Attached files
| file | filename |
|---|---|
| 8-K - 8-K - WEB.COM GROUP, INC. | q4-2017earningsrelease8xk.htm |
Exhibit 99.1
Web.com Reports Fourth Quarter and Full Year 2017 Financial Results
• | Strong financial and operating performance in the fourth quarter |
• | Significant progress on strategic priorities for the year |
• | Generated $53.6 million of GAAP net income and $193.3 million of adjusted EBITDA during the year |
• | Used $108.5 million of cash to pay down debt and repurchase stock during the year |
JACKSONVILLE, Fla. - February 8, 2018 - Web.com Group, Inc. (NASDAQ: WEB), a leading provider of Internet services and online marketing solutions for small businesses, today announced results for the fourth quarter and full year ended December 31, 2017.
“Web.com reported a solid finish to the year, with year over year growth in revenue and profitability during the fourth quarter. Throughout 2017, we successfully executed against our four strategic priorities. In particular, we are pleased with the sales productivity improvements we've made in premium services, and our progress in the multi-location, franchise market, both of which are significant long-term growth drivers for Web.com,” said David L. Brown, chairman, chief executive officer and president of Web.com.
Brown added, “We enter 2018 focused on building on the improvements we've already made across the Company. Key priorities for the year include improvement in customer retention, additional synergy realization, continuing to invest in growth areas, and optimizing retail. We are confident that delivering on these objectives will help us achieve our near and long-term financial goals, and ultimately enhance the value we deliver to our shareholders."
Summary of Fourth Quarter 2017 Financial Results
• | Total revenue, calculated in accordance with U.S. generally accepted accounting principles (GAAP), was $188.8 million for the fourth quarter of 2017, compared to $187.2 million for the fourth quarter of 2016. Non-GAAP revenue was $191.1 million for the fourth quarter of 2017, compared to $188.9 million in the year ago quarter. Results were in line with GAAP revenue and at the high end of non-GAAP revenue guidance of $187.4 to $190.4 million and $188.5 to $191.5 million, respectively. |
1
• | GAAP operating income was $21.5 million for the fourth quarter of 2017, compared to $12.1 million for the fourth quarter of 2016, representing a 11% and 6% GAAP operating margin, respectively. Non-GAAP operating income was $43.0 million for the fourth quarter of 2017, representing a 23% non-GAAP operating margin, compared to $41.9 million for the fourth quarter of 2016, representing a 22% non-GAAP operating margin. |
• | GAAP net income was $30.8 million, or $0.62 per diluted share, for the fourth quarter of 2017, representing a 16% GAAP net income margin. GAAP net income was $1.9 million, or $0.04 per diluted share, in the fourth quarter of 2016, representing a 1% GAAP net income margin. GAAP net income in the fourth quarter of 2017 was favorably impacted by changes in the tax law, which contributed a net tax benefit of $22.9 million. |
• | Adjusted EBITDA was $49.1 million for the fourth quarter of 2017, representing a 26% adjusted EBITDA margin, in line with the Company's adjusted EBITDA guidance of $48.0 to $50.0 million. The Company had adjusted EBITDA of $47.4 million for the fourth quarter of 2016, representing a 25% adjusted EBITDA margin. |
• | The Company generated cash from operations of $39.3 million for the fourth quarter of 2017, compared to $37.8 million of cash from operations for the fourth quarter of 2016. Free cash flow was $34.6 million for the fourth quarter of 2017, compared to $33.3 million for the fourth quarter of 2016. |
Fourth Quarter and Recent Business Highlights
• | Web.com's total net subscribers were approximately 3,411,000 at the end of the fourth quarter of 2017, down approximately 49,000 from the end of the third quarter of 2017. |
• | Web.com's average revenue per user (ARPU) was $18.38 for the fourth quarter of 2017 compared to $18.07 for the fourth quarter of 2016. ARPU was up sequentially during the fourth quarter of 2017 from $18.04 for the third quarter of 2017. |
• | Web.com's trailing twelve month customer retention rate was 84.5% for the fourth quarter of 2017. |
• | Web.com reduced debt by $22.0 million in the fourth quarter of 2017. |
2
Summary of Full Year 2017 Financial Results
• | Total revenue, calculated in accordance with GAAP, was $749.3 million for 2017, compared to $710.5 million for 2016. Non-GAAP revenue was $755.8 million for 2017, compared to $728.9 million in 2016. |
• | GAAP operating income was $88.6 million for 2017 compared to $44.7 million for 2016, representing a 12% and 6% GAAP operating margin, respectively. Non-GAAP operating income was $171.1 million for 2017, representing a 23% non-GAAP operating margin, compared to $158.2 million for 2016, representing a 22% non-GAAP operating margin. |
• | GAAP net income was $53.6 million, or $1.06 per diluted share, for 2017, representing a 7% GAAP net income margin. GAAP net income was $4.0 million, or $0.08 per diluted share, in 2016, representing a 1% GAAP net income margin. GAAP net income in 2017 was favorably impacted by changes in the tax law, which contributed a net tax benefit of $22.9 million. |
• | Adjusted EBITDA was $193.3 million for the twelve months ended December 31, 2017, representing a 26% adjusted EBITDA margin, compared to $179.5 million for the twelve months ended December 31, 2016, representing a 25% adjusted EBITDA margin. |
• | Cash from operations was $149.8 million for 2017 compared to $132.9 million for 2016. Free cash flow was $128.3 million for 2017, compared to $110.7 million for 2016. |
Conference Call Information
Management will host a conference call today, February 8, 2018, at 5:00 p.m. ET, to discuss Web.com's fourth quarter financial results and current business outlook. There will be an accompanying slide presentation which will be available on the Investor Relations page of Web.com's website (http://ir.web.com), along with a live webcast and replay of the call. To access the call, dial 800-239-9838 (domestic) or 323-794-2551 (international). A replay of this conference call will be available until February 22, 2018 at 844-512-2921 (domestic) or 412-317-6671 (international). The replay conference ID is 7585075.
About Web.com
3
Web.com Group, Inc. (Nasdaq: WEB) is a global provider of a full range of Internet services to small businesses to help them compete and succeed online. Web.com meets the needs of small businesses anywhere along their lifecycle with affordable, subscription-based solutions including domains, hosting, website design and management, search engine optimization, online marketing campaigns, local sales leads, social media, mobile products, eCommerce solutions and call center services. For more information, please visit www.web.com; follow the company on Twitter @webdotcom or on Facebook at www.facebook.com/web.com.
Note to Editors: Web.com is a registered trademark of Web.com Group, Inc.
Use of Non-GAAP Financial Measures
Some of the measures in this press release are non-GAAP financial measures within the meaning of the SEC Regulation G. Web.com believes presenting non-GAAP measures is useful to investors, because it describes the operating performance of the company, in ways that management views or uses to assess the performance of the company. Web.com's management uses these non-GAAP measures as important indicators of the company's past performance and in planning and forecasting performance in future periods. The non-GAAP financial information Web.com presents may not be comparable to similarly-titled financial measures used by other companies, and investors should not consider non-GAAP financial measures in isolation from, or in substitution for, financial information presented in compliance with GAAP.
You are encouraged to review the reconciliation of non-GAAP financial measures to GAAP financial measures included elsewhere in this press release.
Relative to each of the non-GAAP measures Web.com presents, management further sets forth its rationale as follows:
• | Non-GAAP Revenue. Web.com excludes from non-GAAP revenue the impact of the fair value adjustment to amortized deferred revenue because management believes that excluding such measures helps management and investors better understand the company's revenue trends. |
• | Non-GAAP Operating Income and Non-GAAP Operating Margin. Web.com excludes from non-GAAP operating income and non-GAAP operating margin, amortization of intangibles, loss on sale of assets, asset impairment, fair value adjustment to deferred revenue and deferred expense, restructuring expenses, corporate development expenses, and stock-based compensation charges, because management believes that adjusting for such measures helps management and investors better understand the company's operating activities. |
• | Adjusted EBITDA and Adjusted EBITDA Margin. Web.com excludes from adjusted EBITDA and adjusted EBITDA margin depreciation and amortization expense, loss on sale of assets, asset impairment, income tax provision, interest expense, interest income, stock-based compensation, fair value adjustments to deferred revenue and deferred expense, corporate development expenses and restructuring expenses, because management believes that excluding such items helps investors better understand the company's operating activities. |
• | Non-GAAP Cost of Revenue (excluding depreciation and amortization). Web.com excludes from non-GAAP cost of revenue (excluding depreciation and amortization) the fair value adjustment to deferred expense and stock based compensation charges because management believes that adjusting for such measures helps management and investors better understand the company's operating activities. |
• | Free Cash Flow. Free cash flow is a non-GAAP financial measure that Web.com uses and defines as net cash provided by operating activities less capital expenditures. The company considers free cash flow to be a liquidity measure which provides useful information to management and investors about the amount of cash generated by the business after the acquisition of property and equipment, which can then be used for investment opportunities. |
In respect of the foregoing, Web.com provides the following supplemental information to provide additional context for the use and consideration of the non-GAAP financial measures used elsewhere in this press release:
4
• | Stock-based compensation. These expenses consist of expenses for employee stock options and employee awards under Accounting Standards Codification ("ASC") 718-10. While stock-based compensation expense calculated in accordance with ASC 718-10 constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because such expense is not used by management to assess the core profitability of the company's business operations. Web.com further believes these measures are useful to investors in that they allow for greater transparency to certain line items in the company's financial statements. In addition, when management performs internal comparisons to Web.com's historical operating results and compares the company's operating results to the company's competitors, management excludes this item from various non-GAAP measures. |
• | Asset impairment. Web.com has recorded expenses related to asset impairment and excludes the impact of these expenses from its non-GAAP measures, because such expense is not used by management to assess the core profitability of the company's business operations. |
• | Amortization of intangibles. Web.com incurs amortization of acquired intangibles under ASC 805-10-65. Acquired intangibles primarily consist of customer relationships, customer lists, non-compete agreements, trade names, and developed technology. Web.com expects to amortize for accounting purposes the fair value of the acquired intangibles based on the pattern in which the economic benefits of the intangible assets will be consumed as revenue is generated. Although the intangible assets generate revenue, the company believes the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding the company's operational performance. In addition, when management performs internal comparisons to Web.com's historical operating results and compares the company's operating results to the company's competitors, management excludes this item from various non-GAAP measures. |
• | Depreciation expense. Web.com records depreciation expense associated with its fixed assets. Although its fixed assets generate revenue for Web.com, the item is excluded because management believes certain non-GAAP financial measures excluding this item provide meaningful supplemental information regarding the company's operational performance. In addition, when management performs internal comparisons to Web.com's historical operating results and compares the company's operating results to the company's competitors, management excludes this item from various non-GAAP measures. |
• | Restructuring expense. Web.com has recorded restructuring expenses and excludes the impact of these expenses from its non-GAAP measures, because such expense is not used by management to assess the core profitability of the company's business operations. |
• | Fair value adjustment to deferred revenue and deferred expense. Web.com has recorded a fair value adjustment to acquired deferred revenue and deferred expense in accordance with ASC 805-10-65. Web.com excludes the impact of these adjustments from its non-GAAP measures, because doing so results in non-GAAP revenue, non-GAAP operating income, adjusted EBITDA and ARPU which are reflective of ongoing operating results and more comparable to historical operating results, since the majority of the company's revenue is recurring subscription revenue. Excluding the fair value adjustment to deferred revenue and deferred expense therefore facilitates management's internal comparisons to Web.com's historical operating results. |
• | Corporate development expenses. Web.com incurred expenses relating to acquisitions and the successful integration of acquisitions. Web.com excludes the impact of these expenses from its non-GAAP measures, because such expense is not used by management to assess the core profitability of the company's business operations. |
• | Gains or losses from asset sales or impairment and certain other transactions. Web.com excludes the impact of asset sales or impairment and certain other transactions including debt extinguishments and the sale of equity method investment from its non-GAAP measures because the impact of these items is not considered part of the company's ongoing operations. |
• | Monthly average revenue per user, or ARPU. ARPU is a metric the company measures on a quarterly basis. The company defines ARPU as quarterly non-GAAP subscription revenue divided by the average of the number of subscribers at the beginning of the quarter and the number of subscribers at the end of the quarter, divided by three months. The company excludes from subscription revenue the impact of the fair value adjustments to deferred revenue resulting from acquisition-related write downs. |
Forward-Looking Statements
This press release includes "forward-looking statements" including, without limitation, the statement that Web.com is confident that achievement of its priorities will result in achievement of its near and long term financial goals and will enhance the value delivered to its shareholders, that are subject to risks, uncertainties and other factors that could cause actual results or outcomes
5
to differ materially from those contemplated by the forward-looking statements. As a result of the ultimate outcome of such risks and uncertainties (including the impacts of the adoption of the Tax Cuts and Jobs Act), Web.com's actual results could differ materially from those anticipated in these forward-looking statements. These statements are based on Web.com's current beliefs or expectations, and there are a number of important factors that could cause the actual results or outcomes to differ materially from those indicated by these forward-looking statements, including, without limitation: risks related to the successful offering of the products and services of Web.com; the risk that the integration of Yodle may not result in in further benefits, and other risks that may impact Web.com's business are set forth under the caption, "Risk Factors," in Web.com's Annual Report Form 10-K for the year ended December 31, 2016 and Form 10-Q for the quarter ended September 30, 2017, as filed with the Securities and Exchange Commission, which is available on a website maintained by the Securities and Exchange Commission at www.sec.gov. Web.com expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein as a result of new information, future events or otherwise.
Contacts
Investors:
Ira Berger
904-680-6909
Ira.Berger@web.com
Media:
Brian Wright
904-371-6856
Brian.Wright@web.com
Source: Web.com
6
Web.com Group, Inc. | |||||||||||||||
Consolidated Statement of Comprehensive Income | |||||||||||||||
(in thousands, except for per share data) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three months ended December 31, | Twelve months ended December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenue | $ | 188,845 | $ | 187,203 | $ | 749,261 | $ | 710,505 | |||||||
Cost of revenue and operating expenses | |||||||||||||||
Cost of revenue (excluding depreciation and amortization) | 60,667 | 56,843 | 236,530 | 224,032 | |||||||||||
Sales and marketing | 50,375 | 52,427 | 201,543 | 210,294 | |||||||||||
Technology and development | 19,329 | 17,904 | 69,984 | 65,800 | |||||||||||
General and administrative | 18,220 | 20,530 | 79,494 | 74,919 | |||||||||||
Restructuring charges | 524 | 1,570 | 1,260 | 3,617 | |||||||||||
Asset impairments | 148 | 7,111 | 291 | 9,091 | |||||||||||
Depreciation and amortization | 18,109 | 18,697 | 71,544 | 78,048 | |||||||||||
Total cost of revenue and operating expenses | 167,372 | 175,082 | 660,646 | 665,801 | |||||||||||
Income from operations | 21,473 | 12,121 | 88,615 | 44,704 | |||||||||||
Interest expense, net | (8,459 | ) | (7,932 | ) | (33,061 | ) | (30,462 | ) | |||||||
Net income before income taxes | 13,014 | 4,189 | 55,554 | 14,242 | |||||||||||
Income tax benefit (expense) | 17,751 | (2,276 | ) | (1,925 | ) | (10,252 | ) | ||||||||
Net income | 30,765 | 1,913 | 53,629 | 3,990 | |||||||||||
Other comprehensive income: | |||||||||||||||
Foreign currency translation adjustments | (486 | ) | (496 | ) | (484 | ) | (1,900 | ) | |||||||
Unrealized gain on investments, net of tax | — | — | 1 | 28 | |||||||||||
Total comprehensive income | $ | 30,279 | $ | 1,417 | $ | 53,146 | $ | 2,118 | |||||||
Net income per basic common share | $ | 0.65 | $ | 0.04 | $ | 1.10 | $ | 0.08 | |||||||
Net income per diluted common share | $ | 0.62 | 0.04 | $ | 1.06 | 0.08 | |||||||||
7
Web.com Group, Inc. | |||||||||
Consolidated Balance Sheets | |||||||||
(in thousands, except share count) | |||||||||
(Unaudited) | |||||||||
December 31, 2017 | December 31, 2016 | ||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 11,976 | $ | 20,447 | |||||
Accounts receivable, net of allowance of $1,454 and $1,695, respectively | 25,424 | 20,567 | |||||||
Prepaid expenses | 10,220 | 12,311 | |||||||
Deferred expenses | 63,267 | 60,217 | |||||||
Other current assets | 3,054 | 1,872 | |||||||
Total current assets | 113,941 | 115,414 | |||||||
Property and equipment, net | 57,188 | 53,132 | |||||||
Deferred expenses | 46,316 | 49,127 | |||||||
Goodwill | 885,662 | 871,751 | |||||||
Intangible assets, net | 371,571 | 413,127 | |||||||
Other assets | 21,565 | 11,282 | |||||||
Total assets | $ | 1,496,243 | $ | 1,513,833 | |||||
Liabilities and stockholders' equity | |||||||||
Current liabilities: | |||||||||
Accounts payable | $ | 23,357 | $ | 19,619 | |||||
Accrued expenses | 15,957 | 14,475 | |||||||
Accrued compensation and benefits | 15,560 | 18,307 | |||||||
Deferred revenue | 233,574 | 230,206 | |||||||
Current portion of debt | 16,612 | 16,847 | |||||||
Deferred consideration | 22,466 | 20,244 | |||||||
Other liabilities | 6,321 | 5,034 | |||||||
Total current liabilities | 333,847 | 324,732 | |||||||
Deferred revenue | 185,886 | 195,859 | |||||||
Long-term debt | 630,358 | 647,294 | |||||||
Deferred tax liabilities | 51,042 | 80,135 | |||||||
Other long-term liabilities | 20,474 | 30,361 | |||||||
Total liabilities | 1,221,607 | 1,278,381 | |||||||
Stockholders' equity: | |||||||||
Common stock, $0.001 par value per share: 150,000,000 shares authorized, 48,845,352 and 50,278,137 shares issued and outstanding at December 31, 2017 and 2016, respectively | 49 | 50 | |||||||
Additional paid-in capital | 585,179 | 578,486 | |||||||
Treasury stock at cost, 4,305,221 and 3,146,012 shares at December 31, 2017 and 2016, respectively | (111,093 | ) | (62,430 | ) | |||||
Accumulated other comprehensive loss | (4,503 | ) | (4,020 | ) | |||||
Accumulated deficit | (194,996 | ) | (276,634 | ) | |||||
Total stockholders' equity | 274,636 | 235,452 | |||||||
Total liabilities and stockholders' equity | $ | 1,496,243 | $ | 1,513,833 | |||||
8
Web.com Group, Inc. | |||||||||||||||||
Consolidated Statement of Cash Flows | |||||||||||||||||
(in thousands) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Three months ended December 31, | Twelve months ended December 31, | ||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||
Cash flows from operating activities | |||||||||||||||||
Net income | $ | 30,765 | $ | 1,913 | $ | 53,629 | $ | 3,990 | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
Depreciation and amortization | 18,109 | 18,697 | 71,544 | 78,048 | |||||||||||||
Stock compensation expense | 5,844 | 5,506 | 23,201 | 20,714 | |||||||||||||
Deferred income taxes | (18,945 | ) | 1,506 | (2,287 | ) | 7,714 | |||||||||||
Amortization of debt issuance costs and other | 3,784 | 3,700 | 15,321 | 14,015 | |||||||||||||
Asset impairment | 148 | 7,112 | 291 | 9,091 | |||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||
Accounts receivable, net | (1,137 | ) | (523 | ) | (4,390 | ) | (3,056 | ) | |||||||||
Prepaid expenses and other assets | 4,637 | 2,726 | (1,574 | ) | (2,515 | ) | |||||||||||
Deferred expenses | 1,247 | 1,153 | 228 | 170 | |||||||||||||
Accounts payable | 3,309 | (1,476 | ) | 2,690 | (1,388 | ) | |||||||||||
Accrued expenses and other liabilities | 2,591 | 632 | 2,574 | (1,473 | ) | ||||||||||||
Accrued compensation and benefits | (3,753 | ) | 1,900 | (3,415 | ) | (406 | ) | ||||||||||
Deferred revenue | (7,294 | ) | (5,054 | ) | (7,992 | ) | 7,961 | ||||||||||
Net cash provided by operating activities | 39,305 | 37,792 | 149,820 | 132,865 | |||||||||||||
Cash flows from investing activities | |||||||||||||||||
Business acquisitions, net of cash acquired | (8,688 | ) | — | (17,275 | ) | (303,262 | ) | ||||||||||
Capital expenditures | (4,682 | ) | (4,466 | ) | (21,474 | ) | (22,140 | ) | |||||||||
Other | — | (4 | ) | — | (1,551 | ) | |||||||||||
Net cash used in investing activities | (13,370 | ) | (4,470 | ) | (38,749 | ) | (326,953 | ) | |||||||||
Cash flows from financing activities | |||||||||||||||||
Stock issuance costs | (1 | ) | (5 | ) | (22 | ) | (27 | ) | |||||||||
Common stock repurchased | (935 | ) | (15 | ) | (4,573 | ) | (4,261 | ) | |||||||||
Payments of long-term debt | — | (4,876 | ) | (42,954 | ) | (9,813 | ) | ||||||||||
Payments of revolving credit facility | (22,000 | ) | (20,124 | ) | (88,313 | ) | (70,687 | ) | |||||||||
Proceeds from exercise of stock options | 2,573 | 1,154 | 15,701 | 4,970 | |||||||||||||
Deferred consideration payment | (1,500 | ) | — | (20,433 | ) | — | |||||||||||
Proceeds from long-term debt issued | — | — | 50,000 | 200,000 | |||||||||||||
Proceeds from borrowings on revolving credit facility | — | — | 49,000 | 115,000 | |||||||||||||
Debt issuance costs | — | — | (1,935 | ) | (5,700 | ) | |||||||||||
Common stock purchases under repurchase plan | 185 | (11,101 | ) | (76,278 | ) | (28,565 | ) | ||||||||||
Other | (129 | ) | — | (129 | ) | — | |||||||||||
Net cash (used in) provided by financing activities | (21,807 | ) | (34,967 | ) | (119,936 | ) | 200,917 | ||||||||||
Effect of exchange rate changes on cash | 3 | (27 | ) | (22 | ) | (63 | ) | ||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 4,131 | (1,672 | ) | (8,887 | ) | 6,766 | |||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 12,755 | 27,445 | 25,773 | 19,007 | |||||||||||||
Cash, cash equivalents and restricted cash, end of year | $ | 16,886 | $ | 25,773 | $ | 16,886 | $ | 25,773 | |||||||||
9
Web.com Group, Inc. | |||||||||||||||||
Consolidated Statement of Cash Flows | |||||||||||||||||
(in thousands) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Three months ended December 31, | Twelve months ended December 31, | ||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||
Supplemental cash flow information | |||||||||||||||||
Interest paid | $ | 3,882 | $ | 3,543 | $ | 17,562 | $ | 15,764 | |||||||||
Income taxes paid | $ | 1,243 | $ | 803 | $ | 4,406 | $ | 3,590 | |||||||||
In fiscal 2017, we adopted ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which requires a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and restricted cash and cash equivalents. Prior year amounts have been restated to reflect the adoption which increased net cash flows provided by operating activities for the year ending December 31, 2016 by approximately $5.0 million from the previously as filed amounts. | |||||||||||||||||
10
Web.com Group, Inc. | ||||||||||||||||
Reconciliation of GAAP to Non-GAAP Results | ||||||||||||||||
(in thousands, except for per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Reconciliation of GAAP revenue to non-GAAP revenue | ||||||||||||||||
GAAP revenue | $ | 188,845 | $ | 187,203 | $ | 749,261 | $ | 710,505 | ||||||||
Fair value adjustment to deferred revenue | 2,289 | 1,658 | 6,529 | 18,363 | ||||||||||||
Non-GAAP revenue | $ | 191,134 | $ | 188,861 | $ | 755,790 | $ | 728,868 | ||||||||
Reconciliation of GAAP operating income to non-GAAP operating income | ||||||||||||||||
GAAP operating income | $ | 21,473 | $ | 12,121 | $ | 88,615 | $ | 44,704 | ||||||||
Amortization of intangibles | 12,047 | 13,197 | 49,335 | 56,805 | ||||||||||||
Loss on sale of assets | 42 | 7 | 44 | 7 | ||||||||||||
Asset impairment | 148 | 7,111 | 291 | 9,091 | ||||||||||||
Stock based compensation | 5,844 | 5,506 | 23,201 | 20,714 | ||||||||||||
Restructuring charges | 524 | 1,570 | 1,260 | 3,617 | ||||||||||||
Corporate development | 626 | 706 | 1,642 | 4,631 | ||||||||||||
Fair value adjustment to deferred revenue | 2,289 | 1,658 | 6,529 | 18,363 | ||||||||||||
Fair value adjustment to deferred expense | 30 | 68 | 171 | 301 | ||||||||||||
Non-GAAP operating income | $ | 43,023 | $ | 41,944 | $ | 171,088 | $ | 158,233 | ||||||||
Reconciliation of GAAP operating margin to non-GAAP operating margin | ||||||||||||||||
GAAP operating margin | 11 | % | 6 | % | 12 | % | 6 | % | ||||||||
Amortization of intangibles | 6 | 7 | 7 | 8 | ||||||||||||
Loss on sale of assets | — | — | — | — | ||||||||||||
Asset impairment | — | 4 | — | 1 | ||||||||||||
Stock based compensation | 3 | 3 | 3 | 3 | ||||||||||||
Restructuring charges | 1 | 1 | — | — | ||||||||||||
Corporate development | 1 | — | — | 1 | ||||||||||||
Fair value adjustment to deferred revenue | 1 | 1 | 1 | 3 | ||||||||||||
Fair value adjustment to deferred expense | — | — | — | — | ||||||||||||
Non-GAAP operating margin | 23 | % | 22 | % | 23 | % | 22 | % | ||||||||
11
Web.com Group, Inc. | ||||||||||||||||
Reconciliation of GAAP to Non-GAAP Results | ||||||||||||||||
(in thousands, except for per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Reconciliation of GAAP net income to adjusted EBITDA | ||||||||||||||||
GAAP net income | $ | 30,765 | $ | 1,913 | $ | 53,629 | $ | 3,990 | ||||||||
Depreciation and amortization | 18,109 | 18,697 | 71,544 | 78,048 | ||||||||||||
Loss on sale of assets | 42 | 7 | 44 | 7 | ||||||||||||
Asset impairment | 148 | 7,111 | 291 | 9,091 | ||||||||||||
Stock based compensation | 5,844 | 5,506 | 23,201 | 20,714 | ||||||||||||
Restructuring charges | 524 | 1,570 | 1,260 | 3,617 | ||||||||||||
Corporate development | 626 | 706 | 1,642 | 4,631 | ||||||||||||
Fair value adjustment to deferred revenue | 2,289 | 1,658 | 6,529 | 18,363 | ||||||||||||
Fair value adjustment to deferred expense | 30 | 68 | 171 | 301 | ||||||||||||
Interest expense, net | 8,459 | 7,932 | 33,061 | 30,462 | ||||||||||||
Income tax (benefit) expense | (17,751 | ) | 2,276 | 1,925 | 10,252 | |||||||||||
Adjusted EBITDA | $ | 49,085 | $ | 47,444 | $ | 193,297 | $ | 179,476 | ||||||||
Reconciliation of GAAP net income margin to adjusted EBITDA margin | ||||||||||||||||
GAAP net income margin | 16 | % | 1 | % | 7 | % | 1 | % | ||||||||
Depreciation and amortization | 10 | 10 | 10 | 11 | ||||||||||||
Loss on sale of assets | — | — | — | — | ||||||||||||
Asset impairment | — | 4 | — | 1 | ||||||||||||
Stock based compensation | 3 | 3 | 3 | 3 | ||||||||||||
Restructuring charges | — | 1 | — | — | ||||||||||||
Corporate development | — | — | — | 1 | ||||||||||||
Fair value adjustment to deferred revenue | 1 | 1 | 1 | 3 | ||||||||||||
Fair value adjustment to deferred expense | — | — | — | — | ||||||||||||
Interest expense, net | 5 | 4 | 5 | 4 | ||||||||||||
Income tax (benefit) expense | (9 | ) | 1 | — | 1 | |||||||||||
Adjusted EBITDA margin | 26 | % | 25 | % | 26 | % | 25 | % | ||||||||
Reconciliation of net cash provided by operating activities to free cash flow | ||||||||||||||||
Net cash provided by operating activities | $ | 39,305 | $ | 37,792 | $ | 149,820 | $ | 132,865 | ||||||||
Capital expenditures | (4,682 | ) | (4,466 | ) | (21,474 | ) | (22,140 | ) | ||||||||
Free cash flow | $ | 34,623 | $ | 33,326 | $ | 128,346 | $ | 110,725 | ||||||||
Net cash used in investing activities | $ | (13,370 | ) | $ | (4,470 | ) | $ | (38,749 | ) | $ | (326,953 | ) | ||||
Net cash (used in) provided by financing activities | $ | (21,807 | ) | $ | (34,967 | ) | $ | (119,936 | ) | $ | 200,917 | |||||
12
Web.com Group, Inc. | ||||||||||||||||
Reconciliation of GAAP to Non-GAAP Results | ||||||||||||||||
(in thousands, except for per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Reconciliation of GAAP cost of revenue (excluding depreciation and amortization) to non-GAAP cost of revenue (excluding depreciation and amortization) | ||||||||||||||||
Cost of revenue (excluding depreciation and amortization) | $ | 60,667 | $ | 56,843 | $ | 236,530 | $ | 224,032 | ||||||||
Fair value adjustment to deferred expense | (30 | ) | (68 | ) | (171 | ) | (301 | ) | ||||||||
Stock based compensation | (289 | ) | (64 | ) | (1,115 | ) | (1,097 | ) | ||||||||
Non-GAAP cost of revenue (excluding depreciation and amortization) | $ | 60,348 | $ | 56,711 | $ | 235,244 | $ | 222,634 | ||||||||
Three months ended December 31, 2017 | Three months ended December 31, 2016 | Three months ended September 30, 2017 | ||||||||||||||
Reconciliation of GAAP revenue to non-GAAP subscription revenue used in ARPU | ||||||||||||||||
GAAP revenue | $ | 188,845 | $ | 187,203 | $ | 188,567 | ||||||||||
Fair value adjustment to deferred revenue | 2,289 | 1,658 | 1,202 | |||||||||||||
Non-GAAP revenue | $ | 191,134 | $ | 188,861 | $ | 189,769 | ||||||||||
Professional services and other revenue | (1,806 | ) | (1,724 | ) | (1,809 | ) | ||||||||||
Non-GAAP subscription revenue used in ARPU | $ | 189,328 | $ | 187,137 | $ | 187,960 | ||||||||||
Average subscribers (in thousands) | 3,434 | 3,452 | 3,472 | |||||||||||||
ARPU (Non-GAAP subscription revenue per subscriber over 3 month period) | $ | 18.38 | $ | 18.07 | $ | 18.04 | ||||||||||
Guidance for three months ended December 31, 2017 as of November 7, 2017 | ||||||||||||||||
Reconciliation of GAAP revenue to non-GAAP revenue | ||||||||||||||||
GAAP revenue | $ | 187,400 | - | $ | 190,400 | |||||||||||
Fair value adjustment to deferred revenue | 1,100 | 1,100 | ||||||||||||||
Non-GAAP revenue | $ | 188,500 | - | $ | 191,500 | |||||||||||
Note that the Company has not reconciled Adjusted EBITDA guidance to GAAP net income because it does not provide guidance on GAAP net income or the reconciling items between Adjusted EBITDA and net income as a result of the substantial uncertainty regarding, and the potential substantial variability of, these items. The actual amount of net income and such responding reconciling items will have a significant effect on Adjusted EBITDA. Accordingly a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measure is not available without unreasonable effort. | ||||||||||||||||
13
Web.com Group, Inc. | ||||||||||||||||
Supplemental Information | ||||||||||||||||
(in thousands, except for per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Stock based compensation | ||||||||||||||||
Cost of revenue | $ | 289 | $ | 64 | $ | 1,115 | $ | 1,097 | ||||||||
Sales and marketing | 1,175 | 1,497 | 4,943 | 5,266 | ||||||||||||
Technology and development | 1,110 | 1,074 | 4,036 | 3,799 | ||||||||||||
General and administrative | 3,270 | 2,871 | 13,107 | 10,552 | ||||||||||||
Total | $ | 5,844 | $ | 5,506 | $ | 23,201 | $ | 20,714 | ||||||||
Revenue | ||||||||||||||||
Subscription | $ | 187,039 | $ | 185,479 | $ | 741,655 | $ | 703,562 | ||||||||
Professional services and other | 1,806 | 1,724 | 7,606 | 6,943 | ||||||||||||
Total | $ | 188,845 | $ | 187,203 | $ | 749,261 | $ | 710,505 | ||||||||
Other Information | ||||||||||||||||
Non-GAAP operating income | $ | 43,023 | $ | 41,944 | $ | 171,088 | $ | 158,233 | ||||||||
GAAP interest expense, net | $ | 8,459 | $ | 7,932 | $ | 33,061 | $ | 30,462 | ||||||||
Amortization of debt issuance costs and other | $ | 3,784 | $ | 3,700 | $ | 15,321 | $ | 14,015 | ||||||||
Income taxes paid | $ | 1,243 | $ | 803 | $ | 4,406 | $ | 3,590 | ||||||||
GAAP diluted weighted average common shares | 49,274 | 50,550 | 50,654 | 50,880 | ||||||||||||
14