|
| [February 13, 2013] |
 |
ValueClick Announces Fourth Quarter 2012 Results
WESTLAKE VILLAGE, Calif. --(Business Wire)--
ValueClick, Inc. (NASDAQ: VCLK) today reported financial results for the
fourth quarter ended December 31, 2012. Revenue met the high-end of its
guidance range, while Adjusted-EBITDA1 and non-GAAP diluted
net income2 per common share exceeded the high-end of their
respective guidance ranges.
"We are seeing the early results of our initiatives to elevate our
conversations with advertisers to become a more strategic and persistent
marketing partner, while also executing on our goals of strong organic
growth and profitability," said John Giuliani, chief executive officer
of ValueClick. "We expect 2013 to be a watershed year for ValueClick,
and we look forward to articulating our vision and strategic initiatives
in greater detail at our March 14th analyst and investor day."
Highlights from the fourth quarter of 2012 include:
-
Revenue of $199.6 million, up 14 percent from the fourth quarter of
2011 (Q4 2011);
-
Adjusted-EBITDA of $77.1 million, up 26 percent from Q4 2011;
-
Adjusted-EBITDA margin of 38.6 percent versus 34.8 percent in Q4 2011;
-
Income from operations of $63.0 million, up 43 percent from Q4 2011;
-
Non-GAAP diluted net income of $0.56 per common share versus $0.46 in
Q4 2011;
-
GAAP net income from continuing operations of $0.47 per diluted share
versus $0.34 in Q4 2011; and
-
Free cash flow (defined as cash from operations less capital
expenditures) for the twelve-month period ended December 31, 2012 of
$139 million, up 34 percent from the prior year.
The consolidated balance sheet as of December 31, 2012 included
approximately $136.6 million in cash and cash equivalents, and $142.5
million in total debt.
_____________________________
1 Adjusted-EBITDA is defined as GAAP (Generally Accepted
Accounting Principles) net income from continuing operations before
interest, income taxes, depreciation, amortization, stock-based
compensation, and acquisition-related costs. Please see the attached
schedule for a reconciliation of GAAP net income from continuing
operations to Adjusted-EBITDA, and a discussion of why the Company
believes Adjusted-EBITDA is a useful financial measure to investors and
how Company management uses this financial measure.
2 Non-GAAP net income is defined as GAAP net income from
continuing operations before the impact of stock-based compensation and
amortization of intangible assets. Please see the attached schedule for
a reconciliation of GAAP net income from continuing operations to
non-GAAP diluted net income per common share.
Share Repurchase Program Update
During the quarter, the Company repurchased approximately 113,000 shares
of its common stock for a total cost of $2.0 million. For the
twelve-month period ended December 31, 2012, ValueClick repurchased 6.6
million shares of its common stock for a total cost of $110.8 million.
As of today, ValueClick's share repurchase program authorization is
$89.3 million.
Business Outlook
Today, ValueClick is announcing guidance for the first quarter of 2013:
|
|
|
|
Revenue
|
$165-$168 million
|
|
|
|
|
Adjusted-EBITDA
|
$53-$55 million
|
|
|
|
|
Non-GAAP diluted net income per common share
|
$0.39-$0.41
|
|
|
|
|
Impact of stock-based compensation and amortization of intangibles,
net of tax
|
$(0.09)-$(0.10)
|
|
|
|
|
GAAP diluted net income per common share
|
$0.30-$0.31
|
|
|
|
|
|
|
The consolidated revenue guidance range is based on the following
segment-level assumptions for revenue growth rates, expressed as a
percentage increase from first quarter 2012 reported revenue levels:
|
|
|
|
|
¦
|
Affiliate Marketing:
|
|
up mid to high single-digits
|
|
|
|
|
|
¦
|
Media:
|
|
up high teens
|
|
|
|
|
|
¦
|
Owned & Operated:
|
|
up high single-digits
|
|
|
|
|
|
|
|
|
|
First quarter 2013 guidance assumes stock-based compensation of $5.0
million, amortization of intangible assets of $6.5 million (including
$2.5 million recorded in Cost of revenue), net interest and other income
of zero, a 40 percent effective tax rate, and 77 million diluted shares
outstanding.
Conference Call Today at 4:30 p.m. ET
John Giuliani, chief executive officer, and John Pitstick, chief
financial officer, will present an overview of the results and other
factors affecting ValueClick's financial performance for the fourth
quarter during a conference call and Webcast at 4:30 p.m. ET today. The
live conference call can be accessed by dialing (888) 219-1420 or (913)
312-0420. Please dial in approximately ten minutes prior to the start
time and provide the operator with pass code 9841608. A replay of the
conference call will be available from Wednesday, February 13 at 7:30
p.m. ET through Wednesday, February 20 at 7:30 p.m. ET at (888) 203-1112
and (719) 457-0820 (pass code: 9841608). The live and archived Webcast
of the conference call will be available at http://ir.valueclick.com.
Analyst and Investor Day: March 14
The Company recently announced that senior management will host an
analyst and investor day on Thursday, March 14, at the Four Seasons
Hotel in Westlake Village, California. The event is expected to begin at
7:30 a.m. PT and conclude at approximately 2:00 p.m. PT. Financial
analysts and investors can register for this event by email at analystday@valueclick.com
or by phone at (818) 575-4952. Registration is required for admittance.
About ValueClick
ValueClick, Inc. (NASDAQ: VCLK) is one of the world's largest digital
marketing companies. Through a unique combination of data, technology
and services, ValueClick increases brand awareness and drives customer
acquisition at scale for the world's largest advertisers, and maximizes
advertising revenue for tens of thousands of online and mobile
publishers. The Company is based in Westlake Village, California, and
has offices in major advertising markets worldwide. For more
information, please visit www.valueclick.com.
This release contains forward-looking statements that involve risks
and uncertainties, including, but not limited to, the risk that market
demand for on-line advertising in general, and performance based on-line
advertising in particular, will not grow as rapidly as predicted, and
the risk that legislation and governmental regulation could negatively
impact the Company's performance. Actual results may differ materially
from the results predicted, and reported results should not be
considered an indication of future performance. Important factors that
could cause actual results to differ materially from those expressed or
implied in the forward-looking statements are detailed under "Risk
Factors" and elsewhere in filings with the Securities and Exchange
Commission made from time to time by ValueClick, including, but not
limited to: its annual report on Form 10-K filed on February 29, 2012;
recent quarterly reports on Form 10-Q; and other current reports on Form
8-K.
The Business Outlook contained in this release is based on current
expectations. These statements are forward-looking, and actual results
may differ materially. These statements do not include the potential
impact of any mergers, acquisitions or other business combinations that
may be completed after the date of this release. Actual stock-based
compensation may differ from these estimates based on the timing and
amount of stock awards granted, the assumptions used in stock award
valuation and other factors. Actual income tax expense may differ from
these estimates based on tax planning, changes in tax accounting rules
and laws, and other factors.
ValueClick undertakes no obligation to release publicly any revisions
to any forward-looking statements to reflect events or circumstances
after the date hereof or to reflect the occurrence of unanticipated
events.
|
VALUECLICK, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
2012
|
|
2011
|
|
|
(Unaudited)
|
|
ASSETS
|
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
136,638
|
|
|
$
|
116,676
|
|
Accounts receivable, net
|
147,487
|
|
|
129,076
|
|
Other current assets
|
27,136
|
|
|
25,181
|
|
Total current assets
|
311,261
|
|
|
270,933
|
|
|
|
|
|
|
Note receivable, less current portion
|
27,615
|
|
|
29,700
|
|
Property and equipment, net
|
29,014
|
|
|
19,952
|
|
Goodwill
|
434,507
|
|
|
437,033
|
|
Intangible assets, net
|
81,822
|
|
|
114,007
|
|
Other assets
|
15,477
|
|
|
9,086
|
|
TOTAL ASSETS
|
$
|
899,696
|
|
|
$
|
880,711
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Borrowings under credit facility, current
|
$
|
10,000
|
|
|
$
|
10,000
|
|
Other current liabilities
|
132,401
|
|
|
124,046
|
|
Borrowings under credit facility, less current portion
|
132,500
|
|
|
157,500
|
|
Other non-current liabilities
|
34,090
|
|
|
25,772
|
|
Total liabilities
|
308,991
|
|
|
317,318
|
|
Total stockholders' equity
|
590,705
|
|
|
563,393
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
899,696
|
|
|
$
|
880,711
|
|
|
|
|
|
|
|
|
|
VALUECLICK, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
Three-month Period
|
|
|
|
Ended December 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
(Unaudited)
|
|
Revenue
|
|
$
|
199,577
|
|
|
$
|
175,437
|
|
Cost of revenue (Note 1)
|
|
71,054
|
|
|
69,357
|
|
Gross profit
|
|
128,523
|
|
|
106,080
|
|
Operating expenses:
|
|
|
|
|
|
Sales and marketing (Note 2)
|
|
22,806
|
|
|
22,002
|
|
General and administrative (Note 2)
|
|
21,782
|
|
|
18,171
|
|
Technology (Note 2)
|
|
16,900
|
|
|
15,551
|
|
Amortization of intangible assets acquired in business combinations
|
|
3,993
|
|
|
6,327
|
|
Total operating expenses
|
|
65,481
|
|
|
62,051
|
|
Income from operations
|
|
63,042
|
|
|
44,029
|
|
Interest and other (expense) income, net
|
|
(768
|
)
|
|
1,434
|
|
Income before income taxes
|
|
62,274
|
|
|
45,463
|
|
Income tax expense
|
|
26,146
|
|
|
17,441
|
|
Net income from continuing operations
|
|
36,128
|
|
|
28,022
|
|
Income from discontinued operations, net of tax
|
|
151
|
|
|
1,355
|
|
Net income
|
|
$
|
36,279
|
|
|
$
|
29,377
|
|
|
|
|
|
|
|
Basic net income from continuing operations per common share
|
|
$
|
0.48
|
|
|
$
|
0.34
|
|
Diluted net income from continuing operations per common share
|
|
$
|
0.47
|
|
|
$
|
0.34
|
|
Basic net income per common share
|
|
$
|
0.48
|
|
|
$
|
0.36
|
|
Diluted net income per common share
|
|
$
|
0.47
|
|
|
$
|
0.35
|
|
Weighted-average shares used to compute basic net income per common
share
|
|
75,225
|
|
|
81,505
|
|
Weighted-average shares used to compute diluted net income per
common share
|
|
76,687
|
|
|
82,963
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 1 - Includes amortization of intangible assets acquired in
business combinations of $2.5 million for the three-month periods
ended December 31, 2012 and 2011.
|
|
|
|
|
|
|
|
|
Note 2 - Includes stock-based compensation as follows:
|
|
|
|
|
|
|
|
Three-month Period
|
|
|
|
Ended December 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
(Unaudited)
|
|
Sales and marketing
|
|
$
|
1,039
|
|
|
$
|
1,675
|
|
General and administrative
|
|
2,342
|
|
|
2,663
|
|
Technology
|
|
996
|
|
|
1,438
|
|
Total stock-based compensation
|
|
$
|
4,377
|
|
|
$
|
5,776
|
|
|
|
|
|
|
|
|
|
|
VALUECLICK, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
(Unaudited)
|
|
Revenue
|
|
$
|
660,878
|
|
|
$
|
528,753
|
|
Cost of revenue (1)
|
|
249,259
|
|
|
221,403
|
|
Gross profit
|
|
411,619
|
|
|
307,350
|
|
Operating expenses:
|
|
|
|
|
|
Sales and marketing (Note 2)
|
|
85,470
|
|
|
64,976
|
|
General and administrative (Note 2)
|
|
81,050
|
|
|
58,517
|
|
Technology (Note 2)
|
|
66,324
|
|
|
49,060
|
|
Amortization of intangible assets acquired in business combinations
|
|
22,420
|
|
|
16,646
|
|
Total operating expenses
|
|
255,264
|
|
|
189,199
|
|
Income from operations
|
|
156,355
|
|
|
118,151
|
|
Interest and other income, net
|
|
1,151
|
|
|
4,666
|
|
Income before income taxes
|
|
157,506
|
|
|
122,817
|
|
Income tax expense
|
|
61,575
|
|
|
28,627
|
|
Net income from continuing operations
|
|
95,931
|
|
|
94,190
|
|
Income from discontinued operations, net of tax
|
|
4,805
|
|
|
6,940
|
|
Gain on sale, net of tax
|
|
980
|
|
|
-
|
|
Net income
|
|
$
|
101,716
|
|
|
$
|
101,130
|
|
|
|
|
|
|
|
Basic net income from continuing operations per common share
|
|
$
|
1.24
|
|
|
$
|
1.17
|
|
Diluted net income from continuing operations per common share
|
|
$
|
1.22
|
|
|
$
|
1.16
|
|
Basic net income per common share
|
|
$
|
1.32
|
|
|
$
|
1.26
|
|
Diluted net income per common share
|
|
$
|
1.29
|
|
|
$
|
1.24
|
|
Weighted-average shares used to compute basic net income per common
share
|
|
77,342
|
|
|
80,323
|
|
Weighted-average shares used to compute diluted net income per
common share
|
|
78,898
|
|
|
81,489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 1 - Includes amortization of intangible assets acquired in
business combinations of $10.0 million and $9.6 million for
the years ended December 31, 2012 and 2011, respectively.
|
|
|
|
|
|
|
|
|
|
Note 2 - Includes stock-based compensation as follows:
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
(Unaudited)
|
|
Sales and marketing
|
|
$
|
4,918
|
|
|
$
|
3,320
|
|
General and administrative
|
|
11,492
|
|
|
7,829
|
|
Technology
|
|
5,357
|
|
|
2,873
|
|
Total stock-based compensation
|
|
$
|
21,767
|
|
|
$
|
14,022
|
|
|
|
|
|
|
|
|
|
|
VALUECLICK, INC.
RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS
TO ADJUSTED-EBITDA (Note 1)
(In thousands)
|
|
|
|
|
|
Three-month Period
|
|
|
Ended December 31,
|
|
|
2012
|
|
2011
|
|
|
(Unaudited)
|
|
Net income from continuing operations
|
$
|
36,128
|
|
|
$
|
28,022
|
|
|
Interest and other expense (income), net
|
768
|
|
|
(1,434
|
)
|
|
Provision for income tax
|
26,146
|
|
|
17,441
|
|
|
Amortization of acquired intangible assets included in cost of
revenue
|
2,491
|
|
|
2,498
|
|
|
Amortization of acquired intangible assets included in operating
expenses
|
3,993
|
|
|
6,327
|
|
|
Depreciation and leasehold amortization
|
3,232
|
|
|
2,455
|
|
|
Stock-based compensation
|
4,377
|
|
|
5,776
|
|
|
Adjusted-EBITDA
|
$
|
77,135
|
|
|
$
|
61,085
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2012
|
|
2011
|
|
|
(Unaudited)
|
|
Net income from continuing operations
|
$
|
95,931
|
|
|
$
|
94,190
|
|
|
Interest and other income, net
|
(1,151
|
)
|
|
(4,666
|
)
|
|
Provision for income tax
|
61,575
|
|
|
28,627
|
|
|
Amortization of acquired intangible assets included in cost of
revenue
|
9,995
|
|
|
9,633
|
|
|
Amortization of acquired intangible assets included in operating
expenses
|
22,420
|
|
|
16,646
|
|
|
Depreciation and leasehold amortization
|
11,723
|
|
|
7,914
|
|
|
Stock-based compensation
|
21,767
|
|
|
14,022
|
|
|
Acquisition-related costs
|
-
|
|
|
412
|
|
|
Adjusted-EBITDA
|
$
|
222,260
|
|
|
$
|
166,778
|
|
|
|
|
|
|
|
|
|
|
Note 1 - "Adjusted-EBITDA" (GAAP net income from continuing
operations before interest, income taxes, depreciation, amortization,
stock-based compensation, and acquisition-related costs) included in
this press release is a non-GAAP financial measure.
Adjusted-EBITDA, as defined above, may not be similar to Adjusted-EBITDA
measures used by other companies and is not a measurement under GAAP.
Management believes that Adjusted-EBITDA provides useful information to
investors about the Company's performance because it eliminates the
effects of period-to-period changes in income from interest on the
Company's cash and cash equivalents, note receivable and borrowings, and
the costs associated with income tax expense, capital investments, and
stock-based compensation which are not directly attributable to the
underlying performance of the Company's business operations. Management
uses Adjusted-EBITDA in evaluating the overall performance of the
Company's business operations.
Though management finds Adjusted-EBITDA useful for evaluating aspects of
the Company's business, its reliance on this measure is limited because
excluded items often have a material effect on the Company's earnings
and earnings per common share calculated in accordance with GAAP.
Therefore, management uses Adjusted-EBITDA in conjunction with GAAP
earnings and earnings per common share measures. The Company believes
that Adjusted-EBITDA provides investors with an additional tool for
evaluating the Company's core performance, which management uses in its
own evaluation of overall performance, and a baseline for assessing the
future earnings potential of the Company. While the GAAP results are
more complete, the Company prefers to allow investors to have this
supplemental metric since, with a reconciliation to GAAP, it may provide
greater insight into the Company's financial results.
|
VALUECLICK, INC.
RECONCILIATION OF GAAP NET INCOME FROM CONTINUING OPERATIONS TO
NON-GAAP DILUTED NET INCOME PER COMMON SHARE (Note 1)
(In thousands)
|
|
|
|
|
|
|
|
Three-month Period
|
|
|
|
Ended December 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
(Unaudited)
|
|
Net income from continuing operations
|
|
$
|
36,128
|
|
|
$
|
28,022
|
|
|
Stock-based compensation
|
|
4,377
|
|
|
5,776
|
|
|
Amortization of acquired intangible assets included in cost of
revenue
|
|
2,491
|
|
|
2,498
|
|
|
Amortization of acquired intangible assets included in operating
expenses
|
|
3,993
|
|
|
6,327
|
|
|
Tax impact of above items
|
|
(4,175
|
)
|
|
(4,693
|
)
|
|
Non-GAAP net income
|
|
$
|
42,814
|
|
|
$
|
37,930
|
|
|
Non-GAAP diluted net income per common share
|
|
$
|
0.56
|
|
|
$
|
0.46
|
|
|
Weighted-average shares used to compute non-GAAP diluted net income
per common share
|
|
76,687
|
|
|
82,963
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
(Unaudited)
|
|
Net income from continuing operations
|
|
$
|
95,931
|
|
|
$
|
94,190
|
|
|
Stock-based compensation
|
|
21,767
|
|
|
14,022
|
|
|
Amortization of acquired intangible assets included in cost of
revenue
|
|
9,995
|
|
|
9,633
|
|
|
Amortization of acquired intangible assets included in operating
expenses
|
|
22,420
|
|
|
16,646
|
|
|
Tax impact of above items
|
|
(19,636
|
)
|
|
(14,377
|
)
|
|
Non-GAAP net income
|
|
$
|
130,477
|
|
|
$
|
120,114
|
|
|
Non-GAAP diluted net income per common share
|
|
$
|
1.65
|
|
|
$
|
1.47
|
|
|
Weighted-average shares used to compute non-GAAP diluted net income
per common share
|
|
78,898
|
|
|
81,489
|
|
|
|
|
|
|
|
|
|
Note 1 - "Non-GAAP diluted net income per common share" (GAAP diluted
net income from continuing operations per common share before the impact
of stock-based compensation and amortization of intangibles) included in
this press release is a non-GAAP financial measure.
Non-GAAP diluted net income per common share, as defined above, may not
be similar to non-GAAP diluted net income per common share measures used
by other companies and is not a measurement under GAAP. Management
believes that non-GAAP diluted net income per common share provides
useful information to investors about the Company's performance because
it eliminates the effects of items which are not directly attributable
to the underlying performance of the Company's business operations.
Management uses non-GAAP diluted net income per common share in
evaluating the overall performance of the Company's business operations.
Though management finds non-GAAP diluted net income per common share
useful for evaluating aspects of the Company's business, its reliance on
this measure is limited because excluded items often have a material
effect on the Company's earnings and earnings per common share
calculated in accordance with GAAP. Therefore, management uses non-GAAP
diluted net income per common share in conjunction with GAAP earnings
and earnings per common share measures. The Company believes that
non-GAAP diluted net income per common share provides investors with an
additional tool for evaluating the Company's core performance, which
management uses in its own evaluation of overall performance, and a
baseline for assessing the future earnings potential of the Company.
While the GAAP results are more complete, the Company prefers to allow
investors to have this supplemental metric since, with a reconciliation
to GAAP, it may provide greater insight into the Company's financial
results.
|
VALUECLICK, INC.
SEGMENT OPERATING RESULTS
(In thousands)
|
|
|
|
|
|
|
|
|
|
Three-month Period
|
|
Year Ended
|
|
|
|
Ended December 31,
|
|
December 31,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
Affiliate Marketing:
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
43,944
|
|
|
$
|
39,794
|
|
|
$
|
149,527
|
|
|
$
|
139,409
|
|
|
Cost of revenue
|
|
4,656
|
|
|
4,227
|
|
|
17,546
|
|
|
17,125
|
|
|
Gross profit
|
|
39,288
|
|
|
35,567
|
|
|
131,981
|
|
|
122,284
|
|
|
Operating expenses
|
|
10,913
|
|
|
9,407
|
|
|
40,631
|
|
|
37,711
|
|
|
Segment income from operations
|
|
$
|
28,375
|
|
|
$
|
26,160
|
|
|
$
|
91,350
|
|
|
$
|
84,573
|
|
|
Media:
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
122,694
|
|
|
$
|
102,029
|
|
|
$
|
390,635
|
|
|
$
|
261,324
|
|
|
Cost of revenue
|
|
45,971
|
|
|
42,229
|
|
|
152,197
|
|
|
113,763
|
|
|
Gross profit
|
|
76,723
|
|
|
59,800
|
|
|
238,438
|
|
|
147,561
|
|
|
Operating expenses
|
|
31,690
|
|
|
27,839
|
|
|
118,233
|
|
|
72,984
|
|
|
Segment income from operations
|
|
$
|
45,033
|
|
|
$
|
31,961
|
|
|
$
|
120,205
|
|
|
$
|
74,577
|
|
|
Owned & Operated Websites:
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
33,009
|
|
|
$
|
33,703
|
|
|
$
|
121,058
|
|
|
$
|
128,419
|
|
|
Cost of revenue
|
|
17,967
|
|
|
20,438
|
|
|
69,678
|
|
|
81,118
|
|
|
Gross profit
|
|
15,042
|
|
|
13,265
|
|
|
51,380
|
|
|
47,301
|
|
|
Operating expenses
|
|
6,265
|
|
|
5,170
|
|
|
23,337
|
|
|
21,468
|
|
|
Segment income from operations
|
|
$
|
8,777
|
|
|
$
|
8,095
|
|
|
$
|
28,043
|
|
|
$
|
25,833
|
|
|
Reconciliation of segment income from operations to consolidated
income from operations:
|
|
|
|
|
|
|
|
|
|
Total segment income from operations
|
|
$
|
82,185
|
|
|
$
|
66,216
|
|
|
$
|
239,598
|
|
|
$
|
184,983
|
|
|
Corporate expenses
|
|
(8,282
|
)
|
|
(7,586
|
)
|
|
(29,061
|
)
|
|
(26,531
|
)
|
|
Stock-based compensation
|
|
(4,377
|
)
|
|
(5,776
|
)
|
|
(21,767
|
)
|
|
(14,022
|
)
|
|
Amortization of acquired intangible assets included
in consolidated cost of revenue
|
|
(2,491
|
)
|
|
(2,498
|
)
|
|
(9,995
|
)
|
|
(9,633
|
)
|
|
Amortization of acquired intangible assets included
in consolidated operating expense
|
|
(3,993
|
)
|
|
(6,327
|
)
|
|
(22,420
|
)
|
|
(16,646
|
)
|
|
Consolidated income from operations
|
|
$
|
63,042
|
|
|
$
|
44,029
|
|
|
$
|
156,355
|
|
|
$
|
118,151
|
|
|
Reconciliation of segment revenue to consolidated revenue:
|
|
|
|
|
|
|
|
|
|
Affiliate Marketing
|
|
$
|
43,944
|
|
|
$
|
39,794
|
|
|
$
|
149,527
|
|
|
$
|
139,409
|
|
|
Media
|
|
122,694
|
|
|
102,029
|
|
|
390,635
|
|
|
261,324
|
|
|
Owned & Operated Websites
|
|
33,009
|
|
|
33,703
|
|
|
121,058
|
|
|
128,419
|
|
|
Inter-segment eliminations
|
|
(70
|
)
|
|
(89
|
)
|
|
(342
|
)
|
|
(399
|
)
|
|
Consolidated revenue
|
|
$
|
199,577
|
|
|
$
|
175,437
|
|
|
$
|
660,878
|
|
|
$
|
528,753
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

[ Back To Technology News's Homepage ]
|