|
| [November 08, 2012] |
 |
Monster Worldwide Reports Third Quarter 2012 Results and Announces Corporate Restructuring
NEW YORK --(Business Wire)--
Monster Worldwide, Inc. (NYSE:MWW) today reported financial results for
the third quarter ended September 30, 2012. The Company also announced
that it will implement a corporate restructuring to focus on its core
business and reduce its cost structure in order to improve profitability
and cash flow.
Sal Iannuzzi, chairman, president and chief executive officer of Monster
Worldwide, said, "During the third quarter, our bookings in North
America, excluding the Government vertical, were up slightly, while
bookings in Europe and Asia were negatively impacted by the challenging
economic environment. We are implementing a plan to concentrate our
resources on our largest markets where we generate the lion's share of
our revenue and profit and where we are experiencing increased customer
traction with our advanced technologies. We believe this plan provides
Monster the resources to grow our leading businesses in North America
and Europe."
"While our strategic alternatives review is ongoing and we remain
committed to maximizing value for shareholders, today we are announcing
a series of actions designed to increase the Company's profitability and
strengthen its core profitable markets," Iannuzzi concluded.
Corporate Restructuring
The restructuring actions announced today include:
-
Pursuing a sale of ChinaHR and classifying the asset as held for sale
in third quarter financial results. As a result, ChinaHR is excluded
from third quarter continuing operations and prior results have been
restated to reflect this change. The Company reported a non-cash asset
impairment charge and deferred tax asset write-off of $225 million
related to ChinaHR in the GAAP operating results.
-
Evaluating all options for developing markets and substantially
curtailing the losses incurred in those markets.
-
Continuing and accelerating the redeployment of expenses into
marketing and sales in Monster's core markets, while reducing the run
rate of operating expenses.
This series of actions described above is expected to reduce Monster
Worldwide's operating expense by approximately $130 million on an
annualized basis. Cumulative pre-tax charges within the range of $50
million to $60 million will be recorded, of which the majority will be
cash and recorded in the fourth quarter 2012. The Company anticipates
the majority of these actions will occur by year end.
Third Quarter 2012 Results
As a result of the impairment charge and classification of ChinaHR as an
asset held for sale, actual reported results will not be comparable to
revenue and EPS guidance provided in Monster Worldwide's August 2, 2012
second quarter earnings release. On a comparable basis, third quarter
revenue and EPS are in line with previous guidance range.
Total bookings from continuing operations were $213 million, compared to
$249 million in the same period a year ago. On a year over year basis,
currency translation had a $7 million negative impact on bookings in the
third quarter 2012. The year over year decline in total bookings is
primarily attributable to continued weakness in Europe and Asia, both of
which have been negatively impacted by global economic challenges,
partially offset by strength in North America's staffing and newspaper
channels. Revenue from continuing operations was $222 million, compared
to third quarter 2011 revenue of $249 million. On a year over year
basis, currency translation had a $9 million negative impact on revenue
in the third quarter 2012. Historical data on bookings and revenue from
continuing operations for prior quarters is available in the Company's
supplemental financial information.
Consolidated GAAP operating expenses from continuing operations of $207
million compares to $219 million in the third quarter 2011. Net income
from continuing operations for the third quarter was $39 million, or
$0.35 per share, which included a $31 million or $0.28 per share
non-cash tax benefit associated with the reversal of a previously
recorded ASC 740 (FIN 48) tax and interest liability. In the third
quarter 2011, the Company reported net income from continuing operations
of $19 million, or $0.15 per share. 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 from continuing operations of $9.5 million, or $0.09
per share, compares to $20 million, or $0.16 per share in the third
quarter 2011. Non-GAAP operating expenses of $205 million decreased 6%
year over year.
Cash and cash equivalents were $175 million as of September 30, 2012
compared to $250 million as of December 31, 2011. Net operating cash
flow in the quarter was $7.7 million. Deferred revenue as of September
30, 2012 was $333 million compared to $330 million as of September 30,
2011, which excludes results from ChinaHR.
Nine Months Results
Monster Worldwide reported total revenue from continuing operations of
$682 million for the nine months ended September 30, 2012 compared to
$761 million in the same period last year, which included $22 million
from IAF's arbitrage lead generation business and a $2.7 million
purchase accounting adjustment related to the HotJobs acquisition. The
Company reported GAAP earnings from continuing operations of $57
million, or $0.50 per diluted share, compared to GAAP earnings of $35
million, or $0.27 per diluted share, in the prior period.
Share Repurchase
During the third quarter 2012, Monster repurchased 1.1 million shares of
its common stock at an average cost of $6.16 per share, for a total of
$7 million. At September 30, 2012, there was approximately $143 million
remaining under the Company's previously announced $250 million share
repurchase program.
Company Provides Q4 EPS Guidance
In light of the continued global economic weakness and actions announced
today, the Company will not be providing guidance for bookings and
revenues at this time. Fourth quarter EPS from continuing operations is
expected to be in the range of $0.05 to $0.10. This translates into full
year 2012 EPS from continuing operations to be in the range of $0.29 to
$0.34.
Conference Call and Webcast
Third quarter 2012 results will be discussed on Monster Worldwide's
quarterly conference call on November 8, 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 43475537.
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/2012_Q3_earningslidefinal.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/2012_Q3_MWWFinancialSupplements.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# 21035000. This number is valid until midnight
on November 22, 2012.
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.
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 earnings per share for the
fourth fiscal quarter 2012 or the full 2012 fiscal year. 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-Q 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.
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 from continuing
operations, operating margin, net income from continuing operations, net
(loss) income from discontinued operations, and diluted earnings (loss)
per share all exclude certain pro-forma adjustments including: costs
incurred for the 2012 restructuring; recovery of restitution award from
former executive; costs incurred for the Company's strategic
alternatives; income tax benefits associated with the reversal of income
tax reserves on uncertain tax positions and a tax benefit related to
certain losses arising from the Company's restructuring program; the
results of the Careers - China business as it has been classified as
held for sale in the third quarter of 2012; the fair value adjustment to
deferred revenue in connection with the acquisition the HotJobs Assets;
the receipt of escrowed funds associated with the ChinaHR acquisition;
severance and facility charges primarily related to the product and
technology global reorganization; changes in sublet assumptions on
previously exited facilities; acquisition and integration-related costs
related to the acquisition of the HotJobs Assets; realized and
unrealized gains and losses on marketable securities; and restructuring
charges primarily related to severance and facility charges associated
with the decision to no longer engage in certain activities within the
Internet Advertising & Fees segment. 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.
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.
|
MONSTER WORLDWIDE, INC.
|
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
221,710
|
|
|
$
|
248,580
|
|
|
$
|
681,971
|
|
|
$
|
761,241
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related
|
|
|
100,837
|
|
|
|
121,602
|
|
|
|
317,117
|
|
|
|
379,833
|
|
|
Office and general
|
|
|
61,289
|
|
|
|
52,912
|
|
|
|
173,222
|
|
|
|
174,652
|
|
|
Marketing and promotion
|
|
|
44,712
|
|
|
|
42,911
|
|
|
|
148,517
|
|
|
|
150,582
|
|
|
Restructuring and other special charges
|
|
|
244
|
|
|
|
2,004
|
|
|
|
25,678
|
|
|
|
2,004
|
|
|
Recovery of restitution award from former executive
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,350
|
)
|
|
|
-
|
|
|
Total operating expenses
|
|
|
207,082
|
|
|
|
219,429
|
|
|
|
659,184
|
|
|
|
707,071
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
14,628
|
|
|
|
29,151
|
|
|
|
22,787
|
|
|
|
54,170
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other, net
|
|
|
(1,530
|
)
|
|
|
(1,422
|
)
|
|
|
(4,172
|
)
|
|
|
(2,427
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and loss in equity interests
|
|
|
13,098
|
|
|
|
27,729
|
|
|
|
18,615
|
|
|
|
51,743
|
|
|
|
|
|
|
|
|
|
|
|
|
(Benefit from) provision for income taxes
|
|
|
(26,162
|
)
|
|
|
8,813
|
|
|
|
(39,122
|
)
|
|
|
16,132
|
|
|
Loss in equity interests, net
|
|
|
(271
|
)
|
|
|
(368
|
)
|
|
|
(726
|
)
|
|
|
(996
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
38,989
|
|
|
|
18,548
|
|
|
|
57,011
|
|
|
|
34,615
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
(233,228
|
)
|
|
|
13,279
|
|
|
|
(242,706
|
)
|
|
|
8,276
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(194,239
|
)
|
|
$
|
31,827
|
|
|
$
|
(185,695
|
)
|
|
$
|
42,891
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.35
|
|
|
$
|
0.15
|
|
|
$
|
0.50
|
|
|
$
|
0.28
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
(2.10
|
)
|
|
|
0.11
|
|
|
|
(2.14
|
)
|
|
|
0.07
|
|
|
Basic (loss) earnings per share
|
|
$
|
(1.75
|
)
|
|
$
|
0.26
|
|
|
$
|
(1.64
|
)
|
|
$
|
0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.35
|
|
|
$
|
0.15
|
|
|
$
|
0.50
|
|
|
$
|
0.27
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
(2.10
|
)
|
|
|
0.11
|
|
|
|
(2.14
|
)
|
|
|
0.07
|
|
|
Diluted (loss) earnings per share
|
|
$
|
(1.75
|
)
|
|
$
|
0.26
|
|
|
$
|
(1.64
|
)
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
111,239
|
|
|
|
122,991
|
|
|
|
113,460
|
|
|
|
122,212
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
112,212
|
|
|
|
123,972
|
|
|
|
114,622
|
|
|
|
124,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before depreciation, amortization, and non-cash
restructuring:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
14,628
|
|
|
$
|
29,151
|
|
|
$
|
22,787
|
|
|
$
|
54,170
|
|
|
Depreciation and amortization of intangibles
|
|
|
16,141
|
|
|
|
17,353
|
|
|
|
48,094
|
|
|
|
52,121
|
|
|
Amortization of stock-based compensation
|
|
|
5,711
|
|
|
|
8,788
|
|
|
|
21,274
|
|
|
|
33,805
|
|
|
Restructuring non-cash expenses
|
|
|
-
|
|
|
|
-
|
|
|
|
6,417
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before depreciation, amortization, and non-cash
restructuring
|
|
$
|
36,480
|
|
|
$
|
55,292
|
|
|
$
|
98,572
|
|
|
$
|
140,096
|
|
|
|
|
|
|
|
|
|
|
|
|
MONSTER WORLDWIDE, INC.
|
|
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2012
|
|
2011
|
|
Cash flows provided by operating activities:
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(185,695
|
)
|
|
$
|
42,891
|
|
|
Adjustments to reconcile net (loss) income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
52,741
|
|
|
|
56,298
|
|
|
Provision for doubtful accounts
|
|
|
2,064
|
|
|
|
2,452
|
|
|
Non-cash compensation
|
|
|
21,582
|
|
|
|
34,431
|
|
|
Deferred income taxes
|
|
|
(294
|
)
|
|
|
(6,562
|
)
|
|
Non-cash restructuring write-offs
|
|
|
6,417
|
|
|
|
-
|
|
|
Loss in equity interests, net
|
|
|
726
|
|
|
|
996
|
|
|
Gains on auction rate securities
|
|
|
-
|
|
|
|
(1,732
|
)
|
|
Reversal of uncertain tax positions
|
|
|
(43,193
|
)
|
|
|
-
|
|
|
Impairment of goodwill
|
|
|
216,221
|
|
|
|
-
|
|
|
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
Accounts receivable
|
|
|
13,341
|
|
|
|
47,696
|
|
|
Prepaid and other
|
|
|
11,109
|
|
|
|
(2,361
|
)
|
|
Deferred revenue
|
|
|
(28,277
|
)
|
|
|
(24,931
|
)
|
|
Accounts payable, accrued liabilities and other
|
|
|
(30,904
|
)
|
|
|
(24,163
|
)
|
|
Total adjustments
|
|
|
221,533
|
|
|
|
82,124
|
|
|
Net cash provided by operating activities
|
|
|
35,838
|
|
|
|
125,015
|
|
|
|
|
|
|
|
|
Cash flows used for investing activities:
|
|
|
|
|
|
Capital expenditures
|
|
|
(46,902
|
)
|
|
|
(45,433
|
)
|
|
Cash funded to equity investee
|
|
|
(2,077
|
)
|
|
|
(2,559
|
)
|
|
Sales and maturities of marketable securities
|
|
|
-
|
|
|
|
1,732
|
|
|
Dividends received from unconsolidated investee
|
|
|
728
|
|
|
|
443
|
|
|
Net cash used for investing activities
|
|
|
(48,251
|
)
|
|
|
(45,817
|
)
|
|
|
|
|
|
|
|
Cash flows (used for) provided by financing activities:
|
|
|
|
|
|
Proceeds from borrowings on credit facilities
|
|
|
221,355
|
|
|
|
107,725
|
|
|
Payments on borrowings on credit facilities
|
|
|
(271,802
|
)
|
|
|
(9,500
|
)
|
|
Proceeds from borrowings on term loan
|
|
|
100,000
|
|
|
|
-
|
|
|
Payments on borrowings on term loan
|
|
|
(42,500
|
)
|
|
|
-
|
|
|
Repurchase of common stock
|
|
|
(65,611
|
)
|
|
|
-
|
|
|
Tax withholdings related to net share settlements of restricted
stock awards and units
|
|
|
(8,030
|
)
|
|
|
(16,876
|
)
|
|
Proceeds from the exercise of employee stock options
|
|
|
23
|
|
|
|
23
|
|
|
Net cash (used for) provided by financing activities
|
|
|
(66,565
|
)
|
|
|
81,372
|
|
|
|
|
|
|
|
|
Effects of exchange rates on cash
|
|
|
3,764
|
|
|
|
(1,938
|
)
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(75,214
|
)
|
|
|
158,632
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
250,317
|
|
|
|
163,169
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
175,103
|
|
|
$
|
321,801
|
|
|
|
|
|
|
|
|
Free cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
35,838
|
|
|
$
|
125,015
|
|
|
Less: Capital expenditures
|
|
|
(46,902
|
)
|
|
|
(45,433
|
)
|
|
Free cash flow
|
|
$
|
(11,064
|
)
|
|
$
|
79,582
|
|
|
|
|
|
|
|
|
|
|
|
|
MONSTER WORLDWIDE, INC.
|
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(in thousands)
|
|
|
|
|
|
|
|
Assets:
|
|
September 30, 2012
|
|
December 31, 2011
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
175,103
|
|
$
|
250,317
|
|
Accounts receivable, net
|
|
|
315,058
|
|
|
343,546
|
|
Property and equipment, net
|
|
|
150,541
|
|
|
156,282
|
|
Goodwill and intangibles, net
|
|
|
913,793
|
|
|
1,184,122
|
|
Other assets
|
|
|
103,797
|
|
|
123,731
|
|
Assets of business held for sale
|
|
|
80,303
|
|
|
-
|
|
Total Assets
|
|
$
|
1,738,595
|
|
$
|
2,057,998
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other current liabilities
|
|
$
|
170,700
|
|
$
|
213,817
|
|
Deferred revenue
|
|
|
332,723
|
|
|
380,310
|
|
Current portion of long-term debt and borrowings on credit facility
|
|
|
14,191
|
|
|
188,836
|
|
Long-term income taxes payable
|
|
|
61,612
|
|
|
94,750
|
|
Long-term debt, less current portion
|
|
|
181,750
|
|
|
-
|
|
Other long-term liabilities
|
|
|
10,897
|
|
|
16,158
|
|
Liabilities of business held for sale
|
|
|
31,881
|
|
|
-
|
|
Total Liabilities
|
|
$
|
803,754
|
|
$
|
893,871
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
934,841
|
|
|
1,164,127
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity
|
|
$
|
1,738,595
|
|
$
|
2,057,998
|
|
|
|
|
|
|
|
MONSTER WORLDWIDE, INC.
|
|
UNAUDITED NON-GAAP STATEMENTS OF OPERATIONS AND RECONCILIATIONS
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2012
|
|
Three Months Ended September 30, 2011
|
|
|
|
As Reported
|
|
Non GAAP Adjustments
|
|
|
|
Consolidated Non GAAP
|
|
As Reported
|
|
Non GAAP Adjustments
|
|
|
|
Consolidated Non GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
221,710
|
|
|
$
|
-
|
|
|
|
|
$
|
221,710
|
|
|
$
|
248,580
|
|
|
$
|
-
|
|
|
|
|
$
|
248,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related
|
|
|
100,837
|
|
|
|
-
|
|
|
|
|
|
100,837
|
|
|
|
121,602
|
|
|
|
-
|
|
|
|
|
|
121,602
|
|
|
Office and general
|
|
|
61,289
|
|
|
|
(1,484
|
)
|
|
g
|
|
|
59,805
|
|
|
|
52,912
|
|
|
|
-
|
|
|
|
|
|
52,912
|
|
|
Marketing and promotion
|
|
|
44,712
|
|
|
|
-
|
|
|
|
|
|
44,712
|
|
|
|
42,911
|
|
|
|
-
|
|
|
|
|
|
42,911
|
|
|
Restructuring and other special charges
|
|
|
244
|
|
|
|
(244
|
)
|
|
e
|
|
|
-
|
|
|
|
2,004
|
|
|
|
(2,004
|
)
|
|
e
|
|
|
-
|
|
|
Total operating expenses
|
|
|
207,082
|
|
|
|
(1,728
|
)
|
|
|
|
|
205,354
|
|
|
|
219,429
|
|
|
|
(2,004
|
)
|
|
|
|
|
217,425
|
|
|
Operating income
|
|
|
14,628
|
|
|
|
1,728
|
|
|
|
|
|
16,356
|
|
|
|
29,151
|
|
|
|
2,004
|
|
|
|
|
|
31,155
|
|
|
Operating margin
|
|
|
6.6
|
%
|
|
|
|
|
|
|
7.4
|
%
|
|
|
11.7
|
%
|
|
|
|
|
|
|
12.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other, net
|
|
|
(1,530
|
)
|
|
|
-
|
|
|
|
|
|
(1,530
|
)
|
|
|
(1,422
|
)
|
|
|
-
|
|
|
|
|
|
(1,422
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and loss in equity interests
|
|
|
13,098
|
|
|
|
1,728
|
|
|
|
|
|
14,826
|
|
|
|
27,729
|
|
|
|
2,004
|
|
|
|
|
|
29,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Benefit from) provision for income taxes
|
|
|
(26,162
|
)
|
|
|
31,169
|
|
|
i,j
|
|
|
5,007
|
|
|
|
8,813
|
|
|
|
671
|
|
|
j
|
|
|
9,484
|
|
|
Loss in equity interests, net
|
|
|
(271
|
)
|
|
|
-
|
|
|
|
|
|
(271
|
)
|
|
|
(368
|
)
|
|
|
-
|
|
|
|
|
|
(368
|
)
|
|
Income from continuing operations
|
|
|
38,989
|
|
|
|
(29,441
|
)
|
|
|
|
|
9,548
|
|
|
|
18,548
|
|
|
|
1,333
|
|
|
|
|
|
19,881
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from discontinued operations
|
|
|
(233,228
|
)
|
|
|
233,228
|
|
|
k
|
|
|
-
|
|
|
|
13,279
|
|
|
|
(13,279
|
)
|
|
k
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(194,239
|
)
|
|
$
|
203,787
|
|
|
|
|
$
|
9,548
|
|
|
$
|
31,827
|
|
|
$
|
(11,946
|
)
|
|
|
|
$
|
19,881
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per share:*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.35
|
|
|
$
|
(0.26
|
)
|
|
|
|
$
|
0.09
|
|
|
$
|
0.15
|
|
|
$
|
0.01
|
|
|
|
|
$
|
0.16
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
(2.10
|
)
|
|
|
2.10
|
|
|
|
|
|
-
|
|
|
|
0.11
|
|
|
|
(0.11
|
)
|
|
|
|
|
-
|
|
|
Diluted (loss) earnings per share
|
|
$
|
(1.75
|
)
|
|
$
|
1.83
|
|
|
|
|
$
|
0.09
|
|
|
$
|
0.26
|
|
|
$
|
(0.10
|
)
|
|
|
|
$
|
0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
111,239
|
|
|
|
111,239
|
|
|
|
|
|
111,239
|
|
|
|
122,991
|
|
|
|
122,991
|
|
|
|
|
|
122,991
|
|
|
Diluted
|
|
|
112,212
|
|
|
|
112,212
|
|
|
|
|
|
112,212
|
|
|
|
123,972
|
|
|
|
123,972
|
|
|
|
|
|
123,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2012
|
|
Nine Months Ended September 30, 2011
|
|
|
|
As Reported
|
|
Non GAAP Adjustments
|
|
|
|
Consolidated Non GAAP
|
|
As Reported
|
|
Non GAAP Adjustments
|
|
|
|
Consolidated Non GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
681,971
|
|
|
$
|
-
|
|
|
|
|
$
|
681,971
|
|
|
$
|
761,241
|
|
|
|
2,658
|
|
|
a
|
|
$
|
763,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related
|
|
|
317,117
|
|
|
|
-
|
|
|
|
|
|
317,117
|
|
|
|
379,833
|
|
|
|
(1,178
|
)
|
|
b,c
|
|
|
378,655
|
|
|
Office and general
|
|
|
173,222
|
|
|
|
(3,313
|
)
|
|
g
|
|
|
169,909
|
|
|
|
174,652
|
|
|
|
(6,829
|
)
|
|
c,d
|
|
|
167,823
|
|
|
Marketing and promotion
|
|
|
148,517
|
|
|
|
-
|
|
|
|
|
|
148,517
|
|
|
|
150,582
|
|
|
|
-
|
|
|
|
|
|
150,582
|
|
|
Restructuring and other special charges
|
|
|
25,678
|
|
|
|
(25,678
|
)
|
|
e
|
|
|
-
|
|
|
|
2,004
|
|
|
|
(2,004
|
)
|
|
e
|
|
|
-
|
|
|
Recovery of restitution award from former executive
|
|
|
(5,350
|
)
|
|
|
5,350
|
|
|
f
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
Total operating expenses
|
|
|
659,184
|
|
|
|
(23,641
|
)
|
|
|
|
|
635,543
|
|
|
|
707,071
|
|
|
|
(10,011
|
)
|
|
|
|
|
697,060
|
|
|
Operating income
|
|
|
22,787
|
|
|
|
23,641
|
|
|
|
|
|
46,428
|
|
|
|
54,170
|
|
|
|
12,669
|
|
|
|
|
|
66,839
|
|
|
Operating margin
|
|
|
3.3
|
%
|
|
|
|
|
|
|
6.8
|
%
|
|
|
7.1
|
%
|
|
|
|
|
|
|
8.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other, net
|
|
|
(4,172
|
)
|
|
|
-
|
|
|
|
|
|
(4,172
|
)
|
|
|
(2,427
|
)
|
|
|
(1,120
|
)
|
|
h
|
|
|
(3,547
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and loss in equity interests
|
|
|
18,615
|
|
|
|
23,641
|
|
|
|
|
|
42,256
|
|
|
|
51,743
|
|
|
|
11,549
|
|
|
|
|
|
63,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Benefit from) provision for income taxes
|
|
|
(39,122
|
)
|
|
|
52,993
|
|
|
i,j
|
|
|
13,871
|
|
|
|
16,132
|
|
|
|
4,029
|
|
|
j
|
|
|
20,161
|
|
|
Loss in equity interests, net
|
|
|
(726
|
)
|
|
|
-
|
|
|
|
|
|
(726
|
)
|
|
|
(996
|
)
|
|
|
-
|
|
|
|
|
|
(996
|
)
|
|
Income from continuing operations
|
|
|
57,011
|
|
|
|
(29,352
|
)
|
|
|
|
|
27,659
|
|
|
|
34,615
|
|
|
|
7,520
|
|
|
|
|
|
42,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
(242,706
|
)
|
|
|
242,706
|
|
|
k
|
|
|
-
|
|
|
|
8,276
|
|
|
|
(8,276
|
)
|
|
k
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(185,695
|
)
|
|
$
|
213,354
|
|
|
|
|
$
|
27,659
|
|
|
$
|
42,891
|
|
|
$
|
(756
|
)
|
|
|
|
$
|
42,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per share:*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.50
|
|
|
$
|
(0.26
|
)
|
|
|
|
$
|
0.24
|
|
|
$
|
0.27
|
|
|
$
|
0.06
|
|
|
|
|
$
|
0.34
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
(2.14
|
)
|
|
|
2.14
|
|
|
|
|
|
-
|
|
|
|
0.07
|
|
|
|
(0.07
|
)
|
|
|
|
|
-
|
|
|
Diluted (loss) earnings per share
|
|
$
|
(1.64
|
)
|
|
$
|
1.88
|
|
|
|
|
$
|
0.24
|
|
|
$
|
0.34
|
|
|
$
|
(0.01
|
)
|
|
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
113,460
|
|
|
|
113,460
|
|
|
|
|
|
113,460
|
|
|
|
122,212
|
|
|
|
122,212
|
|
|
|
|
|
122,212
|
|
|
Diluted
|
|
|
114,622
|
|
|
|
114,622
|
|
|
|
|
|
114,622
|
|
|
|
124,338
|
|
|
|
124,338
|
|
|
|
|
|
124,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 and charges related to
the Company no longer engaging in the arbitrage lead generation
business in 2011. 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 Costs directly associated with our previously announced review of
strategic alternatives.
|
|
|
|
h Net realized gains on available for sale securities.
|
|
|
|
i Non-GAAP income tax adjustment includes the reversal of income tax
reserves on uncertain tax positions during the quarter and a
non-recurring tax benefit related to certain losses arising from the
Company's restructuring program.
|
|
|
|
j 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.
|
|
|
|
k Represents the results of discontinued operations related to our
decision to sell our Careers-China business. The sale is expected to
be completed during the next 12 months.
|
|
|
|
*Earnings per share may not add in certain periods due to
rounding.
|
|
|
|
MONSTER WORLDWIDE, INC.
|
|
UNAUDITED NON-GAAP OPERATING SEGMENT INFORMATION
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2012
|
|
Careers - North America
|
|
Careers - International
|
|
Internet Advertising & Fees
|
|
Corporate Expenses
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue - GAAP
|
|
$
|
115,455
|
|
|
$
|
87,451
|
|
|
$
|
18,804
|
|
|
|
|
$
|
221,710
|
|
|
Non GAAP Adjustments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
Revenue - Non GAAP
|
|
$
|
115,455
|
|
|
$
|
87,451
|
|
|
$
|
18,804
|
|
|
|
|
$
|
221,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - GAAP
|
|
$
|
17,169
|
|
|
$
|
4,124
|
|
|
$
|
4,990
|
|
|
$
|
(11,655
|
)
|
|
$
|
14,628
|
|
|
Non GAAP Adjustments
|
|
|
(116
|
)
|
|
|
570
|
|
|
|
9
|
|
|
|
1,265
|
|
|
|
1,728
|
|
|
Operating income (loss) - Non GAAP
|
|
$
|
17,053
|
|
|
$
|
4,694
|
|
|
$
|
4,999
|
|
|
$
|
(10,390
|
)
|
|
$
|
16,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBDA - GAAP
|
|
$
|
26,887
|
|
|
$
|
10,552
|
|
|
$
|
6,990
|
|
|
$
|
(7,949
|
)
|
|
$
|
36,480
|
|
|
Non GAAP Adjustments
|
|
|
(116
|
)
|
|
|
570
|
|
|
|
9
|
|
|
|
1,265
|
|
|
|
1,728
|
|
|
OIBDA - Non GAAP
|
|
$
|
26,771
|
|
|
$
|
11,122
|
|
|
$
|
6,999
|
|
|
$
|
(6,684
|
)
|
|
$
|
38,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin - GAAP
|
|
|
14.9
|
%
|
|
|
4.7
|
%
|
|
|
26.5
|
%
|
|
|
|
|
6.6
|
%
|
|
Operating margin - Non GAAP
|
|
|
14.8
|
%
|
|
|
5.4
|
%
|
|
|
26.6
|
%
|
|
|
|
|
7.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBDA margin - GAAP
|
|
|
23.3
|
%
|
|
|
12.1
|
%
|
|
|
37.2
|
%
|
|
|
|
|
16.5
|
%
|
|
OIBDA margin - Non GAAP
|
|
|
23.2
|
%
|
|
|
12.7
|
%
|
|
|
37.2
|
%
|
|
|
|
|
17.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2011
|
|
Careers - North America
|
|
Careers - International
|
|
Internet Advertising & Fees
|
|
Corporate Expenses
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
123,160
|
|
|
$
|
103,623
|
|
|
$
|
21,797
|
|
|
|
|
$
|
248,580
|
|
|
Non GAAP Adjustments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
Revenue - Non GAAP
|
|
$
|
123,160
|
|
|
$
|
103,623
|
|
|
$
|
21,797
|
|
|
|
|
$
|
248,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - GAAP
|
|
$
|
21,434
|
|
|
$
|
15,825
|
|
|
$
|
395
|
|
|
$
|
(8,503
|
)
|
|
$
|
29,151
|
|
|
Non GAAP Adjustments
|
|
|
-
|
|
|
|
323
|
|
|
|
1,681
|
|
|
|
-
|
|
|
|
2,004
|
|
|
Operating income (loss) - Non GAAP
|
|
$
|
21,434
|
|
|
$
|
16,148
|
|
|
$
|
2,076
|
|
|
$
|
(8,503
|
)
|
|
$
|
31,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBDA - GAAP
|
|
$
|
33,589
|
|
|
$
|
24,374
|
|
|
$
|
3,737
|
|
|
$
|
(6,408
|
)
|
|
$
|
55,292
|
|
|
Non GAAP Adjustments
|
|
|
-
|
|
|
|
323
|
|
|
|
1,681
|
|
|
|
-
|
|
|
|
2,004
|
|
|
OIBDA - Non GAAP
|
|
$
|
33,589
|
|
|
$
|
24,697
|
|
|
$
|
5,418
|
|
|
$
|
(6,408
|
)
|
|
$
|
57,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin - GAAP
|
|
|
17.4
|
%
|
|
|
15.3
|
%
|
|
|
1.8
|
%
|
|
|
|
|
11.7
|
%
|
|
Operating margin - Non GAAP
|
|
|
17.4
|
%
|
|
|
15.6
|
%
|
|
|
9.5
|
%
|
|
|
|
|
12.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBDA margin - GAAP
|
|
|
27.3
|
%
|
|
|
23.5
|
%
|
|
|
17.1
|
%
|
|
|
|
|
22.2
|
%
|
|
OIBDA margin - Non GAAP
|
|
|
27.3
|
%
|
|
|
23.8
|
%
|
|
|
24.9
|
%
|
|
|
|
|
23.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2012
|
|
Careers - North America
|
|
Careers - International
|
|
Internet Advertising & Fees
|
|
Corporate Expenses
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue - GAAP
|
|
$
|
351,418
|
|
|
$
|
272,825
|
|
|
$
|
57,728
|
|
|
|
|
$
|
681,971
|
|
|
Non GAAP Adjustments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
Revenue - Non GAAP
|
|
$
|
351,418
|
|
|
$
|
272,825
|
|
|
$
|
57,728
|
|
|
|
|
$
|
681,971
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - GAAP
|
|
$
|
35,279
|
|
|
$
|
6,407
|
|
|
$
|
13,565
|
|
|
$
|
(32,464
|
)
|
|
$
|
22,787
|
|
|
Non GAAP Adjustments
|
|
|
14,213
|
|
|
|
9,433
|
|
|
|
1,166
|
|
|
|
(1,171
|
)
|
|
|
23,641
|
|
|
Operating income (loss) - Non GAAP
|
|
$
|
49,492
|
|
|
$
|
15,840
|
|
|
$
|
14,731
|
|
|
$
|
(33,635
|
)
|
|
$
|
46,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBDA - GAAP
|
|
$
|
71,071
|
|
|
$
|
28,149
|
|
|
$
|
20,532
|
|
|
$
|
(21,180
|
)
|
|
$
|
98,572
|
|
|
Non GAAP Adjustments
|
|
|
8,965
|
|
|
|
8,898
|
|
|
|
543
|
|
|
|
(1,184
|
)
|
|
|
17,222
|
|
|
OIBDA - Non GAAP
|
|
$
|
80,036
|
|
|
$
|
37,047
|
|
|
$
|
21,075
|
|
|
$
|
(22,364
|
)
|
|
$
|
115,794
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin - GAAP
|
|
|
10.0
|
%
|
|
|
2.3
|
%
|
|
|
23.5
|
%
|
|
|
|
|
3.3
|
%
|
|
Operating margin - Non GAAP
|
|
|
14.1
|
%
|
|
|
5.8
|
%
|
|
|
25.5
|
%
|
|
|
|
|
6.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBDA margin - GAAP
|
|
|
20.2
|
%
|
|
|
10.3
|
%
|
|
|
35.6
|
%
|
|
|
|
|
14.5
|
%
|
|
OIBDA margin - Non GAAP
|
|
|
22.8
|
%
|
|
|
13.6
|
%
|
|
|
36.5
|
%
|
|
|
|
|
17.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2011
|
|
Careers - North America
|
|
Careers - International
|
|
Internet Advertising & Fees
|
|
Corporate Expenses
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
366,757
|
|
|
$
|
305,918
|
|
|
$
|
88,566
|
|
|
|
|
$
|
761,241
|
|
|
Non GAAP Adjustments
|
|
|
2,658
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
2,658
|
|
|
Revenue - Non GAAP
|
|
$
|
369,415
|
|
|
$
|
305,918
|
|
|
$
|
88,566
|
|
|
|
|
$
|
763,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - GAAP
|
|
$
|
54,425
|
|
|
$
|
38,082
|
|
|
$
|
3,760
|
|
|
$
|
(42,097
|
)
|
|
$
|
54,170
|
|
|
Non GAAP Adjustments
|
|
|
2,885
|
|
|
|
605
|
|
|
|
1,702
|
|
|
|
7,477
|
|
|
|
12,669
|
|
|
Operating income (loss) - Non GAAP
|
|
$
|
57,310
|
|
|
$
|
38,687
|
|
|
$
|
5,462
|
|
|
$
|
(34,620
|
)
|
|
$
|
66,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBDA - GAAP
|
|
$
|
92,460
|
|
|
$
|
66,119
|
|
|
$
|
14,643
|
|
|
$
|
(33,126
|
)
|
|
$
|
140,096
|
|
|
Non GAAP Adjustments
|
|
|
2,885
|
|
|
|
605
|
|
|
|
1,702
|
|
|
|
7,477
|
|
|
|
12,669
|
|
|
OIBDA - Non GAAP
|
|
$
|
95,345
|
|
|
$
|
66,724
|
|
|
$
|
16,345
|
|
|
$
|
(25,649
|
)
|
|
$
|
152,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin - GAAP
|
|
|
14.8
|
%
|
|
|
12.4
|
%
|
|
|
4.2
|
%
|
|
|
|
|
7.1
|
%
|
|
Operating margin - Non GAAP
|
|
|
15.5
|
%
|
|
|
12.6
|
%
|
|
|
6.2
|
%
|
|
|
|
|
8.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBDA margin - GAAP
|
|
|
25.2
|
%
|
|
|
21.6
|
%
|
|
|
16.5
|
%
|
|
|
|
|
18.4
|
%
|
|
OIBDA margin - Non GAAP
|
|
|
25.8
|
%
|
|
|
21.8
|
%
|
|
|
18.5
|
%
|
|
|
|
|
20.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

[ Back To Technology News's Homepage ]
|