Attached files

file filename
8-K - FORM 8-K - Bazaarvoice Incd363742d8k.htm

Exhibit 99.1

Bazaarvoice, Inc. Announces its Financial Results for the

Fourth Fiscal Quarter and Fiscal Year Ended April 30, 2012

Fourth fiscal quarter 2012 and recent strategic highlights include:

 

   

Revenue for the fourth quarter increased by 63% year-over-year to $31.4 million

 

   

Active clients at the end of the period increased by 38% year-over-year to 790

 

   

Bazaarvoice signed a definitive agreement to acquire PowerReviews on May 24, 2012

AUSTIN, TX, June 6, 2012 — Bazaarvoice, Inc. (NASDAQ:BV), a leading social software company, reported its financial results for the fourth fiscal quarter and fiscal year ended April 30, 2012:

 

   

Revenue for the fourth quarter was $31.4 million, an increase of 63%, as compared to $19.3 million for the fourth quarter of 2011.

 

   

Adjusted EBITDA for the fourth quarter was a loss of $3.5 million, compared to a loss of $3.0 million for the fourth quarter of 2011.

 

   

GAAP net loss for the fourth quarter was $6.4 million, compared to a net loss of $4.7 million for the fourth quarter of 2011. Non-GAAP net loss for the fourth quarter was $4.3 million, compared to a net loss of $3.4 million for the fourth quarter of 2011.

 

   

GAAP net loss per share for the fourth quarter 2012 was $0.13, compared to a GAAP net loss per share for the fourth quarter 2011 of $0.25. Non-GAAP net loss per share for the fourth quarter 2012 was $0.08, as compared to a non-GAAP net loss per share for the fourth quarter 2011 of $0.07.

 

   

For the year 2012, as compared to 2011, revenue increased 65% to $106.1 million from $64.5 million. GAAP net loss per share decreased to $0.92 from $1.13, and non-GAAP net loss per share was unchanged at $0.34. Adjusted EBITDA for the fiscal year 2012 was a loss of $12.9 million, as compared to a loss of $13.3 million for the fiscal year 2011.

“The fourth quarter marked a strong finish to fiscal 2012,” stated Brett Hurt, founder and CEO of Bazaarvoice. “Our momentum is being driven by the expanding reach and capabilities of our platform, the combination of which delivers significant value to our retail and brand customers. Online word of mouth content already plays a critical role in consumers’ purchasing decisions, and we believe that we are still in the early stages of transforming the $12 trillion retail industry.”

Hurt added, “We believe that the recent announcement of our intention to acquire PowerReviews will establish Bazaarvoice in the small to medium sized market and expands the Bazaarvoice network to over 1,800 clients globally, including nearly half of the Internet Retailer 500 companies. Looking forward, we expect the expanded client base will create new opportunities to syndicate authentic online word of mouth content across an expanded global network and enhance the ability of both brands and retailers to connect directly with their customers to generate new insights into consumer sentiment.”


Fourth Fiscal Quarter of 2012 Financial Details

Revenue: Bazaarvoice reported revenue of $31.4 million for the fourth fiscal quarter ended April 30, 2012, an increase of 63% compared to revenue of $19.3 million for the fourth fiscal quarter ended April 30, 2011.

Net loss: GAAP net loss for the fourth quarter was $6.4 million, compared to a GAAP net loss of $4.7 million for the fourth quarter of 2011. Non-GAAP net loss for the fourth quarter was $4.3 million, as compared to a non-GAAP net loss of $3.4 million for the fourth quarter of 2011.

Net loss per share: GAAP net loss per share for the fourth quarter was $0.13 based upon weighted average shares outstanding of 48.2 million, as compared to a GAAP net loss per share of $0.25 for the fourth quarter of 2011 based upon weighted average shares outstanding of 18.3 million.

Non-GAAP net loss per share for the fourth quarter was $0.08 based upon weighted average shares outstanding of 55.7 million, as compared to a non-GAAP net loss per share of $0.07 for the fourth quarter of 2011 based upon weighted average shares outstanding of 46.2 million.

Adjusted EBITDA: Adjusted EBITDA for the fourth quarter was a loss of $3.5 million, as compared to a loss of $3.0 million for the fourth quarter of 2011.

Clients: The number of active clients at the end of fourth quarter was 790, as compared to 737 at the end of the third quarter and 571 as of the end of the fourth quarter of 2011. Annualized revenue per average active client for the fourth quarter was approximately $164,700, as compared to approximately $153,600 for the third quarter and approximately $141,600 for the fourth quarter of 2011. Active client retention rate for the fourth quarter was approximately 97%, as compared to approximately 97% for the third quarter and approximately 96% for the fourth quarter of 2011.

Fiscal Year 2012 Financial Details

Revenue: Bazaarvoice reported revenue of $106.1 million for the fiscal year ended April 30, 2012, an increase of 65% compared to revenue of $64.5 million for the fiscal year ended April 30, 2011.

Net loss: GAAP net loss for the fiscal year 2012 was $24.3 million, compared to a GAAP net loss of $20.1 million for the fiscal year 2011. Non-GAAP net loss for the fiscal year 2012 was $16.5 million, as compared to a non-GAAP net loss of $15.4 million for the fiscal year 2011.

Net loss per share: GAAP net loss per share for the fiscal year 2012 was $0.92 based upon fully-diluted weighted average shares outstanding of 26.4 million, as compared to a GAAP net loss per share of $1.13 for the fiscal year 2011 based upon fully-diluted weighted average shares outstanding of 17.8 million.


Non-GAAP net loss per share for the fiscal year 2012 was $0.34 based upon fully-diluted weighted average shares outstanding of 48.3 million, as compared to a non-GAAP net loss per share of $0.34 for the fiscal year 2011 based upon fully-diluted weighted average shares outstanding of 45.7 million.

Adjusted EBITDA: Adjusted EBITDA for the fiscal year 2012 was a loss of $12.9 million, as compared to a loss of $13.3 million for the fiscal year 2011.

Clients: The number of active clients at the end the fiscal year 2012 was 790, as compared to 571 as of the end of the fiscal year 2011. Annualized revenue per average active client for the fiscal year 2012 was approximately $153,900, as compared to approximately $136,700 for the fiscal year 2011. Active client retention rate for the fiscal year 2012 was approximately 89%, as compared to approximately 90% for the fiscal year 2011.

Quarterly Conference Call

Bazaarvoice will host a conference call today at 4:30 p.m. Eastern Time to review the company’s financial results for the fourth fiscal quarter and fiscal year ended April 30, 2012. To access this call, dial (888) 254-2798 from the United States or (913) 312-0376 internationally with conference ID 6277435. A live webcast of the conference call can be accessed from the investor relations page of Bazaarvoice’s company website at investors.bazaarvoice.com. Following the completion of the call, a recorded replay will be available on the company’s website, and a telephone replay will be available through June 20, 2012 by dialing (877) 870-5176 from the United States or (858) 384-5517 internationally with recording access code 6277435.

About Bazaarvoice

Bazaarvoice, a leading social software company, brings the voice of customers to the center of business strategy for more than 750 clients globally. Bazaarvoice helps clients create social communities on their brand websites and Facebook pages where customers can engage in conversations. These conversations can be syndicated across Bazaarvoice’s global network of client websites and mobile devices, which allows manufactures to connect directly with customers. The social data derived from online word of mouth translates into actionable insights that improve marketing, sales, customer service, and product development. Headquartered in Austin, Texas, Bazaarvoice has offices in London, Munich, New York City, Paris, Stockholm and Sydney. For more information, visit www.bazaarvoice.com, read the blog at www.bazaarvoice.com/blog, and follow on Twitter at www.twitter.com/bazaarvoice.

Non-GAAP Financial Measures

Adjusted EBITDA discussed in this press release is defined as net loss adjusted for stock-based expense, adjusted depreciation and amortization (which excludes amortization of capitalized internal-use software development costs), income tax expense and other (income) expense, net. Non-GAAP net income excludes stock-based expense along with the associated income tax effect. Non-GAAP basic and diluted loss per share has been calculated assuming the conversion of all outstanding shares of our preferred stock into 27,897,031 shares of our common stock as of the first day of the beginning of the period.


Management presents these non-GAAP financial measures because it considers them to be important supplemental measures of core operating performance. Management uses the non-GAAP financial measures for planning purposes, including analysis of the company’s performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management also believes that the non-GAAP financial measures provide additional insight for securities analysts and investors in evaluating the company’s financial and operational performance. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial measures prepared in accordance with GAAP. Furthermore, these non-GAAP financial measures may not be comparable to similarly titled measures of other organizations because other organizations may not calculate these non-GAAP financial measures in the same manner. We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. A reconciliation of these non-GAAP measures to GAAP is provided in the accompanying tables.

Forward-looking Statements

This press release contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts, included in this press release regarding our strategy, future operations, future financial position, future revenue, projected costs, prospects, plans and objectives of management are forward-looking statements. The words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “plan,” “will,” “would”, similar and “target” expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements include, among other things, statements about, management’s estimates regarding future revenue and financial performance and other statements about management’s beliefs, intentions or goals. Bazaarvoice may not actually achieve the expectations disclosed in the forward-looking statements, and you should not place undue reliance on our forward-looking statements. These forward-looking statements involve risks and uncertainties that could cause actual results or events to differ materially from the expectations disclosed in the forward-looking statements, including, but not limited to, our expectations regarding our revenue, expenses, sales and operations; our limited operating history; our ability to operate in a new and unproven market; our ability to effectively manage growth; our ability to manage expansion into international markets and new vertical industries; our ability to successfully identify, manage and integrate potential acquisitions, including our proposed acquisition of PowerReviews, Inc. as announced in our release on Form 8-K on May 24, 2012; and other risks and


potential factors that could affect Bazaarvoice’s business and financial results identified in Bazaarvoice’s S-1 as filed with the Securities and Exchange Commission on February 24, 2012. Additional information will also be set forth in Bazaarvoice’s future quarterly reports on Form 10-Q, annual reports on Form 10-K and other filings that Bazaarvoice makes with the Securities and Exchange Commission. Bazaarvoice does not intend and undertakes no duty to release publicly any updates or revisions to any forward-looking statements contained herein.

Bazaarvoice Investor Relations Contact:

Bazaarvoice Investor Relations

Seth Potter

ICR, Inc. on behalf of Bazaarvoice, Inc.

646-277-1230

seth.potter@icrinc.com

Media Contact:

Emily Brady

Brady PR on behalf of Bazaarvoice, Inc.

650-692-6107

emily@bradypr.com

###


Bazaarvoice, Inc.

Condensed Consolidated Balance Sheets

(unaudited)

(in thousands)

 

     As of April 30,  
     2012      2011  

ASSETS

     

Current assets:

     

Cash and cash equivalents

   $ 74,367       $ 15,050   

Restricted cash

     500         250   

Short-term investments

     50,834         —     

Accounts receivable, net

     17,977         12,954   

Prepaid expenses and other current assets

     3,873         2,841   
  

 

 

    

 

 

 

Total current assets

     147,551         31,095   

Property, equipment, and capitalized software development costs, net

     8,868         6,865   

Other non-current assets

     448         12   
  

 

 

    

 

 

 

Total assets

     156,867         37,972   
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

     

Current liabilities:

     

Accounts payable

     2,523         1,558   

Accrued expenses and other current liabilities

     12,725         6,834   

Deferred revenue

     42,152         27,509   
  

 

 

    

 

 

 

Total current liabilities

     57,400         35,901   

Long-term liabilities:

     

Deferred revenue less current portion

     3,434         4,651   

Deferred tax liability, long-term

     31         399   

Other liabilities, long-term

     2,404         2,638   
  

 

 

    

 

 

 

Total long-term liabilities

     5,869         7,688   

Total liabilities

     63,269         43,589   

Total stockholders’ equity (deficit)

     93,598         (5,617
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity (deficit)

     156,867         37,972   
  

 

 

    

 

 

 


Bazaarvoice, Inc.

Condensed Consolidated Statement of Operations

(unaudited)

(in thousands, except net loss per share data)

 

     12 Months     Three Months  
     Ended April 30,     Ended April 30,  
     2012     2011     2012     2011  

Revenue

   $ 106,136      $ 64,482      $ 31,431      $ 19,281   

Cost of revenue

     36,441        25,615        10,325        7,293   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     69,695        38,867        21,106        11,988   

Operating expenses:

        

Sales and marketing

     49,726        34,568        14,257        10,116   

Research and development

     20,789        10,847        6,811        2,999   

General and administrative

     21,895        13,156        6,047        3,598   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     92,410        58,571        27,115        16,713   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (22,715     (19,704     (6,009     (4,725
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense), net

     (803     208        (15     205   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss before income taxes

     (23,518     (19,496     (6,024     (4,520
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

     811        561        343        139   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (24,329     (20,057     (6,367     (4,659

Accretion of redeemable convertible preferred stock

     (38     (46     (3     (11
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss applicable to common stockholders

     (24,367     (20,103     (6,370     (4,670
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share applicable to common stockholders:

        
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted

   ($ 0.92   ($ 1.13   ($ 0.13   ($ 0.25
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted weighted average number of shares

     26,403        17,790        48,236        18,346   
  

 

 

   

 

 

   

 

 

   

 

 

 


Bazaarvoice, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited)

(in thousands)

 

     12 Months     Three Months  
     Ended April 30,     Ended April 30,  
     2012     2011     2012     2011  

OPERATING ACTIVITIES

        

Net loss

   ($ 24,329   ($ 20,057   ($ 6,367   ($ 4,659

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

        

Depreciation and amortization expense

     3,108        2,311        861        626   

Stock-based expense

     7,710        4,681        1,952        1,279   

Bad debt expense

     1,083        482        158        128   

Excess tax benefit related to stock-based expense

     (78     —          (78     —     

Changes in operating assets and liabilities:

        

Accounts receivable

     (5,566     (4,974     2,828        (145

Prepaid expenses and other current assets

     (1,132     (1,983     (1,661     (1,095

Other non-current assets

     (298     94        63        47   

Accounts payable

     808        419        (1,197     39   

Accrued expenses and other current liabilities

     5,176        3,284        51        1,327   

Deferred revenue

     13,432        15,049        3,461        4,196   

Other liabilities, long-term

     (234     47        (235     (270
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     (320     (647     (164     1,473   
  

 

 

   

 

 

   

 

 

   

 

 

 

INVESTING ACTIVITIES

        

Purchases of property, equipment, and capitalized internal-use software development costs, net

     (5,119     (2,282     (1,313     (444

Increase of restricted cash

     (250     —          —          —     

Purchase of short-term investments

     (50,884     —          (50,884     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     (56,253     (2,282     (52,197     (444
  

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING ACTIVITIES

        

Proceeds from initial public offering, net of offering costs

     112,778        —          113,716        —     

Proceeds from exercise of stock options

     3,049        2,068        571        1,135   

Excess tax benefit related to share-based payments

     78        —          78        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     115,905        2,068        114,365        1,135   
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate fluctuations on cash and cash equivalents

     (15     (125     58        (151
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     59,317        (986     62,062        2,013   

Cash and cash equivalents at beginning of period

     15,050        16,036        12,305        13,037   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

     74,367        15,050        74,367        15,050   
  

 

 

   

 

 

   

 

 

   

 

 

 


Bazaarvoice, Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(unaudited)

(in thousands, except net loss per share data)

 

     12 Months     Three Months  
     Ended April 30,     Ended April 30,  
     2012     2011     2012     2011  

Non-GAAP net loss and net loss per share:

        

GAAP net loss

   ($ 24,329   ($ 20,057   ($ 6,367   ($ 4,659

Stock-based expense (1)

     7,710        4,681        1,952        1,279   

Income tax adjustment for non-GAAP items

     119        —          119        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

     (16,500     (15,376     (4,296     (3,380

GAAP basic and diluted shares

     26,403        17,790        48,236        18,346   

Assumed preferred stock conversion

     21,934        27,897        7,439        27,897   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP basic and diluted shares

     48,337        45,687        55,675        46,243   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP basic and diluted net loss per share

   ($ 0.34   ($ 0.34   ($ 0.08   ($ 0.07
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA:

        

GAAP net loss

   ($ 24,329   ($ 20,057   ($ 6,367   ($ 4,659

Stock-based expense (1)

     7,710        4,681        1,952        1,279   

Adjusted depreciation and amortization (2)

     2,104        1,706        552        449   

Income tax expense

     811        561        343        139   

Total other (income) expense, net

     803        (208     15        (205
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   ($ 12,901   ($ 13,317   ($ 3,505   ($ 2,997
  

 

 

   

 

 

   

 

 

   

 

 

 
(1) Stock based expense includes the following:   

Cost of revenue

   $ 1,220      $ 978      $ 234      $ 235   

Sales and marketing

     1,869        1,122        636        307   

Research and development

     1,326        731        406        176   

General and administrative

     3,295        1,850        676        561   
  

 

 

   

 

 

   

 

 

   

 

 

 

Stock-based expense

   $ 7,710      $ 4,681      $ 1,952      $ 1,279   
  

 

 

   

 

 

   

 

 

   

 

 

 
(2) Adjusted depreciation and amortization includes the following:   

Cost of revenue

   $ 825      $ 665      $ 194      $ 194   

Sales and marketing

     490        424        117        113   

Research and development

     431        200        136        50   

General and administrative

     358        417        105        92   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted depreciation and amortization

   $ 2,104      $ 1,706      $ 552      $ 449   
  

 

 

   

 

 

   

 

 

   

 

 

 


Bazaarvoice, Inc.

Selected Quarterly Financial and Operational Metrics

(unaudited)

(in thousands, except active clients and full-time employees data)

 

     Three Months Ended,  
     Apr 30,     Jan 31,     Oct 31,     Jul 31,     Apr 30,     Jan 31,     Oct 31,     Jul 31,  
   2012     2012     2011     2011     2011     2011     2010     2010  

Revenue

   $ 31,431      $ 27,602      $ 25,015      $ 22,088      $ 19,281      $ 17,306      $ 14,943      $ 12,952   

Cost of revenue

     10,325        9,514        8,805        7,797        7,293        6,676        6,414        5,232   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     21,106        18,088        16,210        14,291        11,988        10,630        8,529        7,720   

Operating expenses:

                

Sales and marketing

     14,257        12,152        12,125        11,192        10,116        8,592        8,063        7,797   

Research and development

     6,811        6,059        4,576        3,343        2,999        2,801        2,641        2,406   

General and administrative

     6,047        5,934        4,815        5,099        3,598        3,281        3,333        2,944   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     27,115        24,145        21,516        19,634        16,713        14,674        14,037        13,147   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (6,009     (6,057     (5,306     (5,343     (4,725     (4,044     (5,508     (5,427
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense), net

     (15     (337     (367     (84     205        (50     108        (55
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss before income taxes

     (6,024     (6,394     (5,673     (5,427     (4,520     (4,094     (5,400     (5,482
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense

     343        181        178        109        139        149        137        136   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   ($ 6,367   ($ 6,575   ($ 5,851   ($ 5,536   ($ 4,659   ($ 4,243   ($ 5,537   ($ 5,618
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stock-based expense (1)

     1,952        2,503        1,697        1,558        1,279        1,253        1,084        1,065   

Adjusted depreciation and amortization (2)

     552        569        512        471        449        446        424        387   

Income tax expense

     343        181        178        109        139        149        137        136   

Total other (income) expense, net

     15        337        367        84        (205     50        (108     55   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   ($ 3,505   ($ 2,985   ($ 3,097   ($ 3,314   ($ 2,997   ($ 2,345   ($ 4,000   ($ 3,975
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Number of active clients (at period end)

     790        737        701        640        571        518        480        419   

Full-time employees (at period end)

     640        608        566        520        494        467        441        381   
(1) Stock-based expense includes the following:     

Cost of revenue

     234        319        344        323        235        247        244        252   

Sales and marketing

     636        419        412        402        307        325        236        254   

Research and development

     406        356        360        204        176        188        184        183   

General and administrative

     676        1,409        581        629        561        493        420        376   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stock-based expense

   $ 1,952      $ 2,503      $ 1,697      $ 1,558      $ 1,279      $ 1,253      $ 1,084      $ 1,065   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(2) Adjusted depreciation and amortization includes the following:     

Cost of revenue

     194        210        214        207        194        176        157        138   

Sales and marketing

     117        120        124        129        113        110        105        96   

Research and development

     136        134        93        68        50        51        50        49   

General and administrative

     105        105        81        67        92        109        112        104   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted depreciation and amortization

   $ 552      $ 569      $ 512      $ 471      $ 449      $ 446      $ 424      $ 387