Shutterstock Reports Fourth Quarter and Full Year 2012 Financial Results
(Logo: http://photos.prnewswire.com/prnh/20120514/NY06418LOGO )
"Our fourth quarter results capped a very strong year for
Operating Metrics
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||
2012 |
2011 |
2012 |
2011 |
||||
(in millions, except revenue per download) |
(in millions, except revenue per download) |
||||||
Number of paid downloads |
21.4 |
16.2 |
76.0 |
58.6 |
|||
Revenue per download |
$ 2.30 |
$ 2.14 |
$ 2.23 |
$ 2.05 |
|||
Images in collection (end of period) |
23.3 |
17.4 |
23.3 |
17.4 |
Revenue
Revenue for the fourth quarter was
Net Income
Net income for the fourth quarter of 2012 was
Net income for the full year 2012 was
Both net income and net income available to common shareholders/members for the fourth quarter and the full year include a one-time tax benefit of
Non-GAAP net income for the fourth quarter of 2012 was
Non-GAAP net income excludes a one-time tax benefit related to the Company's reorganization from an LLC to a C-corporation on
Adjusted EBITDA
Adjusted EBITDA for the fourth quarter of 2012 was
Cash
The Company's cash balance was
Also, during the fourth quarter, the Company incurred planned capital expenditures related primarily to the purchase of computer servers and networking equipment, and to a lesser extent leasehold improvements and patent acquisitions, resulting in a cash outlay of approximately
Free cash flow for the fourth quarter of 2012 was
On
Financial Outlook
The Company's current financial and operating expectations for the first quarter of 2013 and full year 2013 are as follows:
- Revenue of
$48.5 - $50.5 million - Adjusted EBITDA of
$9.0 - $10.0 million - Non-cash equity-based compensation expense of approximately
$2 million - An effective tax rate of approximately 40%
Full Year 2013
- We are increasing our expectations for revenue to
$213 - $219 million - We are increasing our expectations for adjusted EBITDA to
$44.0 - $46.5 million - Non-cash equity-based compensation expense of approximately
$8 million - An effective tax rate of approximately 40%
- Capital expenditures related to network servers and technology of approximately
$5 million - Capital expenditures for leasehold improvements related to a headquarters office expansion/relocation of approximately
$6 million
Earnings Teleconference Information
The Company will discuss its fourth quarter and full year 2012 financial results during a teleconference today,
Following completion of the call, a recorded replay of the webcast will be available on
Non-GAAP Financial Measures
A reconciliation of the differences between adjusted EBITDA, non-GAAP net income, and free cash flow, and the most comparable financial measure calculated and presented in accordance with GAAP, is presented under the heading "Reconciliation of Non-GAAP Financial Information to GAAP" immediately following the Consolidated Statements of Cash Flows included below.
Historical Operating Metrics
12/31/10 |
3/31/11 |
6/30/11 |
9/30/11 |
12/31/11 |
3/31/12 |
6/30/12 |
9/30/12 |
12/31/12 |
|
Number of paid downloads |
12.5 |
13.3 |
14.4 |
14.8 |
16.2 |
17.6 |
18.3 |
18.7 |
21.4 |
Revenue per download |
$ 1.91 |
$ 1.92 |
$ 2.01 |
$ 2.10 |
$ 2.14 |
$ 2.13 |
$ 2.22 |
$ 2.26 |
$ 2.30 |
Images in collection (end of period) |
13.3 |
14.4 |
15.3 |
16.2 |
17.4 |
18.8 |
20.2 |
21.7 |
23.3 |
Non-Cash Equity Based Compensation
Included in the accompanying financial results are expenses related to non-cash equity based compensation, as follows (in thousands):
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||
2012 |
2011 |
2012 |
2011 |
||||
Cost of revenue |
$ 219 |
$ - |
$ 219 |
$ - |
|||
Sales and marketing |
783 |
- |
783 |
- |
|||
Product development |
1,696 |
- |
1,696 |
- |
|||
General and administrative |
4,860 |
732 |
7,687 |
2,122 |
|||
Total |
$ 7,558 |
$ 732 |
$ 10,385 |
$ 2,122 |
Amortization of Intangible Assets and Depreciation
Included in the accompanying financial results are expenses related to the amortization of intangible assets, as follows (in thousands):
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||
2012 |
2011 |
2012 |
2011 |
||||
Cost of revenue |
$ 8 |
$ 8 |
$ 32 |
$ 32 |
|||
General and administrative |
48 |
53 |
213 |
212 |
|||
Total |
$ 56 |
$ 61 |
$ 245 |
$ 244 |
Included in the accompanying financial results are expenses related to depreciation, as follows (in thousands):
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||
2012 |
2011 |
2012 |
2011 |
||||
Cost of revenue |
$ 411 |
$ 218 |
$ 1,394 |
$ 627 |
|||
General and administrative |
284 |
210 |
1,001 |
649 |
|||
Total |
$ 695 |
$ 428 |
$ 2,395 |
$ 1,276 |
About
For more information, please visit http://www.shutterstock.com, and follow
Safe Harbor Provision
The statements contained in this press release that are not purely historical are forward looking statements within the meaning of Section 21E of the Securities and Exchange Act of 1934, including statements regarding the Company's expectations, predictions, beliefs, hopes, intentions or strategies regarding the future. Forward looking statements include statements regarding the Company's business strategy, timing of, and plans for, the introduction of new products and enhancements, future sales, market growth and direction, competition, market share, revenue growth, operating margins and profitability. All forward looking statements included in this document are based upon information available to the Company as of the date hereof. Actual events or results could differ materially from those contained in the Company's current projections or forward-looking statements. It is routine for internal projections and expectations to change as the quarter progresses, and therefore it should be clearly understood that the internal projections and beliefs upon which the Company bases its expectations may change prior to the end of the quarter. Although these expectations may change, the Company assumes no obligation to update any such forward looking statement, whether as a result of new information, future developments or otherwise. Factors that could cause or contribute to such differences include the Company's inability to continue to attract customers and contributors to its online marketplace for commercial digital imagery; a decrease in repeat customer purchases; a reduction in customer spending; a decrease in contributor participation in the Company's marketplace; the Company's inability to evaluate its future prospects; competitive factors; the Company's inability to prevent the misuse of its imagery; assertions by third parties of infringement or other violations of intellectual property rights by the Company; the Company's inability to increase market awareness of the Company and its services; the Company's inability to increase the percentage of its revenues that come from larger companies; the Company's inability to effectively manage its growth; the Company's inability to continue expansion into international markets; failure to respond to technological changes or upgrade the Company's website and technology systems; failure to adequately protect the Company's intellectual property; general economic conditions worldwide; and other factors and risks discussed in the section entitled "Risk Factors" in the Company's latest Quarterly Report on Form 10-Q filed with the
Shutterstock, Inc. |
||||||||
Consolidated Balance Sheets |
||||||||
(In thousands, except par value amount) |
||||||||
(Unaudited) |
||||||||
December 31, 2012 |
December 31, 2011 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ 102,096 |
$ 14,097 |
||||||
Credit card receivables |
1,373 |
964 |
||||||
Accounts receivable, net |
1,738 |
647 |
||||||
Prepaid expenses and other current assets |
2,008 |
1,554 |
||||||
Deferred tax assets |
18,760 |
644 |
||||||
Due from related party |
- |
168 |
||||||
Total current assets |
125,975 |
18,074 |
||||||
Property and equipment, net |
5,255 |
3,844 |
||||||
Intangibles, net |
1,040 |
1,029 |
||||||
Goodwill |
1,423 |
1,423 |
||||||
Deferred tax assets |
13,239 |
58 |
||||||
Other assets |
182 |
427 |
||||||
Total assets |
$ 147,114 |
$ 24,855 |
||||||
LIABILITIES, REDEEMABLE PREFERRED MEMBERS' INTEREST AND STOCKHOLDERS' EQUITY/MEMBERS' DEFICIT |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ 2,606 |
$ 1,838 |
||||||
Accrued expenses |
15,606 |
10,875 |
||||||
Contributor royalties payable |
6,984 |
5,261 |
||||||
Deferred revenue |
37,934 |
28,451 |
||||||
Term loan debt |
6,000 |
- |
||||||
Other liabilities |
161 |
85 |
||||||
Total current liabilities |
69,291 |
46,510 |
||||||
Other non-current liabilities |
889 |
2,548 |
||||||
Total liabilities |
70,180 |
49,058 |
||||||
Commitment and contingencies |
||||||||
Redeemable preferred members' interest |
- |
33,725 |
||||||
Stockholders' equity/members' deficit: |
||||||||
Common members' interest |
- |
5,699 |
||||||
Common stock, $0.01 par value; 200,000 shares authorized and 33,513 shares outstanding as of December 31, 2012; no shares were authorized and outstanding as of December 31, 2011 |
335 |
- |
||||||
Additional paid-in capital |
48,282 |
- |
||||||
Retained earnings/accumulated deficit |
28,317 |
(63,627) |
||||||
Total stockholders' equity/members' deficit |
76,934 |
(57,928) |
||||||
Total liabilities, redeemable preferred members' interest, and stockholders' equity/members' deficit |
$ 147,114 |
$ 24,855 |
||||||
Shutterstock, Inc. |
||||||||||||
Consolidated Statements of Operations |
||||||||||||
(In thousands, except for share and per share information) |
||||||||||||
(Unaudited) |
||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||
December 31, |
December 31, |
|||||||||||
2012 |
2011 |
2012 |
2011 |
|||||||||
Revenue |
$ 49,157 |
$ 34,728 |
$ 169,616 |
$ 120,271 |
||||||||
Operating expenses: |
||||||||||||
Cost of revenue |
18,794 |
12,975 |
64,676 |
45,504 |
||||||||
Sales and marketing |
12,022 |
9,600 |
45,107 |
31,929 |
||||||||
Product development |
5,675 |
2,711 |
16,330 |
9,777 |
||||||||
General and administrative |
9,709 |
3,335 |
21,651 |
10,171 |
||||||||
Total operating expenses |
46,200 |
28,621 |
147,764 |
97,381 |
||||||||
Income from operations |
2,957 |
6,107 |
21,852 |
22,890 |
||||||||
Other (expense)/income, net |
(49) |
2 |
(47) |
10 |
||||||||
Income before income taxes |
2,908 |
6,109 |
21,805 |
22,900 |
||||||||
(Benefit)/provision for income taxes |
(26,111) |
321 |
(25,738) |
1,036 |
||||||||
Net income |
$ 29,019 |
$ 5,788 |
$ 47,543 |
$ 21,864 |
||||||||
Less: |
||||||||||||
Preferred interest distributed |
2,950 |
956 |
9,000 |
7,144 |
||||||||
Preferred interest accretion |
- |
- |
- |
4,058 |
||||||||
Undistributed (loss) earnings to participating shareholder/members |
(2,667) |
491 |
(4,086) |
(2,692) |
||||||||
Net income available to common shareholders/members |
$ 28,736 |
$ 4,341 |
$ 42,629 |
$ 13,354 |
||||||||
Net income (loss) per basic share available to common shareholders/members: |
||||||||||||
Distributed |
$ 0.27 |
$ 0.14 |
$ 1.14 |
$ 1.03 |
||||||||
Undistributed |
0.61 |
0.07 |
0.65 |
(0.39) |
||||||||
Basic |
$ 0.88 |
$ 0.21 |
$ 1.79 |
$ 0.64 |
||||||||
Net income (loss) per diluted share available to common shareholders/members: |
||||||||||||
Distributed |
$ 0.27 |
$ 0.14 |
$ 1.13 |
$ 1.03 |
||||||||
Undistributed |
0.61 |
0.07 |
0.66 |
(0.39) |
||||||||
Diluted |
$ 0.88 |
$ 0.21 |
$ 1.79 |
$ 0.64 |
||||||||
Weighted average shares outstanding: |
||||||||||||
Basic |
32,497,727 |
20,849,242 |
23,785,299 |
20,849,242 |
||||||||
Diluted |
32,681,570 |
20,849,242 |
23,833,223 |
20,849,242 |
Shutterstock, Inc. |
|||||||||||
Reconciliation of Non-GAAP Financial Information to GAAP |
|||||||||||
(In thousands, except for share and per share information) |
|||||||||||
(Unaudited) |
|||||||||||
Unaudited Supplemental Data |
|||||||||||
The following information is not a financial measure under generally accepted accounting principles (GAAP). In addition, it should not be construed as an alternative to any other measures of performance determined in accordance with GAAP, or as an indicator of our operating performance, liquidity or cash flows generated by operating, investing and financing activities as there may be significant factors or trends that it fails to address. We present this financial information because we believe that it is helpful to some investors as one measure of our operations. We caution investors that non-GAAP financial information, by its nature, departs from traditional accounting conventions; accordingly, its use can make it difficult to compare our results with our results from other reporting periods and with the results of other companies. |
|||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||
December 31, |
December 31, |
||||||||||
2012 |
2011 |
2012 |
2011 |
||||||||
Net income |
$ 29,019 |
$ 5,788 |
$ 47,543 |
$ 21,864 |
|||||||
Add/(less): |
|||||||||||
(a) |
Depreciation and amortization |
751 |
489 |
2,640 |
1,520 |
||||||
(b) |
Non-cash equity based compensation |
7,558 |
732 |
10,385 |
2,122 |
||||||
(c) |
Interest (income)/expense, net |
49 |
(2) |
47 |
(10) |
||||||
(d) |
Provision (benefit) for income taxes |
(26,111) |
321 |
(25,738) |
1,036 |
||||||
Adjusted EBITDA (1) |
$ 11,266 |
$ 7,328 |
$ 34,877 |
$ 26,532 |
|||||||
Adjusted EBITDA per diluted common share |
$ 0.34 |
$ 0.35 |
$ 1.46 |
$ 1.27 |
|||||||
Adjusted EBITDA per diluted common share (2) |
$ 0.34 |
$ 0.26 |
$ 1.46 |
$ 0.94 |
|||||||
Weighted average shares |
32,681,570 |
20,849,242 |
23,833,223 |
20,849,242 |
|||||||
Adjusted weighted average shares (2) |
32,681,570 |
28,338,280 |
23,833,223 |
28,338,280 |
|||||||
Three Months Ended |
Twelve Months Ended |
||||||||||
December 31, |
December 31, |
||||||||||
2012 |
2011 |
2012 |
2011 |
||||||||
Net income |
$ 29,019 |
$ 5,788 |
$ 47,543 |
$ 21,864 |
|||||||
(a) |
One-time tax benefit due to reorganization to a corporation |
(28,811) |
- |
(28,811) |
- |
||||||
(b) |
Non-cash equity based compensation |
7,558 |
732 |
10,385 |
2,122 |
||||||
(c) |
Non-cash equity based compensation tax benefit |
(1,136) |
(14) |
(1,136) |
(41) |
||||||
Non-GAAP net income |
$ 6,630 |
$ 6,506 |
$ 27,981 |
$ 23,945 |
|||||||
Three Months Ended |
Twelve Months Ended |
||||||||||
December 31, |
December 31, |
||||||||||
2012 |
2011 |
2012 |
2011 |
||||||||
Net cash provided by operating activities |
$ 12,646 |
$ 10,083 |
$ 45,534 |
$ 39,547 |
|||||||
Interest income/(expense), net |
(49) |
2 |
(47) |
10 |
|||||||
Capital expenditures |
(601) |
(675) |
(4,062) |
(3,442) |
|||||||
Free cash flow |
$ 12,094 |
$ 9,406 |
$ 41,519 |
$ 36,095 |
|||||||
Adjusted EBITDA |
$ 11,266 |
$ 7,328 |
$ 34,877 |
$ 26,532 |
|||||||
Add/(less): |
|||||||||||
(a) |
Changes in operating assets and liabilities |
6,131 |
2,761 |
15,899 |
13,492 |
||||||
(b) |
Provision for income taxes |
26,111 |
(321) |
25,738 |
(1,036) |
||||||
(c) |
Deferred income taxes |
(31,049) |
17 |
(31,300) |
253 |
||||||
(d) |
Provision for doubtful accounts/chargeback reserve |
195 |
296 |
326 |
296 |
||||||
(e) |
Other (income)/expense, net |
(49) |
2 |
(47) |
10 |
||||||
(f) |
Amortization of financing fees |
41 |
- |
41 |
- |
||||||
Net cash provided by operating activities |
$ 12,646 |
$ 10,083 |
$ 45,534 |
$ 39,547 |
|||||||
(1) Earnings/(loss) before interest income/(expense), income taxes, depreciation, amortization, non-cash equity based |
|||||||||||
compensation and other non-cash charges. |
|||||||||||
(2) The adjusted shares give effect to our reorganization from a New York limited company to a Delaware corporation and includes |
|||||||||||
incremental shares for profit interest awards and preferred shares that are excluded from the weighted average shares. |
SOURCE
Meagan Kirkpatrick, Shutterstock, Inc., +1-646-402-2854, mkirkpatrick@shutterstock.com; or Denise Garcia, ICR, denise.garcia@icrinc.com