Travelzoo Inc. (NASDAQ: TZOO):
Third Quarter 2013 Financial Highlights:
-
Revenue of $37.3 million, up 5% year-over-year
-
Non-GAAP net income of $3.0 million
-
Non-GAAP earnings per share of $0.19, compared to $0.21 in the
prior-year period
-
GAAP net loss of $19.0 million; GAAP loss per share of $1.24
-
Cash flow from operations of $2.2 million
Travelzoo Inc., a global Internet media company, today announced
financial results for the third quarter ended September 30, 2013, with
revenue of $37.3 million, an increase of 5% year-over-year. Non-GAAP
operating income was $4.0 million. Non-GAAP net income was $3.0 million,
with non-GAAP earnings per share (non-GAAP EPS) of $0.19, down from
non-GAAP EPS of $0.21 in the prior-year period. Non-GAAP operating
income, non-GAAP net income and non-GAAP earnings per share exclude a
$22.0 million charge related to a reserve for Travelzoo Inc.'s
settlement agreements in connection with a dispute over unclaimed
property audits.
"Our combined Travel business grew 16% year-over-year, this progress was
offset by disappointing results in our Search and Local businesses,"
said Chris Loughlin, chief executive officer. "We continue to invest in
product development in order to make it easier to find and book deals on
Travelzoo and to spur future growth. We launched a new home page this
quarter and intend to start beta-testing our new hotel booking platform
at the beginning of next year. Purchases on mobile products increased
41% year-over-year. On the social media side, we are now one of the more
active travel brands, with over 1.8 million combined fans and followers
on Facebook and Twitter."
North America
North America business segment revenue increased 4% year-over-year to
$26.2 million. Non-GAAP operating income for the third quarter ended
September 30, 2013 was $2.5 million, or 10% of revenue, down from $3.1
million, or 12% of revenue, in the prior-year period.
Europe
Europe business segment revenue increased 7% year-over-year to $11.0
million. In local currency terms, revenue for the third quarter
September 30, 2013 increased 9% year-over-year. Operating profit was
$1.5 million, or 13% of revenue, up from an operating profit of $1.1
million, or 10% of revenue in the prior-year period.
Subscribers
Travelzoo had a total unduplicated number of subscribers in North
America and Europe of 23.2 million as of September 30, 2013, up 4% from
September 30, 2012. In North America, total unduplicated number of
subscribers was 16.5 million as of September 30, 2013, up 3% from
September 30, 2012. In Europe, total unduplicated number of subscribers
was 6.7 million as of September 30, 2013, up 6% from September 30, 2012.
Income Taxes
Income tax expense was $1.2 million, compared to $896,000 in the
prior-year period. The Non-GAAP effective income tax rate was 29%, up
from 21% in the prior-year period.
Asset Management
During the third quarter of 2013, Travelzoo generated $2.2 million of
cash from operating activities. Accounts receivable decreased by
$622,000 over the prior-year period to $14.8 million. Accounts payable
increased by $4.4 million over the prior-year period to $27.7 million.
Capital expenditures were $1.5 million, up from $774,000 in the
prior-year period. As of September 30, 2013, cash and cash equivalents
were $77.9 million.
Unclaimed Property Audits
Travelzoo entered into agreements with 34 states to resolve those
states’ claims related to unclaimed property audits. As previously
disclosed in the Company’s reports on Form 10-K and Form 10-Q, multiple
states have claimed that certain shares of Travelzoo, which were not
claimed by former shareholders of Travelzoo.com Corporation following
the 2002 merger, were unclaimed property. While the Company disputes the
states’ claims, the Company determined that it was in its best interest
to resolve the disputes and settle with 34 of the states.
The multi-state settlement relates to an approximate 700,000 shares of
Travelzoo that those states claim may be subject to escheat. An
additional 15 states remain that have or may raise claims on a remaining
approximate 400,000 shares that were not exchanged following the merger
by residents in those states.
The Company expects to make one-time cash payments to the 34 states
after further due diligence, which it intends to make from cash on hand.
To cover those payments, as well as potential future settlements with
the remaining 15 states, the Company recorded an estimated $22.0 million
charge in the three months ended September 30, 2013.
Non-GAAP Measures
To give an enhanced view of Travelzoo's operating performance,
management has calculated non-GAAP operating expense, non-GAAP North
America operating income, non-GAAP operating income, non-GAAP operating
margin, non-GAAP effective tax rate, non-GAAP net income and non-GAAP
earnings per share by excluding the charges related to our unexchanged
merger shares. The company believes these metrics assist investors to
assess certain business trends in the same way that these trends are
analyzed by management. The discussion of these non-GAAP metrics are not
in accordance with GAAP and may differ from non-GAAP methods of
accounting and reporting used by other companies. Non-GAAP metrics are
merely a supplement to, and not a replacement for, GAAP financial
measures. As the only difference between GAAP and non-GAAP measures is
the charges related to our unexchanged merger shares, today’s reporting
should not be viewed as Travelzoo’s intention to report non-GAAP
measures in future periods. Refer to the “Reconciliation of GAAP to
Non-GAAP Measures” section of this press release for a summary of these
non-GAAP measures and their reconciliation to the reported GAAP measures.
Conference Call
Travelzoo will host a conference call to discuss third quarter results
at 11:00 a.m. ET today. Please visit http://www.travelzoo.com/earnings
to
-
download the management presentation (PDF format) to be discussed in
the conference call;
-
access the webcast.
About Travelzoo
Travelzoo Inc. is a global Internet media company. With more than
26 million subscribers in North America, Europe, and Asia Pacific and 25
offices worldwide, Travelzoo® publishes deals from more than 2,000
travel and entertainment companies. Travelzoo’s deal experts review
offers to find the best deals and confirm their true value. In Asia
Pacific, Travelzoo is independently owned and operated by Travelzoo
(Asia) Ltd. and Travelzoo Japan K.K. under a license agreement with
Travelzoo Inc.
Certain statements contained in this press release that are not
historical facts may be forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the
Securities and Exchange Act of 1934. These forward-looking statements
may include, but are not limited to, statements about our plans,
objectives, expectations, prospects and intentions, markets in which we
participate and other statements contained in this press release that
are not historical facts. When used in this press release, the words
“expect,” “predict,” “project,” “anticipate,” “believe,” “estimate,”
“intend,” “plan,” “seek” and similar expressions are generally intended
to identify forward-looking statements. Because these forward-looking
statements involve risks and uncertainties, there are important factors
that could cause actual results to differ materially from those
expressed or implied by these forward-looking statements, including
changes in our plans, objectives, expectations, prospects and
intentions, and other factors discussed in our filings with the SEC. We
cannot guarantee any future levels of activity, performance or
achievements. Travelzoo undertakes no obligation to update
forward-looking statements to reflect events or circumstances occurring
after the date of this press release. Travelzoo and Top 20 are
registered trademarks of Travelzoo Inc. All other company and product
names mentioned are trademarks of their respective owners.
|
Travelzoo Inc.
|
Condensed Consolidated Statements of Operations
|
(Unaudited)
|
(In thousands, except per share amounts)
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Revenues
|
|
$
|
37,256
|
|
|
$
|
35,447
|
|
|
$
|
120,759
|
|
|
$
|
114,140
|
Cost of revenues
|
|
4,322
|
|
|
3,989
|
|
|
12,733
|
|
|
11,672
|
Gross profit
|
|
32,934
|
|
|
31,458
|
|
|
108,026
|
|
|
102,468
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
18,449
|
|
|
17,427
|
|
|
57,563
|
|
|
49,753
|
General and administrative
|
|
10,510
|
|
|
9,836
|
|
|
30,659
|
|
|
28,583
|
Unexchanged promotional merger shares
|
|
22,000
|
|
|
—
|
|
|
22,000
|
|
|
3,000
|
Total operating expenses
|
|
50,959
|
|
|
27,263
|
|
|
110,222
|
|
|
81,336
|
Income (loss) from operations
|
|
(18,025
|
)
|
|
4,195
|
|
|
(2,196
|
)
|
|
21,132
|
Other income
|
|
224
|
|
|
135
|
|
|
369
|
|
|
218
|
Income (loss) before income taxes
|
|
(17,801
|
)
|
|
4,330
|
|
|
(1,827
|
)
|
|
21,350
|
Income taxes
|
|
1,235
|
|
|
896
|
|
|
6,414
|
|
|
6,908
|
Net income (loss)
|
|
$
|
(19,036
|
)
|
|
$
|
3,434
|
|
|
$
|
(8,241
|
)
|
|
$
|
14,442
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.24
|
)
|
|
$
|
0.22
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.91
|
Diluted
|
|
$
|
(1.24
|
)
|
|
$
|
0.21
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.90
|
Weighted Average Shares:
|
|
|
|
|
|
|
|
|
Basic
|
|
15,362
|
|
|
15,884
|
|
|
15,362
|
|
|
15,935
|
Diluted
|
|
15,362
|
|
|
15,992
|
|
|
15,362
|
|
|
16,041
|
|
|
Travelzoo Inc.
|
Condensed Consolidated Balance Sheets
|
(Unaudited)
|
(In thousands)
|
|
|
|
September 30, 2013
|
|
December 31,
2012
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
77,900
|
|
|
$
|
61,169
|
|
Accounts receivable, net
|
|
14,818
|
|
|
13,626
|
|
Income taxes receivable
|
|
4,504
|
|
|
6,682
|
|
Deposits
|
|
501
|
|
|
389
|
|
Prepaid expenses and other current assets
|
|
3,483
|
|
|
2,260
|
|
Deferred tax assets
|
|
2,007
|
|
|
2,194
|
|
Total current assets
|
|
103,213
|
|
|
86,320
|
|
Deposits, less current portion
|
|
979
|
|
|
1,107
|
|
Deferred tax assets, less current portion
|
|
1,229
|
|
|
1,710
|
|
Restricted cash
|
|
1,618
|
|
|
3,396
|
|
Property and equipment, net
|
|
6,376
|
|
|
4,314
|
|
Intangible assets, net
|
|
540
|
|
|
986
|
|
Total assets
|
|
$
|
113,955
|
|
|
$
|
97,833
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
27,676
|
|
|
$
|
28,695
|
|
Accrued unexchanged promotional merger shares
|
|
25,000
|
|
|
3,000
|
|
Accrued expenses
|
|
10,043
|
|
|
8,993
|
|
Deferred revenue
|
|
1,740
|
|
|
2,698
|
|
Deferred rent
|
|
306
|
|
|
280
|
|
Income tax payable
|
|
1,353
|
|
|
—
|
|
Total current liabilities
|
|
66,118
|
|
|
43,666
|
|
Long-term tax liabilities
|
|
10,388
|
|
|
10,030
|
|
Deferred rent, less current portion
|
|
1,423
|
|
|
798
|
|
Total liabilities
|
|
77,929
|
|
|
54,494
|
|
Common stock
|
|
163
|
|
|
163
|
|
Treasury stock
|
|
(7,898
|
)
|
|
(7,898
|
)
|
Additional paid-in capital
|
|
9,851
|
|
|
8,863
|
|
Accumulated other comprehensive loss
|
|
(797
|
)
|
|
(737
|
)
|
Retained earnings
|
|
34,707
|
|
|
42,948
|
|
Total stockholders’ equity
|
|
36,026
|
|
|
43,339
|
|
Total liabilities and stockholders’ equity
|
|
$
|
113,955
|
|
|
$
|
97,833
|
|
|
|
Travelzoo Inc.
|
Condensed Consolidated Statements of Cash Flows
|
(Unaudited)
|
(In thousands)
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(19,036
|
)
|
|
$
|
3,434
|
|
|
$
|
(8,241
|
)
|
|
$
|
14,442
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
709
|
|
|
630
|
|
|
2,185
|
|
|
1,856
|
|
Deferred income taxes
|
|
241
|
|
|
(3
|
)
|
|
641
|
|
|
(3
|
)
|
Stock-based compensation
|
|
375
|
|
|
307
|
|
|
989
|
|
|
900
|
|
Provision for losses on accounts receivable
|
|
(94
|
)
|
|
(84
|
)
|
|
(44
|
)
|
|
116
|
|
Net foreign currency effects
|
|
(74
|
)
|
|
(46
|
)
|
|
38
|
|
|
(6
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
1,021
|
|
|
53
|
|
|
(1,106
|
)
|
|
(2,069
|
)
|
Deposits
|
|
(3
|
)
|
|
(17
|
)
|
|
17
|
|
|
(382
|
)
|
Income tax receivable
|
|
(1,424
|
)
|
|
689
|
|
|
2,169
|
|
|
1,819
|
|
Prepaid expenses and other current assets
|
|
59
|
|
|
(161
|
)
|
|
(975
|
)
|
|
(241
|
)
|
Accounts payable
|
|
(1,886
|
)
|
|
680
|
|
|
(1,041
|
)
|
|
1,189
|
|
Accrued unexchanged promotional shares
|
|
22,000
|
|
|
—
|
|
|
22,000
|
|
|
3,000
|
|
Accrued expenses
|
|
(182
|
)
|
|
897
|
|
|
1,039
|
|
|
3,198
|
|
Deferred revenue
|
|
(109
|
)
|
|
383
|
|
|
(956
|
)
|
|
323
|
|
Deferred rent
|
|
188
|
|
|
55
|
|
|
299
|
|
|
21
|
|
Income tax payable
|
|
254
|
|
|
(1
|
)
|
|
1,292
|
|
|
(284
|
)
|
Other non-current liabilities
|
|
149
|
|
|
34
|
|
|
359
|
|
|
(190
|
)
|
Net cash provided by operating activities
|
|
2,188
|
|
|
6,850
|
|
|
18,665
|
|
|
23,689
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchases of restricted cash
|
|
2,048
|
|
|
—
|
|
|
1,786
|
|
|
—
|
|
Purchases of property and equipment
|
|
(1,487
|
)
|
|
(774
|
)
|
|
(3,596
|
)
|
|
(2,046
|
)
|
Net cash provided by (used in) investing activities
|
|
561
|
|
|
(774
|
)
|
|
(1,810
|
)
|
|
(2,046
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Cash used in purchase of common stock
|
|
—
|
|
|
(3,611
|
)
|
|
—
|
|
|
(3,611
|
)
|
Net cash used in financing activities
|
|
—
|
|
|
(3,611
|
)
|
|
—
|
|
|
(3,611
|
)
|
Effect of exchange rate on cash and cash equivalents
|
|
1,770
|
|
|
1,008
|
|
|
(124
|
)
|
|
858
|
|
Net increase in cash and cash equivalents
|
|
4,519
|
|
|
3,473
|
|
|
16,731
|
|
|
18,890
|
|
Cash and cash equivalents at beginning of period
|
|
73,381
|
|
|
54,161
|
|
|
61,169
|
|
|
38,744
|
|
Cash and cash equivalents at end of period
|
|
$
|
77,900
|
|
|
$
|
57,634
|
|
|
$
|
77,900
|
|
|
$
|
57,634
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for income taxes, net
|
|
$
|
1,897
|
|
|
$
|
177
|
|
|
$
|
1,917
|
|
|
$
|
5,568
|
|
|
|
Travelzoo Inc.
|
Segment Information
|
(Unaudited)
|
(In thousands)
|
|
Three months ended September 30, 2013
|
|
North
America
|
|
Europe
|
|
Elimination and Other (a)
|
|
Consolidated
|
Revenue from unaffiliated customers
|
|
$
|
26,209
|
|
|
$
|
11,047
|
|
|
$
|
—
|
|
|
$
|
37,256
|
|
Intersegment revenue
|
|
361
|
|
|
110
|
|
|
(471
|
)
|
|
—
|
|
Total net revenues
|
|
26,570
|
|
|
11,157
|
|
|
(471
|
)
|
|
37,256
|
|
Operating income
|
|
$
|
2,506
|
|
|
$
|
1,469
|
|
|
$
|
(22,000
|
)
|
|
$
|
(18,025
|
)
|
|
Three months ended September 30, 2012
|
|
North
America
|
|
Europe
|
|
Elimination
|
|
Consolidated
|
Revenue from unaffiliated customers
|
|
$
|
25,147
|
|
|
$
|
10,300
|
|
|
$
|
—
|
|
|
$
|
35,447
|
|
Intersegment revenue
|
|
211
|
|
|
10
|
|
|
(221
|
)
|
|
—
|
|
Total net revenues
|
|
25,358
|
|
|
10,310
|
|
|
(221
|
)
|
|
35,447
|
|
Operating income
|
|
$
|
3,121
|
|
|
$
|
1,074
|
|
|
$
|
—
|
|
|
$
|
4,195
|
|
|
Nine months ended September 30, 2013
|
|
North America
|
|
Europe
|
|
Elimination and Other (b)
|
|
Consolidated
|
Revenue from unaffiliated customers
|
|
$
|
86,368
|
|
|
$
|
34,391
|
|
|
$
|
—
|
|
|
$
|
120,759
|
|
Intersegment revenue
|
|
757
|
|
|
440
|
|
|
(1,197
|
)
|
|
—
|
|
Total net revenues
|
|
87,125
|
|
|
34,831
|
|
|
(1,197
|
)
|
|
120,759
|
|
Operating income
|
|
$
|
13,888
|
|
|
$
|
5,916
|
|
|
$
|
(22,000
|
)
|
|
$
|
(2,196
|
)
|
|
Nine months ended September 30, 2012
|
|
North America
|
|
Europe
|
|
Elimination and Other (b)
|
|
Consolidated
|
Revenue from unaffiliated customers
|
|
$
|
82,415
|
|
|
$
|
31,725
|
|
|
$
|
—
|
|
|
$
|
114,140
|
|
Intersegment revenue
|
|
496
|
|
|
41
|
|
|
(537
|
)
|
|
—
|
|
Total net revenues
|
|
82,911
|
|
|
31,766
|
|
|
(537
|
)
|
|
114,140
|
|
Operating income
|
|
$
|
18,094
|
|
|
$
|
6,038
|
|
|
$
|
(3,000
|
)
|
|
$
|
21,132
|
|
|
(a) Includes a charge of $22.0 million for the three months ended
September 30, 2013 related to settlement agreements in
connection with a dispute over unclaimed property audits.
|
(b) Includes a charge of $22.0 million and $3.0 million for the
nine months ended September 30, 2013 and 2012,
respectively, related to settlement agreements in connection with
a dispute over unclaimed property audits.
|
|
|
Travelzoo Inc.
|
Reconciliation of GAAP to Non-GAAP Measures
|
(Unaudited)
|
(In thousands, except per share amounts)
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
GAAP operating expense
|
|
$
|
50,959
|
|
|
$
|
27,263
|
|
|
$
|
110,222
|
|
|
$
|
81,336
|
|
Unexchanged merger shares (a) (b)
|
|
22,000
|
|
|
—
|
|
|
22,000
|
|
|
3,000
|
|
Non-GAAP operating expense
|
|
$
|
28,959
|
|
|
$
|
27,263
|
|
|
$
|
88,222
|
|
|
$
|
78,336
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income (loss)
|
|
$
|
(18,025
|
)
|
|
$
|
4,195
|
|
|
$
|
(2,196
|
)
|
|
$
|
21,132
|
|
Unexchanged merger shares (a) (b)
|
|
22,000
|
|
|
—
|
|
|
22,000
|
|
|
3,000
|
|
Non-GAAP operating income
|
|
$
|
3,975
|
|
|
$
|
4,195
|
|
|
$
|
19,804
|
|
|
$
|
24,132
|
|
|
|
|
|
|
|
|
|
|
GAAP operating margin
|
|
(48.4) %
|
|
11.8 %
|
|
(1.8) %
|
|
18.5
|
%
|
Unexchanged merger shares (a) (b)
|
|
59.1
|
%
|
|
— %
|
|
18.2
|
%
|
|
2.6
|
%
|
Non-GAAP operating margin
|
|
10.7
|
%
|
|
11.8 %
|
|
16.4
|
%
|
|
21.1
|
%
|
|
|
|
|
|
|
|
|
|
GAAP effective tax rate
|
|
(6.9) %
|
|
20.7
|
%
|
|
(351.1) %
|
|
32.4
|
%
|
Unexchanged merger shares (a) (b)
|
|
36.4
|
%
|
|
— %
|
|
382.9
|
%
|
|
(4.0) %
|
Non-GAAP effective tax rate
|
|
29.4
|
%
|
|
20.7
|
%
|
|
31.8
|
%
|
|
28.4
|
%
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
(19,036
|
)
|
|
$
|
3,434
|
|
|
$
|
(8,241
|
)
|
|
$
|
14,442
|
|
Unexchanged merger shares (a) (b)
|
|
22,000
|
|
|
—
|
|
|
22,000
|
|
|
3,000
|
|
Non-GAAP net income
|
|
$
|
2,964
|
|
|
$
|
3,434
|
|
|
$
|
13,759
|
|
|
$
|
17,442
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share
|
|
$
|
(1.24
|
)
|
|
$
|
0.21
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.90
|
|
Unexchanged merger shares (a) (b)
|
|
1.43
|
|
|
—
|
|
|
1.42
|
|
|
0.19
|
|
Non-GAAP earnings per share (c)
|
|
$
|
0.19
|
|
|
$
|
0.21
|
|
|
$
|
0.88
|
|
|
$
|
1.09
|
|
|
(a) Includes a charge of $22.0 million for the three months ended
September 30, 2013 related to settlement agreements in
connection with a dispute over unclaimed property audits.
|
(b) Includes a charge $22.0 million and $3.0 million for the nine
months ended September 30, 2013 and 2012, respectively,
related to settlement agreements in connection with a dispute over unclaimed
property audits.
|
(c) Shares used to calculate non-GAAP earnings per share for the
three months ended September 30, 2013 were 15,482,802,
which were different than the shares used in GAAP loss per share calculation
due to the anti-dilutive effect on the GAAP loss per share. Shares
used to calculate non-GAAP earnings per share for the
nine months ended September 30, 2013 were 15,550,982, which
were different than the shares used in GAAP loss per share
calculation due to the anti- dilutive effect on the GAAP
loss per share.
|
|
Copyright Business Wire 2013