These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
|
SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended September 30, 2016
|
|
|
|
OR
|
|
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
|
SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from ________________ to ________________
|
|
Delaware
|
|
27-0903295
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
600 West Chicago Avenue, Suite 400
Chicago, Illinois
|
|
60654
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
PART I. Financial Information
|
Page
|
|
Forward-Looking Statements
|
|
|
Item 1. Financial Statements and Supplementary Data
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2016 (unaudited) and December 31, 2015
|
|
|
Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2016 and 2015 (unaudited)
|
|
|
Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2016 and 2015 (unaudited)
|
|
|
Condensed Consolidated Statements of Stockholders' Equity for the nine months ended September 30, 2016 (unaudited)
|
|
|
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2016 and 2015 (unaudited)
|
|
|
Notes to Condensed Consolidated Financial Statements (unaudited)
|
|
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Item 3. Quantitative and Qualitative Disclosure about Market Risk
|
|
|
Item 4. Controls and Procedures
|
|
|
PART II. Other Information
|
|
|
Item 1. Legal Proceedings
|
|
|
Item 1A. Risk Factors
|
|
|
Item 2. Unregistered sales of equity securities and use of proceeds
|
|
|
Item 5. Other Information
|
|
|
Item 6. Exhibits
|
|
|
Signatures
|
|
|
Exhibits
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
689,747
|
|
|
$
|
853,362
|
|
|
Accounts receivable, net
|
74,047
|
|
|
68,175
|
|
||
|
Prepaid expenses and other current assets
|
145,280
|
|
|
153,705
|
|
||
|
Total current assets
|
909,074
|
|
|
1,075,242
|
|
||
|
Property, equipment and software, net
|
179,987
|
|
|
198,897
|
|
||
|
Goodwill
|
289,856
|
|
|
287,332
|
|
||
|
Intangible assets, net
|
25,475
|
|
|
36,483
|
|
||
|
Investments (including $150,532 and $163,675 at September 30, 2016 and December 31, 2015, respectively, at fair value)
|
180,617
|
|
|
178,236
|
|
||
|
Deferred income taxes
|
4,242
|
|
|
3,454
|
|
||
|
Other non-current assets
|
24,290
|
|
|
16,620
|
|
||
|
Total Assets
|
$
|
1,613,541
|
|
|
$
|
1,796,264
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
21,833
|
|
|
$
|
24,590
|
|
|
Accrued merchant and supplier payables
|
608,939
|
|
|
776,211
|
|
||
|
Accrued expenses and other current liabilities
|
353,696
|
|
|
402,724
|
|
||
|
Total current liabilities
|
984,468
|
|
|
1,203,525
|
|
||
|
Convertible senior notes, net
|
176,473
|
|
|
—
|
|
||
|
Deferred income taxes
|
6,840
|
|
|
8,612
|
|
||
|
Other non-current liabilities
|
113,604
|
|
|
113,540
|
|
||
|
Total Liabilities
|
1,281,385
|
|
|
1,325,677
|
|
||
|
Commitments and contingencies (see Note 7)
|
|
|
|
||||
|
Stockholders' Equity
|
|
|
|
||||
|
Class A common stock, par value $0.0001 per share, 2,000,000,000 shares authorized, 730,849,600 shares issued and 571,551,487 shares outstanding at September 30, 2016 and 717,387,446 shares issued and 588,919,281 shares outstanding at December 31, 2015
|
73
|
|
|
72
|
|
||
|
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, 2016 and December 31, 2015
|
—
|
|
|
—
|
|
||
|
Common stock, par value $0.0001 per share, 2,010,000,000 shares authorized, no shares issued and outstanding at September 30, 2016 and December 31, 2015
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
2,094,975
|
|
|
1,964,453
|
|
||
|
Treasury stock, at cost, 159,298,113 shares at September 30, 2016 and 128,468,165 shares at December 31, 2015
|
(757,520
|
)
|
|
(645,041
|
)
|
||
|
Accumulated deficit
|
(1,046,422
|
)
|
|
(901,292
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
40,132
|
|
|
51,206
|
|
||
|
Total Groupon, Inc. Stockholders' Equity
|
331,238
|
|
|
469,398
|
|
||
|
Noncontrolling interests
|
918
|
|
|
1,189
|
|
||
|
Total Equity
|
332,156
|
|
|
470,587
|
|
||
|
Total Liabilities and Equity
|
$
|
1,613,541
|
|
|
$
|
1,796,264
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
Third party and other
|
|
$
|
309,836
|
|
|
$
|
326,306
|
|
|
$
|
962,533
|
|
|
$
|
1,027,273
|
|
|
Direct
|
|
410,632
|
|
|
387,289
|
|
|
1,245,936
|
|
|
1,175,073
|
|
||||
|
Total revenue
|
|
720,468
|
|
|
713,595
|
|
|
2,208,469
|
|
|
2,202,346
|
|
||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
Third party and other
|
|
40,419
|
|
|
46,050
|
|
|
131,000
|
|
|
145,292
|
|
||||
|
Direct
|
|
365,932
|
|
|
338,633
|
|
|
1,090,436
|
|
|
1,043,729
|
|
||||
|
Total cost of revenue
|
|
406,351
|
|
|
384,683
|
|
|
1,221,436
|
|
|
1,189,021
|
|
||||
|
Gross profit
|
|
314,117
|
|
|
328,912
|
|
|
987,033
|
|
|
1,013,325
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Marketing
|
|
87,858
|
|
|
61,587
|
|
|
269,616
|
|
|
171,127
|
|
||||
|
Selling, general and administrative
|
|
253,554
|
|
|
326,248
|
|
|
811,710
|
|
|
904,816
|
|
||||
|
Restructuring charges
|
|
1,459
|
|
|
24,146
|
|
|
29,988
|
|
|
24,146
|
|
||||
|
Gains on business dispositions
|
|
(2,060
|
)
|
|
(13,710
|
)
|
|
(11,399
|
)
|
|
(13,710
|
)
|
||||
|
Acquisition-related expense (benefit), net
|
|
(9
|
)
|
|
1,064
|
|
|
4,305
|
|
|
1,300
|
|
||||
|
Total operating expenses
|
|
340,802
|
|
|
399,335
|
|
|
1,104,220
|
|
|
1,087,679
|
|
||||
|
Income (loss) from operations
|
|
(26,685
|
)
|
|
(70,423
|
)
|
|
(117,187
|
)
|
|
(74,354
|
)
|
||||
|
Other income (expense), net
|
|
(7,028
|
)
|
|
(8,160
|
)
|
|
(14,303
|
)
|
|
(25,146
|
)
|
||||
|
Income (loss) from continuing operations before provision (benefit) for income taxes
|
|
(33,713
|
)
|
|
(78,583
|
)
|
|
(131,490
|
)
|
|
(99,500
|
)
|
||||
|
Provision (benefit) for income taxes
|
|
2,079
|
|
|
(53,970
|
)
|
|
1,629
|
|
|
(42,881
|
)
|
||||
|
Income (loss) from continuing operations
|
|
(35,792
|
)
|
|
(24,613
|
)
|
|
(133,119
|
)
|
|
(56,619
|
)
|
||||
|
Income (loss) from discontinued operations, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
133,463
|
|
||||
|
Net income (loss)
|
|
(35,792
|
)
|
|
(24,613
|
)
|
|
(133,119
|
)
|
|
76,844
|
|
||||
|
Net income attributable to noncontrolling interests
|
|
(2,184
|
)
|
|
(3,002
|
)
|
|
(8,880
|
)
|
|
(9,648
|
)
|
||||
|
Net income (loss) attributable to Groupon, Inc.
|
|
$
|
(37,976
|
)
|
|
$
|
(27,615
|
)
|
|
$
|
(141,999
|
)
|
|
$
|
67,196
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income (loss) per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.10
|
)
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.20
|
|
||||
|
Basic net income (loss) per share
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.10
|
)
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.20
|
|
||||
|
Diluted net income (loss) per share
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of shares outstanding
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
575,216,191
|
|
|
644,894,785
|
|
|
578,290,291
|
|
|
664,302,630
|
|
||||
|
Diluted
|
|
575,216,191
|
|
|
644,894,785
|
|
|
578,290,291
|
|
|
664,302,630
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Income (loss) from continuing operations
|
|
$
|
(35,792
|
)
|
|
$
|
(24,613
|
)
|
|
$
|
(133,119
|
)
|
|
$
|
(56,619
|
)
|
|
Other comprehensive income (loss) from continuing operations:
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Net unrealized gain (loss) during the period
|
|
612
|
|
|
(1,246
|
)
|
|
(3,183
|
)
|
|
6,085
|
|
||||
|
Reclassification adjustments included in income (loss) from continuing operations
|
|
221
|
|
|
(906
|
)
|
|
(7,776
|
)
|
|
3,495
|
|
||||
|
Net change in unrealized gain (loss)
|
|
833
|
|
|
(2,152
|
)
|
|
(10,959
|
)
|
|
9,580
|
|
||||
|
Amortization of pension net actuarial gain (loss) to earnings (net of tax effect of $(4) and $(5) for the three months ended September 30, 2016 and 2015, respectively, and $(13) and $(15) for the nine months ended September 30, 2016 and 2015, respectively)
|
|
23
|
|
|
26
|
|
|
69
|
|
|
79
|
|
||||
|
Net change in unrealized gain (loss) on available-for-sale securities (net of tax effect of $10 and $116 for the three months ended September 30, 2016 and 2015, respectively, and $113 and $9 for the nine months ended September 30, 2016 and 2015, respectively)
|
|
(16
|
)
|
|
(193
|
)
|
|
(184
|
)
|
|
(17
|
)
|
||||
|
Other comprehensive income (loss) from continuing operations
|
|
840
|
|
|
(2,319
|
)
|
|
(11,074
|
)
|
|
9,642
|
|
||||
|
Comprehensive income (loss) from continuing operations
|
|
(34,952
|
)
|
|
(26,932
|
)
|
|
(144,193
|
)
|
|
(46,977
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
133,463
|
|
||||
|
Other comprehensive income (loss) from discontinued operations - Foreign currency translation adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Net unrealized gain (loss) during the period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,349
|
)
|
||||
|
Reclassification adjustment included in net income (loss) from discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,313
|
|
||||
|
Net change in unrealized gain (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,964
|
|
||||
|
Comprehensive income (loss) from discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
141,427
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income (loss)
|
|
(34,952
|
)
|
|
(26,932
|
)
|
|
(144,193
|
)
|
|
94,450
|
|
||||
|
Comprehensive income (loss) attributable to noncontrolling interests
|
|
(2,184
|
)
|
|
(3,002
|
)
|
|
(8,880
|
)
|
|
(9,648
|
)
|
||||
|
Comprehensive income (loss) attributable to Groupon, Inc.
|
|
$
|
(37,136
|
)
|
|
$
|
(29,934
|
)
|
|
$
|
(153,073
|
)
|
|
$
|
84,802
|
|
|
|
Groupon, Inc. Stockholders' Equity
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Treasury Stock
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Groupon Inc. Stockholders' Equity
|
|
Non-controlling Interests
|
|
Total Equity
|
||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||
|
Balance at December 31, 2015
|
719,787,422
|
|
|
$
|
72
|
|
|
$
|
1,964,453
|
|
|
(128,468,165
|
)
|
|
$
|
(645,041
|
)
|
|
$
|
(901,292
|
)
|
|
$
|
51,206
|
|
|
$
|
469,398
|
|
|
$
|
1,189
|
|
|
$
|
470,587
|
|
|
Cumulative effect of change in accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,131
|
)
|
|
—
|
|
|
(3,131
|
)
|
|
—
|
|
|
(3,131
|
)
|
||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(141,999
|
)
|
|
—
|
|
|
(141,999
|
)
|
|
8,880
|
|
|
(133,119
|
)
|
||||||||
|
Foreign currency translation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,959
|
)
|
|
(10,959
|
)
|
|
—
|
|
|
(10,959
|
)
|
||||||||
|
Amortization of pension net actuarial loss to earnings, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
69
|
|
|
69
|
|
|
—
|
|
|
69
|
|
||||||||
|
Unrealized gain (loss) on available-for-sale securities, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(184
|
)
|
|
(184
|
)
|
|
—
|
|
|
(184
|
)
|
||||||||
|
Forfeitures of unvested restricted stock
|
(196,968
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Exercise of stock options
|
490,283
|
|
|
—
|
|
|
618
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
618
|
|
|
—
|
|
|
618
|
|
||||||||
|
Vesting of restricted stock units
|
17,667,674
|
|
|
2
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Shares issued under employee stock purchase plan
|
1,669,782
|
|
|
—
|
|
|
4,358
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,358
|
|
|
—
|
|
|
4,358
|
|
||||||||
|
Tax withholdings related to net share settlements of stock-based compensation awards
|
(6,168,617
|
)
|
|
(1
|
)
|
|
(23,829
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,830
|
)
|
|
—
|
|
|
(23,830
|
)
|
||||||||
|
Stock-based compensation on equity-classified awards
|
—
|
|
|
—
|
|
|
105,716
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
105,716
|
|
|
—
|
|
|
105,716
|
|
||||||||
|
Equity component of the convertible senior notes, net of tax and issuance costs
|
—
|
|
|
—
|
|
|
67,329
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
67,329
|
|
|
—
|
|
|
67,329
|
|
||||||||
|
Purchase of convertible note hedges
|
—
|
|
|
—
|
|
|
(59,163
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(59,163
|
)
|
|
—
|
|
|
(59,163
|
)
|
||||||||
|
Issuance of warrants
|
—
|
|
|
—
|
|
|
35,495
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,495
|
|
|
—
|
|
|
35,495
|
|
||||||||
|
Purchases of treasury stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,829,948
|
)
|
|
(112,479
|
)
|
|
—
|
|
|
—
|
|
|
(112,479
|
)
|
|
—
|
|
|
(112,479
|
)
|
||||||||
|
Distributions to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,151
|
)
|
|
(9,151
|
)
|
||||||||
|
Balance at September 30, 2016
|
733,249,576
|
|
|
$
|
73
|
|
|
$
|
2,094,975
|
|
|
(159,298,113
|
)
|
|
$
|
(757,520
|
)
|
|
$
|
(1,046,422
|
)
|
|
$
|
40,132
|
|
|
$
|
331,238
|
|
|
$
|
918
|
|
|
$
|
332,156
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Operating activities
|
|
|
|
||||
|
Net income (loss)
|
$
|
(133,119
|
)
|
|
$
|
76,844
|
|
|
Less: Income (loss) from discontinued operations, net of tax
|
—
|
|
|
133,463
|
|
||
|
Income (loss) from continuing operations
|
(133,119
|
)
|
|
(56,619
|
)
|
||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization of property, equipment and software
|
88,697
|
|
|
84,241
|
|
||
|
Amortization of acquired intangible assets
|
13,643
|
|
|
14,966
|
|
||
|
Stock-based compensation
|
94,750
|
|
|
109,204
|
|
||
|
Restructuring-related long-lived asset impairments
|
45
|
|
|
345
|
|
||
|
Gains on business dispositions
|
(11,399
|
)
|
|
(13,710
|
)
|
||
|
Deferred income taxes
|
(6,436
|
)
|
|
(15,252
|
)
|
||
|
(Gain) loss, net from changes in fair value of contingent consideration
|
4,130
|
|
|
(268
|
)
|
||
|
(Gain) loss from changes in fair value of investments
|
7,301
|
|
|
2,114
|
|
||
|
Amortization of debt discount on convertible senior notes
|
4,854
|
|
|
—
|
|
||
|
Change in assets and liabilities, net of acquisitions:
|
|
|
|
||||
|
Restricted cash
|
(332
|
)
|
|
4,555
|
|
||
|
Accounts receivable
|
(3,593
|
)
|
|
6,353
|
|
||
|
Prepaid expenses and other current assets
|
10,738
|
|
|
(39,813
|
)
|
||
|
Accounts payable
|
(4,326
|
)
|
|
(944
|
)
|
||
|
Accrued merchant and supplier payables
|
(171,816
|
)
|
|
(101,852
|
)
|
||
|
Accrued expenses and other current liabilities
|
(47,919
|
)
|
|
57,214
|
|
||
|
Other, net
|
(16,775
|
)
|
|
(1,242
|
)
|
||
|
Net cash provided by (used in) operating activities from continuing operations
|
(171,557
|
)
|
|
49,292
|
|
||
|
Net cash provided by (used in) operating activities from discontinued operations
|
—
|
|
|
(36,578
|
)
|
||
|
Net cash provided by (used in) operating activities
|
(171,557
|
)
|
|
12,714
|
|
||
|
Investing activities
|
|
|
|
||||
|
Purchases of property and equipment and capitalized software
|
(49,215
|
)
|
|
(68,481
|
)
|
||
|
Cash derecognized upon dispositions of subsidiaries
|
(1,128
|
)
|
|
(1,404
|
)
|
||
|
Acquisitions of businesses, net of acquired cash
|
(940
|
)
|
|
(70,130
|
)
|
||
|
Purchases of investments
|
—
|
|
|
(5,000
|
)
|
||
|
Proceeds from sale of investment
|
1,685
|
|
|
1,231
|
|
||
|
Settlement of liabilities related to purchase of additional interest in consolidated subsidiaries
|
—
|
|
|
(1,072
|
)
|
||
|
Acquisitions of intangible assets
|
(2,121
|
)
|
|
(1,156
|
)
|
||
|
Net cash provided by (used in) investing activities from continuing operations
|
(51,719
|
)
|
|
(146,012
|
)
|
||
|
Net cash provided by (used in) investing activities from discontinued operations
|
—
|
|
|
244,470
|
|
||
|
Net cash provided by (used in) investing activities
|
(51,719
|
)
|
|
98,458
|
|
||
|
Financing activities
|
|
|
|
||||
|
Proceeds from borrowings under revolving credit facility
|
—
|
|
|
195,000
|
|
||
|
Proceeds from issuance of convertible senior notes
|
250,000
|
|
|
—
|
|
||
|
Issuance costs for convertible senior notes and revolving credit agreement
|
(8,097
|
)
|
|
—
|
|
||
|
Purchase of convertible note hedges
|
(59,163
|
)
|
|
—
|
|
||
|
Proceeds from issuance of warrants
|
35,495
|
|
|
—
|
|
||
|
Payments for purchases of treasury stock
|
(115,619
|
)
|
|
(329,378
|
)
|
||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(23,327
|
)
|
|
(34,477
|
)
|
||
|
Proceeds from stock option exercises and employee stock purchase plan
|
4,976
|
|
|
5,673
|
|
||
|
Distributions to noncontrolling interest holders
|
(9,151
|
)
|
|
(10,954
|
)
|
||
|
Payment of contingent consideration related to acquisitions
|
(285
|
)
|
|
(382
|
)
|
||
|
Payments of capital lease obligations
|
(21,961
|
)
|
|
(17,670
|
)
|
||
|
Net cash provided by (used in) financing activities
|
52,868
|
|
|
(192,188
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents, including cash classified within current assets held for sale
|
6,793
|
|
|
(27,338
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents, including cash classified within current assets held for sale
|
(163,615
|
)
|
|
(108,354
|
)
|
||
|
Less: Net increase (decrease) in cash classified within current assets held for sale
|
—
|
|
|
(55,279
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
(163,615
|
)
|
|
(53,075
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
853,362
|
|
|
1,016,634
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
689,747
|
|
|
$
|
963,559
|
|
|
Non-cash investing and financing activities
|
|
|
|
||||
|
Continuing operations:
|
|
|
|
||||
|
Equipment acquired under capital lease obligations
|
$
|
17,556
|
|
|
$
|
40,927
|
|
|
Leasehold improvements funded by lessor
|
4,990
|
|
|
—
|
|
||
|
Liability for purchases of treasury stock
|
1,041
|
|
|
5,059
|
|
||
|
Contingent consideration liabilities incurred in connection with acquisitions
|
—
|
|
|
9,605
|
|
||
|
Accounts payable and accrued expenses related to purchases of property and equipment and capitalized software
|
2,250
|
|
|
1,500
|
|
||
|
Minority investment recognized in connection with disposition of Ticket Monster
|
—
|
|
|
122,075
|
|
||
|
Minority investment recognized in connection with disposition of Groupon India
|
—
|
|
|
16,400
|
|
||
|
Cost method investments acquired in connection with business dispositions
|
11,050
|
|
|
—
|
|
||
|
|
|
Nine Months Ended
September 30, 2015 (1) |
||
|
Third party and other revenue
|
|
$
|
28,145
|
|
|
Direct revenue
|
|
39,065
|
|
|
|
Third party and other cost of revenue
|
|
(13,958
|
)
|
|
|
Direct cost of revenue
|
|
(38,031
|
)
|
|
|
Marketing expense
|
|
(8,495
|
)
|
|
|
Selling, general and administrative expense
|
|
(38,102
|
)
|
|
|
Other income, net
|
|
96
|
|
|
|
Loss from discontinued operations before gain on disposition and provision for income taxes
|
|
(31,280
|
)
|
|
|
Gain on disposition
|
|
202,158
|
|
|
|
Provision for income taxes
|
|
(37,415
|
)
|
|
|
Income (loss) from discontinued operations, net of tax
|
|
$
|
133,463
|
|
|
(1)
|
The income from discontinued operations, net of tax, for the
nine months ended
September 30, 2015
includes the results of Ticket Monster through the disposition date of May 27, 2015.
|
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||
|
Balance as of December 31, 2015
|
|
$
|
178,746
|
|
|
$
|
92,063
|
|
|
$
|
16,523
|
|
|
$
|
287,332
|
|
|
Goodwill related to acquisition
|
|
671
|
|
|
—
|
|
|
—
|
|
|
671
|
|
||||
|
Goodwill related to dispositions
|
|
(1,260
|
)
|
|
—
|
|
|
(324
|
)
|
|
(1,584
|
)
|
||||
|
Foreign currency translation
|
|
(1
|
)
|
|
2,593
|
|
|
845
|
|
|
3,437
|
|
||||
|
Balance as of September 30, 2016
|
|
$
|
178,156
|
|
|
$
|
94,656
|
|
|
$
|
17,044
|
|
|
$
|
289,856
|
|
|
|
|
September 30, 2016
|
||||||||||
|
Asset Category
|
|
Gross Carrying Value
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
||||||
|
Subscriber relationships
|
|
$
|
53,402
|
|
|
$
|
48,177
|
|
|
$
|
5,225
|
|
|
Merchant relationships
|
|
9,776
|
|
|
8,609
|
|
|
1,167
|
|
|||
|
Trade names
|
|
11,190
|
|
|
8,331
|
|
|
2,859
|
|
|||
|
Developed technology
|
|
36,398
|
|
|
29,188
|
|
|
7,210
|
|
|||
|
Brand relationships
|
|
7,960
|
|
|
4,267
|
|
|
3,693
|
|
|||
|
Other intangible assets
|
|
23,097
|
|
|
17,776
|
|
|
5,321
|
|
|||
|
Total
|
|
$
|
141,823
|
|
|
$
|
116,348
|
|
|
$
|
25,475
|
|
|
|
|
December 31, 2015
|
||||||||||
|
Asset Category
|
|
Gross Carrying Value
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
||||||
|
Subscriber relationships
|
|
$
|
52,204
|
|
|
$
|
43,725
|
|
|
$
|
8,479
|
|
|
Merchant relationships
|
|
9,648
|
|
|
8,064
|
|
|
1,584
|
|
|||
|
Trade names
|
|
11,013
|
|
|
7,396
|
|
|
3,617
|
|
|||
|
Developed technology
|
|
37,103
|
|
|
25,436
|
|
|
11,667
|
|
|||
|
Brand relationships
|
|
7,960
|
|
|
3,073
|
|
|
4,887
|
|
|||
|
Other intangible assets
|
|
20,638
|
|
|
14,389
|
|
|
6,249
|
|
|||
|
Total
|
|
$
|
138,566
|
|
|
$
|
102,083
|
|
|
$
|
36,483
|
|
|
Remaining amounts in 2016
|
|
$
|
3,818
|
|
|
2017
|
|
11,927
|
|
|
|
2018
|
|
8,057
|
|
|
|
2019
|
|
985
|
|
|
|
2020
|
|
608
|
|
|
|
Thereafter
|
|
80
|
|
|
|
Total
|
|
$
|
25,475
|
|
|
|
September 30, 2016
|
|
Percent Ownership of Voting Stock
|
|
December 31, 2015
|
|
Percent Ownership of Voting Stock
|
||||||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
||||||||
|
Convertible debt securities
|
$
|
9,931
|
|
|
|
|
$
|
10,116
|
|
|
|
||||
|
Redeemable preferred shares
|
17,177
|
|
|
19%
|
to
|
25%
|
|
22,834
|
|
|
17%
|
to
|
25%
|
||
|
Total available-for-sale securities
|
27,108
|
|
|
|
|
32,950
|
|
|
|
||||||
|
Cost method investments
|
30,085
|
|
|
2%
|
to
|
19%
|
|
14,561
|
|
|
2%
|
to
|
10%
|
||
|
Fair value option investments
|
123,424
|
|
|
41%
|
to
|
45%
|
|
130,725
|
|
|
43%
|
to
|
45%
|
||
|
Total investments
|
$
|
180,617
|
|
|
|
|
$
|
178,236
|
|
|
|
||||
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||
|
|
Amortized Cost
|
|
Gross Unrealized Gain
|
|
Gross Unrealized Loss
(1)
|
|
Fair Value
|
|
Amortized Cost
|
|
Gross Unrealized Gain
|
|
Gross Unrealized Loss
(1)
|
|
Fair Value
|
||||||||||||||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Convertible debt securities
|
$
|
8,263
|
|
|
$
|
1,704
|
|
|
$
|
(36
|
)
|
|
$
|
9,931
|
|
|
$
|
9,234
|
|
|
$
|
882
|
|
|
$
|
—
|
|
|
$
|
10,116
|
|
|
Redeemable preferred shares
|
18,375
|
|
|
—
|
|
|
(1,198
|
)
|
|
17,177
|
|
|
22,973
|
|
|
—
|
|
|
(139
|
)
|
|
22,834
|
|
||||||||
|
Total available-for-sale securities
|
$
|
26,638
|
|
|
$
|
1,704
|
|
|
$
|
(1,234
|
)
|
|
$
|
27,108
|
|
|
$
|
32,207
|
|
|
$
|
882
|
|
|
$
|
(139
|
)
|
|
$
|
32,950
|
|
|
(1)
|
Available-for-sale securities with an unrealized loss were in a loss position for less than 12 months.
|
|
|
Three Months Ended
September 30, 2015 |
|
Period from May 28, 2015 through September 30, 2015
(1)
|
||||
|
Revenue
|
$
|
33,465
|
|
|
$
|
47,575
|
|
|
Gross profit
|
(6,826
|
)
|
|
(2,488
|
)
|
||
|
Loss before income taxes
|
(38,425
|
)
|
|
(46,764
|
)
|
||
|
Net loss
|
(38,485
|
)
|
|
(46,764
|
)
|
||
|
|
September 30, 2015
|
||
|
Current assets
|
$
|
149,662
|
|
|
Non-current assets
|
483,108
|
|
|
|
Current liabilities
|
223,667
|
|
|
|
Non-current liabilities
|
7,038
|
|
|
|
(1)
|
The summarized financial information is presented for the period beginning May 28, 2015, after completion of the Ticket Monster disposition transaction that resulted in the Company obtaining its minority limited partner interest in Monster LP.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Interest income
|
|
$
|
593
|
|
|
$
|
331
|
|
|
$
|
1,449
|
|
|
$
|
888
|
|
|
Interest expense
|
|
(5,778
|
)
|
|
(783
|
)
|
|
(11,759
|
)
|
|
(1,926
|
)
|
||||
|
Gains (losses), net on changes in fair value of investments
|
|
(1,594
|
)
|
|
(2,564
|
)
|
|
(7,301
|
)
|
|
(2,114
|
)
|
||||
|
Foreign currency gains (losses), net
(1)
|
|
234
|
|
|
(5,153
|
)
|
|
5,362
|
|
|
(22,118
|
)
|
||||
|
Other
|
|
(483
|
)
|
|
9
|
|
|
(2,054
|
)
|
|
124
|
|
||||
|
Other income (expense), net
|
|
$
|
(7,028
|
)
|
|
$
|
(8,160
|
)
|
|
$
|
(14,303
|
)
|
|
$
|
(25,146
|
)
|
|
(1)
|
Foreign currency gains (losses), net for the nine months ended
September 30, 2016
includes
$0.3 million
of net cumulative translation gains that were reclassified to earnings as a result of the Company's exit from certain countries as part of its restructuring plan. Refer to Note 9, "
Restructuring
," for additional information. Foreign currency gains (losses), net for the
nine months ended September 30, 2015
includes a
$4.4 million
loss related to the cumulative translation adjustment from the Company's legacy business in the Republic of Korea that was reclassified to earnings as a result of the Ticket Monster disposition.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Finished goods inventories
|
$
|
38,297
|
|
|
$
|
42,305
|
|
|
Prepaid expenses
|
63,352
|
|
|
49,134
|
|
||
|
Income taxes receivable
|
21,967
|
|
|
32,483
|
|
||
|
VAT receivable
|
10,100
|
|
|
14,305
|
|
||
|
Other
|
11,564
|
|
|
15,478
|
|
||
|
Total prepaid expenses and other current assets
|
$
|
145,280
|
|
|
$
|
153,705
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Accrued merchant payables
|
$
|
403,779
|
|
|
$
|
471,607
|
|
|
Accrued supplier payables
(1)
|
205,160
|
|
|
304,604
|
|
||
|
Total accrued merchant and supplier payables
|
$
|
608,939
|
|
|
$
|
776,211
|
|
|
(1)
|
Amounts include payables to suppliers of inventories and providers of shipping and fulfillment services.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Refunds reserve
|
$
|
27,492
|
|
|
$
|
35,297
|
|
|
Payroll and benefits
|
62,904
|
|
|
50,454
|
|
||
|
Customer credits
|
32,706
|
|
|
32,293
|
|
||
|
Restructuring-related liabilities
|
11,200
|
|
|
11,556
|
|
||
|
Income taxes payable
|
10,033
|
|
|
13,885
|
|
||
|
Deferred revenue
|
35,873
|
|
|
40,396
|
|
||
|
Current portion of capital lease obligations
|
30,435
|
|
|
26,776
|
|
||
|
Other
(1)
|
143,053
|
|
|
192,067
|
|
||
|
Total accrued expenses and other current liabilities
|
$
|
353,696
|
|
|
$
|
402,724
|
|
|
(1)
|
As of
December 31, 2015
, Other included a
$45.0 million
liability for the Company's securities litigation matter (see Note 7,
"Commitments and Contingencies"
). Final court approval of the settlement for that matter was granted on July 13, 2016 and the Company's settlement obligation was satisfied during the three months ended September 30, 2016.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Long-term tax liabilities
|
$
|
53,230
|
|
|
$
|
46,506
|
|
|
Capital lease obligations
|
23,240
|
|
|
30,943
|
|
||
|
Other
|
37,134
|
|
|
36,091
|
|
||
|
Total other non-current liabilities
|
$
|
113,604
|
|
|
$
|
113,540
|
|
|
|
Foreign currency translation adjustments
|
|
Unrealized gain (loss) on available-for-sale securities
|
|
Pension adjustments
|
|
Total
|
||||||||
|
Balance as of December 31, 2015
|
$
|
52,261
|
|
|
$
|
458
|
|
|
$
|
(1,513
|
)
|
|
$
|
51,206
|
|
|
Other comprehensive income (loss) before reclassification adjustments
|
(3,183
|
)
|
|
(184
|
)
|
|
69
|
|
|
(3,298
|
)
|
||||
|
Reclassification adjustments included in net income (loss)
|
(7,776
|
)
|
|
—
|
|
|
—
|
|
|
(7,776
|
)
|
||||
|
Other comprehensive income (loss)
|
(10,959
|
)
|
|
(184
|
)
|
|
69
|
|
|
(11,074
|
)
|
||||
|
Balance as of September 30, 2016
|
$
|
41,302
|
|
|
$
|
274
|
|
|
$
|
(1,444
|
)
|
|
$
|
40,132
|
|
|
|
September 30, 2016
|
||
|
Liability component:
|
|
||
|
Principal amount
|
$
|
250,000
|
|
|
Less: debt discount
|
(73,527
|
)
|
|
|
Net carrying amount of liability component
|
$
|
176,473
|
|
|
|
|
||
|
Net carrying amount of equity component
|
$
|
67,329
|
|
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||
|
Contractual interest expense based on 3.25% of the principal amount per annum
|
$
|
2,032
|
|
|
$
|
4,063
|
|
|
Amortization of debt discount
|
2,458
|
|
|
4,854
|
|
||
|
Total interest expense
|
$
|
4,490
|
|
|
$
|
8,917
|
|
|
|
|
Options
|
|
Weighted- Average Exercise Price
|
|
Weighted- Average Remaining Contractual Term (in years)
|
|
Aggregate Intrinsic Value
(in thousands) (1) |
|||||
|
Outstanding at December 31, 2015
|
|
1,584,832
|
|
|
$
|
0.95
|
|
|
3.96
|
|
$
|
3,360
|
|
|
Exercised
|
|
(490,283
|
)
|
|
1.26
|
|
|
|
|
|
|||
|
Forfeited
|
|
(100,977
|
)
|
|
0.86
|
|
|
|
|
|
|||
|
Outstanding and exercisable at September 30, 2016
|
|
993,572
|
|
|
$
|
0.78
|
|
|
3.09
|
|
$
|
4,342
|
|
|
(1)
|
The aggregate intrinsic value of options outstanding and exercisable represents the total pretax intrinsic value (the difference between the fair value of the Company's stock on the last day of each period and the exercise price, multiplied by the number of options where the fair value exceeds the exercise price) that would have been received by the option holders had all option holders exercised their options as of
September 30, 2016
and
December 31, 2015
, respectively.
|
|
|
|
Restricted Stock Units
|
|
Weighted- Average Grant Date Fair Value (per share)
|
|||
|
Unvested at December 31, 2015
|
|
39,143,509
|
|
|
$
|
6.53
|
|
|
Granted
|
|
17,163,910
|
|
|
$
|
3.73
|
|
|
Vested
|
|
(17,667,674
|
)
|
|
$
|
6.02
|
|
|
Forfeited
|
|
(9,681,219
|
)
|
|
$
|
6.53
|
|
|
Unvested at September 30, 2016
|
|
28,958,526
|
|
|
$
|
5.19
|
|
|
|
|
Restricted Stock Awards
|
|
Weighted- Average Grant Date Fair Value (per share)
|
|||
|
Unvested at December 31, 2015
|
|
1,908,408
|
|
|
$
|
5.72
|
|
|
Granted
|
|
—
|
|
|
$
|
—
|
|
|
Vested
|
|
(492,422
|
)
|
|
$
|
7.42
|
|
|
Forfeited
|
|
(196,968
|
)
|
|
$
|
7.42
|
|
|
Unvested at September 30, 2016
|
|
1,219,018
|
|
|
$
|
4.76
|
|
|
|
|
Three Months Ended September 30, 2016
|
||||||||||
|
|
|
Employee Severance and Benefit Costs
(1)
|
|
Other Exit Costs
|
|
Total Restructuring Charges
|
||||||
|
North America
|
|
$
|
274
|
|
|
$
|
695
|
|
|
$
|
969
|
|
|
EMEA
|
|
(412
|
)
|
|
224
|
|
|
(188
|
)
|
|||
|
Rest of World
|
|
580
|
|
|
98
|
|
|
678
|
|
|||
|
Consolidated
|
|
$
|
442
|
|
|
$
|
1,017
|
|
|
$
|
1,459
|
|
|
(1)
|
The employee severance and benefit costs for the
three months ended September 30, 2016
relates to the termination of approximately
150
employees. Substantially all of the remaining cash payments for those costs are expected to be disbursed through June 30, 2017.
|
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||||||
|
|
|
Employee Severance and Benefit Costs
(1)
|
|
Asset Impairments
|
|
Other Exit Costs
|
|
Total Restructuring Charges
|
||||||||
|
North America
|
|
$
|
6,487
|
|
|
$
|
45
|
|
|
$
|
2,862
|
|
|
$
|
9,394
|
|
|
EMEA
|
|
15,417
|
|
|
—
|
|
|
553
|
|
|
15,970
|
|
||||
|
Rest of World
|
|
4,301
|
|
|
—
|
|
|
323
|
|
|
4,624
|
|
||||
|
Consolidated
|
|
$
|
26,205
|
|
|
$
|
45
|
|
|
$
|
3,738
|
|
|
$
|
29,988
|
|
|
(1)
|
The employee severance and benefit costs for the
nine months ended September 30, 2016
relates to the termination of approximately
900
employees. Substantially all of the remaining cash payments for those costs are expected to be disbursed through December 31, 2017.
|
|
|
|
Three and Nine Months Ended September 30, 2015
|
||||||||||||||
|
|
|
Employee Severance and Benefit Costs
(1)
|
|
Asset Impairments
|
|
Other Exit Costs
|
|
Total Restructuring Charges
|
||||||||
|
North America
|
|
$
|
890
|
|
|
$
|
—
|
|
|
$
|
511
|
|
|
$
|
1,401
|
|
|
EMEA
|
|
19,652
|
|
|
—
|
|
|
83
|
|
|
19,735
|
|
||||
|
Rest of World
|
|
2,017
|
|
|
345
|
|
|
648
|
|
|
3,010
|
|
||||
|
Consolidated
|
|
$
|
22,559
|
|
|
$
|
345
|
|
|
$
|
1,242
|
|
|
$
|
24,146
|
|
|
(1)
|
The employee severance and benefit costs for the
three and nine months ended
September 30, 2015
related to the termination of approximately
1,200
employees.
|
|
|
|
Employee Severance and Benefit Costs
|
|
Other Exit Costs
|
|
Total
|
||||||
|
Balance as of December 31, 2015
|
|
$
|
9,017
|
|
|
$
|
2,539
|
|
|
$
|
11,556
|
|
|
Charges payable in cash
(1)
|
|
21,520
|
|
|
3,739
|
|
|
25,259
|
|
|||
|
Cash payments
|
|
(20,268
|
)
|
|
(5,583
|
)
|
|
(25,851
|
)
|
|||
|
Foreign currency translation
|
|
223
|
|
|
13
|
|
|
236
|
|
|||
|
Balance as of September 30, 2016
|
|
$
|
10,492
|
|
|
$
|
708
|
|
|
$
|
11,200
|
|
|
(1)
|
Excludes stock-based compensation of
$4.7 million
related to accelerated vesting of stock-based compensation awards for certain employees terminated as a result of the Company's restructuring activities for the
nine months ended September 30, 2016
.
|
|
|
|
|
Fair Value Measurement at Reporting Date Using
|
||||||||||||
|
Description
|
September 30, 2016
|
|
Quoted Prices in Active Markets for
Identical Assets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents
|
$
|
237,070
|
|
|
$
|
237,070
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fair value option investments
|
123,424
|
|
|
—
|
|
|
—
|
|
|
123,424
|
|
||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
||||||||
|
Convertible debt securities
|
9,931
|
|
|
—
|
|
|
—
|
|
|
9,931
|
|
||||
|
Redeemable preferred shares
|
17,177
|
|
|
—
|
|
|
—
|
|
|
17,177
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration
|
14,626
|
|
|
—
|
|
|
—
|
|
|
14,626
|
|
||||
|
|
|
|
Fair Value Measurement at Reporting Date Using
|
||||||||||||
|
Description
|
December 31, 2015
|
|
Quoted Prices in Active Markets for
Identical Assets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents
|
$
|
305,179
|
|
|
$
|
305,179
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fair value option investments
|
130,725
|
|
|
—
|
|
|
—
|
|
|
130,725
|
|
||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
||||||||
|
Convertible debt securities
|
10,116
|
|
|
—
|
|
|
—
|
|
|
10,116
|
|
||||
|
Redeemable preferred shares
|
22,834
|
|
|
—
|
|
|
—
|
|
|
22,834
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration
|
10,781
|
|
|
—
|
|
|
—
|
|
|
10,781
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
Fair value option investments:
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning Balance
|
|
$
|
125,018
|
|
|
$
|
122,525
|
|
|
$
|
130,725
|
|
|
$
|
—
|
|
|
Acquisition of investments
|
|
—
|
|
|
16,400
|
|
|
—
|
|
|
138,475
|
|
||||
|
Total gains (losses) included in earnings
|
|
(1,594
|
)
|
|
(2,564
|
)
|
|
(7,301
|
)
|
|
(2,114
|
)
|
||||
|
Ending Balance
|
|
$
|
123,424
|
|
|
$
|
136,361
|
|
|
$
|
123,424
|
|
|
$
|
136,361
|
|
|
Unrealized gains (losses) still held
(1)
|
|
$
|
(1,594
|
)
|
|
$
|
(2,564
|
)
|
|
$
|
(7,301
|
)
|
|
$
|
(2,114
|
)
|
|
Available-for-sale securities
|
|
|
|
|
|
|
|
|
||||||||
|
Convertible debt securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning Balance
|
|
$
|
10,573
|
|
|
$
|
8,026
|
|
|
$
|
10,116
|
|
|
$
|
2,527
|
|
|
Purchase of convertible debt security
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,000
|
|
||||
|
Sale of convertible debt security
|
|
(1,685
|
)
|
|
—
|
|
|
(1,685
|
)
|
|
—
|
|
||||
|
Total gains (losses) included in other comprehensive income
|
|
566
|
|
|
(362
|
)
|
|
786
|
|
|
(50
|
)
|
||||
|
Total gains (losses) included in other income (expense), net
(2)
|
|
477
|
|
|
218
|
|
|
714
|
|
|
405
|
|
||||
|
Ending Balance
|
|
$
|
9,931
|
|
|
$
|
7,882
|
|
|
$
|
9,931
|
|
|
$
|
7,882
|
|
|
Unrealized gains (losses) still held
(1)
|
|
$
|
1,043
|
|
|
$
|
(144
|
)
|
|
$
|
1,500
|
|
|
$
|
355
|
|
|
Redeemable preferred shares:
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning Balance
|
|
$
|
22,343
|
|
|
$
|
4,881
|
|
|
$
|
22,834
|
|
|
$
|
4,910
|
|
|
Total gains (losses) included in other comprehensive income (loss)
|
|
(592
|
)
|
|
53
|
|
|
(1,083
|
)
|
|
24
|
|
||||
|
Transfer to cost method investment classification upon elimination of redemption feature
|
|
(4,574
|
)
|
|
—
|
|
|
(4,574
|
)
|
|
—
|
|
||||
|
Ending Balance
|
|
$
|
17,177
|
|
|
$
|
4,934
|
|
|
$
|
17,177
|
|
|
$
|
4,934
|
|
|
Unrealized (losses) gains still held
(1)
|
|
$
|
(592
|
)
|
|
$
|
53
|
|
|
$
|
(1,083
|
)
|
|
$
|
24
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
Contingent Consideration:
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning Balance
|
|
$
|
14,788
|
|
|
$
|
233
|
|
|
$
|
10,781
|
|
|
$
|
1,983
|
|
|
Issuance of contingent consideration in connection with acquisitions
|
|
—
|
|
|
9,605
|
|
|
—
|
|
|
9,605
|
|
||||
|
Settlements of contingent consideration liabilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(716
|
)
|
||||
|
Reclass to non-fair value liabilities when no longer contingent
|
|
—
|
|
|
—
|
|
|
(285
|
)
|
|
(331
|
)
|
||||
|
Total losses (gains) included in earnings
(3)
|
|
(162
|
)
|
|
435
|
|
|
4,130
|
|
|
(268
|
)
|
||||
|
Ending Balance
|
|
$
|
14,626
|
|
|
$
|
10,273
|
|
|
$
|
14,626
|
|
|
$
|
10,273
|
|
|
Unrealized losses (gains) still held
(1)
|
|
$
|
(162
|
)
|
|
$
|
435
|
|
|
$
|
4,004
|
|
|
$
|
(656
|
)
|
|
(1)
|
Represents the unrealized losses or gains recorded in earnings and/or other comprehensive income (loss) during the period for assets and liabilities classified as Level 3 that are still held (or outstanding) at the end of the period.
|
|
(2)
|
Represents accretion of interest income and changes in the fair value of an embedded derivative.
|
|
(3)
|
Changes in the fair value of contingent consideration liabilities are classified within "Acquisition-related expense (benefit), net" on the condensed consolidated statements of operations.
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
|
Cost method investments
|
|
$
|
30,085
|
|
|
$
|
32,632
|
|
|
$
|
14,561
|
|
|
$
|
15,922
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||||||||||
|
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||||||||||||||
|
Basic net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Numerator
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Allocation of net income (loss) - continuing operations
|
|
$
|
(35,643
|
)
|
|
$
|
(149
|
)
|
|
$
|
(24,522
|
)
|
|
$
|
(91
|
)
|
|
$
|
(132,567
|
)
|
|
$
|
(552
|
)
|
|
$
|
(56,414
|
)
|
|
$
|
(205
|
)
|
|
Less: Allocation of net income (loss) attributable to noncontrolling interests
|
|
2,175
|
|
|
9
|
|
|
2,991
|
|
|
11
|
|
|
8,843
|
|
|
37
|
|
|
9,613
|
|
|
35
|
|
||||||||
|
Allocation of net income (loss) attributable to common stockholders - continuing operations
|
|
$
|
(37,818
|
)
|
|
$
|
(158
|
)
|
|
$
|
(27,513
|
)
|
|
$
|
(102
|
)
|
|
$
|
(141,410
|
)
|
|
$
|
(589
|
)
|
|
$
|
(66,027
|
)
|
|
$
|
(240
|
)
|
|
Allocation of net income (loss) attributable to common stockholders - discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
132,966
|
|
|
497
|
|
||||||||
|
Allocation of net income (loss) attributable to common stockholders
|
|
$
|
(37,818
|
)
|
|
$
|
(158
|
)
|
|
$
|
(27,513
|
)
|
|
$
|
(102
|
)
|
|
$
|
(141,410
|
)
|
|
$
|
(589
|
)
|
|
$
|
66,939
|
|
|
$
|
257
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Weighted-average common shares outstanding
|
|
572,816,215
|
|
|
2,399,976
|
|
|
642,494,809
|
|
|
2,399,976
|
|
|
575,890,315
|
|
|
2,399,976
|
|
|
661,902,654
|
|
|
2,399,976
|
|
||||||||
|
Basic net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Continuing operations
|
|
$
|
(0.07
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.10
|
)
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.20
|
|
|
0.20
|
|
||||||||
|
Basic net income (loss) per share
|
|
$
|
(0.07
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Numerator
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Allocation of net income (loss) attributable to common stockholders for basic computation - continuing operations
|
|
$
|
(37,818
|
)
|
|
$
|
(158
|
)
|
|
$
|
(27,513
|
)
|
|
$
|
(102
|
)
|
|
$
|
(141,410
|
)
|
|
$
|
(589
|
)
|
|
$
|
(66,027
|
)
|
|
$
|
(240
|
)
|
|
Reallocation of net income (loss) attributable to common stockholders as a result of conversion of Class B
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Plus: Interest expense on convertible senior notes, net of tax
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Allocation of net income (loss) attributable to common stockholders - continuing operations
|
|
$
|
(37,818
|
)
|
|
$
|
(158
|
)
|
|
$
|
(27,513
|
)
|
|
$
|
(102
|
)
|
|
$
|
(141,410
|
)
|
|
$
|
(589
|
)
|
|
$
|
(66,027
|
)
|
|
$
|
(240
|
)
|
|
Allocation of net income (loss) attributable to common stockholders for basic computation - discontinued operations
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
132,966
|
|
|
$
|
497
|
|
|
Reallocation of net income (loss) attributable to common stockholders as a result of conversion of Class B
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Allocation of net income (loss) attributable to common stockholders - discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
132,966
|
|
|
497
|
|
||||||||
|
Allocation of net income (loss) attributable to common stockholders
|
|
$
|
(37,818
|
)
|
|
$
|
(158
|
)
|
|
$
|
(27,513
|
)
|
|
$
|
(102
|
)
|
|
$
|
(141,410
|
)
|
|
$
|
(589
|
)
|
|
$
|
66,939
|
|
|
$
|
257
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Weighted-average common shares outstanding used in basic computation
|
|
572,816,215
|
|
|
2,399,976
|
|
|
642,494,809
|
|
|
2,399,976
|
|
|
575,890,315
|
|
|
2,399,976
|
|
|
661,902,654
|
|
|
2,399,976
|
|
||||||||
|
Conversion of
Class B and other dilutive items
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Weighted-average diluted shares outstanding
(1)
|
|
572,816,215
|
|
|
2,399,976
|
|
|
642,494,809
|
|
|
2,399,976
|
|
|
575,890,315
|
|
|
2,399,976
|
|
|
661,902,654
|
|
|
2,399,976
|
|
||||||||
|
Diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Continuing operations
|
|
$
|
(0.07
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.10
|
)
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.20
|
|
|
0.20
|
|
||||||||
|
Diluted net income (loss) per share
|
|
$
|
(0.07
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
(1)
|
Other dilutive items includes employee stock options, restricted shares, RSUs, convertible senior notes and warrants. The impact of the conversion of Class B common stock into Class A common stock, outstanding equity awards and outstanding convertible senior notes and warrants have not been reflected in the diluted income (loss) per share calculation for the
three and nine months ended
September 30, 2016
and
2015
because the effect on net income (loss) per share from continuing operations would be antidilutive.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
Stock options
|
|
1,085,188
|
|
|
1,778,711
|
|
|
1,263,796
|
|
|
1,966,846
|
|
|
Restricted stock units
|
|
31,375,699
|
|
|
41,788,616
|
|
|
35,119,921
|
|
|
41,004,715
|
|
|
Restricted stock
|
|
1,219,018
|
|
|
1,740,104
|
|
|
1,377,116
|
|
|
1,108,814
|
|
|
ESPP shares
|
|
1,079,839
|
|
|
1,100,701
|
|
|
1,237,057
|
|
|
853,020
|
|
|
Convertible senior notes
|
|
46,296,300
|
|
|
—
|
|
|
30,185,866
|
|
|
—
|
|
|
Warrants
|
|
46,296,300
|
|
|
—
|
|
|
24,250,443
|
|
|
—
|
|
|
Total
|
|
127,352,344
|
|
|
46,408,132
|
|
|
93,434,199
|
|
|
44,933,395
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
North America
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
(1)
|
|
$
|
483,281
|
|
|
$
|
463,931
|
|
|
$
|
1,501,016
|
|
|
$
|
1,425,095
|
|
|
Segment cost of revenue and operating expenses
(3) (4) (5)
|
|
483,036
|
|
|
494,843
|
|
|
1,510,731
|
|
|
1,404,472
|
|
||||
|
Segment operating income (loss)
(3)
|
|
245
|
|
|
(30,912
|
)
|
|
(9,715
|
)
|
|
20,623
|
|
||||
|
EMEA
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
(1)
|
|
196,573
|
|
|
199,287
|
|
|
583,848
|
|
|
619,554
|
|
||||
|
Segment cost of revenue and operating expenses
(3) (4) (6)
|
|
192,692
|
|
|
195,397
|
|
|
570,294
|
|
|
586,343
|
|
||||
|
Segment operating income (loss)
(3)
|
|
3,881
|
|
|
3,890
|
|
|
13,554
|
|
|
33,211
|
|
||||
|
Rest of World
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
|
40,614
|
|
|
50,377
|
|
|
123,605
|
|
|
157,697
|
|
||||
|
Segment cost of revenue and operating expenses
(3) (4)
|
|
45,284
|
|
|
57,282
|
|
|
146,247
|
|
|
175,542
|
|
||||
|
Segment operating income (loss)
(3)
|
|
(4,670
|
)
|
|
(6,905
|
)
|
|
(22,642
|
)
|
|
(17,845
|
)
|
||||
|
Consolidated
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
|
720,468
|
|
|
713,595
|
|
|
2,208,469
|
|
|
2,202,346
|
|
||||
|
Segment cost of revenue and operating expenses
(3) (4)
|
|
721,012
|
|
|
747,522
|
|
|
2,227,272
|
|
|
2,166,357
|
|
||||
|
Segment operating income (loss)
(3)
|
|
(544
|
)
|
|
(33,927
|
)
|
|
(18,803
|
)
|
|
35,989
|
|
||||
|
Stock-based compensation
(2)
|
|
26,150
|
|
|
35,432
|
|
|
94,079
|
|
|
109,043
|
|
||||
|
Acquisition-related expense (benefit), net
|
|
(9
|
)
|
|
1,064
|
|
|
4,305
|
|
|
1,300
|
|
||||
|
Income (loss) from operations
|
|
(26,685
|
)
|
|
(70,423
|
)
|
|
(117,187
|
)
|
|
(74,354
|
)
|
||||
|
Other income (expense), net
|
|
(7,028
|
)
|
|
(8,160
|
)
|
|
(14,303
|
)
|
|
(25,146
|
)
|
||||
|
Income (loss) from continuing operations before provision (benefit) for income taxes
|
|
(33,713
|
)
|
|
(78,583
|
)
|
|
(131,490
|
)
|
|
(99,500
|
)
|
||||
|
Provision (benefit) for income taxes
|
|
2,079
|
|
|
(53,970
|
)
|
|
1,629
|
|
|
(42,881
|
)
|
||||
|
Income (loss) from continuing operations
|
|
(35,792
|
)
|
|
(24,613
|
)
|
|
(133,119
|
)
|
|
(56,619
|
)
|
||||
|
Income (loss) from discontinued operations, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
133,463
|
|
||||
|
Net income (loss)
|
|
$
|
(35,792
|
)
|
|
$
|
(24,613
|
)
|
|
$
|
(133,119
|
)
|
|
$
|
76,844
|
|
|
(1)
|
North America includes revenue from the United States of
$476.3 million
and
$457.7 million
for the
three months ended September 30, 2016
and
2015
, respectively, and
$1,477.7 million
and
$1,405.3 million
for the
nine months ended
September 30, 2016
and
2015
, respectively. EMEA includes revenue from Switzerland of
$130.6 million
and
$112.1 million
for the
three months ended September 30, 2016
and
2015
, respectively, and
$374.1 million
and
$343.3 million
for the
nine months ended
September 30, 2016
and
2015
, respectively. There were no other individual countries that represented more than
10%
of consolidated total revenue for the
three and nine months ended
September 30, 2016
and
2015
.
|
|
(2)
|
Includes stock-based compensation classified within cost of revenue, marketing expense, selling, general and administrative expense and restructuring charges. Other income (expense), net, includes
$0.3 million
and
$0.7 million
of additional stock-based compensation for the
three and nine months ended
September 30, 2016
and
$0.1 million
and
$0.2 million
for the
three and nine months ended
September 30, 2015
.
|
|
(3)
|
Segment cost of revenue and operating expenses and segment operating income (loss) exclude stock-based compensation and acquisition-related (benefit) expense, net. This presentation corresponds to the measure of segment profit or loss that the Company's chief operating decision-maker uses in assessing segment performance and making resource allocation decisions. The following table summarizes the Company's stock-based compensation expense and acquisition-related expense (benefit), net by reportable segment for the
three and nine months ended
September 30, 2016
and
2015
(in thousands):
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||||||||||
|
|
|
Stock-based compensation
|
|
Acquisition-related
|
|
Stock-based compensation
|
|
Acquisition-related
|
|
Stock-based compensation
|
|
Acquisition-related
|
|
Stock-based compensation
|
|
Acquisition-related
|
||||||||||||||||
|
North America
|
|
$
|
24,725
|
|
|
$
|
(9
|
)
|
|
$
|
30,324
|
|
|
$
|
1,064
|
|
|
$
|
83,668
|
|
|
$
|
4,305
|
|
|
$
|
95,607
|
|
|
$
|
1,300
|
|
|
EMEA
|
|
298
|
|
|
—
|
|
|
3,441
|
|
|
—
|
|
|
6,153
|
|
|
—
|
|
|
8,881
|
|
|
—
|
|
||||||||
|
Rest of World
|
|
1,419
|
|
|
—
|
|
|
1,810
|
|
|
—
|
|
|
4,929
|
|
|
—
|
|
|
4,716
|
|
|
—
|
|
||||||||
|
Consolidated
|
|
$
|
26,442
|
|
|
$
|
(9
|
)
|
|
$
|
35,575
|
|
|
$
|
1,064
|
|
|
$
|
94,750
|
|
|
$
|
4,305
|
|
|
$
|
109,204
|
|
|
$
|
1,300
|
|
|
(4)
|
Segment cost of revenue and operating expenses for the
three months ended September 30, 2016
includes restructuring charges of
$1.0 million
in North America,
$(0.2) million
in EMEA and
$0.7 million
in Rest of World. Segment cost of revenue and operating expenses for the
nine months ended September 30, 2016
includes restructuring charges of
$6.8 million
in North America (which excludes
$2.6 million
of stock-based compensation),
$13.9 million
in EMEA (which excludes
$2.1 million
of stock-based compensation) and
$4.6 million
in Rest of World (which excludes
$0.02 million
of stock-based compensation). 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. See Note 9, "
Restructuring
," for additional information.
|
|
(5)
|
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. See Note 7, "Commitments and Contingencies," for additional information.
|
|
(6)
|
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.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
North America
(1)
|
$
|
977,064
|
|
|
$
|
1,063,595
|
|
|
EMEA
|
419,635
|
|
|
508,353
|
|
||
|
Rest of World
|
216,842
|
|
|
224,316
|
|
||
|
Consolidated total assets
|
$
|
1,613,541
|
|
|
$
|
1,796,264
|
|
|
(1)
|
North America contains assets from the United States of
$925.5 million
and
$1,018.2 million
as of
September 30, 2016
and
December 31, 2015
, respectively. There were no other individual countries that represented more than
10%
of consolidated total assets as of
September 30, 2016
and
December 31, 2015
.
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
176,220
|
|
|
$
|
163,786
|
|
|
$
|
58,581
|
|
|
$
|
70,781
|
|
|
$
|
21,876
|
|
|
$
|
26,372
|
|
|
$
|
256,677
|
|
|
$
|
260,939
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
21,241
|
|
|
21,394
|
|
|
12,866
|
|
|
13,561
|
|
|
5,075
|
|
|
6,135
|
|
|
39,182
|
|
|
41,090
|
|
||||||||
|
Total services
|
197,461
|
|
|
185,180
|
|
|
71,447
|
|
|
84,342
|
|
|
26,951
|
|
|
32,507
|
|
|
295,859
|
|
|
302,029
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
1,965
|
|
|
1,643
|
|
|
4,789
|
|
|
11,837
|
|
|
7,223
|
|
|
10,797
|
|
|
13,977
|
|
|
24,277
|
|
||||||||
|
Direct
|
283,855
|
|
|
277,108
|
|
|
120,337
|
|
|
103,108
|
|
|
6,440
|
|
|
7,073
|
|
|
410,632
|
|
|
387,289
|
|
||||||||
|
Total
|
285,820
|
|
|
278,751
|
|
|
125,126
|
|
|
114,945
|
|
|
13,663
|
|
|
17,870
|
|
|
424,609
|
|
|
411,566
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total revenue
|
$
|
483,281
|
|
|
$
|
463,931
|
|
|
$
|
196,573
|
|
|
$
|
199,287
|
|
|
$
|
40,614
|
|
|
$
|
50,377
|
|
|
$
|
720,468
|
|
|
$
|
713,595
|
|
|
(1)
|
Includes revenue from deals with local and national merchants and through local events.
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
552,512
|
|
|
$
|
517,111
|
|
|
$
|
181,083
|
|
|
$
|
228,860
|
|
|
$
|
66,419
|
|
|
$
|
85,152
|
|
|
$
|
800,014
|
|
|
$
|
831,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
63,556
|
|
|
63,341
|
|
|
34,753
|
|
|
41,378
|
|
|
14,445
|
|
|
18,993
|
|
|
112,754
|
|
|
123,712
|
|
||||||||
|
Total services
|
616,068
|
|
|
580,452
|
|
|
215,836
|
|
|
270,238
|
|
|
80,864
|
|
|
104,145
|
|
|
912,768
|
|
|
954,835
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
6,319
|
|
|
3,962
|
|
|
20,792
|
|
|
33,517
|
|
|
22,654
|
|
|
34,959
|
|
|
49,765
|
|
|
72,438
|
|
||||||||
|
Direct
|
878,629
|
|
|
840,681
|
|
|
347,220
|
|
|
315,799
|
|
|
20,087
|
|
|
18,593
|
|
|
1,245,936
|
|
|
1,175,073
|
|
||||||||
|
Total
|
884,948
|
|
|
844,643
|
|
|
368,012
|
|
|
349,316
|
|
|
42,741
|
|
|
53,552
|
|
|
1,295,701
|
|
|
1,247,511
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total revenue
|
$
|
1,501,016
|
|
|
$
|
1,425,095
|
|
|
$
|
583,848
|
|
|
$
|
619,554
|
|
|
$
|
123,605
|
|
|
$
|
157,697
|
|
|
$
|
2,208,469
|
|
|
$
|
2,202,346
|
|
|
(1)
|
Includes revenue from deals with local and national merchants and through local events.
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
152,873
|
|
|
$
|
138,798
|
|
|
$
|
54,467
|
|
|
$
|
66,288
|
|
|
$
|
18,645
|
|
|
$
|
22,568
|
|
|
$
|
225,985
|
|
|
$
|
227,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
17,257
|
|
|
17,644
|
|
|
11,882
|
|
|
12,323
|
|
|
3,962
|
|
|
4,859
|
|
|
33,101
|
|
|
34,826
|
|
||||||||
|
Total services
|
170,130
|
|
|
156,442
|
|
|
66,349
|
|
|
78,611
|
|
|
22,607
|
|
|
27,427
|
|
|
259,086
|
|
|
262,480
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
1,509
|
|
|
1,359
|
|
|
4,156
|
|
|
10,025
|
|
|
4,666
|
|
|
6,392
|
|
|
10,331
|
|
|
17,776
|
|
||||||||
|
Direct
|
30,022
|
|
|
33,442
|
|
|
14,554
|
|
|
14,880
|
|
|
124
|
|
|
334
|
|
|
44,700
|
|
|
48,656
|
|
||||||||
|
Total
|
31,531
|
|
|
34,801
|
|
|
18,710
|
|
|
24,905
|
|
|
4,790
|
|
|
6,726
|
|
|
55,031
|
|
|
66,432
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total gross profit
|
$
|
201,661
|
|
|
$
|
191,243
|
|
|
$
|
85,059
|
|
|
$
|
103,516
|
|
|
$
|
27,397
|
|
|
$
|
34,153
|
|
|
$
|
314,117
|
|
|
$
|
328,912
|
|
|
(1)
|
Includes gross profit from deals with local and national merchants and through local events.
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
475,703
|
|
|
$
|
441,148
|
|
|
$
|
169,579
|
|
|
$
|
213,914
|
|
|
$
|
56,155
|
|
|
$
|
73,296
|
|
|
$
|
701,437
|
|
|
$
|
728,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
49,303
|
|
|
51,820
|
|
|
31,881
|
|
|
36,662
|
|
|
11,199
|
|
|
14,777
|
|
|
92,383
|
|
|
103,259
|
|
||||||||
|
Total services
|
525,006
|
|
|
492,968
|
|
|
201,460
|
|
|
250,576
|
|
|
67,354
|
|
|
88,073
|
|
|
793,820
|
|
|
831,617
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
5,201
|
|
|
3,201
|
|
|
18,027
|
|
|
27,997
|
|
|
14,485
|
|
|
19,166
|
|
|
37,713
|
|
|
50,364
|
|
||||||||
|
Direct
|
104,571
|
|
|
86,121
|
|
|
50,620
|
|
|
44,267
|
|
|
309
|
|
|
956
|
|
|
155,500
|
|
|
131,344
|
|
||||||||
|
Total
|
109,772
|
|
|
89,322
|
|
|
68,647
|
|
|
72,264
|
|
|
14,794
|
|
|
20,122
|
|
|
193,213
|
|
|
181,708
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total gross profit
|
$
|
634,778
|
|
|
$
|
582,290
|
|
|
$
|
270,107
|
|
|
$
|
322,840
|
|
|
$
|
82,148
|
|
|
$
|
108,195
|
|
|
$
|
987,033
|
|
|
$
|
1,013,325
|
|
|
(1)
|
Includes gross profit from deals with local and national merchants and through local events.
|
|
•
|
Gross billings.
This metric represents the total dollar value of customer purchases of goods and services, excluding applicable taxes and net of estimated refunds. For third party revenue transactions, gross billings differs from third party revenue reported in our consolidated statements of operations, which is presented net of the merchant's share of the transaction price. For direct revenue transactions, gross billings are equivalent to direct revenue reported in our consolidated statements of operations. We consider this metric to be an important indicator of our growth and business performance as it represents the dollar volume of transactions generated through our marketplaces. Tracking gross billings on third party revenue transactions also allows us to monitor the percentage of gross billings that we are able to retain after payments to our merchants.
|
|
•
|
Revenue.
Third party revenue, which is earned from transactions in which we act as a marketing agent, is reported on a net basis as the purchase price received from the customer for a voucher less an agreed upon portion of the purchase price paid to the featured merchant. Direct revenue, which is earned from sales of merchandise inventory directly to customers through our online marketplaces, is reported on a gross basis as the purchase price received from the customer.
|
|
•
|
Gross profit.
Gross profit reflects the net margin earned after deducting our cost of revenue from our revenue. Due to the lack of comparability between third party revenue, which is presented net of the merchant's share of the transaction price, and direct revenue, which is reported on a gross basis, we believe that gross profit is an important measure for evaluating our performance.
|
|
•
|
Adjusted EBITDA.
Adjusted EBITDA is a non-GAAP performance measure that we define as net income (loss) from continuing operations excluding income taxes, interest and non-operating items, depreciation and amortization, stock-based compensation, acquisition-related expense, net and items that are unusual in nature or infrequently occurring. For further information and a reconciliation to the most applicable financial measure under U.S. GAAP, refer to our discussion under Non-GAAP Financial Measures in the "
Results of Operations
" section.
|
|
•
|
Free cash flow.
Free cash flow is a non-GAAP liquidity 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. For further information and a reconciliation to the most applicable financial measure under U.S. GAAP, refer to our discussion under Non-GAAP Financial Measures in the "
Results of Operations
" section.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Gross billings
|
|
$
|
1,432,155
|
|
|
$
|
1,467,534
|
|
|
$
|
4,397,047
|
|
|
$
|
4,548,548
|
|
|
Revenue
|
|
720,468
|
|
|
713,595
|
|
|
2,208,469
|
|
|
2,202,346
|
|
||||
|
Gross profit
|
|
314,117
|
|
|
328,912
|
|
|
987,033
|
|
|
1,013,325
|
|
||||
|
Adjusted EBITDA
|
|
32,134
|
|
|
56,334
|
|
|
97,443
|
|
|
189,822
|
|
||||
|
Free cash flow
(1)
|
|
(53,690
|
)
|
|
(35,375
|
)
|
|
(220,772
|
)
|
|
(19,189
|
)
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
(1)
|
|
2016
|
|
2015
(1)
|
||||||||
|
Income (loss) from continuing operations
|
|
$
|
(35,792
|
)
|
|
$
|
(24,613
|
)
|
|
$
|
(133,119
|
)
|
|
$
|
(56,619
|
)
|
|
Net cash provided by (used in) operating activities from continuing operations
|
|
(40,822
|
)
|
|
(7,640
|
)
|
|
(171,557
|
)
|
|
49,292
|
|
||||
|
(1)
|
We adopted the guidance in ASU 2016-09 on January 1, 2016. ASU 2016-09 requires that all income tax-related cash flows resulting from share-based payments be reported as operating activities in the statement of cash flows. Previously, income tax benefits at settlement of an award were reported as a reduction to operating cash flows and an increase to financing cash flows to the extent that those benefits exceeded the income tax benefits reported in earnings during the award's vesting period. We elected to apply that change in cash flow classification on a retrospective basis, which has resulted in a decrease of
$0.03 million
to free cash flow and net cash provided by (used in) operating activities for the
three months ended September 30, 2015
and an increase of
$6.2 million
to free cash flow and net cash provided by (used in) operating activities for the
nine months ended September 30, 2015
, respectively.
|
|
•
|
Active customers.
We define active customers as unique user accounts that have purchased a voucher or product from us during the trailing twelve months. We consider this metric to be an important indicator of our business performance as it helps us to understand how the number of customers actively purchasing our deals is trending. Some customers could establish and make purchases from more than one account, so it is possible that our active customer metric may count certain customers more than once in a given period.
|
|
•
|
Gross billings per average active customer.
This metric represents the trailing twelve months gross billings generated per average active customer. This metric is calculated as the total gross billings generated in the trailing twelve months, divided by the average number of active customers in such time period. Although we believe that total gross billings, not gross billings per average active customer, is a better indication of the overall growth of our marketplaces over time, gross billings per average active customer provides us with information about average annual customer spend.
|
|
•
|
Units
. This metric represents the number of vouchers and products purchased from us by our customers, before refunds and cancellations. We consider unit growth to be an important indicator of the total volume of business conducted through our marketplaces.
|
|
|
|
Trailing Twelve Months Ended September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
TTM Active customers (in thousands)
|
|
50,753
|
|
|
48,644
|
|
||
|
TTM Gross billings per average active customer
|
|
$
|
122.82
|
|
|
$
|
131.72
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
Units (in thousands)
|
|
49,261
|
|
|
51,862
|
|
|
152,312
|
|
|
158,580
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(in thousands)
|
|||||||||||||
|
Gross billings:
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
$
|
1,002,304
|
|
|
$
|
1,065,839
|
|
|
$
|
(63,535
|
)
|
|
(6.0
|
)%
|
|
Direct
|
410,632
|
|
|
387,289
|
|
|
23,343
|
|
|
6.0
|
|
|||
|
Other
|
19,219
|
|
|
14,406
|
|
|
4,813
|
|
|
33.4
|
|
|||
|
Total gross billings
|
$
|
1,432,155
|
|
|
$
|
1,467,534
|
|
|
$
|
(35,379
|
)
|
|
(2.4
|
)
|
|
|
Three Months Ended September 30,
|
||||||||||
|
|
At Avg. Q3 2015 Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Gross billings
|
$
|
1,442,311
|
|
|
$
|
(10,156
|
)
|
|
$
|
1,432,155
|
|
|
(1)
|
Represents the financial statement balance that would have resulted had exchange rates in the reporting period been the same as those in effect in the prior year period.
|
|
(2)
|
Represents the increase or decrease in the reported amount resulting from changes in exchange rates from those in effect in the prior year period.
|
|
•
|
a
$35.5 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia; and
|
|
•
|
a
$10.2 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party and other
|
|
$
|
637,107
|
|
|
$
|
592,095
|
|
|
$
|
45,012
|
|
|
7.6
|
%
|
|
Direct
|
|
283,855
|
|
|
277,108
|
|
|
6,747
|
|
|
2.4
|
|
|||
|
Total segment gross billings
|
|
920,962
|
|
|
869,203
|
|
|
51,759
|
|
|
6.0
|
|
|||
|
EMEA:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
250,655
|
|
|
311,374
|
|
|
(60,719
|
)
|
|
(19.5
|
)
|
|||
|
Direct
|
|
120,337
|
|
|
103,108
|
|
|
17,229
|
|
|
16.7
|
|
|||
|
Total segment gross billings
|
|
370,992
|
|
|
414,482
|
|
|
(43,490
|
)
|
|
(10.5
|
)
|
|||
|
Rest of World:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
133,761
|
|
|
176,776
|
|
|
(43,015
|
)
|
|
(24.3
|
)
|
|||
|
Direct
|
|
6,440
|
|
|
7,073
|
|
|
(633
|
)
|
|
(8.9
|
)
|
|||
|
Total segment gross billings
|
|
140,201
|
|
|
183,849
|
|
|
(43,648
|
)
|
|
(23.7
|
)
|
|||
|
Total gross billings
|
|
$
|
1,432,155
|
|
|
$
|
1,467,534
|
|
|
$
|
(35,379
|
)
|
|
(2.4
|
)
|
|
Q3 2016
|
|
Q3 2015
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
530,768
|
|
|
$
|
481,608
|
|
|
$
|
158,792
|
|
|
$
|
182,540
|
|
|
$
|
80,318
|
|
|
$
|
92,972
|
|
|
$
|
769,878
|
|
|
$
|
757,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
93,564
|
|
|
101,801
|
|
|
57,594
|
|
|
64,916
|
|
|
24,166
|
|
|
30,709
|
|
|
175,324
|
|
|
197,426
|
|
||||||||
|
Total services
|
624,332
|
|
|
583,409
|
|
|
216,386
|
|
|
247,456
|
|
|
104,484
|
|
|
123,681
|
|
|
945,202
|
|
|
954,546
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
12,775
|
|
|
8,686
|
|
|
34,269
|
|
|
63,918
|
|
|
29,277
|
|
|
53,095
|
|
|
76,321
|
|
|
125,699
|
|
||||||||
|
Direct
|
283,855
|
|
|
277,108
|
|
|
120,337
|
|
|
103,108
|
|
|
6,440
|
|
|
7,073
|
|
|
410,632
|
|
|
387,289
|
|
||||||||
|
Total
|
296,630
|
|
|
285,794
|
|
|
154,606
|
|
|
167,026
|
|
|
35,717
|
|
|
60,168
|
|
|
486,953
|
|
|
512,988
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total gross billings
|
$
|
920,962
|
|
|
$
|
869,203
|
|
|
$
|
370,992
|
|
|
$
|
414,482
|
|
|
$
|
140,201
|
|
|
$
|
183,849
|
|
|
$
|
1,432,155
|
|
|
$
|
1,467,534
|
|
|
(1)
|
Includes gross billings from deals with local and national merchants and through local events.
|
|
•
|
our significant incremental marketing spend to accelerate customer growth. North America marketing expense increased by
$27.5 million
, or
77.9%
, for the
three months ended September 30, 2016
, as compared to the prior year period, driving an increase from
27.9 million
active customers at
June 30, 2016
to
29.1 million
active customers at
September 30, 2016
; and
|
|
•
|
our focus on increasing deal coverage and improving the quality of active deals available through our marketplaces.
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and the disposition of our operations in Russia; and
|
|
•
|
an
$8.4 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
•
|
a
$1.8 million
unfavorable impact from year-over-year changes in foreign currency exchange rates;
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and dispositions of controlling stakes in our operations in India and Indonesia; and
|
|
•
|
in connection with our strategic initiative to de-emphasize lower margin product offerings, we substantially eliminated Goods deals from our marketplaces in Brazil and Japan.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(in thousands)
|
|||||||||||||
|
Gross billings:
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
$
|
3,096,238
|
|
|
$
|
3,337,958
|
|
|
$
|
(241,720
|
)
|
|
(7.2
|
)%
|
|
Direct
|
1,245,936
|
|
|
1,175,073
|
|
|
70,863
|
|
|
6.0
|
|
|||
|
Other
|
54,873
|
|
|
35,517
|
|
|
19,356
|
|
|
54.5
|
|
|||
|
Total gross billings
|
$
|
4,397,047
|
|
|
$
|
4,548,548
|
|
|
$
|
(151,501
|
)
|
|
(3.3
|
)
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||
|
|
At Avg. Q3 2015 YTD Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Gross billings
|
$
|
4,454,355
|
|
|
$
|
(57,308
|
)
|
|
$
|
4,397,047
|
|
|
(1)
|
Represents the financial statement balance that would have resulted had exchange rates in the reporting period been the same as those in effect in the prior year period.
|
|
(2)
|
Represents the increase or decrease in the reported amount resulting from changes in exchange rates from those in effect in the prior year period.
|
|
•
|
a
$134.4 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia; and
|
|
•
|
a
$57.3 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party and other
|
|
$
|
1,945,661
|
|
|
$
|
1,818,755
|
|
|
$
|
126,906
|
|
|
7.0
|
%
|
|
Direct
|
|
878,629
|
|
|
840,681
|
|
|
37,948
|
|
|
4.5
|
|
|||
|
Total segment gross billings
|
|
2,824,290
|
|
|
2,659,436
|
|
|
164,854
|
|
|
6.2
|
|
|||
|
EMEA:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
797,308
|
|
|
991,408
|
|
|
(194,100
|
)
|
|
(19.6
|
)
|
|||
|
Direct
|
|
347,220
|
|
|
315,799
|
|
|
31,421
|
|
|
9.9
|
|
|||
|
Total segment gross billings
|
|
1,144,528
|
|
|
1,307,207
|
|
|
(162,679
|
)
|
|
(12.4
|
)
|
|||
|
Rest of World:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
408,142
|
|
|
563,312
|
|
|
(155,170
|
)
|
|
(27.5
|
)
|
|||
|
Direct
|
|
20,087
|
|
|
18,593
|
|
|
1,494
|
|
|
8.0
|
|
|||
|
Total segment gross billings
|
|
428,229
|
|
|
581,905
|
|
|
(153,676
|
)
|
|
(26.4
|
)
|
|||
|
Total gross billings
|
|
$
|
4,397,047
|
|
|
$
|
4,548,548
|
|
|
$
|
(151,501
|
)
|
|
(3.3
|
)
|
|
Q3 2016 YTD
|
|
Q3 2015 YTD
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
1,612,830
|
|
|
$
|
1,493,544
|
|
|
$
|
498,115
|
|
|
$
|
598,691
|
|
|
$
|
240,193
|
|
|
$
|
293,110
|
|
|
$
|
2,351,138
|
|
|
$
|
2,385,345
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
302,342
|
|
|
301,387
|
|
|
167,675
|
|
|
189,525
|
|
|
70,394
|
|
|
94,918
|
|
|
540,411
|
|
|
585,830
|
|
||||||||
|
Total services
|
1,915,172
|
|
|
1,794,931
|
|
|
665,790
|
|
|
788,216
|
|
|
310,587
|
|
|
388,028
|
|
|
2,891,549
|
|
|
2,971,175
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
30,489
|
|
|
23,824
|
|
|
131,518
|
|
|
203,192
|
|
|
97,555
|
|
|
175,284
|
|
|
259,562
|
|
|
402,300
|
|
||||||||
|
Direct
|
878,629
|
|
|
840,681
|
|
|
347,220
|
|
|
315,799
|
|
|
20,087
|
|
|
18,593
|
|
|
1,245,936
|
|
|
1,175,073
|
|
||||||||
|
Total
|
909,118
|
|
|
864,505
|
|
|
478,738
|
|
|
518,991
|
|
|
117,642
|
|
|
193,877
|
|
|
1,505,498
|
|
|
1,577,373
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total gross billings
|
$
|
2,824,290
|
|
|
$
|
2,659,436
|
|
|
$
|
1,144,528
|
|
|
$
|
1,307,207
|
|
|
$
|
428,229
|
|
|
$
|
581,905
|
|
|
$
|
4,397,047
|
|
|
$
|
4,548,548
|
|
|
(1)
|
Includes gross billings from deals with local and national merchants and through local events.
|
|
•
|
our significant incremental marketing spend to accelerate customer growth. North America marketing expense increased by
$98.3 million
, or
98.2%
, for the
nine months ended September 30, 2016
, as compared to the prior year period, driving an increase from
25.9 million
active customers at December 31, 2015 to
29.1 million
active customers at
September 30, 2016
; and
|
|
•
|
our focus on increasing deal coverage and improving the quality of active deals available through our marketplaces.
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and the disposition of our operations in Russia; and
|
|
•
|
a
$20.6 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
•
|
a
$35.6 million
unfavorable impact from year-over-year changes in foreign currency exchange rates;
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and the disposition of controlling stakes in our operations in India and Indonesia; and
|
|
•
|
in connection with our strategic initiative to de-emphasize lower margin product offerings, we substantially eliminated Goods deals from our marketplaces in Brazil and Japan.
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(in thousands)
|
|||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
$
|
290,617
|
|
|
$
|
311,900
|
|
|
$
|
(21,283
|
)
|
|
(6.8
|
)%
|
|
Direct
|
410,632
|
|
|
387,289
|
|
|
23,343
|
|
|
6.0
|
|
|||
|
Other
|
19,219
|
|
|
14,406
|
|
|
4,813
|
|
|
33.4
|
|
|||
|
Total revenue
|
$
|
720,468
|
|
|
$
|
713,595
|
|
|
$
|
6,873
|
|
|
1.0
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
|
At Avg. Q3 2015 Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Revenue
|
$
|
725,158
|
|
|
$
|
(4,690
|
)
|
|
$
|
720,468
|
|
|
(1)
|
Represents the financial statement balance that would have resulted had exchange rates in the reporting period been the same as those in effect in the prior year period.
|
|
(2)
|
Represents the increase or decrease in the reported amount resulting from changes in exchange rates from those in effect in the prior year period.
|
|
•
|
a
$12.9 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia; and
|
|
•
|
a
$4.7 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party and other
|
|
$
|
199,426
|
|
|
$
|
186,823
|
|
|
$
|
12,603
|
|
|
6.7
|
%
|
|
Direct
|
|
283,855
|
|
|
277,108
|
|
|
6,747
|
|
|
2.4
|
|
|||
|
Total segment revenue
|
|
483,281
|
|
|
463,931
|
|
|
19,350
|
|
|
4.2
|
|
|||
|
EMEA:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
76,236
|
|
|
96,179
|
|
|
(19,943
|
)
|
|
(20.7
|
)
|
|||
|
Direct
|
|
120,337
|
|
|
103,108
|
|
|
17,229
|
|
|
16.7
|
|
|||
|
Total segment revenue
|
|
196,573
|
|
|
199,287
|
|
|
(2,714
|
)
|
|
(1.4
|
)
|
|||
|
Rest of World:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
34,174
|
|
|
43,304
|
|
|
(9,130
|
)
|
|
(21.1
|
)
|
|||
|
Direct
|
|
6,440
|
|
|
7,073
|
|
|
(633
|
)
|
|
(8.9
|
)
|
|||
|
Total segment revenue
|
|
40,614
|
|
|
50,377
|
|
|
(9,763
|
)
|
|
(19.4
|
)
|
|||
|
Total revenue
|
|
$
|
720,468
|
|
|
$
|
713,595
|
|
|
$
|
6,873
|
|
|
1.0
|
|
|
Q3 2016
|
|
Q3 2015
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
176,220
|
|
|
$
|
163,786
|
|
|
$
|
58,581
|
|
|
$
|
70,781
|
|
|
$
|
21,876
|
|
|
$
|
26,372
|
|
|
$
|
256,677
|
|
|
$
|
260,939
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
21,241
|
|
|
21,394
|
|
|
12,866
|
|
|
13,561
|
|
|
5,075
|
|
|
6,135
|
|
|
39,182
|
|
|
41,090
|
|
||||||||
|
Total services
|
197,461
|
|
|
185,180
|
|
|
71,447
|
|
|
84,342
|
|
|
26,951
|
|
|
32,507
|
|
|
295,859
|
|
|
302,029
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
1,965
|
|
|
1,643
|
|
|
4,789
|
|
|
11,837
|
|
|
7,223
|
|
|
10,797
|
|
|
13,977
|
|
|
24,277
|
|
||||||||
|
Direct revenue
|
283,855
|
|
|
277,108
|
|
|
120,337
|
|
|
103,108
|
|
|
6,440
|
|
|
7,073
|
|
|
410,632
|
|
|
387,289
|
|
||||||||
|
Total
|
285,820
|
|
|
278,751
|
|
|
125,126
|
|
|
114,945
|
|
|
13,663
|
|
|
17,870
|
|
|
424,609
|
|
|
411,566
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total revenue
|
$
|
483,281
|
|
|
$
|
463,931
|
|
|
$
|
196,573
|
|
|
$
|
199,287
|
|
|
$
|
40,614
|
|
|
$
|
50,377
|
|
|
$
|
720,468
|
|
|
$
|
713,595
|
|
|
(1)
|
Includes revenue from deals with local and national merchants and through local events.
|
|
•
|
the decreases in gross billings as discussed above;
|
|
•
|
decreases in the percentage of gross billings that we retained after deducting the merchant’s share for third party revenue transactions in our Local category. For the
three months ended September 30, 2016
, that percentage decreased to
36.9%
in our Local category, as compared to
38.8%
in the prior year period. We have been willing to accept lower deal margins in order to improve the quality and increase the number of deals offered to our customers by offering more attractive terms to merchants;
|
|
•
|
a
$2.7 million
unfavorable impact from year-over-year changes in foreign exchange rates; and
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and the disposition of our operations in Russia.
|
|
•
|
the decreases in gross billings as discussed above;
|
|
•
|
a decrease in the percentage of gross billings that we retained after deducting the merchant’s share in our Local category. For the
three months ended September 30, 2016
, that percentage decreased to
27.2%
as compared to
28.4%
in the prior year period;
|
|
•
|
a
$2.0 million
unfavorable impact from year-over-year changes in foreign exchange rates; and
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and dispositions of controlling stakes in our operations in India and Indonesia.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(in thousands)
|
|||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
$
|
907,660
|
|
|
$
|
991,756
|
|
|
$
|
(84,096
|
)
|
|
(8.5
|
)%
|
|
Direct
|
1,245,936
|
|
|
1,175,073
|
|
|
70,863
|
|
|
6.0
|
|
|||
|
Other
|
54,873
|
|
|
35,517
|
|
|
19,356
|
|
|
54.5
|
|
|||
|
Total revenue
|
$
|
2,208,469
|
|
|
$
|
2,202,346
|
|
|
$
|
6,123
|
|
|
0.3
|
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||
|
|
At Avg. Q3 2015 YTD Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Revenue
|
$
|
2,230,931
|
|
|
$
|
(22,462
|
)
|
|
$
|
2,208,469
|
|
|
(1)
|
Represents the financial statement balance that would have resulted had exchange rates in the reporting period been the same as those in effect in the prior year period.
|
|
(2)
|
Represents the increase or decrease in the reported amount resulting from changes in exchange rates from those in effect in the prior year period.
|
|
•
|
a
$44.4 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia; and
|
|
•
|
a
$22.5 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party and other
|
|
$
|
622,387
|
|
|
$
|
584,414
|
|
|
$
|
37,973
|
|
|
6.5
|
%
|
|
Direct
|
|
878,629
|
|
|
840,681
|
|
|
37,948
|
|
|
4.5
|
|
|||
|
Total segment revenue
|
|
1,501,016
|
|
|
1,425,095
|
|
|
75,921
|
|
|
5.3
|
|
|||
|
EMEA:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
236,628
|
|
|
303,755
|
|
|
(67,127
|
)
|
|
(22.1
|
)
|
|||
|
Direct
|
|
347,220
|
|
|
315,799
|
|
|
31,421
|
|
|
9.9
|
|
|||
|
Total segment revenue
|
|
583,848
|
|
|
619,554
|
|
|
(35,706
|
)
|
|
(5.8
|
)
|
|||
|
Rest of World:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
103,518
|
|
|
139,104
|
|
|
(35,586
|
)
|
|
(25.6
|
)
|
|||
|
Direct
|
|
20,087
|
|
|
18,593
|
|
|
1,494
|
|
|
8.0
|
|
|||
|
Total segment revenue
|
|
123,605
|
|
|
157,697
|
|
|
(34,092
|
)
|
|
(21.6
|
)
|
|||
|
Total revenue
|
|
$
|
2,208,469
|
|
|
$
|
2,202,346
|
|
|
$
|
6,123
|
|
|
0.3
|
|
|
Q3 2016 YTD
|
|
Q3 2015 YTD
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
552,512
|
|
|
$
|
517,111
|
|
|
$
|
181,083
|
|
|
$
|
228,860
|
|
|
$
|
66,419
|
|
|
$
|
85,152
|
|
|
$
|
800,014
|
|
|
$
|
831,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
63,556
|
|
|
63,341
|
|
|
34,753
|
|
|
41,378
|
|
|
14,445
|
|
|
18,993
|
|
|
112,754
|
|
|
123,712
|
|
||||||||
|
Total services
|
616,068
|
|
|
580,452
|
|
|
215,836
|
|
|
270,238
|
|
|
80,864
|
|
|
104,145
|
|
|
912,768
|
|
|
954,835
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
6,319
|
|
|
3,962
|
|
|
20,792
|
|
|
33,517
|
|
|
22,654
|
|
|
34,959
|
|
|
49,765
|
|
|
72,438
|
|
||||||||
|
Direct revenue
|
878,629
|
|
|
840,681
|
|
|
347,220
|
|
|
315,799
|
|
|
20,087
|
|
|
18,593
|
|
|
1,245,936
|
|
|
1,175,073
|
|
||||||||
|
Total
|
884,948
|
|
|
844,643
|
|
|
368,012
|
|
|
349,316
|
|
|
42,741
|
|
|
53,552
|
|
|
1,295,701
|
|
|
1,247,511
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total revenue
|
$
|
1,501,016
|
|
|
$
|
1,425,095
|
|
|
$
|
583,848
|
|
|
$
|
619,554
|
|
|
$
|
123,605
|
|
|
$
|
157,697
|
|
|
$
|
2,208,469
|
|
|
$
|
2,202,346
|
|
|
(1)
|
Includes revenue from deals with local and national merchants and through local events.
|
|
•
|
the increases in gross billings as discussed above. Those increases were primarily attributable to our significant incremental marketing spend to accelerate customer growth, as well as our focus on increasing deal coverage and improving the quality of active deals available through our marketplaces; and
|
|
•
|
an $
18.7 million
increase in other revenue, which includes commission revenue earned when customers make purchases with retailers using digital coupons accessed through our websites and mobile applications, payment processing revenue and advertising revenue.
|
|
•
|
the decreases in gross billings as discussed above;
|
|
•
|
decreases in the percentage of gross billings that we retained after deducting the merchant’s share for third party revenue transactions in our Local and Travel categories. For the
nine months ended September 30, 2016
, those percentages decreased to
36.4%
in our Local category and
20.7%
in our Travel category as compared to
38.2%
and
21.8%
, respectively, in the prior year period. We have been willing to accept lower deal margins in order to improve the quality and increase the number of deals offered to our customers by offering more attractive terms to merchants;
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and the disposition of our operations in Russia; and
|
|
•
|
a
$7.6 million
unfavorable impact from year-over-year changes in foreign exchange rates.
|
|
•
|
the decreases in gross billings as discussed above;
|
|
•
|
decreases in the percentage of gross billings that we retained after deducting the merchant’s share for third party revenue transactions in our Local category. For the
nine months ended September 30, 2016
, that percentage decreased to
27.7%
, as compared to
29.1%
in the prior year period. We have been willing to accept lower deal margins in order to improve the quality and increase the number of deals offered to our customers by offering more attractive terms to merchants;
|
|
•
|
a
$14.6 million
unfavorable impact from year-over-year changes in foreign exchange rates; and
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and dispositions of controlling stakes in our operations in India and Indonesia.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(in thousands)
|
|||||||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
$
|
40,038
|
|
|
$
|
41,212
|
|
|
$
|
(1,174
|
)
|
|
(2.8
|
)%
|
|
Direct
|
|
365,932
|
|
|
338,633
|
|
|
27,299
|
|
|
8.1
|
|
|||
|
Other
|
|
381
|
|
|
4,838
|
|
|
(4,457
|
)
|
|
(92.1
|
)
|
|||
|
Total cost of revenue
|
|
$
|
406,351
|
|
|
$
|
384,683
|
|
|
$
|
21,668
|
|
|
5.6
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
|
At Avg. Q3 2015 Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Cost of revenue
|
$
|
408,095
|
|
|
$
|
(1,744
|
)
|
|
$
|
406,351
|
|
|
(1)
|
Represents the financial statement balance that would have resulted had exchange rates in the reporting period been the same as those in effect in the prior year period.
|
|
(2)
|
Represents the increase or decrease in the reported amount resulting from changes in exchange rates from those in effect in the prior year period.
|
|
•
|
a
$4.2 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia; and
|
|
•
|
a
$1.7 million
favorable impact from year-over-year changes in foreign currency exchange rates.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party and other
|
|
$
|
27,787
|
|
|
$
|
29,022
|
|
|
$
|
(1,235
|
)
|
|
(4.3
|
)%
|
|
Direct
|
|
253,833
|
|
|
243,666
|
|
|
10,167
|
|
|
4.2
|
|
|||
|
Total segment cost of revenue
|
|
281,620
|
|
|
272,688
|
|
|
8,932
|
|
|
3.3
|
|
|||
|
EMEA:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
5,731
|
|
|
7,543
|
|
|
(1,812
|
)
|
|
(24.0
|
)
|
|||
|
Direct
|
|
105,783
|
|
|
88,228
|
|
|
17,555
|
|
|
19.9
|
|
|||
|
Total segment cost of revenue
|
|
111,514
|
|
|
95,771
|
|
|
15,743
|
|
|
16.4
|
|
|||
|
Rest of World:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
6,901
|
|
|
9,485
|
|
|
(2,584
|
)
|
|
(27.2
|
)
|
|||
|
Direct
|
|
6,316
|
|
|
6,739
|
|
|
(423
|
)
|
|
(6.3
|
)
|
|||
|
Total segment cost of revenue
|
|
13,217
|
|
|
16,224
|
|
|
(3,007
|
)
|
|
(18.5
|
)
|
|||
|
Total cost of revenue
|
|
$
|
406,351
|
|
|
$
|
384,683
|
|
|
$
|
21,668
|
|
|
5.6
|
|
|
Q3 2016
|
|
Q3 2015
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
23,347
|
|
|
$
|
24,988
|
|
|
$
|
4,114
|
|
|
$
|
4,493
|
|
|
$
|
3,231
|
|
|
$
|
3,804
|
|
|
$
|
30,692
|
|
|
$
|
33,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
3,984
|
|
|
3,750
|
|
|
984
|
|
|
1,238
|
|
|
1,113
|
|
|
1,276
|
|
|
6,081
|
|
|
6,264
|
|
||||||||
|
Total services
|
27,331
|
|
|
28,738
|
|
|
5,098
|
|
|
5,731
|
|
|
4,344
|
|
|
5,080
|
|
|
36,773
|
|
|
39,549
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
456
|
|
|
284
|
|
|
633
|
|
|
1,812
|
|
|
2,557
|
|
|
4,405
|
|
|
3,646
|
|
|
6,501
|
|
||||||||
|
Direct
|
253,833
|
|
|
243,666
|
|
|
105,783
|
|
|
88,228
|
|
|
6,316
|
|
|
6,739
|
|
|
365,932
|
|
|
338,633
|
|
||||||||
|
Total
|
254,289
|
|
|
243,950
|
|
|
106,416
|
|
|
90,040
|
|
|
8,873
|
|
|
11,144
|
|
|
369,578
|
|
|
345,134
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total cost of revenue
|
$
|
281,620
|
|
|
$
|
272,688
|
|
|
$
|
111,514
|
|
|
$
|
95,771
|
|
|
$
|
13,217
|
|
|
$
|
16,224
|
|
|
$
|
406,351
|
|
|
$
|
384,683
|
|
|
(1)
|
Includes cost of revenue from deals with local and national merchants and through local events.
|
|
•
|
a
$1.7 million
favorable impact from year-over-year changes in foreign currency exchange rates; and
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and dispositions of controlling stakes in our operations in India and Indonesia.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(in thousands)
|
|||||||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
$
|
124,234
|
|
|
$
|
129,644
|
|
|
$
|
(5,410
|
)
|
|
(4.2
|
)%
|
|
Direct
|
|
1,090,436
|
|
|
1,043,729
|
|
|
46,707
|
|
|
4.5
|
|
|||
|
Other
|
|
6,766
|
|
|
15,648
|
|
|
(8,882
|
)
|
|
(56.8
|
)
|
|||
|
Total cost of revenue
|
|
$
|
1,221,436
|
|
|
$
|
1,189,021
|
|
|
$
|
32,415
|
|
|
2.7
|
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||
|
|
At Avg. Q3 2015 YTD Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Cost of revenue
|
$
|
1,230,418
|
|
|
$
|
(8,982
|
)
|
|
$
|
1,221,436
|
|
|
(1)
|
Represents the financial statement balance that would have resulted had exchange rates in the reporting period been the same as those in effect in the prior year period.
|
|
(2)
|
Represents the increase or decrease in the reported amount resulting from changes in exchange rates from those in effect in the prior year period.
|
|
•
|
a
$16.7 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia; and
|
|
•
|
a
$9.0 million
favorable impact from year-over-year changes in foreign currency exchange rates.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party and other
|
|
$
|
92,180
|
|
|
$
|
88,245
|
|
|
$
|
3,935
|
|
|
4.5
|
%
|
|
Direct
|
|
774,058
|
|
|
754,560
|
|
|
19,498
|
|
|
2.6
|
|
|||
|
Total segment cost of revenue
|
|
866,238
|
|
|
842,805
|
|
|
23,433
|
|
|
2.8
|
|
|||
|
EMEA:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
17,141
|
|
|
25,182
|
|
|
(8,041
|
)
|
|
(31.9
|
)
|
|||
|
Direct
|
|
296,600
|
|
|
271,532
|
|
|
25,068
|
|
|
9.2
|
|
|||
|
Total segment cost of revenue
|
|
313,741
|
|
|
296,714
|
|
|
17,027
|
|
|
5.7
|
|
|||
|
Rest of World:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
21,679
|
|
|
31,865
|
|
|
(10,186
|
)
|
|
(32.0
|
)
|
|||
|
Direct
|
|
19,778
|
|
|
17,637
|
|
|
2,141
|
|
|
12.1
|
|
|||
|
Total segment cost of revenue
|
|
41,457
|
|
|
49,502
|
|
|
(8,045
|
)
|
|
(16.3
|
)
|
|||
|
Total cost of revenue
|
|
$
|
1,221,436
|
|
|
$
|
1,189,021
|
|
|
$
|
32,415
|
|
|
2.7
|
|
|
Q3 2016 YTD
|
|
Q3 2015 YTD
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
76,809
|
|
|
$
|
75,963
|
|
|
$
|
11,504
|
|
|
$
|
14,946
|
|
|
$
|
10,264
|
|
|
$
|
11,856
|
|
|
$
|
98,577
|
|
|
$
|
102,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
14,253
|
|
|
11,521
|
|
|
2,872
|
|
|
4,716
|
|
|
3,246
|
|
|
4,216
|
|
|
20,371
|
|
|
20,453
|
|
||||||||
|
Total services
|
91,062
|
|
|
87,484
|
|
|
14,376
|
|
|
19,662
|
|
|
13,510
|
|
|
16,072
|
|
|
118,948
|
|
|
123,218
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
1,118
|
|
|
761
|
|
|
2,765
|
|
|
5,520
|
|
|
8,169
|
|
|
15,793
|
|
|
12,052
|
|
|
22,074
|
|
||||||||
|
Direct
|
774,058
|
|
|
754,560
|
|
|
296,600
|
|
|
271,532
|
|
|
19,778
|
|
|
17,637
|
|
|
1,090,436
|
|
|
1,043,729
|
|
||||||||
|
Total
|
775,176
|
|
|
755,321
|
|
|
299,365
|
|
|
277,052
|
|
|
27,947
|
|
|
33,430
|
|
|
1,102,488
|
|
|
1,065,803
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total cost of revenue
|
$
|
866,238
|
|
|
$
|
842,805
|
|
|
$
|
313,741
|
|
|
$
|
296,714
|
|
|
$
|
41,457
|
|
|
$
|
49,502
|
|
|
$
|
1,221,436
|
|
|
$
|
1,189,021
|
|
|
(1)
|
Includes cost of revenue from deals with local and national merchants and through local events.
|
|
•
|
the improvement in gross profit margins on direct revenue transactions in our Goods category as discussed above;
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and the disposition of our operations in Russia; and
|
|
•
|
a
$1.4 million
favorable impact from year-over-year changes in foreign currency exchange rates.
|
|
•
|
a
$7.5 million
favorable impact from year-over-year changes in foreign currency exchange rates; and
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and dispositions of controlling stakes in our operations in India and Indonesia.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Gross profit:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
$
|
250,579
|
|
|
$
|
270,688
|
|
|
$
|
(20,109
|
)
|
|
(7.4
|
)%
|
|
Direct
|
|
44,700
|
|
|
48,656
|
|
|
(3,956
|
)
|
|
(8.1
|
)
|
|||
|
Other
|
|
18,838
|
|
|
9,568
|
|
|
9,270
|
|
|
96.9
|
|
|||
|
Total gross profit
|
|
$
|
314,117
|
|
|
$
|
328,912
|
|
|
$
|
(14,795
|
)
|
|
(4.5
|
)
|
|
|
Three Months Ended September 30,
|
||||||||||
|
|
At Avg. Q3 2015 Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Gross profit
|
$
|
317,063
|
|
|
$
|
(2,946
|
)
|
|
$
|
314,117
|
|
|
(1)
|
Represents the financial statement balance that would have resulted had exchange rates in the reporting period been the same as those in effect in the prior year period.
|
|
(2)
|
Represents the increase or decrease in the reported amount resulting from changes in exchange rates from those in effect in the prior year period.
|
|
•
|
decreases in third party and other revenue from our EMEA and Rest of World segments as discussed above;
|
|
•
|
an
$8.7 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia; and
|
|
•
|
a
$2.9 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party and other
|
|
$
|
171,639
|
|
|
$
|
157,801
|
|
|
$
|
13,838
|
|
|
8.8
|
%
|
|
% of gross billings
|
|
26.9
|
%
|
|
26.7
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
86.1
|
%
|
|
84.5
|
%
|
|
|
|
|
|||||
|
Direct
|
|
$
|
30,022
|
|
|
$
|
33,442
|
|
|
(3,420
|
)
|
|
(10.2
|
)
|
|
|
% of gross billings and revenue
|
|
10.6
|
%
|
|
12.1
|
%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
EMEA:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
$
|
70,505
|
|
|
$
|
88,636
|
|
|
(18,131
|
)
|
|
(20.5
|
)
|
|
|
% of gross billings
|
|
28.1
|
%
|
|
28.5
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
92.5
|
%
|
|
92.2
|
%
|
|
|
|
|
|||||
|
Direct
|
|
$
|
14,554
|
|
|
$
|
14,880
|
|
|
(326
|
)
|
|
(2.2
|
)
|
|
|
% of gross billings and revenue
|
|
12.1
|
%
|
|
14.4
|
%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Rest of World:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
$
|
27,273
|
|
|
$
|
33,819
|
|
|
(6,546
|
)
|
|
(19.4
|
)
|
|
|
% of gross billings
|
|
20.4
|
%
|
|
19.1
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
79.8
|
%
|
|
78.1
|
%
|
|
|
|
|
|||||
|
Direct
|
|
$
|
124
|
|
|
$
|
334
|
|
|
(210
|
)
|
|
(62.9
|
)
|
|
|
% of gross billings and revenue
|
|
1.9
|
%
|
|
4.7
|
%
|
|
|
|
|
|||||
|
Q3 2016
|
|
Q3 2015
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
152,873
|
|
|
$
|
138,798
|
|
|
$
|
54,467
|
|
|
$
|
66,288
|
|
|
$
|
18,645
|
|
|
$
|
22,568
|
|
|
$
|
225,985
|
|
|
$
|
227,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
17,257
|
|
|
17,644
|
|
|
11,882
|
|
|
12,323
|
|
|
3,962
|
|
|
4,859
|
|
|
33,101
|
|
|
34,826
|
|
||||||||
|
Total services
|
170,130
|
|
|
156,442
|
|
|
66,349
|
|
|
78,611
|
|
|
22,607
|
|
|
27,427
|
|
|
259,086
|
|
|
262,480
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
1,509
|
|
|
1,359
|
|
|
4,156
|
|
|
10,025
|
|
|
4,666
|
|
|
6,392
|
|
|
10,331
|
|
|
17,776
|
|
||||||||
|
Direct
|
30,022
|
|
|
33,442
|
|
|
14,554
|
|
|
14,880
|
|
|
124
|
|
|
334
|
|
|
44,700
|
|
|
48,656
|
|
||||||||
|
Total
|
31,531
|
|
|
34,801
|
|
|
18,710
|
|
|
24,905
|
|
|
4,790
|
|
|
6,726
|
|
|
55,031
|
|
|
66,432
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total gross profit
|
$
|
201,661
|
|
|
$
|
191,243
|
|
|
$
|
85,059
|
|
|
$
|
103,516
|
|
|
$
|
27,397
|
|
|
$
|
34,153
|
|
|
$
|
314,117
|
|
|
$
|
328,912
|
|
|
(1)
|
Includes gross profit from deals with local and national merchants and through local events.
|
|
•
|
the decreases in third party and other revenue across all three of our categories;
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and the disposition of our operations in Russia; and
|
|
•
|
a
$2.7 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
•
|
the decreases in third party and other revenue across all three of our categories;
|
|
•
|
a
$0.3 million
unfavorable impact from year-over-year changes in foreign currency exchange rates; and
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and dispositions of controlling stakes in our operations in India and Indonesia.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Gross profit:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
$
|
783,426
|
|
|
$
|
862,112
|
|
|
$
|
(78,686
|
)
|
|
(9.1
|
)%
|
|
Direct
|
|
155,500
|
|
|
131,344
|
|
|
24,156
|
|
|
18.4
|
|
|||
|
Other
|
|
48,107
|
|
|
19,869
|
|
|
28,238
|
|
|
142.1
|
|
|||
|
Total gross profit
|
|
$
|
987,033
|
|
|
$
|
1,013,325
|
|
|
$
|
(26,292
|
)
|
|
(2.6
|
)
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||
|
|
At Avg. Q3 2015 YTD Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Gross profit
|
$
|
1,000,513
|
|
|
$
|
(13,480
|
)
|
|
$
|
987,033
|
|
|
(1)
|
Represents the financial statement balance that would have resulted had exchange rates in the reporting period been the same as those in effect in the prior year period.
|
|
(2)
|
Represents the increase or decrease in the reported amount resulting from changes in exchange rates from those in effect in the prior year period.
|
|
•
|
the decreases in third party and other revenue from our EMEA and Rest of World segments as discussed above;
|
|
•
|
a
$27.7 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia; and
|
|
•
|
a
$13.5 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
•
|
a
$27.2 million
increase in gross profit from other revenue transactions in the Local category within our North America segment, primarily driven by commission revenue earned when customers make purchases with retailers using digital coupons accessed through our websites and mobile applications;
|
|
•
|
the improvement in gross profit margins on direct revenue transactions in our Goods category resulting from our strategic initiative to de-emphasize lower margin product offerings and our continued focus on reducing shipping and fulfillment costs; and
|
|
•
|
a
$7.4 million
increase in gross profit from third party revenue transactions in the Local category within our North America segment.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party and other
|
|
$
|
530,207
|
|
|
$
|
496,169
|
|
|
$
|
34,038
|
|
|
6.9
|
%
|
|
% of gross billings
|
|
27.3
|
%
|
|
27.3
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
85.2
|
%
|
|
84.9
|
%
|
|
|
|
|
|||||
|
Direct
|
|
$
|
104,571
|
|
|
$
|
86,121
|
|
|
18,450
|
|
|
21.4
|
|
|
|
% of gross billings and revenue
|
|
11.9
|
%
|
|
10.2
|
%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
EMEA:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
$
|
219,487
|
|
|
$
|
278,573
|
|
|
(59,086
|
)
|
|
(21.2
|
)
|
|
|
% of gross billings
|
|
27.5
|
%
|
|
28.1
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
92.8
|
%
|
|
91.7
|
%
|
|
|
|
|
|||||
|
Direct
|
|
$
|
50,620
|
|
|
$
|
44,267
|
|
|
6,353
|
|
|
14.4
|
|
|
|
% of gross billings and revenue
|
|
14.6
|
%
|
|
14.0
|
%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Rest of World:
|
|
|
|
|
|
|
|
|
|||||||
|
Third party
|
|
$
|
81,839
|
|
|
$
|
107,239
|
|
|
(25,400
|
)
|
|
(23.7
|
)
|
|
|
% of gross billings
|
|
20.1
|
%
|
|
19.0
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
79.1
|
%
|
|
77.1
|
%
|
|
|
|
|
|||||
|
Direct
|
|
$
|
309
|
|
|
$
|
956
|
|
|
(647
|
)
|
|
(67.7
|
)
|
|
|
% of gross billings and revenue
|
|
1.5
|
%
|
|
5.1
|
%
|
|
|
|
|
|||||
|
Q3 2016 YTD
|
|
Q3 2015 YTD
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
Consolidated
|
||||||||||||||||||||||||
|
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Local
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party and other
|
$
|
475,703
|
|
|
$
|
441,148
|
|
|
$
|
169,579
|
|
|
$
|
213,914
|
|
|
$
|
56,155
|
|
|
$
|
73,296
|
|
|
$
|
701,437
|
|
|
$
|
728,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Travel:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
49,303
|
|
|
51,820
|
|
|
31,881
|
|
|
36,662
|
|
|
11,199
|
|
|
14,777
|
|
|
92,383
|
|
|
103,259
|
|
||||||||
|
Total services
|
525,006
|
|
|
492,968
|
|
|
201,460
|
|
|
250,576
|
|
|
67,354
|
|
|
88,073
|
|
|
793,820
|
|
|
831,617
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Goods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Third party
|
5,201
|
|
|
3,201
|
|
|
18,027
|
|
|
27,997
|
|
|
14,485
|
|
|
19,166
|
|
|
37,713
|
|
|
50,364
|
|
||||||||
|
Direct
|
104,571
|
|
|
86,121
|
|
|
50,620
|
|
|
44,267
|
|
|
309
|
|
|
956
|
|
|
155,500
|
|
|
131,344
|
|
||||||||
|
Total
|
109,772
|
|
|
89,322
|
|
|
68,647
|
|
|
72,264
|
|
|
14,794
|
|
|
20,122
|
|
|
193,213
|
|
|
181,708
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total gross profit
|
$
|
634,778
|
|
|
$
|
582,290
|
|
|
$
|
270,107
|
|
|
$
|
322,840
|
|
|
$
|
82,148
|
|
|
$
|
108,195
|
|
|
$
|
987,033
|
|
|
$
|
1,013,325
|
|
|
(1)
|
Includes gross profit from deals with local and national merchants and through local events.
|
|
•
|
the improvement in gross profit margins on direct revenue transactions in our Goods category as discussed above;
|
|
•
|
an increase of
$27.2 million
in gross profit from other revenue transactions in our Local category, primarily attributable to commission revenue earned when customers make purchases with retailers using digital coupons accessed through our websites and mobile applications; and
|
|
•
|
an increase of
$7.4 million
in gross profit from third party revenue transactions in our Local category.
|
|
•
|
the decreases in third party and other revenue across all three of our categories;
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and the disposition of our operations in Russia; and
|
|
•
|
a
$6.2 million
unfavorable impact from year-over-year changes in foreign currency exchange rates.
|
|
•
|
the decreases in third party and other revenue across all three of our categories;
|
|
•
|
a
$7.1 million
unfavorable impact from year-over-year changes in foreign currency exchange rates; and
|
|
•
|
a reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan and dispositions of controlling stakes in our operations in India and Indonesia.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||
|
|
|
2016
|
|
% of Gross Billings
|
|
% of Segment Revenue
|
|
2015
|
|
% of Gross Billings
|
|
% of Segment Revenue
|
|
$ Change
|
|
% Change
|
|||||||||||
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||
|
North America
|
|
$
|
62,861
|
|
|
6.8
|
%
|
|
13.0
|
%
|
|
$
|
35,336
|
|
|
4.1
|
%
|
|
7.6
|
%
|
|
$
|
27,525
|
|
|
77.9
|
%
|
|
EMEA
|
|
20,234
|
|
|
5.5
|
|
|
10.3
|
|
|
21,690
|
|
|
5.2
|
|
|
10.9
|
|
|
(1,456
|
)
|
|
(6.7
|
)
|
|||
|
Rest of World
|
|
4,763
|
|
|
3.4
|
|
|
11.7
|
|
|
4,561
|
|
|
2.5
|
|
|
9.1
|
|
|
202
|
|
|
4.4
|
|
|||
|
Total marketing
|
|
$
|
87,858
|
|
|
6.1
|
|
|
12.2
|
|
|
$
|
61,587
|
|
|
4.2
|
|
|
8.6
|
|
|
$
|
26,271
|
|
|
42.7
|
|
|
Q3 2016
|
|
Q3 2015
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||
|
|
|
2016
|
|
% of Gross Billings
|
|
% of Segment Revenue
|
|
2015
|
|
% of Gross Billings
|
|
% of Segment Revenue
|
|
$ Change
|
|
% Change
|
|||||||||||
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||
|
North America
|
|
$
|
198,423
|
|
|
7.0
|
%
|
|
13.2
|
%
|
|
$
|
100,095
|
|
|
3.8
|
%
|
|
7.0
|
%
|
|
$
|
98,328
|
|
|
98.2
|
%
|
|
EMEA
|
|
58,395
|
|
|
5.1
|
|
|
10.0
|
|
|
54,537
|
|
|
4.2
|
|
|
8.8
|
|
|
3,858
|
|
|
7.1
|
|
|||
|
Rest of World
|
|
12,798
|
|
|
3.0
|
|
|
10.4
|
|
|
16,495
|
|
|
2.8
|
|
|
10.5
|
|
|
(3,697
|
)
|
|
(22.4
|
)
|
|||
|
Total marketing
|
|
$
|
269,616
|
|
|
6.1
|
|
|
12.2
|
|
|
$
|
171,127
|
|
|
3.8
|
|
|
7.8
|
|
|
$
|
98,489
|
|
|
57.6
|
|
|
Q3 2016 YTD
|
|
Q3 2015 YTD
|
|
|
North America
|
|
|
EMEA
|
|
|
Rest of World
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Selling, general and administrative
|
|
$
|
253,554
|
|
|
$
|
326,248
|
|
|
$
|
(72,694
|
)
|
|
(22.3
|
)%
|
|
% of gross billings
|
|
17.7
|
%
|
|
22.2
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
35.2
|
%
|
|
45.7
|
%
|
|
|
|
|
|||||
|
•
|
a
$9.6 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia;
|
|
•
|
a
$21.1 million
decrease in compensation-related costs in our ongoing markets due to headcount reductions as part of our restructuring plan; and
|
|
•
|
a
$37.5 million
expense incurred in the prior year period relating to our securities litigation matter that has been subsequently settled.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Selling, general and administrative
|
|
$
|
811,710
|
|
|
$
|
904,816
|
|
|
$
|
(93,106
|
)
|
|
(10.3
|
)%
|
|
% of gross billings
|
|
18.5
|
%
|
|
19.9
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
36.8
|
%
|
|
41.1
|
%
|
|
|
|
|
|||||
|
•
|
a
$32.6 million
reduction related to countries that we operated in during the prior year period and have subsequently exited as part of our restructuring plan, dispositions of controlling stakes in our operations in India and Indonesia and the disposition of our operations in Russia;
|
|
•
|
a
$34.3 million
decrease in compensation-related costs in our ongoing markets due to headcount reductions as part of our restructuring plan; and
|
|
•
|
a
$37.5 million
expense incurred in the prior year period relating to our securities litigation matter.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Income (loss) from operations
|
|
$
|
(26,685
|
)
|
|
$
|
(70,423
|
)
|
|
$
|
43,738
|
|
|
62.1
|
%
|
|
•
|
a
$72.7 million
decrease in SG&A; and
|
|
•
|
a
$22.7 million
decrease in restructuring charges.
|
|
•
|
a
$26.3 million
increase in marketing expense;
|
|
•
|
a
$14.8 million
decrease in gross profit; and
|
|
•
|
a reduction in gains on business dispositions of
$11.7 million
.
|
|
|
|
Three Months Ended September 30,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
North America
(1)
|
|
$
|
245
|
|
|
$
|
(30,912
|
)
|
|
$
|
31,157
|
|
|
EMEA
(1)
|
|
3,881
|
|
|
3,890
|
|
|
(9
|
)
|
|||
|
Rest of World
(1)
|
|
(4,670
|
)
|
|
(6,905
|
)
|
|
2,235
|
|
|||
|
(1)
|
Segment cost of revenue and operating expenses and segment operating income (loss) exclude stock-based compensation and acquisition-related (benefit) expense, net. This presentation corresponds to the measure of segment profit or loss that our chief operating decision-maker uses in assessing segment performance and making resource allocation decisions. The following table summarizes the our stock-based compensation expense and acquisition-related expense (benefit), net by reportable segment for the
three months ended September 30, 2016
and
2015
(in thousands):
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||||
|
|
|
Stock-based compensation
|
|
Acquisition-related
|
|
Stock-based compensation
|
|
Acquisition-related
|
||||||||
|
North America
|
|
$
|
24,725
|
|
|
$
|
(9
|
)
|
|
$
|
30,324
|
|
|
$
|
1,064
|
|
|
EMEA
|
|
298
|
|
|
—
|
|
|
3,441
|
|
|
—
|
|
||||
|
Rest of World
|
|
1,419
|
|
|
—
|
|
|
1,810
|
|
|
—
|
|
||||
|
Consolidated
|
|
$
|
26,442
|
|
|
$
|
(9
|
)
|
|
$
|
35,575
|
|
|
$
|
1,064
|
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Income (loss) from operations
|
|
$
|
(117,187
|
)
|
|
$
|
(74,354
|
)
|
|
$
|
(42,833
|
)
|
|
(57.6
|
)%
|
|
•
|
a
$98.5 million
increase in marketing expense;
|
|
•
|
a
$26.3 million
decrease in gross profit;
|
|
•
|
a
$5.8 million
increase in restructuring charges;
|
|
•
|
a
$3.0 million
increase in acquisition-related expense (benefit), net primarily relating to changes in the fair value of contingent consideration; and
|
|
•
|
a reduction in gains on business dispositions of
$2.3 million
.
|
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
North America
(1)
|
|
$
|
(9,715
|
)
|
|
$
|
20,623
|
|
|
$
|
(30,338
|
)
|
|
EMEA
(1)
|
|
13,554
|
|
|
33,211
|
|
|
(19,657
|
)
|
|||
|
Rest of World
(1)
|
|
(22,642
|
)
|
|
(17,845
|
)
|
|
(4,797
|
)
|
|||
|
(1)
|
Segment cost of revenue and operating expenses and segment operating income (loss) exclude stock-based compensation and acquisition-related (benefit) expense, net. This presentation corresponds to the measure of segment profit or loss that our chief operating decision-maker uses in assessing segment performance and making resource allocation decisions. The following table summarizes the our stock-based compensation expense and acquisition-related expense (benefit), net by reportable segment for the
nine months ended September 30, 2016
and
2015
(in thousands):
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||||
|
|
|
Stock-based compensation
|
|
Acquisition-related
|
|
Stock-based compensation
|
|
Acquisition-related
|
||||||||
|
North America
|
|
$
|
83,668
|
|
|
$
|
4,305
|
|
|
$
|
95,607
|
|
|
$
|
1,300
|
|
|
EMEA
|
|
6,153
|
|
|
—
|
|
|
8,881
|
|
|
—
|
|
||||
|
Rest of World
|
|
4,929
|
|
|
—
|
|
|
4,716
|
|
|
—
|
|
||||
|
Consolidated
|
|
$
|
94,750
|
|
|
$
|
4,305
|
|
|
$
|
109,204
|
|
|
$
|
1,300
|
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Other income (expense), net
|
|
$
|
(7,028
|
)
|
|
$
|
(8,160
|
)
|
|
$
|
1,132
|
|
|
13.9
|
%
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Other income (expense), net
|
|
$
|
(14,303
|
)
|
|
$
|
(25,146
|
)
|
|
$
|
10,843
|
|
|
43.1
|
%
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Provision (benefit) for income taxes
|
|
$
|
2,079
|
|
|
$
|
(53,970
|
)
|
|
$
|
56,049
|
|
|
103.9
|
%
|
|
Effective tax rate
|
|
(6.2
|
)%
|
|
68.7
|
%
|
|
|
|
|
|||||
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Provision (benefit) for income taxes
|
|
$
|
1,629
|
|
|
$
|
(42,881
|
)
|
|
$
|
44,510
|
|
|
103.8
|
%
|
|
Effective tax rate
|
|
(1.2
|
)%
|
|
43.1
|
%
|
|
|
|
|
|||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Income (loss) from continuing operations
|
|
$
|
(35,792
|
)
|
|
$
|
(24,613
|
)
|
|
$
|
(133,119
|
)
|
|
$
|
(56,619
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation
(1)
|
|
26,176
|
|
|
35,432
|
|
|
89,396
|
|
|
109,043
|
|
||||
|
Depreciation and amortization
|
|
33,253
|
|
|
35,635
|
|
|
102,340
|
|
|
99,207
|
|
||||
|
Acquisition-related expense, net
|
|
(9
|
)
|
|
1,064
|
|
|
4,305
|
|
|
1,300
|
|
||||
|
Gains on business dispositions
|
|
(2,060
|
)
|
|
(13,710
|
)
|
|
(11,399
|
)
|
|
(13,710
|
)
|
||||
|
Restructuring charges
|
|
1,459
|
|
|
24,146
|
|
|
29,988
|
|
|
24,146
|
|
||||
|
Prepaid marketing write-off
|
|
—
|
|
|
6,690
|
|
|
—
|
|
|
6,690
|
|
||||
|
Securities litigation expense
|
|
—
|
|
|
37,500
|
|
|
—
|
|
|
37,500
|
|
||||
|
Other (income) expense, net
|
|
7,028
|
|
|
8,160
|
|
|
14,303
|
|
|
25,146
|
|
||||
|
Provision (benefit) for income taxes
|
|
2,079
|
|
|
(53,970
|
)
|
|
1,629
|
|
|
(42,881
|
)
|
||||
|
Total adjustments
|
|
67,926
|
|
|
80,947
|
|
|
230,562
|
|
|
246,441
|
|
||||
|
Adjusted EBITDA
|
|
$
|
32,134
|
|
|
$
|
56,334
|
|
|
$
|
97,443
|
|
|
$
|
189,822
|
|
|
(1)
|
Represents stock-based compensation expense recorded within "Selling, general and administrative," "Cost of revenue," and "Marketing." "Other (income) expense, net," includes
$0.3 million
of additional stock-based compensation for
three months ended September 30, 2016
. "Restructuring charges" and "Other (income) expense, net," includes
$4.7 million
and
$0.7 million
of additional stock-based compensation for the
nine months ended September 30, 2016
, respectively. "Other (income) expense, net," includes
$0.1 million
and
$0.2 million
of additional stock-based compensation for the
three and nine months ended
September 30, 2015
, respectively.
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
Trailing Twelve Months Ended September 30,
|
||||||||||||||||||
|
|
|
2016
|
|
2015
(1)
|
|
2016
|
|
2015
(1)
|
|
2016
|
|
2015
(1)
|
||||||||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
|
$
|
(40,822
|
)
|
|
$
|
(7,640
|
)
|
|
$
|
(171,557
|
)
|
|
$
|
49,292
|
|
|
$
|
78,898
|
|
|
$
|
325,971
|
|
|
Purchases of property and equipment and capitalized software from continuing operations
|
|
(12,868
|
)
|
|
(27,735
|
)
|
|
(49,215
|
)
|
|
(68,481
|
)
|
|
(64,722
|
)
|
|
(88,598
|
)
|
||||||
|
Free cash flow
|
|
$
|
(53,690
|
)
|
|
$
|
(35,375
|
)
|
|
$
|
(220,772
|
)
|
|
$
|
(19,189
|
)
|
|
$
|
14,176
|
|
|
$
|
237,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by (used in) investing activities from continuing operations
|
|
$
|
(12,088
|
)
|
|
$
|
(98,028
|
)
|
|
$
|
(51,719
|
)
|
|
$
|
(146,012
|
)
|
|
$
|
(82,957
|
)
|
|
$
|
(181,187
|
)
|
|
Net cash provided by (used in) financing activities
|
|
$
|
(38,342
|
)
|
|
$
|
(14,793
|
)
|
|
$
|
52,868
|
|
|
$
|
(192,188
|
)
|
|
$
|
(270,729
|
)
|
|
$
|
(216,683
|
)
|
|
(1)
|
We adopted the guidance in ASU 2016-09 on January 1, 2016. ASU 2016-09 requires that all income tax-related cash flows resulting from share-based payments be reported as operating activities in the statement of cash flows. Previously, income tax benefits at settlement of an award were reported as a reduction to operating cash flows and an increase to financing cash flows to the extent that those benefits exceeded the income tax benefits reported in earnings during the award's vesting period. We elected to apply that change in cash flow classification on a retrospective basis, which has resulted in a decrease to net cash provided by (used in) operating activities, net cash used in financing activities and free cash flow of
$0.03 million
for the three-month period ended
September 30, 2015
, and increases to net cash provided by (used in) operating activities, net cash used in financing activities and free cash flow of
$6.2 million
and
$9.6 million
, for the
nine
-month and trailing twelve-month periods ended
September 30, 2015
, respectively.
|
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
|
2016
|
|
2015
(1)
|
|
$ Change
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Cash provided by (used in):
|
|
|
|
|
|
|
||||||
|
Operating activities from continuing operations
|
|
$
|
(171,557
|
)
|
|
$
|
49,292
|
|
|
$
|
(220,849
|
)
|
|
Operating activities from discontinued operations
|
|
—
|
|
|
(36,578
|
)
|
|
36,578
|
|
|||
|
Operating activities
|
|
(171,557
|
)
|
|
12,714
|
|
|
(184,271
|
)
|
|||
|
Investing activities from continuing operations
|
|
(51,719
|
)
|
|
(146,012
|
)
|
|
94,293
|
|
|||
|
Investing activities from discontinued operations
|
|
—
|
|
|
244,470
|
|
|
(244,470
|
)
|
|||
|
Investing activities
|
|
(51,719
|
)
|
|
98,458
|
|
|
(150,177
|
)
|
|||
|
Financing activities
|
|
52,868
|
|
|
(192,188
|
)
|
|
245,056
|
|
|||
|
Effect of exchange rate changes on cash and cash equivalents, including cash classified within current assets held for sale
|
|
6,793
|
|
|
(27,338
|
)
|
|
34,131
|
|
|||
|
Net increase (decrease) in cash and cash equivalents, including cash classified within current assets held for sale
|
|
(163,615
|
)
|
|
(108,354
|
)
|
|
(55,261
|
)
|
|||
|
Less: Net increase (decrease) in cash classified within current assets held for sale
|
|
—
|
|
|
(55,279
|
)
|
|
55,279
|
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
|
$
|
(163,615
|
)
|
|
$
|
(53,075
|
)
|
|
$
|
(110,540
|
)
|
|
(1)
|
We adopted the guidance in ASU 2016-09 on January 1, 2016. ASU 2016-09 requires that all income tax-related cash flows resulting from share-based payments be reported as operating activities in the statement of cash flows. Previously, income tax benefits at settlement of an award were reported as a reduction to operating cash flows and an increase to financing cash flows to the extent that those benefits exceeded the income tax benefits reported in earnings during the award's vesting period. We elected to apply that change in cash flow classification on a retrospective basis, which has resulted in an increase of
$6.2 million
to net cash provided by operating activities and net cash used in financing activities for the nine-month period ended
September 30, 2015
.
|
|
•
|
a
$234.0 million
net decrease related to changes in working capital and other assets and liabilities. That net decrease primarily resulted from a
$171.8 million
decrease in accrued merchant and supplier payables due to the timing of payments to suppliers of merchandise and the seasonally high levels of Goods transactions in the fourth quarter of 2015. The net decrease was also impacted by a
$39.5 million
payment to fund our securities litigation settlement.
|
|
•
|
a
$133.1 million
net loss from continuing operations, which included
$30.0 million
of restructuring charges.
|
|
•
|
proceeds from issuance of the Notes of
$250.0 million
;
|
|
•
|
payments for the purchase of convertible note hedges of
$59.2 million
;
|
|
•
|
proceeds from the issuance of warrants of
$35.5 million
;
|
|
•
|
purchases of Class A common stock under our share repurchase programs of
$115.6 million
;
|
|
•
|
payments of capital lease obligations of
$22.0 million
; and
|
|
•
|
taxes paid related to net share settlements of stock-based compensation awards of
$23.3 million
.
|
|
•
|
purchases of Class A common stock under our share repurchase program of
$329.4 million
;
|
|
•
|
taxes paid related to net share settlements of stock-based compensation awards of
$34.5 million
; and
|
|
•
|
payments of capital lease obligations of
$17.7 million
.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2016
|
|
2015
(1)
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Free cash flow
|
|
$
|
(220,772
|
)
|
|
$
|
(19,189
|
)
|
|
$
|
(201,583
|
)
|
|
(1,050.5
|
)%
|
|
Free cash flow TTM
|
|
$
|
14,176
|
|
|
$
|
237,373
|
|
|
$
|
(223,197
|
)
|
|
(94.0
|
)%
|
|
(1)
|
We adopted the guidance in ASU 2016-09 on January 1, 2016. ASU 2016-09 requires that all income tax-related cash flows resulting from share-based payments be reported as operating activities in the statement of cash flows. Previously, income tax benefits at settlement of an award were reported as a
|
|
Date
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Program
|
|
Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under Program
|
||||||
|
July 1-31, 2016
|
|
2,060,629
|
|
|
$
|
3.68
|
|
|
2,060,629
|
|
|
$
|
261,719,831
|
|
|
August 1-31, 2016
|
|
1,596,218
|
|
|
5.54
|
|
|
1,596,218
|
|
|
$
|
252,903,394
|
|
|
|
September 1-30, 2016
|
|
1,556,931
|
|
|
5.27
|
|
|
1,556,931
|
|
|
$
|
244,714,324
|
|
|
|
Total
|
|
5,213,778
|
|
|
$
|
4.72
|
|
|
5,213,778
|
|
|
$
|
244,714,324
|
|
|
Date
|
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Program
|
|
Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under Program
|
||||||
|
July 1-31, 2016
|
|
803,250
|
|
|
$
|
4.59
|
|
|
—
|
|
|
$
|
—
|
|
|
August 1-31, 2016
|
|
302,437
|
|
|
5.62
|
|
|
—
|
|
|
$
|
—
|
|
|
|
September 1-30, 2016
(1)
|
|
463,003
|
|
|
5.26
|
|
|
—
|
|
|
$
|
—
|
|
|
|
Total
|
|
1,568,690
|
|
|
$
|
4.99
|
|
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Total number of shares delivered to us by employees to satisfy the mandatory tax withholding requirement upon vesting of stock-based compensation awards.
|
|
GROUPON, INC.
|
||||
|
By:
|
|
/s/ Michael Randolfi
|
||
|
|
|
Name:
|
|
Michael Randolfi
|
|
|
|
Title:
|
|
Chief Financial Officer
|
|
Exhibit
Number
|
|
|
Description
|
|
31.1
|
|
|
Certification of Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
|
|
Certification of Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
|
|
Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101
|
|
|
Interactive data file
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|