XML 19 R113.htm IDEA: XBRL DOCUMENT v3.20.1
Supplemental Guarantor Financial Information Consolidated Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Income Statement [Abstract]                      
Revenue $ 277,198,000 $ 277,193,000 $ 278,204,000 $ 280,683,000 $ 282,395,000 $ 283,770,000 $ 287,770,000 $ 291,356,000 $ 1,113,278,000 $ 1,145,291,000 $ 1,176,867,000
Cost of revenue                 510,296,000 520,737,000 603,930,000
Gross profit 151,098,000 156,438,000 138,617,000 156,829,000 155,255,000 154,825,000 157,024,000 157,450,000 602,982,000 624,554,000 572,937,000
Operating expense:                      
Sales and marketing                 258,019,000 265,424,000 277,460,000
Engineering and development                 106,377,000 87,980,000 78,772,000
General and administrative                 117,967,000 124,204,000 163,972,000
Gain on sale of business                 (40,700,000) 0 0
Transaction expenses                 0 0 773,000
Impairment of goodwill                 12,333,000 0 12,129,000
Total operating expense                 453,996,000 477,608,000 533,106,000
Income from operations 58,448,000 38,729,000 16,655,000 35,154,000 35,151,000 42,618,000 37,775,000 31,402,000 148,986,000 146,946,000 39,831,000
Total other expense (income)—net                 143,454,000 148,391,000 157,006,000
(Loss) income before income taxes and equity earnings of unconsolidated entities                 5,532,000 (1,445,000) (117,175,000)
Income tax (benefit) expense                 17,879,000 (6,246,000) (17,281,000)
(Loss) income before equity earnings of unconsolidated entities                 (12,347,000) 4,801,000 (99,894,000)
Equity (income) loss of unconsolidated entities, net of tax                 0 267,000 (110,000)
Net (loss) income                 (12,347,000) 4,534,000 (99,784,000)
Net income (loss) attributable to non-controlling interest                 0 0 7,524,000
Net (loss) income attributable to Endurance International Group Holdings, Inc. $ 9,553,000 $ 7,816,000 $ (26,228,000) $ (3,488,000) $ 12,770,000 $ (6,335,000) $ 627,000 $ (2,528,000) (12,347,000) 4,534,000 (107,308,000)
Net income (loss) attributable to Endurance International Group Holdings, Inc.                      
Foreign currency translation adjustments                 (598,000) (2,233,000) 3,091,000
Unrealized loss on cash flow hedge                 (279,000) (437,000) 34,000
Total comprehensive (loss) income                 (13,224,000) 1,864,000 (104,183,000)
Eliminations                      
Income Statement [Abstract]                      
Revenue                 (12,882,000) (13,837,000) (10,738,000)
Cost of revenue                 (12,882,000) (13,837,000) (9,460,000)
Gross profit                 0 0 (1,278,000)
Operating expense:                      
Sales and marketing                 0 0 (3,000)
Engineering and development                 0 0 0
General and administrative                 0 0 (628,000)
Gain on sale of business                 0    
Transaction expenses                 0 0 0
Impairment of goodwill                   0 0
Total operating expense                 0 0 (631,000)
Income from operations                 0 0 (647,000)
Total other expense (income)—net                 0 0 0
(Loss) income before income taxes and equity earnings of unconsolidated entities                 0 0 (647,000)
Income tax (benefit) expense                 0 0 0
(Loss) income before equity earnings of unconsolidated entities                 0 0 (647,000)
Equity (income) loss of unconsolidated entities, net of tax                 82,747,000 166,518,000 (114,762,000)
Net (loss) income                 (82,747,000) (166,518,000) 114,115,000
Net income (loss) attributable to non-controlling interest                 0 0 0
Net (loss) income attributable to Endurance International Group Holdings, Inc.                 (82,747,000) (166,518,000) 114,115,000
Net income (loss) attributable to Endurance International Group Holdings, Inc.                      
Foreign currency translation adjustments                 0 0 0
Unrealized loss on cash flow hedge                 0 0 0
Total comprehensive (loss) income                 (82,747,000) (166,518,000) 114,115,000
Parent | Reportable Legal Entities                      
Income Statement [Abstract]                      
Revenue                 0 0 0
Cost of revenue                 0 0 0
Gross profit                 0 0 0
Operating expense:                      
Sales and marketing                 0 0 0
Engineering and development                 0 0 0
General and administrative                 1,628,000 (12,000) 0
Gain on sale of business                 0    
Transaction expenses                 0 0 0
Impairment of goodwill                   0 0
Total operating expense                 1,628,000 (12,000) 0
Income from operations                 (1,628,000) 12,000 0
Total other expense (income)—net                 0 0 0
(Loss) income before income taxes and equity earnings of unconsolidated entities                 (1,628,000) 12,000 0
Income tax (benefit) expense                 0 0 0
(Loss) income before equity earnings of unconsolidated entities                 (1,628,000) 12,000 0
Equity (income) loss of unconsolidated entities, net of tax                 10,719,000 (4,522,000) 106,661,000
Net (loss) income                 (12,347,000) 4,534,000 (106,661,000)
Net income (loss) attributable to non-controlling interest                 0 0 0
Net (loss) income attributable to Endurance International Group Holdings, Inc.                 (12,347,000) 4,534,000 (106,661,000)
Net income (loss) attributable to Endurance International Group Holdings, Inc.                      
Foreign currency translation adjustments                 0 0 0
Unrealized loss on cash flow hedge                    
Total comprehensive (loss) income                 (12,347,000) 4,534,000 (106,661,000)
Issuer | Reportable Legal Entities                      
Income Statement [Abstract]                      
Revenue                 0 0 0
Cost of revenue                 0 0 0
Gross profit                 0 0 0
Operating expense:                      
Sales and marketing                 0 0 0
Engineering and development                 0 0 0
General and administrative                 238,000 225,000 207,000
Gain on sale of business                 0    
Transaction expenses                 0 0 0
Impairment of goodwill                   0 0
Total operating expense                 238,000 225,000 207,000
Income from operations                 (238,000) (225,000) (207,000)
Total other expense (income)—net                 144,034,000 148,411,000 156,144,000
(Loss) income before income taxes and equity earnings of unconsolidated entities                 (144,272,000) (148,636,000) (156,351,000)
Income tax (benefit) expense                 (34,336,000) (35,381,000) (57,504,000)
(Loss) income before equity earnings of unconsolidated entities                 (109,936,000) (113,255,000) (98,847,000)
Equity (income) loss of unconsolidated entities, net of tax                 (99,216,000) (117,778,000) 7,814,000
Net (loss) income                 (10,720,000) 4,523,000 (106,661,000)
Net income (loss) attributable to non-controlling interest                 0 0 0
Net (loss) income attributable to Endurance International Group Holdings, Inc.                 (10,720,000) 4,523,000 (106,661,000)
Net income (loss) attributable to Endurance International Group Holdings, Inc.                      
Foreign currency translation adjustments                 0 0 0
Unrealized loss on cash flow hedge                 (279,000) (437,000) 34,000
Total comprehensive (loss) income                 (10,999,000) 4,086,000 (106,627,000)
Guarantor Subsidiaries | Reportable Legal Entities                      
Income Statement [Abstract]                      
Revenue                 1,064,510,000 1,094,463,000 1,080,220,000
Cost of revenue                 482,246,000 490,966,000 540,965,000
Gross profit                 582,264,000 603,497,000 539,255,000
Operating expense:                      
Sales and marketing                 245,817,000 255,272,000 260,516,000
Engineering and development                 96,778,000 80,095,000 66,113,000
General and administrative                 113,983,000 168,560,000 159,251,000
Gain on sale of business                 (40,700,000)    
Transaction expenses                 0 0 773,000
Impairment of goodwill                 12,333,000 0 12,129,000
Total operating expense                 428,211,000 503,927,000 498,782,000
Income from operations                 154,053,000 99,570,000 40,473,000
Total other expense (income)—net                 (18,000) 506,000 1,336,000
(Loss) income before income taxes and equity earnings of unconsolidated entities                 154,071,000 99,064,000 39,137,000
Income tax (benefit) expense                 49,105,000 25,253,000 39,233,000
(Loss) income before equity earnings of unconsolidated entities                 104,966,000 73,811,000 (96,000)
Equity (income) loss of unconsolidated entities, net of tax                 5,750,000 (43,967,000) 194,000
Net (loss) income                 99,216,000 117,778,000 (290,000)
Net income (loss) attributable to non-controlling interest                 0 0 7,524,000
Net (loss) income attributable to Endurance International Group Holdings, Inc.                 99,216,000 117,778,000 (7,814,000)
Net income (loss) attributable to Endurance International Group Holdings, Inc.                      
Foreign currency translation adjustments                 0 0 0
Unrealized loss on cash flow hedge                 0 0 0
Total comprehensive (loss) income                 99,216,000 117,778,000 (7,814,000)
Non-Guarantor Subsidiaries | Reportable Legal Entities                      
Income Statement [Abstract]                      
Revenue                 61,650,000 64,665,000 107,385,000
Cost of revenue                 40,932,000 43,608,000 72,425,000
Gross profit                 20,718,000 21,057,000 34,960,000
Operating expense:                      
Sales and marketing                 12,202,000 10,152,000 16,947,000
Engineering and development                 9,599,000 7,885,000 12,659,000
General and administrative                 2,118,000 (44,569,000) 5,142,000
Gain on sale of business                 0    
Transaction expenses                 0 0 0
Impairment of goodwill                   0 0
Total operating expense                 23,919,000 (26,532,000) 34,748,000
Income from operations                 (3,201,000) 47,589,000 212,000
Total other expense (income)—net                 (562,000) (526,000) (474,000)
(Loss) income before income taxes and equity earnings of unconsolidated entities                 (2,639,000) 48,115,000 686,000
Income tax (benefit) expense                 3,110,000 3,882,000 990,000
(Loss) income before equity earnings of unconsolidated entities                 (5,749,000) 44,233,000 (304,000)
Equity (income) loss of unconsolidated entities, net of tax                 0 16,000 (17,000)
Net (loss) income                 (5,749,000) 44,217,000 (287,000)
Net income (loss) attributable to non-controlling interest                 0 0 0
Net (loss) income attributable to Endurance International Group Holdings, Inc.                 (5,749,000) 44,217,000 (287,000)
Net income (loss) attributable to Endurance International Group Holdings, Inc.                      
Foreign currency translation adjustments                 (598,000) (2,233,000) 3,091,000
Unrealized loss on cash flow hedge                 0 0 0
Total comprehensive (loss) income                 $ (6,347,000) $ 41,984,000 $ 2,804,000