Announces Rich Williams as new CEO
-
Gross billings of $1.47 billion
-
Revenue of $713.6 million
-
Adjusted EBITDA of $56.3 million
-
GAAP loss per share of $0.04; non-GAAP earnings per share of $0.05
-
Free Cash Flow of $227.8 million for the trailing twelve month
period
CHICAGO--(BUSINESS WIRE)--
Groupon, Inc. (NASDAQ: GRPN) today announced financial results for the
quarter ended September 30, 2015.
The company also announced that Chief Operating Officer Rich Williams
will assume the role of Chief Executive Officer. Outgoing CEO Eric
Lefkofsky will once again serve as Chairman of the Board of Directors.
Outgoing Chairman Ted Leonsis will now serve as Lead Independent
Director.
"Over the past few years, we've repositioned the business for success
and strengthened our foundation. On a trailing twelve-month basis, we
generated $3.1 billion in revenue, $1.4 billion in gross profit, $283
million in adjusted EBITDA and $228 million in free cash flow,"
Lefkofsky said.
"We've successfully transformed Groupon to support our next stage of
growth. The business is stable, the marketplace is scaling, and we are
ready to take our next big step. Now is the right time for me to return
to my role as Chairman, and let Rich, who has done a tremendous job over
the past four years, lead Groupon during this next stage."
Third Quarter 2015 Summary
-
Gross billings, which reflect the total dollar value of customer
purchases of goods and services, was $1.47 billion in the third
quarter 2015, compared with $1.49 billion in the third quarter 2014.
Gross billings declined 2% globally, but grew 6% excluding the
unfavorable impact from year-over-year changes in foreign exchange
rates throughout the quarter. On this F/X neutral basis, North America
billings increased 12%, EMEA declined 1% and Rest of World was
approximately flat.
-
Revenue was $713.6 million in the third quarter 2015, compared with
$714.3 million in the third quarter 2014. Revenue was approximately
flat, but grew 7% excluding the unfavorable impact from year-over-year
changes in foreign exchange rates throughout the quarter. On this F/X
neutral basis, North America revenue increased 11%, EMEA increased 2%
and Rest of World declined 5%.
-
Gross profit was $328.9 million in the third quarter 2015, compared
with $355.3 million in the third quarter 2014. Excluding the $26.4
million unfavorable impact from year-over-year changes in foreign
exchange rates throughout the quarter, gross profit would have been
$355.4 million.
-
Adjusted EBITDA, a non-GAAP financial measure, was $56.3 million in
the third quarter 2015, compared with $63.9 million in the third
quarter 2014.
-
Net loss attributable to common stockholders was $27.6 million, or
$0.04 per share. Non-GAAP earnings attributable to common stockholders
was $32.5 million, or $0.05 per share.
-
Third quarter 2015 results include pre-tax charges of $24.1 million
and $37.5 million related to the previously announced restructuring
program and securities litigation, respectively, a $13.7 million
pre-tax gain from the sale of a controlling stake in Groupon India and
a $17.8 million income tax benefit from a reduction in liabilities for
uncertain tax positions.
-
Operating cash flow for the trailing twelve months ended September 30,
2015 was $316.4 million. Free cash flow, a non-GAAP financial measure,
was negative $35.3 million in the third quarter 2015, bringing free
cash flow for the trailing twelve months ended September 30, 2015 to
$227.8 million.
-
Cash and cash equivalents as of September 30, 2015 was $963.6 million
and borrowings against our revolving credit facility were $195.0
million.
"We delivered a solid third quarter and one that was largely in line
with our expectations," said Groupon interim CFO Brian Kayman. "Our
fourth quarter guidance reflects increased investments in marketing, and
a tighter focus on margin improvement, both domestically and abroad."
Definitions and reconciliations of all non-GAAP financial measures are
included below in the section titled "Non-GAAP Financial Measures" and
in the accompanying tables.
Highlights
-
Units: Global units, defined as vouchers and products sold
before cancellations and refunds, increased 1% year-over-year to 52
million in the third quarter 2015. North America units increased 11%,
EMEA units increased 1% and Rest of World units declined 23%.
-
Active deals: At the end of the third quarter 2015, on average,
active deals were nearly 570,000 globally, with over 290,000 in North
America. Both include the addition of approximately 80,000 Coupons.
-
Active customers: Active customers, or customers that have
purchased a voucher or product within the last twelve months, grew 4%
year-over-year, to 48.6 million as of September 30, 2015, comprising
25.2 million in North America, 15.4 million in EMEA, and 8.0 million
in Rest of World.
-
Customer spend: Third quarter 2015 trailing twelve month
billings per average active customer was $132, compared with $137 in
the third quarter 2014.
Share Repurchase
During the third quarter 2015, Groupon repurchased 44,149,663 shares of
its Class A common stock for an aggregate purchase price of $192.9
million. Up to $268.1 million of Class A common stock remains available
for repurchase under Groupon's share repurchase program through August
2017. The timing and amount of any share repurchases are determined
based on market conditions, share price and other factors, and the
programs may be discontinued or suspended at any time.
Outlook
Groupon's outlook for the fourth quarter reflects current foreign
exchange rates, as well as expected marketing investments in customer
acquisition.
For the fourth quarter 2015, Groupon expects revenue of between $815
million and $865 million. This guidance anticipates nearly 400 basis
points of unfavorable impact on the year-over-year growth rate from
changes in foreign exchange rates. Groupon expects Adjusted EBITDA for
the fourth quarter 2015 of between $40 million and $60 million, and
non-GAAP earnings per share of between negative $0.01 and positive $0.01.
Conference Call
A conference call will be webcast live today at 4:00 p.m. CST / 5:00
p.m. EST, and will be available on Groupon's investor relations website
at http://investor.groupon.com.
This call will contain forward-looking statements and other material
information regarding the Company's financial and operating results.
Groupon encourages investors to use its investor relations website as a
way of easily finding information about the company. Groupon promptly
makes available on this website, free of charge, the reports that the
company files or furnishes with the SEC, corporate governance
information (including Groupon's Global Code of Conduct), and select
press releases and social media postings.
Non-GAAP Financial Measures
In addition to financial results reported in accordance with U.S.
generally accepted accounting principles (U.S. GAAP), we have provided
the following non-GAAP financial measures in this release and the
accompanying tables: foreign exchange rate neutral operating results,
adjusted EBITDA, non-GAAP net income attributable to common
stockholders, non-GAAP earnings per share and free cash flow. These
non-GAAP financial measures, which are presented on a continuing
operations basis, are intended to aid investors in better understanding
Groupon's current financial performance and its prospects for the future
as seen through the eyes of management. We believe that these non-GAAP
financial measures facilitate comparisons with our historical results
and with the results of peer companies who present similar measures
(although other companies may define non-GAAP measures differently than
we define them, even when similar terms are used to identify such
measures). However, non-GAAP financial measures are not intended to be a
substitute for those reported in accordance with U.S. GAAP. For
reconciliations of these measures to the most applicable financial
measures under U.S. GAAP, see "Non-GAAP Reconciliation Schedules" and
"Supplemental Financial Information and Business Metrics" included in
the tables accompanying this release.
We exclude the following items from one or more of our non-GAAP
financial measures:
Stock-based compensation. We exclude stock-based compensation
because it is primarily non-cash in nature and we believe that non-GAAP
financial measures excluding this item provide meaningful supplemental
information about our operating performance and liquidity.
Acquisition-related expense (benefit), net. Acquisition-related
expense (benefit), net is comprised of the change in the fair value of
contingent consideration arrangements and external transaction costs
related to business combinations, primarily consisting of legal and
advisory fees. The composition of our contingent consideration
arrangements and the impact of those arrangements on our operating
results vary over time based on a number of factors, including the terms
of our business combinations and the timing of those transactions. We
exclude acquisition-related expense (benefit), net because we believe
that non-GAAP financial measures excluding this item provide meaningful
supplemental information about our operating performance and facilitate
comparisons to our historical operating results.
Depreciation and amortization. We exclude depreciation and
amortization expenses because they are non-cash in nature and we believe
that non-GAAP financial measures excluding these items provide
meaningful supplemental information about our operating performance and
liquidity.
Interest and Other Non-Operating Items. Interest and other
non-operating items include: interest income, interest expense, gains
and losses related to minority investments, and foreign currency gains
and losses. We exclude interest and other non-operating items from
certain of our non-GAAP financial measures because we believe that
excluding these items provides meaningful supplemental information about
our core operating performance and facilitates comparisons to our
historical operating results.
Items That Are Unusual in Nature or Infrequently Occurring. For
the three and nine months ended September 30, 2015, items that we
believe to be unusual in nature or infrequently occurring were (a)
charges related to our restructuring program, (b) the gain on our
disposition of Groupon India, (c) the write-off of a prepaid asset
related to a marketing program that was discontinued because the
counterparty ceased operations and (d) the expense related to a
significant increase in the contingent liability for our securities
litigation matter. We exclude items that are unusual in nature or
infrequently occurring because we believe that excluding those items
provides meaningful supplemental information about our core operating
performance and facilitates comparisons to our historical results.
Descriptions of the non-GAAP financial measures included in this release
and the accompanying tables are as follows:
Foreign exchange rate neutral operating results show our current
period operating results as if foreign currency exchange rates had
remained the same as those in effect in the comparable prior-year
period. We present foreign exchange rate neutral information to
facilitate comparisons to our historical operating results.
Adjusted EBITDA is a non-GAAP financial measure that we define as
net income (loss) from continuing operations excluding income taxes,
interest and other non-operating items, depreciation and amortization,
stock-based compensation, acquisition-related expense (benefit), net and
other items that are unusual in nature or infrequently occurring. Our
definition of Adjusted EBITDA may differ from similar measures used by
other companies, even when similar terms are used to identify such
measures. Adjusted EBITDA is a key measure used by our management and
Board of Directors to evaluate operating performance, generate future
plans and make strategic decisions regarding the allocation of capital.
Accordingly, we believe that Adjusted EBITDA provides useful information
to investors and others in understanding and evaluating our operating
results in the same manner as our management and Board of Directors.
Non-GAAP net income (loss) attributable to common stockholders and
non-GAAP earnings (loss) per share adjust our net income
(loss) attributable to common stockholders and earnings (loss) per share
to exclude the impact of:
-
stock-based compensation,
-
amortization of acquired intangible assets,
-
acquisition-related expense (benefit), net,
-
items that are unusual in nature or infrequently occurring,
-
non-operating foreign currency gains and losses related to
intercompany balances and reclassifications of cumulative translation
adjustments to earnings as a result of business dispositions,
-
non-operating gains and losses from minority investments that we have
elected to record at fair value with changes in fair value reported in
earnings,
-
income (loss) from discontinued operations and
-
the income tax effect of those items.
We believe that excluding these items from our measures of non-GAAP net
income (loss) attributable to common stockholders and earnings (loss)
per share provides useful supplemental information for evaluating our
operating performance and facilitates comparisons to our historical
results by eliminating items that are non-cash in nature, relate to
discrete events or are otherwise not indicative of the core operating
performance of our ongoing business.
Free cash flow is a non-GAAP financial measure that comprises net
cash provided by (used in) operating activities from continuing
operations less purchases of property and equipment and capitalized
software from continuing operations. We use free cash flow, and ratios
based on it, to conduct and evaluate our business because, although it
is similar to cash flow from operations, we believe that it typically
represents a more useful measure of cash flows because purchases of
fixed assets, software developed for internal-use and website
development costs are necessary components of our ongoing operations.
Free cash flow is not intended to represent the total increase or
decrease in Groupon's cash balance for the applicable period.
Note on Forward-Looking Statements
The statements contained in this release that refer to plans and
expectations for the next quarter, the full year or the future are
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended, that involve a number of risks and
uncertainties, and actual results could differ materially from those
discussed. The words "may," will," should," "could," "expect,"
anticipate," "believe," "estimate," intend," "continue" and other
similar expressions are intended to identify forward-looking statements.
The risks and uncertainties that could cause our results to differ
materially from those included in the forward-looking statements
include, but are not limited to, volatility in our revenue and operating
results; risks related to our business strategy, including our marketing
strategy and spend and the productivity of those marketing investments;
the impact of our shift away from lower-margin products in our Goods
category; effectively dealing with challenges arising from our
international operations including fluctuations in currency exchange
rates; retaining existing customers and adding new customers, including
as we increase our marketing spend and shift away from lower-margin
products in our Goods category; retaining and adding new and high
quality merchants; cyber security breaches; incurring expenses as we
expand our business; competing successfully in our industry; maintaining
favorable payment terms with our business partners; providing a strong
mobile experience for our customers; delivery and routing of our emails;
maintaining a strong brand; managing inventory and order fulfillment
risks; integrating our technology platforms; managing refund risks;
retaining, attracting and integrating members of our executive team;
litigation; compliance with domestic and foreign laws and regulations,
including the CARD Act and regulation of the Internet and e-commerce;
tax liabilities; tax legislation; maintaining our information technology
infrastructure; protecting our intellectual property; completing and
realizing the anticipated benefits from acquisitions, dispositions,
joint ventures and strategic investments; seasonality; payment-related
risks; customer and merchant fraud; global economic uncertainty; our
ability to raise capital if necessary; difficulties, delays or our
inability to successfully complete all or part of the announced
restructuring actions or to realize the operating efficiencies and other
benefits of such restructuring actions; higher than anticipated
restructuring charges or changes in the timing of such restructuring
charges; and the impact of our ongoing strategic review and any
potential strategic alternatives we may choose to pursue. For additional
information regarding these and other risks and uncertainties, we urge
you to refer to the factors included under the headings "Risk Factors"
and "Management's Discussion and Analysis of Financial Condition and
Results of Operations" in the company's Annual Report on Form 10-K,
Quarterly Report on Form 10-Q for the quarter ended September 30, 2015
and our other filings with the Securities and Exchange Commission,
copies of which may be obtained by visiting the company's Investor
Relations web site at http://investor.groupon.com
or the SEC's web site at www.sec.gov.
Groupon's actual results could differ materially from those predicted or
implied and reported results should not be considered an indication of
future performance.
You should not rely upon forward-looking statements as predictions of
future events. Although Groupon believes that the expectations reflected
in the forward-looking statements are reasonable, it cannot guarantee
that the future results, levels of activity, performance or events and
circumstances reflected in the forward-looking statements will be
achieved or occur. Moreover, neither the company nor any other person
assumes responsibility for the accuracy and completeness of the
forward-looking statements. The forward-looking statements reflect
Groupon's expectations as of November 3, 2015. Groupon undertakes no
obligation to update publicly any forward-looking statements for any
reason after the date of this release to conform these statements to
actual results or to changes in its expectations.
About Groupon
Groupon (NASDAQ: GRPN) is a global leader of local commerce and the
place you start when you want to buy just about anything, anytime,
anywhere. By leveraging the company's global relationships and scale,
Groupon offers consumers a vast marketplace of unbeatable deals all over
the world. Shoppers discover the best a city has to offer on the web or
on mobile with Groupon Local, enjoy vacations with Groupon Getaways, and
find a curated selection of electronics, fashion, home furnishings and
more with Groupon Goods.
Groupon is redefining how traditional small businesses attract, retain
and interact with customers by providing merchants with a suite of
products and services, including customizable deal campaigns, credit
card payment processing capabilities, and point-of-sale solutions that
help businesses grow and operate more effectively. To search for great
deals or subscribe to Groupon emails, visit www.Groupon.com.
To download Groupon's top-rated mobile apps, visit www.groupon.com/mobile.
To learn more about the company's merchant solutions and how to work
with Groupon, visit www.GrouponWorks.com
|
|
|
Groupon, Inc.
|
|
Summary Consolidated and Segment Results
|
|
(in thousands, except share and per share amounts)
|
|
(unaudited)
|
|
|
|
The financial results of Ticket Monster, including the gain on
disposition and related tax effects, are presented as discontinued
operations in the accompanying condensed consolidated financial
statements and tables for the nine months ended September 30,
2015. Additionally, the assets and liabilities for Ticket Monster
are presented as held for sale in the accompanying condensed
consolidated balance sheet as of December 31, 2014. All prior
period financial information and operational metrics have been
retrospectively adjusted to reflect this presentation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
2015
|
|
2014
|
|
Y/Y % Growth
|
|
FX Effect(2) |
|
Y/Y % Growth excluding FX(2)
|
|
2015
|
|
2014
|
|
Y/Y % Growth
|
|
FX Effect(2) |
|
Y/Y % Growth excluding FX(2)
|
|
Gross Billings(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$
|
869,203
|
|
|
$
|
774,286
|
|
|
12.3
|
|
%
|
|
$
|
(1,649
|
)
|
|
12.5
|
|
%
|
|
$
|
2,659,436
|
|
|
$
|
2,354,900
|
|
|
12.9
|
|
%
|
|
$
|
(3,904
|
)
|
|
13.1
|
|
%
|
|
EMEA
|
|
|
414,482
|
|
|
|
489,423
|
|
|
(15.3
|
)
|
|
|
|
(72,345
|
)
|
|
(0.5
|
)
|
|
|
|
1,307,207
|
|
|
|
1,486,266
|
|
|
(12.0
|
)
|
|
|
|
(256,158
|
)
|
|
5.2
|
|
|
|
Rest of World
|
|
|
183,849
|
|
|
|
226,638
|
|
|
(18.9
|
)
|
|
|
|
(43,127
|
)
|
|
0.1
|
|
|
|
|
581,905
|
|
|
|
671,997
|
|
|
(13.4
|
)
|
|
|
|
(101,105
|
)
|
|
1.6
|
|
|
|
Consolidated gross billings
|
|
$
|
1,467,534
|
|
|
$
|
1,490,347
|
|
|
(1.5
|
)
|
%
|
|
$
|
(117,121
|
)
|
|
6.3
|
|
%
|
|
$
|
4,548,548
|
|
|
$
|
4,513,163
|
|
|
0.8
|
|
%
|
|
$
|
(361,167
|
)
|
|
8.8
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$
|
463,931
|
|
|
$
|
418,494
|
|
|
10.9
|
|
%
|
|
$
|
(405
|
)
|
|
11.0
|
|
%
|
|
$
|
1,425,095
|
|
|
$
|
1,273,487
|
|
|
11.9
|
|
%
|
|
$
|
(943
|
)
|
|
12.0
|
|
%
|
|
EMEA
|
|
|
199,287
|
|
|
|
230,072
|
|
|
(13.4
|
)
|
|
|
|
(35,863
|
)
|
|
2.2
|
|
|
|
|
619,554
|
|
|
|
688,655
|
|
|
(10.0
|
)
|
|
|
|
(124,694
|
)
|
|
8.1
|
|
|
|
Rest of World
|
|
|
50,377
|
|
|
|
65,703
|
|
|
(23.3
|
)
|
|
|
|
(12,004
|
)
|
|
(5.1
|
)
|
|
|
|
157,697
|
|
|
|
196,753
|
|
|
(19.9
|
)
|
|
|
|
(28,147
|
)
|
|
(5.5
|
)
|
|
|
Consolidated revenue
|
|
$
|
713,595
|
|
|
$
|
714,269
|
|
|
(0.1
|
)
|
%
|
|
$
|
(48,272
|
)
|
|
6.7
|
|
%
|
|
$
|
2,202,346
|
|
|
$
|
2,158,895
|
|
|
2.0
|
|
%
|
|
$
|
(153,784
|
)
|
|
9.1
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
$
|
(70,423
|
)
|
|
$
|
1,049
|
|
|
(6,813.3
|
)
|
%
|
|
$
|
633
|
|
|
(6,873.7
|
)
|
%
|
|
$
|
(74,354
|
)
|
|
$
|
(2,939
|
)
|
|
(2,429.9
|
)
|
%
|
|
$
|
679
|
|
|
(2,453.0
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
(24,613
|
)
|
|
|
(12,573
|
)
|
|
|
|
|
|
|
|
|
|
|
(56,619
|
)
|
|
|
(45,039
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
—
|
|
|
|
(6,445
|
)
|
|
|
|
|
|
|
|
|
|
|
133,463
|
|
|
|
(30,264
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Groupon, Inc. |
|
$
|
(27,615
|
)
|
|
$
|
(21,208
|
)
|
|
|
|
|
|
|
|
|
|
$
|
67,196
|
|
|
$
|
(81,878
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.04
|
)
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
|
|
|
Discontinued operations
|
|
|
—
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
0.20
|
|
|
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share
|
|
$
|
(0.04
|
)
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
$
|
0.10
|
|
|
$
|
(0.12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.04
|
)
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
|
|
|
Discontinued operations
|
|
|
—
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
0.20
|
|
|
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share
|
|
$
|
(0.04
|
)
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
$
|
0.10
|
|
|
$
|
(0.12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
644,894,785
|
|
|
|
669,526,524
|
|
|
|
|
|
|
|
|
|
|
|
664,302,630
|
|
|
|
675,814,535
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
644,894,785
|
|
|
|
669,526,524
|
|
|
|
|
|
|
|
|
|
|
|
664,302,630
|
|
|
|
675,814,535
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Represents the total dollar value of customer purchases of goods and
services, excluding applicable taxes and net of estimated refunds.
|
|
|
|
|
|
(2)
|
|
Represents the change in financial measures that would have resulted
had average exchange rates in the reporting periods been the same as
those in effect during the three and nine months ended September 30,
2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
Groupon, Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(24,613
|
)
|
|
$
|
(19,018
|
)
|
|
|
$
|
76,844
|
|
|
$
|
(75,303
|
)
|
|
Less: Income (loss) from discontinued operations, net of tax
|
|
|
—
|
|
|
|
(6,445
|
)
|
|
|
|
133,463
|
|
|
|
(30,264
|
)
|
|
Income (loss) from continuing operations
|
|
|
(24,613
|
)
|
|
|
(12,573
|
)
|
|
|
|
(56,619
|
)
|
|
|
(45,039
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization of property, equipment and software
|
|
|
30,475
|
|
|
|
25,355
|
|
|
|
|
84,241
|
|
|
|
68,731
|
|
|
Amortization of acquired intangible assets
|
|
|
5,160
|
|
|
|
5,107
|
|
|
|
|
14,966
|
|
|
|
16,188
|
|
|
Stock-based compensation
|
|
|
35,575
|
|
|
|
32,680
|
|
|
|
|
109,204
|
|
|
|
85,329
|
|
|
Restructuring charges
|
|
|
24,146
|
|
|
|
—
|
|
|
|
|
24,146
|
|
|
|
—
|
|
|
Gain on disposition of business
|
|
|
(13,710
|
)
|
|
|
—
|
|
|
|
|
(13,710
|
)
|
|
|
—
|
|
|
Deferred income taxes
|
|
|
(15,202
|
)
|
|
|
(2,472
|
)
|
|
|
|
(15,252
|
)
|
|
|
(1,956
|
)
|
|
Excess tax benefits on stock-based compensation
|
|
|
28
|
|
|
|
(2,641
|
)
|
|
|
|
(6,198
|
)
|
|
|
(12,573
|
)
|
|
Loss on equity method investments
|
|
|
—
|
|
|
|
91
|
|
|
|
|
—
|
|
|
|
459
|
|
|
Gain from changes in fair value of contingent consideration
|
|
|
435
|
|
|
|
(1,020
|
)
|
|
|
|
(268
|
)
|
|
|
(1,059
|
)
|
|
Loss from changes in fair value of investments
|
|
|
2,564
|
|
|
|
—
|
|
|
|
|
2,114
|
|
|
|
—
|
|
|
Impairments of investments
|
|
|
—
|
|
|
|
1,448
|
|
|
|
|
—
|
|
|
|
2,036
|
|
|
Change in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
|
|
Restricted cash
|
|
|
1,392
|
|
|
|
6,014
|
|
|
|
|
4,555
|
|
|
|
7,686
|
|
|
Accounts receivable
|
|
|
16,635
|
|
|
|
(4,337
|
)
|
|
|
|
6,353
|
|
|
|
(26,557
|
)
|
|
Prepaid expenses and other current assets
|
|
|
(33,366
|
)
|
|
|
(27,040
|
)
|
|
|
|
(39,813
|
)
|
|
|
(22,883
|
)
|
|
Accounts payable
|
|
|
5,371
|
|
|
|
(5,505
|
)
|
|
|
|
(944
|
)
|
|
|
(12,973
|
)
|
|
Accrued merchant and supplier payables
|
|
|
(51,319
|
)
|
|
|
(32,586
|
)
|
|
|
|
(101,852
|
)
|
|
|
(101,070
|
)
|
|
Accrued expenses and other current liabilities
|
|
|
27,368
|
|
|
|
7,853
|
|
|
|
|
33,413
|
|
|
|
(21,103
|
)
|
|
Other, net
|
|
|
(18,551
|
)
|
|
|
31,950
|
|
|
|
|
(1,242
|
)
|
|
|
44,009
|
|
|
Net cash provided by (used in) operating activities from continuing
operations
|
|
|
(7,612
|
)
|
|
|
22,324
|
|
|
|
|
43,094
|
|
|
|
(20,775
|
)
|
|
Net cash provided by (used in) operating activities from
discontinued operations
|
|
|
(19,205
|
)
|
|
|
23,142
|
|
|
|
|
(36,578
|
)
|
|
|
22,777
|
|
|
Net cash provided by (used in) operating activities
|
|
|
(26,817
|
)
|
|
|
45,466
|
|
|
|
|
6,516
|
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities from continuing
operations
|
|
|
(98,028
|
)
|
|
|
(22,492
|
)
|
|
|
|
(146,012
|
)
|
|
|
(117,643
|
)
|
|
Net cash provided by (used in) investing activities from
discontinued operations
|
|
|
—
|
|
|
|
(1,415
|
)
|
|
|
|
244,470
|
|
|
|
(75,924
|
)
|
|
Net cash provided by (used in) investing activities
|
|
|
(98,028
|
)
|
|
|
(23,907
|
)
|
|
|
|
98,458
|
|
|
|
(193,567
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(14,821
|
)
|
|
|
(16,823
|
)
|
|
|
|
(185,990
|
)
|
|
|
(173,068
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents,
including cash
classified within current assets held for sale
|
|
|
(6,923
|
)
|
|
|
(21,102
|
)
|
|
|
|
(27,338
|
)
|
|
|
(20,671
|
)
|
|
Net increase (decrease) in cash and cash equivalents, including
cash classified
within current assets held for sale
|
|
|
(146,589
|
)
|
|
|
(16,366
|
)
|
|
|
|
(108,354
|
)
|
|
|
(385,304
|
)
|
|
Less: Net increase (decrease) in cash classified within current
assets held for sale
|
|
|
—
|
|
|
|
20,649
|
|
|
|
|
(55,279
|
)
|
|
|
43,324
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(146,589
|
)
|
|
|
(37,015
|
)
|
|
|
|
(53,075
|
)
|
|
|
(428,628
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
1,110,148
|
|
|
|
845,413
|
|
|
|
|
1,016,634
|
|
|
|
1,240,472
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
963,559
|
|
|
$
|
808,398
|
|
|
|
$
|
963,559
|
|
|
$
|
811,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Groupon, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(in thousands, except share and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Third party and other
|
|
$
|
326,306
|
|
|
$
|
362,903
|
|
|
$
|
1,027,273
|
|
|
$
|
1,133,109
|
|
|
Direct
|
|
|
387,289
|
|
|
|
351,366
|
|
|
|
1,175,073
|
|
|
|
1,025,786
|
|
|
Total revenue
|
|
|
713,595
|
|
|
|
714,269
|
|
|
|
2,202,346
|
|
|
|
2,158,895
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
Third party and other
|
|
|
46,050
|
|
|
|
50,774
|
|
|
|
145,292
|
|
|
|
153,333
|
|
|
Direct
|
|
|
338,633
|
|
|
|
308,217
|
|
|
|
1,043,729
|
|
|
|
918,362
|
|
|
Total cost of revenue
|
|
|
384,683
|
|
|
|
358,991
|
|
|
|
1,189,021
|
|
|
|
1,071,695
|
|
|
Gross profit
|
|
|
328,912
|
|
|
|
355,278
|
|
|
|
1,013,325
|
|
|
|
1,087,200
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Marketing
|
|
|
61,587
|
|
|
|
55,258
|
|
|
|
171,127
|
|
|
|
182,142
|
|
|
Selling, general and administrative
|
|
|
326,248
|
|
|
|
299,275
|
|
|
|
904,816
|
|
|
|
905,919
|
|
|
Restructuring charges
|
|
|
24,146
|
|
|
|
—
|
|
|
|
24,146
|
|
|
|
—
|
|
|
Gain on disposition of business
|
|
|
(13,710
|
)
|
|
|
—
|
|
|
|
(13,710
|
)
|
|
|
—
|
|
|
Acquisition-related expense (benefit), net
|
|
|
1,064
|
|
|
|
(304
|
)
|
|
|
1,300
|
|
|
|
2,078
|
|
|
Total operating expenses
|
|
|
399,335
|
|
|
|
354,229
|
|
|
|
1,087,679
|
|
|
|
1,090,139
|
|
|
Income (loss) from operations
|
|
|
(70,423
|
)
|
|
|
1,049
|
|
|
|
(74,354
|
)
|
|
|
(2,939
|
)
|
|
Other income (expense), net (1) |
|
|
(8,160
|
)
|
|
|
(20,056
|
)
|
|
|
(25,146
|
)
|
|
|
(21,919
|
)
|
|
Income (loss) from continuing operations before provision
(benefit) for income taxes
|
|
|
(78,583
|
)
|
|
|
(19,007
|
)
|
|
|
(99,500
|
)
|
|
|
(24,858
|
)
|
|
Provision (benefit) for income taxes
|
|
|
(53,970
|
)
|
|
|
(6,434
|
)
|
|
|
(42,881
|
)
|
|
|
20,181
|
|
|
Income (loss) from continuing operations
|
|
|
(24,613
|
)
|
|
|
(12,573
|
)
|
|
|
(56,619
|
)
|
|
|
(45,039
|
)
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
—
|
|
|
|
(6,445
|
)
|
|
|
133,463
|
|
|
|
(30,264
|
)
|
|
Net income (loss)
|
|
|
(24,613
|
)
|
|
|
(19,018
|
)
|
|
|
76,844
|
|
|
|
(75,303
|
)
|
|
Net income (loss) attributable to noncontrolling interests
|
|
|
(3,002
|
)
|
|
|
(2,190
|
)
|
|
|
(9,648
|
)
|
|
|
(6,575
|
)
|
|
Net income (loss) attributable to Groupon, Inc.
|
|
$
|
(27,615
|
)
|
|
$
|
(21,208
|
)
|
|
$
|
67,196
|
|
|
$
|
(81,878
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.04
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.08
|
)
|
|
Discontinued operations
|
|
|
—
|
|
|
|
(0.01
|
)
|
|
|
0.20
|
|
|
|
(0.04
|
)
|
|
Basic net income (loss) per share
|
|
$
|
(0.04
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
0.10
|
|
|
$
|
(0.12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.04
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.08
|
)
|
|
Discontinued operations
|
|
|
—
|
|
|
|
(0.01
|
)
|
|
|
0.20
|
|
|
|
(0.04
|
)
|
|
Diluted net income (loss) per share
|
|
$
|
(0.04
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
0.10
|
|
|
$
|
(0.12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
644,894,785
|
|
|
|
669,526,524
|
|
|
|
664,302,630
|
|
|
|
675,814,535
|
|
|
Diluted
|
|
|
644,894,785
|
|
|
|
669,526,524
|
|
|
|
664,302,630
|
|
|
|
675,814,535
|
|
|
(1)
|
|
Other income (expense), net includes foreign currency losses of $5.2
million and $18.6 million for the three months ended September 30,
2015 and 2014, respectively, and foreign currency losses of $22.1
million and $20.1 million for the nine months ended September 30,
2015 and 2014, respectively.
|
|
|
|
|
|
|
|
Groupon, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
|
|
|
(unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
963,559
|
|
|
$
|
1,016,634
|
|
|
Accounts receivable, net
|
|
|
76,121
|
|
|
|
90,597
|
|
|
Deferred income taxes
|
|
|
19,349
|
|
|
|
16,271
|
|
|
Prepaid expenses and other current assets
|
|
|
223,986
|
|
|
|
192,382
|
|
|
Current assets held for sale
|
|
|
—
|
|
|
|
85,445
|
|
|
Total current assets
|
|
|
1,283,015
|
|
|
|
1,401,329
|
|
|
Property, equipment and software, net
|
|
|
202,714
|
|
|
|
176,004
|
|
|
Goodwill |
|
|
291,084
|
|
|
|
236,756
|
|
|
Intangible assets, net
|
|
|
40,841
|
|
|
|
30,609
|
|
|
Investments (including $149.2 million and $7.4 million at
September 30, 2015 and December 31,
2014, respectively, at fair value)
|
|
|
163,789
|
|
|
|
24,298
|
|
|
Deferred income taxes, non-current
|
|
|
28,791
|
|
|
|
41,323
|
|
|
Other non-current assets
|
|
|
20,407
|
|
|
|
16,173
|
|
|
Non-current assets held for sale
|
|
|
—
|
|
|
|
301,105
|
|
|
Total Assets
|
|
$
|
2,030,641
|
|
|
$
|
2,227,597
|
|
|
Liabilities and Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
195,000
|
|
|
$
|
—
|
|
|
Accounts payable
|
|
|
15,503
|
|
|
|
13,822
|
|
|
Accrued merchant and supplier payables
|
|
|
640,044
|
|
|
|
772,156
|
|
|
Accrued expenses
|
|
|
260,883
|
|
|
|
214,260
|
|
|
Deferred income taxes
|
|
|
28,573
|
|
|
|
31,998
|
|
|
Other current liabilities
|
|
|
142,925
|
|
|
|
127,121
|
|
|
Current liabilities held for sale
|
|
|
—
|
|
|
|
166,239
|
|
|
Total current liabilities
|
|
|
1,282,928
|
|
|
|
1,325,596
|
|
|
Deferred income taxes, non-current
|
|
|
4,756
|
|
|
|
773
|
|
|
Other non-current liabilities
|
|
|
142,005
|
|
|
|
129,531
|
|
|
Non-current liabilities held for sale
|
|
|
—
|
|
|
|
6,753
|
|
|
Total Liabilities
|
|
|
1,429,689
|
|
|
|
1,462,653
|
|
|
Commitments and contingencies
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
Class A common stock, par value $0.0001 per share, 2,000,000,000
shares authorized,
714,074,671 shares issued and 620,933,460 shares outstanding at
September 30, 2015 and
699,008,084 shares issued and 671,768,980 shares outstanding at
December 31, 2014
|
|
|
71
|
|
|
|
70
|
|
|
Class B common stock, par value $0.0001 per share, 10,000,000
shares authorized, 2,399,976
shares issued and outstanding at September 30, 2015 and December
31, 2014
|
|
|
—
|
|
|
|
—
|
|
|
Common stock, par value $0.0001 per share, 2,010,000,000 shares
authorized, no shares issued
and outstanding at September 30, 2015 and December 31, 2014
|
|
|
—
|
|
|
|
—
|
|
|
Additional paid-in capital
|
|
|
1,933,994
|
|
|
|
1,847,420
|
|
|
Treasury stock, at cost, 93,141,211 shares at September 30, 2015
and 27,239,104 shares at
December 31, 2014
|
|
|
(532,530
|
)
|
|
|
(198,467
|
)
|
|
Accumulated deficit
|
|
|
(854,764
|
)
|
|
|
(921,960
|
)
|
|
Accumulated other comprehensive income
|
|
|
53,369
|
|
|
|
35,763
|
|
|
Total Groupon, Inc. Stockholders' Equity
|
|
|
600,140
|
|
|
|
762,826
|
|
|
Noncontrolling interests
|
|
|
812
|
|
|
|
2,118
|
|
|
Total Equity
|
|
|
600,952
|
|
|
|
764,944
|
|
|
Total Liabilities and Equity
|
|
$
|
2,030,641
|
|
|
$
|
2,227,597
|
|
|
|
|
|
|
|
|
|
|
|
|
Groupon, Inc.
|
|
Segment Information
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
North America
|
|
|
|
|
|
|
|
|
|
|
Gross billings (1) |
|
$
|
869,203
|
|
|
$
|
774,286
|
|
|
|
$
|
2,659,436
|
|
|
$
|
2,354,900
|
|
|
Revenue
|
|
|
463,931
|
|
|
|
418,494
|
|
|
|
|
1,425,095
|
|
|
|
1,273,487
|
|
|
Segment cost of revenue and operating expenses (2)(3)(4) |
|
|
494,843
|
|
|
|
405,910
|
|
|
|
|
1,404,472
|
|
|
|
1,234,973
|
|
|
Segment operating income (loss) (2) |
|
$
|
(30,912
|
)
|
|
$
|
12,584
|
|
|
|
$
|
20,623
|
|
|
$
|
38,514
|
|
|
Segment operating income (loss) as a percent of segment gross
billings
|
|
|
(3.6
|
)%
|
|
|
1.6
|
%
|
|
|
|
0.8
|
%
|
|
|
1.6
|
%
|
|
Segment operating income (loss) as a percent of segment revenue
|
|
|
(6.7
|
)%
|
|
|
3.0
|
%
|
|
|
|
1.4
|
%
|
|
|
3.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA
|
|
|
|
|
|
|
|
|
|
|
Gross billings (1) |
|
$
|
414,482
|
|
|
$
|
489,423
|
|
|
|
$
|
1,307,207
|
|
|
$
|
1,486,266
|
|
|
Revenue
|
|
|
199,287
|
|
|
|
230,072
|
|
|
|
|
619,554
|
|
|
|
688,655
|
|
|
Segment cost of revenue and operating expenses (2)(4)(5) |
|
|
195,397
|
|
|
|
207,643
|
|
|
|
|
586,343
|
|
|
|
619,594
|
|
|
Segment operating income (loss) (2) |
|
$
|
3,890
|
|
|
$
|
22,429
|
|
|
|
$
|
33,211
|
|
|
$
|
69,061
|
|
|
Segment operating income (loss) as a percent of segment gross
billings
|
|
|
0.9
|
%
|
|
|
4.6
|
%
|
|
|
|
2.5
|
%
|
|
|
4.6
|
%
|
|
Segment operating income (loss) as a percent of segment revenue
|
|
|
2.0
|
%
|
|
|
9.7
|
%
|
|
|
|
5.4
|
%
|
|
|
10.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Rest of World
|
|
|
|
|
|
|
|
|
|
|
Gross billings (1) |
|
$
|
183,849
|
|
|
$
|
226,638
|
|
|
|
$
|
581,905
|
|
|
$
|
671,997
|
|
|
Revenue
|
|
|
50,377
|
|
|
|
65,703
|
|
|
|
|
157,697
|
|
|
|
196,753
|
|
|
Segment cost of revenue and operating expenses (2)(4) |
|
|
57,282
|
|
|
|
67,291
|
|
|
|
|
175,542
|
|
|
|
219,860
|
|
|
Segment operating income (loss) (2) |
|
$
|
(6,905
|
)
|
|
$
|
(1,588
|
)
|
|
|
$
|
(17,845
|
)
|
|
$
|
(23,107
|
)
|
|
Segment operating income (loss) as a percent of segment gross
billings
|
|
|
(3.8
|
)%
|
|
|
(0.7
|
)%
|
|
|
|
(3.1
|
)%
|
|
|
(3.4
|
)%
|
|
Segment operating income (loss) as a percent of segment revenue
|
|
|
(13.7
|
)%
|
|
|
(2.4
|
)%
|
|
|
|
(11.3
|
)%
|
|
|
(11.7
|
)%
|
|
(1)
|
|
Represents the total dollar value of customer purchases of goods and
services, excluding applicable taxes and net of estimated refunds.
|
|
|
|
|
|
(2)
|
|
Segment cost of revenue and operating expenses and segment operating
income (loss) exclude stock-based compensation and
acquisition-related expense (benefit), net.
|
|
|
|
|
|
(3)
|
|
Segment cost of revenue and operating expenses for North America for
the three and nine months ended September 30, 2015 includes a $37.5
million expense related to an increase in the Company's contingent
liability for its securities litigation matter.
|
|
|
|
|
|
(4)
|
|
Segment cost of revenue and operating expenses for the three and
nine months ended September 30, 2015 includes restructuring charges
of $1.4 million in North America, $19.7 million in EMEA and $3.0
million in Rest of World.
|
|
|
|
|
|
(5)
|
|
Segment cost of revenue and operating expenses for EMEA for the
three and nine months ended September 30, 2015 includes a $6.7
million expense for the write-off of a prepaid asset related to a
marketing program that was discontinued because the counterparty
ceased operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Groupon, Inc.
|
|
Non-GAAP Reconciliation Schedules
|
|
(in thousands, except share and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA, non-GAAP earnings attributable to common
stockholders and non-GAAP earnings per share are non-GAAP financial
measures. The Company reconciles Adjusted EBITDA to the most
comparable U.S. GAAP financial measure, "Net income (loss) from
continuing operations" for the periods presented and the Company
reconciles non-GAAP earnings per share to the most comparable U.S.
GAAP financial measure, "Diluted net income (loss) per share," for
the periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is a quarterly reconciliation of Adjusted EBITDA to
the most comparable U.S. GAAP financial measure, "Net income (loss)
from continuing operations."
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2014
|
|
Q4 2014
|
|
Q1 2015
|
|
Q2 2015
|
|
Q3 2015
|
|
Income (loss) from continuing operations
|
|
$
|
(12,573
|
)
|
|
$
|
26,566
|
|
|
$
|
(16,739
|
)
|
|
$
|
(15,267
|
)
|
|
$
|
(24,613
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation(1) |
|
|
32,680
|
|
|
|
29,961
|
|
|
|
35,144
|
|
|
|
38,467
|
|
|
|
35,432
|
|
|
Depreciation and amortization
|
|
|
30,462
|
|
|
|
30,122
|
|
|
|
32,200
|
|
|
|
31,372
|
|
|
|
35,635
|
|
|
Acquisition-related expense (benefit), net
|
|
|
(304
|
)
|
|
|
(809
|
)
|
|
|
(269
|
)
|
|
|
505
|
|
|
|
1,064
|
|
|
Restructuring charges
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
24,146
|
|
|
Gain on disposition of business
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(13,710
|
)
|
|
Prepaid marketing write-off
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,690
|
|
|
Securities litigation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
37,500
|
|
|
Other expense (income), net
|
|
|
20,056
|
|
|
|
11,531
|
|
|
|
19,927
|
|
|
|
(2,941
|
)
|
|
|
8,160
|
|
|
Provision (benefit) for income taxes
|
|
|
(6,434
|
)
|
|
|
(4,457
|
)
|
|
|
2,107
|
|
|
|
8,982
|
|
|
|
(53,970
|
)
|
|
Total adjustments
|
|
|
76,460
|
|
|
|
66,348
|
|
|
|
89,109
|
|
|
|
76,385
|
|
|
|
80,947
|
|
|
Adjusted EBITDA
|
|
$
|
63,887
|
|
|
$
|
92,914
|
|
|
$
|
72,370
|
|
|
$
|
61,118
|
|
#
|
$
|
56,334
|
|
|
(1)
|
|
Includes stock-based compensation classified within cost of revenue,
marketing expense, and selling, general and administrative expense.
Other expense (income), net, includes $0.02 million and $0.1 million
of additional stock-based compensation for the three months ended
June 30, 2015 and the three months ended September 30, 2015,
respectively.
|
|
|
|
|
|
|
|
The following is a reconciliation of net income (loss) attributable
to common stockholders to non-GAAP net income (loss) attributable to
common stockholders and a reconciliation of diluted net income
(loss) per share to non-GAAP net income (loss) per share for the
three and nine months ended September 30, 2015:
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2015
|
|
Nine Months Ended
September 30, 2015
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
(27,615
|
)
|
|
$
|
67,196
|
|
|
Stock-based compensation
|
|
|
35,575
|
|
|
|
109,204
|
|
|
Amortization of acquired intangible assets
|
|
|
5,160
|
|
|
|
14,966
|
|
|
Acquisition-related expense (benefit), net
|
|
|
1,064
|
|
|
|
1,300
|
|
|
Restructuring charges
|
|
|
|
24,146
|
|
|
|
24,146
|
|
|
Gain on disposition of business
|
|
|
(13,710
|
)
|
|
|
(13,710
|
)
|
|
Prepaid marketing write-off
|
|
|
6,690
|
|
|
|
6,690
|
|
|
Securities litigation expense
|
|
|
37,500
|
|
|
|
37,500
|
|
|
Intercompany foreign losses (gains) and
reclassfication of translation adjustment to
earnings (1)
|
|
|
4,708
|
|
|
|
20,666
|
|
|
Loss from changes in fair value of investments
|
|
|
2,564
|
|
|
|
2,114
|
|
|
Income tax effect of above adjustments
|
|
|
(43,541
|
)
|
|
|
(68,932
|
)
|
|
Income from discontinued operations, net of tax
|
|
|
—
|
|
|
|
(133,463
|
)
|
|
Non-GAAP net income (loss) attributable to common stockholders
|
|
$
|
32,541
|
|
|
$
|
67,677
|
|
|
|
|
|
|
|
|
|
Diluted shares
|
|
|
|
644,894,785
|
|
|
|
644,302,630
|
|
|
Incremental diluted shares
|
|
|
5,385,857
|
|
|
|
7,017,448
|
|
|
Adjusted diluted shares
|
|
|
|
650,280,642
|
|
|
|
651,320,078
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share
|
|
$
|
(0.04
|
)
|
|
$
|
0.10
|
|
|
Impact of stock-based compensation,
amortization of acquired intangible assets,
acquisition-related expense (benefit), net,
intercompany foreign currency losses (gains),
items that are unusual in nature and infrequently
occurring, income (loss) from discontinued
operations and related tax effects
|
|
|
0.09
|
|
|
|
—
|
|
|
Non-GAAP net income (loss) per share
|
|
$
|
0.05
|
|
|
$
|
0.10
|
|
|
(1)
|
For the nine months ended September 30, 2015, a $4.4 million loss
related to the cumulative translation adjustment from the Company's
legacy business in the Republic of Korea was reclassified to
earnings as a result of the Ticket Monster disposition.
|
|
|
|
|
|
Foreign exchange rate neutral operating results are non-GAAP
financial measures. The Company reconciles foreign exchange rate
neutral operating results to the most comparable U.S. GAAP financial
measures, "Gross billings," "Revenue" and "Income (loss) from
continuing operations," respectively, for the periods presented. The
Company reconciles "foreign exchange rate neutral Gross billings
growth" and "foreign exchange rate neutral Revenue growth" to
year-over-year growth rates for the most comparable U.S. GAAP
financial measures, "Gross billings growth" and "Revenue growth,"
respectively, for the periods presented.
|
|
|
|
|
The effect on the Company's gross billings, revenue and income
(loss) from changes in exchange rates versus the U.S. Dollar for the
three months ended September 30, 2015 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2015
|
|
Three Months Ended September 30, 2015
|
|
|
|
At Avg. Q3 2014
Rates(1)
|
Exchange Rate
Effect(2)
|
As
Reported
|
|
At Avg. Q2 2015
Rates(3)
|
Exchange Rate
Effect(2)
|
As
Reported
|
|
Gross billings
|
|
$
|
1,584,655
|
|
|
$
|
(117,121
|
)
|
|
$
|
1,467,534
|
|
|
$
|
1,478,528
|
|
|
$
|
(10,994
|
)
|
|
$
|
1,467,534
|
|
|
Revenue
|
|
|
761,867
|
|
|
|
(48,272
|
)
|
|
|
713,595
|
|
|
|
716,702
|
|
|
|
(3,107
|
)
|
|
|
713,595
|
|
|
Income (loss) from operations
|
$
|
(71,056
|
)
|
|
$
|
633
|
|
|
$
|
(70,423
|
)
|
|
$
|
(71,189
|
)
|
|
$
|
766
|
|
|
$
|
(70,423
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The effect on the Company's gross billings, revenue and income
(loss) from operations from changes in exchange rates versus the
U.S. Dollar for the nine months ended September 30, 2015 was as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2015
|
|
|
|
At Avg. Q3 2014
YTD Rates(1)
|
Exchange Rate
Effect(2)
|
As
Reported
|
|
At Avg. Q4'14-Q2'15
Rates(3)
|
Exchange Rate
Effect(2)
|
As
Reported
|
|
Gross billings
|
|
$
|
4,909,715
|
|
|
$
|
(361,167
|
)
|
|
$
|
4,548,548
|
|
|
$
|
4,624,647
|
|
|
$
|
(76,099
|
)
|
|
$
|
4,548,548
|
|
|
Revenue
|
|
|
2,356,130
|
|
|
|
(153,784
|
)
|
|
|
2,202,346
|
|
|
|
2,234,382
|
|
|
|
(32,036
|
)
|
|
|
2,202,346
|
|
|
(Loss) income from operations
|
$
|
(75,033
|
)
|
|
$
|
679
|
|
|
$
|
(74,354
|
)
|
|
$
|
(74,074
|
)
|
|
$
|
(280
|
)
|
|
$
|
(74,354
|
)
|
|
(1)
|
|
Represents the financial statement balances that would have resulted
had average exchange rates in the reporting periods been the same as
those in effect during the three and nine months ended September 30,
2014.
|
|
|
|
|
|
(2)
|
|
Represents the increase or decrease in reported amounts resulting
from changes in exchange rates from those in effect in the
comparable prior periods.
|
|
|
|
|
|
(3)
|
|
Represents the financial statement balances that would have resulted
had average exchange rates in the reporting periods been the same as
those in effect during the three and nine months ended June 30, 2015.
|
|
The following is a quarterly reconciliation of foreign exchange rate
neutral Gross billings growth from the comparable quarterly periods
of the prior year to reported Gross billings growth from the
comparable quarterly periods of the prior year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2014
|
|
Q4 2014
|
|
Q1 2015
|
|
Q2 2015
|
|
Q3 2015
|
|
|
EMEA Gross billings growth, excluding FX
|
|
10
|
|
%
|
8
|
|
%
|
7
|
|
%
|
9
|
|
%
|
(1
|
)
|
%
|
|
FX Effect
|
|
|
—
|
|
|
(9
|
)
|
|
(18
|
)
|
|
(19
|
)
|
|
(14
|
)
|
|
|
EMEA Gross billings growth
|
|
10
|
|
%
|
(1
|
)
|
%
|
(11
|
)
|
%
|
(10
|
)
|
%
|
(15
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rest of World Gross billings growth, excluding FX
|
|
1
|
|
%
|
—
|
|
%
|
(1
|
)
|
%
|
6
|
|
%
|
—
|
|
%
|
|
FX Effect
|
|
|
(4
|
)
|
|
(10
|
)
|
|
(11
|
)
|
|
(15
|
)
|
|
(19
|
)
|
|
|
Rest of World Gross billings growth
|
|
(3
|
)
|
%
|
(10
|
)
|
%
|
(12
|
)
|
%
|
(9
|
)
|
%
|
(19
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Gross billings growth, excluding FX
|
|
12
|
|
%
|
13
|
|
%
|
10
|
|
%
|
10
|
|
%
|
6
|
|
%
|
|
FX Effect
|
|
|
(1
|
)
|
|
(5
|
)
|
|
(8
|
)
|
|
(8
|
)
|
|
(8
|
)
|
|
|
Consolidated Gross billings growth
|
|
11
|
|
%
|
8
|
|
%
|
2
|
|
%
|
2
|
|
%
|
(2
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is a quarterly reconciliation of foreign exchange rate
neutral Revenue growth from the comparable quarterly periods of the
prior year to reported Revenue growth from the comparable quarterly
periods of the prior year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2014
|
|
Q4 2014
|
|
Q1 2015
|
|
Q2 2015
|
|
Q3 2015
|
|
|
EMEA Revenue growth, excluding FX
|
|
55
|
|
%
|
18
|
|
%
|
13
|
|
%
|
9
|
|
%
|
2
|
|
%
|
|
FX Effect
|
|
|
1
|
|
|
(10
|
)
|
|
(19
|
)
|
|
(19
|
)
|
|
(15
|
)
|
|
|
EMEA Revenue growth
|
|
56
|
|
%
|
8
|
|
%
|
(6
|
)
|
%
|
(10
|
)
|
%
|
(13
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rest of World Revenue growth, excluding FX
|
|
(20
|
)
|
%
|
(9
|
)
|
%
|
(8
|
)
|
%
|
(4
|
)
|
%
|
(5
|
)
|
%
|
|
FX Effect
|
|
|
(4
|
)
|
|
(10
|
)
|
|
(10
|
)
|
|
(14
|
)
|
|
(18
|
)
|
|
|
Rest of World Revenue growth
|
|
(24
|
)
|
%
|
(19
|
)
|
%
|
(18
|
)
|
%
|
(18
|
)
|
%
|
(23
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Revenue growth, excluding FX
|
|
21
|
|
%
|
19
|
|
%
|
10
|
|
%
|
11
|
|
%
|
7
|
|
%
|
|
FX Effect
|
|
|
(1
|
)
|
|
(4
|
)
|
|
(7
|
)
|
|
(8
|
)
|
|
(7
|
)
|
|
|
Consolidated Revenue growth
|
|
20
|
|
%
|
15
|
|
%
|
3
|
|
%
|
3
|
|
%
|
—
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The effect on North America's gross billings by category from
changes in foreign exchange rates versus the U.S. Dollar for the
three months ended September 30, 2015 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At Avg. Q3
2014 Rates (1)
|
|
Exchange
Rate
Effect (2)
|
|
September 30, 2015
As Reported
|
|
September 30, 2014
As Reported
|
|
Y/Y %
Growth
|
|
Y/Y%
Growth
excluding
FX
|
|
|
|
|
|
|
|
|
|
|
|
Local:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party and other
|
|
$
|
482,498
|
|
$
|
(890
|
)
|
|
$
|
481,608
|
|
$
|
446,573
|
|
7.8
|
|
%
|
8.0
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
102,065
|
|
|
(264
|
)
|
|
|
101,801
|
|
|
84,820
|
|
20.0
|
|
%
|
20.3
|
|
%
|
|
Total services
|
|
|
584,563
|
|
|
(1,154
|
)
|
|
|
583,409
|
|
|
531,393
|
|
9.8
|
|
%
|
10.0
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
9,181
|
|
|
(495
|
)
|
|
|
8,686
|
|
|
5,077
|
|
71.1
|
|
%
|
80.8
|
|
%
|
|
Direct
|
|
|
277,108
|
|
|
—
|
|
|
|
277,108
|
|
|
237,816
|
|
16.5
|
|
|
16.5
|
|
|
|
Total
|
|
|
286,289
|
|
|
(495
|
)
|
|
|
285,794
|
|
|
242,893
|
|
17.7
|
|
%
|
17.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
102,065
|
|
|
(264
|
)
|
|
|
101,801
|
|
|
84,820
|
|
20.0
|
|
%
|
20.3
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross billings
|
|
$
|
870,852
|
|
$
|
(1,649
|
)
|
|
$
|
869,203
|
|
$
|
774,286
|
|
12.3
|
|
%
|
12.5
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The effect on EMEA's gross billings by category from changes in
foreign exchange rates versus the U.S. Dollar for the three months
ended September 30, 2015 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At Avg. Q3
2014 Rates (1)
|
|
Exchange
Rate
Effect (2)
|
|
September 30, 2015
As Reported
|
|
September 30, 2014
As Reported
|
|
Y/Y %
Growth
|
|
Y/Y%
Growth
excluding
FX
|
|
|
|
|
|
|
|
|
|
|
|
Local:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party and other
|
|
$
|
211,548
|
|
$
|
(29,008
|
)
|
|
$
|
182,540
|
|
$
|
218,615
|
|
(16.5
|
)
|
%
|
(3.2
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
77,825
|
|
|
(12,909
|
)
|
|
|
64,916
|
|
|
79,802
|
|
(18.7
|
)
|
%
|
(2.5
|
)
|
%
|
|
Total services
|
|
|
289,373
|
|
|
(41,917
|
)
|
|
|
247,456
|
|
|
298,417
|
|
(17.1
|
)
|
%
|
(3.0
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
74,621
|
|
|
(10,703
|
)
|
|
|
63,918
|
|
|
82,646
|
|
(22.7
|
)
|
%
|
(9.7
|
)
|
%
|
|
Direct
|
|
|
122,833
|
|
|
(19,725
|
)
|
|
|
103,108
|
|
|
108,360
|
|
(4.8
|
)
|
|
13.4
|
|
|
|
Total
|
|
|
197,454
|
|
|
(30,428
|
)
|
|
|
167,026
|
|
|
191,006
|
|
(12.6
|
)
|
%
|
3.4
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
77,825
|
|
|
(12,909
|
)
|
|
|
64,916
|
|
|
79,802
|
|
(18.7
|
)
|
%
|
(2.5
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross billings
|
|
$
|
486,827
|
|
$
|
(72,345
|
)
|
|
$
|
414,482
|
|
$
|
489,423
|
|
(15.3
|
)
|
%
|
(0.5
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The effect on Rest of World's gross billings by category from
changes in foreign exchange rates versus the U.S. Dollar for the
three months ended September 30, 2015 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At Avg. Q3
2014 Rates (1)
|
|
Exchange
Rate
Effect (2)
|
|
September 30, 2015
As Reported
|
|
September 30, 2014
As Reported
|
|
Y/Y %
Growth
|
|
Y/Y%
Growth
excluding
FX
|
|
|
|
|
|
|
|
|
|
|
|
Local:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party and other
|
|
$
|
115,909
|
|
$
|
(22,937
|
)
|
|
$
|
92,972
|
|
$
|
120,269
|
|
(22.7
|
)
|
%
|
(3.6
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
38,890
|
|
|
(8,181
|
)
|
|
|
30,709
|
|
|
35,754
|
|
(14.1
|
)
|
%
|
8.8
|
|
%
|
|
Total services
|
|
|
154,799
|
|
|
(31,118
|
)
|
|
|
123,681
|
|
|
156,023
|
|
(20.7
|
)
|
%
|
(0.8
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
63,749
|
|
|
(10,654
|
)
|
|
|
53,095
|
|
|
65,425
|
|
(18.8
|
)
|
%
|
(2.6
|
)
|
%
|
|
Direct
|
|
|
8,428
|
|
|
(1,355
|
)
|
|
|
7,073
|
|
|
5,190
|
|
36.3
|
|
|
62.4
|
|
|
|
Total
|
|
|
72,177
|
|
|
(12,009
|
)
|
|
|
60,168
|
|
|
70,615
|
|
(14.8
|
)
|
%
|
2.2
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
38,890
|
|
|
(8,181
|
)
|
|
|
30,709
|
|
|
35,754
|
|
(14.1
|
)
|
%
|
8.8
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross billings
|
|
$
|
226,976
|
|
$
|
(43,127
|
)
|
|
$
|
183,849
|
|
$
|
226,638
|
|
(18.9
|
)
|
%
|
0.1
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The effect on consolidated gross billings by category from changes
in foreign exchange rates versus the U.S. Dollar for the three
months ended September 30, 2015 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At Avg. Q3
2014 Rates (1)
|
|
Exchange
Rate
Effect (2)
|
|
September 30, 2015
As Reported
|
|
September 30, 2014
As Reported
|
|
Y/Y %
Growth
|
|
Y/Y%
Growth
excluding
FX
|
|
|
|
|
|
|
|
|
|
|
|
Local:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party and other
|
|
$
|
809,955
|
|
$
|
(52,835
|
)
|
|
$
|
757,120
|
|
$
|
785,457
|
|
(3.6
|
)
|
%
|
3.1
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
218,780
|
|
|
(21,354
|
)
|
|
|
197,426
|
|
|
200,376
|
|
(1.5
|
)
|
%
|
9.2
|
|
%
|
|
Total services
|
|
|
1,028,735
|
|
|
(74,189
|
)
|
|
|
954,546
|
|
|
985,833
|
|
(3.2
|
)
|
%
|
4.4
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
|
147,551
|
|
|
(21,852
|
)
|
|
|
125,699
|
|
|
153,148
|
|
(17.9
|
)
|
%
|
(3.7
|
)
|
%
|
|
Direct
|
|
|
408,369
|
|
|
(21,080
|
)
|
|
|
387,289
|
|
|
351,366
|
|
10.2
|
|
|
16.2
|
|
|
|
Total
|
|
|
555,920
|
|
|
(42,932
|
)
|
|
|
512,988
|
|
|
504,514
|
|
1.7
|
|
%
|
10.2
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross billings
|
|
$
|
1,584,655
|
|
$
|
(117,121
|
)
|
|
$
|
1,467,534
|
|
$
|
1,490,347
|
|
(1.5
|
)
|
%
|
6.3
|
|
%
|
|
(1)
|
Represents the financial statement balances that would have resulted
had average exchange rates in the reporting period been the same as
those in effect during the three months ended September 30, 2014.
|
|
|
|
|
(2)
|
Represents the increase or decrease in reported amounts resulting
from changes in exchange rates from those in effect in the
comparable prior year period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Groupon, Inc.
|
|
Supplemental Financial Information and Business Metrics (9)(10) |
|
(financial data in thousands; active customers in millions)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2014
|
|
Q4 2014
|
|
Q1 2015
|
|
Q2 2015
|
|
Q3 2015
|
|
|
Segments
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Billings (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local (2) Gross Billings
|
|
$
|
446,573
|
|
|
$
|
499,250
|
|
|
$
|
512,558
|
|
|
$
|
499,378
|
|
|
$
|
481,608
|
|
|
|
|
Travel Gross Billings
|
|
|
84,820
|
|
|
|
80,296
|
|
|
|
96,678
|
|
|
|
102,908
|
|
|
|
101,801
|
|
|
|
|
Gross Billings - Services
|
|
|
531,393
|
|
|
|
579,546
|
|
|
|
609,236
|
|
|
|
602,286
|
|
|
|
583,409
|
|
|
|
|
Gross Billings - Goods
|
|
|
242,893
|
|
|
|
369,033
|
|
|
|
284,741
|
|
|
|
293,970
|
|
|
|
285,794
|
|
|
|
|
Total Gross Billings
|
|
$
|
774,286
|
|
|
$
|
948,579
|
|
|
$
|
893,977
|
|
|
$
|
896,256
|
|
|
$
|
869,203
|
|
|
|
|
Year-over-year growth
|
|
|
16
|
|
%
|
|
20
|
|
%
|
|
14
|
|
%
|
|
12
|
|
%
|
|
12
|
|
%
|
|
|
% Third Party and Other
|
|
|
69
|
|
%
|
|
62
|
|
%
|
|
69
|
|
%
|
|
68
|
|
%
|
|
68
|
|
%
|
|
|
% Direct
|
|
|
31
|
|
%
|
|
38
|
|
%
|
|
31
|
|
%
|
|
32
|
|
%
|
|
32
|
|
%
|
|
Gross BillingsTrailing Twelve Months (TTM)
|
|
$
|
3,143,621
|
|
|
$
|
3,303,479
|
|
|
$
|
3,415,687
|
|
|
$
|
3,513,098
|
|
|
$
|
3,608,015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (3):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Revenue
|
|
$
|
161,912
|
|
|
$
|
170,946
|
|
|
$
|
180,864
|
|
|
$
|
172,461
|
|
|
$
|
163,786
|
|
|
|
|
Travel Revenue
|
|
|
17,627
|
|
|
|
17,165
|
|
|
|
19,989
|
|
|
|
21,958
|
|
|
|
21,394
|
|
|
|
|
Revenue - Services
|
|
|
179,539
|
|
|
|
188,111
|
|
|
|
200,853
|
|
|
|
194,419
|
|
|
|
185,180
|
|
|
|
|
Revenue - Goods
|
|
|
238,955
|
|
|
|
362,863
|
|
|
|
279,029
|
|
|
|
286,863
|
|
|
|
278,751
|
|
|
|
|
Total Revenue
|
|
$
|
418,494
|
|
|
$
|
550,974
|
|
|
$
|
479,882
|
|
|
$
|
481,282
|
|
|
$
|
463,931
|
|
|
|
|
Year-over-year growth
|
|
|
16
|
|
%
|
|
24
|
|
%
|
|
11
|
|
%
|
|
14
|
|
%
|
|
11
|
|
%
|
|
|
% Third Party and Other
|
|
|
43
|
|
%
|
|
35
|
|
%
|
|
42
|
|
%
|
|
41
|
|
%
|
|
40
|
|
%
|
|
|
% Direct
|
|
|
57
|
|
%
|
|
65
|
|
%
|
|
58
|
|
%
|
|
59
|
|
%
|
|
60
|
|
%
|
|
Revenue TTM
|
|
$
|
1,717,271
|
|
|
$
|
1,824,461
|
|
|
$
|
1,873,281
|
|
|
$
|
1,930,632
|
|
|
$
|
1,976,069
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (4):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Gross Profit
|
|
$
|
138,189
|
|
|
$
|
147,582
|
|
|
$
|
154,776
|
|
|
$
|
147,574
|
|
|
$
|
138,798
|
|
|
|
|
% of North America Local Gross Billings
|
|
|
30.9
|
|
%
|
|
29.6
|
|
%
|
|
30.2
|
|
%
|
|
29.6
|
|
%
|
|
28.8
|
|
%
|
|
|
Travel Gross Profit
|
|
|
14,000
|
|
|
|
14,187
|
|
|
|
15,791
|
|
|
|
18,385
|
|
|
|
17,644
|
|
|
|
|
% of North America Travel Gross Billings
|
|
|
16.5
|
|
%
|
|
17.7
|
|
%
|
|
16.3
|
|
%
|
|
17.9
|
|
%
|
|
17.3
|
%
|
%
|
|
|
Gross Profit - Services
|
|
|
152,189
|
|
|
|
161,769
|
|
|
|
170,567
|
|
|
|
165,959
|
|
|
|
156,442
|
|
|
|
|
% of North America Services Gross Billings
|
|
|
28.6
|
|
%
|
|
27.9
|
|
%
|
|
28.0
|
|
%
|
|
27.6
|
|
%
|
|
26.8
|
|
%
|
|
|
Gross Profit - Goods
|
|
|
23,953
|
|
|
|
34,404
|
|
|
|
23,923
|
|
|
|
30,598
|
|
|
|
34,801
|
|
|
|
|
% of North America Goods Gross Billings
|
|
|
9.9
|
|
%
|
|
9.3
|
|
%
|
|
8.4
|
|
%
|
|
10.4
|
|
%
|
|
12.2
|
|
%
|
|
|
Total Gross Profit
|
|
$
|
176,142
|
|
|
$
|
196,173
|
|
|
$
|
194,490
|
|
|
$
|
196,557
|
|
|
$
|
191,243
|
|
|
|
|
Year-over-year growth
|
|
|
3
|
|
%
|
|
13
|
|
%
|
|
8
|
|
%
|
|
9
|
|
%
|
|
9
|
|
%
|
|
|
% Third Party and Other
|
|
|
87
|
|
%
|
|
83
|
|
%
|
|
88
|
|
%
|
|
85
|
|
%
|
|
83
|
|
%
|
|
|
% Direct
|
|
|
13
|
|
%
|
|
17
|
|
%
|
|
12
|
|
%
|
|
15
|
|
%
|
|
17
|
|
%
|
|
|
% of North America Total Gross Billings
|
|
|
22.7
|
|
%
|
|
20.7
|
|
%
|
|
21.8
|
|
%
|
|
21.9
|
|
%
|
|
22.0
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Billings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Gross Billings
|
|
$
|
218,615
|
|
|
$
|
242,119
|
|
|
$
|
217,598
|
|
|
$
|
198,553
|
|
|
$
|
182,540
|
|
|
|
|
Travel Gross Billings
|
|
|
79,802
|
|
|
|
72,710
|
|
|
|
65,065
|
|
|
|
59,544
|
|
|
|
64,916
|
|
|
|
|
Gross Billings - Services
|
|
|
298,417
|
|
|
|
314,829
|
|
|
|
282,663
|
|
|
|
258,097
|
|
|
|
247,456
|
|
|
|
|
Gross Billings - Goods
|
|
|
191,006
|
|
|
|
245,712
|
|
|
|
176,526
|
|
|
|
175,439
|
|
|
|
167,026
|
|
|
|
|
Total Gross Billings
|
|
$
|
489,423
|
|
|
$
|
560,541
|
|
|
$
|
459,189
|
|
|
$
|
433,536
|
|
|
$
|
414,482
|
|
|
|
|
Year-over-year growth
|
|
|
10
|
|
%
|
|
(1
|
)
|
%
|
|
(11
|
)
|
%
|
|
(10
|
)
|
%
|
|
(15
|
)
|
%
|
|
|
Year-over-year growth, excluding FX
|
|
|
10
|
|
%
|
|
8
|
|
%
|
|
7
|
|
%
|
|
9
|
|
%
|
|
(1
|
)
|
%
|
|
|
% Third Party and Other
|
|
|
78
|
|
%
|
|
74
|
|
%
|
|
77
|
|
%
|
|
76
|
|
%
|
|
75
|
|
%
|
|
|
% Direct
|
|
|
22
|
|
%
|
|
26
|
|
%
|
|
23
|
|
%
|
|
24
|
|
%
|
|
25
|
|
%
|
|
Gross BillingsTTM
|
|
$
|
2,051,979
|
|
|
$
|
2,046,807
|
|
|
$
|
1,992,408
|
|
|
$
|
1,942,689
|
|
|
$
|
1,867,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Revenue
|
|
$
|
90,002
|
|
|
$
|
95,572
|
|
|
$
|
82,536
|
|
|
$
|
75,543
|
|
|
$
|
70,781
|
|
|
|
|
Travel Revenue
|
|
|
16,960
|
|
|
|
16,321
|
|
|
|
14,717
|
|
|
|
13,100
|
|
|
|
13,561
|
|
|
|
|
Revenue - Services
|
|
|
106,962
|
|
|
|
111,893
|
|
|
|
97,253
|
|
|
|
88,643
|
|
|
|
84,342
|
|
|
|
|
Revenue - Goods
|
|
|
123,110
|
|
|
|
160,582
|
|
|
|
118,967
|
|
|
|
115,404
|
|
|
|
114,945
|
|
|
|
|
Total Revenue
|
|
$
|
230,072
|
|
|
$
|
272,475
|
|
|
$
|
216,220
|
|
|
$
|
204,047
|
|
|
$
|
199,287
|
|
|
|
|
Year-over-year growth
|
|
|
56
|
|
%
|
|
8
|
|
%
|
|
(6
|
)
|
%
|
|
(10
|
)
|
%
|
|
(13
|
)
|
%
|
|
|
Year-over-year growth, excluding FX
|
|
|
55
|
|
%
|
|
18
|
|
%
|
|
13
|
|
%
|
|
9
|
|
%
|
|
2
|
|
%
|
|
|
% Third Party and Other
|
|
|
53
|
|
%
|
|
46
|
|
%
|
|
51
|
|
%
|
|
48
|
|
%
|
|
48
|
|
%
|
|
|
% Direct
|
|
|
47
|
|
%
|
|
54
|
|
%
|
|
49
|
|
%
|
|
52
|
|
%
|
|
52
|
|
%
|
|
Revenue TTM
|
|
$
|
939,860
|
|
|
$
|
961,130
|
|
|
$
|
946,457
|
|
|
$
|
922,814
|
|
|
$
|
892,029
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Gross Profit
|
|
$
|
83,956
|
|
|
$
|
90,150
|
|
|
$
|
77,356
|
|
|
$
|
70,270
|
|
|
$
|
66,288
|
|
|
|
|
% of EMEA Local Gross Billings
|
|
|
38.4
|
|
%
|
|
37.2
|
|
%
|
|
35.5
|
|
%
|
|
35.4
|
|
%
|
|
36.3
|
|
%
|
|
|
Travel Gross Profit
|
|
|
15,440
|
|
|
|
15,226
|
|
|
|
12,400
|
|
|
|
11,939
|
|
|
|
12,323
|
|
|
|
|
% of EMEA Travel Gross Billings
|
|
|
19.3
|
|
%
|
|
20.9
|
|
%
|
|
19.1
|
|
%
|
|
20.1
|
|
%
|
|
19.0
|
%
|
%
|
|
|
Gross Profit - Services
|
|
|
99,396
|
|
|
|
105,376
|
|
|
|
89,756
|
|
|
|
82,209
|
|
|
|
78,611
|
|
|
|
|
% of EMEA Services Gross Billings
|
|
|
33.3
|
|
%
|
|
33.5
|
|
%
|
|
31.8
|
|
%
|
|
31.9
|
|
%
|
|
31.8
|
|
%
|
|
|
Gross Profit - Goods
|
|
|
32,252
|
|
|
|
38,154
|
|
|
|
25,481
|
|
|
|
21,878
|
|
|
|
24,905
|
|
|
|
|
% of EMEA Goods Gross Billings
|
|
|
16.9
|
|
%
|
|
15.5
|
|
%
|
|
14.4
|
|
%
|
|
12.5
|
|
%
|
|
14.9
|
|
%
|
|
|
Total Gross Profit
|
|
$
|
131,648
|
|
|
$
|
143,530
|
|
|
$
|
115,237
|
|
|
$
|
104,087
|
|
|
$
|
103,516
|
|
|
|
|
Year-over-year growth
|
|
|
6
|
|
%
|
|
(6
|
)
|
%
|
|
(18
|
)
|
%
|
|
(26
|
)
|
%
|
|
(21
|
)
|
%
|
|
|
% Third Party and Other
|
|
|
85
|
|
%
|
|
82
|
|
%
|
|
87
|
|
%
|
|
86
|
|
%
|
|
86
|
|
%
|
|
|
% Direct
|
|
|
15
|
|
%
|
|
18
|
|
%
|
|
13
|
|
%
|
|
14
|
|
%
|
|
14
|
|
%
|
|
|
% of EMEA Total Gross Billings
|
|
|
26.9
|
|
%
|
|
25.6
|
|
%
|
|
25.1
|
|
%
|
|
24.0
|
|
%
|
|
25.0
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rest of World Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Billings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Gross Billings
|
|
$
|
120,269
|
|
|
$
|
105,420
|
|
|
$
|
99,735
|
|
|
$
|
100,403
|
|
|
$
|
92,972
|
|
|
|
|
Travel Gross Billings
|
|
|
35,754
|
|
|
|
32,313
|
|
|
|
32,946
|
|
|
|
31,263
|
|
|
|
30,709
|
|
|
|
|
Gross Billings - Services
|
|
|
156,023
|
|
|
|
137,733
|
|
|
|
132,681
|
|
|
|
131,666
|
|
|
|
123,681
|
|
|
|
|
Gross Billings - Goods
|
|
|
70,615
|
|
|
|
77,816
|
|
|
|
66,154
|
|
|
|
67,555
|
|
|
|
60,168
|
|
|
|
|
Total Gross Billings
|
|
$
|
226,638
|
|
|
$
|
215,549
|
|
|
$
|
198,835
|
|
|
$
|
199,221
|
|
|
$
|
183,849
|
|
|
|
|
Year-over-year growth
|
|
|
(3
|
)
|
%
|
|
(10
|
)
|
%
|
|
(12
|
)
|
%
|
|
(9
|
)
|
%
|
|
(19
|
)
|
%
|
|
|
Year-over-year growth, excluding FX
|
|
|
1
|
|
%
|
|
—
|
|
%
|
|
(1
|
)
|
%
|
|
6
|
|
%
|
|
—
|
|
%
|
|
|
% Third Party and Other
|
|
|
98
|
|
%
|
|
96
|
|
%
|
|
98
|
|
%
|
|
97
|
|
%
|
|
96
|
|
%
|
|
|
% Direct
|
|
|
2
|
|
%
|
|
4
|
|
%
|
|
2
|
|
%
|
|
3
|
|
%
|
|
4
|
|
%
|
|
Gross BillingsTTM
|
|
$
|
910,670
|
|
|
$
|
887,546
|
|
|
$
|
861,032
|
|
|
$
|
840,243
|
|
|
$
|
797,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Revenue
|
|
$
|
39,034
|
|
|
$
|
32,264
|
|
|
$
|
30,281
|
|
|
$
|
28,499
|
|
|
$
|
26,372
|
|
|
|
|
Travel Revenue
|
|
|
7,243
|
|
|
|
5,757
|
|
|
|
6,495
|
|
|
|
6,363
|
|
|
|
6,135
|
|
|
|
|
Revenue - Services
|
|
|
46,277
|
|
|
|
38,021
|
|
|
|
36,776
|
|
|
|
34,862
|
|
|
|
32,507
|
|
|
|
|
Revenue - Goods
|
|
|
19,426
|
|
|
|
21,758
|
|
|
|
17,478
|
|
|
|
18,204
|
|
|
|
17,870
|
|
|
|
|
Total Revenue
|
|
$
|
65,703
|
|
|
$
|
59,779
|
|
|
$
|
54,254
|
|
|
$
|
53,066
|
|
|
$
|
50,377
|
|
|
|
|
Year-over-year growth
|
|
|
(24
|
)
|
%
|
|
(19
|
)
|
%
|
|
(18
|
)
|
%
|
|
(18
|
)
|
%
|
|
(23
|
)
|
%
|
|
|
Year-over-year growth, excluding FX
|
|
|
(20
|
)
|
%
|
|
(9
|
)
|
%
|
|
(8
|
)
|
%
|
|
(4
|
)
|
%
|
|
(5
|
)
|
%
|
|
|
% Third Party and Other
|
|
|
92
|
|
%
|
|
86
|
|
%
|
|
91
|
|
%
|
|
87
|
|
%
|
|
86
|
|
%
|
|
|
% Direct
|
|
|
8
|
|
%
|
|
14
|
|
%
|
|
9
|
|
%
|
|
13
|
|
%
|
|
14
|
|
%
|
|
Revenue TTM
|
|
$
|
270,211
|
|
|
$
|
256,532
|
|
|
$
|
244,326
|
|
|
$
|
232,802
|
|
|
$
|
217,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Gross Profit
|
|
$
|
34,373
|
|
|
$
|
27,175
|
|
|
$
|
26,161
|
|
|
$
|
24,567
|
|
|
$
|
22,568
|
|
|
|
|
% of Rest of World Local Gross Billings
|
|
|
28.6
|
|
%
|
|
25.8
|
|
%
|
|
26.2
|
|
%
|
|
24.5
|
|
%
|
|
24.3
|
|
%
|
|
|
Travel Gross Profit
|
|
|
5,544
|
|
|
|
3,815
|
|
|
|
4,906
|
|
|
|
5,012
|
|
|
|
4,859
|
|
|
|
|
% of Rest of World Travel Gross Billings
|
|
|
15.5
|
|
%
|
|
11.8
|
|
%
|
|
14.9
|
|
%
|
|
16.0
|
|
%
|
|
15.8
|
|
%
|
|
|
Gross Profit - Services
|
|
|
39,917
|
|
|
|
30,990
|
|
|
|
31,067
|
|
|
|
29,579
|
|
|
|
27,427
|
|
|
|
|
% of Rest of World Services Gross Billings
|
|
|
25.6
|
|
%
|
|
22.5
|
|
%
|
|
23.4
|
|
%
|
|
22.5
|
|
%
|
|
22.2
|
|
%
|
|
|
Gross Profit - Goods
|
|
|
7,571
|
|
|
|
7,416
|
|
|
|
6,612
|
|
|
|
6,784
|
|
|
|
6,726
|
|
|
|
|
% of Rest of World Goods Gross Billings
|
|
|
10.7
|
|
%
|
|
9.5
|
|
%
|
|
10.0
|
|
%
|
|
10.0
|
|
%
|
|
11.2
|
|
%
|
|
|
Total Gross Profit
|
|
$
|
47,488
|
|
|
$
|
38,406
|
|
|
$
|
37,679
|
|
|
$
|
36,363
|
|
|
$
|
34,153
|
|
|
|
|
Year-over-year growth
|
|
|
(26
|
)
|
%
|
|
(24
|
)
|
%
|
|
(16
|
)
|
%
|
|
(20
|
)
|
%
|
|
(28
|
)
|
%
|
|
|
% Third Party and Other
|
|
|
100
|
|
%
|
|
96
|
|
%
|
|
99
|
|
%
|
|
99
|
|
%
|
|
99
|
|
%
|
|
|
% Direct
|
|
|
—
|
|
%
|
|
4
|
|
%
|
|
1
|
|
%
|
|
1
|
|
%
|
|
1
|
|
%
|
|
|
% of Rest of World Total Gross Billings
|
|
|
21.0
|
|
%
|
|
17.8
|
|
%
|
|
18.9
|
|
%
|
|
18.3
|
|
%
|
|
18.6
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Results of Operations:
|
|
|
|
|
|
|
|
|
|
|
Gross Billings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Gross Billings
|
|
$
|
785,457
|
|
|
$
|
846,789
|
|
|
$
|
829,891
|
|
|
$
|
798,334
|
|
|
$
|
757,120
|
|
|
|
|
Travel Gross Billings
|
|
|
200,376
|
|
|
|
185,319
|
|
|
|
194,689
|
|
|
|
193,715
|
|
|
|
197,426
|
|
|
|
|
Gross Billings - Services
|
|
|
985,833
|
|
|
|
1,032,108
|
|
|
|
1,024,580
|
|
|
|
992,049
|
|
|
|
954,546
|
|
|
|
|
Gross Billings - Goods
|
|
|
504,514
|
|
|
|
692,561
|
|
|
|
527,421
|
|
|
|
536,964
|
|
|
|
512,988
|
|
|
|
|
Total Gross Billings
|
|
$
|
1,490,347
|
|
|
$
|
1,724,669
|
|
|
$
|
1,552,001
|
|
|
$
|
1,529,013
|
|
|
$
|
1,467,534
|
|
|
|
|
Year-over-year growth
|
|
|
11
|
|
%
|
|
8
|
|
%
|
|
2
|
|
%
|
|
2
|
|
%
|
|
(2
|
)
|
%
|
|
|
Year-over-year growth, excluding FX
|
|
|
12
|
|
%
|
|
13
|
|
%
|
|
10
|
|
%
|
|
10
|
|
%
|
|
6
|
|
%
|
|
|
% Third Party and Other
|
|
|
76
|
|
%
|
|
70
|
|
%
|
|
75
|
|
%
|
|
74
|
|
%
|
|
74
|
|
%
|
|
|
% Direct
|
|
|
24
|
|
%
|
|
30
|
|
%
|
|
25
|
|
%
|
|
26
|
|
%
|
|
26
|
|
%
|
|
Gross Billings TTM
|
|
$
|
6,106,270
|
|
|
$
|
6,237,832
|
|
|
$
|
6,269,127
|
|
|
$
|
6,296,030
|
|
|
$
|
6,273,217
|
|
|
|
|
Year-over-year growth
|
|
|
7
|
|
%
|
|
8
|
|
%
|
|
7
|
|
%
|
|
6
|
|
%
|
|
3
|
%
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Revenue
|
|
$
|
290,948
|
|
|
$
|
298,782
|
|
|
$
|
293,681
|
|
|
$
|
276,503
|
|
|
$
|
260,939
|
|
|
|
|
Travel Revenue
|
|
|
41,830
|
|
|
|
39,243
|
|
|
|
41,201
|
|
|
|
41,421
|
|
|
|
41,090
|
|
|
|
|
Revenue - Services
|
|
|
332,778
|
|
|
|
338,025
|
|
|
|
334,882
|
|
|
|
317,924
|
|
|
|
302,029
|
|
|
|
|
Revenue - Goods
|
|
|
381,491
|
|
|
|
545,203
|
|
|
|
415,474
|
|
|
|
420,471
|
|
|
|
411,566
|
|
|
|
Total Revenue
|
|
$
|
714,269
|
|
|
$
|
883,228
|
|
|
$
|
750,356
|
|
|
$
|
738,395
|
|
|
$
|
713,595
|
|
|
|
|
Year-over-year growth
|
|
|
20
|
|
%
|
|
15
|
|
%
|
|
3
|
|
%
|
|
3
|
|
%
|
|
(0
|
)
|
%
|
|
|
Year-over-year growth, excluding FX
|
|
|
21
|
|
%
|
|
19
|
|
%
|
|
10
|
|
%
|
|
11
|
|
%
|
|
7
|
|
%
|
|
|
% Third Party and Other
|
|
|
51
|
|
%
|
|
42
|
|
%
|
|
48
|
|
%
|
|
46
|
|
%
|
|
46
|
|
%
|
|
|
% Direct
|
|
|
49
|
|
%
|
|
58
|
|
%
|
|
52
|
|
%
|
|
54
|
|
%
|
|
54
|
|
%
|
|
Revenue TTM
|
|
$
|
2,927,342
|
|
|
$
|
3,042,123
|
|
|
$
|
3,064,064
|
|
|
$
|
3,086,248
|
|
|
$
|
3,085,574
|
|
|
|
|
Year-over-year growth
|
|
|
20
|
|
%
|
|
18
|
|
%
|
|
13
|
|
%
|
|
10
|
|
%
|
|
5
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Gross Profit
|
|
$
|
256,518
|
|
|
$
|
264,907
|
|
|
$
|
258,293
|
|
|
$
|
242,411
|
|
|
$
|
227,654
|
|
|
|
|
% of Consolidated Local Gross Billings
|
|
|
32.7
|
|
%
|
|
31.3
|
|
%
|
|
31.1
|
|
%
|
|
30.4
|
|
%
|
|
30.1
|
|
%
|
|
|
Travel Gross Profit
|
|
|
34,984
|
|
|
|
33,228
|
|
|
|
33,097
|
|
|
|
35,336
|
|
|
|
34,826
|
|
|
|
|
% of Consolidated Travel Gross Billings
|
|
|
17.5
|
|
%
|
|
17.9
|
|
%
|
|
17.0
|
|
%
|
|
18.2
|
|
%
|
|
17.6
|
|
%
|
|
|
Gross Profit - Services
|
|
|
291,502
|
|
|
|
298,135
|
|
|
|
291,390
|
|
|
|
277,747
|
|
|
|
262,480
|
|
|
|
|
% of Consolidated Services Gross Billings
|
|
|
29.6
|
|
%
|
|
28.9
|
|
%
|
|
28.4
|
|
%
|
|
28.0
|
|
%
|
|
27.5
|
|
%
|
|
|
Gross Profit - Goods
|
|
|
63,776
|
|
|
|
79,974
|
|
|
|
56,016
|
|
|
|
59,260
|
|
|
|
66,432
|
|
|
|
|
% of Consolidated Goods Gross Billings
|
|
|
12.6
|
|
%
|
|
11.5
|
|
%
|
|
10.6
|
|
%
|
|
11.0
|
|
%
|
|
13.0
|
|
%
|
|
|
Total Gross Profit
|
|
$
|
355,278
|
|
|
$
|
378,109
|
|
|
$
|
347,406
|
|
|
$
|
337,007
|
|
|
$
|
328,912
|
|
|
|
|
Year-over-year growth
|
|
|
(1
|
)
|
%
|
|
—
|
|
%
|
|
(5
|
)
|
%
|
|
(8
|
)
|
%
|
|
(7
|
)
|
%
|
|
|
% Third Party and Other
|
|
|
88
|
|
%
|
|
84
|
|
%
|
|
89
|
|
%
|
|
87
|
|
%
|
|
85
|
|
%
|
|
|
% Direct
|
|
|
12
|
|
%
|
|
16
|
|
%
|
|
11
|
|
%
|
|
13
|
|
%
|
|
15
|
|
%
|
|
|
% of Total Consolidated Gross Billings
|
|
|
23.8
|
|
%
|
|
21.9
|
|
%
|
|
22.4
|
|
%
|
|
22.0
|
|
%
|
|
22.4
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing
|
|
$
|
55,258
|
|
|
$
|
59,812
|
|
|
$
|
52,533
|
|
|
$
|
57,007
|
|
|
$
|
61,587
|
|
|
|
Selling, general and administrative
|
|
$
|
299,275
|
|
|
$
|
285,472
|
|
|
$
|
289,847
|
|
|
$
|
288,721
|
|
|
$
|
326,248
|
|
|
|
Adjusted EBITDA
|
|
$
|
63,887
|
|
|
$
|
92,914
|
|
|
$
|
72,370
|
|
|
$
|
61,118
|
|
|
$
|
56,334
|
|
|
|
|
% of Total Consolidated Gross Billings
|
|
|
4.3
|
|
%
|
|
5.4
|
|
%
|
|
4.7
|
|
%
|
|
4.0
|
|
%
|
|
3.8
|
|
%
|
|
|
% of Total Consolidated Revenue
|
|
|
8.9
|
|
%
|
|
10.5
|
|
%
|
|
9.6
|
|
%
|
|
8.3
|
|
%
|
|
7.9
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow is a non-GAAP financial measure. The following is a
reconciliation of free cash flow to the most comparable U.S. GAAP
financial measure, "Net cash provided by (used in) operating
activities from continuing operations."
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2014
|
|
Q4 2014
|
|
Q1 2015
|
|
Q2 2015
|
|
Q3 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities from continuing
operations
|
|
$
|
22,324
|
|
|
$
|
273,272
|
|
|
$
|
40,711
|
|
|
$
|
9,995
|
|
|
$
|
(7,612
|
)
|
|
|
Purchases of property and equipment and capitalized software from
continuing operations
|
|
|
(18,638
|
)
|
|
|
(20,117
|
)
|
|
|
(18,294
|
)
|
|
|
(22,452
|
)
|
|
|
(27,735
|
)
|
|
|
Free cash flow
|
|
$
|
3,686
|
|
|
$
|
253,155
|
|
|
$
|
22,417
|
|
|
$
|
(12,457
|
)
|
|
$
|
(35,347
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities from continuing
operations (TTM)
|
|
$
|
157,500
|
|
|
$
|
252,497
|
|
|
$
|
307,782
|
|
|
$
|
346,302
|
|
|
$
|
316,366
|
|
|
|
Purchases of property and equipment and capitalized software from
continuing operations (TTM)
|
|
|
(83,374
|
)
|
|
|
(83,560
|
)
|
|
|
(85,761
|
)
|
|
|
(79,501
|
)
|
|
|
(88,598
|
)
|
|
|
Free cash flow (TTM)
|
|
$
|
74,126
|
|
|
$
|
168,937
|
|
|
$
|
222,021
|
|
|
$
|
266,801
|
|
|
$
|
227,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities from continuing
operations
|
|
$
|
(19,046
|
)
|
|
$
|
(35,175
|
)
|
|
$
|
(19,443
|
)
|
|
$
|
(28,541
|
)
|
|
$
|
(98,028
|
)
|
|
|
Net cash provided by (used in) financing activities
|
|
$
|
(16,823
|
)
|
|
$
|
(21,088
|
)
|
|
$
|
(32,942
|
)
|
|
$
|
(138,227
|
)
|
|
$
|
(14,821
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities from continuing
operations (TTM)
|
|
$
|
(137,527
|
)
|
|
$
|
(149,372
|
)
|
|
$
|
(105,821
|
)
|
|
$
|
(102,205
|
)
|
|
$
|
(181,187
|
)
|
|
|
Net cash provided by (used in) financing activities (TTM)
|
|
$
|
(228,512
|
)
|
|
$
|
(194,156
|
)
|
|
$
|
(185,606
|
)
|
|
$
|
(209,080
|
)
|
|
$
|
(207,078
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Customers (6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
|
23.5
|
|
|
|
24.1
|
|
|
|
24.6
|
|
|
|
24.9
|
|
|
|
25.2
|
|
|
|
|
EMEA
|
|
|
14.9
|
|
|
|
15.2
|
|
|
|
15.3
|
|
|
|
15.5
|
|
|
|
15.4
|
|
|
|
|
Rest of World
|
|
|
8.2
|
|
|
|
8.1
|
|
|
|
8.2
|
|
|
|
8.2
|
|
|
|
8.0
|
|
|
|
|
Total Active Customers
|
|
|
46.6
|
|
|
|
47.4
|
|
|
|
48.1
|
|
|
|
48.6
|
|
|
|
48.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TTM Gross Billings / Average Active Customer(7) |
|
|
|
|
|
|
|
|
North America |
|
$
|
145
|
|
|
$
|
147
|
|
|
$
|
147
|
|
|
$
|
148
|
|
|
$
|
148
|
|
|
|
EMEA
|
|
|
142
|
|
|
|
139
|
|
|
|
134
|
|
|
|
130
|
|
|
|
123
|
|
|
|
Rest of World
|
|
|
108
|
|
|
|
105
|
|
|
|
101
|
|
|
|
98
|
|
|
|
99
|
|
|
|
Consolidated
|
|
|
137
|
|
|
|
137
|
|
|
|
135
|
|
|
|
133
|
|
|
|
132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global headcount as of September 30, 2015 and 2014 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2014
|
|
Q3 2015
|
|
|
|
|
|
|
|
|
Sales (8) |
|
|
4,420
|
|
|
|
4,168
|
|
|
|
|
|
|
|
|
|
|
% North America
|
|
|
29
|
%
|
|
|
33
|
%
|
|
|
|
|
|
|
|
|
|
% EMEA
|
|
|
43
|
%
|
|
|
42
|
%
|
|
|
|
|
|
|
|
|
|
% Rest of World
|
|
|
28
|
%
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
6,228
|
|
|
|
6,301
|
|
|
|
|
|
|
|
|
|
|
Total Headcount
|
|
|
10,648
|
|
|
|
10,469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Represents the total dollar value of customer purchases of goods and
services, excluding applicable taxes and net of estimated refunds.
|
|
|
|
|
|
(2)
|
|
Local represents deals from local merchants, deals with national
merchants, and deals through local events. Other revenue
transactions include advertising, payment processing, point of sale
and commission revenue.
|
|
|
|
|
|
(3)
|
|
Includes third party revenue, direct revenue and other revenue.
Third party revenue is related to sales for which the Company acts
as a marketing agent for the merchant. This revenue is recorded on a
net basis. Direct revenue is primarily related to the sale of
products for which the Company is the merchant of record. These
revenues are accounted for on a gross basis, with the cost of
inventory included in cost of revenue. Other revenue primarily
consists of advertising revenue, payment processing revenue, point
of sale revenue and commission revenue.
|
|
|
|
|
|
(4)
|
|
Represents third party revenue, direct revenue and other revenue
reduced by cost of revenue.
|
|
|
|
|
|
(5)
|
|
Represents the change in financial measures that would have resulted
had average exchange rates in the reporting periods been the same as
those in effect in the prior year periods.
|
|
|
|
|
|
(6)
|
|
Reflects the total number of unique user accounts who have purchased
a voucher or product from us during the trailing twelve months.
|
|
|
|
|
|
(7)
|
|
Reflects the total gross billings generated in the trailing twelve
months per average active customer over that period.
|
|
|
|
|
|
(8)
|
|
Includes merchant sales representatives, as well as sales support
from continuing operations.
|
|
|
|
|
|
(9)
|
|
Financial information and other metrics have been retrospectively
adjusted to exclude Ticket Monster, which has been classified as
discontinued operations.
|
|
|
|
|
|
(10)
|
|
The definition, methodology and appropriateness of each of our
supplemental metrics is reviewed periodically. As a result, metrics
are subject to removal and/or change.
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20151103006897/en/
Groupon
Investor Relations
Genny Konz
Tom Grant
312-999-3098
ir@groupon.com
or
Public
Relations
Bill Roberts
312-459-5191
Source: Groupon
News Provided by Acquire Media