UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 15, 2012
Shutterstock, Inc.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-35669 |
|
80-0812659 |
(State or other jurisdiction of incorporation) |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
60 Broad Street, 30th Floor
New York, NY 10004
(Address of principal executive offices, including zip code)
(646) 419-4452
(Registrants telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition
On November 15, 2012, Shutterstock, Inc. issued a press release announcing its financial results for the fiscal quarter ended September 30, 2012. A copy of the press release is furnished as Exhibit 99.1 to this current report and is incorporated herein by reference.
The information furnished on this Form 8-K, including Exhibit 99.1 attached hereto, shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
Exhibit No. |
|
Exhibit Description |
|
|
|
99.1 |
|
Press Release dated November 15, 2012 |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: November 15, 2012
|
SHUTTERSTOCK, INC. | |
|
| |
|
| |
|
By: |
/s/ Timothy E. Bixby |
|
|
Timothy E. Bixby |
|
|
Chief Financial Officer |
Exhibit 99.1
Shutterstock Reports Third Quarter 2012 Financial Results
· Quarterly image downloads reach record of 18.7 million
· Collection exceeds 21 million images and video clips
· Third quarter revenue increased 36% from prior year
· Adjusted EBITDA of $10.3 million
NEW YORK, NY November 15, 2012 Shutterstock, Inc. (NYSE: SSTK) a leading global provider of commercial digital imagery, today announced financial results for the third quarter ended September 30, 2012.
We are very pleased with our operating results in the third quarter and for 2012 to date, said CEO Jon Oringer. We continue to see strong growth in both volume and revenue across all geographies and all of our product offerings.
Operating Metrics
|
|
Three Months Ended September 30, |
| ||||
|
|
2012 |
|
2011 |
| ||
|
|
(in millions, except revenue per download) |
| ||||
Number of paid downloads |
|
18.7 |
|
14.8 |
| ||
Revenue per download |
|
$ |
2.26 |
|
$ |
2.10 |
|
Images in collection (end of period) |
|
21.7 |
|
16.2 |
| ||
Revenue
Revenue for the third quarter was $42.3 million, a 36% increase from the third quarter of 2011. The Company experienced growth in all product lines and in all major global territories.
Net Income
GAAP net income for the third quarter of 2012 was $8.7 million as compared to $5.7 million in the third quarter of 2011. GAAP net income available to common members for the third quarter of 2012 was $6.6 million or $0.32 per share as compared to $4.3 million or $0.20 per share in the third quarter of 2011.
Non-GAAP net income for the third quarter of 2012 was $9.4 million as compared to $6.3 million in the third quarter of 2011. Non-GAAP net income excludes the after tax impact of non-cash equity based compensation expense.
Adjusted EBITDA
Adjusted EBITDA for the third quarter of 2012 was $10.3 million as compared to $6.9 million in the third quarter of 2011.
Cash
The Companys cash balance was $28.8 million at September 30, 2012 as compared to $14.1 million as of December 31, 2011. The Company also had short-term debt of $12.0 million and no long-term debt as of September 30, 2012. The Company generated $14.0 million of cash from operations in the third quarter of 2012 and $32.9 million of cash from operations in the first nine months of 2012.
Also, during the third 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, resulting in a cash outlay of approximately $0.6 million. Cash outlays in this category for the first nine months of 2012 totaled $3.5 million.
Free cash flow for the third quarter of 2012 was $13.4 million as compared to $8.3 million in the third quarter of 2011.
On October 16, 2012, the Company completed its initial public offering that resulted in net proceeds to the Company of $81.8 million after deducting underwriting discounts and commissions.
Financial Outlook
The Companys current financial and operating expectations for the fourth quarter of 2012, full year 2012 and full year 2013 are as follows:
Fourth Quarter 2012
· Revenue of $44 - $45 million
· Adjusted EBITDA of $9.0 - $9.5 million
· Non-cash equity-based compensation expense of approximately $8 million
· Effective and cash tax rate of 43%
· Fully diluted adjusted weighted average share count of approximately 34 million
Full Year 2012
· Revenue of $164 - $166 million
· Adjusted EBITDA of $32.5 - $33.0 million
· Fully diluted adjusted weighted average share count of approximately 32 million
Other Full Year 2012 Assumptions
· Amortization of intangibles of approximately $0.3 million
· Depreciation of approximately $2.5 million
· Non-cash equity-based compensation expense of approximately $11 million
· Capital expenditures of approximately $5.0 million
Full Year 2013
· We are increasing our expectations for revenue to $204 - $208 million
· We are increasing our expectations for adjusted EBITDA to $44 - $45 million
· Fully diluted share count of approximately 35.5 million
· 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 third quarter 2012 financial results during a teleconference today, November 15, 2012, at 5:00 PM ET. To participate, please call 800-706-7749 or 617-614-3474. Please use the conference ID: 3816 7173.
For recorded conference replay starting at 6:00 p.m. ET on November 15, 2012 until November 29, 2012 please call 888-286-8010 or 617-801-6888. Please use the conference ID: 3780 8719.
Non-GAAP Financial Measures
Shutterstock considers adjusted EBITDA, non-GAAP net income, and free cash flow to be important financial indicators of the Companys operational strength and the performance of its business. Shutterstock defines adjusted EBITDA as earnings adjusted for interest income/(expense), income taxes, depreciation, amortization and non-cash equity-based compensation; non-GAAP net income as net income excluding the after tax impact of non-cash equity based compensation expense; and free cash flow as cash provided by (used in) operating activities adjusted for capital expenditures and interest income/(expense). These figures are non-GAAP financial measures and should be considered in addition to results prepared in accordance with generally accepted accounting principles (GAAP), and should not be considered as a substitute for, or superior to, GAAP results. In addition, adjusted EBITDA, non-GAAP net income, and free cash flow should not be construed as indicators of our operating performance, liquidity or cash flows generated by operating, investing and financing activities, as there may be significant factors or trends that they fail to address. 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 current results with our results from other reporting periods and with the results of other companies.
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 Operations included below.
Historical Operating Metrics
|
|
Three Months Ended |
| |||||||||||||||||||||||||
|
|
9/30/10 |
|
12/31/10 |
|
3/31/11 |
|
6/30/11 |
|
9/30/11 |
|
12/31/11 |
|
3/31/12 |
|
6/30/12 |
|
9/30/12 |
| |||||||||
|
|
(in millions, except revenue per download) |
| |||||||||||||||||||||||||
Number of paid downloads |
|
11.1 |
|
12.5 |
|
13.3 |
|
14.4 |
|
14.8 |
|
16.2 |
|
17.6 |
|
18.3 |
|
18.7 |
| |||||||||
Revenue per download |
|
$ |
1.89 |
|
$ |
1.91 |
|
$ |
1.92 |
|
$ |
2.01 |
|
$ |
2.10 |
|
$ |
2.14 |
|
$ |
2.13 |
|
$ |
2.22 |
|
$ |
2.26 |
|
Images in our library (end of period) |
|
12.3 |
|
13.3 |
|
14.4 |
|
15.3 |
|
16.2 |
|
17.4 |
|
18.8 |
|
20.2 |
|
21.7 |
| |||||||||
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 |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Cost of revenue |
|
$ |
8 |
|
$ |
8 |
|
$ |
24 |
|
$ |
24 |
|
General and administrative |
|
55 |
|
53 |
|
163 |
|
159 |
| ||||
Total |
|
$ |
63 |
|
$ |
61 |
|
$ |
187 |
|
$ |
183 |
|
Included in the accompanying financial results are expenses related to depreciation, as follows (in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Cost of revenue |
|
$ |
401 |
|
$ |
168 |
|
$ |
984 |
|
$ |
411 |
|
General and administrative |
|
264 |
|
181 |
|
717 |
|
439 |
| ||||
Total |
|
$ |
665 |
|
$ |
349 |
|
$ |
1,701 |
|
$ |
850 |
|
Adjusted Weighted Average Shares Reconciliation
The following table presents a reconciliation of weighted average shares to adjusted weighted average shares. The adjusted shares give effect to our reorganization from a New York limited liability company to a Delaware corporation on October 5, 2012. The adjusted weighted average shares measure is similar to the expected weighted average shares measure post-reorganization and its sole purpose is for use in calculating adjusted EBITDA per share:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
Weighted average shares |
|
20,882,191 |
|
21,380,178 |
|
20,957,222 |
|
21,678,381 |
|
Incremental shares representing conversion of profits interest awards |
|
541,305 |
|
571,749 |
|
545,893 |
|
589,979 |
|
Preferred interest shares |
|
6,960,730 |
|
7,126,726 |
|
6,985,741 |
|
7,226,127 |
|
Adjusted weighted average shares |
|
28,384,226 |
|
29,078,653 |
|
28,488,855 |
|
29,494,487 |
|
About Shutterstock
Shutterstock is a leading global provider of high-quality licensed photographs, vectors, illustrations and videos to businesses, marketing agencies and media organizations around the world. Headquartered in New York City, Shutterstock works closely with its growing contributor community of photographers, videographers, illustrators and designers to curate a global marketplace for royalty-free imagery. Shutterstock adds tens of thousands of rights-cleared images each week, and with more than 21 million images currently available, the Company recently surpassed 250 million image downloads. Shutterstock also owns Bigstock, a value-oriented stock agency that offers both credit and simple Pay As You Go purchase options.
For more information, please visit http://www.shutterstock.com, and follow Shutterstock on Twitter or on Facebook.
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 Companys expectations, predictions, beliefs, hopes, intentions or strategies regarding the future. Forward looking statements include statements regarding the Companys 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 Companys 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 Companys 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 Companys marketplace; the Companys inability to evaluate its future prospects; competitive factors; the Companys 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 Companys inability to increase market awareness of the Company and its services; the Companys inability to increase the percentage of its revenues that come from larger companies; the Companys inability to effectively manage its growth; the Companys inability to continue expansion into international markets; failure to respond to technological changes or upgrade the Companys website and technology systems; failure to adequately protect the Companys intellectual property; general economic conditions worldwide; and other factors and risks discussed in the Companys Final Prospectus dated October 10, 2012 and other reports filed by the Company from time to time with the Securities and Exchange Commission. Forward-looking statements in this release are made pursuant to the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995.
Shutterstock Images LLC
Consolidated Balance Sheets
(In Thousands)
|
|
September 30, 2012 |
|
December 31, 2011 |
| ||
|
|
(Unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
28,793 |
|
$ |
14,097 |
|
Credit card receivables |
|
2,100 |
|
964 |
| ||
Accounts receivable, net |
|
1,377 |
|
647 |
| ||
Prepaid expenses and other current assets |
|
5,151 |
|
1,554 |
| ||
Deferred tax assets |
|
807 |
|
644 |
| ||
Due from related party |
|
|
|
168 |
| ||
Total current assets |
|
38,228 |
|
18,074 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
5,402 |
|
3,844 |
| ||
Intangibles, net |
|
1,045 |
|
1,029 |
| ||
Goodwill |
|
1,423 |
|
1,423 |
| ||
Deferred tax assets |
|
146 |
|
58 |
| ||
Other assets |
|
427 |
|
427 |
| ||
Total assets |
|
$ |
46,671 |
|
$ |
24,855 |
|
|
|
|
|
|
| ||
LIABILITIES, REDEEMABLE PREFERRED MEMBERS INTEREST AND MEMBERS DEFICIT |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
2,325 |
|
$ |
1,838 |
|
Accrued expenses |
|
13,728 |
|
10,875 |
| ||
Contributor royalties payable |
|
6,734 |
|
5,261 |
| ||
Deferred revenue |
|
36,214 |
|
28,451 |
| ||
Term loan debt |
|
12,000 |
|
|
| ||
Other liabilities |
|
95 |
|
85 |
| ||
Total current liabilities |
|
71,096 |
|
46,510 |
| ||
|
|
|
|
|
| ||
Other non-current liabilities |
|
5,454 |
|
2,548 |
| ||
Total liabilities |
|
76,550 |
|
49,058 |
| ||
|
|
|
|
|
| ||
Commitment and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Redeemable preferred members interest |
|
27,675 |
|
33,725 |
| ||
Members deficit: |
|
|
|
|
| ||
Common members interest |
|
5,699 |
|
5,699 |
| ||
Accumulated deficit |
|
(63,253 |
) |
(63,627 |
) | ||
Total members deficit |
|
(57,554 |
) |
(57,928 |
) | ||
Total liabilities, redeemable preferred members interest, and members deficit |
|
$ |
46,671 |
|
$ |
24,855 |
|
Shutterstock Images LLC
Consolidated Statements of Operations
(In thousands, except for share and per share information)
Unaudited
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
42,260 |
|
$ |
31,156 |
|
$ |
120,459 |
|
$ |
85,543 |
|
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of revenue |
|
16,208 |
|
11,373 |
|
46,312 |
|
32,529 |
| ||||
Sales and marketing |
|
9,633 |
|
8,493 |
|
32,760 |
|
22,329 |
| ||||
Product development |
|
3,992 |
|
2,811 |
|
11,062 |
|
7,066 |
| ||||
General and administrative |
|
3,536 |
|
2,539 |
|
11,430 |
|
6,836 |
| ||||
Total operating expenses |
|
33,369 |
|
25,216 |
|
101,564 |
|
68,760 |
| ||||
Income from operations |
|
8,891 |
|
5,940 |
|
18,895 |
|
16,783 |
| ||||
Other income / (expense), net |
|
(3 |
) |
1 |
|
2 |
|
8 |
| ||||
Income before income taxes |
|
8,888 |
|
5,941 |
|
18,897 |
|
16,791 |
| ||||
Provision for income taxes |
|
146 |
|
253 |
|
374 |
|
715 |
| ||||
Net income |
|
$ |
8,742 |
|
$ |
5,688 |
|
$ |
18,523 |
|
$ |
16,076 |
|
Less: |
|
|
|
|
|
|
|
|
| ||||
Preferred interest distributed |
|
2,263 |
|
1,313 |
|
6,050 |
|
6,188 |
| ||||
Preferred interest discount accretion |
|
|
|
|
|
|
|
4,058 |
| ||||
Undistributed earnings (loss) to participating members |
|
(77 |
) |
109 |
|
(1,419 |
) |
(3,183 |
) | ||||
Net income available to common members |
|
$ |
6,556 |
|
$ |
4,266 |
|
$ |
13,892 |
|
$ |
9,013 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per basic share available to common members: |
|
|
|
|
|
|
|
|
| ||||
Distributed |
|
$ |
0.32 |
|
$ |
0.18 |
|
$ |
0.87 |
|
$ |
0.86 |
|
Undistributed |
|
(0.01 |
) |
0.02 |
|
(0.20 |
) |
(0.44 |
) | ||||
Basic |
|
$ |
0.31 |
|
$ |
0.20 |
|
$ |
0.67 |
|
$ |
0.42 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per diluted share available to common members: |
|
|
|
|
|
|
|
|
| ||||
Distributed |
|
$ |
0.32 |
|
$ |
0.18 |
|
$ |
0.87 |
|
$ |
0.86 |
|
Undistributed |
|
(0.01 |
) |
0.02 |
|
(0.20 |
) |
(0.44 |
) | ||||
Diluted |
|
$ |
0.31 |
|
$ |
0.20 |
|
$ |
0.67 |
|
$ |
0.42 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
20,882,191 |
|
21,380,178 |
|
20,957,222 |
|
21,678,381 |
| ||||
Diluted |
|
20,882,191 |
|
21,380,178 |
|
20,957,222 |
|
21,678,381 |
|
Shutterstock Images LLC
Consolidated Statements of Cash Flows
(In thousands)
(unaudited)
|
|
Nine Months Ended |
| ||||
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
| ||
Net income |
|
$ |
18,523 |
|
$ |
16,076 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
1,888 |
|
1,033 |
| ||
Deferred taxes |
|
(251 |
) |
236 |
| ||
Non-cash equity-based compensation |
|
2,827 |
|
1,390 |
| ||
Bad debt reserve |
|
131 |
|
|
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Credit card receivable |
|
(1,136 |
) |
(299 |
) | ||
Accounts receivable |
|
(861 |
) |
(349 |
) | ||
Prepaid expenses and other current and non-current assets |
|
(1,066 |
) |
(935 |
) | ||
Due from member |
|
168 |
|
(37 |
) | ||
Accounts payable and other liabilities |
|
3,429 |
|
3,229 |
| ||
Contributors payable |
|
1,473 |
|
1,212 |
| ||
Deferred revenue |
|
7,763 |
|
7,908 |
| ||
Net cash provided by operating activities |
|
$ |
32,888 |
|
$ |
29,464 |
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
| ||
Capital expenditures |
|
(3,268 |
) |
(2,742 |
) | ||
Acquisition of patents |
|
(193 |
) |
(25 |
) | ||
Security deposit receipt |
|
38 |
|
|
| ||
Net cash used in investing activities |
|
$ |
(3,423 |
) |
$ |
(2,767 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
| ||
Term loan facility |
|
12,000 |
|
|
| ||
Payment of term loan fee |
|
(30 |
) |
|
| ||
Payment of deferred offering fees |
|
(2,539 |
) |
|
| ||
Members distributions |
|
(24,200 |
) |
(24,750 |
) | ||
Net cash used in financing activities |
|
(14,769 |
) |
(24,750 |
) | ||
Net increase in cash and cash equivalents |
|
$ |
14,696 |
|
$ |
1,947 |
|
Cash and cash equivalentsBeginning |
|
14,097 |
|
6,544 |
| ||
Cash and cash equivalentsEnding |
|
$ |
28,793 |
|
$ |
8,491 |
|
Supplemental Disclosure of Cash Information: |
|
|
|
|
| ||
Cash paid for: |
|
|
|
|
| ||
Income taxes |
|
$ |
300 |
|
$ |
1,226 |
|
Non-cash financing activities: |
|
|
|
|
| ||
Preferred members interest accretion |
|
$ |
|
|
$ |
4,058 |
|
Shutterstock Images LLC
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, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Net income in accordance with generally accepted accounting principles |
|
$ |
8,742 |
|
$ |
5,688 |
|
$ |
18,523 |
|
$ |
16,076 |
|
Add/(less): |
|
|
|
|
|
|
|
|
| ||||
(a) Depreciation and amortization |
|
728 |
|
410 |
|
1,888 |
|
1,033 |
| ||||
(b) Non-cash equity based compensation |
|
670 |
|
599 |
|
2,827 |
|
1,390 |
| ||||
(c) Interest (income)/expense, net |
|
3 |
|
(1 |
) |
(2 |
) |
(8 |
) | ||||
(d) Provision for income taxes |
|
146 |
|
253 |
|
374 |
|
715 |
| ||||
Adjusted EBITDA (1) |
|
$ |
10,289 |
|
$ |
6,949 |
|
$ |
23,610 |
|
$ |
19,206 |
|
Adjusted EBITDA per diluted common share |
|
$ |
0.49 |
|
$ |
0.33 |
|
$ |
1.13 |
|
$ |
0.89 |
|
Adjusted EBITDA per diluted common share (2) |
|
$ |
0.36 |
|
$ |
0.24 |
|
$ |
0.83 |
|
$ |
0.65 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average shares |
|
20,882,191 |
|
21,380,178 |
|
20,957,222 |
|
21,678,381 |
| ||||
Adjusted weighted average shares (2) |
|
28,384,226 |
|
29,078,653 |
|
28,488,855 |
|
29,494,487 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Net income |
|
$ |
8,742 |
|
$ |
5,688 |
|
$ |
18,523 |
|
$ |
16,076 |
|
(a) Non-cash equity based compensation |
|
670 |
|
599 |
|
2,827 |
|
1,390 |
| ||||
(b) Adjustment for the tax impact of certain Non-GAAP adjustments |
|
(11 |
) |
(26 |
) |
(56 |
) |
(59 |
) | ||||
Non-GAAP net income |
|
$ |
9,401 |
|
$ |
6,261 |
|
$ |
21,294 |
|
$ |
17,407 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Net cash provided by operating activities |
|
$ |
13,966 |
|
$ |
9,517 |
|
$ |
32,888 |
|
$ |
29,464 |
|
Interest income/(expense), net |
|
(3 |
) |
1 |
|
2 |
|
8 |
| ||||
Capital expenditures |
|
(597 |
) |
(1,213 |
) |
(3,461 |
) |
(2,767 |
) | ||||
Free cash flow |
|
$ |
13,372 |
|
$ |
8,303 |
|
$ |
29,425 |
|
$ |
26,689 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA |
|
$ |
10,289 |
|
$ |
6,949 |
|
$ |
23,610 |
|
$ |
19,206 |
|
Add/(less): |
|
|
|
|
|
|
|
|
| ||||
(a) Changes in operating assets and liabilities |
|
3,841 |
|
2,746 |
|
9,770 |
|
10,729 |
| ||||
(b) Provision for income taxes |
|
(146 |
) |
(253 |
) |
(374 |
) |
(715 |
) | ||||
(c) Deferred income taxes |
|
(96 |
) |
74 |
|
(251 |
) |
236 |
| ||||
(d) Provision for doubtful accounts |
|
81 |
|
|
|
131 |
|
|
| ||||
(e) Other (income)/expense, net |
|
(3 |
) |
1 |
|
2 |
|
8 |
| ||||
Net cash provided by operating activities |
|
$ |
13,966 |
|
$ |
9,517 |
|
$ |
32,888 |
|
$ |
29,464 |
|
(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.
Media Contacts:
Meagan Kirkpatrick |
|
Denise Garcia |
Shutterstock, Inc. |
|
ICR |
mkirkpatrick@shutterstock.com |
|
denise.garcia@icrinc.com |