Attached files

file filename
8-K - FORM 8-K - MONSTER WORLDWIDE, INC.d340642d8k.htm
EX-99.2 - SUPPLEMENTAL FINANCIAL INFORMATION - MONSTER WORLDWIDE, INC.d340642dex992.htm

Exhibit 99.1

 

LOGO

Monster Worldwide Reports First Quarter 2012 Results

Bookings of $274 Million Increased 5% Year Over Year Including

Previously Announced $23 Million Contract with the UK’s Department for Work and Pensions

Careers – North America Bookings Increased 6% Year over Year

GAAP EPS of $0.03, Non-GAAP EPS of $0.04

Total Liquidity of $370 Million After Returning $33 Million to Shareholders Through

Share Repurchases During Q1

Adoption of Advanced Technology Product Suite Continues to Gain Traction

New York, April 26, 2012— Monster Worldwide, Inc. (NYSE:MWW) today reported financial results for the first quarter ended March 31, 2012.

Sal Iannuzzi, chairman, president and chief executive officer of Monster Worldwide, said, “Our first quarter 2012 results were driven by better execution in North America and our continued focus on profitability. Our advanced technology product suite, including Career Ad Network, Power Resume Search and SeeMore, continues to be well-received by our customers as evidenced by robust growth in our Government Solutions business and improved results in our Staffing vertical. As we look ahead, we are confident that our ongoing focus on innovation and continued expansion of our advanced product offerings will strengthen Monster’s leadership position globally.”

Business Highlights

 

 

Careers North America bookings increased 6% on a year over year basis due primarily to bookings growth in the Government Solutions, Staffing and Newspapers verticals.

 

 

Business derived from the Company’s advanced and proprietary product offerings, including Career Ad Network® and Power Resume Search®, continued to increase with double-digit growth on a global basis.


 

Monster recently entered into a media alliance with WIRED and Ars Technica and is now powering the job search function within both websites. The new job search engine can be found at jobs.wired.com and jobs.arstechnica.com.

 

 

Monster announced that it is exploring strategic alternatives with respect to maximizing shareholder value and retained Stone Key Partners LLC and BofA Merrill Lynch as financial advisors in connection with this review.

First Quarter 2012 Results

(For comparison purposes, non-GAAP bookings, revenue and operating expense in the first quarter 2011 exclude the $11 million impact of the arbitrage lead generation activity.)

Bookings of $274 million increased 5% compared to first quarter 2011 bookings of $261 million. First quarter 2012 growth in bookings reflects better execution and performance in North America and included the $23 million contract with the UK’s Department for Work and Pensions (“DWP”) . On a year over year basis, currency translation had a $3.7 million negative impact on bookings in the first quarter 2012. Global Careers bookings increased 8% compared to the first quarter 2011. Historical data on bookings for prior quarters is available in the Company’s supplemental financial information.

Revenue in the first quarter 2012 was $246 million. This compares to first quarter 2011 GAAP revenue of $261 million and non-GAAP revenue of $253 million. First quarter 2011 non-GAAP revenue excludes the $2.7 million purchase accounting adjustment related to the HotJobs acquisition. On a year over year basis, currency translation had a $3.4 million negative impact on revenue in the first quarter 2012.

Global Careers revenue of $227 million compares to first quarter 2011 non-GAAP Global Careers revenue of $231 million, a year over year decline of 2%. The contract with DWP did not have any impact on first quarter 2012 revenue.

Careers North America revenue was $120 million, a decrease of 3% compared to non-GAAP Careers North America revenue of $124 million in the first quarter 2011. Careers International revenue of $107 million was flat compared to the same period a year ago.

 

2


IAF revenue of $19 million compares to $33 million in the first quarter 2011. As previously disclosed, the Company decided to no longer engage in arbitrage lead generation activity as of July 1, 2011. Excluding $11 million of arbitrage lead generation activity in the first quarter 2011, IAF revenue declined $3 million on a year over year basis.

Consolidated GAAP operating expenses of $256 million compares to $260 million in the first quarter 2011. Net Income was $3.7 million, or $0.03 per share. This compares to a net income of $78 thousand, or break-even on a per share basis, in the prior year period.

GAAP net income for the quarter included a pre-tax restructuring charge of $24 million, partially offset by the recovery by the Company of a restitution award paid by a former executive to the United States Government in connection with the Company’s historical stock option granting practices in the amount of $5.4 million. On a per share basis net of tax, these GAAP items, combined with a non-recurring income tax adjustment, had a negative $0.01 impact on the Company’s EPS in the quarter. Pro-forma items are described in the “Notes Regarding the Use of Non-GAAP Financial Measures” and are reconciled to the GAAP measure in the accompanying tables.

Non-GAAP net income of $4.6 million, or $0.04 per share, compares to $6.3 million, or $0.05 per share in the first quarter 2011. Non-GAAP operating expenses were $237 million or a 1% year over year decrease.

Cash and cash equivalents were $253 million as of March 31, 2012 compared to $250 million as of December 31, 2011. Net operating cash flow was $21 million in the quarter. Deferred revenue as of March 31, 2012 was $408 million, compared to $380 million as of December 31, 2011.

Share Repurchase

During the first quarter 2012 Monster repurchased 4.4 million shares of its common stock at an average cost of $7.58 per share, for a total of $33 million. At March 31, 2012, there was approximately $175 million remaining under the Company’s $250 million share repurchase program.

 

3


Company Provides Second Quarter 2012 Outlook

The Company offered the following business outlook based on current available information and expectations as of April 26, 2012.

Second quarter 2011 bookings and revenue and expected growth rates for second quarter 2012 exclude the impact of the arbitrage lead generation activity, which accounted for $11 million in bookings and revenue in the second quarter 2011.

Q2 2012 Outlook

In light of continued economic weakness in Europe, second quarter bookings are expected to be down 5% to up 1% compared to the second quarter 2011 of $251 million. Second quarter revenue is expected to be down 8% to down 4% compared to the second quarter 2011 of $259 million. Second quarter earnings are expected to be in the range of $0.04 to $0.08 per share. This compares to second quarter 2011 non-GAAP EPS of $0.09.

Special Note: The statements in this release that are not strictly historical, including, without limitation, statements regarding the Company’s strategic direction, prospects and future results, constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements involve certain risks and uncertainties and, therefore, actual results may differ materially from what is expressed or implied herein and no assurance can be given that the Company will achieve, among other things, its outlook with respect to bookings, revenue or earnings per share for the second quarter of 2012. Factors that could cause results to differ materially from those expressed or implied by such forward-looking statements include, but are not limited to, economic and other conditions in the markets in which we operate, risks associated with acquisitions or dispositions, competition, and the other risks discussed in our Form 10-K and our other filings made with the Securities and Exchange Commission, which discussions are incorporated into this release by reference. Many of the factors that will determine the Company’s future results are beyond the ability of management to control or predict. Readers should not place undue reliance on the forward-looking statements in this release as they reflect management’s views only as of the date hereof. The Company undertakes no obligation to revise or update any of the forward-looking statements contained in this release or to make any other forward-looking statements, whether as a result of new information, future events or otherwise.

 

4


Conference Call and Webcast

First quarter 2012 results will be discussed on Monster Worldwide’s quarterly conference call on April 26, 2012 at 8:30 AM ET. A live webcast of the conference call can be accessed online through the Investor Relations section of the Company’s website at http://ir.monster.com. To join the conference call by telephone, please dial (888) 696-1396 or (706) 758-9636 and reference conference ID# 68292314

A presentation of financial slides will be referenced during the conference call and will be viewable through the live webcast. A PDF of the financial presentation can also be accessed directly at http://www.about-monster.com/sites/default/files/Q12012_earningslide_FINAL.pdf or through the Company’s Investor Relations website at http://ir.monster.com.

The Company has also made available certain supplemental financial information which can be accessed directly at http://www.about-monster.com/sites/default/files/Q12012FinancialSupplements_final.pdf or through the Company’s Investor Relations website at http://ir.monster.com.

For a replay of the conference call, please dial (855) 859-2056 or (404) 537-3406 and reference ID#68292314. This number is valid until midnight on May 1, 2012.

Contacts

Investors: Lori Chaitman, (212) 351-7090, Lori.Chaitman@monster.com

Media: Amy Rosenberg, (917) 439-9309, Amy.Rosenberg@bm.com

 

5


About Monster Worldwide

Monster Worldwide, Inc. (NYSE: MWW), parent company of Monster®, is the worldwide leader in successfully connecting people to job opportunities. From the web, to mobile, to social, Monster helps companies find people with customized solutions using the world’s most advanced technology to match the right person to the right job. With a local presence in approximately 55 countries, Monster connects employers with quality job seekers at all levels, provides personalized career advice to consumers globally and delivers vast, highly targeted audiences to advertisers. To learn more about Monster’s industry-leading products and services, visit www.monster.com. More company information is available at http://about-monster.com.

Notes Regarding the Use of Non-GAAP Financial Measures

The Company has provided certain non-GAAP financial information as additional information for its operating results. These measures are not in accordance with, or an alternative for, generally accepted accounting principles (“GAAP”) and may be different from non-GAAP measures reported by other companies. The Company believes that its presentation of non-GAAP measures provides useful information to management and investors regarding certain financial and business trends relating to its financial condition and results of operations.

Non-GAAP revenue, operating expenses, operating income, operating margin, net income or loss and diluted earnings per share all exclude certain pro-forma adjustments including: severance, facility charges and asset impairments from our 2012 restructuring; the recovery of a restitution award from a former executive related to the Company’s historical stock option practices; the fair value adjustment to deferred revenue in connection with the acquisition of HotJobs; severance charges related to the targeted global headcount reduction; acquisition and integration-related costs associated with the acquisition of HotJobs; facility charges primarily related to changes in sublet assumptions on previously exited facilities; and realized gains on marketable securities. The Company uses these non-GAAP measures for reviewing the ongoing results of the Company’s core business operations and in certain instances, for measuring performance under certain of the Company’s incentive compensation plans. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

Earnings before interest, taxes, depreciation and amortization (“EBITDA”) is defined as net income or loss before interest income or expense, income tax expense or benefit, net gain or loss in equity interests, depreciation and amortization, non-cash compensation expense and non-cash restructuring costs. The Company considers EBITDA to be an important indicator of its operational strength which the Company believes is useful to management and investors in evaluating its operating performance. EBITDA is a non-GAAP measure and may not be comparable to similarly titled measures reported by other companies.

Operating income before depreciation and amortization (“OIBDA”) is defined as net income or loss from operations before depreciation, amortization of intangible assets, amortization of stock-based compensation and non-cash costs incurred in connection with the Company’s restructuring program. The Company considers OIBDA to be an important indicator of its operational strength. This measure eliminates the effects of depreciation, amortization of intangible assets, amortization of stock-based compensation and non-cash restructuring costs from period to period, which the Company believes is useful to management and investors in evaluating its operating performance. OIBDA is a non-GAAP measure and may not be comparable to similarly titled measures reported by other companies.

 

6


Bookings represent the dollar value of contractual orders received in the relevant period.

Free cash flow is defined as cash flow from operating activities less capital expenditures. Free cash flow is considered a liquidity measure and provides useful information about the Company’s ability to generate cash after investments in property and equipment. Free cash flow reflected herein is a non-GAAP measure and may not be comparable to similarly titled measures reported by other companies. Free cash flow does not reflect the total change in the Company’s cash position for the period and should not be considered a substitute for such a measure.

Net cash and securities is defined as cash and cash equivalents plus short-term marketable securities, less total debt. Total available liquidity is defined as cash and cash equivalents, plus short-term marketable securities plus unused borrowings under our credit facilities. The Company considers net cash and securities and total available liquidity to be important measures of liquidity and indicators of its ability to meet its ongoing obligations. The Company also uses net cash and securities and total available liquidity, among other measures, in evaluating its choices for capital deployment. Net cash and securities and total available liquidity are presented herein as non-GAAP measures and may not be comparable to similarly titled measures used by other companies.

 

7


MONSTER WORLDWIDE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

 

     Three Months Ended March 31,  
     2012     2011  

Revenue

   $ 246,077      $ 261,382   

Salaries and related

     121,282        135,661   

Office and general

     57,543        66,570   

Marketing and promotion

     58,399        57,698   

Restructuring and other special charges

     24,406        —     

Recovery of restitution award from former executive

     (5,350     —     
  

 

 

   

 

 

 

Total operating expenses

     256,280        259,929   
  

 

 

   

 

 

 

Operating (loss) income

     (10,203     1,453   

Interest and other, net

     (1,468     (441
  

 

 

   

 

 

 

(Loss) income before income taxes and loss in equity interests

     (11,671     1,012   

(Benefit from) provision for income taxes

     (15,613     356   

Loss in equity interests, net

     (200     (578
  

 

 

   

 

 

 

Net income

   $ 3,742      $ 78   
  

 

 

   

 

 

 

Basic income per share

   $ 0.03      $ —     
  

 

 

   

 

 

 

Diluted income per share

   $ 0.03      $ —     
  

 

 

   

 

 

 

Weighted average shares outstanding:

    

Basic

     116,199        121,425   
  

 

 

   

 

 

 

Diluted

     117,611        124,636   
  

 

 

   

 

 

 

Operating income before depreciation, amortization, and non-cash restructuring:

    

Operating (loss) income

   $ (10,203   $ 1,453   

Depreciation and amortization of intangibles

     17,445        18,401   

Amortization of stock-based compensation

     8,324        13,180   

Non-cash restructuring write-offs

     6,383        —     
  

 

 

   

 

 

 

Operating income before depreciation, amortization, and non-cash restructuring

   $ 21,949      $ 33,034   
  

 

 

   

 

 

 

 

8


MONSTER WORLDWIDE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Three Months Ended March 31,  
     2012     2011  

Cash flows provided by operating activities:

    

Net income

   $ 3,742      $ 78   
  

 

 

   

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     17,445        18,401   

Recovery of restitution award from former executive

     (5,350     —     

Provision for doubtful accounts

     698        370   

Non-cash compensation

     8,324        13,180   

Deferred income taxes

     (8,499     (3,984

Non-cash restructuring write-offs

     6,383        —     

Loss in equity interests, net

     200        578   

Gains on auction rate securities

     —          (1,120

Changes in assets and liabilities, net of acquisitions:

    

Accounts receivable

     (11,608     12,416   

Prepaid and other

     (13,582     (6,718

Deferred revenue

     23,752        14,926   

Accounts payable, accrued liabilities and other

     (258     1,293   
  

 

 

   

 

 

 

Total adjustments

     17,505        49,342   
  

 

 

   

 

 

 

Net cash provided by operating activities

     21,247        49,420   
  

 

 

   

 

 

 

Cash flows used for investing activities:

    

Capital expenditures

     (12,700     (16,457

Cash funded to equity investee

     (779     (1,007

Sales and maturities of marketable securities

     —          1,120   

Dividends received from unconsolidated investee

     —          443   
  

 

 

   

 

 

 

Net cash used for investing activities

     (13,479     (15,901
  

 

 

   

 

 

 

Cash flows used for financing activities:

    

Proceeds from borrowings on credit facilities

     189,700        —     

Payments on borrowings on credit facilities

     (225,022     (4,500

Proceeds from borrowings on term loan

     100,000        —     

Payments on borrowings on term loan

     (40,000     —     

Repurchase of common stock

     (33,335     —     

Tax withholdings related to net share settlements of restricted stock awards and units

     (2,475     (7,096

Proceeds from the exercise of employee stock options

     23        23   
  

 

 

   

 

 

 

Net cash used for financing activities

     (11,109     (11,573
  

 

 

   

 

 

 

Effects of exchange rates on cash

     5,625        5,887   

Net increase in cash and cash equivalents

     2,284        27,833   

Cash and cash equivalents, beginning of period

     250,317        163,169   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 252,601      $ 191,002   
  

 

 

   

 

 

 

Free cash flow:

    

Net cash provided by operating activities

   $ 21,247      $ 49,420   

Less: Capital expenditures

     (12,700     (16,457
  

 

 

   

 

 

 

Free cash flow

   $ 8,547      $ 32,963   
  

 

 

   

 

 

 

 

9


MONSTER WORLDWIDE, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

      March 31, 2012      December 31, 2011  

Assets:

     

Cash and cash equivalents

   $ 252,601       $ 250,317   

Accounts receivable, net

     358,004         343,546   

Property and equipment, net

     159,632         156,282   

Goodwill and intangibles, net

     1,189,797         1,184,122   

Other assets

     141,415         123,731   
  

 

 

    

 

 

 

Total Assets

   $ 2,101,449       $ 2,057,998   
  

 

 

    

 

 

 

Liabilities and Stockholders’ Equity:

     

Accounts payable, accrued expenses and other current liabilities

   $ 218,681       $ 213,817   

Deferred revenue

     408,334         380,310   

Current portion of long-term debt and borrowings on credit facility

     9,545         188,836   

Long-term income taxes payable

     96,666         94,750   

Long-term debt, less current portion

     204,000         —     

Other long-term liabilities

     12,542         16,158   
  

 

 

    

 

 

 

Total Liabilities

   $ 949,768       $ 893,871   
  

 

 

    

 

 

 

Stockholders’ Equity

     1,151,681         1,164,127   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 2,101,449       $ 2,057,998   
  

 

 

    

 

 

 

 

10


MONSTER WORLDWIDE, INC.

UNAUDITED NON-GAAP STATEMENTS OF OPERATIONS AND RECONCILIATIONS

(in thousands, except per share amounts)

 

     Three Months Ended March 31, 2012     Three Months Ended March 31, 2011  
     As Reported     Non GAAP
Adjustments
    Consolidated
Non GAAP
    As Reported     Non GAAP
Adjustments
    Consolidated
Non GAAP
 

Revenue

   $ 246,077      $ —        $ 246,077      $ 261,382      $ 2,658  a    $ 264,040  j 

Salaries and related

     121,282        —          121,282        135,661        (1,178 )b, c      134,483   

Office and general

     57,543        —          57,543        66,570        (6,829 )c, d      59,741   

Marketing and promotion

     58,399        —          58,399        57,698        —          57,698   

Restructuring and other special charges

     24,406        (24,406 )e      —          —          —          —     

Recovery of restitution award from former executive

     (5,350     5,350  f      —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     256,280        (19,056     237,224        259,929        (8,007     251,922   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

     (10,203     19,056        8,853        1,453        10,665        12,118   

Operating margin

     -4.1       3.6     0.6       4.6

Interest and other, net

     (1,468     —          (1,468     (441     (1,120 )g      (1,561
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes and loss in equity interests

     (11,671     19,056        7,385        1,012        9,545        10,557   

(Benefit from) provision for income taxes

     (15,613     18,198  h      2,585        356        3,356  i      3,712   

Loss in equity interests, net

     (200     —          (200     (578     —          (578
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 3,742      $ 858      $ 4,600      $ 78      $ 6,189      $ 6,267   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 0.03      $ 0.01      $ 0.04      $ 0.00      $ 0.05      $ 0.05   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding:

            

Diluted

     117,611        117,611        117,611        124,636        124,636        124,636   

Note Regarding ProForma Adjustments:

The financial information included herein contains certain Non-GAAP financial measures. This information is not intended to be used in place of the financial information prepared and presented in accordance with GAAP, nor is it intended to be considered in isolation. We believe that the above presentation of Non-GAAP measures provide useful information to management and investors regarding certain core operating and business trends relating to our results of operations, exclusive of certain restructuring related and other special charges.

ProForma adjustments consist of the following:

 

a Deferred revenue fair value adjustment required under existing purchase accounting rules relating to the acquisition of the HotJobs Assets in Q3 2010.

 

b Severance charges primarily related to the reorganization of the product & technology groups on a global basis.

 

c Acquisition and integration related costs associated with the acquisition of the HotJobs Assets.

 

d Charges related to changes in sublet assumptions on previously exited facilities.

 

e Restructuring related charges pertaining to the strategic actions that the Company announced in January 2012. These charges include costs related to the reduction in the Company’s workforce, fixed asset write-offs, costs relating to the consolidation of certain office facilities, and professional fees.

 

f Restitution award paid by a former executive to the United States government in connection with the Company’s historical stock option practices.

 

g Net realized gains on available for sale securities.

 

h Non-GAAP income tax adjustment includes a non-recurring tax benefit related to certain tax losses arising from the Company’s restructuring.

 

i Income tax adjustment is calculated using the effective tax rate of the reported period multiplied by the ProForma adjustment to income (loss) before income taxes and loss in equity interests.

 

j Excluding the effect of the arbitrage lead generation activities, Non-GAAP revenue for the three months ended March 31, 2011 was $252,992.

 

11


MONSTER WORLDWIDE, INC.

UNAUDITED NON-GAAP OPERATING SEGMENT INFORMATION

(in thousands)

 

Three Months Ended March 31, 2012

   Careers -
North America
    Careers -
International
    Internet
Advertising &
Fees
    Corporate
Expenses
    Total  

Revenue - GAAP

   $ 119,774      $ 106,922      $ 19,381        $ 246,077   

Non GAAP Adjustments

     —          —          —            —     
  

 

 

   

 

 

   

 

 

     

 

 

 

Revenue - Non GAAP

   $ 119,774      $ 106,922      $ 19,381        $ 246,077   
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating income (loss) - GAAP

   $ 3,199      $ (8,036   $ 3,268      $ (8,634   $ (10,203

Non GAAP Adjustments

     14,170        8,334        1,083        (4,531     19,056   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss) - Non GAAP

   $ 17,369      $ 298      $ 4,351      $ (13,165   $ 8,853   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OIBDA - GAAP

   $ 19,343      $ 1,598      $ 6,141      $ (5,133   $ 21,949   

Non GAAP Adjustments

     8,927        7,821        467        (4,542     12,673   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OIBDA - Non GAAP

   $ 28,270      $ 9,419      $ 6,608      $ (9,675   $ 34,622   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating margin - GAAP

     2.7     -7.5     16.9       -4.1

Operating margin - Non GAAP

     14.5     0.3     22.4       3.6

OIBDA margin - GAAP

     16.1     1.5     31.7       8.9

OIBDA margin - Non GAAP

     23.6     8.8     34.1       14.1

 

Three Months Ended March 31, 2011

   Careers -
North America
    Careers -
International
    Internet
Advertising &
Fees
    Corporate
Expenses
    Total  

Revenue

   $ 121,032      $ 107,260      $ 33,090        $ 261,382   

Non GAAP Adjustments

     2,658        —          —            2,658   
  

 

 

   

 

 

   

 

 

     

 

 

 

Revenue - Non GAAP

   $ 123,690      $ 107,260      $ 33,090        $ 264,040   
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating income (loss) - GAAP

   $ 16,989      $ 5,422      $ 1,503      $ (22,461   $ 1,453   

Non GAAP Adjustments

     2,885        282        21        7,477        10,665   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss) - Non GAAP

   $ 19,874      $ 5,704      $ 1,524      $ (14,984   $ 12,118   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OIBDA - GAAP

   $ 29,981      $ 16,941      $ 5,313      $ (19,201   $ 33,034   

Non GAAP Adjustments

     2,885        282        21        7,477        10,665   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OIBDA - Non GAAP

   $ 32,866      $ 17,223      $ 5,334      $ (11,724   $ 43,699   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating margin - GAAP

     14.0     5.1     4.5       0.6

Operating margin - Non GAAP

     16.1     5.3     4.6       4.6

OIBDA margin - GAAP

     24.8     15.8     16.1       12.6

OIBDA margin - Non GAAP

     26.6     16.1     16.1       16.6

 

12