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, 2017
|
|
|
|
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, 2017 (unaudited) and December 31, 2016
|
|
|
Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2017 and 2016 (unaudited)
|
|
|
Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2017 and 2016 (unaudited)
|
|
|
Condensed Consolidated Statements of Stockholders' Equity for the nine months ended September 30, 2017 (unaudited)
|
|
|
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2017 and 2016 (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
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
638,657
|
|
|
$
|
862,977
|
|
|
Accounts receivable, net
|
78,284
|
|
|
71,272
|
|
||
|
Prepaid expenses and other current assets
|
99,855
|
|
|
94,441
|
|
||
|
Current assets of discontinued operations
|
—
|
|
|
63,246
|
|
||
|
Total current assets
|
816,796
|
|
|
1,091,936
|
|
||
|
Property, equipment and software, net
|
150,023
|
|
|
169,452
|
|
||
|
Goodwill
|
285,436
|
|
|
274,551
|
|
||
|
Intangible assets, net
|
24,028
|
|
|
42,915
|
|
||
|
Investments (including $104,268 and $110,066 at September 30, 2017 and December 31, 2016, respectively, at fair value)
|
129,504
|
|
|
141,882
|
|
||
|
Deferred income taxes
|
5,007
|
|
|
5,151
|
|
||
|
Other non-current assets
|
17,302
|
|
|
23,484
|
|
||
|
Non-current assets of discontinued operations
|
—
|
|
|
12,006
|
|
||
|
Total Assets
|
$
|
1,428,096
|
|
|
$
|
1,761,377
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
25,954
|
|
|
$
|
28,551
|
|
|
Accrued merchant and supplier payables
|
598,251
|
|
|
770,992
|
|
||
|
Accrued expenses and other current liabilities
|
324,553
|
|
|
366,456
|
|
||
|
Current liabilities of discontinued operations
|
—
|
|
|
47,052
|
|
||
|
Total current liabilities
|
948,758
|
|
|
1,213,051
|
|
||
|
Convertible senior notes, net
|
186,959
|
|
|
178,995
|
|
||
|
Deferred income taxes
|
1,927
|
|
|
1,714
|
|
||
|
Other non-current liabilities
|
102,386
|
|
|
99,628
|
|
||
|
Non-current liabilities of discontinued operations
|
—
|
|
|
2,927
|
|
||
|
Total Liabilities
|
1,240,030
|
|
|
1,496,315
|
|
||
|
Commitments and contingencies (see Note 7)
|
|
|
|
||||
|
Stockholders' Equity
|
|
|
|
||||
|
Common stock, par value $0.0001 per share, 2,010,000,000 shares authorized, 746,422,199 shares issued and 557,819,957 shares outstanding at September 30, 2017 and 736,531,771 shares issued and 564,835,863 shares outstanding at December 31, 2016
|
75
|
|
|
74
|
|
||
|
Additional paid-in capital
|
2,161,139
|
|
|
2,112,728
|
|
||
|
Treasury stock, at cost, 188,602,242 shares at September 30, 2017 and 171,695,908 shares at December 31, 2016
|
(867,450
|
)
|
|
(807,424
|
)
|
||
|
Accumulated deficit
|
(1,135,925
|
)
|
|
(1,099,010
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
29,099
|
|
|
58,052
|
|
||
|
Total Groupon, Inc. Stockholders' Equity
|
186,938
|
|
|
264,420
|
|
||
|
Noncontrolling interests
|
1,128
|
|
|
642
|
|
||
|
Total Equity
|
188,066
|
|
|
265,062
|
|
||
|
Total Liabilities and Equity
|
$
|
1,428,096
|
|
|
$
|
1,761,377
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party and other
|
|
$
|
302,458
|
|
|
$
|
283,809
|
|
|
$
|
919,884
|
|
|
$
|
888,014
|
|
|
Direct
|
|
332,008
|
|
|
402,746
|
|
|
1,050,827
|
|
|
1,220,736
|
|
||||
|
Total revenue
|
|
634,466
|
|
|
686,555
|
|
|
1,970,711
|
|
|
2,108,750
|
|
||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party and other
|
|
41,858
|
|
|
34,837
|
|
|
123,209
|
|
|
114,006
|
|
||||
|
Direct
|
|
283,183
|
|
|
358,450
|
|
|
900,559
|
|
|
1,065,997
|
|
||||
|
Total cost of revenue
|
|
325,041
|
|
|
393,287
|
|
|
1,023,768
|
|
|
1,180,003
|
|
||||
|
Gross profit
|
|
309,425
|
|
|
293,268
|
|
|
946,943
|
|
|
928,747
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Marketing
|
|
101,456
|
|
|
84,748
|
|
|
288,456
|
|
|
261,223
|
|
||||
|
Selling, general and administrative
|
|
214,828
|
|
|
234,266
|
|
|
677,061
|
|
|
755,981
|
|
||||
|
Restructuring charges
|
|
11,503
|
|
|
1,163
|
|
|
18,818
|
|
|
28,378
|
|
||||
|
Gain on sale of intangible assets
|
|
(17,149
|
)
|
|
—
|
|
|
(17,149
|
)
|
|
—
|
|
||||
|
Gains on business dispositions
|
|
—
|
|
|
(2,060
|
)
|
|
—
|
|
|
(11,399
|
)
|
||||
|
Acquisition-related expense (benefit), net
|
|
—
|
|
|
(9
|
)
|
|
48
|
|
|
4,305
|
|
||||
|
Total operating expenses
|
|
310,638
|
|
|
318,108
|
|
|
967,234
|
|
|
1,038,488
|
|
||||
|
Income (loss) from operations
|
|
(1,213
|
)
|
|
(24,840
|
)
|
|
(20,291
|
)
|
|
(109,741
|
)
|
||||
|
Other income (expense), net
|
|
7,546
|
|
|
(7,917
|
)
|
|
8,822
|
|
|
(16,552
|
)
|
||||
|
Income (loss) from continuing operations before provision (benefit) for income taxes
|
|
6,333
|
|
|
(32,757
|
)
|
|
(11,469
|
)
|
|
(126,293
|
)
|
||||
|
Provision (benefit) for income taxes
|
|
2,531
|
|
|
1,690
|
|
|
11,001
|
|
|
461
|
|
||||
|
Income (loss) from continuing operations
|
|
3,802
|
|
|
(34,447
|
)
|
|
(22,470
|
)
|
|
(126,754
|
)
|
||||
|
Income (loss) from discontinued operations, net of tax
|
|
(862
|
)
|
|
(1,345
|
)
|
|
(1,751
|
)
|
|
(6,365
|
)
|
||||
|
Net income (loss)
|
|
2,940
|
|
|
(35,792
|
)
|
|
(24,221
|
)
|
|
(133,119
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
|
(2,881
|
)
|
|
(2,184
|
)
|
|
(9,460
|
)
|
|
(8,880
|
)
|
||||
|
Net income (loss) attributable to Groupon, Inc.
|
|
$
|
59
|
|
|
$
|
(37,976
|
)
|
|
$
|
(33,681
|
)
|
|
$
|
(141,999
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted net income (loss) per share
(1)
:
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
|
$
|
0.00
|
|
|
$
|
(0.06
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.23
|
)
|
|
Discontinued operations
|
|
(0.00
|
)
|
|
(0.01
|
)
|
|
(0.00
|
)
|
|
(0.02
|
)
|
||||
|
Basic and diluted net income (loss) per share
|
|
$
|
0.00
|
|
|
$
|
(0.07
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.25
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of shares outstanding
(1)
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
557,221,040
|
|
|
575,216,191
|
|
|
559,726,154
|
|
|
578,290,291
|
|
||||
|
Diluted
|
|
566,669,049
|
|
|
575,216,191
|
|
|
559,726,154
|
|
|
578,290,291
|
|
||||
|
(1)
|
The structure of the Company's common stock changed during the year ended December 31, 2016. Refer to Note 8,
Stockholders' Equity and Compensation Arrangements
, and Note 12,
Income (Loss) per Share
, for additional information.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Income (loss) from continuing operations
|
|
$
|
3,802
|
|
|
$
|
(34,447
|
)
|
|
$
|
(22,470
|
)
|
|
$
|
(126,754
|
)
|
|
Other comprehensive income (loss) from continuing operations:
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Net unrealized gain (loss) during the period
|
|
(5,034
|
)
|
|
11,358
|
|
|
(10,561
|
)
|
|
7,290
|
|
||||
|
Reclassification adjustments included in income (loss) from continuing operations
|
|
—
|
|
|
221
|
|
|
(187
|
)
|
|
(7,776
|
)
|
||||
|
Net change in unrealized gain (loss)
|
|
(5,034
|
)
|
|
11,579
|
|
|
(10,748
|
)
|
|
(486
|
)
|
||||
|
Defined benefit pension plan adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Curtailment gain
|
|
—
|
|
|
—
|
|
|
583
|
|
|
—
|
|
||||
|
Amortization of pension net actuarial gain (loss) to earnings
|
|
—
|
|
|
23
|
|
|
2
|
|
|
69
|
|
||||
|
Net change in unrealized gain (loss) (net of tax effect of $0 and $4 for the three months ended September 30, 2017 and 2016, respectively, and $0 and $13 for the nine months ended September 30, 2017 and 2016, respectively)
|
|
—
|
|
|
23
|
|
|
585
|
|
|
69
|
|
||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Net unrealized gain (loss) during the period
|
|
(225
|
)
|
|
(16
|
)
|
|
(938
|
)
|
|
(184
|
)
|
||||
|
Reclassification adjustment for realized gain on investment included in income (loss) from continuing operations
|
|
—
|
|
|
—
|
|
|
(1,341
|
)
|
|
—
|
|
||||
|
Net change in unrealized gain (loss) on available-for-sale securities (net of tax effect of $0 and $10 for the three months ended September 30, 2017 and 2016, respectively, and $0 and $113 for the nine months ended September 30, 2017 and 2016, respectively)
|
|
(225
|
)
|
|
(16
|
)
|
|
(2,279
|
)
|
|
(184
|
)
|
||||
|
Other comprehensive income (loss) from continuing operations
|
|
(5,259
|
)
|
|
11,586
|
|
|
(12,442
|
)
|
|
(601
|
)
|
||||
|
Comprehensive income (loss) from continuing operations
|
|
(1,457
|
)
|
|
(22,861
|
)
|
|
(34,912
|
)
|
|
(127,355
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from discontinued operations
|
|
(862
|
)
|
|
(1,345
|
)
|
|
(1,751
|
)
|
|
(6,365
|
)
|
||||
|
Other comprehensive income (loss) from discontinued operations - Foreign currency translation adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Net unrealized gain (loss) during the period
|
|
—
|
|
|
(10,746
|
)
|
|
(1,793
|
)
|
|
(10,473
|
)
|
||||
|
Reclassification adjustment included in net income (loss) from discontinued operations
|
|
—
|
|
|
—
|
|
|
(14,718
|
)
|
|
—
|
|
||||
|
Net change in unrealized gain (loss)
|
|
—
|
|
|
(10,746
|
)
|
|
(16,511
|
)
|
|
(10,473
|
)
|
||||
|
Comprehensive income (loss) from discontinued operations
|
|
(862
|
)
|
|
(12,091
|
)
|
|
(18,262
|
)
|
|
(16,838
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income (loss)
|
|
(2,319
|
)
|
|
(34,952
|
)
|
|
(53,174
|
)
|
|
(144,193
|
)
|
||||
|
Comprehensive income (loss) attributable to noncontrolling interests
|
|
(2,881
|
)
|
|
(2,184
|
)
|
|
(9,460
|
)
|
|
(8,880
|
)
|
||||
|
Comprehensive income (loss) attributable to Groupon, Inc.
|
|
$
|
(5,200
|
)
|
|
$
|
(37,136
|
)
|
|
$
|
(62,634
|
)
|
|
$
|
(153,073
|
)
|
|
|
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, 2016
|
736,531,771
|
|
|
$
|
74
|
|
|
$
|
2,112,728
|
|
|
(171,695,908
|
)
|
|
$
|
(807,424
|
)
|
|
$
|
(1,099,010
|
)
|
|
$
|
58,052
|
|
|
$
|
264,420
|
|
|
$
|
642
|
|
|
$
|
265,062
|
|
|
Cumulative effect of change in accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,234
|
)
|
|
—
|
|
|
(3,234
|
)
|
|
—
|
|
|
(3,234
|
)
|
||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,681
|
)
|
|
—
|
|
|
(33,681
|
)
|
|
9,460
|
|
|
(24,221
|
)
|
||||||||
|
Foreign currency translation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27,259
|
)
|
|
(27,259
|
)
|
|
—
|
|
|
(27,259
|
)
|
||||||||
|
Pension liability adjustments, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
585
|
|
|
585
|
|
|
—
|
|
|
585
|
|
||||||||
|
Unrealized gain (loss) on available-for-sale securities, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,279
|
)
|
|
(2,279
|
)
|
|
—
|
|
|
(2,279
|
)
|
||||||||
|
Exercise of stock options
|
84,427
|
|
|
—
|
|
|
203
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
203
|
|
|
—
|
|
|
203
|
|
||||||||
|
Vesting of restricted stock units and performance share units
|
13,293,810
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Shares issued under employee stock purchase plan
|
1,879,656
|
|
|
—
|
|
|
5,283
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,283
|
|
|
—
|
|
|
5,283
|
|
||||||||
|
Tax withholdings related to net share settlements of stock-based compensation awards
|
(5,367,465
|
)
|
|
—
|
|
|
(20,770
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,770
|
)
|
|
—
|
|
|
(20,770
|
)
|
||||||||
|
Stock-based compensation on equity-classified awards
|
—
|
|
|
—
|
|
|
63,696
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63,696
|
|
|
—
|
|
|
63,696
|
|
||||||||
|
Purchases of treasury stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,906,334
|
)
|
|
(60,026
|
)
|
|
—
|
|
|
—
|
|
|
(60,026
|
)
|
|
—
|
|
|
(60,026
|
)
|
||||||||
|
Distributions to noncontrolling interest holders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,974
|
)
|
|
(8,974
|
)
|
||||||||
|
Balance at September 30, 2017
|
746,422,199
|
|
|
$
|
75
|
|
|
$
|
2,161,139
|
|
|
(188,602,242
|
)
|
|
$
|
(867,450
|
)
|
|
$
|
(1,135,925
|
)
|
|
$
|
29,099
|
|
|
$
|
186,938
|
|
|
$
|
1,128
|
|
|
$
|
188,066
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Operating activities
|
|
|
|
||||
|
Net income (loss)
|
$
|
(24,221
|
)
|
|
$
|
(133,119
|
)
|
|
Less: Income (loss) from discontinued operations, net of tax
|
(1,751
|
)
|
|
(6,365
|
)
|
||
|
Income (loss) from continuing operations
|
(22,470
|
)
|
|
(126,754
|
)
|
||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization of property, equipment and software
|
86,355
|
|
|
87,585
|
|
||
|
Amortization of acquired intangible assets
|
17,622
|
|
|
13,643
|
|
||
|
Stock-based compensation
|
60,318
|
|
|
92,360
|
|
||
|
Restructuring-related long-lived asset impairments
|
—
|
|
|
45
|
|
||
|
Gains on business dispositions
|
—
|
|
|
(11,399
|
)
|
||
|
Gain on sale of intangible assets
|
(17,149
|
)
|
|
—
|
|
||
|
Gain on sale of investment
|
(7,624
|
)
|
|
—
|
|
||
|
Deferred income taxes
|
845
|
|
|
(6,468
|
)
|
||
|
(Gain) loss, net from changes in fair value of contingent consideration
|
48
|
|
|
4,130
|
|
||
|
(Gain) loss from changes in fair value of investments
|
5,100
|
|
|
7,301
|
|
||
|
Amortization of debt discount on convertible senior notes
|
7,964
|
|
|
4,854
|
|
||
|
Change in assets and liabilities, net of acquisitions and dispositions:
|
|
|
|
||||
|
Restricted cash
|
2,637
|
|
|
(332
|
)
|
||
|
Accounts receivable
|
787
|
|
|
(2,460
|
)
|
||
|
Prepaid expenses and other current assets
|
(3,114
|
)
|
|
8,295
|
|
||
|
Accounts payable
|
(5,616
|
)
|
|
(2,610
|
)
|
||
|
Accrued merchant and supplier payables
|
(197,836
|
)
|
|
(168,944
|
)
|
||
|
Accrued expenses and other current liabilities
|
(39,396
|
)
|
|
(48,323
|
)
|
||
|
Other, net
|
(21,538
|
)
|
|
(16,588
|
)
|
||
|
Net cash provided by (used in) operating activities from continuing operations
|
(133,067
|
)
|
|
(165,665
|
)
|
||
|
Net cash provided by (used in) operating activities from discontinued operations
|
(2,195
|
)
|
|
(5,892
|
)
|
||
|
Net cash provided by (used in) operating activities
|
(135,262
|
)
|
|
(171,557
|
)
|
||
|
Investing activities
|
|
|
|
||||
|
Purchases of property and equipment and capitalized software
|
(43,716
|
)
|
|
(49,033
|
)
|
||
|
Cash derecognized upon dispositions of subsidiaries
|
—
|
|
|
(1,128
|
)
|
||
|
Proceeds from sale of intangible assets
|
18,333
|
|
|
—
|
|
||
|
Proceeds from sales and maturities of investments
|
16,561
|
|
|
1,685
|
|
||
|
Acquisitions of businesses, net of acquired cash
|
—
|
|
|
(940
|
)
|
||
|
Acquisitions of intangible assets and other investing activities
|
(750
|
)
|
|
(2,121
|
)
|
||
|
Net cash provided by (used in) investing activities from continuing operations
|
(9,572
|
)
|
|
(51,537
|
)
|
||
|
Net cash provided by (used in) investing activities from discontinued operations
|
(9,548
|
)
|
|
(182
|
)
|
||
|
Net cash provided by (used in) investing activities
|
(19,120
|
)
|
|
(51,719
|
)
|
||
|
Financing activities
|
|
|
|
||||
|
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
|
(61,233
|
)
|
|
(115,619
|
)
|
||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(23,340
|
)
|
|
(23,327
|
)
|
||
|
Proceeds from stock option exercises and employee stock purchase plan
|
5,486
|
|
|
4,976
|
|
||
|
Distributions to noncontrolling interest holders
|
(8,974
|
)
|
|
(9,151
|
)
|
||
|
Payment of contingent consideration related to acquisitions
|
(7,790
|
)
|
|
(285
|
)
|
||
|
Payments of capital lease obligations
|
(25,298
|
)
|
|
(21,961
|
)
|
||
|
Other financing activities
|
(473
|
)
|
|
—
|
|
||
|
Net cash provided by (used in) financing activities
|
(121,622
|
)
|
|
52,868
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents, including cash classified within current assets of discontinued operations
|
22,818
|
|
|
6,793
|
|
||
|
Net increase (decrease) in cash and cash equivalents, including cash classified within current assets of discontinued operations
|
(253,186
|
)
|
|
(163,615
|
)
|
||
|
Less: Net increase (decrease) in cash classified within current assets of discontinued operations
|
(28,866
|
)
|
|
(1,388
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
(224,320
|
)
|
|
(162,227
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
862,977
|
|
|
824,307
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
638,657
|
|
|
$
|
662,080
|
|
|
Non-cash investing and financing activities
|
|
|
|
||||
|
Continuing operations:
|
|
|
|
||||
|
Equipment acquired under capital lease obligations
|
$
|
17,892
|
|
|
$
|
17,556
|
|
|
Leasehold improvements funded by lessor
|
402
|
|
|
4,990
|
|
||
|
Liability for purchases of treasury stock
|
—
|
|
|
1,041
|
|
||
|
Increase (decrease) in liabilities related to purchases of property and equipment and capitalized software
|
396
|
|
|
2,250
|
|
||
|
Cost method and available-for-sale investments acquired in connection with business dispositions
|
2,022
|
|
|
11,050
|
|
||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
(1) (2)
|
|
2016
|
|
2017
(1) (2)
|
|
2016
|
||||||||
|
Third-party and other revenue
|
|
$
|
—
|
|
|
$
|
26,027
|
|
|
$
|
12,602
|
|
|
$
|
74,519
|
|
|
Direct revenue
|
|
—
|
|
|
7,886
|
|
|
2,962
|
|
|
25,200
|
|
||||
|
Third-party and other cost of revenue
|
|
—
|
|
|
(5,582
|
)
|
|
(2,557
|
)
|
|
(16,994
|
)
|
||||
|
Direct cost of revenue
|
|
—
|
|
|
(7,482
|
)
|
|
(3,098
|
)
|
|
(24,439
|
)
|
||||
|
Marketing expense
|
|
—
|
|
|
(3,110
|
)
|
|
(1,239
|
)
|
|
(8,393
|
)
|
||||
|
Selling, general and administrative expense
|
|
(500
|
)
|
|
(19,288
|
)
|
|
(11,784
|
)
|
|
(55,729
|
)
|
||||
|
Restructuring
|
|
—
|
|
|
(296
|
)
|
|
(778
|
)
|
|
(1,610
|
)
|
||||
|
Other income, net
|
|
—
|
|
|
889
|
|
|
3,852
|
|
|
2,249
|
|
||||
|
Income (loss) from discontinued operations before loss on dispositions and provision for income taxes
|
|
(500
|
)
|
|
(956
|
)
|
|
(40
|
)
|
|
(5,197
|
)
|
||||
|
Loss on dispositions
|
|
(362
|
)
|
|
—
|
|
|
(1,630
|
)
|
|
—
|
|
||||
|
Provision for income taxes
|
|
—
|
|
|
(389
|
)
|
|
(81
|
)
|
|
(1,168
|
)
|
||||
|
Income (loss) from discontinued operations, net of tax
|
|
$
|
(862
|
)
|
|
$
|
(1,345
|
)
|
|
$
|
(1,751
|
)
|
|
$
|
(6,365
|
)
|
|
(1)
|
The income (loss) from discontinued operations before loss on dispositions and provision for income taxes for the
three and nine months ended
September 30, 2017
includes the results of each business through its respective disposition date.
|
|
(2)
|
Selling, general and administrative expense from discontinued operations for the three and nine months ended September 30, 2017 includes increases to contingent liabilities under indemnification agreements. See Note 7,
Commitments and Contingencies
, for information about indemnification obligations related to discontinued operations.
|
|
|
|
December 31, 2016
|
||
|
Cash
|
|
$
|
28,866
|
|
|
Accounts receivable, net
|
|
15,386
|
|
|
|
Prepaid expenses and other current assets
|
|
18,994
|
|
|
|
Property, equipment and software, net
|
|
1,554
|
|
|
|
Goodwill
|
|
9,411
|
|
|
|
Other non-current assets
|
|
1,041
|
|
|
|
Assets of discontinued operations
|
|
$
|
75,252
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
722
|
|
|
Accrued merchant and supplier payables
|
|
29,705
|
|
|
|
Accrued expenses and other current liabilities
|
|
16,625
|
|
|
|
Deferred income taxes
|
|
2,501
|
|
|
|
Other non-current liabilities
|
|
426
|
|
|
|
Liabilities of discontinued operations
|
|
$
|
49,979
|
|
|
|
|
North America
|
|
EMEA
|
|
Rest of World
|
|
International
|
|
Consolidated
|
||||||||||
|
Balance as of December 31, 2016
|
|
$
|
178,685
|
|
|
$
|
89,747
|
|
|
$
|
6,119
|
|
|
$
|
—
|
|
|
$
|
274,551
|
|
|
Foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,885
|
|
|
10,885
|
|
|||||
|
Reallocation to new segment
|
|
—
|
|
|
(89,747
|
)
|
|
(6,119
|
)
|
|
95,866
|
|
|
—
|
|
|||||
|
Balance as of September 30, 2017
|
|
$
|
178,685
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
106,751
|
|
|
$
|
285,436
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
Asset Category
|
|
Gross Carrying Value
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
|
Gross Carrying Value
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
||||||||||||
|
Customer relationships
|
|
$
|
56,276
|
|
|
$
|
44,528
|
|
|
$
|
11,748
|
|
|
$
|
59,340
|
|
|
$
|
40,002
|
|
|
$
|
19,338
|
|
|
Merchant relationships
|
|
11,511
|
|
|
9,474
|
|
|
2,037
|
|
|
12,015
|
|
|
8,475
|
|
|
3,540
|
|
||||||
|
Trade names
|
|
11,999
|
|
|
9,779
|
|
|
2,220
|
|
|
11,534
|
|
|
8,004
|
|
|
3,530
|
|
||||||
|
Developed technology
|
|
36,759
|
|
|
34,499
|
|
|
2,260
|
|
|
38,388
|
|
|
30,197
|
|
|
8,191
|
|
||||||
|
Patents
|
|
18,522
|
|
|
14,877
|
|
|
3,645
|
|
|
17,259
|
|
|
14,020
|
|
|
3,239
|
|
||||||
|
Other intangible assets
|
|
10,812
|
|
|
8,694
|
|
|
2,118
|
|
|
14,044
|
|
|
8,967
|
|
|
5,077
|
|
||||||
|
Total
|
|
$
|
145,879
|
|
|
$
|
121,851
|
|
|
$
|
24,028
|
|
|
$
|
152,580
|
|
|
$
|
109,665
|
|
|
$
|
42,915
|
|
|
Remaining amounts in 2017
|
|
$
|
5,338
|
|
|
2018
|
|
10,585
|
|
|
|
2019
|
|
6,555
|
|
|
|
2020
|
|
1,045
|
|
|
|
2021
|
|
406
|
|
|
|
Thereafter
|
|
99
|
|
|
|
Total
|
|
$
|
24,028
|
|
|
|
September 30, 2017
|
|
Percent Ownership of Voting Stock
|
|
December 31, 2016
|
|
Percent Ownership of Voting Stock
|
||||||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
||||||||
|
Convertible debt securities
|
$
|
11,232
|
|
|
|
|
$
|
10,038
|
|
|
|
||||
|
Redeemable preferred shares
|
15,552
|
|
|
19%
|
to
|
25%
|
|
17,444
|
|
|
19%
|
to
|
25%
|
||
|
Total available-for-sale securities
|
26,784
|
|
|
|
|
27,482
|
|
|
|
||||||
|
Cost method investments
|
25,236
|
|
|
1%
|
to
|
19%
|
|
31,816
|
|
|
1%
|
to
|
19%
|
||
|
Fair value option investments
|
77,484
|
|
|
10%
|
to
|
24%
|
|
82,584
|
|
|
41%
|
|
|
||
|
Total investments
|
$
|
129,504
|
|
|
|
|
$
|
141,882
|
|
|
|
||||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||||||||||
|
|
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
|
$
|
10,009
|
|
|
$
|
1,333
|
|
|
$
|
(110
|
)
|
|
$
|
11,232
|
|
|
$
|
8,453
|
|
|
$
|
1,691
|
|
|
$
|
(106
|
)
|
|
$
|
10,038
|
|
|
Redeemable preferred shares
|
18,375
|
|
|
—
|
|
|
(2,823
|
)
|
|
15,552
|
|
|
18,375
|
|
|
—
|
|
|
(931
|
)
|
|
17,444
|
|
||||||||
|
Total available-for-sale securities
|
$
|
28,384
|
|
|
$
|
1,333
|
|
|
$
|
(2,933
|
)
|
|
$
|
26,784
|
|
|
$
|
26,828
|
|
|
$
|
1,691
|
|
|
$
|
(1,037
|
)
|
|
$
|
27,482
|
|
|
(1)
|
As of September 30, 2017, one security in an unrealized loss position of
$2.8 million
has been in an unrealized loss position for greater than 12 months.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Interest income
|
|
$
|
894
|
|
|
$
|
549
|
|
|
$
|
2,155
|
|
|
$
|
1,258
|
|
|
Interest expense
|
|
(5,156
|
)
|
|
(5,882
|
)
|
|
(15,423
|
)
|
|
(11,956
|
)
|
||||
|
Gains (losses), net on changes in fair value of investments
|
|
(3,955
|
)
|
|
(1,594
|
)
|
|
(5,100
|
)
|
|
(7,301
|
)
|
||||
|
Gain on sale of investment
|
|
7,624
|
|
|
—
|
|
|
7,624
|
|
|
—
|
|
||||
|
Foreign currency gains (losses), net
(1)
|
|
8,186
|
|
|
(504
|
)
|
|
19,063
|
|
|
3,503
|
|
||||
|
Other
|
|
(47
|
)
|
|
(486
|
)
|
|
503
|
|
|
(2,056
|
)
|
||||
|
Other income (expense), net
|
|
$
|
7,546
|
|
|
$
|
(7,917
|
)
|
|
$
|
8,822
|
|
|
$
|
(16,552
|
)
|
|
(1)
|
Foreign currency gains (losses), net includes a
$0.2 million
cumulative translation gain for the nine months ended September 30, 2016 that was 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.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Finished goods inventories
|
$
|
25,205
|
|
|
$
|
31,042
|
|
|
Prepaid expenses
|
44,936
|
|
|
34,132
|
|
||
|
Income taxes receivable
|
12,933
|
|
|
11,495
|
|
||
|
Value-added tax receivable
|
8,037
|
|
|
5,965
|
|
||
|
Other
|
8,744
|
|
|
11,807
|
|
||
|
Total prepaid expenses and other current assets
|
$
|
99,855
|
|
|
$
|
94,441
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Accrued merchant payables
|
$
|
421,334
|
|
|
$
|
428,187
|
|
|
Accrued supplier payables
(1)
|
176,917
|
|
|
342,805
|
|
||
|
Total accrued merchant and supplier payables
|
$
|
598,251
|
|
|
$
|
770,992
|
|
|
(1)
|
Amounts include payables to suppliers of inventories and providers of shipping and fulfillment services.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Refunds reserve
|
$
|
25,469
|
|
|
$
|
33,104
|
|
|
Compensation and benefits
|
58,803
|
|
|
55,590
|
|
||
|
Customer credits
|
39,540
|
|
|
42,003
|
|
||
|
Restructuring-related liabilities
|
9,844
|
|
|
16,395
|
|
||
|
Income taxes payable
|
13,050
|
|
|
10,847
|
|
||
|
Deferred revenue
|
30,685
|
|
|
35,890
|
|
||
|
Current portion of capital lease obligations
|
25,294
|
|
|
28,889
|
|
||
|
Other
|
121,868
|
|
|
143,738
|
|
||
|
Total accrued expenses and other current liabilities
|
$
|
324,553
|
|
|
$
|
366,456
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Long-term tax liabilities
|
$
|
47,995
|
|
|
$
|
41,611
|
|
|
Capital lease obligations
|
17,062
|
|
|
19,719
|
|
||
|
Other
|
37,329
|
|
|
38,298
|
|
||
|
Total other non-current liabilities
|
$
|
102,386
|
|
|
$
|
99,628
|
|
|
|
Foreign currency translation adjustments
|
|
Unrealized gain (loss) on available-for-sale securities
|
|
Pension adjustments
|
|
Total
|
||||||||
|
Balance as of December 31, 2016
|
$
|
58,249
|
|
|
$
|
388
|
|
|
$
|
(585
|
)
|
|
$
|
58,052
|
|
|
Other comprehensive income (loss) before reclassification adjustments
|
(12,354
|
)
|
|
(938
|
)
|
|
—
|
|
|
(13,292
|
)
|
||||
|
Reclassification adjustments included in net income (loss)
|
(14,905
|
)
|
|
(1,341
|
)
|
|
585
|
|
|
(15,661
|
)
|
||||
|
Other comprehensive income (loss)
|
(27,259
|
)
|
|
(2,279
|
)
|
|
585
|
|
|
(28,953
|
)
|
||||
|
Balance as of September 30, 2017
|
$
|
30,990
|
|
|
$
|
(1,891
|
)
|
|
$
|
—
|
|
|
$
|
29,099
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Liability component:
|
|
|
|
||||
|
Principal amount
|
$
|
250,000
|
|
|
$
|
250,000
|
|
|
Less: debt discount
|
(63,041
|
)
|
|
(71,005
|
)
|
||
|
Net carrying amount of liability component
|
$
|
186,959
|
|
|
$
|
178,995
|
|
|
|
|
|
|
||||
|
Net carrying amount of equity component
|
$
|
67,014
|
|
|
$
|
67,014
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Contractual interest cost based on 3.25% of the principal amount per annum
|
$
|
2,032
|
|
|
$
|
2,032
|
|
|
$
|
6,096
|
|
|
$
|
4,063
|
|
|
Amortization of debt discount
|
2,722
|
|
|
2,458
|
|
|
7,964
|
|
|
4,854
|
|
||||
|
Total interest cost
|
$
|
4,754
|
|
|
$
|
4,490
|
|
|
$
|
14,060
|
|
|
$
|
8,917
|
|
|
|
|
Restricted Stock Units
|
|
Weighted- Average Grant Date Fair Value (per share)
|
|||
|
Unvested at December 31, 2016
|
|
25,407,846
|
|
|
$
|
5.18
|
|
|
Granted
|
|
19,259,454
|
|
|
$
|
3.75
|
|
|
Vested
|
|
(12,790,075
|
)
|
|
$
|
5.19
|
|
|
Forfeited
|
|
(6,243,880
|
)
|
|
$
|
4.75
|
|
|
Unvested at September 30, 2017
|
|
25,633,345
|
|
|
$
|
4.21
|
|
|
|
|
Options
|
|
Weighted- Average Exercise Price
|
|
Weighted- Average Remaining Contractual Term (in years)
|
|
Aggregate Intrinsic Value
(in thousands) (1) |
|||||
|
Outstanding and exercisable at December 31, 2016
|
|
991,172
|
|
|
$
|
0.77
|
|
|
2.83
|
|
$
|
2,527
|
|
|
Exercised
|
|
(84,427
|
)
|
|
2.40
|
|
|
|
|
|
|||
|
Forfeited
|
|
(2,789
|
)
|
|
1.99
|
|
|
|
|
|
|||
|
Outstanding and exercisable at September 30, 2017
|
|
903,956
|
|
|
$
|
0.63
|
|
|
2.02
|
|
$
|
4,131
|
|
|
(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, 2017
and
December 31, 2016
, respectively.
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||||||
|
|
|
Employee Severance and Benefit Costs
(1)
|
|
Asset Impairments
|
|
Other Exit Costs
|
|
Total Restructuring Charges
|
||||||||
|
North America
|
|
$
|
3,662
|
|
|
$
|
—
|
|
|
$
|
3,309
|
|
|
$
|
6,971
|
|
|
International
|
|
4,296
|
|
|
—
|
|
|
236
|
|
|
4,532
|
|
||||
|
Consolidated
|
|
$
|
7,958
|
|
|
$
|
—
|
|
|
$
|
3,545
|
|
|
$
|
11,503
|
|
|
(1)
|
The employee severance and benefit costs for the
three months ended September 30, 2017
relates to the termination of approximately
400
employees. Substantially all of the remaining cash payments for those costs are expected to be disbursed through April 30, 2018.
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||||||
|
|
|
Employee Severance and Benefit Costs
(1)
|
|
Asset Impairments
|
|
Other Exit Costs
|
|
Total Restructuring Charges
|
||||||||
|
North America
|
|
$
|
8,127
|
|
|
$
|
—
|
|
|
$
|
3,774
|
|
|
$
|
11,901
|
|
|
International
|
|
4,905
|
|
|
—
|
|
|
2,012
|
|
|
6,917
|
|
||||
|
Consolidated
|
|
$
|
13,032
|
|
|
$
|
—
|
|
|
$
|
5,786
|
|
|
$
|
18,818
|
|
|
(1)
|
The employee severance and benefit costs for the
nine months ended September 30, 2017
relates to the termination of approximately
750
employees. Substantially all of the remaining cash payments for those costs are expected to be disbursed through April 30, 2018.
|
|
|
|
Three Months Ended September 30, 2016
|
||||||||||||||
|
|
|
Employee Severance and Benefit Costs
(1)
|
|
Asset Impairments
|
|
Other Exit Costs
|
|
Total Restructuring Charges
|
||||||||
|
North America
|
|
$
|
274
|
|
|
$
|
—
|
|
|
$
|
695
|
|
|
$
|
969
|
|
|
International
|
|
(96
|
)
|
|
—
|
|
|
290
|
|
|
194
|
|
||||
|
Consolidated
|
|
$
|
178
|
|
|
$
|
—
|
|
|
$
|
985
|
|
|
$
|
1,163
|
|
|
(1)
|
The employee severance and benefit costs for the
three months ended September 30, 2016
related to the termination of approximately
150
employees.
|
|
|
|
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
|
|
|
International
|
|
18,069
|
|
|
—
|
|
|
915
|
|
|
18,984
|
|
||||
|
Consolidated
|
|
$
|
24,556
|
|
|
$
|
45
|
|
|
$
|
3,777
|
|
|
$
|
28,378
|
|
|
(1)
|
The employee severance and benefit costs for the
nine months ended September 30, 2016
related to the termination of approximately
700
employees.
|
|
|
|
Employee Severance and Benefit Costs
|
|
Other Exit Costs
|
|
Total
|
||||||
|
Balance as of June 30, 2015
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Charges payable in cash
|
|
18,310
|
|
|
2,940
|
|
|
21,250
|
|
|||
|
Cash payments
|
|
(8,862
|
)
|
|
(746
|
)
|
|
(9,608
|
)
|
|||
|
Foreign currency translation
|
|
(576
|
)
|
|
3
|
|
|
(573
|
)
|
|||
|
Balance as of December 31, 2015
|
|
$
|
8,872
|
|
|
$
|
2,197
|
|
|
$
|
11,069
|
|
|
Charges payable in cash
(1)
|
|
29,416
|
|
|
6,063
|
|
|
35,479
|
|
|||
|
Cash payments
|
|
(23,729
|
)
|
|
(5,988
|
)
|
|
(29,717
|
)
|
|||
|
Foreign currency translation
|
|
(424
|
)
|
|
(12
|
)
|
|
(436
|
)
|
|||
|
Balance as of December 31, 2016
|
|
$
|
14,135
|
|
|
$
|
2,260
|
|
|
$
|
16,395
|
|
|
Charges payable in cash
(1)
|
|
12,241
|
|
|
5,786
|
|
|
18,027
|
|
|||
|
Cash payments
|
|
(20,463
|
)
|
|
(4,759
|
)
|
|
(25,222
|
)
|
|||
|
Foreign currency translation
|
|
616
|
|
|
28
|
|
|
644
|
|
|||
|
Balance as of September 30, 2017
|
|
$
|
6,529
|
|
|
$
|
3,315
|
|
|
$
|
9,844
|
|
|
(1)
|
Excludes stock-based compensation of
$0.8 million
for the nine months ended September 30, 2017 and
$4.6 million
for the year ended December 31, 2016 related to accelerated vesting of stock-based compensation awards for certain employees terminated as a result of the Company's restructuring activities.
|
|
|
|
|
Fair Value Measurement at Reporting Date Using
|
||||||||||||
|
Description
|
September 30, 2017
|
|
Quoted Prices in Active Markets for
Identical Assets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents
|
$
|
152,631
|
|
|
$
|
152,631
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fair value option investments
|
77,484
|
|
|
—
|
|
|
—
|
|
|
77,484
|
|
||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
||||||||
|
Convertible debt securities
|
11,232
|
|
|
—
|
|
|
—
|
|
|
11,232
|
|
||||
|
Redeemable preferred shares
|
15,552
|
|
|
—
|
|
|
—
|
|
|
15,552
|
|
||||
|
|
|
|
Fair Value Measurement at Reporting Date Using
|
||||||||||||
|
Description
|
December 31, 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
|
$
|
202,241
|
|
|
$
|
202,241
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fair value option investments
|
82,584
|
|
|
—
|
|
|
—
|
|
|
82,584
|
|
||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
||||||||
|
Convertible debt securities
|
10,038
|
|
|
—
|
|
|
—
|
|
|
10,038
|
|
||||
|
Redeemable preferred shares
|
17,444
|
|
|
—
|
|
|
—
|
|
|
17,444
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Contingent consideration
|
14,588
|
|
|
—
|
|
|
—
|
|
|
14,588
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
Fair value option investments:
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning Balance
|
|
$
|
81,439
|
|
|
$
|
125,018
|
|
|
$
|
82,584
|
|
|
$
|
130,725
|
|
|
Total gains (losses) included in earnings
|
|
(3,955
|
)
|
|
(1,594
|
)
|
|
(5,100
|
)
|
|
(7,301
|
)
|
||||
|
Ending Balance
|
|
$
|
77,484
|
|
|
$
|
123,424
|
|
|
$
|
77,484
|
|
|
$
|
123,424
|
|
|
Unrealized gains (losses) still held
(1)
|
|
$
|
(3,955
|
)
|
|
$
|
(1,594
|
)
|
|
$
|
(5,100
|
)
|
|
$
|
(7,301
|
)
|
|
Available-for-sale securities
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Convertible debt securities:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Beginning Balance
|
|
$
|
10,868
|
|
|
$
|
10,573
|
|
|
$
|
10,038
|
|
|
$
|
10,116
|
|
|
Acquisition of convertible debt security
|
|
—
|
|
|
—
|
|
|
1,612
|
|
|
—
|
|
||||
|
Proceeds at sale or maturity of convertible debt security
|
|
—
|
|
|
(1,685
|
)
|
|
(1,843
|
)
|
|
(1,685
|
)
|
||||
|
Total gains (losses) included in other comprehensive income (loss)
|
|
146
|
|
|
566
|
|
|
(387
|
)
|
|
786
|
|
||||
|
Total gains (losses) included in earnings
(2)
|
|
218
|
|
|
477
|
|
|
1,812
|
|
|
714
|
|
||||
|
Ending Balance
|
|
$
|
11,232
|
|
|
$
|
9,931
|
|
|
$
|
11,232
|
|
|
$
|
9,931
|
|
|
Unrealized gains (losses) still held
(1)
|
|
$
|
364
|
|
|
$
|
1,043
|
|
|
$
|
1,180
|
|
|
$
|
1,500
|
|
|
Redeemable preferred shares:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Beginning Balance
|
|
$
|
15,923
|
|
|
$
|
22,343
|
|
|
$
|
17,444
|
|
|
$
|
22,834
|
|
|
Total gains (losses) included in other comprehensive income (loss)
|
|
(371
|
)
|
|
(592
|
)
|
|
(1,892
|
)
|
|
(1,083
|
)
|
||||
|
Transfer to cost method investment classification upon elimination of redemption feature
|
|
—
|
|
|
(4,574
|
)
|
|
—
|
|
|
(4,574
|
)
|
||||
|
Ending Balance
|
|
$
|
15,552
|
|
|
$
|
17,177
|
|
|
$
|
15,552
|
|
|
$
|
17,177
|
|
|
Unrealized (losses) gains still held
(1)
|
|
$
|
(371
|
)
|
|
$
|
(592
|
)
|
|
$
|
(1,892
|
)
|
|
$
|
(1,083
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Contingent Consideration:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Beginning Balance
|
|
$
|
—
|
|
|
$
|
14,788
|
|
|
$
|
14,588
|
|
|
$
|
10,781
|
|
|
Settlements of contingent consideration liabilities
|
|
—
|
|
|
—
|
|
|
(7,858
|
)
|
|
—
|
|
||||
|
Reclassification to non-fair value liabilities when no longer contingent
|
|
—
|
|
|
—
|
|
|
(6,778
|
)
|
|
(285
|
)
|
||||
|
Total losses (gains) included in earnings
(3)
|
|
—
|
|
|
(162
|
)
|
|
48
|
|
|
4,130
|
|
||||
|
Ending Balance
|
|
$
|
—
|
|
|
$
|
14,626
|
|
|
$
|
—
|
|
|
$
|
14,626
|
|
|
Unrealized losses (gains) still held
(1)
|
|
$
|
—
|
|
|
$
|
(162
|
)
|
|
$
|
—
|
|
|
$
|
4,004
|
|
|
(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 a gain at maturity of a previously impaired convertible debt security, 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, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
|
Cost method investments
|
|
$
|
25,236
|
|
|
$
|
32,044
|
|
|
$
|
31,816
|
|
|
$
|
35,369
|
|
|
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2017
|
||||
|
Basic and diluted net income (loss) per share:
|
|
|
|
|
||||
|
Numerator
|
|
|
|
|
||||
|
Net income (loss) - continuing operations
|
|
$
|
3,802
|
|
|
$
|
(22,470
|
)
|
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
2,881
|
|
|
9,460
|
|
||
|
Net income (loss) attributable to common stockholders - continuing operations
|
|
$
|
921
|
|
|
$
|
(31,930
|
)
|
|
Net income (loss) attributable to common stockholders - discontinued operations
|
|
(862
|
)
|
|
(1,751
|
)
|
||
|
Net income (loss) attributable to common stockholders
|
|
$
|
59
|
|
|
$
|
(33,681
|
)
|
|
Denominator
|
|
|
|
|
||||
|
Shares used in computation of basic net income (loss) per share
|
|
557,221,040
|
|
|
559,726,154
|
|
||
|
Weighted-average effect of dilutive securities
|
|
9,448,009
|
|
|
—
|
|
||
|
Shares used in computation of diluted net income (loss) per share
|
|
566,669,049
|
|
|
559,726,154
|
|
||
|
Basic and diluted net income (loss) per share
(1)
:
|
|
|
|
|
|
|
||
|
Continuing operations
|
|
$
|
0.00
|
|
|
$
|
(0.06
|
)
|
|
Discontinued operations
|
|
(0.00
|
)
|
|
(0.00
|
)
|
||
|
Basic and diluted net income (loss) per share
|
|
$
|
0.00
|
|
|
$
|
(0.06
|
)
|
|
(1)
|
The potentially dilutive impact of the warrants and the convertible senior notes has been excluded from the calculation of diluted net income (loss) per share for the three and nine months ended September 30, 2017 as the effect on net income (loss) per share from continuing operations was antidilutive. The potentially dilutive impact of equity awards has also been excluded from the calculation of diluted net income (loss) per share for the nine months ended September 30, 2017 as the effect on net income (loss) per share from continuing operations was antidilutive.
|
|
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||||||||||
|
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
||||||||
|
Basic and diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
|
||||||||
|
Allocation of net income (loss) - continuing operations
|
|
$
|
(34,303
|
)
|
|
$
|
(144
|
)
|
|
$
|
(126,228
|
)
|
|
$
|
(526
|
)
|
|
Less: Allocation of net income (loss) attributable to noncontrolling interests
|
|
2,175
|
|
|
9
|
|
|
8,843
|
|
|
37
|
|
||||
|
Allocation of net income (loss) attributable to common stockholders - continuing operations
|
|
$
|
(36,478
|
)
|
|
$
|
(153
|
)
|
|
$
|
(135,071
|
)
|
|
$
|
(563
|
)
|
|
Allocation of net income (loss) attributable to common stockholders - discontinued operations
|
|
(1,340
|
)
|
|
(5
|
)
|
|
(6,339
|
)
|
|
(26
|
)
|
||||
|
Allocation of net income (loss) attributable to common stockholders
|
|
$
|
(37,818
|
)
|
|
$
|
(158
|
)
|
|
$
|
(141,410
|
)
|
|
$
|
(589
|
)
|
|
Denominator
|
|
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Shares used in computation of basic and diluted net income (loss) per share
|
|
572,816,215
|
|
|
2,399,976
|
|
|
575,890,315
|
|
|
2,399,976
|
|
||||
|
Basic and diluted net income (loss) per share
(1)
:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Continuing operations
|
|
$
|
(0.06
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.23
|
)
|
|
$
|
(0.23
|
)
|
|
Discontinued operations
|
|
(0.01
|
)
|
|
(0.01
|
)
|
|
(0.02
|
)
|
|
(0.02
|
)
|
||||
|
Basic and diluted net income (loss) per share
|
|
$
|
(0.07
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.25
|
)
|
|
(1)
|
The potentially dilutive impacts of a conversion of Class B to Class A shares, outstanding equity awards, warrants and convertible senior notes have been excluded from the calculation of diluted net income (loss) per share for the three and nine months ended September 30, 2016 as their effect on net income (loss) per share from continuing operations was antidilutive.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Stock options
|
|
16,000
|
|
|
1,085,188
|
|
|
1,038,123
|
|
|
1,263,796
|
|
|
Restricted stock units
|
|
7,220,418
|
|
|
31,375,699
|
|
|
27,801,509
|
|
|
35,119,921
|
|
|
Restricted stock
|
|
—
|
|
|
1,219,018
|
|
|
1,042,862
|
|
|
1,377,116
|
|
|
ESPP shares
|
|
—
|
|
|
1,079,839
|
|
|
1,141,401
|
|
|
1,237,057
|
|
|
Performance share units
|
|
—
|
|
|
—
|
|
|
183,174
|
|
|
—
|
|
|
Convertible senior notes
|
|
46,296,300
|
|
|
46,296,300
|
|
|
46,296,300
|
|
|
30,185,866
|
|
|
Warrants
|
|
46,296,300
|
|
|
46,296,300
|
|
|
46,296,300
|
|
|
24,250,443
|
|
|
Total
|
|
99,829,018
|
|
|
127,352,344
|
|
|
123,799,669
|
|
|
93,434,199
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
North America
|
|
|
|
|
|
|
|
|
||||||||
|
Local - Third-party and other
|
|
$
|
194,090
|
|
|
$
|
176,223
|
|
|
$
|
602,169
|
|
|
$
|
552,515
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party
|
|
4,323
|
|
|
1,964
|
|
|
10,139
|
|
|
6,318
|
|
||||
|
Direct
|
|
197,501
|
|
|
283,855
|
|
|
666,093
|
|
|
878,629
|
|
||||
|
Travel - Third-party
|
|
18,300
|
|
|
21,239
|
|
|
61,082
|
|
|
63,554
|
|
||||
|
Total North America revenue
(1)
|
|
$
|
414,214
|
|
|
$
|
483,281
|
|
|
$
|
1,339,483
|
|
|
$
|
1,501,016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
International
|
|
|
|
|
|
|
|
|
||||||||
|
Local - Third-party and other
|
|
$
|
71,574
|
|
|
$
|
64,282
|
|
|
$
|
201,257
|
|
|
$
|
201,145
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party
|
|
4,370
|
|
|
6,577
|
|
|
13,638
|
|
|
26,867
|
|
||||
|
Direct
|
|
134,507
|
|
|
118,891
|
|
|
384,734
|
|
|
342,107
|
|
||||
|
Travel - Third-party
|
|
9,801
|
|
|
13,524
|
|
|
31,599
|
|
|
37,615
|
|
||||
|
Total International revenue
(1)
|
|
$
|
220,252
|
|
|
$
|
203,274
|
|
|
$
|
631,228
|
|
|
$
|
607,734
|
|
|
(1)
|
North America includes revenue from the United States of
$410.5 million
and
$476.3 million
for the
three months ended September 30, 2017
and
2016
, respectively, and
$1,317.9 million
and
$1,477.7 million
for the
nine months ended September 30, 2017
and
2016
, respectively. International includes revenue from the United Kingdom of
$82.2 million
and
$73.5 million
for the
three months ended September 30, 2017
and
2016
, respectively, and
$222.1 million
and
$225.9 million
for the
nine months ended September 30, 2017
and
2016
, 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, 2017
and
2016
. In prior periods, revenue was attributed to individual countries based on the domicile of the legal entities within the Company's consolidated group that undertook those transactions. Beginning in the second quarter of 2017, the Company updated its attribution of revenue by country in the current period to be based on the location of the customer. Prior period revenue amounts by country have been retrospectively adjusted to reflect that change in attribution.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
North America
|
|
|
|
|
|
|
|
|
||||||||
|
Local - Third-party and other
|
|
$
|
162,914
|
|
|
$
|
152,873
|
|
|
$
|
511,865
|
|
|
$
|
475,703
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party
|
|
3,205
|
|
|
1,509
|
|
|
7,719
|
|
|
5,201
|
|
||||
|
Direct
|
|
27,729
|
|
|
30,022
|
|
|
96,141
|
|
|
104,571
|
|
||||
|
Travel - Third-party
|
|
14,060
|
|
|
17,257
|
|
|
46,980
|
|
|
49,303
|
|
||||
|
Total North America gross profit
|
|
$
|
207,908
|
|
|
$
|
201,661
|
|
|
$
|
662,705
|
|
|
$
|
634,778
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
International
|
|
|
|
|
|
|
|
|
||||||||
|
Local - Third-party and other
|
|
$
|
67,860
|
|
|
$
|
59,257
|
|
|
$
|
189,357
|
|
|
$
|
186,448
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party
|
|
3,639
|
|
|
5,698
|
|
|
11,800
|
|
|
23,249
|
|
||||
|
Direct
|
|
21,096
|
|
|
14,274
|
|
|
54,127
|
|
|
50,168
|
|
||||
|
Travel - Third-party
|
|
8,922
|
|
|
12,378
|
|
|
28,954
|
|
|
34,104
|
|
||||
|
Total International gross profit
|
|
$
|
101,517
|
|
|
$
|
91,607
|
|
|
$
|
284,238
|
|
|
$
|
293,969
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Operating income (loss)
(1) (2) (3)
:
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
|
$
|
(6,995
|
)
|
|
$
|
(24,470
|
)
|
|
$
|
(33,811
|
)
|
|
$
|
(97,688
|
)
|
|
International
|
|
5,782
|
|
|
(370
|
)
|
|
13,520
|
|
|
(12,053
|
)
|
||||
|
Total operating income (loss)
|
|
$
|
(1,213
|
)
|
|
$
|
(24,840
|
)
|
|
$
|
(20,291
|
)
|
|
$
|
(109,741
|
)
|
|
(1)
|
Includes stock-based compensation of
$16.9 million
and
$24.8 million
for North America and
$1.4 million
and
$0.7 million
for International for the
three months ended September 30, 2017
and
2016
, respectively, and
$55.2 million
and
$81.2 million
for North America and
$4.1 million
and
$5.8 million
for International for the
nine months ended September 30, 2017
and
2016
, respectively.
|
|
(2)
|
Includes acquisition-related (benefit) expense, net of
$4.3 million
for North America for the nine months ended September 30,
2016
.
|
|
(3)
|
Includes restructuring charges of
$7.0 million
(which includes
$0.8 million
of stock-based compensation) and
$1.0 million
for North America and
$4.5 million
and
$0.2 million
for International for the
three months ended September 30, 2017
and
2016
, respectively, and
$11.9 million
(which includes
$0.8 million
of stock-based compensation) and
$9.4 million
(which includes
$2.6 million
of stock-based compensation) for North America and
$6.9 million
and
$19.0 million
(which includes
$2.1 million
of stock-based compensation) for International for the
nine months ended September 30, 2017
and
2016
, respectively.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
North America
(1)
|
$
|
877,353
|
|
|
$
|
1,122,261
|
|
|
International
(1)
|
550,743
|
|
|
563,864
|
|
||
|
Assets of discontinued operations
|
—
|
|
|
75,252
|
|
||
|
Consolidated total assets
|
$
|
1,428,096
|
|
|
$
|
1,761,377
|
|
|
(1)
|
North America contains assets from the United States of
$854.1 million
and
$1,057.6 million
as of
September 30, 2017
and
December 31, 2016
, respectively. International contains assets from Ireland of
$152.6 million
and
$203.2 million
as of
September 30, 2017
and
December 31, 2016
, respectively. There were no other individual countries that represented more than
10%
of consolidated total assets as of
September 30, 2017
and
December 31, 2016
.
|
|
•
|
Gross billings.
This metric represents the total dollar value of customer purchases of goods and services. 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 is 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 measures 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 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 less 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 other non-operating items, depreciation and amortization, stock-based compensation, acquisition-related expense (benefit), net and other special charges and credits, including 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 financial measure that comprises net cash provided by (used in) operating activities from continuing operations less purchases of property and equipment and capitalized software from continuing operations. 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,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Gross billings
|
|
$
|
1,341,497
|
|
|
$
|
1,322,959
|
|
|
$
|
4,063,706
|
|
|
$
|
4,082,184
|
|
|
Revenue
|
|
634,466
|
|
|
686,555
|
|
|
1,970,711
|
|
|
2,108,750
|
|
||||
|
Gross profit
|
|
309,425
|
|
|
293,268
|
|
|
946,943
|
|
|
928,747
|
|
||||
|
Adjusted EBITDA
|
|
46,607
|
|
|
32,608
|
|
|
144,680
|
|
|
99,731
|
|
||||
|
Free cash flow
|
|
9,606
|
|
|
(52,561
|
)
|
|
(176,783
|
)
|
|
(214,698
|
)
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Income (loss) from continuing operations
|
|
$
|
3,802
|
|
|
$
|
(34,447
|
)
|
|
$
|
(22,470
|
)
|
|
$
|
(126,754
|
)
|
|
Net cash provided by (used in) operating activities from continuing operations
|
|
$
|
23,861
|
|
|
$
|
(39,879
|
)
|
|
$
|
(133,067
|
)
|
|
$
|
(165,665
|
)
|
|
•
|
Active customers.
We have historically defined active customers as unique user accounts that have made a purchase through one of our online marketplaces during the trailing twelve months ("TTM"). As a result of our ongoing development and testing of voucherless offerings that are linked to customer credit cards, we have updated our definition of active customers as follows: unique user accounts that have made a purchase during the TTM either through one of our online marketplaces or directly with a merchant for which we earned a commission. This change in definition did not have a significant impact on our active customer count for the TTM ended September 30, 2017. 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 offerings 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. For entities that we have acquired in a business combination, active customers include unique user accounts that have made a purchase through the acquired entity's website during the trailing twelve months, which includes customers who have made purchases prior to our acquisition of the entity.
|
|
•
|
Gross billings and gross profit per average active customer.
These metrics represent the trailing twelve months gross billings and gross profit generated per average active customer. We use these metrics to evaluate average customer spend and resulting gross profit generation.
|
|
•
|
Units
. This metric has historically represented the number of purchases made through our online marketplaces, before refunds and cancellations. As a result of our ongoing development and testing of voucherless offerings that are linked to customer credit cards, we have updated our definition of units as follows: purchases during the reporting period, before refunds and cancellations, made either through one of our online marketplaces or directly with a merchant for which we earned a commission. This change in definition did not have a significant impact on our unit count for the three and nine months ended September 30, 2017. 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,
|
||||||
|
|
|
2017
(1)
|
|
2016
(2)
|
||||
|
TTM Active customers (in thousands)
|
|
49,140
|
|
|
45,689
|
|
||
|
TTM Gross billings per average active customer
|
|
$
|
119.57
|
|
|
$
|
127.25
|
|
|
TTM Gross profit per average active customer
|
|
$
|
27.35
|
|
|
$
|
28.72
|
|
|
(1)
|
TTM Active customers for the trailing twelve months ended September 30, 2017 includes approximately
0.7 million
incremental active customers from the acquisition of LivingSocial, Inc.
|
|
(2)
|
TTM Active customers for the trailing twelve months ended September 30, 2016 has decreased from
50.8
million active customers previously reported to
45.7
million active customers due to the exclusion of the customers from our operations in 11 countries that have been presented as discontinued operations. The exclusion of those countries' gross billings and active customers increased the TTM gross billings per average active customer for the twelve months ended September 30, 2016 from
$122.82
previously reported to
$127.25
.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
|
2017
|
|
2016
(1)
|
|
2017
|
|
2016
(1)
|
||||
|
Units (in thousands)
|
|
44,142
|
|
|
44,372
|
|
|
134,334
|
|
|
137,781
|
|
|
(1)
|
Units have been reduced from
49.3 million
to
44.4 million
for the three months ended September 30, 2016 and from
152.3 million
to
137.8 million
for the nine months ended September 30, 2016 due to the exclusion of the units from our operations in 11 countries that have been presented as discontinued operations.
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Gross billings:
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
$
|
991,475
|
|
|
$
|
900,736
|
|
|
$
|
90,739
|
|
|
10.1
|
%
|
|
Direct
|
332,008
|
|
|
402,809
|
|
|
(70,801
|
)
|
|
(17.6
|
)
|
|||
|
Other
|
18,014
|
|
|
19,414
|
|
|
(1,400
|
)
|
|
(7.2
|
)
|
|||
|
Total gross billings
|
$
|
1,341,497
|
|
|
$
|
1,322,959
|
|
|
$
|
18,538
|
|
|
1.4
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
At Avg. Q3 2016 Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Gross billings
|
$
|
1,325,952
|
|
|
$
|
15,545
|
|
|
$
|
1,341,497
|
|
|
(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.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
606,184
|
|
|
$
|
530,768
|
|
|
$
|
75,416
|
|
|
14.2
|
%
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
31,978
|
|
|
12,775
|
|
|
19,203
|
|
|
150.3
|
|
|||
|
Direct
|
|
197,501
|
|
|
283,855
|
|
|
(86,354
|
)
|
|
(30.4
|
)
|
|||
|
Travel - Third-party
|
|
93,186
|
|
|
93,564
|
|
|
(378
|
)
|
|
(0.4
|
)
|
|||
|
Total North America gross billings
|
|
928,849
|
|
|
920,962
|
|
|
7,887
|
|
|
0.9
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
International:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
202,991
|
|
|
184,068
|
|
|
18,923
|
|
|
10.3
|
|
|||
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
25,313
|
|
|
40,011
|
|
|
(14,698
|
)
|
|
(36.7
|
)
|
|||
|
Direct
|
|
134,507
|
|
|
118,954
|
|
|
15,553
|
|
|
13.1
|
|
|||
|
Travel - Third-party
|
|
49,837
|
|
|
58,964
|
|
|
(9,127
|
)
|
|
(15.5
|
)
|
|||
|
Total International gross billings
|
|
412,648
|
|
|
401,997
|
|
|
10,651
|
|
|
2.6
|
|
|||
|
Total gross billings
|
|
$
|
1,341,497
|
|
|
$
|
1,322,959
|
|
|
$
|
18,538
|
|
|
1.4
|
|
|
(1)
|
Includes gross billings from deals with local and national merchants and from local events.
|
|
Q3 2017
|
|
Q3 2016
|
|
|
North America
|
|
|
International
|
|
|
•
|
an increase in active customers, primarily attributable to our continued investments in customer acquisition marketing initiatives;
|
|
•
|
an increase from our acquisition of LivingSocial, which contributed
$26.0 million
of Local gross billings,
$4.4 million
of Goods gross billings and
$1.7 million
of Travel gross billings;
|
|
•
|
we shifted more of the focus on our websites and mobile applications toward offerings in our Local category, as discussed above; and
|
|
•
|
in our Goods category, there was a shift to more third-party revenue transactions in which merchants offer their products through our online marketplaces.
|
|
•
|
an
$86.4 million
decrease from direct revenue transactions in our Goods category. We continued our efforts to de-emphasize lower margin product offerings, which resulted in a shift in focus toward offerings in our Local category and adversely impacted Goods gross billings in the current period. Gross billings from direct revenue transactions in our Goods category were also adversely impacted by the increased proportion of third-party revenue transactions in that category;
|
|
•
|
gross billings per average active customer decreased to
$28.82
for the
three months ended September 30, 2017
from
$32.26
in the prior year period; and
|
|
•
|
the adverse impacts of hurricanes Harvey and Irma.
|
|
•
|
an increase in active customers, primarily attributable to our continued investment in customer acquisition marketing initiatives;
|
|
•
|
an increase in direct revenue transactions in our Goods category. During the three months ended September 30, 2017, we continued to shift an increasing proportion of our Goods category to direct revenue transactions, as we believe that such transactions frequently result in a better customer experience; and
|
|
•
|
an increase in gross billings per average active customer, which increased to
$24.99
for the three months ended September 30, 2017 from
$24.02
in the prior year period.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Gross billings:
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
$
|
2,959,103
|
|
|
$
|
2,803,758
|
|
|
$
|
155,345
|
|
|
5.5
|
%
|
|
Direct
|
1,050,827
|
|
|
1,220,736
|
|
|
(169,909
|
)
|
|
(13.9
|
)
|
|||
|
Other
|
53,776
|
|
|
57,690
|
|
|
(3,914
|
)
|
|
(6.8
|
)
|
|||
|
Total gross billings
|
$
|
4,063,706
|
|
|
$
|
4,082,184
|
|
|
$
|
(18,478
|
)
|
|
(0.5
|
)
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
At Avg. Q3 2016 YTD Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Gross billings
|
$
|
4,073,248
|
|
|
$
|
(9,542
|
)
|
|
$
|
4,063,706
|
|
|
(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.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
1,809,783
|
|
|
$
|
1,612,830
|
|
|
$
|
196,953
|
|
|
12.2
|
%
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
71,898
|
|
|
30,489
|
|
|
41,409
|
|
|
135.8
|
|
|||
|
Direct
|
|
666,093
|
|
|
878,629
|
|
|
(212,536
|
)
|
|
(24.2
|
)
|
|||
|
Travel - Third-party
|
|
320,019
|
|
|
302,342
|
|
|
17,677
|
|
|
5.8
|
|
|||
|
Total North America gross billings
|
|
2,867,793
|
|
|
2,824,290
|
|
|
43,503
|
|
|
1.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
International:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
583,618
|
|
|
581,066
|
|
|
2,552
|
|
|
0.4
|
|
|||
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
78,582
|
|
|
155,625
|
|
|
(77,043
|
)
|
|
(49.5
|
)
|
|||
|
Direct
|
|
384,734
|
|
|
342,107
|
|
|
42,627
|
|
|
12.5
|
|
|||
|
Travel - Third-party
|
|
148,979
|
|
|
179,096
|
|
|
(30,117
|
)
|
|
(16.8
|
)
|
|||
|
Total International gross billings
|
|
1,195,913
|
|
|
1,257,894
|
|
|
(61,981
|
)
|
|
(4.9
|
)
|
|||
|
Total gross billings
|
|
$
|
4,063,706
|
|
|
$
|
4,082,184
|
|
|
$
|
(18,478
|
)
|
|
(0.5
|
)
|
|
(1)
|
Includes gross billings from deals with local and national merchants and from local events.
|
|
Q3 2017 YTD
|
|
Q3 2016 YTD
|
|
|
North America
|
|
|
International
|
|
|
•
|
an increase in active customers, primarily attributable to our continued investments in customer acquisition marketing initiatives;
|
|
•
|
an increase from our acquisition of LivingSocial, which contributed
$64.5 million
of Local gross billings,
$6.5 million
of Goods gross billings, and
$10.6 million
of Travel gross billings;
|
|
•
|
we shifted more of the focus on our websites and mobile applications toward offerings in our Local category; and
|
|
•
|
in our Goods category, there was a shift to more third-party revenue transactions in which merchants offer their products through our online marketplaces.
|
|
•
|
a
$212.5 million
decrease from direct revenue transactions in our Goods category. We continued our efforts to de-emphasize lower margin product offerings, which resulted in a shift in focus toward offerings in our Local category and adversely impacted Goods gross billings in the current period. Gross billings from direct revenue transactions in our Goods category were also adversely impacted by the increased proportion of third-party revenue transactions in that category, as discussed above; and
|
|
•
|
gross billings per average active customer decreased to
$90.21
for the
nine months ended September 30, 2017
from
$103.03
in the prior year period.
|
|
•
|
a decrease in third-party revenue transactions in our Goods category. During the
nine months ended September 30, 2017
, we continued to shift an increasing proportion of our Goods category to direct revenue transactions, as we believe that such transactions frequently result in a better customer experience;
|
|
•
|
a decrease in gross billings per average active customer, which declined to
$72.05
for the
nine months ended September 30, 2017
from
$73.40
in the prior year period; and
|
|
•
|
a
$30.1 million
decrease in our Travel category.
|
|
•
|
a
$42.6 million
increase in direct revenue transactions in our Goods category, as discussed above; and
|
|
•
|
an increase in active customers within our Local category, primarily attributable to our continued investment in customer acquisition marketing initiatives.
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
$
|
284,444
|
|
|
$
|
262,468
|
|
|
$
|
21,976
|
|
|
8.4
|
%
|
|
Direct
|
332,008
|
|
|
402,746
|
|
|
(70,738
|
)
|
|
(17.6
|
)
|
|||
|
Other
|
18,014
|
|
|
21,341
|
|
|
(3,327
|
)
|
|
(15.6
|
)
|
|||
|
Total revenue
|
$
|
634,466
|
|
|
$
|
686,555
|
|
|
$
|
(52,089
|
)
|
|
(7.6
|
)
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
At Avg. Q3 2016 Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Revenue
|
$
|
625,166
|
|
|
$
|
9,300
|
|
|
$
|
634,466
|
|
|
(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.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
194,090
|
|
|
$
|
176,223
|
|
|
$
|
17,867
|
|
|
10.1
|
%
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
4,323
|
|
|
1,964
|
|
|
2,359
|
|
|
120.1
|
|
|||
|
Direct
|
|
197,501
|
|
|
283,855
|
|
|
(86,354
|
)
|
|
(30.4
|
)
|
|||
|
Travel - Third-party
|
|
18,300
|
|
|
21,239
|
|
|
(2,939
|
)
|
|
(13.8
|
)
|
|||
|
Total North America revenue
|
|
414,214
|
|
|
483,281
|
|
|
(69,067
|
)
|
|
(14.3
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
International:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
71,574
|
|
|
64,282
|
|
|
7,292
|
|
|
11.3
|
|
|||
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
4,370
|
|
|
6,577
|
|
|
(2,207
|
)
|
|
(33.6
|
)
|
|||
|
Direct
|
|
134,507
|
|
|
118,891
|
|
|
15,616
|
|
|
13.1
|
|
|||
|
Travel - Third-party
|
|
9,801
|
|
|
13,524
|
|
|
(3,723
|
)
|
|
(27.5
|
)
|
|||
|
Total International revenue
|
|
220,252
|
|
|
203,274
|
|
|
16,978
|
|
|
8.4
|
|
|||
|
Total revenue
|
|
$
|
634,466
|
|
|
$
|
686,555
|
|
|
$
|
(52,089
|
)
|
|
(7.6
|
)
|
|
(1)
|
Includes revenue from deals with local and national merchants and through local events.
|
|
Q3 2017
|
|
Q3 2016
|
|
|
North America
|
|
|
International
|
|
North America
|
|
International
|
|
•
|
a
$15.6 million
increase in direct revenue transactions in our Goods category, resulting from the continued shift toward a greater proportion of Goods gross billings arising from direct revenue transactions, as discussed above. The resulting shift in Goods gross billings to direct revenue transactions favorably impacted revenue in the current period, as direct revenue transactions in our Goods category are presented on a gross basis; and
|
|
•
|
a
$7.3 million
increase
in third party and other revenue in our Local category. The increase in Local revenue was primarily attributable to the increases in Local gross billings, as discussed above.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
$
|
866,108
|
|
|
$
|
830,324
|
|
|
$
|
35,784
|
|
|
4.3
|
%
|
|
Direct
|
1,050,827
|
|
|
1,220,736
|
|
|
(169,909
|
)
|
|
(13.9
|
)
|
|||
|
Other
|
53,776
|
|
|
57,690
|
|
|
(3,914
|
)
|
|
(6.8
|
)
|
|||
|
Total revenue
|
$
|
1,970,711
|
|
|
$
|
2,108,750
|
|
|
$
|
(138,039
|
)
|
|
(6.5
|
)
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||
|
|
At Avg. Q3 2016 YTD Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Revenue
|
$
|
1,975,201
|
|
|
$
|
(4,490
|
)
|
|
$
|
1,970,711
|
|
|
(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.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
602,169
|
|
|
$
|
552,515
|
|
|
$
|
49,654
|
|
|
9.0
|
%
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
10,139
|
|
|
6,318
|
|
|
3,821
|
|
|
60.5
|
|
|||
|
Direct
|
|
666,093
|
|
|
878,629
|
|
|
(212,536
|
)
|
|
(24.2
|
)
|
|||
|
Travel - Third-party
|
|
61,082
|
|
|
63,554
|
|
|
(2,472
|
)
|
|
(3.9
|
)
|
|||
|
Total North America revenue
|
|
1,339,483
|
|
|
1,501,016
|
|
|
(161,533
|
)
|
|
(10.8
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
International:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
201,257
|
|
|
201,145
|
|
|
112
|
|
|
0.1
|
|
|||
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
13,638
|
|
|
26,867
|
|
|
(13,229
|
)
|
|
(49.2
|
)
|
|||
|
Direct
|
|
384,734
|
|
|
342,107
|
|
|
42,627
|
|
|
12.5
|
|
|||
|
Travel - Third-party
|
|
31,599
|
|
|
37,615
|
|
|
(6,016
|
)
|
|
(16.0
|
)
|
|||
|
Total International revenue
|
|
631,228
|
|
|
607,734
|
|
|
23,494
|
|
|
3.9
|
|
|||
|
Total revenue
|
|
$
|
1,970,711
|
|
|
$
|
2,108,750
|
|
|
$
|
(138,039
|
)
|
|
(6.5
|
)
|
|
(1)
|
Includes revenue from deals with local and national merchants and through local events.
|
|
Q3 2017 YTD
|
|
Q3 2016 YTD
|
|
|
North America
|
|
|
International
|
|
North America
|
|
International
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
$
|
41,612
|
|
|
$
|
34,456
|
|
|
$
|
7,156
|
|
|
20.8
|
%
|
|
Direct
|
|
283,183
|
|
|
358,450
|
|
|
(75,267
|
)
|
|
(21.0
|
)
|
|||
|
Other
|
|
246
|
|
|
381
|
|
|
(135
|
)
|
|
(35.4
|
)
|
|||
|
Total cost of revenue
|
|
$
|
325,041
|
|
|
$
|
393,287
|
|
|
$
|
(68,246
|
)
|
|
(17.4
|
)
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
At Avg. Q3 2016 Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Cost of revenue
|
$
|
319,181
|
|
|
$
|
5,860
|
|
|
$
|
325,041
|
|
|
(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.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
31,176
|
|
|
$
|
23,350
|
|
|
$
|
7,826
|
|
|
33.5
|
%
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
1,118
|
|
|
455
|
|
|
663
|
|
|
145.7
|
|
|||
|
Direct
|
|
169,772
|
|
|
253,833
|
|
|
(84,061
|
)
|
|
(33.1
|
)
|
|||
|
Travel - Third-party
|
|
4,240
|
|
|
3,982
|
|
|
258
|
|
|
6.5
|
|
|||
|
Total North America cost of revenue
|
|
206,306
|
|
|
281,620
|
|
|
(75,314
|
)
|
|
(26.7
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
International:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
3,714
|
|
|
5,025
|
|
|
(1,311
|
)
|
|
(26.1
|
)
|
|||
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
731
|
|
|
879
|
|
|
(148
|
)
|
|
(16.8
|
)
|
|||
|
Direct
|
|
113,411
|
|
|
104,617
|
|
|
8,794
|
|
|
8.4
|
|
|||
|
Travel - Third-party
|
|
879
|
|
|
1,146
|
|
|
(267
|
)
|
|
(23.3
|
)
|
|||
|
Total International cost of revenue
|
|
118,735
|
|
|
111,667
|
|
|
7,068
|
|
|
6.3
|
|
|||
|
Total cost of revenue
|
|
$
|
325,041
|
|
|
$
|
393,287
|
|
|
$
|
(68,246
|
)
|
|
(17.4
|
)
|
|
(1)
|
Includes cost of revenue from deals with local and national merchants and through local events.
|
|
Q3 2017
|
|
Q3 2016
|
|
|
North America
|
|
|
International
|
|
•
|
the decrease in direct revenue from our Goods category as discussed above; and
|
|
•
|
our efforts to de-emphasize lower margin product offerings.
|
|
|
|
Nine Months Ended September 30, 2017
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
$
|
122,382
|
|
|
$
|
107,240
|
|
|
$
|
15,142
|
|
|
14.1
|
%
|
|
Direct
|
|
900,559
|
|
|
1,065,997
|
|
|
(165,438
|
)
|
|
(15.5
|
)
|
|||
|
Other
|
|
827
|
|
|
6,766
|
|
|
(5,939
|
)
|
|
(87.8
|
)
|
|||
|
Total cost of revenue
|
|
$
|
1,023,768
|
|
|
$
|
1,180,003
|
|
|
$
|
(156,235
|
)
|
|
(13.2
|
)
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||
|
|
At Avg. Q3 2016 YTD Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Cost of revenue
|
$
|
1,024,807
|
|
|
$
|
(1,039
|
)
|
|
$
|
1,023,768
|
|
|
(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.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
90,304
|
|
|
$
|
76,812
|
|
|
$
|
13,492
|
|
|
17.6
|
%
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
2,420
|
|
|
1,117
|
|
|
1,303
|
|
|
116.7
|
|
|||
|
Direct
|
|
569,952
|
|
|
774,058
|
|
|
(204,106
|
)
|
|
(26.4
|
)
|
|||
|
Travel - Third-party
|
|
14,102
|
|
|
14,251
|
|
|
(149
|
)
|
|
(1.0
|
)
|
|||
|
Total North America cost of revenue
|
|
676,778
|
|
|
866,238
|
|
|
(189,460
|
)
|
|
(21.9
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
International:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
11,900
|
|
|
14,697
|
|
|
(2,797
|
)
|
|
(19.0
|
)
|
|||
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
1,838
|
|
|
3,618
|
|
|
(1,780
|
)
|
|
(49.2
|
)
|
|||
|
Direct
|
|
330,607
|
|
|
291,939
|
|
|
38,668
|
|
|
13.2
|
|
|||
|
Travel - Third-party
|
|
2,645
|
|
|
3,511
|
|
|
(866
|
)
|
|
(24.7
|
)
|
|||
|
Total International cost of revenue
|
|
346,990
|
|
|
313,765
|
|
|
33,225
|
|
|
10.6
|
|
|||
|
Total cost of revenue
|
|
$
|
1,023,768
|
|
|
$
|
1,180,003
|
|
|
$
|
(156,235
|
)
|
|
(13.2
|
)
|
|
(1)
|
Includes cost of revenue from deals with local and national merchants and through local events.
|
|
Q3 2017 YTD
|
|
Q3 2016 YTD
|
|
|
North America
|
|
|
International
|
|
•
|
the decrease in direct revenue from our Goods category as discussed above; and
|
|
•
|
our efforts to de-emphasize lower margin product offerings.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Gross profit:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
$
|
242,832
|
|
|
$
|
228,012
|
|
|
$
|
14,820
|
|
|
6.5
|
%
|
|
Direct
|
|
48,825
|
|
|
44,296
|
|
|
4,529
|
|
|
10.2
|
|
|||
|
Other
|
|
17,768
|
|
|
20,960
|
|
|
(3,192
|
)
|
|
(15.2
|
)
|
|||
|
Total gross profit
|
|
$
|
309,425
|
|
|
$
|
293,268
|
|
|
$
|
16,157
|
|
|
5.5
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
At Avg. Q3 2016 Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Gross profit
|
$
|
305,985
|
|
|
$
|
3,440
|
|
|
$
|
309,425
|
|
|
(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.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
162,914
|
|
|
$
|
152,873
|
|
|
$
|
10,041
|
|
|
6.6
|
%
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
3,205
|
|
|
1,509
|
|
|
1,696
|
|
|
112.4
|
|
|||
|
Direct
|
|
27,729
|
|
|
30,022
|
|
|
(2,293
|
)
|
|
(7.6
|
)
|
|||
|
Travel - Third-party
|
|
14,060
|
|
|
17,257
|
|
|
(3,197
|
)
|
|
(18.5
|
)
|
|||
|
Total North America gross profit
|
|
$
|
207,908
|
|
|
$
|
201,661
|
|
|
$
|
6,247
|
|
|
3.1
|
|
|
% of gross billings
|
|
22.4
|
%
|
|
21.9
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
50.2
|
%
|
|
41.7
|
%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
International:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
67,860
|
|
|
$
|
59,257
|
|
|
$
|
8,603
|
|
|
14.5
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
3,639
|
|
|
5,698
|
|
|
(2,059
|
)
|
|
(36.1
|
)
|
|||
|
Direct
|
|
21,096
|
|
|
14,274
|
|
|
6,822
|
|
|
47.8
|
|
|||
|
Travel - Third-party
|
|
8,922
|
|
|
12,378
|
|
|
(3,456
|
)
|
|
(27.9
|
)
|
|||
|
Total International gross profit
|
|
$
|
101,517
|
|
|
$
|
91,607
|
|
|
$
|
9,910
|
|
|
10.8
|
|
|
% of gross billings
|
|
24.6
|
%
|
|
22.8
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
46.1
|
%
|
|
45.1
|
%
|
|
|
|
|
|||||
|
(1)
|
Includes gross profit from deals with local and national merchants and through local events.
|
|
Q3 2017
|
|
Q3 2016
|
|
|
North America
|
|
|
International
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Gross profit:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
$
|
743,726
|
|
|
$
|
723,084
|
|
|
$
|
20,642
|
|
|
2.9
|
%
|
|
Direct
|
|
150,268
|
|
|
154,739
|
|
|
(4,471
|
)
|
|
(2.9
|
)
|
|||
|
Other
|
|
52,949
|
|
|
50,924
|
|
|
2,025
|
|
|
4.0
|
|
|||
|
Total gross profit
|
|
$
|
946,943
|
|
|
$
|
928,747
|
|
|
$
|
18,196
|
|
|
2.0
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||
|
|
At Avg. Q3 2016 YTD Rates
(1)
|
|
Exchange Rate Effect
(2)
|
|
As Reported
|
||||||
|
|
(in thousands)
|
||||||||||
|
Gross profit
|
$
|
950,394
|
|
|
$
|
(3,451
|
)
|
|
$
|
946,943
|
|
|
(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.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
511,865
|
|
|
$
|
475,703
|
|
|
$
|
36,162
|
|
|
7.6
|
%
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
7,719
|
|
|
5,201
|
|
|
2,518
|
|
|
48.4
|
|
|||
|
Direct
|
|
96,141
|
|
|
104,571
|
|
|
(8,430
|
)
|
|
(8.1
|
)
|
|||
|
Travel - Third-party
|
|
46,980
|
|
|
49,303
|
|
|
(2,323
|
)
|
|
(4.7
|
)
|
|||
|
Total North America gross profit
|
|
$
|
662,705
|
|
|
$
|
634,778
|
|
|
$
|
27,927
|
|
|
4.4
|
|
|
% of gross billings
|
|
23.1
|
%
|
|
22.5
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
49.5
|
%
|
|
42.3
|
%
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
International:
|
|
|
|
|
|
|
|
|
|||||||
|
Local - Third-party and other
(1)
|
|
$
|
189,357
|
|
|
$
|
186,448
|
|
|
$
|
2,909
|
|
|
1.6
|
|
|
Goods:
|
|
|
|
|
|
|
|
|
|||||||
|
Third-party
|
|
11,800
|
|
|
23,249
|
|
|
(11,449
|
)
|
|
(49.2
|
)
|
|||
|
Direct
|
|
54,127
|
|
|
50,168
|
|
|
3,959
|
|
|
7.9
|
|
|||
|
Travel - Third-party
|
|
28,954
|
|
|
34,104
|
|
|
(5,150
|
)
|
|
(15.1
|
)
|
|||
|
Total International gross profit
|
|
$
|
284,238
|
|
|
$
|
293,969
|
|
|
$
|
(9,731
|
)
|
|
(3.3
|
)
|
|
% of gross billings
|
|
23.8
|
%
|
|
23.4
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
45.0
|
%
|
|
48.4
|
%
|
|
|
|
|
|||||
|
(1)
|
Includes gross profit from deals with local and national merchants and through local events.
|
|
Q3 2017 YTD
|
|
Q3 2016 YTD
|
|
|
North America
|
|
|
International
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||||||||
|
|
|
2017
|
|
% of Gross Profit
|
|
2016
|
|
% of Gross Profit
|
|
$ Change
|
|
% Change
|
|||||||||
|
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
North America
|
|
$
|
75,088
|
|
|
36.1
|
%
|
|
$
|
62,861
|
|
|
31.2
|
%
|
|
$
|
12,227
|
|
|
19.5
|
%
|
|
International
|
|
26,368
|
|
|
26.0
|
|
|
21,887
|
|
|
23.9
|
|
|
4,481
|
|
|
20.5
|
|
|||
|
Total marketing
|
|
$
|
101,456
|
|
|
32.8
|
|
|
$
|
84,748
|
|
|
28.9
|
|
|
$
|
16,708
|
|
|
19.7
|
|
|
Q3 2017
|
|
Q3 2016
|
|
|
North America
|
|
|
International
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||||||||
|
|
|
2017
|
|
% of Gross Profit
|
|
2016
|
|
% of Gross Profit
|
|
$ Change
|
|
% Change
|
|||||||||
|
|
|
(dollars in thousands)
|
|||||||||||||||||||
|
North America
|
|
$
|
217,092
|
|
|
32.8
|
%
|
|
$
|
198,423
|
|
|
31.3
|
%
|
|
$
|
18,669
|
|
|
9.4
|
%
|
|
International
|
|
71,364
|
|
|
25.1
|
|
|
62,800
|
|
|
21.4
|
|
|
8,564
|
|
|
13.6
|
|
|||
|
Total marketing
|
|
$
|
288,456
|
|
|
30.5
|
|
|
$
|
261,223
|
|
|
28.1
|
|
|
$
|
27,233
|
|
|
10.4
|
|
|
Q3 2017 YTD
|
|
Q3 2016 YTD
|
|
|
North America
|
|
|
International
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Selling, general and administrative
|
|
$
|
214,828
|
|
|
$
|
234,266
|
|
|
$
|
(19,438
|
)
|
|
(8.3
|
)%
|
|
% of gross billings
|
|
16.0
|
%
|
|
17.7
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
33.9
|
%
|
|
34.1
|
%
|
|
|
|
|
|||||
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Selling, general and administrative
|
|
$
|
677,061
|
|
|
$
|
755,981
|
|
|
$
|
(78,920
|
)
|
|
(10.4
|
)%
|
|
% of gross billings
|
|
16.7
|
%
|
|
18.5
|
%
|
|
|
|
|
|||||
|
% of revenue
|
|
34.4
|
%
|
|
35.8
|
%
|
|
|
|
|
|||||
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America
|
|
$
|
(6,995
|
)
|
|
$
|
(24,470
|
)
|
|
$
|
17,475
|
|
|
71.4
|
%
|
|
International
|
|
5,782
|
|
|
(370
|
)
|
|
6,152
|
|
|
1,662.7
|
|
|||
|
Total income (loss) from operations
|
|
$
|
(1,213
|
)
|
|
$
|
(24,840
|
)
|
|
$
|
23,627
|
|
|
95.1
|
|
|
•
|
a
$6.2 million
increase in gross profit;
|
|
•
|
a
$12.0 million
decrease in SG&A; and
|
|
•
|
a
$17.1 million
pretax gain from the sale of customer lists and other intangible assets in certain food delivery markets. See Note 3,
Goodwill and Other Intangible Assets,
for additional information.
|
|
•
|
a
$9.9 million
increase in gross profit; and
|
|
•
|
a
$7.4 million
decrease in SG&A.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
North America
|
|
$
|
(33,811
|
)
|
|
$
|
(97,688
|
)
|
|
$
|
63,877
|
|
|
65.4
|
%
|
|
International
|
|
13,520
|
|
|
(12,053
|
)
|
|
25,573
|
|
|
212.2
|
|
|||
|
Total income (loss) from operations
|
|
$
|
(20,291
|
)
|
|
$
|
(109,741
|
)
|
|
$
|
89,450
|
|
|
81.5
|
|
|
•
|
a
$35.5 million
decrease in SG&A;
|
|
•
|
a
$27.9 million
increase in gross profit; and
|
|
•
|
a
$17.1 million
pretax gain from the sale of customer lists and other intangible assets in certain food delivery markets. See Note 3,
Goodwill and Other Intangible Assets,
for additional information.
|
|
•
|
a
$43.4 million
decrease in SG&A; and
|
|
•
|
a
$12.1 million
decrease in restructuring charges.
|
|
•
|
a
$9.7 million
decrease in gross profit;
|
|
•
|
a
$11.4 million
decrease in gains on business dispositions; and
|
|
•
|
an
$8.6 million
increase in marketing expense.
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Other income (expense), net
|
|
$
|
7,546
|
|
|
$
|
(7,917
|
)
|
|
$
|
15,463
|
|
|
195.3
|
%
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Other income (expense), net
|
|
$
|
8,822
|
|
|
$
|
(16,552
|
)
|
|
$
|
25,374
|
|
|
153.3
|
%
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Provision (benefit) for income taxes
|
|
$
|
2,531
|
|
|
$
|
1,690
|
|
|
$
|
841
|
|
|
49.8
|
%
|
|
Effective tax rate
|
|
40.0
|
%
|
|
(5.2
|
)%
|
|
|
|
|
|||||
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Provision (benefit) for income taxes
|
|
$
|
11,001
|
|
|
$
|
461
|
|
|
$
|
10,540
|
|
|
(2,286.3
|
)%
|
|
Effective tax rate
|
|
(95.9
|
)%
|
|
(0.4
|
)%
|
|
|
|
|
|||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Income (loss) from continuing operations
|
|
$
|
3,802
|
|
|
$
|
(34,447
|
)
|
|
$
|
(22,470
|
)
|
|
$
|
(126,754
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation
(1)
|
|
18,235
|
|
|
25,457
|
|
|
59,277
|
|
|
86,960
|
|
||||
|
Depreciation and amortization
|
|
35,231
|
|
|
32,897
|
|
|
103,977
|
|
|
101,228
|
|
||||
|
Acquisition-related expense (benefit), net
|
|
—
|
|
|
(9
|
)
|
|
48
|
|
|
4,305
|
|
||||
|
Restructuring charges
(1)
|
|
11,503
|
|
|
1,163
|
|
|
18,818
|
|
|
28,378
|
|
||||
|
Gain on sale of intangible assets
|
|
(17,149
|
)
|
|
—
|
|
|
(17,149
|
)
|
|
—
|
|
||||
|
Gains on business dispositions
|
|
—
|
|
|
(2,060
|
)
|
|
—
|
|
|
(11,399
|
)
|
||||
|
Other (income) expense, net
(1)
|
|
(7,546
|
)
|
|
7,917
|
|
|
(8,822
|
)
|
|
16,552
|
|
||||
|
Provision (benefit) for income taxes
|
|
2,531
|
|
|
1,690
|
|
|
11,001
|
|
|
461
|
|
||||
|
Total adjustments
|
|
42,805
|
|
|
67,055
|
|
|
167,150
|
|
|
226,485
|
|
||||
|
Adjusted EBITDA
|
|
$
|
46,607
|
|
|
$
|
32,608
|
|
|
$
|
144,680
|
|
|
$
|
99,731
|
|
|
(1)
|
Represents stock-based compensation expense recorded within "Selling, general and administrative," "Cost of revenue," and "Marketing." "Restructuring charges" includes
$0.8 million
of additional stock-based compensation for the
three months ended September 30, 2017
and
$0.8 million
and
$4.7 million
of additional stock-based compensation for the nine months ended September 30, 2017 and 2016, respectively. "Other (income) expense, net" includes
$0.1 million
and
$0.3 million
of additional stock-based compensation for the
three months ended September 30, 2017
and 2016, respectively, and
$0.2 million
and
$0.7 million
of additional stock-based compensation for the
nine months ended September 30, 2017
and 2016, respectively.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
Trailing Twelve Months Ended September 30,
|
||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
|
$
|
23,861
|
|
|
$
|
(39,879
|
)
|
|
$
|
(133,067
|
)
|
|
$
|
(165,665
|
)
|
|
$
|
161,526
|
|
|
$
|
91,956
|
|
|
Purchases of property and equipment and capitalized software from continuing operations
|
|
(14,255
|
)
|
|
(12,682
|
)
|
|
(43,716
|
)
|
|
(49,033
|
)
|
|
(62,970
|
)
|
|
(64,352
|
)
|
||||||
|
Free cash flow
|
|
$
|
9,606
|
|
|
$
|
(52,561
|
)
|
|
$
|
(176,783
|
)
|
|
$
|
(214,698
|
)
|
|
$
|
98,556
|
|
|
$
|
27,604
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by (used in) investing activities from continuing operations
|
|
$
|
18,230
|
|
|
$
|
(11,902
|
)
|
|
$
|
(9,572
|
)
|
|
$
|
(51,537
|
)
|
|
$
|
(13,621
|
)
|
|
$
|
(82,587
|
)
|
|
Net cash provided by (used in) financing activities
|
|
$
|
(27,972
|
)
|
|
$
|
(38,342
|
)
|
|
$
|
(121,622
|
)
|
|
$
|
52,868
|
|
|
$
|
(189,155
|
)
|
|
$
|
(270,729
|
)
|
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Cash provided by (used in):
|
|
|
|
|
|
|
||||||
|
Operating activities from continuing operations
|
|
$
|
(133,067
|
)
|
|
$
|
(165,665
|
)
|
|
$
|
32,598
|
|
|
Operating activities from discontinued operations
|
|
(2,195
|
)
|
|
(5,892
|
)
|
|
3,697
|
|
|||
|
Operating activities
|
|
(135,262
|
)
|
|
(171,557
|
)
|
|
36,295
|
|
|||
|
Investing activities from continuing operations
|
|
(9,572
|
)
|
|
(51,537
|
)
|
|
41,965
|
|
|||
|
Investing activities from discontinued operations
|
|
(9,548
|
)
|
|
(182
|
)
|
|
(9,366
|
)
|
|||
|
Investing activities
|
|
(19,120
|
)
|
|
(51,719
|
)
|
|
32,599
|
|
|||
|
Financing activities
|
|
(121,622
|
)
|
|
52,868
|
|
|
(174,490
|
)
|
|||
|
Effect of exchange rate changes on cash and cash equivalents, including cash classified within current assets of discontinued operations
|
|
22,818
|
|
|
6,793
|
|
|
16,025
|
|
|||
|
Net increase (decrease) in cash and cash equivalents, including cash classified within current assets of discontinued operations
|
|
(253,186
|
)
|
|
(163,615
|
)
|
|
(89,571
|
)
|
|||
|
Less: Net increase (decrease) in cash classified within current assets of discontinued operations
|
|
(28,866
|
)
|
|
(1,388
|
)
|
|
(27,478
|
)
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
|
$
|
(224,320
|
)
|
|
$
|
(162,227
|
)
|
|
$
|
(62,093
|
)
|
|
•
|
purchases of treasury stock under our share repurchase program of
$61.2 million
;
|
|
•
|
payments of capital lease obligations of
$25.3 million
;
|
|
•
|
taxes paid related to net share settlements of stock-based compensation awards of
$23.3 million
; and
|
|
•
|
payment of contingent consideration that included
$7.8 million
classified within financing activities.
|
|
•
|
proceeds from issuance of the Notes of
$250.0 million
;
|
|
•
|
purchases of treasury stock under our share repurchase program of
$115.6 million
;
|
|
•
|
payments for the purchase of convertible note hedges of
$59.2 million
;
|
|
•
|
proceeds from the issuance of warrants of
$35.5 million
;
|
|
•
|
taxes paid related to net share settlements of stock-based compensation awards of
$23.3 million
;
|
|
•
|
payments of capital lease obligations of
$22.0 million
; and
|
|
•
|
payments for issuance costs related to the Notes and the Amended and Restated Credit Agreement of
$8.1 million
.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Free cash flow
|
|
$
|
(176,783
|
)
|
|
$
|
(214,698
|
)
|
|
$
|
37,915
|
|
|
17.7
|
%
|
|
Free cash flow TTM
|
|
$
|
98,556
|
|
|
$
|
27,604
|
|
|
$
|
70,952
|
|
|
257.0
|
%
|
|
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, 2017
|
|
2,114,200
|
|
|
$
|
3.81
|
|
|
2,114,200
|
|
|
$
|
136,247,253
|
|
|
August 1-31, 2017
|
|
270,000
|
|
|
4.08
|
|
|
270,000
|
|
|
135,150,211
|
|
||
|
September 1-30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
135,150,211
|
|
||
|
Total
|
|
2,384,200
|
|
|
$
|
3.84
|
|
|
2,384,200
|
|
|
$
|
135,150,211
|
|
|
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, 2017
|
|
374,003
|
|
|
$
|
3.82
|
|
|
—
|
|
|
$
|
—
|
|
|
August 1-31, 2017
|
|
716,084
|
|
|
4.00
|
|
|
—
|
|
|
$
|
—
|
|
|
|
September 1-30, 2017
|
|
856,610
|
|
|
4.35
|
|
|
—
|
|
|
$
|
—
|
|
|
|
Total
|
|
1,946,697
|
|
|
$
|
4.12
|
|
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Total number of shares delivered to us by employees to satisfy the mandatory tax withholding requirement upon vesting of stock-based compensation awards.
|
|
Exhibit
Number
|
|
|
Description
|
|
31.1
|
|
|
|
|
31.2
|
|
|
|
|
32.1
|
|
|
|
|
99.1
|
|
|
|
|
99.2
|
|
|
|
|
101.INS
|
|
|
XBRL Instance Document
|
|
101.SCH
|
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
GROUPON, INC.
|
||||
|
By:
|
|
/s/ Michael Randolfi
|
||
|
|
|
Name:
|
|
Michael Randolfi
|
|
|
|
Title:
|
|
Chief Financial Officer
|
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 |
|---|