4Q15 Earnings February 2016

Similar documents
AKAMAI REPORTS SECOND QUARTER 2015 FINANCIAL RESULTS

SYMANTEC REPORTS FIRST QUARTER FISCAL YEAR 2016 RESULTS

Mitel Q Earnings Call Presentation. November 5, 2015

Alphabet Announces Fourth Quarter and Fiscal Year 2015 Results

First Quarter 2015 Earnings Conference Call. April 28, 2015

Carbonite Reports Record Revenue for Second Quarter of 2014

As of December 31, As of December 31, Assets Current assets:

First quarter ended March 31, 2013 Sales at $422 million and adjusted earnings at $7 million

Walmart reports Q1 FY 16 EPS of $1.03

EMC Q Financial Results

Electronic Arts Inc. Q3 FY 2016 Results. January 28, 2016

ACI Worldwide, Inc. Reports Financial Results for the Quarter Ended March 31, 2014

MATTHEWS INTERNATIONAL REPORTS EARNINGS FOR FISCAL 2016 FIRST QUARTER FIRST QUARTER REVENUES INCREASE TO $354

INFORMATION SERVICES GROUP ANNOUNCES SECOND QUARTER FINANCIAL RESULTS

Q Earnings Release and Conference Call Non-GAAP Reconciliations

Performance Food Group Company Reports First-Quarter Fiscal 2016 Earnings

Three Months Ended March 31, 2015 Revenues $ 15,420 $ 17,258 Increase in revenues year over year 19% 12%

N E W S R E L E A S E

Westell Technologies Reports Fiscal Third Quarter 2016 Results. Year-over-year revenue grew 44% to $20.2 million

Citrix Revises Outlook Due to Accelerated Share Repurchase Program

NETSUITE ANNOUNCES FOURTH QUARTER AND FISCAL 2013 FINANCIAL RESULTS

Burlington Stores, Inc. Announces Operating Results for the Fourth Quarter and Fiscal Year Ended February 1, 2014

Microsoft Cloud Strength Highlights Second Quarter Results

JOHN WILEY & SONS, INC. UNAUDITED SUMMARY OF OPERATIONS FOR THE FIRST QUARTER ENDED JULY 31, 2011 AND 2010 (in thousands, except per share amounts)

Salesforce delivered the following results for its fiscal fourth quarter and full fiscal year 2015:

Waste Management Announces Second Quarter Earnings

FOR IMMEDIATE RELEASE

IBM REPORTS 2014 FOURTH-QUARTER AND FULL-YEAR RESULTS

Management Commentary. Second Quarter 2015 Results

Walmart reports Q2 FY 16 EPS of $1.08, updates guidance Walmart U.S. delivered 1.5% comps, and improved customer experience scores

Verifone Reports Results for the Second Quarter of Fiscal 2016

Salesforce Announces Fiscal 2016 First Quarter Results Becomes First Enterprise Cloud Computing Company to Reach $6 Billion Revenue Run Rate

FINANCIAL SUPPLEMENT December 31, 2015

COMPANY CONTACTS: Jay S. Hennick Founder & CEO. D. Scott Patterson President & COO (416)

Fortinet Reports Strong Third Quarter 2015 Financial Results. Record billings growth of 41% year over year

RR Media Reports Record Full-Year Revenues of $131.2 Million for 2014; Up 8% vs. 2013

Monster Worldwide Reports Third Quarter 2015 Results

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

IAC REPORTS Q RESULTS

Microsoft Cloud and Hardware Results Drives Fourth Quarter Performance

Q Financial Results Conference Call Slides

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Restaurant Brands International Reports Third Quarter 2015 Results

CFO Commentary on Full Year 2015 and Fourth-Quarter Results

Q Financial Highlights. October 16, 2013

Symantec Reports Preliminary Fiscal Fourth Quarter 2012 Results

1) Substantially all of these team members are employed by our franchisees. 2) 99% of system-wide sales are franchise sales, which represent sales at

Performance Food Group Company Reports Second-Quarter and First-Half Fiscal 2016 Results; Reaffirms Full-Year Fiscal 2016 Adjusted EBITDA Outlook

Sapiens results in the first quarter represent a solid start to achieving our financial targets for the full year.

1) Substantially all of these team members are employed by our franchisees. 2) ~100% of system-wide sales are franchise sales, which represent sales

On a comparable calendar basis, same-restaurant sales increased 2.6% for the quarter (13-weeks ended May 29, 2016 vs. 13-weeks ended May 31, 2015)

Intel Reports Second-Quarter Results

Q Financial Highlights. October 15, 2014

United Rentals Announces Fourth Quarter and Full Year 2015 Results and Provides 2016 Outlook

MATTHEWS INTERNATIONAL REPORTS EARNINGS FOR FISCAL 2016 SECOND QUARTER GAAP EARNINGS INCREASE TO $0.43 PER SHARE, COMPARED TO $0

ACXIOM ANNOUNCES FIRST QUARTER RESULTS. Audience Operating System to Launch September 24 at AdWeek

HP Inc. Reports Hewlett-Packard Company Fiscal 2015 Full-Year and Fourth Quarter Results

Citrix Reports Fourth Quarter and Fiscal Year Financial Results

Thomas A. Bessant, Jr. (817)

Contact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications

Q1 Fiscal Year 2016 Earnings Conference Call

Citrix Reports Second Quarter Financial Results

COTT ANNOUNCES FIRST QUARTER 2012 RESULTS AND SHARE REPURCHASE PROGRAM FOR UP TO $35 MILLION IN COMMON SHARES

Equifax Reports Fourth Quarter and Full Year 2008 Results; Provides First Quarter 2009 Guidance

Strength in Microsoft Cloud Highlights Q3 Results

How To Track A Financial Company

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Global Telecom & Technology Reports Fourth Quarter and Full Year 2010 Results

DST SYSTEMS, INC. ANNOUNCES THIRD QUARTER 2015 FINANCIAL RESULTS

Q Financial Results

MOUNTAIN VIEW, Calif. April 18, Google Inc. (NASDAQ: GOOG) today announced financial results for the quarter ended March 31, 2013.

DELL INC. Condensed Consolidated Statement of Income and Related Financial Highlights (in millions, except per share data and percentages) (unaudited)

2015 Fourth Quarter and Full Year Results Acquisition of TransFirst

IBM REPORTS 2015 FOURTH-QUARTER AND FULL-YEAR RESULTS

NXP Semiconductors Reports Third Quarter 2015 Results

NON-GAAP SUPPLEMENTAL MATERIALS International Business Machines Corporation 1

DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014

Contact Christopher Mecray D Christopher.Mecray@axaltacs.com

Riverbed Technology, Inc. Reports Third Quarter 2007 Financial Results

PAYCHEX, INC. REPORTS THIRD QUARTER RESULTS

Quarterly Earnings Summary Q3 2015

Paylocity Announces Second Quarter Fiscal Year 2016 Financial Results

Numerex Reports First Quarter 2015 Financial Results

GGP REPORTS FULL YEAR 2015 RESULTS AND DECLARES FIRST QUARTER DIVIDEND

DATA GROUP LTD. ANNOUNCES SECOND QUARTER FINANCIAL RESULTS FOR 2015

Walmart reports Q3 FY 16 EPS of $1.03, Walmart U.S. added $2.7 billion in sales, comp sales of 1.5%

Sierra Wireless Reports Second Quarter 2015 Results

Hydrogenics Reports Fourth Quarter and Full Year 2015 Results

SYNOPSYS POSTS FINANCIAL RESULTS FOR FOURTH QUARTER AND FISCAL YEAR 2007

HP Q4 FY15 Earnings Announcement

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Third Quarter 2015 Financial Highlights:

AGILYSYS FISCAL 2016 SECOND QUARTER REVENUE INCREASES 13% TO $29.6 MILLION INCLUSIVE OF 35% YEAR OVER YEAR INCREASE IN SUBSCRIPTION REVENUE

Second Quarter Highlights

CATAMARAN CORPORATION ANNOUNCES RECORD FINANCIAL RESULTS FOR 2014 CATAMARAN TO ACQUIRE HEALTHCARE SOLUTIONS, INC.

AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions)

PAYCHEX, INC. REPORTS THIRD QUARTER RESULTS

CORNING INCORPORATED AND SUBSIDIARY COMPANIES CONSOLIDATED STATEMENTS OF INCOME (Unaudited; in millions, except per share amounts)

IBM REPORTS 2016 SECOND-QUARTER EARNINGS Continued Strong Growth in Strategic Imperatives Led by IBM Cloud

4 th Quarter FY 2014 Conference Call

Transcription:

4Q15 Earnings February 2016

Forward-Looking Statements The statements contained in this presentation that refer to plans and expectations for the next quarter, the full year or the future are forward-looking statements that involve a number of risks and uncertainties, and actual results could differ materially from those discussed. The risks and uncertainties that could cause our results to differ materially from those included in the forward-looking statements include, but are not limited to, volatility in our revenue and operating results; risks related to our business strategy, including our strategy to grow our local marketplaces, marketing strategy and spend and the productivity of those marketing investments and the impact of our shift away from lower margin products in our Goods category; effectively dealing with challenges arising from our international operations, including fluctuations in currency exchange rates; retaining existing customers and adding new customers, including as we increase our marketing spend and shift away from lower margin products in our Goods category; retaining and adding high quality merchants; cyber security breaches; incurring expenses as we expand our business; competing successfully in our industry; maintaining favorable payment terms with our business partners; providing a strong mobile experience for our customers; delivery and routing of our emails; product liability claims; managing inventory and order fulfillment risks; integrating our technology platforms; litigation; managing refund risks; retaining, attracting and integrating members of our executive team; difficulties, delays or our inability to successfully complete all or part of the announced restructuring actions or to realize the operating efficiencies and other benefits of such restructuring actions; higher than anticipated restructuring charges or changes in the timing of such restructuring charges; completing and realizing the anticipated benefits from acquisitions, dispositions, joint ventures and strategic investments; tax liabilities; tax legislation; compliance with domestic and foreign laws and regulations, including the CARD Act and regulation of the Internet and e- commerce; classification of our independent contractors; maintaining our information technology infrastructure; protecting our intellectual property; maintaining a strong brand; seasonality; customer and merchant fraud; payment-related risks; our ability to raise capital if necessary and our outstanding indebtedness; global economic uncertainty; the impact of our ongoing strategic review and any potential strategic alternatives we may choose to pursue. For additional information regarding these and other risks and uncertainties, we urge you to refer to the factors included under the headings "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the company's Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, copies of which may be obtained by visiting the company's Investor Relations web site at http:// investor.groupon.com or the SEC's web site at www.sec.gov. Groupon's actual results could differ materially from those predicted or implied and reported results should not be considered an indication of future performance. You should not rely upon forward-looking statements as predictions of future events. Although Groupon believes that the expectations reflected in the forward-looking statements are reasonable, it cannot guarantee that the future results, levels of activity, performance or events and circumstances reflected in the forward-looking statements will be achieved or occur. Moreover, neither the company nor any other person assumes responsibility for the accuracy and completeness of the forward-looking statements. The forward-looking statements reflect Groupon s expectations as of February 11, 2016. Groupon undertakes no obligation to update publicly any forward-looking statements for any reason after the date of this release to conform these statements to actual results or to changes in its expectations. Additional information relating to certain of our financial measures contained herein is available in our most recent earnings release and at our website at investor.groupon.com. 2

Vision: We re building the daily habit for local commerce. 3

Q4 2015 Financial Highlights o Gross Billings increased 4% 1 to $1.71 billion and Revenue increased 9% 1 to $917 million o North America Gross billings increased 11% to $1.05 billion, which is the highest ever reported for the segment o North America Services billings increased 7% o North America Shopping Margins improved 100 bps to 10.3% o Adjusted EBITDA 2 of $67 million; TTM Free Cash Flow 3 of $208 million o Non-GAAP earnings per share of $0.04 o We repurchased approximately 35 million shares during Q4. Approximately $157 million remained available for repurchase under our existing authorization as of 12/31/15. All comparisons are year-over-year. (1) Excludes the unfavorable impact from year-over-year changes in foreign exchange rates. (2) Adjusted EBITDA is a non-gaap financial measure. See appendix for a reconciliation to the most comparable U.S. GAAP financial measure, Net (loss) income from continuing operations. (3) Free cash flow is a non-gaap financial measure. See appendix for a reconciliation to the most comparable U.S. GAAP financial measure, Net cash provided by (used in) operating activities from continuing operations. 4

Our Marketplace Fundamentals Remain Strong Active Customers 1 47M +3% y/y 49M $180 $160 Spend per Average Active Customer 2 +1% $147 y/y $149 33% Search 3 34% Active Deals 4 ~650K +8% y/y $140 $120 $100 $80-5% y/y or +2% ex. FX 31% 29% 27% 25% +800 bps y/y 26% ~330K +97% y/y +159% y/y $60 23% $40 21% $20 19% 4Q14 4Q15 4Q14 4Q15 17% 4Q14 4Q15 4Q14 4Q15 Global North America (1) Active customers reflect the total number of unique user accounts who have purchased a voucher or product during the trailing twelve months. (2) Spend per average active customer reflects the total gross billings generated in the trailing twelve months per average active customer over that period. (3) Search represents percentage of transactions in North America related to search (includes free text search on web and mobile; excludes SEO and SEM). (4) Active deals represents the number of daily featured, Deal Bank deals and Coupons offered on average at the end of that period; 4Q15 includes the addition of nearly 70k Coupons. 5

Financial Summary Consolidated Quarterly Gross Billings & Revenue USD, Millions Adjusted EBITDA 1 USD, Millions Chart Title Billings $2,000 $100 $93 $1,725 $1,707 $90 $1,500 $1,552 $1,529 $1,468 +4% Y/Y ex. F/X $80 $70 $60 $72 $61 $56 $67 $1,000 $50 +9% Y/Y ex. F/X $40 $30 $500 $883 $750 $738 $714 $917 $20 $10 Gross Billings Revenue (1) Adjusted EBITDA is a non-gaap financial measure. See appendix for a reconciliation to the most comparable U.S. GAAP financial measure, Net income (loss) from continuing operations. 6

Financial Summary Consolidated Annual Gross Billings & Revenue USD, Millions Adjusted EBITDA 1 USD, Millions $7,000 $6,000 $5,380 Chart Title $5,757 $6,238 $6,256 +8% Y/Y ex. F/X AEBITDA $260 $287 $262 $257 $5,000 $4,000 $3,986 $3,000 $2,000 +9% Y/Y ex. F/X $1,000 $1,610 $2,334 $2,574 $3,042 $3,120 $(112) 2011 2012 2013 2014 2015 2011 2012 2013 2014 2015 Gross Billings Revenue (1) Adjusted EBITDA is a non-gaap financial measure. See appendix for a reconciliation to the most comparable U.S. GAAP financial measure, Net income (loss) from continuing operations. 7

Financial Summary Cash Flow Operating Cash Flow (TTM) USD, Millions Free Cash Flow (TTM) 1 USD, Millions $346 $267 $252 $308 $316 $292 $169 $222 $228 $208 (1) Free cash flow is a non-gaap financial measure. See appendix for a reconciliation to the most comparable U.S. GAAP financial measure, Net cash provided by (used in) operating activities from continuing operations. 8

Financial Summary Segment North America Gross Billings & Revenue (USD, Millions) EMEA Gross Billings & Revenue (USD, Millions) Rest of World Gross Billings & Revenue (USD, Millions) $1,050 $949 $894 $896 $869 +11% Y/Y ex. F/X +13% Y/Y ex. F/X $561 $459 $434 $414 $487-2% Y/Y ex. F/X $551 $480 $481 $464 $623 $272 $216 $204 $199 $248 +3% Y/Y ex. F/X $216 $199 $199 $184 $169-7% Y/Y ex. F/X $60 $54 $53 $50 $46-8%Y/Y ex. F/X Gross Billings Revenue 9

$100 60% Financial Summary Segment Operating Results $90 $80 50% North America Segment Operating Income (Loss) & Margin 1 $60 60% $70 $60 EMEA 40% Segment Operating Income (Loss) & Margin 1 Rest of World Segment Operating Income (Loss) & Margin 1 $50 $50 30% $40 $30 $20 $10 $(10) $(20) $(30) $(40) $31 $25 $27-0.2% 3% 3% 3% -4% $(3) $(31) 2,3 5 40% 20% 0% -20% -40% -60% $40 $30 $20 $10 $35 6% $20 4% $10 2% $4 1% $37 8% 3,4 5 20% 10% 0% $(5) $(10) $(15) 4Q14 1Q15 2Q15 3Q15 3 4Q15 5-1% -2% $(3) $(4) -3% -4% -4% $(7) $(7) $(7) 0% -2% -4% -6% -8% Segment Operating Income (Loss) $(20) Segment Operating Income (Loss) % of Billings -10% -12% $(25) (1) Represents segment revenue less cost of revenue and operating expenses, excluding stock-based compensation and acquisition-related expense (benefit), net, in absolute dollars and as a percentage of gross billings. Segment operating margin is defined as segment operating income (loss) as a percent of gross billings in order to eliminate the differences in gross versus net presentation of revenue. -14% (2) Segment cost of revenue and operating expenses for the three months ended September 30, 2015 for North America includes a $37.5 million expense related to an increase in the Company's contingent liability for its securities litigation matter. (3) Segment cost of revenue and operating expenses for the three months ended September 30, 2015 includes restructuring charges of $1.4 million in North America, $(30) $19.7 million in EMEA and $3.0 million in Rest of World. (4) Segment cost of revenue and operating expenses for the three months ended September 30, 2015 for EMEA includes a $6.7 million expense for the write-off of a prepaid asset related to a marketing program that was discontinued because the -16% counterparty ceased operations. (5) Segment cost of revenue and operating expenses for the three months ended December 31, 2015 includes restructuring charges of $9.1 million in North America, ($3.6) million in EMEA, and ($0.1) million in Rest of World. 10 $(35)

Appendix 11

Financial Summary Services 1 North America Gross Billings & Gross Profit (USD, Millions) EMEA Gross Billings & Gross Profit (USD, Millions) Rest of World Gross Billings & Gross Profit (USD, Millions) $800 50% $800 140% $800 200% $700 $600 $580 $609 $602 $583 $621 $700 $600 120% $700 $600 180% 160% 100% 140% $500 28% 28% 28% 27% 28% $500 80% $500 120% $400 $400 $400 100% $300 $300 $315 $283 $258 $247 $257 60% $300 80% $200 $200 33% 32% 32% 32% 31% 40% $200 60% $100 $162 $171 $166 $156 $175 0% $100 $105 $90 $82 $79 $80 20% 0% $100 $138 $133 $132 $124 23% 23% 22% 22% $109 21% $31 $31 $30 $27 $23 40% 20% 0% Gross Billings Gross Profit Gross Margin % of Billings 2 (1) Services represents deals from local and national merchants and deals on local events, as well as travel deals. (2) Gross margin is defined as gross profit as a percent of gross billings in order to eliminate the differences in gross versus net presentation of revenue. 12

Financial Summary Shopping North America Gross Billings & Gross Profit (USD, Millions) EMEA Gross Billings & Gross Profit (USD, Millions) Rest of World Gross Billings & Gross Profit (USD, Millions) $500 50% $500 140% $500 200% $450 $430 $450 120% $450 180% $400 $369 $400 $400 160% $350 $350 100% $350 140% $300 $250 $285 $294 $286 $300 $250 $246 $230 80% $300 $250 120% 100% $200 $200 $177 $175 $167 60% $200 80% $150 $100 $50 12% 10% 10% 9% 8% $34 $24 $31 $35 $44 0% $150 $100 $50 19% 16% 14% 15% 12% $38 $43 $25 $22 $25 40% 20% 0% $150 $100 $50 $78 $66 $68 $60 $61 10% 10% 10% 11% 11% $7 $7 $7 $7 $7 60% 40% 20% 0% Gross Billings Gross Profit Gross Margin % of Billings 1 (1) Gross margin is defined as gross profit as a percent of gross billings in order to eliminate the differences in gross versus net presentation of revenue. 13

Financial Summary Consolidated Expenses Cost of Revenue USD, Millions Marketing and Order Discounts USD, Millions 1 % of Gross Billings 29% 26% 26% 26% 32% 5% 6% 6% 7% 7% $505 $403 $401 $385 $545 $30 $41 $39 $43 $60 $53 $57 $62 $39 $83 Selling, General & Administrative USD, Millions Marketing Order Discounts Stock Compensation and Acquisition-Related USD, Millions 17% 19% 19% 22% 17% 2% 2% 3% 3% 2% $285 $290 $289 $326 $288 $29 $35 $39 $37 $33 (1) Order Discounts are considered to be a marketing-related activity, even though they are not presented as Marketing on our consolidated statements of operations. Instead, Order Discounts are a reduction to Gross Billings and Revenue. Percent of Gross Billings presentation includes both Marketing and Order Discounts. 14

Non-GAAP Reconciliations Adjusted EBITDA - Quarterly (in thousands) 1 The following is a reconciliation of Adjusted EBITDA to the most comparable U.S. GAAP financial measure, Income (loss) from continuing operations : Income (loss) from continuing operations $26,566 $(16,739) $(15,267) $(24,613) $(32,552) Adjustments Stock-based compensation 29,961 35,144 38,467 35,432 32,691 Depreciation and amortization 30,122 32,200 31,372 35,635 33,763 Acquisition-related expense (benefit), net (809) (269) 505 1,064 557 Restructuring charges 24,146 5,422 Gain on disposition of business (13,710) Prepaid marketing write-off 6,690 Securities litigation expense 37,500 Non-operating expense (income), net 11,531 19,927 (2,941) 8,160 3,393 Provision (benefit) for income taxes (4,457) 2,107 8,982 (53,970) 23,736 Total Adjustments 66,348 89,109 76,385 80,947 99,562 Adjusted EBITDA $92,914 $72,370 $61,118 $56,334 $67,010 (1) See press release posted on our Investor Relations website for additional information regarding non-gaap financial measures. 15

Non-GAAP Reconciliations cont d Adjusted EBITDA - Annual (in thousands) The following is a reconciliation of Adjusted EBITDA to the most comparable U.S. GAAP financial measure, Income (loss) from continuing operations : 2011 2012 2013 2014 2015 Income (loss) from continuing operations $(297,762) $(51,031) $(88,946) $(18,473) $(89,171) Adjustments Stock-based compensation 93,590 104,117 121,462 115,290 141,734 Depreciation and amortization 32,055 55,801 89,449 115,041 132,970 Acquisition-related expense (benefit), net (4,537) 897 (11) 1,269 1,857 Restructuring charges 29,568 Gain on disposition of business (13,710) Prepaid marketing write-off 6,690 Securities litigation expense 37,500 Non-operating expense (income), net 20,679 3,759 94,663 33,450 28,539 Provision (benefit) for income taxes 43,697 145,973 70,037 15,724 (19,145) Total Adjustments 185,484 310,547 375,600 280,774 346,003 Adjusted EBITDA $(112,278) $259,516 $286,654 $262,301 $256,832 (1) See press release posted on our Investor Relations website for additional information regarding non-gaap financial measures. 16

Non-GAAP Reconciliations cont d Non-GAAP Earnings Per Share and Non-GAAP Earnings (in thousands, except share and per share amounts) The following is a reconciliation of net income (loss) attributable to common stockholders to non-gaap net income (loss) attributable to common stockholders and a reconciliation of diluted net income (loss) per share to non-gaap net income (loss) per share: Three Months Ended December 31, 2015 Twelve Months Ended December 31, 2015 Net income (loss) attributable to common stockholders $(46,528) $20,668 Stock-based compensation 32,865 142,069 Amortization of acquired intangible assets 4,956 19,922 Acquisition-related expense (benefit), net 557 1,857 Restructuring charges 5,422 29,568 Gain on disposition of business Prepaid marketing write-off Securities litigation expense (13,710) 6,690 37,500 Intercompany foreign currency losses (gains) and reclassifications of translation adjustments to earnings 1 (400) 20,266 Loss from changes in fair value of investments 829 2,943 Income tax effect of above adjustments 14,979 (53,953) Loss (income) from discontinued operations, net of tax 10,613 (122,850) Non-GAAP net income (loss) attributable to common stockholders $23,293 $90,970 Diluted shares 607,517,010 650,106,225 Incremental diluted shares 6,367,291 6,854,909 Adjusted diluted shares 613,884,301 656,961,134 Diluted net income (loss) per share $(0.08) $0.03 Impact of stock-based compensation, amortization of acquired intangible assets, acquisition-related expense (benefit), net, intercompany foreign currency losses (gains), items that are unusual in nature and infrequently occurring, income (loss) from discontinued operations and related tax $0.12 $0.11 Non-GAAP net income (loss) per share $0.04 $0.14 (1) For the three months and year ended December 31, 2015, a $3.7 million net cumulative translation adjustment gain was reclassified to earnings as a result of the Company's exit from certain countries as part of its restructuring plan. For the year ended December 31, 2015, a $4.4 million loss related to the cumulative translation adjustment from the Company's legacy business in the Republic of Korea was reclassified to earnings as a result of the Ticket Monster disposition. 17

Non-GAAP Reconciliations cont d Free Cash Flow (in thousands) The following is a reconciliation of free cash flow (TTM) to the most comparable U.S. GAAP financial measure, Net cash provided by (used in) operating activities from continuing operations (TTM) : Net cash provided by (used in) operating activities from continuing operations (TTM) Purchases of property and equipment and capitalized software from continuing operations (TTM) $252,497 $307,782 $346,302 $316,366 $292,118 (83,560) (85,761) (79,501) (88,598) (83,988) Free Cash Flow (TTM) $168,937 $222,021 $266,801 $227,768 $208,130 Net cash provided by (used in) investing activities from continuing operations (TTM) $(152,818) $(105,821) $(102,205) $(181,187) $(177,250) Net cash provided by (used in) financing activities (TTM) $(194,156) $(185,606) $(209,080) $(207,078) $(508,156) The following is a reconciliation of free cash flow to the most comparable U.S. GAAP financial measure, Net cash provided by (used in) operating activities from continuing operations : Net cash provided by (used in) operating activities from continuing operations Purchases of property and equipment and capitalized software from continuing operations $273,272 $40,711 $9,995 $(7,612) $249,024 (20,117) (18,294) (22,452) (27,735) (15,507) Free Cash Flow $253,155 $22,417 $(12,457) $(35,347) $233,517 Net cash provided by (used in) investing activities from continuing operations $(35,175) $(19,443) $(28,541) $(98,028) $(31,238) Net cash provided by (used in) financing activities $(21,088) $(32,942) $(138,227) $(14,821) $(322,166) 18

Non-GAAP Reconciliations cont d Foreign exchange rate neutral The following is a quarterly reconciliation of foreign exchange rate neutral Gross billings growth from the comparable quarterly period of the prior year to reported Gross billings growth from the comparable quarterly period of the prior year: 4Q15 EMEA Gross billings growth, excluding FX (2) % FX Effect (11) EMEA Gross billings growth (13) % The following is a quarterly reconciliation of foreign exchange rate neutral Revenue growth from the comparable quarterly period of the prior year to reported Revenue growth from the comparable quarterly period of the prior year: 4Q15 EMEA Revenue growth, excluding FX 3 % FX Effect (12) EMEA Revenue growth (9) % Rest of World Gross billings growth, excluding FX (7) % FX Effect (14) Rest of World Gross billings growth (21) % Rest of World Revenue growth, excluding FX (8) % FX Effect (15) Rest of World Revenue growth (23) % Consolidated Gross billings growth, excluding FX 4 % FX Effect (5) Consolidated Gross billings growth (1) % Consolidated Revenue growth, excluding FX 9 % FX Effect (5) Consolidated Revenue growth 4 % 19