Exhibit 99.1
RetailMeNot Announces Second Quarter 2015 Financial Results
| • | Mobile Online Transaction Net Revenues grew 91% over the prior year period |
| • | In-Store + Advertising Net Revenues grew 72% over the prior year period |
| • | GAAP EPS loss of $0.03; non-GAAP EPS of $0.09 |
| • | Adjusted EBITDA of $10.6 million; adjusted EBITDA margin of 20% |
AUSTIN, Texas, August 5, 2015 — RetailMeNot, Inc. (NASDAQ:SALE), the operator of the world’s largest marketplace for digital offers, today announced its financial results for the second quarter ended June 30, 2015.
Second Quarter Financial Results Highlights and Key Operating Metrics
(All comparisons are made to the second quarter of 2014 unless otherwise noted)
| • | Total net revenues declined 11% to $53.2 million. |
| - | In-store + advertising net revenues increased 72% to $9.6 million, representing 18% of total net revenues. |
| - | Mobile online transaction net revenues increased 91% to $4.9 million, representing 9% of total net revenues. |
| - | Desktop online transaction net revenues, which includes tablet, declined 25%, to $38.6 million, representing 73% of total net revenues. |
| • | Net revenues from international markets were slightly down, totaling $11.6 million, representing 22% of total net revenues. |
| • | GAAP net loss was $1.6 million, compared to GAAP net income of $4.3 million. |
| • | Non-GAAP net income was $5.0 million, compared to $11.6 million. |
| • | EPS was a loss of $0.03 per share, based on 53.5 million fully-diluted, weighted-average shares outstanding. |
| • | Non-GAAP EPS was $0.09 per share, based on 54.7 million fully-diluted, weighted-average shares outstanding. |
| • | Adjusted EBITDA was $10.6 million, compared to $19.7 million and representing 20% of total net revenues. |
| • | Total visits grew to 164.0 million, up 6%. |
| - | Desktop visits in the quarter declined 16% to 97.2 million. |
| - | Mobile visits in the quarter increased 72% to 66.8 million - or 41% of total visits. |
| • | Mobile unique visitors grew 44% totaling 18.4 million. |
“We continued to drive strong mobile, in-store and advertising revenue during the second quarter, but weakness in organic search, which began in late May, negatively impacted both our desktop and mobile web traffic resulting in disappointing overall results,” said Cotter Cunningham, CEO & Founder, RetailMeNot, Inc. “Given the change in search traffic within the quarter, we felt it was important to make some adjustments designed to right-size our cost structure and improve execution without reducing our investment in growth. We continue to generate solid operating cash flow and will opportunistically utilize our stock repurchase plan as an efficient use of capital while we transition the business and return to growth.”
Business Outlook
Third Quarter 2015
| • | Total net revenues are expected to be in the range of $47.5 to $50.0 million, or a decline of 14% at the mid-point. |
| • | Adjusted EBITDA is expected to be in the range of $5.0 to $7.0 million, or adjusted EBITDA margins of 12% at the mid-point. |
Full Year 2015
The company is reducing guidance for the full year as follows:
| • | Total net revenues are expected to be in the range of $231.0 to $239.0 million, or a decline of 11% at the mid-point. |
| • | Adjusted EBITDA is expected to be in the range of $56.0 to $64.0 million, or adjusted EBITDA margins of 26% at the mid-point. |
The above statements are based on current expectations and actual results may differ materially as explained in “Forward-looking Statements” below. Information about RetailMeNot’s use of non-GAAP financial measures is provided below under the caption “Use of Non-GAAP Financial Measures”.
Quarterly Conference Call
RetailMeNot will host a webcast to discuss its second quarter 2015 financial results and business outlook today at 7:00 a.m. Central Time (8:00 a.m. Eastern Time).
A live webcast of the conference call can be accessed within the investor relations section of the RetailMeNot website at http://investor.retailmenot.com. This webcast will contain forward-looking statements and other material information regarding the company’s financial and operating results. Additionally, in advance of the conference call, RetailMeNot will post second quarter 2015 Management Commentary that can be accessed via the link above.
Following completion of the call, a recorded replay of the webcast will be available on the website at http://investor.retailmenot.com. A replay of the call will be available beginning at 9:30 a.m. Central Time on August 5, 2015 through November 5, 2015 at 10:59 p.m. Central Time. To listen to the telephone replay, call (877) 344-7529 within the US, (855) 669-9658 in Canada or (412) 317-0088 if calling internationally. Replay access code 10069108.
About RetailMeNot, Inc.
RetailMeNot, Inc. (http://www.retailmenot.com/corp/) operates the world’s largest marketplace for digital offers. The company enables consumers across the globe to find hundreds of thousands
of digital offers for their favorite retailers and brands. During the 12 months ended June 30, 2015, RetailMeNot, Inc. experienced over 730 million visits to its websites, and during the three months ended June 30, 2015, RetailMeNot, Inc. averaged 18.4 million mobile unique visitors per month. In 2014, RetailMeNot, Inc. estimates $4.4 billion in paid retailer sales were attributable to consumer traffic from digital offers in its marketplace. The RetailMeNot, Inc. portfolio includes RetailMeNot.com, the largest digital offer marketplace in the United States; RetailMeNot.ca in Canada; VoucherCodes.co.uk, the largest digital offers marketplace in the United Kingdom; Deals.com in Germany; Actiepagina.nl, a leading digital offers site in the Netherlands; Bons-de-Reduction.com and Ma-Reduc.com, leading digital offers sites in France; Poulpeo.com, a leading digital offers site with cash back in France; andDeals2Buy.com, a digital offers site in North America. RetailMeNot, Inc. is listed on the NASDAQ stock exchange under the ticker symbol “SALE.” Investors interested in learning more about the company can visit http://investor.retailmenot.com.
Key Operating Metrics
Visits. RetailMeNot defines a visit as a group of interactions that take place on one of RetailMeNot Inc.’s websites from computers, smartphones, tablets or other mobile devices within a given time frame as measured by Google Analytics, a product that provides digital marketing intelligence. A single visit can contain multiple page views, events, social interactions and e-commerce transactions. A single visitor can open multiple visits. Visits can occur on the same day, or over several days, weeks or months. As soon as one visit ends, there is then an opportunity to start a new visit. A visit ends either through the passage of time or a campaign change, with a campaign generally meaning arrival via search engine, referring site or campaign-tagged information. A visit ends through passage of time either after 30 minutes of inactivity or at midnight Pacific Time. A visit ends through a campaign change if a visitor arrives via one campaign or source, leaves the site, and then returns via another campaign or source. Visits for the period do not include interactions through our mobile applications.
Mobile Unique Visitors. This amount represents the average number of mobile unique visitors per month for the three month period ending June 30, 2015. RetailMeNot counts each of the following as a mobile unique visitor: (i) the first time a specific mobile device accesses one of our mobile applications during a calendar month, and (ii) the first time a specific mobile device accesses one of our mobile websites using a specific web browser during a calendar month. If a mobile device accesses more than one of our mobile websites or mobile applications in a single calendar month, the first access to each such mobile website or mobile application is counted as a mobile unique visitor as they are tracked separately for each mobile domain. We measure mobile unique visitors with a combination of internal data sources and Google Analytics data.
Use of Non-GAAP Financial Measures
To provide investors with additional information regarding our financial results, this document includes references to Adjusted EBITDA, non-GAAP net income (loss) and non-GAAP net income
(loss) per share, all of which are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures, see the tables provided below in this release.
RetailMeNot defines adjusted EBITDA as net income (loss) plus depreciation, amortization of intangible assets, stock-based compensation expense, third-party acquisition-related costs, other non-cash operating expenses (including compensation arrangements entered into in connection with acquisitions), net interest expense, other non-operating income or expense (including net foreign exchange gains and losses) and income taxes.
RetailMeNot discloses adjusted EBITDA because it is a key measure used by RetailMeNot and its board of directors to understand and evaluate RetailMeNot’s financial and operating performance, establish budgets and operational goals and as an element in determining executive compensation. RetailMeNot believes adjusted EBITDA also facilitates period-to-period comparisons of operations that could otherwise be masked by the effect of the expenses that RetailMeNot excludes in this non-GAAP financial measure and facilitates comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results.
Our presentation of non-GAAP net income (loss) and non-GAAP net income (loss) per share excludes the impact of amortization of purchased intangible assets, stock-based compensation expense, third party acquisition-related costs, other non-cash operating expenses (including compensation arrangements entered into in connection with acquisitions) and income taxes, net of the tax effect of the adjustments above. These measures are not key metrics used by RetailMeNot or its board of directors to measure financial or operating performance or otherwise manage the business. However, RetailMeNot provides non-GAAP net income (loss) and non-GAAP net income (loss) per share as supplemental information for investors, as they facilitate period-to-period comparisons of operations that could otherwise be masked by the effect of the expenses that RetailMeNot excludes in these non-GAAP financial measures and facilitates comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results.
Adjusted EBITDA, non-GAAP net income (loss) and non-GAAP net income (loss) per share have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of RetailMeNot’s results as reported under GAAP. Because of these limitations, you should consider Adjusted EBITDA, non-GAAP net income (loss) and non-GAAP net income (loss) per share alongside other financial performance measures, including various cash flow metrics, net income (loss) and RetailMeNot’s other GAAP results.
Forward-looking Statements
This release contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts, included herein regarding RetailMeNot’s strategy, future operations, future financial position, future net revenues, projected costs, prospects, plans and objectives of management are forward-looking statements. The words “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,”
“predict,” “project,” “seek,” “should,” “target,” “will,” “would” and similar expressions (or the negative of these terms) are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements include, among other things, statements about management’s estimates regarding future net revenues, adjusted EBITDA and other financial performance, visits, mobile unique visitors, e-mail subscribers, other consumer engagement metrics, new product and content offerings and other statements about management’s beliefs, intentions or goals. RetailMeNot may not actually achieve the expectations disclosed in the forward-looking statements, and you should not place undue reliance on RetailMeNot’s forward-looking statements. These forward-looking statements involve risks and uncertainties that could cause actual results or events to differ materially from the expectations disclosed in the forward-looking statements, including, but not limited to, (1) RetailMeNot’s ability to attract visitors to its websites from search engines; (2) RetailMeNot’s ability to monetize digital offers available through its mobile solutions; (3) RetailMeNot’s ability to attract and retain paid retailers and maintain its relationships with performance marketing networks; (4) risks related to RetailMeNot’s ability to manage its growth, including accurately planning and forecasting its financial results; (5) RetailMeNot’s ability to obtain and maintain digital offer content and maintain the positive perception of its brand; (6) the competitive environment for RetailMeNot’s business; (7) changes in consumer sentiment regarding RetailMeNot’s use of cookies; (8) RetailMeNot’s need to manage regulatory, tax and litigation risks, including regulations imposing sales tax on e-commerce or m-commerce and ongoing litigation; (9) RetailMeNot’s ability to protect consumer data and its intellectual property; (10) RetailMeNot’s ability to manage international business uncertainties; (11) the impact and integration of future acquisitions; and (12) other risks and potential factors that could affect RetailMeNot’s business and financial results identified in RetailMeNot’s filings with the Securities and Exchange Commission (the “SEC”), including its quarterly report on Form 10-Q filed with the SEC on May 7, 2015. Additional information will also be set forth in RetailMeNot’s future quarterly reports onForm 10-Q, annual reports onForm 10-K and other filings that RetailMeNot makes with the SEC. RetailMeNot does not intend or undertake any duty to release publicly any updates or revisions to any forward-looking statements contained herein.
Investor Contact
Michael Magaro
RetailMeNot, Inc.
mmagaro@rmn.com
(512) 777-2899
Media Contact
Brian Hoyt
RetailMeNot, Inc.
bhoyt@rmn.com
(512) 777-2957
— RMNSALE-F —
RetailMeNot, Inc.
Condensed Consolidated Statements of Operations
(Unaudited, in thousands, except per share data)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
Net revenues | $ | 53,180 | $ | 59,506 | $ | 113,564 | $ | 120,776 | ||||||||
Costs and expenses: | ||||||||||||||||
Cost of net revenues(1) | 5,176 | 4,648 | 10,522 | 9,078 | ||||||||||||
Product development(1) | 13,072 | 12,980 | 26,392 | 23,686 | ||||||||||||
Sales and marketing(1) | 22,636 | 19,195 | 44,277 | 40,367 | ||||||||||||
General and administrative(1) | 9,712 | 10,291 | 19,282 | 19,638 | ||||||||||||
Amortization of purchased intangible assets | 2,739 | 3,194 | 5,365 | 6,637 | ||||||||||||
Other operating expenses | 763 | 1,112 | 1,528 | 2,460 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total costs and expenses | 54,098 | 51,420 | 107,366 | 101,866 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income from operations | (918 | ) | 8,086 | 6,198 | 18,910 | |||||||||||
Other income (expense): | ||||||||||||||||
Interest expense, net | (492 | ) | (494 | ) | (913 | ) | (1,025 | ) | ||||||||
Other income (expense), net | (154 | ) | (328 | ) | (397 | ) | (300 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) before income taxes | (1,564 | ) | 7,264 | 4,888 | 17,585 | |||||||||||
Provision for income taxes | (27 | ) | (2,938 | ) | (2,420 | ) | (7,184 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | (1,591 | ) | 4,326 | 2,468 | 10,401 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Preferred stock dividends on participating preferred stock | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total undistributed earnings (loss) | (1,591 | ) | 4,326 | 2,468 | 10,401 | |||||||||||
Undistributed earnings allocated to participating preferred stock | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) attributable to common stockholders | (1,591 | ) | 4,326 | 2,468 | 10,401 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) per share attributable to common stockholders: | ||||||||||||||||
Basic | $ | (0.03 | ) | $ | 0.08 | $ | 0.05 | $ | 0.19 | |||||||
|
|
|
|
|
|
|
| |||||||||
Diluted | $ | (0.03 | ) | $ | 0.08 | $ | 0.04 | $ | 0.19 | |||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of shares used in computing net income (loss) per share: | ||||||||||||||||
Basic | 53,482 | 53,791 | 53,754 | 53,472 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted | 53,482 | 55,377 | 54,891 | 55,455 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
RetailMeNot, Inc.
Condensed Consolidated Statements of Operations (continued)
(Unaudited, in thousands)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
(1) Includes stock-based compensation as follows: | ||||||||||||||||
Cost of net revenues | $ | 530 | $ | 470 | $ | 1,119 | $ | 811 | ||||||||
Product development | 2,074 | 1,896 | 4,333 | 3,220 | ||||||||||||
Sales and marketing | 1,525 | 1,476 | 2,947 | 2,714 | ||||||||||||
General and administrative | 2,415 | 2,524 | 4,958 | 4,635 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | $ | 6,544 | $ | 6,366 | $ | 13,357 | $ | 11,380 | ||||||||
|
|
|
|
|
|
|
| |||||||||
RetailMeNot, Inc.
Reconciliation of Adjusted EBITDA
(Unaudited, in thousands)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
Net income (loss) | $ | (1,591 | ) | $ | 4,326 | $ | 2,468 | $ | 10,401 | |||||||
Depreciation and amortization | 4,253 | 4,086 | 8,179 | 8,290 | ||||||||||||
Stock-based compensation expense | 6,544 | 6,366 | 13,357 | 11,380 | ||||||||||||
Third party acquisition-related costs | — | — | 55 | — | ||||||||||||
Other operating expenses | 763 | 1,112 | 1,528 | 2,460 | ||||||||||||
Interest expense, net | 492 | 494 | 913 | 1,025 | ||||||||||||
Other income (expense), net | 154 | 328 | 397 | 300 | ||||||||||||
Provision for income taxes | 27 | 2,938 | 2,420 | 7,184 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA | $ | 10,642 | $ | 19,650 | $ | 29,317 | $ | 41,040 | ||||||||
|
|
|
|
|
|
|
| |||||||||
RetailMeNot, Inc.
Reconciliation of Non-GAAP Net Income and Non-GAAP Diluted EPS
(Unaudited, in thousands, except per share data)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
GAAP Income (loss) before income taxes | (1,564 | ) | 7,264 | 4,888 | 17,585 | |||||||||||
GAAP provision for income taxes | (27 | ) | (2,938 | ) | (2,420 | ) | (7,184 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
GAAP Net income (loss) | $ | (1,591 | ) | $ | 4,326 | $ | 2,468 | $ | 10,401 | |||||||
Non-GAAP adjustments to net income: | ||||||||||||||||
Amortization of purchased intangibles | 2,739 | 3,194 | 5,365 | 6,637 | ||||||||||||
Stock-based compensation expense | 6,544 | 6,366 | 13,357 | 11,380 | ||||||||||||
Third party acquisition-related costs | — | — | 55 | — | ||||||||||||
Other operating expenses | 763 | 1,112 | 1,528 | 2,460 | ||||||||||||
Less: Tax effect of adjustments above | (3,467 | ) | (3,390 | ) | (7,011 | ) | (6,653 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total non-GAAP net income | $ | 4,988 | $ | 11,608 | $ | 15,762 | $ | 24,225 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted net income (loss) per share | ||||||||||||||||
GAAP | $ | (0.03 | ) | $ | 0.08 | $ | 0.04 | $ | 0.19 | |||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP | $ | 0.09 | $ | 0.21 | $ | 0.29 | $ | 0.44 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Shares used in non-GAAP diluted EPS calculation: | ||||||||||||||||
Weighted-average shares outstanding used in calculating GAAP diluted EPS | 53,482 | 55,377 | 54,891 | 55,455 | ||||||||||||
Additional dilutive securities for non-GAAP diluted EPS | 1,219 | — | — | — | ||||||||||||
Weighted-average shares from assumed conversion of preferred stock prior to IPO | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted-average shares outstanding used in calculating non-GAAP diluted EPS | 54,701 | 55,377 | 54,891 | 55,455 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Reconciliation of non-GAAP effective tax rate: | ||||||||||||||||
GAAP Effective tax rate | (1.7 | )% | 40.4 | % | 49.5 | % | 40.9 | % | ||||||||
Tax effect of non-GAAP adjustments to net income | 42.9 | % | (5.1 | )% | (12.1 | )% | (4.5 | )% | ||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP effective tax rate | 41.2 | % | 35.3 | % | 37.4 | % | 36.4 | % | ||||||||
|
|
|
|
|
|
|
| |||||||||
RetailMeNot, Inc.
Condensed Consolidated Balance Sheets
(Unaudited, in thousands)
| As of June 30, | As of December 31, | |||||||
| 2015 | 2014 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 279,817 | $ | 244,482 | ||||
Accounts receivable, net | 38,337 | 69,603 | ||||||
Prepaids and other current assets, net | 16,454 | 14,930 | ||||||
|
|
|
| |||||
Total current assets | 334,608 | 329,015 | ||||||
Property and equipment, net | 20,428 | 16,949 | ||||||
Intangible assets, net | 68,983 | 70,819 | ||||||
Goodwill | 175,058 | 176,927 | ||||||
Other assets, net | 8,659 | 5,394 | ||||||
|
|
|
| |||||
Total assets | $ | 607,736 | $ | 599,104 | ||||
|
|
|
| |||||
Liabilities and Stockholders’ Equity (Deficit) | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 5,924 | $ | 5,482 | ||||
Accrued compensation and benefits | 7,608 | 12,138 | ||||||
Accrued expenses and other current liabilities | 6,838 | 6,110 | ||||||
Income taxes payable | 1,041 | 9,032 | ||||||
Current maturities of long term debt | 10,000 | 10,000 | ||||||
|
|
|
| |||||
Total current liabilities | 31,411 | 42,762 | ||||||
Deferred tax liability—noncurrent | 4,931 | 3,404 | ||||||
Long term debt | 67,500 | 40,000 | ||||||
Other noncurrent liabilities | 8,201 | 8,183 | ||||||
|
|
|
| |||||
Total liabilities | 112,043 | 94,349 | ||||||
Stockholders’ equity: | ||||||||
Common stock | 54 | 54 | ||||||
Additional paid-in capital | 507,836 | 517,421 | ||||||
Accumulated other comprehensive loss | (3,887 | ) | (1,942 | ) | ||||
Accumulated deficit | (8,310 | ) | (10,778 | ) | ||||
|
|
|
| |||||
Total stockholders’ equity | 495,693 | 504,755 | ||||||
|
|
|
| |||||
Total liabilities and stockholders’ equity | $ | 607,736 | $ | 599,104 | ||||
|
|
|
| |||||
RetailMeNot, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income (loss) | $ | (1,591 | ) | $ | 4,326 | $ | 2,468 | $ | 10,401 | |||||||
Adjustments to reconcile net income (loss) to cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization expense | 4,253 | 4,086 | 8,179 | 8,290 | ||||||||||||
Stock based compensation expense | 6,544 | 6,366 | 13,357 | 11,380 | ||||||||||||
Excess income tax benefit from stock-based compensation and other | (552 | ) | (2,209 | ) | (1,307 | ) | (10,523 | ) | ||||||||
Deferred income tax expense (benefit) | (1,416 | ) | (1,784 | ) | 282 | (1,788 | ) | |||||||||
Non-cash interest expense | 101 | 96 | 203 | 193 | ||||||||||||
Amortization of deferred compensation | 768 | 1,112 | 1,536 | 2,459 | ||||||||||||
Other non-cash (gains) losses, net | 114 | 308 | 1,152 | 363 | ||||||||||||
Provision for doubtful accounts receivable | (35 | ) | 447 | (287 | ) | 822 | ||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Accounts receivable, net | 7,819 | 1,220 | 30,961 | 16,787 | ||||||||||||
Prepaid expenses and other current assets, net | (887 | ) | (320 | ) | (1,730 | ) | (1,307 | ) | ||||||||
Accounts payable | 780 | 11 | 1,156 | (1,966 | ) | |||||||||||
Accrued expenses and other current liabilities | (2,077 | ) | 4,926 | (12,161 | ) | 951 | ||||||||||
Other noncurrent assets and liabilities | 198 | (425 | ) | 832 | 405 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by operating activities | $ | 14,019 | 18,160 | $ | 44,641 | 36,467 | ||||||||||
Cash flows from investing activities: | ||||||||||||||||
Payments for acquisition of businesses, net of acquired cash | — | (75 | ) | — | (75 | ) | ||||||||||
Proceeds from sale of property and equipment | 5 | — | 5 | — | ||||||||||||
Purchase of other assets | (4,300 | ) | (101 | ) | (4,302 | ) | (101 | ) | ||||||||
Purchase of non-marketable investment | (4,000 | ) | — | (4,000 | ) | — | ||||||||||
Purchase of property and equipment | (3,991 | ) | (1,066 | ) | (6,323 | ) | (3,459 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash used in investing activities | (12,286 | ) | (1,242 | ) | (14,620 | ) | (3,635 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from notes payable, net of issuance costs | — | — | 29,950 | — | ||||||||||||
Payments on notes payable | (2,500 | ) | (3,500 | ) | (2,500 | ) | (5,250 | ) | ||||||||
Payments of preferred stock dividends | — | — | — | — | ||||||||||||
Proceeds from public offerings, net of offering costs | — | 3 | — | (61 | ) | |||||||||||
Excess income tax benefit from stock-based compensation and other | 552 | 2,209 | 1,307 | 10,523 | ||||||||||||
Payments of principal on capital lease arrangements | (4 | ) | (3 | ) | (7 | ) | (6 | ) | ||||||||
Payments for repurchase of common stock | (2,719 | ) | — | (27,192 | ) | (6 | ) | |||||||||
Proceeds from issuance of common stock, net of shares withheld for taxes | 2,073 | 1,658 | 4,466 | 9,797 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by (used in) financing activities | (2,598 | ) | 367 | 6,024 | 14,997 | |||||||||||
Effect of foreign currency exchange rate on cash | 367 | 154 | (710 | ) | 195 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Change in cash and cash equivalents | (498 | ) | 17,439 | 35,335 | 48,024 | |||||||||||
Cash and cash equivalents, beginning of period | 280,315 | 196,466 | 244,482 | 165,881 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash and cash equivalents, end of period | $ | 279,817 | $ | 213,905 | $ | 279,817 | $ | 213,905 | ||||||||
|
|
|
|
|
|
|
| |||||||||