SAN FRANCISCO, May 1, 2014 /PRNewswire/ -- OpenTable, Inc. (NASDAQ: OPEN), the world's leading provider of online restaurant reservations, today reported its financial results for the first quarter ended March 31, 2014.
http://photos.prnewswire.com/prnvar/20110606/MM07085LOGO
OpenTable reported consolidated net revenues for Q1 2014 of $53.8 million, an 18% increase over Q1 2013. Consolidated net loss for Q1 2014 was $3.6 million, or $0.16 per diluted share, which includes a one-time non-cash impairment expense of an acquired intangible asset of $12.6 million. Non-GAAP consolidated net income for Q1 2014, was $11.0 million, or $0.45 per diluted share, which excludes tax-affected stock-based compensation expense, tax-affected acquisition-related expenses, tax-affected amortization of acquired intangibles and tax-affected impairment of acquired intangibles.
OpenTable provides operating results by geography as the Company is at different stages of development in its North America and International operations.
North America Results
-- Installed restaurant base as of March 31, 2014, totaled 23,862, a 19% increase over March 31, 2013. -- Seated diners totaled 42.5 million, a 24% increase over Q1 2013. -- Revenues totaled $46.0 million, a 17% increase over Q1 2013. -- Non-GAAP adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, stock-based compensation and acquisition-related expenses) totaled $20.7 million, or 45% of North America revenues, a 4% increase over Q1 2013.
International Results
-- Installed restaurant base as of March 31, 2014, totaled 7,721, compared to 7,829 as of March 31, 2013. -- Seated diners totaled 4.3 million, a 38% increase over Q1 2013. -- Revenues totaled $7.8 million, a 29% increase over Q1 2013. -- Q1 2014 includes a one-time non-cash impairment expense of an acquired intangible asset of $12.6 million related to the toptable trademark. As part of our brand evolution, we're adopting OpenTable as our global brand. -- Non-GAAP adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, stock-based compensation, acquisition-related expenses and impairment of acquired intangibles), totaled a loss of $0.6 million compared to a loss of $1.7 million in Q1 2013.
"As part of our evolution to a dining experiences company - and with our rebrand of toptable to OpenTable in the UK - we have a tremendous opportunity to be the global dining passport for consumers around the world," said Matt Roberts, Chief Executive Officer of OpenTable.
Q1 2014 Consolidated Financial and Operating Summary
-- Installed restaurant base as of March 31, 2014, totaled 31,583. -- Seated diners totaled 46.7 million, a 25% increase over Q1 2013. -- Total revenues were $53.8 million in Q1 2014, up 18% over Q1 2013 revenues of $45.5 million. -- Reservation revenues were $34.3 million in Q1 2014, up 27% over Q1 2013 revenues of $27.1 million. Reservation revenues primarily increased as a result of the increase in seated diners. -- Subscription revenues were $16.6 million in Q1 2014, up 13% over Q1 2013 revenues of $14.7 million. Subscription revenues primarily increased as a result of the increase in installed restaurants using our ERB solution. -- Other revenues were $2.9 million in Q1 2014, down 22% over Q1 2013 revenues of $3.8 million. The decrease is primarily due to the change in the pricing of our promotional products from a flat rate to a pay-for-performance model, which is now classified as reservation revenues. -- Total costs and expenses were $56.4 million in Q1 2014. Excluding the $12.6 million impairment expense, costs and expenses were $43.8 million, up 23% over Q1 2013 costs and expenses of $35.6 million. The increase was primarily driven by an increase in online marketing expenses and a 19% increase in headcount. -- Total operating loss was $2.6 million in Q1 2014 compared to income of $9.9 million in Q1 2013. Non-GAAP consolidated operating income, excluding stock-based compensation expense, acquisition-related expenses, amortization of acquired intangibles and impairment of acquired intangibles, was $16.3 million in Q1 2014 compared to $15.5 million in Q1 2013. -- The Q1 2014 GAAP income tax expense was $1.0 million, or a (40)% tax rate. On a non-GAAP basis, income tax expense was $5.3 million, or an effective tax rate of 33%. -- Consolidated net loss was $3.6 million, or $0.16 per diluted share, in Q1 2014 compared to net income of $7.1 million, or $0.30 per diluted share, in Q1 2013. Non-GAAP consolidated net income, which excludes tax-affected stock-based compensation expense, tax-affected acquisition-related expenses, tax-affected amortization of acquired intangibles and tax-affected impairment of acquired intangibles, was $11.0 million, or $0.45 per diluted share, in Q1 2014 compared to $10.7 million, or $0.45 per diluted share, in Q1 2013. -- As of March 31, 2014, OpenTable had cash and cash equivalents and short-term investments of $117.6 million.
"During the first quarter the business continued to deliver solid operating metrics, adjusted EBITDA margins and cash flows even as we invest for the future," said Duncan Robertson, CFO of OpenTable.
Business Outlook
As of today, OpenTable is providing guidance for Q2 2014 and the full year 2014 on revenue, non-GAAP adjusted EBITDA and other consolidated metrics.
Q2 2014 Guidance:
-- In the North America segment the Company estimates revenue to be in the range of $47.0 million to $48.2 million and non-GAAP adjusted EBITDA to be in the range of $22.2 million to $23.4 million. -- In the International segment the Company estimates revenue to be in the range of $7.7 million to $8.1 million and non-GAAP adjusted EBITDA loss to be in the range of $2.1 million to $1.5 million. -- On a consolidated basis the Company estimates revenue to be in the range of $54.7 million to $56.3 million, non-GAAP adjusted EBITDA to be in the range of $20.1 million to $21.9 million, GAAP EPS to be in the range of $0.23 to $0.28 and non-GAAP EPS to be in the range of $0.43 to $0.48.
Full Year 2014 Guidance:
-- In the North America segment the Company estimates revenue to be in the range of $189.7 million to $194.3 million and non-GAAP adjusted EBITDA to be in the range of $88.8 million to $93.0 million. -- In the International segment the Company estimates revenue to be in the range of $32.2 million to $33.8 million and non-GAAP adjusted EBITDA loss to be in the range of $5.2 million to $3.5 million. -- On a consolidated basis the Company estimates revenue to be in the range of $221.9 million to $228.1 million, non-GAAP adjusted EBITDA to be in the range of $83.6 million to $89.5 million, GAAP EPS to be in the range of $0.63 and $0.78 and non-GAAP EPS to be in the range of $1.81 to $1.96.
Quarterly Conference Call
A conference call will be webcast live today at 2 p.m. PT/5 p.m. ET and will be available through May 31, 2014, at http://investors.opentable.com/events.cfm. This call may contain forward-looking statements and other material information regarding the Company's financial and operating results.
About Non-GAAP Financial Information
This press release contains certain non-GAAP financial measures. Tables are provided in the press release that reconcile the non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). The reconciliations of the forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measures in the tables below include all information reasonably available to the Company at the date of this press release and adjustments that the Company can reasonably predict. Events that could cause the reconciliation to change include, but are not limited to, acquisitions and divestitures of businesses, goodwill and other asset impairments, and sales of available-for-sale debt securities and other investments.
The non-GAAP financial measures in this press release include non-GAAP consolidated net income and the related per diluted share amounts, non-GAAP consolidated operating income and non-GAAP adjusted EBITDA. Non-GAAP financial measure adjusted EBITDA is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, acquisition-related expenses and impairment of acquired intangibles.
To supplement the Company's consolidated financial statements presented on a GAAP basis, management believes that these non-GAAP measures provide useful information about the Company's core operating results and thus are appropriate to enhance the overall understanding of the Company's past financial performance and its prospects for the future. Management believes it is useful to exclude stock-based compensation, acquisition-related expenses, amortization of acquired intangibles and impairment of acquired intangibles because they do not reflect the underlying performance of the Company's business operations. These adjustments to the Company's GAAP results are made with the intent of providing both management and investors a more complete understanding of the Company's underlying operational results and trends and performance. Management uses these non-GAAP measures to evaluate the Company's financial results. The presentation of non-GAAP measures is not meant to be considered in isolation or as a substitute for or superior to financial results determined in accordance with GAAP.
Background Information
The Company reports consolidated operations in U.S. dollars and operates in two geographic segments: North America and International. The North America segment is comprised of all operations in the United States, Canada and Mexico, and the International segment is comprised of all non-North America operations, which includes operations in Europe and Asia. The Company generates substantially all of its revenues from its restaurant customers. The Company's revenues primarily include monthly subscription fees, a fee for each restaurant guest seated through online reservations, and other revenue.
Forward-Looking Statements
This press release and its attachments contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that involve risks and uncertainties. These forward-looking statements include guidance for Q2 2014 and the full year 2014 and the quotations from management in this press release. The Company's actual results may differ materially from those anticipated in these forward-looking statements. Factors that may contribute to such differences include, among others, the Company's ability to accurately forecast revenues and expenses; worldwide economic conditions; the Company's ability to maintain an adequate rate of growth; the Company's ability to effectively manage its growth; the Company's ability to attract new restaurant customers; the Company's ability to increase the number of visitors to its websites and mobile applications and convert those visitors into diners; the Company's ability to retain existing restaurant customers and diners or encourage repeat reservations; the effects of increased competition; the Company's ability to successfully enter new markets and manage its international expansion; the impact of the fluctuations in currency exchange rates; the Company's ability to successfully manage any acquisitions of businesses, solutions or technologies; interruptions in service and any related impact on the Company's reputation; costs associated with defending intellectual property infringement and other claims; and the impact of natural catastrophic events. More information about potential factors that could affect the Company's business and financial results is contained in the Company's annual report on Form 10-K for the year ended December 31, 2013 and the Company's other filings with the SEC. The Company does not intend, and undertakes no duty, to update this information to reflect future events or circumstances.
About OpenTable, Inc.
OpenTable is the world's leading provider of online restaurant reservations, seating over 15 million diners per month via online bookings across more than 31,000 restaurants. The OpenTable network connects restaurants and diners, helping diners discover and book the perfect table and helping restaurants deliver personalized hospitality to keep guests coming back. The OpenTable service enables diners to see which restaurants have available tables, select a restaurant based on verified diner reviews, menus and other helpful information, and easily book a reservation. In addition to the Company's website and mobile apps, OpenTable powers online reservations for nearly 600 partners, including many of the Internet's most popular global and local brands. For restaurants, the OpenTable hospitality solutions enable them to manage their reservation book, streamline their operations and enhance their service levels. Since its inception in 1998, OpenTable has seated over 620 million diners around the world. The Company is headquartered in San Francisco, California, and the OpenTable service is available throughout the United States, as well as in Canada, Germany, Japan, Mexico and the UK. More information is available on http://www.opentable.com.
OpenTable, OpenTable.com, OpenTable logos, toptable and other service names are the trademarks of OpenTable, Inc. and/or its affiliates.
OPENTABLE, INC. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS March 31, December 31, --------- ------------ 2014 2013 ---- ---- (In thousands) ASSETS CURRENT ASSETS: Cash and cash equivalents $103,469 $100,283 Short-term investments 14,126 14,263 Accounts receivable, net 26,537 25,359 Prepaid expenses and other current assets 3,976 4,659 Deferred tax asset 18,966 17,861 ------ ------ Total current assets 167,074 162,425 Property, equipment and software, net 32,101 30,972 Goodwill 80,845 79,271 Intangibles, net 17,538 23,376 Deferred tax asset 15,552 14,092 Other assets 846 835 --- --- TOTAL ASSETS $313,956 $310,971 ======== ======== LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES: Accounts payable and accrued expenses $11,057 $13,832 Accrued compensation 4,807 4,692 Deferred revenue 1,829 1,556 Dining rewards payable 40,289 37,509 ------ ------ Total current liabilities 57,982 57,589 Deferred revenue - non-current 1,675 1,894 Deferred tax liability 29 2,508 Income tax liability 15,276 15,597 Other long-term liabilities 3,001 3,121 ----- ----- Total liabilities 77,963 80,709 ------ ------ STOCKHOLDERS' EQUITY: Common stock 3 3 Additional paid-in capital 272,833 263,697 Treasury stock (74,247) (74,247) Accumulated other comprehensive income 1,333 1,095 Retained earnings 36,071 39,714 ------ ------ Total stockholders' equity 235,993 230,262 ------- ------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $313,956 $310,971 ======== ========
OPENTABLE, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended March 31, --------- 2014 2013 ---- ---- (In thousands, except per share amounts) REVENUES $53,779 $45,501 COSTS AND EXPENSES: Operations and support (1) 14,335 11,363 Sales and marketing (1) 13,857 10,502 Technology (1) 6,243 4,500 General and administrative (1) 9,307 9,219 Impairment of acquired intangibles 12,648 - ------ --- Total costs and expenses 56,390 35,584 ------ ------ Income (loss) from operations (2,611) 9,917 Other income, net - 13 --- --- Income (loss) before taxes (2,611) 9,930 Income tax expense 1,032 2,789 ----- ----- NET INCOME (LOSS) $(3,643) $7,141 ======= ====== Net income (loss) per share: Basic $(0.16) $0.31 ====== ===== Diluted $(0.16) $0.30 ====== ===== Weighted average shares outstanding: Basic 23,443 22,937 Diluted 23,443 23,785 (1) Stock-based compensation included in above line items: Operations and support $174 $23 Sales and marketing 1,227 1,127 Technology 1,510 1,063 General and administrative 1,451 2,380 ----- ----- $4,362 $4,593 Other Operational Data: Installed restaurants (at period end): North America 23,862 20,128 International 7,721 7,829 ----- ----- Total 31,583 27,957 Seated diners (in thousands): North America 42,473 34,268 International 4,271 3,088 ----- ----- Total 46,744 37,356 Headcount (at period end): North America 492 401 International 172 158 --- --- Total 664 559 Additional Financial Data: Revenues: North America Reservation $28,723 $23,492 Subscription 14,484 12,890 Other 2,764 3,063 ----- ----- Total North America Revenues $45,971 $39,445 International Reservation $5,542 $3,565 Subscription 2,096 1,792 Other 170 699 Total International Revenues 7,808 6,056 ----- ----- Total Revenues $53,779 $45,501 Income (loss) from operations: North America $11,784 $12,976 International (14,395) (3,059) ------- ------ Total $(2,611) $9,917 Depreciation and amortization: North America $4,761 $2,549 International 757 993 --- --- Total $5,518 $3,542 Stock-based compensation: North America $4,018 $4,207 International 344 386 --- --- Total $4,362 $4,593
OPENTABLE, INC. RECONCILIATION OF GAAP TO NON-GAAP OPERATING RESULTS Three Months Ended March 31, --------- 2014 2013 ---- ---- (In thousands, except per share amounts) Non-GAAP consolidated net income per share: GAAP net income (loss) "as reported" $(3,643) $7,141 Add back: stock-based compensation expense 4,362 4,593 Income tax effect of stock- based compensation (1,070) (1,783) Add back: acquisition-related expenses 127 90 Income tax effect of acquisition-related expenses (48) (34) Add back: amortization of acquired intangibles 1,799 946 Income tax effect of amortization of intangibles (630) (270) Add back: impairment of acquired intangibles 12,648 - Income tax effect of impairment of acquired intangibles (2,530) - ------ --- NON-GAAP CONSOLIDATED NET INCOME $11,015 $10,683 ======= ======= Non-GAAP diluted net income per share $0.45 $0.45 ===== ===== Weighted average diluted shares outstanding 24,378 23,785 Non-GAAP consolidated operating income: GAAP income (loss) from operations "as reported" $(2,611) $9,917 Add back: stock-based compensation expense 4,362 4,593 Add back: acquisition-related expenses 127 90 Add back: amortization of acquired intangibles 1,799 946 Add back: impairment of acquired intangibles 12,648 - ------ --- NON-GAAP OPERATING INCOME $16,325 $15,546 ======= ======= North America Adjusted EBITDA: GAAP operating income "as reported" $11,784 $12,976 Adjustments: Stock-based compensation expense 4,018 4,207 Acquisition-related expense 127 90 Amortization of acquired intangibles 1,799 586 Depreciation and other amortization expense 2,962 1,963 ----- ----- North America Adjusted EBITDA $20,690 $19,822 International Adjusted EBITDA: GAAP operating loss "as reported" $(14,395) $(3,059) Adjustments: Stock-based compensation expense 344 386 Amortization of acquired intangibles - 360 Impairment of acquired intangibles 12,648 - Depreciation and other amortization expense 757 633 --- --- International Adjusted EBITDA $(646) $(1,680) Consolidated Adjusted EBITDA: GAAP operating income (loss) "as reported" $(2,611) $9,917 Adjustments: Stock-based compensation expense 4,362 4,593 Acquisition-related expense 127 90 Amortization of acquired intangibles 1,799 946 Impairment of acquired intangibles 12,648 - Depreciation and other amortization expense 3,719 2,596 ----- ----- Consolidated Adjusted EBITDA $20,044 $18,142
OPENTABLE, INC. RECONCILIATION OF GAAP TO NON-GAAP FORWARD-LOOKING GUIDANCE Forward-Looking Guidance ------------------------ Three Months Twelve Months Ending Ending June 30, 2014 December 31, 2014 ------------- ------------- Range of Range of Estimate Estimate From To From To ---- --- ---- --- (In thousands, except per share amounts) Non-GAAP consolidated net income per share: GAAP net income $5,608 $6,770 $15,366 $19,085 Add back: stock- based compensation expense 5,047 5,047 18,358 18,358 Income tax effect of stock-based compensation (1,517) (1,517) (5,061) (5,061) Add back: acquisition- related expenses - - 127 127 Income tax effect of acquisition- related expenses - - (48) (48) Add back: amortization of acquired intangibles 2,313 2,313 8,632 8,632 Income tax effect of amortization of intangibles (872) (872) (3,206) (3,206) Add back: impairment of acquired intangibles - - 12,648 12,648 Income tax effect of impairment of acquired intangibles - - (2,530) (2,530) --- --- ------ ------ NON-GAAP CONSOLIDATED NET INCOME $10,579 $11,741 $44,286 $48,005 ======= ======= ======= ======= GAAP diluted net income per share $0.23 $0.28 $0.63 $0.78 ===== ===== ===== ===== Non-GAAP diluted net income per share $0.43 $0.48 $1.81 $1.96 ===== ===== ===== ===== Weighted average diluted shares outstanding 24,400 24,400 24,500 24,500 North America Adjusted EBITDA: GAAP operating income $12,052 $13,252 $49,598 $53,798 Adjustments: Stock-based compensation expense 4,502 4,502 16,418 16,418 Amortization of acquired intangibles 2,313 2,313 8,632 8,632 Acquisition- related expense - - 127 127 Depreciation and other amortization expense 3,333 3,333 14,025 14,025 ----- ----- ------ ------ North America Adjusted EBITDA $22,200 $23,400 $88,800 $93,000 International Adjusted EBITDA: GAAP operating loss $(3,344) $(2,744) $(22,258) $(20,558) Adjustments: Stock-based compensation expense 545 545 1,940 1,940 Impairment of acquired intangibles - - 12,648 12,648 Depreciation and other amortization expense 699 699 2,470 2,470 --- --- ----- ----- International Adjusted EBITDA $(2,100) $(1,500) $(5,200) $(3,500) Consolidated Adjusted EBITDA: GAAP operating income $8,708 $10,508 $27,340 $33,240 Adjustments: Stock-based compensation expense 5,047 5,047 18,358 18,358 Acquisition- related expense - - 127 127 Amortization of acquired intangibles 2,313 2,313 8,632 8,632 Impairment of acquired intangibles - - 12,648 12,648 Depreciation and other amortization expense 4,032 4,032 16,495 16,495 ----- ----- ------ ------ Consolidated Adjusted EBITDA $20,100 $21,900 $83,600 $89,500
Logo - http://photos.prnewswire.com/prnh/20110606/MM07085LOGO
SOURCE OpenTable, Inc.