|
|
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
|
¨
|
Emerging growth company
|
¨
|
|
|
|
|
|
Page
|
PART I.
|
|
PART II.
|
|
PART III.
|
|
PART IV.
|
|
•
|
our plans in 2018 to make investments across our business to enhance our product capabilities and user experience, and to simplify and integrate our operations;
|
•
|
the anticipated results of such investments;
|
•
|
expected decreases in our total subscriber count for 2018 and thereafter, and the factors driving such expected decreases;
|
•
|
our planned approach to defending certain legal proceedings;
|
•
|
trends in cost of revenue and gross profit;
|
•
|
the impact on us of tax reform and new and recent accounting pronouncements; and
|
•
|
competition.
|
Item 1.
|
Business
|
ITEM 1A.
|
Risk Factors
|
•
|
our failure to develop or offer new or enhanced products and services in a timely manner that keeps pace with new technologies, competitor offerings and the evolving needs of our subscribers;
|
•
|
difficulties providing or maintaining a high level of subscriber satisfaction, which could cause our existing subscribers to cancel their subscriptions or stop referring prospective subscribers to us;
|
•
|
increases in our subscriber churn rates or our failure to convert subscribers from introductory, discounted products to full priced solutions;
|
•
|
perceived or actual security, availability, 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;
|
•
|
continued or increased competition in the SMB market, including greater marketing efforts or investments by our competitors in advertising and promoting their brands or in product development;
|
•
|
changes in search engine ranking algorithms or in search terms used by potential subscribers;
|
•
|
our inability to market our solutions in a cost-effective manner to new subscribers or to our existing subscribers due to changes in regulation, or changes in the enforcement of existing regulation, that would affect our marketing practices.
|
•
|
our ability to cost-effectively attract, retain, and increase sales to subscribers;
|
•
|
the impact of competition;
|
•
|
the timing and success of introductions of new products or product enhancements;
|
•
|
the amount and timing of our marketing expenditures;
|
•
|
the amount and timing of capital expenditures or extraordinary expenses, such as litigation, regulatory or other dispute-related settlement payments (including, for example, any potential settlements of the pending legal proceedings described in
Item 3 - Legal Proceedings
);
|
•
|
the mix of products we sell;
|
•
|
higher than expected refunds to our subscribers;
|
•
|
systems, data center and Internet failures, breaches and service interruptions;
|
•
|
negative publicity about us or our brands;
|
•
|
loss of key employees or difficulties recruiting new employees;
|
•
|
the impact of changes in legislation or regulations, or to interpretations of existing legislation and regulations;
|
•
|
litigation or governmental enforcement actions against us due to actual or alleged failures to comply with applicable laws or regulations;
|
•
|
failures to comply with industry standards such as the payment card industry data security standards;
|
•
|
interest rate fluctuations;
|
•
|
terminations of, disputes with, or material changes to our relationships with third-party partners; and
|
•
|
costs, integration problems, or other liabilities associated with past or future acquisitions, strategic investments or joint ventures.
|
•
|
adapting our solutions and marketing practices to international markets, including translation into foreign languages;
|
•
|
compliance with foreign laws, including more stringent laws in foreign jurisdictions relating to consumer privacy and protection of data collected from individuals and other third parties;
|
•
|
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;
|
•
|
greater difficulty in enforcing contracts, including our terms of service and other agreements;
|
•
|
management, communication, compliance 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;
|
•
|
compliance by our employees, business partners and other agents with anti-bribery laws, economic sanction laws and regulations, export controls, and other U.S., foreign 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, service, use or other tax) systems, and 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;
|
•
|
restrictions and withholdings on the repatriation of earnings;
|
•
|
foreign currency exchange risk;
|
•
|
uncertain political, regulatory and economic climates in some countries, which could result in unpredictable or frequent changes in applicable regulations or in the general business environment that could negatively impact us; and
|
•
|
reduced protection for intellectual property rights in some countries.
|
•
|
difficulties or delays in integrating the acquired businesses, which could prevent us from realizing the anticipated benefits of acquisitions;
|
•
|
reliance on third parties for transition services prior to subscriber migration;
|
•
|
difficulties in supporting and migrating acquired subscribers, if any, to our platforms, which could cause subscriber churn, unanticipated costs and damage to our reputation;
|
•
|
disruption of our ongoing business and diversion of management and other resources from existing operations;
|
•
|
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;
|
•
|
differences in corporate culture, compliance protocols, and risk management practices between us and acquired companies;
|
•
|
potential loss of an acquired business’ key employees;
|
•
|
potential loss of the subscribers or partners of an acquired business due to the actual or perceived impact of the acquisition;
|
•
|
difficulties associated with governance, management and control matters in majority or minority investments or joint ventures;
|
•
|
unforeseen or undisclosed liabilities or challenges associated with the companies, businesses or technologies we acquire;
|
•
|
adverse tax consequences, including exposure of our entire business to taxation in additional jurisdictions; and
|
•
|
accounting effects, including potential impairment charges 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.
|
•
|
the Digital Millennium Copyright Act of 1998, or DMCA, provides recourse for owners of copyrighted material who believe that their rights under U.S. copyright law have been infringed on the Internet. Under the DMCA, based on our current business activity as an online service provider that does not monitor, own or control website content posted by our subscribers, we generally are not liable for copyright infringing content posted by our subscribers or other third parties, provided that we follow the procedures for handling copyright infringement claims set forth in the DMCA. Generally, if we receive a proper notice from, or on behalf of, a copyright owner alleging infringement of copyrighted material located on websites we host, and we fail to expeditiously remove or disable access to the allegedly infringing material or otherwise fail to meet the requirements of the safe harbor provided by the DMCA, the copyright owner may seek to impose liability on us. We have in the past faced, and could in the future face, liability for copyright infringement due to technical mistakes in complying with the detailed DMCA take-down procedures.
|
•
|
the Communications Decency Act of 1996, or CDA, generally protects interactive computer service providers such as us, from liability for certain online activities of their customers, such as the publication of defamatory or other objectionable content. As an interactive computer services provider, we do not monitor hosted websites or prescreen the content placed by our subscribers on their sites. Accordingly, under the CDA, we are generally not responsible for the subscriber-created content hosted on our servers. However, the CDA does not apply in foreign jurisdictions, and proposed legislation now or in the future may reduce the immunity provided to us by the CDA, which could require us
|
•
|
in addition to the CDA, the Securing the Protection of our Enduring and Established Constitutional Heritage Act, or the SPEECH Act, provides a statutory exception to the enforcement by a U.S. court of a foreign judgment that is less protective of free speech than the United States. Generally, the exception applies if the law applied in the foreign court did not provide at least as much protection for freedom of speech and press as would be provided by the First Amendment of the U.S. Constitution or by the constitution and law of the state in which the U.S. court is located, or if no finding of a violation would be supported under the First Amendment of the U.S. Constitution or under the constitution and law of the state in which the U.S. court is located. Although the SPEECH Act may protect us from the enforcement of foreign judgments in the United States, it does not affect the enforceability of the judgment in the foreign country that issued the judgment. Given our international presence, we may therefore, nonetheless, have to defend against or comply with any foreign judgments made against us, which could take up substantial management time and resources and damage our reputation.
|
•
|
Liability for our failure to renew a subscriber’s domain or for our role in the wrongful transfer of control or ownership of accounts, websites or domain names;
|
•
|
Liability for other forms of account, website or domain name “hijacking,” including misappropriation by third parties of subscriber accounts, websites or domain names;
|
•
|
Liability for providing the identity and contact details of a domain name registrant who has purchased our domain privacy service, even though our terms of service reserve the right to provide the underlying WHOIS information and/or to cancel privacy services on domain names in certain circumstances;
|
•
|
Liability for trademark infringement if one or more domain names in our domain name portfolios that we own and provide for resale is alleged to violate another party’s trademark
|
•
|
Liability for the infringement of third party trademarks or copyrights if advertisements displayed on websites associated with domains registered by us contain allegedly infringing content placed by third parties.
|
•
|
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;
|
•
|
changes in expectations for, or evaluations of, our stock by securities analysts, or decisions by securities or industry analysts not to publish or to cease publishing research or reports about us, our business or our market;
|
•
|
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; 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;
|
•
|
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;
|
•
|
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, subject to limited exceptions set forth in 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, subject to limited exceptions set forth in our stockholders agreement;
|
•
|
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; subject to limited exceptions 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.
|
ITEM 1B.
|
Unresolved Staff Comments
|
ITEM 2.
|
Properties
|
•
|
approximately 387,000 square feet of leased office space in the United States located primarily in Arizona, Ohio, Texas, Utah and Washington;
|
•
|
approximately 60,000 square feet of leased office space outside of the United States located primarily in Brazil, China, India, 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 2,560 kilowatts of power under contract.
|
•
|
approximately 87,000 square feet of leased office space outside of the United States located primarily in India; and
|
•
|
leased and co-located data center space located primarily in Texas, India and Hong Kong, with approximately 400 kilowatts of power under contract.
|
•
|
approximately 236,000 square feet of 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, 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
|
|
Year Ended December 31, 2017
|
|
|
|
||||
First Quarter
|
$
|
9.85
|
|
|
$
|
7.45
|
|
Second Quarter
|
$
|
8.80
|
|
|
$
|
6.20
|
|
Third Quarter
|
$
|
9.35
|
|
|
$
|
7.18
|
|
Fourth Quarter
|
$
|
9.50
|
|
|
$
|
7.65
|
|
|
*$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
|
3/31/2017
|
6/30/2017
|
9/30/2017
|
12/31/2017
|
||||||||||||||||||||||||||||||||||||
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
|
|
$
|
69.78
|
|
$
|
74.22
|
|
$
|
72.89
|
|
$
|
74.67
|
|
NASDAQ Composite Index
|
$
|
100.00
|
|
$
|
111.18
|
|
$
|
112.27
|
|
$
|
118.33
|
|
$
|
120.71
|
|
$
|
127.24
|
|
$
|
131.81
|
|
$
|
134.77
|
|
$
|
125.36
|
|
$
|
136.07
|
|
$
|
132.86
|
|
$
|
132.48
|
|
$
|
145.28
|
|
$
|
146.95
|
|
$
|
161.91
|
|
$
|
168.61
|
|
$
|
178.54
|
|
$
|
190.20
|
|
RDG Internet Composite Index
|
$
|
100.00
|
|
$
|
118.76
|
|
$
|
113.69
|
|
$
|
118.29
|
|
$
|
122.31
|
|
$
|
115.69
|
|
$
|
124.20
|
|
$
|
129.45
|
|
$
|
135.12
|
|
$
|
163.23
|
|
$
|
156.35
|
|
$
|
158.57
|
|
$
|
181.70
|
|
$
|
171.45
|
|
$
|
196.64
|
|
$
|
214.09
|
|
$
|
226.89
|
|
$
|
246.62
|
|
|
|
Year Ended
December 31, 2013 |
|
Year Ended
December 31, 2014 |
|
Year Ended
December 31, 2015 |
|
Year Ended
December 31, 2016 |
|
Year Ended
December 31, 2017 |
||||||||||
|
|
(in thousands, except per share and share information)
|
||||||||||||||||||
Consolidated Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue
|
|
$
|
520,296
|
|
|
$
|
629,845
|
|
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
Cost of revenue (1)
|
|
350,103
|
|
|
381,488
|
|
|
425,035
|
|
|
583,991
|
|
|
603,930
|
|
|||||
Gross profit
|
|
170,193
|
|
|
248,357
|
|
|
316,280
|
|
|
527,151
|
|
|
572,937
|
|
|||||
Operating expense:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Sales and marketing
|
|
117,689
|
|
|
146,797
|
|
|
145,419
|
|
|
303,511
|
|
|
277,460
|
|
|||||
Engineering and development(4)
|
|
23,205
|
|
|
19,549
|
|
|
26,707
|
|
|
87,601
|
|
|
78,772
|
|
|||||
General and administrative (3)
|
|
92,347
|
|
|
69,533
|
|
|
90,968
|
|
|
175,379
|
|
|
164,745
|
|
|||||
Impairment of goodwill
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,129
|
|
|||||
Total operating expense (2)
|
|
233,241
|
|
|
235,879
|
|
|
263,094
|
|
|
566,491
|
|
|
533,106
|
|
|||||
Income (loss) from operations
|
|
(63,048
|
)
|
|
12,478
|
|
|
53,186
|
|
|
(39,340
|
)
|
|
39,831
|
|
|||||
Total other expense, net
|
|
(98,327
|
)
|
|
(57,083
|
)
|
|
(52,974
|
)
|
|
(150,450
|
)
|
|
(157,006
|
)
|
|||||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
|
(161,375
|
)
|
|
(44,605
|
)
|
|
212
|
|
|
(189,790
|
)
|
|
(117,175
|
)
|
|||||
Income tax expense (benefit)
|
|
(3,596
|
)
|
|
6,186
|
|
|
11,342
|
|
|
(109,858
|
)
|
|
(17,281
|
)
|
|||||
Loss before equity earnings of unconsolidated entities
|
|
(157,779
|
)
|
|
(50,791
|
)
|
|
(11,130
|
)
|
|
(79,932
|
)
|
|
(99,894
|
)
|
|||||
Equity loss (income) of unconsolidated entities, net of tax
|
|
2,067
|
|
|
61
|
|
|
14,640
|
|
|
1,297
|
|
|
(110
|
)
|
|||||
Net loss
|
|
(159,846
|
)
|
|
(50,852
|
)
|
|
(25,770
|
)
|
|
(81,229
|
)
|
|
(99,784
|
)
|
|||||
Net loss attributable to non-controlling interest
|
|
(659
|
)
|
|
(8,017
|
)
|
|
—
|
|
|
(8,398
|
)
|
|
7,524
|
|
|||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
|
$
|
(159,187
|
)
|
|
$
|
(42,835
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
|
$
|
(107,308
|
)
|
Net loss per share attributable to Endurance International Group Holdings, Inc. basic and diluted
|
|
$
|
(1.55
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
Weighted average shares used to compute net loss per share attributable to Endurance International Group Holdings, Inc. basic and diluted
|
|
102,698,773
|
|
|
127,512,346
|
|
|
131,340,557
|
|
|
133,415,732
|
|
|
137,322,201
|
|
|
|
(1)
|
Includes stock-based compensation expense of $126,000, $0.5 million, $2.0 million, $5.9 million and
$6.1 million
, for the years ended December 31, 2013, 2014, 2015, 2016, and 2017, respectively. Also includes amortization expense of $105.9 million, $102.7 million, $91.1 million, $143.6 million and
$140.4 million
for the years ended December 2013, 2014, 2015, 2016, and 2017, respectively. It also includes impairment of intangible assets of $18.7 million for the year ended December 31, 2017.
|
(2)
|
Includes stock-based compensation expense of $10.6 million, $15.5 million, $27.9 million, $52.4 million and $53.9 million for the years ended December 31, 2013, 2014, 2015, 2016, and 2017, respectively.
|
(3)
|
Includes transaction expenses of $38.7 million, $4.8 million,
$9.6 million
,
$32.3 million
, and
$0.8 million
for the years ended December 31, 2013, 2014, 2015, 2016, and 2017, respectively.
|
(4)
|
Includes impairment of intangible assets of $9.0 million for the year ended December 31, 2016.
|
|
|
|
|
||||||||||||||||
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
||||||||||
|
(in thousands)
|
||||||||||||||||||
Consolidated Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
66,815
|
|
|
$
|
32,379
|
|
|
$
|
33,030
|
|
|
$
|
53,596
|
|
|
$
|
66,493
|
|
Property and equipment, net
|
49,715
|
|
|
56,837
|
|
|
75,762
|
|
|
95,272
|
|
|
95,452
|
|
|||||
Working capital (deficit)
|
(160,511
|
)
|
|
(274,726
|
)
|
|
(370,335
|
)
|
|
(362,677
|
)
|
|
(359,222
|
)
|
|||||
Total assets
|
1,580,938
|
|
|
1,746,043
|
|
|
1,802,500
|
|
|
2,756,274
|
|
|
2,601,086
|
|
|||||
Current and long-term debt, net of original issuance discounts and deferred financing costs (1)
|
1,046,945
|
|
|
1,086,475
|
|
|
1,092,385
|
|
|
1,986,980
|
|
|
1,892,245
|
|
|||||
Current and long-term capital lease obligations
|
—
|
|
|
8,095
|
|
|
13,081
|
|
|
7,202
|
|
|
15,349
|
|
|||||
Total stockholders’ equity
|
155,262
|
|
|
174,496
|
|
|
179,674
|
|
|
124,383
|
|
|
83,005
|
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2017
|
||||
Revenue
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
Net loss
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
Net cash provided by operating activities
|
$
|
154,961
|
|
|
$
|
201,273
|
|
•
|
Revenue grew by 6% from 2016 due to higher revenue in our email marketing segment, which was driven primarily by a full year of Constant Contact revenue contribution in 2017 and the impact in 2016 of the write-down of Constant Contact deferred revenue to fair value as of the acquisition date, which we refer to as the Constant Contact purchase accounting adjustment. This increase in email marketing revenue offset revenue declines in the web presence and domain segments.
|
•
|
Net loss widened in 2017 as compared to 2016, primarily due to lower income tax benefits and higher goodwill and other long-term asset impairment charges relative to 2016. These factors were partially offset by lower acquisition transaction costs and greater operating profits in our email marketing segment.
|
•
|
Net cash provided by operating activities grew by 30%, and was positively impacted by cash flows from the email marketing segment as well as lower acquisition and restructuring related payments relative to 2016. Our growth in cash flows allowed us to make voluntary debt principal payments of $66.0 million in 2017, which were in addition to required debt principal payments of $34.4 million made during the year.
|
•
|
total subscribers;
|
•
|
average revenue per subscriber ("ARPS");
|
•
|
adjusted EBITDA; and
|
•
|
free cash flow.
|
|
Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
Consolidated metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
4,669
|
|
|
5,371
|
|
|
5,051
|
|
|||
Average subscribers
|
4,358
|
|
|
5,283
|
|
|
5,211
|
|
|||
Average revenue per subscriber
|
$
|
14.18
|
|
|
$
|
17.53
|
|
|
$
|
18.82
|
|
Adjusted EBITDA
|
$
|
219,249
|
|
|
$
|
288,396
|
|
|
$
|
350,814
|
|
|
|
|
|
|
|
||||||
Web presence segment metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
4,186
|
|
|
4,198
|
|
|
3,849
|
|
|||
Average subscribers
|
3,972
|
|
|
4,233
|
|
|
4,024
|
|
|||
Average revenue per subscriber
|
$
|
12.52
|
|
|
$
|
12.77
|
|
|
$
|
13.29
|
|
Adjusted EBITDA
|
$
|
194,611
|
|
|
$
|
153,766
|
|
|
$
|
158,187
|
|
|
|
|
|
|
|
||||||
Email marketing segment metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
—
|
|
|
544
|
|
|
519
|
|
|||
Average subscribers
|
—
|
|
|
494
|
|
|
531
|
|
|||
Average revenue per subscriber
|
$
|
—
|
|
|
$
|
55.11
|
|
|
$
|
62.92
|
|
Adjusted EBITDA
|
$
|
—
|
|
|
$
|
116,261
|
|
|
$
|
185,869
|
|
|
|
|
|
|
|
||||||
Domain segment metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
483
|
|
|
629
|
|
|
683
|
|
|||
Average subscribers
|
386
|
|
|
556
|
|
|
656
|
|
|||
Average revenue per subscriber
|
$
|
31.22
|
|
|
$
|
20.34
|
|
|
$
|
16.98
|
|
Adjusted EBITDA
|
$
|
24,638
|
|
|
$
|
18,369
|
|
|
$
|
6,758
|
|
|
Web Presence
|
Domain
|
Email Marketing
|
Total
|
||||
|
# subscribers
|
# subscribers
|
# subscribers
|
# subscribers
|
||||
Total Subscribers - December 31, 2015
|
4,186
|
|
483
|
|
—
|
|
4,669
|
|
Acquisitions
|
86
|
|
—
|
|
566
|
|
652
|
|
Light web presence subscribers
|
—
|
|
62
|
|
—
|
|
62
|
|
Adjustments
|
(12
|
)
|
71
|
|
—
|
|
59
|
|
Core subscriber growth
|
(62
|
)
|
13
|
|
(22
|
)
|
(71
|
)
|
Total Subscribers - December 31, 2016
|
4,198
|
|
629
|
|
544
|
|
5,371
|
|
Acquisitions
|
—
|
|
—
|
|
—
|
|
—
|
|
Light web presence subscribers
|
16
|
|
18
|
|
—
|
|
34
|
|
Adjustments
|
(19
|
)
|
26
|
|
—
|
|
7
|
|
Core subscriber growth
|
(346
|
)
|
10
|
|
(25
|
)
|
(361
|
)
|
Total Subscribers - December 31, 2017
|
3,849
|
|
683
|
|
519
|
|
5,051
|
|
|
Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
Consolidated revenue
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
Consolidated total subscribers
|
4,669
|
|
|
5,371
|
|
|
5,051
|
|
|||
Consolidated average subscribers for the period
|
4,358
|
|
|
5,283
|
|
|
5,211
|
|
|||
Consolidated average revenue per subscriber (ARPS)
|
$
|
14.18
|
|
|
$
|
17.53
|
|
|
$
|
18.82
|
|
|
|
|
|
|
|
||||||
Web presence revenue
|
$
|
596,687
|
|
|
$
|
648,732
|
|
|
$
|
641,993
|
|
Web presence subscribers
|
4,186
|
|
|
4,198
|
|
|
3,849
|
|
|||
Web presence average subscribers
|
3,972
|
|
|
4,233
|
|
|
4,024
|
|
|||
Web presence ARPS
|
$
|
12.52
|
|
|
$
|
12.77
|
|
|
$
|
13.29
|
|
|
|
|
|
|
|
||||||
Email marketing revenue
|
$
|
—
|
|
|
$
|
326,808
|
|
|
$
|
401,250
|
|
Email marketing subscribers
|
—
|
|
|
544
|
|
|
519
|
|
|||
Email marketing average subscribers
|
—
|
|
|
494
|
|
|
531
|
|
|||
Email marketing ARPS
|
$
|
—
|
|
|
$
|
55.11
|
|
|
$
|
62.92
|
|
|
|
|
|
|
|
||||||
Domain revenue
|
$
|
144,628
|
|
|
$
|
135,602
|
|
|
$
|
133,624
|
|
Domain subscribers
|
483
|
|
|
629
|
|
|
683
|
|
|||
Domain average subscribers
|
386
|
|
|
556
|
|
|
656
|
|
|||
Domain ARPS
|
$
|
31.22
|
|
|
$
|
20.34
|
|
|
$
|
16.98
|
|
•
|
Revenue from domain-only customers
. Our web presence and domain segments each earn revenue from domain-only customers. For our web presence segment, 0.8% of our fiscal year 2017 revenue was earned from domain only customers. For our domain segment, approximately 4.6% of our revenue for fiscal year 2017 was earned from domain only customers.
|
•
|
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. A significant portion of this revenue is associated with our domain segment.
|
•
|
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,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
Consolidated
|
(in thousands)
|
||||||||||
Net loss
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
Interest expense, net(1)
|
58,414
|
|
|
152,312
|
|
|
156,406
|
|
Income tax expense (benefit)
|
11,342
|
|
|
(109,858
|
)
|
|
(17,281
|
)
|
|||
Depreciation
|
34,010
|
|
|
60,360
|
|
|
55,185
|
|
|||
Amortization of other intangible assets
|
91,057
|
|
|
143,562
|
|
|
140,354
|
|
|||
Stock-based compensation
|
29,925
|
|
|
58,267
|
|
|
60,001
|
|
|||
Restructuring expenses
|
1,489
|
|
|
24,224
|
|
|
15,810
|
|
|||
Transaction expenses and charges
|
9,582
|
|
|
32,284
|
|
|
773
|
|
|||
(Gain) loss of unconsolidated entities(2)
|
9,200
|
|
|
(565
|
)
|
|
(110
|
)
|
|||
Impairment of other long-lived assets
|
—
|
|
|
9,039
|
|
|
31,460
|
|
|||
SEC investigations reserve
|
—
|
|
|
—
|
|
|
8,000
|
|
|||
Adjusted EBITDA
|
$
|
219,249
|
|
|
$
|
288,396
|
|
|
$
|
350,814
|
|
|
|
|
|
|
|
||||||
|
Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
Web presence
|
(in thousands)
|
||||||||||
Net loss
|
$
|
(34,049
|
)
|
|
$
|
(24,382
|
)
|
|
$
|
(70,375
|
)
|
Interest expense, net(1)
|
56,663
|
|
|
68,617
|
|
|
67,491
|
|
|||
Income tax expense (benefit)
|
12,756
|
|
|
(79,632
|
)
|
|
2,575
|
|
|||
Depreciation
|
31,947
|
|
|
33,590
|
|
|
37,634
|
|
|||
Amortization of other intangible assets
|
83,106
|
|
|
72,733
|
|
|
60,277
|
|
|||
Stock-based compensation
|
25,513
|
|
|
41,481
|
|
|
46,641
|
|
|||
Restructuring expenses
|
1,210
|
|
|
1,625
|
|
|
9,131
|
|
|||
Transaction expenses and charges
|
8,265
|
|
|
31,260
|
|
|
—
|
|
|||
(Gain) loss of unconsolidated entities(2)
|
9,200
|
|
|
(565
|
)
|
|
(110
|
)
|
|||
Impairment of other long-lived assets
|
—
|
|
|
9,039
|
|
|
600
|
|
|||
SEC investigations reserve
|
—
|
|
|
—
|
|
|
4,323
|
|
|||
Adjusted EBITDA
|
$
|
194,611
|
|
|
$
|
153,766
|
|
|
$
|
158,187
|
|
|
|
|
|
|
|
||||||
|
Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
Email marketing
|
(in thousands)
|
||||||||||
Net loss
|
$
|
—
|
|
|
$
|
(55,857
|
)
|
|
$
|
(10,615
|
)
|
Interest expense, net(1)
|
—
|
|
|
81,469
|
|
|
86,914
|
|
|||
Income tax expense (benefit)
|
—
|
|
|
(33,543
|
)
|
|
5,152
|
|
|||
Depreciation
|
—
|
|
|
23,747
|
|
|
13,912
|
|
|||
Amortization of other intangible assets
|
—
|
|
|
64,679
|
|
|
74,467
|
|
|||
Stock-based compensation
|
—
|
|
|
12,403
|
|
|
6,934
|
|
|||
Restructuring expenses
|
—
|
|
|
22,379
|
|
|
5,581
|
|
|||
Transaction expenses and charges
|
—
|
|
|
984
|
|
|
773
|
|
|||
SEC investigations reserve
|
—
|
|
|
—
|
|
|
2,751
|
|
|||
Adjusted EBITDA
|
$
|
—
|
|
|
$
|
116,261
|
|
|
$
|
185,869
|
|
|
|
|
|
|
|
||||||
|
Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
Domain
|
(in thousands)
|
||||||||||
Net income (loss)
|
$
|
8,279
|
|
|
(990
|
)
|
|
(18,794
|
)
|
||
Interest expense, net(1)
|
1,751
|
|
|
2,226
|
|
|
2,001
|
|
|||
Income tax expense (benefit)
|
(1,414
|
)
|
|
3,317
|
|
|
(25,008
|
)
|
|||
Depreciation
|
2,063
|
|
|
3,023
|
|
|
3,639
|
|
Amortization of other intangible assets
|
7,951
|
|
|
6,150
|
|
|
5,610
|
|
|||
Stock-based compensation
|
4,412
|
|
|
4,383
|
|
|
6,426
|
|
|||
Restructuring expenses
|
279
|
|
|
220
|
|
|
1,098
|
|
|||
Transaction expenses and charges
|
1,317
|
|
|
40
|
|
|
—
|
|
|||
Impairment of other long-lived assets
|
—
|
|
|
—
|
|
|
30,860
|
|
|||
SEC investigations reserve
|
—
|
|
|
—
|
|
|
926
|
|
|||
Adjusted EBITDA
|
$
|
24,638
|
|
|
$
|
18,369
|
|
|
$
|
6,758
|
|
(1)
|
Interest expense includes impact of amortization of deferred financing costs, original issuance discounts and interest income. For the year ended December 31, 2017, it also includes $6.5 million of deferred financing costs and original issuance discounts (OID) immediately expensed upon the refinancing of our term loan in 2017, or the 2017 Refinancing.
|
(2)
|
For all years presented, (gain) loss of unconsolidated entities is reported on a net basis, which includes our proportionate share of net (income) losses from unconsolidated entities, any (gain) loss recorded when we acquired our controlling interest in these entities and any impairments related to these entities. The loss on unconsolidated entities for the year ended December 31, 2015 was partially offset by a $5.4 million gain recorded upon our acquisition of a controlling interest in World Wide Web Hosting (Site5). The year ended December 31, 2016 includes an $11.4 million gain recorded upon our controlling interest in WZ (UK), Ltd., a loss of $4.8 million upon our acquisition of a controlling interest in AppMachine B.V., and a loss of $4.7 million on the impairment of our 33% equity investment in Fortifico Limited.
|
|
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,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Revenue
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
Cost of revenue
|
425,035
|
|
|
583,991
|
|
|
603,930
|
|
|||
Gross profit
|
316,280
|
|
|
527,151
|
|
|
572,937
|
|
|||
Operating expense:
|
|
|
|
|
|
||||||
Sales and marketing
|
145,419
|
|
|
303,511
|
|
|
277,460
|
|
|||
Engineering and development
|
26,707
|
|
|
87,601
|
|
|
78,772
|
|
|||
General and administrative
|
81,386
|
|
|
143,095
|
|
|
163,972
|
|
|||
Impairment of goodwill
|
—
|
|
|
—
|
|
|
12,129
|
|
|||
Transaction expenses
|
9,582
|
|
|
32,284
|
|
|
773
|
|
|||
Total operating expense
|
263,094
|
|
|
566,491
|
|
|
533,106
|
|
|||
Income (loss) from operations
|
53,186
|
|
|
(39,340
|
)
|
|
39,831
|
|
|||
Other income (expense)
|
(52,974
|
)
|
|
(150,450
|
)
|
|
(157,006
|
)
|
|||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
212
|
|
|
(189,790
|
)
|
|
(117,175
|
)
|
|||
Income tax expense (benefit)
|
11,342
|
|
|
(109,858
|
)
|
|
(17,281
|
)
|
|||
Loss before equity earnings of unconsolidated entities
|
(11,130
|
)
|
|
(79,932
|
)
|
|
(99,894
|
)
|
|||
Equity loss (income) of unconsolidated entities, net of tax
|
14,640
|
|
|
1,297
|
|
|
(110
|
)
|
|||
Net loss
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
Net loss attributable to non-controlling interest
|
—
|
|
|
(8,398
|
)
|
|
7,524
|
|
|||
Net loss attributable to Endurance International Group Holdings, Inc.
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
|
$
|
(107,308
|
)
|
|
Year Ended December 31,
|
|
Change
|
|||||||||||
|
2016
|
|
2017
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Revenue
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
|
$
|
65,725
|
|
|
6
|
%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2016
|
|
2017
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Cost of revenue
|
$
|
583,991
|
|
|
53
|
%
|
|
$
|
603,930
|
|
|
51
|
%
|
|
$
|
19,939
|
|
|
3
|
%
|
|
Year Ended December 31,
|
||||||
|
2016
|
|
2017
|
||||
|
(in thousands)
|
||||||
Amortization expense
|
$
|
143,562
|
|
|
$
|
140,354
|
|
Depreciation expense
|
48,120
|
|
|
46,235
|
|
||
Stock-based compensation expense
|
5,855
|
|
|
6,135
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2016
|
|
2017
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Gross profit
|
$
|
527,151
|
|
|
47
|
%
|
|
$
|
572,937
|
|
|
49
|
%
|
|
$
|
45,786
|
|
|
9
|
%
|
|
Year Ended December 31,
|
||||||
|
2016
|
|
2017
|
||||
|
(dollars in thousands)
|
||||||
Revenue
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
Gross profit
|
527,151
|
|
|
572,937
|
|
||
Gross profit % of revenue
|
47
|
%
|
|
49
|
%
|
||
Amortization expense % of revenue
|
13
|
%
|
|
12
|
%
|
||
Depreciation expense % of revenue
|
4
|
%
|
|
4
|
%
|
||
Stock-based compensation expense % of revenue
|
*
|
|
|
*
|
|
*
|
Less than 1%.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2016
|
|
2017
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Sales and marketing
|
$
|
303,511
|
|
|
27
|
%
|
|
$
|
277,460
|
|
|
24
|
%
|
|
$
|
(26,051
|
)
|
|
(9
|
)%
|
Engineering and development
|
87,601
|
|
|
8
|
%
|
|
78,772
|
|
|
7
|
%
|
|
(8,829
|
)
|
|
(10
|
)%
|
|||
General and administrative
|
143,095
|
|
|
13
|
%
|
|
163,972
|
|
|
14
|
%
|
|
20,877
|
|
|
15
|
%
|
|||
Impairment of goodwill
|
—
|
|
|
—
|
%
|
|
12,129
|
|
|
1
|
%
|
|
12,129
|
|
|
NA
|
|
|||
Transaction expenses
|
32,284
|
|
|
3
|
%
|
|
773
|
|
|
—
|
%
|
|
(31,511
|
)
|
|
(98
|
)%
|
|||
Total
|
$
|
566,491
|
|
|
51
|
%
|
|
$
|
533,106
|
|
|
46
|
%
|
|
$
|
(33,385
|
)
|
|
(6
|
)%
|
|
Year Ended
December 31,
|
|
Change
|
|||||||||||
|
2016
|
|
2017
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Other expense, net
|
$
|
(150,450
|
)
|
|
$
|
(157,006
|
)
|
|
$
|
(6,556
|
)
|
|
4
|
%
|
|
Year Ended
December 31,
|
|
Change
|
|||||||||||
|
2016
|
|
2017
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Income tax benefit
|
$
|
(109,858
|
)
|
|
$
|
(17,281
|
)
|
|
$
|
92,577
|
|
|
(84
|
)%
|
|
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
|
%
|
|
|
For the three months ended,
|
|
|
||||||||||||||||
|
|
March 31, 2017
|
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
|
TTM
|
||||||||||
|
|
(in thousands except ratios)
|
||||||||||||||||||
Net (loss) income
|
|
$
|
(31,578
|
)
|
|
$
|
(35,415
|
)
|
|
$
|
(40,264
|
)
|
|
$
|
7,473
|
|
|
$
|
(99,784
|
)
|
Interest expense
|
|
39,516
|
|
|
45,658
|
|
|
35,849
|
|
|
36,119
|
|
|
157,142
|
|
|||||
Income tax expense (benefit)
|
|
5,774
|
|
|
2,628
|
|
|
2,982
|
|
|
(28,665
|
)
|
|
(17,281
|
)
|
|||||
Depreciation
|
|
13,111
|
|
|
14,051
|
|
|
13,572
|
|
|
14,451
|
|
|
55,185
|
|
|||||
Amortization of other intangible assets
|
|
34,267
|
|
|
34,940
|
|
|
35,347
|
|
|
35,800
|
|
|
140,354
|
|
|||||
Stock-based compensation
|
|
12,924
|
|
|
16,245
|
|
|
19,580
|
|
|
11,252
|
|
|
60,001
|
|
|||||
Integration and restructuring costs
|
|
5,627
|
|
|
4,476
|
|
|
4,488
|
|
|
1,228
|
|
|
15,819
|
|
|||||
Transaction expenses and charges
|
|
580
|
|
|
193
|
|
|
—
|
|
|
—
|
|
|
773
|
|
|||||
(Gain) loss of unconsolidated entities
|
|
—
|
|
|
(39
|
)
|
|
(33
|
)
|
|
(38
|
)
|
|
(110
|
)
|
|||||
Impairment of long-lived assets
|
|
—
|
|
|
—
|
|
|
14,448
|
|
|
17,012
|
|
|
31,460
|
|
|||||
(Gain) loss on assets, not ordinary course
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Legal advisory expenses
|
|
2,111
|
|
|
1,842
|
|
|
9,220
|
|
|
1,994
|
|
|
15,167
|
|
|||||
Billed revenue to GAAP revenue adjustment
|
|
15,130
|
|
|
1,123
|
|
|
(1,778
|
)
|
|
(7,528
|
)
|
|
6,947
|
|
|||||
Domain registration cost cash to GAAP adjustment
|
|
(2,177
|
)
|
|
857
|
|
|
191
|
|
|
2,220
|
|
|
1,091
|
|
|||||
Currency translation
|
|
16
|
|
|
(63
|
)
|
|
21
|
|
|
19
|
|
|
(7
|
)
|
|||||
Bank Adjusted EBITDA
|
|
$
|
95,301
|
|
|
$
|
86,496
|
|
|
$
|
93,623
|
|
|
$
|
91,337
|
|
|
$
|
366,757
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current portion of notes payable
|
|
|
|
|
|
|
|
|
|
$
|
33,945
|
|
||||||||
Current portion of capital lease obligations
|
|
|
|
|
|
|
|
|
|
7,630
|
|
|||||||||
Notes payable - long term
|
|
|
|
|
|
|
|
|
|
1,858,300
|
|
|||||||||
Capital lease obligations - long term
|
|
|
|
|
|
|
|
|
|
7,719
|
|
|||||||||
Original issue discounts and deferred financing costs
|
|
|
|
|
|
|
|
|
|
63,547
|
|
|||||||||
Less:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Unsecured notes
|
|
|
|
|
|
|
|
|
|
(350,000
|
)
|
|||||||||
Cash
|
|
|
|
|
|
|
|
|
|
(66,493
|
)
|
|||||||||
Certain permitted restricted cash
|
|
|
|
|
|
|
|
|
|
(153
|
)
|
|||||||||
Net senior secured indebtedness
|
|
|
|
|
|
|
|
|
|
$
|
1,554,495
|
|
||||||||
Net leverage ratio
|
|
|
|
|
|
|
|
|
|
4.24
|
|
|||||||||
Maximum net leverage ratio
|
|
|
|
|
|
|
|
|
|
6.50
|
|
|
Years ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Purchases of property and equipment
|
$
|
(31,243
|
)
|
|
$
|
(37,259
|
)
|
|
$
|
(43,062
|
)
|
Principal payments on capital lease obligations
|
(4,822
|
)
|
|
(5,892
|
)
|
|
(7,390
|
)
|
|||
Depreciation
|
34,010
|
|
|
60,360
|
|
|
55,185
|
|
|||
Amortization
|
92,403
|
|
|
155,222
|
|
|
152,162
|
|
|||
Cash flows provided by operating activities
|
177,228
|
|
|
154,961
|
|
|
201,273
|
|
|||
Cash flows used in investing activities
|
(133,801
|
)
|
|
(932,401
|
)
|
|
(43,821
|
)
|
|||
Cash flows provided by (used in) financing activities
|
(41,632
|
)
|
|
796,396
|
|
|
(146,705
|
)
|
|
For the year ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
Cash flow from operations
|
$
|
177,228
|
|
|
$
|
154,961
|
|
|
$
|
201,273
|
|
Less:
|
|
|
|
|
|
||||||
Capital expenditures and capital lease obligations
|
(36,065
|
)
|
|
(43,151
|
)
|
|
(50,452
|
)
|
|||
Free cash flow
|
$
|
141,163
|
|
|
$
|
111,810
|
|
|
$
|
150,821
|
|
|
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
|
$
|
1,955,792
|
|
|
$
|
33,945
|
|
|
$
|
67,890
|
|
|
$
|
67,890
|
|
|
$
|
1,786,067
|
|
Interest payments on term loan facilities and notes
(1)
|
764,817
|
|
|
135,155
|
|
|
278,759
|
|
|
269,612
|
|
|
81,291
|
|
|||||
Capital lease obligations
|
16,361
|
|
|
8,384
|
|
|
7,977
|
|
|
—
|
|
|
—
|
|
|||||
Operating lease obligations
|
127,960
|
|
|
21,526
|
|
|
39,845
|
|
|
29,977
|
|
|
36,612
|
|
|||||
Deferred consideration
(2)
|
7,916
|
|
|
4,365
|
|
|
3,551
|
|
|
—
|
|
|
—
|
|
|||||
Purchase commitments
|
42,353
|
|
|
32,277
|
|
|
10,076
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
2,915,199
|
|
|
$
|
235,652
|
|
|
$
|
408,098
|
|
|
$
|
367,479
|
|
|
$
|
1,903,970
|
|
(1)
|
Term loan facility interest rate is based on adjusted LIBOR plus 400 basis points for the 2017 First Lien, subject to a LIBOR floor of 1.00%. As of
December 31, 2017
, the interest rates on the 2017 First Lien and the Notes were 5.46% and 10.88%, respectively. The 2017 First Lien and the Notes mature on February 9, 2023, and February 1, 2024, respectively. Our revolving credit facility, which has no balance outstanding as of
December 31, 2017
, has a maturity date of February 9, 2021.
|
(2)
|
Consists of deferred payment obligations related to acquisitions.
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
|
|
Page
|
|
December 31, 2016
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
53,596
|
|
|
$
|
66,493
|
|
Restricted cash
|
3,302
|
|
|
2,625
|
|
||
Accounts receivable
|
13,088
|
|
|
15,945
|
|
||
Prepaid domain name registry fees
|
55,444
|
|
|
53,805
|
|
||
Prepaid expenses and other current assets
|
28,678
|
|
|
29,327
|
|
||
Total current assets
|
154,108
|
|
|
168,195
|
|
||
Property and equipment—net
|
95,272
|
|
|
95,452
|
|
||
Goodwill
|
1,859,909
|
|
|
1,850,582
|
|
||
Other intangible assets—net
|
612,057
|
|
|
455,440
|
|
||
Deferred financing costs
|
4,932
|
|
|
3,189
|
|
||
Investments
|
15,857
|
|
|
15,267
|
|
||
Prepaid domain name registry fees, net of current portion
|
10,429
|
|
|
10,806
|
|
||
Other assets
|
3,710
|
|
|
2,155
|
|
||
Total assets
|
$
|
2,756,274
|
|
|
$
|
2,601,086
|
|
Liabilities, redeemable non-controlling interest and stockholders’ equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
16,074
|
|
|
$
|
11,058
|
|
Accrued expenses
|
67,722
|
|
|
79,991
|
|
||
Accrued interest
|
27,246
|
|
|
24,457
|
|
||
Deferred revenue
|
355,190
|
|
|
361,940
|
|
||
Current portion of notes payable
|
35,700
|
|
|
33,945
|
|
||
Current portion of capital lease obligations
|
6,690
|
|
|
7,630
|
|
||
Deferred consideration—short term
|
5,273
|
|
|
4,365
|
|
||
Other current liabilities
|
2,890
|
|
|
4,031
|
|
||
Total current liabilities
|
516,785
|
|
|
527,417
|
|
||
Long-term deferred revenue
|
89,200
|
|
|
90,972
|
|
||
Notes payable—long term, net of original issue discounts of $25,853 and $25,811, and deferred financing costs of $43,342 and $37,736, respectively
|
1,951,280
|
|
|
1,858,300
|
|
||
Capital lease obligations—long term
|
512
|
|
|
7,719
|
|
||
Deferred tax liability—long term
|
39,943
|
|
|
19,696
|
|
||
Deferred consideration—long term
|
7,444
|
|
|
3,551
|
|
||
Other liabilities
|
8,974
|
|
|
10,426
|
|
||
Total liabilities
|
2,614,138
|
|
|
2,518,081
|
|
||
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; 134,793,857 and 140,190,695 shares issued at December 31, 2016 and December 31, 2017, respectively; 134,793,857 and 140,190,695 outstanding at December 31, 2016 and December 31, 2017, respectively
|
14
|
|
|
14
|
|
||
Additional paid-in capital
|
868,228
|
|
|
931,033
|
|
||
Accumulated other comprehensive loss
|
(3,666
|
)
|
|
(541
|
)
|
||
Accumulated deficit
|
(740,193
|
)
|
|
(847,501
|
)
|
||
Total stockholders’ equity
|
124,383
|
|
|
83,005
|
|
||
Total liabilities, redeemable non-controlling interest and stockholders’ equity
|
$
|
2,756,274
|
|
|
$
|
2,601,086
|
|
|
Year Ended December 31, 2015
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2017
|
||||||
Revenue
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
Cost of revenue
|
425,035
|
|
|
583,991
|
|
|
603,930
|
|
|||
Gross profit
|
316,280
|
|
|
527,151
|
|
|
572,937
|
|
|||
Operating expense:
|
|
|
|
|
|
||||||
Sales and marketing
|
145,419
|
|
|
303,511
|
|
|
277,460
|
|
|||
Engineering and development
|
26,707
|
|
|
87,601
|
|
|
78,772
|
|
|||
General and administrative
|
81,386
|
|
|
143,095
|
|
|
163,972
|
|
|||
Transaction costs
|
9,582
|
|
|
32,284
|
|
|
773
|
|
|||
Impairment of goodwill
|
—
|
|
|
—
|
|
|
12,129
|
|
|||
Total operating expense
|
263,094
|
|
|
566,491
|
|
|
533,106
|
|
|||
Income (loss) from operations
|
53,186
|
|
|
(39,340
|
)
|
|
39,831
|
|
|||
Other income (expense):
|
|
|
|
|
|
||||||
Other income (expense), net
|
5,440
|
|
|
1,862
|
|
|
(600
|
)
|
|||
Interest income
|
414
|
|
|
576
|
|
|
736
|
|
|||
Interest expense
|
(58,828
|
)
|
|
(152,888
|
)
|
|
(157,142
|
)
|
|||
Total other expense—net
|
(52,974
|
)
|
|
(150,450
|
)
|
|
(157,006
|
)
|
|||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
212
|
|
|
(189,790
|
)
|
|
(117,175
|
)
|
|||
Income tax expense (benefit)
|
11,342
|
|
|
(109,858
|
)
|
|
(17,281
|
)
|
|||
Loss before equity earnings of unconsolidated entities
|
(11,130
|
)
|
|
(79,932
|
)
|
|
(99,894
|
)
|
|||
Equity loss (income) of unconsolidated entities, net of tax
|
14,640
|
|
|
1,297
|
|
|
(110
|
)
|
|||
Net loss
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
Net (loss) income attributable to non-controlling interest
|
—
|
|
|
(15,167
|
)
|
|
277
|
|
|||
Excess accretion of non-controlling interest
|
—
|
|
|
6,769
|
|
|
7,247
|
|
|||
Total net (loss) income attributable to non-controlling interest
|
—
|
|
|
(8,398
|
)
|
|
7,524
|
|
|||
Net loss attributable to Endurance International Group Holdings, Inc.
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
|
$
|
(107,308
|
)
|
Comprehensive loss:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(1,281
|
)
|
|
(597
|
)
|
|
3,091
|
|
|||
Unrealized gain (loss) on cash flow hedge, net of taxes of $46, ($792), and $11 for the years ended December 31, 2015, 2016 and 2017
|
80
|
|
|
(1,351
|
)
|
|
34
|
|
|||
Total comprehensive loss
|
$
|
(26,971
|
)
|
|
$
|
(74,779
|
)
|
|
$
|
(104,183
|
)
|
Net loss per share attributable to Endurance International Group Holdings, Inc. - basic and diluted earnings per share
|
$
|
(0.20
|
)
|
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
Weighted-average number of common shares used in computing net loss per share attributable to Endurance International Group Holdings, Inc. - basic and diluted
|
131,340,557
|
|
|
133,415,732
|
|
|
137,322,201
|
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Accumulated
Deficit
|
|
Total
Stockholders’
Equity
|
|||||||||||||
|
Number
|
|
Amount
|
|
||||||||||||||||||
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
|
)
|
|||||
Investment in 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
|
|
|||||
Vesting of restricted shares
|
5,040,609
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Exercise of stock options
|
356,229
|
|
|
—
|
|
|
2,049
|
|
|
—
|
|
|
—
|
|
|
2,049
|
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
3,125
|
|
|
—
|
|
|
3,125
|
|
|||||
Net loss attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
277
|
|
|
—
|
|
|
—
|
|
|
277
|
|
|||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(107,308
|
)
|
|
(107,308
|
)
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
60,479
|
|
|
—
|
|
|
—
|
|
|
60,479
|
|
|||||
Balance—December 31, 2017
|
140,190,695
|
|
|
$
|
14
|
|
|
$
|
931,033
|
|
|
$
|
(541
|
)
|
|
$
|
(847,501
|
)
|
|
$
|
83,005
|
|
|
Year Ended December 31, 2015
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2017
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net loss
|
$
|
(25,770
|
)
|
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation of property and equipment
|
34,010
|
|
|
60,360
|
|
|
55,185
|
|
|||
Amortization of other intangible assets from acquisitions
|
91,057
|
|
|
143,562
|
|
|
140,354
|
|
|||
Amortization of deferred financing costs
|
82
|
|
|
6,073
|
|
|
7,316
|
|
|||
Amortization of net present value of deferred consideration
|
1,264
|
|
|
2,617
|
|
|
632
|
|
|||
Amortization of original issuance discount
|
—
|
|
|
2,970
|
|
|
3,860
|
|
|||
Impairment of long-lived assets
|
—
|
|
|
9,039
|
|
|
18,731
|
|
|||
Impairment of investments
|
—
|
|
|
—
|
|
|
600
|
|
|||
Impairment of goodwill
|
—
|
|
|
—
|
|
|
12,129
|
|
|||
Stock-based compensation
|
29,925
|
|
|
58,267
|
|
|
60,001
|
|
|||
Deferred tax expense (benefit)
|
7,120
|
|
|
(113,242
|
)
|
|
(22,807
|
)
|
|||
Gain on sale of assets
|
(155
|
)
|
|
(243
|
)
|
|
(315
|
)
|
|||
Gain from unconsolidated entities
|
(5,440
|
)
|
|
(1,862
|
)
|
|
(110
|
)
|
|||
Loss of unconsolidated entities
|
14,640
|
|
|
1,297
|
|
|
—
|
|
|||
Financing costs expensed
|
—
|
|
|
—
|
|
|
5,487
|
|
|||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
992
|
|
|||
Dividend from minority interest
|
—
|
|
|
100
|
|
|
100
|
|
|||
(Gain) loss from change in deferred consideration
|
1,174
|
|
|
(20
|
)
|
|
—
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts receivable
|
(1,659
|
)
|
|
(1,620
|
)
|
|
(3,102
|
)
|
|||
Prepaid expenses and other current assets
|
(13,187
|
)
|
|
(4,932
|
)
|
|
4,383
|
|
|||
Accounts payable and accrued expenses
|
9,926
|
|
|
19,458
|
|
|
9,386
|
|
|||
Deferred revenue
|
34,241
|
|
|
54,366
|
|
|
8,235
|
|
|||
Net cash provided by operating activities
|
177,228
|
|
|
154,961
|
|
|
201,273
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Businesses acquired in purchase transaction, net of cash acquired
|
(97,795
|
)
|
|
(889,634
|
)
|
|
—
|
|
|||
Purchases of property and equipment
|
(31,243
|
)
|
|
(37,259
|
)
|
|
(43,062
|
)
|
|||
Cash paid for minority investment
|
(8,475
|
)
|
|
(5,600
|
)
|
|
—
|
|
|||
Proceeds from sale of assets
|
284
|
|
|
676
|
|
|
530
|
|
|||
Proceeds from note receivable
|
3,454
|
|
|
—
|
|
|
—
|
|
|||
Purchases of intangible assets
|
(76
|
)
|
|
(27
|
)
|
|
(1,966
|
)
|
|||
Net (deposits) and withdrawals of principal balances in restricted cash accounts
|
50
|
|
|
(557
|
)
|
|
677
|
|
|||
Net cash used in investing activities
|
(133,801
|
)
|
|
(932,401
|
)
|
|
(43,821
|
)
|
|
Year Ended December 31, 2015
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2017
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from issuance of term loan
|
—
|
|
|
1,056,178
|
|
|
1,693,007
|
|
|||
Repayment of term loan
|
(10,500
|
)
|
|
(55,200
|
)
|
|
(1,797,634
|
)
|
|||
Proceeds from borrowing of revolver
|
147,000
|
|
|
54,500
|
|
|
—
|
|
|||
Repayment of revolver
|
(130,000
|
)
|
|
(121,500
|
)
|
|
—
|
|
|||
Payment of financing costs
|
—
|
|
|
(52,561
|
)
|
|
(6,304
|
)
|
|||
Payment of deferred consideration
|
(14,991
|
)
|
|
(51,044
|
)
|
|
(5,433
|
)
|
|||
Payment of redeemable non-controlling interest liability
|
(30,543
|
)
|
|
(33,425
|
)
|
|
(25,000
|
)
|
|||
Principal payments on capital lease obligations
|
(4,822
|
)
|
|
(5,892
|
)
|
|
(7,390
|
)
|
|||
Proceeds from exercise of stock options
|
2,224
|
|
|
2,564
|
|
|
2,049
|
|
|||
Capital investment from minority interest partner
|
—
|
|
|
2,776
|
|
|
—
|
|
|||
Net cash provided by (used in) financing activities
|
(41,632
|
)
|
|
796,396
|
|
|
(146,705
|
)
|
|||
Net effect of exchange rate on cash and cash equivalents
|
(1,144
|
)
|
|
1,610
|
|
|
2,150
|
|
|||
Net increase in cash and cash equivalents
|
651
|
|
|
20,566
|
|
|
12,897
|
|
|||
Cash and cash equivalents:
|
|
|
|
|
|
||||||
Beginning of period
|
32,379
|
|
|
33,030
|
|
|
53,596
|
|
|||
End of period
|
$
|
33,030
|
|
|
$
|
53,596
|
|
|
$
|
66,493
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
Interest paid
|
$
|
57,338
|
|
|
$
|
119,063
|
|
|
$
|
141,157
|
|
Income taxes paid
|
$
|
4,510
|
|
|
$
|
4,278
|
|
|
$
|
3,369
|
|
Supplemental disclosure of non-cash financing activities:
|
|
|
|
|
|
||||||
Shares or awards issued in connection with acquisitions
|
$
|
—
|
|
|
$
|
5,395
|
|
|
$
|
—
|
|
Assets acquired under capital lease
|
$
|
9,795
|
|
|
$
|
—
|
|
|
$
|
15,536
|
|
|
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 its 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 to 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,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(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.
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
|
$
|
(107,308
|
)
|
Net loss per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
|
|
||||||
Basic and diluted
|
$
|
(0.20
|
)
|
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
Weighted average number of common shares used in computing net loss per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
|
|
||||||
Basic and diluted
|
131,340,557
|
|
|
133,415,732
|
|
|
137,322,201
|
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2016
|
|
2017
|
|||
Restricted Stock Awards and Units
|
|
3,019,349
|
|
|
8,019,241
|
|
|
8,967,840
|
|
Options
|
|
6,723,589
|
|
|
10,380,991
|
|
|
10,728,795
|
|
Total
|
|
9,742,938
|
|
|
18,400,232
|
|
|
19,696,635
|
|
|
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
|
|
|
Short-
term
|
|
Long-
term
|
||||
|
(in thousands)
|
||||||
AppMachine (Acquired in 2016)
|
4,365
|
|
|
3,551
|
|
||
Total
|
$
|
4,365
|
|
|
$
|
3,551
|
|
•
|
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, 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
|
|
Balance at December 31, 2017
|
|
|
|
|
|
|
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Interest rate cap (included in other assets)
|
$
|
452
|
|
|
—
|
|
|
$
|
452
|
|
|
$
|
—
|
|
|
Total financial assets
|
$
|
452
|
|
|
$
|
—
|
|
|
$
|
452
|
|
|
$
|
—
|
|
|
Amount
|
||
|
(in thousands)
|
||
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
|
|
|
Payment of contingent earn-outs related to 2012 acquisitions
|
(818
|
)
|
|
Change in fair value of contingent earn-outs
|
—
|
|
|
Financial liabilities measured using Level 3 inputs at December 31, 2017
|
$
|
—
|
|
|
As of December 31,
|
||||||
|
2016
|
|
2017
|
||||
|
(in thousands)
|
||||||
Land
|
$
|
790
|
|
|
$
|
790
|
|
Building
|
5,517
|
|
|
5,037
|
|
||
Software
|
52,130
|
|
|
82,618
|
|
||
Computers and office equipment
|
143,091
|
|
|
153,273
|
|
||
Furniture and fixtures
|
10,892
|
|
|
18,825
|
|
||
Leasehold improvements
|
21,244
|
|
|
22,260
|
|
||
Construction in process
|
6,691
|
|
|
3,800
|
|
||
Property and equipment—at cost
|
240,355
|
|
|
286,603
|
|
||
Less accumulated depreciation
|
(145,083
|
)
|
|
(191,151
|
)
|
||
Property and equipment—net
|
$
|
95,272
|
|
|
$
|
95,452
|
|
|
As of December 31,
|
||||||
|
2016
|
|
2017
|
||||
|
(in thousands)
|
||||||
Software
|
$
|
21,499
|
|
|
$
|
17,256
|
|
Less accumulated depreciation
|
(14,750
|
)
|
|
(2,265
|
)
|
||
Assets under capital lease—net
|
$
|
6,749
|
|
|
$
|
14,991
|
|
|
Amount
|
||
|
(in thousands)
|
||
2018
|
8,384
|
|
|
2019
|
7,977
|
|
|
Total minimum lease payments
|
$
|
16,361
|
|
Less amount representing interest
|
(1,012
|
)
|
|
Present value of minimum lease payments (capital lease obligation)
|
$
|
15,349
|
|
Current portion
|
$
|
7,630
|
|
Long-term portion
|
$
|
7,719
|
|
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
Amount
|
||||||||||||||
|
(in thousands)
|
||||||||||||||
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
|
|
||||
Reallocation of goodwill
|
(41,987
|
)
|
|
—
|
|
|
41,987
|
|
|
—
|
|
||||
Foreign translation impact
|
2,802
|
|
|
—
|
|
|
|
|
2,802
|
|
|||||
Impairment
|
—
|
|
|
—
|
|
|
(12,129
|
)
|
|
(12,129
|
)
|
||||
Goodwill balance at December 31, 2017
|
$
|
1,216,419
|
|
|
$
|
604,305
|
|
|
$
|
29,858
|
|
|
$
|
1,850,582
|
|
|
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
|
|
|
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Weighted
Average
Useful Life
|
||||||
|
(dollars in thousands)
|
|
|
||||||||||
Developed technology
|
$
|
285,911
|
|
|
$
|
149,514
|
|
|
$
|
136,397
|
|
|
7 years
|
Subscriber relationships
|
659,732
|
|
|
431,938
|
|
|
227,794
|
|
|
7 years
|
|||
Trade-names
|
134,054
|
|
|
73,019
|
|
|
61,035
|
|
|
8 years
|
|||
Intellectual property
|
34,313
|
|
|
27,336
|
|
|
6,977
|
|
|
5 years
|
|||
Domain names available for sale
|
30,458
|
|
|
7,221
|
|
|
23,237
|
|
|
Indefinite
|
|||
Leasehold interests
|
314
|
|
|
314
|
|
|
—
|
|
|
1 year
|
|||
Total December 31, 2017
|
$
|
1,144,782
|
|
|
$
|
689,342
|
|
|
$
|
455,440
|
|
|
|
Year Ending December 31,
|
Amount
|
||
|
(in thousands)
|
||
2018
|
$
|
100,637
|
|
2019
|
82,705
|
|
|
2020
|
69,792
|
|
|
2021
|
60,676
|
|
|
2022
|
36,232
|
|
|
Thereafter
|
82,161
|
|
|
Total
|
$
|
432,203
|
|
|
As of December 31,
|
||||||
|
2016
|
|
2017
|
||||
|
(in thousands)
|
||||||
2017 First Lien Term Loan
|
$
|
—
|
|
|
$
|
1,563,197
|
|
2013 First Lien Term Loan
|
985,640
|
|
|
—
|
|
||
Incremental First Lien Term Loan
|
674,860
|
|
|
—
|
|
||
Senior Notes
|
326,480
|
|
|
329,048
|
|
||
Revolving Credit Facilities
|
—
|
|
|
—
|
|
||
Total Notes Payable
|
1,986,980
|
|
|
1,892,245
|
|
||
Current portion of Notes Payable
|
35,700
|
|
|
33,945
|
|
||
Notes Payable - long-term
|
$
|
1,951,280
|
|
|
$
|
1,858,300
|
|
|
|
As of
December 31,
|
||
|
|
2017
|
||
|
|
(in thousands)
|
||
2017 First Lien Term Loan
|
|
$
|
1,605,792
|
|
Unamortized deferred financing costs
|
|
(22,456
|
)
|
|
Unamortized original issue discount
|
|
(20,139
|
)
|
|
Net 2017 First Lien Term Loan
|
|
1,563,197
|
|
|
Current portion of 2017 First Lien Term Loan
|
|
33,945
|
|
|
2017 First Lien Term Loan - long term
|
|
$
|
1,529,252
|
|
|
|
As of December 31,
|
||||||
|
|
2016
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
2013 First Lien Term Loan
|
|
$
|
985,875
|
|
|
$
|
—
|
|
Unamortized deferred financing costs
|
|
(235
|
)
|
|
—
|
|
||
Net 2013 First Lien Term Loan
|
|
985,640
|
|
|
—
|
|
||
Current portion of 2013 First Lien Term Loan
|
|
21,000
|
|
|
—
|
|
||
2013 First Lien Term Loan - long term
|
|
$
|
964,640
|
|
|
$
|
—
|
|
|
As of December 31,
|
||||||
|
2016
|
|
2017
|
||||
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
|
|
|
$
|
—
|
|
|
|
As of
December 31,
|
||||||
|
|
2016
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
Senior Notes
|
|
$
|
350,000
|
|
|
$
|
350,000
|
|
Unamortized deferred financing costs
|
|
(17,238
|
)
|
|
(15,280
|
)
|
||
Unamortized original issue discounts
|
|
(6,282
|
)
|
|
(5,672
|
)
|
||
Net Senior Notes
|
|
326,480
|
|
|
329,048
|
|
||
Current portion of Senior Notes
|
|
—
|
|
|
—
|
|
||
Senior Notes - long term
|
|
$
|
326,480
|
|
|
$
|
329,048
|
|
|
Amounts
|
||
Maturity date as of December 31,
|
(in thousands)
|
||
2018
|
$
|
33,945
|
|
2019
|
33,945
|
|
|
2020
|
33,945
|
|
|
2021
|
33,945
|
|
|
2022
|
33,945
|
|
|
Thereafter
|
1,436,067
|
|
|
Total
|
$
|
1,605,792
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(dollars in thousands)
|
||||||||||
Interest rate—LIBOR
|
5.00%-7.75%
|
|
|
4.49%-7.75%
|
|
|
5.14%-6.68%
|
|
|||
Interest rate—reference
|
8.50
|
%
|
|
6.75%-8.75%
|
|
|
*
|
|
|||
Interest rate—Notes
|
—
|
%
|
|
10.875
|
%
|
|
10.875
|
%
|
|||
Non-refundable fee—unused facility
|
0.50
|
%
|
|
0.50
|
%
|
|
0.50
|
%
|
|||
Interest expense and service fees
|
$
|
56,760
|
|
|
$
|
140,470
|
|
|
$
|
138,041
|
|
Loss on extinguishment of debt
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
992
|
|
Deferred financing costs immediately expensed
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,487
|
|
Amortization of deferred financing fees
|
$
|
82
|
|
|
$
|
6,073
|
|
|
$
|
7,316
|
|
Amortization of original issue discounts
|
$
|
—
|
|
|
$
|
2,970
|
|
|
$
|
3,860
|
|
Amortization of net present value of deferred consideration
|
$
|
1,264
|
|
|
$
|
2,617
|
|
|
$
|
632
|
|
Other interest expense
|
$
|
722
|
|
|
$
|
758
|
|
|
$
|
814
|
|
Total interest expense
|
$
|
58,828
|
|
|
$
|
152,888
|
|
|
$
|
157,142
|
|
|
Stock
Options
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual Term
(In years)
|
|
Aggregate
Intrinsic
Value(3)
|
|||||
Outstanding at December 31, 2016
|
9,607,431
|
|
|
$
|
12.79
|
|
|
|
|
|
||
Granted
|
774,018
|
|
|
$
|
7.84
|
|
|
|
|
|
||
Exercised
|
(672
|
)
|
|
$
|
8.05
|
|
|
|
|
|
||
Forfeited
|
(1,064,535
|
)
|
|
$
|
12.55
|
|
|
|
|
|
||
Canceled
|
(741,092
|
)
|
|
$
|
13.69
|
|
|
|
|
|
||
Outstanding at December 31, 2017
|
8,575,150
|
|
|
$
|
12.30
|
|
|
6.2
|
|
$
|
470
|
|
Exercisable as of December 31, 2017
|
6,246,799
|
|
|
$
|
12.80
|
|
|
5.5
|
|
$
|
10
|
|
Expected to vest after December 31, 2017(1)
|
2,328,351
|
|
|
$
|
10.96
|
|
|
8.1
|
|
$
|
1
|
|
Exercisable as of December 31, 2017 and expected to vest thereafter(2)
|
8,575,150
|
|
|
$
|
12.30
|
|
|
6.2
|
|
$
|
470
|
|
(1)
|
This represents the number of unvested options outstanding as of
December 31, 2017
that are expected to vest in the future.
|
(2)
|
This represents the number of vested options as of
December 31, 2017
plus the number of unvested options outstanding as of
December 31, 2017
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, 2017
of
$8.40
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, 2016
|
7,332,537
|
|
|
$
|
13.21
|
|
Granted
|
160,428
|
|
|
$
|
8.15
|
|
Vested
|
(3,695,045
|
)
|
|
$
|
12.56
|
|
Canceled
|
(364,974
|
)
|
|
$
|
12.13
|
|
Non-vested at December 31, 2017
|
3,432,946
|
|
|
$
|
13.79
|
|
|
Restricted Stock Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|||
December 31, 2016
|
100,369
|
|
|
$
|
12.00
|
|
Granted
|
4,115,549
|
|
|
$
|
7.94
|
|
Vested
|
(804,920
|
)
|
|
$
|
8.01
|
|
Canceled
|
(406,861
|
)
|
|
$
|
7.89
|
|
December 31, 2017
|
3,004,137
|
|
|
$
|
7.93
|
|
|
Stock
Options
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual Term
(In years)
|
|
Aggregate
Intrinsic
Value(3)
(In thousands)
|
|||||
Outstanding at December 31, 2016
|
1,931,830
|
|
|
$
|
8.73
|
|
|
|
|
|
||
Granted
|
14,724
|
|
|
$
|
8.15
|
|
|
|
|
|
||
Exercised
|
(355,557
|
)
|
|
$
|
5.75
|
|
|
|
|
|
||
Forfeited
|
(531,988
|
)
|
|
$
|
10.04
|
|
|
|
|
|
||
Canceled
|
(170,749
|
)
|
|
$
|
10.62
|
|
|
|
|
|
||
Outstanding at December 31, 2017
|
888,260
|
|
|
$
|
8.75
|
|
|
4.3
|
|
$
|
635
|
|
Exercisable as of December 31, 2017
|
538,766
|
|
|
$
|
8.40
|
|
|
3.8
|
|
$
|
514
|
|
Expected to vest after December 31, 2017(1)
|
349,494
|
|
|
$
|
9.29
|
|
|
5.0
|
|
$
|
121
|
|
Exercisable as of December 31, 2017 and expected to vest thereafter(2)
|
888,260
|
|
|
$
|
8.75
|
|
|
4.3
|
|
$
|
635
|
|
(1)
|
This represents the number of unvested options outstanding as of
December 31, 2017
that are expected to vest in the future.
|
(2)
|
This represents the number of vested options as of
December 31, 2017
plus the number of unvested options outstanding as of
December 31, 2017
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, 2017
of
$8.40
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, 2016
|
1,473,655
|
|
|
$
|
9.25
|
|
Granted
|
1,324,328
|
|
|
$
|
7.99
|
|
Vested
|
(659,019
|
)
|
|
$
|
7.56
|
|
Canceled
|
(597,823
|
)
|
|
$
|
8.48
|
|
Non-vested at December 31, 2017
|
1,541,141
|
|
|
$
|
8.30
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
1,975
|
|
|
$
|
5,855
|
|
|
$
|
6,135
|
|
Sales and marketing
|
3,285
|
|
|
8,702
|
|
|
8,658
|
|
|||
Engineering and development
|
1,988
|
|
|
5,989
|
|
|
6,090
|
|
|||
General and administrative
|
22,677
|
|
|
37,721
|
|
|
39,118
|
|
|||
Total operating expense
|
$
|
29,925
|
|
|
$
|
58,267
|
|
|
$
|
60,001
|
|
|
Foreign
Currency
Translation
Adjustments
|
|
Unrealized Gains
(Losses) on
Cash Flow
Hedges
|
|
Total
|
||||||
|
(in thousands)
|
||||||||||
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
|
)
|
|||
Other comprehensive income (loss)
|
3,091
|
|
|
34
|
|
|
3,125
|
|
|||
Balance at December 31, 2017
|
$
|
696
|
|
|
$
|
(1,237
|
)
|
|
$
|
(541
|
)
|
|
Redeemable noncontrolling interest
|
||
|
(in thousands)
|
||
Balance as of December 31, 2016
|
$
|
17,753
|
|
Accretion in excess of fair value
|
7,247
|
|
|
Payment of redeemable non-controlling interest
|
(25,000
|
)
|
|
Balance as of December 31, 2017
|
$
|
—
|
|
|
Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
United States
|
$
|
1,258
|
|
|
$
|
(137,197
|
)
|
|
$
|
(117,715
|
)
|
Foreign
|
(1,046
|
)
|
|
(52,593
|
)
|
|
540
|
|
|||
Total income (loss) before income taxes
|
$
|
212
|
|
|
$
|
(189,790
|
)
|
|
$
|
(117,175
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Current:
|
|
|
|
|
|
||||||
U.S. federal
|
$
|
1,827
|
|
|
$
|
328
|
|
|
$
|
319
|
|
State
|
696
|
|
|
744
|
|
|
2,610
|
|
|||
Foreign
|
1,699
|
|
|
2,312
|
|
|
2,597
|
|
|||
Total current provision
|
4,222
|
|
|
3,384
|
|
|
5,526
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
U.S. federal
|
(1,103
|
)
|
|
(44,447
|
)
|
|
(36,854
|
)
|
|||
State
|
1,952
|
|
|
(6,225
|
)
|
|
(3,243
|
)
|
|||
Foreign
|
(818
|
)
|
|
(10,037
|
)
|
|
9,377
|
|
|||
Change in valuation allowance
|
7,089
|
|
|
(52,533
|
)
|
|
7,913
|
|
|||
Total deferred provision
|
7,120
|
|
|
(113,242
|
)
|
|
(22,807
|
)
|
|||
Total expense (benefit)
|
$
|
11,342
|
|
|
$
|
(109,858
|
)
|
|
$
|
(17,281
|
)
|
|
Year Ended December 31,
|
|||||||
|
2015
|
|
2016
|
|
2017
|
|||
U.S. federal taxes at statutory rate
|
34.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
State income taxes, net of federal benefit
|
685.0
|
|
|
0.9
|
|
|
0.6
|
|
Nondeductible stock-based compensation
|
827.3
|
|
|
(1.5
|
)
|
|
(7.9
|
)
|
Nondeductible litigation expenses
|
—
|
|
|
—
|
|
|
(7.9
|
)
|
Nondeductible transaction costs
|
856.5
|
|
|
(2.9
|
)
|
|
—
|
|
Nontaxable gain on redemption of equity interest
|
(674.9
|
)
|
|
—
|
|
|
—
|
|
Other foreign permanent differences
|
187.8
|
|
|
(0.4
|
)
|
|
(2.9
|
)
|
Credits
|
—
|
|
|
3.7
|
|
|
1.1
|
|
Foreign rate differential
|
299.7
|
|
|
(4.6
|
)
|
|
1.2
|
|
Change in valuation allowance—U.S.
|
3,398.6
|
|
|
31.2
|
|
|
(16.1
|
)
|
Change in valuation allowance—foreign
|
(130.8
|
)
|
|
(4.1
|
)
|
|
9.5
|
|
Rate change
|
216.5
|
|
|
0.4
|
|
|
7.5
|
|
Prior year true-up stock-based compensation—U.S.
|
(132.8
|
)
|
|
—
|
|
|
—
|
|
Other
|
(217.5
|
)
|
|
(0.5
|
)
|
|
(5.2
|
)
|
Total
|
5,349.4
|
%
|
|
57.2
|
%
|
|
14.9
|
%
|
|
As of December 31,
|
||||||
|
2016
|
|
2017
|
||||
Deferred income tax assets:
|
|
|
|
||||
Net operating loss carry forward
|
$
|
76,060
|
|
|
$
|
47,098
|
|
Credit carryforward
|
28,271
|
|
|
27,337
|
|
||
Other
|
5,414
|
|
|
(327
|
)
|
||
Deferred compensation
|
364
|
|
|
215
|
|
||
Deferred revenue
|
26,291
|
|
|
19,729
|
|
||
Other reserves
|
3,545
|
|
|
(72
|
)
|
||
Stock-based compensation
|
25,424
|
|
|
14,887
|
|
||
Total deferred income tax assets
|
165,369
|
|
|
108,867
|
|
||
Deferred income tax liabilities:
|
|
|
|
||||
Purchased intangible assets
|
(119,719
|
)
|
|
(47,580
|
)
|
||
Goodwill
|
(37,099
|
)
|
|
(27,922
|
)
|
||
Property and equipment
|
(12,403
|
)
|
|
(9,024
|
)
|
||
Total deferred income tax liabilities
|
(169,221
|
)
|
|
(84,526
|
)
|
||
Valuation allowance
|
(36,091
|
)
|
|
(44,068
|
)
|
||
Net deferred income tax liabilities
|
$
|
(39,943
|
)
|
|
$
|
(19,727
|
)
|
Unrecognized tax benefits at December 31, 2016
|
$
|
—
|
|
Addition for tax positions of prior years
|
734
|
|
|
Addition for tax positions of current year
|
395
|
|
|
Unrecognized tax benefits at December 31, 2017
|
$
|
1,129
|
|
|
Employee Severance
|
||
|
(in thousands)
|
||
|
Total
|
||
Balance at December 31, 2016
|
$
|
1,559
|
|
Severance charges
|
13,110
|
|
|
Cash paid
|
(11,001
|
)
|
|
Balance at December 31, 2017
|
$
|
3,668
|
|
|
Facilities
|
||
|
(in thousands)
|
||
|
Total
|
||
Balance at December 31, 2016
|
$
|
9,020
|
|
Facility charges, net of estimated sublease income
|
2,700
|
|
|
Sublease income received
|
698
|
|
|
Cash paid
|
(6,413
|
)
|
|
Balance at December 31, 2017
|
$
|
6,005
|
|
|
For the Year Ended
December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
(45
|
)
|
|
$
|
8,986
|
|
|
$
|
4,100
|
|
Sales and marketing
|
555
|
|
|
6,550
|
|
|
3,586
|
|
|||
Engineering and development
|
636
|
|
|
4,288
|
|
|
1,469
|
|
|||
General and administrative
|
343
|
|
|
4,400
|
|
|
6,655
|
|
|||
Total severance charges
|
$
|
1,489
|
|
|
$
|
24,224
|
|
|
$
|
15,810
|
|
Year Ending December 31,
|
Amount
|
||
|
(in thousands)
|
||
2018
|
$
|
21,526
|
|
2019
|
20,212
|
|
|
2020
|
19,633
|
|
|
2021
|
16,205
|
|
|
2022
|
13,772
|
|
|
Thereafter
|
36,612
|
|
|
Total minimum lease payments
|
$
|
127,960
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
10,200
|
|
|
$
|
12,200
|
|
|
$
|
12,100
|
|
Sales and marketing
|
700
|
|
|
500
|
|
|
1,200
|
|
|||
Engineering and development
|
1,100
|
|
|
1,300
|
|
|
1,300
|
|
|||
General and administrative
|
300
|
|
|
300
|
|
|
200
|
|
|||
Total related party transaction expense
|
$
|
12,300
|
|
|
$
|
14,300
|
|
|
$
|
14,800
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2015
|
|
2016
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Revenue
|
$
|
(1,300
|
)
|
|
$
|
(3,100
|
)
|
|
$
|
(4,250
|
)
|
Revenue (contra)
|
7,000
|
|
|
7,500
|
|
|
7,850
|
|
|||
Total related party transaction impact to revenue
|
$
|
5,700
|
|
|
$
|
4,400
|
|
|
$
|
3,600
|
|
Cost of revenue
|
600
|
|
|
700
|
|
|
675
|
|
|||
Total related party transaction expense, net
|
$
|
6,300
|
|
|
$
|
5,100
|
|
|
$
|
4,275
|
|
Interest expense, net
(2)
|
68,617
|
|
81,469
|
|
2,226
|
|
$
|
152,312
|
|
|||
Income tax expense (benefit)
|
(79,632
|
)
|
(33,543
|
)
|
3,317
|
|
$
|
(109,858
|
)
|
|||
Depreciation
|
33,590
|
|
23,747
|
|
3,023
|
|
$
|
60,360
|
|
|||
Amortization of other intangible assets
|
72,733
|
|
64,679
|
|
6,150
|
|
$
|
143,562
|
|
|||
Stock-based compensation
|
41,481
|
|
12,403
|
|
4,383
|
|
$
|
58,267
|
|
|||
Restructuring expenses
|
1,625
|
|
22,379
|
|
220
|
|
$
|
24,224
|
|
|||
Transaction expenses and charges
|
31,260
|
|
984
|
|
40
|
|
$
|
32,284
|
|
|||
Gain of unconsolidated entities
(3)
|
(565
|
)
|
—
|
|
—
|
|
$
|
(565
|
)
|
|||
Impairment of other long-lived assets
(4)
|
9,039
|
|
—
|
|
—
|
|
9,039
|
|
||||
Adjusted EBITDA
|
$
|
153,766
|
|
$
|
116,261
|
|
$
|
18,369
|
|
$
|
288,396
|
|
|
|
|
|
|
||||||||
|
Year ended December 31, 2017
|
|||||||||||
|
Web presence
|
Email marketing
|
Domain
|
Total
|
||||||||
|
(in thousands)
|
|||||||||||
Revenue
(1)
|
$
|
641,993
|
|
$
|
401,250
|
|
$
|
133,624
|
|
$
|
1,176,867
|
|
Gross profit
|
298,687
|
|
254,941
|
|
19,309
|
|
572,937
|
|
||||
|
|
|
|
|
||||||||
Net loss
|
(70,375
|
)
|
(10,615
|
)
|
(18,794
|
)
|
(99,784
|
)
|
||||
Plus:
|
|
|
|
|
||||||||
Interest expense, net
(2)
|
67,491
|
|
86,914
|
|
2,001
|
|
$
|
156,406
|
|
|||
Income tax expense (benefit)
|
2,575
|
|
5,152
|
|
(25,008
|
)
|
(17,281
|
)
|
||||
Depreciation
|
37,634
|
|
13,912
|
|
3,639
|
|
55,185
|
|
||||
Amortization of other intangible assets
|
60,277
|
|
74,467
|
|
5,610
|
|
140,354
|
|
||||
Stock-based compensation
|
46,641
|
|
6,934
|
|
6,426
|
|
60,001
|
|
||||
Restructuring expenses
|
9,131
|
|
5,581
|
|
1,098
|
|
15,810
|
|
||||
Transaction expenses and charges
|
—
|
|
773
|
|
—
|
|
773
|
|
||||
Gain of unconsolidated entities
(3)
|
(110
|
)
|
—
|
|
—
|
|
(110
|
)
|
||||
Impairment of other long-lived assets
(4)
|
600
|
|
—
|
|
30,860
|
|
31,460
|
|
||||
SEC investigations reserve
|
4,323
|
|
2,751
|
|
926
|
|
8,000
|
|
||||
Adjusted EBITDA
|
$
|
158,187
|
|
$
|
185,869
|
|
$
|
6,758
|
|
$
|
350,814
|
|
|
|
|
|
|
||||||||
Total assets
|
$
|
1,534,225
|
|
$
|
903,869
|
|
$
|
144,615
|
|
|
(1)
|
Revenue excludes intercompany sales of domain sales and domain services from the domain segment to the web presence segment of
$4.9 million
,
$7.6 million
and
$9.9 million
, for fiscal years 2015, 2016 and 2017, respectively.
|
(2)
|
Interest expense includes impact of amortization of deferred financing costs, original issue discounts and interest income. For the year ended December 31, 2017, it also includes
$6.5 million
of deferred financing costs and OID immediately expensed upon the 2017 Refinancing.
|
(3)
|
The (gain) loss of unconsolidated entities is reported on a net basis for the years ended
December 31, 2016
and
2017
. The The year ended December 31, 2016 includes an
$11.4 million
gain on the Company's investment in WZ UK, Ltd. This gain was generated on January 6, 2016, when the Company increased its ownership stake in WZ UK from
49%
to
57.5%
, which required a revaluation of its existing investment to its implied fair value. This gain was offset by the following: a loss of
$4.8 million
on an investment in AppMachine B.V., which was generated on July 27, 2016, when the Company increased its ownership stake in AppMachine from
40%
to
100%
, which required a revaluation of the existing investment to its implied fair value; a loss of
$4.7 million
on the impairment of the Company's
33%
equity investment in Fortifico Limited; and the Company's proportionate share of net losses from unconsolidated entities of
$1.3 million
.
|
(4)
|
The impairment of other long lived assets for the year ended December 31, 2016 includes
$7.0 million
of impairment charges related to developed and in-process technology related to the Webzai acquisition, and
$2.0 million
of internally developed software that was abandoned. The impairment of other long-lived assets for the year ended December 31, 2017 includes
$13.8 million
related to certain domain name intangible assets,
$0.6 million
to write off a debt investment in a privately held entity,
$12.1 million
related to
|
|
2016
|
|
2017
|
||||
|
(in thousands)
|
||||||
United States
|
$
|
89,147
|
|
|
$
|
89,325
|
|
International
|
6,125
|
|
|
6,127
|
|
||
Total
|
$
|
95,272
|
|
|
$
|
95,452
|
|
|
For the three months ended
|
||||||||||||||||||||||||||||||
|
March 31,
2016 |
|
June 30,
2016 |
|
Sept. 30,
2016 |
|
Dec. 31,
2016 |
|
March 31,
2017 |
|
June 30,
2017 |
|
Sept. 30,
2017 |
|
Dec. 31,
2017 |
||||||||||||||||
|
(in thousands, except per share data)
|
||||||||||||||||||||||||||||||
Revenue
|
$
|
237,113
|
|
|
$
|
290,713
|
|
|
$
|
291,193
|
|
|
$
|
292,123
|
|
|
$
|
295,137
|
|
|
$
|
292,258
|
|
|
$
|
295,222
|
|
|
$
|
294,250
|
|
Gross profit
|
100,637
|
|
|
137,636
|
|
|
141,766
|
|
|
147,112
|
|
|
146,388
|
|
|
145,675
|
|
|
136,357
|
|
|
144,517
|
|
||||||||
Income (loss) from operations
|
(66,311
|
)
|
|
(6,168
|
)
|
|
8,879
|
|
|
24,260
|
|
|
13,594
|
|
|
12,647
|
|
|
(1,070
|
)
|
|
14,660
|
|
||||||||
Net income (loss) attributable to Endurance International Group Holdings, Inc.
|
$
|
21,811
|
|
|
$
|
(28,040
|
)
|
|
$
|
(31,737
|
)
|
|
$
|
(34,865
|
)
|
|
$
|
(35,388
|
)
|
|
$
|
(39,129
|
)
|
|
$
|
(40,264
|
)
|
|
$
|
7,473
|
|
Basic net income (loss) per share attributable to Endurance International Group Holdings, Inc.
|
$
|
0.17
|
|
|
$
|
(0.21
|
)
|
|
$
|
(0.24
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
0.05
|
|
Diluted net income (loss) per share attributable to Endurance International Group Holdings, Inc.
|
$
|
0.16
|
|
|
$
|
(0.21
|
)
|
|
$
|
(0.24
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
0.05
|
|
|
|
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
|
||||||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||||||
Current assets:
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
|
$
|
92
|
|
$
|
2
|
|
$
|
54,473
|
|
$
|
11,926
|
|
$
|
—
|
|
$
|
66,493
|
|
Restricted cash
|
|
—
|
|
—
|
|
2,472
|
|
153
|
|
—
|
|
2,625
|
|
||||||
Accounts receivable
|
|
—
|
|
—
|
|
12,386
|
|
3,559
|
|
—
|
|
15,945
|
|
||||||
Prepaid domain name registry fees
|
|
—
|
|
—
|
|
28,291
|
|
25,514
|
|
—
|
|
53,805
|
|
||||||
Prepaid expenses & other current assets
|
|
(12
|
)
|
86
|
|
20,062
|
|
9,191
|
|
—
|
|
29,327
|
|
||||||
Total current assets
|
|
80
|
|
88
|
|
117,684
|
|
50,343
|
|
—
|
|
168,195
|
|
||||||
Intercompany receivables, net
|
|
33,637
|
|
606,834
|
|
(498,213
|
)
|
(142,258
|
)
|
—
|
|
—
|
|
||||||
Property and equipment, net
|
|
—
|
|
—
|
|
81,693
|
|
13,759
|
|
—
|
|
95,452
|
|
||||||
Goodwill
|
|
—
|
|
—
|
|
1,673,851
|
|
176,731
|
|
—
|
|
1,850,582
|
|
||||||
Other intangible assets, net
|
|
—
|
|
—
|
|
450,778
|
|
4,662
|
|
—
|
|
455,440
|
|
||||||
Investment in subsidiaries
|
|
49,288
|
|
1,355,013
|
|
37,200
|
|
—
|
|
(1,441,501
|
)
|
—
|
|
||||||
Other assets
|
|
—
|
|
3,639
|
|
21,373
|
|
6,405
|
|
—
|
|
31,417
|
|
||||||
Total assets
|
|
$
|
83,005
|
|
$
|
1,965,574
|
|
$
|
1,884,366
|
|
$
|
109,642
|
|
$
|
(1,441,501
|
)
|
$
|
2,601,086
|
|
Liabilities, redeemable non-controlling interest and stockholders' equity:
|
|
|
|||||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
||||||||||||
Accounts payable
|
|
$
|
—
|
|
$
|
—
|
|
$
|
9,532
|
|
$
|
1,526
|
|
$
|
—
|
|
$
|
11,058
|
|
Accrued expenses and other current liabilities
|
|
—
|
|
24,509
|
|
75,819
|
|
8,151
|
|
—
|
|
108,479
|
|
||||||
Deferred revenue
|
|
—
|
|
—
|
|
309,395
|
|
52,545
|
|
—
|
|
361,940
|
|
||||||
Current portion of notes payable
|
|
—
|
|
33,945
|
|
—
|
|
—
|
|
—
|
|
33,945
|
|
||||||
Current portion of capital lease obligations
|
|
—
|
|
—
|
|
7,630
|
|
—
|
|
—
|
|
7,630
|
|
||||||
Deferred consideration, short-term
|
|
—
|
|
—
|
|
4,365
|
|
—
|
|
—
|
|
4,365
|
|
||||||
Total current liabilities
|
|
—
|
|
58,454
|
|
406,741
|
|
62,222
|
|
—
|
|
527,417
|
|
||||||
Deferred revenue, long-term
|
|
—
|
|
—
|
|
81,199
|
|
9,773
|
|
—
|
|
90,972
|
|
||||||
Notes payable
|
|
—
|
|
1,858,300
|
|
—
|
|
—
|
|
—
|
|
1,858,300
|
|
||||||
Capital lease obligations
|
|
—
|
|
—
|
|
7,719
|
|
—
|
|
—
|
|
7,719
|
|
||||||
Deferred consideration
|
|
—
|
|
—
|
|
3,551
|
|
—
|
|
—
|
|
3,551
|
|
||||||
Other long-term liabilities
|
|
—
|
|
(468
|
)
|
30,143
|
|
447
|
|
—
|
|
30,122
|
|
||||||
Total liabilities
|
|
—
|
|
1,916,286
|
|
529,353
|
|
72,442
|
|
—
|
|
2,518,081
|
|
||||||
Equity
|
|
83,005
|
|
49,288
|
|
1,355,013
|
|
37,200
|
|
(1,441,501
|
)
|
83,005
|
|
||||||
Total liabilities and equity
|
|
$
|
83,005
|
|
$
|
1,965,574
|
|
$
|
1,884,366
|
|
$
|
109,642
|
|
$
|
(1,441,501
|
)
|
$
|
2,601,086
|
|
|
|
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
|
|
||||||
Income (loss) before equity earnings of unconsolidated entities
|
|
—
|
|
(67,340
|
)
|
58,226
|
|
(2,422
|
)
|
406
|
|
(11,130
|
)
|
||||||
Equity (income) loss of unconsolidated entities, net of tax
|
|
26,176
|
|
(41,164
|
)
|
17,063
|
|
—
|
|
12,565
|
|
14,640
|
|
||||||
Net income (loss)
|
|
(26,176
|
)
|
(26,176
|
)
|
41,163
|
|
(2,422
|
)
|
(12,159
|
)
|
(25,770
|
)
|
||||||
Net loss attributable to non-controlling interest
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Net income (loss) attributable to Endurance
|
|
$
|
(26,176
|
)
|
$
|
(26,176
|
)
|
$
|
41,163
|
|
$
|
(2,422
|
)
|
$
|
(12,159
|
)
|
$
|
(25,770
|
)
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments
|
|
—
|
|
—
|
|
—
|
|
(1,281
|
)
|
—
|
|
(1,281
|
)
|
||||||
Unrealized gain on cash flow hedge
|
|
—
|
|
80
|
|
—
|
|
—
|
|
—
|
|
80
|
|
||||||
Total comprehensive income (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
|
)
|
||||||
Income (loss) before equity earnings of unconsolidated entities
|
|
—
|
|
(95,907
|
)
|
72,451
|
|
(56,716
|
)
|
240
|
|
(79,932
|
)
|
||||||
Equity (income) loss of unconsolidated entities, net of tax
|
|
73,071
|
|
(22,837
|
)
|
58,014
|
|
297
|
|
(107,248
|
)
|
1,297
|
|
||||||
Net income (loss)
|
|
$
|
(73,071
|
)
|
$
|
(73,070
|
)
|
$
|
14,437
|
|
$
|
(57,013
|
)
|
$
|
107,488
|
|
$
|
(81,229
|
)
|
Net income (loss) attributable to non-controlling interest
|
|
—
|
|
—
|
|
(8,398
|
)
|
—
|
|
—
|
|
(8,398
|
)
|
||||||
Net income (loss) attributable to Endurance International Group Holdings, Inc.
|
|
(73,071
|
)
|
(73,070
|
)
|
22,835
|
|
(57,013
|
)
|
107,488
|
|
(72,831
|
)
|
||||||
Comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments
|
|
—
|
|
—
|
|
—
|
|
(597
|
)
|
—
|
|
(597
|
)
|
||||||
Unrealized loss on cash flow hedge
|
|
|
(1,351
|
)
|
—
|
|
—
|
|
—
|
|
(1,351
|
)
|
|||||||
Total comprehensive income (loss)
|
|
$
|
(73,071
|
)
|
$
|
(74,421
|
)
|
$
|
22,835
|
|
$
|
(57,610
|
)
|
$
|
107,488
|
|
$
|
(74,779
|
)
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
1,055,013
|
|
$
|
128,350
|
|
$
|
(6,496
|
)
|
$
|
1,176,867
|
|
Cost of revenue
|
—
|
|
—
|
|
515,065
|
|
94,082
|
|
(5,217
|
)
|
603,930
|
|
||||||
Gross profit
|
—
|
|
—
|
|
539,948
|
|
34,268
|
|
(1,279
|
)
|
572,937
|
|
||||||
Operating expense:
|
|
|
|
|
|
|
||||||||||||
Sales and marketing
|
—
|
|
—
|
|
256,902
|
|
20,561
|
|
(3
|
)
|
277,460
|
|
||||||
Engineering and development
|
—
|
|
—
|
|
66,051
|
|
12,721
|
|
—
|
|
78,772
|
|
||||||
General and administrative
|
—
|
|
207
|
|
155,339
|
|
9,054
|
|
(628
|
)
|
163,972
|
|
||||||
Transaction expenses
|
—
|
|
—
|
|
773
|
|
—
|
|
—
|
|
773
|
|
||||||
Impairment of goodwill
|
|
|
12,129
|
|
|
|
12,129
|
|
||||||||||
Total operating expense
|
—
|
|
207
|
|
491,194
|
|
42,336
|
|
(631
|
)
|
533,106
|
|
||||||
Income (loss) from operations
|
—
|
|
(207
|
)
|
48,754
|
|
(8,068
|
)
|
(648
|
)
|
39,831
|
|
||||||
Interest expense and other income —net
|
—
|
|
156,144
|
|
1,338
|
|
(476
|
)
|
—
|
|
157,006
|
|
||||||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
—
|
|
(156,351
|
)
|
47,416
|
|
(7,592
|
)
|
(648
|
)
|
(117,175
|
)
|
||||||
Income tax expense (benefit)
|
—
|
|
(57,504
|
)
|
39,125
|
|
1,098
|
|
—
|
|
(17,281
|
)
|
||||||
Income (loss) before equity earnings of unconsolidated entities
|
—
|
|
(98,847
|
)
|
8,291
|
|
(8,690
|
)
|
(648
|
)
|
(99,894
|
)
|
||||||
Equity (income) loss of unconsolidated entities, net of tax
|
99,137
|
|
290
|
|
8,581
|
|
(17
|
)
|
(108,101
|
)
|
(110
|
)
|
||||||
Net income (loss)
|
$
|
(99,137
|
)
|
$
|
(99,137
|
)
|
$
|
(290
|
)
|
$
|
(8,673
|
)
|
$
|
107,453
|
|
$
|
(99,784
|
)
|
Net loss attributable to non-controlling interest
|
—
|
|
—
|
|
7,524
|
|
—
|
|
—
|
|
7,524
|
|
||||||
Net income (loss) attributable to Endurance International Group Holdings, Inc.
|
(99,137
|
)
|
(99,137
|
)
|
(7,814
|
)
|
(8,673
|
)
|
107,453
|
|
(107,308
|
)
|
||||||
Comprehensive income (loss):
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments
|
—
|
|
—
|
|
—
|
|
3,091
|
|
—
|
|
3,091
|
|
||||||
Unrealized gain (loss) on cash flow hedge
|
|
34
|
|
—
|
|
—
|
|
—
|
|
34
|
|
|||||||
Total comprehensive income (loss)
|
$
|
(99,137
|
)
|
$
|
(99,103
|
)
|
$
|
(7,814
|
)
|
$
|
(5,582
|
)
|
$
|
107,453
|
|
$
|
(104,183
|
)
|
|
|
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
|
|
||||||
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
|
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Net cash provided by (used in) operating activities
|
|
$
|
12
|
|
$
|
(82,189
|
)
|
$
|
284,912
|
|
(1,462
|
)
|
|
$
|
201,273
|
|
|||
Cash flows from investing activities:
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|||||||
Purchases of property and equipment
|
|
—
|
|
—
|
|
(38,731
|
)
|
(4,331
|
)
|
—
|
|
(43,062
|
)
|
||||||
Cash paid for minority investments
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of assets
|
|
—
|
|
—
|
|
530
|
|
—
|
|
—
|
|
530
|
|
||||||
Purchases of intangible assets
|
|
—
|
|
—
|
|
(1,932
|
)
|
(34
|
)
|
—
|
|
(1,966
|
)
|
||||||
Net (deposits) and withdrawals of principal balances in restricted cash accounts
|
|
—
|
|
—
|
|
148
|
|
529
|
|
—
|
|
677
|
|
||||||
Net cash used in investing activities
|
|
—
|
|
—
|
|
(39,985
|
)
|
(3,836
|
)
|
—
|
|
(43,821
|
)
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from issuance of notes payable and draws on revolver
|
|
—
|
|
1,693,007
|
|
—
|
|
—
|
|
—
|
|
1,693,007
|
|
||||||
Repayment of notes payable and revolver
|
|
—
|
|
(1,797,634
|
)
|
—
|
|
—
|
|
—
|
|
(1,797,634
|
)
|
||||||
Payment of financing costs
|
|
—
|
|
(6,304
|
)
|
—
|
|
—
|
|
—
|
|
(6,304
|
)
|
||||||
Payment of deferred consideration
|
|
—
|
|
—
|
|
(4,550
|
)
|
(883
|
)
|
—
|
|
(5,433
|
)
|
||||||
Payment of redeemable non-controlling interest liability
|
|
—
|
|
—
|
|
(25,000
|
)
|
—
|
|
—
|
|
(25,000
|
)
|
||||||
Principal payments on capital lease obligations
|
|
—
|
|
—
|
|
(7,390
|
)
|
—
|
|
—
|
|
(7,390
|
)
|
||||||
Proceeds from exercise of stock options
|
|
2,049
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,049
|
|
||||||
Capital investments from minority partner
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Intercompany loans and investments
|
|
(1,972
|
)
|
193,118
|
|
(192,548
|
)
|
1,402
|
|
—
|
|
—
|
|
||||||
Net cash provided by (used in) financing activities
|
|
77
|
|
82,187
|
|
(229,488
|
)
|
519
|
|
—
|
|
(146,705
|
)
|
||||||
Net effect of exchange rate on cash and cash equivalents
|
|
—
|
|
—
|
|
—
|
|
2,150
|
|
—
|
|
2,150
|
|
||||||
Net increase (decrease) in cash and cash equivalents
|
|
89
|
|
(2
|
)
|
15,439
|
|
(2,629
|
)
|
—
|
|
12,897
|
|
||||||
Cash and cash equivalents:
|
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
|
3
|
|
4
|
|
39,034
|
|
14,555
|
|
|
53,596
|
|
|||||||
End of period
|
|
$
|
92
|
|
$
|
2
|
|
$
|
54,473
|
|
$
|
11,926
|
|
$
|
—
|
|
$
|
66,493
|
|
•
|
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
|
Exhibit
Number
|
|
Description of Exhibit
|
|
Incorporated by Reference
|
|
Filed
Herewith
|
||||||
|
|
|
|
Form
|
|
File Number
|
|
Date of Filing
|
|
Exhibit
Number
|
|
|
2.1*
|
|
|
8-K
|
|
001-36131
|
|
November 2, 2015
|
|
2.1
|
|
|
|
3.1
|
|
|
S-1/A
|
|
333-191061
|
|
October 23, 2013
|
|
3.3
|
|
|
|
3.2
|
|
|
8-K
|
|
001-36131
|
|
January 30, 2017
|
|
3.1
|
|
|
|
4.1
|
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
4.1
|
|
|
|
4.2
|
|
|
10-Q
|
|
001-36131
|
|
November 7, 2014
|
|
4.2
|
|
|
|
4.3
|
|
|
10-Q
|
|
001-36131
|
|
November 7, 2014
|
|
4.3
|
|
|
|
4.4
|
|
|
8-K
|
|
001-36131
|
|
February 10, 2016
|
|
4.1
|
|
|
|
4.5
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
4.6
|
|
|
|
10.1#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.2
|
|
|
|
10.2#
|
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.2
|
|
|
|
10.3#
|
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.3
|
|
|
10.4#
|
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.29
|
|
|
|
10.5#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.3
|
|
|
|
10.6#
|
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.25
|
|
|
|
10.7#
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.6
|
|
|
|
10.8#
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.7
|
|
|
|
10.9#
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.8
|
|
|
|
10.10#
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.9
|
|
|
|
10.11#
|
|
|
8-K
|
|
001-36131
|
|
September 21, 2015
|
|
10.1
|
|
|
|
10.12#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.10
|
|
|
|
10.13#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.1
|
|
|
|
10.14#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.2
|
|
|
|
10.15#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.3
|
|
|
|
10.16#
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.3
|
|
|
|
10.17#
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.4
|
|
|
|
10.18#
|
|
|
S-8
|
|
333-209680
|
|
February 24, 2016
|
|
99.1
|
|
|
|
10.19#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.4
|
|
|
|
10.20#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.5
|
|
|
|
10.21#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.6
|
|
|
10.22#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.4
|
|
|
|
10.23#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.5
|
|
|
|
10.24#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.6
|
|
|
|
10.25#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.4
|
|
|
|
10.26#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.7
|
|
|
|
10.27#
|
|
|
8-K
|
|
001-36131
|
|
May 16, 2017
|
|
10.1
|
|
|
|
10.28#
|
|
|
S-1/A
|
|
333-191061
|
|
October 11, 2013
|
|
10.24
|
|
|
|
10.29#
|
|
|
8-K
|
|
001-36131
|
|
September 21, 2015
|
|
10.2
|
|
|
|
10.30#
|
|
|
8-K
|
|
001-36131
|
|
August 4, 2015
|
|
10.1
|
|
|
|
10.31#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.7
|
|
|
|
10.32#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.8
|
|
|
|
10.33#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.9
|
|
|
|
10.34#
|
|
|
10-K
|
|
001-36131
|
|
February 24, 2017
|
|
10.28
|
|
|
|
10.35#
|
|
|
10-K
|
|
001-36131
|
|
February 24, 2017
|
|
10.29
|
|
|
|
10.36#
|
|
|
10-K
|
|
001-36131
|
|
February 24, 2017
|
|
10.30
|
|
|
|
10.37#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.5
|
|
|
|
10.38#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.6
|
|
|
|
10.39#
|
|
|
8-K
|
|
001-36131
|
|
April 17, 2017
|
|
10.1
|
|
|
10.40#
|
|
|
8-K
|
|
001-36131
|
|
August 14, 2017
|
|
10.1
|
|
|
|
10.41#
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.5
|
|
|
|
10.42#
|
|
|
|
|
|
|
|
|
|
|
X
|
|
10.43#
|
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.19
|
|
|
|
10.44#
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.2
|
|
|
|
10.45
|
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.5
|
|
|
|
10.46
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2014
|
|
10.5
|
|
|
|
10.47
|
|
|
10-Q
|
|
001-36131
|
|
November 7, 2014
|
|
10.1
|
|
|
|
10.48
|
|
|
10-K
|
|
001-36131
|
|
February 27, 2015
|
|
10.20
|
|
|
|
10.49
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.7
|
|
|
|
10.50
|
|
|
|
|
|
|
|
|
|
|
X
|
|
10.51+
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.8
|
|
|
|
10.52+
|
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.7
|
|
|
10.53+
|
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.11
|
|
|
|
10.54+
|
|
|
10-K
|
|
001-36131
|
|
February 27, 2015
|
|
10.24
|
|
|
|
10.55+
|
|
|
10-Q
|
|
001-36131
|
|
November 4, 2016
|
|
10.1
|
|
|
|
10.56+
|
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.26
|
|
|
|
10.57
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.11
|
|
|
|
10.58
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.12
|
|
|
|
10.59
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.6
|
|
|
|
10.60+
|
|
|
10-Q
|
|
001-36131
|
|
August 4, 2017
|
|
10.4
|
|
|
10.61+
|
|
|
|
|
|
|
|
|
|
|
X
|
|
10.62+
|
|
|
10-K
|
|
001-36131
|
|
February 24, 2017
|
|
10.43
|
|
|
|
10.63+
|
|
|
|
|
|
|
|
|
|
|
X
|
|
10.64
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.23
|
|
|
|
10.65
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.24
|
|
|
|
10.66
|
|
|
8-K
|
|
001-36131
|
|
February 10, 2016
|
|
10.1
|
|
|
|
10.67
|
|
|
8-K
|
|
001-36131
|
|
February 10, 2016
|
|
10.2
|
|
|
|
10.68
|
|
|
8-K
|
|
001-36131
|
|
June 14, 2017
|
|
10.1
|
|
|
10.69
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.25
|
|
|
|
10.70
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.13
|
|
|
|
10.71
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.26
|
|
|
|
10.72
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.14
|
|
|
|
21.1
|
|
|
|
|
|
|
|
|
|
|
X
|
|
23.1
|
|
|
|
|
|
|
|
|
|
|
X
|
|
31.1
|
|
|
|
|
|
|
|
|
|
|
X
|
|
31.2
|
|
|
|
|
|
|
|
|
|
|
X
|
|
32.1
|
|
|
|
|
|
|
|
|
|
|
X
|
|
32.2
|
|
|
|
|
|
|
|
|
|
|
X
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
|
X
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
|
|
|
X
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
|
|
|
X
|
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.
|
|
|
|
|
|
ENDURANCE INTERNATIONAL GROUP HOLDINGS, INC.
|
||
|
|
|
|
Date: February 22, 2018
|
By:
|
|
/s/ Jeffrey H. Fox
|
|
|
|
Jeffrey H. Fox
|
|
|
|
Chief Executive Officer
|
Signature
|
Title
|
Date
|
/s/ Jeffrey H. Fox
|
President, Chief Executive Officer and Director
|
February 22, 2018
|
Jeffrey H. Fox
|
(Principal Executive Officer)
|
|
/s/ Marc Montagner
|
Chief Financial Officer
|
February 22, 2018
|
Marc Montagner
|
(Principal Financial Officer)
|
|
/s/ Timothy Mathews
|
Chief Accounting Officer
|
February 22, 2018
|
Timothy Mathews
|
(Principal Accounting Officer)
|
|
/s/ James C. Neary
|
Chairman of the Board
|
February 22, 2018
|
James C. Neary
|
|
|
/s/ Dale Crandall
|
Director
|
February 22, 2018
|
Dale Crandall
|
|
|
/s/ Joseph P. DiSabato
|
Director
|
February 22, 2018
|
Joseph P. DiSabato
|
|
|
/s/ Tomas Gorny
|
Director
|
February 22, 2018
|
Tomas Gorny
|
|
|
/s/ Michael Hayford
|
Director
|
February 22, 2018
|
Michael Hayford
|
|
|
/s/ Peter J. Perrone
|
Director
|
February 22, 2018
|
Peter J. Perrone
|
|
|
/s/ Chandler J. Reedy
|
Director
|
February 22, 2018
|
Chandler J. Reedy
|
|
|
/s/ Justin L. Sadrian
|
Director
|
February 22, 2018
|
Justin L. Sadrian
|
|
|
a.
|
$350,000.00
which is an amount equal to
twelve (12) months
of my current base salary, payable over regularly scheduled pay dates subject to tax withholding, customary deductions and other deductions required by law.
|
b.
|
$210,000.00
which is an amount equal to my
Target Annual Bonus Opportunity
in
e
ffect on the Termination Date, payable in equal installments over regularly scheduled pay dates subject to tax withholding, customary deductions and other deductions required by law.
|
c.
|
Up to
eighteen (18) months
of Company subsidized COBRA pursuant to the terms and obligations set forth in Section 10(c)(i)(C)(3) of my Employment Agreement.
|
d.
|
Accelerated vesting, as described below, of
a total of 83,200 shares of restricted stock or restricted stock units
, granted to me under the Company’s 2013 Stock Incentive Plan (the “2013 Plan”), such that each of the following will be deemed completely vested as of November 1, 2017: (i) 13,633 shares under my Restricted Stock Award dated April 30, 2015, (ii) 42,231 shares under my Restricted Stock Award dated April 28, 2016, (iii) 27,336
shares under my Restricted Stock Unit Award dated May 12, 2017.
|
Date:
11/1/2017
|
/s/ Katherine Andreasen
Katherine Andreasen
|
Exhibit 10.61
|
Confidential Materials omitted and filed separately with the
Securities and Exchange Commission. Double asterisks denote omissions.
|
(c)
|
are limited to 18% per annum.
|
If to cPanel:
|
cPanel, Inc.
3131 West Alabama
,
Box 30
Houston
,
TX 77098
|
If to Partner NOC:
|
The Endurance International Group, Inc.
10 Corporate Drive
,
Suite 300
Burlington, MA 01803
|
Company Name:
|
|
The Endurance International Group, Inc.:
|
cPanel, Inc.:
|
Signed By:
/s/ John Mone
|
Signed By:
/s/ Christopher Banaszak
|
Print Name:
John Mone
|
Print Name:
Christopher Banaszak
|
Title:
CIO
|
Title:
Customer Service Manager
|
Exhibit No.
|
Description
|
URL
|
1
|
Partner NOC Minimum Requirements
|
http
://www.cpanel.net/legal.noc.html
|
2
|
Partner NOC Pricing Terms
|
http://www.cpanel.net/legal.noc.html
|
3
|
Required Distributer Qualifications
|
http
://www.cpanel.net/legal.noc.html
|
4
|
cPanel & WebHost Manager End User License Agreement
|
http
://www.cpanel.net/legal.noc.html
|
5
|
Enkompass End User License Agreement
|
http
://www.cpanel.net/legal.noc.html
|
6
|
Technical Support Agreement
|
http
://www.cpanel.net/legal.noc.html
|
7
|
Trademark License Agreement
|
http
://www.cpanel.net/legal.noc.html
|
8
|
Trademark Usage Policy
|
http:// www.cpanel.net/trademark.html
|
Column 1
|
2
|
3
|
4
|
5
|
|
No. of [**] Licenses
|
Pricing for [**] License Term
|
Pricing for [**] License Term
|
Total Pricing for [**] License Term
|
Internal
VPS
|
[**]
|
[**]
|
[**]
|
[**]
|
Internal Dedicated
|
[**]
|
[**]
|
[**]
|
[**]
|
Total monthly amount due
|
[**]
|
[**]
|
[**]
|
[**]
|
cPanel, Inc.
|
Partner NOC
|
Print Name:
Aaron Phillips
|
Print Name:
John Mone
|
Signature:
/s/ Aaron Phillips
|
Signature:
/s/ John Mone
|
Title:
Chief Business Officer
|
Title:
CIO
|
Date:
3/14/2014
|
Date:
3/14/2014
|
1.
|
Amendment No. 1 shall be hereby amended as follows:
|
a.
|
The definition of “[**] License Term” under Section 1.6 shall be replaced in its entirety with the following: “'[**] License Term’ means twenty-seven (27) months from the Amendment Effective Date”
|
b.
|
Section 3.1 under “Pricing for Licenses” shall be replaced in its entirety with the following: “During the [**] License Term, Partner NOC will be charged for each monthly Billing Cycle for the [**] Licenses by cPanel as set forth in the table below. Additional pricing information is set forth in the cPanel NOC Partner License Supplemental Pricing Information schedule attached hereto and incorporated herein to this Amendment as
Exhibit A
.”
|
Column 1
|
2
|
3
|
4
|
5
|
|
No. of [**] Licenses
|
Pricing for [**] of License Term
|
Pricing for [**]-27 of License Term
|
Total Pricing for [**] License Term
|
Internal
VPS
|
[**]
|
[**]
|
[**]
|
[**]
|
Internal Dedicated
|
[**]
|
[**]
|
[**]
|
[**]
|
Total monthly amount due
|
[**]
|
[**]
|
[**]
|
[**]
|
2.
|
The parties agree that software licenses are only licensed by cPanel inclusive of Maintenance and Support.
|
3.
|
Except as expressly set forth in this Amendment, Amendment No. 1 is unaffected and shall continue in full force and effect in accordance with its terms.
|
4.
|
In the event this Amendment conflicts with Amendment No. 1, the terms of this Amendment shall prevail.
|
CPANEL, INC.
|
THE ENDURANCE INTERNATIONAL GROUP, INC.
|
By:
/s/ Aaron Phillips
|
By:
/s/Ron LaSalvia
|
Name:
Aaron Phillips
|
Name:
Ron LaSalvia
|
Title:
Chief Business Officer
|
Title:
COO
|
Description
|
License Type
|
License Term
|
License Price
[**] |
License Price
[**]-27 |
Minimum
Commitment |
Software License
|
Internal VPS License
|
27 months
|
[**]
|
[**]
|
[**]
|
Maintenance & Support
|
[**]
|
[**]
|
|||
Software License
|
Internal Dedicated License
|
27 months
|
[**]
|
[**]
|
[**]
|
Maintenance
|
[**]
|
[**]
|
1.
|
The term of the Partner NOC Agreement as Amended shall be extended for two (2) years beginning on January 1, 2018 (the “Extension Term”).
|
2.
|
Following the expiration of the Extension Term, the Partner NOC Agreement as Amended and this Second Amendment shall renew for one (1) additional year (the “Renewal Term”) unless Partner NOC provides notice of termination as provided in Section 3 below.
|
3.
|
Partner NOC may give written notice of termination of the Partner NOC Agreement no later than ninety (90) days before the expiration of the Extension Term or Renewal Term.
|
4.
|
During the Extension Term, or Renewal Term, [**], the Parties shall negotiate in good faith to amend the pricing terms set out in this Second Amendment to reflect the pricing offered by cPanel for the [**].
|
5.
|
During the Extension Term and Renewal Term, Exhibit A of the Amendment shall be replaced with the following schedule:
|
Description
|
License Type
|
License Term
|
License Price
|
Minimum Commitment
|
Software License
|
Internal VPS License
|
Renewal Term and Extension Term
|
[**]
|
[**]
|
Maintenance & Support
|
[**]
|
|||
Software License
|
Internal Dedicated License
|
Renewal Term and Extension Term
|
[**]
|
[**]
|
Maintenance & Support
|
[**]
|
6.
|
All provisions of the Partner NOC Agreement as Amended and the Second Amendment shall continue in full force and effect until the termination date of the Partner NOC Agreement as Amended and this Second Amendment, unless otherwise expressly provided by mutual written consent of the Parties.
|
7.
|
In the event of a conflict between the Partner NOC Agreement as Amended and this Second Amendment, the provisions of this Second Amendment shall prevail.
|
CPANEL, INC.
|
THE ENDURANCE INTERNATIONAL GROUP, INC.
|
By:
/s/ S. Eric Ellis
|
By:
/s/ Marc Montagner
|
Name:
S. Eric Ellis
|
Name:
Marc Montagner
|
Title:
VP of Customer Experience
|
Title:
CFO
|
Exhibit 10.63
|
Confidential Materials omitted and filed separately with the
Securities and Exchange Commission. Double asterisks denote omissions.
|
1.
|
Unless otherwise expressly provided herein, all defined terms shall have the meanings set forth in the Agreement.
|
2.
|
Invoice No.8673 in the amount of [**] US dollars and [**] cents ($[**] USD) and Invoice No. 9443 in the amount of [**] US dollars and [**] cents ($[**] USD) shall hereby be voided by Service Provider and Endurance shall not owe any payment to Service Provider pursuant to such invoices.
|
3.
|
In anticipation of fulfilling Endurance’s requirements for the Services, Service Provider may increase staffing (“Ramp Up”). Service Provider hereby agrees that Service Provider shall not charge Endurance for any such Ramp Up or any costs associated therewith that occur during the fourth quarter of 2017.
|
4.
|
For the billing period covering October 1, 2017 through December 31, 2017, Service Provider shall provide Endurance with a discount of [**] percent ([**]%) off the total amount of any invoice associated with this period based on pricing in effect as of October 1, 2017.
|
5.
|
Effective January 1, 2018 through the remaining Term of the Agreement, Service Provider shall provide Endurance with a discount of [**] percent ([**]%) off the total amount of any and all invoices associated with the Services provided based on pricing in effect as of October 1, 2017.
|
6.
|
Without limitation to any of the foregoing, effective October 1, 2017, Service Provider shall provide Endurance with a discount of [**] US dollars ($[**] USD) per month for Engineering
|
7.
|
To the extent that Endurance has already paid any invoices for Services provided on or after October 1, 2017, Service Provider shall adjust the next two invoices issued by Service Provider to include the applicable discount. In other words, discounts due for the month of October 2017, will be split equally over November 2017 and December 2017 invoices.
|
8.
|
The pricing in effect as of October 1, 2017 shall remain in full force and effect for the remaining Term of this Agreement subject to any modifications made by mutual written amendment to this Agreement as executed by both Parties.
|
9.
|
The following Section 35 shall be added to Exhibit B of the Agreement:
|
10.
|
Counterparts. This Third Amendment may be executed in any number of counterparts, each of which shall be deemed to be an original and all of which together shall be deemed to be one and the same instrument.
|
11.
|
This Third Amendment, together with the Agreement, constitutes the entire understanding and agreement of the Parties with respect to the subject matter of this Third Amendment and supersedes any and all prior agreements, written or oral, dealing with the subject matter of this Third Amendment. In the event of a conflict between this Third Amendment and the Agreement, the terms of this Third Amendment shall govern.
|
12.
|
Except as amended herein, all other terms and conditions of the Agreement shall remain in full force and effect and are hereby ratified. Except as expressly amended herein, no present or future rights, remedies, benefits or power belonging or accruing to Parties hereto, shall be affected, prejudiced, limited or restricted hereby.
|
THE ENDURANCE INTERNATIONAL GROUP, INC.
|
TREGARON INDIA HOLDINGS,LLC
|
By:
/s/ Christine Barry
|
By:
/s/Vidya Ravichandran
|
Name:
Christine Barry
|
Name:
Vidya Ravichandran
|
Title:
Chief Services Officer
|
Title:
President
|
Date:
12/18/17
|
Date:
12/19/2017
|
•
|
reasonably cooperate with EIG to investigate and resolve the Security Incident, including without limitation, assisting with providing information within its control or possession required by EIG to provide any third party notifications of the Security Incident;
|
•
|
be responsible for all damages (including out-of-pocket costs) arising from a breach of Service Provider’s obligations with regard to a Security Incident, with the limitations established in Section 16 of the Agreement;
|
•
|
provide forensic reports (or assist EIG in preparing written responses to audit requirements and/or findings without charge, sufficient to enable EIG to comply with its legal obligations with regard to any Security Incident arising from a breach of Service Provider’s obligations under this Agreement with regard to a Security Incident, or if it does not do so, be responsible for reasonable costs for EIG to perform a forensic analysis;
|
•
|
be responsible for reasonable costs for EIG's legally required notification of data subjects with regard to any Security Incident arising from the breach of Service Provider’s obligations under the Agreement, subject to all limitations set forth in the Agreement;
|
•
|
be responsible for reasonable costs for EIG's provision of [**] credit monitoring for data subjects affected by any Security Incident arising from the breach of Service Provider’s obligations under the Agreement;
|
•
|
be responsible for reasonable costs for EIG to create and implement a security breach support hotline in response to any Security Incident arising from the breach of Service Provider’s obligations under the Agreement; and
|
•
|
appropriately document responsive actions taken related to any Security Incident, including without limitation, post-incident review of events and actions taken, if any, to make changes in business practices related to the protection of EIG Confidential Information, escalation procedures to senior managers, and any reporting to regulatory and law enforcement agencies.
|
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
Sitebuilder
Sitelio
Sitey
Sprly
Spry
StartLogic
SuperGreenHosting
|
|
|
This Domain For Sale Worldwide 339 222 5132
Typepad
USANetHosting
Verio
ViaVerio
VirtualAve
VPSLink
WebHost4Life
Websitebuilder
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
FortuneCity
Homestead Technologies
HotGames
MatchingPointHosting
MyBlogSite
NameWinner
|
|
|
|
Constant Contact, Inc.
|
DE
|
|
|
|
|
JDI Backup Limited
|
England and Wales
|
|
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 22, 2018
|
|
By:
|
/s/ Jeffrey H. Fox
|
|
|
|
Jeffrey H. Fox
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 22, 2018
|
|
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 22, 2018
|
|
By:
|
/s/ Jeffrey H. Fox
|
|
|
|
Jeffrey H. Fox
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 22, 2018
|
|
By:
|
/s/ Marc Montagner
|
|
|
|
Marc Montagner
Chief Financial Officer
(Principal Financial Officer)
|