“In a difficult 2023, Getty Images continued to lay a strong foundation grounded in our core value propositions of helping our customers create at a higher level, saving them time and money and eliminating risk,” said
“In 2023, we remained fiscally disciplined, generated healthy levels of free cash flow, and ended the year with a strong balance sheet,” said
Fourth Quarter 2023 Financial Summary:
- Revenue of
$225.9 million declined 2.4% year over year and 4.0% on a currency neutral basis.- Creative revenue of
$145.8 million , up 0.5% year over year and down 1.0% on a currency neutral basis. - Editorial revenue of
$75.7 million , down 7.9% year over year and 9.5% on a currency neutral basis, due in large part to the slowdown related to theHollywood actors and writers strikes. - Annual Subscription Revenue as a percentage of total revenue grew to 54.5% up from 50.2% in Q4'22.
- Creative revenue of
- Net Income of
$39.1 million , compared to a Net Loss of$23.3 million in Q4'22. Included in these results is a$58.0 million tax benefit related primarily to a valuation release, partially offset by a$3.5 million Loss on Litigation related to previously disclosed warrant litigation and a$20.0 million unrealized loss related to the change in fair value of the Company’s euro term loan. Net Income Margin was 17.3% compared to (10.1%) in Q4'22. - Adjusted EBITDA* of
$72.2 million , down 4.5% year over year and down 6.5% on a currency neutral basis due primarily to the lower revenue. Adjusted EBITDA Margin* was 31.9% compared to 32.6% in Q4'22. - Adjusted EBITDA less Capex* was
$57.0 million , down 8.5% year over year and 10.3% on a currency neutral basis.
Full Year 2023 Financial Summary:
- Revenue of
$916.6 million declined 1.0% year over year and 0.5% on a currency neutral basis.- Creative revenue of
$578.7 million , down 1.1% year over year and down 0.6% on a currency neutral basis. - Editorial revenue of
$320.6 million , down 1.6% year over year and 1.2% on a currency neutral basis. The year-over-year decline was due primarily to the impact of the twoHollywood strikes. - Annual Subscription Revenue as a percentage of total revenue grew to 53.2%, up from 49.0% in 2023.
- Creative revenue of
- Net Income of
$19.6 million , compared to a Net Loss of$77.6 million in 2022. Included in these results is a$116.1 million Loss on Litigation related to previously disclosed warrant litigation, partially offset by$60.0 million Recovery of Loss on Litigation from the Company’s D&O insurance policy. The 2022 results included a$160.7 million net loss on fair value adjustment for the warrant liabilities. Net Income Margin was 2.1% compared to Net Loss Margin of 8.4% in 2022. - Adjusted EBITDA* of
$301.4 million , down 1.2% year over year and down 0.4% on a currency neutral basis. Adjusted EBITDA Margin* was a strong 32.9% in both 2023 and 2022. Adjusted EBITDA margin remained steady in 2023 despite topline challenges as a result of Management’s proactive cost actions executed in Q2 and maintained throughout the year – a further demonstration of the Company’s fiscal discipline and ability to maintain profitability. - Adjusted EBITDA less Capex* was
$244.4 million , down 0.5% year over year and up 0.7% on a currency neutral basis.
Liquidity and Balance Sheet:
- Net cash provided by operating activities of
$33.7 million in Q4'23, compared to$33.9 million in the prior year period. - Free cash flow* of
$18.6 million in Q4'23, compared to$20.6 million in the prior year period. - Ending cash balance on
December 31, 2023 was$136.6 million , up$38.7 million from the ending balance onDecember 31, 2022 and$23.1 million fromSeptember 30, 2023 . We have$150.0 million available through our Revolver, for total available liquidity of$286.6 million . - Total debt was
$1.401 billion , which included$300 million in senior notes and a term loan balance of$1.101 billion , consisting of$637.0 million in USD and$463.6 million in USD equivalent of Euros, converted using exchange rates as ofDecember 31, 2023 .
* Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted EBITDA less capex, and Free Cash Flow are non-GAAP financial measures. Refer to the Reconciliation of GAAP and Non-GAAP Financial Measures section below.
Key Performance Indicators (KPIs)7
Last Twelve Months Ended | ||||||||
2023 | 2022 | Y/Y Change | ||||||
LTM total purchasing customers (thousands)1 | 799 | 835 | (4.3 | )% | ||||
LTM total active annual subscribers (thousands)2 | 236 | 129 | 82.9 | % | ||||
LTM paid download volume (millions)3 | 95 | 95 | — | % | ||||
LTM annual subscriber revenue retention rate4 | 92.4 | % | 100.1 | % | -770 bps | |||
Image collection (millions)5 | 535 | 497 | 7.6 | % | ||||
Video collection (millions) 5 | 28 | 24 | 16.7 | % | ||||
LTM video attachment rate6 | 14.1 | % | 13.1 | % | +100 bps |
Note: The Key Operating Metrics outlined are the metrics that provide management with the most immediate understanding of the drivers of business performance and our ability to deliver shareholder return, track to financial targets and prioritize customer satisfaction.
Annual subscription - includes all products with a duration of 12 months or longer
1 The count of total customers who made a purchase within the reporting period based on billed revenue.
2 The count of customers who were on an annual subscription product during the reporting period.
3 A count of the number of paid downloads by our customers in the reporting period. Excludes downloads from Editorial Subscriptions, Editorial feeds and certain API structured deals, including bulk unlimited deals. Excludes downloads starting in Q3’22 tied to a two-year deal signed with Amazon in
4 This calculates retention of total revenue for customers on an annual subscription product, comparing the customer’s total billed revenue (inclusive of both annual subscription and non-annual subscription products) in the LTM period to the prior LTM period.
5 A count of the total images and videos in our content library as of the reporting date.
6 A measure of the percentage of total paid customer downloaders who are video downloaders.
7The Company launched Unsplash+ during the three months ended
Financial Outlook for Full Year 2024
The following tables summarize Getty Images’ fiscal year 2024 guidance:
2024 Guidance | |
Revenue | |
Revenue YoY | 1.3% to 3.3% |
Revenue YoY, Currency Neutral | 1.0% to 3.0% |
Adjusted EBITDA | |
Adjusted EBITDA YoY | ~(1.2)% |
Adjusted EBITDA YoY, Currency Neutral | ~(1.5)% |
Webcast & Conference Call Information
The Company will host a conference call and live webcast with the investment community at
About Getty Images
Getty Images (NYSE: GETY) is a preeminent global visual content creator and marketplace that offers a full range of content solutions to meet the needs of any customer around the globe, no matter their size. Through its Getty Images, iStock and Unsplash brands, websites and APIs, Getty Images serves customers in almost every country in the world and is the first-place people turn to discover, purchase and share powerful visual content from the world’s best photographers and videographers. Getty Images works with over 557,000 contributors and more than 320 content partners to deliver this powerful and comprehensive content. Each year Getty Images covers more than 160,000 news, sport and entertainment events providing depth and breadth of coverage that is unmatched. Getty Images maintains one of the largest and best privately-owned photographic archives in the world with millions of images dating back to the beginning of photography.
Through its best-in-class creative library and Custom Content solutions, Getty Images helps customers elevate their creativity and entire end‑to‑end creative process to find the right visual for any need. With the adoption and distribution of generative AI technologies and tools trained on permissioned content and uncapped indemnification and perpetual, worldwide usage rights, Getty Images and iStock customers can use text to image generation to ideate and create commercially safe compelling visuals, further expanding Getty Images capabilities to deliver exactly what customers are looking for.
For company news and announcements, visit our Newsroom.
Forward-Looking Statements
Certain statements included in this Press Release that are not historical facts are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of the words such as “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “should,” “would,” “plan,” “project,” “forecast,” “predict,” “potential,” “seem,” “seek,” “future,” “outlook,” “target” or similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding estimates and forecasts of other financial and performance metrics and projections of market opportunity. These statements are based on various assumptions, whether or not identified in this report, and on the current expectations of our management and are not predictions of actual performance. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as, and must not be relied on by any investor as, a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond our control.
These forward-looking statements are subject to a number of risks and uncertainties, including: our inability to continue to license third-party content and offer relevant quality and diversity of content to satisfy customer needs; our ability to attract new customers and retain and motivate an increase in spending by its existing customers; the user experience of our customers on its websites; the extent to which we are able to maintain and expand the breadth and quality of our content library through content licensed from third-party suppliers, content acquisitions and imagery captured by our staff of in-house photographers; the mix of and basis upon which we license our content, including the price-points at, and the license models and purchase options through, which we license our content; the risk that we operate in a highly competitive market; the risk that we are unable to successfully execute our business strategy or effectively manage costs; our inability to effectively manage our growth; our inability to maintain an effective system of internal controls and financial reporting; the risk that we may lose the right to use “Getty Images” trademarks; our inability to evaluate our future prospects and challenges due to evolving markets and customers’ industries; the legal, social and ethical issues relating to the use of new and evolving technologies, such as Artificial Intelligence (“AI”), including statements regarding AI and innovation momentum; the risk that our operations in and continued expansion into international markets bring additional business, political, regulatory, operational, financial and economic risks; our inability to adequately adapt our technology systems to ingest and deliver sufficient new content; the risk of technological interruptions or cybersecurity breaches, incidents, and vulnerabilities; the risk that any prolonged strike by, or lockout of, one or more of the unions that provide personnel essential to the production of films or television programs, such as the 2023 strike by the writers’ union and the actors' unions, could further impact our entertainment business; the inability to expand our operations into new products, services and technologies and to increase customer and supplier awareness of new and emerging products and services, including with respect to our AI initiatives; the loss of and inability to attract and retain key personnel that could negatively impact our business growth; the inability to protect the proprietary information of customers and networks against security breaches and protect and enforce intellectual property rights; our reliance on third parties; the risks related to our use of independent contractors; the risk that an increase in government regulation of the industries and markets in which we operate could negatively impact our business; the impact of worldwide and regional political, military or economic conditions, including declines in foreign currencies in relation to the value of the
These and other factors that could cause actual results to differ from those implied by the forward-looking statements in this Press Release are more fully described under the heading “Item 1A. Risk Factors” in our most recently filed Annual Report on Form 10-K. The risks described under the heading “Item 1A. Risk Factors” are not exhaustive. New risk factors emerge from time to time and it is not possible to predict all such risk factors, nor can we assess the impact of all such risk factors on our business or the extent to which any factor or combination of factors may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing cautionary statements. We undertake no obligations to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
GETTY IMAGES HOLDINGS, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except share and per share amounts) | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
REVENUE | $ | 225,940 | $ | 231,466 | $ | 916,555 | $ | 926,244 | |||||||
OPERATING EXPENSE: | |||||||||||||||
Cost of revenue (exclusive of depreciation and amortization shown separately below) | $ | 62,670 | $ | 63,938 | $ | 250,249 | $ | 254,990 | |||||||
Selling, general and administrative expenses | 101,586 | 95,327 | 402,516 | 375,582 | |||||||||||
Depreciation | 14,025 | 12,276 | 54,374 | 49,574 | |||||||||||
Amortization | 2,304 | 7,969 | 24,069 | 43,645 | |||||||||||
Loss on litigation | 3,502 | 1,101 | 116,051 | 1,101 | |||||||||||
Recovery of loss on litigation | — | — | (60,000 | ) | — | ||||||||||
Other operating expense (income) – net | 1,037 | (4,777 | ) | 1,624 | (681 | ) | |||||||||
Operating expense | 185,124 | 175,834 | 788,883 | 724,211 | |||||||||||
INCOME FROM OPERATIONS | 40,816 | 55,632 | 127,672 | 202,033 | |||||||||||
OTHER EXPENSE, NET: | |||||||||||||||
Interest expense | (32,449 | ) | (28,246 | ) | (126,884 | ) | (117,229 | ) | |||||||
(Loss) gain on fair value adjustment for swaps and foreign currency exchange contract – net | (2,526 | ) | 731 | (7,573 | ) | 23,508 | |||||||||
Unrealized foreign exchange (losses) gain – net | (26,167 | ) | (47,262 | ) | (23,772 | ) | 24,643 | ||||||||
Loss on extinguishment of debt | — | — | — | (2,693 | ) | ||||||||||
Net loss on fair value adjustment for warrant liabilities | — | 611 | — | (160,728 | ) | ||||||||||
Other non-operating income (expense) – net | 1,426 | 357 | 3,652 | (3,051 | ) | ||||||||||
Total other expense – net | (59,716 | ) | (73,809 | ) | (154,577 | ) | (235,550 | ) | |||||||
(LOSS) INCOME BEFORE INCOME TAXES | (18,900 | ) | (18,177 | ) | (26,905 | ) | (33,517 | ) | |||||||
INCOME TAX BENEFIT (EXPENSE) | 57,999 | (5,152 | ) | 46,482 | (44,126 | ) | |||||||||
NET INCOME (LOSS) | 39,099 | (23,329 | ) | 19,577 | (77,643 | ) | |||||||||
Less: | |||||||||||||||
Net income (loss) attributable to noncontrolling interest | (10 | ) | (402 | ) | 238 | (89 | ) | ||||||||
Premium on early redemption of Redeemable Preferred Stock | — | — | — | 26,678 | |||||||||||
Redeemable Preferred Stock dividend | $ | — | $ | — | $ | — | $ | 43,218 | |||||||
NET INCOME (LOSS) ATTRIBUTABLE TO GETTY IMAGES HOLDINGS, INC. | $ | 39,109 | $ | (22,927 | ) | $ | 19,339 | $ | (147,450 | ) | |||||
Net income (loss) per share attributable to | |||||||||||||||
Basic | $ | 0.10 | $ | (0.06 | ) | $ | 0.05 | $ | (0.53 | ) | |||||
Diluted | 0.09 | (0.06 | ) | 0.05 | (0.53 | ) | |||||||||
Weighted-average Class A common shares outstanding: | |||||||||||||||
Basic | 403,624,218 | 394,770,652 | 399,037,805 | 276,942,660 | |||||||||||
Diluted | 414,566,379 | 394,770,652 | 411,495,025 | 276,942,660 |
GETTY IMAGES HOLDINGS, INC. CONSOLIDATED BALANCE SHEETS (In thousands, except share and par value data) | |||||||
2023 | 2022 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 136,623 | $ | 97,912 | |||
Restricted cash | 4,227 | 4,482 | |||||
Accounts receivable – net of allowance of | 138,730 | 129,603 | |||||
Prepaid expenses | 15,798 | 15,728 | |||||
Insurance recovery receivable | 48,615 | — | |||||
Taxes receivable | 9,758 | 11,297 | |||||
Other current assets | 11,253 | 10,497 | |||||
Total current assets | 365,004 | 269,519 | |||||
PROPERTY AND EQUIPMENT – NET | 179,378 | 172,083 | |||||
RIGHT OF USE ASSETS | 41,098 | 47,231 | |||||
1,501,814 | 1,499,578 | ||||||
IDENTIFIABLE INTANGIBLE ASSETS – NET | 403,805 | 419,548 | |||||
DEFERRED INCOME TAXES – NET | 69,400 | 8,272 | |||||
OTHER LONG-TERM ASSETS | 41,262 | 51,952 | |||||
TOTAL | $ | 2,601,761 | $ | 2,468,183 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable | $ | 102,525 | $ | 93,766 | |||
Accrued expenses | 43,653 | 49,327 | |||||
Income taxes payable | 11,325 | 8,031 | |||||
Litigation reserves | 98,149 | — | |||||
Deferred revenue | 176,349 | 171,371 | |||||
Total current liabilities | 432,001 | 322,495 | |||||
LONG-TERM DEBT – NET | 1,398,658 | 1,428,847 | |||||
LEASE LIABILITIES | 39,858 | 46,218 | |||||
DEFERRED INCOME TAXES – NET | 21,580 | 37,075 | |||||
UNCERTAIN TAX POSITIONS | 24,772 | 37,333 | |||||
OTHER LONG-TERM LIABILITIES | 3,462 | 3,167 | |||||
Total liabilities | $ | 1,920,331 | $ | 1,875,135 | |||
Commitments and contingencies (Note 13) | |||||||
STOCKHOLDERS’ EQUITY: | |||||||
Preferred Stock, | $ | — | — | ||||
Class A common stock, | 40 | 39 | |||||
Class B common stock, | — | — | |||||
Additional paid-in capital | 1,983,276 | 1,936,324 | |||||
Accumulated deficit | (1,263,015 | ) | (1,282,354 | ) | |||
Accumulated other comprehensive loss | (87,076 | ) | (108,928 | ) | |||
$ | 633,225 | $ | 545,081 | ||||
Noncontrolling interest | 48,205 | 47,967 | |||||
Total stockholders’ equity | 681,430 | 593,048 | |||||
TOTAL | $ | 2,601,761 | $ | 2,468,183 |
GETTY IMAGES HOLDINGS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) | |||||||
Year Ended | |||||||
2023 | 2022 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income (loss) | $ | 19,577 | $ | (77,643 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
Depreciation | 54,374 | 49,574 | |||||
Amortization | 24,069 | 43,645 | |||||
Unrealized exchange gains on foreign denominated debt | 16,579 | (26,636 | ) | ||||
Equity-based compensation | 37,652 | 9,292 | |||||
Non-cash fair value adjustment for common stock warrants | — | 160,728 | |||||
Deferred income taxes – net | (76,624 | ) | 15,801 | ||||
Uncertain tax positions | (12,561 | ) | (5,368 | ) | |||
Non-cash fair value adjustment for swaps and foreign currency exchange contracts | 7,573 | (22,005 | ) | ||||
Amortization of debt issuance costs | 3,965 | 6,096 | |||||
Non cash operating lease costs | 12,173 | 9,760 | |||||
Impairment of right of use assets | — | 2,563 | |||||
Loss on extinguishment of debt | — | 2,693 | |||||
Transaction costs allocated to common stock warrants | — | 4,262 | |||||
Non-cash fair value adjustment of contingent consideration | — | (4,039 | ) | ||||
Other | 4,458 | 3,428 | |||||
Changes in assets and liabilities: | |||||||
Accounts receivable | (11,704 | ) | 6,016 | ||||
Accounts payable | 9,799 | 6,001 | |||||
Accrued expenses | (6,808 | ) | (14,231 | ) | |||
Insurance recovery receivable | (48,615 | ) | — | ||||
Litigation reserves | 98,149 | — | |||||
Lease liabilities, non-current | (13,187 | ) | (11,408 | ) | |||
Income taxes receivable/payable | 8,027 | (188 | ) | ||||
Deferred revenue | 4,532 | 9,140 | |||||
Other | 1,288 | (4,364 | ) | ||||
Net cash provided by operating activities | 132,716 | 163,117 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Acquisition of property and equipment | (56,999 | ) | (59,291 | ) | |||
Purchase of a minority investment | — | (2,000 | ) | ||||
Net cash used in investing activities | (56,999 | ) | (61,291 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Repayment of debt | (50,400 | ) | (310,400 | ) | |||
Payment of contingent consideration | — | (10,000 | ) | ||||
Payment of Redeemable Preferred Stock | — | (614,996 | ) | ||||
Cash contributions from business combination | — | 864,164 | |||||
Cash paid for debt issuance costs | (1,137 | ) | — | ||||
Proceeds from common stock issuance | 15,050 | — | |||||
Cash paid for settlement of employee taxes related to exercise of equity-based awards | (8,713 | ) | (6,267 | ) | |||
Cash paid for equity issuance costs | (150 | ) | (106,917 | ) | |||
Proceeds from option and warrant exercises | — | 313 | |||||
Redemption of warrants for cash | — | (244 | ) | ||||
Net cash used in financing activities | (45,350 | ) | (184,347 | ) | |||
EFFECTS OF EXCHANGE RATE FLUCTUATIONS | 8,089 | (6,614 | ) | ||||
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | 38,456 | (89,135 | ) | ||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period | 102,394 | 191,529 | |||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period | $ | 140,850 | $ | 102,394 |
Non-GAAP Financial Measures
In order to assist investors in understanding the core operating results that our management uses to evaluate the business and for financial planning, we present the following non-GAAP measures: (1) Adjusted EBITDA, (2) Adjusted EBITDA Margin, (3) Adjusted EBITDA less capex and (4) Free Cash Flow. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with
The Company believes that these measures are relevant and provide useful information widely used by analysts, investors and other interested parties in our industry to provide a baseline for evaluating and comparing our operating performance, and in the case of free cash flow, our liquidity results. We also evaluate our revenue on an as reported (
Reconciliations of these non-GAAP measures to the most comparable GAAP measures are provided below.
The Company does not reconcile its forward-looking non-GAAP financial measures to the corresponding
Reconciliation of Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EBITDA less capex
(in thousands) | Three Months Ended | Year Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Net income (loss) | $ | 39,099 | $ | (23,329 | ) | $ | 19,577 | $ | (77,643 | ) | ||||||
Add/(less) non-GAAP adjustments: | ||||||||||||||||
Depreciation and amortization | $ | 16,329 | $ | 20,245 | $ | 78,443 | $ | 93,219 | ||||||||
Loss on litigation, net of recovery1 | $ | 3,502 | $ | 1,101 | $ | 56,051 | $ | 1,101 | ||||||||
Other operating expense (income) – net | $ | 1,037 | $ | (4,777 | ) | $ | 1,624 | $ | (681 | ) | ||||||
Interest expense | $ | 32,449 | $ | 28,246 | $ | 126,884 | $ | 117,229 | ||||||||
Fair value adjustments, foreign exchange and other non-operating expense (income) 2 | $ | 27,267 | $ | 46,174 | $ | 27,693 | $ | (45,100 | ) | |||||||
Loss on extinguishment of debt | $ | — | $ | — | $ | — | $ | 2,693 | ||||||||
Loss on fair value adjustment for warrant liabilities — net | $ | — | $ | (611 | ) | $ | — | $ | 160,728 | |||||||
Income tax expense | $ | (57,999 | ) | $ | 5,152 | $ | (46,482 | ) | $ | 44,126 | ||||||
Equity-based compensation expense | $ | 10,467 | $ | 3,354 | $ | 37,652 | $ | 9,292 | ||||||||
Adjusted EBITDA | $ | 72,151 | $ | 75,555 | $ | 301,442 | $ | 304,964 | ||||||||
Capex | $ | 15,128 | $ | 13,257 | $ | 56,998 | $ | 59,291 | ||||||||
Adjusted EBITDA less capex | $ | 57,023 | $ | 62,298 | $ | 244,444 | $ | 245,673 | ||||||||
Net income (loss) margin | 17.3 | % | (10.1 | )% | 2.1 | % | (8.4 | )% | ||||||||
Adjusted EBITDA Margin | 31.9 | % | 32.6 | % | 32.9 | % | 32.9 | % |
1 Beginning in the third quarter 2023 reporting period, the Company reclassified historical legal fees associated with our warrant litigation from “Selling, general and administrative expenses” to “Loss on litigation” within the Condensed Consolidated Statements of Operations. The aggregate amount of these fees reported through
2 Fair value adjustments for our swaps and foreign currency exchange contracts, foreign exchange gains (losses) and other insignificant non-operating related expenses (income).
Reconciliation of Free Cash Flow
Three Months Ended | Twelve Months Ended | |||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||
Net cash provided by operating activities | ||||||||
Acquisition of property and equipment | ||||||||
Free Cash Flow | $18.6 | $20.6 | $75.7 | $103.8 |
OTHER FINANCIAL DATA
Revenue by Product
Three Months Ended | increase / (decrease) | |||||||||||||||||||||||
(In thousands) | 2023 | % of revenue | 2022 | % of revenue | $ change | % change | CN % change | |||||||||||||||||
Creative | 145,800 | 64.5 | % | 145,100 | 62.7 | % | 700 | 0.5 | % | (1.0 | )% | |||||||||||||
Editorial | 75,732 | 33.5 | % | 82,228 | 35.5 | % | (6,496 | ) | (7.9 | )% | (9.5 | )% | ||||||||||||
Other | 4,408 | 2.0 | % | 4,137 | 1.8 | % | 271 | 6.6 | % | 5.2 | % | |||||||||||||
Total revenue | $ | 225,940 | 100.0 | % | $ | 231,465 | 100.0 | % | $ | (5,525 | ) | (2.4 | )% | (4.0 | )% |
Certain prior year amounts have been reclassified to conform to the current year presentation.
Twelve Months Ended | increase / (decrease) | |||||||||||||||||||||||
(In thousands) | 2023 | % of revenue | 2022 | % of revenue | $ change | % change | CN % change | |||||||||||||||||
Creative | 578,727 | 63.1 | % | 585,398 | 63.2 | % | (6,671 | ) | (1.1 | )% | (0.6 | )% | ||||||||||||
Editorial | 320,643 | 35.0 | % | 325,779 | 35.2 | % | (5,136 | ) | (1.6 | )% | (1.2 | )% | ||||||||||||
Other | 17,185 | 1.9 | % | 15,067 | 1.6 | % | 2,118 | 14.1 | % | 14.9 | % | |||||||||||||
Total revenue | $ | 916,555 | 100.0 | % | $ | 926,244 | 100.0 | % | $ | (9,689 | ) | (1.0 | )% | (0.5 | )% |
Certain prior year amounts have been reclassified to conform to the current year presentation.
Balance Sheet & Liquidity
($ millions) | |||||||||
Cash & Cash Equivalents1 | 136.6 | 113.5 | 97.9 | ||||||
Available under Revolving Credit Facility2 | 150.0 | 150.0 | 80.0 | ||||||
Liquidity | 286.6 | 263.5 | 177.9 | ||||||
Term Loans Outstanding - USD Tranche | 637.0 | 639.6 | 687.4 | ||||||
Term Loans Outstanding - EUR Tranche3 | 463.6 | 443.6 | 447.0 | ||||||
Total Balance - Term Loans Outstanding4 | 1,100.6 | 1,083.2 | 1,134.4 | ||||||
Senior Notes | 300.0 | 300.0 | 300.0 |
1 Excludes restricted cash of
2 Our new Revolving Credit Facility was effective May, 2023 and matures May, 2028. The prior Revolving Credit Facility was effective
3 Face Value of Debt is
4 Represents face value of debt, not GAAP carrying value.
Investor Contact:
Getty Images
Investorrelations@gettyimages.com
Media Contacts:
Getty Images
Anne.flanagan@gettyimages.com
Source:
2024 GlobeNewswire, Inc., source