|
|
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
|
ý
|
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
¨
|
|
Smaller reporting company
|
¨
|
Emerging growth company
|
¨
|
|
|
|
|
|
Page
|
PART I.
|
|
PART II.
|
|
PART III.
|
|
PART IV.
|
|
•
|
our plans in 2019 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 2019 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, privacy, 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; or
|
•
|
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 or pricing 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;
|
•
|
changes in our effective tax rate, our misinterpretation of domestic and international tax laws and regulations, or adverse outcomes from regulatory examinations of our income tax and other tax returns;
|
•
|
interest rate fluctuations;
|
•
|
goodwill and other intangible asset impairments;
|
•
|
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 failure to comply with all relevant foreign tax rules and regulations due to our lack of familiarity with the jurisdiction’s tax laws or unexpected or aggressive tax positions taken by foreign tax authorities;
|
•
|
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 the key employees of an acquired business;
|
•
|
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 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, and may not prove to be effective. 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 is 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.
|
•
|
Our failure to renew a subscriber’s domain name or for our role in the wrongful transfer of control or ownership of accounts, websites or domain names;
|
•
|
Other forms of account, website or domain name “hijacking,” including misappropriation by third parties of subscriber accounts, websites or domain names;
|
•
|
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;
|
•
|
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; and
|
•
|
Providing the identity and contact details of a domain name registrant who has purchased our domain privacy service, including in connection with the implementation of the GDPR compliance measures, 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.
|
•
|
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 267,000 square feet of leased office space in the United States located primarily in Arizona, Texas, Utah and Washington;
|
•
|
approximately 59,000 square feet of leased office space outside of the United States located primarily in Brazil 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 86,000 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 193,000 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
|
|
12/31/2013
|
12/31/2014
|
12/31/2015
|
12/31/2016
|
12/31/2017
|
12/31/2018
|
||||||||||||
Endurance International Group Holdings, Inc.
|
$
|
100.00
|
|
$
|
129.97
|
|
$
|
77.08
|
|
$
|
65.59
|
|
$
|
59.24
|
|
$
|
46.90
|
|
Nasdaq Composite Index
|
$
|
100.00
|
|
$
|
114.62
|
|
$
|
122.81
|
|
$
|
133.19
|
|
$
|
172.11
|
|
$
|
165.84
|
|
RDG Internet Composite Index
|
$
|
100.00
|
|
$
|
96.39
|
|
$
|
133.20
|
|
$
|
140.23
|
|
$
|
202.15
|
|
$
|
201.16
|
|
|
|
Year Ended
December 31, 2014 |
|
Year Ended
December 31, 2015 |
|
Year Ended
December 31, 2016 |
|
Year Ended
December 31, 2017 |
|
Year Ended
December 31, 2018 |
||||||||||
|
|
(in thousands, except per share and share information)
|
||||||||||||||||||
Consolidated Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue
|
|
$
|
629,845
|
|
|
$
|
741,315
|
|
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
|
$
|
1,145,291
|
|
Cost of revenue (1)
|
|
381,488
|
|
|
425,035
|
|
|
583,991
|
|
|
603,930
|
|
|
520,737
|
|
|||||
Gross profit
|
|
248,357
|
|
|
316,280
|
|
|
527,151
|
|
|
572,937
|
|
|
624,554
|
|
|||||
Operating expense:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Sales and marketing
|
|
146,797
|
|
|
145,419
|
|
|
303,511
|
|
|
277,460
|
|
|
265,424
|
|
|||||
Engineering and development (2)
|
|
19,549
|
|
|
26,707
|
|
|
87,601
|
|
|
78,772
|
|
|
87,980
|
|
|||||
General and administrative (3)
|
|
69,533
|
|
|
90,968
|
|
|
175,379
|
|
|
164,745
|
|
|
124,204
|
|
|||||
Impairment of goodwill
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,129
|
|
|
—
|
|
|||||
Total operating expense (4)
|
|
235,879
|
|
|
263,094
|
|
|
566,491
|
|
|
533,106
|
|
|
477,608
|
|
|||||
Income (loss) from operations
|
|
12,478
|
|
|
53,186
|
|
|
(39,340
|
)
|
|
39,831
|
|
|
146,946
|
|
|||||
Total other expense, net
|
|
(57,083
|
)
|
|
(52,974
|
)
|
|
(150,450
|
)
|
|
(157,006
|
)
|
|
(148,391
|
)
|
|||||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
|
(44,605
|
)
|
|
212
|
|
|
(189,790
|
)
|
|
(117,175
|
)
|
|
(1,445
|
)
|
|||||
Income tax expense (benefit)
|
|
6,186
|
|
|
11,342
|
|
|
(109,858
|
)
|
|
(17,281
|
)
|
|
(6,246
|
)
|
|||||
(Loss) income before equity earnings of unconsolidated entities
|
|
(50,791
|
)
|
|
(11,130
|
)
|
|
(79,932
|
)
|
|
(99,894
|
)
|
|
4,801
|
|
|||||
Equity loss (income) of unconsolidated entities, net of tax
|
|
61
|
|
|
14,640
|
|
|
1,297
|
|
|
(110
|
)
|
|
267
|
|
|||||
Net (loss) income
|
|
(50,852
|
)
|
|
(25,770
|
)
|
|
(81,229
|
)
|
|
(99,784
|
)
|
|
4,534
|
|
|||||
Net (loss) income attributable to non-controlling interest
|
|
(8,017
|
)
|
|
—
|
|
|
(8,398
|
)
|
|
7,524
|
|
|
—
|
|
|||||
Net (loss) income attributable to Endurance International Group Holdings, Inc.
|
|
$
|
(42,835
|
)
|
|
$
|
(25,770
|
)
|
|
$
|
(72,831
|
)
|
|
$
|
(107,308
|
)
|
|
$
|
4,534
|
|
Net (loss) income per share attributable to Endurance International Group Holdings, Inc.
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
(0.34
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
|
$
|
0.03
|
|
Diluted
|
|
$
|
(0.34
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
|
$
|
0.03
|
|
Weighted average shares used to compute net (loss) income per share attributable to Endurance International Group Holdings, Inc.
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
127,512,346
|
|
|
131,340,557
|
|
|
133,415,732
|
|
|
137,322,201
|
|
|
142,316,993
|
|
|||||
Diluted
|
|
127,512,346
|
|
|
131,340,557
|
|
|
133,415,732
|
|
|
137,322,201
|
|
|
145,669,760
|
|
(1)
|
Includes stock-based compensation expense of $0.5 million, $2.0 million,
$5.9 million
,
$6.1 million
and
$3.8 million
, for the years ended December 31,
2014
,
2015
,
2016
,
2017
and
2018
, respectively. Also includes amortization expense of $102.7 million, $91.1 million,
$143.6 million
,
$140.4 million
and
$103.1 million
for the years ended December
2014
,
2015
,
2016
,
2017
and
2018
, respectively. Also includes impairment of intangible assets of $18.7 million for the year ended December 31, 2017.
|
(2)
|
Includes impairment of intangible assets of $9.0 million for the year ended December 31, 2016.
|
(3)
|
Includes transaction expenses of $4.8 million, $9.6 million,
$32.3 million
,
$0.8 million
, and
$0.0 million
for the years ended December 31,
2014
,
2015
,
2016
,
2017
and
2018
, respectively.
|
(4)
|
Includes stock-based compensation expense of $15.5 million, $27.9 million,
$52.4 million
,
$53.9 million
and
$25.2 million
for the years ended December 31,
2014
,
2015
,
2016
,
2017
and
2018
, respectively.
|
|
|
|
|
||||||||||||||||
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
||||||||||
|
(in thousands)
|
||||||||||||||||||
Consolidated Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
32,379
|
|
|
$
|
33,030
|
|
|
$
|
53,596
|
|
|
$
|
66,493
|
|
|
$
|
88,644
|
|
Property and equipment, net
|
56,837
|
|
|
75,762
|
|
|
95,272
|
|
|
95,452
|
|
|
92,275
|
|
|||||
Working capital (deficit)
|
(274,726
|
)
|
|
(370,335
|
)
|
|
(362,677
|
)
|
|
(359,222
|
)
|
|
(300,692
|
)
|
|||||
Total assets
|
1,746,043
|
|
|
1,802,500
|
|
|
2,756,274
|
|
|
2,600,034
|
|
|
2,606,507
|
|
|||||
Current and long-term debt, net of original issuance discounts and deferred financing costs
(1)
|
1,086,475
|
|
|
1,092,385
|
|
|
1,986,980
|
|
|
1,892,245
|
|
|
1,801,661
|
|
|||||
Current and long-term financed equipment
|
8,095
|
|
|
13,081
|
|
|
7,202
|
|
|
15,349
|
|
|
8,379
|
|
|||||
Total stockholders’ equity
|
174,496
|
|
|
179,674
|
|
|
124,383
|
|
|
83,005
|
|
|
174,454
|
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2018
|
||||
Revenue
|
$
|
1,176,867
|
|
|
$
|
1,145,291
|
|
Net income (loss)
|
$
|
(99,784
|
)
|
|
$
|
4,534
|
|
Net cash provided by operating activities
|
$
|
201,273
|
|
|
$
|
182,552
|
|
•
|
Revenue
decreased
by
3%
from
2017
primarily due to revenue declines in the web presence segment and to a lesser extent, in the domain segment. This decline was partially offset by an increase in email marketing segment revenue.
|
•
|
Net income (loss) improved in
2018
as compared to
2017
, due primarily to decreases in amortization expense, impairment charges, stock-based compensation expense, restructuring charges, net interest expense, depreciation expense, and lower cost of revenue and lower operating expense, all of which were partially offset by lower revenue and lower income tax benefit.
|
•
|
Net cash provided by operating activities
decreased
by
9%
from 2017. This decrease was primarily due to the following factors: lower revenue; lower subscriber billings; payments related to our SEC investigation settlement; and the purchase of an interest rate cap to manage interest rate risk on our term loan. These factors were partially offset by lower payments for restructuring and reduced interest payments. Our cash flows allowed us to make voluntary debt principal payments of
$68.6 million
in 2018, which were in addition to required debt principal payments of
$32.2 million
made during the year.
|
•
|
total subscribers;
|
•
|
average revenue per subscriber ("ARPS");
|
•
|
adjusted EBITDA; and
|
•
|
free cash flow.
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
Consolidated metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
5,371
|
|
|
5,051
|
|
|
4,802
|
|
|||
Average subscribers
|
5,283
|
|
|
5,211
|
|
|
4,927
|
|
|||
Average revenue per subscriber
|
$
|
17.53
|
|
|
$
|
18.82
|
|
|
$
|
19.37
|
|
Adjusted EBITDA
|
$
|
288,396
|
|
|
$
|
350,814
|
|
|
$
|
338,058
|
|
|
|
|
|
|
|
||||||
Web presence segment metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
4,198
|
|
|
3,849
|
|
|
3,639
|
|
|||
Average subscribers
|
4,233
|
|
|
4,024
|
|
|
3,744
|
|
|||
Average revenue per subscriber
|
$
|
12.77
|
|
|
$
|
13.29
|
|
|
$
|
13.47
|
|
Adjusted EBITDA
|
$
|
156,718
|
|
|
$
|
165,088
|
|
|
$
|
146,578
|
|
|
|
|
|
|
|
||||||
Email marketing segment metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
544
|
|
|
519
|
|
|
497
|
|
|||
Average subscribers
|
494
|
|
|
531
|
|
|
508
|
|
|||
Average revenue per subscriber
|
$
|
55.11
|
|
|
$
|
62.92
|
|
|
$
|
67.28
|
|
Adjusted EBITDA
|
$
|
116,261
|
|
|
$
|
185,869
|
|
|
$
|
183,384
|
|
|
|
|
|
|
|
||||||
Domain segment metrics:
|
|
|
|
|
|
||||||
Total subscribers
|
629
|
|
|
683
|
|
|
666
|
|
|||
Average subscribers
|
556
|
|
|
656
|
|
|
675
|
|
|||
Average revenue per subscriber
|
$
|
20.34
|
|
|
$
|
16.98
|
|
|
$
|
16.05
|
|
Adjusted EBITDA
|
$
|
15,417
|
|
|
$
|
(143
|
)
|
|
$
|
8,096
|
|
|
Web Presence
|
Domain
|
Email Marketing
|
Total
|
||||
|
# subscribers
|
# subscribers
|
# subscribers
|
# subscribers
|
||||
Total Subscribers - December 31, 2016
|
4,198
|
|
629
|
|
544
|
|
5,371
|
|
Light web presence subscribers
|
16
|
|
25
|
|
—
|
|
41
|
|
Adjustments
|
(19
|
)
|
26
|
|
—
|
|
7
|
|
All other subscriber (decrease) growth
|
(346
|
)
|
3
|
|
(25
|
)
|
(368
|
)
|
Total Subscribers - December 31, 2017
|
3,849
|
|
683
|
|
519
|
|
5,051
|
|
Light web presence subscribers
|
10
|
|
(14
|
)
|
—
|
|
(4
|
)
|
All other subscriber decrease
|
(220
|
)
|
(3
|
)
|
(22
|
)
|
(245
|
)
|
Total Subscribers - December 31, 2018
(1)
|
3,639
|
|
666
|
|
497
|
|
4,802
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
Consolidated revenue
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
|
$
|
1,145,291
|
|
Consolidated total subscribers
|
5,371
|
|
|
5,051
|
|
|
4,802
|
|
|||
Consolidated average subscribers for the period
|
5,283
|
|
|
5,211
|
|
|
4,927
|
|
|||
Consolidated ARPS
|
$
|
17.53
|
|
|
$
|
18.82
|
|
|
$
|
19.37
|
|
|
|
|
|
|
|
||||||
Web presence revenue
|
$
|
648,732
|
|
|
$
|
641,993
|
|
|
$
|
605,315
|
|
Web presence subscribers
|
4,198
|
|
|
3,849
|
|
|
3,639
|
|
|||
Web presence average subscribers
|
4,233
|
|
|
4,024
|
|
|
3,744
|
|
|||
Web presence ARPS
|
$
|
12.77
|
|
|
$
|
13.29
|
|
|
$
|
13.47
|
|
|
|
|
|
|
|
||||||
Email marketing revenue
|
$
|
326,808
|
|
|
$
|
401,250
|
|
|
$
|
410,052
|
|
Email marketing subscribers
|
544
|
|
|
519
|
|
|
497
|
|
|||
Email marketing average subscribers
|
494
|
|
|
531
|
|
|
508
|
|
|||
Email marketing ARPS
|
$
|
55.11
|
|
|
$
|
62.92
|
|
|
$
|
67.28
|
|
|
|
|
|
|
|
||||||
Domain revenue
|
$
|
135,602
|
|
|
$
|
133,624
|
|
|
$
|
129,924
|
|
Domain subscribers
|
629
|
|
|
683
|
|
|
666
|
|
|||
Domain average subscribers
|
556
|
|
|
656
|
|
|
675
|
|
|||
Domain ARPS
|
$
|
20.34
|
|
|
$
|
16.98
|
|
|
$
|
16.05
|
|
•
|
Revenue from domain-only customers
. Our web presence and domain segments each earn revenue from domain-only customers. For our web presence segment, 0.9% of our fiscal year
2018
revenue was earned from domain only customers. For our domain segment, approximately 5.7% of our revenue for fiscal year
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.
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
Consolidated
|
(in thousands)
|
||||||||||
Net income (loss)
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
|
$
|
4,534
|
|
Interest expense, net
(1)
|
152,312
|
|
|
156,406
|
|
|
148,391
|
|
Income tax expense (benefit)
|
(109,858
|
)
|
|
(17,281
|
)
|
|
(6,246
|
)
|
|||
Depreciation
|
60,360
|
|
|
55,185
|
|
|
48,207
|
|
|||
Amortization of other intangible assets
|
143,562
|
|
|
140,354
|
|
|
103,148
|
|
|||
Stock-based compensation
|
58,267
|
|
|
60,001
|
|
|
29,064
|
|
|||
Restructuring expenses
|
24,224
|
|
|
15,810
|
|
|
3,368
|
|
|||
Transaction expenses and charges
|
32,284
|
|
|
773
|
|
|
—
|
|
|||
(Gain) loss of unconsolidated entities
(2)
|
(565
|
)
|
|
(110
|
)
|
|
267
|
|
|||
Impairment of other long-lived assets
|
9,039
|
|
|
31,460
|
|
|
—
|
|
|||
SEC investigations reserve
|
—
|
|
|
8,000
|
|
|
—
|
|
|||
Shareholder litigation reserve
|
—
|
|
|
—
|
|
|
7,325
|
|
|||
Adjusted EBITDA
|
$
|
288,396
|
|
|
$
|
350,814
|
|
|
$
|
338,058
|
|
|
|
|
|
|
|
||||||
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
Web presence
|
(in thousands)
|
||||||||||
Net income (loss)
|
$
|
(22,161
|
)
|
|
$
|
(64,962
|
)
|
|
$
|
(22,534
|
)
|
Interest expense, net
(1)
|
68,617
|
|
|
67,491
|
|
|
70,956
|
|
|||
Income tax expense (benefit)
|
(78,901
|
)
|
|
4,063
|
|
|
(4,961
|
)
|
|||
Depreciation
|
33,590
|
|
|
37,634
|
|
|
32,915
|
|
|||
Amortization of other intangible assets
|
72,733
|
|
|
60,277
|
|
|
47,020
|
|
|||
Stock-based compensation
|
41,481
|
|
|
46,641
|
|
|
16,000
|
|
|||
Restructuring expenses
|
1,625
|
|
|
9,131
|
|
|
2,135
|
|
|||
Transaction expenses and charges
|
31,260
|
|
|
—
|
|
|
—
|
|
|||
(Gain) loss of unconsolidated entities
(2)
|
(565
|
)
|
|
(110
|
)
|
|
267
|
|
|||
Impairment of other long-lived assets
|
9,039
|
|
|
600
|
|
|
—
|
|
|||
SEC investigations reserve
|
—
|
|
|
4,323
|
|
|
—
|
|
|||
Shareholder litigation reserve
|
—
|
|
|
—
|
|
|
4,780
|
|
|||
Adjusted EBITDA
|
$
|
156,718
|
|
|
$
|
165,088
|
|
|
$
|
146,578
|
|
|
|
|
|
|
|
||||||
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
Email marketing
|
(in thousands)
|
||||||||||
Net income (loss)
|
$
|
(55,857
|
)
|
|
$
|
(10,615
|
)
|
|
$
|
38,628
|
|
Interest expense, net
(1)
|
81,469
|
|
|
86,914
|
|
|
68,317
|
|
|||
Income tax expense (benefit)
|
(33,543
|
)
|
|
5,152
|
|
|
115
|
|
|||
Depreciation
|
23,747
|
|
|
13,912
|
|
|
11,497
|
|
|||
Amortization of other intangible assets
|
64,679
|
|
|
74,467
|
|
|
53,100
|
|
|||
Stock-based compensation
|
12,403
|
|
|
6,934
|
|
|
9,638
|
|
|||
Restructuring expenses
|
22,379
|
|
|
5,581
|
|
|
589
|
|
|||
Transaction expenses and charges
|
984
|
|
|
773
|
|
|
—
|
|
|||
(Gain) loss of unconsolidated entities
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|||
Impairment of other long-lived assets
|
—
|
|
|
—
|
|
|
—
|
|
|||
SEC investigations reserve
|
—
|
|
|
2,751
|
|
|
—
|
|
|||
Shareholder litigation reserve
|
—
|
|
|
—
|
|
|
1,500
|
|
|||
Adjusted EBITDA
|
$
|
116,261
|
|
|
$
|
185,869
|
|
|
$
|
183,384
|
|
|
|
|
|
|
|
||||||
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
Domain
|
(in thousands)
|
||||||||||
Net income (loss)
|
$
|
(3,211
|
)
|
|
$
|
(24,207
|
)
|
|
$
|
(11,560
|
)
|
Interest expense, net
(1)
|
2,226
|
|
|
2,001
|
|
|
9,118
|
|
|||
Income tax expense (benefit)
|
2,586
|
|
|
(26,496
|
)
|
|
(1,400
|
)
|
|||
Depreciation
|
3,023
|
|
|
3,639
|
|
|
3,795
|
|
|||
Amortization of other intangible assets
|
6,150
|
|
|
5,610
|
|
|
3,028
|
|
|||
Stock-based compensation
|
4,383
|
|
|
6,426
|
|
|
3,426
|
|
|||
Restructuring expenses
|
220
|
|
|
1,098
|
|
|
644
|
|
|||
Transaction expenses and charges
|
40
|
|
|
—
|
|
|
—
|
|
|||
(Gain) loss of unconsolidated entities
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|||
Impairment of other long-lived assets
|
—
|
|
|
30,860
|
|
|
—
|
|
|||
SEC investigations reserve
|
—
|
|
|
926
|
|
|
—
|
|
|||
Shareholder litigation reserve
|
—
|
|
|
—
|
|
|
1,045
|
|
|||
Adjusted EBITDA
|
$
|
15,417
|
|
|
$
|
(143
|
)
|
|
$
|
8,096
|
|
(1)
|
Interest expense includes impact of amortization of deferred financing costs, original issuance discounts and interest income. For the years ended December 31, 2017 and 2018, it also includes $6.5 million and $1.2 million, respectively, of deferred financing costs and original issuance discounts (OID) immediately expensed upon the refinancings of our term loan in 2017 and 2018.
|
(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 year ended December 31, 2016 includes an $11.4 million gain recorded upon our acquisition of a controlling interest in WZ (UK), Ltd., a loss of $4.8 million upon our acquisition of a controlling interest in AppMachine B.V. ("AppMachine"), and a loss of $4.7 million on the impairment of our 33% equity investment in Fortifico Limited.
|
•
|
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,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands)
|
||||||||||
Revenue
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
|
$
|
1,145,291
|
|
Cost of revenue
|
583,991
|
|
|
603,930
|
|
|
520,737
|
|
|||
Gross profit
|
527,151
|
|
|
572,937
|
|
|
624,554
|
|
|||
Operating expense:
|
|
|
|
|
|
||||||
Sales and marketing
|
303,511
|
|
|
277,460
|
|
|
265,424
|
|
|||
Engineering and development
|
87,601
|
|
|
78,772
|
|
|
87,980
|
|
|||
General and administrative
|
143,095
|
|
|
163,972
|
|
|
124,204
|
|
|||
Impairment of goodwill
|
—
|
|
|
12,129
|
|
|
—
|
|
|||
Transaction expenses
|
32,284
|
|
|
773
|
|
|
—
|
|
|||
Total operating expense
|
566,491
|
|
|
533,106
|
|
|
477,608
|
|
|||
(Loss) income from operations
|
(39,340
|
)
|
|
39,831
|
|
|
146,946
|
|
|||
Other income (expense)
|
(150,450
|
)
|
|
(157,006
|
)
|
|
(148,391
|
)
|
|||
Loss before income taxes and equity earnings of unconsolidated entities
|
(189,790
|
)
|
|
(117,175
|
)
|
|
(1,445
|
)
|
|||
Income tax benefit
|
(109,858
|
)
|
|
(17,281
|
)
|
|
(6,246
|
)
|
|||
(Loss) income before equity earnings of unconsolidated entities
|
(79,932
|
)
|
|
(99,894
|
)
|
|
4,801
|
|
|||
Equity loss (income) of unconsolidated entities, net of tax
|
1,297
|
|
|
(110
|
)
|
|
267
|
|
|||
Net (loss) income
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
|
$
|
4,534
|
|
Net (loss) income attributable to non-controlling interest
|
(8,398
|
)
|
|
7,524
|
|
|
—
|
|
|||
Net (loss) income attributable to Endurance International Group Holdings, Inc.
|
$
|
(72,831
|
)
|
|
$
|
(107,308
|
)
|
|
$
|
4,534
|
|
|
Year Ended December 31,
|
|
Change
|
|||||||||||
|
2017
|
|
2018
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Revenue
|
$
|
1,176,867
|
|
|
$
|
1,145,291
|
|
|
$
|
(31,576
|
)
|
|
(3
|
)%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2017
|
|
2018
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue |
|
Amount
|
|
% of
Revenue |
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Cost of revenue
|
$
|
603,930
|
|
|
51
|
%
|
|
$
|
520,737
|
|
|
45
|
%
|
|
$
|
(83,193
|
)
|
|
(14
|
)%
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
Amortization expense
|
$
|
140,354
|
|
|
$
|
103,148
|
|
Depreciation expense
|
46,235
|
|
|
42,548
|
|
||
Stock-based compensation expense
|
6,135
|
|
|
3,823
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2017
|
|
2018
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
% of
Revenue
|
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Gross profit
|
$
|
572,937
|
|
|
49
|
%
|
|
$
|
624,554
|
|
|
55
|
%
|
|
$
|
51,617
|
|
|
9
|
%
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2018
|
||||
|
(dollars in thousands)
|
||||||
Revenue
|
$
|
1,176,867
|
|
|
$
|
1,145,291
|
|
Gross profit
|
572,937
|
|
|
624,554
|
|
||
Gross profit % of revenue
|
49
|
%
|
|
55
|
%
|
||
Amortization expense % of revenue
|
12
|
%
|
|
9
|
%
|
||
Depreciation expense % of revenue
|
4
|
%
|
|
4
|
%
|
||
Stock-based compensation expense % of revenue
|
*
|
|
|
*
|
|
*
|
Less than 1%.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||||||||
|
2017
|
|
2018
|
|
Change
|
|||||||||||||||
|
Amount
|
|
% of
Revenue |
|
Amount
|
|
% of
Revenue |
|
Amount
|
|
%
|
|||||||||
|
(dollars in thousands)
|
|||||||||||||||||||
Sales and marketing
|
$
|
277,460
|
|
|
24
|
%
|
|
$
|
265,424
|
|
|
23
|
%
|
|
$
|
(12,036
|
)
|
|
(4
|
)%
|
Engineering and development
|
78,772
|
|
|
7
|
%
|
|
87,980
|
|
|
8
|
%
|
|
9,208
|
|
|
12
|
%
|
|||
General and administrative
|
163,972
|
|
|
14
|
%
|
|
124,204
|
|
|
11
|
%
|
|
(39,768
|
)
|
|
(24
|
)%
|
|||
Impairment of goodwill
|
12,129
|
|
|
1
|
%
|
|
—
|
|
|
—
|
%
|
|
(12,129
|
)
|
|
(100
|
)%
|
|||
Transaction expenses
|
773
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
(773
|
)
|
|
(100
|
)%
|
|||
Total
|
$
|
533,106
|
|
|
46
|
%
|
|
$
|
477,608
|
|
|
42
|
%
|
|
$
|
(55,498
|
)
|
|
(10
|
)%
|
|
Year Ended
December 31,
|
|
Change
|
|||||||||||
|
2017
|
|
2018
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Income tax benefit
|
$
|
(17,281
|
)
|
|
$
|
(6,246
|
)
|
|
$
|
11,035
|
|
|
(64
|
)%
|
|
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
|
|
|
45
|
%
|
|
$
|
(33,385
|
)
|
|
(6
|
)%
|
|
Year Ended
December 31,
|
|
Change
|
|||||||||||
|
2016
|
|
2017
|
|
Amount
|
|
%
|
|||||||
|
(dollars in thousands)
|
|||||||||||||
Income tax benefit
|
$
|
(109,858
|
)
|
|
$
|
(17,281
|
)
|
|
$
|
92,577
|
|
|
(84
|
)%
|
|
|
For the three months ended,
|
|
|
||||||||||||||||
|
|
March 31, 2018
|
|
June 30, 2018
|
|
September 30, 2018
|
|
December 31, 2018
|
|
TTM
|
||||||||||
|
|
(in thousands except ratios)
|
||||||||||||||||||
Net (loss) income
|
|
$
|
(2,528
|
)
|
|
$
|
627
|
|
|
$
|
(6,335
|
)
|
|
$
|
12,770
|
|
|
$
|
4,534
|
|
Interest expense
|
|
36,050
|
|
|
38,346
|
|
|
37,527
|
|
|
37,557
|
|
|
149,480
|
|
|||||
Income tax expense (benefit)
|
|
(1,943
|
)
|
|
(946
|
)
|
|
11,715
|
|
|
(15,072
|
)
|
|
(6,246
|
)
|
|||||
Depreciation
|
|
12,068
|
|
|
12,796
|
|
|
11,889
|
|
|
11,454
|
|
|
48,207
|
|
|||||
Amortization of other intangible assets
|
|
25,735
|
|
|
25,978
|
|
|
26,177
|
|
|
25,258
|
|
|
103,148
|
|
|||||
Stock-based compensation
|
|
6,992
|
|
|
7,390
|
|
|
7,550
|
|
|
7,132
|
|
|
29,064
|
|
|||||
Integration and restructuring costs
|
|
1,529
|
|
|
1,295
|
|
|
197
|
|
|
347
|
|
|
3,368
|
|
|||||
Transaction expenses and charges
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
(Gain) loss of unconsolidated entities
|
|
27
|
|
|
(25
|
)
|
|
—
|
|
|
265
|
|
|
267
|
|
|||||
Impairment of long-lived assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
(Gain) loss on assets, not ordinary course
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Legal advisory expenses
|
|
10,501
|
|
|
710
|
|
|
(832
|
)
|
|
159
|
|
|
10,538
|
|
|||||
Billed revenue to GAAP revenue adjustment
|
|
11,098
|
|
|
(2,431
|
)
|
|
(4,834
|
)
|
|
(8,035
|
)
|
|
(4,202
|
)
|
|||||
Domain registration cost cash to GAAP adjustment
|
|
(1,222
|
)
|
|
1,258
|
|
|
1,299
|
|
|
1,255
|
|
|
2,590
|
|
|||||
Currency translation
|
|
(6
|
)
|
|
(17
|
)
|
|
(17
|
)
|
|
(506
|
)
|
|
(546
|
)
|
|||||
Bank Adjusted EBITDA
|
|
$
|
98,301
|
|
|
$
|
84,981
|
|
|
$
|
84,336
|
|
|
$
|
72,584
|
|
|
$
|
340,202
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current portion of notes payable
|
|
|
|
|
|
|
|
|
|
$
|
31,606
|
|
||||||||
Current portion of financed equipment
|
|
|
|
|
|
|
|
|
|
8,379
|
|
|||||||||
Notes payable - long term
|
|
|
|
|
|
|
|
|
|
1,770,055
|
|
|||||||||
Financed equipment - long term
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
Original issue discounts and deferred financing costs
|
|
|
|
|
|
|
|
|
|
53,341
|
|
|||||||||
Less:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Unsecured notes
|
|
|
|
|
|
|
|
|
|
(350,000
|
)
|
|||||||||
Cash
|
|
|
|
|
|
|
|
|
|
(88,644
|
)
|
|||||||||
Certain permitted restricted cash
|
|
|
|
|
|
|
|
|
|
(101
|
)
|
|||||||||
Net senior secured indebtedness
|
|
|
|
|
|
|
|
|
|
$
|
1,424,636
|
|
||||||||
Net leverage ratio
|
|
|
|
|
|
|
|
|
|
4.19
|
|
|||||||||
Maximum net leverage ratio
|
|
|
|
|
|
|
|
|
|
6.00
|
|
|
Year ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands)
|
||||||||||
Purchases of property and equipment
|
$
|
(37,259
|
)
|
|
$
|
(43,062
|
)
|
|
$
|
(45,880
|
)
|
Principal payments on financed equipment
|
(5,892
|
)
|
|
(7,390
|
)
|
|
(7,439
|
)
|
|||
Depreciation
|
60,360
|
|
|
55,185
|
|
|
48,207
|
|
|||
Amortization
|
155,222
|
|
|
152,162
|
|
|
114,280
|
|
|||
Cash flows provided by operating activities
|
154,961
|
|
|
201,273
|
|
|
182,552
|
|
|||
Cash flows used in investing activities
|
(930,147
|
)
|
|
(44,498
|
)
|
|
(45,882
|
)
|
|||
Cash flows provided by (used in) financing activities
|
796,396
|
|
|
(146,705
|
)
|
|
(113,421
|
)
|
|
For the year ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
Cash flow from operations
|
$
|
154,961
|
|
|
$
|
201,273
|
|
|
$
|
182,552
|
|
Less:
|
|
|
|
|
|
||||||
Capital expenditures and financed equipment (1)
|
(43,151
|
)
|
|
(50,452
|
)
|
|
(53,319
|
)
|
|||
Free cash flow
|
$
|
111,810
|
|
|
$
|
150,821
|
|
|
$
|
129,233
|
|
(1)
|
Capital expenditures during the year ended
December 31, 2017
includes
$7.4 million
of principal payments under a three year agreement for equipment financing. Capital expenditures during the year ended
December 31, 2018
includes
$7.4 million
of principal payments under a two year agreement for equipment financing. The remaining balance on the equipment financing is
$8.4 million
as of
December 31, 2018
.
|
|
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
|
$
|
1,855,002
|
|
|
$
|
31,606
|
|
|
$
|
63,212
|
|
|
$
|
1,410,184
|
|
|
$
|
350,000
|
|
Interest payments and other debt facility related fees
(1)
|
703,571
|
|
|
138,288
|
|
|
266,529
|
|
|
257,900
|
|
|
40,854
|
|
|||||
Financed equipment
|
8,676
|
|
|
8,676
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Operating lease obligations
|
114,141
|
|
|
20,770
|
|
|
38,206
|
|
|
29,565
|
|
|
25,600
|
|
|||||
Deferred consideration
(2)
|
3,789
|
|
|
2,425
|
|
|
1,364
|
|
|
—
|
|
|
—
|
|
|||||
Purchase commitments
|
47,661
|
|
|
33,466
|
|
|
13,320
|
|
|
875
|
|
|
—
|
|
|||||
Total
|
$
|
2,732,840
|
|
|
$
|
235,231
|
|
|
$
|
382,631
|
|
|
$
|
1,698,524
|
|
|
$
|
416,454
|
|
(1)
|
Term loan facility interest rate is based on adjusted LIBOR plus 375 basis points for the 2018 Term Loan, subject to a LIBOR floor of 1.00%. As of
December 31, 2018
, the interest rates on the 2018 Term Loan and the Senior Notes were 6.44% and 10.875%, respectively. The 2018 Term Loan and the Senior Notes mature on February 9, 2023, and February 1, 2024, respectively. Our revolving credit facility, which has no balance outstanding as of
December 31, 2018
, has maturity dates of February 9, 2021 and June 20, 2023 for the non-extended tranche and extended tranche, respectively, and bears a non-refundable commitment fee, equal to
0.50%
per annum (subject to a leverage-based step-down) of the daily unused principal amount .
|
(2)
|
Consists of deferred payment obligations related to acquisitions.
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
|
|
Page
|
|
December 31, 2017
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
66,493
|
|
|
$
|
88,644
|
|
Restricted cash
|
2,625
|
|
|
1,932
|
|
||
Accounts receivable
|
15,945
|
|
|
12,205
|
|
||
Prepaid domain name registry fees
|
53,805
|
|
|
56,779
|
|
||
Prepaid commissions
|
—
|
|
|
41,458
|
|
||
Prepaid and refundable taxes
|
4,367
|
|
|
7,235
|
|
||
Prepaid expenses and other current assets
|
23,908
|
|
|
27,855
|
|
||
Total current assets
|
167,143
|
|
|
236,108
|
|
||
Property and equipment—net
|
95,452
|
|
|
92,275
|
|
||
Goodwill
|
1,850,582
|
|
|
1,849,065
|
|
||
Other intangible assets—net
|
455,440
|
|
|
352,516
|
|
||
Deferred financing costs
|
3,189
|
|
|
2,656
|
|
||
Investments
|
15,267
|
|
|
15,000
|
|
||
Prepaid domain name registry fees, net of current portion
|
10,806
|
|
|
11,207
|
|
||
Prepaid commissions, net of current portion
|
—
|
|
|
42,472
|
|
||
Other assets
|
2,155
|
|
|
5,208
|
|
||
Total assets
|
$
|
2,600,034
|
|
|
$
|
2,606,507
|
|
Liabilities and stockholders’ equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
11,058
|
|
|
$
|
12,449
|
|
Accrued expenses
|
78,601
|
|
|
79,279
|
|
||
Accrued taxes
|
338
|
|
|
2,498
|
|
||
Accrued interest
|
24,457
|
|
|
25,259
|
|
||
Deferred revenue
|
361,940
|
|
|
371,758
|
|
||
Current portion of notes payable
|
33,945
|
|
|
31,606
|
|
||
Current portion of financed equipment
|
7,630
|
|
|
8,379
|
|
||
Deferred consideration—short term
|
4,365
|
|
|
2,425
|
|
||
Other current liabilities
|
4,031
|
|
|
3,147
|
|
||
Total current liabilities
|
526,365
|
|
|
536,800
|
|
||
Long-term deferred revenue
|
90,972
|
|
|
96,140
|
|
||
Notes payable—long term, net of original issue discounts of $25,811 and $21,349, and deferred financing costs of $37,736 and $31,992, respectively
|
1,858,300
|
|
|
1,770,055
|
|
||
Financed equipment—long term
|
7,719
|
|
|
—
|
|
||
Deferred tax liability—long term
|
19,696
|
|
|
16,457
|
|
||
Deferred consideration—long term
|
3,551
|
|
|
1,364
|
|
||
Other liabilities
|
10,426
|
|
|
11,237
|
|
||
Total liabilities
|
2,517,029
|
|
|
2,432,053
|
|
||
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 143,444,515 shares issued at December 31, 2017 and December 31, 2018, respectively; 140,190,695 and 143,444,178 outstanding at December 31, 2017 and December 31, 2018, respectively
|
14
|
|
|
14
|
|
||
Additional paid-in capital
|
931,033
|
|
|
961,235
|
|
||
Accumulated other comprehensive loss
|
(541
|
)
|
|
(3,211
|
)
|
||
Accumulated deficit
|
(847,501
|
)
|
|
(783,584
|
)
|
||
Total stockholders’ equity
|
83,005
|
|
|
174,454
|
|
||
Total liabilities and stockholders’ equity
|
$
|
2,600,034
|
|
|
$
|
2,606,507
|
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2018
|
||||||
Revenue
|
$
|
1,111,142
|
|
|
$
|
1,176,867
|
|
|
$
|
1,145,291
|
|
Cost of revenue
|
583,991
|
|
|
603,930
|
|
|
520,737
|
|
|||
Gross profit
|
527,151
|
|
|
572,937
|
|
|
624,554
|
|
|||
Operating expense:
|
|
|
|
|
|
||||||
Sales and marketing
|
303,511
|
|
|
277,460
|
|
|
265,424
|
|
|||
Engineering and development
|
87,601
|
|
|
78,772
|
|
|
87,980
|
|
|||
General and administrative
|
143,095
|
|
|
163,972
|
|
|
124,204
|
|
|||
Transaction costs
|
32,284
|
|
|
773
|
|
|
—
|
|
|||
Impairment of goodwill
|
—
|
|
|
12,129
|
|
|
—
|
|
|||
Total operating expense
|
566,491
|
|
|
533,106
|
|
|
477,608
|
|
|||
(Loss) income from operations
|
(39,340
|
)
|
|
39,831
|
|
|
146,946
|
|
|||
Other income (expense):
|
|
|
|
|
|
||||||
Other income (expense), net
|
1,862
|
|
|
(600
|
)
|
|
—
|
|
|||
Interest income
|
576
|
|
|
736
|
|
|
1,089
|
|
|||
Interest expense
|
(152,888
|
)
|
|
(157,142
|
)
|
|
(149,480
|
)
|
|||
Total other expense—net
|
(150,450
|
)
|
|
(157,006
|
)
|
|
(148,391
|
)
|
|||
Loss before income taxes and equity earnings of unconsolidated entities
|
(189,790
|
)
|
|
(117,175
|
)
|
|
(1,445
|
)
|
|||
Income tax benefit
|
(109,858
|
)
|
|
(17,281
|
)
|
|
(6,246
|
)
|
|||
(Loss) income before equity earnings of unconsolidated entities
|
(79,932
|
)
|
|
(99,894
|
)
|
|
4,801
|
|
|||
Equity loss (income) of unconsolidated entities, net of tax
|
1,297
|
|
|
(110
|
)
|
|
267
|
|
|||
Net (loss) income
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
|
$
|
4,534
|
|
Net (loss) income attributable to non-controlling interest
|
(15,167
|
)
|
|
277
|
|
|
—
|
|
|||
Excess accretion of non-controlling interest
|
6,769
|
|
|
7,247
|
|
|
—
|
|
|||
Total net income (loss) attributable to non-controlling interest
|
(8,398
|
)
|
|
7,524
|
|
|
—
|
|
|||
Net (loss) income attributable to Endurance International Group Holdings, Inc.
|
$
|
(72,831
|
)
|
|
$
|
(107,308
|
)
|
|
$
|
4,534
|
|
Comprehensive loss:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(597
|
)
|
|
3,091
|
|
|
(2,233
|
)
|
|||
Unrealized (loss) gain on cash flow hedge, net of taxes of ($792), $11 and ($137) for the years ended December 31, 2016, 2017 and 2018
|
(1,351
|
)
|
|
34
|
|
|
(437
|
)
|
|||
Total comprehensive (loss) income
|
$
|
(74,779
|
)
|
|
$
|
(104,183
|
)
|
|
$
|
1,864
|
|
Net (loss) income per share attributable to Endurance International Group Holdings, Inc. - basic earnings per share
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
|
$
|
0.03
|
|
Net (loss) income per share attributable to Endurance International Group Holdings, Inc. - diluted earnings per share
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
|
$
|
0.03
|
|
Weighted-average number of common shares used in computing net (loss) income per share attributable to Endurance International Group Holdings, Inc.
|
|
|
|
|
|
||||||
Basic
|
133,415,732
|
|
|
137,322,201
|
|
|
142,316,993
|
|
|||
Diluted
|
133,415,732
|
|
|
137,322,201
|
|
|
145,669,760
|
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Accumulated
Deficit
|
|
Total
Stockholders’
Equity
|
|||||||||||||
|
Number
|
|
Amount
|
|
||||||||||||||||||
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
|
|
|||||
Vesting of restricted shares
|
3,122,079
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Exercise of stock options
|
131,404
|
|
|
—
|
|
|
887
|
|
|
—
|
|
|
—
|
|
|
887
|
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,670
|
)
|
|
—
|
|
|
(2,670
|
)
|
|||||
Adjustment to beginning retained earnings resulting from adoption of ASC 606, net of tax impact of $7.0 million
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59,383
|
|
|
59,383
|
|
|||||
Net loss attributable to Endurance International Group Holdings, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,534
|
|
|
4,534
|
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
29,315
|
|
|
—
|
|
|
—
|
|
|
29,315
|
|
|||||
Balance—December 31, 2018
|
143,444,178
|
|
|
$
|
14
|
|
|
$
|
961,235
|
|
|
$
|
(3,211
|
)
|
|
$
|
(783,584
|
)
|
|
$
|
174,454
|
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2018
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net (loss) income
|
$
|
(81,229
|
)
|
|
$
|
(99,784
|
)
|
|
$
|
4,534
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation of property and equipment
|
60,360
|
|
|
55,185
|
|
|
48,207
|
|
|||
Amortization of other intangible assets from acquisitions
|
143,562
|
|
|
140,354
|
|
|
103,148
|
|
|||
Amortization of deferred financing costs
|
6,073
|
|
|
7,316
|
|
|
6,454
|
|
|||
Amortization of net present value of deferred consideration
|
2,617
|
|
|
632
|
|
|
373
|
|
|||
Amortization of original issuance discount
|
2,970
|
|
|
3,860
|
|
|
4,305
|
|
|||
Impairment of long-lived assets
|
9,039
|
|
|
18,731
|
|
|
—
|
|
|||
Impairment of investments
|
—
|
|
|
600
|
|
|
—
|
|
|||
Impairment of goodwill
|
—
|
|
|
12,129
|
|
|
—
|
|
|||
Stock-based compensation
|
58,267
|
|
|
60,001
|
|
|
29,064
|
|
|||
Deferred tax benefit
|
(113,242
|
)
|
|
(22,807
|
)
|
|
(10,438
|
)
|
|||
(Gain) loss on sale of assets
|
(243
|
)
|
|
(315
|
)
|
|
198
|
|
|||
Gain from unconsolidated entities
|
(1,862
|
)
|
|
(110
|
)
|
|
—
|
|
|||
Loss of unconsolidated entities
|
1,297
|
|
|
—
|
|
|
267
|
|
|||
Financing costs expensed
|
—
|
|
|
5,487
|
|
|
1,228
|
|
|||
Loss on early extinguishment of debt
|
—
|
|
|
992
|
|
|
331
|
|
|||
Dividend from minority interest
|
100
|
|
|
100
|
|
|
—
|
|
|||
Gain from change in deferred consideration
|
(20
|
)
|
|
—
|
|
|
—
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts receivable
|
(1,620
|
)
|
|
(3,102
|
)
|
|
3,616
|
|
|||
Prepaid expenses and other current assets
|
(4,932
|
)
|
|
5,435
|
|
|
(11,759
|
)
|
|||
Accounts payable and accrued expenses
|
19,458
|
|
|
8,334
|
|
|
9,339
|
|
|||
Deferred revenue
|
54,366
|
|
|
8,235
|
|
|
(6,315
|
)
|
|||
Net cash provided by operating activities
|
154,961
|
|
|
201,273
|
|
|
182,552
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Businesses acquired in purchase transaction, net of cash acquired
|
(887,937
|
)
|
|
—
|
|
|
—
|
|
|||
Purchases of property and equipment
|
(37,259
|
)
|
|
(43,062
|
)
|
|
(45,880
|
)
|
|||
Cash paid for minority investment
|
(5,600
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of assets
|
676
|
|
|
530
|
|
|
6
|
|
|||
Purchases of intangible assets
|
(27
|
)
|
|
(1,966
|
)
|
|
(8
|
)
|
|||
Net cash used in investing activities
|
(930,147
|
)
|
|
(44,498
|
)
|
|
(45,882
|
)
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2018
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from issuance of term loan
|
1,056,178
|
|
|
1,693,007
|
|
|
1,580,305
|
|
|||
Repayment of term loan
|
(55,200
|
)
|
|
(1,797,634
|
)
|
|
(1,681,094
|
)
|
|||
Proceeds from borrowing of revolver
|
54,500
|
|
|
—
|
|
|
—
|
|
|||
Repayment of revolver
|
(121,500
|
)
|
|
—
|
|
|
—
|
|
|||
Payment of financing costs
|
(52,561
|
)
|
|
(6,304
|
)
|
|
(1,580
|
)
|
|||
Payment of deferred consideration
|
(51,044
|
)
|
|
(5,433
|
)
|
|
(4,500
|
)
|
|||
Payment of redeemable non-controlling interest liability
|
(33,425
|
)
|
|
(25,000
|
)
|
|
—
|
|
|||
Principal payments on financed equipment
|
(5,892
|
)
|
|
(7,390
|
)
|
|
(7,439
|
)
|
|||
Proceeds from exercise of stock options
|
2,564
|
|
|
2,049
|
|
|
887
|
|
|||
Capital investment from minority interest partner
|
2,776
|
|
|
—
|
|
|
—
|
|
|||
Net cash provided by (used in) financing activities
|
796,396
|
|
|
(146,705
|
)
|
|
(113,421
|
)
|
|||
Net effect of exchange rate on cash and cash equivalents and restricted cash
|
1,610
|
|
|
2,150
|
|
|
(1,791
|
)
|
|||
Net increase in cash and cash equivalents and restricted cash
|
22,820
|
|
|
12,220
|
|
|
21,458
|
|
|||
Cash and cash equivalents and restricted cash:
|
|
|
|
|
|
||||||
Beginning of period
|
34,078
|
|
|
56,898
|
|
|
69,118
|
|
|||
End of period
|
$
|
56,898
|
|
|
$
|
69,118
|
|
|
$
|
90,576
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
Interest paid
|
$
|
119,063
|
|
|
$
|
141,157
|
|
|
$
|
134,145
|
|
Income taxes paid
|
$
|
4,278
|
|
|
$
|
3,369
|
|
|
$
|
4,141
|
|
Supplemental disclosure of non-cash financing activities:
|
|
|
|
|
|
||||||
Shares or awards issued in connection with acquisitions
|
$
|
5,395
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Assets acquired under equipment financing
|
$
|
—
|
|
|
$
|
15,536
|
|
|
$
|
1,179
|
|
|
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
|
(370,715
|
)
|
|
—
|
|
||
Cash received in advance during the period
|
827,218
|
|
|
311,758
|
|
||
Recognition of cash received in the period into revenue, as a result of performance obligations satisfied
|
(774,576
|
)
|
|
—
|
|
||
Foreign translation impact
|
(1,592
|
)
|
|
(264
|
)
|
||
Reclassification between short-term and long-term
|
309,208
|
|
|
(309,208
|
)
|
||
Balance at December 31, 2018
|
$
|
371,758
|
|
|
$
|
96,140
|
|
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
(in thousands)
|
||||||||||||||
Remaining performance obligation, short-term
|
$
|
257,722
|
|
|
$
|
55,235
|
|
|
$
|
58,801
|
|
|
$
|
371,758
|
|
Remaining performance obligation, long-term
|
81,564
|
|
|
—
|
|
|
14,576
|
|
|
96,140
|
|
||||
Total
|
$
|
339,286
|
|
|
$
|
55,235
|
|
|
$
|
73,377
|
|
|
$
|
467,898
|
|
|
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
|
18,671
|
|
|
33,465
|
|
||
Amounts recognized as expense in the period
|
(51,558
|
)
|
|
—
|
|
||
Foreign translation impact
|
(121
|
)
|
|
25
|
|
||
Reclassification between short-term and long-term
|
31,058
|
|
|
(31,058
|
)
|
||
Balance at December 31, 2018
|
$
|
41,458
|
|
|
$
|
42,472
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands, except share amounts
and per share data)
|
||||||||||
Computation of basic and diluted net income (loss) per share:
|
|
|
|
|
|
||||||
Net (loss) income attributable to Endurance International Group Holdings, Inc.
|
$
|
(72,831
|
)
|
|
$
|
(107,308
|
)
|
|
$
|
4,534
|
|
Net (loss) income per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
|
|
||||||
Basic
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
|
$
|
0.03
|
|
Diluted
|
$
|
(0.55
|
)
|
|
$
|
(0.78
|
)
|
|
$
|
0.03
|
|
Weighted-average number of common shares used in computing net (loss) income per share attributable to Endurance International Group Holdings, Inc.:
|
|
|
|
|
|
||||||
Basic
|
133,415,732
|
|
|
137,322,201
|
|
|
142,316,993
|
|
|||
Diluted
|
133,415,732
|
|
|
137,322,201
|
|
|
145,669,760
|
|
|
For the Year Ended December 31,
|
|||||||
|
2016
|
|
2017
|
|
2018
|
|||
Restricted Stock Awards and Units
|
8,019,241
|
|
|
8,967,840
|
|
|
4,325,516
|
|
Options
|
10,380,991
|
|
|
10,728,795
|
|
|
8,443,928
|
|
Total
|
18,400,232
|
|
|
19,696,635
|
|
|
12,769,444
|
|
|
For the year ended December 31, 2018 under Topic 606
|
For the year ended December 31, 2018 under Topic 605
|
Increase (decrease)
|
||||||
Consolidated statement of operations and comprehensive income (loss) data
|
(in thousands)
|
||||||||
Revenue
|
$
|
1,145,291
|
|
$
|
1,145,883
|
|
$
|
(592
|
)
|
Cost of revenue
|
520,737
|
|
520,309
|
|
428
|
|
|||
Sales and marketing
|
265,424
|
|
266,003
|
|
(579
|
)
|
|||
|
|
|
|
||||||
|
As of December 31, 2018 under Topic 606
|
As of December 31, 2018 under Topic 605
|
Increase (decrease)
|
||||||
Consolidated balance sheet data
|
(in thousands)
|
||||||||
Prepaid commissions, current portion
|
$
|
41,458
|
|
$
|
—
|
|
$
|
41,458
|
|
Prepaid commissions, long-term
|
42,472
|
|
—
|
|
42,472
|
|
|||
Deferred revenue, current
|
371,758
|
|
350,891
|
|
20,867
|
|
|||
Deferred revenue, long-term
|
96,140
|
|
93,258
|
|
2,882
|
|
|||
Deferred tax liability—long term
|
16,457
|
|
9,431
|
|
7,026
|
|
|||
Accumulated deficit
|
(783,584
|
)
|
(843,373
|
)
|
59,789
|
|
|||
|
|
|
|
||||||
|
For the year ended December 31, 2018 under Topic 606
|
For the year ended December 31, 2018 under Topic 605
|
Increase (decrease)
|
||||||
Consolidated statement of cash flow data
|
(in thousands)
|
||||||||
Net income
|
$
|
4,534
|
|
$
|
4,975
|
|
$
|
(441
|
)
|
Change in prepaid expenses and other assets
|
(11,759
|
)
|
(11,608
|
)
|
(151
|
)
|
|||
Change in deferred revenue
|
(6,315
|
)
|
(5,723
|
)
|
592
|
|
|||
Cash flows from operations
|
182,552
|
|
182,552
|
|
—
|
|
|
Short-
term
|
|
Long-
term
|
||||
|
(in thousands)
|
||||||
AppMachine (Acquired in 2016)
|
$
|
4,365
|
|
|
$
|
3,551
|
|
Total
|
$
|
4,365
|
|
|
$
|
3,551
|
|
|
Short-
term
|
|
Long-
term
|
||||
|
(in thousands)
|
||||||
AppMachine (Acquired in 2016)
|
$
|
2,425
|
|
|
$
|
1,364
|
|
Total
|
$
|
2,425
|
|
|
$
|
1,364
|
|
•
|
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:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents (included in cash and cash equivalents)
|
$
|
5,853
|
|
|
—
|
|
|
$
|
5,853
|
|
|
$
|
—
|
|
|
Interest rate cap (included in other assets)
|
452
|
|
|
—
|
|
|
452
|
|
|
$
|
—
|
|
|||
Total financial assets
|
$
|
6,305
|
|
|
$
|
—
|
|
|
$
|
6,305
|
|
|
$
|
—
|
|
Balance at December 31, 2018
|
|
|
|
|
|
|
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents (included in cash and cash equivalents)
|
$
|
7,874
|
|
|
—
|
|
|
$
|
7,874
|
|
|
$
|
—
|
|
|
Interest rate cap (included in other assets)
|
2,583
|
|
|
—
|
|
|
2,583
|
|
|
$
|
—
|
|
|||
Total financial assets
|
$
|
10,457
|
|
|
$
|
—
|
|
|
$
|
10,457
|
|
|
$
|
—
|
|
|
Amount
|
||
|
(in thousands)
|
||
Financial liabilities measured using Level 3 inputs at December 31, 2016
|
$
|
818
|
|
Payment of contingent earn-outs related to 2012 acquisitions
|
(818
|
)
|
|
Financial liabilities measured using Level 3 inputs at December 31, 2017
|
—
|
|
|
Payment of contingent earn-outs related to 2012 acquisitions
|
—
|
|
|
Financial liabilities measured using Level 3 inputs at December 31, 2018
|
$
|
—
|
|
|
December 31, 2017
|
|
December 31, 2018
|
||||
|
(in thousands)
|
||||||
Land
|
$
|
790
|
|
|
$
|
790
|
|
Building
|
5,037
|
|
|
7,819
|
|
||
Software
|
82,618
|
|
|
102,259
|
|
||
Computers and office equipment
|
153,273
|
|
|
157,396
|
|
||
Furniture and fixtures
|
18,825
|
|
|
19,258
|
|
||
Leasehold improvements
|
22,260
|
|
|
20,215
|
|
||
Construction in process
|
3,800
|
|
|
12,314
|
|
||
Property and equipment—at cost
|
286,603
|
|
|
320,051
|
|
||
Less accumulated depreciation
|
(191,151
|
)
|
|
(227,776
|
)
|
||
Property and equipment—net
|
$
|
95,452
|
|
|
$
|
92,275
|
|
|
December 31, 2017
|
|
December 31, 2018
|
||||
|
(in thousands)
|
||||||
Software
|
$
|
17,256
|
|
|
$
|
16,715
|
|
Less accumulated depreciation
|
(2,265
|
)
|
|
(6,221
|
)
|
||
Financed equipment—net
|
$
|
14,991
|
|
|
$
|
10,494
|
|
|
Amount
|
||
|
(in thousands)
|
||
2019
|
$
|
8,676
|
|
2020
|
—
|
|
|
Total minimum lease payments
|
$
|
8,676
|
|
Less amount representing interest
|
(297
|
)
|
|
Present value of minimum lease payments (financed equipment)
|
$
|
8,379
|
|
Current portion
|
$
|
8,379
|
|
Long-term portion
|
$
|
—
|
|
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
Amount
|
||||||||||||||
|
(in thousands)
|
||||||||||||||
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
|
|
||||
Foreign translation impact
|
(1,517
|
)
|
|
—
|
|
|
|
|
(1,517
|
)
|
|||||
Goodwill balance at December 31, 2018
|
$
|
1,214,902
|
|
|
$
|
604,305
|
|
|
$
|
29,858
|
|
|
$
|
1,849,065
|
|
|
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
|
$
|
284,266
|
|
|
$
|
180,914
|
|
|
$
|
103,352
|
|
|
7 years
|
Subscriber relationships
|
659,515
|
|
|
486,518
|
|
|
172,997
|
|
|
7 years
|
|||
Trade-names
|
134,048
|
|
|
84,617
|
|
|
49,431
|
|
|
8 years
|
|||
Intellectual property
|
34,263
|
|
|
28,954
|
|
|
5,309
|
|
|
5 years
|
|||
Domain names available for sale
|
30,981
|
|
|
9,554
|
|
|
21,427
|
|
|
Indefinite
|
|||
Total December 31, 2018
|
$
|
1,143,073
|
|
|
$
|
790,557
|
|
|
$
|
352,516
|
|
|
|
Year Ending December 31,
|
Amount
|
||
|
(in thousands)
|
||
2019
|
$
|
83,646
|
|
2020
|
70,486
|
|
|
2021
|
61,490
|
|
|
2022
|
37,514
|
|
|
2023
|
18,679
|
|
|
Thereafter
|
59,274
|
|
|
Total
|
$
|
331,089
|
|
|
At December 31,
|
||||||
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
2018 First Lien Term Loan
|
$
|
—
|
|
|
$
|
1,470,085
|
|
2017 First Lien Term Loan
|
1,563,197
|
|
|
—
|
|
||
Senior Notes
|
329,048
|
|
|
331,576
|
|
||
Revolving Credit Facilities
|
—
|
|
|
—
|
|
||
Total Notes Payable
|
1,892,245
|
|
|
1,801,661
|
|
||
Current portion of Notes Payable
|
33,945
|
|
|
31,606
|
|
||
Notes Payable - long-term
|
$
|
1,858,300
|
|
|
$
|
1,770,055
|
|
|
At December 31,
|
||
|
2018
|
||
|
(in thousands)
|
||
2018 First Lien Term Loan
|
$
|
1,505,002
|
|
Unamortized deferred financing costs
|
(18,556
|
)
|
|
Unamortized original issue discount
|
(16,361
|
)
|
|
Net 2018 First Lien Term Loan
|
1,470,085
|
|
|
Current portion of 2018 First Lien Term Loan
|
31,606
|
|
|
2018 First Lien Term Loan - long term
|
$
|
1,438,479
|
|
|
At December 31,
|
||||||
|
2017
|
|
2018
|
||||
|
(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,
|
||||||
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
Senior Notes
|
$
|
350,000
|
|
|
$
|
350,000
|
|
Unamortized deferred financing costs
|
(15,280
|
)
|
|
(13,436
|
)
|
||
Unamortized original issue discounts
|
(5,672
|
)
|
|
(4,988
|
)
|
||
Net Senior Notes
|
329,048
|
|
|
331,576
|
|
||
Current portion of Senior Notes
|
—
|
|
|
—
|
|
||
Senior Notes - long term
|
$
|
329,048
|
|
|
$
|
331,576
|
|
|
Amounts
|
||
Maturity date as of December 31,
|
(in thousands)
|
||
2019
|
$
|
31,606
|
|
2020
|
31,606
|
|
|
2021
|
31,606
|
|
|
2022
|
31,606
|
|
|
2023
|
1,378,578
|
|
|
Thereafter
|
350,000
|
|
|
Total
|
$
|
1,855,002
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(dollars in thousands)
|
||||||||||
Interest rate—LIBOR
|
4.49%-7.75%
|
|
|
5.14%-6.68%
|
|
|
5.46%-6.44%
|
|
|||
Interest rate—alternate base
|
6.75%-8.75%
|
|
|
*
|
|
|
*
|
|
|||
Interest rate—Notes
|
10.875
|
%
|
|
10.875
|
%
|
|
10.875
|
%
|
|||
Non-refundable fee—unused facility
|
0.50
|
%
|
|
0.50
|
%
|
|
0.50
|
%
|
|||
Interest expense and service fees
|
$
|
140,470
|
|
|
$
|
138,041
|
|
|
$
|
136,094
|
|
Loss on extinguishment of debt
|
$
|
—
|
|
|
$
|
992
|
|
|
$
|
331
|
|
Deferred financing costs immediately expensed
|
$
|
—
|
|
|
$
|
5,487
|
|
|
$
|
1,228
|
|
Amortization of deferred financing fees
|
$
|
6,073
|
|
|
$
|
7,316
|
|
|
$
|
6,454
|
|
Amortization of original issue discounts
|
$
|
2,970
|
|
|
$
|
3,860
|
|
|
$
|
4,305
|
|
Amortization of net present value of deferred consideration
|
$
|
2,617
|
|
|
$
|
632
|
|
|
$
|
373
|
|
Other interest expense
|
$
|
758
|
|
|
$
|
814
|
|
|
$
|
695
|
|
Total interest expense
|
$
|
152,888
|
|
|
$
|
157,142
|
|
|
$
|
149,480
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
5,855
|
|
|
$
|
6,135
|
|
|
$
|
3,823
|
|
Sales and marketing
|
8,702
|
|
|
8,658
|
|
|
5,418
|
|
|||
Engineering and development
|
5,989
|
|
|
6,090
|
|
|
4,495
|
|
|||
General and administrative
|
37,721
|
|
|
39,118
|
|
|
15,328
|
|
|||
Total operating expense
|
$
|
58,267
|
|
|
$
|
60,001
|
|
|
$
|
29,064
|
|
|
Stock
Options
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual Term
(In years)
|
|
Aggregate
Intrinsic
Value(3)
|
|||||
Outstanding at December 31, 2017
|
8,575,150
|
|
|
$
|
12.30
|
|
|
|
|
|
||
Granted
|
611,010
|
|
|
$
|
7.50
|
|
|
|
|
|
||
Exercised
|
(20,584
|
)
|
|
$
|
8.09
|
|
|
|
|
|
||
Forfeited
|
(314,940
|
)
|
|
$
|
12.70
|
|
|
|
|
|
||
Canceled
|
(1,528,343
|
)
|
|
$
|
13.57
|
|
|
|
|
|
||
Outstanding at December 31, 2018
|
7,322,293
|
|
|
$
|
11.62
|
|
|
4.8
|
|
$
|
—
|
|
Exercisable as of December 31, 2018
|
5,681,927
|
|
|
$
|
12.34
|
|
|
3.8
|
|
$
|
—
|
|
Expected to vest after December 31, 2018(1)
|
1,640,366
|
|
|
$
|
9.13
|
|
|
8.3
|
|
$
|
—
|
|
Exercisable as of December 31, 2018 and expected to vest thereafter(2)
|
7,322,293
|
|
|
$
|
11.62
|
|
|
4.8
|
|
$
|
—
|
|
(1)
|
This represents the number of unvested options outstanding as of
December 31, 2018
that are expected to vest in the future.
|
(2)
|
This represents the number of vested options as of
December 31, 2018
plus the number of unvested options outstanding as of
December 31, 2018
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, 2018
of
$6.65
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, 2017
|
3,432,946
|
|
|
$
|
13.79
|
|
Granted
|
—
|
|
|
$
|
—
|
|
Vested
|
(836,723
|
)
|
|
$
|
12.24
|
|
Canceled
|
(2,152,976
|
)
|
|
$
|
14.82
|
|
Non-vested at December 31, 2018
|
443,247
|
|
|
$
|
11.67
|
|
|
Restricted Stock Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|||
December 31, 2017
|
3,004,137
|
|
|
$
|
7.93
|
|
Granted
|
3,983,782
|
|
|
$
|
7.58
|
|
Vested
|
(1,211,367
|
)
|
|
$
|
9.07
|
|
Canceled
|
(573,293
|
)
|
|
$
|
7.75
|
|
December 31, 2018
|
5,203,259
|
|
|
$
|
7.69
|
|
|
2017
|
2018
|
||
Risk-free interest rate
|
1.98
|
%
|
*
|
|
Expected volatility
|
49.6
|
%
|
*
|
|
Expected life (in years)
|
4.75
|
|
*
|
|
Expected dividend yield
|
—
|
|
—
|
|
|
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
|
(110,820
|
)
|
|
$
|
6.50
|
|
|
|
|
|
||
Forfeited
|
(19,016
|
)
|
|
$
|
10.82
|
|
|
|
|
|
||
Canceled
|
(43,320
|
)
|
|
$
|
9.39
|
|
|
|
|
|
||
Outstanding at December 31, 2018
|
715,104
|
|
|
$
|
9.00
|
|
|
3.4
|
|
$
|
134
|
|
Exercisable as of December 31, 2018
|
573,124
|
|
|
$
|
8.86
|
|
|
3.2
|
|
$
|
134
|
|
Expected to vest after December 31, 2018(1)
|
141,980
|
|
|
$
|
9.57
|
|
|
4.3
|
|
$
|
—
|
|
Exercisable as of December 31, 2018 and expected to vest thereafter(2)
|
715,104
|
|
|
$
|
9.00
|
|
|
3.4
|
|
$
|
134
|
|
(1)
|
This represents the number of unvested options outstanding as of
December 31, 2018
that are expected to vest in the future.
|
(2)
|
This represents the number of vested options as of
December 31, 2018
plus the number of unvested options outstanding as of
December 31, 2018
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, 2018
of
$6.65
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
|
(591,741
|
)
|
|
$
|
8.24
|
|
Canceled
|
(122,753
|
)
|
|
$
|
8.54
|
|
Non-vested at December 31, 2018
|
868,026
|
|
|
$
|
8.26
|
|
|
Foreign
Currency
Translation
Adjustments
|
|
Unrealized Gains
(Losses) on
Cash Flow
Hedges
|
|
Total
|
||||||
|
(in thousands)
|
||||||||||
Balance at December 31, 2016
|
$
|
(2,395
|
)
|
|
$
|
(1,271
|
)
|
|
$
|
(3,666
|
)
|
Other comprehensive income
|
3,091
|
|
|
34
|
|
|
3,125
|
|
|||
Balance at December 31, 2017
|
696
|
|
|
(1,237
|
)
|
|
(541
|
)
|
|||
Other comprehensive loss
|
(2,233
|
)
|
|
(437
|
)
|
|
(2,670
|
)
|
|||
Balance at December 31, 2018
|
$
|
(1,537
|
)
|
|
$
|
(1,674
|
)
|
|
$
|
(3,211
|
)
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
(in thousands)
|
||||||||||||||
Subscription-based revenue
|
|
|
|
|
|
|
|
||||||||
Direct revenue from subscriptions
|
$
|
561,583
|
|
|
$
|
404,533
|
|
|
$
|
52,016
|
|
|
$
|
1,018,132
|
|
Professional services
|
13,414
|
|
|
1,373
|
|
|
401
|
|
|
15,188
|
|
||||
Reseller revenue
|
21,587
|
|
|
3,537
|
|
|
51,754
|
|
|
76,878
|
|
||||
Total subscription-based revenue
|
$
|
596,584
|
|
|
$
|
409,443
|
|
|
$
|
104,171
|
|
|
$
|
1,110,198
|
|
|
|
|
|
|
|
|
|
||||||||
Non-subscription-based revenue
|
|
|
|
|
|
|
|
||||||||
MDF
|
$
|
7,842
|
|
|
$
|
609
|
|
|
$
|
789
|
|
|
$
|
9,240
|
|
Premium domains
|
84
|
|
|
—
|
|
|
20,025
|
|
|
20,109
|
|
||||
Domain parking
|
805
|
|
|
—
|
|
|
4,939
|
|
|
5,744
|
|
||||
Total non-subscription-based revenue
|
$
|
8,731
|
|
|
$
|
609
|
|
|
$
|
25,753
|
|
|
$
|
35,093
|
|
|
|
|
|
|
|
|
|
||||||||
Total revenue:
|
$
|
605,315
|
|
|
$
|
410,052
|
|
|
$
|
129,924
|
|
|
$
|
1,145,291
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
Web presence
|
|
Email marketing
|
|
Domain
|
|
Total
|
||||||||
|
(in thousands)
|
||||||||||||||
Domestic
|
$
|
405,928
|
|
|
$
|
376,974
|
|
|
$
|
50,962
|
|
|
$
|
833,864
|
|
International
|
199,387
|
|
|
33,078
|
|
|
78,962
|
|
|
311,427
|
|
||||
Total
|
$
|
605,315
|
|
|
$
|
410,052
|
|
|
$
|
129,924
|
|
|
$
|
1,145,291
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands)
|
||||||||||
United States
|
$
|
(137,197
|
)
|
|
$
|
(117,715
|
)
|
|
$
|
(52,029
|
)
|
Foreign
|
(52,593
|
)
|
|
540
|
|
|
50,584
|
|
|||
Total income (loss) before income taxes
|
$
|
(189,790
|
)
|
|
$
|
(117,175
|
)
|
|
$
|
(1,445
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands)
|
||||||||||
Current:
|
|
|
|
|
|
||||||
U.S. federal
|
$
|
328
|
|
|
$
|
319
|
|
|
$
|
(4,000
|
)
|
State
|
744
|
|
|
2,610
|
|
|
2,772
|
|
|||
Foreign
|
2,312
|
|
|
2,597
|
|
|
5,420
|
|
|||
Total current provision
|
3,384
|
|
|
5,526
|
|
|
4,192
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
U.S. federal
|
(44,447
|
)
|
|
(36,854
|
)
|
|
(4,671
|
)
|
|||
State
|
(6,225
|
)
|
|
(3,243
|
)
|
|
236
|
|
|||
Foreign
|
(10,037
|
)
|
|
9,377
|
|
|
10,435
|
|
|||
Change in valuation allowance
|
(52,533
|
)
|
|
7,913
|
|
|
(16,438
|
)
|
|||
Total deferred provision
|
(113,242
|
)
|
|
(22,807
|
)
|
|
(10,438
|
)
|
|||
Total benefit
|
$
|
(109,858
|
)
|
|
$
|
(17,281
|
)
|
|
$
|
(6,246
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
U.S. federal taxes at statutory rate
|
$
|
(67,103
|
)
|
|
$
|
(40,973
|
)
|
|
$
|
(303
|
)
|
State income taxes, net of federal benefit
|
(1,781
|
)
|
|
(749
|
)
|
|
265
|
|
|||
Non-deductible stock-based compensation
|
2,883
|
|
|
9,265
|
|
|
3,906
|
|
|||
Non-deductible transaction costs
|
5,471
|
|
|
—
|
|
|
1,538
|
|
|||
Non-taxable loss on redemption of equity interest
|
—
|
|
|
—
|
|
|
9,230
|
|
|||
Credits
|
(8,847
|
)
|
|
(1,247
|
)
|
|
(5,659
|
)
|
|||
Foreign rate differential
|
8,737
|
|
|
(1,404
|
)
|
|
369
|
|
|||
Change in valuation allowance—U.S.
|
(60,438
|
)
|
|
18,777
|
|
|
(5,199
|
)
|
|||
Change in valuation allowance—foreign
|
7,905
|
|
|
(10,864
|
)
|
|
(11,239
|
)
|
|||
Rate change
|
(768
|
)
|
|
(8,809
|
)
|
|
694
|
|
|||
Foreign attribute - write-off
|
—
|
|
|
9,261
|
|
|
—
|
|
|||
Permanent differences and other
|
4,083
|
|
|
9,462
|
|
|
153
|
|
|||
Total
|
$
|
(109,858
|
)
|
|
$
|
(17,281
|
)
|
|
$
|
(6,246
|
)
|
|
As of December 31,
|
||||||
|
2017
|
|
2018
|
||||
Deferred income tax assets:
|
|
|
|
||||
Net operating loss carry forward
|
$
|
47,098
|
|
|
$
|
39,765
|
|
Credit carryforward
|
27,337
|
|
|
33,526
|
|
||
Interest expense limitation carryforward
|
—
|
|
|
14,711
|
|
||
Deferred compensation
|
215
|
|
|
179
|
|
||
Deferred revenue
|
19,729
|
|
|
3,752
|
|
||
Other reserves
|
(72
|
)
|
|
2,549
|
|
||
Stock-based compensation
|
14,887
|
|
|
11,673
|
|
||
Other, net
|
(327
|
)
|
|
977
|
|
||
Total deferred income tax assets
|
108,867
|
|
|
107,132
|
|
||
Deferred income tax liabilities:
|
|
|
|
||||
Purchased intangible assets
|
(47,580
|
)
|
|
(29,855
|
)
|
||
Goodwill
|
(27,922
|
)
|
|
(35,400
|
)
|
||
Property and equipment
|
(9,024
|
)
|
|
(11,183
|
)
|
||
Total deferred income tax liabilities
|
(84,526
|
)
|
|
(76,438
|
)
|
||
Valuation allowance
|
(44,068
|
)
|
|
(47,151
|
)
|
||
Net deferred income tax liabilities
|
$
|
(19,727
|
)
|
|
$
|
(16,457
|
)
|
•
|
Net Operating Losses ("NOL") incurred from the Company's inception to December 31, 2017;
|
•
|
Expiration of various federal and state tax attributes;
|
•
|
Reversals of existing temporary differences;
|
•
|
Composition and cumulative amounts of existing temporary differences; and
|
•
|
Forecasted profit before tax.
|
Unrecognized tax benefits at December 31, 2017
|
$
|
1,129
|
|
Addition for tax positions of prior years
|
887
|
|
|
Addition for tax positions of current year
|
2,365
|
|
|
Unrecognized tax benefits at December 31, 2018
|
$
|
4,381
|
|
|
Employee Severance
|
||
|
(in thousands)
|
||
Balance at December 31, 2017
|
$
|
3,668
|
|
Severance charges
|
2,978
|
|
|
Cash paid
|
(6,238
|
)
|
|
Balance at December 31, 2018
|
$
|
408
|
|
|
Facilities
|
||
|
(in thousands)
|
||
Balance at December 31, 2017
|
$
|
6,005
|
|
Facility charges
|
390
|
|
|
Sublease income
|
321
|
|
|
Cash paid
|
(2,616
|
)
|
|
Balance at December 31, 2018
|
$
|
4,100
|
|
|
For the Year Ended
December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
8,986
|
|
|
$
|
4,100
|
|
|
$
|
1,385
|
|
Sales and marketing
|
6,550
|
|
|
3,586
|
|
|
110
|
|
|||
Engineering and development
|
4,288
|
|
|
1,469
|
|
|
348
|
|
|||
General and administrative
|
4,400
|
|
|
6,655
|
|
|
1,525
|
|
|||
Total restructuring charges
|
$
|
24,224
|
|
|
$
|
15,810
|
|
|
$
|
3,368
|
|
Year Ending December 31,
|
Amount
|
||
|
(in thousands)
|
||
2019
|
$
|
20,770
|
|
2020
|
20,629
|
|
|
2021
|
17,577
|
|
|
2022
|
14,959
|
|
|
2023
|
14,606
|
|
|
Thereafter
|
25,600
|
|
|
Total minimum lease payments
|
$
|
114,141
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands)
|
||||||||||
Cost of revenue
|
$
|
12,200
|
|
|
$
|
12,100
|
|
|
$
|
14,255
|
|
Sales and marketing
|
500
|
|
|
1,200
|
|
|
755
|
|
|||
Engineering and development
|
1,300
|
|
|
1,300
|
|
|
1,260
|
|
|||
General and administrative
|
300
|
|
|
200
|
|
|
115
|
|
|||
Total related party transaction expense
|
$
|
14,300
|
|
|
$
|
14,800
|
|
|
$
|
16,385
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2016
|
|
2017
|
|
2018
|
||||||
|
(in thousands)
|
||||||||||
Revenue
|
$
|
(3,100
|
)
|
|
$
|
(4,250
|
)
|
|
$
|
(5,450
|
)
|
Revenue (contra)
|
7,500
|
|
|
7,850
|
|
|
7,965
|
|
|||
Total related party transaction impact to revenue
|
$
|
4,400
|
|
|
$
|
3,600
|
|
|
$
|
2,515
|
|
Cost of revenue
|
700
|
|
|
675
|
|
|
640
|
|
|||
Total related party transaction expense, net
|
$
|
5,100
|
|
|
$
|
4,275
|
|
|
$
|
3,155
|
|
|
Year ended December 31, 2016
|
|||||||||||
|
Web presence
|
Email marketing
|
Domain
|
Total
|
||||||||
|
(in thousands)
|
|||||||||||
Revenue
(1)
|
$
|
648,732
|
|
$
|
326,808
|
|
$
|
135,602
|
|
$
|
1,111,142
|
|
Gross profit
|
312,067
|
|
173,163
|
|
41,921
|
|
527,151
|
|
||||
|
|
|
|
|
||||||||
Net loss
|
(22,161
|
)
|
(55,857
|
)
|
(3,211
|
)
|
(81,229
|
)
|
||||
Interest expense, net
(2)
|
68,617
|
|
81,469
|
|
2,226
|
|
152,312
|
|
||||
Income tax expense (benefit)
|
(78,901
|
)
|
(33,543
|
)
|
2,586
|
|
(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
|
$
|
156,718
|
|
$
|
116,261
|
|
$
|
15,417
|
|
$
|
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
|
305,588
|
|
254,941
|
|
12,408
|
|
572,937
|
|
||||
|
|
|
|
|
||||||||
Net income (loss)
|
(64,962
|
)
|
(10,615
|
)
|
(24,207
|
)
|
(99,784
|
)
|
||||
Interest expense, net
(2)
|
67,491
|
|
86,914
|
|
2,001
|
|
156,406
|
|
||||
Income tax expense (benefit)
|
4,063
|
|
5,152
|
|
(26,496
|
)
|
(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) loss of unconsolidated entities
|
(110
|
)
|
—
|
|
—
|
|
(110
|
)
|
||||
Impairment of other long-lived assets
|
600
|
|
—
|
|
30,860
|
|
31,460
|
|
||||
SEC investigations reserve
|
4,323
|
|
2,751
|
|
926
|
|
8,000
|
|
||||
Shareholder litigation reserve
|
—
|
|
—
|
|
—
|
|
—
|
|
Adjusted EBITDA
|
$
|
165,088
|
|
$
|
185,869
|
|
$
|
(143
|
)
|
$
|
350,814
|
|
|
|
|
|
|
||||||||
|
Year Ended December 31, 2018
|
|||||||||||
|
Web presence
|
Email marketing
|
Domain
|
Total
|
||||||||
|
(in thousands)
|
|||||||||||
Revenue
(1)
|
$
|
605,315
|
|
$
|
410,052
|
|
$
|
129,924
|
|
$
|
1,145,291
|
|
Gross profit
|
297,590
|
|
288,023
|
|
38,941
|
|
624,554
|
|
||||
|
|
|
|
|
||||||||
Net (loss) income
|
(22,534
|
)
|
38,628
|
|
(11,560
|
)
|
4,534
|
|
||||
Interest expense, net
(2)
|
70,956
|
|
68,317
|
|
9,118
|
|
148,391
|
|
||||
Income tax expense (benefit)
|
(4,961
|
)
|
115
|
|
(1,400
|
)
|
(6,246
|
)
|
||||
Depreciation
|
32,915
|
|
11,497
|
|
3,795
|
|
48,207
|
|
||||
Amortization of other intangible assets
|
47,020
|
|
53,100
|
|
3,028
|
|
103,148
|
|
||||
Stock-based compensation
|
16,000
|
|
9,638
|
|
3,426
|
|
29,064
|
|
||||
Restructuring expenses
|
2,135
|
|
589
|
|
644
|
|
3,368
|
|
||||
Transaction expenses and charges
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Gain of unconsolidated entities
|
267
|
|
—
|
|
—
|
|
267
|
|
||||
Impairment of other long-lived assets
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
SEC investigation reserve
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Shareholder litigation reserve
|
4,780
|
|
1,500
|
|
1,045
|
|
7,325
|
|
||||
Adjusted EBITDA
|
$
|
146,578
|
|
$
|
183,384
|
|
$
|
8,096
|
|
$
|
338,058
|
|
(1)
|
Revenue excludes intercompany sales of domain sales and domain services from the domain segment to the web presence segment of
$7.6 million
,
$10.3 million
and
$10.0 million
, for fiscal years
2016
,
2017
and
2018
, respectively.
|
(2)
|
Interest expense includes impact of amortization of deferred financing costs, original issue discounts and interest income. For the years ended
December 31, 2017
and
2018
, it also includes
$6.5 million
and
$1.2 million
, respectively, of deferred financing costs and OID immediately expensed upon the 2017 Refinancing and 2018 Refinancing.
|
(3)
|
The (gain) loss of unconsolidated entities is reported on a net basis for the years ended
December 31, 2017
and
2018
. 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, 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 impairment of goodwill associated with the domain segment, and
$4.9 million
related to developed technology and customer relationships associated with the Directi acquisition.
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
Web presence
|
|
Domain
|
||||||||||||
|
(in thousands)
|
||||||||||||||
|
(as reported)
|
|
(as revised)
|
|
(as reported)
|
|
(as revised)
|
||||||||
Gross profit
|
$
|
309,116
|
|
|
$
|
312,067
|
|
|
$
|
44,872
|
|
|
$
|
41,921
|
|
Net loss
|
(24,382
|
)
|
|
(22,161
|
)
|
|
(990
|
)
|
|
(3,211
|
)
|
||||
Adjusted EBITDA
|
153,766
|
|
|
156,718
|
|
|
18,369
|
|
|
15,417
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
Year Ended December 31, 2017
|
||||||||||||||
|
Web presence
|
|
Domain
|
||||||||||||
|
(in thousands)
|
||||||||||||||
|
(as reported)
|
|
(as revised)
|
|
(as reported)
|
|
(as revised)
|
||||||||
Gross profit
|
$
|
298,687
|
|
|
$
|
305,588
|
|
|
$
|
19,309
|
|
|
$
|
12,408
|
|
Net loss
|
(70,375
|
)
|
|
(64,962
|
)
|
|
(18,794
|
)
|
|
(24,207
|
)
|
||||
Adjusted EBITDA
|
158,187
|
|
|
165,088
|
|
|
6,758
|
|
|
(143
|
)
|
|
2017
|
|
2018
|
||||
|
(in thousands)
|
||||||
United States
|
$
|
89,325
|
|
|
$
|
87,301
|
|
International
|
6,127
|
|
|
4,974
|
|
||
Total
|
$
|
95,452
|
|
|
$
|
92,275
|
|
|
For the three months ended
|
||||||||||||||||||||||||||||||
|
March 31,
2017 |
|
June 30,
2017 |
|
Sept. 30,
2017 |
|
Dec. 31,
2017 |
|
March 31,
2018 |
|
June 30,
2018 |
|
Sept. 30,
2018 |
|
Dec. 31,
2018 |
||||||||||||||||
|
(in thousands, except per share data)
|
||||||||||||||||||||||||||||||
Revenue
|
$
|
295,137
|
|
|
$
|
292,258
|
|
|
$
|
295,222
|
|
|
$
|
294,250
|
|
|
$
|
291,356
|
|
|
$
|
287,770
|
|
|
$
|
283,770
|
|
|
$
|
282,395
|
|
Gross profit
|
146,388
|
|
|
145,675
|
|
|
136,357
|
|
|
144,517
|
|
|
157,450
|
|
|
157,024
|
|
|
154,825
|
|
|
155,255
|
|
||||||||
Income (loss) from operations
|
13,594
|
|
|
12,647
|
|
|
(1,070
|
)
|
|
14,660
|
|
|
31,402
|
|
|
37,775
|
|
|
42,618
|
|
|
35,151
|
|
||||||||
Net income (loss) attributable to Endurance International Group Holdings, Inc.
|
$
|
(35,388
|
)
|
|
$
|
(39,129
|
)
|
|
$
|
(40,264
|
)
|
|
$
|
7,473
|
|
|
$
|
(2,528
|
)
|
|
$
|
627
|
|
|
$
|
(6,335
|
)
|
|
$
|
12,770
|
|
Basic net income (loss) per share attributable to Endurance International Group Holdings, Inc.
|
$
|
(0.26
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
0.09
|
|
Diluted net income (loss) per share attributable to Endurance International Group Holdings, Inc.
|
$
|
(0.26
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
0.09
|
|
|
|
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
|
)
|
84
|
|
18,500
|
|
9,703
|
|
—
|
|
28,275
|
|
||||||
Total current assets
|
|
80
|
|
86
|
|
116,122
|
|
50,855
|
|
—
|
|
167,143
|
|
||||||
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
|
|
21,374
|
|
6,404
|
|
—
|
|
31,417
|
|
||||||
Total assets
|
|
$
|
83,005
|
|
$
|
1,965,572
|
|
$
|
1,882,805
|
|
$
|
110,153
|
|
$
|
(1,441,501
|
)
|
$
|
2,600,034
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
||||||||||||
Accounts payable
|
|
$
|
—
|
|
$
|
—
|
|
$
|
9,532
|
|
$
|
1,526
|
|
—
|
|
$
|
11,058
|
|
|
Accrued expenses and other current liabilities
|
|
—
|
|
24,508
|
|
74,257
|
|
8,662
|
|
—
|
|
107,427
|
|
||||||
Deferred revenue
|
|
—
|
|
—
|
|
309,395
|
|
52,545
|
|
—
|
|
361,940
|
|
||||||
Current portion of notes payable
|
|
—
|
|
33,945
|
|
—
|
|
—
|
|
—
|
|
33,945
|
|
||||||
Current portion of financed equipment
|
|
—
|
|
—
|
|
7,630
|
|
—
|
|
—
|
|
7,630
|
|
||||||
Deferred consideration, short-term
|
|
—
|
|
—
|
|
4,365
|
|
—
|
|
—
|
|
4,365
|
|
||||||
Total current liabilities
|
|
—
|
|
58,453
|
|
405,179
|
|
62,733
|
|
—
|
|
526,365
|
|
||||||
Deferred revenue, long-term
|
|
—
|
|
—
|
|
81,199
|
|
9,773
|
|
—
|
|
90,972
|
|
||||||
Notes payable
|
|
—
|
|
1,858,300
|
|
—
|
|
—
|
|
—
|
|
1,858,300
|
|
||||||
Financed equipment—long term
|
|
—
|
|
—
|
|
7,719
|
|
—
|
|
—
|
|
7,719
|
|
||||||
Deferred consideration
|
|
—
|
|
—
|
|
3,551
|
|
—
|
|
—
|
|
3,551
|
|
||||||
Other long-term liabilities
|
|
—
|
|
(469
|
)
|
30,144
|
|
447
|
|
—
|
|
30,122
|
|
||||||
Total liabilities
|
|
—
|
|
1,916,284
|
|
527,792
|
|
72,953
|
|
—
|
|
2,517,029
|
|
||||||
Equity
|
|
83,005
|
|
49,288
|
|
1,355,013
|
|
37,200
|
|
(1,441,501
|
)
|
83,005
|
|
||||||
Total liabilities and equity
|
|
$
|
83,005
|
|
$
|
1,965,572
|
|
$
|
1,882,805
|
|
$
|
110,153
|
|
$
|
(1,441,501
|
)
|
$
|
2,600,034
|
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||||||
Current assets:
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
|
$
|
21
|
|
$
|
2
|
|
$
|
61,649
|
|
$
|
26,972
|
|
$
|
—
|
|
$
|
88,644
|
|
Restricted cash
|
|
—
|
|
—
|
|
1,932
|
|
—
|
|
—
|
|
1,932
|
|
||||||
Accounts receivable
|
|
—
|
|
—
|
|
10,515
|
|
1,690
|
|
—
|
|
12,205
|
|
||||||
Prepaid domain name registry fees
|
|
—
|
|
—
|
|
32,118
|
|
24,661
|
|
—
|
|
56,779
|
|
||||||
Prepaid commissions
|
|
—
|
|
—
|
|
40,804
|
|
654
|
|
—
|
|
41,458
|
|
||||||
Prepaid expenses & other current assets
|
|
—
|
|
422
|
|
26,617
|
|
8,051
|
|
—
|
|
35,090
|
|
||||||
Total current assets
|
|
21
|
|
424
|
|
173,635
|
|
62,028
|
|
—
|
|
236,108
|
|
||||||
Intercompany receivables, net
|
|
34,595
|
|
401,342
|
|
(321,124
|
)
|
(114,813
|
)
|
—
|
|
—
|
|
||||||
Property and equipment, net
|
|
—
|
|
—
|
|
79,090
|
|
13,185
|
|
—
|
|
92,275
|
|
||||||
Goodwill
|
|
—
|
|
—
|
|
1,695,451
|
|
153,614
|
|
—
|
|
1,849,065
|
|
||||||
Other intangible assets, net
|
|
—
|
|
—
|
|
351,920
|
|
596
|
|
—
|
|
352,516
|
|
||||||
Investment in subsidiaries
|
|
139,838
|
|
1,559,255
|
|
53,089
|
|
—
|
|
(1,752,182
|
)
|
—
|
|
||||||
Prepaid commissions, net of current portion
|
|
—
|
|
—
|
|
41,746
|
|
726
|
|
—
|
|
42,472
|
|
||||||
Other assets
|
|
—
|
|
5,239
|
|
22,276
|
|
6,556
|
|
—
|
|
34,071
|
|
||||||
Total assets
|
|
$
|
174,454
|
|
$
|
1,966,260
|
|
$
|
2,096,083
|
|
$
|
121,892
|
|
$
|
(1,752,182
|
)
|
$
|
2,606,507
|
|
Liabilities and stockholders' equity:
|
|
|
|||||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
||||||||||||
Accounts payable
|
|
$
|
—
|
|
$
|
—
|
|
$
|
11,896
|
|
$
|
553
|
|
$
|
—
|
|
$
|
12,449
|
|
Accrued expenses and other current liabilities
|
|
—
|
|
25,373
|
|
76,586
|
|
8,224
|
|
—
|
|
110,183
|
|
||||||
Deferred revenue
|
|
—
|
|
—
|
|
322,296
|
|
49,462
|
|
—
|
|
371,758
|
|
||||||
Current portion of notes payable
|
|
—
|
|
31,606
|
|
—
|
|
—
|
|
—
|
|
31,606
|
|
||||||
Current portion of financed equipment
|
|
—
|
|
—
|
|
8,379
|
|
—
|
|
—
|
|
8,379
|
|
||||||
Deferred consideration, short-term
|
|
—
|
|
—
|
|
2,425
|
|
—
|
|
—
|
|
2,425
|
|
||||||
Total current liabilities
|
|
—
|
|
56,979
|
|
421,582
|
|
58,239
|
|
—
|
|
536,800
|
|
||||||
Deferred revenue, long-term
|
|
—
|
|
—
|
|
85,531
|
|
10,609
|
|
—
|
|
96,140
|
|
||||||
Notes payable
|
|
—
|
|
1,770,055
|
|
—
|
|
—
|
|
—
|
|
1,770,055
|
|
||||||
Financed equipment—long term
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Deferred consideration
|
|
—
|
|
—
|
|
1,364
|
|
—
|
|
—
|
|
1,364
|
|
||||||
Other long-term liabilities
|
|
—
|
|
(612
|
)
|
28,349
|
|
(43
|
)
|
—
|
|
27,694
|
|
||||||
Total liabilities
|
|
—
|
|
1,826,422
|
|
536,826
|
|
68,805
|
|
—
|
|
2,432,053
|
|
||||||
Equity
|
|
174,454
|
|
139,838
|
|
1,559,257
|
|
53,087
|
|
(1,752,182
|
)
|
174,454
|
|
||||||
Total liabilities and equity
|
|
$
|
174,454
|
|
$
|
1,966,260
|
|
$
|
2,096,083
|
|
$
|
121,892
|
|
$
|
(1,752,182
|
)
|
$
|
2,606,507
|
|
|
|
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 & 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 loss attributable to non-controlling interest
|
|
—
|
|
—
|
|
(8,398
|
)
|
—
|
|
—
|
|
(8,398
|
)
|
||||||
Net income (loss) attributable to Endurance
|
|
$
|
(73,071
|
)
|
$
|
(73,070
|
)
|
$
|
22,835
|
|
$
|
(57,013
|
)
|
$
|
107,488
|
|
$
|
(72,831
|
)
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments
|
|
—
|
|
—
|
|
—
|
|
(597
|
)
|
—
|
|
(597
|
)
|
||||||
Unrealized gain 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 income (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 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
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
1,041,334
|
|
$
|
109,912
|
|
$
|
(5,955
|
)
|
$
|
1,145,291
|
|
Cost of revenue
|
—
|
|
—
|
|
448,922
|
|
77,770
|
|
(5,955
|
)
|
520,737
|
|
||||||
Gross profit
|
—
|
|
—
|
|
592,412
|
|
32,142
|
|
—
|
|
624,554
|
|
||||||
Operating expense:
|
|
|
|
|
|
|
||||||||||||
Sales and marketing
|
—
|
|
—
|
|
251,558
|
|
13,866
|
|
—
|
|
265,424
|
|
||||||
Engineering and development
|
—
|
|
—
|
|
80,055
|
|
7,925
|
|
—
|
|
87,980
|
|
||||||
General and administrative
|
(11
|
)
|
227
|
|
164,578
|
|
(40,590
|
)
|
—
|
|
124,204
|
|
||||||
Total operating expense
|
(11
|
)
|
227
|
|
496,191
|
|
(18,799
|
)
|
—
|
|
477,608
|
|
||||||
Income (loss) from operations
|
11
|
|
(227
|
)
|
96,221
|
|
50,941
|
|
—
|
|
146,946
|
|
||||||
Interest expense and other income —net
|
—
|
|
148,411
|
|
507
|
|
(527
|
)
|
—
|
|
148,391
|
|
||||||
Income (loss) before income taxes and equity earnings of unconsolidated entities
|
11
|
|
(148,638
|
)
|
95,714
|
|
51,468
|
|
—
|
|
(1,445
|
)
|
||||||
Income tax expense (benefit)
|
—
|
|
(35,381
|
)
|
25,257
|
|
3,878
|
|
—
|
|
(6,246
|
)
|
||||||
Income (loss) before equity earnings of unconsolidated entities
|
11
|
|
(113,257
|
)
|
70,457
|
|
47,590
|
|
—
|
|
4,801
|
|
||||||
Equity (income) loss of unconsolidated entities, net of tax
|
(4,523
|
)
|
(117,780
|
)
|
(47,321
|
)
|
18
|
|
169,873
|
|
267
|
|
||||||
Net income (loss)
|
$
|
4,534
|
|
$
|
4,523
|
|
$
|
117,778
|
|
$
|
47,572
|
|
$
|
(169,873
|
)
|
$
|
4,534
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation adjustments
|
—
|
|
—
|
|
—
|
|
(2,233
|
)
|
—
|
|
(2,233
|
)
|
||||||
Unrealized gain (loss) on cash flow hedge
|
|
(437
|
)
|
—
|
|
—
|
|
—
|
|
(437
|
)
|
|||||||
Total comprehensive income (loss)
|
$
|
4,534
|
|
$
|
4,086
|
|
$
|
117,778
|
|
$
|
45,339
|
|
$
|
(169,873
|
)
|
$
|
1,864
|
|
|
|
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
|
|
—
|
|
—
|
|
(887,937
|
)
|
—
|
|
—
|
|
(887,937
|
)
|
||||||
Purchases of property and equipment
|
|
—
|
|
—
|
|
(32,528
|
)
|
(4,731
|
)
|
—
|
|
(37,259
|
)
|
||||||
Cash paid for minority investments
|
|
—
|
|
—
|
|
(5,600
|
)
|
—
|
|
—
|
|
(5,600
|
)
|
||||||
Proceeds from sale of property and equipment
|
|
—
|
|
—
|
|
674
|
|
2
|
|
—
|
|
676
|
|
||||||
Proceeds from note receivable
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of assets
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Purchases of intangible assets
|
|
—
|
|
—
|
|
(7
|
)
|
(20
|
)
|
—
|
|
(27
|
)
|
||||||
Net cash used in investing activities
|
|
—
|
|
—
|
|
(925,398
|
)
|
(4,749
|
)
|
—
|
|
(930,147
|
)
|
||||||
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 financed equipment
|
|
—
|
|
—
|
|
(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 and restricted cash
|
|
—
|
|
—
|
|
—
|
|
1,610
|
|
—
|
|
1,610
|
|
||||||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
|
(9
|
)
|
(63
|
)
|
19,792
|
|
3,100
|
|
—
|
|
22,820
|
|
||||||
Cash and cash equivalents and restricted cash:
|
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
|
12
|
|
67
|
|
21,862
|
|
12,137
|
|
—
|
|
34,078
|
|
||||||
End of period
|
|
$
|
3
|
|
$
|
4
|
|
$
|
41,654
|
|
$
|
15,237
|
|
$
|
—
|
|
$
|
56,898
|
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Businesses acquired in purchase transaction, net of cash acquired
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Purchases of property and equipment
|
|
—
|
|
—
|
|
(38,731
|
)
|
(4,331
|
)
|
—
|
|
(43,062
|
)
|
||||||
Cash paid for minority investments
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of property and equipment
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from note receivable
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of assets
|
|
—
|
|
—
|
|
530
|
|
—
|
|
—
|
|
530
|
|
||||||
Purchases of intangible assets
|
|
—
|
|
—
|
|
(1,932
|
)
|
(34
|
)
|
—
|
|
(1,966
|
)
|
||||||
Net cash used in investing activities
|
|
—
|
|
—
|
|
(40,133
|
)
|
(4,365
|
)
|
—
|
|
(44,498
|
)
|
||||||
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 financed equipment
|
|
—
|
|
—
|
|
(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 and restricted cash
|
|
—
|
|
—
|
|
—
|
|
2,150
|
|
—
|
|
2,150
|
|
||||||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
|
89
|
|
(2
|
)
|
15,291
|
|
(3,158
|
)
|
—
|
|
12,220
|
|
||||||
Cash and cash equivalents and restricted cash:
|
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
|
3
|
|
4
|
|
41,654
|
|
15,237
|
|
—
|
|
56,898
|
|
||||||
End of period
|
|
$
|
92
|
|
$
|
2
|
|
$
|
56,945
|
|
$
|
12,079
|
|
$
|
—
|
|
$
|
69,118
|
|
|
|
Parent
|
Issuer
|
Guarantor Subsidiaries
|
Non-Guarantor Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Net cash provided by (used in) operating activities
|
|
$
|
—
|
|
$
|
(103,123
|
)
|
$
|
241,362
|
|
$
|
44,313
|
|
$
|
—
|
|
$
|
182,552
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
||||||||||||
Businesses acquired in purchase transaction, net of cash acquired
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Purchases of property and equipment
|
|
—
|
|
—
|
|
(45,696
|
)
|
(184
|
)
|
—
|
|
(45,880
|
)
|
||||||
Cash paid for minority investments
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of property and equipment
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from note receivable
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Proceeds from sale of assets
|
|
—
|
|
—
|
|
6
|
|
—
|
|
—
|
|
6
|
|
||||||
Purchases of intangible assets
|
|
—
|
|
—
|
|
(8
|
)
|
—
|
|
—
|
|
(8
|
)
|
||||||
Net cash used in investing activities
|
|
—
|
|
—
|
|
(45,698
|
)
|
(184
|
)
|
—
|
|
(45,882
|
)
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from issuance of notes payable and draws on revolver
|
|
—
|
|
1,580,305
|
|
—
|
|
—
|
|
—
|
|
1,580,305
|
|
||||||
Repayment of notes payable and revolver
|
|
—
|
|
(1,681,094
|
)
|
—
|
|
—
|
|
—
|
|
(1,681,094
|
)
|
||||||
Payment of financing costs
|
|
—
|
|
(1,580
|
)
|
—
|
|
—
|
|
—
|
|
(1,580
|
)
|
||||||
Payment of deferred consideration
|
|
—
|
|
—
|
|
(4,500
|
)
|
—
|
|
—
|
|
(4,500
|
)
|
||||||
|
|
|
|
|
|
|
|
||||||||||||
Principal payments on financed equipment
|
|
—
|
|
—
|
|
(7,439
|
)
|
—
|
|
—
|
|
(7,439
|
)
|
||||||
Proceeds from exercise of stock options
|
|
887
|
|
—
|
|
—
|
|
—
|
|
—
|
|
887
|
|
||||||
|
|
|
|
|
|
|
|
||||||||||||
Intercompany loans and investments
|
|
(958
|
)
|
205,492
|
|
(177,089
|
)
|
(27,445
|
)
|
—
|
|
—
|
|
||||||
Net cash provided by (used in) financing activities
|
|
(71
|
)
|
103,123
|
|
(189,028
|
)
|
(27,445
|
)
|
—
|
|
(113,421
|
)
|
||||||
Net effect of exchange rate on cash and cash equivalents and restricted cash
|
|
—
|
|
—
|
|
—
|
|
(1,791
|
)
|
—
|
|
(1,791
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
|
(71
|
)
|
—
|
|
6,636
|
|
14,893
|
|
—
|
|
21,458
|
|
||||||
Cash and cash equivalents and restricted cash:
|
|
|
|
|
|
|
|
||||||||||||
Beginning of period
|
|
92
|
|
2
|
|
56,945
|
|
12,079
|
|
—
|
|
69,118
|
|
||||||
End of period
|
|
$
|
21
|
|
$
|
2
|
|
$
|
63,581
|
|
$
|
26,972
|
|
$
|
—
|
|
$
|
90,576
|
|
•
|
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
|
|
May 9, 2017
|
|
10.1
|
|
|
|
10.6#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.2
|
|
|
|
10.7#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.3
|
|
|
|
10.8#
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.3
|
|
|
|
10.9#
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.4
|
|
|
|
10.10#
|
|
|
10-Q
|
|
001-36131
|
|
August 2, 2018
|
|
10.3
|
|
|
|
10.11#
|
|
|
10-Q
|
|
001-36131
|
|
August 2, 2018
|
|
10.4
|
|
|
|
10.12#
|
|
|
S-8
|
|
333-209680
|
|
February 24, 2016
|
|
99.1
|
|
|
|
10.13#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.4
|
|
|
|
10.14#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.5
|
|
|
|
10.15#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.6
|
|
|
|
10.16#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.4
|
|
|
|
10.17#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.5
|
|
|
|
10.18#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.6
|
|
|
|
10.19#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.4
|
|
|
|
10.20#
|
|
|
10-Q
|
|
001-36131
|
|
August 8, 2016
|
|
10.7
|
|
|
|
10.21#
|
|
|
10-Q
|
|
001-36131
|
|
May 4, 2018
|
|
10.1
|
|
|
|
10.22#
|
|
|
8-K
|
|
001-36131
|
|
August 4, 2015
|
|
10.1
|
|
|
|
10.23#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.9
|
|
|
|
10.24#
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.6
|
|
|
10.25#
|
|
|
8-K
|
|
001-36131
|
|
August 14, 2017
|
|
10.1
|
|
|
|
10.26#
|
|
|
|
|
|
|
|
|
|
|
X
|
|
10.27#
|
|
|
S-1/A
|
|
333-191061
|
|
October 8, 2013
|
|
10.19
|
|
|
|
10.28#
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.2
|
|
|
|
10.29
|
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.5
|
|
|
|
10.30
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2014
|
|
10.5
|
|
|
|
10.31
|
|
|
10-Q
|
|
001-36131
|
|
November 7, 2014
|
|
10.1
|
|
|
|
10.32
|
|
|
10-K
|
|
001-36131
|
|
February 27, 2015
|
|
10.20
|
|
|
|
10.33
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.7
|
|
|
|
10.34
|
|
|
10-K
|
|
001-36131
|
|
February 22, 2018
|
|
10.50
|
|
|
|
10.35+
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2017
|
|
10.8
|
|
|
|
10.36+
|
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.7
|
|
|
|
10.37+
|
|
|
10-Q
|
|
001-36131
|
|
May 4, 2018
|
|
10.2
|
|
|
10.38+
|
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.11
|
|
|
|
10.39+
|
|
|
10-Q
|
|
001-36131
|
|
May 4, 2018
|
|
10.3
|
|
|
|
10.40+
|
|
|
10-K
|
|
001-36131
|
|
February 27, 2015
|
|
10.24
|
|
|
|
10.41+
|
|
|
10-Q
|
|
001-36131
|
|
November 4, 2016
|
|
10.1
|
|
|
|
10.42+
|
|
|
S-1
|
|
333-191061
|
|
September 9, 2013
|
|
10.26
|
|
|
|
10.43+
|
|
|
|
|
|
|
|
|
|
|
X
|
|
10.44
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.11
|
|
|
|
10.45
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.12
|
|
|
|
10.46
|
|
|
10-Q
|
|
001-36131
|
|
November 3, 2017
|
|
10.6
|
|
|
10.47+
|
|
|
10-Q
|
|
001-36131
|
|
August 4, 2017
|
|
10.4
|
|
|
|
10.48+
|
|
|
10-K
|
|
001-36131
|
|
February 22, 2018
|
|
10.61
|
|
|
|
10.49+
|
|
|
10-K
|
|
001-36131
|
|
February 24, 2017
|
|
10.43
|
|
|
|
10.50+
|
|
|
10-Q
|
|
001-36131
|
|
August 2, 2018
|
|
10.2
|
|
|
|
10.51+
|
|
|
10-K
|
|
001-36131
|
|
February 22, 2018
|
|
10.63
|
|
|
|
10.52
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.23
|
|
|
|
10.53
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.24
|
|
|
|
10.54
|
|
|
8-K
|
|
001-36131
|
|
February 10, 2016
|
|
10.1
|
|
|
10.55
|
|
|
8-K
|
|
001-36131
|
|
February 10, 2016
|
|
10.2
|
|
|
|
10.56
|
|
|
8-K
|
|
001-36131
|
|
June 14, 2017
|
|
10.1
|
|
|
|
10.57
|
|
|
10-Q
|
|
001-36131
|
|
August 2, 2018
|
|
10.1
|
|
|
|
10.58
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.25
|
|
|
|
10.59
|
|
|
10-Q
|
|
001-36131
|
|
May 9, 2016
|
|
10.13
|
|
|
|
10.60
|
|
|
10-K
|
|
001-36131
|
|
February 28, 2014
|
|
10.26
|
|
|
|
10.61
|
|
|
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 21, 2019
|
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 21, 2019
|
Jeffrey H. Fox
|
(Principal Executive Officer)
|
|
/s/ Marc Montagner
|
Chief Financial Officer
|
February 21, 2019
|
Marc Montagner
|
(Principal Financial Officer)
|
|
/s/ Timothy Mathews
|
Chief Accounting Officer
|
February 21, 2019
|
Timothy Mathews
|
(Principal Accounting Officer)
|
|
/s/ James C. Neary
|
Chairman of the Board
|
February 21, 2019
|
James C. Neary
|
|
|
/s/ Andrea J. Ayers
|
Director
|
February 21, 2019
|
Andrea J. Ayers
|
|
|
/s/ Dale Crandall
|
Director
|
February 21, 2019
|
Dale Crandall
|
|
|
/s/ Joseph P. DiSabato
|
Director
|
February 21, 2019
|
Joseph P. DiSabato
|
|
|
/s/ Tomas Gorny
|
Director
|
February 21, 2019
|
Tomas Gorny
|
|
|
/s/ Michael Hayford
|
Director
|
February 21, 2019
|
Michael Hayford
|
|
|
/s/ Peter J. Perrone
|
Director
|
February 21, 2019
|
Peter J. Perrone
|
|
|
/s/ Chandler J. Reedy
|
Director
|
February 21, 2019
|
Chandler J. Reedy
|
|
|
/s/ Justin L. Sadrian
|
Director
|
February 21, 2019
|
Justin L. Sadrian
|
|
|
(A)
|
if the Termination Date does not occur within the Change in Control Period, twelve (12) months following the Termination Date; or
|
(B)
|
if the Termination Date does occur within the Change in Control Period, eighteen (18) months following the Termination Date,
|
(A)
|
twelve (12) months following the Termination Date if the Termination Date does not occur within the Change in Control Period; or
|
(B)
|
eighteen (18) months following the Termination Date if the Termination Date does occur within the Change in Control Period,
|
1.
|
Amendments to the MSA
|
a.
|
Section 3.6.
The last sentence of Section 3.6 is hereby deleted in its entirety and replaced with the following:
|
b.
|
Section 4.1(c)
. Section 4.1(c) is hereby deleted in its entirety and replaced with the following:
|
c.
|
Section 5.4
. Section 5.4 is hereby deleted in its entirety and replaced with the following:
|
d.
|
Section 7.6
. The first sentence of Section 7.6 is hereby deleted in its entirety and replaced with the following:
|
2.
|
Incorporation of Amendment
. This Amendment shall be incorporated into and made part of the MSA, and all provisions of the MSA not expressly modified or amended hereby shall remain in full force and effect. In the event of a conflict between a provision of the MSA and this Amendment, the provisions of this Amendment will control.
|
3.
|
Counterpart.
This Amendment may be executed in one or more counterparts, each of which will be deemed an original and together which will constitute one and the same instrument. A validly executed counterpart that is delivered by one party to the other via electronic transmission (a “
Counterpart Image
”) will be valid and binding to the same extent as one delivered physically, provided that the valid signature is clearly visible in the Counterpart Image.
|
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
|
|
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 21, 2019
|
|
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 21, 2019
|
|
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 21, 2019
|
|
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 21, 2019
|
|
By:
|
/s/ Marc Montagner
|
|
|
|
Marc Montagner
Chief Financial Officer
(Principal Financial Officer)
|