Attached files

file filename
8-K - FORM 8-K - ReachLocal Incrloc20140805_8k.htm

 

Exhibit 99.01


 

ReachLocal Reports Second Quarter 2014 Results

 

 

(WOODLAND HILLS, CA) – August 6, 2014 - ReachLocal, Inc. (NASDAQ:RLOC), a leader in powering digital marketing for local businesses, today reported financial results for the second quarter ended June 30, 2014.

 

“After a thorough review of our business during my first four months as CEO, I’m confident that we can return ReachLocal to growth and profitability, as we look to further expand our ability to address the digital marketing needs of our clients,” said Sharon Rowlands, chief executive officer. “During the second half of 2014, we will move aggressively to enhance the business and make investments in the critical components for our success including accelerated product development, sales training and tools to enhance productivity.”

 

Quarterly Results at a Glance*

 

(Table amounts in 000’s except key metrics and per share amounts)

 

   

Q2 2014

   

Q2 2013

 

Revenue

  $ 123,553     $ 126,757  

Net Income (Loss) from Continuing Operations

  $ (10,326 )   $ 1,321  

Net Income (Loss) from Continuing Operations per Diluted Share

  $ (0.36 )   $ 0.04  

Net Loss

  $ (10,295 )   $ (141 )

Net Loss per Diluted Share

  $ (0.36 )   $ 0.00  

Non-GAAP Net Income (Loss)

  $ (6,488 )   $ 4,356  

Non-GAAP Net Income (Loss) per Diluted Share

  $ (0.23 )   $ 0.15  

Adjusted EBITDA

  $ (1,904 )   $ 9,051  

Cash Flow from Continuing Operations

  $ (4,218 )   $ 13,528  

Cash Flow from Operating Activities

  $ (5,480 )   $ 11,568  

 

*The amounts reflect that ClubLocal operations were determined to be discontinued operations during the fourth quarter of 2013. The definitions for Adjusted EBITDA and Non-GAAP Net Income, as set forth in full below, exclude discontinued operations.

 

 
 

 

 

   

Q2 2014

   

Q2 2013

   

% Change

 

Revenue by Channel:

                       

Direct Local Revenue

  $ 97,162     $ 101,056       (4 )%

National Brands, Agencies and Resellers (NBAR) Revenue

    26,391     $ 25,701       3 %
                         

Revenue by Geography:

                       

North America

  $ 76,968     $ 86,009       (11 )%

International Revenue

  $ 46,585     $ 40,748       14 %
                         

Key Metrics (at Period End)

                       

Active Clients

    23,200       23,700       (2 )%

Active Product Units

    34,600       35,100       (1 )%

 

Business Outlook 

 

“We continue to aggressively reshape the business to deliver better growth and profitability in 2015. In order to maintain maximum flexibility during this transitional period, we will only provide a quarterly outlook,” said ReachLocal chief financial officer Ross Landsbaum.

 

For the third quarter of 2014, ReachLocal’s outlook is as follows:

 

 

Revenue in the range of $116 to $121 million.

 

Adjusted EBITDA loss in the range of $4 to $7 million.     

 

The Company’s prior full-year outlook for 2014 is withdrawn.

 

Conference Call and Webcast Information

 

The ReachLocal second quarter 2014 teleconference and webcast is scheduled to begin at 2:00 p.m., Pacific Time on Wednesday, August 6, 2014. To participate on the live call, analysts and investors should dial 1-888-329-8862 at least ten minutes prior to the call. ReachLocal will also offer a live and archived webcast of the conference call, accessible from the “Investors” section of the Company’s Web site at www.reachlocal.com.

 

Use of Non-GAAP Measures

 

ReachLocal management evaluates and makes operating decisions using various financial and operational metrics. In addition to the Company’s GAAP results, management also considers non-GAAP measures of non-GAAP net income (loss), non-GAAP net income (loss) per share, and Adjusted EBITDA. Management believes that these non-GAAP measures provide useful information about the Company's core operating results and thus are appropriate to enhance the overall understanding of the Company's past financial performance and its prospects for the future. The attached tables provide a reconciliation of these non-GAAP financial measures with the most directly comparable GAAP financial measures. Management also tracks and reports Active Clients and Active Product Units, as management believes that these metrics are important gauges of the progress of the Company’s performance.

 

The non-GAAP net income is defined as net income (loss) from continuing operations before (a) stock-based compensation related expense (including the related adjustment to amortization of capitalized software development costs) and (b) acquisition related costs. Adjusted EBITDA is defined as net income (loss) from continuing operations before interest, income taxes, depreciation and amortization expenses, excluding, when applicable, stock-based compensation, the effects of accounting for business combinations (including any impairment of acquired intangibles and, in the case of the acquisition of SMB:LIVE, the deferred cash consideration), restructuring charges, and other non-operating income or expense.

 

 
 

 

 

Acquisition Related Costs: Acquisition related costs, including the amortization and any impairment of acquired intangibles and the deferred cash consideration for the SMB:LIVE acquisition, are excluded from the non-GAAP operating results as these are non-recurring charges which the Company would not have incurred as part of continuing operations.

 

Each of these non-GAAP measures, while having utility, also has limitations as an analytical tool, and should not be considered in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Some of these limitations are:

 

 

Adjusted EBITDA does not reflect the Company’s cash expenditures for capital equipment or other contractual commitments;

 

Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect capital expenditure requirements for such replacements;

 

Adjusted EBITDA does not reflect changes in, or cash requirements for, the Company’s working capital needs;

 

Adjusted EBITDA and non-GAAP net income (loss) do not consider the potentially dilutive impact of issuing equity-based compensation to the Company’s management and other employees;

 

Adjusted EBITDA does not reflect the potentially significant interest expense or the cash requirements necessary to service interest or principal payments on indebtedness that the Company may incur in the future;

 

Adjusted EBITDA does not reflect income and expense items that relate to the Company’s financing and investing activities, any of which could significantly affect the Company’s results of operations or be a significant use of cash;

 

Adjusted EBITDA and non-GAAP net income (loss) do not reflect costs or expenses associated with accounting for business combinations;

 

Adjusted EBITDA does not reflect certain tax payments that may represent a reduction in cash available to the Company; and

 

Other companies, including companies in the same industry, calculate Adjusted EBITDA and non-GAAP net income (loss) measures differently, which reduces their usefulness as a comparative measure.

 

Adjusted EBITDA is not intended to replace operating income (loss), net income (loss) and other measures of financial performance reported in accordance with GAAP. Rather, Adjusted EBITDA is a measure of operating performance that may be considered in addition to those measures. Because of these limitations, Adjusted EBITDA should not be considered as a measure of discretionary cash available to the Company to invest in the growth of the business.

 

Active Clients is a number the Company calculates to approximate the number of clients directly served through our Direct Local channel as well as clients served through our National Brands, Agencies and Resellers channel. We calculate Active Clients by adjusting the number of Active Product Units to combine clients with more than one Active Product Unit as a single Active Client. Clients with more than one location are generally reflected as multiple Active Clients. Because this number includes clients served through the National Brands, Agencies and Resellers channel, Active Clients includes entities with which we do not have a direct client relationship. Numbers are rounded to the nearest hundred.

 

Active Product Units is a number we calculate to approximate the number of individual products, licenses or services we are providing to Active Clients. For example, if we were performing both ReachSearch and ReachDisplay campaigns for a client who also licenses ReachEdge, we consider that three Active Product Units. Similarly, if a client purchases ReachSearch campaigns for two different products or purposes, we consider that two Active Product Units. Numbers are rounded to the nearest hundred.

 

Caution Concerning Forward-Looking Statements

 

Statements in this press release regarding the Company’s outlook for future periods and the quotes from management constitute “forward-looking” statements within the meaning of the Securities Exchange Act of 1934. These statements reflect the Company’s current views about future events and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievement to materially differ from those expressed or implied by the forward-looking statements. Actual events or results could differ materially from those expressed or implied by these forward-looking statements as a result of various factors, including: (i) the Company’s ability to rectify the challenges associated with its recent North American sales realignment; (ii) the Company’s abilily to obtain the cost savings contemplated by its recent restructuring; (iii) the Company’s ability to purchase media and receive rebates from Google, Yahoo! and Microsoft under commercially reasonable terms; (iv) the Company’s ability to recruit, train and retain its salespeople; (v) the Company’s ability to attract and retain customers and compete with a wide range of competitors on both price and product offering; (vi) the Company’s ability to successfully enter new markets and manage its international expansion; (vii) the Company’s ability to successfully develop and offer new products and services in the highly competitive online advertising industry; (viii) the impact of worldwide economic conditions, including the resulting effect on advertising budgets; and (ix) the Company’s ability to comply with government regulation affecting our business, including regulations or policies governing consumer privacy. More information about these factors and other potential factors that could affect the Company's business and financial results is contained in its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K. The Company does not intend, and undertakes no duty, to update this information to reflect future events or circumstances.

 

 
 

 

 

About ReachLocal, Inc.

 

ReachLocal, Inc. (NASDAQ: RLOC) helps local businesses grow and operate their business better with leading technology and expert service for our clients’ lead generation and conversion. ReachLocal is headquartered in Woodland Hills, Calif. For more information about ReachLocal, visit http://www.reachlocal.com, follow us at http://www.reachlocal.com/social, or email info@reachlocal.com.

 

 

Investor Relations:

Alex Wellins

The Blueshirt Group

(415) 217-5861

alex@blueshirtgroup.com

Media Contact:
Amber Seikaly Vice President Corporate Communications
(214) 294-0242
amber.seikaly@reachlocal.com

 

 
 

 

 

REACHLOCAL, INC.

UNAUDITED BALANCE SHEETS

(in thousands, except per share data)

 

   

June 30,

   

December 31,

 
   

2014

   

2013

 

Assets

               

Current Assets:

               

Cash and cash equivalents

  $ 64,274     $ 77,514  

Short-term investments

    259       260  

Accounts receivable, net

    7,856       9,699  

Prepaid expenses and other current assets

    10,713       8,746  

Deferred tax assets

    2,151       1,250  

Assets of discontinued operations

    65       3,415  

Total current assets

    85,318       100,884  
                 

Property and equipment, net

    14,075       12,903  

Capitalized software development costs, net

    19,960       17,300  

Restricted deposits

    3,866       3,654  

Deferred tax assets

    2,351       1,883  

Intangible assets, net

    2,033       1,270  

Other assets

    13,021       6,032  

Goodwill

    44,560       42,083  

Total assets

  $ 185,184     $ 186,009  
                 

Liabilities and Stockholders’ Equity

               

Current Liabilities:

               

Accounts payable

  $ 33,485     $ 36,970  

Accrued compensation and benefits

    17,121       17,280  

Deferred revenue

    31,469       33,013  

Accrued restructuring

    2,993       -  

Other current liabilities

    17,322       15,089  

Liabilities of discontinued operations

    849       1,324  

Total current liabilities

    103,239       103,676  

Deferred rent and other liabilities

    4,852       3,965  

Total liabilities

    108,091       107,641  
                 

Stockholders’ Equity:

               

Common stock

    -       -  

Receivable from stockholder

    (79 )     (73 )

Additional paid-in capital

    126,098       111,934  

Accumulated deficit

    (45,827 )     (29,559 )

Accumulated other comprehensive loss

    (3,099 )     (3,934 )

Total stockholders’ equity

    77,093       78,368  

Total liabilities and stockholders’ equity

  $ 185,184     $ 186,009  

 

 
 

 

 

REACHLOCAL, INC.

UNAUDITED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

June 30,

 
   

2014

   

2013

   

2014

   

2013

 

Revenue

  $ 123,553     $ 126,757     $ 248,289     $ 248,364  

Cost of revenue

    63,461       63,599       126,859       124,705  

Operating expenses:

                               

Selling and marketing

    48,146       45,096       94,907       88,730  

Product and technology

    6,816       5,259       13,775       11,146  

General and administrative

    14,530       9,924       28,694       19,123  

Restructuring charges

    2,226       -       4,049       -  

Total operating expenses

    71,718       60,279       141,425       118,999  
                                 

Operating income (loss)

    (11,626 )     2,879       (19,995 )     4,660  

Other income, net

    195       114       383       341  

Income (loss) from continuing operations before income taxes

    (11,431 )     2,993       (19,612 )     5,001  

Income tax provision (benefit)

    (1,105 )     1,672       (2,973 )     3,328  

Income (loss) from continuing operations

    (10,326 )     1,321       (16,639 )     1,673  

Gain (loss) from discontinued operations (including gain on disposal of $1,201 for the six months ended June 30, 2014)

    49       (2,346 )     593       (3,960 )

Income tax provision (benefit)

    18       (884 )     222       (1,511 )

Net loss

  $ (10,295 )   $ (141 )   $ (16,268 )   $ (776 )
                                 

Net income (loss) per share:

                               

Basic:

                               

Income (loss) from continuing operations

  $ (0.36 )   $ 0.05     $ (0.59 )   $ 0.06  

Income (loss) from discontinued operations, net of income taxes

    -       (0.06 )     0.01       (0.09 )

Net loss per share

  $ (0.36 )   $ (0.01 )   $ (0.58 )   $ (0.03 )
                                 

Diluted:

                               

Income (loss) from continuing operations

  $ (0.36 )   $ 0.04     $ (0.59 )   $ 0.06  

Income (loss) from discontinued operations, net of income taxes

    -       (0.04 )     0.01       (0.09 )

Net loss per share

  $ (0.36 )   $ -     $ (0.58 )   $ (0.03 )
                                 

Weighted average common shares used in the computation of income (loss) per share:

                               

Basic

    28,469       27,910       28,279       28,011  

Diluted

    28,469       29,656       28,279       29,591  

 

 

 

 

 

Stock-based compensation, net of capitalization, and depreciation and amortization included in above line items:

 

Stock-based compensation:

                               

Cost of revenue

  $ 255     $ 153     $ 530     $ 271  

Selling and marketing

    859       709       1,736       1,494  

Product and technology

    222       38       608       262  

General and administrative

    2,140       1,509       5,173       3,034  
    $ 3,476     $ 2,409     $ 8,047     $ 5,061  
                                 

Depreciation and amortization:

                               

Cost of revenue

  $ 169     $ 187     $ 346     $ 398  

Selling and marketing

    674       678       1,309       1,649  

Product and technology

    2,650       2,576       5,608       5,189  

General and administrative

    525       322       977       430  
    $ 4,018     $ 3,763     $ 8,240     $ 7,666  

 

 
 

 

 

REACHLOCAL, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except per share data)

 

   

Six Months Ended June 30,

 
   

2014

   

2013

 

Cash flows from operating activities:

               

Income (loss) from continuing operations

  $ (16,639 )   $ 1,673  

Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used in) operating activities:

               

Depreciation and amortization

    8,240       7,666  

Stock-based compensation

    8,047       5,061  

Restructuring charges

    4,049       -  

Excess tax benefits from stock-based awards

    568       (1,090 )

Provision for doubtful accounts

    1,602       296  

Deferred taxes, net

    (1,372 )     -  

Changes in operating assets and liabilities:

               

Accounts receivable

    (73 )     (3,030 )

Prepaid expenses and other current assets

    (1,890 )     (1,667 )

Other assets

    (397 )     (721 )

Accounts payable

    (4,204 )     3,809  

Accrued compensation and benefits

    (524 )     (772 )

Deferred revenue

    (2,129 )     921  

Accrued restructuring

    (867 )     -  

Deferred rent and other liabilities

    1,371       1,382  

Net cash provided by (used in) operating activities, continuing operations

    (4,218 )     13,528  

Net cash used in operating activities, discontinued operations

    (1,262 )     (1,960 )

Net cash provided by (used in) operating activities

    (5,480 )     11,568  
                 

Cash flows from investing activities:

               

Additions to property, equipment and software

    (10,942 )     (9,585 )

Acquisitions, net of acquired cash

    (1,760 )     (363 )

Investment in partnership

    (2,000 )     (2,500 )

Purchases of certificates of deposit and short-term investments

    (73 )     (2,522 )

Maturities of certificates of deposits and short-term investments

    -       2,578  

Net cash used in investing activities, continuing operations

    (14,775 )     (12,392 )

Net cash used in investing activities, discontinued operations

    -       (1,598 )

Net cash used in investing activities

    (14,775 )     (13,990 )
                 

Cash flows from financing activities:

               

Proceeds from exercise of stock options

    6,438       4,370  

Excess tax benefits from stock-based awards

    (568 )     1,090  

Common stock repurchases

    (21 )     (12,990 )

Net cash provided by (used in) financing activities

    5,849       (7,530 )
                 

Effect of exchange rate changes on cash and cash equivalents

    1,166       (3,193 )
                 

Net change in cash and cash equivalents

    (13,240 )     (13,145 )

Cash and cash equivalents—beginning of period

    77,514       92,320  

Cash and cash equivalents—end of period

  $ 64,274     $ 79,175  

 

 
 

 

 

REACHLOCAL, INC.

Reconciliation of Adjusted EBITDA to Operating Income (Loss)

(in thousands)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

June 30,

 
   

2014

   

2013

   

2014

   

2013

 

Operating income (loss)

  $ (11,626 )   $ 2,879     $ (19,995 )   $ 4,660  

Add:

                               

Depreciation and amortization

    4,018       3,763       8,240       7,666  

Stock-based compensation

    3,476       2,409       8,047       5,061  

Acquisition and integration costs

    2       -       16       -  

Restructuring charges

    2,226       -       4,049       -  

Adjusted EBITDA (1)

  $ (1,904 )   $ 9,051     $ 357     $ 17,387  

 

 
 

 

 

REACHLOCAL, Inc.

Reconciliation of GAAP to Non-GAAP Operating Results for Three Months Ended June 30, 2014 and 2013

(in thousands, except per share amounts)

 

   

Three Months Ended June 30, 2014

   

Three Months Ended June 30, 2013

 
           

Adjustments:

                           

Adjustments:

                 
   

GAAP Operating

   

Stock-based Compensation

   

Acquisition

   

Restructuring

   

Non-GAAP

   

GAAP Operating

   

Stock-based Compensation

   

Acquisition

   

Restructuring

   

Non-GAAP

 
   

Results

   

Related

   

Related

   

Related

   

Operating

   

Results

   

Related

   

Related

   

Related

   

Operating

 
   

"As Reported"

   

Expense (2)

   

Costs (3)

   

Costs (4)

   

Results

   

"As Reported"

   

Expense (2)

   

Costs (3)

   

Costs (4)

   

Results

 

Revenue

  $ 123,553       -       -       -     $ 123,553     $ 126,757       -       -       -     $ 126,757  
                                                                                 

Cost of revenue

    63,461       (255 )     -       -       63,206       63,599       (153 )     (13 )     -       63,433  
                                                                                 

Operating expenses:

                                                                               

Sales and marketing

    48,146       (859 )     -       -       47,287       45,096       (709 )     -       -       44,387  

Product and technology

    6,816       (325 )     (212 )     -       6,279       5,259       (354 )     (259 )     -       4,646  

General and administrative

    14,530       (2,140 )     (123 )     -       12,267       9,924       (1,509 )     -       -       8,415  

Restructuring charges

    2,226       -       -       (2,226 )     -       -       -       -       -       -  

Total operating expenses

    71,718       (3,324 )     (335 )     (2,226 )     65,833       60,279       (2,572 )     (259 )     -       57,448  

Operating income (loss)

    (11,626 )     3,579       335       2,226       (5,486 )     2,879       2,725       272       -       5,876  

Other income, net

    195       -       -       -       195       114       -       -       -       114  

Income (loss) from continuing operations before income taxes

    (11,431 )     3,579       335       2,226       (5,291 )     2,993       2,725       272       -       5,990  

Income tax provision (benefit) (6)

    (1,105 )     1,342       126       834       1,197       1,672       -       (38 )     -       1,634  

Income (loss) from continuing operations

  $ (10,326 )     2,237       209       1,392     $ (6,488 )   $ 1,321       2,725       310       -     $ 4,356  
                                                                                 

Net income (loss) per share

                                                                               

Basic income (loss) per share

  $ (0.36 )                           $ (0.23 )   $ 0.05                             $ 0.16  

Diluted income (loss) per share

  $ (0.36 )                           $ (0.23 )   $ 0.04                             $ 0.15  
                                                                                 

Weighted average shares outstanding

                                                                               

Basic

    28,469                               28,469       27,910                               27,910  

Diluted

    28,469                               28,469       29,656                               29,656  

 

 
 

 

 

REACHLOCAL, Inc.

Reconciliation of GAAP to Non-GAAP Operating Results for Six Months Ended June 30, 2014 and 2013

(in thousands, except per share amounts)

 

   

Six Months Ended June 30, 2014

   

Six Months Ended June 30, 2013

 
           

Adjustments:

                           

Adjustments:

                 
   

GAAP Operating

   

Stock-based Compensation

   

Acquisition

   

Restructuring

   

Non-GAAP

   

GAAP Operating

   

Stock-based Compensation

   

Acquisition

   

Restructuring

   

Non-GAAP

 
   

Results

   

Related

   

Related

   

Related

   

Operating

   

Results

   

Related

   

Related

   

Related

   

Operating

 
   

"As Reported"

   

Expense (2)

   

Costs (3)

   

Costs (4)

   

Results

   

"As Reported"

   

Expense (2)

   

Costs (3)

   

Costs (4)

   

Results

 

Revenue

  $ 248,289       -       -       -     $ 248,289     $ 248,364       -       -       -     $ 248,364  
                                                                                 

Cost of revenue

    126,859       (530 )     -       -       126,329       124,705       (271 )     (21 )     -       124,413  
                                                                                 

Operating expenses:

                                                                               

Sales and marketing

    94,907       (1,736 )     -       -       93,171       88,730       (1,494 )     -       -       87,236  

Product and technology

    13,775       (831 )     (444 )     -       12,500       11,146       (884 )     (649 )     -       9,613  

General and administrative

    28,694       (5,173 )     (137 )     -       23,384       19,123       (3,034 )     -       -       16,089  

Restructuring charges

    4,049       -       -       (4,049 )     -       -       -       -       -       -  

Total operating expenses

    141,425       (7,740 )     (581 )     (4,049 )     129,055       118,999       (5,412 )     (649 )     -       112,938  

Operating income (loss)

    (19,995 )     8,270       581       4,049       (7,095 )     4,660       5,683       670       -       11,013  

Other income, net

    383       -       -       -       383       341       -       -       -       341  

Income (loss) from continuing operations before income taxes

    (19,612 )     8,270       581       4,049       (6,712 )     5,001       5,683       670       -       11,354  

Income tax provision (benefit) (6)

    (2,973 )     3,101       218       1,518       1,865       3,328       -       (87 )     -       3,241  

Income (loss) from continuing operations

  $ (16,639 )     5,169       363       2,531     $ (8,577 )   $ 1,673       5,683       757       -     $ 8,113  
                                                                                 

Net income (loss) per share

                                                                               

Basic income (loss) per share

  $ (0.59 )                           $ (0.30 )   $ 0.06                             $ 0.29  

Diluted income (loss) per share

  $ (0.59 )                           $ (0.30 )   $ 0.06                             $ 0.27  
                                                                                 

Weighted average shares outstanding

                                                                               

Basic

    28,279                               28,279       28,011                               28,011  

Diluted

    28,279                               28,279       29,591                               29,591  

 

 
 

 

 

REACHLOCAL, INC.

Reconciliation of GAAP to Constant Currency Revenue

(in thousands)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

June 30,

 
   

2014

   

2013

   

2014

   

2013

 

North American GAAP Revenue

  $ 76,968     $ 86,009     $ 154,056     $ 168,929  

Constant Currency Adjustment

    234       -       572       -  

North American Revenue at Constant Currency (5)

  $ 77,202     $ 86,009     $ 154,628     $ 168,929  
                                 

As Reported Growth Rates

    (10.5% )     4.1 %     (8.8% )     6.2 %

Constant Currency Growth Rates

    (10.2% )     4.1 %     (8.5% )     6.2 %
                                 

International GAAP Revenue

    46,585     $ 40,748     $ 94,233     $ 79,435  

Constant Currency Adjustment

    121       -       3,065       -  

International Revenue at Constant Currency (5)

  $ 46,706     $ 40,748     $ 97,298     $ 79,435  
                                 

As Reported Growth Rates

    14.3 %     38.0 %     18.6 %     39.2 %

Constant Currency Growth Rates

    14.6 %     40.7 %     22.5 %     41.5 %
                                 

Consolidated GAAP Revenue

  $ 123,553     $ 126,757     $ 248,289     $ 248,364  

Constant Currency Adjustment

    355       -       3,637       -  

Consolidated Revenue at Constant Currency (5)

  $ 123,908     $ 126,757     $ 251,926     $ 248,364  
                                 

As Reported Growth Rates

    (2.5% )     13.0 %     -       14.9 %

Constant Currency Growth Rates

    (2.2% )     13.6 %     1.4 %     15.4 %

 

 
 

 

 

Footnotes

 

(1) Adjusted EBITDA is defined as net income (loss) from continuing operations before interest, income taxes, depreciation and amortization expenses, excluding, when applicable, stock-based compensation, the effects of accounting for business combinations (including any impairment of acquired intangibles and, in the case of the acquisition of SMB:LIVE, the deferred cash consideration), restructuring charges, and other non-operating income or expense.

 

(2) Stock-based Compensation Related Expense: Includes stock-based compensation expense and the related adjustment to amortization of capitalized software development costs.

 

(3) Acquisition Related Costs, including the amortization and any impairment of acquired intangibles, are excluded from the non-GAAP operating results as these are non-recurring charges which the Company would not have incurred as part of continuing operations.

 

(4) Restructuring Related Costs are excluded from the non-GAAP operating results as these are non-recurring charges with the Company would not have incurred as part of continuing operations.

 

(5) Constant currency revenues are determined by recalculating net revenues denominated in currencies other than U.S. Dollars in the current fiscal period using average exchange rates for that particular currency during the corresponding financial period of the prior year. The company uses this non-GAAP measure to evaluate performance on a comparable basis excluding the impact of foreign currency fluctuations. Where constant currency revenue is presented for a period longer than one fiscal quarter, it is computed as the sum of the amount separately calculated for each quarter during that period.

 

(6) The income tax provision (benefit) for the Non-GAAP adjustments is estimated using the effective statutory rate for those jurisdictions.