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): February 21, 2013
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 February 21, 2013, Shutterstock, Inc. issued a press release announcing its financial results for the fiscal quarter and year ended December 31, 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 February 21, 2013 |
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: February 21, 2013
|
SHUTTERSTOCK, INC. | |
|
| |
|
| |
|
By: |
/s/ Timothy E. Bixby |
|
|
Timothy E. Bixby |
|
|
Chief Financial Officer |
Exhibit 99.1
Shutterstock Reports Fourth Quarter and Full Year 2012 Financial Results
· Fourth quarter revenue increases 42% from prior year
· Full year revenue increases 41% from prior year
· Adjusted EBITDA of $11.3 million in fourth quarter
· Quarterly image downloads reach record of 21.4 million
· Collection exceeds 23 million images and video clips
· Number of active customer accounts surpasses 750,000
NEW YORK, NY February 21, 2013 Shutterstock, Inc. (NYSE: SSTK) a leading global provider of commercial digital imagery, today announced financial results for the fourth quarter and full year ended December 31, 2012.
Our fourth quarter results capped a very strong year for Shutterstock, said Founder and CEO Jon Oringer. We are very pleased with our progress on product innovation, global market penetration and financial performance over the course of 2012.
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 $49.2 million, a 42% increase from the fourth quarter of 2011. Revenue for the full year was $169.6 million, a 41% increase from 2011.
Net Income
Net income for the fourth quarter of 2012 was $29.0 million as compared to $5.8 million in the fourth quarter of 2011. Net income available to common shareholders/members for the fourth quarter of 2012 was $28.7 million or $0.88 per share on a fully diluted basis as compared to $4.3 million or $0.21 per share on a fully diluted basis in the fourth quarter of 2011.
Net income for the full year 2012 was $47.5 million as compared to $21.9 million in 2011. Net income available to common shareholders/members for the full year was $42.6 million or $1.79 per share on a fully diluted basis as compared to $13.4 million or $0.64 per share on a fully diluted basis in 2011.
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 $28.8 million related to the Companys reorganization from an LLC to a C-corporation on October 5, 2012.
Non-GAAP net income for the fourth quarter of 2012 was $6.6 million as compared to $6.5 million in the fourth quarter of 2011. Non-GAAP net income for the full year of 2012 was $28.0 million as compared to $23.9 million in 2011.
Non-GAAP net income excludes a one-time tax benefit related to the Companys reorganization from an LLC to a C-corporation on October 5, 2012, non-cash equity based compensation expense and the tax benefit for deductible non-cash equity based compensation.
Adjusted EBITDA
Adjusted EBITDA for the fourth quarter of 2012 was $11.3 million as compared to $7.3 million in the fourth quarter of 2011. Adjusted EBITDA for the full year 2012 was $34.9 million as compared to $26.5 million in 2011.
Cash
The Companys cash balance was $102.1 million at December 31, 2012 as compared to $14.1 million as of December 31, 2011. The Company also had short-term debt of $6.0 million and no long-term debt as of December 31, 2012. The Company generated $12.6 million of cash from operations in the fourth quarter of 2012 and $45.5 million of cash from operations in the full year 2012.
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 $0.6 million. Cash outlays in this category for the full year of 2012 totaled $4.1 million.
Free cash flow for the fourth quarter of 2012 was $12.1 million as compared to $9.4 million in the fourth quarter of 2011. Free cash flow for the full year of 2012 was $41.5 million as compared to $36.1 million in 2011.
On October 16, 2012, the Company completed an 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 first quarter of 2013 and full year 2013 are as follows:
First Quarter 2013
· 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, February 21, 2013, at 5:00 PM ET. The conference call can be accessed at (888) 396-2298 or
(617) 847-8708 (outside the US), conference ID# 220 161 30. The call will also be broadcast simultaneously at http://investor.shutterstock.com.
Following completion of the call, a recorded replay of the webcast will be available on Shutterstocks website. To listen to the telephone replay, call toll-free (888) 286-8010 or (617) 801-6888 (outside the US), conference ID# 854 040 29. The telephone replay will be available from 7:00 PM ET February 21 through March 7, 2013. Additional investor information can be accessed at http://shutterstock.com.
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 is net income excluding the one-time tax benefit due to a reorganization to a corporation, non-cash equity based compensation, and the tax benefit for deductible non-cash equity based compensation; 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 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 |
|
Twelve Months Ended |
| ||||||||
|
|
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 |
|
Twelve Months Ended |
| ||||||||
|
|
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 |
|
Twelve Months Ended |
| ||||||||
|
|
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 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 23 million images currently available, the Company recently surpassed 250 million image downloads. Shutterstock also owns Bigstock, a value-oriented stock media agency.
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 section entitled Risk Factors in the Companys latest Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on November 20, 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, 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.
Media Contacts:
Meagan Kirkpatrick |
Denise Garcia |
Shutterstock, Inc. |
ICR |
mkirkpatrick@shutterstock.com |
denise.garcia@icrinc.com |