Attached files

file filename
8-K - SHUTTERFLY, INC. 8-K - SHUTTERFLY INCa50458948.htm
EXHIBIT 99.01
 
 
Shutterfly Announces Third Quarter 2012 Financial Results and Share Repurchase Program

Net revenues increase 29% year-over-year to $98.5 million
GAAP net loss of ($0.29) per diluted share
Adjusted EBITDA loss of ($3.1) million
Transacting customers and orders grow 40% year-over-year
47th consecutive quarter of year-over-year net revenue growth
 
 
REDWOOD CITY, November 1, 2012 -- Shutterfly, Inc. (NASDAQ:SFLY), a leading Internet-based social expression and personal publishing service, today announced financial results for the third quarter ended September 30, 2012.
 
“Shutterfly continued to distinguish itself from our competition by delivering robust customer and order growth and very solid revenue growth across our Consumer and Enterprise businesses,” said President and Chief Executive Officer Jeffrey Housenbold.  “We continue to execute at a very high level and believe our results through the first nine months of this year validate that our long-term strategy remains on target, that our market opportunity remains significant and that the strategies that have enabled us to emerge as the online market share leader will continue to distinguish us from our competition.”
 
Third Quarter 2012 Financial Highlights
Net revenues totaled $98.5 million, a 29% year-over-year increase.
Third quarter 2012 represents the 47th consecutive quarter of year-over-year net revenue growth.
Consumer net revenues totaled $90.4 million, a 24% year-over-year increase.
Enterprise net revenues totaled $8.1 million, a 109% year-over-year increase.
Gross profit margin was 44.1% of net revenues, compared to 45.6% in the third quarter of 2011.
Operating expenses, excluding $7.9 million of stock-based compensation, totaled $59.2 million.
GAAP net loss was ($10.5) million, compared to ($10.0) million in the third quarter of 2011.
GAAP net loss per diluted share was ($0.29), in line with the third quarter of 2011.
Adjusted EBITDA was a loss of ($3.1) million, compared to a loss of ($3.3) million in the third quarter of 2011.
At September 30, 2012, cash and cash equivalents totaled $90.0 million.
 
 
 

 
 
Third Quarter 2012 Consumer Metrics
● 
Transacting customers totaled 2.2 million, a 40% year-over-year increase.
Orders totaled 3.6 million, a 40% year-over-year increase.
Average order value was $25.06, a decrease of 11% year-over-year.
 
Business Outlook
Fourth Quarter 2012:
·
Net revenues to range from $300.0 million to $310.0 million, a year-over-year increase of 14% to 18%.
·
GAAP gross profit margin to range from 56.0% to 57.5% of net revenues.
·
Non-GAAP gross profit margin to range from 56.5% to 58.0% of net revenues.
·
GAAP operating income to range from $71.6 million to $78.1 million.
·
Non-GAAP operating income to range from $87.7 million to $94.2 million.
·
GAAP effective tax rate to be approximately 49%.
·
GAAP net income per diluted share to range from $0.94 to $1.02.
·
Weighted average diluted shares of approximately 38.8 million.
·
Adjusted EBITDA to range from $96.5 million to $103.0 million. 
 
Full Year 2012:
·
Net revenues to range from $589.0 million to $599.0 million, a year-over-year increase of 24% to 27%.
·
GAAP gross profit margin to range from 51.0% to 52.0% of net revenues.
·
Non-GAAP gross profit margin to range from 52.5% to 53.5% of net revenues.
·
GAAP operating income to range from $11.0 million to $17.6 million.
·
Non-GAAP operating income to range from $69.5 million to $76.1 million.
·
GAAP effective tax rate to be approximately 47%.
·
GAAP net income per diluted share to range from $0.14 to $0.24.
·
Weighted average diluted shares of approximately 38.3 million.
·
Adjusted EBITDA to range from $97.5 million to $104.0 million, or 16.6% to 17.4% of net revenues.
·
Capital expenditures to range from 9.7% to 10.2% of net revenues.
 
 
 

 
 
Share Repurchase Program
The company also announced that its Board of Directors has authorized and its Audit Committee has approved a share repurchase program granting the company authority to repurchase up to $60 million of outstanding Shutterfly common stock.  The company intends to finance the share repurchases with cash on hand. The repurchase program authorizes Shutterfly to buy its common stock from time to time through open market, privately negotiated or other transactions, including pursuant to trading plans established in accordance with Rules 10b5-1 and 10b-18 of the Securities Exchange Act of 1934, as amended, or by a combination of such methods.  The share repurchase program is subject to prevailing market conditions and other considerations; does not require the company to repurchase any dollar amount or number of shares; and may be suspended or discontinued at any time.
 
“This new share repurchase program emphasizes our continued commitment to build long-term shareholder value and illustrates our confidence in the growth potential of the company,” said Chief Financial Officer Brian Regan.

Notes to the Third Quarter 2012 Financial Results and Business Outlook

Adjusted EBITDA is a non-GAAP financial measure that the Company defines as earnings before interest, taxes, depreciation, amortization and stock-based compensation.
 
Free cash flow is a non-GAAP financial measure that the Company defines as Adjusted EBITDA less purchases of property, plant, and equipment and capitalization of software development costs.
 
Consumer category includes net revenues from stationery and greeting cards, photo books, calendars and photo-based merchandise, photo prints, and the related shipping revenues.  Consumer also includes net revenues from advertising and sponsorship programs. 
 
Enterprise category includes net revenues primarily from variable, four-color direct marketing collateral manufactured and fulfilled for business customers.
 
Average Order Value (AOV) is defined as total net revenues (excluding Enterprise) divided by total orders.
 
The foregoing financial guidance replaces any of the Company’s previously issued financial guidance which should no longer be relied upon.
 

Third Quarter 2012 Conference Call
 
Management will review the third quarter 2012 financial results and its expectations for the fourth quarter and full year 2012 on a conference call on Thursday, November 1, 2012 at 1:20 p.m. Pacific Daylight Time (4:20 p.m. Eastern Time). To listen to the call and view the accompanying slides, please visit http://www.shutterfly.com. In the Investor Relations area, found in the "About Us" section, click on the link provided for the webcast, or dial 970-315-0490. The webcast, as well as a podcast, will be archived and available at http://www.shutterfly.com. A replay of the conference call will be available through Thursday, November 15, 2012. To hear the replay, please dial (404) 537-3406, replay passcode 40315822.
 
 
 

 
 
Non-GAAP Financial Information
 
This press release contains certain non-GAAP financial measures.  Tables are provided at the end of this press release that reconcile the non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with Generally Accepted Accounting Principles (GAAP).  These non-GAAP financial measures include non-GAAP gross margins, non-GAAP operating income (loss) and the related operating income (loss) margins, adjusted EBITDA and free cash flow.   For more information, please see Shutterfly's SEC Filings.
 
To supplement the Company's consolidated financial statements presented on a GAAP basis, we believe that these non-GAAP measures provide useful information about the Company's core operating results and thus are appropriate to enhance the overall understanding of the Company's past financial performance and its prospects for the future. These adjustments to the Company's GAAP results are made with the intent of providing both management and investors a more complete understanding of the Company's underlying operational results and trends and performance. Management uses these non-GAAP measures to evaluate the Company's financial results, develop budgets, manage expenditures, and determine employee compensation. The presentation of additional information is not meant to be considered in isolation or as a substitute for or superior to net income (loss) or net income (loss) per share determined in accordance with GAAP.
  
Notice Regarding Forward-Looking Statements
 
This media release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which involve risks and uncertainties. These forward-looking statements include all statements regarding the Company's financial expectations for the fourth quarter and full year 2012 set forth under the caption "Business Outlook," and the Company’s expectations about the share repurchase program. The Company's actual results may differ materially from those anticipated in these forward-looking statements. Factors that might contribute to such differences include, among others, economic downturns and the general state of the economy, our ability to expand our customer base and meet production requirements; our ability to successfully integrate acquired assets, for example, from Penguin Digital; our ability to retain and hire necessary employees, including seasonal personnel, and appropriately staff our operations; the impact of seasonality on our business; our ability to develop products and services on a timely basis, as well as consumer acceptance of, new products and services; our ability to develop additional adjacent lines of business;  unforeseen changes in expense levels; competition, which could lead to pricing pressure; and market conditions and other considerations affecting the share repurchase program. For more information regarding the risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these forward-looking statements, as well as risks relating to our business in general, we refer you to the "Risk Factors" sections of the Company's Form 10-Q for the quarter ended June 30, 2012, and the Company's other filings, which are available on the Securities and Exchange Commission's Web site at www.sec.gov. These forward-looking statements are based on current expectations and the Company assumes no obligation to update this information.
 
# # #
 
 
 

 
 
About Shutterfly

Founded in 1999, Shutterfly, Inc. is an Internet-based social expression and personal publishing company and operates Shutterfly.com, Tiny Prints.com, Weddingpaperdivas.com and Treat.com. Shutterfly provides high quality products and world class services that make it easy, convenient and fun for consumers to preserve their digital photos in a creative and thoughtful manner. Shutterfly's flagship product is its award-winning photo book line, which helps consumers celebrate memories and tell their stories in professionally bound coffee table books. Shutterfly was recently named one of the top 25 Best Midsized Companies to Work For by the Great Place to Work Institute. More information about Shutterfly (NASDAQ:SFLY) is available at http://www.shutterfly.com.
 

Contacts
Media Relations:
Gretchen Sloan, 650-610-5276
gsloan@shutterfly.com
 
 
Investor Relations:
Michael Look, 650-610-5910
mlook@shutterfly.com
 
 
 

 
 
Shutterfly, Inc.
                       
Consolidated Statement of Operations
                       
(In thousands, except per share amounts)
                       
(Unaudited)
                       
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2012
   
2011
   
2012
   
2011
 
                         
Net revenues
  $ 98,536     $ 76,523     $ 288,847     $ 209,516  
Cost of net revenues
    55,129       41,647       155,892       111,074  
Gross profit
    43,407       34,876       132,955       98,442  
Operating expenses:
                               
Technology and development
    21,538       18,106       60,976       48,190  
Sales and marketing
    29,575       25,252       86,615       64,447  
General and administrative
    16,039       14,210       45,975       43,023  
Total operating expenses
    67,152       57,568       193,566       155,660  
Loss from operations
    (23,745 )     (22,692 )     (60,611 )     (57,218 )
Interest expense
    (148 )     -       (456 )     -  
Interest and other income, net
    14       5       30       25  
Loss before income taxes
    (23,879 )     (22,687 )     (61,037 )     (57,193 )
Benefit from income taxes
    13,401       12,734       31,008       35,830  
Net loss
  $ (10,478 )   $ (9,953 )   $ (30,029 )   $ (21,363 )
                                 
Net loss per share - basic and diluted
  $ (0.29 )   $ (0.29 )   $ (0.84 )   $ (0.66 )
                                 
Weighted-average shares outstanding - basic and diluted
    36,062       34,576       35,691       32,136  
                                 
Stock-based compensation is allocated as follows:
                               
                                 
Cost of net revenues
  $ 424     $ 584     $ 1,329     $ 1,513  
Technology and development
    1,502       2,353       6,465       6,019  
Sales and marketing
    2,613       3,259       8,508       8,776  
General and administrative
    3,826       3,626       11,206       10,848  
    $ 8,365     $ 9,822     $ 27,508     $ 27,156  
 
 
 

 
 
Shutterfly, Inc.
           
Consolidated Balance Sheet
           
(In thousands, except par value amounts)
           
(Unaudited)
           
             
   
September 30,
   
December 31,
 
   
2012
   
2011
 
             
ASSETS
           
Current assets:
           
   Cash and cash equivalents
  $ 89,985     $ 179,915  
   Accounts receivable, net
    14,584       12,997  
   Inventories
    5,569       3,726  
   Deferred tax asset, current portion
    459       598  
   Prepaid expenses and other current assets
    58,229       13,870  
              Total current assets
    168,826       211,106  
Property and equipment, net
    85,262       54,123  
Intangible assets, net
    113,123       95,016  
Goodwill
    346,243       340,408  
Deferred tax asset, net of current portion
    4,512       3,785  
Other assets
    4,772       5,448  
              Total assets
  $ 722,738     $ 709,886  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
   Accounts payable
  $ 14,450     $ 9,470  
   Accrued liabilities
    39,690       59,271  
   Deferred revenue
    15,727       12,106  
              Total current liabilities
    69,867       80,847  
Deferred tax liability
    11,715       13,948  
Other liabilities
    10,537       6,094  
              Total liabilities
    92,119       100,889  
                 
Stockholders' equity
               
   Common stock, $0.0001 par value; 100,000 shares authorized; 36,158 and 34,839 shares
               
        issued and outstanding at September 30, 2012 and December 31, 2011, respectively
    4       4  
   Additional paid-in-capital
    640,717       589,067  
   Accumulated earnings (deficit)
    (10,102 )     19,926  
              Total stockholders' equity
    630,619       608,997  
              Total liabilities and stockholders' equity
  $ 722,738     $ 709,886  
 
 
 

 
 
Shutterfly, Inc.
           
Consolidated Statement of Cash Flows
           
(In thousands)
           
(Unaudited)
           
   
Nine Months Ended
 
   
September 30,
 
   
2012
   
2011
 
             
Cash flows from operating activities:
           
Net loss
  $ (30,029 )   $ (21,363 )
Adjustments to reconcile net loss to net cash used in operating activities:
               
Depreciation and amortization
    19,327       16,359  
Amortization of intangible assets
    14,761       8,167  
Stock-based compensation, net of forfeitures
    27,508       27,156  
Gain on disposal of property and equipment
    (895 )     (155 )
Deferred income taxes
    (4,729 )     (1,851 )
Tax benefit from stock-based compensation
    14,938       12,363  
Excess tax benefits from stock-based compensation
    (14,938 )     (12,386 )
Changes in operating assets and liabilities:
               
Accounts receivable, net
    (1,587 )     (2,583 )
Inventories
    (1,843 )     1,464  
Prepaid expenses and other current assets
    (44,349 )     (48,978 )
Other assets
    (30 )     (809 )
Accounts payable
    3,790       (15,993 )
Accrued and other liabilities
    (27,734 )     (22,204 )
Deferred revenue
    3,620       1,222  
Net cash used in operating activities
    (42,190 )     (59,591 )
                 
Cash flows from investing activities:
               
Acquisition of business and intangibles, net of cash acquired
    (35,683 )     (134,036 )
Purchases of property and equipment
    (26,912 )     (16,319 )
Capitalization of software and website development costs
    (9,603 )     (7,877 )
Proceeds from sale of equipment
    982       326  
Net cash used in investing activities
    (71,216 )     (157,906 )
                 
Cash flows from financing activities:
               
Principal payments of capital lease obligations
    -       (6 )
Proceeds from issuance of common stock upon exercise of stock options
    8,538       21,583  
Excess tax benefits from stock-based compensation
    14,938       12,386  
Net cash provided by financing activities
    23,476       33,963  
                 
Net decrease  in cash and cash equivalents
    (89,930 )     (183,534 )
Cash and cash equivalents, beginning of period
    179,915       252,244  
Cash and cash equivalents, end of period
  $ 89,985     $ 68,710  
                 
Supplemental schedule of non-cash activities
               
Net change in accrued purchases of property and equipment
  $ 8,479     $ 2,248  
Fair market value of building under build-to-suit lease
    4,850       -  
Amount due from adjustment of net working capital from acquired business
    -       505  
Amount due for acquisition of business
    165       -  
 
 
 

 
 
Shutterfly, Inc.
           
User Metrics Disclosure
           
             
   
Three Months Ended
 
   
September 30,
 
   
2012
   
2011
 
             
User Metrics
           
             
Customers
    2,247,174       1,599,516  
   year-over-year growth
    40 %        
                 
Orders
    3,605,959       2,577,097  
   year-over-year growth
    40 %        
                 
Average order value*
  $ 25.06     $ 28.18  
   year-over-year growth
    -11 %        
                 
Average orders per customer
    1.6 x     1.6 x
                 
*Average order value excludes Enterprise revenue.
               
 
 
 

 
 
Shutterfly, Inc.
                                         
Reconciliation of Forward-Looking Guidance for Non-GAAP Financial Measures to GAAP Measures
 
(In millions, except per share amounts)
                                         
                                           
                                           
   
Forward-Looking Guidance
 
   
GAAP
                     
Non-GAAP
 
   
Range of Estimate
   
Adjustments
         
Range of Estimate
 
   
From
   
To
   
From
   
To
         
From
   
To
 
                                           
Three Months Ending December 31, 2012
                                     
                                           
   Net revenues
    $300.0       $310.0       -       -             $300.0       $310.0  
   Gross profit margin
    56.0%       57.5%       0.5%       0.5%     [a]       56.5%       58.0%  
   Operating income
    $71.6       $78.1       $16.1       $16.1     [b]       $87.7       $94.2  
   Operating margin
    24%       25%       5%       5%     [b]       29%       30%  
                                                       
   Stock-based compensation
    $10.1       $10.1       $10.1       $10.1             -       -  
   Amortization of intangible assets
    $6.0       $6.0       $6.0       $6.0             -       -  
                                                       
   Adjusted EBITDA*
                                          $96.5       $103.0  
                                                       
   Diluted earnings per share
    $0.94       $1.02                                        
   Diluted shares
    38.8       38.8                                        
   Effective tax rate
    49%       49%                                        
                                                       
                                                       
Twelve Months Ending December 31, 2012
                                               
                                                       
   Net revenues
    $589.0       $599.0       -       -             $589.0       $599.0  
   Gross profit margin
    51.0%       52.0%       1.5%       1.5%     [c]       52.5%       53.5%  
   Operating income
    $11.0       $17.6       $58.5       $58.5     [d]       $69.5       $76.1  
   Operating margin
    2%       3%       10%       10%     [d]       12%       13%  
                                                       
   Stock-based compensation
    $37.6       $37.6       $37.6       $37.6             -       -  
   Amortization of intangible assets
    $20.9       $20.9       $20.9       $20.9             -       -  
                                                       
   Adjusted EBITDA*
                                          $97.5       $104.0  
   Adjusted EBITDA* margin
                                          16.6%       17.4%  
                                                       
   Diluted earnings per share
    $0.14       $0.24                                        
   Diluted shares
    38.3       38.3                                        
   Effective tax rate
    47%       47%                                        
                                                       
   Capital expenditures - % of net revenues
    9.7%       10.2%                                        
 
*
Adjusted EBITDA is a non-GAAP financial measure defined as earnings before interest, taxes, depreciation, amortization and stock-based compensation.
[a]
Reflects estimated adjustments for stock-based compensation expense of approximately $400K and amortization of purchased intangible assets of approximately $1.9 million.
[b]
Reflects estimated adjustments for stock-based compensation expense of approximately $10.1 million and amortization of purchased intangible assets of approximately $6.0 million.
[c]
Reflects estimated adjustments for stock-based compensation expense of approximately $1.7 million and amortization of purchased intangible assets of approximately $6.4 million.
[d]
Reflects estimated adjustments for stock-based compensation expense of approximately $37.6 million and amortization of purchased intangible assets of approximately $20.9 million.
 
 
 

 
 
Shutterfly, Inc.
 
Reconciliation of GAAP Gross Profit Margin to Non-GAAP Gross Profit Margin
 
(In thousands)
                                               
(Unaudited)
                                               
   
Three Months Ended
   
Year Ended
 
   
Mar. 31,
   
Jun. 30,
   
Sep. 30,
   
Dec. 31,
   
Mar. 31,
   
Jun. 30,
   
Sep. 30
   
Dec. 31,
 
   
2011
   
2011
   
2011
   
2011
   
2012
   
2012
   
2012
   
2011
 
                                                 
GAAP gross profit
  $ 27,683     $ 35,883     $ 34,876     $ 155,286     $ 41,238     $ 48,310     $ 43,407     $ 253,728  
Stock-based compensation
    175       754       584       625       462       443       424       2,138  
Amortization of intangible assets
    611       1,345       1,417       1,425       1,454       1,516       1,570       4,798  
                                                                 
Non-GAAP gross profit
  $ 28,469     $ 37,982     $ 36,877     $ 157,336     $ 43,154     $ 50,269     $ 45,401     $ 260,664  
                                                                 
Non-GAAP gross profit margin
    50 %     50 %     48 %     60 %     47 %     51 %     46 %     55 %
 
Shutterfly, Inc.
                                     
Reconciliation of GAAP Operating Margin to Non-GAAP Operating Margin
                               
(In thousands)
                                               
(Unaudited)
                                               
   
Three Months Ended
   
Year Ended
 
   
Mar. 31,
   
Jun. 30,
   
Sep. 30,
   
Dec. 31,
   
Mar. 31,
   
Jun. 30,
   
Sep. 30
   
Dec. 31,
 
   
2011
   
2011
   
2011
   
2011
   
2012
   
2012
   
2012
   
2011
 
                                                 
GAAP operating income (loss)
  $ (12,986 )   $ (21,540 )   $ (22,692 )   $ 72,609     $ (19,080 )   $ (17,786 )   $ (23,745 )   $ 15,391  
   Stock-based compensation
    5,235       12,099       9,822       6,714       9,617       9,526       8,365       33,870  
   Amortization of intangible assets
    719       3,487       3,961       3,969       4,013       5,090       5,658       12,136  
                                                                 
Non-GAAP operating income (loss)
  $ (7,032 )   $ (5,954 )   $ (8,909 )   $ 83,292     $ (5,450 )   $ (3,170 )   $ (9,722 )   $ 61,397  
                                                                 
Non-GAAP operating margin
    (12 %)     (8 %)     (12 %)     32 %     (6 %)     (3 %)     (10 %)     13 %
 
Shutterfly, Inc.
                   
Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA
 
(In thousands)
                                               
(Unaudited)
 
Three Months Ended
   
Year Ended
 
   
Mar. 31,
   
Jun. 30,
   
Sep. 30,
   
Dec. 31,
   
Mar. 31,
   
Jun. 30,
   
Sep. 30
   
Dec. 31,
 
   
2011
   
2011
   
2011
   
2011
   
2012
   
2012
   
2012
   
2011
 
                                                 
GAAP net income (loss)
  $ (7,760 )   $ (3,650 )   $ (9,953 )   $ 35,411     $ (10,040 )   $ (9,511 )   $ (10,478 )   $ 14,048  
   Interest expense
    -       -       -       64       152       156       148       64  
   Interest and other income, net
    (14 )     (6 )     (5 )     (10 )     (7 )     (9 )     (14 )     (35 )
   Tax benefit (provision)
    (5,212 )     (17,884 )     (12,734 )     37,144       (9,185 )     (8,422 )     (13,401 )     1,314  
   Depreciation and amortization
    5,833       9,159       9,534       9,926       10,024       11,820       12,244       34,452  
   Stock-based compensation
    5,235       12,099       9,822       6,714       9,617       9,526       8,365       33,870  
                                                                 
Non-GAAP Adjusted EBITDA
  $ (1,918 )   $ (282 )   $ (3,336 )   $ 89,249     $ 561     $ 3,560     $ (3,136 )   $ 83,713  
 
Shutterfly, Inc.
 
Reconciliation of Cash Flow from Operating Activities to Non-GAAP Adjusted EBITDA and Free Cash Flow
 
(In thousands)
                               
(Unaudited)
                                               
   
Three Months Ended
   
Year Ended
 
   
Mar. 31,
   
Jun. 30,
   
Sep. 30,
   
Dec. 31,
   
Mar. 31,
   
Jun. 30,
   
Sep. 30,
   
Dec. 31,
 
   
2011
   
2011
   
2011
   
2011
   
2012
   
2012
   
2012
   
2011
 
                                                 
Net cash provided by (used in) operating activities
  $ (52,849 )   $ (5,165 )   $ (1,577 )   $ 122,839     $ (47,961 )   $ 9,339     $ (3,568 )   $ 63,248  
   Interest expense
    -       -       -       64       152       156       148       64  
   Interest and other income, net
    (14 )     (6 )     (5 )     (10 )     (7 )     (9 )     (14 )     (35 )
   Tax benefit (provision)
    (5,212 )     (17,884 )     (12,734 )     37,144       (9,185 )     (8,422 )     (13,401 )     1,314  
   Changes in operating assets and liabilities
    55,702       23,217       8,962       (74,815 )     55,912       739       11,482       13,066  
   Other adjustments
    455       (444 )     2,018       4,027       1,650       1,757       2,217       6,056  
Non-GAAP Adjusted EBITDA
    (1,918 )     (282 )     (3,336 )     89,249       561       3,560       (3,136 )     83,713  
Less: Purchases of property and equipment
    (5,446 )     (3,811 )     (9,310 )     (4,994 )     (6,499 )     (12,264 )     (16,628 )     (23,561 )
Less: Capitalized technology & development costs
    (2,318 )     (2,726 )     (2,833 )     (2,173 )     (3,072 )     (2,801 )     (3,730 )     (10,050 )
                                                                 
Free cash flow
  $ (9,682 )   $ (6,819 )   $ (15,479 )   $ 82,082     $ (9,010 )   $ (11,505 )   $ (23,494 )   $ 50,102