Q3 Direct Retail Revenue Growth of 90.9% Year over Year to $545.0
million
Q3 Total Net Revenue Growth of 76.7% Year over Year to $594.0 million
4.6 million Active Customers, up 60.6% Year over Year
Wayfair Inc. (NYSE:W), one of the world’s largest online destinations
for home furnishings and décor, today reported financial results for its
third quarter ended September 30, 2015.
Third Quarter 2015 Financial Highlights
-
Total net revenue increased to $594.0 million, up 76.7% year over year
-
Direct Retail revenue, consisting of sales generated primarily through
the sites of Wayfair’s five brands, increased to $545.0 million, up
90.9% year over year
-
Gross profit was $141.4 million or 23.8% of total net revenue,
compared to 23.5% of total net revenue in the same quarter last year
-
Adjusted EBITDA was $(1.4) million or (0.2)% of total net revenue
-
GAAP net loss was $15.5 million
-
GAAP basic and diluted net loss per share was $0.18
-
Non-GAAP diluted net loss per share was $0.13
-
Non-GAAP free cash flow was $35.3 million
-
At the end of the Third Quarter, cash, cash equivalents, and
short-term and long-term investments totaled $399.8 million
“We are very pleased to report the third quarter in a row of tremendous
growth across the business,” said Niraj Shah, CEO, co-founder and
co-chairman, Wayfair. “New customer growth and repeat customer growth
continue to accelerate at a phenomenal pace as we enhance our offering
and build greater brand awareness with consumers. We are well positioned
to enter the holiday season with key improvements across assortment,
merchandising and marketing - and look forward to further building our
leadership position as the number one destination for home furnishings
and décor.”
Other Highlights
-
The number of active customers in our Direct Retail business reached
4.6 million as of September 30, 2015, up 60.6% year over year
-
LTM net revenue per active customer increased to $371, up 8.5% year
over year
-
Orders per customer, measured as LTM orders divided by active
customers, increased to 1.69 for the Third Quarter, up from 1.65 year
over year
-
Repeat customers placed 55.2% of total orders in the Third Quarter of
2015, compared to 49.8% in the Third Quarter of 2014
-
Repeat customers placed 1.3 million orders in the Third Quarter of
2015, an increase of 96.0% year over year
-
Orders delivered in the Third Quarter of 2015 were 2.3 million, an
increase of 76.8% year over year
-
Average order value was $235 for the Third Quarter 2015, an increase
of 8.3% year over year
-
In the Third Quarter of 2015, 35.1% of total orders delivered for our
Direct Retail business were placed via a mobile device, up from 28.7%
in the Third Quarter of 2014
Conference Call
Wayfair will host a conference call and webcast to discuss its Third
Quarter 2015 financial results today at 8:00 a.m. (ET). Investors and
participants can access the call by dialing (877) 201-0168 in the U.S.
and (647) 788-4901 internationally. The passcode for the conference line
is 56941253. The call will also be available via live webcast at
investor.wayfair.com along with supporting slides. An archive of the
webcast conference call will be available shortly after the call ends.
The archived webcast will be available at investor.wayfair.com.
About Wayfair
Wayfair Inc. offers an extensive selection of home furnishings and décor
across all styles and price points. The Wayfair family of brands
includes:
-
Wayfair.com, an online destination for all things home
-
Joss & Main, an online flash sales site offering inspiring home design
daily
-
AllModern, a go-to online source for modern design
-
DwellStudio, a design house for fashion-forward modern furnishings
-
Birch Lane, a collection of classic furnishings and timeless home décor
Wayfair is headquartered in Boston, Massachusetts, with additional
locations in New York, Utah, Kentucky, Ireland, U.K. and Germany.
Forward-Looking Statements
This earnings release contains “forward-looking statements” within the
meaning of the “safe harbor” provisions of the Private Securities
Litigation Reform Act of 1995, including but not limited to, statements
regarding the size and expected growth of the market. These
forward-looking statements are made as of the date they were first
issued and were based on current expectations, estimates, forecasts and
projections as well as the beliefs and assumptions of management. Words
such as “expect,” “anticipate,” “should,” “believe,” “hope,” “target,”
“project,” “goals,” “estimate,” “potential,” “predict,” “may,” “will,”
“might,” “could,” “intend,” variations of these terms or the negative of
these terms and similar expressions are intended to identify these
forward-looking statements. Forward-looking statements are subject to a
number of risks and uncertainties, many of which involve factors or
circumstances that are beyond the Company’s control. The Company’s
actual results could differ materially from those stated or implied in
forward-looking statements due to a number of factors, including but not
limited to: our ability to acquire new customers, our ability to sustain
and/or manage our growth, our ability to increase our total net revenue
per active customer, our ability to build and maintain strong brands and
other risks detailed in the Company’s other publicly available filings
with the Securities and Exchange Commission. The forward-looking
statements included in this earnings release represent the Company’s
views as of the date of this earnings release. The Company anticipates
that subsequent events and developments will cause its views to change.
The Company undertakes no intention or obligation to update or revise
any forward-looking statements, whether as a result of new information,
future events or otherwise.
EXPLANATORY NOTE
The consolidated and condensed financial statements and other
disclosures contained in this earnings release are those of Wayfair Inc.
Prior to the effectiveness of Wayfair’s registration statement on
Form S-1 related to its initial public offering in October 2014, Wayfair
LLC was the principal operating entity. In connection with the initial
public offering of Wayfair Inc., Wayfair LLC completed a corporate
reorganization pursuant to which Wayfair LLC became a wholly-owned
subsidiary of Wayfair Inc., and the holders of equity interests in
Wayfair LLC became stockholders of Wayfair Inc.
Non-GAAP Financial Measures
To supplement Wayfair’s unaudited consolidated and condensed financial
statements presented in accordance with generally accepted accounting
principles (“GAAP”), this earnings release and the accompanying tables
and the related earnings conference call contain certain non-GAAP
financial measures, including Adjusted EBITDA, Adjusted EBITDA as a
percentage of total net revenue (“Adjusted EBITDA Margin”), free cash
flow and non-GAAP net loss and diluted net loss per share. Wayfair uses
these non-GAAP financial measures internally in analyzing its financial
results and believes they are useful to investors, as a supplement to
GAAP measures, in evaluating Wayfair’s ongoing operational performance.
Wayfair has provided a reconciliation of these non-GAAP financial
measures to the most directly comparable GAAP financial measure in this
earnings release.
Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial
measures that are calculated as earnings (loss) before depreciation and
amortization, equity-based compensation and related taxes, interest and
other income and expense and (benefit from) provision for income taxes.
Wayfair has included Adjusted EBITDA and Adjusted EBITDA Margin in this
earnings release because they are key measures used by its management
and its board of managers to evaluate its operating performance,
generate future operating plans and make strategic decisions regarding
the allocation of capital. In particular, the exclusion of certain
expenses in calculating Adjusted EBITDA and Adjusted EBITDA Margin
facilitate operating performance comparisons on a period-to-period basis
and, in the case of exclusion of the impact of equity-based compensation
and related taxes, excludes an item that we do not consider to be
indicative of our core operating performance. Investors should, however,
understand that equity-based compensation will be a significant
recurring expense in our business and an important part of the
compensation provided to our employees. Accordingly, Wayfair believes
that Adjusted EBITDA and Adjusted EBITDA Margin provide useful
information to investors and others in understanding and evaluating our
operating results in the same manner as our management and board of
managers.
Free cash flow is a non-GAAP financial measure that is calculated as net
cash provided by (used in) operating activities less net cash used to
purchase property and equipment including leasehold improvements and
site and software development costs. Wayfair believes free cash flow is
an important indicator of Wayfair’s business performance, as it measures
the amount of cash it generates. Accordingly, Wayfair believes that free
cash flow provides useful information to investors and others in
understanding and evaluating its operating results in the same manner as
its management.
Non-GAAP diluted net loss per share is a non-GAAP financial measure that
is calculated as GAAP net loss attributable to common stockholders plus
accretion of convertible redeemable preferred units, equity-based
compensation and related taxes, (benefit from) provision for income
taxes, and non-recurring items divided by weighted average shares.
Wayfair believes that adding back accretion of convertible redeemable
preferred units, equity-based compensation expense and related tax and
(benefit from) provision for income taxes, and non-recurring items as
adjustments to its GAAP diluted net loss before calculating per share
amounts for all periods presented provides a more meaningful comparison
between our operating results from period to period.
Wayfair does not itself, nor does it suggest that investors should,
consider such non-GAAP financial measures in isolation from, or as a
substitute for, financial information prepared in accordance with GAAP.
Investors should also note that the non-GAAP financial measures used by
Wayfair may not be the same non-GAAP financial measures, and may not be
calculated in the same manner, as that of other companies, including
other companies in its industry.
The following table reflects the reconciliation of net loss to Adjusted
EBITDA and Adjusted EBITDA Margin for each of the periods indicated (in
thousands):
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Reconciliation of Adjusted EBITDA
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(15,478
|
)
|
|
$
|
(24,143
|
)
|
|
$
|
(61,948
|
)
|
|
$
|
(75,544
|
)
|
Depreciation and amortization
|
|
9,207
|
|
|
5,547
|
|
|
23,351
|
|
|
14,438
|
|
Equity based compensation and related taxes
|
|
7,985
|
|
|
—
|
|
|
23,248
|
|
|
5,528
|
|
Interest (income), net
|
|
(325
|
)
|
|
(89
|
)
|
|
(897
|
)
|
|
(222
|
)
|
Other (income) expense, net
|
|
(2,746
|
)
|
|
309
|
|
|
(2,542
|
)
|
|
405
|
|
(Benefit from) provision for income taxes
|
|
(88
|
)
|
|
59
|
|
|
31
|
|
|
76
|
|
Adjusted EBITDA
|
|
$
|
(1,445
|
)
|
|
$
|
(18,317
|
)
|
|
$
|
(18,757
|
)
|
|
$
|
(55,319
|
)
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
593,972
|
|
|
$
|
336,188
|
|
|
$
|
1,510,095
|
|
|
$
|
910,332
|
|
Adjusted EBITDA Margin
|
|
(0.2
|
)%
|
|
(5.4
|
)%
|
|
(1.2
|
)%
|
|
(6.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of GAAP net loss attributable to common stockholders to
non-GAAP diluted net loss, the most directly comparable GAAP financial
measure, in order to calculate non-GAAP diluted net loss per share, is
as follows (in thousands, except per share data):
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
Nine months ended September 30,
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
Net loss attributable to common stockholders
|
|
$
|
(15,478
|
)
|
|
|
$
|
(28,891
|
)
|
|
|
$
|
(61,948
|
)
|
|
|
$
|
(92,047
|
)
|
Accretion of convertible redeemable preferred units
|
|
—
|
|
|
|
4,748
|
|
|
|
—
|
|
|
|
16,503
|
|
Equity based compensation and related taxes
|
|
7,985
|
|
|
|
—
|
|
|
|
23,248
|
|
|
|
5,528
|
|
(Benefit from) provision for income taxes
|
|
(88
|
)
|
|
|
59
|
|
|
|
31
|
|
|
|
76
|
|
Other (1)
|
|
(2,997
|
)
|
|
|
—
|
|
|
|
(2,997
|
)
|
|
|
—
|
|
Non-GAAP net loss
|
|
$
|
(10,578
|
)
|
|
|
$
|
(24,084
|
)
|
|
|
$
|
(41,666
|
)
|
|
|
$
|
(69,940
|
)
|
Non-GAAP net loss per share, basic and diluted
|
|
$
|
(0.13
|
)
|
|
|
$
|
(0.59
|
)
|
|
|
$
|
(0.50
|
)
|
|
|
$
|
(1.72
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, basic and diluted
|
|
83,886
|
|
|
|
40,513
|
|
|
|
83,569
|
|
|
|
40,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In the three and nine months ended September 30, 2015, we recorded a
$3.0 million gain from the sale of our Australian business. Because the
sale was unrelated to current operations, non-recurring, and neither
comparable to prior periods or predictive of future results, we have
chosen to exclude it from the non-GAAP net loss in evaluating management
performance. We recorded this expense in "Other income (expense), net”
in the unaudited consolidated and condensed statements of operations.
The following table presents a reconciliation of free cash flow to net
cash provided by (used in) operating activities for each of the periods
indicated (in thousands):
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Net cash provided by (used in) operating activities
|
|
$
|
51,504
|
|
|
$
|
(11,066
|
)
|
|
$
|
44,755
|
|
|
$
|
(50,837
|
)
|
Purchase of property, equipment, and leasehold improvements
|
|
(11,491
|
)
|
|
(6,837
|
)
|
|
(36,695
|
)
|
|
(31,168
|
)
|
Site and software development costs
|
|
(4,681
|
)
|
|
(4,495
|
)
|
|
(13,107
|
)
|
|
(10,643
|
)
|
Free cash flow
|
|
$
|
35,332
|
|
|
$
|
(22,398
|
)
|
|
$
|
(5,047
|
)
|
|
$
|
(92,648
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Financial and Operating Metrics (in thousands, except LTM
Net Revenue per Active Customer and Average Order Value)
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Consolidated Financial Metrics
|
|
|
|
|
|
|
|
|
Net Revenue
|
|
$
|
593,972
|
|
|
$
|
336,188
|
|
|
$
|
1,510,095
|
|
|
$
|
910,332
|
|
Adjusted EBITDA
|
|
$
|
(1,445
|
)
|
|
$
|
(18,317
|
)
|
|
$
|
(18,757
|
)
|
|
$
|
(55,319
|
)
|
Free cash flow
|
|
$
|
35,332
|
|
|
$
|
(22,398
|
)
|
|
$
|
(5,047
|
)
|
|
$
|
(92,648
|
)
|
Direct Retail Financial and Operating Metrics
|
|
|
|
|
|
|
|
|
Direct Retail Net Revenue
|
|
$
|
544,971
|
|
|
$
|
285,502
|
|
|
$
|
1,354,665
|
|
|
$
|
755,036
|
|
Active Customers
|
|
4,591
|
|
|
2,858
|
|
|
4,591
|
|
|
2,858
|
|
LTM Net Revenue per Active Customer
|
|
$
|
371
|
|
|
$
|
342
|
|
|
$
|
371
|
|
|
$
|
342
|
|
Orders Delivered
|
|
2,323
|
|
|
1,314
|
|
|
6,079
|
|
|
3,536
|
|
Average Order Value
|
|
$
|
235
|
|
|
$
|
217
|
|
|
$
|
223
|
|
|
$
|
214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WAYFAIR INC.
|
CONSOLIDATED AND CONDENSED BALANCE SHEETS
|
(In thousands, except share and per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
|
|
December 31, 2014
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
278,690
|
|
|
|
|
$
|
355,859
|
|
Short-term investments
|
|
|
|
46,654
|
|
|
|
|
60,000
|
|
Accounts receivable, net of allowance of $3,240 and $2,545 at
September 30, 2015 and December 31, 2014, respectively
|
|
|
|
9,719
|
|
|
|
|
5,949
|
|
Inventories
|
|
|
|
22,552
|
|
|
|
|
19,798
|
|
Prepaid expenses and other current assets
|
|
|
|
75,486
|
|
|
|
|
45,262
|
|
Total current assets
|
|
|
|
433,101
|
|
|
|
|
486,868
|
|
Property and equipment, net
|
|
|
|
88,642
|
|
|
|
|
60,639
|
|
Goodwill and intangible assets, net
|
|
|
|
3,899
|
|
|
|
|
6,478
|
|
Long-term investments
|
|
|
|
74,460
|
|
|
|
|
—
|
|
Other noncurrent assets
|
|
|
|
1,242
|
|
|
|
|
1,538
|
|
Total assets
|
|
|
|
$
|
601,344
|
|
|
|
|
$
|
555,523
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
192,552
|
|
|
|
|
$
|
147,873
|
|
Accrued expenses
|
|
|
|
52,083
|
|
|
|
|
42,335
|
|
Deferred revenue
|
|
|
|
45,027
|
|
|
|
|
26,784
|
|
Other current liabilities
|
|
|
|
24,070
|
|
|
|
|
15,600
|
|
Total current liabilities
|
|
|
|
313,732
|
|
|
|
|
232,592
|
|
Other liabilities
|
|
|
|
32,916
|
|
|
|
|
17,392
|
|
Total liabilities
|
|
|
|
346,648
|
|
|
|
|
249,984
|
|
|
|
|
|
|
|
|
|
|
Convertible preferred stock, $0.001 par value per share: 10,000,000
shares authorized and none issued at September 30, 2015 and December
31, 2014
|
|
|
|
—
|
|
|
|
|
—
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
Class A common stock, par value $0.001 per share, 500,000,000 shares
authorized, 44,145,083 and 37,002,874 shares issued and outstanding
at September 30, 2015 and December 31, 2014, respectively
|
|
|
|
44
|
|
|
|
|
37
|
|
Class B common stock, par value $0.001 per share, 164,000,000 shares
authorized, 39,894,391 and 46,179,192 shares issued and outstanding
at September 30, 2015 and December 31, 2014, respectively
|
|
|
|
40
|
|
|
|
|
46
|
|
Additional paid-in capital
|
|
|
|
374,794
|
|
|
|
|
363,944
|
|
Accumulated deficit
|
|
|
|
(120,070
|
)
|
|
|
|
(58,122
|
)
|
Accumulated other comprehensive loss
|
|
|
|
(112
|
)
|
|
|
|
(366
|
)
|
Total stockholders’ equity
|
|
|
|
254,696
|
|
|
|
|
305,539
|
|
Total liabilities and stockholders’ equity
|
|
|
|
$
|
601,344
|
|
|
|
|
$
|
555,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WAYFAIR INC.
|
|
CONSOLIDATED AND CONDENSED STATEMENTS OF OPERATIONS
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
|
Nine months ended September 30,
|
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
Net revenue
|
|
|
|
$
|
593,972
|
|
|
|
$
|
336,188
|
|
|
|
$
|
1,510,095
|
|
|
|
$
|
910,332
|
|
Cost of goods sold (1)
|
|
|
|
|
452,586
|
|
|
|
|
257,161
|
|
|
|
|
1,145,073
|
|
|
|
|
697,644
|
|
Gross profit
|
|
|
|
|
141,386
|
|
|
|
|
79,027
|
|
|
|
|
365,022
|
|
|
|
|
212,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer service and merchant fees (1)
|
|
|
|
|
21,109
|
|
|
|
|
14,239
|
|
|
|
|
55,417
|
|
|
|
|
37,321
|
|
Advertising
|
|
|
|
|
70,711
|
|
|
|
|
49,763
|
|
|
|
|
190,249
|
|
|
|
|
136,478
|
|
Merchandising, marketing and sales (1)
|
|
|
|
|
27,083
|
|
|
|
|
13,437
|
|
|
|
|
74,131
|
|
|
|
|
41,868
|
|
Operations, technology, general and administrative (1)
|
|
|
|
|
40,912
|
|
|
|
|
25,203
|
|
|
|
|
109,887
|
|
|
|
|
71,558
|
|
Amortization of acquired intangible assets
|
|
|
|
|
208
|
|
|
|
|
249
|
|
|
|
|
694
|
|
|
|
|
748
|
|
Total operating expenses
|
|
|
|
|
160,023
|
|
|
|
|
102,891
|
|
|
|
|
430,378
|
|
|
|
|
287,973
|
|
Loss from operations
|
|
|
|
|
(18,637
|
)
|
|
|
|
(23,864
|
)
|
|
|
|
(65,356
|
)
|
|
|
|
(75,285
|
)
|
Interest income, net
|
|
|
|
|
325
|
|
|
|
|
89
|
|
|
|
|
897
|
|
|
|
|
222
|
|
Other income (expense), net
|
|
|
|
|
2,746
|
|
|
|
|
(309
|
)
|
|
|
|
2,542
|
|
|
|
|
(405
|
)
|
Loss before income taxes
|
|
|
|
|
(15,566
|
)
|
|
|
|
(24,084
|
)
|
|
|
|
(61,917
|
)
|
|
|
|
(75,468
|
)
|
(Benefit from) provision for income taxes
|
|
|
|
|
(88
|
)
|
|
|
|
59
|
|
|
|
|
31
|
|
|
|
|
76
|
|
Net loss
|
|
|
|
|
(15,478
|
)
|
|
|
|
(24,143
|
)
|
|
|
|
(61,948
|
)
|
|
|
|
(75,544
|
)
|
Accretion of convertible redeemable preferred units
|
|
|
|
|
—
|
|
|
|
|
(4,748
|
)
|
|
|
|
—
|
|
|
|
|
(16,503
|
)
|
Net loss attributable to common stockholders
|
|
|
|
$
|
(15,478
|
)
|
|
|
$
|
(28,891
|
)
|
|
|
$
|
(61,948
|
)
|
|
|
$
|
(92,047
|
)
|
Net loss attributable to common stockholders per share, basic and
diluted
|
|
|
|
$
|
(0.18
|
)
|
|
|
$
|
(0.71
|
)
|
|
|
$
|
(0.74
|
)
|
|
|
$
|
(2.26
|
)
|
Weighted average common shares outstanding, basic and diluted
|
|
|
|
|
83,886
|
|
|
|
|
40,513
|
|
|
|
|
83,569
|
|
|
|
|
40,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes equity based compensation and related taxes as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
|
$
|
96
|
|
|
|
$
|
—
|
|
|
|
$
|
246
|
|
|
|
$
|
—
|
|
Customer service and merchant fees
|
|
|
|
|
236
|
|
|
|
|
—
|
|
|
|
|
743
|
|
|
|
|
253
|
|
Merchandising, marketing and sales
|
|
|
|
|
3,414
|
|
|
|
|
—
|
|
|
|
|
10,484
|
|
|
|
|
4,054
|
|
Operations, technology, general and administrative
|
|
|
|
|
4,239
|
|
|
|
|
—
|
|
|
|
|
11,775
|
|
|
|
|
1,221
|
|
|
|
|
|
$
|
7,985
|
|
|
|
$
|
—
|
|
|
|
$
|
23,248
|
|
|
|
$
|
5,528
|
|
WAYFAIR INC.
|
|
CONSOLIDATED AND CONDENSED STATEMENTS OF CASH FLOWS
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
|
2015
|
|
|
|
2014
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(61,948
|
)
|
|
|
|
$
|
(75,544
|
)
|
Adjustments to reconcile net loss to net cash used in operating
activities
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
23,351
|
|
|
|
|
14,438
|
|
Equity based compensation
|
|
|
|
21,741
|
|
|
|
|
5,528
|
|
Gain on sale of a business
|
|
|
|
(2,997
|
)
|
|
|
|
—
|
|
Other non-cash adjustments
|
|
|
|
1,395
|
|
|
|
|
888
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(3,832
|
)
|
|
|
|
2,376
|
|
Inventories
|
|
|
|
(2,778
|
)
|
|
|
|
(6,155
|
)
|
Prepaid expenses and other current assets
|
|
|
|
(28,419
|
)
|
|
|
|
(12,721
|
)
|
Accounts payable and accrued expenses
|
|
|
|
60,340
|
|
|
|
|
(1,108
|
)
|
Deferred revenue and other liabilities
|
|
|
|
37,927
|
|
|
|
|
24,578
|
|
Other assets
|
|
|
|
(25
|
)
|
|
|
|
(3,117
|
)
|
Net cash provided by (used in) operating activities
|
|
|
|
44,755
|
|
|
|
|
(50,837
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Purchase of short-term and long-term investments
|
|
|
|
(141,309
|
)
|
|
|
|
(110,000
|
)
|
Sale and maturities of short-term investments
|
|
|
|
78,715
|
|
|
|
|
59,964
|
|
Purchase of property and equipment
|
|
|
|
(36,695
|
)
|
|
|
|
(31,168
|
)
|
Site and software development costs
|
|
|
|
(13,107
|
)
|
|
|
|
(10,643
|
)
|
Cash received from the sale of a business (net of cash sold)
|
|
|
|
2,860
|
|
|
|
|
—
|
|
Other investing activities, net
|
|
|
|
302
|
|
|
|
|
(3,015
|
)
|
Net cash used in investing activities
|
|
|
|
(109,234
|
)
|
|
|
|
(94,862
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Taxes paid related to net share settlement of equity awards
|
|
|
|
(12,899
|
)
|
|
|
|
—
|
|
Net proceeds from exercise of stock options
|
|
|
|
374
|
|
|
|
|
—
|
|
Net proceeds from issuance of Series B convertible redeemable
preferred units
|
|
|
|
—
|
|
|
|
|
154,774
|
|
Repurchase of common units
|
|
|
|
—
|
|
|
|
|
(23,500
|
)
|
Dividends paid to Series A convertible redeemable preferred holders
|
|
|
|
—
|
|
|
|
|
(15,000
|
)
|
Repurchase of employee equity
|
|
|
|
—
|
|
|
|
|
(5,528
|
)
|
Net cash (used in) provided by financing activities
|
|
|
|
(12,525
|
)
|
|
|
|
110,746
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(165
|
)
|
|
|
|
(29
|
)
|
Net (decrease) in cash and cash equivalents
|
|
|
|
(77,169
|
)
|
|
|
|
(34,982
|
)
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
Beginning of period
|
|
|
|
355,859
|
|
|
|
|
65,289
|
|
End of period
|
|
|
|
$
|
278,690
|
|
|
|
|
$
|
30,307
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20151110005547/en/
Copyright Business Wire 2015