UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): February 18, 2010
Marchex, Inc.
(Exact name of Registrant as Specified in its Charter)
| Delaware | 000-50658 | 35-2194038 | ||
| (State or other jurisdiction of incorporation) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
520 Pike Street
Suite 2000
Seattle, Washington 98101
(Address of Principal Executive Offices)
(206) 331-3300
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| Item 2.02 | Results of Operations and Financial Condition. |
On February 18, 2010, Marchex, Inc. (“Marchex”) is issuing a press release and holding a conference call regarding its financial results for the quarter and the year ended December 31, 2009 (the “Press Release”). The full text of the Press Release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information in this Item 2.02 (including Exhibit 99.1) is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. Such information shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Marchex is referencing non-GAAP financial information in both the Press Release and on the conference call. A reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached Press Release. Disclosures regarding definitions of these financial measures used by Marchex and why Marchex’s management believes these financial measures provide useful information to investors is also included in the Press Release.
| Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits.
| Exhibit No. |
Description | |
| 99.1 | Press Release of the Registrant, dated February 18, 2010. | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Current Report to be signed on its behalf by the undersigned hereunto duly authorized.
| Date: February 18, 2010 | MARCHEX, INC. | |||
| By: | /s/ MICHAEL A. ARENDS | |||
| Name: | Michael A. Arends | |||
| Title: | Chief Financial Officer (Principal Financial and Accounting Officer) | |||
EXHIBIT INDEX
| Exhibit No. |
Description | |
| 99.1 | Press Release of Registrant, dated February 18, 2010. | |
Exhibit 99.1
Marchex Reports Fourth Quarter and Full Year 2009 Financial Results
SEATTLE – Feb. 18, 2010—Marchex, Inc. (NASDAQ: MCHX), a leading performance marketing company, today reported its results for the full year ended December 31, 2009.
Fourth Quarter 2009 Consolidated Financial Results
| • | Revenue was $23.4 million for the fourth quarter of 2009, compared to $34.8 million for the same period of 2008. |
| • | GAAP net income applicable to common stockholders was $36,000 for the fourth quarter of 2009 or $0.00 per diluted share. This compares to GAAP net loss applicable to common stockholders of $128.5 million or $3.66 per diluted share for the same period of 2008 which included the effect of a pre-tax $176.7 million non-cash goodwill and intangible asset impairment charge. The fourth quarter 2009 results included non-cash stock-based compensation expense of $2.3 million, compared to non-cash stock-based compensation expense of $2.4 million for the same period in 2008. |
| • | We provide a reconciliation of GAAP diluted EPS to Adjusted non-GAAP EPS in the financial tables attached to this press release and encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures. Adjusted non-GAAP EPS for the fourth quarter of 2009 was $0.04, compared to $0.09 for the same period of 2008. Some Wall Street analysts use non-GAAP measures to analyze our operating results, which may include adjusted non-GAAP EPS, adjusted operating income before amortization and adjusted EBITDA. We present GAAP measures with equal or greater prominence than non-GAAP measures and such non-GAAP measures should not be considered a substitute for, or superior to, GAAP measures. |
| • | Adjusted operating income before amortization was $2.1 million for the fourth quarter of 2009, compared to $5.5 million for the same period of 2008. A reconciliation of non-GAAP adjusted operating income before amortization to GAAP operating income and GAAP net income is included in the financial tables attached to this release. |
| • | Adjusted EBITDA was $3.6 million in the fourth quarter of 2009, compared to $7.5 million for the same period of 2008. A reconciliation of adjusted EBITDA to GAAP net cash provided by operating activities is included in the financial tables attached to this release. |
Full Year 2009 Results
| • | Revenue for the year ended December 31, 2009 was $93.3 million, compared to $146.4 million for the same period of 2008. |
| • | GAAP net loss applicable to common stockholders was $2.1 million or $0.07 per diluted share for 2009. This compares to GAAP net loss applicable to common stockholders of $127.9 million or $3.52 per diluted share for the same period of 2008 which included the effect of a pre-tax $176.7 million non-cash goodwill and intangible asset impairment charge. |
| • | As discussed in the summary of the fourth quarter 2009 consolidated financial results, we provide a reconciliation of GAAP diluted EPS to Adjusted Non-GAAP EPS in the financial tables attached to this press release and encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures. Adjusted non-GAAP EPS for 2009 was $0.12, compared to $0.37 in 2008. |
| • | Adjusted operating income before amortization was $6.8 million for 2009, compared to $22.6 million in 2008. A reconciliation of non-GAAP adjusted operating income before amortization to GAAP operating income and GAAP net income is included in the financial tables attached to this release. |
| • | Adjusted EBITDA was $13.0 million for 2009, compared to $32.1 million in 2008. A reconciliation of adjusted EBITDA to GAAP net cash provided by operating activities is included in the financial tables attached to this release. |
”As we finished 2009, we continued to see very good traction with our call advertising products, as well as our suite of small business marketing products, which led to another quarter of sequential growth,” said Russell C. Horowitz, Marchex Chairman and Chief Executive Officer. “We are highly focused on continuing our progress and innovating and executing against these core industry beliefs in 2010: (1) call-based advertising products will become ubiquitous; and (2) small businesses will increasingly look to unified marketing products to help them grow and manage their business and customer relationships.”
Operating Highlights
Local Advertising Services: For the fourth quarter of 2009, revenue from Local Advertising Services was $16.4 million. Marchex ended the fourth quarter with more than 70,000 advertisers using its products and services. Based on ongoing progress, Marchex expects to add to its advertiser total in 2010. Paid inclusion related services, totaling approximately $1.4 million for the fourth quarter of 2009 and approximately $7.5 million for 2009, were discontinued as of year end in accordance with the previously announced plan.
Publishing (proprietary traffic sources): For the fourth quarter of 2009, revenue from Publishing was $7.0 million.
Non-Operating Highlights
During the fourth quarter of 2009, Marchex sold a small number of non-strategic domains that yielded $2 million. There is still significant demand for high quality domains and Marchex believes that will remain the case for the foreseeable future.
In addition, during the fourth quarter of 2009, Marchex purchased 695,000 shares of its outstanding Class B common stock for a total price of $3.2 million, bringing its total shares repurchased under its stock repurchase program to 8.8 million shares, or 24% of its outstanding common stock.
Marchex Financial Guidance
The following forward-looking statements reflect Marchex's expectations as of February 18, 2010.
First Quarter Guidance:
Marchex anticipates first quarter revenue of $22.0 million to $23.0 million.
“We remain significantly invested in our products as many of the markets we serve are early in their development,” said Horowitz. “As our penetration into these developing markets increases in 2010, we anticipate seeing increased growth in our overall business and increased efficiencies as we accelerate beyond the fixed cost components of these initiatives, even if in the first quarter and near term, margins stay in a range similar to the fourth quarter. Additionally, our guidance today reflects the discontinuation of paid inclusion related revenue as of year end.”
“Although the early stage nature of some of our growth products makes it difficult to forecast specific revenue and profitability targets for the full year, the investments we are making are paying off and we expect the continued momentum from both our call and small business marketing products to result in accelerating revenue gains in 2010. In addition, we expect our business progress will result in Marchex continuing to generate significant cash flow in 2010. We are excited about the progress we are making and we look forward to updating you as we launch new products and customers throughout the year,” said Horowitz.
Conference Call and Webcast Information
Management will hold a conference call, starting at 5:00 p.m. ET on Thurs., February 18, 2010 to discuss its fourth quarter and year ended December 31, 2009 financial results, and other company updates. To access the call by live webcast, please log onto the Investor Relations section of the Marchex Web site (www.marchex.com/investors/events.html). An archived version of the webcast will also be available at the same location, beginning two hours after completion of the call.
About Marchex
Marchex, Inc. (www.marchex.com) provides call- and click-based performance marketing products. Marchex’s products support tens of thousands of advertisers, ranging from local businesses to the Fortune 500.
Forward-Looking Statements
This press release contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts, included in this press release regarding our strategy, future operations, future financial position, future revenues and other financial guidance, acquisitions, projected costs, prospects, plans and objectives of management are forward-looking statements. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in the forward-looking statements we make. There are a number of important factors that could cause Marchex's actual results to differ materially from those indicated by such forward-looking statements, which are described in the "Risk Factors" section of our most recent periodic report and registration statement filed with the SEC. All of the information provided in this release is as of February 18, 2010 and Marchex undertakes no duty to update the information provided herein.
Non-GAAP Financial Information
To supplement Marchex's consolidated financial statements presented in accordance with GAAP and to provide clarity internally and externally, Marchex uses certain non-GAAP measures of financial performance and liquidity, including OIBA, Adjusted OIBA, Adjusted EBITDA and Adjusted non-GAAP EPS.
OIBA represents income (loss) from operations plus (1) stock-based compensation expense and (2) amortization of acquired intangible assets. This measure, among other things, is one of the primary metrics by which Marchex evaluates the performance of its business. Additionally, Marchex's management uses Adjusted OIBA, which excludes (1) any gain/loss on sales and disposals of intangible assets, and (2) impairment of goodwill and intangible assets as these are viewed as non-recurring in nature. Adjusted OIBA is the basis on which Marchex's internal budgets are based and by which Marchex's management is currently evaluated. Marchex believes these measures are useful to investors because they represent Marchex's consolidated operating results, taking into account depreciation and other intangible amortization, which Marchex believes is an ongoing cost of doing business, but excluding the effects of certain other non-cash and non-recurring expenses. Adjusted EBITDA represents income before interest, income taxes, depreciation, amortization, stock compensation expense, gain/loss on sales and disposals of intangible assets and impairment of goodwill and intangible assets. Marchex believes that Adjusted EBITDA is another alternative measure of liquidity to GAAP net cash provided by operating activities that provides meaningful supplemental information regarding liquidity and is used by Marchex's management to measure its ability to fund operations and its financing obligations.
Adjusted non-GAAP EPS represents Adjusted Net Income divided by weighted average fully diluted shares outstanding for Adjusted non-GAAP EPS purposes. Adjusted Net Income generally captures those items on the statement of operations that have been, or ultimately will be, settled in cash exclusive of certain non-recurring items and represents net income (loss) available to common stockholders plus: (1) stock based compensation expense, (2) amortization of acquired intangible assets, (3) gain/loss on sales and disposals of intangible assets, (4) other income (expense), (5) impairment of goodwill and intangible assets and less (6) premium on preferred stock redemption. Adjusted non-GAAP EPS includes dilution from options and warrants per the treasury stock method, includes the weighted average number of all potential common shares relating to convertible preferred stock and restricted stock and excludes the weighted average common share equivalents for redeemed preferred shares. Shares outstanding for Adjusted non-GAAP EPS purposes are therefore higher than shares outstanding for GAAP EPS purposes. Financial analysts and investors may use Adjusted non-GAAP EPS to analyze Marchex's financial performance since these groups have historically used EPS related measures, along with other measures, to estimate the value of a company, to make informed investment decisions, and to evaluate a company's operating performance compared to that of other companies in its industry.
Marchex's management believes that investors should have access to, and Marchex is obligated to provide, the same set of tools that management uses in analyzing the company's results. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, and should not be considered in isolation, as a substitute for, or superior to, GAAP results. These non-GAAP terms, as defined by Marchex, may not be comparable to similarly titled measures used by other companies. Marchex endeavors to compensate for the limitations of the non-GAAP measures presented by providing the comparable GAAP measure with equal or greater prominence, GAAP financial statements, and detailed descriptions of the reconciling items and adjustments, including quantifying such items, to derive the non-GAAP measure.
For further information, contact:
Marchex Investor Relations:
Trevor Caldwell
Telephone: 206.331.3600
Email: ir(at)marchex.com
Or
Michelle Craig
Nyhus Communications for Marchex
Telephone: 206.323.3733
Email: michelle(at)nyhus.com
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(unaudited)
| Three Months Ended December 31, | |||||||
| 2008 | 2009 | ||||||
| Revenue |
$ | 34,811,178 | $ | 23,437,385 | |||
| Expenses: |
|||||||
| Service costs (1) |
14,276,872 | 12,698,410 | |||||
| Sales and marketing (1) |
8,621,282 | 3,404,982 | |||||
| Product development (1) |
4,295,809 | 3,508,099 | |||||
| General and administrative (1) |
4,462,255 | 3,994,365 | |||||
| Amortization of intangible assets from acquisitions |
3,078,525 | 811,971 | |||||
| Total operating expenses |
34,734,743 | 24,417,827 | |||||
| Impairment of goodwill |
(169,299,000 | ) | — | ||||
| Impairment of intangible assets |
(7,424,706 | ) | — | ||||
| Gain on sales and disposals of intangible assets, net |
366,474 | 1,878,877 | |||||
| Income (loss) from operations |
(176,280,797 | ) | 898,435 | ||||
| Interest income and other, net |
59,442 | 862 | |||||
| Income (loss) before provision for income taxes |
(176,221,355 | ) | 899,297 | ||||
| Income tax expense (benefit) |
(47,770,753 | ) | 863,031 | ||||
| Net income (loss) |
(128,450,602 | ) | 36,266 | ||||
| Convertible preferred stock dividends and premium on preferred stock redemption, net |
72,395 | — | |||||
| Net income (loss) applicable to common stockholders |
$ | (128,522,997 | ) | $ | 36,266 | ||
| Basic net income (loss) per share applicable to Class A and Class B common stockholders |
$ | (3.66 | ) | $ | 0.00 | ||
| Diluted net income (loss) per share applicable to Class A and Class B common stockholders |
$ | (3.66 | ) | $ | 0.00 | ||
| Shares used to calculate basic net income (loss) per share applicable to common stockholders |
|||||||
| Class A |
10,959,216 | 10,869,216 | |||||
| Class B |
24,138,566 | 22,409,306 | |||||
| Shares used to calculate diluted net income (loss) per share applicable to common stockholders |
|||||||
| Class A |
10,959,216 | 10,869,216 | |||||
| Class B |
35,097,782 | 33,673,435 | |||||
|
(1) Includes stock-based compensation allocated as follows: |
|||||||
| Service costs |
$ | 78,801 | $ | 156,014 | |||
| Sales and marketing |
238,087 | 178,433 | |||||
| Product development |
304,456 | 112,967 | |||||
| General and administrative |
1,744,529 | 1,833,348 | |||||
| Total |
$ | 2,365,873 | $ | 2,280,762 | |||
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(unaudited)
| Twelve Months Ended December 31, |
||||||||
| 2008 | 2009 | |||||||
| Revenue |
$ | 146,374,922 | $ | 93,261,201 | ||||
| Expenses: |
||||||||
| Service costs (1) |
66,022,359 | 47,632,864 | ||||||
| Sales and marketing (1) |
31,951,963 | 17,890,196 | ||||||
| Product development (1) |
17,485,518 | 14,477,906 | ||||||
| General and administrative (1) |
19,652,781 | 16,049,461 | ||||||
| Amortization of intangible assets from acquisitions |
13,957,728 | 5,492,850 | ||||||
| Total operating expenses |
149,070,349 | 101,543,277 | ||||||
| Impairment of goodwill |
(169,299,000 | ) | — | |||||
| Impairment of intangible assets |
(7,424,706 | ) | — | |||||
| Gain on sales and disposals of intangible assets, net |
4,133,082 | 4,711,845 | ||||||
| Loss from operations |
(175,286,051 | ) | (3,570,231 | ) | ||||
| Interest income (expense) and other, net |
1,476,066 | (16,563 | ) | |||||
| Loss before provision for income taxes |
(173,809,985 | ) | (3,586,794 | ) | ||||
| Income tax benefit |
(45,946,357 | ) | (1,524,790 | ) | ||||
| Net loss |
(127,863,628 | ) | (2,062,004 | ) | ||||
| Convertible preferred stock dividends and premium on preferred stock redemption, net |
39,738 | — | ||||||
| Net loss applicable to common stockholders |
$ | (127,903,366 | ) | $ | (2,062,004 | ) | ||
| Basic net loss per share applicable to Class A and Class B common stockholders |
$ | (3.52 | ) | $ | (0.07 | ) | ||
| Diluted net loss per share applicable to Class A and Class B common stockholders |
$ | (3.52 | ) | $ | (0.07 | ) | ||
| Shares used to calculate basic net loss applicable to common stockholders |
||||||||
| Class A |
10,963,724 | 10,884,257 | ||||||
| Class B |
25,468,281 | 22,829,994 | ||||||
| Shares used to calculate diluted net loss applicable to common stockholders |
||||||||
| Class A |
10,963,724 | 10,884,257 | ||||||
| Class B |
36,432,005 | 33,714,251 | ||||||
|
(1) Includes stock-based compensation allocated as follows: |
||||||||
| Service costs |
$ | 493,023 | $ | 473,575 | ||||
| Sales and marketing |
1,681,815 | 1,400,470 | ||||||
| Product development |
1,664,467 | 591,892 | ||||||
| General and administrative |
7,511,272 | 7,131,395 | ||||||
| Total |
$ | 11,350,577 | $ | 9,597,332 | ||||
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(unaudited)
| December 31, 2008 |
December 31, 2009 |
|||||||
| Assets | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 27,418,396 | $ | 33,638,002 | ||||
| Trade accounts receivable, net |
21,734,291 | 14,783,429 | ||||||
| Prepaid expenses and other current assets |
2,642,607 | 3,463,430 | ||||||
| Refundable taxes |
3,042,288 | 5,380,029 | ||||||
| Deferred tax assets |
1,088,872 | 950,477 | ||||||
| Total current assets |
55,926,454 | 58,215,367 | ||||||
| Property and equipment, net |
5,615,396 | 5,051,717 | ||||||
| Deferred tax assets |
56,784,228 | 52,690,910 | ||||||
| Intangibles and other assets, net |
6,665,562 | 3,667,398 | ||||||
| Goodwill |
35,475,782 | 35,438,289 | ||||||
| Intangible assets from acquisitions, net |
9,802,365 | 4,309,478 | ||||||
| Total assets |
$ | 170,269,787 | $ | 159,373,159 | ||||
| Liabilities and Stockholders’ Equity | ||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 12,351,123 | $ | 8,763,090 | ||||
| Accrued expenses and other current liabilities |
6,331,709 | 6,158,966 | ||||||
| Deferred revenue |
2,255,906 | 2,020,728 | ||||||
| Total current liabilities |
20,938,738 | 16,942,784 | ||||||
| Other non-current liabilities |
23,297 | 1,005,444 | ||||||
| Total liabilities |
20,962,035 | 17,948,228 | ||||||
| Stockholders’ equity: |
||||||||
| Class A common stock |
112,217 | 111,317 | ||||||
| Class B common stock |
286,736 | 251,939 | ||||||
| Treasury stock |
(15,392,921 | ) | (3,204,884 | ) | ||||
| Additional paid-in capital |
299,925,762 | 281,952,605 | ||||||
| Accumulated deficit |
(135,624,042 | ) | (137,686,046 | ) | ||||
| Total stockholders’ equity |
149,307,752 | 141,424,931 | ||||||
| Total liabilities and stockholders’ equity |
$ | 170,269,787 | $ | 159,373,159 | ||||
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation of GAAP Net Income (Loss) to Operating Income Before Amortization (OIBA) and
Adjusted Operating Income Before Amortization (Adjusted OIBA)
(unaudited)
| Three Months Ended December 31, |
||||||||
| 2008 | 2009 | |||||||
| Net income (loss) applicable to common stockholders |
$ | (128,522,997 | ) | $ | 36,266 | |||
| Convertible preferred stock dividends and premium on preferred stock redemption, net |
72,395 | — | ||||||
| Net income (loss) |
(128,450,602 | ) | 36,266 | |||||
| Income tax expense (benefit) |
(47,770,753 | ) | 863,031 | |||||
| Income (loss) before provision for income taxes |
(176,221,355 | ) | 899,297 | |||||
| Interest income and other, net |
(59,442 | ) | (862 | ) | ||||
| Income (loss) from operations |
(176,280,797 | ) | 898,435 | |||||
| Stock-based compensation |
2,365,873 | 2,280,762 | ||||||
| Amortization of intangible assets from acquisitions |
3,078,525 | 811,971 | ||||||
| Operating income (loss) before amortization (OIBA) |
(170,836,399 | ) | 3,991,168 | |||||
| Impairment of goodwill |
169,299,000 | — | ||||||
| Impairment of intangible assets |
7,424,706 | — | ||||||
| Gain on sales and disposals of intangible assets, net |
(366,474 | ) | (1,878,877 | ) | ||||
| Adjusted operating income before amortization (Adjusted OIBA) |
$ | 5,520,833 | $ | 2,112,291 | ||||
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation of GAAP Net Loss to Operating Income Before Amortization (OIBA) and
and Adjusted Operating Income Before Amortization (Adjusted OIBA)
(unaudited)
| Twelve Months Ended December 31, |
||||||||
| 2008 | 2009 | |||||||
| Net loss applicable to common stockholders |
$ | (127,903,366 | ) | $ | (2,062,004 | ) | ||
| Convertible preferred stock dividends and premium on preferred stock redemption, net |
39,738 | — | ||||||
| Net loss |
(127,863,628 | ) | (2,062,004 | ) | ||||
| Income tax benefit |
(45,946,357 | ) | (1,524,790 | ) | ||||
| Loss before provision for income taxes |
(173,809,985 | ) | (3,586,794 | ) | ||||
| Interest (income) expense and other, net |
(1,476,066 | ) | 16,563 | |||||
| Loss from operations |
(175,286,051 | ) | (3,570,231 | ) | ||||
| Stock-based compensation |
11,350,577 | 9,597,332 | ||||||
| Amortization of intangible assets from acquisitions |
13,957,728 | 5,492,850 | ||||||
| Operating income (loss) before amortization (OIBA) |
(149,977,746 | ) | 11,519,951 | |||||
| Impairment of goodwill |
169,299,000 | — | ||||||
| Impairment of intangible assets |
7,424,706 | — | ||||||
| Gain on sales and disposals of intangible assets, net |
(4,133,082 | ) | (4,711,845 | ) | ||||
| Adjusted operating income before amortization (Adjusted OIBA) |
$ | 22,612,878 | $ | 6,808,106 | ||||
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation from Net Cash provided by Operating Activities to Adjusted EBITDA
(unaudited)
| Three Months Ended December 31, |
||||||||
| 2008 | 2009 | |||||||
| Net cash provided by operating activities |
$ | 7,162,791 | $ | 3,574,652 | ||||
| Changes in asset and liabilities, net of effects of acquisitions |
48,135,455 | (853,061 | ) | |||||
| Income tax provision (benefit) |
(47,770,753 | ) | 863,031 | |||||
| Other item-facility relocation |
18,930 | — | ||||||
| Interest income and other, net |
(60,268 | ) | 7,580 | |||||
| Income and excess tax benefits related to stock options |
594 | — | ||||||
| Adjusted EBITDA |
$ | 7,486,749 | $ | 3,592,202 | ||||
| Net cash provided by (used in) investing activities |
$ | (161,509 | ) | $ | 981,795 | |||
| Net cash used in financing activities |
$ | (8,671,414 | ) | $ | (3,940,973 | ) | ||
| Twelve Months Ended December 31, |
||||||||
| 2008 | 2009 | |||||||
| Net cash provided by operating activities |
$ | 26,522,883 | $ | 17,147,261 | ||||
| Changes in asset and liabilities, net of effects of acquisitions |
52,952,170 | (2,727,871 | ) | |||||
| Income tax benefit |
(45,946,357 | ) | (1,524,790 | ) | ||||
| Other item-facility relocation |
16,012 | — | ||||||
| Interest (income) expense and other, net |
(1,474,018 | ) | 25,620 | |||||
| Income and excess tax benefits related to stock options |
60,857 | 68,827 | ||||||
| Adjusted EBITDA |
$ | 32,131,547 | $ | 12,989,047 | ||||
| Net cash provided by investing activities |
$ | 782,163 | $ | 2,535,128 | ||||
| Net cash used in financing activities |
$ | (36,342,957 | ) | $ | (13,462,783 | ) | ||
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation of GAAP EPS to Adjusted Non-GAAP EPS
(unaudited)
| Three Months Ended December 31, |
||||||||
| 2008 | 2009 | |||||||
| Adjusted Non-GAAP EPS |
$ | 0.09 | $ | 0.04 | ||||
| Net income (loss) per Class B share applicable to common stockholders-diluted (GAAP EPS) |
$ | (3.66 | ) | $ | 0.00 | |||
| Shares used to calculate diluted net income (loss) per Class B share applicable to common stockholders |
35,097,782 | 33,673,435 | ||||||
| Net income (loss) applicable to common stockholders |
$ | (128,522,997 | ) | $ | 36,266 | |||
| Premium on preferred stock redemption |
73,465 | — | ||||||
| Stock-based compensation |
2,365,873 | 2,280,762 | ||||||
| Impairment of goodwill |
169,299,000 | — | ||||||
| Impairment of intangible assets |
7,424,706 | — | ||||||
| Amortization of intangible assets from acquisitions |
3,078,525 | 811,971 | ||||||
| Gain on sales and disposals of intangible assets, net |
(366,474 | ) | (1,878,877 | ) | ||||
| Interest income and other, net |
(59,442 | ) | (862 | ) | ||||
| Estimated impact of income taxes |
(49,746,478 | ) | 73,504 | |||||
| Adjusted Non-GAAP net income applicable to common stockholders |
$ | 3,546,178 | $ | 1,322,764 | ||||
| Adjusted Non-GAAP EPS |
$ | 0.09 | $ | 0.04 | ||||
| Shares used to calculate diluted net income (loss) per Class B share applicable to common stockholders |
35,097,782 | 33,673,435 | ||||||
| Weighted average stock options and warrants and common shares subject to repurchase or cancellation (if applicable) |
2,726,387 | 2,302,394 | ||||||
| Shares used to calculate Adjusted Non-GAAP EPS |
37,824,169 | 35,975,829 | ||||||
For Adjusted Non-GAAP EPS, the impact of restricted stock (common shares subject to repurchase or cancellation) is
based on the weighted average of restricted stock outstanding as compared with diluted shares for GAAP purposes,
which included restricted stock using the treasury stock method.
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation of GAAP EPS to Adjusted Non-GAAP EPS
(unaudited)
| Twelve Months Ended December 31, |
||||||||
| 2008 | 2009 | |||||||
| Adjusted Non-GAAP EPS |
$ | 0.37 | $ | 0.12 | ||||
| Net loss per Class B share applicable to common stockholders-diluted (GAAP EPS) |
$ | (3.52 | ) | $ | (0.07 | ) | ||
| Shares used to calculate diluted net loss per Class B share applicable to common stockholders |
36,432,005 | 33,714,251 | ||||||
| Net loss applicable to common stockholders |
$ | (127,903,366 | ) | $ | (2,062,004 | ) | ||
| Premium on preferred stock redemption |
475 | — | ||||||
| Stock-based compensation |
11,350,577 | 9,597,332 | ||||||
| Impairment of goodwill |
169,299,000 | — | ||||||
| Impairment of intangible assets |
7,424,706 | — | ||||||
| Amortization of intangible assets from acquisitions |
13,957,728 | 5,492,850 | ||||||
| Gain on sales and disposals of intangible assets, net |
(4,133,082 | ) | (4,711,845 | ) | ||||
| Interest income (expense) and other, net |
(1,476,066 | ) | 16,563 | |||||
| Estimated impact of income taxes |
(54,013,122 | ) | (3,956,991 | ) | ||||
| Adjusted Non-GAAP net income applicable to common stockholders |
$ | 14,506,850 | $ | 4,375,905 | ||||
| Adjusted Non-GAAP EPS |
$ | 0.37 | $ | 0.12 | ||||
| Shares used to calculate diluted net loss per Class B share applicable to common stockholders |
36,432,005 | 33,714,251 | ||||||
| Weighted average stock options and warrants and common shares subject to repurchase or cancellation (if applicable) |
3,247,560 | 2,615,952 | ||||||
| Shares used to calculate Adjusted Non-GAAP EPS |
39,679,565 | 36,330,203 | ||||||
For Adjusted Non-GAAP EPS, the impact of restricted stock (common shares subject to repurchase or cancellation) is
based on the weighted average of restricted stock outstanding as compared with diluted shares for GAAP purposes,
which included restricted stock using the treasury stock method.