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) |
(d) | Exhibits: | |||||
Exhibit No. | Description | |||||
99.1* | ||||||
99.2* |
GROUPON, INC. | ||
Dated: April 30, 2019 | By: | /s/ Michael Randolfi |
Name: | Michael Randolfi | |
Title: | Chief Financial Officer |
• | Gross profit of $306.0 million |
• | Net loss from continuing operations of $41.2 million |
• | Adjusted EBITDA of $47.0 million |
• | GAAP net loss per diluted share of $0.07; non-GAAP net income per diluted share of $0.03 |
• | Operating cash flow of $163.1 million for the trailing twelve month period |
• | Free cash flow of $96.1 million for the trailing twelve month period |
• | 2019 Adjusted EBITDA guidance of $270.0 million reiterated |
• | North America gross profit in the first quarter 2019 decreased 4% to $209.8 million, primarily due to lower email and SEO traffic, partially offset by higher gross profit per unit. In Local, gross profit decreased 3% to $161.1 million. Goods gross profit decreased 9% to $33.5 million. Gross profit in Travel decreased 5% to $15.3 million. |
• | North America active customers were 29.6 million as of March 31, 2019, and trailing twelve month gross profit per active customer increased 5%. |
• | International gross profit in the first quarter 2019 decreased 9% to $96.2 million (1% FX-neutral). Gross profit decreased 2% (increased 6% FX-neutral) in Local. Goods gross profit decreased 21% (14% FX-neutral) due to pricing and promotion strategies to stimulate demand in light of weakening consumer sentiment in Europe, particularly in the United Kingdom. Gross profit in Travel decreased 25% (18% FX-neutral). |
• | International active customers were 17.5 million as of March 31, 2019, and trailing twelve month gross profit per active customer decreased 3%. |
• | Revenue was $578.4 million in the first quarter 2019, down 8% (5% FX-neutral) reflecting lower customer traffic. |
• | Gross profit was $306.0 million in the first quarter 2019, down 6% (3% FX-neutral). |
• | SG&A decreased to $210.4 million in the first quarter 2019 compared with $222.3 million in the first quarter 2018 as a result of our ongoing operating efficiency efforts. |
• | Marketing expense was $93.4 million in the first quarter 2019, down 6% as we continue to refine spending toward high-value customers and had lower offline marketing expense in North America. |
• | Other expense, net was $46.9 million in the first quarter 2019, compared with $8.5 million in first quarter 2018. Other expense, net included net losses of $41.4 million due to changes in the fair value of our investments for the three months ended March 31, 2019. |
• | Net loss from continuing operations was $41.2 million in the first quarter 2019 compared with $2.8 million in the first quarter 2018. |
• | Net loss attributable to common stockholders was $42.5 million, or $0.07 per diluted share, compared to $6.9 million, or $0.01 per diluted share, in the first quarter 2018. Non-GAAP net income attributable to common stockholders was $16.7 million, or $0.03 per diluted share, compared to $16.2 million, or $0.03 per diluted share, in the first quarter 2018. |
• | Adjusted EBITDA, a non-GAAP financial measure, was $47.0 million in the first quarter 2019, down from $52.6 million in the first quarter 2018. |
• | Global units sold declined 12% to 37.2 million in the first quarter 2019 as a result of lower traffic and customers. Units in North America were down 18% and International units were down 2%. |
• | Operating cash flow was $163.1 million for the trailing twelve month period as of the first quarter 2019, and free cash flow, a non-GAAP financial measure, was $96.1 million for the trailing twelve month period. |
• | Cash and cash equivalents as of March 31, 2019 were $645.6 million, and we had no outstanding borrowings under our $250 million revolving credit facility. |
• | stock-based compensation, |
• | amortization of acquired intangible assets, |
• | acquisition-related expense (benefit), net, |
• | special charges and credits, including restructuring charges, |
• | non-cash interest expense on convertible senior notes, |
• | 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, |
• | non-operating gains and losses from sales of minority investments, and |
• | income (loss) from discontinued operations. |
March 31, 2019 | December 31, 2018 | ||||||
(unaudited) | |||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 645,610 | $ | 841,021 | |||
Accounts receivable, net | 83,658 | 69,493 | |||||
Prepaid expenses and other current assets | 82,686 | 88,115 | |||||
Total current assets | 811,954 | 998,629 | |||||
Property, equipment and software, net | 136,570 | 143,117 | |||||
Right-of-use assets - operating leases, net (1) | 103,101 | — | |||||
Goodwill | 324,579 | 325,491 | |||||
Intangible assets, net | 42,659 | 45,401 | |||||
Investments (including $42,888 and $84,242 at March 31, 2019 and December 31, 2018, at fair value) | 66,913 | 108,515 | |||||
Other non-current assets | 20,236 | 20,989 | |||||
Total Assets | $ | 1,506,012 | $ | 1,642,142 | |||
Liabilities and Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 25,312 | $ | 38,359 | |||
Accrued merchant and supplier payables | 512,728 | 651,781 | |||||
Accrued expenses and other current liabilities | 256,060 | 267,034 | |||||
Total current liabilities | 794,100 | 957,174 | |||||
Convertible senior notes, net | 204,844 | 201,669 | |||||
Operating lease obligations (2) | 110,999 | — | |||||
Other non-current liabilities | 53,673 | 100,688 | |||||
Total Liabilities | 1,163,616 | 1,259,531 | |||||
Commitments and contingencies | |||||||
Stockholders' Equity | |||||||
Common stock, par value $0.0001 per share, 2,010,000,000 shares authorized; 764,245,924 shares issued and 567,982,801 shares outstanding at March 31, 2019; 760,939,440 shares issued and 569,084,312 shares outstanding at December 31, 2018 | 76 | 76 | |||||
Additional paid-in capital | 2,248,616 | 2,234,560 | |||||
Treasury stock, at cost, 196,263,123 and 191,855,128 shares at March 31, 2019 and December 31, 2018 | (892,546 | ) | (877,491 | ) | |||
Accumulated deficit | (1,052,986 | ) | (1,010,499 | ) | |||
Accumulated other comprehensive income (loss) | 37,915 | 34,602 | |||||
Total Groupon, Inc. Stockholders' Equity | 341,075 | 381,248 | |||||
Noncontrolling interests | 1,321 | 1,363 | |||||
Total Equity | 342,396 | 382,611 | |||||
Total Liabilities and Equity | $ | 1,506,012 | $ | 1,642,142 |
(1) | Represents operating lease assets recognized as a result of the adoption of Topic 842 on January 1, 2019 net of accumulated amortization. Refer to Note 6, Leases, in our Quarterly Report on Form 10-Q for the period ended March 31, 2019 for additional information. |
(2) | Represents the non-current portion of operating lease liabilities as a result of the adoption of Topic 842 on January 1, 2019. Refer to Note 6, Leases, in our Quarterly Report on Form 10-Q for the period ended March 31, 2019 for additional information. |
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
Revenue: | |||||||
Service | $ | 285,827 | $ | 301,797 | |||
Product | 292,583 | 324,743 | |||||
Total revenue | 578,410 | 626,540 | |||||
Cost of revenue: | |||||||
Service | 28,627 | 31,145 | |||||
Product | 243,767 | 270,510 | |||||
Total cost of revenue | 272,394 | 301,655 | |||||
Gross profit | 306,016 | 324,885 | |||||
Operating expenses: | |||||||
Marketing | 93,397 | 99,156 | |||||
Selling, general and administrative | 210,424 | 222,344 | |||||
Total operating expenses | 303,821 | 321,500 | |||||
Income (loss) from operations | 2,195 | 3,385 | |||||
Other income (expense), net | (46,855 | ) | (8,515 | ) | |||
Income (loss) from continuing operations before provision (benefit) for income taxes | (44,660 | ) | (5,130 | ) | |||
Provision (benefit) for income taxes | (3,490 | ) | (2,335 | ) | |||
Income (loss) from continuing operations | (41,170 | ) | (2,795 | ) | |||
Income (loss) from discontinued operations, net of tax | 2,162 | — | |||||
Net income (loss) | (39,008 | ) | (2,795 | ) | |||
Net income attributable to noncontrolling interests | (3,479 | ) | (4,093 | ) | |||
Net income (loss) attributable to Groupon, Inc. | $ | (42,487 | ) | $ | (6,888 | ) | |
Basic and diluted net income (loss) per share: | |||||||
Continuing operations | $ | (0.08 | ) | $ | (0.01 | ) | |
Discontinued operations | 0.01 | 0.00 | |||||
Basic and diluted net income (loss) per share | $ | (0.07 | ) | $ | (0.01 | ) | |
Weighted average number of shares outstanding | |||||||
Basic | 570,095,128 | 561,735,937 | |||||
Diluted | 570,095,128 | 561,735,937 |
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
Operating activities | |||||||
Net income (loss) | $ | (39,008 | ) | $ | (2,795 | ) | |
Less: Income (loss) from discontinued operations, net of tax | 2,162 | — | |||||
Income (loss) from continuing operations | (41,170 | ) | (2,795 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
Depreciation and amortization of property, equipment and software | 24,522 | 26,721 | |||||
Amortization of acquired intangible assets | 3,894 | 2,940 | |||||
Stock-based compensation | 16,411 | 19,326 | |||||
Deferred income taxes | — | (6,575 | ) | ||||
(Gain) loss from changes in fair value of investments | 41,408 | 5,033 | |||||
Amortization of debt discount on convertible senior notes | 3,175 | 2,866 | |||||
Change in assets and liabilities, net of acquisitions and dispositions: | |||||||
Accounts receivable | (14,200 | ) | 17,623 | ||||
Prepaid expenses and other current assets | 3,461 | 9,601 | |||||
Accounts payable | (12,914 | ) | (8,341 | ) | |||
Accrued merchant and supplier payables | (136,572 | ) | (143,330 | ) | |||
Accrued expenses and other current liabilities | (40,405 | ) | (41,564 | ) | |||
Other, net | 4,907 | (1,252 | ) | ||||
Net cash provided by (used in) operating activities from continuing operations | (147,483 | ) | (119,747 | ) | |||
Net cash provided by (used in) operating activities from discontinued operations | — | — | |||||
Net cash provided by (used in) operating activities | (147,483 | ) | (119,747 | ) | |||
Investing activities | |||||||
Purchases of property and equipment and capitalized software | (17,477 | ) | (20,144 | ) | |||
Acquisitions of intangible assets and other investing activities | (638 | ) | (238 | ) | |||
Net cash provided by (used in) investing activities from continuing operations | (18,115 | ) | (20,382 | ) | |||
Net cash provided by (used in) investing activities from discontinued operations | — | — | |||||
Net cash provided by (used in) investing activities | (18,115 | ) | (20,382 | ) | |||
Financing activities | |||||||
Payments for purchases of treasury stock | (14,416 | ) | — | ||||
Taxes paid related to net share settlements of stock-based compensation awards | (5,090 | ) | (9,179 | ) | |||
Proceeds from stock option exercises and employee stock purchase plan | 2,006 | 2,434 | |||||
Distributions to noncontrolling interest holders | (3,521 | ) | (3,315 | ) | |||
Payments of finance lease obligations | (6,756 | ) | (9,024 | ) | |||
Payments of contingent consideration related to acquisitions | — | (1,815 | ) | ||||
Net cash provided by (used in) financing activities | (27,777 | ) | (20,899 | ) | |||
Effect of exchange rate changes on cash, cash equivalents and restricted cash, including cash classified within current assets | (3,381 | ) | 6,191 | ||||
Net increase (decrease) in cash, cash equivalents and restricted cash, including cash classified within current assets | (196,756 | ) | (154,837 | ) | |||
Less: Net increase (decrease) in cash classified within current assets of discontinued operations | — | — | |||||
Net increase (decrease) in cash, cash equivalents and restricted cash | (196,756 | ) | (154,837 | ) | |||
Cash, cash equivalents and restricted cash, beginning of period | 844,728 | 885,481 | |||||
Cash, cash equivalents and restricted cash, end of period (1) | $ | 647,972 | $ | 730,644 |
(1) | The following table provides a reconciliation of cash, cash equivalents and restricted cash shown above to amounts reported within the condensed consolidated balance sheet as of March 31, 2019 and amounts previously reported within the condensed consolidated balance sheet in our Quarterly Report on Form 10-Q as of March 31, 2018 (in thousands): |
March 31, 2019 | March 31, 2018 | ||||||
Cash and cash equivalents | $ | 645,610 | $ | 725,909 | |||
Restricted cash included in prepaid expenses and other current assets | 1,973 | 4,332 | |||||
Restricted cash included in other non-current assets | 389 | 403 | |||||
Cash, cash equivalents and restricted cash | $ | 647,972 | $ | 730,644 |
Q1 2018 | Q2 2018 | Q3 2018 | Q4 2018 | Q1 2019 | |||||||||||||||||||||||
North America Segment: | Q1 2019 | ||||||||||||||||||||||||||
Gross Billings (1): | Y/Y Growth | ||||||||||||||||||||||||||
Local | $ | 543,021 | $ | 548,056 | $ | 534,246 | $ | 535,869 | $ | 502,309 | (7.5) | % | |||||||||||||||
Travel | 102,499 | 93,809 | 83,991 | 71,948 | 92,083 | (10.2) | |||||||||||||||||||||
Goods | 209,476 | 196,501 | 184,357 | 319,922 | 174,638 | (16.6) | |||||||||||||||||||||
Total Gross Billings | $ | 854,996 | $ | 838,366 | $ | 802,594 | $ | 927,739 | $ | 769,030 | (10.1) | % | |||||||||||||||
Revenue: | |||||||||||||||||||||||||||
Local | $ | 187,411 | $ | 185,870 | $ | 180,059 | $ | 199,523 | $ | 180,377 | (3.8) | % | |||||||||||||||
Travel | 20,084 | 19,888 | 17,217 | 14,667 | 18,941 | (5.7) | |||||||||||||||||||||
Goods | 185,761 | 174,506 | 163,875 | 290,534 | 157,847 | (15.0) | |||||||||||||||||||||
Total Revenue | $ | 393,256 | $ | 380,264 | $ | 361,151 | $ | 504,724 | $ | 357,165 | (9.2) | % | |||||||||||||||
Gross Profit: | |||||||||||||||||||||||||||
Local | $ | 166,756 | $ | 165,285 | $ | 159,379 | $ | 179,932 | $ | 161,082 | (3.4) | % | |||||||||||||||
Travel | 16,002 | 16,303 | 13,801 | 11,839 | 15,268 | (4.6) | |||||||||||||||||||||
Goods | 36,922 | 37,783 | 30,868 | 55,814 | 33,452 | (9.4) | |||||||||||||||||||||
Total Gross Profit | $ | 219,680 | $ | 219,371 | $ | 204,048 | $ | 247,585 | $ | 209,802 | (4.5) | % | |||||||||||||||
Operating income (loss) | $ | (1,860 | ) | $ | (68,524 | ) | $ | 51,004 | $ | 39,289 | $ | 5,336 | 386.9 | % | |||||||||||||
International Segment: | Q1 2019 | ||||||||||||||||||||||||||
Gross Billings: | Y/Y Growth | FX Effect (2) | Y/Y Growth excluding FX (2) | ||||||||||||||||||||||||
Local | $ | 217,307 | $ | 203,248 | $ | 209,623 | $ | 235,093 | $ | 207,396 | (4.6) | % | 7.3 | 2.7 | % | ||||||||||||
Travel | 57,522 | 48,766 | 46,156 | 55,046 | 51,939 | (9.7) | 7.2 | (2.5) | |||||||||||||||||||
Goods | 163,439 | 173,883 | 157,856 | 211,180 | 147,643 | (9.7) | 7.5 | (2.2) | |||||||||||||||||||
Total Gross Billings | $ | 438,268 | $ | 425,897 | $ | 413,635 | $ | 501,319 | $ | 406,978 | (7.1) | % | 7.3 | 0.2 | % | ||||||||||||
Revenue: | |||||||||||||||||||||||||||
Local | $ | 74,578 | $ | 71,425 | $ | 75,946 | $ | 84,751 | $ | 73,190 | (1.9) | % | 7.5 | 5.6 | % | ||||||||||||
Travel | 11,436 | 9,706 | 9,387 | 10,654 | 8,737 | (23.6) | 6.1 | (17.5) | |||||||||||||||||||
Goods | 147,270 | 156,001 | 146,399 | 199,798 | 139,318 | (5.4) | 7.8 | 2.4 | |||||||||||||||||||
Total Revenue | $ | 233,284 | $ | 237,132 | $ | 231,732 | $ | 295,203 | $ | 221,245 | (5.2) | % | 7.6 | 2.4 | % | ||||||||||||
Gross Profit: | |||||||||||||||||||||||||||
Local | $ | 70,215 | $ | 67,360 | $ | 71,639 | $ | 80,213 | $ | 68,978 | (1.8) | % | 7.5 | 5.7 | % | ||||||||||||
Travel | 10,651 | 8,919 | 8,649 | 9,913 | 8,041 | (24.5) | 6.1 | (18.4) | |||||||||||||||||||
Goods | 24,339 | 28,008 | 21,653 | 28,358 | 19,195 | (21.1) | 6.6 | (14.5) | |||||||||||||||||||
Total Gross Profit | $ | 105,205 | $ | 104,287 | $ | 101,941 | $ | 118,484 | $ | 96,214 | (8.5) | % | 7.1 | (1.4) | % | ||||||||||||
Operating income (loss) | $ | 5,245 | $ | 4,279 | $ | 2,019 | $ | 22,587 | $ | (3,141 | ) | (159.9) | % | ||||||||||||||
Consolidated Results of Operations: | |||||||||||||||||||||||||||
Gross Billings: | |||||||||||||||||||||||||||
Local | $ | 760,328 | $ | 751,304 | $ | 743,869 | $ | 770,962 | $ | 709,705 | (6.7) | % | 2.1 | (4.6) | % | ||||||||||||
Travel | 160,021 | 142,575 | 130,147 | 126,994 | 144,022 | (10.0) | 2.6 | (7.4) | |||||||||||||||||||
Goods | 372,915 | 370,384 | 342,213 | 531,102 | 322,281 | (13.6) | 3.3 | (10.3) | |||||||||||||||||||
Total Gross Billings | $ | 1,293,264 | $ | 1,264,263 | $ | 1,216,229 | $ | 1,429,058 | $ | 1,176,008 | (9.1) | % | 2.5 | (6.6) | % | ||||||||||||
Revenue: | |||||||||||||||||||||||||||
Local | $ | 261,989 | $ | 257,295 | $ | 256,005 | $ | 284,274 | $ | 253,567 | (3.2) | % | 2.1 | (1.1) | % | ||||||||||||
Travel | 31,520 | 29,594 | 26,604 | 25,321 | 27,678 | (12.2) | 2.2 | (10.0) | |||||||||||||||||||
Goods | 333,031 | 330,507 | 310,274 | 490,332 | 297,165 | (10.8) | 3.5 | (7.3) | |||||||||||||||||||
Total Revenue | $ | 626,540 | $ | 617,396 | $ | 592,883 | $ | 799,927 | $ | 578,410 | (7.7) | % | 2.8 | (4.9) | % | ||||||||||||
Gross Profit: | |||||||||||||||||||||||||||
Local | $ | 236,971 | $ | 232,645 | $ | 231,018 | $ | 260,145 | $ | 230,060 | (2.9) | % | 2.2 | (0.7) | % | ||||||||||||
Travel | 26,653 | 25,222 | 22,450 | 21,752 | 23,309 | (12.5) | 2.4 | (10.1) | |||||||||||||||||||
Goods | 61,261 | 65,791 | 52,521 | 84,172 | 52,647 | (14.1) | 2.7 | (11.4) | |||||||||||||||||||
Total Gross Profit | $ | 324,885 | $ | 323,658 | $ | 305,989 | $ | 366,069 | $ | 306,016 | (5.8) | % | 2.3 | (3.5) | % | ||||||||||||
Operating income (loss) | $ | 3,385 | $ | (64,245 | ) | $ | 53,023 | $ | 61,876 | $ | 2,195 | (35.2) | % | ||||||||||||||
Net cash provided by (used in) operating activities from continuing operations | $ | (119,747 | ) | $ | 44,175 | $ | (57,389 | ) | $ | 323,816 | $ | (147,483 | ) | (23.2) | % | ||||||||||||
Free Cash Flow | $ | (139,891 | ) | $ | 26,802 | $ | (73,483 | ) | $ | 307,732 | $ | (164,960 | ) | (17.9) | % |
Q1 2018 | Q2 2018 | Q3 2018 | Q4 2018 | Q1 2019 | |||||||||||||||||
Active Customers (3) | |||||||||||||||||||||
North America | 32.6 | 32.2 | 31.4 | 30.6 | 29.6 | ||||||||||||||||
International | 17.0 | 17.1 | 17.4 | 17.6 | 17.5 | ||||||||||||||||
Total Active Customers | 49.6 | 49.3 | 48.8 | 48.2 | 47.2 | ||||||||||||||||
TTM Gross Profit / Active Customer | |||||||||||||||||||||
North America | $ | 28.38 | $ | 28.36 | $ | 28.96 | $ | 29.13 | $ | 29.72 | |||||||||||
International | 24.83 | 25.24 | 24.89 | 24.46 | 24.00 | ||||||||||||||||
Consolidated | 27.16 | 27.27 | 27.51 | 27.42 | 27.59 | ||||||||||||||||
Consolidated Units | 42.4 | 40 | 39.5 | 50.5 | 37.2 | ||||||||||||||||
Year-over-year unit growth: | |||||||||||||||||||||
North America | (11.3 | ) | % | (14.3 | ) | % | (16.9 | ) | % | (12.9 | ) | % | (17.5 | ) | % | ||||||
International | 2.0 | (0.6 | ) | 3.4 | 3.0 | (2.2 | ) | ||||||||||||||
Consolidated | (7.2 | ) | (10.1 | ) | (10.6 | ) | (7.5 | ) | (12.3 | ) | |||||||||||
Headcount | |||||||||||||||||||||
Sales (4) | 2,404 | 2,373 | 2,334 | 2,268 | 2,377 | ||||||||||||||||
Other | 4,235 | 4,262 | 4,197 | 4,308 | 3,928 | ||||||||||||||||
Total Headcount | 6,639 | 6,635 | 6,531 | 6,576 | 6,305 |
(1) | Represents the total dollar value of customer purchases of goods and services. |
(2) | 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. |
(3) | Reflects the total number of unique user accounts that have made a purchase during the TTM either through one of our online marketplaces or directly with a merchant for which we earned a commission. |
(4) | Includes merchant sales representatives, as well as sales support personnel. |
Q1 2018 | Q2 2018 | Q3 2018 | Q4 2018 | Q1 2019 | ||||||||||||||||
Income (loss) from continuing operations | $ | (2,795 | ) | $ | (92,254 | ) | $ | 47,175 | $ | 49,862 | $ | (41,170 | ) | |||||||
Adjustments: | ||||||||||||||||||||
Stock-based compensation (1) | 19,278 | 16,266 | 15,026 | 14,251 | 16,411 | |||||||||||||||
Depreciation and amortization | 29,661 | 28,954 | 28,685 | 28,528 | 28,416 | |||||||||||||||
Acquisition-related expense (benefit), net | — | 655 | — | — | — | |||||||||||||||
Restructuring charges | 283 | (399 | ) | 35 | (55 | ) | (67 | ) | ||||||||||||
IBM patent litigation | — | 75,000 | (40,400 | ) | — | — | ||||||||||||||
Other (income) expense, net | 8,515 | 26,457 | 4,860 | 13,176 | 46,855 | |||||||||||||||
Provision (benefit) for income taxes | (2,335 | ) | 1,552 | 988 | (1,162 | ) | (3,490 | ) | ||||||||||||
Total adjustments | 55,402 | 148,485 | 9,194 | 54,738 | 88,125 | |||||||||||||||
Adjusted EBITDA | $ | 52,607 | $ | 56,231 | $ | 56,369 | $ | 104,600 | $ | 46,955 |
(1) | Represents stock-based compensation expense recorded within Selling, general and administrative, Cost of revenue and Marketing. |
Year Ending December 31, 2019 | ||||
Expected income (loss) from continuing operations | $ | — | ||
Expected adjustments: | ||||
Stock-based compensation | 100,000 | |||
Depreciation and amortization | 105,000 | |||
Other (income) expense, net | 60,000 | |||
Provision (benefit) for income taxes | 5,000 | |||
Total expected adjustments | 270,000 | |||
Expected Adjusted EBITDA | $ | 270,000 |
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
Net income (loss) attributable to common stockholders | $ | (42,487 | ) | $ | (6,888 | ) | |
Less: Net income (loss) attributable to noncontrolling interest | (3,479 | ) | (4,093 | ) | |||
Net income (loss) | (39,008 | ) | (2,795 | ) | |||
Less: Income (loss) from discontinued operations, net of tax | 2,162 | — | |||||
Income (loss) from continuing operations | (41,170 | ) | (2,795 | ) | |||
Less: Provision (benefit) for income taxes | (3,490 | ) | (2,335 | ) | |||
Income (loss) from continuing operations before provision (benefit) for income taxes | (44,660 | ) | (5,130 | ) | |||
Stock-based compensation | 16,411 | 19,326 | |||||
Amortization of acquired intangible assets | 3,894 | 2,940 | |||||
Restructuring charges | (67 | ) | 283 | ||||
Losses (gains), net from changes in fair value of investments | 41,408 | 5,033 | |||||
Intercompany foreign currency losses (gains) and reclassifications of translation adjustments to earnings | 4,194 | (3,427 | ) | ||||
Non-cash interest expense on convertible senior notes | 3,175 | 2,866 | |||||
Non-GAAP income (loss) from continuing operations before provision (benefit) for income taxes | 24,355 | 21,891 | |||||
Less: Non-GAAP provision (benefit) for income taxes | 4,131 | 1,561 | |||||
Non-GAAP net income (loss) | 20,224 | 20,330 | |||||
Net income attributable to noncontrolling interest | (3,479 | ) | (4,093 | ) | |||
Non-GAAP net income (loss) attributable to common stockholders | $ | 16,745 | $ | 16,237 | |||
Weighted-average shares of common stock - diluted | 570,095,128 | 561,735,937 | |||||
Effect of dilutive securities | 5,096,202 | 9,955,028 | |||||
Weighted-average shares of common stock - non-GAAP | 575,191,330 | 571,690,965 | |||||
Diluted net loss per share | $ | (0.07 | ) | $ | (0.01 | ) | |
Impact of non-GAAP adjustments and related tax effects | 0.10 | 0.04 | |||||
Non-GAAP net income per share | $ | 0.03 | $ | 0.03 |
Q1 2018 | Q2 2018 | Q3 2018 | Q4 2018 | Q1 2019 | |||||||||||||||
Net cash provided by (used in) operating activities from continuing operations | $ | (119,747 | ) | $ | 44,175 | $ | (57,389 | ) | $ | 323,816 | $ | (147,483 | ) | ||||||
Purchases of property and equipment and capitalized software from continuing operations | (20,144 | ) | (17,373 | ) | (16,094 | ) | (16,084 | ) | (17,477 | ) | |||||||||
Free cash flow | $ | (139,891 | ) | $ | 26,802 | $ | (73,483 | ) | $ | 307,732 | $ | (164,960 | ) | ||||||
Operating cash outflow related to the IBM settlement (1) | — | — | 42,100 | — | — | ||||||||||||||
Free cash flow, excluding the impact of the IBM settlement | $ | (139,891 | ) | $ | 26,802 | $ | (31,383 | ) | $ | 307,732 | $ | (164,960 | ) | ||||||
Net cash provided by (used in) investing activities from continuing operations | $ | (20,382 | ) | $ | (75,714 | ) | $ | (22,389 | ) | $ | (17,497 | ) | $ | (18,115 | ) | ||||
Net cash provided by (used in) financing activities | $ | (20,899 | ) | $ | (18,729 | ) | $ | (9,720 | ) | $ | (35,069 | ) | $ | (27,777 | ) |
(1) | This amount represents the portion of the $57.5 million IBM settlement that was classified as an operating cash outflow. The remaining $15.4 million was capitalized for the license to use the patented technology in future periods under the terms of the settlement and license agreements and has been classified as an investing cash outflow. For additional information about the IBM settlement, refer to Item 8, Note 10, Commitments and Contingencies, in our Annual Report on Form 10-K for the year ended December 31, 2018. |
12&*-@0R*?PI\T>J#4@74;4 ,95&*ADU,3R;+5"^?X
MCT%3M8VTC9:% 0_PN'*_6K!'-)MYIIV J6]PLRC!&0/F'H:NQG*XK)FM6AO'
MEMN&/S%>S"M"UN5F4?PN/O*>HJ[$LE8$<8IR@T, 3UZTY1\IJ6@(R>2*8^%7
M<>@J0GUZ4PKN!!Y!K,HR40D,)%Q([ADQ[_\ UJOKP6ST-,N;-WE26&3RV08'
M&014ZC! ;DXHD[E($&01TIKC@U*@QG'3UJ3R-RU 7*6,'@5#-=+'-Y0/S_+^
MIJZ\07@C)]:S;FQ:1WF3E]^1]-N*J#C?4&3VU[#F"(;>G:IF'[M:%7Y?PJ1
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MYG4K1K>=O3-4XB,OR*/)J?!I-M040^3S4\2[:0KBIX5SS0MP(;A,#-11+N8
MU8N?2F6P!F53W-.P@DB48Q7O/@$63^#[$VJI_J\2X SO_BS^->&WL84 CO5S
M0O$FJ:#*6T^[:+=]Y#RK?4&IDK2N&Z/1/BCX9T^/3$U:VB2"<2A'V# <'/;U
MK@/#:&/43GTJYJOBS5_$,:QZA1^-4['C4)Q5Z)1D@UY\MSL0H7VH<'%2;><4%>:S&-0 KGO3L#!XH48
MH(I-:@0L.32QK3_+]:>J@$46T C92Q]*D5<4K 4_9A,TA%5AR:BDB$B$8ZSYJEB_U6,<9I53F@"/&*>%!Q000V,9IY7#B@!6
MC#J)NF9GGN$\PL26X^E:"9\H9Y.*KC2YV)VH
MQ1@=N%/KC^?%7!;S1R+!)&ZR< *5()_"KGMH"&HIZ^M(4JP8)4=HVB=649*E
M3D4R2-X9"DB,C#J&AAC0O I,98<\5I6VCSW-HMRT]M;QR$B/SY0AD(ZXJ
MNUHRQ6[*PD:8'"*IR,''IS^&:.5A=%5U_2F[CTJZFFWL_F^7;2$PIND4K@@9
MQT_&JGD3,C2")RB\,P4X7ZFFDQ$7\5.[TX6\I4NL3E0-Q.TX SC-#V\T+*98
M7CW=-ZD9J@$P0.IJ7 P:402O&9%C=D7[S!20/QK0726&D#49I@B.Q6)-C$O
MC&
PJNQ[GG^M./7(ZFF'GDTQ!D$9QBDX!/8FE
MQD^E+C-(!G4X I"#[&G\]:;MQT_2@!,$"IH+F:W;=#(4/M46#C'2C// Y]Z
M.@L?$ ?"78Q_MBM<".50T;!E/.17$*.>*T--U&2RDP23&>H-!29T;Q#TJ)X5
M9:E6YCECWJ>#432CUJ6BKD40V_(:BE@"OP.#4S.H.[(S4;S[SBD/0A\GTIC)
MMJ8MM8
E="Y;$ZD\3!^@YJ4+VQBH[2V\O.>YS5AE.:P
ME:^A0T01>6(R@V9SCWJ*ZM(KGY94! /%6HQD$$4DW&*+L14:&/RUC50$3D#T
MICHK;.#GL:
%[:)
MV#K"S*2!U^:N:I.*T.BG"3]ZV@^[7:^< !L^^*JEB4X R.HK2DC+-C/!Z>U5
M)H)!SE>N/K7,Y'2D,4[BH((P>0:N0W!C RN.=HK,
07#2I-;
M.-ZC!5NA%117,BABQSACQ[9XJ\HYSCM6MN746YFPV5PPN//;<9$/(]:(4F-N
M\3V\B,S1D$]#C%:BD\XJ=,;?>H]HQV*CW4-O?R1RN$9PNW/>JT\H6.=007DE
MVA1U/05?N N-SJ#@\9%9]M)I]Q>-)"-\_
I1C,:D5.J<9%0VPW)BIUR#MKB&/7@&D'-*!Q2*,4@ G
MFE(W"D-.2@!HZ8I1Q3B*0#% "$9[4G3K3\4A'-,17EG$3@%21W([5)O5L $<
MC-,D4>8V>FRJ:%A=1'MC%6E<"VQ56VE@">@IN<]"/SJJ\'G7KR9/R<"D-HK;
M5!906R<&G9#+BDC@T.QXJD$GAN6/FYB R0:=;SO.ILQR/<4I0?3K448QR:D4X..U9E$5VK20$)C?D$9]:KV<#032Y *J ??'-79!@=1
MFH1DY)]:.9VL-(D/7GI43'G ZU(K9!#?A4;>U0@* :%(?)GA<.N=TF."?ZUH
MV[N(8B_W]@S3"V< \_6I,\ BKG*Z!(MPON@U'>V\-U;O!*HVMZ<4R-B.G%
M2L2T9)YK)-K8+%*WABLXQ# @51SBIT<-49/SD=Z=&<,>@'M1OJ,KE2I;/0FF
ME5VY(ZCG(J5SF1LD\4PX;OP?6M$($157:JA0.@ Q4J+@# [5&/O @_\ UZFR
M ,YJ6-$#GY^GUK/GU-;>[,+(=HZN.@.,XK1;EB:I75FLT9VC):0.
F:D9 #@T@'-)LH11GJ.M/V<9QP>
M*>J \^U*5J0*K8#=.*<$)Z<4.!G ZYI5.?7I5= (\?,>M(5[U*HZ #/KS0%Z
M\\4D,KA,CI3MN.U2D;?>FX-4(;T%.1