Attached files

file filename
8-K - FORM 8-K - CIMPRESS plcb87451e8vk.htm
EX-99.2 - EX-99.2 - CIMPRESS plcb87451exv99w2.htm
Exhibit 99.1

(VISTAPRINT LOGO)
    Contacts:
 
    Investor Relations:
 
    Angela White
 
    ir@vistaprint.com
 
    +1 (781) 652-6480
 
    Media Relations:
 
    Jason Keith
 
    publicrelations@vistaprint.com
 
    +1 (781) 652-6444


Vistaprint Reports Fourth Quarter and Fiscal Year 2011 Financial Results
  Fourth quarter 2011 results:
  o   Revenue grew 27 percent year over year to $208.8 million
 
  o   Revenue grew 20 percent year over year excluding the impact of currency exchange rate fluctuations
 
  o   GAAP net income per diluted share increased 23 percent year over year to $0.32
 
  o   Non-GAAP adjusted net income per diluted share increased 13 percent year over year to $0.43
  Fiscal year 2011 results:
  o   Revenue grew 22 percent year over year to $817.0 million
 
  o   Revenue grew 22 percent year over year excluding the impact of currency exchange rate fluctuations
 
  o   GAAP net income per diluted share grew 23 percent year over year to $1.83
 
  o   Non-GAAP adjusted net income per diluted share grew 16 percent year over year to $2.30
Venlo, the Netherlands, July 28, 2011 — Vistaprint N.V. (Nasdaq: VPRT), a leading online provider of professional marketing products and services to micro businesses and the home, today announced financial results for the fourth quarter and fiscal year ended June 30, 2011.

Page 1 of 14


 

“We are pleased to have just delivered another quarter and another fiscal year of healthy revenue and earnings per share growth,” said Robert Keane, president and chief executive officer. “We achieved solid financial and operational results, with record new customer additions, increased revenue from existing customers, continued geographic expansion, and healthy growth across our businesses. We also delivered outstanding free cash flow growth which illustrates the power of our operating model during a year in which we made fewer capital expenditures. We also began to execute on several growth initiatives that we believe will better position us to capture more of our large market opportunity and drive competitive advantage.”
Financial Metrics:
    Revenue for the fourth quarter of fiscal year 2011 grew to $208.8 million, a 27 percent increase over revenue of $164.3 million reported in the same quarter a year ago. For the full fiscal year, revenue grew to $817.0 million, a 22 percent increase over revenue of $670.0 million in fiscal year 2010. Excluding the estimated impact from currency exchange rate fluctuations, total revenue grew 20 percent year over year in the fourth quarter and 22 percent for the full year.
 
    Gross margin (revenue minus the cost of revenue as a percent of total revenue) in the fourth quarter was 63.9 percent, compared to 63.6 percent in the same quarter a year ago. For the full fiscal year, gross margin was 64.8 percent, compared to 64.2 percent in fiscal 2010.
 
    Operating income in the fourth quarter was $17.0 million, or 8.1 percent of revenue, and reflected a 22 percent increase compared to operating income of $13.9 million, or 8.5 percent of revenue, in the same quarter a year ago. For the full fiscal year, operating income was $93.1 million, or 11.4 percent of revenue, a 21 percent increase over operating income of $76.8 million, or 11.5 percent of revenue, in the prior fiscal year.
 
    GAAP net income for the fourth quarter was $14.4 million, or 6.9 percent of revenue, representing a 24 percent increase compared to $11.7 million, or 7.1 percent of revenue in the same quarter a year ago. For the full fiscal year, GAAP net income was $82.1 million, or 10.0 percent of revenue, a 21 percent increase

Page 2 of 14


 

      over GAAP net income of $67.7 million, or 10.1 percent of revenue, in the prior fiscal year.
 
    GAAP net income per diluted share for the fourth quarter was $0.32, versus $0.26 in the same quarter a year ago. For the full year, GAAP net income per diluted share was $1.83, versus $1.49 in the prior full fiscal year.
 
    Non-GAAP adjusted net income for the fourth quarter, which excludes share-based compensation expense and its related tax effect, was $19.5 million, or 9.4 percent of revenue, representing a 13 percent increase over non-GAAP adjusted net income of $17.3 million, or 10.5 percent of revenue, in the same quarter a year ago. For the full fiscal year, non-GAAP adjusted net income, which excludes share-based compensation expense and its related tax effect, was $104.5 million, or 12.8 percent of revenue, a 15 percent increase over non-GAAP adjusted net income of $90.9 million, or 13.6 percent of revenue, in the prior fiscal year.
 
    Non-GAAP adjusted net income per diluted share for the fourth quarter, which excludes share-based compensation expense and its related tax effect, was $0.43, versus $0.38 in the same quarter a year ago. For the 2011 full fiscal year, non-GAAP adjusted net income per diluted share, excluding share-based compensation expense and its related tax effect, was $2.30, versus $1.98 in the prior full fiscal year.
 
    Capital expenditures in the fourth quarter were $8.2 million or 3.9 percent of revenue. During the full fiscal year capital expenditures were $37.4 million or 4.6 percent of revenue.
 
    During the fourth quarter, the company generated $36.3 million of cash from operations and $26.4 million in free cash flow, defined as cash from operations less purchases of property, plant and equipment, purchases of intangible assets, and capitalization of software and website development costs. During the full fiscal year, the company generated $162.6 million of cash from operations and $118.7 million in free cash flow.
 
    The company had $237.1 million in cash, cash equivalents, and short-term marketable securities as of June 30, 2011.

Page 3 of 14


 

Operating Highlights:
    Vistaprint acquired approximately 1.8 million new customers in the fourth fiscal quarter ended June 30, 2011. For the full fiscal year 2011, the number of new customer acquisitions totaled approximately 7.4 million.
 
    Repeat customers generated approximately 68 percent of total quarterly bookings in the fourth quarter, an increase from 67 percent in the same quarter a year ago.
 
    Total order volume in the fourth quarter of fiscal 2011 was approximately 5.6 million, reflecting an increase of approximately 17 percent over total orders of approximately 4.8 million in the same quarter a year ago.
 
    Advertising and commissions expense in the fourth quarter was $47.0 million, or 22.5 percent of revenue compared to $35.1 million, or 21.4 percent of revenue in the same quarter a year ago.
 
    The U.S. market contributed 54 percent of total revenue in the fourth fiscal quarter, down from 59 percent in the same quarter a year ago, representing a 17 percent increase in revenue year over year. For the full fiscal year, the U.S. market contributed 53 percent of total revenue, down from 55 percent of total revenue in fiscal 2010.
 
    Non-U.S. markets contributed 46 percent of total revenue in the fourth quarter, up from 41 percent in the same quarter a year ago, representing a 41 percent increase in revenue year over year and 25 percent in constant currency. For the full fiscal year, non-U.S. markets contributed 47 percent of total revenue, up from 45 percent of total revenue in fiscal 2010.
 
    North American, European and Asia-Pacific revenue contributions in the fourth quarter of fiscal year 2011 were 57, 37, and 6 percent of total revenue, respectively. For the full fiscal year, North American, European and Asia-Pacific revenue contributions were 56, 39, and 5 percent of total revenue, respectively.
 
    Average order value in the fourth quarter including revenue from shipping and processing was $37.72, compared to $34.56 in the same quarter a year ago.
 
    Website sessions in the fourth quarter were 71.4 million, an 8 percent decrease over 77.8 million in the same quarter a year ago.

Page 4 of 14


 

    Conversion rates were 7.8 percent in the fourth quarter of fiscal 2011, compared to 6.2 percent in the same quarter a year ago.
Vistaprint also announced today a new investment approach and five-year financial targets to support its long-term growth strategy. (See separate press release issued on July 28, 2011.)
Ernst Teunissen, executive vice president and chief financial officer, said, “Vistaprint is committed to driving strong long-term shareholder returns. In light of our market opportunity and successful track record of execution, we have adopted an investment approach that we believe will support our strategy and drive stronger returns and robust revenue and earnings growth over the next several years. Our five-year goal is to achieve 20 percent or better constant-currency compound annual growth rates for both revenue and earnings. We expect to make deep investments earlier in the five-year period, starting in fiscal 2012. Therefore, in fiscal 2012, these planned investments will reduce earnings, but we anticipate revenue growth of 20 percent to 26 percent as compared to 22 percent for fiscal 2011.”
Financial Guidance as of July 28, 2011:
Based on current and anticipated levels of demand and recent foreign currency rates, the company expects the following financial results:
Revenue
    For the full fiscal year ending June 30, 2012, the company expects revenue of approximately $980 million to $1,030 million, or 20 percent to 26 percent growth year over year in reported terms and approximately 18 percent to 24 percent in constant-currency terms. Constant-currency growth expectations assume a recent 30-day currency exchange rate for all currencies.
 
    For the first fiscal quarter ending September 30, 2011, the company expects revenue of approximately $207 million to $215 million, or 21 percent to 26

Page 5 of 14


 

      percent growth year over year in reported terms and approximately 16 percent to 21 percent in constant-currency terms.
GAAP Diluted Earnings Per Share
    For the full fiscal year ending June 30, 2012, the company expects GAAP diluted earnings per share of approximately $1.10 to $1.20, which assumes 44.5 million weighted average shares outstanding.
 
    For the quarter ending September 30, 2011, the company expects GAAP diluted earnings per share of approximately $0.07 to $0.17, which assumes 44.5 million weighted average shares outstanding.
Non-GAAP Adjusted Net Income Per Diluted Share
    For the full fiscal year ending June 30, 2012, the company expects non-GAAP adjusted net income per diluted share of approximately $1.58 to $1.68, which excludes expected share-based compensation expense and its related tax effect of approximately $22.2 million, and assumes a non-GAAP diluted weighted average share count of approximately 45.0 million shares.
 
    For the quarter ending September 30, 2011, the company expects non-GAAP adjusted net income per diluted share of approximately $0.20 to $0.30, which excludes expected share-based compensation expense and its related tax effect of approximately $5.8 million, and assumes a non-GAAP diluted weighted average share count of approximately 45.0 million shares.
Capital Expenditures
For the full fiscal year ending June 30, 2012, the company expects to make capital expenditures of approximately $75 million to $95 million. Planned capital investments are designed to support the planned growth of the business.
The foregoing guidance supersedes any guidance previously issued by the company. All such previous guidance should no longer be relied upon.

Page 6 of 14


 

At approximately 4:20 p.m. (EDT) on July 28, 2011, Vistaprint will post, on the Investor Relations section of www.vistaprint.com, a link to a pre-recorded audio visual end-of-quarter presentation along with a downloadable transcript of the prepared remarks that accompany that presentation. At 5:30 p.m. the company will host a live Q&A conference call with management, which will be available via web cast on the Investor Relations section of www.vistaprint.com and via dial-in at (866) 700-0161, access code 73576830. A replay of the Q&A session will be available on the company’s Web site following the call on July 28, 2011.
About non-GAAP financial measures
To supplement Vistaprint’s consolidated financial statements presented in accordance with U.S. generally accepted accounting principles, or GAAP, Vistaprint has used the following measures defined as non-GAAP financial measures by Securities and Exchange Commission, or SEC, rules: non-GAAP adjusted net income, non-GAAP adjusted net income per diluted share, free cash flow, and constant-currency revenue growth. The items excluded from the non-GAAP adjusted net income measurements are share-based compensation expense and its related tax effect. Free cash flow is defined as net cash provided by operating activities less purchases of property, plant and equipment, purchases of intangible assets, and capitalization of software and website development costs. Constant-currency revenue growth is estimated by translating all non-U.S. dollar denominated revenue generated in the current period using the prior year period’s average exchange rate for each currency to the U.S. dollar.
The presentation of non-GAAP financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the tables captioned “Reconciliations of Non-GAAP Financial Measures” included at the end of this release. The tables have more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliation between these financial measures.

Page 7 of 14


 

Vistaprint’s management believes that these non-GAAP financial measures provide meaningful supplemental information in assessing our performance and when forecasting and analyzing future periods. These non-GAAP financial measures also have facilitated management’s internal comparisons to Vistaprint’s historical performance and our competitors’ operating results.
Management provides these non-GAAP financial measures as a courtesy to investors. However, to gain a more complete understanding of the company’s financial performance, management does (and investors should) rely upon GAAP statements of operations and cash flow.
About Vistaprint
Vistaprint N.V. (Nasdaq:VPRT) empowers more than 11 million micro businesses and consumers annually with affordable, professional options to make an impression. With a unique business model supported by proprietary technologies, high-volume production facilities, and direct marketing expertise, Vistaprint offers a wide variety of products and services that micro businesses can use to expand their business. A global company, Vistaprint employs over 2,800 people, operates 24 localized websites globally and ships to more than 120 countries around the world. Vistaprint’s broad range of products and services are easy to access online, 24 hours a day at www.vistaprint.com.
Vistaprint and the Vistaprint logo are trademarks of Vistaprint N.V. or its subsidiaries. All other brand and product names appearing on this announcement may be trademarks or registered trademarks of their respective holders.
This press release contains statements about our future expectations, plans and prospects of our business that constitute forward-looking statements for purposes of the safe harbor provisions under the Private Securities Litigation Reform Act of 1995, including but not limited to revenue, earnings and growth rate projections during the next five years, our financial guidance set forth under the heading “Financial Guidance as of July 28, 2011,” our planned investments in our business and the anticipated effects of those investments.

Page 8 of 14


 

Projections are inherently uncertain, are based on assumptions and judgments by management and may turn out to be wrong. Our actual results may differ materially from those indicated by these forward-looking statements as a result of various important factors, including but not limited to flaws in the assumptions and judgments upon which our projections are based; the willingness of purchasers of marketing services and products to shop online; our failure to acquire new customers and enter new markets, retain our current customers and sell more products to current and new customers; our failure to promote and strengthen our brand; the failure of our current and new marketing channels to attract customers; our failure to manage the growth and complexity of our business and expand our operations; our inability to make the investments we plan to make because the investments are more costly than we expected or because we are unable to devote the necessary operational and financial resources; the failure of our investments to have the effects that we expect; our failure to execute our strategy; currency fluctuations that affect our revenues and costs; unanticipated changes in our market, customers or business; competitive pressures; interruptions in or failures of our websites, network infrastructure or manufacturing operations; costs and judgments resulting from litigation; changes in the laws and regulations or in the interpretations of laws or regulations to which we are subject, including tax laws, or the institution of new laws or regulations that affect our business; costs and disruptions caused by acquisitions; general economic conditions; and other factors described in our Form 10-Q for the quarter ended March 31, 2011 and the other documents we periodically file with the U.S. Securities and Exchange Commission.
In addition, the statements and projections in this press release represent our expectations and beliefs as of the date of this press release. We anticipate that subsequent events and developments may cause these expectations, beliefs and projections to change. We specifically disclaim any obligation to update any forward-looking statements. These forward-looking statements should not be relied upon as representing our expectations or beliefs as of any date subsequent to the date of this press release.
Financial Tables to Follow

Page 9 of 14


 

VISTAPRINT N.V.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited in thousands, except share and per share data)
                 
    June 30,     June 30,  
    2011     2010  
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 236,552     $ 162,727  
Marketable securities
    529       9,604  
Accounts receivable, net of allowances of $243 and $53, respectively
    13,389       9,389  
Inventory
    8,377       6,223  
Prepaid expenses and other current assets
    13,444       15,059  
 
           
Total current assets
    272,291       203,002  
Property, plant and equipment, net
    262,104       249,961  
Software and web site development costs, net
    6,046       6,426  
Deferred tax assets
    6,522       7,277  
Other assets
    8,937       11,223  
 
           
Total assets
  $ 555,900     $ 477,889  
 
           
 
               
Liabilities and shareholders’ equity
               
Current liabilities:
               
Accounts payable
  $ 15,998     $ 16,664  
Accrued expenses
    68,989       65,609  
Deferred revenue
    8,819       4,138  
Current portion of long-term debt
          5,222  
 
           
Total current liabilities
    93,806       91,633  
Deferred tax liabilities
    3,794       3,151  
Other liabilities
    8,207       6,991  
 
           
Total liabilities
    105,807       101,775  
 
           
 
               
Shareholders’ equity:
               
Preferred shares, par value €0.01 per share, 120,000,000 shares authorized; none issued and outstanding
           
Ordinary shares, par value €0.01 per share, 120,000,000 shares authorized; 49,950,289 and 49,891,244 shares issued and 43,144,718 and 43,855,164 outstanding, respectively
    699       698  
Treasury shares, at cost, 6,805,571 and 6,036,080 shares, respectively
    (85,377 )     (29,637 )
Additional paid-in capital
    273,260       249,153  
Retained earnings
    248,634       166,525  
Accumulated other comprehensive income (loss)
    12,877       (10,625 )
 
           
Total shareholders’ equity
    450,093       376,114  
 
           
Total liabilities and shareholders’ equity
  $ 555,900     $ 477,889  
 
           

Page 10 of 14


 

VISTAPRINT N.V.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited in thousands, except share and per share data)
                                 
    Three Months Ended June 30,     Year Ended June 30,  
    2011     2010     2011     2010  
Revenue
  $ 208,791     $ 164,303     $ 817,009     $ 670,035  
Cost of revenue (1)
    75,401       59,795       287,806       240,195  
Technology and development expense (1)
    25,366       20,617       93,626       78,387  
Marketing and selling expense (1)
    71,292       55,498       271,838       216,574  
General and administrative expense (1)
    19,733       14,488       70,659       58,031  
 
                       
Income from operations
    16,999       13,905       93,080       76,848  
Interest income
    115       114       435       441  
Other expense, net
    1,162       843       2,197       1,491  
Interest expense
          114       196       784  
 
                       
Income before income taxes
    15,952       13,062       91,122       75,014  
Income tax provision
    1,555       1,412       9,013       7,273  
 
                       
Net income
  $ 14,397     $ 11,650     $ 82,109     $ 67,741  
 
                       
Basic net income per share
  $ 0.33     $ 0.27     $ 1.89     $ 1.56  
 
                       
Diluted net income per share
  $ 0.32     $ 0.26     $ 1.83     $ 1.49  
 
                       
Weighted average shares outstanding — basic
    43,060,746       43,760,638       43,431,326       43,365,872  
 
                       
Weighted average shares outstanding — diluted
    44,716,991       45,551,209       44,951,199       45,336,561  
 
                       
 
(1)   Share-based compensation is allocated as follows:
                                 
    Three Months Ended June 30,   Year Ended June 30,
    2011   2010   2011   2010
Cost of revenue
  $ 125     $ 207     $ 686     $ 840  
Technology and development expense
    903       1,209       4,178       5,790  
Marketing and selling expense
    790       1,184       3,841       4,965  
General and administrative expense
    3,147       2,880       12,972       10,785  

Page 11 of 14


 

VISTAPRINT N.V.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited in thousands)
                                 
    Three Months Ended     Year Ended  
    June 30,     June 30,  
    2011     2010     2011     2010  
Operating activities
                               
Net income
  $ 14,397     $ 11,650     $ 82,109     $ 67,741  
Adjustments to reconcile net income to net cash provided by operating activities:
                               
Depreciation and amortization
    12,926       11,665       50,627       44,367  
Abandonment of intangible assets acquired in a business acquisition
                      920  
Realized loss on marketable securities
    71             71        
Realized loss on sale, disposal, or impairment of long-lived assets
    332       404       486       535  
Amortization of premiums and discounts on short-term investments
          82       163       127  
Share-based compensation expense
    4,965       5,480       21,677       22,380  
Excess tax benefits derived from share-based compensation awards
    (965 )     (1,395 )     (2,515 )     (6,272 )
Deferred taxes
    610       229       1,614       179  
Changes in operating assets and liabilities, excluding the effect of an acquisition:
                               
Accounts receivable
    (1,511 )     857       (3,454 )     (3,727 )
Inventory
    199       (568 )     (1,466 )     (2,224 )
Prepaid expenses and other assets
    6,721       2,265       9,937       3,792  
Accounts payable
    (2,214 )     185       (2,610 )     6,176  
Accrued expenses and other liabilities
    776       (323 )     5,995       19,707  
 
                       
Net cash provided by operating activities
    36,307       30,531       162,634       153,701  
 
                       
 
                               
Investing activities
                               
Purchases of property, plant and equipment
    (8,181 )     (27,498 )     (37,405 )     (101,326 )
Proceeds from sale of equipment
                      177  
Business acquisition, net of cash acquired
                      (6,496 )
Purchases of marketable securities
                      (9,804 )
Sales, maturities and redemptions of marketable securities
                9,570       100  
Purchases of intangible assets
    (57 )           (205 )      
Capitalization of software and website development costs
    (1,634 )     (1,712 )     (6,290 )     (6,516 )
 
                       
Net cash used in investing activities
    (9,872 )     (29,210 )     (34,330 )     (123,865 )
 
                       
 
                               
Financing activities
                               
Repayments of long-term debt
          (334 )     (5,222 )     (13,848 )
Payment of withholding taxes in connection with vesting of restricted share units
    (1,551 )     (1,776 )     (5,653 )     (6,142 )
Repurchase of ordinary shares
                (56,935 )      
Excess tax benefits derived from share-based compensation awards
    965       1,395       2,515       6,272  
Proceeds from issuance of shares
    1,810       1,570       7,012       14,977  
 
                       
Net cash provided by (used in) financing activities
    1,224       855       (58,283 )     1,259  
 
                               
Effect of exchange rate changes on cash
    828       (2,034 )     3,804       (2,356 )
 
                       
Net increase in cash and cash equivalents
    28,487       142       73,825       28,739  
 
                               
Cash and cash equivalents at beginning of period
    208,065       162,585       162,727       133,988  
 
                       
 
                               
Cash and cash equivalents at end of period
  $ 236,552     $ 162,727     $ 236,552     $ 162,727  
 
                       

Page 12 of 14


 

VISTAPRINT N.V.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(Unaudited in thousands, except share and per share data)
                                 
    Three Months Ended     Year Ended  
    June 30,     June 30,  
    2011     2010     2011     2010  
Non-GAAP adjusted net income reconciliation:
                               
Net income
  $ 14,397     $ 11,650     $ 82,109     $ 67,741  
Add back:
                               
Share-based compensation expense, inclusive of income tax effects
    5,129 (a)     5,662 (b)     22,400 (c)     23,156 (d)
 
                       
Non-GAAP adjusted net income
  $ 19,526     $ 17,312     $ 104,509     $ 90,897  
 
                       
 
                               
Non-GAAP adjusted net income per diluted share reconciliation:
                               
Net income per diluted share
  $ 0.32     $ 0.26     $ 1.83     $ 1.49  
Add back:
                               
Share-based compensation expense, inclusive of income tax effects
    0.11       0.12       0.47       0.49  
 
                       
Non-GAAP adjusted net income per diluted share
  $ 0.43     $ 0.38     $ 2.30     $ 1.98  
 
                       
 
                               
Non-GAAP weighted average shares outstanding — diluted
    45,155,893       46,136,412       45,448,055       45,988,831  
 
                       
 
(a)   Includes share-based compensation charges of $4,965 and the income tax effects related to those charges of $164
 
(b)   Includes share-based compensation charges of $5,480 and the income tax effects related to those charges of $182
 
(c)   Includes share-based compensation charges of $21,677 and the income tax effects related to those charges of $723
 
(d)   Includes share-based compensation charges of $22,380 and the income tax effects related to those charges of $776
                                 
    Three Months Ended     Year Ended  
    June 30,     June 30,  
    2011     2010     2011     2010  
Free cash flow reconciliation:
                               
Net cash provided by operating activities
  $ 36,307     $ 30,531     $ 162,634     $ 153,701  
Purchases of property, plant and equipment
    (8,181 )     (27,498 )     (37,405 )     (101,326 )
Purchases of intangible assets
    (57 )           (205 )      
Capitalization of software and website development costs
    (1,634 )     (1,712 )     (6,290 )     (6,516 )
 
                       
Free cash flow
  $ 26,435     $ 1,321     $ 118,734     $ 45,859  
 
                       

Page 13 of 14


 

VISTAPRINT N.V.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (CONTINUED)
(Unaudited in thousands, except share and per share data)
                                         
    GAAP Revenue             Currency     Constant-  
    Three Months Ended             Impact:     Currency  
    June 30,             (Favorable)/     Revenue  
    2011     2010     % Change     Unfavorable     Growth  
Constant-currency revenue growth reconciliation by segment:                        
 
                                       
North America
  $ 119,245     $ 100,735       18 %     %     18 %
Europe
    77,767       56,420       38 %     (16 )%     22 %
Asia-Pacific
    11,779       7,148       65 %     (26 )%     39 %
 
                                   
Total revenue
  $ 208,791     $ 164,303       27 %     (7 )%     20 %
 
                                   
 
                                       
Constant-currency revenue growth reconciliation by geographic area:                        
 
                                       
US
  $ 113,291     $ 96,530       17 %     %     17 %
Non-US
    95,500       67,773       41 %     (16 )%     25 %
 
                                   
Total revenue
  $ 208,791     $ 164,303       27 %     (7 )%     20 %
 
                                   
                                         
    GAAP Revenue             Currency     Constant-  
    Year Ended             Impact:     Currency  
    June 30,             (Favorable)/     Revenue  
    2011     2010     % Change     Unfavorable     Growth  
Constant-currency revenue growth reconciliation by segment:                        
 
                                       
North America (1)
  $ 452,770     $ 384,034       18 %     %     18 %
Europe
    321,716       258,534       24 %     2 %     26 %
Asia-Pacific
    42,523       27,467       55 %     (16 )%     39 %
 
                                   
Total revenue
  $ 817,009     $ 670,035       22 %     %     22 %
 
                                   
 
                                       
Constant-currency revenue growth reconciliation by geographic area:                        
 
                                       
US (1)
  $ 430,354     $ 370,137       16 %     %     16 %
Non-US
    386,655       299,898       29 %     (1 )%     28 %
 
                                   
Total revenue
  $ 817,009     $ 670,035       22 %     %     22 %
 
                                   
 
(1)   Includes referral fee revenue from membership discount programs of $5,247 for the year ended June 30, 2010.

Page 14 of 14