Shutterstock Reports Third Quarter 2013 Financial Results
(Logo: http://photos.prnewswire.com/prnh/20120514/NY06418LOGO )
"
Operating Metrics
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
2013 |
2012 |
2013 |
2012 |
||||
(in millions, except revenue per download) |
(in millions, except revenue per download) |
||||||
Number of paid downloads |
25.4 |
18.7 |
72.1 |
54.6 |
|||
Revenue per download |
$ 2.35 |
$ 2.26 |
$ 2.32 |
$ 2.20 |
|||
Images in our collection (end of period) |
29.7 |
21.7 |
29.7 |
21.7 |
Revenue
Revenue for the third quarter was
Net Income
Net income for the third quarter of 2013 decreased 29% to
Net income available to common stockholders/members for the third quarter of 2013 was
Non-GAAP net income for the third quarter of 2013 was
Adjusted EBITDA
Adjusted EBITDA for the third quarter of 2013 was
Cash
The Company's cash balance was
On
Also during the third quarter, the Company incurred planned capital expenditures related primarily to the purchase of computer servers and networking equipment to support expanded image and video storage capacity and growing network bandwidth needs, and to a lesser extent leasehold improvements, resulting in a cash outlay of approximately
Free cash flow for the third quarter of 2013 was
Financial Outlook
The Company's current financial and operating expectations for the fourth quarter of 2013 and full year 2013 are as follows:
Fourth Quarter 2013
- Revenue of
$64 - $66 million - Adjusted EBITDA of
$12.5 - $13.5 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
$231 - $233 million - We are increasing our expectations for adjusted EBITDA to
$50 - $51 million - Non-cash equity-based compensation expense of approximately
$6.5 million - An effective tax rate of approximately 40%
- Capital expenditures related to network servers and technology of approximately
$5 million - Capital expenditures for non-recurring leasehold improvements related to headquarters office relocation of approximately
$10 million
The Company's current financial and operating expectations for full year 2014 are as follows:
Full Year 2014
- Revenue of
$300 - $305 million - Adjusted EBITDA of
$68 - $70 million - Non-cash equity-based compensation expense of approximately
$18 million - An effective tax rate of approximately 40%
- Capital expenditures related to network servers and technology of approximately
$12 million
Earnings Teleconference Information
The Company will discuss its third quarter 2013 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
6/30/11 |
9/30/11 |
12/31/11 |
3/31/12 |
6/30/12 |
9/30/12 |
12/31/12 |
3/31/13 |
6/30/13 |
9/30/13 |
|
(in millions, except revenue per download) |
||||||||||
Number of paid downloads |
14.4 |
14.8 |
16.2 |
17.6 |
18.3 |
18.7 |
21.4 |
22.4 |
24.3 |
25.4 |
Revenue per download |
$ 2.01 |
$ 2.10 |
$ 2.14 |
$ 2.13 |
$ 2.22 |
$ 2.26 |
$ 2.30 |
$ 2.28 |
$ 2.33 |
$ 2.35 |
Images in collections (end of period) |
15.3 |
16.2 |
17.4 |
18.8 |
20.2 |
21.7 |
23.3 |
25.1 |
27.3 |
29.7 |
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 September 30, |
Nine Months Ended September 30, |
||||||
2013 |
2012 |
2013 |
2012 |
||||
Cost of revenue |
$ 126 |
$ - |
$ 291 |
$ - |
|||
Sales and marketing |
358 |
- |
865 |
- |
|||
Product development |
406 |
- |
990 |
- |
|||
General and administrative |
962 |
670 |
2,276 |
2,827 |
|||
Total |
$ 1,852 |
$ 670 |
$ 4,422 |
$ 2,827 |
Amortization of Intangible Assets and Depreciation of Property and Equipment
Included in the accompanying financial results are expenses related to the amortization of intangible assets, as follows (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
2013 |
2012 |
2013 |
2012 |
||||
Cost of revenue |
$ 8 |
$ 8 |
$ 23 |
$ 23 |
|||
General and administrative |
49 |
55 |
146 |
164 |
|||
Total |
$ 57 |
$ 63 |
$ 169 |
$ 187 |
Included in the accompanying financial results are expenses related to depreciation of property and equipment, as follows (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
2013 |
2012 |
2013 |
2012 |
||||
Cost of revenue |
$ 623 |
$ 400 |
$ 1,576 |
$ 984 |
|||
General and administrative |
333 |
265 |
993 |
717 |
|||
Total |
$ 956 |
$ 665 |
$ 2,569 |
$ 1,701 |
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 or in content contributed to our online marketplace; the Company's inability to successfully operate in a new and rapidly changing market and 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 effectively manage its growth; the Company's inability to increase the percentage of its revenues that come from larger companies; the Company's inability to continue expansion into international markets; various income tax and other tax liabilities; 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 under the heading "Risk Factors" in the Company's prospectus filed with the
Shutterstock, Inc. |
||||||||
Consolidated Balance Sheets |
||||||||
(In thousands, except per share data) |
||||||||
September 30, 2013 |
December 31, 2012 |
|||||||
(unaudited) |
||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ 195,519 |
$ 102,096 |
||||||
Credit card receivables |
2,526 |
1,373 |
||||||
Accounts receivable, net |
5,450 |
1,738 |
||||||
Prepaid expenses and other current assets |
25,604 |
2,008 |
||||||
Deferred tax assets, net |
4,347 |
18,760 |
||||||
Total current assets |
233,446 |
125,975 |
||||||
Property and equipment, net |
8,634 |
5,255 |
||||||
Intangibles assets, net |
871 |
1,040 |
||||||
Goodwill |
1,423 |
1,423 |
||||||
Deferred tax assets, net |
12,566 |
13,239 |
||||||
Restricted cash |
2,016 |
182 |
||||||
Total assets |
$ 258,956 |
$ 147,114 |
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ 5,248 |
$ 2,606 |
||||||
Accrued expenses |
19,664 |
15,606 |
||||||
Contributor royalties payable |
9,002 |
6,984 |
||||||
Deferred revenue |
49,929 |
37,934 |
||||||
Term loan facility |
- |
6,000 |
||||||
Other liabilities |
204 |
161 |
||||||
Total current liabilities |
84,047 |
69,291 |
||||||
Other non-current liabilities |
1,709 |
889 |
||||||
Total liabilities |
85,756 |
70,180 |
||||||
Commitment and contingencies |
||||||||
Stockholders' equity: |
||||||||
Common stock, $0.01 par value; 200,000 shares authorized; 35,004 and 33,513 shares outstanding as of September 30, 2013 and December 31, 2012, respectively |
351 |
335 |
||||||
Additional paid-in capital |
125,912 |
48,282 |
||||||
Retained earnings |
46,937 |
28,317 |
||||||
Total stockholders' equity |
173,200 |
76,934 |
||||||
Total liabilities and stockholders' equity |
$ 258,956 |
$ 147,114 |
Shutterstock, Inc. |
||||||||||||
Consolidated Statements of Operations |
||||||||||||
(In thousands, except for share and per share data) |
||||||||||||
(unaudited) |
||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||
September 30, |
September 30, |
|||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||
Revenue |
$ 59,558 |
$ 42,260 |
$ 167,484 |
$ 120,459 |
||||||||
Operating expenses: |
||||||||||||
Cost of revenue |
22,936 |
16,057 |
64,525 |
45,882 |
||||||||
Sales and marketing |
14,947 |
9,752 |
40,240 |
33,085 |
||||||||
Product development |
5,685 |
3,795 |
15,300 |
10,655 |
||||||||
General and administrative |
6,076 |
3,765 |
16,590 |
11,943 |
||||||||
Total operating expenses |
49,644 |
33,369 |
136,655 |
101,565 |
||||||||
Income from operations |
9,914 |
8,891 |
30,829 |
18,894 |
||||||||
Other income (expense), net |
20 |
(3) |
29 |
3 |
||||||||
Income before provision for income taxes |
9,934 |
8,888 |
30,858 |
18,897 |
||||||||
Provision for income taxes |
3,740 |
146 |
12,238 |
374 |
||||||||
Net income |
$ 6,194 |
$ 8,742 |
$ 18,620 |
$ 18,523 |
||||||||
Less: |
||||||||||||
Preferred interest distributed |
- |
2,263 |
- |
6,051 |
||||||||
Undistributed earnings (loss) to participating stockholder/members |
18 |
(77) |
59 |
(1,419) |
||||||||
Net income available to common stockholders/members |
$ 6,176 |
$ 6,556 |
$ 18,561 |
$ 13,891 |
||||||||
Net income (loss) per basic share available to common stockholders/members: |
||||||||||||
Distributed |
$ - |
$ 0.32 |
$ - |
$ 0.87 |
||||||||
Undistributed |
0.18 |
(0.01) |
0.55 |
(0.20) |
||||||||
Basic |
$ 0.18 |
$ 0.31 |
$ 0.55 |
$ 0.67 |
||||||||
Net income (loss) per diluted share available to common stockholders/members: |
||||||||||||
Distributed |
$ - |
$ 0.32 |
$ - |
$ 0.87 |
||||||||
Undistributed |
0.18 |
(0.01) |
0.55 |
(0.20) |
||||||||
Diluted |
$ 0.18 |
$ 0.31 |
$ 0.55 |
$ 0.67 |
||||||||
Weighted average shares outstanding: |
||||||||||||
Basic |
33,692,876 |
20,849,242 |
33,522,289 |
20,849,242 |
||||||||
Diluted |
34,280,656 |
20,849,242 |
34,043,573 |
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 |
Nine Months Ended |
||||||||||
September 30, |
September 30, |
||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||
Net income |
$ 6,194 |
$ 8,742 |
$ 18,620 |
$ 18,523 |
|||||||
Add/(less): |
|||||||||||
(a) |
Depreciation and amortization |
1,013 |
728 |
2,738 |
1,888 |
||||||
(b) |
Non-cash equity based compensation |
1,852 |
670 |
4,422 |
2,827 |
||||||
(c) |
Interest (income)/expense, net |
(20) |
3 |
(29) |
(3) |
||||||
(d) |
Provision for income taxes |
3,740 |
146 |
12,238 |
374 |
||||||
Adjusted EBITDA (1) |
$ 12,779 |
$ 10,289 |
$ 37,989 |
$ 23,609 |
|||||||
Adjusted EBITDA per basic common share |
$ 0.38 |
$ 0.49 |
$ 1.13 |
$ 1.13 |
|||||||
Adjusted EBITDA per diluted common share (2) |
$ 0.37 |
$ 0.36 |
$ 1.12 |
$ 0.83 |
|||||||
Weighted average basic shares |
33,692,876 |
20,849,242 |
33,522,289 |
20,849,242 |
|||||||
Weighted average diluted shares (2) |
34,280,656 |
28,338,280 |
34,043,573 |
28,338,280 |
|||||||
Three Months Ended |
Nine Months Ended |
||||||||||
September 30, |
September 30, |
||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||
Net income |
$ 6,194 |
$ 8,742 |
$ 18,620 |
$ 18,523 |
|||||||
(a) |
Non-cash equity based compensation |
1,852 |
670 |
4,422 |
2,827 |
||||||
(b) |
Non-cash equity based compensation tax benefit |
(697) |
(11) |
(1,754) |
(56) |
||||||
Non-GAAP net income |
$ 7,349 |
$ 9,401 |
$ 21,288 |
$ 21,294 |
|||||||
Non-GAAP net income per basic common share |
$ 0.22 |
$ 0.45 |
$ 0.64 |
$ 1.02 |
|||||||
Non-GAAP net income per diluted common share (2) |
$ 0.21 |
$ 0.33 |
$ 0.63 |
$ 0.75 |
|||||||
Weighted average basic shares |
33,692,876 |
20,849,242 |
33,522,289 |
20,849,242 |
|||||||
Weighted average diluted shares (2) |
34,280,656 |
28,338,280 |
34,043,573 |
28,338,280 |
|||||||
Three Months Ended |
Nine Months Ended |
||||||||||
September 30, |
September 30, |
||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||
Net cash provided by operating activities |
$ 14,647 |
$ 13,966 |
$ 32,461 |
$ 32,888 |
|||||||
Interest (expense)/income, net |
20 |
(3) |
29 |
3 |
|||||||
Capital expenditures |
(1,802) |
(597) |
(4,788) |
(3,461) |
|||||||
Free cash flow |
$ 12,825 |
$ 13,372 |
$ 27,644 |
$ 29,424 |
|||||||
Adjusted EBITDA |
$ 12,779 |
$ 10,289 |
$ 37,989 |
$ 23,609 |
|||||||
Add/(less): |
|||||||||||
(a) |
Changes in operating assets and liabilities |
(10,693) |
3,841 |
(5,853) |
9,770 |
||||||
(b) |
Provision for income taxes |
(3,740) |
(146) |
(12,238) |
(374) |
||||||
(c) |
Deferred income taxes |
18,213 |
(96) |
15,086 |
(251) |
||||||
(d) |
Excess tax benefit from exercise of stock options |
(2,217) |
- |
(3,226) |
- |
||||||
(e) |
Provision for doubtful accounts/chargeback reserve |
285 |
81 |
549 |
131 |
||||||
(f) |
Interest (expense)/income, net |
20 |
(3) |
29 |
3 |
||||||
(g) |
Amortization of financing fees |
- |
- |
125 |
- |
||||||
Net cash provided by operating activities |
$ 14,647 |
$ 13,966 |
$ 32,461 |
$ 32,888 |
(1) |
Earnings/(loss) before interest income/(expense), income taxes, depreciation, amortization, non-cash equity based compensation and other non-cash charges. |
(2) |
The weighted average diluted shares for the three and nine months ended September 30, 2012 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
Public Relations: Meagan Kirkpatrick, Shutterstock, Inc., press@shutterstock.com, +1-646-402-2854; Investor Relations: Denise Garcia, ICR, ir@shutterstock.com