Shutterstock Reports Third Quarter 2015 Financial Results
Third Quarter 2015 Highlights:
- Revenue increased 28% to
$107.3 million - Adjusted EBITDA increased 11% to
$19.6 million - Non-GAAP Net Income per Diluted Share increased 4% to
$0.28 - Paid downloads increased 22% and revenue per download increased 4%
- Image collection expanded 49% to 63.7 million images and video collection expanded 60% to 3.3 million video clips
Founder and CEO
THIRD QUARTER RESULTS
Revenue
Third quarter revenue of
Adjusted EBITDA
Adjusted EBITDA of
Net Income
Net income available to common stockholders of
Non-GAAP net income, which excludes the after tax impact of non-cash equity-based compensation, changes in fair value of contingent consideration related to acquisitions, and amortization of acquisition related intangible assets, was
Cash
Free cash flow was
The Company's cash, cash equivalents and short term investments totaled
OPERATING METRICS
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
(in millions, except revenue per download) |
(in millions, except revenue per download) |
|||||||||||||||
Number of paid downloads |
38.1 |
31.2 |
107.4 |
92.4 |
||||||||||||
Revenue per download (1) |
$ |
2.76 |
$ |
2.65 |
$ |
2.83 |
$ |
2.54 |
||||||||
Images in our collection (end of period) |
63.7 |
42.7 |
63.7 |
42.7 |
||||||||||||
(1) Revenue per download metric excludes the impact of revenue not associated with content downloads. |
FINANCIAL OUTLOOK
The Company's current expectations for the full year 2015 remain as follows:
Full Year 2015
- Revenue of
$425 - $430 million (29% - 31% growth) - Adjusted EBITDA of
$82 - $85 million (16% - 20% growth) - Non-cash equity-based compensation expense of approximately
$31 million - Effective tax rate of approximately 44%
- Capital expenditures of approximately
$17 million
STOCK REPURCHASE PROGRAM
The Company's Board of Directors approved a stock repurchase program, pursuant to which the Company is authorized to purchase up to
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 Balance Sheets.
EARNINGS TELECONFERENCE INFORMATION
The Company will discuss its third quarter financial results during a teleconference today, November 5, 2015, at
Following completion of the call, a recorded replay of the webcast will be available in the investor relations section of
Additional investor information can be accessed at http://investor.shutterstock.com.
ABOUT
Shutterstock, Inc. (NYSE: SSTK) is a leading global provider of high-quality licensed photographs, vectors, illustrations, videos and music to businesses, marketing agencies and media organizations around the world. Working with its growing community of over 80,000 contributors,
Headquartered in
SAFE HARBOR PROVISION
Statements in this press release regarding management's future expectations, predictions, beliefs, goals, intentions, plans, prospects or strategies, including statements regarding
Shutterstock, Inc. |
||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(In thousands, except for share and per share data) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Revenue |
$ |
107,260 |
$ |
83,730 |
$ |
309,147 |
$ |
236,745 |
||||||||
Operating expenses: |
||||||||||||||||
Cost of revenue |
44,512 |
33,260 |
126,582 |
94,419 |
||||||||||||
Sales and marketing |
27,393 |
21,122 |
79,927 |
60,890 |
||||||||||||
Product development |
10,827 |
9,870 |
31,700 |
26,922 |
||||||||||||
General and administrative |
16,441 |
10,265 |
44,949 |
27,816 |
||||||||||||
Total operating expenses |
99,173 |
74,517 |
283,158 |
210,047 |
||||||||||||
Income from operations |
8,087 |
9,213 |
25,989 |
26,698 |
||||||||||||
Other expense, net |
(767) |
(373) |
(3,386) |
(327) |
||||||||||||
Income before income taxes |
7,320 |
8,840 |
22,603 |
26,371 |
||||||||||||
Provision for income taxes |
3,217 |
3,562 |
9,920 |
11,315 |
||||||||||||
Net income |
$ |
4,103 |
$ |
5,278 |
$ |
12,683 |
$ |
15,056 |
||||||||
Less: |
||||||||||||||||
Undistributed earnings to participating stockholder |
— |
9 |
2 |
30 |
||||||||||||
Net income available to common stockholders |
$ |
4,103 |
$ |
5,269 |
$ |
12,681 |
$ |
15,026 |
||||||||
Net income per share available to common stockholders: |
||||||||||||||||
Basic |
$ |
0.11 |
$ |
0.15 |
$ |
0.35 |
$ |
0.43 |
||||||||
Diluted |
$ |
0.11 |
$ |
0.15 |
$ |
0.35 |
$ |
0.42 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
36,039,907 |
35,304,066 |
35,847,748 |
35,161,644 |
||||||||||||
Diluted |
36,270,044 |
35,931,454 |
36,269,067 |
35,883,202 |
Shutterstock, Inc. |
||||||||
Consolidated Balance Sheets |
||||||||
(In thousands, except par value amount) |
||||||||
(unaudited) |
||||||||
September 30, 2015 |
December 31, 2014 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
229,607 |
$ |
233,453 |
||||
Short-term investments |
52,491 |
54,844 |
||||||
Credit card receivables |
3,941 |
2,451 |
||||||
Accounts receivable, net |
25,631 |
15,251 |
||||||
Prepaid expenses and other current assets |
12,355 |
12,141 |
||||||
Deferred tax assets, net |
6,213 |
5,390 |
||||||
Total current assets |
330,238 |
323,530 |
||||||
Property and equipment, net |
29,877 |
26,744 |
||||||
Intangibles assets, net |
30,818 |
4,934 |
||||||
Goodwill |
52,170 |
10,186 |
||||||
Deferred tax assets, net |
19,991 |
16,484 |
||||||
Other assets |
1,913 |
1,899 |
||||||
Total assets |
$ |
465,007 |
$ |
383,777 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
9,045 |
$ |
5,334 |
||||
Accrued expenses |
27,962 |
24,982 |
||||||
Contributor royalties payable |
17,614 |
11,933 |
||||||
Income taxes payable |
993 |
91 |
||||||
Deferred revenue |
94,314 |
75,789 |
||||||
Other liabilities |
4,920 |
2,198 |
||||||
Total current liabilities |
154,848 |
120,327 |
||||||
Deferred tax liability, net |
4,025 |
— |
||||||
Other non-current liabilities |
13,234 |
12,017 |
||||||
Total liabilities |
172,107 |
132,344 |
||||||
Commitment and contingencies |
||||||||
Stockholders' equity: |
||||||||
Common stock, $0.01 par value; 200,000 shares authorized; 36,076 and 35,603 shares outstanding as of September 30, 2015 and December 31, 2014, respectively |
360 |
356 |
||||||
Additional paid-in capital |
206,811 |
174,821 |
||||||
Accumulated comprehensive loss |
(3,839) |
(629) |
||||||
Retained earnings |
89,568 |
76,885 |
||||||
Total stockholders' equity |
292,900 |
251,433 |
||||||
Total liabilities and stockholders' equity |
$ |
465,007 |
$ |
383,777 |
Shutterstock, Inc. |
||||||||||||||||
Reconciliation of Non-GAAP Financial Information to GAAP |
||||||||||||||||
(In thousands, except for share and per share information) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
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 |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Net income |
$ |
4,103 |
$ |
5,278 |
$ |
12,683 |
$ |
15,056 |
||||||||
Add: |
||||||||||||||||
(a) Depreciation and amortization |
3,869 |
2,125 |
10,363 |
5,757 |
||||||||||||
(b) Write-off of property and equipment |
— |
— |
— |
367 |
||||||||||||
(c) Non-cash equity-based compensation |
7,683 |
6,335 |
22,771 |
15,728 |
||||||||||||
(d) Other expense, net |
767 |
373 |
3,386 |
327 |
||||||||||||
(e) Provision for income taxes |
3,217 |
3,562 |
9,920 |
11,315 |
||||||||||||
Adjusted EBITDA (1) |
$ |
19,639 |
$ |
17,673 |
$ |
59,123 |
$ |
48,550 |
||||||||
Adjusted EBITDA per diluted common share |
$ |
0.54 |
$ |
0.49 |
$ |
1.63 |
$ |
1.35 |
||||||||
Weighted average diluted shares |
36,270,044 |
35,931,454 |
36,269,067 |
35,883,202 |
||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Net income |
$ |
4,103 |
$ |
5,278 |
$ |
12,683 |
$ |
15,056 |
||||||||
Add (net of tax effect): |
||||||||||||||||
(a) Non-cash equity-based compensation |
4,933 |
4,192 |
14,652 |
10,473 |
||||||||||||
(b) Acquisition related amortization expense |
758 |
105 |
2,097 |
242 |
||||||||||||
(c) Change in fair value of contingent consideration |
342 |
44 |
913 |
69 |
||||||||||||
Non-GAAP net income |
$ |
10,136 |
$ |
9,619 |
$ |
30,345 |
$ |
25,840 |
||||||||
Non-GAAP net income per diluted common share |
$ |
0.28 |
$ |
0.27 |
$ |
0.84 |
$ |
0.72 |
||||||||
Weighted average diluted shares |
36,270,044 |
35,931,454 |
36,269,067 |
35,883,202 |
||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Net cash provided by operating activities |
$ |
19,350 |
$ |
22,712 |
$ |
59,449 |
$ |
59,499 |
||||||||
Capital expenditures and content acquisition |
(4,508) |
(1,885) |
(12,065) |
(16,665) |
||||||||||||
Free cash flow |
$ |
14,842 |
$ |
20,827 |
$ |
47,384 |
$ |
42,834 |
||||||||
Adjusted EBITDA |
$ |
19,639 |
$ |
17,673 |
$ |
59,123 |
$ |
48,550 |
||||||||
Add/(less): |
||||||||||||||||
(a) Changes in operating assets and liabilities |
5,842 |
11,722 |
17,570 |
36,200 |
||||||||||||
(b) Provision for income taxes |
(3,217) |
(3,562) |
(9,920) |
(11,315) |
||||||||||||
(c) Deferred income taxes |
(2,762) |
(1,707) |
(4,587) |
(4,181) |
||||||||||||
(d) Tax benefit from exercise/vesting of equity awards |
(41) |
(1,503) |
(1,741) |
(10,224) |
||||||||||||
(e) Provision for doubtful accounts/chargeback/sales refund |
116 |
392 |
950 |
686 |
||||||||||||
(f) Other expense, net |
(767) |
(373) |
(3,386) |
(327) |
||||||||||||
(g) Change in fair value of contingent consideration |
540 |
70 |
1,440 |
110 |
||||||||||||
Net cash provided by operating activities |
$ |
19,350 |
$ |
22,712 |
$ |
59,449 |
$ |
59,499 |
||||||||
(1) Earnings/(loss) before other income/(expense), income taxes, depreciation, amortization, disposals and non-cash equity-based |
SHUTTERSTOCK, INC. |
||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA |
||||||||||||||||
(unaudited; in thousands) |
||||||||||||||||
Non-Cash Equity-Based Compensation |
||||||||||||||||
Included in the accompanying financial results are expenses related to non-cash equity-based compensation, as follows: |
||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Cost of revenue |
$ |
496 |
$ |
336 |
$ |
1,444 |
$ |
953 |
||||||||
Sales and marketing |
1,364 |
819 |
4,110 |
2,689 |
||||||||||||
Product development |
1,743 |
1,805 |
5,863 |
4,529 |
||||||||||||
General and administrative |
4,080 |
3,375 |
11,354 |
7,557 |
||||||||||||
Total |
$ |
7,683 |
$ |
6,335 |
$ |
22,771 |
$ |
15,728 |
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: |
||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Cost of revenue |
$ |
402 |
$ |
29 |
$ |
1,070 |
$ |
70 |
||||||||
General and administrative |
867 |
138 |
2,405 |
314 |
||||||||||||
Total |
$ |
1,269 |
$ |
167 |
$ |
3,475 |
$ |
384 |
Included in the accompanying financial results are expenses related to the depreciation of property and equipment, as follows: |
||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Cost of revenue |
$ |
1,412 |
$ |
1,135 |
$ |
3,758 |
$ |
3,138 |
||||||||
General and administrative |
1,188 |
823 |
3,130 |
2,235 |
||||||||||||
Total |
$ |
2,600 |
$ |
1,958 |
$ |
6,888 |
$ |
5,373 |
Historical Operating Metrics |
||||||||||||||||||||||||||||||||||||
9/30/13 |
12/31/13 |
3/31/14 |
6/30/14 |
9/30/14 |
12/31/14 |
3/31/15 |
6/30/15 |
9/30/15 |
||||||||||||||||||||||||||||
(in millions, except revenue per download) |
||||||||||||||||||||||||||||||||||||
Number of paid downloads |
25.4 |
28.0 |
29.7 |
31.5 |
31.2 |
33.5 |
33.4 |
35.9 |
38.1 |
|||||||||||||||||||||||||||
Revenue per download (1) |
$ |
2.35 |
$ |
2.43 |
$ |
2.45 |
$ |
2.52 |
$ |
2.65 |
$ |
2.69 |
$ |
2.87 |
$ |
2.85 |
$ |
2.76 |
||||||||||||||||||
Images in collection (end of |
29.7 |
32.2 |
35.4 |
38.8 |
42.7 |
46.8 |
51.6 |
57.2 |
63.7 |
|||||||||||||||||||||||||||
(1) Revenue per download metric excludes the impact of revenue not associated with content downloads. |
Logo - http://photos.prnewswire.com/prnh/20120514/NY06418LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/shutterstock-reports-third-quarter-2015-financial-results-300173004.html
SOURCE
Media Contact: Niamh Hughes, 917 563 4991, press@shutterstock.com; Investor Contact: Craig Felenstein, 212 598 9440, ir@shutterstock.com