|
|
FORM 10-K
|
|
ý
|
Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
¨
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
|
|
|
|
Delaware
|
46-3044956
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
10 Corporate Drive, Suite 300
Burlington, Massachusetts
|
01803
|
(Address of principal executive offices)
|
(Zip code)
|
Title of each class
|
Name of exchange on which registered
|
Common Stock, par value $0.0001 per share
|
The NASDAQ Global Select Market
|
|
|
|
Large accelerated filer
|
¨
|
|
Accelerated filer
|
ý
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
Page
|
PART I.
|
|
PART II.
|
|
PART III.
|
|
PART IV.
|
|
Item 1.
|
Business
|
•
|
offerings designed to help SMBs establish an initial web presence, such as domain name registrars and shared hosting providers, including GoDaddy, Web.com and United Internet; website builders, such as Squarespace and Wix; website creation and management companies, e-commerce service providers, security solutions providers and site backup companies;
|
•
|
solutions that help SMBs get found online, such as SEM companies, SEO companies, local directory listing companies and online and offline business directories;
|
•
|
more advanced solutions targeted at growing SMBs, such as companies offering VPS, cloud hosting and dedicated hosting services, advanced e-commerce and security products and productivity tools; and
|
•
|
in the case of our email marketing segment, other email marketing vendors focused on the SMB market, including MailChimp.
|
ITEM 1A.
|
Risk Factors
|
•
|
our ability to successfully carry out our strategic and operational initiatives within our planned timeframes and budget constraints, including initiatives to improve customer satisfaction and retention in our web presence segment by upgrading our products and improving the subscriber experience;
|
•
|
our ability to cost-effectively attract and retain subscribers, particularly subscribers with high long-term revenue potential;
|
•
|
our ability to increase revenue from our existing subscribers;
|
•
|
competition in the market for our products and services, as well as competition for referral sources;
|
•
|
rapid technological change, changing consumer preferences, frequent new product and service introductions, and evolving industry standards, including with respect to how our products and services are marketed to consumers, in how consumers find, purchase and use our products and services and in technology intended to block email marketing;
|
•
|
our ability to consolidate and improve customer support operations, including by transferring our Bluehost customer support operations to our Tempe, Arizona customer support center in a way that minimizes disruption to subscribers during the transition and positions us to provide a high level of service going forward;
|
•
|
the amount and timing of capital expenditures, such as investments in our hardware and software systems, as well as extraordinary expenses, such as litigation or other dispute-related settlement payments;
|
•
|
shortcomings or errors in, or misinterpretations of, our metrics, forecasts and data, including those that cause us to fail to anticipate or identify trends in our market;
|
•
|
systems, data center and Internet failures and service interruptions;
|
•
|
network security breaches or sabotage resulting in the unauthorized use or disclosure of, or access to, personally identifiable information or other confidential information;
|
•
|
difficulties and costs arising from our international operations and continued international expansion;
|
•
|
changes in legislation, including changes that affect our collection of sales and use taxes or changes to our business that subject us to taxation in additional jurisdictions;
|
•
|
changes in regulation or to regulatory bodies, such as the Internet Corporation for Assigned Names and Numbers, or ICANN, and U.S. and international regulations governing email marketing and privacy, that could affect our business and our industry, or costs of or our failure to comply with such regulation;
|
•
|
failures to comply with industry standards such as the payment card industry data security standards;
|
•
|
litigation or governmental enforcement actions against us, including due to failures to comply with applicable law or regulation;
|
•
|
terminations of, disputes with, or material changes to our relationships with third-party partners, including referral sources, outsourced service providers, product partners, data center providers, payment processors and landlords;
|
•
|
loss of key employees;
|
•
|
economic conditions negatively affecting the SMB sector and changes in growth rate of SMBs;
|
•
|
costs or liabilities associated with any past or future acquisitions, strategic investments or joint ventures that we may make or enter into; and
|
•
|
difficulties in integrating technologies, products and employees from companies we have acquired or may acquire in the future or in migrating acquired subscribers from an acquired company’s platforms to our platform, which may
|
•
|
our failure to develop or offer new or additional products and services in a timely manner that keeps pace with new technologies, competitor offerings and the evolving needs of our subscribers;
|
•
|
difficulties or delays in our plans to improve product, customer support and user experience in order to improve customer satisfaction and retention;
|
•
|
the possibility that our planned improvements to product, customer support and user experience, even if successfully implemented in a timely manner, do not result in the positive impact on customer satisfaction and retention that we expect;
|
•
|
our inability to offer solutions that are adequately integrated and customizable to meet the needs of our subscriber base, including due to our failure to invest adequately in improving our technology platform or successfully integrate acquired companies;
|
•
|
difficulties or delays in our plans to increase the cross-selling of products across our brands due to billing, engineering or other challenges;
|
•
|
increased competition in the SMB market, including greater marketing efforts or investments by our competitors in advertising and promoting their brands, and the inability of our subscribers to differentiate our solutions from those of our competitors or our inability to effectively communicate such distinctions;
|
•
|
subscriber dissatisfaction causing our existing subscribers to cancel their subscriptions or stop referring prospective subscribers to us;
|
•
|
increases in our subscriber churn rates;
|
•
|
perceived or actual security, integrity, reliability, quality or compatibility problems with our solutions, including related to unscheduled downtime, outages or network security breaches;
|
•
|
our inability to maintain awareness of our brands, including due to fragmentation of our marketing efforts due to our historical approach of maintaining a portfolio of multiple brands rather than focusing our resources on a single brand or a few brands;
|
•
|
our inability to maintain a consistent user experience and timely and consistent product upgrade schedule for all of our subscribers due to the fact that not all of our brands, products, or services operate from the same control panel or other systems;
|
•
|
changes in search engine ranking algorithms or in search terms used by potential subscribers, either of which may have the effect of increasing our competitors’ search engine rankings or increasing our marketing costs to offset lower search engine rankings;
|
•
|
changes in, or a failure to manage, technology intended to block email marketing;
|
•
|
our inability to market our solutions in a cost-effective manner to new subscribers or to our existing subscribers and to increase our sales to existing subscribers, including due to changes in regulation, or changes in the enforcement of existing regulation that would impair our marketing practices, require us to change our sign-up processes or require us to increase disclosure designed to provide greater transparency as to how we bill and deliver our services;
|
•
|
our inability to penetrate, or adapt to requirements of, international markets, including our inability to obtain or maintain the required licenses to operate in certain international markets;
|
•
|
our inability to enter into automatically renewing contracts with our subscribers or increase subscription prices; and
|
•
|
the decisions by our subscribers to move the hosting of their Internet sites and web infrastructure to their own IT systems, into co-location facilities or to our competitors if we are unable to effectively market the scalability of our solutions; and
|
•
|
our inability to acquire or retain new subscribers through mergers and acquisitions, joint ventures or strategic investments.
|
•
|
localization of the marketing and deployment of our solutions, including translation into foreign languages and adaptation for local practices and regulatory requirements;
|
•
|
lack of familiarity with, burdens of, and increased expense relating to, complying with foreign laws, legal standards, regulatory requirements, tariffs and other barriers, some of which may favor local competitors, including laws related to employment or labor, laws regarding liability of online service providers for activities of subscribers, such as defamation, infringement or other illegal activities, and more stringent laws in foreign jurisdictions relating to the privacy and protection of personal data, as well as potential damage to our reputation as a result of our compliance or non-compliance with such requirements;
|
•
|
difficulties in identifying and managing local staff, systems integrators, technology partners, and other third-party vendors and service providers;
|
•
|
diversion of our management’s attention to staff and manage geographically remote operations and employees;
|
•
|
longer than expected lead times for, or the failure of, an SMB market for our solutions to develop in the countries and regions in which we are opening offices and conducting operations;
|
•
|
our inability to effectively market our solutions to SMBs due to our failure to adapt to local cultural norms, technology standards, billing and collection standards or pricing models;
|
•
|
differing technology practices and needs that we are not able to meet, including an increased demand from our international subscribers that our cloud-based solutions be easily accessible and operational on smartphones and tablets;
|
•
|
difficulties in collecting payments from subscribers or in automatically renewing their contracts with us, especially due to the more limited availability and popularity of credit cards in certain countries;
|
•
|
difficulties in attracting new subscribers, especially in developing countries and regions and those where the Internet infrastructure is still in its early stages;
|
•
|
greater difficulty in enforcing contracts, including our terms of service and other agreements;
|
•
|
management, communication and integration problems resulting from cultural or language differences and geographic dispersion;
|
•
|
sufficiency of qualified labor pools and greater influence of organized labor in various international markets;
|
•
|
competition from companies with international operations, including large international competitors and entrenched local companies;
|
•
|
changes in global currency systems or fluctuations in exchange rates that may increase the volatility of or adversely affect our foreign-based revenue;
|
•
|
compliance with the U.S. Foreign Corrupt Practices Act of 1977, as amended, or the FCPA, economic sanction laws and regulations, including those administered by the U.S. Treasury Department’s Office of Foreign Assets Control, or OFAC, export controls including the U.S. Commerce Department’s Export Administration Regulations and other U.S., non-U.S. and local laws and regulations regarding international and multi-national business operations;
|
•
|
potentially adverse tax consequences, including the complexities of foreign value added tax (or sales, use or other tax) systems, our inadvertent failure to comply with all relevant foreign tax rules and regulations due to our lack of familiarity with the jurisdiction’s tax laws, and restrictions and withholdings on the repatriation of earnings;
|
•
|
uncertain political and economic climates; and
|
•
|
reduced or varied protection for intellectual property rights in some countries.
|
•
|
human error or accidents;
|
•
|
power loss;
|
•
|
equipment failure;
|
•
|
Internet connectivity downtime;
|
•
|
improper building maintenance by the landlords of the buildings in which our co-located data centers are located;
|
•
|
physical or electronic security breaches (see also “-Security and privacy breaches may harm our business”);
|
•
|
computer viruses;
|
•
|
fire, hurricane, flood, earthquake, tornado and other natural disasters;
|
•
|
water damage;
|
•
|
terrorism;
|
•
|
intentional bad acts, such as sabotage and vandalism;
|
•
|
pandemics; and
|
•
|
failure by us or our vendors to provide adequate service to our equipment.
|
•
|
difficulties or delays in integrating the technologies, products, operations, billing systems, personnel or operations of an acquired business and realizing the anticipated benefits of the combined businesses, including both cost synergies and revenue synergies from cross-selling products of the acquired company into our subscriber base, or vice versa;
|
•
|
reliance on third parties for transition services prior to subscriber migration or difficulties in supporting and migrating acquired subscribers, if any, to our platform, causing potential loss of such subscribers, unanticipated costs and damage to our reputation;
|
•
|
disruption of our ongoing business and diversion of financial, management, operations and customer support resources from existing operations, including as a result of completing acquisitions and evaluating potential acquisitions;
|
•
|
difficulties in applying our controls and risk management and compliance policies and practices to acquired companies and joint ventures;
|
•
|
integration and support of redundant solutions or solutions that are outside of our core capabilities;
|
•
|
the incurrence of additional debt or the issuance of equity securities, resulting in dilution to existing stockholders, in order to fund an acquisition;
|
•
|
assumption of debt or other actual or contingent liabilities of the acquired company, including litigation risk or risks associated with other unforeseen or undisclosed liabilities, or exposure to successor liability for any legal violations of the acquired company;
|
•
|
differences in the standards, procedures, policies, corporate culture and compensation structure of our company and the acquired company, resulting in difficulty assimilating or integrating the acquired organization and its talent, which could lead to unanticipated costs or inefficiencies, morale issues, increased turnover and lower productivity than anticipated, and could also adversely affect the culture of our existing organization;
|
•
|
the price we pay, or other resources that we devote, may exceed the value we realize, or the value we could have realized if we had allocated the purchase price or other resources to another opportunity, or unanticipated costs associated with pursuing acquisitions;
|
•
|
potential loss of an acquired business’ key employees, including those employees who depart prior to transferring to us, or without otherwise documenting, knowledge and information that are important to the efficient operation of the acquired business, and costs associated with efforts to retain key employees;
|
•
|
potential loss of the subscribers or partners of an acquired business due to the actual or perceived impact of the acquisition and related integration activities;
|
•
|
potential deployment by an acquired company of its top talent to other of its business units prior to our acquisition if we do not acquire the entirety of an acquired company’s stock or assets;
|
•
|
difficulties associated with governance, management and control matters in majority or minority investments or joint ventures, and risk of loss of all or a substantial portion of our investment;
|
•
|
disruption of our business due to sellers, former employees, contractors or third-party service providers of an acquired company or business misappropriating our intellectual property, violating non-competition agreements, or otherwise causing harm to our company;
|
•
|
failure to properly conduct due diligence efforts, evaluate acquisitions or investments or identify liabilities or challenges associated with the companies, businesses or technologies we acquire;
|
•
|
obligations to third parties that arise as a result of the change of control of the acquired company;
|
•
|
adverse tax consequences, including exposure of our entire business to taxation in additional jurisdictions, exposure to substantial penalties, fees and costs if an acquired company failed to comply, or is alleged by regulatory authorities to have failed to comply, with relevant tax rules and regulations prior to our acquisition, or substantial depreciation or deferred compensation charges; and
|
•
|
accounting effects, including potential impairment charges related to long-lived assets, in process research and development, goodwill and other intangible assets and requirements that we record deferred revenue at fair value.
|
•
|
cease selling or using solutions that incorporate the intellectual property that our solutions allegedly infringe;
|
•
|
make substantial payments for legal fees, settlement payments or other costs or damages;
|
•
|
obtain a license or enter into a royalty agreement, which may not be available on reasonable terms or at all, to sell or use the relevant technology; or redesign the allegedly infringing solutions to avoid infringement, which could be costly, time-consuming or impossible. If we are required to make substantial payments or undertake any of the other actions noted above as a result of any intellectual property infringement claims against us, our business or operating results could be harmed.
|
•
|
making it more difficult for us to make payments on our indebtedness;
|
•
|
increasing our vulnerability to general adverse financial, business, economic and industry conditions, as well as other factors that are beyond our control;
|
•
|
requiring us to refinance, or resulting in our inability to refinance, all or a portion of our indebtedness at or before maturity, on favorable terms or at all, whether due to uncertain credit markets, our business performance, or other factors;
|
•
|
requiring us to dedicate a substantial portion of our cash flow from operations to payments on our indebtedness, thereby reducing the availability of our cash flow to fund working capital, capital expenditures, acquisitions, research and development efforts and other general corporate purposes;
|
•
|
limiting our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate and placing us at a disadvantage compared to our competitors that are less highly leveraged;
|
•
|
restricting our ability to pay dividends on our capital stock or redeem, repurchase or retire our capital stock or indebtedness;
|
•
|
limiting our ability to borrow additional funds;
|
•
|
exposing us to the risk of increased interest rates as certain of our borrowings are, and may in the future be, at variable interest rates;
|
•
|
requiring us to sell assets or incur additional indebtedness if we are not able to generate sufficient cash flow from operations to fund our liquidity needs; and
|
•
|
making it more difficult for us to fund other liquidity needs.
|
•
|
incur additional debt;
|
•
|
make restricted payments (including any dividends or other distributions in respect of our capital stock and any investments);
|
•
|
sell or transfer assets;
|
•
|
enter into affiliate transactions;
|
•
|
create liens;
|
•
|
consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; and
|
•
|
take other actions.
|
•
|
low trading volume, which could cause even a small number of purchases or sales of our stock to have an impact on the trading price of our common stock;
|
•
|
price and volume fluctuations in the overall stock market from time to time;
|
•
|
significant volatility in the market price and trading volume of comparable companies;
|
•
|
actual or anticipated changes in our earnings or any financial projections we may provide to the public, or fluctuations in our operating results or in the expectations of securities analysts;
|
•
|
ratings changes by debt ratings agencies;
|
•
|
short sales, hedging and other derivative transactions involving our capital stock;
|
•
|
announcements of technological innovations, new products, strategic alliances, or significant agreements by us or by our competitors;
|
•
|
litigation or regulatory proceedings involving us;
|
•
|
investors’ general perception of us;
|
•
|
changes in general economic, industry and market conditions and trends; and
|
•
|
recruitment or departure of key personnel.
|
•
|
authorizing blank check preferred stock, which could be issued without stockholder approval and with voting, liquidation, dividend and other rights superior to our common stock;
|
•
|
limiting the liability of, and providing indemnification to, our directors and officers;
|
•
|
limiting the ability of our stockholders to call and bring business before special meetings; provided that for so long as investment funds and entities affiliated with Warburg Pincus or Goldman Sachs, collectively, own a majority of our issued and outstanding capital stock, special meetings of our stockholders may be called by the affirmative vote of the holders of a majority of our issued and outstanding voting stock;
|
•
|
providing that any action required or permitted to be taken by our stockholders must be taken at a duly called annual or special meeting of such stockholders and may not be taken by any consent in writing by such stockholders; provided that for so long as investment funds and entities affiliated with either Warburg Pincus or Goldman Sachs, collectively, own a majority of our issued and outstanding capital stock, a meeting and vote of stockholders may be dispensed with, and the action may be taken without prior notice and without such meeting and vote if a written consent is signed by the holders of issued and outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at the meeting of stockholders;
|
•
|
requiring advance notice of stockholder proposals for business to be conducted at meetings of our stockholders and for nominations of candidates for election to our board of directors; provided that no advance notice shall be required for nominations of candidates for election to our board of directors pursuant to our stockholders agreement;
|
•
|
controlling the procedures for the conduct and scheduling of board of directors and stockholder meetings;
|
•
|
providing our board of directors with the express power to postpone previously scheduled annual meetings and to cancel previously scheduled special meetings;
|
•
|
establishing a classified board of directors so that not all members of our board are elected at one time;
|
•
|
establishing Delaware as the exclusive jurisdiction for specified types of stockholder litigation involving us or our directors;
|
•
|
providing that for so long as investment funds and entities affiliated with Warburg Pincus have the right to designate at least three directors for election to our board of directors, certain actions required or permitted to be taken by our stockholders, including amendments to our restated certificate of incorporation or amended and restated bylaws and certain specified corporate transactions, may be effected only with the affirmative vote of 75% of our board of directors, in addition to any other vote required by applicable law;
|
•
|
providing that for so long as investment funds and entities affiliated with Warburg Pincus have the right to designate at least one director for election to our board of directors and for so long as investment funds and entities affiliated with Goldman Sachs have the right to designate one director for election to our board of directors, in each case, a quorum of our board of directors will not exist without at least one director designee of each of Warburg Pincus and Goldman Sachs present at such meeting; provided that if a meeting of our board of directors fails to achieve a quorum due to the absence of a director designee of Warburg Pincus or Goldman Sachs, as applicable, the presence of a director designee of Warburg Pincus or Goldman Sachs, as applicable, will not be required in order for a quorum to exist at the next meeting of our board of directors;
|
•
|
limiting the determination of the number of directors on our board of directors and the filling of vacancies or newly created seats on the board to our board of directors then in office; provided that for so long as investment funds and entities affiliated with either Warburg Pincus or Goldman Sachs have the right to designate at least one director for election to our board of directors, any vacancies will be filled in accordance with the designation provisions set forth in our stockholders agreement; and
|
•
|
providing that directors may be removed by stockholders only for cause by the affirmative vote of the holders of at least 75% of the votes that all our stockholders would be entitled to cast in an annual election of directors; provided that any director designated by investment funds and entities affiliated with either Warburg Pincus or Goldman Sachs may be removed with or without cause only by Warburg Pincus or Goldman Sachs, respectively, and for so long as investment funds and entities affiliated with either Warburg Pincus or Goldman Sachs, collectively, hold at least a majority of our issued and outstanding capital stock, our directors, other than a director designated by investment funds and entities affiliated with either Warburg Pincus or Goldman Sachs, respectively, may be removed with or without cause by the affirmative vote of the holders of a majority of our issued and outstanding capital stock.
|
ITEM 1B.
|
Unresolved Staff Comments
|
ITEM 2.
|
Properties
|
•
|
approximately 278,000 square feet of additional leased office space in the United States located primarily in Arizona, Texas, Utah and Washington;
|
•
|
approximately 154,000 square feet of leased office space outside of the United States located primarily in Brazil, China, India, the United Kingdom and the Netherlands;
|
•
|
approximately 57,000 square feet of office and data center space we own in Utah, and
|
•
|
leased and co-located data center space located primarily in Massachusetts and Texas, with approximately 2,800 kilowatts of power under contract.
|
•
|
approximately 226,000 square feet of additional leased office space in the United States located primarily in Massachusetts, Colorado and New York; and
|
•
|
leased and co-located data center space located primarily in Massachusetts and Texas, with approximately 750 kilowatts of power under contract.
|
ITEM 3.
|
Legal Proceedings
|
ITEM 4.
|
Mine Safety Disclosures
|
ITEM 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
High
|
|
Low
|
||||
Year Ended December 31, 2015
|
|
|
|
||||
First Quarter
|
$
|
20.45
|
|
|
$
|
15.92
|
|
Second Quarter
|
$
|
23.49
|
|
|
$
|
15.82
|
|
Third Quarter
|
$
|
22.37
|
|
|
$
|
12.11
|
|
Fourth Quarter
|
$
|
15.48
|
|
|
$
|
10.29
|
|
Year Ended December 31, 2016
|
|
|
|
||||
First Quarter
|
$
|
11.86
|
|
|
$
|
7.45
|
|
Second Quarter
|
$
|
11.55
|
|
|
$
|
8.37
|
|
Third Quarter
|
$
|
9.29
|
|
|
$
|
6.55
|
|
Fourth Quarter
|
$
|
9.75
|
|
|
$
|
6.60
|
|
|
*$100 invested on 10/25/13 in stock or 9/30/13 in index, including investment dividends.
|
|
|
Fiscal year ending December 31.
|
|
|
10/25/2013
|
|
12/31/2013
|
|
3/31/2014
|
|
6/30/2014
|
|
9/30/2014
|
|
12/31/2014
|
|
3/31/2015
|
|
6/30/2015
|
|
9/30/2015
|
|
12/31/2015
|
|
3/31/2016
|
|
6/30/2016
|
|
9/30/2016
|
|
12/31/2016
|
||||||||||||||||||||||||||||
Endurance International Group Holdings, Inc.
|
$
|
100.00
|
|
|
$
|
126.04
|
|
|
$
|
115.64
|
|
|
$
|
135.91
|
|
|
$
|
144.62
|
|
|
$
|
163.82
|
|
|
$
|
169.42
|
|
|
$
|
183.64
|
|
|
$
|
118.76
|
|
|
$
|
97.16
|
|
|
$
|
93.60
|
|
|
$
|
79.91
|
|
|
$
|
77.78
|
|
|
$
|
82.67
|
|
NASDAQ Composite Index
|
$
|
100.00
|
|
|
$
|
111.08
|
|
|
$
|
112.01
|
|
|
$
|
117.49
|
|
|
$
|
119.85
|
|
|
$
|
126.27
|
|
|
$
|
130.54
|
|
|
$
|
133.26
|
|
|
$
|
123.28
|
|
|
$
|
133.90
|
|
|
$
|
131.53
|
|
|
$
|
130.96
|
|
|
$
|
143.75
|
|
|
$
|
145.60
|
|
RDG Internet Composite Index
|
$
|
100.00
|
|
|
$
|
118.06
|
|
|
$
|
112.86
|
|
|
$
|
116.34
|
|
|
$
|
120.15
|
|
|
$
|
115.51
|
|
|
$
|
122.96
|
|
|
$
|
127.23
|
|
|
$
|
131.07
|
|
|
$
|
158.34
|
|
|
$
|
154.14
|
|
|
$
|
155.90
|
|
|
$
|
178.39
|
|
|
$
|
168.16
|
|
|
|
|
|
|
||||||||||||||||
|
|
Year Ended
December 31,
2012
|
|
Year Ended
December 31,
2013
|
|
Year Ended
December 31,
2014
|
|
Year Ended
December 31,
2015
|
|
Year Ended
December 31,
2016
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
Consolidated Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue
|
|
$
|
292,156
|
|
|
$
|
520,296
|
|
|
$
|
629,845
|
|
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
Cost of revenue (1)
|
|
237,179
|
|
|
350,103
|
|
|
381,488
|
|
|
425,035
|
|
|
583,991
|
|
|||||
Gross profit
|
|
54,977
|
|
|
170,193
|
|
|
248,357
|
|
|
316,280
|
|
|
527,151
|
|
|||||
Operating expense:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Sales and marketing
|
|
83,110
|
|
|
117,689
|
|
|
146,797
|
|
|
145,419
|
|
|
303,511
|
|
|||||
Engineering and development
|
|
13,803
|
|
|
23,205
|
|
|
19,549
|
|
|
26,707
|
|
|
87,601
|
|
|||||
General and administrative (3)
|
|
48,411
|
|
|
92,347
|
|
|
69,533
|
|
|
90,968
|
|
|
175,379
|
|
|||||
Total operating expense (2)
|
|
145,324
|
|
|
233,241
|
|
|
235,879
|
|
|
263,094
|
|
|
566,491
|
|
|||||
Income (loss) from operations
|
|
(90,347
|
)
|
|
(63,048
|
)
|
|
12,478
|
|
|
53,186
|
|
|
(39,340
|
)
|
|||||
Total other expense, net
|
|
(126,131
|
)
|
|
(98,327
|
)
|
|
(57,083
|
)
|
|
(52,974
|
)
|
|
(150,450
|
)
|
|||||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
|
(216,478
|
)
|
|
(161,375
|
)
|
|
(44,605
|
)
|
|
212
|
|
|
(189,790
|
)
|
|||||
Income tax expense (benefit)
|
|
(77,203
|
)
|
|
(3,596
|
)
|
|
6,186
|
|
|
11,342
|
|
|
(109,858
|
)
|
|||||
Loss before equity earnings of unconsolidated entities
|
|
(139,275
|
)
|
|
(157,779
|
)
|
|
(50,791
|
)
|
|
(11,130
|
)
|
|
(79,932
|
)
|
|||||
Equity loss of unconsolidated entities, net of tax
|
|
23
|
|
|
2,067
|
|
|
61
|
|
|
14,640
|
|
|
1,297
|
|
|||||
Net loss
|
|
$
|
(139,298
|
)
|
|
$
|
(159,846
|
)
|
|
$
|
(50,852
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
Net loss attributable to non-controlling interest
|
|
—
|
|
|
(659
|
)
|
|
(8,017
|
)
|
|
—
|
|
|
(8,398
|
)
|
|||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
|
$
|
(139,298
|
)
|
|
$
|
(159,187
|
)
|
|
$
|
(42,835
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
Net loss per share attributable to Endurance International Group Holdings, Inc. basic and diluted
|
|
$
|
(1.44
|
)
|
|
$
|
(1.55
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.55
|
)
|
Weighted average shares used to compute net loss per share attributable to Endurance International Group Holdings, Inc. basic and diluted
|
|
96,562,674
|
|
|
102,698,773
|
|
|
127,512,346
|
|
|
131,340,557
|
|
|
133,415,732
|
|
|
|
(1)
|
Includes stock-based compensation expense of $26,000, $126,000, $0.5 million, $2.0 million and
$5.9 million
, for the years ended December 31, 2012, 2013, 2014, 2015, and 2016, respectively. Also includes amortization expense of $88.1 million, $105.9 million, $102.7 million, $91.1 million and
$143.6 million
for the years ended December 2012, 2013, 2014, 2015 and 2016, respectively.
|
(2)
|
Includes stock-based compensation expense of $2.3 million, $10.6 million, $15.5 million, $27.9 million and $52.4 million for the years ended December 31, 2012, 2013, 2014, 2015 and 2016, respectively.
|
(3)
|
Includes transaction expenses of $21.9 million, $38.7 million,
$4.8 million
,
$9.6 million
, and
$32.3 million
for the years ended December 31, 2012, 2013, 2014, 2015, and 2016, respectively.
|
|
|
|
|
||||||||||||||||
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
||||||||||
|
(in thousands)
|
||||||||||||||||||
Consolidated Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
23,245
|
|
|
$
|
66,815
|
|
|
$
|
32,379
|
|
|
$
|
33,030
|
|
|
$
|
53,596
|
|
Property and equipment, net
|
34,604
|
|
|
49,715
|
|
|
56,837
|
|
|
75,762
|
|
|
95,272
|
|
|||||
Working capital (deficit)
|
(203,853
|
)
|
|
(160,511
|
)
|
|
(274,726
|
)
|
|
(370,335
|
)
|
|
(362,677
|
)
|
|||||
Total assets
|
1,538,136
|
|
|
1,580,938
|
|
|
1,746,043
|
|
|
1,802,500
|
|
|
2,756,274
|
|
|||||
Current and long-term debt, net of original issuance discounts and deferred financing costs (1)
|
1,128,519
|
|
|
1,046,945
|
|
|
1,086,475
|
|
|
1,092,385
|
|
|
1,986,980
|
|
|||||
Current and long-term capital lease obligations
|
—
|
|
|
—
|
|
|
8,095
|
|
|
13,081
|
|
|
7,202
|
|
|||||
Total stockholders’ equity
|
70,155
|
|
|
155,262
|
|
|
174,496
|
|
|
179,674
|
|
|
124,383
|
|
•
|
strengthening our brands that generally attract subscribers with high long-term revenue potential, specifically Constant Contact, HostGator, iPage and Bluehost;
|
•
|
upgrading the product, customer support and user experience for our key web hosting brands and our website builder product, which we believe will improve customer satisfaction and retention;
|
•
|
consolidating and improving customer support, including by moving customer support for Bluehost from Utah to our customer support center in Tempe, Arizona;
|
•
|
growing our brand awareness for key brands, including through radio, podcasts and television marketing; and
|
•
|
various initiatives to expand revenue streams through expansion of our international business, cross-selling products between our two segments and other product initiatives.
|
|
Year Ended December 31, 2015
|
|
Year Ended December 31, 2016
|
||||
Revenue
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
Net loss
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
Net cash provided by operating activities
|
$
|
177,228
|
|
|
$
|
154,961
|
|
•
|
total subscribers;
|
•
|
average revenue per subscriber ("ARPS");
|
•
|
adjusted EBITDA; and
|
•
|
free cash flow.
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
Consolidated metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
4,087
|
|
|
4,669
|
|
|
5,371
|
|
|||
Average subscribers
|
3,753
|
|
|
4,358
|
|
|
5,283
|
|
|||
Average revenue per subscriber
|
$
|
13.98
|
|
|
$
|
14.18
|
|
|
$
|
17.53
|
|
Adjusted EBITDA
|
$
|
171,447
|
|
|
$
|
219,249
|
|
|
$
|
288,396
|
|
|
|
|
|
|
|
||||||
Web presence segment metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
|
|
|
|
4,827
|
|
|||||
Average subscribers
|
|
|
|
|
4,789
|
|
|||||
Average revenue per subscriber
|
|
|
|
|
$
|
13.65
|
|
||||
Adjusted EBITDA
|
|
|
|
|
$
|
172,135
|
|
||||
|
|
|
|
|
|
||||||
Email marketing segment metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
|
|
|
|
544
|
|
|||||
Average subscribers
|
|
|
|
|
494
|
|
|||||
Average revenue per subscriber
|
|
|
|
|
$
|
55.11
|
|
||||
Adjusted EBITDA
|
|
|
|
|
$
|
116,261
|
|
|
Web Presence
|
Email Marketing
|
Total
|
|||||||||
|
# subscribers
|
% of growth (1)
|
# subscribers
|
% of growth (1)
|
# subscribers
|
% of growth (1)
|
||||||
Total Subscribers - December 31, 2014
|
4,087
|
|
—
|
%
|
—
|
|
—
|
%
|
4,087
|
|
—
|
%
|
Acquisitions
|
158
|
|
27.1
|
%
|
—
|
|
—
|
%
|
158
|
|
27.1
|
%
|
Light web presence subscribers
|
279
|
|
47.9
|
%
|
—
|
|
—
|
%
|
279
|
|
47.9
|
%
|
Adjustments
|
90
|
|
15.5
|
%
|
—
|
|
—
|
%
|
90
|
|
15.5
|
%
|
Core subscriber growth
|
55
|
|
9.5
|
%
|
—
|
|
—
|
%
|
55
|
|
9.5
|
%
|
Total Subscribers - December 31, 2015
|
4,669
|
|
100.0
|
%
|
—
|
|
—
|
%
|
4,669
|
|
100.0
|
%
|
Acquisitions
|
86
|
|
54.4
|
%
|
566
|
|
104.0
|
%
|
652
|
|
92.9
|
%
|
Light web presence subscribers
|
62
|
|
39.2
|
%
|
—
|
|
—
|
%
|
62
|
|
8.8
|
%
|
Adjustments
|
59
|
|
37.3
|
%
|
—
|
|
—
|
%
|
59
|
|
8.4
|
%
|
Core subscriber growth
|
(49
|
)
|
(31.0
|
)%
|
(22
|
)
|
(4.0
|
)%
|
(71
|
)
|
(10.1
|
)%
|
Total Subscribers - December 31, 2016
|
4,827
|
|
100.0
|
%
|
544
|
|
100
|
%
|
5,371
|
|
100.0
|
%
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
Consolidated revenue
|
$
|
629,845
|
|
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
Consolidated total subscribers
|
4,087
|
|
|
4,669
|
|
|
5,371
|
|
|||
Consolidated average subscribers for the period
|
3,753
|
|
|
4,358
|
|
|
5,283
|
|
|||
Consolidated average revenue per subscriber (ARPS)
|
$
|
13.98
|
|
|
$
|
14.18
|
|
|
$
|
17.53
|
|
|
|
|
|
|
|
||||||
Web presence revenue
|
|
|
|
|
$
|
784,334
|
|
||||
Web presence subscribers
|
|
|
|
|
4,827
|
|
|||||
Web presence average subscribers
|
|
|
|
|
4,789
|
|
|||||
Web presence ARPS
|
|
|
|
|
$
|
13.65
|
|
||||
|
|
|
|
|
|
||||||
Email marketing revenue
|
|
|
|
|
$
|
326,808
|
|
||||
Email marketing subscribers
|
|
|
|
|
544
|
|
|||||
Email marketing average subscribers
|
|
|
|
|
494
|
|
|||||
Email marketing ARPS
|
|
|
|
|
$
|
55.11
|
|
•
|
Revenue from domain-only customers
. We cannot separately quantify revenue attributable to domain-only customers, who are customers that only purchase a domain name from us. Our subscriber definition does not include domain-only customers, which results in generally higher overall ARPS as our revenue used to compute ARPS includes revenue from domain-only customers. Although we cannot separately quantify revenue attributable to domain-only customers, we can measure the total amount of our revenue from domains. Our total revenue from domains, all of which was in our web presence segment, was $91.3 million, $125.2 million, and $127.4 million for the years ended December 31, 2014, 2015 and 2016, respectively.
|
•
|
Domain monetization revenue
. This consists principally of revenue from our BuyDomains brand, which provides premium domain name products and services, and, to a lesser extent, revenue from advertisements placed on unused domains (often referred to as “parked” pages) owned by us or our customers.
|
•
|
Revenue from marketing development funds
. Marketing development funds are the amounts that certain of our partners pay us to assist in and incentivize our marketing of their products.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2015
|
|
2016
|
||||||
Consolidated
|
|
|
|
|
|
|
||||||
Marketing development fund revenue
|
|
$
|
9,112
|
|
|
$
|
12,958
|
|
|
$
|
10,150
|
|
Marketing development funds - contribution to ARPS
|
|
$
|
0.20
|
|
|
$
|
0.25
|
|
|
$
|
0.16
|
|
Domain monetization revenue
|
|
$
|
19,147
|
|
|
$
|
39,588
|
|
|
$
|
29,282
|
|
Domain monetization revenue - contribution to ARPS
|
|
$
|
0.43
|
|
|
$
|
0.76
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
||||||
Web presence
|
|
|
|
|
|
|
||||||
Marketing development fund revenue
|
|
|
|
|
|
$
|
9,901
|
|
||||
Marketing development funds - contribution to ARPS
|
|
|
|
|
|
$
|
0.17
|
|
||||
Domain monetization revenue
|
|
|
|
|
|
$
|
29,282
|
|
||||
Domain monetization revenue - contribution to ARPS
|
|
|
|
|
|
$
|
0.51
|
|
||||
|
|
|
|
|
|
|
||||||
Email marketing
|
|
|
|
|
|
|
||||||
Marketing development fund revenue
|
|
|
|
|
|
$
|
249
|
|
||||
Marketing development funds - contribution to ARPS
|
|
|
|
|
|
$
|
0.04
|
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
Consolidated
|
(in thousands)
|
||||||||||
Net loss
|
$
|
(50,852
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
Interest expense, net (including impact of amortization of deferred financing costs and original issuance discount)
|
57,083
|
|
|
58,414
|
|
|
152,312
|
|
|||
Income tax expense (benefit)
|
6,186
|
|
|
11,342
|
|
|
(109,858
|
)
|
|||
Depreciation
|
30,956
|
|
|
34,010
|
|
|
60,360
|
|
|||
Amortization of other intangible assets
|
102,723
|
|
|
91,057
|
|
|
143,562
|
|
|||
Stock-based compensation
|
16,043
|
|
|
29,925
|
|
|
58,267
|
|
|||
Restructuring expenses
|
4,460
|
|
|
1,489
|
|
|
24,224
|
|
|||
Transaction expenses and charges
|
4,787
|
|
|
9,582
|
|
|
32,284
|
|
|||
(Gain) loss of unconsolidated entities(1)
|
61
|
|
|
9,200
|
|
|
(565
|
)
|
|||
Impairment of other long lived assets
|
—
|
|
|
—
|
|
|
9,039
|
|
|||
Adjusted EBITDA
|
$
|
171,447
|
|
|
$
|
219,249
|
|
|
$
|
288,396
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Year Ended December 31,
|
||||||
|
|
|
|
|
|
|
2016
|
||||
Web presence
|
|
|
|
|
(in thousands)
|
||||||
Net loss
|
|
|
|
|
$
|
(25,372
|
)
|
||||
Interest expense, net (including impact of amortization of deferred financing costs and original issuance discount)
|
|
|
|
|
70,843
|
|
|||||
Income tax expense (benefit)
|
|
|
|
|
(76,315
|
)
|
|||||
Depreciation
|
|
|
|
|
36,613
|
|
|||||
Amortization of other intangible assets
|
|
|
|
|
78,883
|
|
|||||
Stock-based compensation
|
|
|
|
|
45,864
|
|
|||||
Restructuring expenses
|
|
|
|
|
1,845
|
|
|||||
Transaction expenses and charges
|
|
|
|
|
31,300
|
|
|||||
(Gain) loss of unconsolidated entities(1)
|
|
|
|
|
(565
|
)
|
|||||
Impairment of other long lived assets
|
|
|
|
|
9,039
|
|
|||||
Adjusted EBITDA
|
|
|
|
|
|
|
$
|
172,135
|
|
||
|
|
|
|
|
|
||||||
|
|
|
|
|
Year Ended December 31,
|
||||||
|
|
|
|
|
2016
|
||||||
|
|
|
|
|
(in thousands)
|
||||||
Email marketing
|
|
|
|
|
|
||||||
Net loss
|
|
|
|
|
|
|
$
|
(55,857
|
)
|
||
Interest expense, net (including impact of amortization of deferred financing costs and original issuance discount)
|
|
|
|
|
|
|
81,469
|
|
|||
Income tax expense (benefit)
|
|
|
|
|
|
|
(33,543
|
)
|
|||
Depreciation
|
|
|
|
|
|
|
23,747
|
|
|||
Amortization of other intangible assets
|
|
|
|
|
|
|
64,679
|
|
|||
Stock-based compensation
|
|
|
|
|
|
|
12,403
|
|
|||
Restructuring expenses
|
|
|
|
|
|
|
22,379
|
|
|||
Transaction expenses and charges
|
|
|
|
|
|
|
984
|
|
|||
Adjusted EBITDA
|
|
|
|
|
|
|
$
|
116,261
|
|
(1)
|
The (gain) loss of unconsolidated entities is reported on a net basis for the years ended
December 31, 2015
and
2016
. The year ended December 31, 2015 includes our proportionate share of net losses from unconsolidated entities of $14.6 million, partially offset by the $5.4 million gain for the redemption of our equity interest in World Wide Web Hosting (Site5). The year ended
December 31, 2016
includes a loss of $4.8 million on our investment in AppMachine. This loss was generated on July 27, 2016, when we increased our ownership stake in AppMachine from 40% to 100%, which required a revaluation of our existing investment to its implied fair value. The year ended
December 31, 2016
also includes an $11.4 million gain on our investment in WZ UK. This gain was generated on January 6, 2016, when we increased our ownership stake in WZ UK from 49% to 57.5%, which required a revaluation of our existing investment to its implied fair value. The year ended December 31, 2016 also includes a loss of $4.7 million on the impairment of our 33% equity investment in Fortifico Limited. Finally, the year ended
December 31, 2016
also includes a net loss of $1.3 million from our proportionate share of net losses from unconsolidated entities.
|
|
Email marketing segment
|
|||||||
|
For the pre-acquisition period from January 1, 2016 through February 9, 2016
|
|
For the pre-acquisition year ended December 31, 2015
|
|
||||
|
(in thousands)
|
|||||||
Net income (loss)
|
$
|
(8,038
|
)
|
|
$
|
19,190
|
|
|
Interest expense (income), net
|
—
|
|
|
(317
|
)
|
|
||
Income tax expense (benefit)
|
(6,023
|
)
|
|
7,998
|
|
|
||
Depreciation
|
2,721
|
|
|
23,313
|
|
|
||
Amortization of other intangible assets
|
138
|
|
|
1,583
|
|
|
||
Stock-based compensation
|
1,809
|
|
|
18,040
|
|
|
||
Transaction expenses and charges
|
17,281
|
|
|
2,561
|
|
|
||
Adjusted EBITDA
|
$
|
7,888
|
|
|
$
|
72,368
|
|
|
•
|
revenue recognition,
|
•
|
goodwill,
|
•
|
long-lived assets,
|
•
|
business combinations,
|
•
|
derivative instruments,
|
•
|
depreciation and amortization,
|
•
|
income taxes
|
•
|
stock-based compensation arrangements, and
|
•
|
segment information.
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
Revenue
|
$
|
629,845
|
|
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
Cost of revenue
|
381,488
|
|
|
425,035
|
|
|
583,991
|
|
|||
Gross profit
|
248,357
|
|
|
316,280
|
|
|
527,151
|
|
|||
Operating expense:
|
|
|
|
|
|
||||||
Sales and marketing
|
146,797
|
|
|
145,419
|
|
|
303,511
|
|
|||
Engineering and development
|
19,549
|
|
|
26,707
|
|
|
87,601
|
|
|||
General and administrative
|
64,746
|
|
|
81,386
|
|
|
143,095
|
|
|||
Transaction expenses
|
4,787
|
|
|
9,582
|
|
|
32,284
|
|
|||
Total operating expense
|
235,879
|
|
|
263,094
|
|
|
566,491
|
|
|||
Income (loss) from operations
|
12,478
|
|
|
53,186
|
|
|
(39,340
|
)
|
|||
Other income (expense)
|
(57,083
|
)
|
|
(52,974
|
)
|
|
(150,450
|
)
|
|||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
(44,605
|
)
|
|
212
|
|
|
(189,790
|
)
|
|||
Income tax expense (benefit)
|
6,186
|
|
|
11,342
|
|
|
(109,858
|
)
|
|||
Loss before equity earnings of unconsolidated entities
|
(50,791
|
)
|
|
(11,130
|
)
|
|
(79,932
|
)
|
|||
Equity loss of unconsolidated entities, net of tax
|
61
|
|
|
14,640
|
|
|
1,297
|
|
|||
Net loss
|
$
|
(50,852
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
Net loss attributable to non-controlling interest
|
(8,017
|
)
|
|
—
|
|
|
(8,398
|
)
|
|||
Net loss attributable to Endurance International Group Holdings, Inc.
|
$
|
(42,835
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
|
Year Ended December 31,
|
|
Change
|
|||||||||||
|
2015
|
|
2016
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Revenue
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
|
$
|
369,827
|
|
|
50
|
%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2015
|
|
2016
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Cost of revenue
|
$
|
425,035
|
|
|
57
|
%
|
|
$
|
583,991
|
|
|
53
|
%
|
|
$
|
158,956
|
|
|
37
|
%
|
|
Year Ended December 31,
|
||||||
|
2015
|
|
2016
|
||||
|
(in thousands)
|
||||||
Amortization expense
|
$
|
91,057
|
|
|
$
|
143,562
|
|
Depreciation expense
|
31,170
|
|
|
48,120
|
|
||
Stock-based compensation expense
|
1,975
|
|
|
5,855
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2015
|
|
2016
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Gross profit
|
$
|
316,280
|
|
|
43
|
%
|
|
$
|
527,151
|
|
|
47
|
%
|
|
$
|
210,871
|
|
|
67
|
%
|
|
Year Ended December 31,
|
||||||
|
2015
|
|
2016
|
||||
|
(dollars in thousands)
|
||||||
Revenue
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
Gross profit
|
316,280
|
|
|
527,151
|
|
||
Gross profit % of revenue
|
43
|
%
|
|
47
|
%
|
||
Amortization expense % of revenue
|
12
|
%
|
|
13
|
%
|
||
Depreciation expense % of revenue
|
4
|
%
|
|
4
|
%
|
||
Stock-based compensation expense % of revenue
|
*
|
|
|
*
|
|
*
|
Less than 1%.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2015
|
|
2016
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Sales and marketing
|
$
|
145,419
|
|
|
20
|
%
|
|
$
|
303,511
|
|
|
27
|
%
|
|
$
|
158,092
|
|
|
109
|
%
|
Engineering and development
|
26,707
|
|
|
4
|
%
|
|
87,601
|
|
|
8
|
%
|
|
$
|
60,894
|
|
|
228
|
%
|
||
General and administrative
|
81,386
|
|
|
11
|
%
|
|
143,095
|
|
|
13
|
%
|
|
$
|
61,709
|
|
|
76
|
%
|
||
Transaction expenses
|
9,582
|
|
|
1
|
%
|
|
32,284
|
|
|
3
|
%
|
|
$
|
22,702
|
|
|
237
|
%
|
||
Total
|
$
|
263,094
|
|
|
36
|
%
|
|
$
|
566,491
|
|
|
51
|
%
|
|
$
|
303,397
|
|
|
115
|
%
|
|
Year Ended
December 31,
|
|
Change
|
|||||||||||
|
2015
|
|
2016
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Other expense, net
|
$
|
(52,974
|
)
|
|
$
|
(150,450
|
)
|
|
$
|
(97,476
|
)
|
|
184
|
%
|
|
Year Ended December 31,
|
|
Change
|
|||||||||||
|
2014
|
|
2015
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Revenue
|
$
|
629,845
|
|
|
$
|
741,315
|
|
|
$
|
111,470
|
|
|
18
|
%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2014
|
|
2015
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Cost of revenue
|
$
|
381,488
|
|
|
61
|
%
|
|
$
|
425,035
|
|
|
57
|
%
|
|
$
|
43,547
|
|
|
11
|
%
|
|
Year Ended December 31,
|
||||||
|
2014
|
|
2015
|
||||
|
(in thousands)
|
||||||
Amortization expense
|
$
|
102,723
|
|
|
$
|
91,057
|
|
Depreciation expense
|
29,007
|
|
|
31,170
|
|
||
Stock-based compensation expense
|
547
|
|
|
1,975
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2014
|
|
2015
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Gross profit
|
$
|
248,357
|
|
|
39
|
%
|
|
$
|
316,280
|
|
|
43
|
%
|
|
$
|
67,923
|
|
|
27
|
%
|
|
Year Ended December 31,
|
||||||
|
2014
|
|
2015
|
||||
|
(dollars in thousands)
|
||||||
Revenue
|
$
|
629,845
|
|
|
$
|
741,315
|
|
Gross profit
|
248,357
|
|
|
316,280
|
|
||
Gross profit % of revenue
|
39
|
%
|
|
43
|
%
|
||
Amortization expense % of revenue
|
16
|
%
|
|
12
|
%
|
||
Depreciation expense % of revenue
|
5
|
%
|
|
4
|
%
|
||
Stock-based compensation expense % of revenue
|
*
|
|
|
*
|
|
*
|
Less than 1%.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2014
|
|
2015
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Sales and marketing
|
$
|
146,797
|
|
|
23
|
%
|
|
$
|
145,419
|
|
|
20
|
%
|
|
$
|
(1,378
|
)
|
|
(1
|
)%
|
Engineering and development
|
19,549
|
|
|
3
|
%
|
|
26,707
|
|
|
4
|
%
|
|
7,158
|
|
|
37
|
%
|
|||
General and administrative
|
69,533
|
|
|
11
|
%
|
|
90,968
|
|
|
12
|
%
|
|
21,435
|
|
|
31
|
%
|
|||
Total
|
$
|
235,879
|
|
|
37
|
%
|
|
$
|
263,094
|
|
|
35
|
%
|
|
$
|
27,215
|
|
|
12
|
%
|
|
Year Ended
December 31,
|
|
Change
|
|||||||||||
|
2014
|
|
2015
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Other expense, net
|
$
|
(57,083
|
)
|
|
$
|
(52,974
|
)
|
|
$
|
4,109
|
|
|
7
|
%
|
|
Year Ended
December 31,
|
|
Change
|
|||||||||||
|
2014
|
|
2015
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Income tax expense
|
$
|
6,186
|
|
|
$
|
11,342
|
|
|
$
|
5,156
|
|
|
83
|
%
|
|
|
For the three months ended,
|
|
|
||||||||||||||||
|
|
March 31, 2016
|
|
June 30, 2016
|
|
September 30, 2016
|
|
December 31, 2016
|
|
TTM
|
||||||||||
|
|
(in thousands except ratios)
|
||||||||||||||||||
Net income (loss)
|
|
$
|
14,081
|
|
|
$
|
(33,430
|
)
|
|
$
|
(29,798
|
)
|
|
$
|
(32,082
|
)
|
|
$
|
(81,229
|
)
|
Interest expense
|
|
30,371
|
|
|
40,994
|
|
|
41,208
|
|
|
40,315
|
|
|
$
|
152,888
|
|
||||
Income tax expense (benefit)
|
|
(99,902
|
)
|
|
(13,931
|
)
|
|
(7,387
|
)
|
|
11,362
|
|
|
$
|
(109,858
|
)
|
||||
Depreciation
|
|
13,172
|
|
|
16,760
|
|
|
17,010
|
|
|
13,418
|
|
|
$
|
60,360
|
|
||||
Amortization of other intangible assets
|
|
29,874
|
|
|
37,823
|
|
|
37,982
|
|
|
37,883
|
|
|
$
|
143,562
|
|
||||
Stock-based compensation
|
|
18,388
|
|
|
15,024
|
|
|
14,806
|
|
|
10,049
|
|
|
$
|
58,267
|
|
||||
Integration and restructuring costs (1)
|
|
15,037
|
|
|
9,627
|
|
|
7,652
|
|
|
(1,750
|
)
|
|
$
|
30,566
|
|
||||
Transaction expenses and charges
|
|
31,120
|
|
|
978
|
|
|
159
|
|
|
27
|
|
|
$
|
32,284
|
|
||||
(Gain) loss of unconsolidated entities
|
|
(10,727
|
)
|
|
341
|
|
|
5,018
|
|
|
4,803
|
|
|
$
|
(565
|
)
|
||||
Impairment of long-lived assets
|
|
1,437
|
|
|
6,847
|
|
|
—
|
|
|
754
|
|
|
$
|
9,039
|
|
||||
(Gain) loss on assets, not ordinary course
|
|
—
|
|
|
—
|
|
|
56
|
|
|
(85
|
)
|
|
$
|
(29
|
)
|
||||
Legal advisory expenses
|
|
1,540
|
|
|
1,458
|
|
|
985
|
|
|
1,062
|
|
|
$
|
5,045
|
|
||||
Billed revenue to GAAP revenue adjustment
|
|
42,573
|
|
|
12,317
|
|
|
3,724
|
|
|
(4,451
|
)
|
|
$
|
54,163
|
|
||||
Domain registration cost cash to GAAP adjustment
|
|
(3,745
|
)
|
|
441
|
|
|
69
|
|
|
(1,005
|
)
|
|
$
|
(4,240
|
)
|
||||
Currency translation
|
|
156
|
|
|
206
|
|
|
209
|
|
|
243
|
|
|
$
|
813
|
|
||||
Adjustment for acquisitions on a pro forma basis (2)
|
|
12,902
|
|
|
(162
|
)
|
|
(42
|
)
|
|
—
|
|
|
$
|
12,698
|
|
||||
Bank Adjusted EBITDA
|
|
$
|
96,277
|
|
|
$
|
95,293
|
|
|
$
|
91,651
|
|
|
$
|
80,543
|
|
|
$
|
363,764
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current portion of notes payable
|
|
|
|
|
|
|
|
|
|
$
|
35,700
|
|
||||||||
Current portion of capital lease obligations
|
|
|
|
|
|
|
|
|
|
6,690
|
|
|||||||||
Notes payable - long term
|
|
|
|
|
|
|
|
|
|
1,951,280
|
|
|||||||||
Capital lease obligations - long term
|
|
|
|
|
|
|
|
|
|
512
|
|
|||||||||
Original issue discounts and deferred financing costs
|
|
|
|
|
|
|
|
|
|
69,195
|
|
|||||||||
Less:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Unsecured notes
|
|
|
|
|
|
|
|
|
|
(350,000
|
)
|
|||||||||
Cash
|
|
|
|
|
|
|
|
|
|
(53,596
|
)
|
|||||||||
Certain permitted restricted cash
|
|
|
|
|
|
|
|
|
|
(429
|
)
|
|||||||||
Net senior secured indebtedness
|
|
|
|
|
|
|
|
|
|
$
|
1,659,352
|
|
||||||||
Net leverage ratio
|
|
|
|
|
|
|
|
|
|
4.56
|
|
|||||||||
Maximum net leverage ratio
|
|
|
|
|
|
|
|
|
|
6.50
|
|
|
Years ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
Purchases of property and equipment
|
$
|
(23,904
|
)
|
|
$
|
(31,243
|
)
|
|
$
|
(37,259
|
)
|
Principal payments on capital lease obligations
|
(3,608
|
)
|
|
(4,822
|
)
|
|
(5,892
|
)
|
|||
Depreciation
|
30,956
|
|
|
34,010
|
|
|
60,360
|
|
|||
Amortization
|
102,989
|
|
|
92,403
|
|
|
155,222
|
|
|||
Cash flows provided by operating activities
|
142,893
|
|
|
177,228
|
|
|
154,961
|
|
|||
Cash flows used in investing activities
|
(151,315
|
)
|
|
(133,801
|
)
|
|
(932,401
|
)
|
|||
Cash flows provided by (used in) financing activities
|
(25,936
|
)
|
|
(41,632
|
)
|
|
796,396
|
|
|
For the year ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
Cash flow from operations
|
$
|
142,893
|
|
|
$
|
177,228
|
|
|
$
|
154,961
|
|
Less:
|
|
|
|
|
|
||||||
Capital expenditures and capital lease obligations
|
(27,512
|
)
|
|
(36,065
|
)
|
|
(43,151
|
)
|
|||
Free cash flow
|
$
|
115,381
|
|
|
$
|
141,163
|
|
|
$
|
111,810
|
|
|
Payments due by period
|
||||||||||||||||||
|
Total
|
|
Less
than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More
than 5 years
|
||||||||||
|
(in thousands)
|
||||||||||||||||||
Long-term debt obligations:
|
|
|
|
|
|
|
|
|
|
||||||||||
Principal payments on term loan facilities and notes
|
$
|
2,056,175
|
|
|
$
|
35,700
|
|
|
$
|
994,275
|
|
|
$
|
29,400
|
|
|
$
|
996,800
|
|
Interest payments on term loan facilities and notes
(1)
|
702,392
|
|
|
145,795
|
|
|
276,080
|
|
|
156,939
|
|
|
123,578
|
|
|||||
Capital lease obligations
|
7,470
|
|
|
6,895
|
|
|
575
|
|
|
—
|
|
|
—
|
|
|||||
Operating lease obligations
|
114,855
|
|
|
20,058
|
|
|
35,824
|
|
|
31,194
|
|
|
27,779
|
|
|||||
Deferred consideration
(2)
|
12,717
|
|
|
5,273
|
|
|
7,444
|
|
|
—
|
|
|
—
|
|
|||||
Non-controlling interest (3)
|
25,000
|
|
|
25,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Purchase commitments
|
48,164
|
|
|
31,805
|
|
|
14,182
|
|
|
2,177
|
|
|
—
|
|
|||||
Total
|
$
|
2,966,773
|
|
|
$
|
270,526
|
|
|
$
|
1,328,380
|
|
|
$
|
219,710
|
|
|
$
|
1,148,157
|
|
(1)
|
Term loan facility interest rate is based on adjusted LIBOR plus 400 basis points for the first lien term loan facility, subject to a LIBOR floor of 1.00%. As of December 31, 2016, the interest rates on our first lien term loan facility, our incremental
|
(2)
|
Consists of deferred payment obligations related to acquisitions.
|
(3)
|
We currently have a controlling interest in WZ UK of 86.4%, and are obligated, subject to the terms of our agreement with the WZ UK minority shareholders, to acquire the remaining equity interest of 13.6% for $25.0 million beginning in July 2017. Refer to
Note 13: Redeemable Non-Controlling Interest
, for further details.
|
•
|
Due to our net shortfall position upon the time of adoption, the new standard resulted in additional tax expense in our provision for income taxes rather than paid-in capital of $0.9 million for the year ended December 31, 2016. Our beginning retained earnings was not impacted by the early adoption as we had a full valuation allowance against the U.S. deferred tax assets as of December 31, 2015.
|
•
|
As a result of prior guidance that required excess tax benefits to reduce taxes payable prior to recognition as an increase in paid in capital, we had not recognized certain deferred tax assets (loss carryforwards) that could be attributed to tax deductions related to equity compensation in excess of compensation recognized for financial reporting. As of January 1, 2016, we had generated federal and state net operating loss carryforwards due to excess tax benefits of $1.5 million and $0.7 million, respectively.
|
•
|
We elected to eliminate the forfeiture rate and adopted the new policy to account for forfeitures in the period that they are incurred, and applied this policy on a modified retrospective basis. The impact of eliminating the forfeiture rate increased the stock compensation recorded in 2016 by
$0.9 million
, which included an immaterial prior period adjustment that we recorded through the consolidated statement of operations and comprehensive loss for the year ended December 31, 2016.
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
|
|
Page
|
|
December 31, 2015
|
|
December 31, 2016
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
33,030
|
|
|
$
|
53,596
|
|
Restricted cash
|
1,048
|
|
|
3,302
|
|
||
Accounts receivable
|
12,040
|
|
|
13,088
|
|
||
Prepaid domain name registry fees
|
55,793
|
|
|
55,444
|
|
||
Prepaid expenses and other current assets
|
15,675
|
|
|
28,678
|
|
||
Total current assets
|
117,586
|
|
|
154,108
|
|
||
Property and equipment—net
|
75,762
|
|
|
95,272
|
|
||
Goodwill
|
1,207,255
|
|
|
1,859,909
|
|
||
Other intangible assets—net
|
359,786
|
|
|
612,057
|
|
||
Deferred financing costs
|
—
|
|
|
4,932
|
|
||
Investments
|
27,905
|
|
|
15,857
|
|
||
Prepaid domain name registry fees, net of current portion
|
9,884
|
|
|
10,429
|
|
||
Other assets
|
4,322
|
|
|
3,710
|
|
||
Total assets
|
$
|
1,802,500
|
|
|
$
|
2,756,274
|
|
Liabilities, redeemable non-controlling interest and stockholders’ equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
12,280
|
|
|
$
|
16,074
|
|
Accrued expenses
|
45,779
|
|
|
67,722
|
|
||
Accrued interest
|
5,090
|
|
|
27,246
|
|
||
Deferred revenue
|
285,945
|
|
|
355,190
|
|
||
Current portion of notes payable
|
77,500
|
|
|
35,700
|
|
||
Current portion of capital lease obligations
|
5,866
|
|
|
6,690
|
|
||
Deferred consideration—short term
|
51,488
|
|
|
5,273
|
|
||
Other current liabilities
|
3,973
|
|
|
2,890
|
|
||
Total current liabilities
|
487,921
|
|
|
516,785
|
|
||
Long-term deferred revenue
|
79,682
|
|
|
89,200
|
|
||
Notes payable—long term, net of original issue discounts of $0 and $25,853, and deferred financing costs of $990 and $43,342, respectively
|
1,014,885
|
|
|
1,951,280
|
|
||
Capital lease obligations—long term
|
7,215
|
|
|
512
|
|
||
Deferred tax liability—long term
|
28,786
|
|
|
39,943
|
|
||
Deferred consideration—long term
|
813
|
|
|
7,444
|
|
||
Other liabilities
|
3,524
|
|
|
8,974
|
|
||
Total liabilities
|
1,622,826
|
|
|
2,614,138
|
|
||
Redeemable non-controlling interest
|
—
|
|
|
17,753
|
|
||
Commitments and contingencies (Note 16)
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
||||
Preferred Stock—par value $0.0001; 5,000,000 shares authorized; no shares issued or outstanding
|
—
|
|
|
—
|
|
||
Common Stock—par value $0.0001; 500,000,000 shares authorized; 132,024,558 and 134,793,857 shares issued at December 31, 2015 and December 31, 2016, respectively; 131,938,485 and 134,793,857 outstanding at December 31, 2015 and December 31, 2016, respectively
|
14
|
|
|
14
|
|
||
Additional paid-in capital
|
848,740
|
|
|
868,228
|
|
||
Accumulated other comprehensive loss
|
(1,718
|
)
|
|
(3,666
|
)
|
||
Accumulated deficit
|
(667,362
|
)
|
|
(740,193
|
)
|
||
Total stockholders’ equity
|
179,674
|
|
|
124,383
|
|
||
Total liabilities, redeemable non-controlling interest and stockholders’ equity
|
$
|
1,802,500
|
|
|
$
|
2,756,274
|
|
|
Year Ended December 31, 2014
|
|
Year Ended December 31, 2015
|
|
Year Ended December 31, 2016
|
||||||
Revenue
|
$
|
629,845
|
|
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
Cost of revenue
|
381,488
|
|
|
425,035
|
|
|
583,991
|
|
|||
Gross profit
|
248,357
|
|
|
316,280
|
|
|
527,151
|
|
|||
Operating expense:
|
|
|
|
|
|
||||||
Sales and marketing
|
146,797
|
|
|
145,419
|
|
|
303,511
|
|
|||
Engineering and development
|
19,549
|
|
|
26,707
|
|
|
87,601
|
|
|||
General and administrative
|
64,746
|
|
|
81,386
|
|
|
143,095
|
|
|||
Transaction costs
|
4,787
|
|
|
9,582
|
|
|
32,284
|
|
|||
Total operating expense
|
235,879
|
|
|
263,094
|
|
|
566,491
|
|
|||
Income (loss) from operations
|
12,478
|
|
|
53,186
|
|
|
(39,340
|
)
|
|||
Other income (expense):
|
|
|
|
|
|
||||||
Other income, net
|
—
|
|
|
5,440
|
|
|
1,862
|
|
|||
Interest income
|
331
|
|
|
414
|
|
|
576
|
|
|||
Interest expense
|
(57,414
|
)
|
|
(58,828
|
)
|
|
(152,888
|
)
|
|||
Total other expense—net
|
(57,083
|
)
|
|
(52,974
|
)
|
|
(150,450
|
)
|
|||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
(44,605
|
)
|
|
212
|
|
|
(189,790
|
)
|
|||
Income tax expense (benefit)
|
6,186
|
|
|
11,342
|
|
|
(109,858
|
)
|
|||
Loss before equity earnings of unconsolidated entities
|
(50,791
|
)
|
|
(11,130
|
)
|
|
(79,932
|
)
|
|||
Equity loss of unconsolidated entities, net of tax
|
61
|
|
|
14,640
|
|
|
1,297
|
|
|||
Net loss
|
$
|
(50,852
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
Net loss attributable to non-controlling interest
|
(8,017
|
)
|
|
—
|
|
|
(15,167
|
)
|
|||
Excess accretion of non-controlling interest
|
—
|
|
|
—
|
|
|
6,769
|
|
|||
Total net loss attributable to non-controlling interest
|
(8,017
|
)
|
|
—
|
|
|
(8,398
|
)
|
|||
Net loss attributable to Endurance International Group Holdings, Inc.
|
$
|
(42,835
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
Comprehensive loss:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(462
|
)
|
|
(1,281
|
)
|
|
(597
|
)
|
|||
Unrealized gain (loss) on cash flow hedge, net of taxes of $0, $46, and ($792) for the years ended December 31, 2014, 2015 and 2016
|
—
|
|
|
80
|
|
|
(1,351
|
)
|
|||
Total comprehensive loss
|
$
|
(43,297
|
)
|
|
$
|
(26,971
|
)
|
|
$
|
(74,779
|
)
|
Net loss per share attributable to Endurance International Group Holdings, Inc.—basic and diluted
|
$
|
(0.34
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.55
|
)
|
Weighted-average number of common shares used in computing net loss per share attributable to Endurance International Group Holdings, Inc.—basic and diluted
|
127,512,346
|
|
|
131,340,557
|
|
|
133,415,732
|
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Accumulated
Deficit
|
|
Total
Stockholders’
Equity
|
|||||||||||||
|
Number
|
|
Amount
|
|
||||||||||||||||||
Balance—December 31, 2013
|
124,766,544
|
|
|
$
|
13
|
|
|
$
|
754,061
|
|
|
$
|
(55
|
)
|
|
$
|
(598,757
|
)
|
|
$
|
155,262
|
|
Vesting of restricted shares
|
866,820
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Exercise of stock options
|
11,390
|
|
|
—
|
|
|
137
|
|
|
—
|
|
|
—
|
|
|
137
|
|
|||||
Shares issued in connection with acquisitions
|
2,269,579
|
|
|
—
|
|
|
27,235
|
|
|
—
|
|
|
—
|
|
|
27,235
|
|
|||||
Shares issued in follow-on offering, net of issuance costs of $2,405,176
|
3,000,000
|
|
|
—
|
|
|
41,095
|
|
|
—
|
|
|
—
|
|
|
41,095
|
|
|||||
Non-controlling interest accretion
|
—
|
|
|
—
|
|
|
(13,962
|
)
|
|
—
|
|
|
—
|
|
|
(13,962
|
)
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(462
|
)
|
|
—
|
|
|
(462
|
)
|
|||||
Net loss attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
(8,017
|
)
|
|
—
|
|
|
—
|
|
|
(8,017
|
)
|
|||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,835
|
)
|
|
(42,835
|
)
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
16,043
|
|
|
—
|
|
|
—
|
|
|
16,043
|
|
|||||
Balance—December 31, 2014
|
130,914,333
|
|
|
14
|
|
|
816,591
|
|
|
(517
|
)
|
|
(641,592
|
)
|
|
174,496
|
|
|||||
Vesting of restricted shares
|
838,809
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Exercise of stock options
|
185,343
|
|
|
—
|
|
|
2,224
|
|
|
—
|
|
|
—
|
|
|
2,224
|
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,201
|
)
|
|
—
|
|
|
(1,201
|
)
|
|||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,770
|
)
|
|
(25,770
|
)
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
29,925
|
|
|
—
|
|
|
—
|
|
|
29,925
|
|
|||||
Balance—December 31, 2015
|
131,938,485
|
|
|
14
|
|
|
848,740
|
|
|
(1,718
|
)
|
|
(667,362
|
)
|
|
179,674
|
|
|||||
Vesting of restricted shares
|
2,458,886
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Exercise of stock options
|
396,486
|
|
|
—
|
|
|
2,564
|
|
|
—
|
|
|
—
|
|
|
2,564
|
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,948
|
)
|
|
—
|
|
|
(1,948
|
)
|
|||||
Non-controlling interest accretion
|
—
|
|
|
—
|
|
|
(30,844
|
)
|
|
—
|
|
|
—
|
|
|
(30,844
|
)
|
|||||
Stock awards issued in connection with acquisition of Constant Contact
|
—
|
|
|
—
|
|
|
5,395
|
|
|
—
|
|
|
—
|
|
|
5,395
|
|
|||||
Net loss attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
(15,167
|
)
|
|
—
|
|
|
—
|
|
|
(15,167
|
)
|
|||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(72,831
|
)
|
|
(72,831
|
)
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
57,540
|
|
|
—
|
|
|
—
|
|
|
57,540
|
|
|||||
Balance—December 31, 2016
|
134,793,857
|
|
|
$
|
14
|
|
|
$
|
868,228
|
|
|
$
|
(3,666
|
)
|
|
$
|
(740,193
|
)
|
|
$
|
124,383
|
|
|
Year Ended December 31, 2014
|
|
Year Ended December 31, 2015
|
|
Year Ended December 31, 2016
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net loss
|
$
|
(50,852
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation of property and equipment
|
30,956
|
|
|
34,010
|
|
|
60,360
|
|
|||
Amortization of other intangible assets from acquisitions
|
102,723
|
|
|
91,057
|
|
|
143,562
|
|
|||
Amortization of deferred financing costs
|
83
|
|
|
82
|
|
|
6,073
|
|
|||
Amortization of net present value of deferred consideration
|
183
|
|
|
1,264
|
|
|
2,617
|
|
|||
Amortization of original issuance discount
|
—
|
|
|
—
|
|
|
2,970
|
|
|||
Impairment of long lived assets
|
—
|
|
|
—
|
|
|
9,039
|
|
|||
Stock-based compensation
|
16,043
|
|
|
29,925
|
|
|
58,267
|
|
|||
Deferred tax expense (benefit)
|
3,640
|
|
|
7,120
|
|
|
(113,242
|
)
|
|||
Gain on sale of assets
|
(168
|
)
|
|
(155
|
)
|
|
(243
|
)
|
|||
Gain from unconsolidated entities
|
—
|
|
|
(5,440
|
)
|
|
(1,862
|
)
|
|||
Loss of unconsolidated entities
|
61
|
|
|
14,640
|
|
|
1,297
|
|
|||
Dividend from minority interest
|
167
|
|
|
—
|
|
|
100
|
|
|||
(Gain) loss from change in deferred consideration
|
384
|
|
|
1,174
|
|
|
(20
|
)
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts receivable
|
(691
|
)
|
|
(1,659
|
)
|
|
(1,620
|
)
|
|||
Prepaid expenses and other current assets
|
(25,675
|
)
|
|
(13,187
|
)
|
|
(4,932
|
)
|
|||
Accounts payable and accrued expenses
|
(1,615
|
)
|
|
9,926
|
|
|
19,458
|
|
|||
Deferred revenue
|
67,654
|
|
|
34,241
|
|
|
54,366
|
|
|||
Net cash provided by operating activities
|
142,893
|
|
|
177,228
|
|
|
154,961
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Businesses acquired in purchase transaction, net of cash acquired
|
(93,698
|
)
|
|
(97,795
|
)
|
|
(889,634
|
)
|
|||
Purchases of property and equipment
|
(23,904
|
)
|
|
(31,243
|
)
|
|
(37,259
|
)
|
|||
Cash paid for minority investment
|
(34,140
|
)
|
|
(8,475
|
)
|
|
(5,600
|
)
|
|||
Proceeds from sale of assets
|
194
|
|
|
284
|
|
|
676
|
|
|||
Proceeds from note receivable
|
—
|
|
|
3,454
|
|
|
—
|
|
|||
Purchases of intangible assets
|
(200
|
)
|
|
(76
|
)
|
|
(27
|
)
|
|||
Net (deposits) and withdrawals of principal balances in restricted cash accounts
|
433
|
|
|
50
|
|
|
(557
|
)
|
|||
Net cash used in investing activities
|
(151,315
|
)
|
|
(133,801
|
)
|
|
(932,401
|
)
|
|
Year Ended December 31, 2014
|
|
Year Ended December 31, 2015
|
|
Year Ended December 31, 2016
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from issuance of term loan
|
—
|
|
|
—
|
|
|
1,056,178
|
|
|||
Repayment of term loan
|
(10,500
|
)
|
|
(10,500
|
)
|
|
(55,200
|
)
|
|||
Proceeds from borrowing of revolver
|
150,000
|
|
|
147,000
|
|
|
54,500
|
|
|||
Repayment of revolver
|
(100,000
|
)
|
|
(130,000
|
)
|
|
(121,500
|
)
|
|||
Payment of financing costs
|
(53
|
)
|
|
—
|
|
|
(52,561
|
)
|
|||
Payment of deferred consideration
|
(98,318
|
)
|
|
(14,991
|
)
|
|
(51,044
|
)
|
|||
Payment of redeemable non-controlling interest liability
|
(4,190
|
)
|
|
(30,543
|
)
|
|
(33,425
|
)
|
|||
Principal payments on capital lease obligations
|
(3,608
|
)
|
|
(4,822
|
)
|
|
(5,892
|
)
|
|||
Proceeds from exercise of stock options
|
137
|
|
|
2,224
|
|
|
2,564
|
|
|||
Capital investment from minority interest partner
|
—
|
|
|
—
|
|
|
2,776
|
|
|||
Proceeds from issuance of common stock
|
43,500
|
|
|
—
|
|
|
—
|
|
|||
Issuance costs of common stock
|
(2,904
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash provided by (used in) financing activities
|
(25,936
|
)
|
|
(41,632
|
)
|
|
796,396
|
|
|||
Net effect of exchange rate on cash and cash equivalents
|
(78
|
)
|
|
(1,144
|
)
|
|
1,610
|
|
|||
Net increase (decrease) in cash and cash equivalents
|
(34,436
|
)
|
|
651
|
|
|
20,566
|
|
|||
Cash and cash equivalents:
|
|
|
|
|
|
||||||
Beginning of period
|
66,815
|
|
|
32,379
|
|
|
33,030
|
|
|||
End of period
|
$
|
32,379
|
|
|
$
|
33,030
|
|
|
$
|
53,596
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
Interest paid
|
$
|
57,418
|
|
|
$
|
57,338
|
|
|
$
|
119,063
|
|
Income taxes paid
|
$
|
2,615
|
|
|
$
|
4,510
|
|
|
$
|
4,278
|
|
Supplemental disclosure of non-cash financing activities:
|
|
|
|
|
|
||||||
Shares or awards issued in connection with acquisitions
|
$
|
27,235
|
|
|
$
|
—
|
|
|
$
|
5,395
|
|
Assets acquired under capital lease
|
$
|
11,704
|
|
|
$
|
9,795
|
|
|
$
|
—
|
|
|
Building
|
|
Thirty-five years
|
|
|
Software
|
|
Two to three years
|
|
|
Computers and office equipment
|
|
Three years
|
|
|
Furniture and fixtures
|
|
Five years
|
|
|
Leasehold improvements
|
|
Shorter of useful life or remaining term of the lease
|
|
•
|
Due to the Company's net shortfall position upon the time of adoption, the new standard resulted in additional tax expense in our provision for income taxes rather than paid-in capital of
$0.9 million
for the year ended December 31, 2016. The Company's beginning retained earnings was not impacted by the early adoption as the Company had a full valuation allowance against the U.S. deferred tax assets as of December 31, 2015.
|
•
|
As a result of prior guidance that required excess tax benefits reduce taxes payable prior to recognition as an increase in paid in capital, the Company had not recognized certain deferred tax assets (loss carryforwards) that could be attributed to tax deductions related to equity compensation in excess of compensation recognized for financial reporting. As of January 1, 2016, the Company had generated federal and state net operating loss carryforwards due to excess tax benefits of
$1.5 million
and
$0.7 million
, respectively.
|
•
|
The Company elected to eliminate the forfeiture rate and adopted the new policy to account for forfeitures in the period that they are incurred, and applied this policy on a modified retrospective basis. The impact of eliminating the forfeiture rate increased the stock compensation recorded in 2016 by
$0.9 million
, which included an immaterial prior period adjustment that the Company recorded through the consolidated statement of operations and comprehensive loss for the year ended December 31, 2016.
|
|
For the Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands, except share amounts
and per share data)
|
||||||||||
Computation of basic and diluted net loss per share:
|
|
|
|
|
|
||||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
$
|
(42,835
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
Net loss per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
|
|
||||||
Basic and diluted
|
$
|
(0.34
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.55
|
)
|
Weighted average number of common shares used in computing net loss per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
|
|
||||||
Basic and diluted
|
127,512,346
|
|
|
131,340,557
|
|
|
133,415,732
|
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2014
|
|
2015
|
|
2016
|
|||
Restricted Stock Awards
|
|
2,512,755
|
|
|
3,019,349
|
|
|
8,019,241
|
|
Options
|
|
5,436,298
|
|
|
6,723,589
|
|
|
10,380,991
|
|
Total
|
|
7,949,053
|
|
|
9,742,938
|
|
|
18,400,232
|
|
|
Short-
term
|
|
Long-
term
|
||||
|
(in thousands)
|
||||||
Mojoness, Inc. (Acquired in 2012)
|
$
|
657
|
|
|
$
|
813
|
|
Typepad (Acquired in 2013)
|
2,800
|
|
|
—
|
|
||
Webzai (Acquired in 2014)
|
2,848
|
|
|
—
|
|
||
BuyDomains (Acquired in 2014)
|
4,283
|
|
|
—
|
|
||
Verio (Acquired in 2015)
|
2,474
|
|
|
—
|
|
||
WWWH (Acquired in 2015)
|
4,600
|
|
|
—
|
|
||
Ace (Acquired in 2015)
|
29,626
|
|
|
—
|
|
||
Ecommerce (Acquired in 2015)
|
4,200
|
|
|
—
|
|
||
Total
|
$
|
51,488
|
|
|
$
|
813
|
|
|
Short-
term
|
|
Long-
term
|
||||
|
(in thousands)
|
||||||
Mojoness, Inc. (Acquired in 2012)
|
$
|
818
|
|
|
$
|
—
|
|
Verio (Acquired in 2015)
|
50
|
|
|
—
|
|
||
Social Booster (Acquired in 2016)
|
40
|
|
|
25
|
|
||
AppMachine (Acquired in 2016)
|
4,365
|
|
|
7,419
|
|
||
Total
|
$
|
5,273
|
|
|
$
|
7,444
|
|
•
|
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
•
|
Level 2 inputs are quoted prices for similar assets or liabilities in active markets or inputs that are observable for the asset or liability, either directly or indirectly through market corroboration, for substantially the full term of the financial instrument.
|
•
|
Level 3 inputs are unobservable inputs based on the Company’s own assumptions used to measure assets and liabilities at fair value.
|
|
Balance
|
|
Quoted Prices
in Active Markets
for Identical Items
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
(in thousands)
|
||||||||||||||
Balance at December 31, 2015
|
|
|
|
|
|
|
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Interest rate cap (included in other assets)
|
$
|
3,130
|
|
|
—
|
|
|
$
|
3,130
|
|
|
$
|
—
|
|
|
Total financial assets
|
$
|
3,130
|
|
|
$
|
—
|
|
|
$
|
3,130
|
|
|
$
|
—
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Contingent earn-out consideration
|
$
|
1,469
|
|
|
—
|
|
|
—
|
|
|
$
|
1,469
|
|
||
Total financial liabilities
|
$
|
1,469
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,469
|
|
Balance at December 31, 2016
|
|
|
|
|
|
|
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Interest rate cap (included in other assets)
|
$
|
979
|
|
|
—
|
|
|
$
|
979
|
|
|
$
|
—
|
|
|
Total financial assets
|
$
|
979
|
|
|
$
|
—
|
|
|
$
|
979
|
|
|
$
|
—
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Contingent earn-out consideration
|
$
|
818
|
|
|
—
|
|
|
—
|
|
|
$
|
818
|
|
||
Total financial liabilities
|
$
|
818
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
818
|
|
|
Amount
|
||
|
(in thousands)
|
||
Financial liabilities measured using Level 3 inputs at January 1, 2015
|
$
|
10,887
|
|
Payment of contingent earn-out related to 2012 and 2014 acquisitions
|
(10,592
|
)
|
|
Change in fair value of contingent earn-outs
|
1,174
|
|
|
Financial liabilities measured using Level 3 inputs at December 31, 2015
|
1,469
|
|
|
Payment of contingent earn-outs related to 2012 acquisitions
|
(668
|
)
|
|
Change in fair value of contingent earn-outs
|
17
|
|
|
Financial liabilities measured using Level 3 inputs at December 31, 2016
|
$
|
818
|
|
|
As of December 31,
|
||||||
|
2015
|
|
2016
|
||||
|
(in thousands)
|
||||||
Land
|
$
|
713
|
|
|
$
|
790
|
|
Building
|
5,091
|
|
|
5,517
|
|
||
Software
|
40,336
|
|
|
52,130
|
|
||
Computers and office equipment
|
97,332
|
|
|
143,091
|
|
||
Furniture and fixtures
|
5,914
|
|
|
10,892
|
|
||
Leasehold improvements
|
7,126
|
|
|
21,244
|
|
||
Construction in process
|
6,137
|
|
|
6,691
|
|
||
Property and equipment—at cost
|
162,649
|
|
|
240,355
|
|
||
Less accumulated depreciation
|
(86,887
|
)
|
|
(145,083
|
)
|
||
Property and equipment—net
|
$
|
75,762
|
|
|
$
|
95,272
|
|
|
As of December 31,
|
||||||
|
2015
|
|
2016
|
||||
|
(in thousands)
|
||||||
Software
|
$
|
21,499
|
|
|
$
|
21,499
|
|
Less accumulated depreciation
|
(8,412
|
)
|
|
(14,750
|
)
|
||
Assets under capital lease—net
|
$
|
13,087
|
|
|
$
|
6,749
|
|
|
Amount
|
||
|
(in thousands)
|
||
2017
|
6,895
|
|
|
2018
|
575
|
|
|
Total minimum lease payments
|
$
|
7,470
|
|
Less amount representing interest
|
(268
|
)
|
|
Present value of minimum lease payments (capital lease obligation)
|
$
|
7,202
|
|
Current portion
|
$
|
6,690
|
|
Long-term portion
|
$
|
512
|
|
|
Web Presence Unit
|
|
Email Marketing Unit
|
|
Total
|
||||||
|
Amount
|
|
Amount
|
|
Amount
|
||||||
|
(in thousands)
|
|
(in thousands)
|
|
(in thousands)
|
||||||
Goodwill balance at January 1, 2015
|
$
|
1,105,023
|
|
|
$
|
—
|
|
|
$
|
1,105,023
|
|
Goodwill related to 2015 acquisitions
|
103,444
|
|
|
—
|
|
|
103,444
|
|
|||
Foreign translation impact
|
(1,212
|
)
|
|
—
|
|
|
(1,212
|
)
|
|||
Goodwill balance at December 31, 2015
|
1,207,255
|
|
|
—
|
|
|
1,207,255
|
|
|||
Goodwill related to 2015 acquisitions
|
5,978
|
|
|
—
|
|
|
5,978
|
|
|||
Goodwill related to 2016 acquisitions
|
43,019
|
|
|
604,305
|
|
|
647,324
|
|
|||
Foreign translation impact
|
(648
|
)
|
|
—
|
|
|
(648
|
)
|
|||
Goodwill balance at December 31, 2016
|
$
|
1,255,604
|
|
|
$
|
604,305
|
|
|
$
|
1,859,909
|
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Weighted
Average
Useful Life
|
|||||||
|
(dollars in thousands)
|
|
|
|||||||||||
Developed technology
|
$
|
205,925
|
|
|
$
|
80,795
|
|
|
$
|
125,130
|
|
|
7 years
|
|
Subscriber relationships
|
397,791
|
|
|
256,461
|
|
|
141,330
|
|
|
5 years
|
|
|||
Trade-names
|
81,792
|
|
|
42,080
|
|
|
39,712
|
|
|
6 years
|
|
|||
Intellectual property
|
34,020
|
|
|
6,596
|
|
|
27,424
|
|
|
13 years
|
|
|||
Domain names available for sale
|
27,859
|
|
|
3,107
|
|
|
24,752
|
|
|
Indefinite
|
|
|||
Leasehold interests
|
314
|
|
|
314
|
|
|
—
|
|
|
1 year
|
|
|||
In-process research and development
|
1,438
|
|
|
—
|
|
|
1,438
|
|
|
—
|
|
|||
Total December 31, 2015
|
$
|
749,139
|
|
|
$
|
389,353
|
|
|
$
|
359,786
|
|
|
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Weighted
Average
Useful Life
|
||||||
|
(dollars in thousands)
|
|
|
||||||||||
Developed technology
|
$
|
284,005
|
|
|
$
|
111,348
|
|
|
$
|
172,657
|
|
|
7 years
|
Subscriber relationships
|
659,662
|
|
|
345,070
|
|
|
314,592
|
|
|
7 years
|
|||
Trade-names
|
133,805
|
|
|
57,789
|
|
|
76,016
|
|
|
8 years
|
|||
Intellectual property
|
34,084
|
|
|
10,270
|
|
|
23,814
|
|
|
13 years
|
|||
Domain names available for sale
|
29,954
|
|
|
4,976
|
|
|
24,978
|
|
|
Indefinite
|
|||
Leasehold interests
|
314
|
|
|
314
|
|
|
—
|
|
|
1 year
|
|||
Total December 31, 2016
|
$
|
1,141,824
|
|
|
$
|
529,767
|
|
|
$
|
612,057
|
|
|
|
Year Ending December 31,
|
Amount
|
||
|
(in thousands)
|
||
2017
|
$
|
137,000
|
|
2018
|
103,000
|
|
|
2019
|
86,000
|
|
|
2020
|
72,000
|
|
|
2021
|
62,000
|
|
|
Thereafter
|
127,000
|
|
|
Total
|
$
|
587,000
|
|
|
For the Year Ended December 31,
|
|
||||||
|
2015
|
|
2016
|
|
||||
|
(in thousands)
|
|
||||||
First Lien Term Loan
|
$
|
1,025,385
|
|
|
$
|
985,640
|
|
|
Incremental First Lien Term Loan
|
—
|
|
|
674,860
|
|
|
||
Senior Notes
|
—
|
|
|
326,480
|
|
|
||
Revolving Credit Facilities
|
67,000
|
|
|
—
|
|
|
||
Total Notes Payable
|
1,092,385
|
|
|
1,986,980
|
|
|
||
Current portion of Notes Payable
|
77,500
|
|
|
35,700
|
|
|
||
Notes Payable - long-term
|
$
|
1,014,885
|
|
|
$
|
1,951,280
|
|
|
|
|
For the Year Ended December 31,
|
||||||
|
|
2015
|
|
2016
|
||||
First Lien Term Loan
|
|
$
|
1,026,375
|
|
|
$
|
985,875
|
|
Unamortized deferred financing costs
|
|
(990
|
)
|
|
(235
|
)
|
||
Net First Lien Term Loan
|
|
1,025,385
|
|
|
985,640
|
|
||
Current portion of First Lien Term Loan
|
|
10,500
|
|
|
21,000
|
|
||
First Lien Term Loan - long term
|
|
$
|
1,014,885
|
|
|
$
|
964,640
|
|
|
|
For the Year Ended December 31,
|
|
||
|
|
2016
|
|
||
Incremental First Lien Term Loan
|
|
$
|
720,300
|
|
|
Unamortized deferred financing costs
|
|
(25,869
|
)
|
|
|
Unamortized original issue discounts
|
|
(19,571
|
)
|
|
|
Net Incremental First Lien Term Loan
|
|
674,860
|
|
|
|
Current portion of Incremental First Lien Term Loan
|
|
14,700
|
|
|
|
Incremental First Lien Term Loan - long term
|
|
$
|
660,160
|
|
|
|
|
For the Year Ended December 31,
|
|
||
|
|
2016
|
|
||
Senior Notes
|
|
$
|
350,000
|
|
|
Unamortized deferred financing costs
|
|
(17,238
|
)
|
|
|
Unamortized original issue discounts
|
|
(6,282
|
)
|
|
|
Net Senior Notes
|
|
326,480
|
|
|
|
Current portion of Senior Notes
|
|
—
|
|
|
|
Senior Notes - long term
|
|
$
|
326,480
|
|
|
|
First Lien, Incremental First Lien, and Notes
|
||
|
(in thousands)
|
||
2017
|
$
|
35,700
|
|
2018
|
35,700
|
|
|
2019
|
958,575
|
|
|
2020
|
14,700
|
|
|
2021
|
14,700
|
|
|
Thereafter
|
996,800
|
|
|
Total
|
$
|
2,056,175
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(dollars in thousands)
|
||||||||||
Interest rate—LIBOR
|
5.00%-7.75%
|
|
|
5.00%-7.75%
|
|
|
4.49%-7.75%
|
|
|||
Interest rate—reference
|
8.50
|
%
|
|
8.50
|
%
|
|
6.75%-8.75%
|
|
|||
Interest rate—Notes
|
—
|
%
|
|
—
|
%
|
|
10.875
|
%
|
|||
Non-refundable fee—unused facility
|
0.50
|
%
|
|
0.50
|
%
|
|
0.50
|
%
|
|||
Interest expense and service fees
|
$
|
56,247
|
|
|
$
|
56,760
|
|
|
$
|
140,470
|
|
Amortization of deferred financing fees
|
$
|
83
|
|
|
$
|
82
|
|
|
$
|
6,073
|
|
Amortization of original issue discounts
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,970
|
|
Amortization of net present value of deferred consideration
|
$
|
183
|
|
|
$
|
1,264
|
|
|
$
|
2,617
|
|
Other interest expense
|
$
|
901
|
|
|
$
|
722
|
|
|
$
|
758
|
|
Total interest expense
|
$
|
57,414
|
|
|
$
|
58,828
|
|
|
$
|
152,888
|
|
•
|
Due to the Company's net shortfall position upon the time of adoption, the new standard resulted in additional tax expense in our provision for income taxes rather than paid-in capital of
$0.9 million
for the year ended December 31, 2016. The Company's beginning retained earnings was
not
impacted by the early adoption as the Company had a full valuation allowance against the U.S. deferred tax assets as of December 31, 2015.
|
•
|
As a result of prior guidance that required excess tax benefits reduce taxes payable prior to recognition as an increase in paid in capital, the Company had not recognized certain deferred tax assets (loss carryforwards) that could be attributed to tax deductions related to equity compensation in excess of compensation recognized for financial reporting. As of January 1, 2016, the Company had generated federal and state net operating loss carryforwards due to excess tax benefits of
$1.5 million
and
$0.7 million
, respectively.
|
•
|
The Company elected to eliminate the forfeiture rate and adopted the new policy to account for forfeitures in the period that they are incurred, and applied this policy on a modified retrospective basis. The impact of eliminating the forfeiture rate increased the stock compensation recorded in 2016 by
$0.9 million
, which included an immaterial prior period adjustment that the Company recorded through the consolidated statement of operations and comprehensive loss for the year ended December 31, 2016.
|
•
|
contemporaneous or retrospective valuations for the Company and its securities;
|
•
|
the rights, preferences, and privileges of the stock-based awards relative to each other as well as to the existing shareholders;
|
•
|
lack of marketability of the Company’s equity securities;
|
•
|
historical operating and financial performance;
|
•
|
the Company’s stage of development;
|
•
|
current business conditions and projections;
|
•
|
hiring of key personnel and the experience of the Company’s management team;
|
•
|
risks inherent to the development of the Company’s products and services and delivery of its solutions;
|
•
|
trends and developments in the Company’s industry;
|
•
|
the threshold amount for the stock-based awards and the values at which the stock-based awards would vest;
|
•
|
the market performance of comparable publicly traded companies;
|
•
|
likelihood of achieving a liquidity event, such as an IPO or a merger or acquisition of the Company given prevailing market conditions; and
|
•
|
U.S. and global economic and capital market conditions.
|
|
2012 Restricted Stock Awards
|
|
Non-Vested at December 31, 2015
|
46,645
|
|
Forfeitures
|
—
|
|
Vested
|
(46,645
|
)
|
Non-Vested at December 31, 2016
|
—
|
|
|
Restricted Stock Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|||
Non-vested at December 31, 2015
|
22,158
|
|
|
$
|
12.00
|
|
Vested
|
(22,158
|
)
|
|
$
|
12.00
|
|
Non-vested at December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
Stock
Options
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual Term
(In years)
|
|
Aggregate
Intrinsic
Value(3)
|
|||||
Outstanding at December 31, 2015
|
6,950,858
|
|
|
$
|
13.83
|
|
|
|
|
|
||
Granted
|
3,575,851
|
|
|
$
|
10.96
|
|
|
|
|
|
||
Exercised
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
Forfeited
|
(595,364
|
)
|
|
$
|
13.56
|
|
|
|
|
|
||
Canceled
|
(323,914
|
)
|
|
$
|
13.41
|
|
|
|
|
|
||
Outstanding at December 31, 2016
|
9,607,431
|
|
|
$
|
12.79
|
|
|
8.0
|
|
$
|
205
|
|
Exercisable as of December 31, 2016
|
4,435,261
|
|
|
$
|
13.15
|
|
|
7.1
|
|
$
|
—
|
|
Expected to vest after December 31, 2016(1)
|
5,172,170
|
|
|
$
|
12.49
|
|
|
8.7
|
|
$
|
205
|
|
Exercisable as of December 31, 2016 and expected to vest thereafter(2)
|
9,607,431
|
|
|
$
|
12.79
|
|
|
8.0
|
|
$
|
205
|
|
(1)
|
This represents the number of unvested options outstanding as of
December 31, 2016
that are expected to vest in the future.
|
(2)
|
This represents the number of vested options as of
December 31, 2016
plus the number of unvested options outstanding as of
December 31, 2016
that are expected to vest in the future.
|
(3)
|
The aggregate intrinsic value was calculated based on the positive difference between the estimated fair value of the Company’s common stock on
December 31, 2016
of
$9.30
per share, or the date of exercise, as appropriate, and the exercise price of the underlying options.
|
|
Restricted Stock Awards
|
|
Weighted
Average
Grant Date
Fair Value
|
|||
Non-vested at December 31, 2015
|
4,849,290
|
|
|
$
|
15.24
|
|
Granted
|
3,355,341
|
|
|
$
|
10.36
|
|
Vested
|
(613,751
|
)
|
|
$
|
13.84
|
|
Canceled
|
(258,343
|
)
|
|
$
|
12.75
|
|
Non-vested at December 31, 2016
|
7,332,537
|
|
|
$
|
13.21
|
|
|
Restricted Stock Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|||
Non-vested at December 31, 2015
|
220,765
|
|
|
$
|
12.00
|
|
Vested and unissued
|
(120,396
|
)
|
|
$
|
12.00
|
|
Non-vested at December 31, 2016
|
100,369
|
|
|
$
|
12.00
|
|
|
Stock
Options
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual Term
(In years)
|
|
Aggregate
Intrinsic
Value(3)
(In thousands)
|
||||
Outstanding at December 31, 2015
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
Granted/Exchanged
|
3,002,887
|
|
|
$
|
8.28
|
|
|
|
|
|
|
Exercised
|
(396,486
|
)
|
|
$
|
6.47
|
|
|
|
|
|
|
Canceled
|
(674,571
|
)
|
|
$
|
8.07
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
1,931,830
|
|
|
$
|
8.73
|
|
|
5.1
|
|
2,606
|
|
Exercisable as of December 31, 2016
|
529,472
|
|
|
$
|
7.12
|
|
|
3.7
|
|
1,316
|
|
Expected to vest after December 31, 2016(1)
|
1,123,921
|
|
|
$
|
9.28
|
|
|
5.6
|
|
1,099
|
|
Exercisable as of December 31, 2016 and expected to vest thereafter(2)
|
1,653,393
|
|
|
$
|
8.59
|
|
|
5.0
|
|
2,415
|
|
(1)
|
This represents the number of unvested options outstanding as of
December 31, 2016
that are expected to vest in the future.
|
(2)
|
This represents the number of vested options as of
December 31, 2016
plus the number of unvested options outstanding as of
December 31, 2016
that are expected to vest in the future.
|
(3)
|
The aggregate intrinsic value was calculated based on the positive difference between the estimated fair value of the Company’s common stock on
December 31, 2016
of
$9.30
per share, or the date of exercise, as appropriate, and the exercise price of the underlying options.
|
|
Restricted Stock Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|||
Non-vested at December 31, 2015
|
—
|
|
|
—
|
|
|
Granted
|
3,154,897
|
|
|
$
|
8.49
|
|
Vested
|
(1,266,771
|
)
|
|
$
|
7.69
|
|
Canceled
|
(414,471
|
)
|
|
$
|
8.26
|
|
Non-vested at December 31, 2016
|
1,473,655
|
|
|
$
|
9.25
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
547
|
|
|
$
|
1,975
|
|
|
$
|
5,855
|
|
Sales and marketing
|
1,585
|
|
|
3,285
|
|
|
8,702
|
|
|||
Engineering and development
|
883
|
|
|
1,988
|
|
|
5,989
|
|
|||
General and administrative
|
13,028
|
|
|
22,677
|
|
|
37,721
|
|
|||
Total operating expense
|
$
|
16,043
|
|
|
$
|
29,925
|
|
|
$
|
58,267
|
|
|
Foreign
Currency
Translation
Adjustments
|
|
Unrealized Gains
(Losses) on
Cash Flow
Hedges
|
|
Total
|
||||||
|
(in thousands)
|
||||||||||
Balance at December 31, 2014
|
(517
|
)
|
|
—
|
|
|
(517
|
)
|
|||
Other comprehensive income (loss)
|
(1,281
|
)
|
|
80
|
|
|
(1,201
|
)
|
|||
Balance at December 31, 2015
|
$
|
(1,798
|
)
|
|
$
|
80
|
|
|
$
|
(1,718
|
)
|
Other comprehensive income (loss)
|
(597
|
)
|
|
(1,351
|
)
|
|
(1,948
|
)
|
|||
Balance at December 31, 2016
|
$
|
(2,395
|
)
|
|
$
|
(1,271
|
)
|
|
$
|
(3,666
|
)
|
|
Redeemable noncontrolling Interest
|
||
|
(in thousands)
|
||
Balance as of December 31, 2015
|
$
|
—
|
|
Additions to non-controlling interest upon acquisition
|
12,790
|
|
|
Capital contribution from non-controlling interest
|
1,775
|
|
|
Accretion to redemption value
|
30,844
|
|
|
Accretion in excess of fair value
|
6,769
|
|
|
Adjustment to non-controlling interest
|
(1,000
|
)
|
|
Redemption of non-controlling interest
|
(33,425
|
)
|
|
Balance as of December 31, 2016
|
$
|
17,753
|
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
United States
|
$
|
(17,002
|
)
|
|
$
|
1,258
|
|
|
$
|
(137,197
|
)
|
Foreign
|
(27,603
|
)
|
|
(1,046
|
)
|
|
(52,593
|
)
|
|||
Total income (loss) before income taxes
|
$
|
(44,605
|
)
|
|
$
|
212
|
|
|
$
|
(189,790
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
Current:
|
|
|
|
|
|
||||||
U.S. federal
|
$
|
781
|
|
|
$
|
1,827
|
|
|
$
|
328
|
|
State
|
183
|
|
|
696
|
|
|
744
|
|
|||
Foreign
|
1,582
|
|
|
1,699
|
|
|
2,312
|
|
|||
Total current provision
|
2,546
|
|
|
4,222
|
|
|
3,384
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
U.S. federal
|
(581
|
)
|
|
(1,103
|
)
|
|
(44,447
|
)
|
|||
State
|
(3,983
|
)
|
|
1,952
|
|
|
(6,225
|
)
|
|||
Foreign
|
(5,310
|
)
|
|
(818
|
)
|
|
(10,037
|
)
|
|||
Change in valuation allowance
|
13,514
|
|
|
7,089
|
|
|
(52,533
|
)
|
|||
Total deferred provision
|
3,640
|
|
|
7,120
|
|
|
(113,242
|
)
|
|||
Total expense (benefit)
|
$
|
6,186
|
|
|
$
|
11,342
|
|
|
$
|
(109,858
|
)
|
|
Year Ended December 31,
|
|||||||
|
2014
|
|
2015
|
|
2016
|
|||
U.S. federal taxes at statutory rate
|
34.0
|
%
|
|
34.0
|
%
|
|
35.0
|
%
|
State income taxes, net of federal benefit
|
5.9
|
|
|
685.0
|
|
|
0.9
|
|
Nondeductible stock-based compensation
|
(2.5
|
)
|
|
827.3
|
|
|
(1.5
|
)
|
Nondeductible transaction costs
|
(1.0
|
)
|
|
856.5
|
|
|
(2.9
|
)
|
Nontaxable gain on redemption of equity interest
|
—
|
|
|
(674.9
|
)
|
|
—
|
|
Other foreign permanent differences
|
(2.5
|
)
|
|
187.8
|
|
|
(0.4
|
)
|
Credits
|
0.6
|
|
|
—
|
|
|
3.7
|
|
Foreign rate differential
|
(11.7
|
)
|
|
299.7
|
|
|
(4.6
|
)
|
Change in valuation allowance—U.S.
|
(23.2
|
)
|
|
3,398.6
|
|
|
31.2
|
|
Change in valuation allowance—foreign
|
(7.0
|
)
|
|
(130.8
|
)
|
|
(4.1
|
)
|
Rate change
|
(1.1
|
)
|
|
216.5
|
|
|
0.4
|
|
Prior year true-up stock-based compensation—U.S.
|
(2.0
|
)
|
|
(132.8
|
)
|
|
—
|
|
Other
|
(3.4
|
)
|
|
(217.5
|
)
|
|
(0.5
|
)
|
Total
|
(13.9
|
)%
|
|
5,349.4
|
%
|
|
57.2
|
%
|
|
As of December 31,
|
||||||
|
2015
|
|
2016
|
||||
Deferred income tax assets:
|
|
|
|
||||
Net operating loss carry forward
|
$
|
43,698
|
|
|
$
|
76,060
|
|
Credit carryforward
|
2,190
|
|
|
28,271
|
|
||
Other
|
6,612
|
|
|
5,414
|
|
||
Deferred compensation
|
497
|
|
|
364
|
|
||
Deferred revenue
|
21,327
|
|
|
26,291
|
|
||
Other reserves
|
4,895
|
|
|
3,545
|
|
||
Stock-based compensation
|
13,221
|
|
|
25,424
|
|
||
Total deferred income tax assets
|
92,440
|
|
|
165,369
|
|
||
Deferred income tax liabilities:
|
|
|
|
||||
Purchased intangible assets
|
(11,098
|
)
|
|
(119,719
|
)
|
||
Goodwill
|
(26,062
|
)
|
|
(37,099
|
)
|
||
Property and equipment
|
(8,361
|
)
|
|
(12,403
|
)
|
||
Total deferred income tax liabilities
|
(45,521
|
)
|
|
(169,221
|
)
|
||
Valuation allowance
|
(75,705
|
)
|
|
(36,091
|
)
|
||
Net deferred income tax liabilities
|
$
|
(28,786
|
)
|
|
$
|
(39,943
|
)
|
|
Severance |
||||||||||
|
(in thousands)
|
||||||||||
|
Web presence segment
|
|
Email marketing segment
|
|
Total
|
||||||
Balance at December 31, 2015
|
$
|
1,201
|
|
|
$
|
—
|
|
|
$
|
1,201
|
|
Severance Charges
|
1,596
|
|
|
10,113
|
|
|
$
|
11,709
|
|
||
Cash Paid
|
(2,164
|
)
|
|
(9,187
|
)
|
|
$
|
(11,351
|
)
|
||
Balance at December 31, 2016
|
$
|
633
|
|
|
$
|
926
|
|
|
$
|
1,559
|
|
|
Facility
|
||||||||||
|
(in thousands)
|
||||||||||
|
Web presence segment
|
|
Email marketing segment
|
|
Total
|
||||||
Balance at December 31, 2015
|
$
|
479
|
|
|
$
|
—
|
|
|
$
|
479
|
|
Facility charges, net of estimated sublease income
|
445
|
|
|
12,070
|
|
|
12,515
|
|
|||
Sublease income received
|
596
|
|
|
—
|
|
|
596
|
|
|||
Cash paid
|
(1,247
|
)
|
|
(3,323
|
)
|
|
(4,570
|
)
|
|||
Balance at December 31, 2016
|
$
|
273
|
|
|
$
|
8,747
|
|
|
$
|
9,020
|
|
|
For the Year Ended
December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
2,349
|
|
|
$
|
(45
|
)
|
|
$
|
8,986
|
|
Sales and marketing
|
301
|
|
|
555
|
|
|
6,550
|
|
|||
Engineering and development
|
960
|
|
|
636
|
|
|
4,288
|
|
|||
General and administrative
|
850
|
|
|
343
|
|
|
4,400
|
|
|||
Total severance charges
|
$
|
4,460
|
|
|
$
|
1,489
|
|
|
$
|
24,224
|
|
Year Ending December 31,
|
Amount
|
||
|
(in thousands)
|
||
2017
|
20,058
|
|
|
2018
|
18,367
|
|
|
2019
|
17,457
|
|
|
2020
|
17,120
|
|
|
2021
|
14,074
|
|
|
Thereafter
|
27,779
|
|
|
Total minimum lease payments
|
$
|
114,855
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
7,300
|
|
|
$
|
10,200
|
|
|
$
|
12,200
|
|
Sales and marketing
|
500
|
|
|
700
|
|
|
500
|
|
|||
Engineering and development
|
1,700
|
|
|
1,100
|
|
|
1,300
|
|
|||
General and administrative
|
900
|
|
|
300
|
|
|
300
|
|
|||
Total related party transaction expense
|
$
|
10,400
|
|
|
$
|
12,300
|
|
|
$
|
14,300
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2014
|
|
2015
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
Revenue
|
$
|
(400
|
)
|
|
$
|
(1,300
|
)
|
|
$
|
(3,100
|
)
|
Revenue (contra)
|
600
|
|
|
7,000
|
|
|
7,500
|
|
|||
Total related party transaction impact to revenue
|
$
|
200
|
|
|
$
|
5,700
|
|
|
$
|
4,400
|
|
Cost of revenue
|
4,600
|
|
|
600
|
|
|
700
|
|
|||
Total related party transaction expense, net
|
$
|
4,800
|
|
|
$
|
6,300
|
|
|
$
|
5,100
|
|
|
Web presence
|
Email marketing
|
Total
|
||||||
|
(in thousands)
|
||||||||
Revenue
|
$
|
784,334
|
|
$
|
326,808
|
|
$
|
1,111,142
|
|
Gross profit
|
$
|
353,988
|
|
$
|
173,163
|
|
$
|
527,151
|
|
|
|
|
|
||||||
Adjusted EBITDA
|
$
|
172,135
|
|
$
|
116,261
|
|
$
|
288,396
|
|
Less:
|
|
|
|
||||||
Interest expense, net (including impact of amortization of deferred financing costs and original issuance discount)
|
|
|
152,312
|
|
|||||
Income tax expense (benefit)
|
|
|
(109,858
|
)
|
|||||
Depreciation
|
|
|
60,360
|
|
|||||
Amortization of other intangible assets
|
|
|
143,562
|
|
|||||
Stock-based compensation
|
|
|
58,267
|
|
|||||
Restructuring expenses
|
|
|
24,224
|
|
|||||
Transaction expenses and charges
|
|
|
32,284
|
|
|||||
Gain of unconsolidated entities
|
|
|
(565
|
)
|
|||||
Impairment of other long lived assets
|
|
|
9,039
|
|
|||||
Net loss
|
|
|
$
|
(81,229
|
)
|
||||
|
|
|
|
||||||
Total assets
|
$
|
1,507,977
|
|
$
|
1,248,297
|
|
$
|
2,756,274
|
|
Depreciation expense
|
$
|
36,613
|
|
$
|
23,747
|
|
$
|
60,360
|
|
Amortization expense
|
$
|
78,883
|
|
$
|
64,679
|
|
$
|
143,562
|
|
|
2015
|
|
2016
|
||||
|
(in thousands)
|
||||||
United States
|
$
|
72,025
|
|
|
$
|
89,147
|
|
International
|
3,737
|
|
|
6,125
|
|
||
Total
|
$
|
75,762
|
|
|
$
|
95,272
|
|
|
For the three months ended
|
||||||||||||||||||||||||||||||
|
March 31,
2015 |
|
June 30,
2015 |
|
Sept. 30,
2015 |
|
Dec. 31,
2015 |
|
March 31,
2016 |
|
June 30,
2016 |
|
Sept. 30,
2016 |
|
Dec. 31,
2016 |
||||||||||||||||
|
(in thousands, except per share data)
|
||||||||||||||||||||||||||||||
Revenue
|
$
|
177,318
|
|
|
$
|
182,431
|
|
|
$
|
188,523
|
|
|
$
|
193,043
|
|
|
$
|
237,113
|
|
|
$
|
290,713
|
|
|
$
|
291,193
|
|
|
$
|
292,123
|
|
Gross profit
|
$
|
76,344
|
|
|
$
|
77,494
|
|
|
$
|
77,750
|
|
|
$
|
84,692
|
|
|
$
|
100,637
|
|
|
$
|
137,636
|
|
|
$
|
141,766
|
|
|
$
|
147,112
|
|
Income (loss) from operations
|
$
|
17,199
|
|
|
$
|
12,548
|
|
|
$
|
9,113
|
|
|
$
|
14,326
|
|
|
$
|
(66,311
|
)
|
|
$
|
(6,168
|
)
|
|
$
|
8,879
|
|
|
$
|
24,260
|
|
Net income (loss) attributable to Endurance International Group Holdings, Inc.
|
$
|
884
|
|
|
$
|
(2,071
|
)
|
|
$
|
(15,351
|
)
|
|
$
|
(9,232
|
)
|
|
$
|
21,811
|
|
|
$
|
(28,040
|
)
|
|
$
|
(31,737
|
)
|
|
$
|
(34,865
|
)
|
Basic net income (loss) per share attributable to Endurance International Group Holdings, Inc.
|
$
|
0.01
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.12
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
0.17
|
|
|
$
|
(0.21
|
)
|
|
$
|
(0.24
|
)
|
|
$
|
(0.26
|
)
|
Diluted net income (loss) per share attributable to Endurance International Group Holdings, Inc.
|
$
|
0.01
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.12
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
0.16
|
|
|
$
|
(0.21
|
)
|
|
$
|
(0.24
|
)
|
|
$
|
(0.26
|
)
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||||||
Current assets:
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
|
$
|
12
|
|
$
|
67
|
|
$
|
21,286
|
|
$
|
11,665
|
|
—
|
|
$
|
33,030
|
|
|
Restricted cash
|
|
—
|
|
—
|
|
973
|
|
75
|
|
—
|
|
1,048
|
|
||||||
Accounts receivable
|
|
—
|
|
—
|
|
7,120
|
|
4,920
|
|
—
|
|
12,040
|
|
||||||
Prepaid domain name registry fees
|
|
—
|
|
—
|
|
29,250
|
|
26,878
|
|
(335
|
)
|
55,793
|
|
||||||
Prepaid expenses & other current assets
|
|
—
|
|
62
|
|
9,722
|
|
8,263
|
|
(2,372
|
)
|
15,675
|
|
||||||
Total current assets
|
|
12
|
|
129
|
|
68,351
|
|
51,801
|
|
(2,707
|
)
|
117,586
|
|
||||||
Intercompany receivables, net
|
|
29,092
|
|
(10,324
|
)
|
91,938
|
|
(110,706
|
)
|
—
|
|
—
|
|
||||||
Property and equipment, net
|
|
—
|
|
—
|
|
66,011
|
|
9,751
|
|
—
|
|
75,762
|
|
||||||
Goodwill
|
|
—
|
|
—
|
|
1,072,838
|
|
134,417
|
|
—
|
|
1,207,255
|
|
||||||
Other intangible assets, net
|
|
—
|
|
—
|
|
328,922
|
|
30,864
|
|
—
|
|
359,786
|
|
||||||
Investment in subsidiaries
|
|
150,164
|
|
1,260,399
|
|
38,819
|
|
—
|
|
(1,449,382
|
)
|
—
|
|
||||||
Other assets
|
|
—
|
|
3,130
|
|
34,151
|
|
4,830
|
|
—
|
|
42,111
|
|
||||||
Total assets
|
|
$
|
179,268
|
|
$
|
1,253,334
|
|
$
|
1,701,030
|
|
$
|
120,957
|
|
$
|
(1,452,089
|
)
|
$
|
1,802,500
|
|
Liabilities, redeemable non-controlling interest and stockholders' equity
|
|
|
|
|
|
||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
||||||||||||
Accounts payable
|
|
$
|
—
|
|
$
|
3,769
|
|
$
|
7,269
|
|
$
|
1,242
|
|
—
|
|
$
|
12,280
|
|
|
Accrued expenses and other current liabilities
|
|
—
|
|
7,016
|
|
38,092
|
|
12,106
|
|
(2,372
|
)
|
54,842
|
|
||||||
Deferred revenue
|
|
—
|
|
—
|
|
230,396
|
|
56,290
|
|
(741
|
)
|
285,945
|
|
||||||
Current portion of notes payable
|
|
—
|
|
77,500
|
|
—
|
|
—
|
|
—
|
|
77,500
|
|
||||||
Current portion of capital lease obligations
|
|
—
|
|
—
|
|
5,866
|
|
—
|
|
—
|
|
5,866
|
|
||||||
Deferred consideration, short-term
|
|
—
|
|
—
|
|
50,840
|
|
648
|
|
—
|
|
51,488
|
|
||||||
Total current liabilities
|
|
—
|
|
88,285
|
|
332,463
|
|
70,286
|
|
(3,113
|
)
|
487,921
|
|
||||||
Deferred revenue, long-term
|
|
—
|
|
—
|
|
71,982
|
|
7,700
|
|
—
|
|
79,682
|
|
||||||
Notes payable
|
|
—
|
|
1,014,885
|
|
—
|
|
—
|
|
—
|
|
1,014,885
|
|
||||||
Capital lease obligations
|
|
—
|
|
—
|
|
7,215
|
|
—
|
|
—
|
|
7,215
|
|
||||||
Deferred consideration
|
|
—
|
|
—
|
|
—
|
|
813
|
|
—
|
|
813
|
|
||||||
Other long-term liabilities
|
|
—
|
|
—
|
|
28,970
|
|
3,340
|
|
—
|
|
32,310
|
|
||||||
Total liabilities
|
|
—
|
|
1,103,170
|
|
440,630
|
|
82,139
|
|
(3,113
|
)
|
1,622,826
|
|
||||||
Redeemable non-controlling interest
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Equity
|
|
179,268
|
|
150,164
|
|
1,260,400
|
|
38,818
|
|
(1,448,976
|
)
|
179,674
|
|
||||||
Total liabilities and equity
|
|
$
|
179,268
|
|
$
|
1,253,334
|
|
$
|
1,701,030
|
|
$
|
120,957
|
|
$
|
(1,452,089
|
)
|
$
|
1,802,500
|
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||||||
Current assets:
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
|
$
|
3
|
|
$
|
4
|
|
$
|
39,034
|
|
$
|
14,555
|
|
$
|
—
|
|
$
|
53,596
|
|
Restricted cash
|
|
—
|
|
—
|
|
2,620
|
|
682
|
|
—
|
|
3,302
|
|
||||||
Accounts receivable
|
|
—
|
|
—
|
|
10,148
|
|
2,940
|
|
—
|
|
13,088
|
|
||||||
Prepaid domain name registry fees
|
|
—
|
|
—
|
|
31,044
|
|
24,697
|
|
(297
|
)
|
55,444
|
|
||||||
Prepaid expenses & other current assets
|
|
—
|
|
81
|
|
17,996
|
|
10,601
|
|
—
|
|
28,678
|
|
||||||
Total current assets
|
|
3
|
|
85
|
|
100,842
|
|
53,475
|
|
(297
|
)
|
154,108
|
|
||||||
Intercompany receivables, net
|
|
31,665
|
|
799,953
|
|
(690,761
|
)
|
(140,857
|
)
|
—
|
|
—
|
|
||||||
Property and equipment, net
|
|
—
|
|
—
|
|
82,901
|
|
12,371
|
|
—
|
|
95,272
|
|
||||||
Goodwill
|
|
—
|
|
—
|
|
1,683,121
|
|
176,788
|
|
—
|
|
1,859,909
|
|
||||||
Other intangible assets, net
|
|
—
|
|
—
|
|
592,095
|
|
19,962
|
|
—
|
|
612,057
|
|
||||||
Investment in subsidiaries
|
|
92,068
|
|
1,299,562
|
|
40,651
|
|
—
|
|
(1,432,281
|
)
|
—
|
|
||||||
Other assets
|
|
—
|
|
5,911
|
|
23,153
|
|
5,864
|
|
—
|
|
34,928
|
|
||||||
Total assets
|
|
$
|
123,736
|
|
$
|
2,105,511
|
|
$
|
1,832,002
|
|
$
|
127,603
|
|
$
|
(1,432,578
|
)
|
$
|
2,756,274
|
|
Liabilities, redeemable non-controlling interest and stockholders' equity:
|
|
|
|||||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
||||||||||||
Accounts payable
|
|
$
|
—
|
|
$
|
—
|
|
$
|
13,801
|
|
$
|
2,273
|
|
$
|
—
|
|
$
|
16,074
|
|
Accrued expenses and other current liabilities
|
|
—
|
|
27,208
|
|
60,760
|
|
9,890
|
|
—
|
|
97,858
|
|
||||||
Deferred revenue
|
|
—
|
|
—
|
|
295,208
|
|
60,925
|
|
(943
|
)
|
355,190
|
|
||||||
Current portion of notes payable
|
|
—
|
|
35,700
|
|
—
|
|
—
|
|
—
|
|
35,700
|
|
||||||
Current portion of capital lease obligations
|
|
—
|
|
—
|
|
6,690
|
|
—
|
|
—
|
|
6,690
|
|
||||||
Deferred consideration, short-term
|
|
—
|
|
—
|
|
4,415
|
|
858
|
|
—
|
|
5,273
|
|
||||||
Total current liabilities
|
|
—
|
|
62,908
|
|
380,874
|
|
73,946
|
|
(943
|
)
|
516,785
|
|
||||||
Deferred revenue, long-term
|
|
—
|
|
—
|
|
77,649
|
|
11,551
|
|
—
|
|
89,200
|
|
||||||
Notes payable
|
|
—
|
|
1,951,280
|
|
—
|
|
—
|
|
—
|
|
1,951,280
|
|
||||||
Capital lease obligations
|
|
—
|
|
—
|
|
512
|
|
—
|
|
—
|
|
512
|
|
||||||
Deferred consideration
|
|
—
|
|
—
|
|
7,419
|
|
25
|
|
—
|
|
7,444
|
|
||||||
Other long-term liabilities
|
|
—
|
|
(745
|
)
|
48,233
|
|
1,429
|
|
—
|
|
48,917
|
|
||||||
Total liabilities
|
|
—
|
|
2,013,443
|
|
514,687
|
|
86,951
|
|
(943
|
)
|
2,614,138
|
|
||||||
Redeemable non-controlling interest
|
|
—
|
|
—
|
|
17,753
|
|
—
|
|
—
|
|
17,753
|
|
||||||
Equity
|
|
123,736
|
|
92,068
|
|
1,299,562
|
|
40,652
|
|
(1,431,635
|
)
|
124,383
|
|
||||||
Total liabilities and equity
|
|
$
|
123,736
|
|
$
|
2,105,511
|
|
$
|
1,832,002
|
|
$
|
127,603
|
|
$
|
(1,432,578
|
)
|
$
|
2,756,274
|
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Revenue
|
|
$
|
—
|
|
$
|
—
|
|
$
|
559,434
|
|
$
|
70,990
|
|
$
|
(579
|
)
|
$
|
629,845
|
|
Cost of revenue
|
|
—
|
|
—
|
|
327,225
|
|
54,500
|
|
(237
|
)
|
381,488
|
|
||||||
Gross profit
|
|
—
|
|
—
|
|
232,209
|
|
16,490
|
|
(342
|
)
|
248,357
|
|
||||||
Operating expense:
|
|
|
|
|
|
|
|
||||||||||||
Sales & marketing
|
|
—
|
|
—
|
|
114,367
|
|
32,607
|
|
(177
|
)
|
146,797
|
|
||||||
Engineering and development
|
|
—
|
|
—
|
|
16,805
|
|
2,744
|
|
—
|
|
19,549
|
|
||||||
General and administrative
|
|
—
|
|
232
|
|
61,291
|
|
8,010
|
|
—
|
|
69,533
|
|
||||||
Total operating expense
|
|
—
|
|
232
|
|
192,463
|
|
43,361
|
|
(177
|
)
|
235,879
|
|
||||||
Income (loss) from operations
|
|
—
|
|
(232
|
)
|
39,746
|
|
(26,871
|
)
|
(165
|
)
|
12,478
|
|
||||||
Interest expense, net
|
|
—
|
|
56,330
|
|
829
|
|
(76
|
)
|
—
|
|
57,083
|
|
||||||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
|
—
|
|
(56,562
|
)
|
38,917
|
|
(26,795
|
)
|
(165
|
)
|
(44,605
|
)
|
||||||
Income tax expense (benefit)
|
|
—
|
|
6,163
|
|
613
|
|
(590
|
)
|
—
|
|
6,186
|
|
||||||
Loss before equity earnings of unconsolidated entities
|
|
—
|
|
(62,725
|
)
|
38,304
|
|
(26,205
|
)
|
(165
|
)
|
(50,791
|
)
|
||||||
Equity loss of unconsolidated entities, net of tax
|
|
42,835
|
|
(19,890
|
)
|
26,500
|
|
—
|
|
(49,384
|
)
|
61
|
|
||||||
Net loss
|
|
(42,835
|
)
|
(42,835
|
)
|
11,804
|
|
(26,205
|
)
|
49,219
|
|
(50,852
|
)
|
||||||
Net loss attributable to non-controlling interest
|
|
—
|
|
—
|
|
(8,017
|
)
|
—
|
|
—
|
|
(8,017
|
)
|
||||||
Net loss attributable to Endurance
|
|
$
|
(42,835
|
)
|
$
|
(42,835
|
)
|
$
|
19,821
|
|
$
|
(26,205
|
)
|
$
|
49,219
|
|
$
|
(42,835
|
)
|
Comprehensive loss
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments
|
|
—
|
|
—
|
|
—
|
|
(462
|
)
|
—
|
|
(462
|
)
|
||||||
Total comprehensive loss
|
|
$
|
(42,835
|
)
|
$
|
(42,835
|
)
|
$
|
19,821
|
|
$
|
(26,667
|
)
|
$
|
49,219
|
|
$
|
(43,297
|
)
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Revenue
|
|
$
|
—
|
|
$
|
—
|
|
$
|
628,266
|
|
$
|
113,766
|
|
$
|
(717
|
)
|
$
|
741,315
|
|
Cost of revenue
|
|
—
|
|
—
|
|
349,059
|
|
77,177
|
|
(1,201
|
)
|
425,035
|
|
||||||
Gross profit
|
|
—
|
|
—
|
|
279,207
|
|
36,589
|
|
484
|
|
316,280
|
|
||||||
Operating expense:
|
|
|
|
|
|
|
|
||||||||||||
Sales & marketing
|
|
—
|
|
—
|
|
120,637
|
|
24,815
|
|
(33
|
)
|
145,419
|
|
||||||
Engineering and development
|
|
—
|
|
—
|
|
23,019
|
|
3,688
|
|
—
|
|
26,707
|
|
||||||
General and administrative
|
|
—
|
|
177
|
|
80,548
|
|
10,132
|
|
111
|
|
90,968
|
|
||||||
Total operating expense
|
|
—
|
|
177
|
|
224,204
|
|
38,635
|
|
78
|
|
263,094
|
|
||||||
Income (loss) from operations
|
|
—
|
|
(177
|
)
|
55,003
|
|
(2,046
|
)
|
406
|
|
53,186
|
|
||||||
Interest expense and other income, net
|
|
—
|
|
56,843
|
|
(3,554
|
)
|
(315
|
)
|
—
|
|
52,974
|
|
||||||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
|
—
|
|
(57,020
|
)
|
58,557
|
|
(1,731
|
)
|
406
|
|
212
|
|
||||||
Income tax expense (benefit)
|
|
—
|
|
10,320
|
|
331
|
|
691
|
|
—
|
|
11,342
|
|
||||||
Loss before equity earnings of unconsolidated entities
|
|
—
|
|
(67,340
|
)
|
58,226
|
|
(2,422
|
)
|
406
|
|
(11,130
|
)
|
||||||
Equity loss of unconsolidated entities, net of tax
|
|
26,176
|
|
(41,164
|
)
|
17,063
|
|
—
|
|
12,565
|
|
14,640
|
|
||||||
Net loss
|
|
(26,176
|
)
|
(26,176
|
)
|
41,163
|
|
(2,422
|
)
|
(12,159
|
)
|
(25,770
|
)
|
||||||
Net loss attributable to non-controlling interest
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Net loss attributable to Endurance
|
|
$
|
(26,176
|
)
|
$
|
(26,176
|
)
|
$
|
41,163
|
|
$
|
(2,422
|
)
|
$
|
(12,159
|
)
|
$
|
(25,770
|
)
|
Comprehensive loss
|
|
|
|
|
|
|
—
|
|
|||||||||||
Foreign currency translation adjustments
|
|
—
|
|
—
|
|
—
|
|
(1,281
|
)
|
—
|
|
(1,281
|
)
|
||||||
Unrealized gain on cash flow hedge
|
|
—
|
|
80
|
|
—
|
|
—
|
|
—
|
|
80
|
|
||||||
Total comprehensive loss
|
|
$
|
(26,176
|
)
|
$
|
(26,096
|
)
|
$
|
41,163
|
|
$
|
(3,703
|
)
|
$
|
(12,159
|
)
|
$
|
(26,971
|
)
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
978,690
|
|
$
|
133,274
|
|
$
|
(822
|
)
|
$
|
1,111,142
|
|
Cost of revenue
|
—
|
|
—
|
|
496,267
|
|
88,753
|
|
(1,029
|
)
|
583,991
|
|
||||||
Gross profit
|
—
|
|
—
|
|
482,423
|
|
44,521
|
|
207
|
|
527,151
|
|
||||||
Operating expense:
|
|
|
|
|
|
|
||||||||||||
Sales and marketing
|
—
|
|
—
|
|
235,988
|
|
67,556
|
|
(33
|
)
|
303,511
|
|
||||||
Engineering and development
|
—
|
|
—
|
|
72,922
|
|
14,679
|
|
—
|
|
87,601
|
|
||||||
General and administrative
|
—
|
|
242
|
|
128,337
|
|
14,516
|
|
—
|
|
143,095
|
|
||||||
Transaction expenses
|
—
|
|
—
|
|
32,284
|
|
—
|
|
—
|
|
32,284
|
|
||||||
Total operating expense
|
—
|
|
242
|
|
469,531
|
|
96,751
|
|
(33
|
)
|
566,491
|
|
||||||
Income (loss) from operations
|
—
|
|
(242
|
)
|
12,892
|
|
(52,230
|
)
|
240
|
|
(39,340
|
)
|
||||||
Interest expense and other income —net
|
—
|
|
149,512
|
|
(3,606
|
)
|
4,544
|
|
—
|
|
150,450
|
|
||||||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
—
|
|
(149,754
|
)
|
16,498
|
|
(56,774
|
)
|
240
|
|
(189,790
|
)
|
||||||
Income tax expense (benefit)
|
—
|
|
(53,847
|
)
|
(55,953
|
)
|
(58
|
)
|
—
|
|
(109,858
|
)
|
||||||
Loss before equity earnings of unconsolidated entities
|
—
|
|
(95,907
|
)
|
72,451
|
|
(56,716
|
)
|
240
|
|
(79,932
|
)
|
||||||
Equity loss of unconsolidated entities, net of tax
|
73,071
|
|
(22,837
|
)
|
58,014
|
|
297
|
|
(107,248
|
)
|
1,297
|
|
||||||
Net loss
|
$
|
(73,071
|
)
|
$
|
(73,070
|
)
|
$
|
14,437
|
|
$
|
(57,013
|
)
|
$
|
107,488
|
|
$
|
(81,229
|
)
|
Net loss attributable to non-controlling interest
|
—
|
|
—
|
|
(8,398
|
)
|
—
|
|
—
|
|
(8,398
|
)
|
||||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
(73,071
|
)
|
(73,070
|
)
|
22,835
|
|
(57,013
|
)
|
107,488
|
|
(72,831
|
)
|
||||||
Comprehensive loss:
|
|
|
|
|
|
—
|
|
|||||||||||
Foreign currency translation adjustments
|
—
|
|
—
|
|
—
|
|
(597
|
)
|
—
|
|
(597
|
)
|
||||||
Unrealized gain (loss) on cash flow hedge
|
|
(1,351
|
)
|
—
|
|
—
|
|
—
|
|
(1,351
|
)
|
|||||||
Total comprehensive loss
|
$
|
(73,071
|
)
|
$
|
(74,421
|
)
|
$
|
22,835
|
|
$
|
(57,610
|
)
|
$
|
107,488
|
|
$
|
(74,779
|
)
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Net cash provided by (used in) operating activities
|
|
$
|
(1
|
)
|
$
|
(63,853
|
)
|
$
|
215,212
|
|
$
|
(8,465
|
)
|
—
|
|
$
|
142,893
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
||||||||||||
Businesses acquired in purchase transaction, net of cash acquired
|
|
—
|
|
—
|
|
(69,578
|
)
|
(24,120
|
)
|
—
|
|
(93,698
|
)
|
||||||
Purchases of property and equipment
|
|
—
|
|
—
|
|
(22,850
|
)
|
(1,054
|
)
|
—
|
|
(23,904
|
)
|
||||||
Cash paid for minority investments
|
|
—
|
|
—
|
|
(34,140
|
)
|
—
|
|
—
|
|
(34,140
|
)
|
||||||
Proceeds from sale of property and equipment
|
|
—
|
|
—
|
|
39
|
|
55
|
|
—
|
|
94
|
|
||||||
Proceeds from sale of assets
|
|
—
|
|
—
|
|
100
|
|
—
|
|
—
|
|
100
|
|
||||||
Purchases of intangible assets
|
|
—
|
|
—
|
|
(200
|
)
|
—
|
|
—
|
|
(200
|
)
|
||||||
Net (deposits) and withdrawals of principal balances in restricted cash accounts
|
|
—
|
|
—
|
|
191
|
|
242
|
|
—
|
|
433
|
|
||||||
Net cash used in investing activities
|
|
—
|
|
—
|
|
(126,438
|
)
|
(24,877
|
)
|
—
|
|
(151,315
|
)
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from issuance of notes payable and draws on revolver
|
|
—
|
|
150,000
|
|
—
|
|
—
|
|
—
|
|
150,000
|
|
||||||
Repayment of notes payable and revolver
|
|
—
|
|
(110,500
|
)
|
—
|
|
—
|
|
—
|
|
(110,500
|
)
|
||||||
Payment of financing costs
|
|
—
|
|
(53
|
)
|
—
|
|
—
|
|
—
|
|
(53
|
)
|
||||||
Payment of deferred consideration
|
|
—
|
|
—
|
|
(41,244
|
)
|
(57,074
|
)
|
—
|
|
(98,318
|
)
|
||||||
Payment of redeemable non-controlling interest liability
|
|
—
|
|
—
|
|
(4,190
|
)
|
—
|
|
—
|
|
(4,190
|
)
|
||||||
Principal payments on capital lease obligations
|
|
—
|
|
—
|
|
(3,608
|
)
|
—
|
|
—
|
|
(3,608
|
)
|
||||||
Proceeds from exercise of stock options
|
|
137
|
|
—
|
|
—
|
|
—
|
|
—
|
|
137
|
|
||||||
Proceeds from issuance of common stock
|
|
43,500
|
|
—
|
|
—
|
|
—
|
|
—
|
|
43,500
|
|
||||||
Issuance costs of common stock
|
|
(2,904
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,904
|
)
|
||||||
Intercompany loans and investments
|
|
(40,731
|
)
|
(7,126
|
)
|
(46,073
|
)
|
93,930
|
|
—
|
|
—
|
|
||||||
Net cash provided by (used in) financing activities
|
|
2
|
|
32,321
|
|
(95,115
|
)
|
36,856
|
|
—
|
|
(25,936
|
)
|
||||||
Net effect of exchange rate on cash and cash equivalents
|
|
—
|
|
—
|
|
—
|
|
(78
|
)
|
—
|
|
(78
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
|
1
|
|
(31,532
|
)
|
(6,341
|
)
|
3,436
|
|
—
|
|
(34,436
|
)
|
||||||
Cash and cash equivalents:
|
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
|
—
|
|
35,879
|
|
25,043
|
|
5,893
|
|
—
|
|
$
|
66,815
|
|
|||||
End of period
|
|
$
|
1
|
|
$
|
4,347
|
|
$
|
18,702
|
|
$
|
9,329
|
|
$
|
—
|
|
$
|
32,379
|
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
Net cash provided by (used in) operating activities
|
|
$
|
2
|
|
$
|
(50,147
|
)
|
$
|
220,468
|
|
6,905
|
|
—
|
|
$
|
177,228
|
|
||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
||||||||||||
Businesses acquired in purchase transaction, net of cash acquired
|
|
—
|
|
—
|
|
(92,376
|
)
|
(5,419
|
)
|
—
|
|
(97,795
|
)
|
||||||
Purchases of property and equipment
|
|
—
|
|
—
|
|
(28,058
|
)
|
(3,185
|
)
|
—
|
|
(31,243
|
)
|
||||||
Cash paid for minority investments
|
|
—
|
|
—
|
|
(8,475
|
)
|
—
|
|
—
|
|
(8,475
|
)
|
||||||
Proceeds from sale of property and equipment
|
|
—
|
|
—
|
|
51
|
|
42
|
|
—
|
|
93
|
|
||||||
Proceeds from note receivable
|
|
—
|
|
—
|
|
3,454
|
|
—
|
|
—
|
|
3,454
|
|
||||||
Proceeds from sale of assets
|
|
—
|
|
—
|
|
191
|
|
—
|
|
—
|
|
191
|
|
||||||
Purchases of intangible assets
|
|
—
|
|
—
|
|
(76
|
)
|
—
|
|
—
|
|
(76
|
)
|
||||||
Net (deposits) and withdrawals of principal balances in restricted cash accounts
|
|
—
|
|
—
|
|
(296
|
)
|
346
|
|
—
|
|
50
|
|
||||||
Net cash used in investing activities
|
|
—
|
|
—
|
|
(125,585
|
)
|
(8,216
|
)
|
—
|
|
(133,801
|
)
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from issuance of notes payable and draws on revolver
|
|
—
|
|
147,000
|
|
—
|
|
—
|
|
—
|
|
147,000
|
|
||||||
Repayment of notes payable and revolver
|
|
—
|
|
(140,500
|
)
|
—
|
|
—
|
|
—
|
|
(140,500
|
)
|
||||||
Payment of financing costs
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Payment of deferred consideration
|
|
—
|
|
—
|
|
(14,503
|
)
|
(488
|
)
|
—
|
|
(14,991
|
)
|
||||||
Payment of redeemable non-controlling interest liability
|
|
—
|
|
—
|
|
(30,543
|
)
|
—
|
|
—
|
|
(30,543
|
)
|
||||||
Principal payments on capital lease obligations
|
|
—
|
|
—
|
|
(4,822
|
)
|
—
|
|
—
|
|
(4,822
|
)
|
||||||
Proceeds from exercise of stock options
|
|
2,224
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,224
|
|
||||||
Intercompany loans and investments
|
|
(2,215
|
)
|
39,367
|
|
(42,431
|
)
|
5,279
|
|
—
|
|
—
|
|
||||||
Net cash provided by (used in) financing activities
|
|
9
|
|
45,867
|
|
(92,299
|
)
|
4,791
|
|
—
|
|
(41,632
|
)
|
||||||
Net effect of exchange rate on cash and cash equivalents
|
|
—
|
|
—
|
|
—
|
|
(1,144
|
)
|
—
|
|
(1,144
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
|
11
|
|
(4,280
|
)
|
2,584
|
|
2,336
|
|
—
|
|
651
|
|
||||||
Cash and cash equivalents:
|
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
|
1
|
|
4,347
|
|
18,702
|
|
9,329
|
|
—
|
|
32,379
|
|
||||||
End of period
|
|
$
|
12
|
|
$
|
67
|
|
$
|
21,286
|
|
$
|
11,665
|
|
$
|
—
|
|
$
|
33,030
|
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Net cash provided by (used in) operating activities
|
|
|
$
|
(71,204
|
)
|
$
|
256,461
|
|
(30,296
|
)
|
|
$
|
154,961
|
|
|||||
Cash flows from investing activities:
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|||||||
Businesses acquired in purchase transaction, net of cash acquired
|
|
—
|
|
—
|
|
(889,634
|
)
|
—
|
|
—
|
|
(889,634
|
)
|
||||||
Purchases of property and equipment
|
|
—
|
|
—
|
|
(32,528
|
)
|
(4,731
|
)
|
—
|
|
(37,259
|
)
|
||||||
Cash paid for minority investments
|
|
—
|
|
—
|
|
(5,600
|
)
|
—
|
|
—
|
|
(5,600
|
)
|
||||||
Proceeds from sale of property and equipment
|
|
—
|
|
—
|
|
674
|
|
2
|
|
—
|
|
676
|
|
||||||
Proceeds from note receivable
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of assets
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Purchases of intangible assets
|
|
—
|
|
—
|
|
(7
|
)
|
(20
|
)
|
—
|
|
(27
|
)
|
||||||
Net (deposits) and withdrawals of principal balances in restricted cash accounts
|
|
—
|
|
—
|
|
(347
|
)
|
(210
|
)
|
—
|
|
(557
|
)
|
||||||
Net cash used in investing activities
|
|
—
|
|
—
|
|
(927,442
|
)
|
(4,959
|
)
|
—
|
|
(932,401
|
)
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from issuance of notes payable and draws on revolver
|
|
—
|
|
1,110,678
|
|
—
|
|
—
|
|
—
|
|
1,110,678
|
|
||||||
Repayment of notes payable and revolver
|
|
—
|
|
(176,700
|
)
|
—
|
|
—
|
|
—
|
|
(176,700
|
)
|
||||||
Payment of financing costs
|
|
—
|
|
(52,561
|
)
|
—
|
|
—
|
|
—
|
|
(52,561
|
)
|
||||||
Payment of deferred consideration
|
|
—
|
|
—
|
|
(50,375
|
)
|
(669
|
)
|
—
|
|
(51,044
|
)
|
||||||
Payment of redeemable non-controlling interest liability
|
|
—
|
|
—
|
|
(33,425
|
)
|
—
|
|
—
|
|
(33,425
|
)
|
||||||
Principal payments on capital lease obligations
|
|
—
|
|
—
|
|
(5,892
|
)
|
—
|
|
—
|
|
(5,892
|
)
|
||||||
Proceeds from exercise of stock options
|
|
2,564
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,564
|
|
||||||
Capital investments from minority partner
|
|
—
|
|
—
|
|
—
|
|
2,776
|
|
—
|
|
2,776
|
|
||||||
Intercompany loans and investments
|
|
(2,573
|
)
|
(810,276
|
)
|
778,421
|
|
34,428
|
|
—
|
|
—
|
|
||||||
Net cash provided by (used in) financing activities
|
|
(9
|
)
|
71,141
|
|
688,729
|
|
36,535
|
|
—
|
|
796,396
|
|
||||||
Net effect of exchange rate on cash and cash equivalents
|
|
—
|
|
—
|
|
—
|
|
1,610
|
|
—
|
|
1,610
|
|
||||||
Net increase (decrease) in cash and cash equivalents
|
|
(9
|
)
|
(63
|
)
|
17,748
|
|
2,890
|
|
—
|
|
20,566
|
|
||||||
Cash and cash equivalents:
|
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
|
12
|
|
67
|
|
21,286
|
|
11,665
|
|
|
33,030
|
|
|||||||
End of period
|
|
$
|
3
|
|
$
|
4
|
|
$
|
39,034
|
|
$
|
14,555
|
|
$
|
—
|
|
$
|
53,596
|
|
•
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and disposition of our assets;
|
•
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorization of our management and directors; and
|
•
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.
|
Item 10.
|
Directors, Executive Officers, and Corporate Governance
|
Item 11.
|
Executive Compensation
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
Item 13.
|
Certain Relationships and Related Transactions and Director Independence
|
Item 14.
|
Principal Accountant Fees and Services
|
(1)
|
Financial Statements
|
(2)
|
Financial Statement Schedules
|
(3)
|
Exhibits
|
|
|
|
|
|
ENDURANCE INTERNATIONAL GROUP HOLDINGS, INC.
|
||
|
|
|
|
Date: February 24, 2017
|
By:
|
|
/s/ Hari Ravichandran
|
|
|
|
Hari Ravichandran
|
|
|
|
Chief Executive Officer
|
Signature
|
Title
|
Date
|
/s/ Hari Ravichandran
|
Chief Executive Officer and Director
|
February 24, 2017
|
Hari Ravichandran
|
(Principal Executive Officer)
|
|
/s/ Marc Montagner
|
Chief Financial Officer
|
February 24, 2017
|
Marc Montagner
|
(Principal Financial Officer)
|
|
/s/ Timothy Mathews
|
Chief Accounting Officer
|
February 24, 2017
|
Timothy Mathews
|
(Principal Accounting Officer)
|
|
/s/ James C. Neary
|
Chairman of the Board
|
February 24, 2017
|
James C. Neary
|
|
|
/s/ Dale Crandall
|
Director
|
February 24, 2017
|
Dale Crandall
|
|
|
/s/ Joseph P. DiSabato
|
Director
|
February 24, 2017
|
Joseph P. DiSabato
|
|
|
/s/ Tomas Gorny
|
Director
|
February 24, 2017
|
Tomas Gorny
|
|
|
/s/ Michael Hayford
|
Director
|
February 24, 2017
|
Michael Hayford
|
|
|
/s/ Peter J. Perrone
|
Director
|
February 24, 2017
|
Peter J. Perrone
|
|
|
/s/ Chandler J. Reedy
|
Director
|
February 24, 2017
|
Chandler J. Reedy
|
|
|
/s/ Justin L. Sadrian
|
Director
|
February 24, 2017
|
Justin L. Sadrian
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
Incorporated by Reference
|
|
Filed
Herewith
|
||||||
|
|
|
|
Form
|
|
File Number
|
|
Date of Filing
|
|
Exhibit
Number
|
|
|
2.1*
|
|
Agreement and Plan of Merger, dated October 30, 2015, by and among Constant Contact, Inc., Endurance International Group Holdings, Inc., and Paintbrush Acquisition Corporation
|
|
8-K
|
|
001-36131
|
|
November 2, 2015
|
|
2.1
|
|
|
3.1
|
|
Restated Certificate of Incorporation of the Registrant
|
|
S-1/A
|
|
333-191061
|
|
October 23, 2013
|
|
3.3
|
|
|
3.2
|
|
Amended and Restated By-Laws of the Registrant
|
|
8-K
|
|
001-36131
|
|
January 30, 2017
|
|
3.1
|
|
|
4.1
|
|
Specimen certificate evidencing shares of common stock of the Registrant
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
4.1
|
|
|
4.2
|
|
Second Amended and Restated Registration Rights Agreement by and among the Registrant and the other parties thereto
|
|
10-Q
|
|
001-36131
|
|
November 7, 2014
|
|
4.2
|
|
|
4.3
|
|
Stockholders Agreement by and among the Registrant and certain holders of the Registrant’s common stock
|
|
10-Q
|
|
001-36131
|
|
November 7, 2014
|
|
4.3
|
|
|
4.4
|
|
Indenture (including form of Note), dated as of February 9, 2016, among EIG Investors Corp., the Registrant, the Endurance Guarantors party thereto and Wilmington Trust, National Association, as trustee
|
|
8-K
|
|
001-36131
|
|
February 10, 2016
|
|
4.1
|
|
|
4.5
|
|
Exchange and Registration Rights Agreement, dated as of February 9, 2016, among EIG Investors Corp., the Registrant, the Endurance Guarantors party thereto, Goldman, Sachs & Co., Credit Suisse Securities (USA) LLC and Jefferies LLC
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
4.6
|
|
|
10.1#
|
|
Amended and Restated 2013 Stock Incentive Plan
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.2
|
|
|
10.2#
|
|
Form of Stock Option Agreement under the 2013 Stock Incentive Plan
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.2
|
|
|
10.3#
|
|
Form of Restricted Stock Agreement under the 2013 Stock Incentive Plan
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.3
|
|
|
10.4#
|
|
Form of Director Stock Option Agreement under the 2013 Stock Incentive Plan
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.29
|
|
|
10.5#
|
|
Form of Director Restricted Stock Agreement under the 2013 Stock Incentive Plan
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.3
|
|
|
10.6#
|
|
Form of Restricted Stock Agreement and Acknowledgment
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.25
|
|
|
10.7#
|
|
Form of Modification to Restricted Stock Agreement and Acknowledgment
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.6
|
|
|
10.8#
|
|
Stock Option Agreement between the Registrant and Hari Ravichandran, dated October 25, 2013
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.7
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
Incorporated by Reference
|
|
Filed
Herewith
|
||||||
|
|
|
|
Form
|
|
File Number
|
|
Date of Filing
|
|
Exhibit
Number
|
|
|
10.9#
|
|
Restricted Stock Unit Agreement between the Registrant and Hari Ravichandran, dated October 25, 2013, as amended by Amendment No. 1, dated as of December 12, 2013
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.8
|
|
|
10.10#
|
|
Restricted Stock Unit Agreement between the Registrant and Hari Ravichandran, dated October 25, 2013, as amended by Amendment No. 1, dated as of December 12, 2013
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.9
|
|
|
10.11#
|
|
Performance-Based Restricted Stock Agreement between the Registrant and Hari Ravichandran, dated September 18, 2015
|
|
8-K
|
|
001-36131
|
|
September 21, 2015
|
|
10.1
|
|
|
10.12#
|
|
Form of Performance-Based Restricted Stock Agreement under the 2013 Stock Incentive Plan (CTCT integration)
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.10
|
|
|
10.13#
|
|
Constant Contact, Inc. Second Amended and Restated 2011 Stock Incentive Plan
|
|
S-8
|
|
333-209680
|
|
February 24, 2016
|
|
99.1
|
|
|
10.14#
|
|
Form of Incentive Stock Option Agreement under the 2011 Stock Incentive Plan
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.4
|
|
|
10.15#
|
|
Form of Non-Statutory Stock Option Agreement under the 2011 Stock Incentive Plan
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.5
|
|
|
10.16#
|
|
Form of Restricted Stock Unit Agreement under the 2011 Stock Incentive Plan
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.6
|
|
|
10.17#
|
|
Form of Incentive Stock Option Agreement (double trigger) under the 2011 Stock Incentive Plan
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.4
|
|
|
10.18#
|
|
Form of Non-Statutory Stock Option Agreement (double trigger) under the 2011 Stock Incentive Plan
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.5
|
|
|
10.19#
|
|
Form of Restricted Stock Unit Agreement (double trigger) under the 2011 Stock Incentive Plan
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.6
|
|
|
10.20#
|
|
2016 Management Incentive Plan
|
|
8-K
|
|
001-36131
|
|
May 3, 2016
|
|
10.1
|
|
|
10.21#
|
|
Changes to NEO Target Annual Cash Bonus Percentages
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.7
|
|
|
10.22#
|
|
Employment Agreement, dated as of September 30, 2013, between Hari Ravichandran and the Registrant, as amended by Amendment No. 1, dated as of October 11, 2013
|
|
S-1/A
|
|
333-191061
|
|
October 11, 2013
|
|
10.24
|
|
|
10.23#
|
|
Amendment No. 2 to Ravichandran Employment Agreement, dated as of September 18, 2015, by and between the Registrant and Hari Ravichandran
|
|
8-K
|
|
001-36131
|
|
September 21, 2015
|
|
10.2
|
|
|
10.24#
|
|
Employment Agreement, dated as of August 3, 2015, by and between Endurance International Group Holdings, Inc. and Marc Montagner
|
|
8-K
|
|
001-36131
|
|
August 4, 2015
|
|
10.1
|
|
|
10.25#
|
|
Employment Agreement, dated as of February 22, 2016, by and between the Registrant and Ronald LaSalvia
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.7
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
Incorporated by Reference
|
|
Filed
Herewith
|
||||||
|
|
|
|
Form
|
|
File Number
|
|
Date of Filing
|
|
Exhibit
Number
|
|
|
10.26#
|
|
Employment Agreement, dated as of March 7, 2016, by and between the Registrant and Katherine Andreasen
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.8
|
|
|
10.27#
|
|
Employment Agreement, dated as of March 7, 2016, by and between the Registrant and David Bryson
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.9
|
|
|
10.28#
|
|
Offer Letter, dated as of January 21, 2016, by and between the Registrant and Kenneth J. Surdan
|
|
|
|
|
|
|
|
|
|
X
|
10.29#
|
|
Executive Severance Agreement by and among Constant Contact, Inc. and Kenneth J. Surdan, effective as of June 21, 2012
|
|
|
|
|
|
|
|
|
|
X
|
10.30#
|
|
Retention Agreement by and between Kenneth Surdan and the Registrant entered into on or about March 15, 2016
|
|
|
|
|
|
|
|
|
|
X
|
10.31#
|
|
Form of Indemnification Agreement entered into between the Registrant and each director and executive officer
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.19
|
|
|
10.32
|
|
Gross Lease, dated May 17, 2012, by and between The Endurance International Group, Inc. and MEPT Burlington, LLC, as amended on June 13, 2013
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.5
|
|
|
10.33
|
|
Second Amendment to Lease, dated as of March 28, 2014, by and between Burlington Centre Owner LLC and The Endurance International Group, Inc.
|
|
10-Q
|
|
001-36131
|
|
May 9, 2014
|
|
10.5
|
|
|
10.34
|
|
Third Amendment to Lease, dated as of September 24, 2014, by and between Burlington Centre Owner LLC and The Endurance International Group, Inc.
|
|
10-Q
|
|
001-36131
|
|
November 7, 2014
|
|
10.1
|
|
|
10.35
|
|
Fourth Amendment to Lease, dated as of November 14, 2014, by and between Burlington Centre Owner LLC and The Endurance International Group, Inc.
|
|
10-K
|
|
001-36131
|
|
February 27, 2015
|
|
10.10
|
|
|
10.36+
|
|
Collocation/Interconnection License, dated as of May 29, 2007, by and between The Endurance International Group, Inc. and Markley Boston, LLC, as amended on June 1, 2007, August 31, 2008, December 4, 2008, April 30, 2009, February 2011 and February 2, 2012
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.7
|
|
|
10.37+
|
|
Collocation/Interconnection License, dated as of February 2, 2012, by and between The Endurance International Group, Inc. and One Summer Collocation, LLC, as amended January 4, 2013
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.11
|
|
|
10.38+
|
|
Master Service Agreement (United States), dated as of November 28, 2011, by and between The Endurance International Group, Inc. and Equinix Operating Co., Inc., as amended by Replacement Order 110712 and Replacement Order 112014, each effective as of December 2, 2014
|
|
10-K
|
|
001-36131
|
|
February 27, 2015
|
|
10.10
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
Incorporated by Reference
|
|
Filed
Herewith
|
||||||
|
|
|
|
Form
|
|
File Number
|
|
Date of Filing
|
|
Exhibit
Number
|
|
|
10.39+
|
|
Replacement Order 1-54210756980 and Replacement Order 1-54216771102, each effective as of August 1, 2016, to the Master Service Agreement (United States), dated as of November 28, 2011, by and between The Endurance International Group, Inc. and Equinix Operating Co., Inc.
|
|
10-Q
|
|
001-36131
|
|
November 4, 2016
|
|
10.1
|
|
|
10.40+
|
|
Master Service Agreement, dated as of June 20, 2013, by and between HostGator.com LLC and CyrusOne LLC
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.26
|
|
|
10.41
|
|
Turn Key Datacenter Lease dated as of December 31, 2010 between Digital Alfred, LLC and Constant Contact, Inc., as amended by the First Amendment to Turn Key Datacenter Lease dated as of March 1, 2011 and the Second Amendment to Turnkey Datacenter Lease dated as of December 15, 2011
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.11
|
|
|
10.42
|
|
Datacenter Lease dated as of January 1, 2011 between Digital 55 Middlesex, LLC and Constant Contact, Inc., as amended by the First Amendment to Datacenter Lease dated as of May 11, 2012, the 55 Middlesex Turnpike Office Space Rider dated as of May 11, 2012 and the Second Amendment to Datacenter Lease dated February 26, 2016
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.12
|
|
|
10.43+
|
|
Master Services Agreement dated as of September 25, 2013 between The Endurance International Group, Inc. and Tregaron India Holding, LLC, as amended by Amendment No. 1 dated as of February 7, 2014 and Amendment No. 2 dated as of December 5, 2014
|
|
|
|
|
|
|
|
|
|
X
|
10.44
|
|
Refinancing Amendment, dated as of November 25, 2013, by and among the refinancing lenders party thereto, the revolving lenders party thereto, the Registrant, EIG Investors Corp., and Credit Suisse AG, as Administrative Agent
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.23
|
|
|
10.45
|
|
Third Amended and Restated Credit Agreement, dated as of November 25, 2013, by and among the Registrant, EIG Investors Corp., as Borrower, the lenders party thereto, and Credit Suisse AG, as Administrative Agent
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.24
|
|
|
10.46
|
|
Revolving Facility Amendment to Third Amended and Restated Credit Agreement, dated as of February 9, 2016, among EIG Investors Corp., the Registrant, the other Loan Parties party thereto, the lenders party thereto and Credit Suisse AG, Cayman Islands Branch, as administrative agent and issuing bank
|
|
8-K
|
|
001-36131
|
|
February 10, 2016
|
|
10.1
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
Incorporated by Reference
|
|
Filed
Herewith
|
||||||
|
|
|
|
Form
|
|
File Number
|
|
Date of Filing
|
|
Exhibit
Number
|
|
|
10.47
|
|
Incremental Term Loan Amendment to Third Amended and Restated Credit Agreement, dated as of February 9, 2016, among EIG Investors Corp., the Registrant, the other Loan Parties party thereto, the lenders party thereto and Credit Suisse AG, Cayman Islands Branch, as administrative agent and issuing bank
|
|
8-K
|
|
001-36131
|
|
February 10, 2016
|
|
10.2
|
|
|
10.48
|
|
Amended and Restated Collateral Agreement, dated as of November 25, 2013, by and among the Registrant, EIG Investors Corp., the other grantors party thereto, and Credit Suisse AG, as Administrative Agent
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.25
|
|
|
10.49
|
|
Supplement No. 1 to Amended and Restated Collateral Agreement, dated as of February 9, 2016, by and among the Registrant, EIG Investors Corp., the other guarantors party thereto, and Credit Suisse AG, as Administrative Agent
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.13
|
|
|
10.50
|
|
Amended and Restated Master Guarantee Agreement, dated as of November 25, 2013, by and among the Registrant, EIG Investors Corp., the other guarantors party thereto, and Credit Suisse AG, as Administrative Agent
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.26
|
|
|
10.51
|
|
Supplement No. 1 to Amended and Restated Master Guarantee Agreement, dated as of February 9, 2016, by and among the Registrant, EIG Investors Corp., the other guarantors party thereto, and Credit Suisse AG, as Administrative Agent
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.14
|
|
|
21.1
|
|
Subsidiaries of the Registrant
|
|
|
|
|
|
|
|
|
|
X
|
23.1
|
|
Consent of BDO USA, LLP, an Independent Registered Public Accounting Firm
|
|
|
|
|
|
|
|
|
|
X
|
31.1
|
|
Certification of Principal Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended
|
|
|
|
|
|
|
|
|
|
X
|
31.2
|
|
Certification of Principal Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended
|
|
|
|
|
|
|
|
|
|
X
|
32.1
|
|
Certification of Principal Executive Officer Pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
|
|
X
|
32.2
|
|
Certification of Principal Financial Officer Pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
|
|
X
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
|
X
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
|
|
|
X
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
|
|
|
X
|
Exhibit
Number
|
|
Description of Exhibit
|
|
Incorporated by Reference
|
|
Filed
Herewith
|
||||||
|
|
|
|
Form
|
|
File Number
|
|
Date of Filing
|
|
Exhibit
Number
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
|
|
X
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
|
|
|
X
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
|
|
|
X
|
*
|
Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. Endurance agrees to furnish supplementally to the Securities and Exchange Commission a copy of any omitted schedule or exhibit upon request.
|
#
|
Management contract or any compensatory plan, contract or agreement.
|
+
|
Confidential treatment requested as to portions of the exhibit. Confidential materials omitted and filed separately with the Securities and Exchange Commission.
|
Annualized Base Salary:
|
$375,000
|
|
Annualized Bonus Target:
|
60%
|
|
Annualized Target Cash Compensation:
|
|
$600,000
|
Combined Value of Equity to be granted:
|
$1,500,000
|
|
Total Direct Compensation (Cash + Equity):
|
|
$2,100,000
|
1.
|
Key Definitions.
|
1.2.
|
"
Code
" means the Internal Revenue Code of 1986, as amended.
|
3.
|
Employment Status; Termination of Employment.
|
3.2.
|
Termination of Employment.
|
(iii)
|
specify the Date of Termination (as defined below), and
|
4.
|
Benefits to Executive.
|
4.3.
|
Payments Subject to Section 409A
.
|
5.
|
Disputes
.
|
6.
|
Successors
.
|
7.
|
Notice
.
|
8.
|
Miscellaneous
.
|
2.
|
Amendment of CTCT Grant Agreements
.
|
(a)
|
Revenue PSU Agreements.
|
i.
|
Double-Trigger Vesting. Section 2(b) of the Revenue PSU Agreement is hereby amended by replacing the first sentence of Section 2(b) in each Revenue PSU Agreement with the following:
|
ii.
|
Definition of Good Reason. Section 2(d)(iii) of each Revenue PSU Agreement is hereby amended and restated as follows:
|
(b)
|
Option Agreements
.
|
i.
|
Double-Trigger Vesting
. Section 2(b) of the Option Agreement is hereby amended by replacing the first sentence of Section 2(b) in each Option Agreement with the following:
|
ii.
|
Definition of Good Reason
. The third and fourth paragraphs of Section 2(b) of each Option Agreement are hereby amended and restated as follows:
|
(c)
|
RSU Agreements
.
|
i.
|
Double-Trigger Vesting
. Section 2(b) of the RSU Agreement is hereby amended by replacing the first sentence of Section 2(b) in each RSU Agreement with the following:
|
ii.
|
Definition of Good Reason
. Section 2(d)(iii) of each RSU Agreement is hereby amended and restated as follows:
|
3.
|
Retention Bonus
.
|
9.
|
Section 409A
.
|
Date of Grant
|
Type of Award
|
Number of Shares of Holdings Common Stock Subject to Award as of the Effective Time
|
6/20/2012
|
ISO
|
9,286
|
6/20/2012
|
NQ
|
8,490
|
6/20/2012
|
RSU
|
1,482
|
12/4/2012
|
ISO
|
20,550
|
12/4/2012
|
RSU
|
42,264
|
12/3/2013
|
RSU
|
25,937
|
12/3/2013
|
RSU
|
45,389
|
12/2/2014
|
RSU
|
37,602
|
12/2/2014
|
RSU
|
32,230
|
CONTACT INFORMATION
|
THE ENDURANCE INTERNATIONAL GROUP, INC.
|
TREGARON INDIA HOLDINGS, LLC
|
Attn:
|
David Bryson, Chief Legal Counsel
|
|
Address:
|
10 Corporate Drive
Burlington, MA 01803 |
|
Phone:
|
781-852-3000
|
|
Fax:
|
[**]
|
|
Email:
|
[**]
|
|
URL:
|
http://www.EnduranceInternational.com
|
|
THE ENDURANCE INTERNATIONAL GROUP, INC.,
A Delaware corporation |
TREGARON INDIA HOLDINGS, LLC, A Delaware LLC, d/b/a GLOWTOUCH
|
By: /s/ Ron LaSalvia
|
By: /s/ Vidya Ravichandran
|
Name: Ron LaSalvia
|
Name: Vidya Ravichandran
|
Title: COO
|
Title: President
|
Team
|
Process
|
Description
|
Domain
|
Domain Portfolio Review
|
Reviewing domain portfolios to determine relative value of domains by looking at specific attributes of the domain like celebrity, trademarks and vice. Specifically the Portfolio Review Specialists would process domain reviews, looking names, celebrity, brands, trademarks, vice, etc,; Portfolio Review Team Manager would be a front line supervisor [**] ratio for Team Manager to Portfolio Review Specialist; Portfolio Review Operations Manager is the program manager to oversee entire operation, reporting and communications back to EIG
|
Engineering
|
Data Mining and Business Intelligence
|
Accessing EIG databases and extracting data upon request for various business units
|
Engineering
|
QA
|
Manual and automated testing of bug fixes and new development
|
Engineering
|
Development
|
Bug fixes and tasks in larger development projects
|
Engineering
|
Migration
|
Per an SOW, this team works to manually migrate customers that can’t be migrated through scripted process. During non-migration times this team assists with Tier 3 technical support as well as QA and development
|
Network Operations
|
NOC
|
Monitoring server and network health and performance
|
Reporting
|
Dashboards and Analytics
|
Create and distribute operational and customer engagement reports for various business units
|
Marketing
|
Marketing Support
|
As agreed between the Parties, per a SOW
|
SEO Technical Services
|
Search Engine Optimization
|
As agreed between the Parties, per a SOW
|
Web Design
|
Website Design and Development; Facebook business pages; Custom Design Project management, design and Development
|
Design, develop and build out websites as requested by EIG; set up Facebook business pages for EIG customers;
fulfill estimation, project management, website design, development and maintenance of custom design projects for EIG customers; all as agreed between the Parties, per a SOW
|
Support
|
Operations Management
|
Oversee sales and support operations for all Homestead and vDeck brands and other EIG brands as may be added or modified by EIG from time to time
|
Team
|
Process
|
Description
|
Support
|
Training
|
New hire and ongoing training for all support positions
|
Support
|
Quality Assurance
|
Review all customer communications as well as back-office process adherence to ensure quality standards as set by EIG are met
|
Support
|
NPS
|
Review NPS surveys, track trends, follow up with customers and report results
|
Support
|
Ticket Support
|
Respond to customers via ticket system, handle sales, billing and technical requests
|
Support
|
Chat Support
|
Respond to customers via chat system, handle sales, billing and technical requests
|
Support
|
Billing
|
Handle escalated and specialty billing tasks including refunds, chargebacks and account cancellations
|
Support
|
Registrar
|
Handle escalated and specialty domain tasks including redemptions, bulk renewals and access to 3
rd
party registrar systems
|
Support
|
Compliance
|
Handle escalated and specialty compliance tasks, including abuse complaints and new signup fraud prevention
|
Position
|
Per Month Pricing*
|
Center Manager
|
[**]
|
Operations Manager
|
[**]
|
Training Manager
|
[**]
|
Quality Assurance Manager
|
[**]
|
NPS Manager
|
[**]
|
Team Manager
|
[**]
|
Chat Agent
|
[**]
|
Tier 1 Ticket Agent
|
[**]
|
Tier 2 Ticket Agent
|
[**]
|
Tier 3 Ticket Agent
|
[**]
|
Billing Agent
|
[**]
|
Compliance Agent
|
[**]
|
Registrar Agent
|
[**]
|
Trainer
|
[**]
|
QA Agent
|
[**]
|
NPS Agent
|
[**]
|
NOC Admin
|
[**]
|
Reporting Agent
|
[**]
|
Engineer
|
[**]
|
Portfolio Review Specialist
|
[**]
|
Portfolio Review Team Manager
|
[**]
|
Portfolio Review Operations Manager
|
[**]
|
SEO Technical Services
|
[**]
|
Website Design Project Manager
|
[**]
|
Website Designer and Developer
|
[**]
|
Facebook Business Pages Designer
|
[**]
|
Customer Website design
|
[**]
|
[**]
|
[**]% of Prior [**] Month Average
|
[**]
|
[**]% of Prior [**] Month Average
|
[**]
|
[**]% of Prior [**] Month Average
|
[**]
|
[**]% of Prior [**] Month Average
|
[**]
|
[**]% of Prior [**] Month Average
|
[**]
|
[**]% of Prior [**] Month Average
|
•
|
By [**] days on the job after training, Tier 1 agents should be producing at least [**] contacts per hour.
|
•
|
By [**] days on the job after training, Tier 1 agents should be producing at least [**] contacts per hour.
|
•
|
By [**] days on the job after training, Tier 1 agents should be producing at least [**] contacts per hour.
|
•
|
Customer contact via email via customer ticket systems: [**]% of customer contacts via email and/or via the customer ticket system shall be responded to within [**].
|
•
|
Customer contact via chat via customer chat systems: [**]% of chats shall be answered within [**] with less than [**]% rate of abandonment.
|
•
|
[**]% of billing tasks assigned in internal ticketing systems should be handled [**].
|
a.
|
Service Provider shall indemnify, hold harmless and defend EIG and its, directors, officers, agents, servants, employees and any additional entities requested to be so indemnified by EIG from and against any and all claims, damages, losses, liabilities and expenses, including reasonable attorney’s fees, arising from any act, omission or negligence of the Service Provider from and after the date hereof, including without limitation the failure to comply with any applicable laws, regulations and ordinances and/or third party claims of intellectual property infringement.
|
b.
|
EIG agrees to defend TIH and its directors, officers, agents, servants, and employees from and against any third-party claim or action based on any alleged infringement of any U.S. patent, copyright, trade secret, or other proprietary right as a result of the use of data or other content provided to TIH in order to perform the Services hereunder, and EIG agrees to indemnify TIH from any damages awarded against TIH in any such infringement claim or action or settlement thereof.
|
c.
|
A Party electing to seek indemnification for a claim pursuant to this section 15 shall provide the indemnifying Party with prompt, written notice of such election, whereupon the indemnifying Party shall, unless otherwise agreed in writing by the Parties, assume control of the defense (including settlement) of the relevant claim, excluding any portion of such claim that is outside the scope of the indemnifying Party’s obligations pursuant to this section 15; provided, however, that any failure promptly to provide such notice shall relieve the indemnifying Party of its indemnification obligations hereunder only to the extent of any actual prejudice suffered by the indemnifying Party as a result of such failure. The Party seeking indemnification shall be entitled to participate in the defense of any such claim (including any settlement discussions) at its own expense using counsel of its own choosing and shall be kept timely informed of any material disclosures, discussions and proceedings in relation to such claim by the indemnifying Party. Upon the indemnifying Party’s written request, the other Party will provide to the indemnifying Party all available information and assistance reasonably necessary for the indemnifying Party to defend such claim, provided that the indemnifying Party reimburses the other Party for its actual and reasonable costs incurred in furnishing such information and assistance. The indemnifying Party will not enter into any settlement or other compromise of any indemnifiable claim without the other Party’s prior written consent, which consent shall not be unreasonably withheld.
|
ENDURANCE INTERNATIONAL GROUP, INC.
|
TREGARON INDIA HOLDINGS, LLC
|
By:
/s/ Timothy Mathews
|
By:
/s/ Vidya Ravichandran
|
Name:
Timothy Mathews
|
Name:
Vidya Ravichandran
|
Title:
VP, Corporate Controller
|
Title:
President
|
Date:
2/13/2014
|
Date:
2/11/2014
|
|
|
|
Invoice
|
GlowTouch Technologies
|
|
|
|
|
|
|
|
Tregaron India Holdings LLC
|
|
|
|
DBA Glow Touch
|
|
Date
|
Invoice
|
Department 8903 Carol Stream, IL
|
|
3/31/2013
|
5745
|
60122-8903
|
|
|
|
Bill To
|
|
Ship To
|
|
|
Endurance International
|
|
Endurance International
|
|
|
70 Blanchard Rd
|
|
|
|
|
Burlington, MA 01803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
P.O. No.
|
Terms
|
|
|
|
|
Due on receipt
|
|
Quantity
|
Description
|
Rate
|
Amount
|
|
Replacement of computers for Tech Support work
|
[**]
|
[**]
|
|
|
Total
|
USD [**]
|
|
|
|
|
|
|
Payments/Credits
|
USD 0.00
|
|
|
|
|
|
|
Balance Due
|
USD [**]
|
THE ENDURANCE INTERNATIONAL GROUP, INC.
|
TREGARON INDIA HOLDINGS, LLC
|
By:
/s/ David Bryson
|
By:
/s/ Vidya Ravichandran
|
Name:
David Bryson
|
Name:
Vidya Ravichandran
|
Title:
EVP & General Counsel
|
Title:
President
|
Date:
12/10/2014
|
Date:
05 December 2014
|
Name
|
Jurisdiction of Incorporation or Organization
|
Names Under Which Subsidiary Does Business
|
|
|
|
EIG Investors Corp.
|
DE
|
|
|
|
|
The Endurance International Group, Inc.
|
DE
|
AccountSupport
ApolloHosting
Arvixe
BizLand
BlueDomino
BuyDomains
Cloud by IX
Domain Privacy Service FBO Registrant
DomainHost
Dot5Hosting
Dotster
EasyCGI
eHost
EntryHost
FatCow
FreeYellow
Globat
Host Excellence
HostCentric
HostClear
HostYourSite
HyperMart
IMOutdoors
IPage
IPower
IX Web Hosting
JustHost
Netfirms
NetWorks/Webhosting
Nexx
PowWeb
PureHost
Re.Vu
ReadyHosting
SEOGears
Spertly
Sprly
Spry
StartLogic
SuperGreenHosting
|
|
|
This Domain For Sale Worldwide 339 222 5132
Typepad
USANetHosting
Verio
ViaVerio
VirtualAve
VPSLink
WebHost4Life
WebstrikeSolutions
Xeran
Yourwebhosting
|
|
|
|
Bluehost Inc.
|
UT
|
Domain Privacy Service FBO Registrant
HostClear
JustHost
Super Green Hosting
Hostmonster
Unified Layer
|
|
|
|
HostGator.com LLC
|
FL
|
AptHost
BlueFur
Nodel
Site5
WebHostingSupport
|
|
|
|
Endurance International Group—West, Inc.
|
DE
|
1ASP Host
Domain DLX
Domain Registrations
Domino
Dotster
EmailBrain
FortuneCity
Homestead Technologies
HotGames
MatchingPointHosting
MyBlogSite
NameWinner
|
|
|
|
Constant Contact, Inc.
|
DE
|
|
|
|
|
WZ (UK) Limited
|
England and Wales
|
|
|
|
|
Endurance International Group Israel Ltd.
|
Israel
|
|
|
|
|
WebZai Ltd.
|
Israel
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: February 24, 2017
|
|
By:
|
/s/ Hari Ravichandran
|
|
|
|
Hari Ravichandran
Chief Executive Officer
(Principal Executive Officer)
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: February 24, 2017
|
|
By:
|
/s/ Marc Montagner
|
|
|
|
Marc Montagner
Chief Financial Officer
(Principal Financial Officer)
|
(1)
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Endurance International Group Holdings, Inc.
|
Date: February 24, 2017
|
|
By:
|
/s/ Hari Ravichandran
|
|
|
|
Hari Ravichandran
Chief Executive Officer
(Principal Executive Officer)
|
(1)
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Endurance International Group Holdings, Inc.
|
Date: February 24, 2017
|
|
By:
|
/s/ Marc Montagner
|
|
|
|
Marc Montagner
Chief Financial Officer
(Principal Financial Officer)
|