same as those in effect during the three months ended December 31, 2015. |
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | ||||||||||||
EMEA Gross billings growth, excluding FX | 7 | % | 9 | % | (1 | ) | % | (2 | ) | % | (12 | ) | % | |||
FX Effect | (18 | ) | (19 | ) | (14 | ) | (11 | ) | (3 | ) | ||||||
EMEA Gross billings growth | (11 | ) | % | (10 | ) | % | (15 | ) | % | (13 | ) | % | (15 | ) | % | |
Rest of World Gross billings growth, excluding FX | (1 | ) | % | 6 | % | — | % | (7 | ) | % | (17 | ) | % | |||
FX Effect | (11 | ) | (15 | ) | (19 | ) | (14 | ) | (11 | ) | ||||||
Rest of World Gross billings growth | (12 | ) | % | (9 | ) | % | (19 | ) | % | (21 | ) | % | (28 | ) | % | |
Consolidated Gross billings growth, excluding FX | 10 | % | 10 | % | 6 | % | 4 | % | (3 | ) | % | |||||
FX Effect | (8 | ) | (8 | ) | (8 | ) | (5 | ) | (2 | ) | ||||||
Consolidated Gross billings growth | 2 | % | 2 | % | (2 | ) | % | (1 | ) | % | (5 | ) | % |
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | ||||||||||||
EMEA Revenue growth, excluding FX | 13 | % | 9 | % | 2 | % | 3 | % | (10 | ) | % | |||||
FX Effect | (19 | ) | (19 | ) | (15 | ) | (12 | ) | (3 | ) | ||||||
EMEA Revenue growth | (6 | ) | % | (10 | ) | % | (13 | ) | % | (9 | ) | % | (13 | ) | % | |
Rest of World Revenue growth, excluding FX | (8 | ) | % | (4 | ) | % | (5 | ) | % | (8 | ) | % | (8 | ) | % | |
FX Effect | (10 | ) | (14 | ) | (18 | ) | (15 | ) | (14 | ) | ||||||
Rest of World Revenue growth | (18 | ) | % | (18 | ) | % | (23 | ) | % | (23 | ) | % | (22 | ) | % | |
Consolidated Revenue growth, excluding FX | 10 | % | 11 | % | 7 | % | 9 | % | (1 | ) | % | |||||
FX Effect | (7 | ) | (8 | ) | (7 | ) | (5 | ) | (1 | ) | ||||||
Consolidated Revenue growth | 3 | % | 3 | % | — | % | 4 | % | (2 | ) | % |
At Avg. Q1 2015 Rates (1) | Exchange Rate Effect (2) | March 31, 2016 As Reported | March 31, 2015 As Reported | Y/Y % Growth | Y/Y% Growth excluding FX | |||||||||||||||||
Local: | ||||||||||||||||||||||
Third party and other | $ | 540,038 | $ | (415 | ) | $ | 539,623 | $ | 512,558 | 5.3 | % | 5.4 | % | |||||||||
Travel: | ||||||||||||||||||||||
Third party | 103,473 | (83 | ) | 103,390 | 96,678 | 6.9 | % | 7.0 | % | |||||||||||||
Total services | 643,511 | (498 | ) | 643,013 | 609,236 | 5.5 | % | 5.6 | % | |||||||||||||
Goods: | ||||||||||||||||||||||
Third party | 8,515 | (210 | ) | 8,305 | 6,360 | 30.6 | % | 33.9 | % | |||||||||||||
Direct | 285,756 | — | 285,756 | 278,381 | 2.6 | % | 2.6 | % | ||||||||||||||
Total | 294,271 | (210 | ) | 294,061 | 284,741 | 3.3 | % | 3.3 | % | |||||||||||||
Total gross billings | $ | 937,782 | $ | (708 | ) | $ | 937,074 | $ | 893,977 | 4.8 | % | 4.9 | % |
At Avg. Q1 2015 Rates (1) | Exchange Rate Effect (2) | March 31, 2016 As Reported | March 31, 2015 As Reported | Y/Y % Growth | Y/Y% Growth excluding FX | |||||||||||||||||
Local: | ||||||||||||||||||||||
Third party and other | $ | 180,262 | $ | (6,229 | ) | $ | 174,033 | $ | 217,598 | (20.0 | ) | % | (17.2 | ) | % | |||||||
Travel: | ||||||||||||||||||||||
Third party | 59,189 | (1,988 | ) | 57,201 | 65,065 | (12.1 | ) | % | (9.0 | ) | % | |||||||||||
Total services | 239,451 | (8,217 | ) | 231,234 | 282,663 | (18.2 | ) | % | (15.3 | ) | % | |||||||||||
Goods: | ||||||||||||||||||||||
Third party | 57,626 | (1,853 | ) | 55,773 | 69,537 | (19.8 | ) | % | (17.1 | ) | % | |||||||||||
Direct | 108,270 | (3,050 | ) | 105,220 | 106,989 | (1.7 | ) | % | 1.2 | % | ||||||||||||
Total | 165,896 | (4,903 | ) | 160,993 | 176,526 | (8.8 | ) | % | (6.0 | ) | % | |||||||||||
Total gross billings | $ | 405,347 | $ | (13,120 | ) | $ | 392,227 | $ | 459,189 | (14.6 | ) | % | (11.7 | ) | % |
At Avg. Q1 2015 Rates (1) | Exchange Rate Effect (2) | March 31, 2016 As Reported | March 31, 2015 As Reported | Y/Y % Growth | Y/Y% Growth excluding FX | |||||||||||||||||
Local: | ||||||||||||||||||||||
Third party and other | $ | 86,569 | $ | (11,275 | ) | $ | 75,294 | $ | 99,735 | (24.5 | ) | % | (13.2 | ) | % | |||||||
Travel: | ||||||||||||||||||||||
Third party | 28,918 | (4,990 | ) | 23,928 | 32,946 | (27.4 | ) | % | (12.2 | ) | % | |||||||||||
Total services | 115,487 | (16,265 | ) | 99,222 | 132,681 | (25.2 | ) | % | (13.0 | ) | % | |||||||||||
Goods: | ||||||||||||||||||||||
Third party | 40,658 | (3,598 | ) | 37,060 | 61,289 | (39.5 | ) | % | (33.7 | ) | % | |||||||||||
Direct | 8,437 | (2,010 | ) | 6,427 | 4,865 | 32.1 | % | 73.4 | % | |||||||||||||
Total | 49,095 | (5,608 | ) | 43,487 | 66,154 | (34.3 | ) | % | (25.8 | ) | % | |||||||||||
Total gross billings | $ | 164,582 | $ | (21,873 | ) | $ | 142,709 | $ | 198,835 | (28.2 | ) | % | (17.2 | ) | % |
At Avg. Q1 2015 Rates (1) | Exchange Rate Effect (2) | March 31, 2016 As Reported | March 31, 2015 As Reported | Y/Y % Growth | Y/Y% Growth excluding FX | |||||||||||||||||
Local: | ||||||||||||||||||||||
Third party and other | $ | 806,869 | $ | (17,919 | ) | $ | 788,950 | $ | 829,891 | (4.9 | ) | % | (2.8 | ) | % | |||||||
Travel: | ||||||||||||||||||||||
Third party | 191,580 | (7,061 | ) | 184,519 | 194,689 | (5.2 | ) | % | (1.6 | ) | % | |||||||||||
Total services | 998,449 | (24,980 | ) | 973,469 | 1,024,580 | (5.0 | ) | % | (2.6 | ) | % | |||||||||||
Goods: | ||||||||||||||||||||||
Third party | 106,799 | (5,661 | ) | 101,138 | 137,186 | (26.3 | ) | % | (22.2 | ) | % | |||||||||||
Direct | 402,463 | (5,060 | ) | 397,403 | 390,235 | 1.8 | % | 3.1 | % | |||||||||||||
Total | 509,262 | (10,721 | ) | 498,541 | 527,421 | (5.5 | ) | % | (3.4 | ) | % | |||||||||||
Total gross billings | $ | 1,507,711 | $ | (35,701 | ) | $ | 1,472,010 | $ | 1,552,001 | (5.2 | ) | % | (2.9 | ) | % |
(1) | Represents the financial statement balances that would have resulted had average exchange rates in the reporting period been the same as those in effect during the three months ended March 31, 2016. |
(2) | Represents the increase or decrease in reported amounts resulting from changes in exchange rates from those in effect in the comparable prior year period. |
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | |||||||||||||||||
Segments | |||||||||||||||||||||
North America Segment: | |||||||||||||||||||||
Gross Billings (1): | |||||||||||||||||||||
Local (2) Gross Billings | $ | 512,558 | $ | 499,378 | $ | 481,608 | $ | 531,154 | $ | 539,623 | |||||||||||
Travel Gross Billings | 96,678 | 102,908 | 101,801 | 89,389 | 103,390 | ||||||||||||||||
Gross Billings - Services | 609,236 | 602,286 | 583,409 | 620,543 | 643,013 | ||||||||||||||||
Gross Billings - Goods | 284,741 | 293,970 | 285,794 | 429,818 | 294,061 | ||||||||||||||||
Total Gross Billings | $ | 893,977 | $ | 896,256 | $ | 869,203 | $ | 1,050,361 | $ | 937,074 | |||||||||||
Year-over-year growth | 14 | % | 12 | % | 12 | % | 11 | % | 5 | % | |||||||||||
% Third Party and Other | 69 | % | 68 | % | 68 | % | 60 | % | 70 | % | |||||||||||
% Direct | 31 | % | 32 | % | 32 | % | 40 | % | 30 | % | |||||||||||
Gross Billings Trailing Twelve Months (TTM) | $ | 3,415,687 | $ | 3,513,098 | $ | 3,608,015 | $ | 3,709,797 | $ | 3,752,894 | |||||||||||
Revenue (3): | |||||||||||||||||||||
Local Revenue | $ | 180,864 | $ | 172,461 | $ | 163,786 | $ | 184,201 | $ | 192,153 | |||||||||||
Travel Revenue | 19,989 | 21,958 | 21,394 | 18,390 | 20,914 | ||||||||||||||||
Revenue - Services | 200,853 | 194,419 | 185,180 | 202,591 | 213,067 | ||||||||||||||||
Revenue - Goods | 279,029 | 286,863 | 278,751 | 420,056 | 287,746 | ||||||||||||||||
Total Revenue | $ | 479,882 | $ | 481,282 | $ | 463,931 | $ | 622,647 | $ | 500,813 | |||||||||||
Year-over-year growth | 11 | % | 14 | % | 11 | % | 13 | % | 4 | % | |||||||||||
% Third Party and Other | 42 | % | 41 | % | 40 | % | 33 | % | 43 | % | |||||||||||
% Direct | 58 | % | 59 | % | 60 | % | 67 | % | 57 | % | |||||||||||
Revenue TTM | $ | 1,873,281 | $ | 1,930,632 | $ | 1,976,069 | $ | 2,047,742 | $ | 2,068,673 | |||||||||||
Gross Profit (4): | |||||||||||||||||||||
Local Gross Profit | $ | 154,776 | $ | 147,574 | $ | 138,798 | $ | 159,745 | $ | 164,018 | |||||||||||
% of North America Local Gross Billings | 30.2 | % | 29.6 | % | 28.8 | % | 30.1 | % | 30.4 | % | |||||||||||
Travel Gross Profit | 15,791 | 18,385 | 17,644 | 15,207 | 15,712 | ||||||||||||||||
% of North America Travel Gross Billings | 16.3 | % | 17.9 | % | 17.3 | % | 17.0 | % | 15.2 | % | |||||||||||
Gross Profit - Services | 170,567 | 165,959 | 156,442 | 174,952 | 179,730 | ||||||||||||||||
% of North America Services Gross Billings | 28.0 | % | 27.6 | % | 26.8 | % | 28.2 | % | 28.0 | % | |||||||||||
Gross Profit - Goods | 23,923 | 30,598 | 34,801 | 44,329 | 36,213 | ||||||||||||||||
% of North America Goods Gross Billings | 8.4 | % | 10.4 | % | 12.2 | % | 10.3 | % | 12.3 | % | |||||||||||
Total Gross Profit | $ | 194,490 | $ | 196,557 | $ | 191,243 | $ | 219,281 | $ | 215,943 | |||||||||||
Year-over-year growth | 8 | % | 9 | % | 9 | % | 12 | % | 11 | % | |||||||||||
% Third Party and Other | 88 | % | 85 | % | 83 | % | 81 | % | 84 | % | |||||||||||
% Direct | 12 | % | 15 | % | 17 | % | 19 | % | 16 | % | |||||||||||
% of North America Total Gross Billings | 21.8 | % | 21.9 | % | 22.0 | % | 20.9 | % | 23.0 | % | |||||||||||
EMEA Segment: | |||||||||||||||||||||
Gross Billings: | |||||||||||||||||||||
Local Gross Billings | $ | 217,598 | $ | 198,553 | $ | 182,540 | $ | 197,445 | $ | 174,033 | |||||||||||
Travel Gross Billings | 65,065 | 59,544 | 64,916 | 59,836 | 57,201 | ||||||||||||||||
Gross Billings - Services | 282,663 | 258,097 | 247,456 | 257,281 | 231,234 | ||||||||||||||||
Gross Billings - Goods | 176,526 | 175,439 | 167,026 | 229,866 | 160,993 | ||||||||||||||||
Total Gross Billings | $ | 459,189 | $ | 433,536 | $ | 414,482 | $ | 487,147 | $ | 392,227 | |||||||||||
Year-over-year growth | (11 | ) | % | (10 | ) | % | (15 | ) | % | (13 | ) | % | (15 | ) | % | ||||||
Year-over-year growth, excluding FX | 7 | % | 9 | % | (1 | ) | % | (2 | ) | % | (12 | ) | % | ||||||||
% Third Party and Other | 77 | % | 76 | % | 75 | % | 70 | % | 73 | % | |||||||||||
% Direct | 23 | % | 24 | % | 25 | % | 30 | % | 27 | % | |||||||||||
Gross Billings TTM | $ | 1,992,408 | $ | 1,942,689 | $ | 1,867,748 | $ | 1,794,354 | $ | 1,727,392 | |||||||||||
Revenue: | |||||||||||||||||||||
Local Revenue | $ | 82,536 | $ | 75,543 | $ | 70,781 | $ | 73,225 | $ | 61,886 | |||||||||||
Travel Revenue | 14,717 | 13,100 | 13,561 | 11,681 | 11,178 | ||||||||||||||||
Revenue - Services | 97,253 | 88,643 | 84,342 | 84,906 | 73,064 | ||||||||||||||||
Revenue - Goods | 118,967 | 115,404 | 114,945 | 163,420 | 115,906 | ||||||||||||||||
Total Revenue | $ | 216,220 | $ | 204,047 | $ | 199,287 | $ | 248,326 | $ | 188,970 | |||||||||||
Year-over-year growth | (6 | ) | % | (10 | ) | % | (13 | ) | % | (9 | ) | % | (13 | ) | % | ||||||
Year-over-year growth, excluding FX | 13 | % | 9 | % | 2 | % | 3 | % | (10 | ) | % | ||||||||||
% Third Party and Other | 51 | % | 48 | % | 48 | % | 41 | % | 44 | % | |||||||||||
% Direct | 49 | % | 52 | % | 52 | % | 59 | % | 56 | % | |||||||||||
Revenue TTM | $ | 946,457 | $ | 922,814 | $ | 892,029 | $ | 867,880 | $ | 840,630 | |||||||||||
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | |||||||||||||||||
Gross Profit: | |||||||||||||||||||||
Local Gross Profit | $ | 77,356 | $ | 70,270 | $ | 66,288 | $ | 68,966 | $ | 58,263 | |||||||||||
% of EMEA Local Gross Billings | 35.5 | % | 35.4 | % | 36.3 | % | 34.9 | % | 33.5 | % | |||||||||||
Travel Gross Profit | 12,400 | 11,939 | 12,323 | 10,732 | 10,215 | ||||||||||||||||
% of EMEA Travel Gross Billings | 19.1 | % | 20.1 | % | 19.0 | % | 17.9 | % | 17.9 | % | |||||||||||
Gross Profit - Services | 89,756 | 82,209 | 78,611 | 79,698 | 68,478 | ||||||||||||||||
% of EMEA Services Gross Billings | 31.8 | % | 31.9 | % | 31.8 | % | 31.0 | % | 29.6 | % | |||||||||||
Gross Profit - Goods | 25,481 | 21,878 | 24,905 | 43,026 | 26,412 | ||||||||||||||||
% of EMEA Goods Gross Billings | 14.4 | % | 12.5 | % | 14.9 | % | 18.7 | % | 16.4 | % | |||||||||||
Total Gross Profit | $ | 115,237 | $ | 104,087 | $ | 103,516 | $ | 122,724 | $ | 94,890 | |||||||||||
Year-over-year growth | (18 | ) | % | (26 | ) | % | (21 | ) | % | (14 | ) | % | (18 | ) | % | ||||||
% Third Party and Other | 87 | % | 86 | % | 86 | % | 77 | % | 82 | % | |||||||||||
% Direct | 13 | % | 14 | % | 14 | % | 23 | % | 18 | % | |||||||||||
% of EMEA Total Gross Billings | 25.1 | % | 24.0 | % | 25.0 | % | 25.2 | % | 24.2 | % | |||||||||||
Rest of World Segment: | |||||||||||||||||||||
Gross Billings: | |||||||||||||||||||||
Local Gross Billings | $ | 99,735 | $ | 100,403 | $ | 92,972 | $ | 83,430 | $ | 75,294 | |||||||||||
Travel Gross Billings | 32,946 | 31,263 | 30,709 | 25,369 | 23,928 | ||||||||||||||||
Gross Billings - Services | 132,681 | 131,666 | 123,681 | 108,799 | 99,222 | ||||||||||||||||
Gross Billings - Goods | 66,154 | 67,555 | 60,168 | 60,685 | 43,487 | ||||||||||||||||
Total Gross Billings | $ | 198,835 | $ | 199,221 | $ | 183,849 | $ | 169,484 | $ | 142,709 | |||||||||||
Year-over-year growth | (12 | ) | % | (9 | ) | % | (19 | ) | % | (21 | ) | % | (28 | ) | % | ||||||
Year-over-year growth, excluding FX | (1 | ) | % | 6 | % | — | % | (7 | ) | % | (17 | ) | % | ||||||||
% Third Party and Other | 98 | % | 97 | % | 96 | % | 95 | % | 95 | % | |||||||||||
% Direct | 2 | % | 3 | % | 4 | % | 5 | % | 5 | % | |||||||||||
Gross Billings TTM | $ | 861,032 | $ | 840,243 | $ | 797,454 | $ | 751,389 | $ | 695,263 | |||||||||||
Revenue: | |||||||||||||||||||||
Local Revenue | $ | 30,281 | $ | 28,499 | $ | 26,372 | $ | 22,229 | $ | 22,082 | |||||||||||
Travel Revenue | 6,495 | 6,363 | 6,135 | 5,098 | 5,049 | ||||||||||||||||
Revenue - Services | 36,776 | 34,862 | 32,507 | 27,327 | 27,131 | ||||||||||||||||
Revenue - Goods | 17,478 | 18,204 | 17,870 | 18,870 | 15,057 | ||||||||||||||||
Total Revenue | $ | 54,254 | $ | 53,066 | $ | 50,377 | $ | 46,197 | $ | 42,188 | |||||||||||
Year-over-year growth | (18 | ) | % | (18 | ) | % | (23 | ) | % | (23 | ) | % | (22 | ) | % | ||||||
Year-over-year growth, excluding FX | (8 | ) | % | (4 | ) | % | (5 | ) | % | (8 | ) | % | (8 | ) | % | ||||||
% Third Party and Other | 91 | % | 87 | % | 86 | % | 82 | % | 85 | % | |||||||||||
% Direct | 9 | % | 13 | % | 14 | % | 18 | % | 15 | % | |||||||||||
Revenue TTM | $ | 244,326 | $ | 232,802 | $ | 217,476 | $ | 203,894 | $ | 191,828 | |||||||||||
Gross Profit: | |||||||||||||||||||||
Local Gross Profit | $ | 26,161 | $ | 24,567 | $ | 22,568 | $ | 18,889 | $ | 18,771 | |||||||||||
% of Rest of World Local Gross Billings | 26.2 | % | 24.5 | % | 24.3 | % | 22.6 | % | 24.9 | % | |||||||||||
Travel Gross Profit | 4,906 | 5,012 | 4,859 | 4,040 | 3,997 | ||||||||||||||||
% of Rest of World Travel Gross Billings | 14.9 | % | 16.0 | % | 15.8 | % | 15.9 | % | 16.7 | % | |||||||||||
Gross Profit - Services | 31,067 | 29,579 | 27,427 | 22,929 | 22,768 | ||||||||||||||||
% of Rest of World Services Gross Billings | 23.4 | % | 22.5 | % | 22.2 | % | 21.1 | % | 22.9 | % | |||||||||||
Gross Profit - Goods | 6,612 | 6,784 | 6,726 | 6,806 | 5,727 | ||||||||||||||||
% of Rest of World Goods Gross Billings | 10.0 | % | 10.0 | % | 11.2 | % | 11.2 | % | 13.2 | % | |||||||||||
Total Gross Profit | $ | 37,679 | $ | 36,363 | $ | 34,153 | $ | 29,735 | $ | 28,495 | |||||||||||
Year-over-year growth | (16 | ) | % | (20 | ) | % | (28 | ) | % | (23 | ) | % | (24 | ) | % | ||||||
% Third Party and Other | 99 | % | 99 | % | 99 | % | 99 | % | 100 | % | |||||||||||
% Direct | 1 | % | 1 | % | 1 | % | 1 | % | — | % | |||||||||||
% of Rest of World Total Gross Billings | 18.9 | % | 18.3 | % | 18.6 | % | 17.5 | % | 20.0 | % | |||||||||||
Consolidated Results of Operations: | |||||||||||||||||||||
Gross Billings: | |||||||||||||||||||||
Local Gross Billings | $ | 829,891 | $ | 798,334 | $ | 757,120 | $ | 812,029 | $ | 788,950 | |||||||||||
Travel Gross Billings | 194,689 | 193,715 | 197,426 | 174,594 | 184,519 | ||||||||||||||||
Gross Billings - Services | 1,024,580 | 992,049 | 954,546 | 986,623 | 973,469 | ||||||||||||||||
Gross Billings - Goods | 527,421 | 536,964 | 512,988 | 720,369 | 498,541 | ||||||||||||||||
Total Gross Billings | $ | 1,552,001 | $ | 1,529,013 | $ | 1,467,534 | $ | 1,706,992 | $ | 1,472,010 | |||||||||||
Year-over-year growth | 2 | % | 2 | % | (2 | ) | % | (1 | ) | % | (5 | ) | % | ||||||||
Year-over-year growth, excluding FX | 10 | % | 10 | % | 6 | % | 4 | % | (3 | ) | % | ||||||||||
% Third Party and Other | 75 | % | 74 | % | 74 | % | 66 | % | 73 | % | |||||||||||
% Direct | 25 | % | 26 | % | 26 | % | 34 | % | 27 | % | |||||||||||
Gross Billings TTM | $ | 6,269,127 | $ | 6,296,030 | $ | 6,273,217 | $ | 6,255,540 | $ | 6,175,549 | |||||||||||
Year-over-year growth | 7 | % | 6 | % | 3 | % | — | % | (1 | ) | % |
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | |||||||||||||||||
Revenue: | |||||||||||||||||||||
Local Revenue | $ | 293,681 | $ | 276,503 | $ | 260,939 | $ | 279,655 | $ | 276,121 | |||||||||||
Travel Revenue | 41,201 | 41,421 | 41,090 | 35,169 | 37,141 | ||||||||||||||||
Revenue - Services | 334,882 | 317,924 | 302,029 | 314,824 | 313,262 | ||||||||||||||||
Revenue - Goods | 415,474 | 420,471 | 411,566 | 602,346 | 418,709 | ||||||||||||||||
Total Revenue | $ | 750,356 | $ | 738,395 | $ | 713,595 | $ | 917,170 | $ | 731,971 | |||||||||||
Year-over-year growth | 3 | % | 3 | % | — | % | 4 | % | (2 | ) | % | ||||||||||
Year-over-year growth, excluding FX | 10 | % | 11 | % | 7 | % | 9 | % | (1 | ) | % | ||||||||||
% Third Party and Other | 48 | % | 46 | % | 46 | % | 38 | % | 46 | % | |||||||||||
% Direct | 52 | % | 54 | % | 54 | % | 62 | % | 54 | % | |||||||||||
Revenue TTM | $ | 3,064,064 | $ | 3,086,248 | $ | 3,085,574 | $ | 3,119,516 | $ | 3,101,131 | |||||||||||
Year-over-year growth | 13 | % | 10 | % | 5 | % | 3 | % | 1 | % | |||||||||||
Gross Profit: | |||||||||||||||||||||
Local Gross Profit | $ | 258,293 | $ | 242,411 | $ | 227,654 | $ | 247,600 | $ | 241,052 | |||||||||||
% of Consolidated Local Gross Billings | 31.1 | % | 30.4 | % | 30.1 | % | 30.5 | % | 30.6 | % | |||||||||||
Travel Gross Profit | 33,097 | 35,336 | 34,826 | 29,979 | 29,924 | ||||||||||||||||
% of Consolidated Travel Gross Billings | 17.0 | % | 18.2 | % | 17.6 | % | 17.2 | % | 16.2 | % | |||||||||||
Gross Profit - Services | 291,390 | 277,747 | 262,480 | 277,579 | 270,976 | ||||||||||||||||
% of Consolidated Services Gross Billings | 28.4 | % | 28.0 | % | 27.5 | % | 28.1 | % | 27.8 | % | |||||||||||
Gross Profit - Goods | 56,016 | 59,260 | 66,432 | 94,161 | 68,352 | ||||||||||||||||
% of Consolidated Goods Gross Billings | 10.6 | % | 11.0 | % | 13.0 | % | 13.1 | % | 13.7 | % | |||||||||||
Total Gross Profit | $ | 347,406 | $ | 337,007 | $ | 328,912 | $ | 371,740 | $ | 339,328 | |||||||||||
Year-over-year growth | (5 | ) | % | (8 | ) | % | (7 | ) | % | (2 | ) | % | (2 | ) | % | ||||||
% Third Party and Other | 89 | % | 87 | % | 85 | % | 81 | % | 85 | % | |||||||||||
% Direct | 11 | % | 13 | % | 15 | % | 19 | % | 15 | % | |||||||||||
% of Total Consolidated Gross Billings | 22.4 | % | 22.0 | % | 22.4 | % | 21.8 | % | 23.1 | % | |||||||||||
Marketing | $ | 52,533 | $ | 57,007 | $ | 61,587 | $ | 83,208 | $ | 89,765 | |||||||||||
Selling, general and administrative | $ | 289,847 | $ | 288,721 | $ | 326,248 | $ | 287,976 | $ | 280,988 | |||||||||||
Adjusted EBITDA | $ | 72,370 | $ | 61,118 | $ | 56,334 | $ | 67,010 | $ | 33,923 | |||||||||||
% of Total Consolidated Gross Billings | 4.7 | % | 4.0 | % | 3.8 | % | 3.9 | % | 2.3 | % | |||||||||||
% of Total Consolidated Revenue | 9.6 | % | 8.3 | % | 7.9 | % | 7.3 | % | 4.6 | % |
Q1 2015 (10) | Q2 2015 (10) | Q3 2015 (10) | Q4 2015 (10) | Q1 2016 | ||||||||||||||||
Net cash provided by (used in) operating activities from continuing operations | $ | 43,607 | $ | 13,325 | $ | (7,640 | ) | $ | 250,455 | $ | (76,725 | ) | ||||||||
Purchases of property and equipment and capitalized software from continuing operations | (18,294 | ) | (22,452 | ) | (27,735 | ) | (15,507 | ) | (19,952 | ) | ||||||||||
Free cash flow | $ | 25,313 | $ | (9,127 | ) | $ | (35,375 | ) | $ | 234,948 | $ | (96,677 | ) | |||||||
Net cash provided by (used in) operating activities from continuing operations (TTM) | $ | 320,803 | $ | 358,576 | $ | 325,971 | $ | 299,747 | $ | 179,415 | ||||||||||
Purchases of property and equipment and capitalized software from continuing operations (TTM) | (85,761 | ) | (79,501 | ) | (88,598 | ) | (83,988 | ) | (85,646 | ) | ||||||||||
Free cash flow (TTM) | $ | 235,042 | $ | 279,075 | $ | 237,373 | $ | 215,759 | $ | 93,769 | ||||||||||
Net cash provided by (used in) investing activities from continuing operations | $ | (19,443 | ) | $ | (28,541 | ) | $ | (98,028 | ) | $ | (31,238 | ) | $ | (20,778 | ) | |||||
Net cash provided by (used in) financing activities | $ | (35,838 | ) | $ | (141,557 | ) | $ | (14,793 | ) | $ | (323,597 | ) | $ | (78,015 | ) | |||||
Net cash provided by (used in) investing activities from continuing operations (TTM) | $ | (105,821 | ) | $ | (102,205 | ) | $ | (181,187 | ) | $ | (177,250 | ) | $ | (178,585 | ) | |||||
Net cash provided by (used in) financing activities (TTM) | $ | (198,627 | ) | $ | (221,354 | ) | $ | (216,683 | ) | $ | (515,785 | ) | $ | (557,962 | ) | |||||
Other Metrics: | ||||||||||||||||||||
Active Customers (6) | ||||||||||||||||||||
North America | 24.6 | 24.9 | 25.2 | 25.9 | 26.9 | |||||||||||||||
EMEA | 15.3 | 15.5 | 15.4 | 15.4 | 15.3 | |||||||||||||||
Rest of World | 8.2 | 8.2 | 8.0 | 7.6 | 7.2 | |||||||||||||||
Total Active Customers | 48.1 | 48.6 | 48.6 | 48.9 | 49.4 | |||||||||||||||
TTM Gross Billings / Average Active Customer (7) | ||||||||||||||||||||
North America | $ | 147 | $ | 148 | $ | 148 | $ | 149 | $ | 146 | ||||||||||
EMEA | 134 | 130 | 123 | 117 | 113 | |||||||||||||||
Rest of World | 101 | 98 | 99 | 96 | 90 | |||||||||||||||
Consolidated | 135 | 133 | 132 | 130 | 127 |
Q1 2015 | Q1 2016 | ||
Sales (8) | 4,429 | 3,711 | |
% North America | 30% | 34% | |
% EMEA | 42% | 42% | |
% Rest of World | 28% | 24% | |
Other | 6,386 | 5,551 | |
Total Headcount | 10,815 | 9,262 |
(1) | Represents the total dollar value of customer purchases of goods and services, excluding applicable taxes and net of estimated refunds.. |
(2) | Local represents deals from local merchants, deals with national merchants, and deals through local events. Other revenue transactions include advertising, payment processing and commission revenue. |
(3) | Includes third party revenue, direct revenue and other revenue. Third party revenue is related to sales for which the Company acts as a marketing agent for the merchant. This revenue is recorded on a net basis. Direct revenue is primarily related to the sale of products for which the Company is the merchant of record. These revenues are accounted for on a gross basis, with the cost of inventory included in cost of revenue. Other revenue primarily consists of commission revenue, payment processing revenue and advertising revenue. |
(4) | Represents third party revenue, direct revenue and other revenue reduced by cost of revenue. |
(5) | Represents the change in financial measures that would have resulted had average exchange rates in the reporting periods been the same as those in effect in the prior year periods. |
(6) | Reflects the total number of unique user accounts who have purchased a voucher or product from us during the trailing twelve months. |
(7) | Reflects the total gross billings generated in the trailing twelve months per average active customer over that period. |
(8) | Includes merchant sales representatives, as well as sales support from continuing operations. |
(9) | Financial information and other metrics exclude Ticket Monster, which has been classified as discontinued operations. The Company sold a controlling stake in Ticket Monster in May 2015. |
(10) | The Company adopted the guidance in ASU 2016-09 on January 1, 2016. ASU 2016-09 requires that all income tax-related cash flows resulting from share-based payments be reported as operating activities in the statement of cash flows. Previously, income tax benefits at settlement of an award were reported as a reduction to operating cash flows and an increase to financing cash flows to the extent that those benefits exceeded the income tax benefits reported in earnings during the award's vesting period. The Company has elected to apply that change in cash flow classification on a retrospective basis, which has resulted in adjustments to net cash provided by (used in) operating activities, net cash used in financing activities, and free cash flow for the three-month and trailing twelve-month periods ended March 31, 2015, June 30, 2015, September 30, 2015 and December 31, 2015. |
(11) | The definition, methodology and appropriateness of each of our supplemental metrics is reviewed periodically. As a result, metrics are subject to removal and/or change. |