|
|
|
☒
|
QUARTERLY 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)
|
|
Large accelerated filer
|
☐
|
|
Accelerated filer
|
|
☒
|
Non-accelerated filer
|
☐ (Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
☐
|
|
|
|
Emerging growth company
|
|
☐
|
|
|
|
|
Page
|
PART I. FINANCIAL INFORMATION
|
|
Item 1. Financial Statements (unaudited)
|
|
|
|
|
December 31, 2017
|
|
March 31, 2018
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
66,493
|
|
|
$
|
86,678
|
|
Restricted cash
|
2,625
|
|
|
1,772
|
|
||
Accounts receivable
|
15,945
|
|
|
13,493
|
|
||
Prepaid domain name registry fees
|
53,805
|
|
|
59,690
|
|
||
Prepaid commissions
|
—
|
|
|
42,746
|
|
||
Prepaid expenses and other current assets
|
29,327
|
|
|
30,653
|
|
||
Total current assets
|
168,195
|
|
|
235,032
|
|
||
Property and equipment—net
|
95,452
|
|
|
87,653
|
|
||
Goodwill
|
1,850,582
|
|
|
1,851,209
|
|
||
Other intangible assets—net
|
455,440
|
|
|
429,797
|
|
||
Deferred financing costs
|
3,189
|
|
|
2,732
|
|
||
Investments
|
15,267
|
|
|
15,241
|
|
||
Prepaid domain name registry fees, net of current portion
|
10,806
|
|
|
11,889
|
|
||
Prepaid commissions, net of current portion
|
—
|
|
|
41,164
|
|
||
Other assets
|
2,155
|
|
|
3,091
|
|
||
Total assets
|
$
|
2,601,086
|
|
|
$
|
2,677,808
|
|
Liabilities, redeemable non-controlling interest and stockholders’ equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
11,058
|
|
|
$
|
19,118
|
|
Accrued expenses
|
79,991
|
|
|
81,065
|
|
||
Accrued interest
|
24,457
|
|
|
14,979
|
|
||
Deferred revenue
|
361,940
|
|
|
389,734
|
|
||
Current portion of notes payable
|
33,945
|
|
|
33,945
|
|
||
Current portion of capital lease obligations
|
7,630
|
|
|
7,281
|
|
||
Deferred consideration—short term
|
4,365
|
|
|
4,435
|
|
||
Other current liabilities
|
4,031
|
|
|
3,754
|
|
||
Total current liabilities
|
527,417
|
|
|
554,311
|
|
||
Long-term deferred revenue
|
90,972
|
|
|
96,718
|
|
||
Notes payable—long term, net of original issue discounts of $25,811 and $24,752 and deferred financing costs of $37,736 and $36,299, respectively
|
1,858,300
|
|
|
1,835,309
|
|
||
Capital lease obligations—long term
|
7,719
|
|
|
5,837
|
|
||
Deferred tax liability
|
19,696
|
|
|
27,679
|
|
||
Deferred consideration—long term
|
3,551
|
|
|
3,608
|
|
||
Other liabilities
|
10,426
|
|
|
10,157
|
|
||
Total liabilities
|
2,518,081
|
|
|
2,533,619
|
|
||
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; 140,190,695 and 140,457,825 shares issued at December 31, 2017 and March 31, 2018, respectively; 140,190,695 and 140,457,487 outstanding at December 31, 2017 and March 31, 2018, respectively
|
14
|
|
|
14
|
|
||
Additional paid-in capital
|
931,033
|
|
|
938,301
|
|
||
Accumulated other comprehensive (loss) income
|
(541
|
)
|
|
1,080
|
|
||
Accumulated deficit
|
(847,501
|
)
|
|
(795,206
|
)
|
||
Total stockholders’ equity
|
83,005
|
|
|
144,189
|
|
||
Total liabilities, redeemable non-controlling interest and stockholders’ equity
|
$
|
2,601,086
|
|
|
$
|
2,677,808
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2018
|
||||
Revenue
|
$
|
295,137
|
|
|
$
|
291,356
|
|
Cost of revenue
|
148,749
|
|
|
133,906
|
|
||
Gross profit
|
146,388
|
|
|
157,450
|
|
||
Operating expense:
|
|
|
|
||||
Sales and marketing
|
72,772
|
|
|
67,356
|
|
||
Engineering and development
|
20,362
|
|
|
19,917
|
|
||
General and administrative
|
39,080
|
|
|
38,775
|
|
||
Transaction expenses
|
580
|
|
|
—
|
|
||
Total operating expense
|
132,794
|
|
|
126,048
|
|
||
Income from operations
|
13,594
|
|
|
31,402
|
|
||
Other income (expense):
|
|
|
|
||||
Interest income
|
118
|
|
|
204
|
|
||
Interest expense
|
(39,516
|
)
|
|
(36,050
|
)
|
||
Total other expense—net
|
(39,398
|
)
|
|
(35,846
|
)
|
||
Loss before income taxes and equity earnings of unconsolidated entities
|
(25,804
|
)
|
|
(4,444
|
)
|
||
Income tax expense
|
5,774
|
|
|
2,617
|
|
||
Loss before equity earnings of unconsolidated entities
|
(31,578
|
)
|
|
(7,061
|
)
|
||
Equity loss of unconsolidated entities, net of tax
|
—
|
|
|
27
|
|
||
Net loss
|
$
|
(31,578
|
)
|
|
$
|
(7,088
|
)
|
Net loss attributable to non-controlling interest
|
226
|
|
|
—
|
|
||
Excess accretion of non-controlling interest
|
3,584
|
|
|
—
|
|
||
Total net loss attributable to non-controlling interest
|
3,810
|
|
|
—
|
|
||
Net loss attributable to Endurance International Group Holdings, Inc.
|
$
|
(35,388
|
)
|
|
$
|
(7,088
|
)
|
Comprehensive income (loss):
|
|
|
|
||||
Foreign currency translation adjustments
|
686
|
|
|
580
|
|
||
Unrealized (loss) gain on cash flow hedge, net of taxes of $38 and ($325) for the three months ended March 31, 2017 and 2018, respectively
|
(216
|
)
|
|
1,041
|
|
||
Total comprehensive loss
|
$
|
(34,918
|
)
|
|
$
|
(5,467
|
)
|
Basic net loss per share attributable to Endurance International Group Holdings, Inc.
|
$
|
(0.26
|
)
|
|
$
|
(0.05
|
)
|
Diluted net loss per share attributable to Endurance International Group Holdings, Inc.
|
$
|
(0.26
|
)
|
|
$
|
(0.05
|
)
|
Weighted-average common shares used in computing net loss per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
|
|
||
Basic
|
134,935,153
|
|
|
140,361,982
|
|
||
Diluted
|
134,935,153
|
|
|
140,361,982
|
|
|
|
Three Months Ended
March 31,
|
||||||
|
|
2017
|
|
2018
|
||||
Cash flows from operating activities:
|
|
|
|
|
||||
Net loss
|
|
$
|
(31,578
|
)
|
|
$
|
(7,088
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation of property and equipment
|
|
13,111
|
|
|
12,068
|
|
||
Amortization of other intangible assets
|
|
34,267
|
|
|
25,735
|
|
||
Amortization of deferred financing costs
|
|
1,744
|
|
|
1,894
|
|
||
Amortization of net present value of deferred consideration
|
|
190
|
|
|
128
|
|
||
Amortization of original issue discounts
|
|
846
|
|
|
1,058
|
|
||
Stock-based compensation
|
|
12,924
|
|
|
6,992
|
|
||
Deferred tax expense
|
|
3,440
|
|
|
492
|
|
||
(Gain) loss on sale of assets
|
|
(225
|
)
|
|
48
|
|
||
Loss of unconsolidated entities
|
|
—
|
|
|
27
|
|
||
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
||||
Accounts receivable
|
|
2,392
|
|
|
2,448
|
|
||
Prepaid expenses and other current assets
|
|
(5,717
|
)
|
|
(2,697
|
)
|
||
Accounts payable and accrued expenses
|
|
(13,467
|
)
|
|
595
|
|
||
Deferred revenue
|
|
15,747
|
|
|
10,660
|
|
||
Net cash provided by operating activities
|
|
33,674
|
|
|
52,360
|
|
||
Cash flows from investing activities:
|
|
|
|
|
||||
Purchases of property and equipment
|
|
(9,258
|
)
|
|
(5,254
|
)
|
||
Proceeds from sale of assets
|
|
251
|
|
|
—
|
|
||
Purchases of intangible assets
|
|
(33
|
)
|
|
—
|
|
||
Net cash used in investing activities
|
|
(9,040
|
)
|
|
(5,254
|
)
|
||
Cash flows from financing activities:
|
|
|
|
|
||||
Repayments of term loans
|
|
(8,925
|
)
|
|
(25,486
|
)
|
||
Payment of financing costs
|
|
(92
|
)
|
|
—
|
|
||
Payment of deferred consideration
|
|
(818
|
)
|
|
—
|
|
||
Principal payments on capital lease obligations
|
|
(2,037
|
)
|
|
(2,230
|
)
|
||
Proceeds from exercise of stock options
|
|
628
|
|
|
25
|
|
||
Net cash used in financing activities
|
|
(11,244
|
)
|
|
(27,691
|
)
|
||
Net effect of exchange rate on cash and cash equivalents and restricted cash
|
|
2,327
|
|
|
(83
|
)
|
||
Net increase in cash and cash equivalents and restricted cash
|
|
15,717
|
|
|
19,332
|
|
||
Cash and cash equivalents and restricted cash:
|
|
|
|
|
||||
Beginning of period
|
|
56,898
|
|
|
69,118
|
|
||
End of period
|
|
$
|
72,615
|
|
|
$
|
88,450
|
|
Supplemental cash flow information:
|
|
|
|
|
||||
Interest paid
|
|
$
|
46,546
|
|
|
$
|
42,091
|
|
Income taxes paid
|
|
$
|
952
|
|
|
$
|
603
|
|
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
|
•
|
Identification of the contract, or contracts, with the customer
|
•
|
Identification of the performance obligations in the contract
|
•
|
Determination of the transaction price
|
•
|
Allocation of the transaction price to the performance obligations in the contract
|
•
|
Recognition of revenue when, or as, the Company satisfies a performance obligation
|
|
Short-term
|
|
Long-term
|
||||
|
(in thousands)
|
||||||
Balance at December 31, 2017
|
$
|
361,940
|
|
|
$
|
90,972
|
|
Effect of adoption of ASC 606 to balances at December 31, 2017
|
20,275
|
|
|
2,882
|
|
||
Recognition of the beginning deferred revenue into revenue, as a result of performance obligations satisfied
|
(159,134
|
)
|
|
—
|
|
||
Cash received in advance during the period
|
253,467
|
|
|
43,391
|
|
||
Recognition of cash received in the period into revenue, as a result of performance obligations satisfied
|
(127,341
|
)
|
|
—
|
|
||
Reclassification between short-term and long-term
|
40,527
|
|
|
(40,527
|
)
|
||
Balance at March 31, 2018
|
$
|
389,734
|
|
|
$
|
96,718
|
|
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
(in thousands)
|
||||||||||||||
Remaining performance obligation, short-term
|
$
|
274,158
|
|
|
$
|
55,106
|
|
|
$
|
60,470
|
|
|
$
|
389,734
|
|
Remaining performance obligation, long-term
|
80,766
|
|
|
—
|
|
|
15,952
|
|
|
96,718
|
|
||||
Total
|
$
|
354,924
|
|
|
$
|
55,106
|
|
|
$
|
76,422
|
|
|
$
|
486,452
|
|
|
Short-term
|
|
Long-term
|
||||
|
(in thousands)
|
||||||
Balance at December 31, 2017
|
$
|
—
|
|
|
$
|
—
|
|
Adjustments resulting from adoption of ASC 606
|
43,408
|
|
|
40,040
|
|
||
Deferred customer acquisition costs incurred in the period
|
4,842
|
|
|
8,608
|
|
||
Amounts recognized as expense in the period
|
(12,976
|
)
|
|
—
|
|
||
Impact of foreign exchange rates
|
1
|
|
|
(13
|
)
|
||
Reclassification between short-term and long-term
|
7,471
|
|
|
(7,471
|
)
|
||
Balance at March 31, 2018
|
$
|
42,746
|
|
|
$
|
41,164
|
|
|
Three Months Ended
March 31, |
||||||
|
2017
|
|
2018
|
||||
|
(unaudited)
(in thousands, except share amounts and per share data)
|
||||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
$
|
(35,388
|
)
|
|
$
|
(7,088
|
)
|
Net loss per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
||||
Basic net loss per share attributable to Endurance International Group Holdings, Inc.
|
$
|
(0.26
|
)
|
|
$
|
(0.05
|
)
|
Diluted net loss per share attributable to Endurance International Group Holdings, Inc.
|
$
|
(0.26
|
)
|
|
$
|
(0.05
|
)
|
Weighted-average common shares used in computing net loss per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
|
|||
Basic
|
134,935,153
|
|
|
140,361,982
|
|
||
Diluted
|
134,935,153
|
|
|
140,361,982
|
|
|
Three Months Ended March 31,
|
||||
|
2017
|
|
2018
|
||
|
(unaudited)
|
||||
Restricted stock awards and units
|
3,974,080
|
|
|
5,876,438
|
|
Options
|
11,037,570
|
|
|
8,969,760
|
|
Total
|
15,011,650
|
|
|
14,846,198
|
|
|
As of March 31, 2018 under topic 606
|
As of March 31, 2018 under topic 605
|
Increase (decrease)
|
||||||
Consolidated statement of operations and comprehensive loss data:
|
(in thousands)
|
||||||||
Revenue
|
$
|
291,356
|
|
$
|
292,157
|
|
$
|
(801
|
)
|
Cost of revenue
|
133,906
|
|
133,954
|
|
(48
|
)
|
|||
Sales and marketing
|
67,356
|
|
67,831
|
|
(475
|
)
|
|||
|
|
|
|
||||||
Consolidated balance sheet data:
|
|
|
|
||||||
Prepaid commissions, current portion
|
$
|
42,746
|
|
$
|
—
|
|
$
|
42,746
|
|
Prepaid commissions, long-term
|
41,164
|
|
—
|
|
41,164
|
|
|||
Deferred revenue, current
|
389,734
|
|
388,933
|
|
801
|
|
|||
Deferred revenue, long-term
|
96,718
|
|
96,718
|
|
—
|
|
|||
|
|
|
|
||||||
Consolidated statement of cash flow data:
|
|
|
|
||||||
Net income (loss)
|
$
|
(7,088
|
)
|
$
|
(7,366
|
)
|
$
|
278
|
|
Change in prepaid expenses and other assets
|
(2,697
|
)
|
(3,220
|
)
|
523
|
|
|||
Change in deferred revenue
|
10,660
|
|
11,461
|
|
(801
|
)
|
|||
Cash flows from operations
|
52,360
|
|
52,360
|
|
—
|
|
|
December 31, 2017
|
|
March 31, 2018
|
||||||||||||
|
Short-
term
|
|
Long-
term
|
|
Short-
term
|
|
Long-
term
|
||||||||
|
(in thousands)
|
||||||||||||||
AppMachine (Acquired in 2016)
|
4,365
|
|
|
3,551
|
|
|
4,435
|
|
|
3,608
|
|
||||
Total
|
$
|
4,365
|
|
|
$
|
3,551
|
|
|
$
|
4,435
|
|
|
$
|
3,608
|
|
|
December 31, 2017
|
|
March 31, 2018
|
||||
|
(in thousands)
|
||||||
Land
|
$
|
790
|
|
|
$
|
790
|
|
Building
|
5,037
|
|
|
7,091
|
|
||
Software
|
82,618
|
|
|
84,185
|
|
||
Computers and office equipment
|
153,273
|
|
|
155,245
|
|
||
Furniture and fixtures
|
18,825
|
|
|
18,726
|
|
||
Leasehold improvements
|
22,260
|
|
|
21,366
|
|
||
Construction in process
|
3,800
|
|
|
2,884
|
|
||
Property and equipment—at cost
|
286,603
|
|
|
290,287
|
|
||
Less accumulated depreciation
|
(191,151
|
)
|
|
(202,634
|
)
|
||
Property and equipment—net
|
$
|
95,452
|
|
|
$
|
87,653
|
|
•
|
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, 2017
|
|
|
|
|
|
|
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Interest rate cap (included in other assets)
|
$
|
452
|
|
|
—
|
|
|
$
|
452
|
|
|
$
|
—
|
|
|
Total financial assets
|
$
|
452
|
|
|
$
|
—
|
|
|
$
|
452
|
|
|
$
|
—
|
|
Balance at March 31, 2018
|
|
|
|
|
|
|
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Interest rate cap (included in other assets)
|
$
|
1,460
|
|
|
—
|
|
|
$
|
1,460
|
|
|
$
|
—
|
|
|
Total financial assets
|
$
|
1,460
|
|
|
$
|
—
|
|
|
$
|
1,460
|
|
|
$
|
—
|
|
|
Web Presence
|
|
Email Marketing
|
|
Domain
|
|
Total
|
||||||||
|
Amount
|
||||||||||||||
|
(in thousands)
|
||||||||||||||
Goodwill balance at December 31, 2017
|
$
|
1,216,419
|
|
|
$
|
604,305
|
|
|
$
|
29,858
|
|
|
$
|
1,850,582
|
|
Foreign translation impact
|
627
|
|
|
—
|
|
|
—
|
|
|
627
|
|
||||
Goodwill balance at March 31, 2018
|
$
|
1,217,046
|
|
|
$
|
604,305
|
|
|
$
|
29,858
|
|
|
$
|
1,851,209
|
|
|
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
|
|||
Total December 31, 2017
|
$
|
1,144,468
|
|
|
$
|
689,028
|
|
|
$
|
455,440
|
|
|
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Weighted
Average
Useful Life
|
||||||
|
(dollars in thousands)
|
||||||||||||
Developed technology
|
$
|
286,001
|
|
|
$
|
158,043
|
|
|
$
|
127,958
|
|
|
7 years
|
Subscriber relationships
|
659,717
|
|
|
445,571
|
|
|
214,146
|
|
|
7 years
|
|||
Trade-names
|
134,054
|
|
|
75,822
|
|
|
58,232
|
|
|
8 years
|
|||
Intellectual property
|
34,313
|
|
|
27,732
|
|
|
6,581
|
|
|
5 years
|
|||
Domain names available for sale
|
30,530
|
|
|
7,650
|
|
|
22,880
|
|
|
Indefinite
|
|||
Total March 31, 2018
|
$
|
1,144,615
|
|
|
$
|
714,818
|
|
|
$
|
429,797
|
|
|
|
|
|
At December 31, 2017
|
|
At March 31, 2018
|
||||
|
|
(in thousands)
|
||||||
2017 First Lien Term Loan
|
|
$
|
1,563,197
|
|
|
$
|
1,539,609
|
|
Notes
|
|
329,048
|
|
|
329,645
|
|
||
Revolving credit facilities
|
|
—
|
|
|
—
|
|
||
Total notes payable
|
|
1,892,245
|
|
|
1,869,254
|
|
||
Current portion of notes payable
|
|
33,945
|
|
|
33,945
|
|
||
Notes payable - long term
|
|
$
|
1,858,300
|
|
|
$
|
1,835,309
|
|
|
|
At March 31, 2018
|
||
|
(in thousands)
|
|||
2017 First Lien Term Loan
|
|
$
|
1,580,305
|
|
Unamortized deferred financing costs
|
|
(21,454
|
)
|
|
Unamortized original issue discount
|
|
(19,242
|
)
|
|
Net 2017 First Lien Term Loan
|
|
1,539,609
|
|
|
Current portion of 2017 First Lien Term Loan
|
|
33,945
|
|
|
2017 First Lien Term Loan - long term
|
|
$
|
1,505,664
|
|
|
|
At December 31, 2017
|
|
At March 31, 2018
|
||||
|
|
(in thousands)
|
||||||
Senior Notes
|
|
$
|
350,000
|
|
|
$
|
350,000
|
|
Unamortized deferred financing costs
|
|
(15,280
|
)
|
|
(14,845
|
)
|
||
Unamortized original issuance discount
|
|
(5,672
|
)
|
|
(5,510
|
)
|
||
Net Senior Notes
|
|
329,048
|
|
|
329,645
|
|
||
Current portion of Senior Notes
|
|
—
|
|
|
—
|
|
||
Senior Notes - long term
|
|
$
|
329,048
|
|
|
$
|
329,645
|
|
Amounts maturing in:
|
(in thousands)
|
||
(Remainder of) 2018
|
$
|
25,459
|
|
2019
|
33,945
|
|
|
2020
|
33,945
|
|
|
2021
|
33,945
|
|
|
2022
|
33,945
|
|
|
Thereafter
|
1,769,066
|
|
|
Total
|
$
|
1,930,305
|
|
|
Three Months Ended March 31, 2017
|
|
Three Months Ended March 31, 2018
|
||||
|
(percentage per annum)
|
||||||
Interest rate—LIBOR
|
6.00%-6.53%
|
|
|
5.46%-5.96%
|
|
||
Interest rate—reference
|
*
|
|
|
*
|
|
||
Interest rate—Senior Notes
|
10.875
|
%
|
|
10.875
|
%
|
||
Non-refundable fee—unused facility
|
0.50
|
%
|
|
0.50
|
%
|
||
|
(dollars in thousands)
|
||||||
Interest expense and service fees
|
$
|
36,655
|
|
|
$
|
32,757
|
|
Amortization of deferred financing fees
|
1,744
|
|
|
1,894
|
|
||
Amortization of original issue discounts
|
846
|
|
|
1,058
|
|
||
Amortization of net present value of deferred consideration
|
190
|
|
|
128
|
|
||
Other interest expense
|
81
|
|
|
213
|
|
||
Total interest expense
|
$
|
39,516
|
|
|
$
|
36,050
|
|
|
Total
Stockholders’
Equity
|
||
|
(in thousands)
|
||
Balance at December 31, 2017
|
$
|
83,005
|
|
Stock-based compensation
|
6,992
|
|
|
Reclassification of stock-compensation liability award
|
250
|
|
|
Stock option exercises
|
25
|
|
|
Foreign currency translation adjustment
|
580
|
|
|
Unrealized loss on derivative
|
1,041
|
|
|
Adjustment to beginning retained earnings resulting from adoption of ASC 606, net of tax impact of $7.0 million
|
59,384
|
|
|
Net loss attributable to Endurance International Group Holdings, Inc.
|
(7,088
|
)
|
|
Balance at March 31, 2018
|
$
|
144,189
|
|
|
Three Months Ended
March 31, |
||||||
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
Cost of revenue
|
$
|
1,506
|
|
|
$
|
1,543
|
|
Sales and marketing
|
1,854
|
|
|
1,097
|
|
||
Engineering and development
|
1,170
|
|
|
1,145
|
|
||
General and administrative
|
8,394
|
|
|
3,207
|
|
||
Total stock-based compensation expense
|
$
|
12,924
|
|
|
$
|
6,992
|
|
|
Stock
Options
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual
Term
(in years)
|
|
Aggregate
Intrinsic
Value(3)
(in thousands)
|
|||||
Outstanding at December 31, 2017
|
8,575,150
|
|
|
$
|
12.30
|
|
|
|
|
|
||
Granted
|
10,344
|
|
|
$
|
7.25
|
|
|
|
|
|
||
Exercised
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
Forfeited
|
(157,780
|
)
|
|
$
|
13.18
|
|
|
|
|
|
||
Expired
|
(803,774
|
)
|
|
$
|
13.00
|
|
|
|
|
|
||
Outstanding at March 31, 2018
|
7,623,940
|
|
|
$
|
12.20
|
|
|
6.7
|
|
$
|
—
|
|
Exercisable at March 31, 2018
|
5,656,129
|
|
|
$
|
12.76
|
|
|
6.1
|
|
$
|
—
|
|
Expected to vest after March 31, 2018
(1)
|
1,967,811
|
|
|
$
|
10.59
|
|
|
8.3
|
|
$
|
—
|
|
Exercisable as of March 31, 2018 and expected to vest
(2)
|
7,623,940
|
|
|
$
|
12.20
|
|
|
6.5
|
|
$
|
—
|
|
(1)
|
This represents the number of unvested options outstanding as of
March 31, 2018
that are expected to vest in the future.
|
(2)
|
This represents the number of vested options as of
March 31, 2018
plus the number of unvested options outstanding as of
March 31, 2018
that are expected to vest in the future.
|
(3)
|
The aggregate intrinsic value was calculated based on the positive difference, if any, between the estimated fair value of the Company’s common stock on
March 31, 2018
of
$7.40
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, 2017
|
3,004,137
|
|
|
$
|
7.93
|
|
Granted
|
296,535
|
|
|
$
|
7.25
|
|
Vested
|
(64,145
|
)
|
|
$
|
7.47
|
|
Canceled
|
(84,566
|
)
|
|
$
|
7.83
|
|
Non-vested at March 31, 2018
|
3,151,961
|
|
|
$
|
7.88
|
|
|
Restricted Stock
Awards |
|
Weighted
Average Grant Date Fair Value |
|||
Non-vested at December 31, 2017
|
3,432,946
|
|
|
$
|
13.79
|
|
Granted
|
—
|
|
|
$
|
—
|
|
Vested
|
(191,173
|
)
|
|
$
|
13.65
|
|
Canceled
|
(2,070,373
|
)
|
|
$
|
14.92
|
|
Non-vested at March 31, 2018
|
1,171,400
|
|
|
$
|
11.81
|
|
|
Stock
Options
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual Term
(In Years)
|
|
Aggregate
Intrinsic
Value(3)
(in thousands)
|
|||||
Outstanding at December 31, 2017
|
888,260
|
|
|
$
|
8.75
|
|
|
|
|
|
||
Granted
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
Exercised
|
(4,338
|
)
|
|
$
|
5.87
|
|
|
|
|
|
||
Forfeited
|
(3,666
|
)
|
|
$
|
9.96
|
|
|
|
|
|
||
Expired
|
(25,691
|
)
|
|
$
|
9.00
|
|
|
|
|
|
||
Outstanding at March 31, 2018
|
854,565
|
|
|
$
|
8.75
|
|
|
4.1
|
|
$
|
314
|
|
Exercisable at March 31, 2018
|
569,682
|
|
|
$
|
8.41
|
|
|
3.8
|
|
$
|
291
|
|
Expected to vest after March 31, 2018 (1)
|
284,883
|
|
|
$
|
9.44
|
|
|
4.8
|
|
$
|
11
|
|
Exercisable as of March 31, 2018 and expected to vest (2)
|
854,565
|
|
|
$
|
8.75
|
|
|
4.1
|
|
$
|
314
|
|
(1)
|
This represents the number of unvested options outstanding as of
March 31, 2018
that are expected to vest in the future.
|
(2)
|
This represents the number of vested options as of
March 31, 2018
plus the number of unvested options outstanding as of
March 31, 2018
that are expected to vest in the future.
|
(3)
|
The aggregate intrinsic value was calculated based on the positive difference, if any, between the estimated fair value of the Company’s common stock on
March 31, 2018
of
$7.15
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, 2017
|
1,541,141
|
|
|
$
|
8.30
|
|
Granted
|
41,379
|
|
|
$
|
7.25
|
|
Vested
|
(8,818
|
)
|
|
$
|
7.30
|
|
Canceled
|
(34,577
|
)
|
|
$
|
8.58
|
|
Non-vested at March 31, 2018
|
1,539,125
|
|
|
$
|
8.27
|
|
|
|
Foreign Currency Translation Adjustments
|
|
Unrealized Gains (Losses) on Cash Flow Hedges
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
Balance at December 31, 2017
|
|
$
|
696
|
|
|
$
|
(1,237
|
)
|
|
$
|
(541
|
)
|
Other comprehensive income (loss)
|
|
580
|
|
|
1,041
|
|
|
1,621
|
|
|||
Balance at March 31, 2018
|
|
$
|
1,276
|
|
|
$
|
(196
|
)
|
|
$
|
1,080
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
(in thousands)
|
||||||||||||||
Subscriber revenue:
|
|
|
|
|
|
|
|
||||||||
Direct revenue from subscribers
|
$
|
143,813
|
|
|
$
|
101,034
|
|
|
$
|
13,636
|
|
|
$
|
258,483
|
|
Professional services
|
3,383
|
|
|
390
|
|
|
99
|
|
|
3,872
|
|
||||
Reseller revenue
|
5,754
|
|
|
859
|
|
|
13,381
|
|
|
19,994
|
|
||||
Total subscriber revenue
|
$
|
152,950
|
|
|
$
|
102,283
|
|
|
$
|
27,116
|
|
|
$
|
282,349
|
|
|
|
|
|
|
|
|
|
||||||||
Non-subscriber revenue:
|
|
|
|
|
|
|
|
||||||||
MDF
|
$
|
1,838
|
|
|
$
|
164
|
|
|
$
|
29
|
|
|
$
|
2,031
|
|
Premium domains
|
31
|
|
|
—
|
|
|
5,189
|
|
|
5,220
|
|
||||
Domain parking
|
198
|
|
|
—
|
|
|
1,558
|
|
|
1,756
|
|
||||
Total non-subscriber revenue:
|
$
|
2,067
|
|
|
$
|
164
|
|
|
$
|
6,776
|
|
|
$
|
9,007
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
(in thousands)
|
||||||||||||||
Domestic
|
$
|
104,016
|
|
|
$
|
93,980
|
|
|
$
|
12,934
|
|
|
$
|
210,930
|
|
International
|
51,001
|
|
|
8,467
|
|
|
20,958
|
|
|
80,426
|
|
||||
Total
|
$
|
155,017
|
|
|
$
|
102,447
|
|
|
$
|
33,892
|
|
|
$
|
291,356
|
|
•
|
Net Operating Losses (“NOL”) incurred from the Company’s inception to
March 31, 2018
;
|
•
|
Expiration of various federal, state and foreign tax attributes;
|
•
|
Reversals of existing temporary differences;
|
•
|
Composition and cumulative amounts of existing temporary differences; and
|
•
|
Forecasted profit before tax.
|
|
Employee
Severance
|
||
|
(in thousands)
|
||
|
Total
|
||
Balance at December 31, 2017
|
$
|
3,668
|
|
Severance charges
|
1,760
|
|
|
Cash paid
|
(2,631
|
)
|
|
Balance at March 31, 2018
|
$
|
2,797
|
|
|
Facilities
|
||
|
(in thousands)
|
||
|
Total
|
||
Balance at December 31, 2017
|
$
|
6,005
|
|
Facility adjustments
|
(231
|
)
|
|
Sublease income received
|
164
|
|
|
Cash paid
|
(858
|
)
|
|
Balance at March 31, 2018
|
$
|
5,080
|
|
|
For the Three Months Ended March 31,
|
||||||
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
Cost of revenue
|
$
|
2,743
|
|
|
$
|
547
|
|
Sales and marketing
|
1,374
|
|
|
12
|
|
||
Engineering and development
|
652
|
|
|
308
|
|
||
General and administrative
|
858
|
|
|
662
|
|
||
Total restructuring charges
|
$
|
5,627
|
|
|
$
|
1,529
|
|
|
Three Months Ended
March 31, |
||||||
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
Cost of revenue
|
$
|
2,900
|
|
|
$
|
3,700
|
|
Sales and marketing
|
100
|
|
|
175
|
|
||
Engineering and development
|
450
|
|
|
400
|
|
||
General and administrative
|
50
|
|
|
25
|
|
||
Total related party transaction expense, net
|
$
|
3,500
|
|
|
$
|
4,300
|
|
|
Three Months Ended
March 31, |
||||||
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
Revenue
|
$
|
(1,100
|
)
|
|
$
|
(1,200
|
)
|
Revenue (contra)
|
2,200
|
|
|
2,250
|
|
||
Total related party transaction impact to revenue
|
$
|
1,100
|
|
|
$
|
1,050
|
|
Cost of revenue
|
200
|
|
|
150
|
|
||
Total related party transaction expense, net
|
$
|
1,300
|
|
|
$
|
1,200
|
|
|
Three Months Ended
March 31, 2017 |
||||||||||||||
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
(in thousands)
|
||||||||||||||
|
(as revised)
|
||||||||||||||
Revenue
(1)
|
$
|
164,009
|
|
|
$
|
97,789
|
|
|
$
|
33,339
|
|
|
$
|
295,137
|
|
Gross profit
|
$
|
77,870
|
|
|
$
|
59,772
|
|
|
$
|
8,746
|
|
|
146,388
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income
|
$
|
(19,018
|
)
|
|
$
|
(7,952
|
)
|
|
$
|
(4,608
|
)
|
|
(31,578
|
)
|
|
Interest expense, net
(2)
|
16,390
|
|
|
22,519
|
|
|
489
|
|
|
39,398
|
|
||||
Income tax expense (benefit)
|
8,493
|
|
|
(4,777
|
)
|
|
2,058
|
|
|
5,774
|
|
||||
Depreciation
|
8,419
|
|
|
3,873
|
|
|
819
|
|
|
13,111
|
|
||||
Amortization of other intangible assets
|
14,551
|
|
|
18,362
|
|
|
1,354
|
|
|
34,267
|
|
||||
Stock-based compensation
|
9,790
|
|
|
1,824
|
|
|
1,310
|
|
|
12,924
|
|
||||
Restructuring expenses
|
2,128
|
|
|
3,292
|
|
|
207
|
|
|
5,627
|
|
||||
Transaction expenses and charges
|
—
|
|
|
580
|
|
|
—
|
|
|
580
|
|
||||
Adjusted EBITDA
|
$
|
40,753
|
|
|
$
|
37,721
|
|
|
$
|
1,629
|
|
|
$
|
80,103
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
March 31, 2018 |
||||||||||||||
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
(in thousands)
|
||||||||||||||
Revenue
(1)
|
$
|
155,017
|
|
|
$
|
102,447
|
|
|
$
|
33,892
|
|
|
$
|
291,356
|
|
Gross profit
|
$
|
74,373
|
|
|
$
|
72,177
|
|
|
$
|
10,900
|
|
|
157,450
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income
|
$
|
(17,108
|
)
|
|
$
|
15,129
|
|
|
$
|
(5,109
|
)
|
|
(7,088
|
)
|
|
Interest expense, net
(2)
|
16,986
|
|
|
16,409
|
|
|
2,451
|
|
|
35,846
|
|
||||
Income tax expense (benefit)
|
6,321
|
|
|
(5,607
|
)
|
|
1,903
|
|
|
2,617
|
|
||||
Depreciation
|
7,977
|
|
|
3,146
|
|
|
945
|
|
|
12,068
|
|
||||
Amortization of other intangible assets
|
12,008
|
|
|
13,093
|
|
|
634
|
|
|
25,735
|
|
||||
Stock-based compensation
|
5,073
|
|
|
1,408
|
|
|
511
|
|
|
6,992
|
|
||||
Restructuring expenses
|
812
|
|
|
162
|
|
|
555
|
|
|
1,529
|
|
||||
(Gain) loss of unconsolidated entities
|
27
|
|
|
—
|
|
|
—
|
|
|
27
|
|
||||
Shareholder litigation reserve
|
5,745
|
|
|
1,500
|
|
|
1,255
|
|
|
8,500
|
|
||||
Adjusted EBITDA
|
$
|
37,841
|
|
|
$
|
45,240
|
|
|
$
|
3,145
|
|
|
$
|
86,226
|
|
|
|
|
|
|
|
|
|
||||||||
Total Assets
|
1,648,557
|
|
|
903,345
|
|
|
106,540
|
|
|
|
(1)
|
Revenue excludes intercompany transactions relating to domain sales and domain services from the domain segment to the web presence segment of
$3.3 million
and
$2.7 million
for the
three months ended March 31, 2017
and
2018
, respectively.
|
(2)
|
Interest expense includes impact of amortization of deferred financing costs, original issuance discounts and interest income
.
|
|
Three Months Ended
March 31, 2017
|
||||||||||||||
|
Web presence
|
|
Domain
|
||||||||||||
|
(in thousands)
|
||||||||||||||
|
(as reported)
|
|
(as revised)
|
|
(as reported)
|
|
(as revised)
|
||||||||
Gross profit
|
$
|
76,746
|
|
|
$
|
77,870
|
|
|
$
|
9,870
|
|
|
$
|
8,746
|
|
Net loss
|
$
|
(21,049
|
)
|
|
$
|
(19,018
|
)
|
|
$
|
(2,577
|
)
|
|
$
|
(4,608
|
)
|
Adjusted EBITDA
|
$
|
39,629
|
|
|
$
|
40,753
|
|
|
$
|
2,753
|
|
|
$
|
1,629
|
|
|
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
|
|
||||||
Redeemable non-controlling interest
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
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
|
||||||||||||
Assets:
|
|
|
|
|
|
|
||||||||||||
Current assets:
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
$
|
412
|
|
$
|
5
|
|
$
|
72,852
|
|
$
|
13,409
|
|
$
|
—
|
|
$
|
86,678
|
|
Restricted cash
|
—
|
|
—
|
|
1,622
|
|
150
|
|
—
|
|
1,772
|
|
||||||
Accounts receivable
|
—
|
|
—
|
|
10,308
|
|
3,185
|
|
—
|
|
13,493
|
|
||||||
Prepaid domain name registry fees
|
—
|
|
—
|
|
34,089
|
|
25,601
|
|
—
|
|
59,690
|
|
||||||
Prepaid commissions
|
—
|
|
—
|
|
41,713
|
|
1,033
|
|
—
|
|
42,746
|
|
||||||
Prepaid expenses & other current assets
|
(12
|
)
|
53
|
|
20,573
|
|
10,039
|
|
—
|
|
30,653
|
|
||||||
Total current assets
|
400
|
|
58
|
|
181,157
|
|
53,417
|
|
—
|
|
235,032
|
|
||||||
Intercompany receivables, net
|
33,342
|
|
547,939
|
|
(438,570
|
)
|
(142,711
|
)
|
—
|
|
—
|
|
||||||
Property and equipment, net
|
—
|
|
—
|
|
73,898
|
|
13,755
|
|
—
|
|
87,653
|
|
||||||
Goodwill
|
—
|
|
—
|
|
1,673,851
|
|
177,358
|
|
—
|
|
1,851,209
|
|
||||||
Other intangible assets, net
|
—
|
|
—
|
|
426,255
|
|
3,542
|
|
—
|
|
429,797
|
|
||||||
Investment in subsidiaries
|
110,446
|
|
1,442,384
|
|
39,757
|
|
—
|
|
(1,592,587
|
)
|
—
|
|
||||||
Prepaid commissions, net of current portion
|
—
|
|
—
|
|
40,374
|
|
790
|
|
—
|
|
41,164
|
|
||||||
Other assets
|
—
|
|
4,192
|
|
22,126
|
|
6,635
|
|
—
|
|
32,953
|
|
||||||
Total assets
|
$
|
144,188
|
|
$
|
1,994,573
|
|
$
|
2,018,848
|
|
$
|
112,786
|
|
$
|
(1,592,587
|
)
|
$
|
2,677,808
|
|
Liabilities, redeemable non-controlling interest and stockholders' equity:
|
|
|
||||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
||||||||||||
Accounts payable
|
$
|
—
|
|
$
|
—
|
|
$
|
17,696
|
|
$
|
1,422
|
|
$
|
—
|
|
$
|
19,118
|
|
Accrued expenses and other current liabilities
|
—
|
|
15,018
|
|
76,974
|
|
7,806
|
|
—
|
|
99,798
|
|
||||||
Deferred revenue
|
—
|
|
—
|
|
336,831
|
|
52,903
|
|
—
|
|
389,734
|
|
||||||
Current portion of notes payable
|
—
|
|
33,945
|
|
—
|
|
—
|
|
—
|
|
33,945
|
|
||||||
Current portion of capital lease obligations
|
—
|
|
—
|
|
7,281
|
|
—
|
|
—
|
|
7,281
|
|
||||||
Deferred consideration, short-term
|
—
|
|
—
|
|
4,435
|
|
—
|
|
—
|
|
4,435
|
|
||||||
Total current liabilities
|
—
|
|
48,963
|
|
443,217
|
|
62,131
|
|
—
|
|
554,311
|
|
||||||
Deferred revenue, long-term
|
—
|
|
—
|
|
86,187
|
|
10,531
|
|
—
|
|
96,718
|
|
||||||
Notes payable
|
—
|
|
1,835,309
|
|
—
|
|
—
|
|
—
|
|
1,835,309
|
|
||||||
Capital lease obligations
|
—
|
|
—
|
|
5,837
|
|
—
|
|
—
|
|
5,837
|
|
||||||
Deferred consideration
|
—
|
|
—
|
|
3,608
|
|
—
|
|
—
|
|
3,608
|
|
||||||
Other long-term liabilities
|
—
|
|
(143
|
)
|
37,613
|
|
366
|
|
—
|
|
37,836
|
|
||||||
Total liabilities
|
—
|
|
1,884,129
|
|
576,462
|
|
73,028
|
|
—
|
|
2,533,619
|
|
||||||
Equity
|
144,188
|
|
110,444
|
|
1,442,386
|
|
39,758
|
|
(1,592,587
|
)
|
144,189
|
|
||||||
Total liabilities and equity
|
$
|
144,188
|
|
$
|
1,994,573
|
|
$
|
2,018,848
|
|
$
|
112,786
|
|
$
|
(1,592,587
|
)
|
$
|
2,677,808
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
262,096
|
|
$
|
34,533
|
|
$
|
(1,492
|
)
|
$
|
295,137
|
|
Cost of revenue
|
—
|
|
—
|
|
127,892
|
|
22,089
|
|
(1,232
|
)
|
148,749
|
|
||||||
Gross profit
|
—
|
|
—
|
|
134,204
|
|
12,444
|
|
(260
|
)
|
146,388
|
|
||||||
Operating expense:
|
|
|
|
|
|
|
||||||||||||
Sales and marketing
|
—
|
|
—
|
|
68,068
|
|
4,707
|
|
(3
|
)
|
72,772
|
|
||||||
Engineering and development
|
—
|
|
—
|
|
15,290
|
|
5,072
|
|
—
|
|
20,362
|
|
||||||
General and administrative
|
—
|
|
55
|
|
35,671
|
|
3,354
|
|
—
|
|
39,080
|
|
||||||
Transaction costs
|
—
|
|
—
|
|
580
|
|
—
|
|
—
|
|
580
|
|
||||||
Total operating expense
|
—
|
|
55
|
|
119,609
|
|
13,133
|
|
(3
|
)
|
132,794
|
|
||||||
(Loss) income from operations
|
—
|
|
(55
|
)
|
14,595
|
|
(689
|
)
|
(257
|
)
|
13,594
|
|
||||||
Interest expense and other income, net
|
—
|
|
39,246
|
|
147
|
|
5
|
|
—
|
|
39,398
|
|
||||||
(Loss) income before income taxes and equity earnings of unconsolidated entities
|
—
|
|
(39,301
|
)
|
14,448
|
|
(694
|
)
|
(257
|
)
|
(25,804
|
)
|
||||||
Income tax (benefit) expense
|
—
|
|
(14,517
|
)
|
19,695
|
|
596
|
|
—
|
|
5,774
|
|
||||||
(Loss) income before equity earnings of unconsolidated entities
|
—
|
|
(24,784
|
)
|
(5,247
|
)
|
(1,290
|
)
|
(257
|
)
|
(31,578
|
)
|
||||||
Equity loss (income) of unconsolidated entities, net of tax
|
31,321
|
|
6,538
|
|
1,291
|
|
—
|
|
(39,150
|
)
|
—
|
|
||||||
Net (loss) income
|
$
|
(31,321
|
)
|
$
|
(31,322
|
)
|
$
|
(6,538
|
)
|
$
|
(1,290
|
)
|
$
|
38,893
|
|
$
|
(31,578
|
)
|
Net loss attributable to non-controlling interest
|
—
|
|
—
|
|
3,810
|
|
—
|
|
—
|
|
3,810
|
|
||||||
Net (loss) income attributable to Endurance International Group Holdings, Inc.
|
$
|
(31,321
|
)
|
$
|
(31,322
|
)
|
$
|
(10,348
|
)
|
$
|
(1,290
|
)
|
$
|
38,893
|
|
$
|
(35,388
|
)
|
Comprehensive income (loss):
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments
|
—
|
|
—
|
|
—
|
|
686
|
|
—
|
|
686
|
|
||||||
Unrealized gain on cash flow hedge, net of taxes
|
—
|
|
(216
|
)
|
—
|
|
—
|
|
—
|
|
(216
|
)
|
||||||
Total comprehensive (loss) income
|
$
|
(31,321
|
)
|
$
|
(31,538
|
)
|
$
|
(10,348
|
)
|
$
|
(604
|
)
|
$
|
38,893
|
|
$
|
(34,918
|
)
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
263,505
|
|
$
|
29,617
|
|
$
|
(1,766
|
)
|
$
|
291,356
|
|
Cost of revenue
|
—
|
|
—
|
|
115,315
|
|
20,357
|
|
(1,766
|
)
|
133,906
|
|
||||||
Gross profit
|
—
|
|
—
|
|
148,190
|
|
9,260
|
|
—
|
|
157,450
|
|
||||||
Operating expense:
|
|
|
|
|
|
|
||||||||||||
Sales and marketing
|
—
|
|
—
|
|
63,693
|
|
3,663
|
|
—
|
|
67,356
|
|
||||||
Engineering and development
|
—
|
|
—
|
|
18,411
|
|
1,506
|
|
—
|
|
19,917
|
|
||||||
General and administrative
|
—
|
|
58
|
|
36,301
|
|
2,416
|
|
—
|
|
38,775
|
|
||||||
Transaction costs
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Total operating expense
|
—
|
|
58
|
|
118,405
|
|
7,585
|
|
—
|
|
126,048
|
|
||||||
(Loss) income from operations
|
—
|
|
(58
|
)
|
29,785
|
|
1,675
|
|
—
|
|
31,402
|
|
||||||
Interest expense and other income, net
|
—
|
|
35,709
|
|
263
|
|
(126
|
)
|
—
|
|
35,846
|
|
||||||
(Loss) income before income taxes and equity earnings of unconsolidated entities
|
—
|
|
(35,767
|
)
|
29,522
|
|
1,801
|
|
—
|
|
(4,444
|
)
|
||||||
Income tax (benefit) expense
|
—
|
|
(8,512
|
)
|
10,099
|
|
1,030
|
|
—
|
|
2,617
|
|
||||||
(Loss) income before equity earnings of unconsolidated entities
|
—
|
|
(27,255
|
)
|
19,423
|
|
771
|
|
—
|
|
(7,061
|
)
|
||||||
Equity loss (income) of unconsolidated entities, net of tax
|
7,088
|
|
(20,166
|
)
|
(741
|
)
|
17
|
|
13,829
|
|
27
|
|
||||||
Net (loss) income
|
$
|
(7,088
|
)
|
$
|
(7,089
|
)
|
$
|
20,164
|
|
$
|
754
|
|
$
|
(13,829
|
)
|
$
|
(7,088
|
)
|
Net loss attributable to non-controlling interest
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Net (loss) income attributable to Endurance International Group Holdings, Inc.
|
$
|
(7,088
|
)
|
$
|
(7,089
|
)
|
$
|
20,164
|
|
$
|
754
|
|
$
|
(13,829
|
)
|
$
|
(7,088
|
)
|
Comprehensive income (loss):
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments
|
—
|
|
—
|
|
—
|
|
580
|
|
—
|
|
580
|
|
||||||
Unrealized gain on cash flow hedge, net of taxes
|
—
|
|
1,041
|
|
—
|
|
—
|
|
—
|
|
1,041
|
|
||||||
Total comprehensive (loss) income
|
$
|
(7,088
|
)
|
$
|
(6,048
|
)
|
$
|
20,164
|
|
$
|
1,334
|
|
$
|
(13,829
|
)
|
$
|
(5,467
|
)
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
Net cash (used in) provided by operating activities
|
$
|
(2,271
|
)
|
$
|
(31,803
|
)
|
$
|
68,103
|
|
$
|
(355
|
)
|
$
|
—
|
|
$
|
33,674
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||||||||
Businesses acquired in purchase transaction, net of cash acquired
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Purchases of property and equipment
|
—
|
|
—
|
|
(8,390
|
)
|
(868
|
)
|
—
|
|
(9,258
|
)
|
||||||
Cash paid for minority investments
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of property and equipment
|
—
|
|
—
|
|
251
|
|
—
|
|
—
|
|
251
|
|
||||||
Proceeds from note receivable
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of assets
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Purchases of intangible assets
|
—
|
|
—
|
|
—
|
|
(33
|
)
|
—
|
|
(33
|
)
|
||||||
Net cash used in investing activities
|
—
|
|
—
|
|
(8,139
|
)
|
(901
|
)
|
—
|
|
(9,040
|
)
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||||||||
Proceeds from issuance of notes payable and draws on revolver
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Repayment of notes payable and revolver
|
—
|
|
(8,925
|
)
|
—
|
|
—
|
|
—
|
|
(8,925
|
)
|
||||||
Payment of financing costs
|
—
|
|
(92
|
)
|
—
|
|
—
|
|
—
|
|
(92
|
)
|
||||||
Payment of deferred consideration
|
—
|
|
—
|
|
—
|
|
(818
|
)
|
—
|
|
(818
|
)
|
||||||
Payment of redeemable non-controlling interest liability
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Principal payments on capital lease obligations
|
—
|
|
—
|
|
(2,037
|
)
|
—
|
|
—
|
|
(2,037
|
)
|
||||||
Proceeds from exercise of stock options
|
628
|
|
—
|
|
—
|
|
—
|
|
—
|
|
628
|
|
||||||
Capital investments from minority partner
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Intercompany loans and investments
|
1,724
|
|
40,819
|
|
(44,547
|
)
|
2,004
|
|
—
|
|
—
|
|
||||||
Net cash (used in) provided by financing activities
|
2,352
|
|
31,802
|
|
(46,584
|
)
|
1,186
|
|
—
|
|
(11,244
|
)
|
||||||
Net effect of exchange rate on cash and cash equivalents and restricted cash
|
—
|
|
—
|
|
—
|
|
2,327
|
|
—
|
|
2,327
|
|
||||||
Net (decrease) increase in cash and cash equivalents and restricted cash
|
81
|
|
(1
|
)
|
13,380
|
|
2,257
|
|
—
|
|
15,717
|
|
||||||
Cash and cash equivalents and restricted cash:
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
3
|
|
4
|
|
41,654
|
|
15,237
|
|
—
|
|
56,898
|
|
||||||
End of period
|
$
|
84
|
|
$
|
3
|
|
$
|
55,034
|
|
$
|
17,494
|
|
$
|
—
|
|
$
|
72,615
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
Net cash (used in) provided by operating activities
|
$
|
—
|
|
$
|
(33,405
|
)
|
$
|
84,471
|
|
$
|
1,294
|
|
$
|
—
|
|
$
|
52,360
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||||||||
Businesses acquired in purchase transaction, net of cash acquired
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Purchases of property and equipment
|
—
|
|
—
|
|
(5,070
|
)
|
(184
|
)
|
—
|
|
(5,254
|
)
|
||||||
Cash paid for minority investments
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of property and equipment
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from note receivable
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of assets
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Purchases of intangible assets
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Net cash used in investing activities
|
—
|
|
—
|
|
(5,070
|
)
|
(184
|
)
|
—
|
|
(5,254
|
)
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
—
|
|
|||||||||||
Proceeds from issuance of term loan and notes, net of original issue discounts
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Repayment of term loans
|
—
|
|
(25,486
|
)
|
—
|
|
—
|
|
—
|
|
(25,486
|
)
|
||||||
Payment of financing costs
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Payment of deferred consideration
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Payment of redeemable non-controlling interest liability
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Principal payments on capital lease obligations
|
—
|
|
—
|
|
(2,230
|
)
|
—
|
|
—
|
|
(2,230
|
)
|
||||||
Proceeds from exercise of stock options
|
25
|
|
—
|
|
—
|
|
—
|
|
—
|
|
25
|
|
||||||
Capital investments from minority partner
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Intercompany loans and investments
|
294
|
|
58,895
|
|
(59,642
|
)
|
453
|
|
—
|
|
—
|
|
||||||
Net cash provided by (used in) financing activities
|
319
|
|
33,409
|
|
(61,872
|
)
|
453
|
|
—
|
|
(27,691
|
)
|
||||||
Net effect of exchange rate on cash and cash equivalents and restricted cash
|
—
|
|
—
|
|
—
|
|
(83
|
)
|
—
|
|
(83
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
319
|
|
4
|
|
17,529
|
|
1,480
|
|
—
|
|
19,332
|
|
||||||
Cash and cash equivalents and restricted cash:
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
93
|
|
1
|
|
56,945
|
|
12,079
|
|
—
|
|
69,118
|
|
||||||
End of period
|
$
|
412
|
|
$
|
5
|
|
$
|
74,474
|
|
$
|
13,559
|
|
$
|
—
|
|
$
|
88,450
|
|
|
Three Months Ended
March 31, 2018
|
||||||
|
2017
|
|
2018
|
||||
Revenue
|
$
|
295,137
|
|
|
$
|
291,356
|
|
Net loss
|
$
|
(31,578
|
)
|
|
$
|
(7,088
|
)
|
Net cash provided by operating activities
|
$
|
33,674
|
|
|
$
|
52,360
|
|
•
|
Revenue decreased by 1% as compared to the three months ended
March 31, 2017
due to revenue declines in the web presence and domain segments. These declines were partially offset by an increase in email marketing segment revenue, due primarily to price increases and to a lesser extent, additional sales to existing customers.
|
•
|
Net loss decreased from
$31.6 million
for the three months ended
March 31, 2017
to
$7.1 million
for the three months ended
March 31, 2018
, due primarily to decreases in amortization expense, stock-based compensation expense, income tax expense, and net interest expense, as well as improved operating profit in our email marketing segment.
|
•
|
Net cash provided by operating activities grew by 55% year over year, due primarily to improved operating profit in our email marketing segment, as well as more modest increases in operating profit in our other two segments, reduced interest payments due to our term loan refinancing in June 2017 (which we refer to as a the 2017 Refinancing), and the timing of certain vendor payments. These factors were partially offset by other changes in working capital, mainly decreases in cash billings resulting from our de-emphasis of certain non-strategic brands, as further discussed below.
|
•
|
total subscribers;
|
•
|
average revenue per subscriber (“ARPS”);
|
•
|
adjusted EBITDA; and
|
•
|
free cash flow.
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2018
|
||||
Consolidated metrics:
|
|
|
|
||||
Total subscribers
|
5,304
|
|
|
5,011
|
|
||
Average subscribers for the period
|
5,338
|
|
|
5,031
|
|
||
ARPS
|
$
|
18.43
|
|
|
$
|
19.30
|
|
Adjusted EBITDA
|
$
|
80,103
|
|
|
$
|
86,226
|
|
|
|
|
|
||||
Web presence segment metrics:
|
|
|
|
||||
Total subscribers
|
4,135
|
|
|
3,811
|
|
||
Average subscribers for the period
|
4,167
|
|
|
3,829
|
|
||
ARPS
|
$
|
13.12
|
|
|
$
|
13.49
|
|
Adjusted EBITDA
|
$
|
40,753
|
|
|
$
|
37,841
|
|
|
|
|
|
||||
Email marketing segment metrics:
|
|
|
|
||||
Total subscribers
|
537
|
|
|
518
|
|
||
Average subscribers for the period
|
541
|
|
|
519
|
|
||
ARPS
|
$
|
60.31
|
|
|
$
|
65.83
|
|
Adjusted EBITDA
|
$
|
37,721
|
|
|
$
|
45,240
|
|
|
|
|
|
||||
Domain segment metrics:
|
|
|
|
||||
Total subscribers
|
632
|
|
|
682
|
|
||
Average subscribers for the period
|
630
|
|
|
683
|
|
||
ARPS
|
$
|
17.63
|
|
|
$
|
16.54
|
|
Adjusted EBITDA
|
$
|
1,629
|
|
|
$
|
3,145
|
|
|
Web presence
|
Email marketing
|
Domain
|
|
Total
|
||||
|
# Subscribers
|
# Subscribers
|
# Subscribers
|
|
# Subscribers
|
||||
Total Subscribers - March 31, 2017
|
4,135
|
|
537
|
|
632
|
|
|
5,304
|
|
Light web presence subscribers
|
14
|
|
—
|
|
19
|
|
|
33
|
|
Adjustments
|
(33
|
)
|
—
|
|
31
|
|
|
(2
|
)
|
Core subscriber increase (decrease)
|
(305
|
)
|
(19
|
)
|
—
|
|
|
(324
|
)
|
Total Subscribers - March 31, 2018
|
3,811
|
|
518
|
|
682
|
|
|
5,011
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2018
|
||||
Consolidated revenue
|
|
$
|
295,137
|
|
|
$
|
291,356
|
|
Consolidated total subscribers
|
|
5,304
|
|
|
5,011
|
|
||
Consolidated average subscribers for the period
|
|
5,338
|
|
|
5,031
|
|
||
Consolidated ARPS
|
|
$
|
18.43
|
|
|
$
|
19.30
|
|
|
|
|
|
|
||||
Web presence revenue
|
|
$
|
164,009
|
|
|
$
|
155,017
|
|
Web presence subscribers
|
|
4,135
|
|
|
3,811
|
|
||
Web presence average subscribers for the period
|
|
4,167
|
|
|
3,829
|
|
||
Web presence ARPS
|
|
$
|
13.12
|
|
|
$
|
13.49
|
|
|
|
|
|
|
||||
Email marketing revenue
|
|
$
|
97,789
|
|
|
$
|
102,447
|
|
Email marketing subscribers
|
|
537
|
|
|
518
|
|
||
Email marketing average subscribers for the period
|
|
541
|
|
|
519
|
|
||
Email marketing ARPS
|
|
$
|
60.31
|
|
|
$
|
65.83
|
|
|
|
|
|
|
||||
Domain revenue
|
|
$
|
33,339
|
|
|
$
|
33,892
|
|
Domain subscribers
|
|
632
|
|
|
682
|
|
||
Domain average subscribers for the period
|
|
630
|
|
|
683
|
|
||
Domain ARPS
|
|
$
|
17.63
|
|
|
$
|
16.54
|
|
•
|
Revenue from domain-only customers.
Our web presence and domain segments each earn revenue from domain-only customers. For our web presence segment, approximately 1% of our revenue for the three months ended March 31, 2018 was earned from domain-only customers. For our domain segment, approximately 6% of our revenue for the three months ended March 31, 2018 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.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2017
|
|
2018
|
||||
Consolidated
|
|
|
|
|
||||
Marketing development fund revenue
|
|
$
|
2,783
|
|
|
$
|
2,031
|
|
Marketing development funds - contribution to ARPS
|
|
$
|
0.17
|
|
|
$
|
0.13
|
|
Domain monetization revenue
|
|
$
|
6,867
|
|
|
$
|
6,976
|
|
Domain monetization revenue - contribution to ARPS
|
|
$
|
0.43
|
|
|
$
|
0.46
|
|
|
|
|
|
|
||||
Web presence
|
|
|
|
|
||||
Marketing development fund revenue
|
|
$
|
1,893
|
|
|
$
|
1,838
|
|
Marketing development funds - contribution to ARPS
|
|
$
|
0.15
|
|
|
$
|
0.16
|
|
Domain monetization revenue
|
|
$
|
—
|
|
|
$
|
229
|
|
Domain monetization revenue - contribution to ARPS
|
|
$
|
—
|
|
|
$
|
0.02
|
|
|
|
|
|
|
||||
Email marketing
|
|
|
|
|
||||
Marketing development fund revenue
|
|
$
|
728
|
|
|
$
|
164
|
|
Marketing development funds - contribution to ARPS
|
|
$
|
0.45
|
|
|
$
|
0.11
|
|
|
|
|
|
|
||||
Domain
|
|
|
|
|
||||
Marketing development fund revenue
|
|
$
|
162
|
|
|
$
|
29
|
|
Marketing development funds - contribution to ARPS
|
|
$
|
0.09
|
|
|
$
|
0.01
|
|
Domain monetization revenue
|
|
$
|
6,867
|
|
|
$
|
6,747
|
|
Domain monetization revenue - contribution to ARPS
|
|
$
|
3.63
|
|
|
$
|
3.29
|
|
|
Three Months Ended
March 31, |
||||||
|
2017
|
|
2018
|
||||
Consolidated
|
|
|
|
||||
Net (loss) income
|
(31,578
|
)
|
|
(7,088
|
)
|
||
Interest expense, net
(1)
|
39,398
|
|
|
35,846
|
|
||
Income tax expense (benefit)
|
5,774
|
|
|
2,617
|
|
||
Depreciation
|
13,111
|
|
|
12,068
|
|
||
Amortization of other intangible assets
|
34,267
|
|
|
25,735
|
|
||
Stock-based compensation
|
12,924
|
|
|
6,992
|
|
||
Restructuring expenses
|
5,627
|
|
|
1,529
|
|
||
Transaction expenses and charges
|
580
|
|
|
—
|
|
||
(Gain) loss of unconsolidated entities
|
—
|
|
|
27
|
|
||
Shareholder litigation reserve
|
—
|
|
|
8,500
|
|
||
Adjusted EBITDA
|
$
|
80,103
|
|
|
$
|
86,226
|
|
|
|
|
|
||||
|
Three Months Ended
March 31, |
||||||
|
2017
(2)
|
|
2018
|
||||
Web presence
|
|
|
|
||||
Net (loss) income
|
(19,018
|
)
|
|
(17,108
|
)
|
||
Interest expense, net
(1)
|
16,390
|
|
|
16,986
|
|
||
Income tax expense (benefit)
|
8,493
|
|
|
6,321
|
|
||
Depreciation
|
8,419
|
|
|
7,977
|
|
||
Amortization of other intangible assets
|
14,551
|
|
|
12,008
|
|
||
Stock-based compensation
|
9,790
|
|
|
5,073
|
|
||
Restructuring expenses
|
2,128
|
|
|
812
|
|
||
(Gain) loss of unconsolidated entities
|
—
|
|
|
27
|
|
||
Shareholder litigation reserve
|
—
|
|
|
5,745
|
|
||
Adjusted EBITDA
|
$
|
40,753
|
|
|
$
|
37,841
|
|
|
|
|
|
||||
|
Three Months Ended
March 31, |
||||||
|
2017
|
|
2018
|
||||
Email marketing
|
|
||||||
Net (loss) income
|
(7,952
|
)
|
|
15,129
|
|
||
Interest expense, net
(1)
|
22,519
|
|
|
16,409
|
|
||
Income tax expense (benefit)
|
(4,777
|
)
|
|
(5,607
|
)
|
||
Depreciation
|
3,873
|
|
|
3,146
|
|
||
Amortization of other intangible assets
|
18,362
|
|
|
13,093
|
|
||
Stock-based compensation
|
1,824
|
|
|
1,408
|
|
||
Restructuring expenses
|
3,292
|
|
|
162
|
|
||
Transaction expenses and charges
|
580
|
|
|
—
|
|
||
Shareholder litigation reserve
|
—
|
|
|
1,500
|
|
||
Adjusted EBITDA
|
$
|
37,721
|
|
|
$
|
45,240
|
|
|
|
|
|
||||
|
Three Months Ended
March 31, |
||||||
|
2017
(2)
|
|
2018
|
||||
Domain
|
|
||||||
Net (loss) income
|
(4,608
|
)
|
|
(5,109
|
)
|
||
Interest expense, net
(1)
|
489
|
|
|
2,451
|
|
||
Income tax expense (benefit)
|
2,058
|
|
|
1,903
|
|
||
Depreciation
|
819
|
|
|
945
|
|
||
Amortization of other intangible assets
|
1,354
|
|
|
634
|
|
||
Stock-based compensation
|
1,310
|
|
|
511
|
|
||
Restructuring expenses
|
207
|
|
|
555
|
|
||
Shareholder litigation reserve
|
—
|
|
|
1,255
|
|
||
Adjusted EBITDA
|
$
|
1,629
|
|
|
$
|
3,145
|
|
(1)
|
Interest expense includes impact of amortization of deferred financing costs, original issuance discounts ("OID") and interest income.
|
(2)
|
Net income (loss) and adjusted EBITDA for the web presence and domain segments were revised to reflect a correction of a misstatement which overstated net loss and adjusted EBITDA for the domain segment by $1.1 million for the three months ended March 31, 2017 and understated the web presence net loss and adjusted EBITDA by an equal amount. Please see Note 20 of the consolidated financial statements for further details regarding the revision.
|
•
|
revenue recognition,
|
•
|
goodwill,
|
•
|
long-lived assets,
|
•
|
business combinations,
|
•
|
derivative instruments,
|
•
|
depreciation and amortization,
|
•
|
income taxes,
|
•
|
stock-based compensation arrangements, and
|
•
|
segment information.
|
|
For the Three Months Ended
March 31,
|
||||||
|
2017
|
|
2018
|
||||
Revenue
|
$
|
295,137
|
|
|
$
|
291,356
|
|
Cost of revenue
|
148,749
|
|
|
133,906
|
|
||
Gross profit
|
146,388
|
|
|
157,450
|
|
||
Operating expense:
|
|
|
|
||||
Sales and marketing
|
72,772
|
|
|
67,356
|
|
||
Engineering and development
|
20,362
|
|
|
19,917
|
|
||
General and administrative
|
39,080
|
|
|
38,775
|
|
||
Transaction expenses
|
580
|
|
|
—
|
|
||
Total operating expense
|
132,794
|
|
|
126,048
|
|
||
Income from operations
|
13,594
|
|
|
31,402
|
|
||
Other income (expense):
|
|
|
|
||||
Interest income
|
118
|
|
|
204
|
|
||
Interest expense
|
(39,516
|
)
|
|
(36,050
|
)
|
||
Total other expense—net
|
(39,398
|
)
|
|
(35,846
|
)
|
||
Loss before income taxes and equity earnings of unconsolidated entities
|
(25,804
|
)
|
|
(4,444
|
)
|
||
Income tax expense
|
5,774
|
|
|
2,617
|
|
||
Loss before equity earnings of unconsolidated entities
|
(31,578
|
)
|
|
(7,061
|
)
|
||
Equity loss of unconsolidated entities, net of tax
|
—
|
|
|
27
|
|
||
Net loss
|
$
|
(31,578
|
)
|
|
$
|
(7,088
|
)
|
Total net loss attributable to non-controlling interest
|
3,810
|
|
|
—
|
|
||
Net loss attributable to Endurance International Group Holdings, Inc.
|
$
|
(35,388
|
)
|
|
$
|
(7,088
|
)
|
|
Three Months Ended
March 31,
|
|
Change
|
|||||||||||
|
2017
|
|
2018
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Revenue
|
$
|
295,137
|
|
|
$
|
291,356
|
|
|
$
|
(3,781
|
)
|
|
(1
|
)%
|
|
Three Months Ended
March,
|
|
|
|||||||||||||||||
|
2017
|
|
2018
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Cost of revenue
|
$
|
148,749
|
|
|
50
|
%
|
|
$
|
133,906
|
|
|
46
|
%
|
|
$
|
(14,843
|
)
|
|
(10
|
)%
|
|
Three Months Ended
March,
|
||||||
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
Amortization expense
|
$
|
34,267
|
|
|
$
|
25,735
|
|
Depreciation expense
|
$
|
10,947
|
|
|
$
|
11,126
|
|
Stock-based compensation expense
|
$
|
1,506
|
|
|
$
|
1,543
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|||||||||||||||
|
2017
|
|
2018
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Gross profit
|
$
|
146,388
|
|
|
50
|
%
|
|
$
|
157,450
|
|
|
54
|
%
|
|
$
|
11,062
|
|
|
8
|
%
|
|
Three Months Ended
March 31,
|
||||||
|
2017
|
|
2018
|
||||
|
(dollars in thousands)
|
||||||
Revenue
|
$
|
295,137
|
|
|
$
|
291,356
|
|
Gross profit
|
$
|
146,388
|
|
|
$
|
157,450
|
|
Gross profit as % of revenue
|
50
|
%
|
|
54
|
%
|
||
Amortization expense as % of revenue
|
12
|
%
|
|
9
|
%
|
||
Depreciation expense as % of revenue
|
4
|
%
|
|
4
|
%
|
||
Stock-based compensation expense as % of revenue
|
*
|
|
|
*
|
|
*
|
Less than 1%.
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||||||||
|
2017
|
|
2018
|
|
Change
|
|||||||||||||||
|
Amount
|
|
%
of Revenue
|
|
Amount
|
|
%
of Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Sales and marketing
|
$
|
72,772
|
|
|
25
|
%
|
|
$
|
67,356
|
|
|
23
|
%
|
|
$
|
(5,416
|
)
|
|
(7
|
)%
|
Engineering and development
|
20,362
|
|
|
7
|
%
|
|
19,917
|
|
|
7
|
%
|
|
(445
|
)
|
|
(2
|
)%
|
|||
General and administrative
|
39,080
|
|
|
13
|
%
|
|
38,775
|
|
|
13
|
%
|
|
(305
|
)
|
|
(1
|
)%
|
|||
Transaction expenses
|
580
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
(580
|
)
|
|
(100
|
)%
|
|||
Total
|
$
|
132,794
|
|
|
45
|
%
|
|
$
|
126,048
|
|
|
43
|
%
|
|
$
|
(6,746
|
)
|
|
(5
|
)%
|
|
Three Months Ended March 31
|
|
Change
|
|||||||||||
|
2017
|
|
2018
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Other expense, net
|
$
|
(39,398
|
)
|
|
$
|
(35,846
|
)
|
|
$
|
(3,552
|
)
|
|
(9
|
)%
|
|
For the three months ended,
|
||||||||||||||||||
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
|
March 31, 2018
|
|
TTM
|
||||||||||
|
(in thousands except ratios)
|
||||||||||||||||||
Net (loss) income
|
$
|
(35,415
|
)
|
|
$
|
(40,264
|
)
|
|
$
|
7,473
|
|
|
$
|
(7,088
|
)
|
|
$
|
(75,294
|
)
|
Interest expense
|
45,658
|
|
|
35,850
|
|
|
36,119
|
|
|
36,050
|
|
|
153,677
|
|
|||||
Income tax expense (benefit)
|
2,628
|
|
|
2,982
|
|
|
(28,665
|
)
|
|
2,617
|
|
|
(20,438
|
)
|
|||||
Depreciation
|
14,051
|
|
|
13,571
|
|
|
14,451
|
|
|
12,068
|
|
|
54,141
|
|
|||||
Amortization of other intangible assets
|
34,940
|
|
|
35,347
|
|
|
35,800
|
|
|
25,735
|
|
|
131,822
|
|
|||||
Stock-based compensation
|
16,245
|
|
|
19,580
|
|
|
11,252
|
|
|
6,992
|
|
|
54,069
|
|
|||||
Integration and restructuring costs
|
4,476
|
|
|
4,488
|
|
|
1,228
|
|
|
1,529
|
|
|
11,721
|
|
|||||
Transaction expenses and charges
|
193
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
193
|
|
|||||
(Gain) loss of unconsolidated entities
|
(39
|
)
|
|
(33
|
)
|
|
(38
|
)
|
|
27
|
|
|
(83
|
)
|
|||||
Impairment of long-lived assets
|
—
|
|
|
14,448
|
|
|
17,012
|
|
|
—
|
|
|
31,460
|
|
|||||
Gain on assets, not ordinary course
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Legal advisory and related expenses
|
1,842
|
|
|
9,220
|
|
|
1,994
|
|
|
10,501
|
|
|
23,557
|
|
|||||
Billed revenue to GAAP revenue adjustment
|
1,123
|
|
|
(1,778
|
)
|
|
(7,528
|
)
|
|
11,098
|
|
|
2,915
|
|
|||||
Adjustment for domain registration cost on a cash basis
|
857
|
|
|
191
|
|
|
2,220
|
|
|
(1,222
|
)
|
|
2,046
|
|
|||||
Currency translation
|
(63
|
)
|
|
21
|
|
|
19
|
|
|
(6
|
)
|
|
(29
|
)
|
|||||
Bank Adjusted EBITDA
|
$
|
86,496
|
|
|
$
|
93,623
|
|
|
$
|
91,337
|
|
|
$
|
98,301
|
|
|
$
|
369,757
|
|
Current portion of notes payable
|
|
|
|
|
|
|
|
|
33,945
|
|
|||||||||
Current portion of capital lease obligations
|
|
|
|
|
|
|
|
|
7,281
|
|
|||||||||
Notes payable - long term
|
|
|
|
|
|
|
|
|
1,835,309
|
|
|||||||||
Capital lease obligations - long term
|
|
|
|
|
|
|
|
|
5,837
|
|
|||||||||
Original issue discounts and deferred financing costs
|
|
|
|
|
|
|
|
|
61,051
|
|
|||||||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
Unsecured notes
|
|
|
|
|
|
|
|
|
(350,000
|
)
|
|||||||||
Cash
|
|
|
|
|
|
|
|
|
(86,678
|
)
|
|||||||||
Certain permitted restricted cash
|
|
|
|
|
|
|
|
|
(150
|
)
|
|||||||||
Net senior secured indebtedness
|
|
|
|
|
|
|
|
|
$
|
1,506,595
|
|
||||||||
Net leverage ratio
|
|
|
|
|
|
|
|
|
4.07
|
|
|||||||||
Maximum net leverage ratio
|
|
|
|
|
|
|
|
|
6.00
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2018
|
||||
|
(dollars in thousands)
|
||||||
Purchases of property and equipment
|
$
|
(9,258
|
)
|
|
$
|
(5,254
|
)
|
Principal payments on capital lease obligations
|
$
|
(2,037
|
)
|
|
$
|
(2,230
|
)
|
Depreciation
|
$
|
13,111
|
|
|
$
|
12,068
|
|
Amortization
|
$
|
37,047
|
|
|
$
|
28,815
|
|
Cash flows provided by operating activities
|
$
|
33,674
|
|
|
$
|
52,360
|
|
Cash flows used in investing activities
|
$
|
(9,040
|
)
|
|
$
|
(5,254
|
)
|
Cash flows provided by (used in) financing activities
|
$
|
(11,244
|
)
|
|
$
|
(27,691
|
)
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2018
|
||||
Cash flow from operations
|
$
|
33,674
|
|
|
$
|
52,360
|
|
Less:
|
|
|
|
||||
Capital expenditures and capital lease obligations
(1)
|
(11,295
|
)
|
|
(7,484
|
)
|
||
Free cash flow
|
$
|
22,379
|
|
|
$
|
44,876
|
|
•
|
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 new or proposed legislation now or in the future, such as the recently enacted Allow States and Victims to Fight Online Sex Trafficking Act of 2017, or FOSTA, may reduce the immunity provided to us by the CDA. This could require us to develop or purchase tools that automatically screen for certain types of customer content, which would likely be expensive and time-consuming. Further, despite the CDA, we may nonetheless be brought into disputes between our subscribers and third parties which would require us to devote management time and resources to resolve such matters. We could also be the target of negative publicity about these types of disputes or about our hosting of websites or facilitating of email messages containing objectionable content (including, for example, alleged terrorist or racist content), particularly since there has recently been increasing pressure on companies providing social media platforms and other technology companies to screen for and remove these types of content. Such publicity could also have an adverse effect on our reputation and therefore our business.
|
•
|
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; and
|
•
|
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.
|
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#
|
|
|
|
|
|
|
|
|
|
|
X
|
||
10.2+
|
|
|
|
|
|
|
|
|
|
|
X
|
||
10.3+
|
|
|
|
|
|
|
|
|
|
|
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 compensation 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: May 4, 2018
|
|
By:
|
|
/s/ Marc Montagner
|
|
|
|
|
Marc Montagner
|
|
|
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
2018 Management Incentive Plan
|
•
|
Your “eligible earnings” consist of payments of regular earnings made to you within each quarter during the year that you participate in the MIP, and
exclude
payments for overtime, bonuses, the value of any equity awards, and other special or incentive payments such as commissions.
|
•
|
Your “target bonus percentage” is your annual bonus target expressed as a percentage of your eligible earnings. Target bonus percentages vary by individual, function and organization level and are communicated in writing. Please contact your manager or Human Resources if you have questions about your target bonus percentage.
|
|
TARGET ACHIEVEMENT %
|
|
Bonus Pool
Funding %
|
GAAP Revenue
|
Adjusted EBITDA
|
0%
|
< 97.8%
|
< 95.2%
|
90%
|
97.8%
|
95.2%
|
100%
|
100.0%
|
100.0%
|
110%
|
102.2%
|
104.8%
|
125%
|
104.8%
|
111.1%
|
LICENSEE:
|
LICENSOR:
|
THE ENDURANCE INTERNATIONAL GROUP, INC.
|
MARKLEY BOSTON, LLC
|
|
|
By:
/s/ Marc Montagner
|
By:
/s/ Jeffrey D. Markley
|
Name:
Marc Montagner
|
Name:
Jeffrey D. Markley
|
Title:
CFO
|
Title:
Manager
|
LICENSEE:
|
LICENSOR:
|
THE ENDURANCE INTERNATIONAL GROUP, INC.
|
MARKLEY BOSTON, LLC
|
|
|
By: /s/ Marc Montagner
|
By:
/s/ Jeffrey D. Markley
|
Name:
Marc Montagner
|
Name:
Jeffrey D. Markley
|
Title:
CFO
|
Title:
Manager
|
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: May 4, 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: May 4, 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: May 4, 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: May 4, 2018
|
|
By:
|
|
/s/ Marc Montagner
|
|
|
|
|
Marc Montagner
Chief Financial Officer
(Principal Financial Officer)
|