EX-99.1 2 d815511dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Marchex Announces Third Quarter 2014 Results and Announces Share Repurchase Program

SEATTLE — (BUSINESS WIRE) – November 5, 2014 — Marchex, Inc. (NASDAQ:MCHX), a mobile advertising technology company, today announced its financial results for the third quarter ended September 30, 2014.

“While the third quarter came with certain challenges, we continued to make progress with our customers and products,” said Russell Horowitz, Chairman and CEO of Marchex. “More and more consumers are searching for products and services on their smartphones and clicking to call businesses. This trend is accelerating demand for Marchex’s technology, which provides unique intelligence for advertisers that need to drive and measure the growing volume of over-the-phone sales.”

Q3 2014 Financial Highlights1

 

    GAAP revenue was $49.2 million for the third quarter of 2014, compared to $40.6 million for the third quarter of 2013. Non-GAAP revenue2, which excludes domain sales recorded in revenue, was $47.6 million for the third quarter of 2014.

 

    GAAP net loss from continuing operations was $21.8 million for the third quarter of 2014, which includes the effect of a non-cash charge to income tax expense of $22.3 million for a valuation allowance on our deferred tax assets, compared to GAAP net income from continuing operations of $598,000 for the third quarter of 2013.

 

    GAAP net loss from continuing operations attributable to common stockholders per diluted share was $0.53 for the third quarter of 2014. This compares to GAAP net income from continuing operations attributable to common stockholders per diluted share of $0.02 for the third quarter of 2013.

 

     Q3 2014      Q3 2013  

GAAP Revenue

   $ 49.2 million       $ 40.6 million   

Non-GAAP Results:

     

Non-GAAP Revenue 2, 5, 6

   $ 47.6 million       $ 39.7 million   

Call-Driven and Related Revenue 6

   $ 46.4 million       $ 35.7 million   

Archeo Revenue including domain gains and sales 3, 5

   $   2.8 million       $   5.9 million   

Archeo Revenue excluding domain gains and sales 3, 5

   $   1.2 million       $   4.0 million   

Call-Driven Adjusted OIBA 5

   $   3.3 million       $   1.7 million   

Call-Driven Adjusted EBITDA 5

   $   4.2 million       $   2.6 million   

Adjusted OIBA 4, 5

   $   4.2 million       $   4.4 million   

Adjusted EBITDA 4, 5

   $   5.2 million       $   5.3 million   

Adjusted OIBA excluding domain gains and sales 5

   $   2.7 million       $   2.5 million   

Adjusted EBITDA excluding domain gains and sales 5

   $   3.6 million       $   3.4 million   

 

    Adjusted non-GAAP EPS3 from continuing operations for the third quarter of 2014 was $0.06, compared to $0.08 for the third quarter of 2013. Adjusted non-GAAP EPS3 from continuing operations excluding domain gains and sales for the third quarter of 2014 and 2013 were both $0.04.

 

1 In July 2013, certain pay-per-click assets were sold. As a result, the financial results of these pay-per-click assets are presented as discontinued operations, net of tax in our condensed consolidated statements of operations in accordance with GAAP, and are excluded from all other results unless otherwise noted.
2  Excludes domain sales recognized in GAAP revenue. In September 2013 upon the launch of its domain marketplace, the Company commenced recognizing domain sales as revenue.


3  Includes/excludes domain sales recognized in GAAP revenue and domain sales recognized in gains on sales and disposals of intangible assets.
4  Adjusted OIBA, Adjusted EBITDA and Non-GAAP EPS include the impact of domain gains and sales. Historically, these non-GAAP measures excluded the impact of domain gains and sales.
5 Reconciliations of non-GAAP measures are included in the financial tables attached to this press release and we encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures.
6  Allstate contributed revenue of $15.4 million and the related distribution partner costs (a component of service costs) were $13.7 million resulting in a difference of $1.7 million in the third quarter of 2014.

Marchex Q3 and Recent Call-Driven Business Highlights:

 

    Revenue. Call-Driven and related revenue was $46.4 million for the third quarter of 2014 compared to $35.7 million for the third quarter of 2013.

 

    Products. Marchex announced the launch of Real Time Call DNA in October. This technology enables advertisers to visually map, analyze, and measure what happens inside a phone conversation after a consumer calls their business – without recording any of the actual dialogue. Real-Time Call DNA is the newest addition to Marchex Call Analytics, the leading enterprise platform for measuring phone calls from advertising.

Archeo Q3 Business Highlights:

 

    Revenue. Archeo non-GAAP revenue was $1.2 million for the third quarter of 2014, which excludes domain sales recognized in GAAP revenue.

 

    Domains sales. During the third quarter of 2014, domain sales yielded $1.6 million.

 

    During the third quarter of 2014, the company received earn-out consideration as part of the July 2013 pay-per-click asset sale transaction and recognized $278,000 of gain on sale, net of tax, on discontinued operations.

Non-Operating Highlights:

 

    Share Repurchase Program. Marchex announced today that the Board of Directors has authorized a new share repurchase program, which supersedes and replaces any prior company repurchase programs. Under the new share repurchase program the Board of Directors has authorized the repurchase of up to 3 million shares of the company’s Class B common stock in the aggregate through open market and privately negotiated transactions at times and in such amounts as the company deems appropriate. Repurchases may also be made under a Rule 10b5-1 plan, which would permit shares to be repurchased when the Company might otherwise be precluded from doing so under insider trading laws. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, capital availability, and other market conditions. This new share repurchase program does not have an expiration date and may be limited or terminated at any time without prior notice.


Business Outlook

The following forward-looking statements reflect Marchex’s expectations as of November 5, 2014 and exclude any contribution from Archeo operations, domain sales and discontinued operations. Archeo operating results would be additive to our Call-Driven revenue, profitability, and other measures below:

Call-Driven financial guidance for the fiscal year ending December 31, 2014

 

Call-Driven Revenue

   $167-$169 million

Call-Driven Adjusted OIBA 1

   $10.3 million or more

Call Driven Adjusted EBITDA 1

   $14 million or more

Call-Driven financial guidance for the Fourth Quarter ending December 31, 2014

 

Call-Driven Revenue

   $29-$31 million

Call-Driven Adjusted OIBA 1

   $1.7 million or more

Call Driven Adjusted EBITDA 1

   $2.7 million or more

 

1 These non-GAAP Call-Driven measures assign all Marchex corporate overhead costs to the Call-Driven results. Reconciliations of non-GAAP measures are included in the financial tables attached to this press release and we encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures.

Conference Call and Webcast Information

Management will hold a conference call, starting at 5:00 p.m. ET on Wednesday, November 5, 2014 to discuss its third quarter ended September 30, 2014 financial results, and other company updates. Access to the live webcast of the conference call will be available online from the Investors section of Marchex’s website at www.marchex.com. 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 is a mobile advertising technology company. The company provides a suite of products and services for businesses that depend on consumer phone calls to drive sales. Marchex’s mobile advertising platform delivers new customer phone calls to businesses, while its technology analyzes the data in these calls to help maximize ad campaign results. Marchex disrupts traditional advertising models by giving businesses full transparency into their ad campaign performance and charging them based on new customer acquisition.

Please visit www.marchex.com, blog.marchex.com or @marchex on Twitter (Twitter.com/Marchex), where Marchex discloses material information from time to time about the company, its financial information, and its business.

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, 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 November 5, 2014 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, Revenue including and excluding domain gains and sales, Adjusted OIBA and EBITDA including and excluding domain gains and sales and Adjusted non-GAAP EPS including and excluding domain gains and sales. Marchex also provides Call-Driven Adjusted OIBA and EBITDA.

OIBA represents income (loss) from operations plus (1) stock-based compensation expense and (2) amortization of intangible assets from acquisitions. 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 acquisition and separation related costs, as this item is not indicative of Marchex’s recurring core operating results. 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 expenses such as stock-based compensation, amortization of intangible assets from acquisitions and acquisition and separation related costs. Adjusted EBITDA represents income before interest, income taxes, depreciation, amortization, stock compensation expense and acquisition and separation related cost. 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. Historically, these Non-GAAP measures excluded gain/loss on sales and disposals of intangible assets for each asset and any domain sales contribution.

Non-GAAP Revenue represents GAAP revenue excluding domain sales sold through Marchex’s Domain Marketplace, which are recognized in GAAP revenue. Archeo revenue including or excluding domain gains and sales represents GAAP revenue and includes/excludes sales proceeds from the sale of domains recognized in gain/loss on sales and disposals of intangible assets and domain sales sold through Marchex’s Domain Marketplace which are recognized in GAAP revenue. Adjusted OIBA and EBITDA including or excluding domain gains and sales includes the above descriptions of Adjusted OIBA and EBITDA and includes/excludes domain sales contribution and gain/loss on sales and disposals of intangible assets. Call-Driven Adjusted OIBA and EBITDA includes the above descriptions of Adjusted OIBA and EBITDA for the Call-Driven segment. The Call-Driven Adjusted OIBA and EBITDA assigns all Marchex general corporate overhead costs to the Call-Driven results. Financial analysts and investors may use the non-GAAP historical Revenue including/excluding domain gains and sales and Adjusted OIBA and EBITDA including/excluding domain gains and sales to help with comparative financial evaluation to make informed investment decisions. Adjusted non-GAAP EPS represents Adjusted non-GAAP net income applicable to common stockholders divided by GAAP diluted shares outstanding. Adjusted non-GAAP net income applicable to common stockholders generally captures those items on the statement of operations that have been, or ultimately will be, settled in cash exclusive of certain items that are not indicative of Marchex’s recurring core operating results and represents net income applicable to common stockholders plus the net of tax effects of: (1) stock-based compensation expense, (2) amortization of intangible assets from acquisitions, (3) acquisition and separation related costs, (4) interest and other income (expense), (5) discontinued operations, net of tax and (6) dividends paid to participating securities, and also (7) excludes the effect of any tax valuation allowance. 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. Adjusted Non-GAAP EPS excluding domain gains and sales includes the above description of Adjusted non-GAAP EPS and excludes domain sales contribution and gain/loss on sales and disposals of intangible assets.


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. Marchex’s non-GAAP financial measures may be defined differently from time to time and may be defined differently than similar titled terms used by other companies, and accordingly, care should be exercised in understanding how Marchex defines its non-GAAP financial measures in this release. 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:

Trevor Caldwell

Marchex Investor Relations

Telephone: 206.331.3600

Email: ir(at)marchex.com

Or

MEDIA INQUIRIES

Sonia Krishnan

Marchex Corporate Communications

Telephone: 206.331.3434

Email: skrishnan(at)marchex.com


MARCHEX, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

     Three Months Ended  
     September 30,  
     2013     2014  

Revenue

   $ 40,560      $ 49,181   

Expenses:

    

Service costs (1)

     25,293        32,055   

Sales and marketing (1)

     2,801        2,940   

Product development (1)

     6,833        7,581   

General and administrative (1)

     4,679        5,380   

Amortization of intangible assets from acquisitions

     709        —     

Acquisition and separation related costs

     286        —     
  

 

 

   

 

 

 

Total operating expenses

     40,601        47,956   

Gain on sales and disposals of intangible assets, net

     1,047        —     
  

 

 

   

 

 

 

Income from operations

     1,006        1,225   

Interest expense and other, net

     (19     (19
  

 

 

   

 

 

 

Income from continuing operations before provision for income taxes

     987        1,206   

Income tax expense

     389        22,980   
  

 

 

   

 

 

 

Net income (loss) from continuing operations

     598        (21,774

Discontinued operations:

    

Loss from discontinued operations, net of tax

     (46     —     

Gain on sale from discontinued operations, net of tax

     929        278   
  

 

 

   

 

 

 

Discontinued operations, net of tax

     883        278   

Net income (loss)

     1,481        (21,496

Dividends paid to participating securities

     —          (29
  

 

 

   

 

 

 

Net income (loss) applicable to common stockholders

   $ 1,481      $ (21,525
  

 

 

   

 

 

 

Basic and diluted net income (loss) per Class A and Class B share applicable to common stockholders:

    

Continuing operations

   $ 0.02      $ (0.53

Discontinued operations, net of tax

     0.02        0.01   
  

 

 

   

 

 

 

Basic and diluted net income (loss) per Class A and Class B share applicable to common stockholders

   $ 0.04      $ (0.52

Dividends paid per share

   $ —        $ 0.02   

Shares used to calculate basic net income (loss) per share applicable to common stockholders

    

Class A

     8,377        5,233   

Class B

     27,308        36,041   

Shares used to calculate diluted net income (loss) per share applicable to common stockholders

    

Class A

     8,377        5,233   

Class B

     37,277        41,274   

(1)    Includes stock-based compensation allocated as follows:

    

Service costs

   $ 455      $ 373   

Sales and marketing

     211        226   

Product development

     361        666   

General and administrative

     1,338        1,759   
  

 

 

   

 

 

 

Total

   $ 2,365      $ 3,024   
  

 

 

   

 

 

 


MARCHEX, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

     Nine Months Ended  
     September 30,  
     2013     2014  

Revenue

   $ 112,870      $ 149,353   

Expenses:

    

Service costs (1)

     68,025        96,728   

Sales and marketing (1)

     8,350        9,161   

Product development (1)

     20,586        22,599   

General and administrative (1)

     15,003        16,127   

Amortization of intangible assets from acquisitions

     2,500        434   

Acquisition and separation related costs

     940        (68
  

 

 

   

 

 

 

Total operating expenses

     115,404        144,981   

Gain on sales and disposals of intangible assets, net

     3,739        —     
  

 

 

   

 

 

 

Income from operations

     1,205        4,372   

Interest expense and other, net

     (48     (43
  

 

 

   

 

 

 

Income from continuing operations before provision for income taxes

     1,157        4,329   

Income tax expense

     797        24,277   
  

 

 

   

 

 

 

Net income (loss) from continuing operations

     360        (19,948

Discontinued operations:

    

Income (loss) from discontinued operations, net of tax

     (77     9   

Gain on sale from discontinued operations, net of tax

     929        278   
  

 

 

   

 

 

 

Discontinued operations, net of tax

     852        287   
  

 

 

   

 

 

 

Net income (loss)

     1,212        (19,661

Dividends paid to participating securities

     —          (98
  

 

 

   

 

 

 

Net income (loss) applicable to common stockholders

   $ 1,212      $ (19,759
  

 

 

   

 

 

 

Basic and diluted net income (loss) per Class A and Class B share applicable to common stockholders:

    

Continuing operations

   $ 0.01      $ (0.51

Discontinued operations, net of tax

   $ 0.02      $ 0.01   
  

 

 

   

 

 

 

Basic and diluted net income (loss) per Class A and Class B share applicable to common stockholders

   $ 0.03      $ (0.50

Dividends paid per share

   $ —        $ 0.06   

Shares used to calculate basic net income (loss) per share applicable to common stockholders

    

Class A

     9,168        6,062   

Class B

     26,280        33,546   

Shares used to calculate diluted net income (loss) per share applicable to common stockholders

    

Class A

     9,168        6,062   

Class B

     36,371        39,608   

(1)    Includes stock-based compensation allocated as follows:

    

Service costs

   $ 818      $ 1,017   

Sales and marketing

     474        663   

Product development

     1,127        2,017   

General and administrative

     4,456        5,327   
  

 

 

   

 

 

 

Total

   $ 6,875      $ 9,024   
  

 

 

   

 

 

 


MARCHEX, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

     December 31,     September 30,  
     2013     2014  
Assets     

Current assets:

    

Cash and cash equivalents

   $ 30,912      $ 80,652   

Accounts receivable, net

     30,005        33,531   

Prepaid expenses and other current assets

     2,943        3,132   

Refundable taxes

     97        92   

Deferred tax assets

     1,016        —     
  

 

 

   

 

 

 

Total current assets

     64,973        117,407   

Property and equipment, net

     5,440        5,286   

Deferred tax assets

     25,138        —     

Intangibles and other assets, net

     484        328   

Goodwill

     65,679        65,679   

Intangible assets from acquisitions, net

     434        —     
  

 

 

   

 

 

 

Total Assets

   $ 162,148      $ 188,700   
  

 

 

   

 

 

 
Liabilities and Stockholders’ Equity     

Current liabilities:

    

Accounts payable

   $ 15,922      $ 20,620   

Accrued expenses and other current liabilities

     7,988        8,622   

Deferred revenue

     1,388        1,592   
  

 

 

   

 

 

 

Total current liabilities

     25,298        30,834   

Other non-current liabilities

     2,095        1,221   
  

 

 

   

 

 

 

Total Liabilities

     27,393        32,055   

Class A common stock

     80        55   

Class B common stock

     309        376   

Treasury stock

     (2     —     

Additional paid-in capital

     305,517        347,023   

Accumulated deficit

     (171,149     (190,809
  

 

 

   

 

 

 

Total Stockholders’ Equity

     134,755        156,645   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 162,148      $ 188,700   
  

 

 

   

 

 

 


MARCHEX, INC. AND SUBSIDIARIES

Reconciliation of GAAP Income from Operations to Operating Income Before Amortization (OIBA)

and Adjusted Operating Income Before Amortization (Adjusted OIBA)

(in thousands)

(unaudited)

 

     Three Months Ended  
     September 30,  
     2013     2014  

Income from operations

   $ 1,006      $ 1,225   

Stock-based compensation

     2,365        3,024   

Amortization of intangible assets from acquisitions

     709        —     
  

 

 

   

 

 

 

Operating income before amortization (OIBA)

     4,080        4,249   

Acquisition and separation related costs

     286        —     
  

 

 

   

 

 

 

Adjusted operating income before amortization (Adjusted OIBA)

   $ 4,366      $ 4,249   

Domain sales contribution

     (839     (1,552

Gain on sales and disposals of intangible assets, net

     (1,047     —     
  

 

 

   

 

 

 

Adjusted OIBA excluding domain gains and sales

   $ 2,480      $ 2,697   
  

 

 

   

 

 

 
     Nine Months Ended
September 30,
 
     2013     2014  

Income from operations

   $ 1,205      $ 4,372   

Stock-based compensation

     6,875        9,024   

Amortization of intangible assets from acquisitions

     2,500        434   
  

 

 

   

 

 

 

Operating income before amortization (OIBA)

     10,580        13,830   

Acquisition and separation related costs

     940        (68
  

 

 

   

 

 

 

Adjusted operating income before amortization (Adjusted OIBA)

   $ 11,520      $ 13,762   

Domain sales contribution

     (839     (5,662

Gain on sales and disposals of intangible assets, net

     (3,739     —     
  

 

 

   

 

 

 

Adjusted OIBA excluding domain gains and sales

   $ 6,942      $ 8,100   
  

 

 

   

 

 

 

Certain reclassifications have been made to prior periods to conform to current presentation.


MARCHEX, INC. AND SUBSIDIARIES

Reconciliation from Net Cash provided by Operating Activities to Adjusted EBITDA

(in thousands)

(unaudited)

 

     Three Months Ended  
     September 30,  
     2013     2014  

Net cash provided by operating activities

   $ 4,332      $ 6,750   

Changes in assets and liabilities

     (1,374     (24,736

Income tax expense

     389        22,980   

Acquisition and separation related costs

     286        —     

Interest expense and other, net

     15        18   

Gain on sales and disposals of intangible assets, net

     1,047        —     

Loss on discontinued operations, net of tax

     43        —     

Tax effect on gain on sale of discontinued operations

     563        143   

Excess tax benefits related to stock compensation

     13        —     
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 5,314      $ 5,155   

Domain sales contribution

     (839     (1,552

Gain on sales and disposals of intangible assets, net

     (1,047     —     
  

 

 

   

 

 

 

Adjusted EBITDA excluding domain gains and sales

   $ 3,428      $ 3,603   
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

   $ 1,235      $ (826
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

   $ 842      $ (222
  

 

 

   

 

 

 
     Nine Months Ended  
     September 30,  
     2013     2014  

Net cash provided by operating activities

   $ 7,487      $ 18,117   

Changes in asset and liabilities

     482        (26,048

Income tax expense

     797        24,277   

Acquisition and separation related costs

     940        —     

Interest expense and other, net

     44        43   

Gain on sales and disposals of intangible assets, net

     3,739        —     

(Income) loss on discontinued operations, net of tax

     49        (9

Tax effect on gain on sale of discontinued operations

     563        143   

Excess tax benefits related to stock compensation

     209        —     
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 14,310      $ 16,523   

Domain sales contribution

     (839     (5,662

Gain on sales and disposals of intangible assets, net

     (3,739     —     
  

 

 

   

 

 

 

Adjusted EBITDA excluding domain gains and sales

   $ 9,732      $ 10,861   
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

   $ 2,197      $ (2,178
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

   $ (463   $ 33,801   
  

 

 

   

 

 

 

Certain reclassifications have been made to prior periods to conform to current presentation.


MARCHEX, INC. AND SUBSIDIARIES

Reconciliation of GAAP EPS to Adjusted Non-GAAP EPS

(in thousands, except per share data)

(unaudited)

 

     Three Months Ended  
     September 30,  
     2013     2014  

Adjusted Non-GAAP EPS from continuing operations

   $ 0.08      $ 0.06   
  

 

 

   

 

 

 

Net income (loss) applicable to common stockholders - diluted (GAAP EPS)

   $ 0.02      $ (0.53

Shares used to calculate diluted net income (loss) per share applicable to common stockholders

     37,277        41,274   

Net income (loss) applicable to common stockholders

   $ 1,481      $ (21,525

Stock-based compensation

     2,365        3,024   

Acquisition and separation related costs

     286        —     

Amortization of intangible assets from acquisitions

     709        —     

Interest expense and other, net

     19        19   

Dividends paid to participating securities

     —          29   

Tax valuation allowance

     —          22,345   

Discontinued operations, net of tax

     (883     (278

Estimated impact of income taxes

     (1,155     (855
  

 

 

   

 

 

 

Adjusted Non-GAAP net income from continuing operations

   $ 2,822      $ 2,759   

Domain sales contribution

     (839     (1,552

Gain on sales and disposals of intangible assets, net

     (1,047     —     

Estimated impact of income taxes on domain gains and sales

     667        551   
  

 

 

   

 

 

 

Adjusted Non-GAAP net income excluding domain gains and sales

   $ 1,603      $ 1,758   
  

 

 

   

 

 

 

Adjusted Non-GAAP EPS from continuing operations

   $ 0.08      $ 0.06   
  

 

 

   

 

 

 

Adjusted Non-GAAP EPS excluding domain gains and sales

   $ 0.04      $ 0.04   
  

 

 

   

 

 

 

Shares used to calculate diluted net income (loss) per share applicable to common stockholders (GAAP)

     37,277        41,274   

Weighted average stock options and common shares subject to purchase or cancellation (if applicable)

     —          2,286   
  

 

 

   

 

 

 

Diluted shares used to calculate Adjusted Non-GAAP EPS (1)

     37,277        43,560   
  

 

 

   

 

 

 

 

(1) For the purpose of computing the number of diluted shares for Adjusted Non-GAAP EPS, Marchex uses the accounting guidance that would be applicable for computing the number of diluted shares for GAAP EPS.

Certain reclassifications have been made to prior periods to conform to current presentation.


MARCHEX, INC. AND SUBSIDIARIES

Reconciliation of GAAP EPS to Adjusted Non-GAAP EPS

(in thousands, except per share data)

(unaudited)

 

     Nine Months Ended  
     September 30,  
     2013     2014  

Adjusted Non-GAAP EPS from continuing operations

   $ 0.21      $ 0.21   
  

 

 

   

 

 

 

Net income (loss) from continuing operations applicable to common stockholders - diluted (GAAP EPS)

   $ 0.01      $ (0.51

Shares used to calculate diluted net income (loss) per share applicable to common stockholders

     36,371        39,608   

Net income (loss) applicable to common stockholders

   $ 1,212      $ (19,759

Stock-based compensation

     6,875        9,024   

Acquisition and separation related costs

     940        (68

Amortization of intangible assets from acquisitions

     2,500        434   

Interest expense and other, net

     48        43   

Dividends paid to participating securities

     —          98   

Tax valuation allowance

     651        22,345   

Discontinued operations, net of tax

     (852     (287

Estimated impact of income taxes

     (3,898     (2,897
  

 

 

   

 

 

 

Adjusted Non-GAAP net income from continuing operations

   $ 7,476      $ 8,933   

Domain sales contribution

     (839     (5,662

Gain on sales and disposals of intangible assets, net

     (3,739     —     

Estimated impact of income taxes on domain gains and sales

     1,607        2,001   
  

 

 

   

 

 

 

Adjusted Non-GAAP net income from continuing operations excluding domain gains and sales

   $ 4,505      $ 5,272   
  

 

 

   

 

 

 

Adjusted Non-GAAP EPS from continuing operations

   $ 0.21      $ 0.21   
  

 

 

   

 

 

 

Adjusted Non-GAAP EPS from continuing operations excluding domain gains and sales

   $ 0.12      $ 0.12   
  

 

 

   

 

 

 

Shares used to calculate diluted net income (loss) per share applicable to common stockholders (GAAP)

     36,371        39,608   

Weighted average stock options and common shares subject to purchase or cancellation (if applicable)

     —          2,698   
  

 

 

   

 

 

 

Diluted shares used to calculate Adjusted Non-GAAP EPS (1)

     36,371        42,306   
  

 

 

   

 

 

 

 

(1) For the purpose of computing the number of diluted shares for Adjusted Non-GAAP EPS, Marchex uses the accounting guidance that would be applicable for computing the number of diluted shares for GAAP EPS.

Certain reclassifications have been made to prior periods to conform to current presentation.


MARCHEX, INC. AND SUBSIDIARIES

(in thousands)

(unaudited)

Reconciliation of GAAP Income (Loss) from Operations to Operating Income before Amortization (OIBA)

and Adjusted Operating Income Before Amortization (Adjusted OIBA)

 

     3 months ended     Nine Months Ended  
     9/30/2013     12/31/2013     3/31/2014     6/30/2014     9/30/2014     9/30/2013     9/30/2014  

Income from operations

   $ 1,006      $ 1,544      $ 1,436      $ 1,711      $ 1,225      $ 1,205      $ 4,372   

Stock-based compensation

     2,365        2,362        2,883        3,117        3,024        6,875        9,024   

Amortization of intangible assets from acquisitions

     709        426        403        31        —          2,500        434   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income before amortization (OIBA)

     4,080        4,332        4,722        4,859        4,249        10,580        13,830   

Acquisition and separation related costs

     286        (62     —          (68     —          940        (68
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income before amortization (Adjusted OIBA)

   $ 4,366      $ 4,270      $ 4,722      $ 4,791      $ 4,249      $ 11,520      $ 13,762   

Domain sales contribution

     (839     (1,549     (1,893     (2,217     (1,552     (839     (5,662

Gain on sales and disposals of intangible assets, net

     (1,047     (35     —          —          —          (3,739     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted OIBA excluding domain gains and sales

   $ 2,480      $ 2,686      $ 2,829      $ 2,574      $ 2,697        6,942        8,100   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation from Net Cash provided by Operating Activities to Adjusted EBITDA   
     3 months ended     Nine Months Ended  
     9/30/2013     12/31/2013     3/31/2014     6/30/2014     9/30/2014     9/30/2013     9/30/2014  

Net cash provided by operating activities

   $ 4,332      $ 6,109      $ 8,078      $ 3,289      $ 6,750      $ 7,487      $ 18,117   

Changes in assets and liabilities

     (1,374     (1,636     (2,984     1,672        (24,736     482        (26,048

Income tax expense

     389        958        588        709        22,980        797        24,277   

Acquisition and separation related costs

     286        —          —          —          —          940        —     

Gain on sales and disposals of intangible assets, net

     1,047        35        —          —          —          3,739        —     

Discontinued operations, net of tax

     43        (7     (9     —          —          49        (9

Tax effect of gain on sale of discontinued operations

     563        —          —          —          143        563        143   

Interest expense and other, net

     15        (14     2        22        18        44        43   

Excess tax benefits related to stock compensation

     13        (209     —          —          —          209        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 5,314      $ 5,236      $ 5,675      $ 5,692      $ 5,155      $ 14,310      $ 16,523   

Domain sales contribution

     (839     (1,549     (1,893     (2,217     (1,552     (839     (5,662

Gain on sales and disposals of intangible assets, net

   $ (1,047   $ (35   $ —        $ —        $ —        $ (3,739   $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA excluding domain gains and sales

   $ 3,428      $ 3,652      $ 3,782      $ 3,475      $ 3,603      $ 9,732      $ 10,861   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

   $ 1,235      $ (549   $ (807   $ (545   $ (826   $ 2,197      $ (2,178
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

   $ 842      $ 202      $ 343      $ 33,680      $ (222   $ (463   $ 33,801   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.


MARCHEX, INC. AND SUBSIDIARIES

Quarterly Financial Summary Information

(in thousands)

NON-GAAP MEASURES

Amounts below exclude Discontinued Operations

 

CONSOLIDATED

   Q113      Q213      Q313      Q413      Q114      Q214      Q314  

GAAP Revenue

   $  34,732       $ 37,578       $ 40,560       $ 39,680       $ 50,496       $ 49,676       $ 49,181   

Adjusted OIBA

   $ 3,604       $ 3,550       $ 4,366       $ 4,270       $ 4,722       $ 4,791       $ 4,249   

Adjusted EBITDA

   $ 4,516       $ 4,480       $ 5,314       $ 5,236       $ 5,675       $ 5,692       $ 5,155   

CALL-DRIVEN AND RELATED

   Q113      Q213      Q313      Q413      Q114      Q214      Q314  

GAAP Revenue

   $ 31,107       $ 33,893       $ 35,668       $ 34,457       $ 45,492       $ 45,857       $ 46,379   

Adjusted OIBA

   $ 1,371       $ 1,508       $ 1,693       $ 1,725       $ 2,411       $ 2,897       $ 3,279   

Adjusted EBITDA

   $ 2,246       $ 2,401       $ 2,598       $ 2,618       $ 3,312       $ 3,764       $ 4,170   

ARCHEO

   Q113      Q213      Q313      Q413      Q114      Q214      Q314  

GAAP Revenue

   $ 3,625       $ 3,685       $ 4,892       $ 5,223       $ 5,004       $ 3,819       $ 2,802   

Adjusted OIBA

   $ 2,233       $ 2,042       $ 2,673       $ 2,545       $ 2,311       $ 1,894       $ 970   

Adjusted EBITDA

   $ 2,270       $ 2,079       $ 2,716       $ 2,618       $ 2,363       $ 1,928       $ 985   

Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.


MARCHEX, INC. AND SUBSIDIARIES

Quarterly Financial Summary Information

(in thousands)

NON-GAAP MEASURES

Amounts below exclude Domain Gains and Sales and Discontinued Operations

 

CONSOLIDATED

   Q113      Q213      Q313      Q413      Q114      Q214     Q314  

Non-GAAP Revenue

   $ 34,732       $ 37,578       $ 39,661       $ 38,124       $ 48,598       $ 47,430      $ 47,610   

Adjusted OIBA

   $ 2,242       $ 2,220       $ 2,480       $ 2,686       $ 2,829       $ 2,574      $ 2,697   

Adjusted EBITDA

   $ 3,154       $ 3,150       $ 3,428       $ 3,652       $ 3,782       $ 3,475      $ 3,603   

CALL-DRIVEN AND RELATED

   Q113      Q213      Q313      Q413      Q114      Q214     Q314  

GAAP Revenue

   $ 31,107       $ 33,893       $ 35,668       $ 34,457       $ 45,492       $ 45,857      $ 46,379   

Adjusted OIBA

   $ 1,371       $ 1,508       $ 1,693       $ 1,725       $ 2,411       $ 2,897      $ 3,279   

Adjusted EBITDA

   $ 2,246       $ 2,401       $ 2,598       $ 2,618       $ 3,312       $ 3,764      $ 4,170   

ARCHEO

   Q113      Q213      Q313      Q413      Q114      Q214     Q314  

Non-GAAP Revenue

   $ 3,624       $ 3,685       $ 3,993       $ 3,667       $ 3,106       $ 1,573      $ 1,231   

Adjusted OIBA

   $ 871       $ 712       $ 787       $ 961       $ 418       $ (323   $ (582

Adjusted EBITDA

   $ 908       $ 749       $ 830       $ 1,034       $ 470       $ (289   $ (567

Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.


MARCHEX, INC. AND SUBSIDIARIES

Financial Summary by Segment

(in thousands)

(unaudited)

 

     Three months ended     Nine Months Ended  
     9/30/2013      12/31/2013      3/31/2014      6/30/2014     9/30/2014     9/30/2013      9/30/2014  

Marchex - Consolidated5

                  

Revenue - GAAP2

   $ 40,560       $ 39,680       $ 50,496       $ 49,676      $ 49,181      $ 112,870       $ 149,353   

Revenue including domain gains3

   $ 41,607       $ 39,715       $ 50,496       $ 49,676      $ 49,181      $ 116,609       $ 149,353   

Adjusted OIBA including domain gains and sales4

   $ 4,366       $ 4,270       $ 4,722       $ 4,791      $ 4,249      $ 11,520       $ 13,762   

Adjusted OIBA excluding domain gains and sales4

   $ 2,480       $ 2,686       $ 2,829       $ 2,574      $ 2,697      $ 6,942       $ 8,100   

Adjusted EBITDA including domain gains and sales4

   $ 5,314       $ 5,236       $ 5,675       $ 5,692      $ 5,155      $ 14,310       $ 16,523   

Adjusted EBITDA excluding domain gains and sales4

   $ 3,428       $ 3,652       $ 3,782       $ 3,475      $ 3,603      $ 9,732       $ 10,861   

Call-Driven and Related1

                  

Revenue - GAAP

   $ 35,668       $ 34,457       $ 45,492       $ 45,857      $ 46,379      $ 100,668       $ 137,728   

Adjusted OIBA

   $ 1,693       $ 1,725       $ 2,411       $ 2,897      $ 3,279      $ 4,572       $ 8,587   

Adjusted EBITDA

   $ 2,598       $ 2,618       $ 3,312       $ 3,764      $ 4,170      $ 7,245       $ 11,247   

Archeo1,5

                  

Revenue - GAAP2

   $ 4,892       $ 5,223       $ 5,004       $ 3,819      $ 2,802      $ 12,202       $ 11,625   

Revenue including domain gains3

   $ 5,939       $ 5,258       $ 5,004       $ 3,819      $ 2,802      $ 15,941       $ 11,625   

Adjusted OIBA including domain gains and sales4

   $ 2,673       $ 2,545       $ 2,311       $ 1,894      $ 970      $ 6,948       $ 5,175   

Adjusted OIBA excluding domain gains and sales4

   $ 787       $ 961       $ 418       $ (323   $ (582   $ 2,370       $ (487

Adjusted EBITDA including domain gains and sales4

   $ 2,716       $ 2,618       $ 2,363       $ 1,928      $ 985      $ 7,065       $ 5,276   

Adjusted EBITDA excluding domain gains and sales4

   $ 830       $ 1,034       $ 470       $ (289   $ (567   $ 2,487       $ (386

 

1 The financial results for Call-Driven and Archeo are preliminary and have been derived from the unaudited condensed consolidated financial statements of Marchex, Inc. for all periods presented.

The unaudited Call-Driven financial results include certain direct operating expenses and general corporate overhead expenses in all periods presented.

The unaudited Archeo financial results include direct operating expenses for all periods presented.

2 In September 2013, Marchex announced and launched its Domains Marketplace and through it, commenced buying and selling of domains.

Domain sales occurring after this date are included in GAAP revenue and related cost in service cost. Prior to this date, domain sales were recognized in gain on sales and disposals of intangible assets in the unaudited condensed consolidated financial statements.

3 Domain sales recognized in gain on sales and disposals of intangible assets, net.
4 Domain sales recognized in either gain on sales and disposals of intangible assets, net or in revenue and service costs in the unaudited condensed consolidated financial statements for each applicable period.
5 Amounts presented exclude results of discontinued operations. Operating results of discontinued operations relate to certain pay-per-click assets sold in July 2013 and are included in discontinued operations, net of tax in the unaudited condensed consolidated financial statements.

Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.


MARCHEX, INC. AND SUBSIDIARIES

Reconciliation to Reported Financial and Non-GAAP Information

(in thousands)

(unaudited)

 

     Three months ended      Nine Months Ended  
     9/30/2013      12/31/2013      3/31/2014      6/30/2014      9/30/2014      9/30/2013      9/30/2014  

Revenue6

                    

Consolidated - GAAP1

   $ 40,560       $ 39,680       $ 50,496       $ 49,676       $ 49,181       $ 112,870       $ 149,353   

Add: Domain Gains2

     1,047         35         —           —           —           3,739         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consolidated including Domain Gains and Sales3

     41,607         39,715         50,496         49,676         49,181         116,609         149,353   

Less: Archeo including Domain Gains and Sales3,4

     5,939         5,258         5,004         3,819         2,802         15,941         11,625   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Call-Driven4 and related

   $ 35,668       $ 34,457       $ 45,492       $ 45,857       $ 46,379       $ 100,668       $ 137,728   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted operating income6

                    

Consolidated excluding Domain Gains and Sales5

   $ 2,480       $ 2,686       $ 2,829       $ 2,574       $ 2,697       $ 6,942       $ 8,100   

Add: Domain Gains and Sales5

     1,886         1,584         1,893         2,217         1,552         4,578         5,662   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consolidated including Domain Gains and Sales

     4,366         4,270         4,722         4,791         4,249         11,520         13,762   

Less: Archeo including Domain Gains and Sales4,5

     2,673         2,545         2,311         1,894         970         6,948         5,175   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Call-Driven4 and related

   $ 1,693       $ 1,725       $ 2,411       $ 2,897       $ 3,279       $ 4,572       $ 8,587   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA6

                    

Consolidated excluding Domain Gains and Sales5

   $ 3,428       $ 3,652       $ 3,782       $ 3,475       $ 3,603       $ 9,732       $ 10,861   

Add: Domain Gains and Sales5

     1,886         1,584         1,893         2,217         1,552         4,578         5,662   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consolidated including Domain Gains and Sales

     5,314         5,236         5,675         5,692         5,155         14,310         16,523   

Less: Archeo including Domain Gains and Sales4,5

     2,716         2,618         2,363         1,928         985         7,065         5,276   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Call-Driven4 and related

   $ 2,598       $ 2,618       $ 3,312       $ 3,764       $ 4,170       $ 7,245       $ 11,247   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1 In September 2013, Marchex announced and launched its Domains Marketplace and through it, commenced buying and selling of domains.

Domain sales occurring after this date are included in GAAP revenue and related cost in service cost. Prior to this date, domain sales were recognized in gain on sales and disposals of intangible assets in the unaudited condensed consolidated financial statements.

2 Domain sales recognized in gain on sales and disposals of intangible assets, net in the unaudited consolidated financial statements.
3 Domain sales recognized in either gain on sales and disposals of intangible assets or in revenue and service costs in the unaudited condensed consolidated financial statements for each applicable period.
4 The financial results for Call-Driven and Archeo are preliminary and have been derived from the unaudited condensed consolidated financial statements of Marchex, Inc. for all periods presented.

The unaudited Call-Driven financial results include certain direct operating expenses and general corporate overhead expenses in all periods presented.

The unaudited Archeo financial results include direct operating expenses for all periods presented.

5 These are non-GAAP measures of operating results and liquidity. These non-GAAP measures are adjusted for net gains from sales of intangible assets, direct contribution of domain sales sold through Marchex’s Domains Marketplace.
6 Amounts presented exclude results of discontinued operations. Financial results of discontinued operations related to certain pay-per-click assets sold in July 2013 and are included in discontinued operations, net of tax in the unaudited consolidated condensed financial statements.

Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.