Attached files

file filename
8-K - FORM 8-K - ReachLocal Incrloc20141104_8k.htm

Exhibit 99.01

 


ReachLocal Reports Third Quarter 2014 Results

Enters into Definitive Agreement to Acquire Kickserv, A Provider of Cloud-Based Business Management Software for Service Businesses

 

 

 

(WOODLAND HILLS, CA) – November 4, 2014 - ReachLocal, Inc. (NASDAQ:RLOC), a leader in powering online marketing for local businesses, today reported financial results for the third quarter ended September 30, 2014.

 

“During the third quarter ReachLocal’s global team made significant progress in our ongoing efforts to revitalize the company. While that work has yet to be reflected in our financial results, we believe we are positioned for a return to growth in the second half of next year,” said Sharon Rowlands, chief executive officer. “We have injected a new sense of urgency in our global operations which is driving improvements in both our sales force and our products. We are also pleased to announce that we have entered into a definitive agreement to acquire Kickserv, a provider of cloud-based business management software for service businesses. In combination with ReachEdge, our industry leading marketing automation software, Kickserv will accelerate our progress towards our goal of offering an end-to-end software solution for our clients.”

 

 

Quarterly Results at a Glance*

 

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

 

   

Q3 2014

   

Q3 2013

 

Revenue

  $117,623     $132,813  

Net Income (Loss) from Continuing Operations

  $(11,284 )   $650  

Net Income (Loss) from Continuing Operations per Diluted Share

  $(0.40 )   $0.02  

Net Loss

  $(11,284 )   $(1,122 )

Net Loss per Diluted Share

  $(0.40 )   $(0.04 )

Non-GAAP Net Income (Loss)

  $(8,981 )   $4,411  

Non-GAAP Net Income (Loss) per Diluted Share

  $(0.31 )   $0.15  

Adjusted EBITDA

  $(3,843 )   $9,423  

Cash Flow from Continuing Operations

  $(5,767 )   $27,898  

Cash Flow from Operating Activities

  $(7,169 )   $24,399  

 

 
 

 

 

*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.

 
                   
   

Q3 2014

   

Q3 2013

   

% Change

 

Revenue by Channel:

                 

Direct Local Revenue

  $91,914     $105,873     (13 )%

National Brands, Agencies and Resellers (NBAR) Revenue

  $25,709     $26,940     (5 )%
                   

Revenue by Geography:

                 

North America

  $71,280     $88,167     (19 )%

International Revenue

  $46,343     $44,646     4 %
                   

Key Metrics (at Period End)

                 

Active Clients

  21,900     24,600     (11 )%

Active Product Units

  33,200     36,400     (9 )%

 

Business Outlook 

 

ReachLocal’s outlook reflects management’s best current view of the business, and takes in to account the typical seasonal weakness associated with the fourth quarter. The outlook calls for:

 

 

Revenue in the range of $108 to $113 million.

     
  ●    Adjusted EBITDA loss in the range of $7 to $10 million.     

 

Conference Call and Webcast Information

 

The ReachLocal third quarter 2014 teleconference and webcast is scheduled to begin at 2:00 p.m., Pacific Time on Tuesday, November 4, 2014. To participate on the live call, analysts and investors should dial 1-888-438-5453 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. and operates in four regions: Asia-Pacific, Europe, Latin America and North America. For more information please visit ReachLocal at www.reachlocal.com, follow us at 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 CONDENSED CONSOLIDATED BALANCE SHEETS

               

(in thousands, except per share data)

               
                 
   

September 30,

   

December 31,

 
   

2014

   

2013

 

Assets

               

Current Assets:

               

Cash and cash equivalents

  $ 51,717     $ 77,514  

Short-term investments

    259       260  

Accounts receivable, net

    8,353       9,699  

Prepaid expenses and other current assets

    6,625       8,746  

Deferred tax assets

    1,893       1,250  

Assets of discontinued operations

    224       3,415  

Total current assets

    69,071       100,884  
                 

Property and equipment, net

    17,315       12,903  

Capitalized software development costs, net

    20,972       17,300  

Restricted deposits

    3,830       3,654  

Deferred tax assets

    2,560       1,883  

Intangible assets, net

    1,554       1,270  

Other assets

    13,409       6,032  

Goodwill

    44,198       42,083  

Total assets

  $ 172,909     $ 186,009  
                 

Liabilities and Stockholders’ Equity

               

Current Liabilities:

               

Accounts payable

  $ 34,399     $ 36,970  

Accrued compensation and benefits

    16,896       17,280  

Deferred revenue

    31,058       33,013  

Accrued restructuring

    2,767       -  

Other current liabilities

    14,068       15,089  

Liabilities of discontinued operations

    868       1,324  

Total current liabilities

    100,056       103,676  

Deferred rent and other liabilities

    5,780       3,965  

Total liabilities

    105,836       107,641  
                 

Stockholders’ Equity:

               

Common stock

    -       -  

Receivable from stockholder

    (71 )     (73 )

Additional paid-in capital

    128,232       111,934  

Accumulated deficit

    (57,111 )     (29,559 )

Accumulated other comprehensive loss

    (3,977 )     (3,934 )

Total stockholders’ equity

    67,073       78,368  

Total liabilities and stockholders’ equity

  $ 172,909     $ 186,009  

 

 
 

 

 

REACHLOCAL, INC.

                               

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                               

(in thousands, except per share data)

                               
                                 
   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2014

   

2013

   

2014

   

2013

 

Revenue

  $ 117,623     $ 132,813     $ 365,912     $ 381,177  

Cost of revenue

    64,154       66,083       191,013       190,788  

Operating expenses:

                               

Selling and marketing

    45,479       47,291       140,386       136,021  

Product and technology

    6,746       5,582       20,521       16,728  

General and administrative

    12,183       11,282       40,877       30,405  

Restructuring charges

    518       -       4,567       -  

Total operating expenses

    64,926       64,155       206,351       183,154  
                                 

Operating income (loss)

    (11,457 )     2,575       (31,452 )     7,235  

Other income, net

    208       181       591       522  

Income (loss) from continuing operations before income taxes

    (11,249 )     2,756       (30,861 )     7,757  

Income tax provision (benefit)

    35       2,106       (2,938 )     5,434  

Income (loss) from continuing operations

    (11,284 )     650       (27,923 )     2,323  

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

    -       (2,448 )     593       (6,408 )

Income tax provision (benefit)

    -       (676 )     222       (2,187 )

Net loss

  $ (11,284 )   $ (1,122 )   $ (27,552 )   $ (1,898 )
                                 

Net income (loss) per share:

                               

Basic:

                               

Income (loss) from continuing operations

  $ (0.40 )   $ 0.02     $ (0.98 )   $ 0.08  

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

    -       (0.06 )     0.01       (0.15 )

Net loss per share

  $ (0.40 )   $ (0.04 )   $ (0.97 )   $ (0.07 )
                                 

Diluted:

                               

Income (loss) from continuing operations

  $ (0.40 )   $ 0.02     $ (0.98 )   $ 0.08  

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

    -       (0.06 )     0.01       (0.15 )

Net loss per share

  $ (0.40 )   $ (0.04 )   $ (0.97 )   $ (0.07 )
                                 

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

                               

Basic

    28,515       27,507       28,360       27,843  

Diluted

    28,515       28,652       28,360       29,303  
                                 
                                 

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

 
                                 

Stock-based compensation:

                               

Cost of revenue

  $ 205     $ 171     $ 735     $ 442  

Selling and marketing

    616       720       2,352       2,214  

Product and technology

    -       165       608       427  

General and administrative

    1,850       2,084       7,023       5,118  
    $ 2,671     $ 3,140     $ 10,718     $ 8,201  
                                 

Depreciation and amortization:

                               

Cost of revenue

  $ 161     $ 181     $ 507     $ 579  

Selling and marketing

    746       651       2,055       2,300  

Product and technology

    2,938       2,553       8,546       7,742  

General and administrative

    510       323       1,487       753  
    $ 4,355     $ 3,708     $ 12,595     $ 11,374  

 

 
 

 

 

REACHLOCAL, INC.

               

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

               

(in thousands, except per share data)

               
                 
   

Nine Months Ended September 30,

 
   

2014

   

2013

 

Cash flows from operating activities:

               

Income (loss) from continuing operations

  $ (27,923 )   $ 2,323  

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

               

Depreciation and amortization

    12,595       11,374  

Stock-based compensation

    10,718       8,201  

Restructuring charges

    4,567       -  

Excess tax shortfalls (benefits) from stock-based awards

    1,185       (1,127 )

Provision for doubtful accounts

    1,568       513  

Non-cash interest income, net

    (243 )     -  

Deferred taxes, net

    (1,325 )     -  

Foreign currency unrealized loss, net

    110       -  

Changes in operating assets and liabilities:

               

Accounts receivable

    (728 )     (4,908 )

Prepaid expenses and other current assets

    2,049       (5,163 )

Other assets

    (1,175 )     (2,732 )

Accounts payable

    (3,075 )     12,798  

Accrued compensation and benefits

    (119 )     2,243  

Deferred revenue

    (1,938 )     2,811  

Accrued restructuring

    (1,620 )     -  

Deferred rent and other liabilities

    (413 )     1,565  

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

    (5,767 )     27,898  

Net cash used in operating activities, discontinued operations

    (1,402 )     (3,499 )

Net cash provided by (used in) operating activities

    (7,169 )     24,399  
                 

Cash flows from investing activities:

               

Additions to property, equipment and software

    (18,987 )     (13,900 )

Acquisitions, net of acquired cash

    (1,789 )     (363 )

Investment in partnership

    (2,000 )     (2,500 )

Purchases of certificates of deposit and short-term investments

    (85 )     (2,891 )

Maturities of certificates of deposits and short-term investments

    -       2,566  

Net cash used in investing activities, continuing operations

    (22,861 )     (17,088 )

Net cash used in investing activities, discontinued operations

    -       (2,275 )

Net cash used in investing activities

    (22,861 )     (19,363 )
                 

Cash flows from financing activities:

               

Proceeds from exercise of stock options

    6,438       5,333  

Excess tax benefits (shortfalls) from stock-based awards

    (1,185 )     1,127  

Common stock repurchases

    (66 )     (18,904 )

Principal payments on capital lease obligations

    (65 )     -  

Net cash provided by (used in) financing activities

    5,122       (12,444 )
                 

Effect of exchange rate changes on cash and cash equivalents

    (889 )     (2,282 )
                 

Net change in cash and cash equivalents

    (25,797 )     (9,690 )

Cash and cash equivalents—beginning of period

    77,514       92,320  

Cash and cash equivalents—end of period

  $ 51,717     $ 82,630  

 

 
 

 

 

REACHLOCAL, INC.

                               

Reconciliation of Adjusted EBITDA to Operating Income (Loss)

                               

(in thousands)

                               
                                 
   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2014

   

2013

   

2014

   

2013

 
                                 

Operating income (loss)

  $ (11,457 )   $ 2,575     $ (31,452 )   $ 7,235  

Add:

                               

Depreciation and amortization

    4,355       3,708       12,595       11,374  

Stock-based compensation

    2,671       3,140       10,718       8,201  

Acquisition and integration costs

    70       -       86       -  

Restructuring charges

    518       -       4,567       -  

Adjusted EBITDA (1)

  $ (3,843 )   $ 9,423     $ (3,486 )   $ 26,810  

 

 
 

 

 

REACHLOCAL, Inc.

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

(in thousands, except per share amounts)

 

   

Three Months Ended September 30, 2014

   

Three Months Ended September 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

  $ 117,623       -       -       -     $ 117,623     $ 132,813       -     -     -   $ 132,813  

Cost of revenue

    64,154       (205 )     -       -       63,949       66,083       (171 )     -       -       65,912  

Operating expenses:

                                                                               

Sales and marketing

    45,479       (616 )     -       -       44,863       47,291       (720 )     -       -       46,571  

Product and technology

    6,746       (92 )     (212 )     -       6,442       5,582       (375 )     (259 )     -       4,948  

General and administrative

    12,183       (1,850 )     (192 )     -       10,141       11,282       (2,084 )     -       -       9,198  

Restructuring charges

    518       -       -       (518 )     -       -       -       -       -       -  

Total operating expenses

    64,926       (2,558 )     (404 )     (518 )     61,446       64,155       (3,179 )     (259 )     -       60,717  

Operating income (loss)

    (11,457 )     2,763       404       518       (7,772 )     2,575       3,350       259       -       6,184  

Other income, net

    208       -       -       -       208       181       -       -       -       181  

Income (loss) from continuing operations before income taxes

    (11,249 )     2,763       404       518       (7,564 )     2,756       3,350       259       -       6,365  

Income tax provision (benefit) (6)

    35       1,036       151       195       1,417       2,106       -       (152 )     -       1,954  

Income (loss) from continuing operations

  $ (11,284 )     1,727       253       323     $ (8,981

)

  $ 650       3,350       411       -     $ 4,411  
                                                                                 

Net income (loss) per share

                                                                               

Basic income (loss) per share

  $ (0.40 )                           $ (0.31 )   $ 0.02                             $ 0.16  

Diluted income (loss) per share

  $ (0.40 )                           $ (0.31 )   $ 0.02                             $ 0.15  
                                                                                 

Weighted average shares outstanding

                                                                               

Basic

    28,515                               28,515       27,507                               27,507  

Diluted

    28,515                               28,515       28,652                               28,652  

 

 
 

 

 

REACHLOCAL, Inc.

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

(in thousands, except per share amounts)

 

   

Nine Months Ended September 30, 2014

   

Nine Months Ended September 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

  $ 365,912       -       -       -     $ 365,912     $ 381,177       -     -     -   $ 381,177  

Cost of revenue

    191,013       (735 )     -       -       190,278       190,788       (442 )     (21 )     -       190,325  

Operating expenses:

                                                                               

Sales and marketing

    140,386       (2,352 )     -       -       138,034       136,021       (2,214 )     -       -       133,807  

Product and technology

    20,521       (923 )     (656 )     -       18,942       16,728       (1,259 )     (908 )     -       14,561  

General and administrative

    40,877       (7,023 )     (329 )     -       33,525       30,405       (5,118 )     -       -       25,287  

Restructuring charges

    4,567       -       -       (4,567 )     -       -       -       -       -       -  

Total operating expenses

    206,351       (10,298 )     (985 )     (4,567 )     190,501       183,154       (8,591 )     (908 )     -       173,655  

Operating income (loss)

    (31,452 )     11,033       985       4,567       (14,867 )     7,235       9,033       929       -       17,197  

Other income, net

    591       -       -       -       591       522       -       -       -       522  

Income (loss) from continuing operations before income taxes

    (30,861 )     11,033       985       4,567       (14,276 )     7,757       9,033       929       -       17,719  

Income tax provision (benefit) (6)

    (2,938 )     4,137       369       1,713       3,281       5,434       -       (141 )     -       5,293  

Income (loss) from continuing operations

  $ (27,923 )     6,896       616       2,854     $ (17,557 )   $ 2,323       9,033       1,070       -     $ 12,426  
                                                                                 

Net income (loss) per share

                                                                               

Basic income (loss) per share

  $ (0.98 )                           $ (0.62 )   $ 0.08                             $ 0.45  

Diluted income (loss) per share

  $ (0.98 )                           $ (0.62 )   $ 0.08                             $ 0.42  
                                                                                 

Weighted average shares outstanding

                                                                               

Basic

    28,360                               28,360       27,843                               27,843  

Diluted

    28,360                               28,360       29,303                               29,303  

 

 
 

 

 

REACHLOCAL, INC.

                               

Reconciliation of GAAP to Constant Currency Revenue

                               

(in thousands)

                               
                                 
   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2014

   

2013

   

2014

   

2013

 

North American GAAP Revenue

  $ 71,280     $ 88,167     $ 225,336     $ 257,095  

Constant Currency Adjustment

    166       -       735       -  

North American Revenue at Constant Currency (5)

  $ 71,446     $ 88,167     $ 226,071     $ 257,095  
                                 

As Reported Growth Rates

    (19.2 %)     4.9 %     (12.4 %)     5.7 %

Constant Currency Growth Rates

    (19.0 %)     5.1 %     (12.1 %)     5.8 %
                                 

International GAAP Revenue

    46,343     $ 44,646     $ 140,576     $ 124,082  

Constant Currency Adjustment

    (766 )     -       1,836       -  

International Revenue at Constant Currency (5)

  $ 45,577     $ 44,646     $ 142,412     $ 124,082  
                                 

As Reported Growth Rates

    3.8 %     28.7 %     13.3 %     35.3 %

Constant Currency Growth Rates

    2.1 %     38.3 %     14.8 %     40.4 %
                                 

Consolidated GAAP Revenue

  $ 117,623     $ 132,813     $ 365,912     $ 381,177  

Constant Currency Adjustment

    (600 )     -       2,571       -  

Consolidated Revenue at Constant Currency (5)

  $ 117,023     $ 132,813     $ 368,483     $ 381,177  
                                 

As Reported Growth Rates

    (11.4 %)     11.9 %     (4.0 %)     13.8 %

Constant Currency Growth Rates

    (11.9 %)     14.3 %     (3.3 %)     15.0 %

 

 
 

 

 

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.